{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Results_summary_Qtrly ","Diagnostics_2010 ","Notes","Total revenue and tariff","AA 2020-2024 inputs","Capacity and revenue","Capital base","Tax asset base_1994-2009","Tax asset base_2010-2024"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

{"sheet":"Notes","index":2,"n_rows":72,"n_cols":11,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'AA 2020-2024 inputs'!B2","v":"GOLDFIELDS GAS PIPELINE"}]
[null,"Access Arrangement revision  2020-2024"]
[null,"1 January 2019"]
[]
[null,"Tariff calculation check",null,null,{"$f":"'Total revenue and tariff'!M85","v":"OK"}]
[]
[]
[null,"General"]
[]
[null,"A series of assumptions have been made about business relationships in the preparation of this model."]
[]
[null,"Model "]
[]
[null,"This model determines the capital base, total revenue and reference tariffs for the Goldfields Gas Pipeline (covered pipeline only)."]
[]
[null,"Worksheets"]
[null,"Notes",null,null,"Notes on the model, and summaries of checks and results"]
[null,"Total revenue and tariff",null,null,"Calculates after-tax total revenue for each year of the access arrangement period (2020-2024), calculates reference tariffs from total revenues and forecast revenues"]
[null,"AA 2020-2024 inputs",null,null,"Sets out model inputs, excluding capacity and throughput forecasts (in Capacity and revenue) and historical asset costs (in Tax asset base_1994-2009)"]
[null,"Capacity and revenue",null,null,"Sets out capacity and throughput forecasts and distances from receipt to delivery points; calculates forecast revenue."]
[null,"Capital base 2015-2024",null,null,"Determines capital base for period 2015 to 2024; uses closing asset values at 31 December 2014 from ERA Final Decision (amended) tariff model"]
[null,"Tax asset base 1994-2009",null,null,"Calculates tax depreciation and rolls forward tax asset base from commencement of operation at the beginning of Q4 1996"]
[null,"Tax asset base 2010-2024",null,null,"Calculates tax depreciation and rolls forward tax asset base for additions to Covered Pipeline 2010 to 2024"]
[]
[null,"Macros"]
[]
[null,"The model includes two calculation macros."]
[null,"One macro calculates tax payable:  in worksheet Total revenue and tariff - button \"Solve for tax payable\""]
[null,"The second macro calculates the reference tariff compoenents:  in worksheet Total revenue and tariff - button \"Reset reference tariff\""]
[]
[null,"Model inputs"]
[]
[null,"All model inputs are shown in blue:",null,null,null,null,null,123]
[null,"Results from goal seeking macros are shown in bold:",null,null,null,null,null,123]
[]
[null,"All monetary inputs are expressed in $ million rounded to 4 decimal places"]
[null,"All monetary inputs for CAPEX and OPEX are historical costs (\"dollars of the day\")."]
[null,"Capacity forecasts are shown in TJ/d rounded to 2 decimal places."]
[null,"Throughput forecasts are expressed in TJ/d rounded to 2 decimal places"]
[null,"All other inputs are rounded to 2 decimal places."]
[]
[null,"Model outputs"]
[]
[null,null,null,null,null,null,2020,{"$f":"G45+1","v":2021},2022,2023,2024]
[]
[null,"Capital base (beginning of year)",null,null,null,"$m",{"$f":"'Capital base'!O21","v":380.52120056341386},{"$f":"'Capital base'!P21","v":383.45710593868927},{"$f":"'Capital base'!Q21","v":380.46731226938255},{"$f":"'Capital base'!R21","v":376.61123495813922},{"$f":"'Capital base'!S21","v":371.99531932330467}]
[]
[null,"Rate of return (nominal vanilla WACC) 2020-2024",null,{"$f":"'Total revenue and tariff'!N70","v":5.564885E-2}]
[]
[null,"Total revenue",null,null,null,null,{"$f":"G53+G54","v":21.175567211973334},{"$f":"H53+H54","v":21.338946969816227},21.172568390382033,20.957982122500248,20.701111725724687]
[]
[null,"Return on equity",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N22","v":11.044627846353087},{"$f":"'Total revenue and tariff'!O22","v":11.129842499870454},{"$f":"'Total revenue and tariff'!P22","v":11.043063738618828},{"$f":"'Total revenue and tariff'!Q22","v":10.931141094659989},{"$f":"'Total revenue and tariff'!R22","v":10.797164143358918}]
[null,"Return on debt",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N23","v":10.130939365620247},{"$f":"'Total revenue and tariff'!O23","v":10.209104469945775},{"$f":"'Total revenue and tariff'!P23","v":10.129504651763202},{"$f":"'Total revenue and tariff'!Q23","v":10.026841027840257},{"$f":"'Total revenue and tariff'!R23","v":9.9039475823657668}]
[]
[null,"Return",null,null,null,"$m",{"$f":"SUM(G53:G54)","v":21.175567211973334},{"$f":"SUM(H53:H54)","v":21.338946969816227},21.172568390382033,20.957982122500248,20.701111725724687]
[null,"Depreciation",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N24","v":4.4528724175245111},{"$f":"'Total revenue and tariff'!O24","v":5.5481102435779741},{"$f":"'Total revenue and tariff'!P24","v":6.0433108064254393},{"$f":"'Total revenue and tariff'!Q24","v":6.4732431342391568},{"$f":"'Total revenue and tariff'!R24","v":5.7703811188160659}]
[null,"Operating expenditure",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N25","v":19.605987644147554},{"$f":"'Total revenue and tariff'!O25","v":20.027678510326474},{"$f":"'Total revenue and tariff'!P25","v":20.619395207090292},{"$f":"'Total revenue and tariff'!Q25","v":21.218682687680882},{"$f":"'Total revenue and tariff'!R25","v":21.851978197476328}]
[null,"Cost of tax",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N26","v":5.2614689461037836},{"$f":"'Total revenue and tariff'!O26","v":5.0533560906931818},{"$f":"'Total revenue and tariff'!P26","v":4.9637417852097121},{"$f":"'Total revenue and tariff'!Q26","v":4.7929615201690279},{"$f":"'Total revenue and tariff'!R26","v":4.8034562958663516}]
[null,"Value of imputation credits",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N27","v":-2.6307344730518918},{"$f":"'Total revenue and tariff'!O27","v":-2.5266780453465909},{"$f":"'Total revenue and tariff'!P27","v":-2.481870892604856},{"$f":"'Total revenue and tariff'!Q27","v":-2.3964807600845139},{"$f":"'Total revenue and tariff'!R27","v":-2.4017281479331758}]
[]
[null,null,null,null,null,"$m",{"$f":"SUM(G56:G61)","v":47.865161746697282},{"$f":"SUM(H56:H61)","v":49.44141376906726},50.317145296502623,51.0463887045048,50.725199189950253]
[]
[null,"Reference tariff"]
[]
[null,"Toll tariff",null,null,null,"$/GJ MDQ",{"$f":"'Total revenue and tariff'!N66","v":0.13964632629129867}]
[null,"Capacity reservation tariff",null,null,null,"$/GJ MDQ km",{"$f":"'Total revenue and tariff'!N67","v":8.4577985207590154E-4}]
[null,"Throughput tariff",null,null,null,"$/GJ km",{"$f":"'Total revenue and tariff'!N68","v":2.3129868056775797E-4}]
[]
[null,"Forecast revenue",null,null,null,"$m",{"$f":"'Total revenue and tariff'!N62","v":49.88028364607095},{"$f":"'Total revenue and tariff'!O62","v":49.743998718076213},{"$f":"'Total revenue and tariff'!P62","v":49.743998718076213},{"$f":"'Total revenue and tariff'!Q62","v":49.743998718076213},{"$f":"'Total revenue and tariff'!R62","v":49.88028364607095}]
[]
[null,"Kalgoorlie tariff (1,378 km, 100% load factor)",null,null,null,"$/GJ",{"$f":"G66+1378*(G67+G68)","v":1.6238605442742615}]

{"sheet":"Total revenue and tariff","index":3,"n_rows":85,"n_cols":18,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"N2+1","v":2021},2022,2023,2024]
[null,"Access Arrangement revision 2020-2024"]
[null,"Total revenue and reference tariff"]
[]
[null,"Tariff calculation check",null,null,null,null,null,null,null,null,"Tax payable","Tariff"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"M42","v":"OK"},{"$f":"M85","v":"OK"}]
[]
[]
[null,"Capital base",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capital base'!O21","v":380.52120056341386},{"$f":"'Capital base'!P21","v":383.45710593868927},{"$f":"'Capital base'!Q21","v":380.46731226938255},{"$f":"'Capital base'!R21","v":376.61123495813922},{"$f":"'Capital base'!S21","v":371.99531932330467}]
[null,"CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!N123","v":7.3887777927999991},{"$f":"'AA 2020-2024 inputs'!O123","v":2.5583165742712595},{"$f":"'AA 2020-2024 inputs'!P123","v":2.1872334951821397},{"$f":"'AA 2020-2024 inputs'!Q123","v":1.8573274994045703},{"$f":"'AA 2020-2024 inputs'!R123","v":3.1616281112742342}]
[]
[null,"Rate of return on equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!$N$44","v":6.4500000000000002E-2},{"$f":"'AA 2020-2024 inputs'!$N$44","v":6.4500000000000002E-2},{"$f":"'AA 2020-2024 inputs'!$N$44","v":6.4500000000000002E-2},{"$f":"'AA 2020-2024 inputs'!$N$44","v":6.4500000000000002E-2},{"$f":"'AA 2020-2024 inputs'!$N$44","v":6.4500000000000002E-2}]
[null,"Rate of return on debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!$N$68","v":4.8407000000000006E-2},{"$f":"'AA 2020-2024 inputs'!$N$68","v":4.8407000000000006E-2},{"$f":"'AA 2020-2024 inputs'!$N$68","v":4.8407000000000006E-2},{"$f":"'AA 2020-2024 inputs'!$N$68","v":4.8407000000000006E-2},{"$f":"'AA 2020-2024 inputs'!$N$68","v":4.8407000000000006E-2}]
[null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!$N$70","v":0.55000000000000004},{"$f":"'AA 2020-2024 inputs'!$N$70","v":0.55000000000000004},{"$f":"'AA 2020-2024 inputs'!$N$70","v":0.55000000000000004},{"$f":"'AA 2020-2024 inputs'!$N$70","v":0.55000000000000004},{"$f":"'AA 2020-2024 inputs'!$N$70","v":0.55000000000000004}]
[]
[null,"Corporate tax rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!$N$74","v":0.3},{"$f":"'AA 2020-2024 inputs'!$N$74","v":0.3},{"$f":"'AA 2020-2024 inputs'!$N$74","v":0.3},{"$f":"'AA 2020-2024 inputs'!$N$74","v":0.3},{"$f":"'AA 2020-2024 inputs'!$N$74","v":0.3}]
[null,"Gamma (value of imputation credits)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!$N$75","v":0.5},{"$f":"'AA 2020-2024 inputs'!$N$75","v":0.5},{"$f":"'AA 2020-2024 inputs'!$N$75","v":0.5},{"$f":"'AA 2020-2024 inputs'!$N$75","v":0.5},{"$f":"'AA 2020-2024 inputs'!$N$75","v":0.5}]
[]
[null,"Total revenue"]
[]
[null,"Return on equity",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N10*N13*(1-N15)","v":11.044627846353087},{"$f":"O10*O13*(1-O15)","v":11.129842499870454},11.043063738618828,10.931141094659989,10.797164143358918]
[null,"Return on debt",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N10*N14*N15","v":10.130939365620247},{"$f":"O10*O14*O15","v":10.209104469945775},10.129504651763202,10.026841027840257,9.9039475823657668]
[null,"Regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capital base'!O48","v":4.4528724175245111},{"$f":"'Capital base'!P48","v":5.5481102435779741},{"$f":"'Capital base'!Q48","v":6.0433108064254393},{"$f":"'Capital base'!R48","v":6.4732431342391568},{"$f":"'Capital base'!S48","v":5.7703811188160659}]
[null,"OPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!N37*'AA 2020-2024 inputs'!N135","v":19.605987644147554},{"$f":"'AA 2020-2024 inputs'!O37*'AA 2020-2024 inputs'!O135","v":20.027678510326474},{"$f":"'AA 2020-2024 inputs'!P37*'AA 2020-2024 inputs'!P135","v":20.619395207090292},{"$f":"'AA 2020-2024 inputs'!Q37*'AA 2020-2024 inputs'!Q135","v":21.218682687680882},{"$f":"'AA 2020-2024 inputs'!R37*'AA 2020-2024 inputs'!R135","v":21.851978197476328}]
[null,"Cost of tax",null,null,null,null,null,"$m    ",null,null,null,null,null,5.2614689461037836,5.0533560906931818,4.9637417852097121,4.7929615201690279,4.8034562958663516]
[null,"Value of imputation credits",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"-N18*N26","v":-2.6307344730518918},{"$f":"-O18*O26","v":-2.5266780453465909},{"$f":"-P18*P26","v":-2.481870892604856},{"$f":"-Q18*Q26","v":-2.3964807600845139},{"$f":"-R18*R26","v":-2.4017281479331758}]
[]
[null,null,null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"SUM(N22:N28)","v":47.865161746697282},{"$f":"SUM(O22:O28)","v":49.44141376906726},{"$f":"SUM(P22:P28)","v":50.317145296502623},{"$f":"SUM(Q22:Q28)","v":51.0463887045048},{"$f":"SUM(R22:R28)","v":50.725199189950253}]
[null,"Tax"]
[]
[null,"Tax depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Tax asset base_2010-2024'!S72","v":2.6051268180948171},{"$f":"'Tax asset base_2010-2024'!T72","v":2.6626954376251435},{"$f":"'Tax asset base_2010-2024'!U72","v":2.4492929106554628},{"$f":"'Tax asset base_2010-2024'!V72","v":2.5219366041234381},{"$f":"'Tax asset base_2010-2024'!W72","v":2.1128368821453041}]
[null,"Return on debt",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N23","v":10.130939365620247},{"$f":"O23","v":10.209104469945775},10.129504651763202,10.026841027840257,9.9039475823657668]
[null,"OPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N25","v":19.605987644147554},{"$f":"O25","v":20.027678510326474},20.619395207090292,21.218682687680882,21.851978197476328]
[]
[null,"Tax expenses",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"SUM(N32:N35)","v":32.342053827862614},{"$f":"SUM(O32:O35)","v":32.899478417897392},33.198192769508957,33.767460319644577,33.868762661987397]
[]
[null,"Tax loss brought forward",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!N76","v":0},{"$f":"N40","v":0},{"$f":"O40","v":0},{"$f":"P40","v":0},{"$f":"Q40","v":0}]
[null,"Taxable income",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capacity and revenue'!H148-N36","v":17.538229818208336},{"$f":"'Capacity and revenue'!I148-O36","v":16.844520300178822},{"$f":"'Capacity and revenue'!J148-P36","v":16.545805948567256},{"$f":"'Capacity and revenue'!K148-Q36","v":15.976538398431636},{"$f":"'Capacity and revenue'!L148-R36","v":16.011520984083553}]
[null,"Tax loss carried forward",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"IF(N38+N39<0,N38+N39,0)","v":0},{"$f":"IF(O38+O39<0,O38+O39,0)","v":0},0,0,0]
[null,"Tax payable",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"IF(N40<0,0,N17*(N38+N39))","v":5.261468945462501},{"$f":"IF(O40<0,0,O17*(O38+O39))","v":5.0533560900536463},4.9637417845701766,4.7929615195294906,4.8034562952250655]
[null,"Tax payable difference  (set to zero with \"Solve for tax payable\")",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"IF(ROUND(SUM(N42:R42),8)=0,\"OK\",\"RECALCULATE TAX\")","v":"OK"},{"$f":"N26-N41","v":6.4128258259188442E-10},{"$f":"O26-O41","v":6.3953553564033427E-10},{"$f":"P26-P41","v":6.3953553564033427E-10},{"$f":"Q26-Q41","v":6.3953731199717367E-10},{"$f":"R26-R41","v":6.4128613530556322E-10}]
[]
[null,"Rate of return check"]
[]
[null,"Repayment of debt",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"(N10-O10)*N15","v":-1.6147479564014759},{"$f":"(O10-P10)*O15","v":1.6443865181186965},2.1208425211838291,2.5387535991590031,{"$f":"R10*R15","v":204.59742562781759}]
[null,"Pre-tax cash flow to debt",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"-N10*N15","v":-209.28666030987765},{"$f":"N23+N46","v":8.51619140921877},{"$f":"O23+O46","v":11.853490988064472},12.250347172947031,12.56559462699926,214.50137321018335]
[null,"Rate of return on debt",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(L48-M48,9)=0,0,\"ERROR\")","v":0},{"$f":"IRR(M47:R47,0.1)","v":4.8407000000024736E-2},{"$f":"'AA 2020-2024 inputs'!N68","v":4.8407000000000006E-2}]
[]
[null,"Pre-tax cash flow to equity",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N29-N11-N25-N47","v":12.354204900530959},{"$f":"O29-O11-O25-O47","v":15.001927696405055},{"$f":"P29-P11-P25-P47","v":15.260169421283159},{"$f":"Q29-Q11-Q25-Q47","v":15.404783890420088},{"$f":"(R29-R11-R25)+(R10+R11-R24)-R47","v":180.59678598677917}]
[null,"Post-tax cash flow to equity",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N50-N26","v":7.0927359544271757},{"$f":"O50-O26","v":9.9485716057118729},10.296427636073446,10.61182237025106,175.79332969091283]
[null,"Post-tax cash flow to equity + imputation credits",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"-N10*(1-N15)","v":-171.23454025353621},9.723470427479068,12.475249651058464,12.778298528678302,13.008303130335573,178.195057838846]
[null,"Rate of return on equity",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(L53-M53,9)=0,0,\"ERROR\")","v":0},{"$f":"IRR(M52:R52,0.1)","v":6.4500000000000002E-2},{"$f":"'AA 2020-2024 inputs'!N44","v":6.4500000000000002E-2}]
[]
[]
[null,"Forecast revenue from reference services"]
[]
[null,"Toll charge",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capacity and revenue'!H144","v":5.6364720520060176},{"$f":"'Capacity and revenue'!I144","v":5.6210718551426124},{"$f":"'Capacity and revenue'!J144","v":5.6210718551426124},{"$f":"'Capacity and revenue'!K144","v":5.6210718551426124},{"$f":"'Capacity and revenue'!L144","v":5.6364720520060176}]
[null,"Capacity reservation charge",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capacity and revenue'!H145","v":36.013564792463221},{"$f":"'Capacity and revenue'!I145","v":35.915167074451027},{"$f":"'Capacity and revenue'!J145","v":35.915167074451027},{"$f":"'Capacity and revenue'!K145","v":35.915167074451027},{"$f":"'Capacity and revenue'!L145","v":36.013564792463221}]
[null,"Throughput charge",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'Capacity and revenue'!H146","v":8.230246801601707},{"$f":"'Capacity and revenue'!I146","v":8.2077597884825764},{"$f":"'Capacity and revenue'!J146","v":8.2077597884825764},{"$f":"'Capacity and revenue'!K146","v":8.2077597884825764},{"$f":"'Capacity and revenue'!L146","v":8.230246801601707}]
[]
[null,null,null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"SUM(N58:N61)","v":49.88028364607095},{"$f":"SUM(O58:O61)","v":49.743998718076213},{"$f":"SUM(P58:P61)","v":49.743998718076213},{"$f":"SUM(Q58:Q61)","v":49.743998718076213},{"$f":"SUM(R58:R61)","v":49.88028364607095}]
[]
[null,"Reference tariff setting  2020 - 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.273390607896142E+146]
[null,"Toll charge",null,null,null,null,null,"$/GJ    ",null,null,null,null,null,0.13964632629129867,{"$f":"N66","v":0.13964632629129867},0.13964632629129867,0.13964632629129867,0.13964632629129867]
[null,"Capacity reservation charge",null,null,null,null,null,"$/GJ km    ",null,null,null,null,null,8.4577985207590154E-4,8.4577985207590154E-4,8.4577985207590154E-4,8.4577985207590154E-4,8.4577985207590154E-4]
[null,"Throughput charge",null,null,null,null,null,"$/GJ km    ",null,null,null,null,null,2.3129868056775797E-4,2.3129868056775797E-4,2.3129868056775797E-4,2.3129868056775797E-4,2.3129868056775797E-4]
[]
[null,"Nominal vanilla WACC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-N15)*N13+N15*N14","v":5.564885E-2}]
[null,"PV(Total revenue allocated to reference service)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"NPV(N70,N29:R29)","v":212.27665451311088}]
[]
[null,"Allocation of PV(Total revenue) to toll charge",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!G10*N71","v":23.987261959981531}]
[null,"PV(Revenue from toll charge)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"NPV('Total revenue and tariff'!N70,N58:R58)","v":23.987261959981531}]
[null,"Difference",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N73-N74","v":0}]
[]
[null,"Allocation of PV(cost) to reservation charge",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!G11*N71","v":153.26374455846604}]
[null,"PV(revenue from capacity reservation charge)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"NPV('Total revenue and tariff'!N70,N59:R59)","v":153.26374455846607}]
[null,"Difference",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N77-N78","v":0}]
[]
[null,"Allocation of PV(cost) to throughput charge",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!G12*N71","v":35.025647994663302}]
[null,"PV(revenue from throughput charge)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"NPV('Total revenue and tariff'!N70,N60:R60)","v":35.025647994663295}]
[null,"Difference",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"N81-N82","v":0}]
[]
[null,"Tariff calculation check (set to zero with \"Reset reference tariff \")",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND('Total revenue and tariff'!N85,6)=0,\"OK\",\"RESET\")","v":"OK"},{"$f":"N75+N79+N83","v":0}]

{"sheet":"AA 2020-2024 inputs","index":4,"n_rows":155,"n_cols":52,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GOLDFIELDS GAS PIPELINE"]
[null,"Access Arrangement revision  2020-2024"]
[null,"Inputs"]
[]
[]
[]
[null,"Allocation of total revenue to reference tariff"]
[]
[null,"Toll charge",null,null,null,null,0.113]
[null,"Capacity reservation charge",null,null,null,null,0.72199999999999998]
[null,"Throughput charge",null,null,null,null,{"$f":"1-G10-G11","v":0.16500000000000004}]
[]
[]
[null,"Asset groups and asset lives",null,null,null,null,"                 For regulation",null,null,"           For tax"]
[]
[null,"Pipeline and laterals",null,null,null,null,70,"  years",null,20,"  years"]
[null,"Main line valve and scraper stations",null,null,null,null,50,"  years",null,20,"  years"]
[null,"Compressor stations",null,null,null,null,30,"  years",null,20,"  years"]
[null,"Receipt and delivery point facilities",null,null,null,null,30,"  years",null,20,"  years"]
[null,"SCADA, communications and electronic equipment",null,null,null,null,10,"  years",null,10,"  years"]
[null,"Cathodic protection",null,null,null,null,15,"  years",null,10,"  years"]
[null,"Maintenance bases and depots",null,null,null,null,50,"  years",null,20,"  years"]
[null,"Other depreciable assets",null,null,null,null,10,"  years",null,10,"  years"]
[null,"Non-depreciable assets"]
[]
[]
[null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,"Inflation"]
[]
[null,"CPI December quarter (All groups, Australia)",null,null,null,null,null,106.6,108.4,110,112.1]
[null,"Inflation (as measured by CPI change)",null,null,null,null,null,null,{"$f":"I32/H32-1","v":1.6885553470919357E-2},{"$f":"J32/I32-1","v":1.4760147601476037E-2},{"$f":"K32/J32-1","v":1.9090909090909047E-2}]
[]
[null,"Expected (2016)",null,null,null,null,null,null,1.46E-2,1.46E-2,1.46E-2,1.46E-2,1.46E-2]
[null,"Expected (2018) ",null,null,null,null,null,null,null,null,null,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2]
[null,"Cumulative inflation factor (base Sep-2018)",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+M36)","v":1.0186999999999999},{"$f":"M37*(1+N36)","v":1.0377496899999998},{"$f":"N37*(1+O36)","v":1.0571556092029997},1.0769244190950957,1.0970629057321739,1.1175779820693654]
[]
[null,"Rate of return"]
[]
[null,"Nominal risk free rate",null,null,null,null,null,null,null,null,null,null,null,2.2499999999999999E-2]
[null,"Market risk premium",null,null,null,null,null,null,null,null,null,null,null,0.06]
[null,"Equity beta",null,null,null,null,null,null,null,null,null,null,null,0.7]
[null,"Return on equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N41+N43*N42","v":6.4500000000000002E-2}]
[]
[null,"Debt risk premium"]
[null,null,2020,null,null,null,null,null,null,null,null,null,null,1.619E-2]
[null,null,2019,null,null,null,null,null,null,null,null,null,1.619E-2,{"$f":"M48","v":1.619E-2}]
[null,null,{"$f":"C48-1","v":2018},null,null,null,null,null,null,null,null,1.8620000000000001E-2,{"$f":"L49","v":1.8620000000000001E-2},{"$f":"M49","v":1.8620000000000001E-2}]
[null,null,2017,null,null,null,null,null,null,null,2.5530000000000001E-2,{"$f":"K50","v":2.5530000000000001E-2},{"$f":"L50","v":2.5530000000000001E-2},2.5530000000000001E-2]
[null,null,2016,null,null,null,null,null,null,2.5819999999999999E-2,{"$f":"J51","v":2.5819999999999999E-2},{"$f":"K51","v":2.5819999999999999E-2},2.5819999999999999E-2,2.5819999999999999E-2]
[null,null,2015,null,null,null,null,null,2.07E-2,{"$f":"I52","v":2.07E-2},{"$f":"J52","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2]
[null,null,2014,null,null,null,null,null,2.2509999999999999E-2,{"$f":"I53","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2]
[null,null,2013,null,null,null,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[null,null,2012,null,null,null,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[null,null,2011,null,null,null,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[null,null,2010,null,null,null,null,null,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2]
[null,null,2009,null,null,null,null,null,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2]
[null,null,2008,null,null,null,null,null,3.7560000000000003E-2,3.7560000000000003E-2,3.7560000000000003E-2]
[null,null,2007,null,null,null,null,null,1.1299999999999999E-2,1.1299999999999999E-2]
[null,null,2006,null,null,null,null,null,7.1300000000000001E-3]
[]
[null,"Trailing average debt risk premium",null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(I52:I61),5)","v":2.5260000000000001E-2},{"$f":"ROUND(AVERAGE(J51:J60),5)","v":2.7130000000000001E-2},{"$f":"ROUND(AVERAGE(K50:K59),5)","v":2.8549999999999999E-2},{"$f":"ROUND(AVERAGE(L49:L58),5)","v":2.666E-2},{"$f":"ROUND(AVERAGE(M48:M57),5)","v":2.3650000000000001E-2},{"$f":"ROUND(AVERAGE(N47:N56),5)","v":2.315E-2}]
[null,"5 years swap rate",null,null,null,null,null,null,2.1160000000000002E-2,{"$f":"I64","v":2.1160000000000002E-2},{"$f":"J64","v":2.1160000000000002E-2},2.1160000000000002E-2,2.1160000000000002E-2,2.3116999999999999E-2]
[null,"Debt raising costs",null,null,null,null,null,null,1.25E-3,{"$f":"I65","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1E-3]
[null,"Hedging costs",null,null,null,null,null,null,1.14E-3,{"$f":"I66","v":1.14E-3},1.14E-3,1.14E-3,1.14E-3,1.14E-3]
[]
[null,"Return on debt",null,null,null,null,null,null,{"$f":"I63+I64+I65+I66","v":4.8810000000000006E-2},5.0680000000000003E-2,5.2100000000000007E-2,5.0210000000000005E-2,4.7200000000000006E-2,4.8407000000000006E-2]
[]
[null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004]
[]
[null,"Tax"]
[]
[null,"Corporate tax rate",null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,"Gamma (value of imputation credits)",null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,"Tax loss brought forward to 1 January 2020",null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,"CAPEX:  2015-2019:  ERA approved forecast (July 2016) (nominal)"]
[]
[null,{"$f":"B17","v":"Pipeline and laterals"},null,null,null,null,"$m  ",null,2.5975701474838808,1.2809696879863635,0.15208256132809608,0,8.6904320758912065E-2]
[null,"Main line valve and scraper stations",null,null,null,null,"$m  ",null,0,0.52142592455347214,0,0,0]
[null,"Compressor stations",null,null,null,null,"$m  ",null,0.84229445267916714,0.73362059957014747,0,0.18396558400652196,0.26478660231231016]
[null,"Receipt and delivery point facilities",null,null,null,null,"$m  ",null,0.2656013303194249,0,0.42365856369969618,0.30416512265619222,0]
[null,"SCADA, communications and electronic equipment",null,null,null,null,"$m  ",null,0.21624885737234123,0.1498049491193397,9.1674918021455526E-2,2.1161260636040166E-2,2.2672449526047033E-2]
[null,"Cathodic protection",null,null,null,null,"$m  ",null,0.103602887237827,3.6689414961646773E-2,3.4737702565189363E-2,2.9408850819921568E-2,3.027778443167552E-2]
[null,"Maintenance bases and depots",null,null,null,null,"$m  ",null,0.16456635712962273,0,0,0,0]
[null,"Other depreciable assets",null,null,null,null,"$m  ",null,0.45706304198353798,6.789924032597458E-2,3.4203368042688809E-2,2.4430977173349154E-2,2.4430977173349151E-2]
[null,"Non-depreciable assets",null,null,null,null,"$m  ",null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"$m  ",null,{"$f":"SUM(I83:I92)","v":4.6469470742058023},{"$f":"SUM(J83:J92)","v":2.7904098165169438},{"$f":"SUM(K83:K92)","v":0.73635711365712608},{"$f":"SUM(L83:L92)","v":0.56313179529202517},{"$f":"SUM(M83:M92)","v":0.4290721342022939}]
[]
[null,"CAPEX 2020-2024:  forecast (real, Dec-2018)"]
[]
[null,{"$f":"B17","v":"Pipeline and laterals"},null,null,null,null,"$m  ",null,null,null,null,null,null,0.38500000000000001,0,0,0,0.2]
[null,"Main line valve and scraper stations",null,null,null,null,"$m  ",null,null,null,null,null,null,0,0,0,0,0]
[null,"Compressor stations",null,null,null,null,"$m  ",null,null,null,null,null,null,1.7,0.32500000000000001,1.1000000000000001,0.21000000000000002,1.8149999999999999]
[null,"Receipt and delivery point facilities",null,null,null,null,"$m  ",null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA, communications and electronic equipment",null,null,null,null,"$m  ",null,null,null,null,null,null,0.95400000000000007,1.5990000000000002,0.60600000000000009,1.0429999999999999,0.75900000000000001]
[null,"Cathodic protection",null,null,null,null,"$m  ",null,null,null,null,null,null,0.23100000000000001,0.17599999999999999,0.32500000000000001,0.44,5.5E-2]
[null,"Maintenance bases and depots",null,null,null,null,"$m  ",null,null,null,null,null,null,3.85,0.32,0,0,0]
[null,"Other depreciable assets",null,null,null,null,"$m  ",null,null,null,null,null,null,0,0,0,0,0]
[null,"Non-depreciable assets",null,null,null,null,"$m  ",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,{"$f":"SUM(N97:N106)","v":7.12},{"$f":"SUM(O97:O106)","v":2.42},2.0310000000000001,1.6929999999999998,2.8290000000000002]
[]
[null,"CAPEX:  2014-2024:  actual and forecast (nominal)"]
[null,"(2014 CAPEX from ERA tariff model, July 2016)"]
[]
[null,"Covered Pipeline"]
[null,{"$f":"B17","v":"Pipeline and laterals"},null,null,null,null,"$m  ",0,1.7660830556472615,0.49193520369378613,0.27603974573162737,6.5156837385838717E-2,0,{"$f":"N$37*N97","v":0.39953363064999997},{"$f":"O$37*O97","v":0},0,0,0.22351559641387309]
[null,"Main line valve and scraper stations",null,null,null,null,"$m  ",0,0.1095663194934411,1.4999047156207485E-3,0,0,0,{"$f":"N$37*N98","v":0},0,0,0,0]
[null,"Compressor stations",null,null,null,null,"$m  ",0.70310277518802988,-1.4982289581648245E-2,0,0.9655136607781718,0.52124546487936363,1.0239292097292982,{"$f":"N$37*N99","v":1.7641744729999997},0.34357557299097491,1.1846168610046055,0.23038321020375654,2.028404037455898]
[null,"Receipt and delivery point facilities",null,null,null,null,"$m  ",0.18773527406752605,0.41165847038489845,-0.39529895752084648,1.2847714536421539E-3,0.18770246145244673,0.12578884822093653,{"$f":"N$37*N100","v":0},0,0,0,0]
[null,"SCADA, communications and electronic equipment",null,null,null,null,"$m  ",1.16662031528815,0.97026748597290158,0.98959221116456009,6.503066833779067E-2,0.11020281934430202,0,{"$f":"N$37*N101","v":0.99001320425999995},1.6903918191155967,0.65261619797162806,1.1442366106786572,0.8482416883906484]
[null,"Cathodic protection",null,null,null,null,"$m  ",0,0,0,0,0,7.5166749853130765E-2,{"$f":"N$37*N102","v":0.23972017838999998},0.18605938721972792,0.35000043620590615,0.48270767852215651,6.1466789013815096E-2]
[null,"Maintenance bases and depots",null,null,null,null,"$m  ",1.781308687307568E-2,2.4821340597709515E-2,0,0,1.909538825252307E-2,0.31275675638190775,{"$f":"N$37*N103","v":3.9953363064999996},0.33828979494495992,0,0,0]
[null,"Other depreciable assets",null,null,null,null,"$m  ",6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082429,0.12420701035951061,0.12207384012390721,0.22390060249469693,{"$f":"N$37*N104","v":0},0,0,0,0]
[null,"Non-depreciable assets",null,null,null,null,"$m  ",0,0,0,0,0,0,{"$f":"N$37*N105","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,"$m  ",{"$f":"SUM(H113:H122)","v":2.1362121369227034},{"$f":"SUM(I113:I122)","v":3.3342829934308829},1.4088804628839446,1.4320758566607426,1.0254768114383812,1.7615421666799704,{"$f":"SUM(N113:N122)","v":7.3887777927999991},2.5583165742712595,2.1872334951821397,1.8573274994045703,3.1616281112742342]
[]
[]
[]
[null,"OPEX:  2020-2029:  current forecast (real, Dec-2018)"]
[]
[null,"Pipeline operations",null,null,null,null,"$m  ",null,null,null,null,null,null,11.742292007938625,11.79188034950497,11.993429202217495,12.435971211797945,12.542250332004043]
[null,"Major expenditure jobs",null,null,null,null,"$m  ",null,null,null,null,null,null,0.56000000000000005,0.68,0.67000000000000015,0.4,0.5]
[null,"Commercial operations",null,null,null,null,null,null,null,null,null,null,null,0.59051349728071878,0.5930072680865287,0.60314305059029594,0.62539824826331525,0.63074296758373338]
[null,"Regulatory",null,null,null,null,"$m  ",null,null,null,null,null,null,1.2110000000000001,1.091,1.091,1.091,1.091]
[null,"Corporate costs",null,null,null,null,"$m  ",null,null,null,null,null,null,4.7889851485148514,4.7889851485148514,4.7889851485148514,4.7889851485148514,4.7889851485148514]
[]
[null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,{"$f":"SUM(N129:N134)","v":18.892790653734195},{"$f":"SUM(O129:O134)","v":18.94487276610635},19.146557401322642,19.341354608576111,19.552978448102628]
[]
[]
[null,null,null,null,null,null,null,2000,2000,2000,2000,2000,{"$f":"I138+1","v":2001},{"$f":"M138","v":2001},{"$f":"N138","v":2001},{"$f":"O138","v":2001},{"$f":"M138+1","v":2002},{"$f":"Q138","v":2002},{"$f":"R138","v":2002},{"$f":"S138","v":2002},{"$f":"Q138+1","v":2003},{"$f":"U138","v":2003},{"$f":"V138","v":2003},{"$f":"W138","v":2003},{"$f":"U138+1","v":2004},{"$f":"Y138","v":2004},{"$f":"Z138","v":2004},{"$f":"AA138","v":2004},{"$f":"Y138+1","v":2005},{"$f":"AC138","v":2005},{"$f":"AD138","v":2005},{"$f":"AE138","v":2005},{"$f":"AC138+1","v":2006},{"$f":"AG138","v":2006},{"$f":"AH138","v":2006},{"$f":"AI138","v":2006},{"$f":"AG138+1","v":2007},{"$f":"AK138","v":2007},{"$f":"AL138","v":2007},{"$f":"AM138","v":2007},{"$f":"AK138+1","v":2008},{"$f":"AO138","v":2008},{"$f":"AP138","v":2008},{"$f":"AQ138","v":2008},{"$f":"AO138+1","v":2009},{"$f":"AS138","v":2009},{"$f":"AT138","v":2009},{"$f":"AU138","v":2009},2010,2011,2012,2013]
[null,null,null,null,null,null,null,"Initial","Q1","Q2","Q3","Q4","Q1",{"$f":"J139","v":"Q2"},"Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Year","Year","Year","Year"]
[]
[null,"Asset values at 1 January 2015"]
[null,"Initial capital base and additions 2000-2014"]
[null,"(From ERA tariff model, July 2016)"]
[]
[null,{"$f":"B17","v":"Pipeline and laterals"},null,null,null,null,"$m  ",336.64262048895955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27805013961685832,2.3540503816793905E-4,4.2161885931558929E-4,0,0,0,0,0,0,0.26501274074074072,0,0,0,3.2918863503649635E-3,9.2931365454545414E-3,5.6365143188405797E-2,1.3405936462093867E-3,1.3207187050359715E-3,7.9490349103942606E-3,6.6426285714285712E-4,-8.2936999999999997E-2,0,0,2.5633E-2]
[null,"Main line valve and scraper stations",null,null,null,null,"$m  ",6.0841408281053466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4361749898477156E-2,1.0292715151515152E-3,0,0,-5.28E-3,0,0,0]
[null,"Compressor stations",null,null,null,null,"$m  ",16.121304139309409,0.36935896881250085,0.37541403387500083,0.38146909893750081,0.38752416400000078,1.0923673271874965,1.1091729783749966,1.1259786295624967,1.1427842807499968,9.335887881250006E-2,9.4711906041666724E-2,9.6064933270833389E-2,9.7417960500000053E-2,1.4906081654374952,1.5110274553749958,1.5314467453124951,1.5518660352499958,0.65335714995833272,0.66184230774999941,0.67032746554166611,0.67881262333333281,0.17616975783062933,0.28163232199097271,4.1343815755286832E-2,1.8680662884996119E-2,0,0.18904905333237443,0.19398486425563571,9.3807472318603868E-2,7.5982040372319509E-3,8.7087404840304999E-2,0,0,0,0.19132264438596489,3.3842940434782594E-2,0.10656920275862065,0.23545487341880339,6.5196576271186434E-3,1.6201391596638659E-3,0,-8.1762754522112596E-2,-0.2998727259073854,9.6628714939291177E-2,0.44995609393101305]
[null,"Receipt and delivery point facilities",null,null,null,null,"$m  ",0.59494970464301555,2.0363355499999937E-2,2.0697180999999936E-2,2.1031006499999935E-2,2.1364831999999934E-2,1.315496677083328E-2,1.3357350874999948E-2,1.3559734979166616E-2,1.3762119083333284E-2,8.4989183124999732E-3,8.6220910416666425E-3,8.7452637708333083E-3,8.8684364999999741E-3,1.057121668750001E-2,1.0716027875000009E-2,1.0860839062500009E-2,1.1005650250000009E-2,5.4187145833333276E-3,5.4890874999999947E-3,5.5594604166666617E-3,5.6298333333333287E-3,0,0,0,1.4177964230769226E-2,1.1075443333333329E-2,9.9423675094339636E-2,9.6270524859813106E-2,0.10247230074074072,0.32339921834862395,6.9161588181818209E-2,1.0548621621621617E-4,0,0,0,0,2.6641158620689643E-3,0,0,0,0,-1.1694351034961557E-2,-5.7348022520768357E-3,-4.0252945226745942E-3,0.13348344738344203]
[null,"SCADA, communications and electronic equipment",null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6793500922479417E-4,1.0228451429169637E-4,0,0,0,3.2882666923076717E-2,3.1473574567901078E-2,0,1.0709182758620746E-3,9.6205711111111182E-3,0,9.1070462500000022E-3,2.8632500000000012E-3,2.3591997058823533E-2,0.13001875285714287,0.14982809333333336,0.11374772135135139,0.21970072894736842,2.0827653846153841E-3,0,-0.11132053641642171,-0.32084403744192502,9.8519616069153243E-2,0.31589444114590831]
[null,"Cathodic protection",null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,8.552374999999991E-4,9.2102499999999936E-4,9.8681249999999941E-4,1.052599999999999E-3,0,0,0,0,1.5212195121951219E-4,0,0,0,0,0,4.7393617021276591E-3,0,0,0,0,0,0,4.1357832962962943E-2,1.1934999999999997E-3,2.9676336428571426E-2,7.0426208947368396E-2,0.4847506755172416,0.106687593559322,0.39245521333333322,-0.3523814959544439,-0.27145989512651969,-4.8303534272095116E-3,-2.5398631398695685E-3]
[null,"Maintenance bases and depots",null,null,null,null,"$m  ",5.1228192236534396,1.2851797500000003E-3,1.2942945E-3,1.3034092500000005E-3,1.3125240000000002E-3,7.7360762499999994E-4,7.7894284999999999E-4,7.8427807500000004E-4,7.8961330000000009E-4,4.0974999999999931E-4,4.1249999999999929E-4,4.1524999999999928E-4,4.1799999999999926E-4,0,0,0,0,0,0,0,0,0,0,0,2.3343260869565226E-3,0,3.1091353763440868E-2,0,0,0,0,9.3699584293193694E-3,1.4879791666666663E-3,0,5.4961523505154618E-2,1.0987370512820512E-2,6.3953856326530625E-2,0,0,0,1.6929E-2,6.6531395751609199E-2,-1.3763525404984402E-3,-9.6607068544190275E-4,1.0554920273720261]
[null,"Other depreciable assets",null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.514091256015141E-3,0,0,1.7495038206739765E-2,5.9952903764888881E-3,4.5830094831244265E-4,5.5285795055959037E-4,1.0123691320583633E-2,4.2643401861849325E-2,5.5871149622481436E-2,0,0,3.1523277058823518E-2,2.5493057142857078E-3,0,0.10461071297297296,4.8507868421052633E-2,4.1319923589743603E-2,6.1651725000000011E-2,-1.3265352116553217,-0.67468780016462992,-0.13674550034515942,0.41183193220926345]
[null,"Non-depreciable assets",null,null,null,null,"$m  ",2.5816759288043478,0.36669321899785023,0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447237E-2,0,1.4593287686413043,-3.6412046373626161E-2,-3.5620480148113032E-2,0,-0.70802155922807231,0,-2.7537414502719404E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913002,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0]
[]
[null,null,null,null,null,null,"$m  ",{"$f":"SUM(H145:H154)","v":367.1475103134751},{"$f":"SUM(I145:I154)","v":0.75770072306035097},{"$f":"SUM(J145:J154)","v":0.3974055093750008},0.3839842848200854,0.41020152000000071,1.8815721336485474,1.0949705231988975,1.1125999534742839,1.1573360131333301,-0.52512599233152168,8.2918242440476048E-2,8.4849980543219461E-2,{"$f":"SUM(T145:T154)","v":0.10670439700000003},2.9613633882662995,1.4862524618763697,1.5076739167268822,1.5639242854999957,-4.9245694686406272E-2,0.6673313952499994,0.64834951145561337,0.68444245666666614,0.38543523466046303,0.26171487203021682,1.5578143644702953E-2,3.5192953202721866E-2,0.4146520032792031,0.32801209443477575,0.29715820182351749,0.19683263100990417,0.40676540154751895,0.44304768475780237,3.5531137985169367E-2,1.0595025416666669E-2,-0.17934052448638291,0.3460491613220944,0.16037410663782603,0.40905674789753083,0.8047000124090955,0.73151848117252904,0.1300079396424397,0.47170020119047612,-1.9053799538316523,-1.5739756134330354,4.8581112027959006E-2,2.3897510789017833]

{"sheet":"Capacity and revenue","index":5,"n_rows":148,"n_cols":12,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GOLDFIELDS GAS PIPELINE"]
[null,"Access Arrangement revision 2020-2024",null,null,null,null,null,2020,2021,2022,2023,2024]
[null,"Capacity, throughput and revenue forecasts",null,null," ",null,null,366,365,365,365,366]
[]
[]
[]
[]
[null,"Goldfields Gas Pipeline"]
[null,"Contracted capacity"]
[]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"TJ/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"TJ/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,"TJ/d    ",110.28000000000002,110.28000000000002,110.28000000000002,110.28000000000002,110.28000000000002]
[]
[]
[null,"Goldfields Gas Pipeline"]
[null,"Load factors"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,null,"    to individual users of GGP"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,null,"    to individual users of GGP"]
[]
[]
[]
[]
[null,"Goldfields Gas Pipeline"]
[null,"Throughput"]
[]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"TJ/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"TJ/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"TJ/d    "]
[null,null,null,null,null,null,"TJ/d    "]
[]
[null,null,null,null,null,null,"TJ/d    ",90.460280578635476,90.460280578635476,90.460280578635476,90.460280578635476,90.460280578635476]
[]
[]
[null,"Goldfields Gas Pipeline "]
[null,"Contracted capacity.distance",null,null,null,"Distance"]
[null,null,null,null,null,"(km)"]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"PJ km/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"PJ km/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[]
[null,null,null,null,null,null,"PJ km/d    ",116.33963349999999,116.33963349999999,116.33963350000001,116.33963349999999,116.33963350000001]
[]
[]
[null,"Goldfields Gas Pipeline"]
[null,"Throughput.distance"]
[]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"PJ km/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    ","    Commercially sensitive information pertaining"]
[null,null,null,null,null,null,"PJ km/d    ","    to individual users of GGP"]
[null,null,null,null,null,null,"PJ km/d    "]
[null,null,null,null,null,null,"PJ km/d    "]
[]
[null,null,null,null,null,null,"PJ km/d    ",97.220671834065527,97.220671834065527,97.220671834065527,97.220671834065527,97.220671834065527]
[]
[]
[]
[null,"Goldfields Gas Pipeline"]
[]
[null,"Revenue at reference tariff"]
[]
[null,"Reference tariff"]
[null,"Toll charge",null,null,null,null,"$/GJ",{"$f":"'Total revenue and tariff'!N66","v":0.13964632629129867},{"$f":"H138","v":0.13964632629129867},{"$f":"I138","v":0.13964632629129867},{"$f":"J138","v":0.13964632629129867},{"$f":"K138","v":0.13964632629129867}]
[null,"Capacity reservation charge",null,null,null,null,"$/GJ km",{"$f":"'Total revenue and tariff'!N67","v":8.4577985207590154E-4},{"$f":"H139","v":8.4577985207590154E-4},8.4577985207590154E-4,8.4577985207590154E-4,8.4577985207590154E-4]
[null,"Throughput charge",null,null,null,null,"$/GJ km",{"$f":"'Total revenue and tariff'!N68","v":2.3129868056775797E-4},2.3129868056775797E-4,2.3129868056775797E-4,2.3129868056775797E-4,2.3129868056775797E-4]
[]
[null,"Revenue"]
[]
[null,"Revenue from toll charge",null,null,null,null,"$m",{"$f":"H4*H31*H138/1000","v":5.6364720520060176},5.6210718551426124,5.6210718551426124,5.6210718551426124,5.6364720520060176]
[null,"Revenue from capacity reservation carge",null,null,null,null,"$m",{"$f":"H4*H104*H139","v":36.013564792463221},35.915167074451027,35.915167074451027,35.915167074451027,36.013564792463221]
[null,"Revenue from throughput charge",null,null,null,null,"$m",{"$f":"H4*H129*H140","v":8.230246801601707},8.2077597884825764,8.2077597884825764,8.2077597884825764,8.230246801601707]
[]
[null,"Forecast revenue",null,null,null,null,"$m",{"$f":"SUM(H144:H147)","v":49.88028364607095},{"$f":"SUM(I144:I147)","v":49.743998718076213},49.743998718076213,49.743998718076213,49.88028364607095]

{"sheet":"Capital base","index":6,"n_rows":4809,"n_cols":99,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[3,7,3,8]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,null,2015,{"$f":"J2+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AP2+1","v":2048},2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,{"$f":"BV2+1","v":2080},2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Access Arrangement revision 2020-2024"]
[null,"Capital base"]
[null,"Inflation",null,null,null,null,null,null,null,{"$f":"'AA 2020-2024 inputs'!I33","v":1.6885553470919357E-2},{"$f":"'AA 2020-2024 inputs'!J33","v":1.4760147601476037E-2},{"$f":"'AA 2020-2024 inputs'!K33","v":1.9090909090909047E-2},{"$f":"'AA 2020-2024 inputs'!L36","v":1.8700000000000001E-2},{"$f":"'AA 2020-2024 inputs'!M36","v":1.8700000000000001E-2},{"$f":"'AA 2020-2024 inputs'!N36","v":1.8700000000000001E-2},{"$f":"'AA 2020-2024 inputs'!O36","v":1.8700000000000001E-2},{"$f":"'AA 2020-2024 inputs'!P36","v":1.8700000000000001E-2},{"$f":"'AA 2020-2024 inputs'!Q36","v":1.8700000000000001E-2},{"$f":"'AA 2020-2024 inputs'!R36","v":1.8700000000000001E-2},{"$f":"S5","v":1.8700000000000001E-2},{"$f":"T5","v":1.8700000000000001E-2},1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,{"$f":"CF5","v":1.8700000000000001E-2},1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2]
[null,"Cumulative inflation factor",null,null,null,null,null,null,null,{"$f":"1+J5","v":1.0168855534709194},{"$f":"J6*(1+K5)","v":1.0318949343339587},{"$f":"K6*(1+L5)","v":1.0515947467166979},1.0712595684803001,1.0912921224108816,1.111699285099965,1.1324880617313342,1.1536655884857101,1.1752391349903928,1.1972161068147131,1.2196040480121482,1.2424106437099753,1.2656437227473518,1.2893112603627273,1.3134213809315101,1.3379823607549293,1.3630026309010463,1.3884907800988959,1.4144555576867452,1.4409058766154872,1.4678508165081967,1.4952996267768999,1.5232617297976279,1.5517467241448435,1.580764387886352,1.6103246819398267,1.6404377534921013,1.6711139394824035,1.7023637701507244,1.7341979726525427,1.7666274747411452,1.7996634085188046,1.8333171142581062,1.8676001442947328,1.9025242669930442,1.938101470785814,1.9743439682895085,2.0112642004965222,2.0488748410458069,2.0871888005733634,2.1262192311440851,2.1659795307664793,2.2064833479918122,2.2477445865992589,2.2897774103686648,2.3325962479425586,2.3762157977790843,2.420651033197553,2.4659172075183471,2.5120298592989401,2.5590048176678302,2.6068582077582185,2.6556064562432971,2.7052662969750467,2.75585477672848,2.8073892610533022,2.8598874402349987,2.913367335367393,2.967847304538763,3.0233460491336377,3.0798826202524365,3.1374764252511569,3.1961472344033535,3.2559151876866959,3.316800801696437,3.37882497668816,{"$f":"BW6*(1+BX5)","v":3.4420090037522284},3.5063745721223949,3.5719437766210835,3.6387391252438976,3.7067835468859585,3.7761003992127256,3.8467134766780031,3.9186470186918814,3.9919257179414194,4.0665747288669234,4.1426196762967349,4.2200866642434836,4.2990022848648364,4.3793936275918082,4.4612882884277747,{"$f":"CL6*(1+CM5)","v":4.5447143794213742},{"$f":"CM6*(1+CN5)","v":4.6297005383165537},{"$f":"CN6*(1+CO5)","v":4.716275938383073},{"$f":"CO6*(1+CP5)","v":4.8044702984308358},{"$f":"CP6*(1+CQ5)","v":4.8943138930114918}]
[]
[]
[null,"Capital base (beginning of year)"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m    ",{"$f":"J53+J84","v":337.20926116941763},{"$f":"J11+J25-J39","v":337.82728210414433},{"$f":"K11+K25-K39","v":336.25161612923819},{"$f":"L11+L25-L39","v":335.758137395294},{"$f":"M11+M25-M39","v":334.77292882661732},{"$f":"N11+N25-N39","v":333.56534515770022},{"$f":"O11+O25-O39","v":332.58782136579333},{"$f":"P11+P25-P39","v":331.04427445312717},{"$f":"Q11+Q25-Q39","v":329.32669625067388},{"$f":"R11+R25-R39","v":327.42911775111531},{"$f":"S11+S25-S39","v":325.56892315967519},{"$f":"T11+T25-T39","v":323.29371047371825},{"$f":"U11+U25-U39","v":320.8195566365668},{"$f":"V11+V25-V39","v":318.13981686829032},{"$f":"W11+W25-W39","v":315.2476674419201},{"$f":"X11+X25-X39","v":312.13610131444295},{"$f":"Y11+Y25-Y39","v":308.7979236569704},{"$f":"Z11+Z25-Z39","v":305.22574728183974},{"$f":"AA11+AA25-AA39","v":301.41198796435555},{"$f":"AB11+AB25-AB39","v":297.34885965683048},{"$f":"AC11+AC25-AC39","v":293.02836959253273},{"$f":"AD11+AD25-AD39","v":288.44231327709684},{"$f":"AE11+AE25-AE39","v":283.58226936490081},{"$f":"AF11+AF25-AF39","v":278.43959441785881},{"$f":"AG11+AG25-AG39","v":273.0054175440232},{"$f":"AH11+AH25-AH39","v":267.27063491333416},{"$f":"AI11+AI25-AI39","v":261.22590414779643},{"$f":"AJ11+AJ25-AJ39","v":254.86163858330471},{"$f":"AK11+AK25-AK39","v":248.16800140027956},{"$f":"AL11+AL25-AL39","v":241.13489962021308},{"$f":"AM11+AM25-AM39","v":233.75197796516244},{"$f":"AN11+AN25-AN39","v":226.00861257716471},{"$f":"AO11+AO25-AO39","v":217.89390459448126},{"$f":"AP11+AP25-AP39","v":209.39667358151331},{"$f":"AQ11+AQ25-AQ39","v":200.50545080916274},{"$f":"AR11+AR25-AR39","v":191.20847238234154},{"$f":"AS11+AS25-AS39","v":181.49367221126377},{"$f":"AT11+AT25-AT39","v":171.3486748230803},{"$f":"AU11+AU25-AU39","v":160.76078801034322},{"$f":"AV11+AV25-AV39","v":149.71699531271088},{"$f":"AW11+AW25-AW39","v":138.20394832822777},{"$f":"AX11+AX25-AX39","v":126.20795885043408},{"$f":"AY11+AY25-AY39","v":113.71499082748001},{"$f":"AZ11+AZ25-AZ39","v":100.71065213933704},{"$f":"BA11+BA25-BA39","v":87.180186189115076},{"$f":"BB11+BB25-BB39","v":73.108463304408204},{"$f":"BC11+BC25-BC39","v":58.479971944504825},{"$f":"BD11+BD25-BD39","v":43.278809709208147},{"$f":"BE11+BE25-BE39","v":27.488674144922097},{"$f":"BF11+BF25-BF39","v":11.092853343564538},{"$f":"BG11+BG25-BG39","v":2.6161993053391193},{"$f":"BH11+BH25-BH39","v":2.5203574034062126},{"$f":"BI11+BI25-BI39","v":2.4200161556059312},{"$f":"BJ11+BJ25-BJ39","v":2.3150408013575223},{"$f":"BK11+BK25-BK39","v":2.2052931134107689},{"$f":"BL11+BL25-BL39","v":2.0906313153169802},{"$f":"BM11+BM25-BM39","v":1.9709099970256552},{"$f":"BN11+BN25-BN39","v":1.8459800285655812},{"$f":"BO11+BO25-BO39","v":1.7156884717682406},{"$f":"BP11+BP25-BP39","v":1.5798784899904903},{"$f":"BQ11+BQ25-BQ39","v":1.4383892557925593},{"$f":"BR11+BR25-BR39","v":1.3017272974999834},{"$f":"BS11+BS25-BS39","v":1.1630934431020337},{"$f":"BT11+BT25-BT39","v":1.0255956394381405},{"$f":"BU11+BU25-BU39","v":0.7627428465233963},{"$f":"BV11+BV25-BV39","v":0.64650097923898742},{"$f":"BW11+BW25-BW39","v":0.38630879288213632},{"$f":"BX11+BX25-BX39","v":0.34908111144261078},{"$f":"BY11+BY25-BY39","v":0.31032602639546392},{"$f":"BZ11+BZ25-BZ39","v":0.2699994309936935},{"$f":"CA11+CA25-CA39","v":0.22940786823307974},{"$f":"CB11+CB25-CB39","v":0.18720376492419477},{"$f":"CC11+CC25-CC39","v":0.16055881458496493},{"$f":"CD11+CD25-CD39","v":0.13016133567675087},{"$f":"CE11+CE25-CE39","v":0.10294603333014993},{"$f":"CF11+CF25-CF39","v":7.3729191346922102E-2},{"$f":"CG11+CG25-CG39","v":4.3383640275127637E-2},{"$f":"CH11+CH25-CH39","v":3.3146185761625833E-2},{"$f":"CI11+CI25-CI39","v":2.2510679624151188E-2},{"$f":"CJ11+CJ25-CJ39","v":1.1465814667435946E-2},{"$f":"CK11+CK25-CK39","v":1.7809486524411611E-12},{"$f":"CL11+CL25-CL39","v":1.8175910795987057E-12},{"$f":"CM11+CM25-CM39","v":1.8549187201440964E-12},{"$f":"CN11+CN25-CN39","v":1.8929443875676857E-12},{"$f":"CO11+CO25-CO39","v":1.9316811349720964E-12},{"$f":"CP11+CP25-CP39","v":1.9711422595529693E-12}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m    ",{"$f":"J54+J85","v":6.1042518495189757},{"$f":"J12+J26-J40","v":6.1119530578216956},{"$f":"K12+K26-K40","v":5.9886369626326923},5.8826856724159615,5.7679859361681878,5.646795814748347,5.521471978239334,5.3878544928964738,5.24730891006572,5.0996228435994748,4.9445783867946318,4.7819519801931092,4.6115142763686112,4.4330300016331234,4.246257814595225,4.0509501615008379,3.8468531282855349,3.6337062892660046,3.4112425523967138,3.1791880010162181,2.9372617320059442,2.6851756902826107,2.4226344995437592,2.14933528918414,1.8649675172989255,1.5692127896879291,1.2617446747731571,0.94222851434014676,0.61032123001162053,0.26567112536002779,8.6749966435279297E-2,8.3220700192369795E-2,7.9529103796212725E-2,7.5670340248189111E-2,7.1639448411162918E-2,6.743134005815056E-2,6.3040796854020642E-2,5.8462467268751324E-2,5.3690863420741052E-2,4.8720357848635987E-2,4.3545180210104589E-2,3.8159413905956036E-2,3.2556992627964652E-2,2.6731696828727617E-2,2.0677150111847044E-2,1.5358770784668482E-2,1.0182281161833274E-2,4.8068200185483398E-3,-7.7324401339493205E-4,-6.563683337025168E-3,-1.2570414695660132E-2,6.2519434074204128E-15,6.3754668526573001E-15,6.501300186320117E-15,6.6294866033224291E-15,6.7600701063226841E-15,6.8930955208290439E-15,7.0286085105866726E-15,7.1666555932527689E-15,7.3072841563647214E-15,7.450542473606867E-15,7.5964797213814406E-15,7.7451459956893989E-15,7.8965923293269166E-15,8.050870709403456E-15,8.2080340951874257E-15,8.3681364362855563E-15,8.5312326911622224E-15,8.6973788460050825E-15,8.866631933943503E-15,9.0390500546263718E-15,9.2146923941660109E-15,9.3936192454550409E-15,9.5758920288631756E-15,9.7615733133210429E-15,9.9507268377982715E-15,1.0143417533183226E-14,1.0339711544571878E-14,1.0539676253973499E-14,1.0743380303440928E-14,1.09508936186334E-14,1.1162287432819969E-14,1.1377634311331829E-14,1.159700817647186E-14,1.1820484332890011E-14,1.204813949343318E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m    ",33.768950366052543,32.002428463235134,29.709127589262057,28.415910779563152,26.570539681177952,25.126378716323334,24.419325735969252,22.050193712727729,20.4068667013922,17.677756901614835,17.641157458636886,16.496615891461033,15.30309953332109,14.059176961775629,12.763380345178561,11.414204581528999,10.05871583932713,8.868507961766845,7.8748857895154938,7.033431957129439,6.5253346136291341,6.1407157576635552,5.7664266418333678,5.4027112907015429,5.0333815422688906,4.6752404937024155,4.3061470198915526,3.9216145653119208,3.5211947803796253,3.1103028469316913,2.709719571531358,2.3344708625023065,1.9442402899185995,1.5998293344395647,1.2622065067634314,0.92143214981212873,0.62808701744343642,0.42788589381893016,0.24031693647210645,0.11571138455190681,5.7190363556003376E-14,5.7913097688647153E-14,5.8649346949571371E-14,5.9399364071674872E-14,6.016340651396171E-14,6.0941736549919311E-14,6.1734621357549325E-14,6.254233311108201E-14,6.336514907440576E-14,6.4203351696243665E-14,6.5057228707109934E-14,6.5927073218079404E-14,6.6813183821404001E-14,6.7715864693010772E-14,6.8635425696916587E-14,6.9572182491595446E-14,7.0526456638334794E-14,7.1498575711618178E-14,7.2488873411571955E-14,7.3497689678514873E-14,7.4525370809649624E-14,7.5572269577936591E-14,7.6638745353190528E-14,7.7725164225441705E-14,7.8831899130603984E-14,7.9959329978492801E-14,8.1107843783237133E-14,8.2277834796130179E-14,8.3469704640964328E-14,8.4683862451896884E-14,8.5920725013893876E-14,8.7180716905800205E-14,8.8464270646085182E-14,8.9771826841313496E-14,9.110383433739258E-14,9.2460750373648343E-14,9.3843040739782084E-14,9.5251179935762527E-14,9.6685651334707797E-14,9.8146947348813344E-14,9.9635569598382666E-14,1.0115202908401893E-13,1.0269684636203661E-13,1.0427055172315321E-13,1.0587368537452269E-13,1.0750679762517278E-13]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m    ",1.8507403811936602,2.1933291241528408,1.6953241639188497,1.5982707876137667,1.6760392785191247,1.6823483232322431,1.9669339459645538,1.8388668304430142,1.7053221876694047,1.5661399419141246,1.4586445444277527,1.3847707907646949,1.3076240853038978,1.2271078525610444,1.1431230496472182,1.055568107759453,0.96701878812927544,0.88099375307953565,0.79524945473849973,0.7089614423810946,0.62186316498545668,0.53229246472032798,0.4458604439190435,0.39083021722230282,0.34161484112485058,0.29059761302102488,0.23755288129232316,0.18242265751767067,0.12514749350678708,8.861152685240109E-2,6.227515024645125E-2,4.5978083028805732E-2,2.904972849993059E-2,1.4087938722085769E-2,7.1756915880954132E-3,2.203098814490545E-15,2.2416970395809341E-15,2.2810170514805135E-15,2.3210723476026151E-15,2.3618766777621999E-15,2.403444048895769E-15,2.4457887298695359E-15,2.4889252563775121E-15,2.5328684359311875E-15,2.5776333529425169E-15,2.6232353739019581E-15,2.6696901526533409E-15,2.7170136357673744E-15,2.7652220680156401E-15,2.8143319979469486E-15,2.8643602835679727E-15,2.91532409813011E-15,2.967240936024559E-15,3.0201286187876343E-15,3.0740053012183792E-15,3.1288894776105789E-15,3.1847999881013128E-15,3.2417560251382234E-15,3.2997771400677244E-15,3.3588832498464069E-15,3.4190946438779507E-15,3.4804319909778843E-15,3.5429163464685867E-15,3.606569159406965E-15,3.6714122799472913E-15,3.7374679668417219E-15,3.8047588950810785E-15,3.8733081636785106E-15,3.9431393035987146E-15,4.0142762858354267E-15,4.0867435296399654E-15,4.1605659109036485E-15,4.2357687706969626E-15,4.3123779239684118E-15,4.3904196684060372E-15,4.4699207934646461E-15,4.5509085895618508E-15,4.6334108574460734E-15,4.7174559177397312E-15,4.8030726206608805E-15,4.8902903559266552E-15,4.9791390628418999E-15,5.0696492405764593E-15,5.161851958634655E-15,5.255778867520539E-15,5.3514622096025892E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m    ",{"$f":"J57+J88","v":1.8759281042289673},2.9429280914459275,3.5800075534624054,3.3036319771192675,3.0695944304326011,2.8319498458170251,3.3167399067321051,4.3996835342017935,4.2803832597861282,4.582490121035919,4.5024649871249265,3.8834392075389266,3.3664984505278128,2.8288661093479992,2.2744631567585296,1.7087505516529813,1.1210849380951984,0.63222399801340667,0.33193868157255002,0.10021583936069245,2.4147350785597155E-15,2.4658438111183349E-15,2.5179082769758006E-15,2.570946348344801E-15,2.6249762316484016E-15,2.6800164737697793E-15,2.7360859684188267E-15,2.7932039626178114E-15,2.8513900633083173E-15,2.9106642440817354E-15,2.9710468520356167E-15,3.0325586147582354E-15,3.095220647443767E-15,3.1590544601405181E-15,3.2240819651346986E-15,3.2903254844722702E-15,3.3578077576214542E-15,3.426551949278528E-15,3.4965816573195893E-15,3.5679209209010184E-15,3.6405942287114204E-15,3.7146265273778768E-15,3.7900432300293959E-15,3.8668702250204982E-15,3.9451338848179344E-15,4.0248610750535829E-15,4.1060791637466373E-15,4.1888160306982524E-15,4.2731000770618623E-15,4.3589602350924719E-15,4.4464259780782543E-15,4.5355273304578701E-15,4.6262948781269851E-15,4.7187597789375127E-15,4.8129537733931972E-15,4.9089091955452027E-15,5.0066589840914509E-15,5.1062366936835139E-15,5.2076765064449487E-15,5.3110132437050222E-15,5.4162823779518584E-15,5.5235200450091108E-15,5.6327630564403337E-15,5.7440489121853207E-15,5.8574158134327389E-15,5.9729026757334837E-15,6.0905491423592523E-15,6.2103955979109229E-15,6.3324831821814096E-15,6.4568538042777545E-15,6.583550157007301E-15,6.7126157315328898E-15,6.8440948323021078E-15,6.9780325922557097E-15,7.1144749883204438E-15,7.2534688571915882E-15,7.3950619114106233E-15,7.5393027557435554E-15,7.686240903865513E-15,7.8359267953573509E-15,7.9884118130200858E-15,8.1437483005131139E-15,8.3019895803222622E-15,8.4631899720638409E-15,8.6274048111309872E-15,8.7946904676886889E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m    ",{"$f":"J58+J89","v":0.50404291175410421},1.0335050716119256,0.92057651877865143,0.80614804994791256,0.68535981774502608,0.63414837358360998,0.78289323400667288,0.82887064762555829,1.0247271872295918,1.3329106650336207,1.2368510706433031,1.1612524787537015,1.0823939850765356,1.0001801053565482,0.91451292418239205,0.82529203745128032,0.73241449353196764,0.63577473309749633,0.5352645275985326,0.43077291634749076,0.32218614218300407,0.21612782647285345,0.12748609512012618,5.213762540465762E-2,5.311259899973643E-3,1.1744077932362984E-15,1.1939233550510682E-15,1.213803857871774E-15,1.2340561260952272E-15,1.2546871117344588E-15,1.2757038968051442E-15,1.2971136957566513E-15,1.3189238579485517E-15,1.3411418701734405E-15,1.3637753592269347E-15,1.3868320945257292E-15,1.4103199907746113E-15,1.4342471106833475E-15,1.458621667734377E-15,1.4834520290022607E-15,1.5087467180258538E-15,1.5345144177341881E-15,1.5607639734270684E-15,1.5875043958114054E-15,1.6147448640943297E-15,1.6424947291341446E-15,1.670763516650204E-15,1.6995609304928138E-15,1.7288968559742804E-15,1.7587813632622504E-15,1.7892247108365052E-15,1.8202373490103987E-15,1.8518299235181441E-15,1.8840132791691841E-15,1.916798463570899E-15,1.9501967309209255E-15,1.9842195458703978E-15,2.018878587459425E-15,2.054185753126167E-15,2.0901531627908772E-15,2.1267931630163176E-15,2.1641183312459735E-15,2.2021414801215241E-15,2.2408756618810473E-15,2.2803341728394738E-15,2.3205305579528229E-15,2.3614786154677915E-15,2.40319240165829E-15,2.4456862356505511E-15,2.4889747043384674E-15,2.5330726673908476E-15,2.5779952623523072E-15,2.6237579098395463E-15,2.6703763188347969E-15,2.7178664920782584E-15,2.7662447315613728E-15,2.8155276441228212E-15,2.8657321471491688E-15,2.9168754743821091E-15,2.9689751818343056E-15,3.0220491538158579E-15,3.0761156090734655E-15,3.1311931070443904E-15,3.1873005542273713E-15,3.2444572106726739E-15,3.3026826965935039E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m    ",6.4614060275650989,6.3926307571084591,6.2775996203149456,6.1846258238763463,6.1024706053100726,6.3079784129389784,10.189702683819204,10.401237323063908,10.265611990292221,10.121277061395372,9.9679542243008932,9.8053578037234832,9.6331945831037817,9.45116362246252,9.2589560720795081,9.0562549819050329,8.8427351066091884,8.6180627061726565,8.3818953419203677,8.133881667897322,7.873661217483698,7.6008641851441574,7.3151112032039762,7.0160131135423294,6.7031707340906888,6.3761746200218816,6.0346048195128974,5.6630068104351805,5.2915923040853521,4.9043065983464986,4.6512619684684173,4.5404302314184948,4.4238268876051521,4.3012748356855655,4.1725923689998599,4.0375930652628176,3.8961916656027795,3.7483331056091034,3.5937226675378682,3.4320753885371968,3.2631258124222891,3.0866573597180662,2.9033825882782525,2.7131214084021513,2.5167375723521226,2.3172662520038374,2.1103321490213265,1.89828518909146,1.6775697108110252,1.4479356622951283,1.263237436094411,1.0720368431145535,0.87324360645822141,0.66664062218727393,0.45289051705180139,0.23101381423487646,1.677211742084958E-2,1.8089696407486144E-14,1.8477724468270374E-14,1.8873008653791268E-14,1.9275684653581403E-14,1.9685890694567614E-14,2.0103767588520267E-14,2.0529458780389834E-14,2.0963110397547363E-14,2.1404871299945738E-14,2.1854893131218961E-14,2.2313330370736995E-14,2.2780340386634015E-14,2.3256083489828309E-14,2.3740722989052337E-14,2.4234425246911854E-14,2.4737359736993344E-14,2.5249699102039357E-14,2.5771619213211731E-14,2.630329923046303E-14,2.6844921664036926E-14,2.7396672437118655E-14,2.7958740949657012E-14,2.8531320143379838E-14,2.9114606568025277E-14,2.9708800448811584E-14,3.0314105755168598E-14,3.0930730270754489E-14,3.1558885664781837E-14,3.2198787564677492E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m    ",-1.2353792601500171,{"$f":"J18+J32-J46","v":0.79669517046947869},0.91789004361617088,0.85782445350036451,0.81677143225302684,0.90296787559177583,0.84892904468656005,0.69304323181865413,0.53103042755185204,0.36271599411773703,0.24270444068092606,0.16587670522374556,0.10941414140203136,6.2955377384473127E-2,2.6452822490890066E-2,4.5796699765787707E-16,4.6214680602848836E-16,4.664047768156301E-16,4.7074237165649145E-16,4.7516107952087687E-16,4.7966241722232623E-16,4.8424792993879278E-16,4.8891919174305721E-16,4.9367780614306139E-16,4.9852540663234567E-16,5.0346365725077955E-16,5.0849425315577813E-16,5.1361892120420016E-16,5.1883942054512771E-16,5.2415754322373065E-16,5.2957511479642341E-16,5.3509399495752551E-16,5.4071607817764025E-16,5.464432943539711E-16,5.5227760947279934E-16,5.5822102628434971E-16,5.6427558499027608E-16,5.7044336394400322E-16,5.7672648036416506E-16,5.8312709106138395E-16,5.8964739317864087E-16,5.9628962494549044E-16,6.0305606644638012E-16,6.0994904040333645E-16,6.1697091297328783E-16,6.2412409456029734E-16,6.3141104064298391E-16,6.3883425261741671E-16,6.4639627865577144E-16,6.5409971458104344E-16,6.6194720475811794E-16,6.6994144300150376E-16,6.7808517350004086E-16,6.8638119175890068E-16,6.9483234555920117E-16,7.0344153593556731E-16,7.1221171817197142E-16,7.211459028161963E-16,7.3024715671326823E-16,7.3951860405821534E-16,7.4896342746851303E-16,7.5858486907658329E-16,7.6838623164272438E-16,7.7837087968885236E-16,7.8854224065344295E-16,7.9890380606807135E-16,8.0945913275595332E-16,8.2021184405289866E-16,8.3116563105109686E-16,8.4232425386616142E-16,8.5369154292786769E-16,8.6527140029502787E-16,8.7706780099495395E-16,8.8908479438796855E-16,9.0132650555743262E-16,9.1379713672576566E-16,9.2650096869694653E-16,9.3944236232598843E-16,9.5262576001589341E-16,9.6605568724259957E-16,9.797367541084452E-16,9.9367365692468213E-16,1.0078711798235826E-15,1.0223341964006926E-15,1.0370676713877946E-15,1.0520766623571554E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m    ",{"$f":"J61+J92","v":3.8232880434782608},3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[]
[null,null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(J11:J20)","v":390.36248959305919},{"$f":"SUM(K11:K20)","v":393.12403988346807},{"$f":"SUM(L11:L20)","v":389.16406662470223},{"$f":"SUM(M11:M20)","v":386.63052298280905},{"$f":"SUM(N11:N20)","v":383.28497805170156},{"$f":"SUM(O11:O20)","v":380.52120056341386},383.45710593868927,380.46731226938255,376.61123495813922,371.99531932330467,369.38656631576276,364.79626337485524,360.05658373514876,355.02558494228992,349.6981016703308,{"$f":"SUM(Y11:Y20)","v":344.07040977971985},{"$f":"SUM(Z11:Z20)","v":338.19003399442698},{"$f":"SUM(AA11:AA20)","v":332.31830476671394},{"$f":"SUM(AB11:AB20)","v":326.56575235557591},{"$f":"SUM(AC11:AC20)","v":320.75859952444102},{"$f":"SUM(AD11:AD20)","v":315.13196450629823},309.44077724485862,303.48307629199934,297.27390999739202,290.77715148218482,284.00514847324564,276.88924158674467,269.39419917438795,261.53954525174117,253.32707976118195,245.08527266532224,236.83600049778497,228.19383864777942,219.21082407408701,209.84235286840354,200.05821698095292,189.90427973464227,179.40664433325537,168.4718065212522,157.13679048712686,145.3339073643385,133.15606366753644,120.47421845186453,107.27379328804624,93.540888955057369,79.264376370675024,64.423774418166317,49.005189761796487,32.988758655198055,16.357513366000973,7.690154370216205,7.4156822899991095,7.1165478055424964,6.8049694670231418,6.4814716739409173,6.1449331730302044,5.8109701579248538,5.6692680720439501,5.5389765152466106,5.4031665334688626,5.2616772992709331,5.1250153409783588,4.9863814865804112,4.8488836829165196,4.5860308900017781,4.4697890227173707,4.2095968363605216,4.1723691549209985,4.133614069873853,4.0932874744720849,4.0526959117114734,4.0104918084025902,3.9838468580633628,3.9534493791551513,3.9262340768085524,3.8970172348253271,3.8666716837535349,3.8564342292400355,3.8457987231025634,3.8347538581458509,3.8232880434801984,{"$f":"SUM(CM11:CM20)","v":3.8232880434802374},{"$f":"SUM(CN11:CN20)","v":3.8232880434802774},{"$f":"SUM(CO11:CO20)","v":3.8232880434803183},{"$f":"SUM(CP11:CP20)","v":3.82328804348036},{"$f":"SUM(CQ11:CQ20)","v":3.8232880434804022}]
[]
[null,"CAPEX"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I113","v":1.7660830556472615},{"$f":"'AA 2020-2024 inputs'!J113","v":0.49193520369378613},{"$f":"'AA 2020-2024 inputs'!K113","v":0.27603974573162737},{"$f":"'AA 2020-2024 inputs'!L113","v":6.5156837385838717E-2},{"$f":"'AA 2020-2024 inputs'!M113","v":0},{"$f":"'AA 2020-2024 inputs'!N113","v":0.39953363064999997},{"$f":"'AA 2020-2024 inputs'!O113","v":0},{"$f":"'AA 2020-2024 inputs'!P113","v":0},{"$f":"'AA 2020-2024 inputs'!Q113","v":0},{"$f":"'AA 2020-2024 inputs'!R113","v":0.22351559641387309}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I114","v":0.1095663194934411},{"$f":"'AA 2020-2024 inputs'!J114","v":1.4999047156207485E-3},{"$f":"'AA 2020-2024 inputs'!K114","v":0},{"$f":"'AA 2020-2024 inputs'!L114","v":0},{"$f":"'AA 2020-2024 inputs'!M114","v":0},{"$f":"'AA 2020-2024 inputs'!N114","v":0},{"$f":"'AA 2020-2024 inputs'!O114","v":0},{"$f":"'AA 2020-2024 inputs'!P114","v":0},{"$f":"'AA 2020-2024 inputs'!Q114","v":0},{"$f":"'AA 2020-2024 inputs'!R114","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I115","v":-1.4982289581648245E-2},{"$f":"'AA 2020-2024 inputs'!J115","v":0},{"$f":"'AA 2020-2024 inputs'!K115","v":0.9655136607781718},{"$f":"'AA 2020-2024 inputs'!L115","v":0.52124546487936363},{"$f":"'AA 2020-2024 inputs'!M115","v":1.0239292097292982},{"$f":"'AA 2020-2024 inputs'!N115","v":1.7641744729999997},{"$f":"'AA 2020-2024 inputs'!O115","v":0.34357557299097491},{"$f":"'AA 2020-2024 inputs'!P115","v":1.1846168610046055},{"$f":"'AA 2020-2024 inputs'!Q115","v":0.23038321020375654},{"$f":"'AA 2020-2024 inputs'!R115","v":2.028404037455898}]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I116","v":0.41165847038489845},{"$f":"'AA 2020-2024 inputs'!J116","v":-0.39529895752084648},{"$f":"'AA 2020-2024 inputs'!K116","v":1.2847714536421539E-3},{"$f":"'AA 2020-2024 inputs'!L116","v":0.18770246145244673},{"$f":"'AA 2020-2024 inputs'!M116","v":0.12578884822093653},{"$f":"'AA 2020-2024 inputs'!N116","v":0},{"$f":"'AA 2020-2024 inputs'!O116","v":0},{"$f":"'AA 2020-2024 inputs'!P116","v":0},{"$f":"'AA 2020-2024 inputs'!Q116","v":0},{"$f":"'AA 2020-2024 inputs'!R116","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I117","v":0.97026748597290158},{"$f":"'AA 2020-2024 inputs'!J117","v":0.98959221116456009},{"$f":"'AA 2020-2024 inputs'!K117","v":6.503066833779067E-2},{"$f":"'AA 2020-2024 inputs'!L117","v":0.11020281934430202},{"$f":"'AA 2020-2024 inputs'!M117","v":0},{"$f":"'AA 2020-2024 inputs'!N117","v":0.99001320425999995},{"$f":"'AA 2020-2024 inputs'!O117","v":1.6903918191155967},{"$f":"'AA 2020-2024 inputs'!P117","v":0.65261619797162806},{"$f":"'AA 2020-2024 inputs'!Q117","v":1.1442366106786572},{"$f":"'AA 2020-2024 inputs'!R117","v":0.8482416883906484}]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I118","v":0},{"$f":"'AA 2020-2024 inputs'!J118","v":0},{"$f":"'AA 2020-2024 inputs'!K118","v":0},{"$f":"'AA 2020-2024 inputs'!L118","v":0},{"$f":"'AA 2020-2024 inputs'!M118","v":7.5166749853130765E-2},{"$f":"'AA 2020-2024 inputs'!N118","v":0.23972017838999998},{"$f":"'AA 2020-2024 inputs'!O118","v":0.18605938721972792},{"$f":"'AA 2020-2024 inputs'!P118","v":0.35000043620590615},{"$f":"'AA 2020-2024 inputs'!Q118","v":0.48270767852215651},{"$f":"'AA 2020-2024 inputs'!R118","v":6.1466789013815096E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I119","v":2.4821340597709515E-2},{"$f":"'AA 2020-2024 inputs'!J119","v":0},{"$f":"'AA 2020-2024 inputs'!K119","v":0},{"$f":"'AA 2020-2024 inputs'!L119","v":1.909538825252307E-2},{"$f":"'AA 2020-2024 inputs'!M119","v":0.31275675638190775},{"$f":"'AA 2020-2024 inputs'!N119","v":3.9953363064999996},{"$f":"'AA 2020-2024 inputs'!O119","v":0.33828979494495992},{"$f":"'AA 2020-2024 inputs'!P119","v":0},{"$f":"'AA 2020-2024 inputs'!Q119","v":0},{"$f":"'AA 2020-2024 inputs'!R119","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I120","v":6.6868610916319404E-2},{"$f":"'AA 2020-2024 inputs'!J120","v":0.32115210083082429},{"$f":"'AA 2020-2024 inputs'!K120","v":0.12420701035951061},{"$f":"'AA 2020-2024 inputs'!L120","v":0.12207384012390721},{"$f":"'AA 2020-2024 inputs'!M120","v":0.22390060249469693},{"$f":"'AA 2020-2024 inputs'!N120","v":0},{"$f":"'AA 2020-2024 inputs'!O120","v":0},{"$f":"'AA 2020-2024 inputs'!P120","v":0},{"$f":"'AA 2020-2024 inputs'!Q120","v":0},{"$f":"'AA 2020-2024 inputs'!R120","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I121","v":0},{"$f":"'AA 2020-2024 inputs'!J121","v":0},{"$f":"'AA 2020-2024 inputs'!K121","v":0},{"$f":"'AA 2020-2024 inputs'!L121","v":0},{"$f":"'AA 2020-2024 inputs'!M121","v":0},{"$f":"'AA 2020-2024 inputs'!N121","v":0},{"$f":"'AA 2020-2024 inputs'!O121","v":0},{"$f":"'AA 2020-2024 inputs'!P121","v":0},{"$f":"'AA 2020-2024 inputs'!Q121","v":0},{"$f":"'AA 2020-2024 inputs'!R121","v":0}]
[]
[null,null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(J25:J34)","v":3.3342829934308829},{"$f":"SUM(K25:K34)","v":1.4088804628839446},{"$f":"SUM(L25:L34)","v":1.4320758566607426},{"$f":"SUM(M25:M34)","v":1.0254768114383812},{"$f":"SUM(N25:N34)","v":1.7615421666799704},{"$f":"SUM(O25:O34)","v":7.3887777927999991},2.5583165742712595,2.1872334951821397,1.8573274994045703,3.1616281112742342,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD25:AD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM25:CM34)","v":0},{"$f":"SUM(CN25:CN34)","v":0},{"$f":"SUM(CO25:CO34)","v":0},{"$f":"SUM(CP25:CP34)","v":0},{"$f":"SUM(CQ25:CQ34)","v":0}]
[]
[null,"Regulatory depreciation"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m    ",{"$f":"J67+J98+J143","v":1.1480621209205442},{"$f":"K67+K98+K143","v":2.067601178599952},0.76951847967579889,1.0503654060624825,1.2075836689171204,{"$f":"O67+O98+O143","v":1.3770574225568821},{"$f":"P67+P98+P143","v":1.5435469126661658},{"$f":"Q67+Q98+Q143","v":1.7175782024532844},1.897578499558551,2.0837101878539395,2.2752126859569346,2.4741538371514316,2.6797397682764506,2.8921494263702292,3.1115661274771491,3.3381776574725586,3.5721763751306796,3.8137593174841724,4.0631283075250675,4.3204900642977595,4.5860563154358918,4.860043912196006,5.1426749470420043,5.4341768738355878,5.7347826306890193,6.0447307655377571,6.3642655644917117,6.6936371830251442,7.033101780066481,7.3829216550506294,7.7433653879977138,8.1147079826834663,8.4972310129679336,8.8912227723505808,9.2969784268212123,9.7148001710777798,10.144997388183469,10.587886812737086,11.043792697632334,11.513046984483122,11.995989477793691,12.492968022954072,13.00433868814296,13.530465950221966,14.071722884706871,14.628491359903377,15.201162235296682,15.79013556428605,16.395820801357559,8.4766540382254192,9.5841901932906592E-2,0.10034124780028136,0.10497535424840906,0.10974768794675346,0.11466179809378883,0.11972131829132515,0.12492996846007398,0.1302915567973407,0.13580998177775039,0.14148923419793094,0.13666195829257594,0.13863385439794973,0.13749780366389314,0.26285279291474423,0.11624186728440886,0.2601921863568511,3.722768143952556E-2,3.8755085047146837E-2,4.0326595401770422E-2,4.0591562760613778E-2,4.220410330888498E-2,{"$f":"CC67+CC98+CC143","v":2.6644950339229832E-2},3.0397478908214065E-2,2.7215302346600939E-2,2.9216841983227822E-2,3.0345551071794465E-2,1.0237454513501805E-2,1.0635506137474644E-2,1.1044864956715241E-2,1.1465814665654998E-2,-3.6642427157544542E-14,-3.7327640545390617E-14,-3.8025667423589422E-14,-3.8736747404410546E-14,-3.9461124580873035E-14,-4.019904761053536E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m    ",{"$f":"J68+J99+J144","v":0.10186511119072122},0.12481599990462397,0.10595129021673069,0.11469973624777363,0.1211901214198409,0.12532383650901271,{"$f":"P68+P99+P144","v":0.13361748534286036},0.1405455828307538,{"$f":"R68+R99+R144","v":0.14768606646624496},0.15504445680484338,0.1626264066015228,0.17043770382449802,0.17848427473548797,0.1867721870378985,0.195307653094387,0.20409703321530284,0.21314683901953038,0.22246373686929097,0.23205455138049591,0.24192626901027403,0.2520860417233336,0.26254119073885135,0.2732992103596194,0.28436777188521456,0.29575472761099636,0.30746811491477194,0.31951616043301029,0.33190728432852629,0.34465010465159274,0.1789211589247485,3.5292662429095016E-3,3.6915963961570699E-3,3.8587635480236129E-3,4.030891837026194E-3,4.2081083530123636E-3,4.390543204129925E-3,4.5783295852693182E-3,4.7716038480102741E-3,4.9705055721050665E-3,5.1751776385313957E-3,5.3857663041485572E-3,5.6024212779913849E-3,5.8252957992370362E-3,6.0545467168805741E-3,5.3183793271785618E-3,5.1764896228352073E-3,5.375461143284934E-3,5.5800640319432718E-3,5.790439323630236E-3,6.0067313586349633E-3,-1.2570414695666384E-2,-1.2352344523688749E-16,-1.2583333366281727E-16,-1.2818641700231199E-16,-1.3058350300025521E-16,-1.3302541450635996E-16,-1.3551298975762891E-16,-1.3804708266609656E-16,-1.4062856311195258E-16,-1.4325831724214611E-16,-1.4593724777457424E-16,-1.4866627430795882E-16,-1.5144633363751763E-16,-1.5427838007653921E-16,-1.5716338578397047E-16,-1.6010234109813069E-16,-1.6309625487666577E-16,-1.661461548428594E-16,-1.6925308793842089E-16,-1.7241812068286937E-16,-1.7564233953963902E-16,-1.7892685128903025E-16,{"$f":"CD68+CD99+CD144","v":-1.8227278340813514E-16},-1.8568128445786726E-16,-1.8915352447722938E-16,-1.9269069538495358E-16,-1.9629401138865221E-16,-1.9996470940162E-16,-2.0370404946743031E-16,-2.0751331519247123E-16,-2.1139381418657044E-16,-2.1534687851185932E-16,-2.1937386514003107E-16,-2.2347615641814963E-16,-2.2765516054316906E-16,-2.3191231204532634E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m    ",1.751539613235765,2.2933008739730782,2.2587304704770772,2.3666165632645639,2.4680901745839172,2.4712274533540803,{"$f":"P69+P100+P145","v":2.712707596232498},2.8279438723401369,{"$f":"R69+R100+R145","v":2.9594930099811219},2.0650034804338491,1.1445415671758548,1.1935163581399428,1.2439225715454612,1.2957966165970687,1.3491757636495614,1.3554887422018695,1.190207877560284,0.99362217225135085,0.8414538323860552,0.50809734350030489,0.38461885596557893,0.37428911583018754,0.36371535113182507,0.36932974843265232,0.35814104856647538,0.36909347381086266,0.38453245457963159,0.40041978493229569,0.41089193344793379,0.40058327540033351,0.37524870902905161,0.39023057258370697,0.34441095547903477,0.33762282767613327,0.34077435695130265,0.29334513236869231,0.20020112362450626,0.18756895734682372,0.12460555192019963,0.11571138455184962,-7.2273413264378001E-16,-7.3624926092421861E-16,-7.5001712210350168E-16,-7.640424422868371E-16,-7.7833003595760088E-16,-7.9288480763000832E-16,-8.0771175353268937E-16,-8.2281596332375071E-16,-8.3820262183790472E-16,-8.5387701086627373E-16,-8.698445109694729E-16,-8.8611060332460213E-16,-9.0268087160677215E-16,-9.1956100390581848E-16,-9.3675679467885753E-16,-9.5427414673935218E-16,-9.72119073283378E-16,-9.9029769995377725E-16,-1.0088162669429129E-15,-1.0276811311347454E-15,-1.046898768286965E-15,-1.0664757752539313E-15,-1.0864188722511799E-15,-1.106734905162277E-15,-1.1274308478888115E-15,-1.1485138047443323E-15,-1.1699910128930512E-15,-1.1918698448341513E-15,-1.2141578109325499E-15,-1.2368625619969886E-15,-1.2599918919063323E-15,-1.2835537402849802E-15,{"$f":"CD69+CD100+CD145","v":-1.3075561952283099E-15},-1.3320074960790795E-15,-1.356916036255758E-15,-1.3822903661337406E-15,-1.4081391959804417E-15,-1.434471398945276E-15,-1.4612960141055523E-15,-1.4886222495693264E-15,-1.516459485636273E-15,-1.5448172780176713E-15,-1.5737053611166016E-15,-1.6031336513694823E-15,-1.6331122506500914E-15,-1.663651449737248E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m    ",6.9069727425718153E-2,0.10270600271314448,9.8338147758725125E-2,0.10993397054708871,0.11947980350781826,-0.28458562273231075,{"$f":"P70+P101+P146","v":0.1280671155215396},0.1335446427736095,{"$f":"R70+R101+R146","v":0.1391822457552801},0.10749539748637195,7.3873753663057831E-2,7.7146705460797133E-2,8.0516232742853439E-2,8.3984802913826068E-2,8.7554941887765234E-2,8.8549319630177578E-2,8.6025035049739795E-2,8.5744298341035904E-2,8.6288012357405075E-2,8.7098277395637941E-2,8.9570700265128742E-2,8.6432020801284495E-2,5.5030226696740667E-2,4.9215376097452246E-2,5.1017228103825675E-2,5.3044731728701708E-2,5.5130223774652473E-2,5.7275164010883589E-2,3.6535966654385993E-2,2.6336376605949841E-2,1.6297067217645518E-2,1.6928354528875141E-2,1.4961789777844821E-2,6.912247133990356E-3,7.1756915880932101E-3,-3.8598225090389223E-17,-3.9320011899579502E-17,-4.0055296122101637E-17,-4.0804330159584942E-17,-4.1567371133569186E-17,-4.2344680973766915E-17,-4.3136526507976356E-17,-4.3943179553675516E-17,-4.4764917011329248E-17,-4.5602020959441116E-17,-4.6454778751382662E-17,-4.7323483114033514E-17,-4.820843224826594E-17,-4.9109929931308505E-17,-5.0028285621023965E-17,-5.0963814562137125E-17,-5.1916837894449087E-17,-5.2887682763075281E-17,-5.3876682430744797E-17,-5.4884176392199738E-17,-5.5910510490733864E-17,-5.6956037036910574E-17,-5.8021114929500808E-17,-5.9106109778682483E-17,-6.0211394031543833E-17,-6.1337347099933714E-17,-6.2484355490702469E-17,-6.3652812938378604E-17,-6.4843120540326273E-17,-6.6055686894430403E-17,-6.7290928239356233E-17,-6.8549268597432201E-17,-6.9831139920204177E-17,-7.1136982236711987E-17,-7.2467243804538515E-17,-7.3822381263683371E-17,-7.5202859793314261E-17,{"$f":"CD70+CD101+CD146","v":-7.6609153271449235E-17},-7.8041744437625339E-17,-7.9501125058608931E-17,-8.0987796097204903E-17,-8.250226788422265E-17,-8.404506029365762E-17,-8.5616702921149E-17,-8.7217735265774515E-17,-8.8848706915244469E-17,-9.0510177734559552E-17,-9.2202718058195798E-17,-9.3926908885884083E-17,-9.5683342082050102E-17,-9.747262057898443E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m    ",-9.6732501244058647E-2,0.35251274914808223,0.34140624468092834,0.34424036603096808,0.23764458461557592,0.5052231433449198,{"$f":"P71+P102+P147","v":0.6074481916459078},0.77191647238729411,{"$f":"R71+R102+R147","v":0.84212974942886676},0.92826682230164115,0.6190257795859998,0.51694075701111386,0.53763234117981373,0.55440295258946948,0.56571260510554822,0.58766561355778291,0.48886094008179171,0.30028531644085665,0.23172284221185757,0.10021583936069003,-5.110873255861941E-17,-5.2064465857465586E-17,-5.3038071369000195E-17,-5.4029883303600496E-17,-5.5040242121377823E-17,-5.6069494649047588E-17,-5.7117994198984777E-17,-5.8186100690505791E-17,-5.9274180773418249E-17,-6.0382607953881186E-17,-6.1511762722618757E-17,-6.2662032685531723E-17,-6.3833812696751177E-17,-6.5027504994180424E-17,-6.6243519337571582E-17,-6.7482273149184182E-17,-6.8744191657073927E-17,-7.002970804106121E-17,-7.1339263581429041E-17,-7.2673307810401767E-17,-7.4032298666456299E-17,-7.5416702651519019E-17,-7.6826994991102432E-17,-7.8263659797436046E-17,-7.9727190235648102E-17,-8.121808869305471E-17,-8.2736866951614848E-17,-8.4284046363610044E-17,-8.5860158030609551E-17,-8.7465742985781935E-17,-8.9101352379616053E-17,-9.0767547669114883E-17,-9.2464900810527323E-17,-9.4193994455684179E-17,-9.5955422152005471E-17,-9.7749788546248E-17,-9.957770959206282E-17,-1.0143981276143438E-16,-1.0333673726007322E-16,-1.0526913424683658E-16,-1.0723766705725243E-16,-1.0924301143122304E-16,-1.1128585574498691E-16,-1.1336690124741818E-16,-1.1548686230074488E-16,-1.1764646662576881E-16,-1.1984645555167068E-16,-1.2208758427048692E-16,-1.2437062209634503E-16,-1.2669635272954667E-16,-1.2906557452558921E-16,-1.3147910076921771E-16,{"$f":"CD71+CD102+CD147","v":-1.3393775995360208E-16},-1.3644239606473446E-16,-1.3899386887114498E-16,-1.4159305421903539E-16,-1.4424084433293135E-16,-1.4693814812195718E-16,-1.4968589149183778E-16,-1.5248501766273515E-16,-1.5533648749302831E-16,-1.582412798091479E-16,-1.6120039174157898E-16,-1.6421483906714652E-16,-1.6728565655770217E-16,-1.7041389833533118E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m    ",-0.5294621598578213,0.11292855283327423,0.11442846883073887,0.12078823220288647,0.12637819401454684,9.0975317966937141E-2,{"$f":"P72+P103+P148","v":0.14008197360084249},0.15414389660187267,{"$f":"R72+R103+R148","v":0.17452420071812755},0.15752638340413272,7.5598591889601552E-2,7.8858493677165908E-2,8.2213879719987282E-2,8.5667181174156212E-2,8.9220886731111768E-2,9.2877543919312702E-2,9.6639760434471325E-2,0.10051020549896375,0.10449161125104184,0.10858677416448671,0.10605831571015061,8.8641731352727265E-2,7.5348469715468561E-2,4.6826365504683977E-2,5.3112598999724685E-3,-1.9515561814769686E-17,-1.988050282070588E-17,-2.025226822345308E-17,-2.0630985639231649E-17,-2.1016785070685281E-17,-2.1409798951507097E-17,-2.181016219190028E-17,-2.2218012224888815E-17,-2.2633489053494239E-17,-2.3056735298794578E-17,-2.3487896248882037E-17,-2.3927119908736129E-17,-2.4374557051029496E-17,-2.4830361267883749E-17,-2.5294689023593177E-17,-2.5767699708334367E-17,-2.6249555692880219E-17,-2.6740422384337084E-17,-2.7240468282924187E-17,-2.7749865039814864E-17,-2.8268787516059406E-17,-2.8797413842609717E-17,-2.9335925481466518E-17,-2.9884507287969935E-17,-3.044334757425498E-17,-3.1012638173893547E-17,-3.1592574507745351E-17,-3.2183355651040193E-17,-3.2785184401714648E-17,-3.3398267350026709E-17,-3.4022814949472209E-17,-3.4659041589027339E-17,-3.5307165666742149E-17,-3.5967409664710227E-17,-3.6640000225440314E-17,-3.7325168229656046E-17,-3.8023148875550615E-17,-3.8734181759523412E-17,-3.9458510958426496E-17,-4.0196385113349078E-17,-4.09480575149687E-17,-4.1713786190498619E-17,-4.2493833992260948E-17,-4.3288468687916217E-17,-4.4097963052380252E-17,-4.4922594961459762E-17,-4.576264748723906E-17,{"$f":"CD72+CD103+CD148","v":-4.661840899525043E-17},-4.7490173243461617E-17,-4.8378239483114354E-17,-4.9282912561448581E-17,-5.0204503026347678E-17,-5.1143327232940375E-17,-5.2099707452196368E-17,-5.3073971981552433E-17,-5.4066455257607459E-17,-5.5077497970924723E-17,-5.6107447182981015E-17,-5.7156656445302768E-17,-5.8225485920829925E-17,-5.9314302507549446E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m    ",9.3596611054349035E-2,0.11503113679351346,9.2973796438598891E-2,0.10125060681879665,0.10724894875300198,0.11361203561977365,{"$f":"P73+P104+P149","v":0.12675515570025481},0.13562533277168692,{"$f":"R73+R104+R149","v":0.14433492889685021},0.15332283709447772,0.16259642057741044,0.17216322061970138,0.18203096064126223,0.19220755038301107,0.20270109017447449,0.21351987529584535,0.22467240043653228,0.23616736425228879,0.24801367402304586,0.26022045041362385,0.27279703233954039,0.28575298194018106,0.29909808966164692,0.31284237945164084,0.3269961140688068,0.34156980050898439,0.37159800907771684,0.37141450634982853,0.38728570573885324,0.25304462987808141,0.11083173704992225,0.11660334381334307,0.12255205191958683,0.12868246668570602,0.1349993037370423,0.14140139966003815,0.14785855999367634,0.15461043807123531,0.16164727900067116,0.1689495761149076,0.17646845270422273,0.18327477143981363,0.19026117987610114,0.19638383605002857,0.19947132034828532,0.20693410298251086,0.2120469599298665,0.22071547828043478,0.22963404851589694,0.18469822620071741,0.19120059297985748,0.19879323665633203,0.2066029842709475,0.21375010513547257,0.22187670281692493,0.21424169681402688,1.6772117420831491E-2,-3.8802806078422908E-16,-3.9528418552089415E-16,-4.0267599979013489E-16,-4.1020604098621037E-16,-4.1787689395265251E-16,-4.2569119186956712E-16,-4.3365161715752803E-16,-4.417609023983738E-16,-4.500218312732234E-16,-4.5843723951803272E-16,-4.6701001589701992E-16,-4.7574310319429418E-16,-4.8463949922402752E-16,-4.9370225785951675E-16,-5.0293449008148958E-16,{"$f":"CD73+CD104+CD149","v":-5.1233936504601354E-16},-5.219201111723741E-16,-5.3168001725129739E-16,-5.4162243357389673E-16,-5.5175077308172852E-16,-5.6206851253835683E-16,-5.7257919372282421E-16,-5.8328642464544086E-16,-5.941938807863107E-16,-6.0530530635701473E-16,-6.1662451558589086E-16,-6.281553940273471E-16,-6.3990189989565851E-16,-6.5186806542370728E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m    ",{"$f":"J74+J105+J150","v":-1.9652058197031763},0.19995722768413202,0.18427260047531699,0.16312686137124491,0.13770415915594797,5.4038830905215759E-2,{"$f":"P74+P105+P150","v":0.1558858128679059},0.16201280426680204,{"$f":"R74+R105+R150","v":0.16831443343411503},0.12001155343681098,7.6827735457180496E-2,5.6462563821714204E-2,4.6458764017558232E-2,3.6502554893583061E-2,2.6452822490889608E-2,-4.1798083706113174E-18,-4.2579707871417493E-18,-4.3375948408612993E-18,-4.4187078643854059E-18,-4.5013377014494128E-18,-4.585512716466517E-18,-4.671261804264441E-18,-4.7586144000041859E-18,-4.8476004892842637E-18,-4.9382506184338798E-18,-5.030595904998594E-18,-5.1246680484220669E-18,-5.2204993409275608E-18,-5.3181226786029053E-18,-5.4175715726927802E-18,-5.5188801611021352E-18,-5.6220832201147453E-18,-5.7272161763308909E-18,-5.8343151188282785E-18,-5.9434168115503677E-18,-6.0545587059263596E-18,-6.1677789537271818E-18,-6.2831164201618805E-18,-6.4006106972189086E-18,-6.5203021172569017E-18,-6.6422317668496062E-18,-6.7664415008896936E-18,-6.8929739569563315E-18,-7.0218725699514149E-18,-7.1531815870095062E-18,-7.2869460826865835E-18,-7.4232119744328234E-18,-7.5620260383547176E-18,-7.7034359252719502E-18,-7.8474901770745346E-18,-7.9942382433858285E-18,-8.1437304985371428E-18,-8.2960182588597881E-18,-8.4511538003004668E-18,-8.6091903763660855E-18,-8.7701822364041313E-18,-8.9341846442248883E-18,-9.1012538970718946E-18,-9.2714473449471386E-18,-9.4448234102976505E-18,-9.6214416080702162E-18,-9.8013625661411288E-18,-9.9846480461279678E-18,-1.0171360964590561E-17,-1.0361565414628405E-17,-1.0555326687881955E-17,-1.0752711296945348E-17,-1.0953786998198226E-17,-1.1158622815064533E-17,-1.1367289061706241E-17,-1.1579857367160146E-17,-1.1796400699926041E-17,{"$f":"CD74+CD105+CD150","v":-1.2016993393014657E-17},-1.2241711169464033E-17,-1.2470631168333011E-17,-1.2703831971180839E-17,-1.294139362904192E-17,-1.3183397689905001E-17,-1.3429927226706225E-17,-1.3681066865845633E-17,-1.3936902816236946E-17,-1.4197522898900577E-17,-1.4463016577110019E-17,-1.4733474987101974E-17,-1.5008990969360785E-17,-1.5289659100487829E-17]
[]
[null,null,null,null,null,null,null,null,"$m    ",{"$f":"SUM(J39:J47)","v":0.57273270302204149},{"$f":"SUM(K39:K47)","v":5.3688537216498018},{"$f":"SUM(L39:L47)","v":3.9656194985539153},{"$f":"SUM(M39:M47)","v":4.3710217425458042},{"$f":"SUM(N39:N47)","v":4.5253196549677694},{"$f":"SUM(O39:O47)","v":4.4528724175245111},5.5481102435779741,6.0433108064254393,6.4732431342391568,5.7703811188160659,4.5903029409075629,4.7396796397063659,5.030998792858874,5.3274832719592426,5.6276918906108868,5.8803757852928493,5.8717292277130291,5.7525524111379589,5.8071528311349692,5.6266350181427773,{"$f":"SUM(AD39:AD47)","v":5.6911872614396239},5.9577009528592377,6.2091662946073045,6.4967585152072314,6.7720030089390955,7.1159068865010777,7.4950424123567227,7.8546539226466781,8.2124654905592465,8.2418070958597429,8.249272167537244,8.6421618500055501,8.9830145736924241,9.3684712056834361,9.7841358874506632,10.15393724631064,10.497635401386921,10.934837812003154,11.33501603412531,11.80288312278841,12.177843696802062,12.681845215671878,13.200425163818299,13.732904332988875,14.276512584382335,14.840601952508722,15.418584656369832,16.016431106598429,16.631245289197086,8.6673589957847721,0.27447208021709663,0.29913448445661217,0.31157833851935535,0.32349779308222482,0.33653850091071252,0.33396301510535076,0.14170208588090419,0.13029155679733898,0.13580998177774867,0.14148923419792916,0.13666195829257413,0.13863385439794793,0.1374978036638913,0.26285279291474228,0.1162418672844069,0.2601921863568491,3.722768143952352E-2,3.8755085047144762E-2,4.0326595401768313E-2,4.0591562760611634E-2,4.2204103308882787E-2,2.6644950339227601E-2,3.0397478908211793E-2,2.7215302346598625E-2,2.9216841983225463E-2,3.0345551071792064E-2,1.0237454513499359E-2,1.0635506137472153E-2,1.1044864956712705E-2,1.1465814665652411E-2,-3.9276662890635813E-14,{"$f":"SUM(CM39:CM47)","v":-4.0011136486690691E-14},{"$f":"SUM(CN39:CN47)","v":-4.0759344738991807E-14},{"$f":"SUM(CO39:CO47)","v":-4.1521544485610968E-14},{"$f":"SUM(CP39:CP47)","v":-4.2297997367491889E-14},{"$f":"SUM(CQ39:CQ47)","v":-4.3088969918263993E-14}]
[]
[]
[null,"Initial capital base (beginning of year)"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H145","v":336.64262048895955},{"$f":"J53-J67","v":335.41132013543614},{"$f":"K53-K67","v":333.34426669221551},{"$f":"L53-L67","v":332.5563620618521},{"$f":"M53-M67","v":331.48967859085155},{"$f":"N53-N67","v":330.26680952378621},{"$f":"O53-O67","v":328.88228652790616},{"$f":"P53-P67","v":327.33049137135782},{"$f":"Q53-Q67","v":325.60565222917865},{"$f":"R53-R67","v":323.70183990355429},{"$f":"S53-S67","v":321.61296395642358},{"$f":"T53-T67","v":319.33276875247429},{"$f":"U53-U67","v":316.85482941053141},{"$f":"V53-V67","v":314.1725476612948},{"$f":"W53-W67","v":311.27914760934016},{"$f":"X53-X67","v":308.16767139725073},{"$f":"Y53-Y67","v":304.83097476970164},{"$f":"Z53-Z67","v":301.26172253527136},{"$f":"AA53-AA67","v":297.45238392370612},{"$f":"AB53-AB67","v":293.39522783631503},{"$f":"AC53-AC67","v":289.0823179871212},{"$f":"AD53-AD67","v":284.50550793234544},{"$f":"AE53-AE67","v":279.65643598574417},{"$f":"AF53-AF67","v":274.52652001727114},{"$f":"AG53-AG67","v":269.10695213247737},{"$f":"AH53-AH67","v":263.3886932300075},{"$f":"AI53-AI67","v":257.36246743449402},{"$f":"AJ53-AJ67","v":251.01875640209275},{"$f":"AK53-AK67","v":244.3477934958425},{"$f":"AL53-AL67","v":237.33955782797224},{"$f":"AM53-AM67","v":229.98376816621607},{"$f":"AN53-AN67","v":222.26987670113334},{"$f":"AO53-AO67","v":214.1870626713665},{"$f":"AP53-AP67","v":205.72422584370275},{"$f":"AQ53-AQ67","v":196.86997984473882},{"$f":"AR53-AR67","v":187.61264534087837},{"$f":"AS53-AS67","v":177.94024306332162},{"$f":"AT53-AT67","v":167.840486674635},{"$f":"AU53-AU67","v":157.30077547341469},{"$f":"AV53-AV67","v":146.30818693348348},{"$f":"AW53-AW67","v":134.84946907398356},{"$f":"AX53-AX67","v":122.91103265664957},{"$f":"AY53-AY67","v":110.47894320646679},{"$f":"AZ53-AZ67","v":97.538912851837495},{"$f":"BA53-BA67","v":84.076291980295196},{"$f":"BB53-BB67","v":70.076060705722057},{"$f":"BC53-BC67","v":55.522820142937292},{"$f":"BD53-BD67","v":40.400783485436193},{"$f":"BE53-BE67","v":24.693766881968767},{"$f":"BF53-BF67","v":8.3851801075546391},{"$f":"BG53-BG67","v":1.1173284519827575E-12},{"$f":"BH53-BH67","v":1.1382224940348351E-12},{"$f":"BI53-BI67","v":1.1595072546732865E-12},{"$f":"BJ53-BJ67","v":1.1811900403356771E-12},{"$f":"BK53-BK67","v":1.2032782940899542E-12},{"$f":"BL53-BL67","v":1.2257795981894364E-12},{"$f":"BM53-BM67","v":1.2487016766755788E-12},{"$f":"BN53-BN67","v":1.2720523980294122E-12},{"$f":"BO53-BO67","v":1.2958397778725623E-12},{"$f":"BP53-BP67","v":1.3200719817187791E-12},{"$f":"BQ53-BQ67","v":1.3447573277769203E-12},{"$f":"BR53-BR67","v":1.3699042898063487E-12},{"$f":"BS53-BS67","v":1.3955215000257274E-12},{"$f":"BT53-BT67","v":1.4216177520762085E-12},{"$f":"BU53-BU67","v":1.4482020040400335E-12},{"$f":"BV53-BV67","v":1.4752833815155822E-12},{"$f":"BW53-BW67","v":1.5028711807499236E-12},{"$f":"BX53-BX67","v":1.5309748718299471E-12},{"$f":"BY53-BY67","v":1.559604101933167E-12},{"$f":"BZ53-BZ67","v":1.5887686986393173E-12},{"$f":"CA53-CA67","v":1.6184786733038726E-12},{"$f":"CB53-CB67","v":1.648744224494655E-12},{"$f":"CC53-CC67","v":1.6795757414927051E-12},{"$f":"CD53-CD67","v":1.7109838078586187E-12},{"$f":"CE53-CE67","v":1.742979205065575E-12},{"$f":"CF53-CF67","v":1.7755729162003011E-12},{"$f":"CG53-CG67","v":1.8087761297332467E-12},{"$f":"CH53-CH67","v":1.8426002433592583E-12},{"$f":"CI53-CI67","v":1.8770568679100765E-12},{"$f":"CJ53-CJ67","v":1.912157831339995E-12},{"$f":"CK53-CK67","v":1.9479151827860529E-12},{"$f":"CL53-CL67","v":1.9843411967041521E-12},{"$f":"CM53-CM67","v":2.0214483770825196E-12},{"$f":"CN53-CN67","v":2.0592494617339627E-12},{"$f":"CO53-CO67","v":2.097757426668388E-12},{"$f":"CP53-CP67","v":2.136985490547087E-12}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H146","v":6.0841408281053466},{"$f":"J54-J68","v":5.9771503400479089},5.8525538223101332,5.7474013263621808,5.6339389488570344,5.5142232696633799,5.3880600919568575,5.2552501426689426,5.1155889505441028,4.9688667214114046,4.8148682106090277,4.6533725924988314,4.4841533270067462,4.3069780231233858,4.1216082992978667,3.9277996406563669,3.7253012529754939,3.513855913339015,3.2931998174049788,3.0630624232086743,2.8231662914252795,2.5732269220144142,2.3129525871671337,2.0420441604742057,1.7601949422327559,1.4670904808065997,1.1624083899537556,0.84581816203278215,0.51698097699768142,0.17554950708918665,4.4131365228849972E-15,4.4956621758629466E-15,4.5797310585515833E-15,4.6653720293464981E-15,4.7526144862952778E-15,4.8414883771889991E-15,4.9320242098424338E-15,5.024253062566487E-15,5.11820659483648E-15,5.2139170581599219E-15,5.3114173071475124E-15,5.4107408107911706E-15,5.5119216639529658E-15,5.6149945990688863E-15,5.7199949980714741E-15,5.8269589045354104E-15,5.9359230360502222E-15,6.0469247968243615E-15,6.160002290524977E-15,6.2751943333577937E-15,6.3925404673915843E-15,6.512080974131807E-15,6.6338568883480715E-15,6.7579100121601806E-15,6.8842829293875759E-15,7.0130190201671232E-15,7.1441624758442477E-15,7.2777583141425355E-15,7.4138523946170016E-15,7.5524914343963403E-15,7.6937230242195525E-15,7.8375956447724588E-15,7.9841586833297032E-15,8.1334624507079685E-15,8.2855581985362071E-15,8.4404981368488337E-15,8.5983354520079074E-15,8.7591243249604554E-15,8.9229199498372164E-15,9.0897785528991721E-15,9.259757411838386E-15,9.4329148754397635E-15,9.6093103836104877E-15,9.789004487784004E-15,9.9720588717055654E-15,1.0158536372606459E-14,1.03485010027742E-14,1.0542017971526078E-14,1.0739153707593616E-14,1.0939975881925616E-14,1.1144553430917624E-14,1.1352956580075784E-14,1.1565256868123201E-14,1.1781527171557105E-14,1.2001841729665222E-14,1.2226276170009962E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H147","v":16.121304139309409},14.667887463177337,13.133283218060889,11.59947492950311,9.9984797090409998,8.3335510469455087,6.6028576845181925,4.8045222308704885,2.9366200779526608,0.99717829113679368,5.5511151231257827E-15,5.6549209759282351E-15,5.7606679981780928E-15,5.8683924897440228E-15,5.9781314293022357E-15,6.0899224870301877E-15,6.2038040375376523E-15,6.3198151730396068E-15,6.4379957167754475E-15,6.5583862366791484E-15,6.6810280593050482E-15,6.8059632840140525E-15,6.9332347974251154E-15,7.0628862881369651E-15,7.1949622617251268E-15,7.3295080560193864E-15,7.4665698566669485E-15,7.6061947129866201E-15,7.7484305541194698E-15,7.8933262054815033E-15,8.0409314055240072E-15,8.1912968228073061E-15,8.3444740733938024E-15,8.5005157385662661E-15,8.6594753828774547E-15,8.8214075725372634E-15,8.9863678941437101E-15,9.154412973764198E-15,9.3256004963735889E-15,9.4999892256557755E-15,9.6776390241755388E-15,9.858610873927621E-15,1.0042966897270068E-14,1.0230770378249019E-14,1.0422085784322276E-14,1.0616978788489102E-14,1.0815516291833849E-14,1.1017766446491142E-14,1.1223798679040527E-14,1.1433683714338584E-14,1.1647493599796716E-14,1.1865301730112915E-14,1.2087182872466028E-14,1.2313213192181143E-14,1.2543470278874929E-14,1.277803317308989E-14,1.3016982393426671E-14,1.326039996418375E-14,1.3508369443513986E-14,1.3760975952107698E-14,1.4018306202412111E-14,1.4280448528397217E-14,1.4547492915878245E-14,1.4819531033405166E-14,1.5096656263729844E-14,1.5378963735861592E-14,1.5666550357722202E-14,1.5959514849411607E-14,1.6257957777095603E-14,1.6561981587527293E-14,1.6871690643214053E-14,1.7187191258242157E-14,1.7508591734771285E-14,1.7836002400211509E-14,1.8169535645095465E-14,1.8509305961658751E-14,1.8855429983141768E-14,1.9208026523826521E-14,1.9567216619822075E-14,1.9933123570612747E-14,2.0305872981383207E-14,2.0685592806135072E-14,2.1072413391609798E-14,2.1466467522032902E-14,2.1867890464694915E-14,2.2276820016384709E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H148","v":0.59494970464301555},0.54131199551503362,0.48467809452995742,0.42807356797485269,0.3689895369735236,0.30754607016675972,0.24367558575023859,0.17730879943126296,0.10837468438837664,3.6800430328813249E-2,1.8041124150158794E-16,1.8378493171766763E-16,1.8722170994078803E-16,1.9072275591668077E-16,1.9428927145232271E-16,1.9792248082848114E-16,2.0162363121997373E-16,2.0539399312378724E-16,2.0923486079520205E-16,2.1314755269207234E-16,2.171334119274141E-16,2.2119380673045675E-16,2.2533013091631631E-16,2.2954380436445143E-16,2.3383627350606666E-16,2.3820901182063009E-16,2.4266352034167586E-16,2.4720132817206518E-16,2.5182399300888282E-16,2.5653310167814891E-16,2.613302706795303E-16,2.6621714674123753E-16,2.7119540738529868E-16,2.7626676150340376E-16,2.8143294994351739E-16,2.8669574610746115E-16,2.9205695655967066E-16,2.9751842164733651E-16,3.0308201613214168E-16,3.0874964983381275E-16,3.1452326828570505E-16,3.2040485340264773E-16,3.2639642416127726E-16,3.3250003729309315E-16,3.3871778799047399E-16,3.4505181062589583E-16,3.5150427948460006E-16,3.5807740951096207E-16,3.6477345706881704E-16,3.7159472071600391E-16,3.7854354199339317E-16,3.8562230622866962E-16,3.9283344335514572E-16,4.0017942874588696E-16,4.0766278406343504E-16,4.1528607812542126E-16,4.2305192778636665E-16,4.309629988359717E-16,4.3902200691420438E-16,4.4723171844349999E-16,4.555949515783934E-16,4.641145771729094E-16,4.7279351976604278E-16,4.8163475858566778E-16,4.9064132857121974E-16,4.9981632141550152E-16,5.0916288662597135E-16,5.1868423260587697E-16,5.2838362775560687E-16,5.3826440159463675E-16,5.4832994590445643E-16,5.5858371589286977E-16,5.6902923138006644E-16,5.796700780068737E-16,5.9050990846560225E-16,6.0155244375390904E-16,6.1280147445210716E-16,6.242608620243616E-16,6.3593454014421712E-16,6.4782651604491397E-16,6.5994087189495381E-16,6.7228176619938947E-16,6.8485343522731801E-16,6.9766019446606881E-16,7.1070644010258428E-16,7.2399665053250265E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H151","v":5.1228192236534396},5.0327337137262491,4.9278240059629388,4.8392860771285298,4.7437512653832545,4.6429512017303951,4.5367223733169268,4.4248969931150617,4.3073028972469221,4.1837634399637915,4.0540973862281335,3.9181188018454409,3.7756369410918453,3.6264561317822479,3.4703756577225411,3.3071896384882784,3.1366869064709055,2.9586508811313998,2.772859440399873,2.5790847891583639,2.3770933247427091,2.1666454993979878,1.9474956796206448,1.7193920023189448,1.4820762277219548,1.2352835889657463,0.97874263828398345,0.7121750897284973,0.43529565834385453,0.14781189571829895,1.8041124150158794E-15,1.8378493171766765E-15,1.8722170994078802E-15,1.9072275591668076E-15,1.9428927145232269E-15,1.9792248082848111E-15,2.0162363121997371E-15,2.0539399312378723E-15,2.0923486079520205E-15,2.1314755269207234E-15,2.1713341192741409E-15,2.2119380673045674E-15,2.2533013091631629E-15,2.2954380436445142E-15,2.3383627350606665E-15,2.3820901182063011E-15,2.4266352034167589E-15,2.4720132817206523E-15,2.5182399300888286E-15,2.5653310167814897E-15,2.6133027067953034E-15,2.6621714674123755E-15,2.711954073852987E-15,2.7626676150340378E-15,2.8143294994351742E-15,2.866957461074612E-15,2.9205695655967071E-15,2.9751842164733654E-15,3.0308201613214171E-15,3.0874964983381277E-15,3.1452326828570506E-15,3.2040485340264773E-15,3.2639642416127724E-15,3.3250003729309312E-15,3.3871778799047395E-15,3.450518106258958E-15,3.5150427948460005E-15,3.580774095109621E-15,3.6477345706881705E-15,3.7159472071600389E-15,3.7854354199339316E-15,3.856223062286696E-15,3.928334433551457E-15,4.0017942874588691E-15,4.0766278406343496E-15,4.1528607812542116E-15,4.2305192778636654E-15,4.3096299883597158E-15,4.3902200691420425E-15,4.4723171844349987E-15,4.5559495157839332E-15,4.6411457717290924E-15,4.7279351976604264E-15,4.8163475858566768E-15,4.9064132857121964E-15,4.9981632141550142E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!H153","v":2.5816759288043478},{"$f":"J61","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,{"$f":"AP61","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,{"$f":"BV61","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478]
[]
[null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(J53:J62)","v":367.1475103134751},{"$f":"SUM(K53:K62)","v":364.21207957670708},{"$f":"SUM(L53:L62)","v":360.32428176188381},{"$f":"SUM(M53:M62)","v":357.75227389162518},{"$f":"SUM(N53:N62)","v":354.81651397991072},{"$f":"SUM(O53:O62)","v":351.64675704109663},348.23527819225274,344.57414546624796,340.65521476811512,336.47012471519946,333.0636054820651,330.48593607562293,327.69629560743437,324.6876577450048,321.4528074951649,317.98433660519976,314.27463885795243,310.31590525854614,306.10011911031535,301.61905097748644,{"$f":"SUM(AD53:AD62)","v":296.86425353209353},291.82705628256224,286.49856018133636,280.8696321088687,274.93089923123648,268.67274322858418,262.08529439153614,255.15842558265837,247.88174605998836,240.24459515958407,232.56544409502041,224.85155262993769,216.76873860017085,208.3059017725071,199.45165577354317,190.19432126968272,180.52191899212596,170.42216260343935,159.88245140221903,148.88986286228783,137.4311450027879,125.49270858545393,113.06061913527115,100.12058878064185,86.657967909099554,72.657736634526415,58.104496071741664,42.982459414240566,27.275442810773136,10.966856036359006,2.581675928805486,2.5816759288055073,2.5816759288055291,2.5816759288055513,2.5816759288055739,2.5816759288055966,2.5816759288056201,2.5816759288056437,2.5816759288056681,2.5816759288056925,2.5816759288057178,2.5816759288057436,2.5816759288057698,2.581675928805796,2.5816759288058231,2.5816759288058511,2.581675928805879,2.5816759288059075,2.5816759288059368,2.5816759288059665,2.5816759288059967,2.5816759288060278,2.5816759288060589,2.5816759288060909,2.5816759288061237,2.5816759288061566,2.5816759288061908,2.581675928806225,2.5816759288062601,2.581675928806296,2.5816759288063325,{"$f":"SUM(CM53:CM62)","v":2.5816759288063693},{"$f":"SUM(CN53:CN62)","v":2.5816759288064075},{"$f":"SUM(CO53:CO62)","v":2.5816759288064457},{"$f":"SUM(CP53:CP62)","v":2.5816759288064852},{"$f":"SUM(CQ53:CQ62)","v":2.5816759288065252}]
[]
[null,"Regulatory depreciation"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"Pipeline:  regulatory depreciation\",J$159:J$239)","v":1.2313003535233884},{"$f":"SUMIF($C$159:$C$239,\"Pipeline:  regulatory depreciation\",K$159:K$239)","v":2.0670534432206207},0.78790463036343272,1.0666834710005419,1.2228690670653695,1.3845229958800491,1.5517951565483346,1.7248391421791851,1.9038123256243367,2.0888759471307088,2.280195203949269,2.4779393419428946,2.682281749236612,2.8934000519546288,3.1114762120894106,3.3366966275490642,3.5692522344303033,3.809338611565213,4.0571560873911112,4.3129098491938187,4.5768100547757475,4.8490719466012759,5.1299159684730249,5.4195678847937723,5.7182589024698975,6.0262257955134766,6.3437110324012806,6.6709629062502565,7.008235667870264,7.3557896617561713,7.7138914650827148,8.0828140297668511,8.4628368276637502,8.8542459989639255,9.2573345038604611,9.6724022775567473,10.09975638868662,10.53971120122031,10.992588539931202,11.458717859499929,11.938436417333994,12.432089450182765,12.940030354629302,13.462620871542306,14.000231274573146,14.553240562784769,15.122036657501102,15.707016603467427,16.308586774414128,8.3851801075535217,-2.0894042052077569E-14,-2.1284760638451419E-14,-2.1682785662390459E-14,-2.2088253754277164E-14,-2.2501304099482145E-14,-2.2922078486142462E-14,-2.3350721353833325E-14,-2.378737984315001E-14,-2.4232203846216917E-14,-2.4685346058141171E-14,-2.5146962029428412E-14,-2.5617210219378721E-14,-2.6096252050481103E-14,-2.6584251963825101E-14,-2.7081377475548629E-14,{"$f":"SUMIF($C$159:$C$239,\"Pipeline:  regulatory depreciation\",BW$159:BW$239)","v":-2.7587799234341388E-14},-2.8103691080023574E-14,-2.8629230103220013E-14,-2.9164596706150226E-14,-2.9709974664555238E-14,-3.0265551190782419E-14,-3.0831516998050047E-14,-3.1408066365913588E-14,-3.1995397206956174E-14,-3.2593711134726257E-14,-3.3203213532945632E-14,-3.3824113626011716E-14,-3.4456624550818133E-14,-3.5100963429918433E-14,-3.575735144605791E-14,-3.6426013918099193E-14,-3.7107180378367644E-14,-3.7801084651443116E-14,-3.8507964934425103E-14,-3.9228063878698861E-14,-3.996162867323053E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"MLV:  regulatory depreciation\",J$159:J$239)","v":0.10699048805743794},{"$f":"SUMIF($C$159:$C$239,\"MLV:  regulatory depreciation\",K$159:K$239)","v":0.12459651773777591},0.10515249594795253,0.11346237750514619,0.11971567919365421,0.12616317770652266,0.13280994928791517,0.13966119212483957,0.14672222913269847,0.15399851080237714,0.16149561811019639,0.16921926549208563,0.17717530388336053,0.18536972382551917,0.1938086586414996,0.20249838768087311,0.21144533963647888,0.22065609593403618,0.23013739419630466,0.23989613178339478,0.24993936941086553,0.26027433484728035,0.27090842669292792,0.28184921824144987,0.29310446142615626,0.30468209085284392,0.31659022792097347,0.32883718503510079,0.34143146990849477,0.17554950708918224,-8.252565297794945E-17,-8.4068882688637111E-17,-8.5640970794914619E-17,-8.7242456948779525E-17,-8.88738908937217E-17,-9.0535832653434295E-17,-9.2228852724053513E-17,-9.3953532269993313E-17,-9.5710463323442185E-17,-9.7500248987590544E-17,-9.9323503643658483E-17,-1.0118085316179489E-16,-1.0307293511592047E-16,-1.0500039900258818E-16,-1.0696390646393658E-16,-1.0896413151481218E-16,-1.1100176077413917E-16,-1.1307749370061557E-16,-1.1519204283281707E-16,-1.1734613403379074E-16,-1.1954050674022264E-16,-1.2177591421626479E-16,-1.2405312381210894E-16,-1.263729172273954E-16,-1.2873609077954767E-16,-1.3114345567712521E-16,-1.3359583829828745E-16,-1.3609408047446543E-16,-1.3863903977933795E-16,-1.4123158982321158E-16,-1.4387262055290564E-16,-1.46563038557245E-16,-1.4930376737826547E-16,-1.5209574782823903E-16,-1.5493993831262709E-16,{"$f":"SUMIF($C$159:$C$239,\"MLV:  regulatory depreciation\",BW$159:BW$239)","v":-1.5783731515907319E-16},-1.6078887295254788E-16,-1.6379562487676052E-16,-1.6685860306195596E-16,-1.6997885893921454E-16,-1.7315746360137784E-16,-1.763955081707236E-16,-1.7969410417351614E-16,-1.8305438392156089E-16,-1.8647750090089407E-16,-1.8996463016774081E-16,-1.9351696875187755E-16,-1.9713573606753767E-16,-2.0082217433200063E-16,-2.0457754899200903E-16,-2.0840314915815958E-16,-2.1230028804741717E-16,-2.1627030343390386E-16,-2.2031455810811788E-16,-2.2443444034473968E-16,-2.2863136437918632E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"Compressors:  regulatory depreciation\",J$159:J$239)","v":1.453416676132071},{"$f":"SUMIF($C$159:$C$239,\"Compressors:  regulatory depreciation\",K$159:K$239)","v":1.5346042451164479},1.5338082885577782,1.6009952204621101,1.6649286620954906,1.7306933624273164,1.7983354536477041,1.8679021529178275,1.9394417868158671,0.99717829113678813,-1.0380585280245214E-16,-1.05747022249858E-16,-1.0772449156593034E-16,-1.0973893955821323E-16,-1.1179105772795181E-16,-1.1388155050746451E-16,-1.160111355019541E-16,-1.1818054373584067E-16,-1.2039051990370086E-16,-1.2264182262590008E-16,-1.2493522470900441E-16,-1.272715134110628E-16,-1.2965149071184967E-16,-1.3207597358816124E-16,-1.3454579429425987E-16,-1.3706180064756253E-16,-1.3962485631967195E-16,-1.422358411328498E-16,-1.4489565136203409E-16,-1.4760520004250412E-16,-1.5036541728329895E-16,-1.5317725058649664E-16,-1.5604166517246411E-16,-1.5895964431118918E-16,-1.6193218965980842E-16,-1.6496032160644684E-16,-1.6804507962048739E-16,-1.7118752260939051E-16,-1.7438872928218612E-16,-1.7764979851976301E-16,-1.8097184975208259E-16,-1.8435602334244653E-16,-1.8780348097895028E-16,-1.9131540607325666E-16,-1.9489300416682658E-16,-1.9853750334474623E-16,-2.0225015465729299E-16,-2.0603223254938435E-16,-2.0988503529805786E-16,-2.1380988545813155E-16,-2.1780813031619862E-16,-2.2188114235311155E-16,-2.2603031971511475E-16,-2.3025708669378736E-16,-2.3456289421496121E-16,-2.3894922033678095E-16,-2.4341757075707875E-16,-2.4796947933023615E-16,-2.5260650859371158E-16,-2.5733025030441397E-16,-2.621423259851065E-16,-2.6704438748102799E-16,-2.720381175269232E-16,-2.7712523032467661E-16,-2.823074721317481E-16,{"$f":"SUMIF($C$159:$C$239,\"Compressors:  regulatory depreciation\",BW$159:BW$239)","v":-2.8758662186061179E-16},-2.929644916894052E-16,-2.9844292768399706E-16,-3.0402381043168782E-16,-3.0970905568676039E-16,-3.1550061502810281E-16,-3.2140047652912834E-16,-3.2741066544022305E-16,-3.3353324488395523E-16,-3.3977031656328525E-16,-3.4612402148301867E-16,-3.5259654068475112E-16,-3.5919009599555598E-16,-3.6590695079067284E-16,-3.7274941077045841E-16,-3.7971982475186599E-16,-3.8682058547472588E-16,-3.9405413042310324E-16,-4.014229426620153E-16,-4.0892955168979494E-16,-4.1657653430639409E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"Receipt and delivery:  regulatory depreciation\",J$159:J$239)","v":5.3637709127981929E-2},{"$f":"SUMIF($C$159:$C$239,\"Receipt and delivery:  regulatory depreciation\",K$159:K$239)","v":5.6633900985076216E-2},5.6604526555104742E-2,5.9084031001329078E-2,6.1443466806763894E-2,6.3870484416521128E-2,6.6366786318975635E-2,6.8934115042886324E-2,7.1574254059563386E-2,3.6800430328813069E-2,-3.3736902160796946E-18,-3.436778223120385E-18,-3.5010459758927366E-18,-3.5665155356419309E-18,-3.6332093761584352E-18,-3.7011503914925972E-18,-3.7703619038135092E-18,-3.8408676714148215E-18,-3.9126918968702787E-18,-3.9858592353417533E-18,-4.0603948030426439E-18,-4.1363241858595419E-18,-4.2136734481351149E-18,-4.2924691416152418E-18,-4.3727383145634465E-18,-4.454508521045783E-18,-4.5378078303893392E-18,-4.6226648368176192E-18,-4.7091086692661089E-18,-4.7971690013813847E-18,-4.8868760617072168E-18,-4.9782606440611421E-18,-5.0713541181050854E-18,-5.1661884401136503E-18,-5.2627961639437757E-18,-5.3612104522095236E-18,-5.4614650876658419E-18,-5.5635944848051929E-18,-5.6676337016710497E-18,-5.7736184518922984E-18,-5.881585116942685E-18,-5.9915707586295133E-18,-6.1036131318158849E-18,-6.2177506973808421E-18,-6.3340226354218643E-18,-6.4524688587042527E-18,-6.5731300263620213E-18,-6.6960475578549913E-18,-6.8212636471868789E-18,-6.9488212773892741E-18,-7.0787642352764525E-18,-7.211137126476122E-18,-7.3459853907412248E-18,-7.4833553175480859E-18,-7.6232940619862355E-18,-7.7658496609453775E-18,-7.9110710496050572E-18,-8.059008078232671E-18,-8.2097115292956225E-18,-8.3632331348934502E-18,-8.5196255945159576E-18,-8.6789425931334063E-18,-8.8412388196250002E-18,-9.0065699855519882E-18,-9.1749928442818106E-18,{"$f":"SUMIF($C$159:$C$239,\"Receipt and delivery:  regulatory depreciation\",BW$159:BW$239)","v":-9.3465652104698792E-18},-9.5213459799056645E-18,-9.6993951497299E-18,-9.8807738390298487E-18,-1.0065544309819707E-17,-1.0253769988413337E-17,-1.0445515487196666E-17,-1.0640846626807244E-17,-1.083983045872854E-17,-1.1042535288306763E-17,-1.12490306981981E-17,-1.1459387572254405E-17,-1.1673678119855563E-17,-1.1891975900696862E-17,-1.2114355850039892E-17,-1.2340894304435637E-17,-1.2571669027928584E-17,-1.2806759238750847E-17,-1.3046245636515488E-17,-1.3290210429918327E-17,-1.3538737364957801E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"SCADA:  regulatory depreciation\",J$159:J$239)","v":0},{"$f":"SUMIF($C$159:$C$239,\"SCADA:  regulatory depreciation\",K$159:K$239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$159:$C$239,\"SCADA:  regulatory depreciation\",BW$159:BW$239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"CP:  regulatory depreciation\",J$159:J$239)","v":0},{"$f":"SUMIF($C$159:$C$239,\"CP:  regulatory depreciation\",K$159:K$239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$159:$C$239,\"CP:  regulatory depreciation\",BW$159:BW$239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"Bases:  regulatory depreciation\",J$159:J$239)","v":9.0085509927190097E-2},{"$f":"SUMIF($C$159:$C$239,\"Bases:  regulatory depreciation\",K$159:K$239)","v":0.10490970776331009},8.8537928834408752E-2,9.5534811745275131E-2,0.10080006365285947,0.10622882841346826,0.11182538020186507,0.11759409586814001,0.12353945728313083,0.1296660537356582,0.13597858438269272,0.14248186075359554,0.14918080930959732,0.15608047405970671,0.16318601923426262,0.17050273201737304,0.17803602533950572,0.18579144073152706,0.193774651241509,0.20199146441565485,0.21044782534472109,0.21914981977734294,0.22810367730170006,0.23731577459699013,0.24679263875620847,0.2565409506817628,0.26656754855548609,0.27687943138464277,0.28748376262555558,0.14781189571829714,-3.3736902160796945E-17,-3.4367782231203852E-17,-3.5010459758927366E-17,-3.5665155356419306E-17,-3.6332093761584344E-17,-3.7011503914925969E-17,-3.7703619038135085E-17,-3.8408676714148213E-17,-3.9126918968702787E-17,-3.985859235341753E-17,-4.0603948030426437E-17,-4.1363241858595413E-17,-4.2136734481351147E-17,-4.2924691416152419E-17,-4.3727383145634463E-17,-4.4545085210457836E-17,-4.5378078303893394E-17,-4.6226648368176199E-17,-4.70910866926611E-17,-4.7971690013813864E-17,-4.8868760617072177E-17,-4.9782606440611423E-17,-5.0713541181050863E-17,-5.1661884401136512E-17,-5.262796163943776E-17,-5.3612104522095245E-17,-5.4614650876658427E-17,-5.5635944848051935E-17,-5.6676337016710502E-17,-5.7736184518922987E-17,-5.8815851169426851E-17,-5.9915707586295126E-17,-6.1036131318158848E-17,-6.2177506973808415E-17,-6.3340226354218626E-17,{"$f":"SUMIF($C$159:$C$239,\"Bases:  regulatory depreciation\",BW$159:BW$239)","v":-6.4524688587042518E-17},-6.5731300263620216E-17,-6.6960475578549918E-17,-6.821263647186879E-17,-6.9488212773892738E-17,-7.0787642352764529E-17,-7.2111371264761216E-17,-7.3459853907412255E-17,-7.4833553175480862E-17,-7.6232940619862342E-17,-7.7658496609453766E-17,-7.9110710496050553E-17,-8.0590080782326688E-17,-8.20971152929562E-17,-8.3632331348934487E-17,-8.5196255945159561E-17,-8.6789425931334035E-17,-8.8412388196249983E-17,-9.0065699855519866E-17,-9.1749928442818081E-17,-9.3465652104698768E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$159:$C$239,\"Other:  regulatory depreciation\",J$159:J$239)","v":0},{"$f":"SUMIF($C$159:$C$239,\"Other:  regulatory depreciation\",K$159:K$239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$159:$C$239,\"Other:  regulatory depreciation\",BW$159:BW$239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m"]
[]
[null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(J67:J76)","v":2.935430736768069},{"$f":"SUM(K67:K76)","v":3.8877978148232302},{"$f":"SUM(L67:L76)","v":2.5720078702586768},{"$f":"SUM(M67:M76)","v":2.9357599117144026},{"$f":"SUM(N67:N76)","v":3.1697569388141376},{"$f":"SUM(O67:O76)","v":3.4114788488438776},3.6611327260047943,3.9189306981328786,4.1850900529155961,3.406519233134345,2.5776694064421579,2.7896404681885758,3.0086378624295698,3.2348502498398548,3.4684708899651731,3.7096977472473101,3.9587335994062878,4.2157861482307757,4.4810681328289252,4.7547974453928683,{"$f":"SUM(AD67:AD76)","v":5.0371972495313342},5.3284961012258991,5.6289280724676525,5.9387328776322121,6.258156002652262,6.5874488370480835,6.9268688088777397,7.2766795226700003,7.6371509004043139,7.6791510645636505,7.7138914650827148,8.0828140297668511,8.4628368276637502,8.8542459989639255,9.2573345038604611,9.6724022775567473,10.09975638868662,10.53971120122031,10.992588539931202,11.458717859499929,11.938436417333994,12.432089450182765,12.940030354629302,13.462620871542306,14.000231274573146,14.553240562784769,15.122036657501102,15.707016603467427,16.308586774414128,8.3851801075535217,-2.1287338213986336E-14,-2.1685411438587882E-14,-2.2090928632489477E-14,-2.2504028997917034E-14,-2.2924854340178076E-14,-2.3353549116339409E-14,-2.3790260484814954E-14,-2.4235138355880995E-14,-2.4688335443135975E-14,-2.5150007315922612E-14,-2.5620312452730369E-14,-2.6099412295596423E-14,-2.6587471305524075E-14,-2.708465701893738E-14,-2.7591140105191505E-14,-2.8107094425158584E-14,-2.8632697090909051E-14,-2.9168128526509055E-14,-2.9713572529954769E-14,-3.0269216336264932E-14,-3.0835250681753083E-14,-3.1411869869501864E-14,-3.1999271836061547E-14,-3.25976582193959E-14,-3.3207234428098604E-14,-3.3828209711904047E-14,-3.446079723351665E-14,-3.5105214141783408E-14,-3.5761681646234756E-14,-3.6430425093019349E-14,-3.7111674042258812E-14,{"$f":"SUM(CM67:CM76)","v":-3.7805662346849055E-14},{"$f":"SUM(CN67:CN76)","v":-3.851262823273512E-14},{"$f":"SUM(CO67:CO76)","v":-3.9232814380687276E-14},{"$f":"SUM(CP67:CP76)","v":-3.9966468009606134E-14},{"$f":"SUM(CQ67:CQ76)","v":-4.071384096138577E-14}]
[]
[]
[null,"CAPEX:  2000-2014"]
[]
[null,"Additions to capital base (beginning of year)"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"Pipeline:  CAPEX\",J$242:J$5165)","v":0.56664068045809013},{"$f":"J84-J98","v":0.64987891306093448},{"$f":"K84-K98","v":0.64864652556049518},{"$f":"L84-L98","v":0.6499984279410842},{"$f":"M84-M98","v":0.650915762837454},{"$f":"N84-N98","v":0.65164010810868134},{"$f":"O84-O98","v":0.65216392515994592},{"$f":"P84-P98","v":0.65247946093952325},{"$f":"Q84-Q98","v":0.65257874255426762},{"$f":"R84-R98","v":0.65245357175870744},{"$f":"S84-S98","v":0.6520955193149095},{"$f":"T84-T98","v":0.65149591922020522},{"$f":"U84-U98","v":0.65064586279980985},{"$f":"V84-V98","v":0.64953619266129958},{"$f":"W84-W98","v":0.64815749650784649},{"$f":"X84-X98","v":0.64650010080704257},{"$f":"Y84-Y98","v":0.64455406431207474},{"$f":"Z84-Z98","v":0.64230917143194388},{"$f":"AA84-AA98","v":0.63975492544734691},{"$f":"AB84-AB98","v":0.63688054156876794},{"$f":"AC84-AC98","v":0.63367493983325041},{"$f":"AD84-AD98","v":0.6301267378362434},{"$f":"AE84-AE98","v":0.62622424329483795},{"$f":"AF84-AF98","v":0.62195544643862999},{"$f":"AG84-AG98","v":0.61730801222436216},{"$f":"AH84-AH98","v":0.61226927237041551},{"$f":"AI84-AI98","v":0.60682621720713659},{"$f":"AJ84-AJ98","v":0.60096548733889577},{"$f":"AK84-AK98","v":0.59467336511368762},{"$f":"AL84-AL98","v":0.58793576589598917},{"$f":"AM84-AM98","v":0.58073822913850215},{"$f":"AN84-AN98","v":0.57306590924830891},{"$f":"AO84-AO98","v":0.56490356624287508},{"$f":"AP84-AP98","v":0.55623555619123299},{"$f":"AQ84-AQ98","v":0.54704582143558},{"$f":"AR84-AR98","v":0.537317880588421},{"$f":"AS84-AS98","v":0.52703481830028054},{"$f":"AT84-AT98","v":0.5161792747929006},{"$f":"AU84-AU98","v":0.50473343515273328},{"$f":"AV84-AV98","v":0.49267901837942135},{"$f":"AW84-AW98","v":0.47999726618384897},{"$f":"AX84-AX98","v":0.4666689315302251},{"$f":"AY84-AY98","v":0.45267426691654389},{"$f":"AZ84-AZ98","v":0.43799301238764421},{"$f":"BA84-BA98","v":0.42260438327496563},{"$f":"BB84-BB98","v":0.40648705765697102},{"$f":"BC84-BC98","v":0.389619163534076},{"$f":"BD84-BD98","v":0.3719782657117926},{"$f":"BE84-BE98","v":0.35354135238565959},{"$f":"BF84-BF98","v":0.33428482142139249},{"$f":"BG84-BG98","v":0.31418446632354602},{"$f":"BH84-BH98","v":0.29321546188583725},{"$f":"BI84-BI98","v":0.27135234951612952},{"$f":"BJ84-BJ98","v":0.24856902222892785},{"$f":"BK84-BK98","v":0.22483870929808253},{"$f":"BL84-BL98","v":0.20013396056224037},{"$f":"BM84-BM98","v":0.17442663037542327},{"$f":"BN84-BN98","v":0.1476878611949502},{"$f":"BO84-BO98","v":0.11988806679875147},{"$f":"BP84-BP98","v":9.0996915123953637E-2},{"$f":"BQ84-BQ98","v":6.0983310718439515E-2},{"$f":"BR84-BR98","v":4.0486817770431921E-2},{"$f":"BS84-BS98","v":2.2844682205870409E-2},{"$f":"BT84-BT98","v":1.1304730843090919E-2},{"$f":"BU84-BU98","v":6.4311208199704078E-3},{"$f":"BV84-BV98","v":4.9286698521711792E-3},{"$f":"BW84-BW98","v":3.7656269838060932E-3},{"$f":"BX84-BX98","v":2.5573628056035471E-3},{"$f":"BY84-BY98","v":1.3025927450362588E-3},{"$f":"BZ84-BZ98","v":4.3955724476907321E-15},{"$f":"CA84-CA98","v":4.4805711719845736E-15},{"$f":"CB84-CB98","v":4.5671593724227101E-15},{"$f":"CC84-CC98","v":4.6553667722090396E-15},{"$f":"CD84-CD98","v":4.745223650371374E-15},{"$f":"CE84-CE98","v":4.8367608521553439E-15},{"$f":"CF84-CF98","v":4.9300097996126739E-15},{"$f":"CG84-CG98","v":5.0250025023874557E-15},{"$f":"CH84-CH98","v":5.1217715687041265E-15},{"$f":"CI84-CI98","v":5.2203502165609188E-15},{"$f":"CJ84-CJ98","v":5.320772285132633E-15},{"$f":"CK84-CK98","v":5.423072246386638E-15},{"$f":"CL84-CL98","v":5.5272852169160934E-15},{"$f":"CM84-CM98","v":5.6334469699944494E-15},{"$f":"CN84-CN98","v":5.7415939478553708E-15},{"$f":"CO84-CO98","v":5.8517632742022909E-15},{"$f":"CP84-CP98","v":5.9639927669518987E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"MLV:  CAPEX\",J$242:J$5165)","v":2.0111021413628673E-2},{"$f":"J85-J99","v":2.5236398280345382E-2},2.5016916113497333E-2,2.4891235310960963E-2,2.4742143667421938E-2,2.4578771780338664E-2,2.4400637704459417E-2,2.4207246463438418E-2,2.3998089731004361E-2,2.3772645504761471E-2,2.3530377772459064E-2,2.3270736170561985E-2,2.2993155634950704E-2,2.269705604357608E-2,2.2381841850890059E-2,2.20469017138697E-2,2.1691608109447945E-2,2.1315316943160491E-2,2.0917367148814096E-2,2.049708027897729E-2,2.0053760086090319E-2,1.958669209398662E-2,1.9095143159613737E-2,1.8578361024736964E-2,1.8035573857404313E-2,1.7465989782946681E-2,1.6868796404282137E-2,1.6243160311288342E-2,1.5588226579001965E-2,1.4903118254398821E-2,1.4186935831503109E-2,1.3438756714568716E-2,1.2657634669070059E-2,1.1842599260234236E-2,1.0992655278840524E-2,1.0106782154007378E-2,9.1839333526810146E-3,8.2230357655336088E-3,7.2229890789727918E-3,6.1826651329577511E-3,5.1009072643107218E-3,3.9765296352059498E-3,2.8083165465114029E-3,1.5950217356515445E-3,3.3536765865237812E-4,8.5218290757360649E-17,8.678196778810071E-17,8.8374885579315613E-17,8.9997590933226233E-17,9.1650640877254979E-17,9.3334602855237072E-17,9.505005492220742E-17,9.6797585942830117E-17,9.8577795793538462E-17,1.0039129556845505E-16,1.0223870778916257E-16,1.0412066661839733E-16,1.0603781807773878E-16,1.0799082026936991E-16,1.0998034360198455E-16,1.1200707102091909E-16,1.1407169824258769E-16,1.1617493399330151E-16,1.1831750025255367E-16,1.2050013250085385E-16,1.2272357997219724E-16,1.2498860591125474E-16,1.2729598783537263E-16,1.2964651780147151E-16,1.3204100267793644E-16,1.3448026442159128E-16,1.3696514035985246E-16,1.3949648347815911E-16,1.4207516271277811E-16,1.4470206324908448E-16,1.4737808682541979E-16,1.5010415204263255E-16,1.5288119467940721E-16,1.5571016801348955E-16,1.5859204314891923E-16,1.6152780934938143E-16,1.6451847437779228E-16,1.6756506484223441E-16,1.7066862654836161E-16,1.7383022485839339E-16,1.7705094505682278E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"Compressors:  CAPEX\",J$242:J$5165)","v":17.647646226743134},17.349523289639439,16.606885165108181,15.906139584948543,15.166765679704266,14.394176972452392,13.587389781258763,12.745395249368995,11.867158747653942,10.951619263509993,9.9976887759165951,9.0042516163469468,7.9701638152213423,6.8942524335859208,5.7753148796927896,4.6121182101505553,3.4520078367882521,2.4668641006453416,1.6882857684217818,1.0721570065223527,0.79997528330625001,0.6621798900609801,0.54594753536106178,0.45185605743332002,0.36405966440132592,0.2997125832940149,0.23703378649276091,0.17190599619788796,0.10425953820118819,3.9897889705775069E-2,2.3772650514786164E-14,2.4063720780575145E-14,2.4360234060334381E-14,2.4662292138425115E-14,2.4969998702576145E-14,2.5283459379476802E-14,2.5602781771035499E-14,2.5928075491316344E-14,2.6259452204166442E-14,2.6597025661546837E-14,2.6940911742580244E-14,2.7291228493328975E-14,2.7648096167316707E-14,2.8011637266808009E-14,2.8381976584859802E-14,2.8759241248159163E-14,2.9143560760662219E-14,2.9535067048049086E-14,2.9933894503010086E-14,3.0340180031378854E-14,3.0754063099128118E-14,3.1175685780244298E-14,3.1605192805497349E-14,3.2042731612122629E-14,3.2488452394431806E-14,3.2942508155370162E-14,3.3405054759038063E-14,3.3876250984194556E-14,3.4356258578761475E-14,3.4845242315346796E-14,3.5343370047806261E-14,3.5850812768862719E-14,3.636774466880293E-14,3.6894343195272024E-14,3.743078911418609E-14,3.7977266571783852E-14,3.8533963157838692E-14,3.9101069970052759E-14,3.9678781679655229E-14,4.0267296598227262E-14,4.0866816745776591E-14,4.1477547920085093E-14,4.2099699767353164E-14,4.2733485854165148E-14,4.3379123740800521E-14,4.4036835055915972E-14,4.4706845572624084E-14,4.5389385285994636E-14,4.6084688492005219E-14,4.6792993867968198E-14,4.7514544554461685E-14,4.8249588238792602E-14,4.8998377240020505E-14,4.9761168595571371E-14,5.0538224149471038E-14,5.132981064222863E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"Receipt and delivery:  CAPEX\",J$242:J$5165)","v":1.2557906765506446},1.2403586582529083,1.1993502965247798,1.1617983444824,1.12194494444368,1.0801947579804296,1.0364907816158313,0.9907745432302788,0.9429860670676834,0.89306383794658473,0.84094476465856416,0.78656414253608009,0.72985561517146158,0.67075113526840291,0.60918092460690054,0.54507343310216605,0.48103521272104988,0.42061650691506725,0.36160615812798957,0.30321293435707197,0.24520435136544788,0.18595318627081403,0.1311063650759357,0.10896373583316182,9.3976019688285367E-2,7.8565131909138775E-2,6.254501445272731E-2,4.5898271162468744E-2,2.8607068307050537E-2,1.0653124298396932E-2,1.0096090630185017E-15,1.0358100834170448E-15,1.0625010628970406E-15,1.0896911636933122E-15,1.1173897193744742E-15,1.1456062380468739E-15,1.1743504056184474E-15,1.2036320891236095E-15,1.2334613401103179E-15,1.2638483980904779E-15,1.2948036940548669E-15,1.3263378540537899E-15,1.3584617028446929E-15,1.3911862676079857E-15,1.424522781732352E-15,1.458482688670844E-15,1.4930776458690859E-15,1.5283195287669349E-15,1.5642204348749736E-15,1.6007926879272325E-15,1.6380488421115687E-15,1.676001686379152E-15,1.7146642488345392E-15,1.7540498012078421E-15,1.7941718634105259E-15,1.8350442081763997E-15,1.8766808657893956E-15,1.9190961288997543E-15,1.9623045574302768E-15,2.0063209835743201E-15,2.0511605168872569E-15,2.0968385494731457E-15,2.1433707612683903E-15,2.1907731254242061E-15,2.2390619137897357E-15,2.2882537024977006E-15,2.3383653776545045E-15,2.3894141411367406E-15,2.4414175164960946E-15,2.4943933549746686E-15,2.5483598416327921E-15,2.6033355015914222E-15,2.659339206391279E-15,2.7163901804708931E-15,2.7745080077657958E-15,2.833712638431113E-15,2.8940243956898719E-15,2.9554639828093697E-15,3.0180524902080019E-15,3.0818114026949887E-15,3.1467626068454819E-15,3.2129283985135895E-15,3.2803314904858905E-15,3.3489950202780738E-15,3.4189425580773707E-15,3.4901981148335146E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"SCADA:  CAPEX\",J$242:J$5165)","v":1.8759281042289673},1.972660605473026,1.6389000635140583,1.328493006283,1.0242955502677773,0.8300941281421188,0.66321330967999326,0.48980087299171415,0.30967089210903143,0.13710578502014711,7.2164496600635175E-16,7.3035379838530707E-16,7.3922548592974891E-16,7.482630740312718E-16,7.5746966503029317E-16,7.6684841928099619E-16,7.7640255623618733E-16,7.8613535555244061E-16,7.960501582159078E-16,8.0615036768918179E-16,8.1643945107960605E-16,8.2692094032943124E-16,8.375984334282281E-16,8.4847559564797255E-16,8.5955616080122621E-16,8.7084393252284566E-16,8.8234278557565946E-16,8.9405666718056082E-16,9.059895983714738E-16,9.1814567537565687E-16,9.305290710198182E-16,9.4314403616252542E-16,9.5599490115340111E-16,9.690860773196063E-16,9.8242205848011956E-16,9.9600742248833438E-16,1.0098468328035028E-15,1.0239450400915648E-15,1.0383068838559135E-15,1.0529372940986556E-15,1.0678412930129371E-15,1.0830239967069156E-15,1.0984906169599714E-15,1.1142464630117595E-15,1.130296943384716E-15,1.1466475677406468E-15,1.1633039487720333E-15,1.1802718041287069E-15,1.1975569583805502E-15,1.2151653450169032E-15,1.2331030084833559E-15,1.2513761062566311E-15,1.2699909109582666E-15,1.2889538125078228E-15,1.3082713203163557E-15,1.3279500655209081E-15,1.3479968032607857E-15,1.368418414996399E-15,1.3892219108714682E-15,1.4104144321194012E-15,1.4320032535146706E-15,1.4539957858700315E-15,1.4763995785804377E-15,1.4992223222145283E-15,1.5224718511545766E-15,1.5461561462858036E-15,1.5702833377359847E-15,1.5948617076662841E-15,1.6198996931142801E-15,1.6454058888901536E-15,1.6713890505270359E-15,1.697858097286528E-15,1.7248221152204226E-15,1.752290360289681E-15,1.7802722615417344E-15,1.8087774243472013E-15,1.8378156336971303E-15,1.8673968575619032E-15,1.8975312503129475E-15,1.9282291562084362E-15,1.9595011129441707E-15,1.9913578552708634E-15,2.023810318679065E-15,2.056869643153E-15,2.0905471769945975E-15,2.1248544807190331E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"CP:  CAPEX\",J$242:J$5165)","v":0.50404291175410421},1.0335050716119256,0.92605613028077505,0.81868923112072289,0.70703705706672415,0.59164073807090634,0.47170551207964762,0.3472848092177222,0.21865333675792298,8.7988818730428603E-2,5.6898930012039273E-16,5.7341413731028657E-16,5.779217189556314E-16,5.8251359237774423E-16,5.8719133383285055E-16,5.9195654905316732E-16,5.9681087379810402E-16,6.0175597441577107E-16,6.0679354841498852E-16,6.1192532504799136E-16,6.1715306590403126E-16,6.2247856551407913E-16,6.2790365196683489E-16,6.3343018753625722E-16,6.390600693208277E-16,6.4479522989476972E-16,6.5063763797144447E-16,6.5658929907915302E-16,6.6265225624957571E-16,6.6882859071908529E-16,6.7512042264317474E-16,6.8152991182424466E-16,6.8805925845300059E-16,6.9471070386371417E-16,7.0148653130360815E-16,7.0838906671662812E-16,7.1542067954187157E-16,7.2258378352694712E-16,7.2988083755654356E-16,7.3731434649649344E-16,7.4488686205362043E-16,7.5260098365166559E-16,7.6045935932359423E-16,7.6846468662058793E-16,7.7661971353803548E-16,7.8492723945883927E-16,7.9339011611436211E-16,8.0201124856334315E-16,8.107935961891202E-16,8.1974017371549922E-16,8.2885405224162154E-16,8.3813836029618241E-16,8.4759628491136357E-16,8.5723107271684863E-16,8.6704603105429621E-16,8.7704452911265407E-16,8.8722999908470325E-16,8.9760593734522978E-16,9.0817590565122799E-16,9.1894353236454849E-16,9.2991251369740812E-16,9.4108661498119207E-16,9.5246967195898295E-16,9.6406559210225841E-16,9.7587835595221319E-16,9.8791201848616206E-16,1.0001707105094958E-15,1.0126586400736658E-15,1.0253800939206859E-15,1.0383394389546452E-15,1.0515411237407397E-15,1.0649896800323341E-15,1.0786897243265812E-15,1.0926459594491308E-15,1.106863176168472E-15,1.121346254840465E-15,1.1361001670836243E-15,1.1511299774857305E-15,1.1664408453423563E-15,1.1820380264279009E-15,1.1979268747997452E-15,1.2141128446361428E-15,1.2306014921084813E-15,1.2473984772885523E-15,1.2645095660914908E-15,1.2819406322550443E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"Bases:  CAPEX\",J$242:J$5165)","v":1.3385868039116597},1.3350757027845008,1.3258651576498488,1.3217086277736279,1.3164050170753103,1.3104408630468296,1.3037933159872626,1.2964389026022689,1.2883535106720088,1.2795123733637059,1.2698900531809258,1.2594604255414681,1.2481966619755978,1.2360712129361564,1.2230557902119137,1.2091213489353325,1.1942380691757282,1.1783753371086054,1.1615017257517621,1.1435849752585394,1.124591972758392,1.1044887317347409,1.0832403709298515,1.0608110927662588,1.0371641612740374,1.0122618795129774,0.98606556647849786,0.95853553347988185,0.92963105997917572,0.89931036887884064,0.86753060124598891,0.83424779046077524,0.79941683577624489,0.76299147527666689,0.72492425822110207,0.68516651675866969,0.64377432886397001,0.60083763519540223,0.55621047906831877,0.5097605044475596,0.46137879953355865,0.41100936070497385,0.35952944917268403,0.30692790431342293,0.25424173363407798,0.20468379314778465,0.15406100260394556,0.10491014715799454,5.386717612636438E-2,8.7851194879104422E-4,4.3919945805215299E-15,4.4762426503603689E-15,4.5620661591051946E-15,4.6494945674635484E-15,4.7385578870582034E-15,4.8292866907292781E-15,4.9217121230290023E-15,5.0158659109127309E-15,5.1117803746298857E-15,5.2094884388185511E-15,5.309023643807545E-15,5.410420157129833E-15,5.5137127852512472E-15,5.618936985518532E-15,5.7261288783308153E-15,5.8353252595386885E-15,5.9465636130751489E-15,6.0598821238227408E-15,6.1753196907213127E-15,6.2929159401208879E-15,6.4127112393842347E-15,6.5347467107438064E-15,6.6590642454178018E-15,6.7857065179902011E-15,6.9147170010597047E-15,7.0461399801626077E-15,7.180020568974735E-15,7.3164047247976495E-15,7.4553392643344518E-15,7.5968718797605921E-15,7.7410511550952025E-15,7.8879265828785702E-15,8.0375485811614865E-15,8.1899685108122935E-15,8.3452386931475701E-15,8.5034124278925165E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$5165,\"Other:  CAPEX\",J$242:J$5165)","v":-1.2353792601500171},0.72982655955315923,0.56950394990080999,0.43015194318976602,0.3168333808818713,0.23299824207000897,0.17971017481029958,0.1243476566798076,6.6851737520205803E-2,7.161987851970579E-3,4.657732532997727E-16,4.681639280412764E-16,4.7059930840044619E-16,4.7308023037233243E-16,4.7560754558509301E-16,4.7818212159233213E-16,4.8080484217090671E-16,4.8347660762430056E-16,4.8619833509167293E-16,4.8897095886268509E-16,4.9179543069821522E-16,4.9467272015706981E-16,4.9760381492880495E-16,5.0058972117277157E-16,5.0363146386350032E-16,5.0673008714254566E-16,5.098866546769092E-16,5.1310225002416536E-16,5.1637797700441519E-16,5.1971496007919563E-16,5.2311434473747453E-16,5.2657729788886323E-16,5.3010500826418293E-16,5.3369868682352112E-16,5.3735956717191886E-16,5.4108890598283163E-16,5.4488798342950853E-16,5.487581036244383E-16,5.5270059506701322E-16,5.5671681109956431E-16,5.6080813037192413E-16,5.6497595731467705E-16,5.6922172262125945E-16,5.7354688373907496E-16,5.7795292536979356E-16,5.8244135997900664E-16,5.8701372831541196E-16,5.9167159993970807E-16,5.9641657376337855E-16,6.0125027859755165E-16,6.0617437371212378E-16,6.1119054940533838E-16,6.1630052758401613E-16,6.2150606235463516E-16,6.2680894062546475E-16,6.3221098271995887E-16,6.3771404300162001E-16,6.4332001051054818E-16,6.4903080961189332E-16,6.5484840065643362E-16,6.6077478065350688E-16,6.6681198395652538E-16,6.7296208296131029E-16,6.7922718881748469E-16,6.8560945215316962E-16,6.9211106381323186E-16,6.9873425561133726E-16,7.0548130109606715E-16,7.1235451633136154E-16,7.193562606915559E-16,7.2648893767128595E-16,7.3375499571053691E-16,7.411569290351219E-16,7.4869727851287661E-16,7.563786325258653E-16,7.6420362785889691E-16,7.7217495060465624E-16,7.8029533708576128E-16,7.8856757479406289E-16,7.9699450334750979E-16,8.0557901546490615E-16,8.1432405795889779E-16,8.2323263274752709E-16,8.3230779788470381E-16,8.4155266860994568E-16,8.5097041841774956E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"SUM('AA 2020-2024 inputs'!I153:BA153)","v":1.241612114673913},{"$f":"J92","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,{"$f":"AP92","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,{"$f":"BV92","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913]
[]
[null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(J84:J93)","v":23.214979279584128},{"$f":"SUM(K84:K93)","v":25.577677313330156},{"$f":"SUM(L84:L93)","v":24.181836319326354},{"$f":"SUM(M84:M93)","v":22.883482515724015},{"$f":"SUM(N84:N93)","v":21.57055165061842},{"$f":"SUM(O84:O93)","v":20.35737669632562},19.160479552970116,17.91234085616766,16.611863238739978,15.274290398360213,14.025761605517367,12.966654954489174,11.863467225477075,10.71492014516927,9.5197030475442546,8.2764721093828832,7.0351389057804683,5.9710925477180341,5.1136780595716091,4.4179446526596244,{"$f":"SUM(AD84:AD93)","v":4.0651124220233452},3.8439473526706802,3.6472257724952155,3.5037768081700227,3.37215554611933,3.2618869715434085,3.1509514957093199,3.0351605631643377,2.9143713728540188,2.7943123817073157,2.7040678808899337,2.6623645710975929,2.6185901513621306,2.5726817454020749,2.524574849609464,2.4742032941750396,2.4216051951908737,2.366852060427779,2.3097790179739675,2.2502343026338822,2.188089087655662,2.1232669365443488,2.0566241473096838,1.9881280531106635,1.9187935992416412,1.8527829654787014,1.7852922808119678,1.7185005275437339,1.6490206431859713,1.5767754480441312,1.5557965809974985,1.5348275765597905,1.5129644641900832,1.4901811369028821,1.4664508239720375,1.4417460752361959,1.4160387450493794,1.3892999758689071,1.361500181472709,1.3326090297979118,1.3025954253923984,1.2820989324443914,1.2644567968798306,1.2529168455170518,1.2480432354939321,1.2465407845261336,1.2453777416577694,1.2441694774795675,1.242914707419001,1.24161211467397,1.2416121146739709,1.2416121146739718,1.2416121146739727,1.2416121146739736,1.2416121146739747,1.2416121146739756,1.2416121146739767,1.2416121146739778,1.2416121146739787,1.2416121146739798,1.2416121146739809,{"$f":"SUM(CM84:CM93)","v":1.241612114673982},{"$f":"SUM(CN84:CN93)","v":1.2416121146739831},{"$f":"SUM(CO84:CO93)","v":1.2416121146739842},{"$f":"SUM(CP84:CP93)","v":1.2416121146739856},{"$f":"SUM(CQ84:CQ93)","v":1.2416121146739867}]
[]
[null,"Regulatory depreciation"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"Pipeline:  regulatory depreciation\",J$242:J$3974)","v":-8.3238232602844353E-2},{"$f":"SUMIF($C$242:$C$3974,\"Pipeline:  regulatory depreciation\",K$242:K$3974)","v":1.2323875004392731E-3},-1.3519023805890246E-3,-9.1733489636979361E-4,-7.2434527122730769E-4,-5.2381705126458068E-4,-3.1553577957735133E-4,-9.9281614744362701E-5,1.2517079556013778E-4,3.5805244379788975E-4,5.9960009470423224E-4,8.5005642039540216E-4,1.1096701385103029E-3,1.3786961534530532E-3,1.6573957008039252E-3,1.9460364949678219E-3,2.244892880130832E-3,2.5542459845970147E-3,2.874383878578979E-3,3.2056017355175138E-3,3.5482019970070502E-3,3.9024945414054034E-3,4.2687968562079223E-3,4.647434214267868E-3,5.03873985394661E-3,5.4430551632789507E-3,5.8607298682407912E-3,6.2921222252081601E-3,6.7375992176984837E-3,7.1975367574870107E-3,7.672319890193193E-3,8.1623430054338589E-3,8.6680100516421249E-3,9.1897347556530121E-3,9.7279408471589498E-3,1.02830622881405E-2,1.0855543507379916E-2,1.1445839640167351E-2,1.2054416773311934E-2,1.2681752195572361E-2,1.3328334653623859E-2,1.3994664613681224E-2,1.4681254528899705E-2,1.5388629112678598E-2,1.6117325617994609E-2,1.6867894122895029E-2,1.7640897822283376E-2,1.8436913326132988E-2,1.9256530964267122E-2,2.010035509784646E-2,2.0969004437708758E-2,2.1863112369707744E-2,2.2783327287201671E-2,2.373031293084531E-2,2.4704748735842153E-2,2.5707330186817094E-2,2.6738769180473063E-2,2.7799794396198733E-2,2.8891151674797829E-2,3.0013604405514118E-2,2.0496492948007594E-2,1.7642135564561512E-2,1.153995136277949E-2,4.8736100231205112E-3,1.5024509677992288E-3,{"$f":"SUMIF($C$242:$C$3974,\"Pipeline:  regulatory depreciation\",BW$242:BW$3974)","v":1.163042868365086E-3},1.2082641782025459E-3,1.2547700605672883E-3,1.3025927450318632E-3,-8.4998724293841703E-17,-8.658820043813656E-17,-8.8207399786329709E-17,-8.9856878162334053E-17,-9.1537201783969744E-17,-9.324894745732995E-17,-9.4992702774782019E-17,-9.6769066316670444E-17,-9.8578647856792186E-17,-1.004220685717142E-16,-1.0229996125400526E-16,-1.0421297052945514E-16,-1.0616175307835597E-16,-1.0814697786092124E-16,-1.1016932634692046E-16,-1.1222949274960786E-16,-1.1432818426402552E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"MLV:  regulatory depreciation\",J$242:J$3974)","v":-5.1253768667167106E-3},{"$f":"SUMIF($C$242:$C$3974,\"MLV:  regulatory depreciation\",K$242:K$3974)","v":2.194821668480496E-4},1.2568080253636942E-4,1.4909164353902319E-4,1.6337188708327253E-4,1.7813407587924759E-4,1.9339124102099806E-4,2.0915673243405565E-4,2.2544422624288908E-4,2.4226773230240801E-4,2.5964160189707809E-4,2.7758053561127997E-4,2.9609959137462567E-4,3.1521419268602249E-4,3.3494013702035783E-4,3.552936044217568E-4,3.7629116628745359E-4,3.9794979434639734E-4,4.2028686983680634E-4,4.4332019288697156E-4,4.6706799210369975E-4,4.9154893437288307E-4,5.1678213487677492E-4,5.4278716733265173E-4,5.6958407445763303E-4,5.9719337866454426E-4,6.2563609299379674E-4,6.5493373228637803E-4,6.8510832460314311E-4,7.1618242289571182E-4,7.4817911693439215E-4,7.8112204549865658E-4,8.150354088358239E-4,8.4994398139371079E-4,8.8587312483314688E-4,9.2284880132636419E-4,9.6089758714740497E-4,1.000046686560817E-3,1.0403239460150407E-3,1.0817578686470293E-3,1.1243776291047719E-3,1.1682130886945471E-3,1.2132948108598584E-3,1.2596540769991664E-3,3.3536765865229291E-4,-1.5636770307400628E-18,-1.5929177912149018E-18,-1.6227053539106204E-18,-1.653049944028749E-18,-1.6839619779820868E-18,-1.7154520669703517E-18,-1.7475310206226972E-18,-1.7802098507083419E-18,-1.8134997749165878E-18,-1.8474122207075281E-18,-1.8819588292347588E-18,-1.917151459341449E-18,-1.9530021916311339E-18,-1.9895233326146361E-18,-2.0267274189345301E-18,-2.064627221668606E-18,-2.1032357507138089E-18,-2.142566259252157E-18,-2.1826322483001726E-18,-2.2234474713433857E-18,{"$f":"SUMIF($C$242:$C$3974,\"MLV:  regulatory depreciation\",BW$242:BW$3974)","v":-2.2650259390575071E-18},-2.3073819241178826E-18,-2.3505299660988866E-18,-2.3944848764649364E-18,-2.43926174365483E-18,-2.4848759382611755E-18,-2.5313431183066594E-18,-2.5786792346189939E-18,-2.6269005363063691E-18,-2.6760235763352979E-18,-2.7260652172127684E-18,-2.7770426367746474E-18,-2.8289733340823336E-18,-2.881875135429673E-18,-2.9357662004622081E-18,-2.9906650284108513E-18,-3.0465904644421344E-18,-3.1035617061272022E-18,-3.1615983100317809E-18,-3.2207201984293753E-18,-3.2809476661400045E-18]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"Compressors:  regulatory depreciation\",J$242:J$3974)","v":0.29812293710369392},{"$f":"SUMIF($C$242:$C$3974,\"Compressors:  regulatory depreciation\",K$242:K$3974)","v":0.74263812453125888},0.70074558015963972,0.73937390524427715,0.77258870725187379,0.80678719119362952,0.84199453188976769,0.87823650171505352,0.91553948414394826,0.95393048759339905,0.99343715956964895,1.0340878011256045,1.075911381635422,1.1189375538931317,1.1631966695422347,1.1601103733623033,0.9851437361429104,0.77857833222355965,0.61612876189942911,0.27218172321610268,0.13779539324526985,0.11623235469991833,9.4091477927741751E-2,8.7796393031994102E-2,6.4347081107311008E-2,6.2678796801253989E-2,6.512779029487295E-2,6.7646457996699771E-2,6.4361648495413121E-2,3.9897889705751297E-2,-2.9107026578898245E-16,-2.9651327975923651E-16,-3.0205807809073407E-16,-3.077065641510309E-16,-3.1346067690065513E-16,-3.1932239155869734E-16,-3.2529372028084496E-16,-3.3137671285009694E-16,-3.375734573803936E-16,-3.4388608103340711E-16,-3.5031675074873168E-16,-3.5686767398773289E-16,-3.6354109949130362E-16,-3.7033931805179104E-16,-3.7726466329935945E-16,-3.8431951250305766E-16,-3.9150628738686483E-16,-3.9882745496099919E-16,-4.0628552836876981E-16,-4.1388306774926582E-16,-4.2162268111617709E-16,-4.2950702525304961E-16,-4.3753880662528162E-16,-4.4572078230917428E-16,-4.5405576093835587E-16,-4.6254660366790316E-16,-4.7119622515649288E-16,-4.8000759456691943E-16,-4.8898373658532084E-16,-4.9812773245946634E-16,-5.0744272105645832E-16,-5.1693189994021406E-16,-5.2659852646909614E-16,-5.3644591891406829E-16,-5.4647745759776129E-16,{"$f":"SUMIF($C$242:$C$3974,\"Compressors:  regulatory depreciation\",BW$242:BW$3974)","v":-5.5669658605483944E-16},-5.6710681221406498E-16,-5.7771170960246791E-16,-5.8851491857203404E-16,-5.9952014754933122E-16,-6.1073117430850361E-16,-6.2215184726807235E-16,-6.337860868119856E-16,-6.4563788663536976E-16,-6.5771131511545103E-16,-6.7001051670810989E-16,-6.8253971337055169E-16,-6.953032060105809E-16,-7.0830537596297869E-16,-7.2155068649348659E-16,-7.3504368433091484E-16,-7.4878900122790289E-16,-7.6279135555086479E-16,-7.77055553899666E-16,-7.9158649275758966E-16,-8.0638916017215659E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"Receipt and delivery:  regulatory depreciation\",J$242:J$3974)","v":1.5432018297736218E-2},{"$f":"SUMIF($C$242:$C$3974,\"Receipt and delivery:  regulatory depreciation\",K$242:K$3974)","v":4.1008361728128419E-2},3.7551952042379738E-2,3.985340003872008E-2,4.1750186463250259E-2,4.3703976364598308E-2,4.5716238385552464E-2,4.7788476162595357E-2,4.9922229121098623E-2,5.2119073288020623E-2,5.4380622122484117E-2,5.6708527364618476E-2,5.9104479903058643E-2,6.1570210661502339E-2,6.4107491504734535E-2,6.4038220381116187E-2,6.0418705805982603E-2,5.9010348787077685E-2,5.8393223770917574E-2,5.8008582991624077E-2,5.9251165094633851E-2,5.4846821194878319E-2,2.2142629242773888E-2,1.4987716144876456E-2,1.5410887779146589E-2,1.6020117456411472E-2,1.6646743290258566E-2,1.7291202855418207E-2,1.7953944008653605E-2,1.0653124298395922E-2,-2.620102039854301E-17,-2.669097947999577E-17,-2.7190100796271685E-17,-2.7698555681161969E-17,-2.8216518672399695E-17,-2.8744167571573567E-17,-2.9281683505161996E-17,-2.9829250986708522E-17,-3.0387057980159978E-17,-3.0955295964388969E-17,-3.1534159998923033E-17,-3.2123848790902896E-17,-3.2724564763292778E-17,-3.3336514124366357E-17,-3.3959906938492012E-17,-3.4594957198241808E-17,-3.5241882897848926E-17,-3.5900906108038704E-17,-3.6572253052259022E-17,-3.725615418433626E-17,-3.7952844267583354E-17,-3.8662562455387164E-17,-3.9385552373302902E-17,-4.0122062202683672E-17,-4.0872344765873869E-17,-4.1636657612995698E-17,-4.2415263110358714E-17,-4.3208428530522425E-17,-4.4016426144043205E-17,-4.4839533312936801E-17,-4.5678032585888723E-17,-4.6532211795244841E-17,-4.7402364155815919E-17,-4.8288788365529669E-17,-4.9191788707965093E-17,{"$f":"SUMIF($C$242:$C$3974,\"Receipt and delivery:  regulatory depreciation\",BW$242:BW$3974)","v":-5.0111675156804029E-17},-5.1048763482236264E-17,-5.2003375359354082E-17,-5.2975838478574E-17,-5.3966486658123343E-17,-5.4975659958630236E-17,-5.6003704799856629E-17,-5.705097407961395E-17,-5.8117827294902727E-17,-5.9204630665317409E-17,-6.0311757258758833E-17,-6.1439587119497645E-17,-6.2588507398632256E-17,-6.3758912486986653E-17,-6.4951204150493322E-17,-6.6165791668107538E-17,-6.7403091972301155E-17,-6.8663529792183169E-17,-6.9947537799297015E-17,-7.1255556756143865E-17,-7.2588035667483743E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"SCADA:  regulatory depreciation\",J$242:J$3974)","v":-9.6732501244058647E-2},{"$f":"SUMIF($C$242:$C$3974,\"SCADA:  regulatory depreciation\",K$242:K$3974)","v":0.33376054195896776},0.31040705723105821,0.30419745601522274,0.19420142212565855,0.1668808184621256,0.1734124366882791,0.18012998088268273,0.17256510708888431,0.13710578502014639,-8.7088323789553259E-18,-8.8716875444417898E-18,-9.0375881015228533E-18,-9.20659099902133E-18,-9.37875425070303E-18,-9.5541369551911748E-18,-9.7327993162532507E-18,-9.9148026634671853E-18,-1.0100209473274023E-17,-1.0289083390424246E-17,-1.048148924982518E-17,-1.0677493098796913E-17,-1.0877162219744414E-17,-1.1080565153253635E-17,-1.1287771721619477E-17,-1.1498853052813761E-17,-1.1713881604901379E-17,-1.1932931190913033E-17,-1.2156077004183108E-17,-1.238339564416133E-17,-1.2614965142707148E-17,-1.2850864990875773E-17,-1.309117616620515E-17,-1.3335981160513185E-17,-1.3585364008214782E-17,-1.3839410315168398E-17,-1.4098207288062047E-17,-1.4361843764348808E-17,-1.463041024274213E-17,-1.4903998914281406E-17,-1.5182703693978471E-17,-1.5466620253055867E-17,-1.5755846051788012E-17,-1.6050480372956448E-17,-1.6350624355930734E-17,-1.6656381031386639E-17,-1.6967855356673566E-17,-1.7285154251843365E-17,-1.7608386636352833E-17,-1.7937663466452631E-17,-1.8273097773275293E-17,-1.8614804701635543E-17,-1.8962901549556126E-17,-1.9317507808532825E-17,-1.9678745204552389E-17,-2.0046737739877517E-17,-2.042161173561323E-17,-2.0803495875069196E-17,-2.1192521247932991E-17,-2.1588821395269336E-17,-2.1992532355360875E-17,-2.2403792710406123E-17,-2.2822743634090716E-17,-2.3249528940048213E-17,-2.3684295131227117E-17,{"$f":"SUMIF($C$242:$C$3974,\"SCADA:  regulatory depreciation\",BW$242:BW$3974)","v":-2.4127191450181057E-17},-2.4578369930299444E-17,-2.5037985447996042E-17,-2.5506195775873566E-17,-2.5983161636882403E-17,-2.6469046759492103E-17,-2.6964017933894608E-17,-2.7468245069258436E-17,-2.7981901252053569E-17,-2.8505162805466974E-17,-2.9038209349929201E-17,-2.9581223864772883E-17,-3.0134392751044137E-17,-3.0697905895488663E-17,-3.1271956735734298E-17,-3.1856742326692525E-17,-3.2452463408201678E-17,-3.3059324473935046E-17,-3.3677533841597629E-17,-3.4307303724435503E-17,-3.4948850304082451E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"CP:  regulatory depreciation\",J$242:J$3974)","v":-0.5294621598578213},{"$f":"SUMIF($C$242:$C$3974,\"CP:  regulatory depreciation\",K$242:K$3974)","v":0.10744894133115054},0.1073668991600522,0.1116521740539988,0.11539631899581787,0.11993522599125873,0.12442070286192539,0.12863147245979922,0.13066451802749438,8.7988818730428034E-2,-4.4248371898938546E-18,-4.5075816453448696E-18,-4.5918734221128193E-18,-4.6777414551063287E-18,-4.7652152203168171E-18,-4.854324744936742E-18,-4.9451006176670586E-18,-5.0375739992174327E-18,-5.1317766330027982E-18,-5.227740856039951E-18,-5.3254996100478983E-18,-5.4250864527557939E-18,-5.5265355694223275E-18,-5.6298817845705254E-18,-5.7351605739419935E-18,-5.842408076674709E-18,-5.9516611077085268E-18,-6.0629571704226752E-18,-6.1763344695095786E-18,-6.2918319240894085E-18,-6.4094891810698802E-18,-6.5293466287558871E-18,-6.6514454107136213E-18,-6.7758274398939669E-18,-6.9025354130199844E-18,-7.031612825243459E-18,-7.1631039850755109E-18,-7.2970540295964237E-18,-7.4335089399498772E-18,-7.5725155571269399E-18,-7.714121598045213E-18,-7.8583756719286599E-18,-8.005327296993727E-18,-8.1550269174475082E-18,-8.3075259208037773E-18,-8.4628766555228071E-18,-8.6211324489810833E-18,-8.7823476257770295E-18,-8.946577526379058E-18,-9.1138785261223487E-18,-9.2843080545608341E-18,-9.4579246151811239E-18,-9.6347878054850109E-18,-9.8149583374475792E-18,-9.9984980583578488E-18,-1.0185469972049142E-17,-1.037593826052646E-17,-1.0569968305998306E-17,-1.0767626713320473E-17,-1.0968981332859569E-17,-1.117410128378404E-17,-1.1383056977790803E-17,-1.159592014327549E-17,-1.1812763849954744E-17,-1.2033662533948896E-17,{"$f":"SUMIF($C$242:$C$3974,\"CP:  regulatory depreciation\",BW$242:BW$3974)","v":-1.225869202333374E-17},-1.248792956417008E-17,-1.2721453847020062E-17,-1.2959345033959337E-17,-1.3201684786094374E-17,-1.3448556291594341E-17,-1.3700044294247156E-17,-1.3956235122549578E-17,-1.4217216719341256E-17,-1.4483078671992935E-17,-1.4753912243159203E-17,-1.5029810402106283E-17,-1.5310867856625668E-17,-1.559718108554457E-17,-1.5888848371844252E-17,-1.6185969836397739E-17,-1.6488647472338378E-17,-1.6796985180071104E-17,-1.7111088802938437E-17,-1.7431066163553386E-17,-1.7757027100811832E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"Bases:  regulatory depreciation\",J$242:J$3974)","v":3.5111011271589348E-3},{"$f":"SUMIF($C$242:$C$3974,\"Bases:  regulatory depreciation\",K$242:K$3974)","v":9.210545134651962E-3},4.1565298762210375E-3,5.3036106983175802E-3,5.9641540284808142E-3,6.6475470595670537E-3,7.3544133849937059E-3,8.0853919302600556E-3,8.8411373083027676E-3,9.622320182780187E-3,1.0429627639457715E-2,1.126376356587027E-2,1.2125449039441417E-2,1.3015422724242767E-2,1.3934441276581087E-2,1.4883279759604427E-2,1.5862732067122822E-2,1.6873611356843281E-2,1.7916750493222725E-2,1.899300250014738E-2,2.0103241023651051E-2,2.1248360804889475E-2,2.2429278163592664E-2,2.3646931492221489E-2,2.4902281761059998E-2,2.6196313034479557E-2,2.7530032998615988E-2,2.8904473500706084E-2,3.032069110033507E-2,3.1779767632851716E-2,3.3282810785213612E-2,3.4830954684530312E-2,3.6425360499577973E-2,3.8067217055564775E-2,3.9757741462432397E-2,4.1392187894699645E-2,4.2936693668567769E-2,4.4627156127083505E-2,4.6449974620759144E-2,4.8381704914000935E-2,5.0369438828584828E-2,5.1479911532289833E-2,5.26015448592611E-2,5.2686170679344918E-2,4.9557940486293327E-2,5.0622790543839079E-2,4.9150855445951026E-2,5.1042971031630163E-2,5.2988664177573336E-2,8.7851194878665222E-4,-8.4248069838839233E-17,-8.582350874482552E-17,-8.7428408358353759E-17,-8.9063319594654972E-17,-9.0728803671075036E-17,-9.2425432299724143E-17,-9.415378788372897E-17,-9.5914463717154716E-17,-9.77080641886655E-17,-9.9535204988993541E-17,-1.0139651332228771E-16,-1.032926281214145E-16,-1.0522420026728494E-16,-1.0719189281228316E-16,-1.0919638120787286E-16,{"$f":"SUMIF($C$242:$C$3974,\"Bases:  regulatory depreciation\",BW$242:BW$3974)","v":-1.112383535364601E-16},-1.133185107475919E-16,-1.1543756689857186E-16,-1.1759624939957517E-16,-1.1979529926334722E-16,-1.220354713595718E-16,-1.243175346739958E-16,-1.2664227257239954E-16,-1.2901048306950343E-16,-1.3142297910290312E-16,-1.3388058881212742E-16,-1.3638415582291418E-16,-1.3893453953680266E-16,-1.4153261542614089E-16,-1.4417927533460972E-16,-1.4687542778336692E-16,-1.4962199828291589E-16,-1.5241992965080644E-16,-1.5527018233527652E-16,-1.5817373474494619E-16,-1.6113158358467667E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"SUMIF($C$242:$C$3974,\"Other:  regulatory depreciation\",J$242:J$3974)","v":-1.9652058197031763},{"$f":"SUMIF($C$242:$C$3974,\"Other:  regulatory depreciation\",K$242:K$3974)","v":0.16032260965234921},0.139352006711044,0.11331856230789472,8.3835138811862331E-2,5.3288067259709394E-2,5.5362518130491985E-2,5.7495919159601797E-2,5.9689749668235224E-2,7.1619878519701132E-3,-2.3906747415036733E-18,-2.4353803591697922E-18,-2.4809219718862674E-18,-2.5273152127605405E-18,-2.5745760072391627E-18,-2.6227205785745351E-18,-2.6717654533938791E-18,-2.7217274673723447E-18,-2.7726237710122078E-18,-2.8244718355301357E-18,-2.8772894588545496E-18,-2.9310947717351298E-18,-2.9859062439665765E-18,-3.0417426907287515E-18,-3.0986232790453798E-18,-3.1565675343635282E-18,-3.2155953472561262E-18,-3.2757269802498162E-18,-3.3369830747804877E-18,-3.3993846582788829E-18,-3.462953151388698E-18,-3.5277103753196669E-18,-3.5936785593381443E-18,-3.6608803483977672E-18,-3.729338810912806E-18,-3.7990774466768757E-18,-3.8701201949297331E-18,-3.9424914425749189E-18,-4.0162160325510704E-18,-4.0913192723597749E-18,-4.1678269427529028E-18,-4.2457653065823825E-18,-4.325161117815473E-18,-4.4060416307186224E-18,-4.48843460921306E-18,-4.5723683364053441E-18,-4.6578716242961241E-18,-4.7449738236704626E-18,-4.8337048341730998E-18,-4.9240951145721364E-18,-5.016175693214636E-18,-5.109978178677749E-18,-5.2055347706190231E-18,-5.3028782708295994E-18,-5.4020420944941123E-18,-5.5030602816611521E-18,-5.6059675089282158E-18,-5.7107991013451741E-18,-5.8175910445403281E-18,-5.9263799970732329E-18,-6.0372033030185018E-18,-6.1500990047849481E-18,-6.2651058561744268E-18,-6.3822633356848892E-18,-6.5016116600621956E-18,{"$f":"SUMIF($C$242:$C$3974,\"Other:  regulatory depreciation\",BW$242:BW$3974)","v":-6.6231917981053583E-18},-6.7470454847299291E-18,-6.873215235294379E-18,-7.0017443601943843E-18,-7.1326769797300198E-18,-7.2660580392509706E-18,-7.4019333245849638E-18,-7.5403494777547014E-18,-7.6813540129887157E-18,-7.8249953330316046E-18,-7.9713227457592958E-18,-8.120386481104994E-18,-8.2722377083016563E-18,-8.426928553446898E-18,-8.5845121173963551E-18,-8.745042493991668E-18,-8.9085747886293107E-18,-9.0751651371766801E-18,-9.2448707252418848E-18,-9.417749807803908E-18,-9.5938617292098397E-18]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m"]
[]
[null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(J98:J107)","v":-2.3626980337460282},{"$f":"SUM(K98:K107)","v":1.3958409940037939},{"$f":"SUM(L98:L107)","v":1.2983538036023423},{"$f":"SUM(M98:M107)","v":1.3129308651056004},{"$f":"SUM(N98:N107)","v":1.2131749542927994},{"$f":"SUM(O98:O107)","v":1.1968971433555033},1.2481386968024539,1.3004776174276824,1.3375728403797666,1.2485287928428448,1.0591066510281921,1.1031877290120999,1.1485470803078068,1.1952170976250158,1.2432309381613746,1.2413332036024134,1.064046358062434,0.85741448814642407,0.69573340691198526,0.35283223063627867,0.2211650693526655,0.19672158017546443,0.143448964325193,0.13162126205069255,0.11026857457592182,0.11093547583408848,0.11579093254498207,0.12078919031031859,0.1200589911467034,9.024450081738164E-2,4.170330979234086E-2,4.3774419735462478E-2,4.5908405960055562E-2,4.8106895792611133E-2,5.0371555434424127E-2,5.2598098984166133E-2,5.4753134763094707E-2,5.7073042453811285E-2,5.9544715340085722E-2,6.2145214978219919E-2,6.4822151111313051E-2,6.6642789234665184E-2,6.8496094199020238E-2,6.9334453869022261E-2,6.6010633762939794E-2,6.7490684666733664E-2,6.6791753268233944E-2,6.9479884357762686E-2,7.2245195141839982E-2,2.097886704663263E-2,2.0969004437708182E-2,2.1863112369707154E-2,2.2783327287201071E-2,2.3730312930844693E-2,2.4704748735841525E-2,2.5707330186816455E-2,2.6738769180472414E-2,2.7799794396198074E-2,2.8891151674797156E-2,3.0013604405513431E-2,2.04964929480069E-2,1.7642135564560804E-2,1.1539951362778767E-2,4.8736100231197748E-3,1.5024509677984796E-3,1.1630428683643227E-3,1.2082641782017684E-3,1.2547700605664961E-3,1.3025927450310564E-3,{"$f":"SUM(CA98:CA107)","v":-9.0703744291100492E-16},-9.2399904309344093E-16,-9.4127782519928794E-16,-9.5887972053051464E-16,-9.7681077130443559E-16,-9.9507713272782827E-16,-1.0136850751098386E-15,-1.0326409860143929E-15,-1.0519513724528618E-15,-1.0716228631177303E-15,-1.0916622106580321E-15,-1.1120762939973371E-15,{"$f":"SUM(CM98:CM107)","v":-1.1328721206950875E-15},{"$f":"SUM(CN98:CN107)","v":-1.1540568293520855E-15},{"$f":"SUM(CO98:CO107)","v":-1.1756376920609696E-15},{"$f":"SUM(CP98:CP107)","v":-1.1976221169025098E-15},{"$f":"SUM(CQ98:CQ107)","v":-1.2200176504885868E-15}]
[]
[]
[null,"CAPEX:  2015-2024"]
[]
[null,"Additions to capital base (beginning of year)"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",null,{"$f":"J115+J129-J143","v":1.7660830556472615},{"$f":"K115+K129-K143","v":2.2587029114621555},{"$f":"L115+L129-L143","v":2.5517769055008279},{"$f":"M115+M129-M143","v":2.6323344729283562},{"$f":"N115+N129-N143","v":2.6468955258053777},{"$f":"O115+O129-O143","v":3.0533709127272801},{"$f":"P115+P129-P143","v":3.0613036208298712},{"$f":"Q115+Q129-Q143","v":3.0684652789410278},{"$f":"R115+R129-R143","v":3.0748242758023734},{"$f":"S115+S129-S143","v":3.3038636839368136},{"$f":"T115+T129-T143","v":3.3094458020238524},{"$f":"U115+U129-U143","v":3.3140813632357107},{"$f":"V115+V129-V143","v":3.3177330143343826},{"$f":"W115+W129-W143","v":3.3203623360722352},{"$f":"X115+X129-X143","v":3.3219298163853006},{"$f":"Y115+Y129-Y143","v":3.3223948229567739},{"$f":"Z115+Z129-Z143","v":3.3217155751365284},{"$f":"AA115+AA129-AA143","v":3.3198491152021661},{"$f":"AB115+AB129-AB143","v":3.3167512789467888},{"$f":"AC115+AC129-AC143","v":3.3123766655783657},{"$f":"AD115+AD129-AD143","v":3.3066786069152285},{"$f":"AE115+AE129-AE143","v":3.2996091358619037},{"$f":"AF115+AF129-AF143","v":3.2911189541491326},{"$f":"AG115+AG129-AG143","v":3.2811573993215841},{"$f":"AH115+AH129-AH143","v":3.2696724109564093},{"$f":"AI115+AI129-AI143","v":3.2566104960954081},{"$f":"AJ115+AJ129-AJ143","v":3.2419166938732178},{"$f":"AK115+AK129-AK143","v":3.2255345393235384},{"$f":"AL115+AL129-AL143","v":3.2074060263450201},{"$f":"AM115+AM129-AM143","v":3.1874715698080496},{"$f":"AN115+AN129-AN143","v":3.1656699667832435},{"$f":"AO115+AO129-AO143","v":3.1419383568720636},{"$f":"AP115+AP129-AP143","v":3.1162121816195212},{"$f":"AQ115+AQ129-AQ143","v":3.0884251429885188},{"$f":"AR115+AR129-AR143","v":3.0585091608749266},{"$f":"AS115+AS129-AS143","v":3.0263943296420344},{"$f":"AT115+AT129-AT143","v":2.9920088736525656},{"$f":"AU115+AU129-AU143","v":2.9552791017759583},{"$f":"AV115+AV129-AV143","v":2.9161293608481382},{"$f":"AW115+AW129-AW143","v":2.8744819880605177},{"$f":"AX115+AX129-AX143","v":2.8302572622544453},{"$f":"AY115+AY129-AY143","v":2.7833733540968209},{"$f":"AZ115+AZ129-AZ143","v":2.7337462751120634},{"$f":"BA115+BA129-BA143","v":2.6812898255450821},{"$f":"BB115+BB129-BB143","v":2.6259155410293515},{"$f":"BC115+BC129-BC143","v":2.5675326380336378},{"$f":"BD115+BD129-BD143","v":2.5060479580603419},{"$f":"BE115+BE129-BE143","v":2.4413659105678507},{"$f":"BF115+BF129-BF143","v":2.3733884145886863},{"$f":"BG115+BG129-BG143","v":2.3020148390146344},{"$f":"BH115+BH129-BH143","v":2.2271419415194158},{"$f":"BI115+BI129-BI143","v":2.148663806088821},{"$f":"BJ115+BJ129-BJ143","v":2.0664717791275917},{"$f":"BK115+BK129-BK143","v":1.9804544041116614},{"$f":"BL115+BL129-BL143","v":1.8904973547536923},{"$f":"BM115+BM129-BM143","v":1.7964833666491613},{"$f":"BN115+BN129-BN143","v":1.698292167369537},{"$f":"BO115+BO129-BO143","v":1.5958004049683714},{"$f":"BP115+BP129-BP143","v":1.4888815748653945},{"$f":"BQ115+BQ129-BQ143","v":1.377405945072953},{"$f":"BR115+BR129-BR143","v":1.2612404797283594},{"$f":"BS115+BS129-BS143","v":1.1402487608949456},{"$f":"BT115+BT129-BT143","v":1.0142909085938059},{"$f":"BU115+BU129-BU143","v":0.75631172570215566},{"$f":"BV115+BV129-BV143","v":0.6415723093855189},{"$f":"BW115+BW129-BW143","v":0.38254316589700532},{"$f":"BX115+BX129-BX143","v":0.34652374863565422},{"$f":"BY115+BY129-BY143","v":0.30902343364904605},{"$f":"BZ115+BZ129-BZ143","v":0.2699994309922783},{"$f":"CA115+CA129-CA143","v":0.22940786823163473},{"$f":"CB115+CB129-CB143","v":0.1872037649227194},{"$f":"CC115+CC129-CC143","v":0.16055881458345864},{"$f":"CD115+CD129-CD143","v":0.13016133567521307},{"$f":"CE115+CE129-CE143","v":0.10294603332858004},{"$f":"CF115+CF129-CF143","v":7.3729191345319536E-2},{"$f":"CG115+CG129-CG143","v":4.3383640273491772E-2},{"$f":"CH115+CH129-CH143","v":3.3146185759956044E-2},{"$f":"CI115+CI129-CI143","v":2.2510679622446843E-2},{"$f":"CJ115+CJ129-CJ143","v":1.14658146656964E-2},{"$f":"CK115+CK129-CK143","v":5.5424415057458987E-15},{"$f":"CL115+CL129-CL143","v":5.6546417746617921E-15},{"$f":"CM115+CM129-CM143","v":5.7689401886064127E-15},{"$f":"CN115+CN129-CN143","v":5.8853759828917978E-15},{"$f":"CO115+CO129-CO143","v":6.0039891265303193E-15},{"$f":"CP115+CP129-CP143","v":6.1248203359548814E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",null,{"$f":"J116+J130-J144","v":0.1095663194934411},0.11106622420906186,0.11039311074282007,0.10930484364373166,0.10799377330462825,0.10901124857801744,0.10839710376409327,0.10772186979061307,0.10698347668330946,0.10617979841314561,0.10530865152371624,0.10436779372691513,0.10335492246616232,0.10226767344646899,0.10110361913060194,9.9860267200593961E-2,9.8535058983829915E-2,9.7125367842921514E-2,9.5628497528567086E-2,9.4041680494574814E-2,9.2362076174210467E-2,9.0586769217012336E-2,8.8712767685197647E-2,8.6737001208765582E-2,8.4656319098383129E-2,8.246748841511968E-2,8.0167191996076664E-2,7.7752026434937546E-2,7.521850001644273E-2,7.2563030603772172E-2,6.9781943477796982E-2,6.6871469127138483E-2,6.3827740987950604E-2,6.0646793132318036E-2,5.7324557904138727E-2,5.3856863501335075E-2,5.0239431503213069E-2,4.646787434176352E-2,4.2537692715673397E-2,3.8444272945788935E-2,3.4182884270745048E-2,2.9748676081448107E-2,2.5136675093070826E-2,2.0341782453189315E-2,1.535877078466294E-2,1.0182281161827622E-2,4.8068200185425753E-3,-7.7324401340081103E-4,-6.5636833370311641E-3,-1.2570414695666245E-2,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17,1.7347234759768071E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",null,-1.4982289581648245E-2,-3.1040793907019804E-2,0.91029626511149286,1.4052942924326799,2.3986506969254253,4.2290782701922902,4.5002762324882388,5.6030878757855884,5.728959346968038,7.6434686827202736,7.4923642751140678,7.332935718099729,7.1649245281896894,6.9880654654857528,6.8020863713784259,6.6067080025388591,6.4016438611214852,6.1866000210936942,5.9612749506070681,5.725359330322866,5.4785358676025568,5.220479106472288,4.9508552332682045,4.6693218778675458,4.3755279104083815,4.069113233398773,3.7497085691140142,3.4169352421784183,3.0704049572258976,2.7097195715313154,2.3344708625022634,1.944240289918556,1.5998293344395207,1.262206506763387,0.92143214981208388,0.62808701744339102,0.42788589381888426,0.24031693647206004,0.11571138455185989,9.7422070410857486E-15,9.9336525732287149E-15,1.0128678136822754E-14,1.0327350678456001E-14,1.0529738396617791E-14,1.0735910765109206E-14,1.0945938556891409E-14,1.115989386837994E-14,1.1377850144193307E-14,1.1599882202364385E-14,1.182606626002326E-14,1.2056479959560357E-14,1.2291202395278799E-14,1.2530314140545174E-14,1.277389727544803E-14,1.3022035414973571E-14,1.327481373770824E-14,1.3532319015078047E-14,1.3794639641134669E-14,1.406186566289855E-14,1.4334088811269414E-14,1.4611402532514815E-14,1.4893902020347504E-14,1.5181684248602665E-14,1.5474848004526197E-14,1.5773493922685498E-14,1.6077724519514379E-14,1.638764422850396E-14,1.6703359436051646E-14,1.7024978517980475E-14,1.7352611876741373E-14,1.7686371979311099E-14,1.802637339579888E-14,1.837273283877498E-14,1.8725569203334735E-14,1.9085003607911755E-14,1.9451159435854367E-14,1.9824162377779504E-14,2.0204140474718643E-14,2.0591224162070543E-14,2.0985546314375925E-14,2.1387242290929417E-14,2.1796449982244459E-14,2.2213309857387092E-14,2.2637965012194892E-14,2.3070561218397599E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",null,0.41165847038489845,1.1295772864112132E-2,8.3988751565136355E-3,0.18510479710192082,0.29460749508505324,0.68676757859848347,0.67078348778147201,0.65396143621334424,0.63627567363872617,0.61769977976918788,0.59820664822861414,0.57776847013243549,0.55635671729264069,0.53394212504031691,0.51049467465728626,0.48598357540822484,0.46037724616446762,0.43364329661050938,0.40574850802402185,0.37665881362000797,0.34633927844951307,0.31475407884310691,0.28186648138914011,0.24763882143656432,0.21203248111188522,0.17500786683959496,0.13652438635520106,9.6540425199735685E-2,7.7958402554003298E-2,6.2275150246449376E-2,4.5978083028803823E-2,2.9049728499928651E-2,1.4087938722083797E-2,7.1756915880934078E-3,1.6393136847980827E-16,1.684242155464144E-16,1.7300107885316607E-16,1.77663529503754E-16,1.8241316798150791E-16,1.8725162469879584E-16,1.9218056055669704E-16,1.97201667515141E-16,2.0231666917370785E-16,2.075273213632899E-16,2.1283541274881714E-16,2.1824276544325374E-16,2.2375123563307632E-16,2.2936271421544854E-16,2.3507912744731117E-16,2.4090243760660961E-16,2.4683464366588693E-16,2.5287778197847275E-16,2.5903392697750392E-16,2.6530519188801694E-16,2.7169372945235659E-16,2.7820173266914938E-16,2.8483143554609618E-16,2.915851138668419E-16,2.9846508597218557E-16,3.0547371355589913E-16,3.1261340247542816E-16,3.198866035777524E-16,3.2729581354069008E-16,3.348435757299347E-16,3.4253248107211819E-16,3.5036516894420054E-16,3.5834432807949079E-16,3.66472697490611E-16,3.7475306740971912E-16,3.831882802463146E-16,3.9178123156295439E-16,4.0053487106921535E-16,4.0945220363424341E-16,4.185362903182375E-16,4.2779024942322228E-16,4.3721725756347025E-16,4.4682055075594088E-16,4.566034255311107E-16,4.665692400645762E-16,4.7672141532981744E-16,4.8706343627251877E-16,4.975988530068486E-16,5.0833128203411037E-16,5.1926440748418193E-16,5.304019823801699E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",null,0.97026748597290158,1.9411074899483474,1.9751389708362679,2.0452988801648244,2.001855717674907,2.6535265970521125,3.9098826612100801,3.9707123676770975,4.4453843360157723,4.5024649871249256,3.8834392075389257,3.3664984505278119,2.8288661093479983,2.2744631567585287,1.7087505516529804,1.1210849380951975,0.63222399801340579,0.33193868157254913,0.10021583936069156,1.5126788710517758E-15,1.55330611436057E-15,1.5946930871192387E-15,1.6368539962684945E-15,1.6798033144188414E-15,1.7235557848185998E-15,1.7681264264148335E-15,1.813530539008917E-15,1.8597837085085099E-15,1.9069018122777451E-15,1.9549010245874649E-15,2.0037978221673763E-15,2.0536089898620322E-15,2.1043516263925782E-15,2.1560431502262454E-15,2.2087013055556022E-15,2.2623441683896178E-15,2.3169901527586298E-15,2.3726580170353421E-15,2.429366870374029E-15,2.4871361792701494E-15,2.545985774242627E-15,2.6059358566410901E-15,2.6670070055804045E-15,2.729220185004884E-15,2.7925967508846013E-15,2.8571584585462693E-15,2.9229274701412105E-15,2.9899263622529772E-15,3.058178133647234E-15,3.1277062131665634E-15,3.198534467772904E-15,3.2706872107403834E-15,3.3441892100013546E-15,3.419065696648506E-15,3.495342373595959E-15,3.5730454244023298E-15,3.6522015222587795E-15,3.7328378391451451E-15,3.8149820551572854E-15,3.8986623680088525E-15,3.9839075027107439E-15,4.0707467214315608E-15,4.1592098335424572E-15,4.2493272058498269E-15,4.341129773019345E-15,4.434649048194933E-15,4.5299171338163045E-15,4.6269667326387951E-15,4.7258311589592664E-15,4.8265443500519305E-15,4.9291408778180274E-15,5.0336559606533502E-15,5.1401254755376941E-15,5.2485859703503752E-15,5.3590746764160531E-15,5.4716295212851595E-15,5.586289141753318E-15,5.7030928971242309E-15,5.8220808827205801E-15,5.9432939436475813E-15,6.0667736888139168E-15,6.192562505214863E-15,6.3207035724825071E-15,6.4512408777080563E-15,6.5842192305413231E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",null,0,-5.4796115021236887E-3,-1.2541181172810369E-2,-2.1677239321698037E-2,4.2507635512703756E-2,0.31118772192702532,0.48158583840783614,0.80607385047166891,1.2449218463031921,1.2368510706433027,1.1612524787537011,1.0823939850765352,1.0001801053565478,0.91451292418239161,0.82529203745127988,0.73241449353196719,0.63577473309749588,0.53526452759853216,0.43077291634749032,0.32218614218300362,0.216127826472853,0.12748609512012574,5.2137625404657176E-2,5.3112598999731919E-3,7.1730815731640973E-16,7.3098131105450475E-16,7.4491015276750212E-16,7.5909946382053249E-16,7.7355411499025458E-16,7.882790681368504E-16,8.0327937790728763E-16,8.1856019347043203E-16,8.3412676028460721E-16,8.4998442189820745E-16,8.6613862178398208E-16,8.8259490520762061E-16,8.9935892113128125E-16,9.1643642415271429E-16,9.3383327648064817E-16,9.5155544994711443E-16,9.6960902805740356E-16,9.8800020807835519E-16,1.0067353031656985E-15,1.0258207445311753E-15,1.0452630836501864E-15,1.065068994510723E-15,1.0852452759043516E-15,1.1057988537600412E-15,1.1267367835216321E-15,1.1480662525697647E-15,1.1697945826890974E-15,1.1919292325816617E-15,1.2144778004272169E-15,1.2374480264914839E-15,1.2608477957831527E-15,1.2846851407605758E-15,1.3089682440890766E-15,1.3337054414498204E-15,1.3589052244012101E-15,1.3845762432937909E-15,1.4107273102396629E-15,1.4373674021374228E-15,1.4645056637536708E-15,1.4921514108621425E-15,1.5203141334415427E-15,1.5490034989331775E-15,1.578229355559506E-15,1.6080017357047468E-15,1.6383308593587038E-15,1.6692271376249897E-15,1.7007011762948552E-15,1.7327637794878471E-15,1.765425953360548E-15,1.7986989098846682E-15,1.8325940706957896E-15,1.8671230710140792E-15,1.9022977636383205E-15,1.9381302230146353E-15,1.9746327493812871E-15,2.0118178729909953E-15,2.0496983584122049E-15,2.0882872089107913E-15,2.1275976709137014E-15,2.1676432385560659E-15,2.2084376583133425E-15]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",null,2.4821340597709515E-2,2.3910456702158099E-2,2.3631118974188989E-2,4.2314322851508129E-2,0.35458634816175416,4.3491869945150148,4.6799014273465787,4.6699555823732917,4.6580012480678752,4.6439667848918358,4.627778576336576,4.6093609800363406,4.5886362777441168,4.5655246241450556,4.5399439944814244,4.5118101309625569,4.481036487932653,4.4475341757687348,4.4112119034804209,4.3719759199825994,4.3297299540114311,4.2843751526534826,4.2358100184571281,4.1839303450946987,4.1286291515431603,4.0697966147504188,3.9922961872268039,3.9266655857623243,3.8571843337493616,3.7837313672224289,3.7061824409577202,3.6244100518289075,3.5382833604088986,3.4476681107787575,3.3524265485041473,3.2524173367388087,3.1474954704137001,3.0375121884695484,2.9223148840896362,2.8017470128887294,2.6756479990130915,2.5438531391055674,2.4061935040887272,2.2624958387180434,2.1125824588560516,1.9562711464173796,1.7933750419334642,1.6237025346846594,1.4470571503463359,1.263237436094405,1.0720368431145473,0.87324360645821508,0.66664062218726738,0.45289051705179467,0.23101381423486961,1.6772117420842586E-2,1.0946105133413653E-14,1.1182582785632675E-14,1.1423482569948193E-14,1.1668887180230411E-14,1.1918880856724907E-14,1.2173549414969851E-14,1.2432980275253973E-14,1.2697262492625409E-14,1.2966486787461692E-14,1.3240745576611412E-14,1.3520133005118232E-14,1.380474497853813E-14,1.4094679195860979E-14,1.4390035183047766E-14,1.4690914327194946E-14,1.4997419911337679E-14,1.5309657149903882E-14,1.5627733224831271E-14,1.5951757322359802E-14,1.6281840670512118E-14,1.6618096577274881E-14,1.6960640469494108E-14,1.7309589932497834E-14,1.7665064750459731E-14,1.8027186947517515E-14,1.8396080829660278E-14,1.8771873027399113E-14,1.9154692539235663E-14,1.9544670775943557E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",null,6.6868610916319404E-2,0.34838609371536089,0.4276725103105985,0.49993805137115555,0.66996963352176686,0.66921886987626045,0.5686955751388465,0.46417869003164625,0.35555400626576644,0.24270444068092556,0.16587670522374506,0.10941414140203086,6.2955377384472627E-2,2.6452822490889566E-2,-4.5102810375396984E-17,-4.3545722583360201E-17,-4.1959517249612334E-17,-4.034364987612338E-17,-3.8697565782750179E-17,-3.7020699916830899E-17,-3.5312476659218931E-17,-3.3572309626689621E-17,-3.1799601470652011E-17,-2.9993743672096497E-17,-2.8154116332707996E-17,-2.6280087962072929E-17,-2.4371015260906988E-17,-2.2426242900229243E-17,-2.0445103296406824E-17,-1.8426916381992926E-17,-1.6370989372279489E-17,-1.4276616527484412E-17,-1.2143078910491665E-17,-9.969644140061155E-18,-7.755566139423594E-18,-5.5000848801741102E-18,-3.2024261213766611E-18,-8.618011437896995E-19,1.5225935208781387E-18,3.9515763657752659E-18,6.4259811898719693E-18,8.9466573841792804E-18,1.1514470223320138E-17,1.4130301162552931E-17,1.6795048140349376E-17,1.9509625886630614E-17,2.2274966236767313E-17,2.5092018451451567E-17,2.7961749542550416E-17,3.0885144605052813E-17,3.3863207155224008E-17,3.6896959475083404E-17,3.9987442963324167E-17,4.3135718492795036E-17,4.6342866774667006E-17,4.9609988729409987E-17,5.2938205864706658E-17,5.6328660660433378E-17,5.9782516960840193E-17,6.3300960374064616E-17,6.6885198679116326E-17,7.0536462240472507E-17,7.4256004430426047E-17,7.8045102059331723E-17,8.1905055813897932E-17,8.5837190703674534E-17,8.9842856515889956E-17,9.39234282787938E-17,9.8080306733663948E-17,1.0231491881564017E-16,1.0662871814354935E-16,1.1102318551889044E-16,1.154998294341504E-16,1.2006018659062571E-16,1.2470582242592712E-16,1.2943833165134866E-16,1.3425933879928557E-16,1.3917049878088892E-16,1.4417349745414824E-16,1.4927005220259751E-16,1.5446191252484278E-16,1.5975086063511406E-16,1.651387120750474E-16,1.7062731633690749E-16,1.7621855749846435E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m"]
[]
[null,null,null,null,null,null,null,null,"$m",null,{"$f":"SUM(K115:K124)","v":3.3342829934308829},{"$f":"SUM(L115:L124)","v":4.6579485434920525},{"$f":"SUM(M115:M124)","v":5.9947665754598987},{"$f":"SUM(N115:N124)","v":6.897912421172478},{"$f":"SUM(O115:O124)","v":8.5170668259916162},16.061348193466486,17.980825946967016,19.344156951284276,20.250904209745055,22.297199228180411,21.343672344743197,20.496820902237509,19.623007052116012,18.725591127621641,17.809601065137301,16.880256230694172,16.031306960449864,15.351955185689107,14.721603894295049,14.202598552181419,13.769773609625794,13.337290338167922,12.900501080353465,12.474096704829133,12.070518273118221,11.652995699499318,11.200613028565316,10.743427818898958,10.288172219890729,9.8157606894120182,9.322083296749831,8.8065098962465953,8.3322405561779771,7.8661222452510771,7.3896924170952989,6.9607555473255722,6.6176296693883661,6.2795761010593338,5.9966933222053109,5.7146732738950492,5.5400881455382951,5.3569751692838503,5.1650764542938745,4.9641274467163292,4.7538567706700796,4.5339860656128597,4.3042298200123641,4.0642952012391254,3.8138818815980073,3.5526818604133901,3.29917878463398,3.0219074125470535,2.7331124013148766,2.4333449211634739,2.1215111689885799,1.8132554840700223,1.6982921673695666,1.5958004049684016,1.4888815748654252,1.3774059450729847,1.2612404797283916,1.1402487608949783,1.0142909085938394,0.75631172570218985,0.64157230938555398,0.38254316589704113,0.34652374863569069,0.3090234336490833,{"$f":"SUM(CA115:CA124)","v":0.26999943099231632},0.22940786823167347,0.18720376492275892,0.16055881458349891,0.13016133567525423,0.102946033328622,7.3729191345362322E-2,4.3383640273535425E-2,3.3146185760000571E-2,2.2510679622492265E-2,1.1465814665742724E-2,5.2791503089512314E-14,{"$f":"SUM(CM115:CM124)","v":5.3844415643891976E-14},{"$f":"SUM(CN115:CN124)","v":5.4917017663038539E-14},{"$f":"SUM(CO115:CO124)","v":5.600967733994313E-14},{"$f":"SUM(CP115:CP124)","v":5.7122769752805848E-14},{"$f":"SUM(CQ115:CQ124)","v":5.825667699378911E-14}]
[]
[null,"CAPEX"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I113","v":1.7660830556472615},{"$f":"'AA 2020-2024 inputs'!J113","v":0.49193520369378613},{"$f":"'AA 2020-2024 inputs'!K113","v":0.27603974573162737},{"$f":"'AA 2020-2024 inputs'!L113","v":6.5156837385838717E-2},{"$f":"'AA 2020-2024 inputs'!M113","v":0},{"$f":"'AA 2020-2024 inputs'!N113","v":0.39953363064999997},{"$f":"'AA 2020-2024 inputs'!O113","v":0},{"$f":"'AA 2020-2024 inputs'!P113","v":0},{"$f":"'AA 2020-2024 inputs'!Q113","v":0},{"$f":"'AA 2020-2024 inputs'!R113","v":0.22351559641387309}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I114","v":0.1095663194934411},{"$f":"'AA 2020-2024 inputs'!J114","v":1.4999047156207485E-3},{"$f":"'AA 2020-2024 inputs'!K114","v":0},{"$f":"'AA 2020-2024 inputs'!L114","v":0},{"$f":"'AA 2020-2024 inputs'!M114","v":0},{"$f":"'AA 2020-2024 inputs'!N114","v":0},{"$f":"'AA 2020-2024 inputs'!O114","v":0},{"$f":"'AA 2020-2024 inputs'!P114","v":0},{"$f":"'AA 2020-2024 inputs'!Q114","v":0},{"$f":"'AA 2020-2024 inputs'!R114","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I115","v":-1.4982289581648245E-2},{"$f":"'AA 2020-2024 inputs'!J115","v":0},{"$f":"'AA 2020-2024 inputs'!K115","v":0.9655136607781718},{"$f":"'AA 2020-2024 inputs'!L115","v":0.52124546487936363},{"$f":"'AA 2020-2024 inputs'!M115","v":1.0239292097292982},{"$f":"'AA 2020-2024 inputs'!N115","v":1.7641744729999997},{"$f":"'AA 2020-2024 inputs'!O115","v":0.34357557299097491},{"$f":"'AA 2020-2024 inputs'!P115","v":1.1846168610046055},{"$f":"'AA 2020-2024 inputs'!Q115","v":0.23038321020375654},{"$f":"'AA 2020-2024 inputs'!R115","v":2.028404037455898}]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I116","v":0.41165847038489845},{"$f":"'AA 2020-2024 inputs'!J116","v":-0.39529895752084648},{"$f":"'AA 2020-2024 inputs'!K116","v":1.2847714536421539E-3},{"$f":"'AA 2020-2024 inputs'!L116","v":0.18770246145244673},{"$f":"'AA 2020-2024 inputs'!M116","v":0.12578884822093653},{"$f":"'AA 2020-2024 inputs'!N116","v":0},{"$f":"'AA 2020-2024 inputs'!O116","v":0},{"$f":"'AA 2020-2024 inputs'!P116","v":0},{"$f":"'AA 2020-2024 inputs'!Q116","v":0},{"$f":"'AA 2020-2024 inputs'!R116","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I117","v":0.97026748597290158},{"$f":"'AA 2020-2024 inputs'!J117","v":0.98959221116456009},{"$f":"'AA 2020-2024 inputs'!K117","v":6.503066833779067E-2},{"$f":"'AA 2020-2024 inputs'!L117","v":0.11020281934430202},{"$f":"'AA 2020-2024 inputs'!M117","v":0},{"$f":"'AA 2020-2024 inputs'!N117","v":0.99001320425999995},{"$f":"'AA 2020-2024 inputs'!O117","v":1.6903918191155967},{"$f":"'AA 2020-2024 inputs'!P117","v":0.65261619797162806},{"$f":"'AA 2020-2024 inputs'!Q117","v":1.1442366106786572},{"$f":"'AA 2020-2024 inputs'!R117","v":0.8482416883906484}]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I118","v":0},{"$f":"'AA 2020-2024 inputs'!J118","v":0},{"$f":"'AA 2020-2024 inputs'!K118","v":0},{"$f":"'AA 2020-2024 inputs'!L118","v":0},{"$f":"'AA 2020-2024 inputs'!M118","v":7.5166749853130765E-2},{"$f":"'AA 2020-2024 inputs'!N118","v":0.23972017838999998},{"$f":"'AA 2020-2024 inputs'!O118","v":0.18605938721972792},{"$f":"'AA 2020-2024 inputs'!P118","v":0.35000043620590615},{"$f":"'AA 2020-2024 inputs'!Q118","v":0.48270767852215651},{"$f":"'AA 2020-2024 inputs'!R118","v":6.1466789013815096E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I119","v":2.4821340597709515E-2},{"$f":"'AA 2020-2024 inputs'!J119","v":0},{"$f":"'AA 2020-2024 inputs'!K119","v":0},{"$f":"'AA 2020-2024 inputs'!L119","v":1.909538825252307E-2},{"$f":"'AA 2020-2024 inputs'!M119","v":0.31275675638190775},{"$f":"'AA 2020-2024 inputs'!N119","v":3.9953363064999996},{"$f":"'AA 2020-2024 inputs'!O119","v":0.33828979494495992},{"$f":"'AA 2020-2024 inputs'!P119","v":0},{"$f":"'AA 2020-2024 inputs'!Q119","v":0},{"$f":"'AA 2020-2024 inputs'!R119","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I120","v":6.6868610916319404E-2},{"$f":"'AA 2020-2024 inputs'!J120","v":0.32115210083082429},{"$f":"'AA 2020-2024 inputs'!K120","v":0.12420701035951061},{"$f":"'AA 2020-2024 inputs'!L120","v":0.12207384012390721},{"$f":"'AA 2020-2024 inputs'!M120","v":0.22390060249469693},{"$f":"'AA 2020-2024 inputs'!N120","v":0},{"$f":"'AA 2020-2024 inputs'!O120","v":0},{"$f":"'AA 2020-2024 inputs'!P120","v":0},{"$f":"'AA 2020-2024 inputs'!Q120","v":0},{"$f":"'AA 2020-2024 inputs'!R120","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m",{"$f":"'AA 2020-2024 inputs'!I121","v":0},{"$f":"'AA 2020-2024 inputs'!J121","v":0},{"$f":"'AA 2020-2024 inputs'!K121","v":0},{"$f":"'AA 2020-2024 inputs'!L121","v":0},{"$f":"'AA 2020-2024 inputs'!M121","v":0},{"$f":"'AA 2020-2024 inputs'!N121","v":0},{"$f":"'AA 2020-2024 inputs'!O121","v":0},{"$f":"'AA 2020-2024 inputs'!P121","v":0},{"$f":"'AA 2020-2024 inputs'!Q121","v":0},{"$f":"'AA 2020-2024 inputs'!R121","v":0}]
[]
[null,null,null,null,null,null,null,null,"$m",{"$f":"SUM(J129:J138)","v":3.3342829934308829},{"$f":"SUM(K129:K138)","v":1.4088804628839446},{"$f":"SUM(L129:L138)","v":1.4320758566607426},{"$f":"SUM(M129:M138)","v":1.0254768114383812},{"$f":"SUM(N129:N138)","v":1.7615421666799704},{"$f":"SUM(O129:O138)","v":7.3887777927999991},2.5583165742712595,2.1872334951821397,1.8573274994045703,3.1616281112742342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA129:CA138)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM129:CM138)","v":0},{"$f":"SUM(CN129:CN138)","v":0},{"$f":"SUM(CO129:CO138)","v":0},{"$f":"SUM(CP129:CP138)","v":0},{"$f":"SUM(CQ129:CQ138)","v":0}]
[]
[null,"Regulatory depreciation"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"Pipeline:  regulatory depreciation\",K$3979:K$5134)","v":-6.8465212110808971E-4},-1.7034248307044843E-2,-1.5400730041689566E-2,-1.4561052877021639E-2,-6.9417562719024106E-3,-7.9327081025911857E-3,-7.1616581111564933E-3,-6.3589968613457495E-3,-5.5238117205671919E-3,-5.5821180870388957E-3,-4.6355612118582886E-3,-3.6516510986720741E-3,-2.6293217378525096E-3,-1.567480313065619E-3,-4.6500657147316611E-4,6.7924782024550261E-4,1.8664599343624325E-3,3.0978362553770837E-3,4.3746133684232202E-3,5.6980586631371526E-3,7.0694710533245738E-3,8.490181712771095E-3,9.9615548275482808E-3,1.1484988365174999E-2,1.3061914861001299E-2,1.4693802222190095E-2,1.6382154549679596E-2,1.8128512978518141E-2,1.9934456536970763E-2,2.1801603024806052E-2,2.3731609911179979E-2,2.5726175252542539E-2,{"$f":"SUMIF($C$3979:$C$5134,\"Pipeline:  regulatory depreciation\",AQ$3979:AQ$5134)","v":2.7787038631002223E-2},2.991598211359223E-2,3.2114831232892223E-2,3.4385455989468745E-2,3.6729771876607392E-2,3.9149740927820059E-2,4.1647372787620568E-2,4.4224725806072548E-2,4.688390815762454E-2,4.962707898475744E-2,5.2456449566981464E-2,5.5374284515730517E-2,5.8382902995713679E-2,6.1484679973295923E-2,6.4682047492491165E-2,6.7977495979164471E-2,7.1373575574051662E-2,7.4872897495218721E-2,7.8478135430594911E-2,8.2192026961229084E-2,8.601737501593025E-2,8.9957049357969179E-2,9.4013988104530988E-2,9.8191199279624275E-2,0.10249176240116575,0.1069188301029768,0.11147562979244151,0.1161654653445935,0.12099171883341385,0.12595785230113973,0.25797918289165028,0.11473941631663671,{"$f":"SUMIF($C$3979:$C$5134,\"Pipeline:  regulatory depreciation\",BW$3979:BW$5134)","v":0.25902914348851358},3.6019417261351119E-2,3.7500314986608177E-2,3.9024002656767726E-2,4.0591562760643574E-2,4.2204103308915331E-2,2.6644950339260752E-2,3.0397478908245564E-2,2.7215302346633025E-2,2.9216841983260508E-2,3.0345551071827764E-2,1.0237454513535726E-2,1.06355061375092E-2,1.1044864956750442E-2,1.1465814665690858E-2,-1.1220026891589356E-16,-1.1429841394462075E-16,-1.1643579428538517E-16,-1.1861314363852187E-16,-1.2083120942456224E-16,-1.2309075304080155E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"MLV:  regulatory depreciation\",K$3979:K$5134)","v":0},6.7311346624177731E-4,1.088267099088415E-3,1.3110703391034147E-3,-1.0174752733891855E-3,6.1414481392417942E-4,6.7523397348019046E-4,7.3839310730361516E-4,8.0367827016385E-4,8.7114688942936409E-4,9.4085779680111534E-4,1.0128712607528052E-3,1.0872490196933255E-3,1.1640543158670477E-3,1.2433519300079706E-3,1.3252082167640492E-3,1.4096911409084E-3,1.4968703143544298E-3,1.5868170339922764E-3,1.6796043203643511E-3,1.7753069571981254E-3,1.8740015318146953E-3,1.9757664764320617E-3,2.0806821103824574E-3,2.1888306832634546E-3,2.3002964190430211E-3,2.415165561139113E-3,2.5335264184948234E-3,2.6554694126705632E-3,2.7810871259751919E-3,2.9104743506584976E-3,3.0437281391878747E-3,{"$f":"SUMIF($C$3979:$C$5134,\"MLV:  regulatory depreciation\",AQ$3979:AQ$5134)","v":3.1809478556325708E-3},3.3222352281793055E-3,3.467694402803651E-3,3.6174319981220056E-3,3.7715571614495508E-3,3.9301816260901212E-3,4.0934197698844635E-3,4.261388675043885E-3,4.4342081892969395E-3,4.6120009883772808E-3,4.7948926398815126E-3,4.9830116685263756E-3,5.1764896228353174E-3,5.3754611432850468E-3,5.5800640319433863E-3,5.7904393236303531E-3,6.0067313586350821E-3,-1.2570414695666263E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$3979:$C$5134,\"MLV:  regulatory depreciation\",BW$3979:BW$5134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"Compressors:  regulatory depreciation\",K$3979:K$5134)","v":1.6058504325371557E-2},2.4176601759659033E-2,2.6247437558176594E-2,3.0572805236552744E-2,-6.6253100266865775E-2,7.2377610695026295E-2,8.1805217707256114E-2,0.10451173902130655,0.11389470170366217,0.15110440760620583,0.15942855701433839,0.16801118991003927,0.176859062703937,0.18597909410732691,0.19537836883956661,0.2050641414173737,0.21504384002779128,0.22532507048662623,0.23591562028420227,0.24682346272030922,0.25805676113026932,0.26962387320408343,0.28153335540065838,0.29379396745916453,0.30641467700960878,0.31940466428475878,0.33277332693559603,0.34653028495252081,0.36068538569458236,0.37524870902905205,0.39023057258370741,0.34441095547903522,{"$f":"SUMIF($C$3979:$C$5134,\"Compressors:  regulatory depreciation\",AQ$3979:AQ$5134)","v":0.33762282767613372},0.34077435695130315,0.29334513236869281,0.20020112362450676,0.18756895734682422,0.12460555192020015,0.11571138455185015,-1.9144553214296572E-16,-1.9502556359403916E-16,-1.9867254163324773E-16,-2.0238771816178943E-16,-2.0617236849141489E-16,-2.1002779178220436E-16,-2.1395531148853158E-16,-2.1795627581336712E-16,-2.2203205817107707E-16,-2.2618405765887626E-16,-2.3041369953709717E-16,-2.3472243571844092E-16,-2.3911174526637573E-16,-2.4358313490285694E-16,-2.4813813952554041E-16,-2.5277832273466802E-16,-2.5750527736980633E-16,-2.6232062605662167E-16,-2.6722602176388054E-16,-2.7222314837086506E-16,-2.7731372124540028E-16,-2.8249948783268922E-16,-2.8778222825516053E-16,-2.9316375592353201E-16,-2.9864591815930211E-16,{"$f":"SUMIF($C$3979:$C$5134,\"Compressors:  regulatory depreciation\",BW$3979:BW$5134)","v":-3.0423059682888108E-16},-3.0991970898958117E-16,-3.157152075476863E-16,-3.2161908192882808E-16,-3.2763335876089713E-16,-3.3376010256972584E-16,-3.4000141648777968E-16,-3.4635944297610125E-16,-3.5283636455975432E-16,-3.5943440457702176E-16,-3.6615582794261204E-16,-3.7300294192513887E-16,-3.7997809693913899E-16,-3.8708368735190083E-16,-3.9432215230538143E-16,-4.0169597655349203E-16,-4.0920769131504239E-16,-4.168598751426337E-16,-4.2465515480780091E-16,-4.3259620620270676E-16,-4.4068575525869741E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"Receipt and delivery:  regulatory depreciation\",K$3979:K$5134)","v":5.06373999993983E-3},4.18166916124065E-3,1.0996539507039559E-2,1.6286150237804112E-2,-0.39216008351343018,1.5984090817011479E-2,1.6822051568127813E-2,1.7685762574618097E-2,1.8575893869538257E-2,1.9493131540573711E-2,2.0438178096178653E-2,2.1411752839794795E-2,2.2414592252323735E-2,2.3447450383030699E-2,2.4511099249061395E-2,2.5606329243757196E-2,2.6733949553958223E-2,2.7894788586487508E-2,2.9089694404013867E-2,3.0319535170494901E-2,3.1585199606406184E-2,3.2887597453966785E-2,3.422765995257579E-2,3.5606340324679089E-2,3.7024614272290243E-2,3.8483480484393907E-2,3.9983961155465382E-2,1.8582022645732388E-2,1.5683252307553922E-2,1.6297067217645549E-2,1.6928354528875172E-2,1.4961789777844854E-2,{"$f":"SUMIF($C$3979:$C$5134,\"Receipt and delivery:  regulatory depreciation\",AQ$3979:AQ$5134)","v":6.9122471339903889E-3},7.1756915880932439E-3,-4.4928470666061315E-18,-4.5768633067516663E-18,-4.6624506505879223E-18,-4.7496384777539162E-18,-4.8384567172879151E-18,-4.9289358579011988E-18,-5.0211069584439506E-18,-5.1150016585668523E-18,-5.2106521895820532E-18,-5.3080913855272375E-18,-5.4073526944365966E-18,-5.5084701898225616E-18,-5.6114785823722435E-18,-5.716413231862604E-18,-5.8233101592984353E-18,-5.9322060592773157E-18,-6.0431383125858022E-18,-6.1561449990311566E-18,-6.2712649105130395E-18,-6.3885375643396331E-18,-6.5080032167927846E-18,-6.6297028769468095E-18,-6.7536783207457154E-18,-6.8799721053436596E-18,-7.008627583713586E-18,-7.1396889195290307E-18,-7.2732011023242237E-18,-7.4092099629376865E-18,-7.5477621892446212E-18,-7.6889053421834952E-18,{"$f":"SUMIF($C$3979:$C$5134,\"Receipt and delivery:  regulatory depreciation\",BW$3979:BW$5134)","v":-7.8326878720823273E-18},-7.979159135290266E-18,-8.1283694111201936E-18,-8.2803699191081415E-18,-8.435212836595464E-18,-8.5929513166397999E-18,-8.7536395062609634E-18,-8.917332565028043E-18,-9.0840866839940675E-18,-9.2539591049847572E-18,-9.4270081402479719E-18,-9.6032931924706092E-18,-9.7828747751698091E-18,-9.9658145334654837E-18,-1.015217526524129E-17,-1.0342020942701301E-17,-1.0535416734329815E-17,-1.0732429027261783E-17,-1.0933125450071577E-17,-1.1137574895987916E-17,-1.1345847546542891E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"SCADA:  regulatory depreciation\",K$3979:K$5134)","v":1.8752207189114457E-2},3.0999187449870118E-2,4.004291001574535E-2,4.3443162489917378E-2,0.3383423248827942,0.43403575495762869,0.59178649150461138,0.66956464233998247,0.79116103728149478,0.6190257795859998,0.51694075701111386,0.53763234117981373,0.55440295258946948,0.56571260510554822,0.58766561355778291,0.48886094008179171,0.30028531644085665,0.23172284221185757,0.10021583936069005,-4.0627243308794228E-17,-4.1386972758668676E-17,-4.216090914925578E-17,-4.2949318150346865E-17,-4.3752470399758346E-17,-4.4570641596233823E-17,-4.5404112594083398E-17,-4.6253169499592761E-17,-4.7118103769235145E-17,-4.7999212309719851E-17,-4.8896797579911604E-17,-4.9811167694655954E-17,-5.0742636530546024E-17,{"$f":"SUMIF($C$3979:$C$5134,\"SCADA:  regulatory depreciation\",AQ$3979:AQ$5134)","v":-5.1691523833667233E-17},-5.2658155329356806E-17,-5.3642862834015778E-17,-5.464598436901188E-17,-5.5667864276712396E-17,-5.6708853338686911E-17,-5.7769308896120362E-17,-5.8849594972477823E-17,-5.9950082398463152E-17,-6.1071148939314417E-17,-6.2213179424479598E-17,-6.3376565879717364E-17,-6.4561707661668078E-17,-6.5769011594941276E-17,-6.6998892111766672E-17,-6.8251771394256715E-17,-6.9528079519329307E-17,-7.082825460634076E-17,-7.215274296747934E-17,-7.35019992609712E-17,-7.4876486647151357E-17,-7.6276676947453088E-17,-7.7703050806370478E-17,-7.9156097856449587E-17,-8.0636316886365193E-17,-8.2144216012140226E-17,-8.3680312851567243E-17,-8.5245134701891553E-17,-8.6839218720816919E-17,-8.8463112110896201E-17,-9.0117372307369957E-17,-9.1802567169517769E-17,{"$f":"SUMIF($C$3979:$C$5134,\"SCADA:  regulatory depreciation\",BW$3979:BW$5134)","v":-9.3519275175587763E-17},-9.5268085621371232E-17,-9.7049598822490886E-17,-9.8864426320471457E-17,-1.0071319109266427E-16,-1.025965277660971E-16,-1.0451508283532311E-16,-1.0646951488434364E-16,-1.0846049481268089E-16,-1.1048870606567802E-16,-1.125548448691062E-16,-1.1465962046815847E-16,-1.1680375537091304E-16,-1.1898798559634912E-16,-1.2121306092700085E-16,-1.2347974516633579E-16,-1.2578881640094623E-16,-1.2814106726764393E-16,-1.3053730522554888E-16,-1.3297835283326666E-16,-1.3546504803124873E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"CP:  regulatory depreciation\",K$3979:K$5134)","v":5.4796115021236887E-3},7.06156967068668E-3,9.1360581488876703E-3,1.0981875018728975E-2,-2.89599080243216E-2,1.5661270738917089E-2,2.5512424142073456E-2,4.3859682690633173E-2,6.9537564673704672E-2,7.5598591889601552E-2,7.8858493677165908E-2,8.2213879719987282E-2,8.5667181174156212E-2,8.9220886731111768E-2,9.2877543919312702E-2,9.6639760434471325E-2,0.10051020549896375,0.10449161125104184,0.10858677416448671,0.10605831571015061,8.8641731352727265E-2,7.5348469715468561E-2,4.6826365504683984E-2,5.3112598999724746E-3,-1.3673153738094976E-17,-1.3928841712997353E-17,-1.4189311053030405E-17,-1.4454651169722069E-17,-1.4724953146595872E-17,-1.5000309770437218E-17,-1.5280815563144393E-17,-1.5566566814175193E-17,{"$f":"SUMIF($C$3979:$C$5134,\"CP:  regulatory depreciation\",AQ$3979:AQ$5134)","v":-1.585766161360027E-17},-1.6154199885774593E-17,-1.6456283423638578E-17,-1.676401592366062E-17,-1.7077503021433072E-17,-1.7396852327933872E-17,-1.7722173466466237E-17,-1.8053578110289154E-17,-1.8391180020951559E-17,-1.8735095087343357E-17,-1.9085441365476677E-17,-1.9442339119011089E-17,-1.9805910860536599E-17,-2.0176281393628632E-17,-2.0553577855689487E-17,-2.093792976159088E-17,-2.1329469048132633E-17,-2.1728330119332711E-17,-2.2134649892564229E-17,-2.2548567845555182E-17,-2.2970226064267069E-17,-2.339976929166886E-17,-2.3837344977423069E-17,-2.4283103328500882E-17,-2.4737197360743847E-17,-2.5199782951389754E-17,-2.5671018892580749E-17,-2.6151066945872006E-17,-2.664009189775981E-17,-2.7138261616247923E-17,-2.7645747108471753E-17,-2.8162722579400182E-17,{"$f":"SUMIF($C$3979:$C$5134,\"CP:  regulatory depreciation\",BW$3979:BW$5134)","v":-2.8689365491634961E-17},-2.9225856626328538E-17,-2.9772380145240883E-17,-3.0329123653956883E-17,-3.0896278266285881E-17,-3.1474038669865423E-17,-3.2062603192991906E-17,-3.2662173872700855E-17,-3.3272956524120358E-17,-3.3895160811121416E-17,-3.4529000318289381E-17,-3.5174692624241395E-17,-3.5832459376314707E-17,-3.6502526366651798E-17,-3.7185123609708184E-17,-3.788048542120972E-17,-3.8588850498586346E-17,-3.9310462002909914E-17,-4.004556764236433E-17,-4.0794419757276539E-17,-4.1557275406737615E-17]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"Bases:  regulatory depreciation\",K$3979:K$5134)","v":9.1088389555141376E-4},2.7933772796910833E-4,4.1218437520393683E-4,4.8473107166169217E-4,7.3566014673834453E-4,7.575362113396036E-3,9.9458449732868562E-3,1.1954334305416609E-2,1.4034463176039309E-2,1.6188208555260021E-2,1.841759630023556E-2,2.0724702292223507E-2,2.3111653599061577E-2,2.5580629663630793E-2,2.8133863518867881E-2,3.0773643029903736E-2,3.3502312163918427E-2,3.6322272288314139E-2,3.9235983497821633E-2,4.2245965971168239E-2,4.5354801357948622E-2,4.8565134196354172E-2,5.1879673362429213E-2,5.5301193551538314E-2,5.8832536792742009E-2,7.7500427523614759E-2,6.5630601464479701E-2,6.9481252012962569E-2,7.3452966526932589E-2,7.7548926264708662E-2,8.1772389128812795E-2,8.6126691420008894E-2,{"$f":"SUMIF($C$3979:$C$5134,\"Bases:  regulatory depreciation\",AQ$3979:AQ$5134)","v":9.0615249630141281E-2},9.5241562274609948E-2,0.10000921176533853,0.10492186632510861,0.10998328194415184,0.11519730437991207,0.12056787120090671,0.12609901387563793,0.13179485990752385,0.13765963501684009,0.14369766537068368,0.14991337986199205,0.15631131243867183,0.16289610448391553,0.16967250724880467,0.17664538433832366,0.1838197142519308,0.19120059297985761,0.19879323665633217,0.20660298427094764,0.21375010513547271,0.22187670281692506,0.21424169681402702,1.677211742083164E-2,-2.3647765221902242E-16,-2.4089978431551813E-16,-2.4540461028221835E-16,-2.4999367649449583E-16,-2.5466855824494292E-16,-2.5943086028412334E-16,-2.6428221737143645E-16,-2.692242948362823E-16,{"$f":"SUMIF($C$3979:$C$5134,\"Bases:  regulatory depreciation\",BW$3979:BW$5134)","v":-2.7425878914972077E-16},-2.7938742850682057E-16,-2.8461197341989809E-16,-2.8993421732285023E-16,-2.9535598718678752E-16,-3.008791441471804E-16,-3.0650558414273261E-16,-3.1223723856620175E-16,-3.1807607492738979E-16,-3.2402409752853195E-16,-3.3008334815231551E-16,-3.3625590676276384E-16,-3.4254389221922747E-16,-3.4894946300372706E-16,-3.554748179618967E-16,-3.621221970577842E-16,-3.6889388214276474E-16,-3.7579219773883443E-16,-3.8281951183655069E-16,-3.8997823670789421E-16,-3.9727082973433185E-16]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,null,"$m",null,{"$f":"SUMIF($C$3979:$C$5134,\"Other:  regulatory depreciation\",K$3979:K$5134)","v":3.9634618031782802E-2},4.4920593764272987E-2,4.9808299063350187E-2,5.3869020344085625E-2,7.5076364550636168E-4,0.10052329473741392,0.10451688510720022,0.1086246837658798,0.11284956558484087,7.6827735457180496E-2,5.6462563821714204E-2,4.6458764017558232E-2,3.6502554893583061E-2,2.6452822490889611E-2,-1.5570877920367822E-18,-1.58620533374787E-18,-1.615867373488955E-18,-1.6460840933731984E-18,-1.6768658659192771E-18,-1.7082232576119676E-18,-1.7401670325293112E-18,-1.7727081560376093E-18,-1.8058577985555127E-18,-1.8396273393885004E-18,-1.8740283706350655E-18,-1.9090727011659412E-18,-1.9447723606777442E-18,-1.981139603822418E-18,-2.0181869144138973E-18,-2.0559270097134372E-18,-2.0943728447950785E-18,-2.1335376169927465E-18,{"$f":"SUMIF($C$3979:$C$5134,\"Other:  regulatory depreciation\",AQ$3979:AQ$5134)","v":-2.1734347704305109E-18},-2.2140780006375618E-18,-2.2554812592494838E-18,-2.2976587587974491E-18,-2.3406249775869616E-18,-2.3843946646678382E-18,-2.4289828448971268E-18,-2.4744048240967031E-18,-2.5206761943073115E-18,-2.5678128391408584E-18,-2.6158309392327925E-18,-2.6647469777964459E-18,-2.7145777462812395E-18,-2.7653403501366985E-18,-2.8170522146842546E-18,-2.86973109109885E-18,-2.9233950625023985E-18,-2.9780625501711932E-18,-3.0337523198593946E-18,-3.090483488240765E-18,-3.1482755294708674E-18,-3.2071482818719728E-18,-3.2671219547429784E-18,-3.3282171352966721E-18,-3.3904547957267198E-18,-3.4538563004068097E-18,-3.5184434132244168E-18,-3.5842383050517137E-18,-3.6512635613561807E-18,-3.719542189953541E-18,-3.7890976289056726E-18,-3.859953754566209E-18,{"$f":"SUMIF($C$3979:$C$5134,\"Other:  regulatory depreciation\",BW$3979:BW$5134)","v":-3.9321348897765971E-18},-4.0056658122154192E-18,-4.080571762903847E-18,-4.1568784548701492E-18,-4.2346120819762206E-18,-4.3137993279091757E-18,-4.3944673753410771E-18,-4.4766439152599559E-18,-4.560357156475317E-18,-4.6456358353014056E-18,-4.7325092254215422E-18,-4.8210071479369249E-18,-4.9111599816033454E-18,-5.0029986732593274E-18,-5.0965547484492771E-18,-5.191860322245279E-18,-5.2889481102712653E-18,-5.3878514399333383E-18,-5.4886042618600908E-18,-5.5912411615568753E-18,-5.6957973712779891E-18]
[null,{"$f":"'AA 2020-2024 inputs'!B25","v":"Non-depreciable assets"},null,null,null,null,null,null,"$m"]
[]
[null,null,null,null,null,null,null,null,"$m",null,{"$f":"SUM(K143:K152)","v":8.5214912822775657E-2},{"$f":"SUM(L143:L152)","v":9.525782469289551E-2},{"$f":"SUM(M143:M152)","v":0.12233096572580214},{"$f":"SUM(N143:N152)","v":0.1423877618608323},{"$f":"SUM(O143:O152)","v":-0.15550357467487025},0.63883882077072651,0.82390249086487954,0.95058024094379467,1.1153330928388767,0.95352688343721193,0.84685144250568944,0.87381385012149759,0.8974159244943718,0.91599006248433945,0.92934483444312632,0.84894927024430711,0.67935177476075914,0.63035129139405877,0.51900534211363003,0.43282494255562443,0.43248327145787407,0.43678925781445865,0.42640437552432764,0.40357843171091179,0.41752257361890577,0.45238267093400053,0.45718520966635973,0.45525559900822865,0.4724115304787101,0.49367739266218746,0.51557340050323375,0.47426934006861932,0.46611831092690015,0.47642982815577778,0.42893686976972711,0.34312587793720606,0.33805356832903294,0.28288277885402235,0.28202004831026178,0.1745851283567541,0.18311297625444506,0.19189871498997452,0.20094900757754636,0.21027067604624863,0.21987070505722053,0.22975624560049621,0.23993461877323891,0.25041331964111818,0.26120002118461721,0.25350307577940973,0.27727137208692676,0.28879501123217638,0.29976748015140264,0.3118337521748939,0.30825568491855765,0.11496331670045554,0.10249176240116514,0.10691883010297619,0.11147562979244086,0.11616546534459285,0.1209917188334132,0.12595785230113909,0.25797918289164962,0.11473941631663601,0.25902914348851286,3.6019417261350391E-2,3.7500314986607441E-2,3.9024002656766976E-2,{"$f":"SUM(CA143:CA152)","v":4.0591562760642803E-2},4.2204103308914546E-2,2.6644950339259958E-2,3.0397478908244752E-2,2.7215302346632195E-2,2.9216841983259665E-2,3.0345551071826907E-2,1.0237454513534852E-2,1.063550613750831E-2,1.1044864956749535E-2,1.1465814665689935E-2,-1.0529125543796618E-15,{"$f":"SUM(CM143:CM152)","v":-1.0726020191465615E-15},{"$f":"SUM(CN143:CN152)","v":-1.0926596769046023E-15},{"$f":"SUM(CO143:CO152)","v":-1.1130924128627185E-15},{"$f":"SUM(CP143:CP152)","v":-1.1339072409832512E-15},{"$f":"SUM(CQ143:CQ152)","v":-1.1551113063896382E-15}]
[]
[]
[]
[null,"Depreciation:  regulatory depreciation (indexed straight line)"]
[]
[null,"Initial capital base",null,null,null,null,"     Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G17-20.5,0)","v":49.5},"  years"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H145","v":336.64262048895955}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G161<1,J162,J162/G161)","v":6.8008610199789805},{"$f":"IF(SUM($J163:J163)+J163<$J162,J163,$J162-SUM($J163:J163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:K163)+K163<$J162,K163,$J162-SUM($J163:K163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:L163)+L163<$J162,L163,$J162-SUM($J163:L163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:M163)+M163<$J162,M163,$J162-SUM($J163:M163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:N163)+N163<$J162,N163,$J162-SUM($J163:N163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:O163)+O163<$J162,O163,$J162-SUM($J163:O163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:P163)+P163<$J162,P163,$J162-SUM($J163:P163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:Q163)+Q163<$J162,Q163,$J162-SUM($J163:Q163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:R163)+R163<$J162,R163,$J162-SUM($J163:R163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:S163)+S163<$J162,S163,$J162-SUM($J163:S163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:T163)+T163<$J162,T163,$J162-SUM($J163:T163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:U163)+U163<$J162,U163,$J162-SUM($J163:U163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:V163)+V163<$J162,V163,$J162-SUM($J163:V163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:W163)+W163<$J162,W163,$J162-SUM($J163:W163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:X163)+X163<$J162,X163,$J162-SUM($J163:X163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:Y163)+Y163<$J162,Y163,$J162-SUM($J163:Y163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:Z163)+Z163<$J162,Z163,$J162-SUM($J163:Z163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AA163)+AA163<$J162,AA163,$J162-SUM($J163:AA163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AB163)+AB163<$J162,AB163,$J162-SUM($J163:AB163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AC163)+AC163<$J162,AC163,$J162-SUM($J163:AC163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AD163)+AD163<$J162,AD163,$J162-SUM($J163:AD163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AE163)+AE163<$J162,AE163,$J162-SUM($J163:AE163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AF163)+AF163<$J162,AF163,$J162-SUM($J163:AF163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AG163)+AG163<$J162,AG163,$J162-SUM($J163:AG163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AH163)+AH163<$J162,AH163,$J162-SUM($J163:AH163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AI163)+AI163<$J162,AI163,$J162-SUM($J163:AI163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AJ163)+AJ163<$J162,AJ163,$J162-SUM($J163:AJ163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AK163)+AK163<$J162,AK163,$J162-SUM($J163:AK163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AL163)+AL163<$J162,AL163,$J162-SUM($J163:AL163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AM163)+AM163<$J162,AM163,$J162-SUM($J163:AM163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AN163)+AN163<$J162,AN163,$J162-SUM($J163:AN163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AO163)+AO163<$J162,AO163,$J162-SUM($J163:AO163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AP163)+AP163<$J162,AP163,$J162-SUM($J163:AP163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AQ163)+AQ163<$J162,AQ163,$J162-SUM($J163:AQ163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AR163)+AR163<$J162,AR163,$J162-SUM($J163:AR163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AS163)+AS163<$J162,AS163,$J162-SUM($J163:AS163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AT163)+AT163<$J162,AT163,$J162-SUM($J163:AT163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AU163)+AU163<$J162,AU163,$J162-SUM($J163:AU163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AV163)+AV163<$J162,AV163,$J162-SUM($J163:AV163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AW163)+AW163<$J162,AW163,$J162-SUM($J163:AW163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AX163)+AX163<$J162,AX163,$J162-SUM($J163:AX163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AY163)+AY163<$J162,AY163,$J162-SUM($J163:AY163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:AZ163)+AZ163<$J162,AZ163,$J162-SUM($J163:AZ163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:BA163)+BA163<$J162,BA163,$J162-SUM($J163:BA163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:BB163)+BB163<$J162,BB163,$J162-SUM($J163:BB163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:BC163)+BC163<$J162,BC163,$J162-SUM($J163:BC163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:BD163)+BD163<$J162,BD163,$J162-SUM($J163:BD163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:BE163)+BE163<$J162,BE163,$J162-SUM($J163:BE163))","v":6.8008610199789805},{"$f":"IF(SUM($J163:BF163)+BF163<$J162,BF163,$J162-SUM($J163:BF163))","v":3.4004305099895191},{"$f":"IF(SUM($J163:BG163)+BG163<$J162,BG163,$J162-SUM($J163:BG163))","v":0},{"$f":"IF(SUM($J163:BH163)+BH163<$J162,BH163,$J162-SUM($J163:BH163))","v":0},{"$f":"IF(SUM($J163:BI163)+BI163<$J162,BI163,$J162-SUM($J163:BI163))","v":0},{"$f":"IF(SUM($J163:BJ163)+BJ163<$J162,BJ163,$J162-SUM($J163:BJ163))","v":0},{"$f":"IF(SUM($J163:BK163)+BK163<$J162,BK163,$J162-SUM($J163:BK163))","v":0},{"$f":"IF(SUM($J163:BL163)+BL163<$J162,BL163,$J162-SUM($J163:BL163))","v":0},{"$f":"IF(SUM($J163:BM163)+BM163<$J162,BM163,$J162-SUM($J163:BM163))","v":0},{"$f":"IF(SUM($J163:BN163)+BN163<$J162,BN163,$J162-SUM($J163:BN163))","v":0},{"$f":"IF(SUM($J163:BO163)+BO163<$J162,BO163,$J162-SUM($J163:BO163))","v":0},{"$f":"IF(SUM($J163:BP163)+BP163<$J162,BP163,$J162-SUM($J163:BP163))","v":0},{"$f":"IF(SUM($J163:BQ163)+BQ163<$J162,BQ163,$J162-SUM($J163:BQ163))","v":0},{"$f":"IF(SUM($J163:BR163)+BR163<$J162,BR163,$J162-SUM($J163:BR163))","v":0},{"$f":"IF(SUM($J163:BS163)+BS163<$J162,BS163,$J162-SUM($J163:BS163))","v":0},{"$f":"IF(SUM($J163:BT163)+BT163<$J162,BT163,$J162-SUM($J163:BT163))","v":0},{"$f":"IF(SUM($J163:BU163)+BU163<$J162,BU163,$J162-SUM($J163:BU163))","v":0},{"$f":"IF(SUM($J163:BV163)+BV163<$J162,BV163,$J162-SUM($J163:BV163))","v":0},{"$f":"IF(SUM($J163:BW163)+BW163<$J162,BW163,$J162-SUM($J163:BW163))","v":0},{"$f":"IF(SUM($J163:BX163)+BX163<$J162,BX163,$J162-SUM($J163:BX163))","v":0},{"$f":"IF(SUM($J163:BY163)+BY163<$J162,BY163,$J162-SUM($J163:BY163))","v":0},{"$f":"IF(SUM($J163:BZ163)+BZ163<$J162,BZ163,$J162-SUM($J163:BZ163))","v":0},{"$f":"IF(SUM($J163:CA163)+CA163<$J162,CA163,$J162-SUM($J163:CA163))","v":0},{"$f":"IF(SUM($J163:CB163)+CB163<$J162,CB163,$J162-SUM($J163:CB163))","v":0},{"$f":"IF(SUM($J163:CC163)+CC163<$J162,CC163,$J162-SUM($J163:CC163))","v":0},{"$f":"IF(SUM($J163:CD163)+CD163<$J162,CD163,$J162-SUM($J163:CD163))","v":0},{"$f":"IF(SUM($J163:CE163)+CE163<$J162,CE163,$J162-SUM($J163:CE163))","v":0},{"$f":"IF(SUM($J163:CF163)+CF163<$J162,CF163,$J162-SUM($J163:CF163))","v":0},{"$f":"IF(SUM($J163:CG163)+CG163<$J162,CG163,$J162-SUM($J163:CG163))","v":0},{"$f":"IF(SUM($J163:CH163)+CH163<$J162,CH163,$J162-SUM($J163:CH163))","v":0},{"$f":"IF(SUM($J163:CI163)+CI163<$J162,CI163,$J162-SUM($J163:CI163))","v":0},{"$f":"IF(SUM($J163:CJ163)+CJ163<$J162,CJ163,$J162-SUM($J163:CJ163))","v":0},{"$f":"IF(SUM($J163:CK163)+CK163<$J162,CK163,$J162-SUM($J163:CK163))","v":0},{"$f":"IF(SUM($J163:CL163)+CL163<$J162,CL163,$J162-SUM($J163:CL163))","v":0},{"$f":"IF(SUM($J163:CM163)+CM163<$J162,CM163,$J162-SUM($J163:CM163))","v":0},{"$f":"IF(SUM($J163:CN163)+CN163<$J162,CN163,$J162-SUM($J163:CN163))","v":0},{"$f":"IF(SUM($J163:CO163)+CO163<$J162,CO163,$J162-SUM($J163:CO163))","v":0},{"$f":"IF(SUM($J163:CP163)+CP163<$J162,CP163,$J162-SUM($J163:CP163))","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J162","v":336.64262048895955},{"$f":"J169","v":335.41132013543614},333.34426669221551,332.5563620618521,331.48967859085155,330.26680952378621,328.88228652790616,327.33049137135782,325.60565222917865,323.70183990355429,321.61296395642358,319.33276875247429,316.85482941053141,314.1725476612948,311.27914760934016,308.16767139725073,304.83097476970164,301.26172253527136,297.45238392370612,293.39522783631503,289.0823179871212,284.50550793234544,279.65643598574417,274.52652001727114,269.10695213247737,263.3886932300075,257.36246743449402,251.01875640209275,244.3477934958425,237.33955782797224,229.98376816621607,222.26987670113334,214.1870626713665,{"$f":"AP169","v":205.72422584370275},196.86997984473882,187.61264534087837,177.94024306332162,167.840486674635,157.30077547341469,146.30818693348348,134.84946907398356,122.91103265664957,110.47894320646679,97.538912851837495,84.076291980295196,70.076060705722057,55.522820142937292,40.400783485436193,24.693766881968767,8.3851801075546391,1.1173284519827575E-12,1.1382224940348351E-12,1.1595072546732865E-12,1.1811900403356771E-12,1.2032782940899542E-12,1.2257795981894364E-12,1.2487016766755788E-12,1.2720523980294122E-12,1.2958397778725623E-12,1.3200719817187791E-12,1.3447573277769203E-12,1.3699042898063487E-12,1.3955215000257274E-12,1.4216177520762085E-12,1.4482020040400335E-12,{"$f":"BV169","v":1.4752833815155822E-12},1.5028711807499236E-12,1.5309748718299471E-12,1.559604101933167E-12,1.5887686986393173E-12,1.6184786733038726E-12,1.648744224494655E-12,1.6795757414927051E-12,1.7109838078586187E-12,1.742979205065575E-12,1.7755729162003011E-12,1.8087761297332467E-12,1.8426002433592583E-12,1.8770568679100765E-12,1.912157831339995E-12,1.9479151827860529E-12,1.9843411967041521E-12,2.0214483770825196E-12,2.0592494617339627E-12,2.097757426668388E-12,2.136985490547087E-12]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J165","v":5.6843969688567384},{"$f":"K5*K165","v":4.9507205924049691},6.3638450913968274,6.2188039705566345,6.1988569896489247,6.1759893380948023,6.150098758071846,6.1210801886443917,6.0888256966856407,6.053224406196466,6.0141624259851216,5.9715227756712697,5.9251853099769374,5.8750266412662135,5.8209200602946609,5.7627354551285892,5.7003392281934211,5.6335942114095747,5.5623595793733047,5.4864907605390911,5.4058393463591665,5.3202529983348601,5.2295753529334164,5.1336459243229706,5.0323000048773272,4.9253685634011406,4.8126781410250388,4.6940507447191351,4.5693037383722546,4.4382497313830811,4.3006964647082411,4.1564466943111942,4.0052980719545541,{"$f":"AQ5*AQ165","v":3.8470430232772417},3.6814686230966163,3.5083564678744259,3.3274825452841146,3.1386171008156749,2.941524501352855,2.7359630956561412,2.5216850716834927,2.2984363106793473,2.0659562379609291,1.8239776703293613,1.5722266600315202,1.3104223351970026,1.0382767366729275,0.75549465117765691,0.46177344069281595,0.15680286801127177,2.0894042052077569E-14,2.1284760638451419E-14,2.1682785662390459E-14,2.2088253754277164E-14,2.2501304099482145E-14,2.2922078486142462E-14,2.3350721353833325E-14,2.378737984315001E-14,2.4232203846216917E-14,2.4685346058141171E-14,2.5146962029428412E-14,2.5617210219378721E-14,2.6096252050481103E-14,2.6584251963825101E-14,2.7081377475548629E-14,{"$f":"BW5*BW165","v":2.7587799234341388E-14},2.8103691080023574E-14,2.8629230103220013E-14,2.9164596706150226E-14,2.9709974664555238E-14,3.0265551190782419E-14,3.0831516998050047E-14,3.1408066365913588E-14,3.1995397206956174E-14,3.2593711134726257E-14,3.3203213532945632E-14,3.3824113626011716E-14,3.4456624550818133E-14,3.5100963429918433E-14,3.575735144605791E-14,3.6426013918099193E-14,3.7107180378367644E-14,3.7801084651443116E-14,3.8507964934425103E-14,3.9228063878698861E-14,3.996162867323053E-14]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J163","v":6.9156973223801268},{"$f":"K6*K163","v":7.0177740356255898},7.1517497217602601,7.2854874415571764,7.4217260567142942,7.5605123339748515,7.7018939146201806,7.8459193308235768,7.9926380223099773,8.1421003533271747,8.2943576299343906,8.4494621176141642,8.6074670592135494,8.7684266932208423,8.9323962723840715,9.0994320826776534,9.2695914626237244,9.4429328229747878,9.6195156667644159,9.7994006097329098,9.9826494011349141,10.169324944936136,10.359491321406441,10.553213809116743,10.750558907347225,10.951594358914617,11.156389173426319,11.365013650969392,11.577539406242519,11.794039393139252,12.014587929790956,12.239260724078045,12.468134899618304,{"$f":"AQ6*AQ163","v":12.701289022241168},12.938803126957078,13.180758745431174,13.427238933970735,13.678328302035986,13.934113041284057,14.19468095515607,14.460121489017487,14.730525760862113,15.005986592590231,15.286598541871667,15.572457934604666,15.863662897981772,16.160313394174029,16.462511254645083,16.770360215106944,8.5419829755647942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6*BW163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J167-J166","v":1.2313003535233884},{"$f":"K167-K166","v":2.0670534432206207},{"$f":"L167-L166","v":0.78790463036343272},{"$f":"M167-M166","v":1.0666834710005419},{"$f":"N167-N166","v":1.2228690670653695},{"$f":"O167-O166","v":1.3845229958800491},1.5517951565483346,1.7248391421791851,1.9038123256243367,2.0888759471307088,2.280195203949269,2.4779393419428946,2.682281749236612,2.8934000519546288,3.1114762120894106,3.3366966275490642,3.5692522344303033,3.809338611565213,4.0571560873911112,4.3129098491938187,4.5768100547757475,4.8490719466012759,5.1299159684730249,5.4195678847937723,5.7182589024698975,6.0262257955134766,6.3437110324012806,6.6709629062502565,7.008235667870264,7.3557896617561713,7.7138914650827148,8.0828140297668511,8.4628368276637502,8.8542459989639255,9.2573345038604611,9.6724022775567473,10.09975638868662,10.53971120122031,10.992588539931202,11.458717859499929,11.938436417333994,12.432089450182765,12.940030354629302,13.462620871542306,14.000231274573146,14.553240562784769,15.122036657501102,15.707016603467427,16.308586774414128,8.3851801075535217,-2.0894042052077569E-14,-2.1284760638451419E-14,-2.1682785662390459E-14,-2.2088253754277164E-14,-2.2501304099482145E-14,-2.2922078486142462E-14,-2.3350721353833325E-14,-2.378737984315001E-14,-2.4232203846216917E-14,-2.4685346058141171E-14,-2.5146962029428412E-14,-2.5617210219378721E-14,-2.6096252050481103E-14,-2.6584251963825101E-14,-2.7081377475548629E-14,-2.7587799234341388E-14,-2.8103691080023574E-14,-2.8629230103220013E-14,-2.9164596706150226E-14,{"$f":"CA167-CA166","v":-2.9709974664555238E-14},-3.0265551190782419E-14,-3.0831516998050047E-14,-3.1408066365913588E-14,-3.1995397206956174E-14,-3.2593711134726257E-14,-3.3203213532945632E-14,-3.3824113626011716E-14,-3.4456624550818133E-14,-3.5100963429918433E-14,-3.575735144605791E-14,-3.6426013918099193E-14,{"$f":"CM167-CM166","v":-3.7107180378367644E-14},{"$f":"CN167-CN166","v":-3.7801084651443116E-14},{"$f":"CO167-CO166","v":-3.8507964934425103E-14},{"$f":"CP167-CP166","v":-3.9228063878698861E-14},{"$f":"CQ167-CQ166","v":-3.996162867323053E-14},null,{"$f":"J162","v":336.64262048895955},{"$f":"SUM(J168:CQ168)","v":336.64262048895739},{"$f":"CS168-CT168","v":2.1600499167107046E-12}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J165-J168","v":335.41132013543614},{"$f":"K165-K168","v":333.34426669221551},{"$f":"L165-L168","v":332.5563620618521},{"$f":"M165-M168","v":331.48967859085155},{"$f":"N165-N168","v":330.26680952378621},{"$f":"O165-O168","v":328.88228652790616},327.33049137135782,325.60565222917865,323.70183990355429,321.61296395642358,319.33276875247429,316.85482941053141,314.1725476612948,311.27914760934016,308.16767139725073,304.83097476970164,301.26172253527136,297.45238392370612,293.39522783631503,289.0823179871212,284.50550793234544,279.65643598574417,274.52652001727114,269.10695213247737,263.3886932300075,257.36246743449402,251.01875640209275,244.3477934958425,237.33955782797224,229.98376816621607,222.26987670113334,214.1870626713665,205.72422584370275,196.86997984473882,187.61264534087837,177.94024306332162,167.840486674635,157.30077547341469,146.30818693348348,134.84946907398356,122.91103265664957,110.47894320646679,97.538912851837495,84.076291980295196,70.076060705722057,55.522820142937292,40.400783485436193,24.693766881968767,8.3851801075546391,1.1173284519827575E-12,1.1382224940348351E-12,1.1595072546732865E-12,1.1811900403356771E-12,1.2032782940899542E-12,1.2257795981894364E-12,1.2487016766755788E-12,1.2720523980294122E-12,1.2958397778725623E-12,1.3200719817187791E-12,1.3447573277769203E-12,1.3699042898063487E-12,1.3955215000257274E-12,1.4216177520762085E-12,1.4482020040400335E-12,1.4752833815155822E-12,1.5028711807499236E-12,1.5309748718299471E-12,1.559604101933167E-12,1.5887686986393173E-12,{"$f":"CA165-CA168","v":1.6184786733038726E-12},1.648744224494655E-12,1.6795757414927051E-12,1.7109838078586187E-12,1.742979205065575E-12,1.7755729162003011E-12,1.8087761297332467E-12,1.8426002433592583E-12,1.8770568679100765E-12,1.912157831339995E-12,1.9479151827860529E-12,1.9843411967041521E-12,{"$f":"CM165-CM168","v":2.0214483770825196E-12},{"$f":"CN165-CN168","v":2.0592494617339627E-12},{"$f":"CO165-CO168","v":2.097757426668388E-12},{"$f":"CP165-CP168","v":2.136985490547087E-12},{"$f":"CQ165-CQ168","v":2.1769471192203177E-12}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G18-20.5,0)","v":29.5},"  years"]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H146","v":6.0841408281053466}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G171<1,J172,J172/G171)","v":0.20624206196967276},{"$f":"IF(SUM($J173:J173)+J173<$J172,J173,$J172-SUM($J173:J173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:K173)+K173<$J172,K173,$J172-SUM($J173:K173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:L173)+L173<$J172,L173,$J172-SUM($J173:L173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:M173)+M173<$J172,M173,$J172-SUM($J173:M173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:N173)+N173<$J172,N173,$J172-SUM($J173:N173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:O173)+O173<$J172,O173,$J172-SUM($J173:O173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:P173)+P173<$J172,P173,$J172-SUM($J173:P173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:Q173)+Q173<$J172,Q173,$J172-SUM($J173:Q173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:R173)+R173<$J172,R173,$J172-SUM($J173:R173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:S173)+S173<$J172,S173,$J172-SUM($J173:S173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:T173)+T173<$J172,T173,$J172-SUM($J173:T173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:U173)+U173<$J172,U173,$J172-SUM($J173:U173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:V173)+V173<$J172,V173,$J172-SUM($J173:V173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:W173)+W173<$J172,W173,$J172-SUM($J173:W173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:X173)+X173<$J172,X173,$J172-SUM($J173:X173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:Y173)+Y173<$J172,Y173,$J172-SUM($J173:Y173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:Z173)+Z173<$J172,Z173,$J172-SUM($J173:Z173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AA173)+AA173<$J172,AA173,$J172-SUM($J173:AA173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AB173)+AB173<$J172,AB173,$J172-SUM($J173:AB173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AC173)+AC173<$J172,AC173,$J172-SUM($J173:AC173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AD173)+AD173<$J172,AD173,$J172-SUM($J173:AD173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AE173)+AE173<$J172,AE173,$J172-SUM($J173:AE173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AF173)+AF173<$J172,AF173,$J172-SUM($J173:AF173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AG173)+AG173<$J172,AG173,$J172-SUM($J173:AG173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AH173)+AH173<$J172,AH173,$J172-SUM($J173:AH173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AI173)+AI173<$J172,AI173,$J172-SUM($J173:AI173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AJ173)+AJ173<$J172,AJ173,$J172-SUM($J173:AJ173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AK173)+AK173<$J172,AK173,$J172-SUM($J173:AK173))","v":0.20624206196967276},{"$f":"IF(SUM($J173:AL173)+AL173<$J172,AL173,$J172-SUM($J173:AL173))","v":0.10312103098484027},{"$f":"IF(SUM($J173:AM173)+AM173<$J172,AM173,$J172-SUM($J173:AM173))","v":0},{"$f":"IF(SUM($J173:AN173)+AN173<$J172,AN173,$J172-SUM($J173:AN173))","v":0},{"$f":"IF(SUM($J173:AO173)+AO173<$J172,AO173,$J172-SUM($J173:AO173))","v":0},{"$f":"IF(SUM($J173:AP173)+AP173<$J172,AP173,$J172-SUM($J173:AP173))","v":0},{"$f":"IF(SUM($J173:AQ173)+AQ173<$J172,AQ173,$J172-SUM($J173:AQ173))","v":0},{"$f":"IF(SUM($J173:AR173)+AR173<$J172,AR173,$J172-SUM($J173:AR173))","v":0},{"$f":"IF(SUM($J173:AS173)+AS173<$J172,AS173,$J172-SUM($J173:AS173))","v":0},{"$f":"IF(SUM($J173:AT173)+AT173<$J172,AT173,$J172-SUM($J173:AT173))","v":0},{"$f":"IF(SUM($J173:AU173)+AU173<$J172,AU173,$J172-SUM($J173:AU173))","v":0},{"$f":"IF(SUM($J173:AV173)+AV173<$J172,AV173,$J172-SUM($J173:AV173))","v":0},{"$f":"IF(SUM($J173:AW173)+AW173<$J172,AW173,$J172-SUM($J173:AW173))","v":0},{"$f":"IF(SUM($J173:AX173)+AX173<$J172,AX173,$J172-SUM($J173:AX173))","v":0},{"$f":"IF(SUM($J173:AY173)+AY173<$J172,AY173,$J172-SUM($J173:AY173))","v":0},{"$f":"IF(SUM($J173:AZ173)+AZ173<$J172,AZ173,$J172-SUM($J173:AZ173))","v":0},{"$f":"IF(SUM($J173:BA173)+BA173<$J172,BA173,$J172-SUM($J173:BA173))","v":0},{"$f":"IF(SUM($J173:BB173)+BB173<$J172,BB173,$J172-SUM($J173:BB173))","v":0},{"$f":"IF(SUM($J173:BC173)+BC173<$J172,BC173,$J172-SUM($J173:BC173))","v":0},{"$f":"IF(SUM($J173:BD173)+BD173<$J172,BD173,$J172-SUM($J173:BD173))","v":0},{"$f":"IF(SUM($J173:BE173)+BE173<$J172,BE173,$J172-SUM($J173:BE173))","v":0},{"$f":"IF(SUM($J173:BF173)+BF173<$J172,BF173,$J172-SUM($J173:BF173))","v":0},{"$f":"IF(SUM($J173:BG173)+BG173<$J172,BG173,$J172-SUM($J173:BG173))","v":0},{"$f":"IF(SUM($J173:BH173)+BH173<$J172,BH173,$J172-SUM($J173:BH173))","v":0},{"$f":"IF(SUM($J173:BI173)+BI173<$J172,BI173,$J172-SUM($J173:BI173))","v":0},{"$f":"IF(SUM($J173:BJ173)+BJ173<$J172,BJ173,$J172-SUM($J173:BJ173))","v":0},{"$f":"IF(SUM($J173:BK173)+BK173<$J172,BK173,$J172-SUM($J173:BK173))","v":0},{"$f":"IF(SUM($J173:BL173)+BL173<$J172,BL173,$J172-SUM($J173:BL173))","v":0},{"$f":"IF(SUM($J173:BM173)+BM173<$J172,BM173,$J172-SUM($J173:BM173))","v":0},{"$f":"IF(SUM($J173:BN173)+BN173<$J172,BN173,$J172-SUM($J173:BN173))","v":0},{"$f":"IF(SUM($J173:BO173)+BO173<$J172,BO173,$J172-SUM($J173:BO173))","v":0},{"$f":"IF(SUM($J173:BP173)+BP173<$J172,BP173,$J172-SUM($J173:BP173))","v":0},{"$f":"IF(SUM($J173:BQ173)+BQ173<$J172,BQ173,$J172-SUM($J173:BQ173))","v":0},{"$f":"IF(SUM($J173:BR173)+BR173<$J172,BR173,$J172-SUM($J173:BR173))","v":0},{"$f":"IF(SUM($J173:BS173)+BS173<$J172,BS173,$J172-SUM($J173:BS173))","v":0},{"$f":"IF(SUM($J173:BT173)+BT173<$J172,BT173,$J172-SUM($J173:BT173))","v":0},{"$f":"IF(SUM($J173:BU173)+BU173<$J172,BU173,$J172-SUM($J173:BU173))","v":0},{"$f":"IF(SUM($J173:BV173)+BV173<$J172,BV173,$J172-SUM($J173:BV173))","v":0},{"$f":"IF(SUM($J173:BW173)+BW173<$J172,BW173,$J172-SUM($J173:BW173))","v":0},{"$f":"IF(SUM($J173:BX173)+BX173<$J172,BX173,$J172-SUM($J173:BX173))","v":0},{"$f":"IF(SUM($J173:BY173)+BY173<$J172,BY173,$J172-SUM($J173:BY173))","v":0},{"$f":"IF(SUM($J173:BZ173)+BZ173<$J172,BZ173,$J172-SUM($J173:BZ173))","v":0},{"$f":"IF(SUM($J173:CA173)+CA173<$J172,CA173,$J172-SUM($J173:CA173))","v":0},{"$f":"IF(SUM($J173:CB173)+CB173<$J172,CB173,$J172-SUM($J173:CB173))","v":0},{"$f":"IF(SUM($J173:CC173)+CC173<$J172,CC173,$J172-SUM($J173:CC173))","v":0},{"$f":"IF(SUM($J173:CD173)+CD173<$J172,CD173,$J172-SUM($J173:CD173))","v":0},{"$f":"IF(SUM($J173:CE173)+CE173<$J172,CE173,$J172-SUM($J173:CE173))","v":0},{"$f":"IF(SUM($J173:CF173)+CF173<$J172,CF173,$J172-SUM($J173:CF173))","v":0},{"$f":"IF(SUM($J173:CG173)+CG173<$J172,CG173,$J172-SUM($J173:CG173))","v":0},{"$f":"IF(SUM($J173:CH173)+CH173<$J172,CH173,$J172-SUM($J173:CH173))","v":0},{"$f":"IF(SUM($J173:CI173)+CI173<$J172,CI173,$J172-SUM($J173:CI173))","v":0},{"$f":"IF(SUM($J173:CJ173)+CJ173<$J172,CJ173,$J172-SUM($J173:CJ173))","v":0},{"$f":"IF(SUM($J173:CK173)+CK173<$J172,CK173,$J172-SUM($J173:CK173))","v":0},{"$f":"IF(SUM($J173:CL173)+CL173<$J172,CL173,$J172-SUM($J173:CL173))","v":0},{"$f":"IF(SUM($J173:CM173)+CM173<$J172,CM173,$J172-SUM($J173:CM173))","v":0},{"$f":"IF(SUM($J173:CN173)+CN173<$J172,CN173,$J172-SUM($J173:CN173))","v":0},{"$f":"IF(SUM($J173:CO173)+CO173<$J172,CO173,$J172-SUM($J173:CO173))","v":0},{"$f":"IF(SUM($J173:CP173)+CP173<$J172,CP173,$J172-SUM($J173:CP173))","v":0}]
[]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J172","v":6.0841408281053466},{"$f":"J179","v":5.9771503400479089},5.8525538223101332,5.7474013263621808,5.6339389488570344,5.5142232696633799,5.3880600919568575,5.2552501426689426,5.1155889505441028,4.9688667214114046,4.8148682106090277,4.6533725924988314,4.4841533270067462,4.3069780231233858,4.1216082992978667,3.9277996406563669,3.7253012529754939,3.513855913339015,3.2931998174049788,3.0630624232086743,2.8231662914252795,2.5732269220144142,2.3129525871671337,2.0420441604742057,1.7601949422327559,1.4670904808065997,1.1624083899537556,0.84581816203278215,0.51698097699768142,0.17554950708918665,4.4131365228849972E-15,4.4956621758629466E-15,4.5797310585515833E-15,{"$f":"AP179","v":4.6653720293464981E-15},4.7526144862952778E-15,4.8414883771889991E-15,4.9320242098424338E-15,5.024253062566487E-15,5.11820659483648E-15,5.2139170581599219E-15,5.3114173071475124E-15,5.4107408107911706E-15,5.5119216639529658E-15,5.6149945990688863E-15,5.7199949980714741E-15,5.8269589045354104E-15,5.9359230360502222E-15,6.0469247968243615E-15,6.160002290524977E-15,6.2751943333577937E-15,6.3925404673915843E-15,6.512080974131807E-15,6.6338568883480715E-15,6.7579100121601806E-15,6.8842829293875759E-15,7.0130190201671232E-15,7.1441624758442477E-15,7.2777583141425355E-15,7.4138523946170016E-15,7.5524914343963403E-15,7.6937230242195525E-15,7.8375956447724588E-15,7.9841586833297032E-15,8.1334624507079685E-15,8.2855581985362071E-15,{"$f":"BV179","v":8.4404981368488337E-15},8.5983354520079074E-15,8.7591243249604554E-15,8.9229199498372164E-15,9.0897785528991721E-15,9.259757411838386E-15,9.4329148754397635E-15,9.6093103836104877E-15,9.789004487784004E-15,9.9720588717055654E-15,1.0158536372606459E-14,1.03485010027742E-14,1.0542017971526078E-14,1.0739153707593616E-14,1.0939975881925616E-14,1.1144553430917624E-14,1.1352956580075784E-14,1.1565256868123201E-14,1.1781527171557105E-14,1.2001841729665222E-14,1.2226276170009962E-14]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J175","v":0.10273408527757641},{"$f":"K$5*K175","v":8.8223621255319823E-2},{"$f":"L$5*L175","v":0.11173057297137501},{"$f":"M$5*M175","v":0.10747640480297278},{"$f":"N$5*N175","v":0.10535465834362655},{"$f":"O$5*O175","v":0.10311597514270521},0.10075672371959324,9.8273177667909231E-2,9.5661513375174728E-2,9.2917807690393275E-2,9.0038035538388822E-2,8.7018067479728151E-2,8.3853667215026156E-2,8.054048903240732E-2,7.7074075196870109E-2,7.3449853280274063E-2,6.9663133430641747E-2,6.5709105579439583E-2,6.1582836585473109E-2,5.7279267314002215E-2,5.2793209649652728E-2,4.811934344166955E-2,4.3252213380025405E-2,3.8186225800867647E-2,3.2915645419752539E-2,2.7434591991083414E-2,2.1737036892135232E-2,1.5816799630013027E-2,9.6675442698566424E-3,3.2827757825677904E-3,8.252565297794945E-17,8.4068882688637111E-17,8.5640970794914619E-17,8.7242456948779525E-17,8.88738908937217E-17,9.0535832653434295E-17,9.2228852724053513E-17,9.3953532269993313E-17,9.5710463323442185E-17,9.7500248987590544E-17,9.9323503643658483E-17,1.0118085316179489E-16,1.0307293511592047E-16,1.0500039900258818E-16,1.0696390646393658E-16,1.0896413151481218E-16,1.1100176077413917E-16,1.1307749370061557E-16,1.1519204283281707E-16,1.1734613403379074E-16,1.1954050674022264E-16,1.2177591421626479E-16,1.2405312381210894E-16,1.263729172273954E-16,1.2873609077954767E-16,1.3114345567712521E-16,1.3359583829828745E-16,1.3609408047446543E-16,1.3863903977933795E-16,1.4123158982321158E-16,1.4387262055290564E-16,1.46563038557245E-16,1.4930376737826547E-16,1.5209574782823903E-16,1.5493993831262709E-16,1.5783731515907319E-16,1.6078887295254788E-16,1.6379562487676052E-16,1.6685860306195596E-16,{"$f":"CA$5*CA175","v":1.6997885893921454E-16},1.7315746360137784E-16,1.763955081707236E-16,1.7969410417351614E-16,1.8305438392156089E-16,1.8647750090089407E-16,1.8996463016774081E-16,1.9351696875187755E-16,1.9713573606753767E-16,2.0082217433200063E-16,2.0457754899200903E-16,2.0840314915815958E-16,{"$f":"CM$5*CM175","v":2.1230028804741717E-16},{"$f":"CN$5*CN175","v":2.1627030343390386E-16},{"$f":"CO$5*CO175","v":2.2031455810811788E-16},{"$f":"CP$5*CP175","v":2.2443444034473968E-16},{"$f":"CQ$5*CQ175","v":2.2863136437918632E-16}]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J173","v":0.20972457333501435},{"$f":"K$6*K173","v":0.21282013899309574},{"$f":"L$6*L173","v":0.21688306891932754},{"$f":"M$6*M173","v":0.22093878230811898},{"$f":"N$6*N173","v":0.22507033753728076},{"$f":"O$6*O173","v":0.22927915284922787},0.23356667300750841,0.23793436979274882,0.2423837425078732,0.24691631849277043,0.25153365364858521,0.25623733297181378,0.26102897109838669,0.26591021285792649,0.27088273383836969,0.27594824096114717,0.28110847306712061,0.28636520151347578,0.29172023078177778,0.29717539909739699,0.30273257906051826,0.30839367828894992,0.3141606400729533,0.32003544404231754,0.32602010684590882,0.33211668284392731,0.33832726481310871,0.34465398466511382,0.35109901417835143,0.17883228287175004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA173","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM173","v":0},{"$f":"CN$6*CN173","v":0},{"$f":"CO$6*CO173","v":0},{"$f":"CP$6*CP173","v":0},{"$f":"CQ$6*CQ173","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J177-J176","v":0.10699048805743794},{"$f":"K177-K176","v":0.12459651773777591},{"$f":"L177-L176","v":0.10515249594795253},{"$f":"M177-M176","v":0.11346237750514619},{"$f":"N177-N176","v":0.11971567919365421},{"$f":"O177-O176","v":0.12616317770652266},0.13280994928791517,0.13966119212483957,0.14672222913269847,0.15399851080237714,0.16149561811019639,0.16921926549208563,0.17717530388336053,0.18536972382551917,0.1938086586414996,0.20249838768087311,0.21144533963647888,0.22065609593403618,0.23013739419630466,0.23989613178339478,0.24993936941086553,0.26027433484728035,0.27090842669292792,0.28184921824144987,0.29310446142615626,0.30468209085284392,0.31659022792097347,0.32883718503510079,0.34143146990849477,0.17554950708918224,-8.252565297794945E-17,-8.4068882688637111E-17,-8.5640970794914619E-17,-8.7242456948779525E-17,-8.88738908937217E-17,-9.0535832653434295E-17,-9.2228852724053513E-17,-9.3953532269993313E-17,-9.5710463323442185E-17,-9.7500248987590544E-17,-9.9323503643658483E-17,-1.0118085316179489E-16,-1.0307293511592047E-16,-1.0500039900258818E-16,-1.0696390646393658E-16,-1.0896413151481218E-16,-1.1100176077413917E-16,-1.1307749370061557E-16,-1.1519204283281707E-16,-1.1734613403379074E-16,-1.1954050674022264E-16,-1.2177591421626479E-16,-1.2405312381210894E-16,-1.263729172273954E-16,-1.2873609077954767E-16,-1.3114345567712521E-16,-1.3359583829828745E-16,-1.3609408047446543E-16,-1.3863903977933795E-16,-1.4123158982321158E-16,-1.4387262055290564E-16,-1.46563038557245E-16,-1.4930376737826547E-16,-1.5209574782823903E-16,-1.5493993831262709E-16,-1.5783731515907319E-16,-1.6078887295254788E-16,-1.6379562487676052E-16,-1.6685860306195596E-16,{"$f":"CA177-CA176","v":-1.6997885893921454E-16},-1.7315746360137784E-16,-1.763955081707236E-16,-1.7969410417351614E-16,-1.8305438392156089E-16,-1.8647750090089407E-16,-1.8996463016774081E-16,-1.9351696875187755E-16,-1.9713573606753767E-16,-2.0082217433200063E-16,-2.0457754899200903E-16,-2.0840314915815958E-16,{"$f":"CM177-CM176","v":-2.1230028804741717E-16},{"$f":"CN177-CN176","v":-2.1627030343390386E-16},{"$f":"CO177-CO176","v":-2.2031455810811788E-16},{"$f":"CP177-CP176","v":-2.2443444034473968E-16},{"$f":"CQ177-CQ176","v":-2.2863136437918632E-16},null,{"$f":"J172","v":6.0841408281053466},{"$f":"SUM(J178:CQ178)","v":6.084140828105344},{"$f":"CS178-CT178","v":0}]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J175-J178","v":5.9771503400479089},{"$f":"K175-K178","v":5.8525538223101332},{"$f":"L175-L178","v":5.7474013263621808},{"$f":"M175-M178","v":5.6339389488570344},{"$f":"N175-N178","v":5.5142232696633799},{"$f":"O175-O178","v":5.3880600919568575},5.2552501426689426,5.1155889505441028,4.9688667214114046,4.8148682106090277,4.6533725924988314,4.4841533270067462,4.3069780231233858,4.1216082992978667,3.9277996406563669,3.7253012529754939,3.513855913339015,3.2931998174049788,3.0630624232086743,2.8231662914252795,2.5732269220144142,2.3129525871671337,2.0420441604742057,1.7601949422327559,1.4670904808065997,1.1624083899537556,0.84581816203278215,0.51698097699768142,0.17554950708918665,4.4131365228849972E-15,4.4956621758629466E-15,4.5797310585515833E-15,4.6653720293464981E-15,4.7526144862952778E-15,4.8414883771889991E-15,4.9320242098424338E-15,5.024253062566487E-15,5.11820659483648E-15,5.2139170581599219E-15,5.3114173071475124E-15,5.4107408107911706E-15,5.5119216639529658E-15,5.6149945990688863E-15,5.7199949980714741E-15,5.8269589045354104E-15,5.9359230360502222E-15,6.0469247968243615E-15,6.160002290524977E-15,6.2751943333577937E-15,6.3925404673915843E-15,6.512080974131807E-15,6.6338568883480715E-15,6.7579100121601806E-15,6.8842829293875759E-15,7.0130190201671232E-15,7.1441624758442477E-15,7.2777583141425355E-15,7.4138523946170016E-15,7.5524914343963403E-15,7.6937230242195525E-15,7.8375956447724588E-15,7.9841586833297032E-15,8.1334624507079685E-15,8.2855581985362071E-15,8.4404981368488337E-15,8.5983354520079074E-15,8.7591243249604554E-15,8.9229199498372164E-15,9.0897785528991721E-15,{"$f":"CA175-CA178","v":9.259757411838386E-15},9.4329148754397635E-15,9.6093103836104877E-15,9.789004487784004E-15,9.9720588717055654E-15,1.0158536372606459E-14,1.03485010027742E-14,1.0542017971526078E-14,1.0739153707593616E-14,1.0939975881925616E-14,1.1144553430917624E-14,1.1352956580075784E-14,{"$f":"CM175-CM178","v":1.1565256868123201E-14},{"$f":"CN175-CN178","v":1.1781527171557105E-14},{"$f":"CO175-CO178","v":1.2001841729665222E-14},{"$f":"CP175-CP178","v":1.2226276170009962E-14},{"$f":"CQ175-CQ178","v":1.2454907534389148E-14}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G19-20.5,0)","v":9.5},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H147","v":16.121304139309409}]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G181<1,J182,J182/G181)","v":1.6969793830852009},{"$f":"IF(SUM($J183:J183)+J183<$J182,J183,$J182-SUM($J183:J183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:K183)+K183<$J182,K183,$J182-SUM($J183:K183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:L183)+L183<$J182,L183,$J182-SUM($J183:L183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:M183)+M183<$J182,M183,$J182-SUM($J183:M183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:N183)+N183<$J182,N183,$J182-SUM($J183:N183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:O183)+O183<$J182,O183,$J182-SUM($J183:O183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:P183)+P183<$J182,P183,$J182-SUM($J183:P183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:Q183)+Q183<$J182,Q183,$J182-SUM($J183:Q183))","v":1.6969793830852009},{"$f":"IF(SUM($J183:R183)+R183<$J182,R183,$J182-SUM($J183:R183))","v":0.84848969154259812},{"$f":"IF(SUM($J183:S183)+S183<$J182,S183,$J182-SUM($J183:S183))","v":0},{"$f":"IF(SUM($J183:T183)+T183<$J182,T183,$J182-SUM($J183:T183))","v":0},{"$f":"IF(SUM($J183:U183)+U183<$J182,U183,$J182-SUM($J183:U183))","v":0},{"$f":"IF(SUM($J183:V183)+V183<$J182,V183,$J182-SUM($J183:V183))","v":0},{"$f":"IF(SUM($J183:W183)+W183<$J182,W183,$J182-SUM($J183:W183))","v":0},{"$f":"IF(SUM($J183:X183)+X183<$J182,X183,$J182-SUM($J183:X183))","v":0},{"$f":"IF(SUM($J183:Y183)+Y183<$J182,Y183,$J182-SUM($J183:Y183))","v":0},{"$f":"IF(SUM($J183:Z183)+Z183<$J182,Z183,$J182-SUM($J183:Z183))","v":0},{"$f":"IF(SUM($J183:AA183)+AA183<$J182,AA183,$J182-SUM($J183:AA183))","v":0},{"$f":"IF(SUM($J183:AB183)+AB183<$J182,AB183,$J182-SUM($J183:AB183))","v":0},{"$f":"IF(SUM($J183:AC183)+AC183<$J182,AC183,$J182-SUM($J183:AC183))","v":0},{"$f":"IF(SUM($J183:AD183)+AD183<$J182,AD183,$J182-SUM($J183:AD183))","v":0},{"$f":"IF(SUM($J183:AE183)+AE183<$J182,AE183,$J182-SUM($J183:AE183))","v":0},{"$f":"IF(SUM($J183:AF183)+AF183<$J182,AF183,$J182-SUM($J183:AF183))","v":0},{"$f":"IF(SUM($J183:AG183)+AG183<$J182,AG183,$J182-SUM($J183:AG183))","v":0},{"$f":"IF(SUM($J183:AH183)+AH183<$J182,AH183,$J182-SUM($J183:AH183))","v":0},{"$f":"IF(SUM($J183:AI183)+AI183<$J182,AI183,$J182-SUM($J183:AI183))","v":0},{"$f":"IF(SUM($J183:AJ183)+AJ183<$J182,AJ183,$J182-SUM($J183:AJ183))","v":0},{"$f":"IF(SUM($J183:AK183)+AK183<$J182,AK183,$J182-SUM($J183:AK183))","v":0},{"$f":"IF(SUM($J183:AL183)+AL183<$J182,AL183,$J182-SUM($J183:AL183))","v":0},{"$f":"IF(SUM($J183:AM183)+AM183<$J182,AM183,$J182-SUM($J183:AM183))","v":0},{"$f":"IF(SUM($J183:AN183)+AN183<$J182,AN183,$J182-SUM($J183:AN183))","v":0},{"$f":"IF(SUM($J183:AO183)+AO183<$J182,AO183,$J182-SUM($J183:AO183))","v":0},{"$f":"IF(SUM($J183:AP183)+AP183<$J182,AP183,$J182-SUM($J183:AP183))","v":0},{"$f":"IF(SUM($J183:AQ183)+AQ183<$J182,AQ183,$J182-SUM($J183:AQ183))","v":0},{"$f":"IF(SUM($J183:AR183)+AR183<$J182,AR183,$J182-SUM($J183:AR183))","v":0},{"$f":"IF(SUM($J183:AS183)+AS183<$J182,AS183,$J182-SUM($J183:AS183))","v":0},{"$f":"IF(SUM($J183:AT183)+AT183<$J182,AT183,$J182-SUM($J183:AT183))","v":0},{"$f":"IF(SUM($J183:AU183)+AU183<$J182,AU183,$J182-SUM($J183:AU183))","v":0},{"$f":"IF(SUM($J183:AV183)+AV183<$J182,AV183,$J182-SUM($J183:AV183))","v":0},{"$f":"IF(SUM($J183:AW183)+AW183<$J182,AW183,$J182-SUM($J183:AW183))","v":0},{"$f":"IF(SUM($J183:AX183)+AX183<$J182,AX183,$J182-SUM($J183:AX183))","v":0},{"$f":"IF(SUM($J183:AY183)+AY183<$J182,AY183,$J182-SUM($J183:AY183))","v":0},{"$f":"IF(SUM($J183:AZ183)+AZ183<$J182,AZ183,$J182-SUM($J183:AZ183))","v":0},{"$f":"IF(SUM($J183:BA183)+BA183<$J182,BA183,$J182-SUM($J183:BA183))","v":0},{"$f":"IF(SUM($J183:BB183)+BB183<$J182,BB183,$J182-SUM($J183:BB183))","v":0},{"$f":"IF(SUM($J183:BC183)+BC183<$J182,BC183,$J182-SUM($J183:BC183))","v":0},{"$f":"IF(SUM($J183:BD183)+BD183<$J182,BD183,$J182-SUM($J183:BD183))","v":0},{"$f":"IF(SUM($J183:BE183)+BE183<$J182,BE183,$J182-SUM($J183:BE183))","v":0},{"$f":"IF(SUM($J183:BF183)+BF183<$J182,BF183,$J182-SUM($J183:BF183))","v":0},{"$f":"IF(SUM($J183:BG183)+BG183<$J182,BG183,$J182-SUM($J183:BG183))","v":0},{"$f":"IF(SUM($J183:BH183)+BH183<$J182,BH183,$J182-SUM($J183:BH183))","v":0},{"$f":"IF(SUM($J183:BI183)+BI183<$J182,BI183,$J182-SUM($J183:BI183))","v":0},{"$f":"IF(SUM($J183:BJ183)+BJ183<$J182,BJ183,$J182-SUM($J183:BJ183))","v":0},{"$f":"IF(SUM($J183:BK183)+BK183<$J182,BK183,$J182-SUM($J183:BK183))","v":0},{"$f":"IF(SUM($J183:BL183)+BL183<$J182,BL183,$J182-SUM($J183:BL183))","v":0},{"$f":"IF(SUM($J183:BM183)+BM183<$J182,BM183,$J182-SUM($J183:BM183))","v":0},{"$f":"IF(SUM($J183:BN183)+BN183<$J182,BN183,$J182-SUM($J183:BN183))","v":0},{"$f":"IF(SUM($J183:BO183)+BO183<$J182,BO183,$J182-SUM($J183:BO183))","v":0},{"$f":"IF(SUM($J183:BP183)+BP183<$J182,BP183,$J182-SUM($J183:BP183))","v":0},{"$f":"IF(SUM($J183:BQ183)+BQ183<$J182,BQ183,$J182-SUM($J183:BQ183))","v":0},{"$f":"IF(SUM($J183:BR183)+BR183<$J182,BR183,$J182-SUM($J183:BR183))","v":0},{"$f":"IF(SUM($J183:BS183)+BS183<$J182,BS183,$J182-SUM($J183:BS183))","v":0},{"$f":"IF(SUM($J183:BT183)+BT183<$J182,BT183,$J182-SUM($J183:BT183))","v":0},{"$f":"IF(SUM($J183:BU183)+BU183<$J182,BU183,$J182-SUM($J183:BU183))","v":0},{"$f":"IF(SUM($J183:BV183)+BV183<$J182,BV183,$J182-SUM($J183:BV183))","v":0},{"$f":"IF(SUM($J183:BW183)+BW183<$J182,BW183,$J182-SUM($J183:BW183))","v":0},{"$f":"IF(SUM($J183:BX183)+BX183<$J182,BX183,$J182-SUM($J183:BX183))","v":0},{"$f":"IF(SUM($J183:BY183)+BY183<$J182,BY183,$J182-SUM($J183:BY183))","v":0},{"$f":"IF(SUM($J183:BZ183)+BZ183<$J182,BZ183,$J182-SUM($J183:BZ183))","v":0},{"$f":"IF(SUM($J183:CA183)+CA183<$J182,CA183,$J182-SUM($J183:CA183))","v":0},{"$f":"IF(SUM($J183:CB183)+CB183<$J182,CB183,$J182-SUM($J183:CB183))","v":0},{"$f":"IF(SUM($J183:CC183)+CC183<$J182,CC183,$J182-SUM($J183:CC183))","v":0},{"$f":"IF(SUM($J183:CD183)+CD183<$J182,CD183,$J182-SUM($J183:CD183))","v":0},{"$f":"IF(SUM($J183:CE183)+CE183<$J182,CE183,$J182-SUM($J183:CE183))","v":0},{"$f":"IF(SUM($J183:CF183)+CF183<$J182,CF183,$J182-SUM($J183:CF183))","v":0},{"$f":"IF(SUM($J183:CG183)+CG183<$J182,CG183,$J182-SUM($J183:CG183))","v":0},{"$f":"IF(SUM($J183:CH183)+CH183<$J182,CH183,$J182-SUM($J183:CH183))","v":0},{"$f":"IF(SUM($J183:CI183)+CI183<$J182,CI183,$J182-SUM($J183:CI183))","v":0},{"$f":"IF(SUM($J183:CJ183)+CJ183<$J182,CJ183,$J182-SUM($J183:CJ183))","v":0},{"$f":"IF(SUM($J183:CK183)+CK183<$J182,CK183,$J182-SUM($J183:CK183))","v":0},{"$f":"IF(SUM($J183:CL183)+CL183<$J182,CL183,$J182-SUM($J183:CL183))","v":0},{"$f":"IF(SUM($J183:CM183)+CM183<$J182,CM183,$J182-SUM($J183:CM183))","v":0},{"$f":"IF(SUM($J183:CN183)+CN183<$J182,CN183,$J182-SUM($J183:CN183))","v":0},{"$f":"IF(SUM($J183:CO183)+CO183<$J182,CO183,$J182-SUM($J183:CO183))","v":0},{"$f":"IF(SUM($J183:CP183)+CP183<$J182,CP183,$J182-SUM($J183:CP183))","v":0}]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J182","v":16.121304139309409},{"$f":"J189","v":14.667887463177337},13.133283218060889,11.59947492950311,9.9984797090409998,8.3335510469455087,6.6028576845181925,4.8045222308704885,2.9366200779526608,0.99717829113679368,5.5511151231257827E-15,5.6549209759282351E-15,5.7606679981780928E-15,5.8683924897440228E-15,5.9781314293022357E-15,6.0899224870301877E-15,6.2038040375376523E-15,6.3198151730396068E-15,6.4379957167754475E-15,6.5583862366791484E-15,6.6810280593050482E-15,6.8059632840140525E-15,6.9332347974251154E-15,7.0628862881369651E-15,7.1949622617251268E-15,7.3295080560193864E-15,7.4665698566669485E-15,7.6061947129866201E-15,7.7484305541194698E-15,7.8933262054815033E-15,8.0409314055240072E-15,8.1912968228073061E-15,8.3444740733938024E-15,{"$f":"AP189","v":8.5005157385662661E-15},8.6594753828774547E-15,8.8214075725372634E-15,8.9863678941437101E-15,9.154412973764198E-15,9.3256004963735889E-15,9.4999892256557755E-15,9.6776390241755388E-15,9.858610873927621E-15,1.0042966897270068E-14,1.0230770378249019E-14,1.0422085784322276E-14,1.0616978788489102E-14,1.0815516291833849E-14,1.1017766446491142E-14,1.1223798679040527E-14,1.1433683714338584E-14,1.1647493599796716E-14,1.1865301730112915E-14,1.2087182872466028E-14,1.2313213192181143E-14,1.2543470278874929E-14,1.277803317308989E-14,1.3016982393426671E-14,1.326039996418375E-14,1.3508369443513986E-14,1.3760975952107698E-14,1.4018306202412111E-14,1.4280448528397217E-14,1.4547492915878245E-14,1.4819531033405166E-14,1.5096656263729844E-14,{"$f":"BV189","v":1.5378963735861592E-14},1.5666550357722202E-14,1.5959514849411607E-14,1.6257957777095603E-14,1.6561981587527293E-14,1.6871690643214053E-14,1.7187191258242157E-14,1.7508591734771285E-14,1.7836002400211509E-14,1.8169535645095465E-14,1.8509305961658751E-14,1.8855429983141768E-14,1.9208026523826521E-14,1.9567216619822075E-14,1.9933123570612747E-14,2.0305872981383207E-14,2.0685592806135072E-14,2.1072413391609798E-14,2.1466467522032902E-14,2.1867890464694915E-14,2.2276820016384709E-14]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J185","v":0.27221714306526257},{"$f":"K$5*K185","v":0.21650018395833739},{"$f":"L$5*L185","v":0.25072631598116185},{"$f":"M$5*M185","v":0.21691018118170818},{"$f":"N$5*N185","v":0.18697157055906671},{"$f":"O$5*O185","v":0.15583740457788103},0.12347343870049021,8.9844565717278141E-2,5.4914795457714757E-2,1.8647234044258044E-2,1.0380585280245214E-16,1.05747022249858E-16,1.0772449156593034E-16,1.0973893955821323E-16,1.1179105772795181E-16,1.1388155050746451E-16,1.160111355019541E-16,1.1818054373584067E-16,1.2039051990370086E-16,1.2264182262590008E-16,1.2493522470900441E-16,1.272715134110628E-16,1.2965149071184967E-16,1.3207597358816124E-16,1.3454579429425987E-16,1.3706180064756253E-16,1.3962485631967195E-16,1.422358411328498E-16,1.4489565136203409E-16,1.4760520004250412E-16,1.5036541728329895E-16,1.5317725058649664E-16,1.5604166517246411E-16,1.5895964431118918E-16,1.6193218965980842E-16,1.6496032160644684E-16,1.6804507962048739E-16,1.7118752260939051E-16,1.7438872928218612E-16,1.7764979851976301E-16,1.8097184975208259E-16,1.8435602334244653E-16,1.8780348097895028E-16,1.9131540607325666E-16,1.9489300416682658E-16,1.9853750334474623E-16,2.0225015465729299E-16,2.0603223254938435E-16,2.0988503529805786E-16,2.1380988545813155E-16,2.1780813031619862E-16,2.2188114235311155E-16,2.2603031971511475E-16,2.3025708669378736E-16,2.3456289421496121E-16,2.3894922033678095E-16,2.4341757075707875E-16,2.4796947933023615E-16,2.5260650859371158E-16,2.5733025030441397E-16,2.621423259851065E-16,2.6704438748102799E-16,2.720381175269232E-16,2.7712523032467661E-16,2.823074721317481E-16,2.8758662186061179E-16,2.929644916894052E-16,2.9844292768399706E-16,3.0402381043168782E-16,{"$f":"CA$5*CA185","v":3.0970905568676039E-16},3.1550061502810281E-16,3.2140047652912834E-16,3.2741066544022305E-16,3.3353324488395523E-16,3.3977031656328525E-16,3.4612402148301867E-16,3.5259654068475112E-16,3.5919009599555598E-16,3.6590695079067284E-16,3.7274941077045841E-16,3.7971982475186599E-16,{"$f":"CM$5*CM185","v":3.8682058547472588E-16},{"$f":"CN$5*CN185","v":3.9405413042310324E-16},{"$f":"CO$5*CO185","v":4.014229426620153E-16},{"$f":"CP$5*CP185","v":4.0892955168979494E-16},{"$f":"CQ$5*CQ185","v":4.1657653430639409E-16}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J183","v":1.7256338191973337},{"$f":"K$6*K183","v":1.7511044290747853},{"$f":"L$6*L183","v":1.7845346045389401},{"$f":"M$6*M183","v":1.8179054016438183},{"$f":"N$6*N183","v":1.8519002326545573},{"$f":"O$6*O183","v":1.8865307670051974},1.9218088923481944,1.9577467186351056,1.9943565822735818,1.0158255251810462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA183","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM183","v":0},{"$f":"CN$6*CN183","v":0},{"$f":"CO$6*CO183","v":0},{"$f":"CP$6*CP183","v":0},{"$f":"CQ$6*CQ183","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J187-J186","v":1.453416676132071},{"$f":"K187-K186","v":1.5346042451164479},{"$f":"L187-L186","v":1.5338082885577782},{"$f":"M187-M186","v":1.6009952204621101},{"$f":"N187-N186","v":1.6649286620954906},{"$f":"O187-O186","v":1.7306933624273164},1.7983354536477041,1.8679021529178275,1.9394417868158671,0.99717829113678813,-1.0380585280245214E-16,-1.05747022249858E-16,-1.0772449156593034E-16,-1.0973893955821323E-16,-1.1179105772795181E-16,-1.1388155050746451E-16,-1.160111355019541E-16,-1.1818054373584067E-16,-1.2039051990370086E-16,-1.2264182262590008E-16,-1.2493522470900441E-16,-1.272715134110628E-16,-1.2965149071184967E-16,-1.3207597358816124E-16,-1.3454579429425987E-16,-1.3706180064756253E-16,-1.3962485631967195E-16,-1.422358411328498E-16,-1.4489565136203409E-16,-1.4760520004250412E-16,-1.5036541728329895E-16,-1.5317725058649664E-16,-1.5604166517246411E-16,-1.5895964431118918E-16,-1.6193218965980842E-16,-1.6496032160644684E-16,-1.6804507962048739E-16,-1.7118752260939051E-16,-1.7438872928218612E-16,-1.7764979851976301E-16,-1.8097184975208259E-16,-1.8435602334244653E-16,-1.8780348097895028E-16,-1.9131540607325666E-16,-1.9489300416682658E-16,-1.9853750334474623E-16,-2.0225015465729299E-16,-2.0603223254938435E-16,-2.0988503529805786E-16,-2.1380988545813155E-16,-2.1780813031619862E-16,-2.2188114235311155E-16,-2.2603031971511475E-16,-2.3025708669378736E-16,-2.3456289421496121E-16,-2.3894922033678095E-16,-2.4341757075707875E-16,-2.4796947933023615E-16,-2.5260650859371158E-16,-2.5733025030441397E-16,-2.621423259851065E-16,-2.6704438748102799E-16,-2.720381175269232E-16,-2.7712523032467661E-16,-2.823074721317481E-16,-2.8758662186061179E-16,-2.929644916894052E-16,-2.9844292768399706E-16,-3.0402381043168782E-16,{"$f":"CA187-CA186","v":-3.0970905568676039E-16},-3.1550061502810281E-16,-3.2140047652912834E-16,-3.2741066544022305E-16,-3.3353324488395523E-16,-3.3977031656328525E-16,-3.4612402148301867E-16,-3.5259654068475112E-16,-3.5919009599555598E-16,-3.6590695079067284E-16,-3.7274941077045841E-16,-3.7971982475186599E-16,{"$f":"CM187-CM186","v":-3.8682058547472588E-16},{"$f":"CN187-CN186","v":-3.9405413042310324E-16},{"$f":"CO187-CO186","v":-4.014229426620153E-16},{"$f":"CP187-CP186","v":-4.0892955168979494E-16},{"$f":"CQ187-CQ186","v":-4.1657653430639409E-16},null,{"$f":"J182","v":16.121304139309409},{"$f":"SUM(J188:CQ188)","v":16.121304139309402},{"$f":"CS188-CT188","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J185-J188","v":14.667887463177337},{"$f":"K185-K188","v":13.133283218060889},{"$f":"L185-L188","v":11.59947492950311},{"$f":"M185-M188","v":9.9984797090409998},{"$f":"N185-N188","v":8.3335510469455087},{"$f":"O185-O188","v":6.6028576845181925},4.8045222308704885,2.9366200779526608,0.99717829113679368,5.5511151231257827E-15,5.6549209759282351E-15,5.7606679981780928E-15,5.8683924897440228E-15,5.9781314293022357E-15,6.0899224870301877E-15,6.2038040375376523E-15,6.3198151730396068E-15,6.4379957167754475E-15,6.5583862366791484E-15,6.6810280593050482E-15,6.8059632840140525E-15,6.9332347974251154E-15,7.0628862881369651E-15,7.1949622617251268E-15,7.3295080560193864E-15,7.4665698566669485E-15,7.6061947129866201E-15,7.7484305541194698E-15,7.8933262054815033E-15,8.0409314055240072E-15,8.1912968228073061E-15,8.3444740733938024E-15,8.5005157385662661E-15,8.6594753828774547E-15,8.8214075725372634E-15,8.9863678941437101E-15,9.154412973764198E-15,9.3256004963735889E-15,9.4999892256557755E-15,9.6776390241755388E-15,9.858610873927621E-15,1.0042966897270068E-14,1.0230770378249019E-14,1.0422085784322276E-14,1.0616978788489102E-14,1.0815516291833849E-14,1.1017766446491142E-14,1.1223798679040527E-14,1.1433683714338584E-14,1.1647493599796716E-14,1.1865301730112915E-14,1.2087182872466028E-14,1.2313213192181143E-14,1.2543470278874929E-14,1.277803317308989E-14,1.3016982393426671E-14,1.326039996418375E-14,1.3508369443513986E-14,1.3760975952107698E-14,1.4018306202412111E-14,1.4280448528397217E-14,1.4547492915878245E-14,1.4819531033405166E-14,1.5096656263729844E-14,1.5378963735861592E-14,1.5666550357722202E-14,1.5959514849411607E-14,1.6257957777095603E-14,1.6561981587527293E-14,{"$f":"CA185-CA188","v":1.6871690643214053E-14},1.7187191258242157E-14,1.7508591734771285E-14,1.7836002400211509E-14,1.8169535645095465E-14,1.8509305961658751E-14,1.8855429983141768E-14,1.9208026523826521E-14,1.9567216619822075E-14,1.9933123570612747E-14,2.0305872981383207E-14,2.0685592806135072E-14,{"$f":"CM185-CM188","v":2.1072413391609798E-14},{"$f":"CN185-CN188","v":2.1466467522032902E-14},{"$f":"CO185-CO188","v":2.1867890464694915E-14},{"$f":"CP185-CP188","v":2.2276820016384709E-14},{"$f":"CQ185-CQ188","v":2.2693396550691103E-14}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G20-20.5,0)","v":9.5},"  years"]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H148","v":0.59494970464301555}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G191<1,J192,J192/G191)","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:J193)+J193<$J192,J193,$J192-SUM($J193:J193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:K193)+K193<$J192,K193,$J192-SUM($J193:K193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:L193)+L193<$J192,L193,$J192-SUM($J193:L193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:M193)+M193<$J192,M193,$J192-SUM($J193:M193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:N193)+N193<$J192,N193,$J192-SUM($J193:N193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:O193)+O193<$J192,O193,$J192-SUM($J193:O193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:P193)+P193<$J192,P193,$J192-SUM($J193:P193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:Q193)+Q193<$J192,Q193,$J192-SUM($J193:Q193))","v":6.2626284699264789E-2},{"$f":"IF(SUM($J193:R193)+R193<$J192,R193,$J192-SUM($J193:R193))","v":3.131314234963245E-2},{"$f":"IF(SUM($J193:S193)+S193<$J192,S193,$J192-SUM($J193:S193))","v":0},{"$f":"IF(SUM($J193:T193)+T193<$J192,T193,$J192-SUM($J193:T193))","v":0},{"$f":"IF(SUM($J193:U193)+U193<$J192,U193,$J192-SUM($J193:U193))","v":0},{"$f":"IF(SUM($J193:V193)+V193<$J192,V193,$J192-SUM($J193:V193))","v":0},{"$f":"IF(SUM($J193:W193)+W193<$J192,W193,$J192-SUM($J193:W193))","v":0},{"$f":"IF(SUM($J193:X193)+X193<$J192,X193,$J192-SUM($J193:X193))","v":0},{"$f":"IF(SUM($J193:Y193)+Y193<$J192,Y193,$J192-SUM($J193:Y193))","v":0},{"$f":"IF(SUM($J193:Z193)+Z193<$J192,Z193,$J192-SUM($J193:Z193))","v":0},{"$f":"IF(SUM($J193:AA193)+AA193<$J192,AA193,$J192-SUM($J193:AA193))","v":0},{"$f":"IF(SUM($J193:AB193)+AB193<$J192,AB193,$J192-SUM($J193:AB193))","v":0},{"$f":"IF(SUM($J193:AC193)+AC193<$J192,AC193,$J192-SUM($J193:AC193))","v":0},{"$f":"IF(SUM($J193:AD193)+AD193<$J192,AD193,$J192-SUM($J193:AD193))","v":0},{"$f":"IF(SUM($J193:AE193)+AE193<$J192,AE193,$J192-SUM($J193:AE193))","v":0},{"$f":"IF(SUM($J193:AF193)+AF193<$J192,AF193,$J192-SUM($J193:AF193))","v":0},{"$f":"IF(SUM($J193:AG193)+AG193<$J192,AG193,$J192-SUM($J193:AG193))","v":0},{"$f":"IF(SUM($J193:AH193)+AH193<$J192,AH193,$J192-SUM($J193:AH193))","v":0},{"$f":"IF(SUM($J193:AI193)+AI193<$J192,AI193,$J192-SUM($J193:AI193))","v":0},{"$f":"IF(SUM($J193:AJ193)+AJ193<$J192,AJ193,$J192-SUM($J193:AJ193))","v":0},{"$f":"IF(SUM($J193:AK193)+AK193<$J192,AK193,$J192-SUM($J193:AK193))","v":0},{"$f":"IF(SUM($J193:AL193)+AL193<$J192,AL193,$J192-SUM($J193:AL193))","v":0},{"$f":"IF(SUM($J193:AM193)+AM193<$J192,AM193,$J192-SUM($J193:AM193))","v":0},{"$f":"IF(SUM($J193:AN193)+AN193<$J192,AN193,$J192-SUM($J193:AN193))","v":0},{"$f":"IF(SUM($J193:AO193)+AO193<$J192,AO193,$J192-SUM($J193:AO193))","v":0},{"$f":"IF(SUM($J193:AP193)+AP193<$J192,AP193,$J192-SUM($J193:AP193))","v":0},{"$f":"IF(SUM($J193:AQ193)+AQ193<$J192,AQ193,$J192-SUM($J193:AQ193))","v":0},{"$f":"IF(SUM($J193:AR193)+AR193<$J192,AR193,$J192-SUM($J193:AR193))","v":0},{"$f":"IF(SUM($J193:AS193)+AS193<$J192,AS193,$J192-SUM($J193:AS193))","v":0},{"$f":"IF(SUM($J193:AT193)+AT193<$J192,AT193,$J192-SUM($J193:AT193))","v":0},{"$f":"IF(SUM($J193:AU193)+AU193<$J192,AU193,$J192-SUM($J193:AU193))","v":0},{"$f":"IF(SUM($J193:AV193)+AV193<$J192,AV193,$J192-SUM($J193:AV193))","v":0},{"$f":"IF(SUM($J193:AW193)+AW193<$J192,AW193,$J192-SUM($J193:AW193))","v":0},{"$f":"IF(SUM($J193:AX193)+AX193<$J192,AX193,$J192-SUM($J193:AX193))","v":0},{"$f":"IF(SUM($J193:AY193)+AY193<$J192,AY193,$J192-SUM($J193:AY193))","v":0},{"$f":"IF(SUM($J193:AZ193)+AZ193<$J192,AZ193,$J192-SUM($J193:AZ193))","v":0},{"$f":"IF(SUM($J193:BA193)+BA193<$J192,BA193,$J192-SUM($J193:BA193))","v":0},{"$f":"IF(SUM($J193:BB193)+BB193<$J192,BB193,$J192-SUM($J193:BB193))","v":0},{"$f":"IF(SUM($J193:BC193)+BC193<$J192,BC193,$J192-SUM($J193:BC193))","v":0},{"$f":"IF(SUM($J193:BD193)+BD193<$J192,BD193,$J192-SUM($J193:BD193))","v":0},{"$f":"IF(SUM($J193:BE193)+BE193<$J192,BE193,$J192-SUM($J193:BE193))","v":0},{"$f":"IF(SUM($J193:BF193)+BF193<$J192,BF193,$J192-SUM($J193:BF193))","v":0},{"$f":"IF(SUM($J193:BG193)+BG193<$J192,BG193,$J192-SUM($J193:BG193))","v":0},{"$f":"IF(SUM($J193:BH193)+BH193<$J192,BH193,$J192-SUM($J193:BH193))","v":0},{"$f":"IF(SUM($J193:BI193)+BI193<$J192,BI193,$J192-SUM($J193:BI193))","v":0},{"$f":"IF(SUM($J193:BJ193)+BJ193<$J192,BJ193,$J192-SUM($J193:BJ193))","v":0},{"$f":"IF(SUM($J193:BK193)+BK193<$J192,BK193,$J192-SUM($J193:BK193))","v":0},{"$f":"IF(SUM($J193:BL193)+BL193<$J192,BL193,$J192-SUM($J193:BL193))","v":0},{"$f":"IF(SUM($J193:BM193)+BM193<$J192,BM193,$J192-SUM($J193:BM193))","v":0},{"$f":"IF(SUM($J193:BN193)+BN193<$J192,BN193,$J192-SUM($J193:BN193))","v":0},{"$f":"IF(SUM($J193:BO193)+BO193<$J192,BO193,$J192-SUM($J193:BO193))","v":0},{"$f":"IF(SUM($J193:BP193)+BP193<$J192,BP193,$J192-SUM($J193:BP193))","v":0},{"$f":"IF(SUM($J193:BQ193)+BQ193<$J192,BQ193,$J192-SUM($J193:BQ193))","v":0},{"$f":"IF(SUM($J193:BR193)+BR193<$J192,BR193,$J192-SUM($J193:BR193))","v":0},{"$f":"IF(SUM($J193:BS193)+BS193<$J192,BS193,$J192-SUM($J193:BS193))","v":0},{"$f":"IF(SUM($J193:BT193)+BT193<$J192,BT193,$J192-SUM($J193:BT193))","v":0},{"$f":"IF(SUM($J193:BU193)+BU193<$J192,BU193,$J192-SUM($J193:BU193))","v":0},{"$f":"IF(SUM($J193:BV193)+BV193<$J192,BV193,$J192-SUM($J193:BV193))","v":0},{"$f":"IF(SUM($J193:BW193)+BW193<$J192,BW193,$J192-SUM($J193:BW193))","v":0},{"$f":"IF(SUM($J193:BX193)+BX193<$J192,BX193,$J192-SUM($J193:BX193))","v":0},{"$f":"IF(SUM($J193:BY193)+BY193<$J192,BY193,$J192-SUM($J193:BY193))","v":0},{"$f":"IF(SUM($J193:BZ193)+BZ193<$J192,BZ193,$J192-SUM($J193:BZ193))","v":0},{"$f":"IF(SUM($J193:CA193)+CA193<$J192,CA193,$J192-SUM($J193:CA193))","v":0},{"$f":"IF(SUM($J193:CB193)+CB193<$J192,CB193,$J192-SUM($J193:CB193))","v":0},{"$f":"IF(SUM($J193:CC193)+CC193<$J192,CC193,$J192-SUM($J193:CC193))","v":0},{"$f":"IF(SUM($J193:CD193)+CD193<$J192,CD193,$J192-SUM($J193:CD193))","v":0},{"$f":"IF(SUM($J193:CE193)+CE193<$J192,CE193,$J192-SUM($J193:CE193))","v":0},{"$f":"IF(SUM($J193:CF193)+CF193<$J192,CF193,$J192-SUM($J193:CF193))","v":0},{"$f":"IF(SUM($J193:CG193)+CG193<$J192,CG193,$J192-SUM($J193:CG193))","v":0},{"$f":"IF(SUM($J193:CH193)+CH193<$J192,CH193,$J192-SUM($J193:CH193))","v":0},{"$f":"IF(SUM($J193:CI193)+CI193<$J192,CI193,$J192-SUM($J193:CI193))","v":0},{"$f":"IF(SUM($J193:CJ193)+CJ193<$J192,CJ193,$J192-SUM($J193:CJ193))","v":0},{"$f":"IF(SUM($J193:CK193)+CK193<$J192,CK193,$J192-SUM($J193:CK193))","v":0},{"$f":"IF(SUM($J193:CL193)+CL193<$J192,CL193,$J192-SUM($J193:CL193))","v":0},{"$f":"IF(SUM($J193:CM193)+CM193<$J192,CM193,$J192-SUM($J193:CM193))","v":0},{"$f":"IF(SUM($J193:CN193)+CN193<$J192,CN193,$J192-SUM($J193:CN193))","v":0},{"$f":"IF(SUM($J193:CO193)+CO193<$J192,CO193,$J192-SUM($J193:CO193))","v":0},{"$f":"IF(SUM($J193:CP193)+CP193<$J192,CP193,$J192-SUM($J193:CP193))","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J192","v":0.59494970464301555},{"$f":"J199","v":0.54131199551503362},0.48467809452995742,0.42807356797485269,0.3689895369735236,0.30754607016675972,0.24367558575023859,0.17730879943126296,0.10837468438837664,3.6800430328813249E-2,1.8041124150158794E-16,1.8378493171766763E-16,1.8722170994078803E-16,1.9072275591668077E-16,1.9428927145232271E-16,1.9792248082848114E-16,2.0162363121997373E-16,2.0539399312378724E-16,2.0923486079520205E-16,2.1314755269207234E-16,2.171334119274141E-16,2.2119380673045675E-16,2.2533013091631631E-16,2.2954380436445143E-16,2.3383627350606666E-16,2.3820901182063009E-16,2.4266352034167586E-16,2.4720132817206518E-16,2.5182399300888282E-16,2.5653310167814891E-16,2.613302706795303E-16,2.6621714674123753E-16,2.7119540738529868E-16,{"$f":"AP199","v":2.7626676150340376E-16},2.8143294994351739E-16,2.8669574610746115E-16,2.9205695655967066E-16,2.9751842164733651E-16,3.0308201613214168E-16,3.0874964983381275E-16,3.1452326828570505E-16,3.2040485340264773E-16,3.2639642416127726E-16,3.3250003729309315E-16,3.3871778799047399E-16,3.4505181062589583E-16,3.5150427948460006E-16,3.5807740951096207E-16,3.6477345706881704E-16,3.7159472071600391E-16,3.7854354199339317E-16,3.8562230622866962E-16,3.9283344335514572E-16,4.0017942874588696E-16,4.0766278406343504E-16,4.1528607812542126E-16,4.2305192778636665E-16,4.309629988359717E-16,4.3902200691420438E-16,4.4723171844349999E-16,4.555949515783934E-16,4.641145771729094E-16,4.7279351976604278E-16,4.8163475858566778E-16,4.9064132857121974E-16,{"$f":"BV199","v":4.9981632141550152E-16},5.0916288662597135E-16,5.1868423260587697E-16,5.2838362775560687E-16,5.3826440159463675E-16,5.4832994590445643E-16,5.5858371589286977E-16,5.6902923138006644E-16,5.796700780068737E-16,5.9050990846560225E-16,6.0155244375390904E-16,6.1280147445210716E-16,6.242608620243616E-16,6.3593454014421712E-16,6.4782651604491397E-16,6.5994087189495381E-16,6.7228176619938947E-16,6.8485343522731801E-16,6.9766019446606881E-16,7.1070644010258428E-16,7.2399665053250265E-16]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J195","v":1.0046055050257317E-2},{"$f":"K$5*K195","v":7.9898449522514299E-3},{"$f":"L$5*L195","v":9.2529454410264379E-3},{"$f":"M$5*M195","v":8.0049757211297454E-3},{"$f":"N$5*N195","v":6.900104341404892E-3},{"$f":"O$5*O195","v":5.7511115121184073E-3},4.5567334535294617E-3,3.3156745493646174E-3,2.0266065980626431E-3,6.8816804714880782E-4,3.3736902160796946E-18,3.436778223120385E-18,3.5010459758927366E-18,3.5665155356419309E-18,3.6332093761584352E-18,3.7011503914925972E-18,3.7703619038135092E-18,3.8408676714148215E-18,3.9126918968702787E-18,3.9858592353417533E-18,4.0603948030426439E-18,4.1363241858595419E-18,4.2136734481351149E-18,4.2924691416152418E-18,4.3727383145634465E-18,4.454508521045783E-18,4.5378078303893392E-18,4.6226648368176192E-18,4.7091086692661089E-18,4.7971690013813847E-18,4.8868760617072168E-18,4.9782606440611421E-18,5.0713541181050854E-18,5.1661884401136503E-18,5.2627961639437757E-18,5.3612104522095236E-18,5.4614650876658419E-18,5.5635944848051929E-18,5.6676337016710497E-18,5.7736184518922984E-18,5.881585116942685E-18,5.9915707586295133E-18,6.1036131318158849E-18,6.2177506973808421E-18,6.3340226354218643E-18,6.4524688587042527E-18,6.5731300263620213E-18,6.6960475578549913E-18,6.8212636471868789E-18,6.9488212773892741E-18,7.0787642352764525E-18,7.211137126476122E-18,7.3459853907412248E-18,7.4833553175480859E-18,7.6232940619862355E-18,7.7658496609453775E-18,7.9110710496050572E-18,8.059008078232671E-18,8.2097115292956225E-18,8.3632331348934502E-18,8.5196255945159576E-18,8.6789425931334063E-18,8.8412388196250002E-18,9.0065699855519882E-18,9.1749928442818106E-18,9.3465652104698792E-18,9.5213459799056645E-18,9.6993951497299E-18,9.8807738390298487E-18,{"$f":"CA$5*CA195","v":1.0065544309819707E-17},1.0253769988413337E-17,1.0445515487196666E-17,1.0640846626807244E-17,1.083983045872854E-17,1.1042535288306763E-17,1.12490306981981E-17,1.1459387572254405E-17,1.1673678119855563E-17,1.1891975900696862E-17,1.2114355850039892E-17,1.2340894304435637E-17,{"$f":"CM$5*CM195","v":1.2571669027928584E-17},{"$f":"CN$5*CN195","v":1.2806759238750847E-17},{"$f":"CO$5*CO195","v":1.3046245636515488E-17},{"$f":"CP$5*CP195","v":1.3290210429918327E-17},{"$f":"CQ$5*CQ195","v":1.3538737364957801E-17}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J193","v":6.3683764178239247E-2},{"$f":"K$6*K193","v":6.4623745937327642E-2},{"$f":"L$6*L193","v":6.5857471996131178E-2},{"$f":"M$6*M193","v":6.7089006722458822E-2},{"$f":"N$6*N193","v":6.8343571148168789E-2},{"$f":"O$6*O193","v":6.9621595928639535E-2},7.0923519772505092E-2,7.2249789592250938E-2,7.3600860657626027E-2,3.7488598375961878E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA193","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM193","v":0},{"$f":"CN$6*CN193","v":0},{"$f":"CO$6*CO193","v":0},{"$f":"CP$6*CP193","v":0},{"$f":"CQ$6*CQ193","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J197-J196","v":5.3637709127981929E-2},{"$f":"K197-K196","v":5.6633900985076216E-2},{"$f":"L197-L196","v":5.6604526555104742E-2},{"$f":"M197-M196","v":5.9084031001329078E-2},{"$f":"N197-N196","v":6.1443466806763894E-2},{"$f":"O197-O196","v":6.3870484416521128E-2},6.6366786318975635E-2,6.8934115042886324E-2,7.1574254059563386E-2,3.6800430328813069E-2,-3.3736902160796946E-18,-3.436778223120385E-18,-3.5010459758927366E-18,-3.5665155356419309E-18,-3.6332093761584352E-18,-3.7011503914925972E-18,-3.7703619038135092E-18,-3.8408676714148215E-18,-3.9126918968702787E-18,-3.9858592353417533E-18,-4.0603948030426439E-18,-4.1363241858595419E-18,-4.2136734481351149E-18,-4.2924691416152418E-18,-4.3727383145634465E-18,-4.454508521045783E-18,-4.5378078303893392E-18,-4.6226648368176192E-18,-4.7091086692661089E-18,-4.7971690013813847E-18,-4.8868760617072168E-18,-4.9782606440611421E-18,-5.0713541181050854E-18,-5.1661884401136503E-18,-5.2627961639437757E-18,-5.3612104522095236E-18,-5.4614650876658419E-18,-5.5635944848051929E-18,-5.6676337016710497E-18,-5.7736184518922984E-18,-5.881585116942685E-18,-5.9915707586295133E-18,-6.1036131318158849E-18,-6.2177506973808421E-18,-6.3340226354218643E-18,-6.4524688587042527E-18,-6.5731300263620213E-18,-6.6960475578549913E-18,-6.8212636471868789E-18,-6.9488212773892741E-18,-7.0787642352764525E-18,-7.211137126476122E-18,-7.3459853907412248E-18,-7.4833553175480859E-18,-7.6232940619862355E-18,-7.7658496609453775E-18,-7.9110710496050572E-18,-8.059008078232671E-18,-8.2097115292956225E-18,-8.3632331348934502E-18,-8.5196255945159576E-18,-8.6789425931334063E-18,-8.8412388196250002E-18,-9.0065699855519882E-18,-9.1749928442818106E-18,-9.3465652104698792E-18,-9.5213459799056645E-18,-9.6993951497299E-18,-9.8807738390298487E-18,{"$f":"CA197-CA196","v":-1.0065544309819707E-17},-1.0253769988413337E-17,-1.0445515487196666E-17,-1.0640846626807244E-17,-1.083983045872854E-17,-1.1042535288306763E-17,-1.12490306981981E-17,-1.1459387572254405E-17,-1.1673678119855563E-17,-1.1891975900696862E-17,-1.2114355850039892E-17,-1.2340894304435637E-17,{"$f":"CM197-CM196","v":-1.2571669027928584E-17},{"$f":"CN197-CN196","v":-1.2806759238750847E-17},{"$f":"CO197-CO196","v":-1.3046245636515488E-17},{"$f":"CP197-CP196","v":-1.3290210429918327E-17},{"$f":"CQ197-CQ196","v":-1.3538737364957801E-17},null,{"$f":"J192","v":0.59494970464301555},{"$f":"SUM(J198:CQ198)","v":0.59494970464301533},{"$f":"CS198-CT198","v":0}]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J195-J198","v":0.54131199551503362},{"$f":"K195-K198","v":0.48467809452995742},{"$f":"L195-L198","v":0.42807356797485269},{"$f":"M195-M198","v":0.3689895369735236},{"$f":"N195-N198","v":0.30754607016675972},{"$f":"O195-O198","v":0.24367558575023859},0.17730879943126296,0.10837468438837664,3.6800430328813249E-2,1.8041124150158794E-16,1.8378493171766763E-16,1.8722170994078803E-16,1.9072275591668077E-16,1.9428927145232271E-16,1.9792248082848114E-16,2.0162363121997373E-16,2.0539399312378724E-16,2.0923486079520205E-16,2.1314755269207234E-16,2.171334119274141E-16,2.2119380673045675E-16,2.2533013091631631E-16,2.2954380436445143E-16,2.3383627350606666E-16,2.3820901182063009E-16,2.4266352034167586E-16,2.4720132817206518E-16,2.5182399300888282E-16,2.5653310167814891E-16,2.613302706795303E-16,2.6621714674123753E-16,2.7119540738529868E-16,2.7626676150340376E-16,2.8143294994351739E-16,2.8669574610746115E-16,2.9205695655967066E-16,2.9751842164733651E-16,3.0308201613214168E-16,3.0874964983381275E-16,3.1452326828570505E-16,3.2040485340264773E-16,3.2639642416127726E-16,3.3250003729309315E-16,3.3871778799047399E-16,3.4505181062589583E-16,3.5150427948460006E-16,3.5807740951096207E-16,3.6477345706881704E-16,3.7159472071600391E-16,3.7854354199339317E-16,3.8562230622866962E-16,3.9283344335514572E-16,4.0017942874588696E-16,4.0766278406343504E-16,4.1528607812542126E-16,4.2305192778636665E-16,4.309629988359717E-16,4.3902200691420438E-16,4.4723171844349999E-16,4.555949515783934E-16,4.641145771729094E-16,4.7279351976604278E-16,4.8163475858566778E-16,4.9064132857121974E-16,4.9981632141550152E-16,5.0916288662597135E-16,5.1868423260587697E-16,5.2838362775560687E-16,5.3826440159463675E-16,{"$f":"CA195-CA198","v":5.4832994590445643E-16},5.5858371589286977E-16,5.6902923138006644E-16,5.796700780068737E-16,5.9050990846560225E-16,6.0155244375390904E-16,6.1280147445210716E-16,6.242608620243616E-16,6.3593454014421712E-16,6.4782651604491397E-16,6.5994087189495381E-16,6.7228176619938947E-16,{"$f":"CM195-CM198","v":6.8485343522731801E-16},{"$f":"CN195-CN198","v":6.9766019446606881E-16},{"$f":"CO195-CO198","v":7.1070644010258428E-16},{"$f":"CP195-CP198","v":7.2399665053250265E-16},{"$f":"CQ195-CQ198","v":7.3753538789746046E-16}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!F21-20.5,0)","v":0},"  years"]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H149","v":0}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G201<1,J202,J202/G201)","v":0},{"$f":"IF(SUM($J203:J203)+J203<$J202,J203,$J202-SUM($J203:J203))","v":0},{"$f":"IF(SUM($J203:K203)+K203<$J202,K203,$J202-SUM($J203:K203))","v":0},{"$f":"IF(SUM($J203:L203)+L203<$J202,L203,$J202-SUM($J203:L203))","v":0},{"$f":"IF(SUM($J203:M203)+M203<$J202,M203,$J202-SUM($J203:M203))","v":0},{"$f":"IF(SUM($J203:N203)+N203<$J202,N203,$J202-SUM($J203:N203))","v":0},{"$f":"IF(SUM($J203:O203)+O203<$J202,O203,$J202-SUM($J203:O203))","v":0},{"$f":"IF(SUM($J203:P203)+P203<$J202,P203,$J202-SUM($J203:P203))","v":0},{"$f":"IF(SUM($J203:Q203)+Q203<$J202,Q203,$J202-SUM($J203:Q203))","v":0},{"$f":"IF(SUM($J203:R203)+R203<$J202,R203,$J202-SUM($J203:R203))","v":0},{"$f":"IF(SUM($J203:S203)+S203<$J202,S203,$J202-SUM($J203:S203))","v":0},{"$f":"IF(SUM($J203:T203)+T203<$J202,T203,$J202-SUM($J203:T203))","v":0},{"$f":"IF(SUM($J203:U203)+U203<$J202,U203,$J202-SUM($J203:U203))","v":0},{"$f":"IF(SUM($J203:V203)+V203<$J202,V203,$J202-SUM($J203:V203))","v":0},{"$f":"IF(SUM($J203:W203)+W203<$J202,W203,$J202-SUM($J203:W203))","v":0},{"$f":"IF(SUM($J203:X203)+X203<$J202,X203,$J202-SUM($J203:X203))","v":0},{"$f":"IF(SUM($J203:Y203)+Y203<$J202,Y203,$J202-SUM($J203:Y203))","v":0},{"$f":"IF(SUM($J203:Z203)+Z203<$J202,Z203,$J202-SUM($J203:Z203))","v":0},{"$f":"IF(SUM($J203:AA203)+AA203<$J202,AA203,$J202-SUM($J203:AA203))","v":0},{"$f":"IF(SUM($J203:AB203)+AB203<$J202,AB203,$J202-SUM($J203:AB203))","v":0},{"$f":"IF(SUM($J203:AC203)+AC203<$J202,AC203,$J202-SUM($J203:AC203))","v":0},{"$f":"IF(SUM($J203:AD203)+AD203<$J202,AD203,$J202-SUM($J203:AD203))","v":0},{"$f":"IF(SUM($J203:AE203)+AE203<$J202,AE203,$J202-SUM($J203:AE203))","v":0},{"$f":"IF(SUM($J203:AF203)+AF203<$J202,AF203,$J202-SUM($J203:AF203))","v":0},{"$f":"IF(SUM($J203:AG203)+AG203<$J202,AG203,$J202-SUM($J203:AG203))","v":0},{"$f":"IF(SUM($J203:AH203)+AH203<$J202,AH203,$J202-SUM($J203:AH203))","v":0},{"$f":"IF(SUM($J203:AI203)+AI203<$J202,AI203,$J202-SUM($J203:AI203))","v":0},{"$f":"IF(SUM($J203:AJ203)+AJ203<$J202,AJ203,$J202-SUM($J203:AJ203))","v":0},{"$f":"IF(SUM($J203:AK203)+AK203<$J202,AK203,$J202-SUM($J203:AK203))","v":0},{"$f":"IF(SUM($J203:AL203)+AL203<$J202,AL203,$J202-SUM($J203:AL203))","v":0},{"$f":"IF(SUM($J203:AM203)+AM203<$J202,AM203,$J202-SUM($J203:AM203))","v":0},{"$f":"IF(SUM($J203:AN203)+AN203<$J202,AN203,$J202-SUM($J203:AN203))","v":0},{"$f":"IF(SUM($J203:AO203)+AO203<$J202,AO203,$J202-SUM($J203:AO203))","v":0},{"$f":"IF(SUM($J203:AP203)+AP203<$J202,AP203,$J202-SUM($J203:AP203))","v":0},{"$f":"IF(SUM($J203:AQ203)+AQ203<$J202,AQ203,$J202-SUM($J203:AQ203))","v":0},{"$f":"IF(SUM($J203:AR203)+AR203<$J202,AR203,$J202-SUM($J203:AR203))","v":0},{"$f":"IF(SUM($J203:AS203)+AS203<$J202,AS203,$J202-SUM($J203:AS203))","v":0},{"$f":"IF(SUM($J203:AT203)+AT203<$J202,AT203,$J202-SUM($J203:AT203))","v":0},{"$f":"IF(SUM($J203:AU203)+AU203<$J202,AU203,$J202-SUM($J203:AU203))","v":0},{"$f":"IF(SUM($J203:AV203)+AV203<$J202,AV203,$J202-SUM($J203:AV203))","v":0},{"$f":"IF(SUM($J203:AW203)+AW203<$J202,AW203,$J202-SUM($J203:AW203))","v":0},{"$f":"IF(SUM($J203:AX203)+AX203<$J202,AX203,$J202-SUM($J203:AX203))","v":0},{"$f":"IF(SUM($J203:AY203)+AY203<$J202,AY203,$J202-SUM($J203:AY203))","v":0},{"$f":"IF(SUM($J203:AZ203)+AZ203<$J202,AZ203,$J202-SUM($J203:AZ203))","v":0},{"$f":"IF(SUM($J203:BA203)+BA203<$J202,BA203,$J202-SUM($J203:BA203))","v":0},{"$f":"IF(SUM($J203:BB203)+BB203<$J202,BB203,$J202-SUM($J203:BB203))","v":0},{"$f":"IF(SUM($J203:BC203)+BC203<$J202,BC203,$J202-SUM($J203:BC203))","v":0},{"$f":"IF(SUM($J203:BD203)+BD203<$J202,BD203,$J202-SUM($J203:BD203))","v":0},{"$f":"IF(SUM($J203:BE203)+BE203<$J202,BE203,$J202-SUM($J203:BE203))","v":0},{"$f":"IF(SUM($J203:BF203)+BF203<$J202,BF203,$J202-SUM($J203:BF203))","v":0},{"$f":"IF(SUM($J203:BG203)+BG203<$J202,BG203,$J202-SUM($J203:BG203))","v":0},{"$f":"IF(SUM($J203:BH203)+BH203<$J202,BH203,$J202-SUM($J203:BH203))","v":0},{"$f":"IF(SUM($J203:BI203)+BI203<$J202,BI203,$J202-SUM($J203:BI203))","v":0},{"$f":"IF(SUM($J203:BJ203)+BJ203<$J202,BJ203,$J202-SUM($J203:BJ203))","v":0},{"$f":"IF(SUM($J203:BK203)+BK203<$J202,BK203,$J202-SUM($J203:BK203))","v":0},{"$f":"IF(SUM($J203:BL203)+BL203<$J202,BL203,$J202-SUM($J203:BL203))","v":0},{"$f":"IF(SUM($J203:BM203)+BM203<$J202,BM203,$J202-SUM($J203:BM203))","v":0},{"$f":"IF(SUM($J203:BN203)+BN203<$J202,BN203,$J202-SUM($J203:BN203))","v":0},{"$f":"IF(SUM($J203:BO203)+BO203<$J202,BO203,$J202-SUM($J203:BO203))","v":0},{"$f":"IF(SUM($J203:BP203)+BP203<$J202,BP203,$J202-SUM($J203:BP203))","v":0},{"$f":"IF(SUM($J203:BQ203)+BQ203<$J202,BQ203,$J202-SUM($J203:BQ203))","v":0},{"$f":"IF(SUM($J203:BR203)+BR203<$J202,BR203,$J202-SUM($J203:BR203))","v":0},{"$f":"IF(SUM($J203:BS203)+BS203<$J202,BS203,$J202-SUM($J203:BS203))","v":0},{"$f":"IF(SUM($J203:BT203)+BT203<$J202,BT203,$J202-SUM($J203:BT203))","v":0},{"$f":"IF(SUM($J203:BU203)+BU203<$J202,BU203,$J202-SUM($J203:BU203))","v":0},{"$f":"IF(SUM($J203:BV203)+BV203<$J202,BV203,$J202-SUM($J203:BV203))","v":0},{"$f":"IF(SUM($J203:BW203)+BW203<$J202,BW203,$J202-SUM($J203:BW203))","v":0},{"$f":"IF(SUM($J203:BX203)+BX203<$J202,BX203,$J202-SUM($J203:BX203))","v":0},{"$f":"IF(SUM($J203:BY203)+BY203<$J202,BY203,$J202-SUM($J203:BY203))","v":0},{"$f":"IF(SUM($J203:BZ203)+BZ203<$J202,BZ203,$J202-SUM($J203:BZ203))","v":0},{"$f":"IF(SUM($J203:CA203)+CA203<$J202,CA203,$J202-SUM($J203:CA203))","v":0},{"$f":"IF(SUM($J203:CB203)+CB203<$J202,CB203,$J202-SUM($J203:CB203))","v":0},{"$f":"IF(SUM($J203:CC203)+CC203<$J202,CC203,$J202-SUM($J203:CC203))","v":0},{"$f":"IF(SUM($J203:CD203)+CD203<$J202,CD203,$J202-SUM($J203:CD203))","v":0},{"$f":"IF(SUM($J203:CE203)+CE203<$J202,CE203,$J202-SUM($J203:CE203))","v":0},{"$f":"IF(SUM($J203:CF203)+CF203<$J202,CF203,$J202-SUM($J203:CF203))","v":0},{"$f":"IF(SUM($J203:CG203)+CG203<$J202,CG203,$J202-SUM($J203:CG203))","v":0},{"$f":"IF(SUM($J203:CH203)+CH203<$J202,CH203,$J202-SUM($J203:CH203))","v":0},{"$f":"IF(SUM($J203:CI203)+CI203<$J202,CI203,$J202-SUM($J203:CI203))","v":0},{"$f":"IF(SUM($J203:CJ203)+CJ203<$J202,CJ203,$J202-SUM($J203:CJ203))","v":0},{"$f":"IF(SUM($J203:CK203)+CK203<$J202,CK203,$J202-SUM($J203:CK203))","v":0},{"$f":"IF(SUM($J203:CL203)+CL203<$J202,CL203,$J202-SUM($J203:CL203))","v":0},{"$f":"IF(SUM($J203:CM203)+CM203<$J202,CM203,$J202-SUM($J203:CM203))","v":0},{"$f":"IF(SUM($J203:CN203)+CN203<$J202,CN203,$J202-SUM($J203:CN203))","v":0},{"$f":"IF(SUM($J203:CO203)+CO203<$J202,CO203,$J202-SUM($J203:CO203))","v":0},{"$f":"IF(SUM($J203:CP203)+CP203<$J202,CP203,$J202-SUM($J203:CP203))","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J202","v":0},{"$f":"J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J205","v":0},{"$f":"K$5*K205","v":0},{"$f":"L$5*L205","v":0},{"$f":"M$5*M205","v":0},{"$f":"N$5*N205","v":0},{"$f":"O$5*O205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA205","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM205","v":0},{"$f":"CN$5*CN205","v":0},{"$f":"CO$5*CO205","v":0},{"$f":"CP$5*CP205","v":0},{"$f":"CQ$5*CQ205","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J203","v":0},{"$f":"K$6*K203","v":0},{"$f":"L$6*L203","v":0},{"$f":"M$6*M203","v":0},{"$f":"N$6*N203","v":0},{"$f":"O$6*O203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA203","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM203","v":0},{"$f":"CN$6*CN203","v":0},{"$f":"CO$6*CO203","v":0},{"$f":"CP$6*CP203","v":0},{"$f":"CQ$6*CQ203","v":0},null,{"$f":"J201","v":0},{"$f":"SUM(J207:CQ207)","v":0},{"$f":"CS207-CT207","v":0}]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J207-J206","v":0},{"$f":"K207-K206","v":0},{"$f":"L207-L206","v":0},{"$f":"M207-M206","v":0},{"$f":"N207-N206","v":0},{"$f":"O207-O206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA207-CA206","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM207-CM206","v":0},{"$f":"CN207-CN206","v":0},{"$f":"CO207-CO206","v":0},{"$f":"CP207-CP206","v":0},{"$f":"CQ207-CQ206","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J205-J208","v":0},{"$f":"K205-K208","v":0},{"$f":"L205-L208","v":0},{"$f":"M205-M208","v":0},{"$f":"N205-N208","v":0},{"$f":"O205-O208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA205-CA208","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM205-CM208","v":0},{"$f":"CN205-CN208","v":0},{"$f":"CO205-CO208","v":0},{"$f":"CP205-CP208","v":0},{"$f":"CQ205-CQ208","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G22-20.5,0)","v":0},"  years"]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H150","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G211<1,J212,J212/G211)","v":0},{"$f":"IF(SUM($J213:J213)+J213<$J212,J213,$J212-SUM($J213:J213))","v":0},{"$f":"IF(SUM($J213:K213)+K213<$J212,K213,$J212-SUM($J213:K213))","v":0},{"$f":"IF(SUM($J213:L213)+L213<$J212,L213,$J212-SUM($J213:L213))","v":0},{"$f":"IF(SUM($J213:M213)+M213<$J212,M213,$J212-SUM($J213:M213))","v":0},{"$f":"IF(SUM($J213:N213)+N213<$J212,N213,$J212-SUM($J213:N213))","v":0},{"$f":"IF(SUM($J213:O213)+O213<$J212,O213,$J212-SUM($J213:O213))","v":0},{"$f":"IF(SUM($J213:P213)+P213<$J212,P213,$J212-SUM($J213:P213))","v":0},{"$f":"IF(SUM($J213:Q213)+Q213<$J212,Q213,$J212-SUM($J213:Q213))","v":0},{"$f":"IF(SUM($J213:R213)+R213<$J212,R213,$J212-SUM($J213:R213))","v":0},{"$f":"IF(SUM($J213:S213)+S213<$J212,S213,$J212-SUM($J213:S213))","v":0},{"$f":"IF(SUM($J213:T213)+T213<$J212,T213,$J212-SUM($J213:T213))","v":0},{"$f":"IF(SUM($J213:U213)+U213<$J212,U213,$J212-SUM($J213:U213))","v":0},{"$f":"IF(SUM($J213:V213)+V213<$J212,V213,$J212-SUM($J213:V213))","v":0},{"$f":"IF(SUM($J213:W213)+W213<$J212,W213,$J212-SUM($J213:W213))","v":0},{"$f":"IF(SUM($J213:X213)+X213<$J212,X213,$J212-SUM($J213:X213))","v":0},{"$f":"IF(SUM($J213:Y213)+Y213<$J212,Y213,$J212-SUM($J213:Y213))","v":0},{"$f":"IF(SUM($J213:Z213)+Z213<$J212,Z213,$J212-SUM($J213:Z213))","v":0},{"$f":"IF(SUM($J213:AA213)+AA213<$J212,AA213,$J212-SUM($J213:AA213))","v":0},{"$f":"IF(SUM($J213:AB213)+AB213<$J212,AB213,$J212-SUM($J213:AB213))","v":0},{"$f":"IF(SUM($J213:AC213)+AC213<$J212,AC213,$J212-SUM($J213:AC213))","v":0},{"$f":"IF(SUM($J213:AD213)+AD213<$J212,AD213,$J212-SUM($J213:AD213))","v":0},{"$f":"IF(SUM($J213:AE213)+AE213<$J212,AE213,$J212-SUM($J213:AE213))","v":0},{"$f":"IF(SUM($J213:AF213)+AF213<$J212,AF213,$J212-SUM($J213:AF213))","v":0},{"$f":"IF(SUM($J213:AG213)+AG213<$J212,AG213,$J212-SUM($J213:AG213))","v":0},{"$f":"IF(SUM($J213:AH213)+AH213<$J212,AH213,$J212-SUM($J213:AH213))","v":0},{"$f":"IF(SUM($J213:AI213)+AI213<$J212,AI213,$J212-SUM($J213:AI213))","v":0},{"$f":"IF(SUM($J213:AJ213)+AJ213<$J212,AJ213,$J212-SUM($J213:AJ213))","v":0},{"$f":"IF(SUM($J213:AK213)+AK213<$J212,AK213,$J212-SUM($J213:AK213))","v":0},{"$f":"IF(SUM($J213:AL213)+AL213<$J212,AL213,$J212-SUM($J213:AL213))","v":0},{"$f":"IF(SUM($J213:AM213)+AM213<$J212,AM213,$J212-SUM($J213:AM213))","v":0},{"$f":"IF(SUM($J213:AN213)+AN213<$J212,AN213,$J212-SUM($J213:AN213))","v":0},{"$f":"IF(SUM($J213:AO213)+AO213<$J212,AO213,$J212-SUM($J213:AO213))","v":0},{"$f":"IF(SUM($J213:AP213)+AP213<$J212,AP213,$J212-SUM($J213:AP213))","v":0},{"$f":"IF(SUM($J213:AQ213)+AQ213<$J212,AQ213,$J212-SUM($J213:AQ213))","v":0},{"$f":"IF(SUM($J213:AR213)+AR213<$J212,AR213,$J212-SUM($J213:AR213))","v":0},{"$f":"IF(SUM($J213:AS213)+AS213<$J212,AS213,$J212-SUM($J213:AS213))","v":0},{"$f":"IF(SUM($J213:AT213)+AT213<$J212,AT213,$J212-SUM($J213:AT213))","v":0},{"$f":"IF(SUM($J213:AU213)+AU213<$J212,AU213,$J212-SUM($J213:AU213))","v":0},{"$f":"IF(SUM($J213:AV213)+AV213<$J212,AV213,$J212-SUM($J213:AV213))","v":0},{"$f":"IF(SUM($J213:AW213)+AW213<$J212,AW213,$J212-SUM($J213:AW213))","v":0},{"$f":"IF(SUM($J213:AX213)+AX213<$J212,AX213,$J212-SUM($J213:AX213))","v":0},{"$f":"IF(SUM($J213:AY213)+AY213<$J212,AY213,$J212-SUM($J213:AY213))","v":0},{"$f":"IF(SUM($J213:AZ213)+AZ213<$J212,AZ213,$J212-SUM($J213:AZ213))","v":0},{"$f":"IF(SUM($J213:BA213)+BA213<$J212,BA213,$J212-SUM($J213:BA213))","v":0},{"$f":"IF(SUM($J213:BB213)+BB213<$J212,BB213,$J212-SUM($J213:BB213))","v":0},{"$f":"IF(SUM($J213:BC213)+BC213<$J212,BC213,$J212-SUM($J213:BC213))","v":0},{"$f":"IF(SUM($J213:BD213)+BD213<$J212,BD213,$J212-SUM($J213:BD213))","v":0},{"$f":"IF(SUM($J213:BE213)+BE213<$J212,BE213,$J212-SUM($J213:BE213))","v":0},{"$f":"IF(SUM($J213:BF213)+BF213<$J212,BF213,$J212-SUM($J213:BF213))","v":0},{"$f":"IF(SUM($J213:BG213)+BG213<$J212,BG213,$J212-SUM($J213:BG213))","v":0},{"$f":"IF(SUM($J213:BH213)+BH213<$J212,BH213,$J212-SUM($J213:BH213))","v":0},{"$f":"IF(SUM($J213:BI213)+BI213<$J212,BI213,$J212-SUM($J213:BI213))","v":0},{"$f":"IF(SUM($J213:BJ213)+BJ213<$J212,BJ213,$J212-SUM($J213:BJ213))","v":0},{"$f":"IF(SUM($J213:BK213)+BK213<$J212,BK213,$J212-SUM($J213:BK213))","v":0},{"$f":"IF(SUM($J213:BL213)+BL213<$J212,BL213,$J212-SUM($J213:BL213))","v":0},{"$f":"IF(SUM($J213:BM213)+BM213<$J212,BM213,$J212-SUM($J213:BM213))","v":0},{"$f":"IF(SUM($J213:BN213)+BN213<$J212,BN213,$J212-SUM($J213:BN213))","v":0},{"$f":"IF(SUM($J213:BO213)+BO213<$J212,BO213,$J212-SUM($J213:BO213))","v":0},{"$f":"IF(SUM($J213:BP213)+BP213<$J212,BP213,$J212-SUM($J213:BP213))","v":0},{"$f":"IF(SUM($J213:BQ213)+BQ213<$J212,BQ213,$J212-SUM($J213:BQ213))","v":0},{"$f":"IF(SUM($J213:BR213)+BR213<$J212,BR213,$J212-SUM($J213:BR213))","v":0},{"$f":"IF(SUM($J213:BS213)+BS213<$J212,BS213,$J212-SUM($J213:BS213))","v":0},{"$f":"IF(SUM($J213:BT213)+BT213<$J212,BT213,$J212-SUM($J213:BT213))","v":0},{"$f":"IF(SUM($J213:BU213)+BU213<$J212,BU213,$J212-SUM($J213:BU213))","v":0},{"$f":"IF(SUM($J213:BV213)+BV213<$J212,BV213,$J212-SUM($J213:BV213))","v":0},{"$f":"IF(SUM($J213:BW213)+BW213<$J212,BW213,$J212-SUM($J213:BW213))","v":0},{"$f":"IF(SUM($J213:BX213)+BX213<$J212,BX213,$J212-SUM($J213:BX213))","v":0},{"$f":"IF(SUM($J213:BY213)+BY213<$J212,BY213,$J212-SUM($J213:BY213))","v":0},{"$f":"IF(SUM($J213:BZ213)+BZ213<$J212,BZ213,$J212-SUM($J213:BZ213))","v":0},{"$f":"IF(SUM($J213:CA213)+CA213<$J212,CA213,$J212-SUM($J213:CA213))","v":0},{"$f":"IF(SUM($J213:CB213)+CB213<$J212,CB213,$J212-SUM($J213:CB213))","v":0},{"$f":"IF(SUM($J213:CC213)+CC213<$J212,CC213,$J212-SUM($J213:CC213))","v":0},{"$f":"IF(SUM($J213:CD213)+CD213<$J212,CD213,$J212-SUM($J213:CD213))","v":0},{"$f":"IF(SUM($J213:CE213)+CE213<$J212,CE213,$J212-SUM($J213:CE213))","v":0},{"$f":"IF(SUM($J213:CF213)+CF213<$J212,CF213,$J212-SUM($J213:CF213))","v":0},{"$f":"IF(SUM($J213:CG213)+CG213<$J212,CG213,$J212-SUM($J213:CG213))","v":0},{"$f":"IF(SUM($J213:CH213)+CH213<$J212,CH213,$J212-SUM($J213:CH213))","v":0},{"$f":"IF(SUM($J213:CI213)+CI213<$J212,CI213,$J212-SUM($J213:CI213))","v":0},{"$f":"IF(SUM($J213:CJ213)+CJ213<$J212,CJ213,$J212-SUM($J213:CJ213))","v":0},{"$f":"IF(SUM($J213:CK213)+CK213<$J212,CK213,$J212-SUM($J213:CK213))","v":0},{"$f":"IF(SUM($J213:CL213)+CL213<$J212,CL213,$J212-SUM($J213:CL213))","v":0},{"$f":"IF(SUM($J213:CM213)+CM213<$J212,CM213,$J212-SUM($J213:CM213))","v":0},{"$f":"IF(SUM($J213:CN213)+CN213<$J212,CN213,$J212-SUM($J213:CN213))","v":0},{"$f":"IF(SUM($J213:CO213)+CO213<$J212,CO213,$J212-SUM($J213:CO213))","v":0},{"$f":"IF(SUM($J213:CP213)+CP213<$J212,CP213,$J212-SUM($J213:CP213))","v":0}]
[]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J212","v":0},{"$f":"J219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J215","v":0},{"$f":"K$5*K215","v":0},{"$f":"L$5*L215","v":0},{"$f":"M$5*M215","v":0},{"$f":"N$5*N215","v":0},{"$f":"O$5*O215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA215","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM215","v":0},{"$f":"CN$5*CN215","v":0},{"$f":"CO$5*CO215","v":0},{"$f":"CP$5*CP215","v":0},{"$f":"CQ$5*CQ215","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J213","v":0},{"$f":"K$6*K213","v":0},{"$f":"L$6*L213","v":0},{"$f":"M$6*M213","v":0},{"$f":"N$6*N213","v":0},{"$f":"O$6*O213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM213","v":0},{"$f":"CN$6*CN213","v":0},{"$f":"CO$6*CO213","v":0},{"$f":"CP$6*CP213","v":0},{"$f":"CQ$6*CQ213","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J217-J216","v":0},{"$f":"K217-K216","v":0},{"$f":"L217-L216","v":0},{"$f":"M217-M216","v":0},{"$f":"N217-N216","v":0},{"$f":"O217-O216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA217-CA216","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM217-CM216","v":0},{"$f":"CN217-CN216","v":0},{"$f":"CO217-CO216","v":0},{"$f":"CP217-CP216","v":0},{"$f":"CQ217-CQ216","v":0},null,{"$f":"J212","v":0},{"$f":"SUM(J218:CQ218)","v":0},{"$f":"CS218-CT218","v":0}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J215-J218","v":0},{"$f":"K215-K218","v":0},{"$f":"L215-L218","v":0},{"$f":"M215-M218","v":0},{"$f":"N215-N218","v":0},{"$f":"O215-O218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA215-CA218","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM215-CM218","v":0},{"$f":"CN215-CN218","v":0},{"$f":"CO215-CO218","v":0},{"$f":"CP215-CP218","v":0},{"$f":"CQ215-CQ218","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G23-20.5,0)","v":29.5},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H151","v":5.1228192236534396}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G221<1,J222,J222/G221)","v":0.17365488893740474},{"$f":"IF(SUM($J223:J223)+J223<$J222,J223,$J222-SUM($J223:J223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:K223)+K223<$J222,K223,$J222-SUM($J223:K223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:L223)+L223<$J222,L223,$J222-SUM($J223:L223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:M223)+M223<$J222,M223,$J222-SUM($J223:M223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:N223)+N223<$J222,N223,$J222-SUM($J223:N223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:O223)+O223<$J222,O223,$J222-SUM($J223:O223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:P223)+P223<$J222,P223,$J222-SUM($J223:P223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:Q223)+Q223<$J222,Q223,$J222-SUM($J223:Q223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:R223)+R223<$J222,R223,$J222-SUM($J223:R223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:S223)+S223<$J222,S223,$J222-SUM($J223:S223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:T223)+T223<$J222,T223,$J222-SUM($J223:T223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:U223)+U223<$J222,U223,$J222-SUM($J223:U223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:V223)+V223<$J222,V223,$J222-SUM($J223:V223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:W223)+W223<$J222,W223,$J222-SUM($J223:W223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:X223)+X223<$J222,X223,$J222-SUM($J223:X223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:Y223)+Y223<$J222,Y223,$J222-SUM($J223:Y223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:Z223)+Z223<$J222,Z223,$J222-SUM($J223:Z223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AA223)+AA223<$J222,AA223,$J222-SUM($J223:AA223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AB223)+AB223<$J222,AB223,$J222-SUM($J223:AB223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AC223)+AC223<$J222,AC223,$J222-SUM($J223:AC223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AD223)+AD223<$J222,AD223,$J222-SUM($J223:AD223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AE223)+AE223<$J222,AE223,$J222-SUM($J223:AE223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AF223)+AF223<$J222,AF223,$J222-SUM($J223:AF223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AG223)+AG223<$J222,AG223,$J222-SUM($J223:AG223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AH223)+AH223<$J222,AH223,$J222-SUM($J223:AH223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AI223)+AI223<$J222,AI223,$J222-SUM($J223:AI223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AJ223)+AJ223<$J222,AJ223,$J222-SUM($J223:AJ223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AK223)+AK223<$J222,AK223,$J222-SUM($J223:AK223))","v":0.17365488893740474},{"$f":"IF(SUM($J223:AL223)+AL223<$J222,AL223,$J222-SUM($J223:AL223))","v":8.682744446870494E-2},{"$f":"IF(SUM($J223:AM223)+AM223<$J222,AM223,$J222-SUM($J223:AM223))","v":0},{"$f":"IF(SUM($J223:AN223)+AN223<$J222,AN223,$J222-SUM($J223:AN223))","v":0},{"$f":"IF(SUM($J223:AO223)+AO223<$J222,AO223,$J222-SUM($J223:AO223))","v":0},{"$f":"IF(SUM($J223:AP223)+AP223<$J222,AP223,$J222-SUM($J223:AP223))","v":0},{"$f":"IF(SUM($J223:AQ223)+AQ223<$J222,AQ223,$J222-SUM($J223:AQ223))","v":0},{"$f":"IF(SUM($J223:AR223)+AR223<$J222,AR223,$J222-SUM($J223:AR223))","v":0},{"$f":"IF(SUM($J223:AS223)+AS223<$J222,AS223,$J222-SUM($J223:AS223))","v":0},{"$f":"IF(SUM($J223:AT223)+AT223<$J222,AT223,$J222-SUM($J223:AT223))","v":0},{"$f":"IF(SUM($J223:AU223)+AU223<$J222,AU223,$J222-SUM($J223:AU223))","v":0},{"$f":"IF(SUM($J223:AV223)+AV223<$J222,AV223,$J222-SUM($J223:AV223))","v":0},{"$f":"IF(SUM($J223:AW223)+AW223<$J222,AW223,$J222-SUM($J223:AW223))","v":0},{"$f":"IF(SUM($J223:AX223)+AX223<$J222,AX223,$J222-SUM($J223:AX223))","v":0},{"$f":"IF(SUM($J223:AY223)+AY223<$J222,AY223,$J222-SUM($J223:AY223))","v":0},{"$f":"IF(SUM($J223:AZ223)+AZ223<$J222,AZ223,$J222-SUM($J223:AZ223))","v":0},{"$f":"IF(SUM($J223:BA223)+BA223<$J222,BA223,$J222-SUM($J223:BA223))","v":0},{"$f":"IF(SUM($J223:BB223)+BB223<$J222,BB223,$J222-SUM($J223:BB223))","v":0},{"$f":"IF(SUM($J223:BC223)+BC223<$J222,BC223,$J222-SUM($J223:BC223))","v":0},{"$f":"IF(SUM($J223:BD223)+BD223<$J222,BD223,$J222-SUM($J223:BD223))","v":0},{"$f":"IF(SUM($J223:BE223)+BE223<$J222,BE223,$J222-SUM($J223:BE223))","v":0},{"$f":"IF(SUM($J223:BF223)+BF223<$J222,BF223,$J222-SUM($J223:BF223))","v":0},{"$f":"IF(SUM($J223:BG223)+BG223<$J222,BG223,$J222-SUM($J223:BG223))","v":0},{"$f":"IF(SUM($J223:BH223)+BH223<$J222,BH223,$J222-SUM($J223:BH223))","v":0},{"$f":"IF(SUM($J223:BI223)+BI223<$J222,BI223,$J222-SUM($J223:BI223))","v":0},{"$f":"IF(SUM($J223:BJ223)+BJ223<$J222,BJ223,$J222-SUM($J223:BJ223))","v":0},{"$f":"IF(SUM($J223:BK223)+BK223<$J222,BK223,$J222-SUM($J223:BK223))","v":0},{"$f":"IF(SUM($J223:BL223)+BL223<$J222,BL223,$J222-SUM($J223:BL223))","v":0},{"$f":"IF(SUM($J223:BM223)+BM223<$J222,BM223,$J222-SUM($J223:BM223))","v":0},{"$f":"IF(SUM($J223:BN223)+BN223<$J222,BN223,$J222-SUM($J223:BN223))","v":0},{"$f":"IF(SUM($J223:BO223)+BO223<$J222,BO223,$J222-SUM($J223:BO223))","v":0},{"$f":"IF(SUM($J223:BP223)+BP223<$J222,BP223,$J222-SUM($J223:BP223))","v":0},{"$f":"IF(SUM($J223:BQ223)+BQ223<$J222,BQ223,$J222-SUM($J223:BQ223))","v":0},{"$f":"IF(SUM($J223:BR223)+BR223<$J222,BR223,$J222-SUM($J223:BR223))","v":0},{"$f":"IF(SUM($J223:BS223)+BS223<$J222,BS223,$J222-SUM($J223:BS223))","v":0},{"$f":"IF(SUM($J223:BT223)+BT223<$J222,BT223,$J222-SUM($J223:BT223))","v":0},{"$f":"IF(SUM($J223:BU223)+BU223<$J222,BU223,$J222-SUM($J223:BU223))","v":0},{"$f":"IF(SUM($J223:BV223)+BV223<$J222,BV223,$J222-SUM($J223:BV223))","v":0},{"$f":"IF(SUM($J223:BW223)+BW223<$J222,BW223,$J222-SUM($J223:BW223))","v":0},{"$f":"IF(SUM($J223:BX223)+BX223<$J222,BX223,$J222-SUM($J223:BX223))","v":0},{"$f":"IF(SUM($J223:BY223)+BY223<$J222,BY223,$J222-SUM($J223:BY223))","v":0},{"$f":"IF(SUM($J223:BZ223)+BZ223<$J222,BZ223,$J222-SUM($J223:BZ223))","v":0},{"$f":"IF(SUM($J223:CA223)+CA223<$J222,CA223,$J222-SUM($J223:CA223))","v":0},{"$f":"IF(SUM($J223:CB223)+CB223<$J222,CB223,$J222-SUM($J223:CB223))","v":0},{"$f":"IF(SUM($J223:CC223)+CC223<$J222,CC223,$J222-SUM($J223:CC223))","v":0},{"$f":"IF(SUM($J223:CD223)+CD223<$J222,CD223,$J222-SUM($J223:CD223))","v":0},{"$f":"IF(SUM($J223:CE223)+CE223<$J222,CE223,$J222-SUM($J223:CE223))","v":0},{"$f":"IF(SUM($J223:CF223)+CF223<$J222,CF223,$J222-SUM($J223:CF223))","v":0},{"$f":"IF(SUM($J223:CG223)+CG223<$J222,CG223,$J222-SUM($J223:CG223))","v":0},{"$f":"IF(SUM($J223:CH223)+CH223<$J222,CH223,$J222-SUM($J223:CH223))","v":0},{"$f":"IF(SUM($J223:CI223)+CI223<$J222,CI223,$J222-SUM($J223:CI223))","v":0},{"$f":"IF(SUM($J223:CJ223)+CJ223<$J222,CJ223,$J222-SUM($J223:CJ223))","v":0},{"$f":"IF(SUM($J223:CK223)+CK223<$J222,CK223,$J222-SUM($J223:CK223))","v":0},{"$f":"IF(SUM($J223:CL223)+CL223<$J222,CL223,$J222-SUM($J223:CL223))","v":0},{"$f":"IF(SUM($J223:CM223)+CM223<$J222,CM223,$J222-SUM($J223:CM223))","v":0},{"$f":"IF(SUM($J223:CN223)+CN223<$J222,CN223,$J222-SUM($J223:CN223))","v":0},{"$f":"IF(SUM($J223:CO223)+CO223<$J222,CO223,$J222-SUM($J223:CO223))","v":0},{"$f":"IF(SUM($J223:CP223)+CP223<$J222,CP223,$J222-SUM($J223:CP223))","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J222","v":5.1228192236534396},{"$f":"J229","v":5.0327337137262491},4.9278240059629388,4.8392860771285298,4.7437512653832545,4.6429512017303951,4.5367223733169268,4.4248969931150617,4.3073028972469221,4.1837634399637915,4.0540973862281335,3.9181188018454409,3.7756369410918453,3.6264561317822479,3.4703756577225411,3.3071896384882784,3.1366869064709055,2.9586508811313998,2.772859440399873,2.5790847891583639,2.3770933247427091,2.1666454993979878,1.9474956796206448,1.7193920023189448,1.4820762277219548,1.2352835889657463,0.97874263828398345,0.7121750897284973,0.43529565834385453,0.14781189571829895,1.8041124150158794E-15,1.8378493171766765E-15,1.8722170994078802E-15,{"$f":"AP229","v":1.9072275591668076E-15},1.9428927145232269E-15,1.9792248082848111E-15,2.0162363121997371E-15,2.0539399312378723E-15,2.0923486079520205E-15,2.1314755269207234E-15,2.1713341192741409E-15,2.2119380673045674E-15,2.2533013091631629E-15,2.2954380436445142E-15,2.3383627350606665E-15,2.3820901182063011E-15,2.4266352034167589E-15,2.4720132817206523E-15,2.5182399300888286E-15,2.5653310167814897E-15,2.6133027067953034E-15,2.6621714674123755E-15,2.711954073852987E-15,2.7626676150340378E-15,2.8143294994351742E-15,2.866957461074612E-15,2.9205695655967071E-15,2.9751842164733654E-15,3.0308201613214171E-15,3.0874964983381277E-15,3.1452326828570506E-15,3.2040485340264773E-15,3.2639642416127724E-15,3.3250003729309312E-15,3.3871778799047395E-15,{"$f":"BV229","v":3.450518106258958E-15},3.5150427948460005E-15,3.580774095109621E-15,3.6477345706881705E-15,3.7159472071600389E-15,3.7854354199339316E-15,3.856223062286696E-15,3.928334433551457E-15,4.0017942874588691E-15,4.0766278406343496E-15,4.1528607812542116E-15,4.2305192778636654E-15,4.3096299883597158E-15,4.3902200691420425E-15,4.4723171844349987E-15,4.5559495157839332E-15,4.6411457717290924E-15,4.7279351976604264E-15,4.8163475858566768E-15,4.9064132857121964E-15,4.9981632141550142E-15]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J225","v":8.6501637922853744E-2},{"$f":"K$5*K225","v":7.4283892453524084E-2},{"$f":"L$5*L225","v":9.4076640113837706E-2},{"$f":"M$5*M225","v":9.0494649642303512E-2},{"$f":"N$5*N225","v":8.8708148662666866E-2},{"$f":"O$5*O225","v":8.6823187472358399E-2},8.483670838102654E-2,8.2745573771251663E-2,8.0546564178517452E-2,7.8236376327322901E-2,7.5811621122466102E-2,7.3268821594509745E-2,7.0604410798417519E-2,6.7814729664328041E-2,6.489602479941152E-2,6.1844446239730809E-2,5.8656045151005941E-2,5.5326771477157179E-2,5.1852471535477632E-2,4.822888555726141E-2,4.445164517268866E-2,4.0516270838742374E-2,3.6418169208906059E-2,3.215263044336427E-2,2.7714825458400556E-2,2.3099803113659459E-2,1.8302487335910493E-2,1.33176741779229E-2,8.1400288110300804E-3,2.7640824499321906E-3,3.3736902160796945E-17,3.4367782231203852E-17,3.5010459758927366E-17,3.5665155356419306E-17,3.6332093761584344E-17,3.7011503914925969E-17,3.7703619038135085E-17,3.8408676714148213E-17,3.9126918968702787E-17,3.985859235341753E-17,4.0603948030426437E-17,4.1363241858595413E-17,4.2136734481351147E-17,4.2924691416152419E-17,4.3727383145634463E-17,4.4545085210457836E-17,4.5378078303893394E-17,4.6226648368176199E-17,4.70910866926611E-17,4.7971690013813864E-17,4.8868760617072177E-17,4.9782606440611423E-17,5.0713541181050863E-17,5.1661884401136512E-17,5.262796163943776E-17,5.3612104522095245E-17,5.4614650876658427E-17,5.5635944848051935E-17,5.6676337016710502E-17,5.7736184518922987E-17,5.8815851169426851E-17,5.9915707586295126E-17,6.1036131318158848E-17,6.2177506973808415E-17,6.3340226354218626E-17,6.4524688587042518E-17,6.5731300263620216E-17,6.6960475578549918E-17,6.821263647186879E-17,{"$f":"CA$5*CA225","v":6.9488212773892738E-17},7.0787642352764529E-17,7.2111371264761216E-17,7.3459853907412255E-17,7.4833553175480862E-17,7.6232940619862342E-17,7.7658496609453766E-17,7.9110710496050553E-17,8.0590080782326688E-17,8.20971152929562E-17,8.3632331348934487E-17,8.5196255945159561E-17,{"$f":"CM$5*CM225","v":8.6789425931334035E-17},{"$f":"CN$5*CN225","v":8.8412388196249983E-17},{"$f":"CO$5*CO225","v":9.0065699855519866E-17},{"$f":"CP$5*CP225","v":9.1749928442818081E-17},{"$f":"CQ$5*CQ225","v":9.3465652104698768E-17}]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J223","v":0.17658714785004384},{"$f":"K$6*K223","v":0.17919360021683417},{"$f":"L$6*L223","v":0.18261456894824646},{"$f":"M$6*M223","v":0.18602946138757864},{"$f":"N$6*N223","v":0.18950821231552634},{"$f":"O$6*O223","v":0.19305201588582666},0.19666208858289161,0.20033966963939168,0.20408602146164828,0.20790243006298109,0.21179020550515884,0.21575068234810529,0.21978522010801485,0.22389520372403474,0.22808204403367416,0.23234717825710385,0.23669207049051166,0.24111821220868423,0.24562712277698664,0.25022034997291626,0.25489947051740974,0.25966609061608531,0.26452184651060612,0.26946840504035441,0.27450746421460903,0.27964075379542225,0.28487003589139659,0.29019710556256567,0.29562379143658568,0.15057597816822935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA223","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM223","v":0},{"$f":"CN$6*CN223","v":0},{"$f":"CO$6*CO223","v":0},{"$f":"CP$6*CP223","v":0},{"$f":"CQ$6*CQ223","v":0}]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J227-J226","v":9.0085509927190097E-2},{"$f":"K227-K226","v":0.10490970776331009},{"$f":"L227-L226","v":8.8537928834408752E-2},{"$f":"M227-M226","v":9.5534811745275131E-2},{"$f":"N227-N226","v":0.10080006365285947},{"$f":"O227-O226","v":0.10622882841346826},0.11182538020186507,0.11759409586814001,0.12353945728313083,0.1296660537356582,0.13597858438269272,0.14248186075359554,0.14918080930959732,0.15608047405970671,0.16318601923426262,0.17050273201737304,0.17803602533950572,0.18579144073152706,0.193774651241509,0.20199146441565485,0.21044782534472109,0.21914981977734294,0.22810367730170006,0.23731577459699013,0.24679263875620847,0.2565409506817628,0.26656754855548609,0.27687943138464277,0.28748376262555558,0.14781189571829714,-3.3736902160796945E-17,-3.4367782231203852E-17,-3.5010459758927366E-17,-3.5665155356419306E-17,-3.6332093761584344E-17,-3.7011503914925969E-17,-3.7703619038135085E-17,-3.8408676714148213E-17,-3.9126918968702787E-17,-3.985859235341753E-17,-4.0603948030426437E-17,-4.1363241858595413E-17,-4.2136734481351147E-17,-4.2924691416152419E-17,-4.3727383145634463E-17,-4.4545085210457836E-17,-4.5378078303893394E-17,-4.6226648368176199E-17,-4.70910866926611E-17,-4.7971690013813864E-17,-4.8868760617072177E-17,-4.9782606440611423E-17,-5.0713541181050863E-17,-5.1661884401136512E-17,-5.262796163943776E-17,-5.3612104522095245E-17,-5.4614650876658427E-17,-5.5635944848051935E-17,-5.6676337016710502E-17,-5.7736184518922987E-17,-5.8815851169426851E-17,-5.9915707586295126E-17,-6.1036131318158848E-17,-6.2177506973808415E-17,-6.3340226354218626E-17,-6.4524688587042518E-17,-6.5731300263620216E-17,-6.6960475578549918E-17,-6.821263647186879E-17,{"$f":"CA227-CA226","v":-6.9488212773892738E-17},-7.0787642352764529E-17,-7.2111371264761216E-17,-7.3459853907412255E-17,-7.4833553175480862E-17,-7.6232940619862342E-17,-7.7658496609453766E-17,-7.9110710496050553E-17,-8.0590080782326688E-17,-8.20971152929562E-17,-8.3632331348934487E-17,-8.5196255945159561E-17,{"$f":"CM227-CM226","v":-8.6789425931334035E-17},{"$f":"CN227-CN226","v":-8.8412388196249983E-17},{"$f":"CO227-CO226","v":-9.0065699855519866E-17},{"$f":"CP227-CP226","v":-9.1749928442818081E-17},{"$f":"CQ227-CQ226","v":-9.3465652104698768E-17},null,{"$f":"J222","v":5.1228192236534396},{"$f":"SUM(J228:CQ228)","v":5.1228192236534378},{"$f":"CS228-CT228","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J225-J228","v":5.0327337137262491},{"$f":"K225-K228","v":4.9278240059629388},{"$f":"L225-L228","v":4.8392860771285298},{"$f":"M225-M228","v":4.7437512653832545},{"$f":"N225-N228","v":4.6429512017303951},{"$f":"O225-O228","v":4.5367223733169268},4.4248969931150617,4.3073028972469221,4.1837634399637915,4.0540973862281335,3.9181188018454409,3.7756369410918453,3.6264561317822479,3.4703756577225411,3.3071896384882784,3.1366869064709055,2.9586508811313998,2.772859440399873,2.5790847891583639,2.3770933247427091,2.1666454993979878,1.9474956796206448,1.7193920023189448,1.4820762277219548,1.2352835889657463,0.97874263828398345,0.7121750897284973,0.43529565834385453,0.14781189571829895,1.8041124150158794E-15,1.8378493171766765E-15,1.8722170994078802E-15,1.9072275591668076E-15,1.9428927145232269E-15,1.9792248082848111E-15,2.0162363121997371E-15,2.0539399312378723E-15,2.0923486079520205E-15,2.1314755269207234E-15,2.1713341192741409E-15,2.2119380673045674E-15,2.2533013091631629E-15,2.2954380436445142E-15,2.3383627350606665E-15,2.3820901182063011E-15,2.4266352034167589E-15,2.4720132817206523E-15,2.5182399300888286E-15,2.5653310167814897E-15,2.6133027067953034E-15,2.6621714674123755E-15,2.711954073852987E-15,2.7626676150340378E-15,2.8143294994351742E-15,2.866957461074612E-15,2.9205695655967071E-15,2.9751842164733654E-15,3.0308201613214171E-15,3.0874964983381277E-15,3.1452326828570506E-15,3.2040485340264773E-15,3.2639642416127724E-15,3.3250003729309312E-15,3.3871778799047395E-15,3.450518106258958E-15,3.5150427948460005E-15,3.580774095109621E-15,3.6477345706881705E-15,3.7159472071600389E-15,{"$f":"CA225-CA228","v":3.7854354199339316E-15},3.856223062286696E-15,3.928334433551457E-15,4.0017942874588691E-15,4.0766278406343496E-15,4.1528607812542116E-15,4.2305192778636654E-15,4.3096299883597158E-15,4.3902200691420425E-15,4.4723171844349987E-15,4.5559495157839332E-15,4.6411457717290924E-15,{"$f":"CM225-CM228","v":4.7279351976604264E-15},{"$f":"CN225-CN228","v":4.8163475858566768E-15},{"$f":"CO225-CO228","v":4.9064132857121964E-15},{"$f":"CP225-CP228","v":4.9981632141550142E-15},{"$f":"CQ225-CQ228","v":5.0916288662597127E-15}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G24-20.5,0)","v":0},"  years"]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!H152","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G231<1,J232,J232/G231)","v":0},{"$f":"IF(SUM($J233:J233)+J233<$J232,J233,$J232-SUM($J233:J233))","v":0},{"$f":"IF(SUM($J233:K233)+K233<$J232,K233,$J232-SUM($J233:K233))","v":0},{"$f":"IF(SUM($J233:L233)+L233<$J232,L233,$J232-SUM($J233:L233))","v":0},{"$f":"IF(SUM($J233:M233)+M233<$J232,M233,$J232-SUM($J233:M233))","v":0},{"$f":"IF(SUM($J233:N233)+N233<$J232,N233,$J232-SUM($J233:N233))","v":0},{"$f":"IF(SUM($J233:O233)+O233<$J232,O233,$J232-SUM($J233:O233))","v":0},{"$f":"IF(SUM($J233:P233)+P233<$J232,P233,$J232-SUM($J233:P233))","v":0},{"$f":"IF(SUM($J233:Q233)+Q233<$J232,Q233,$J232-SUM($J233:Q233))","v":0},{"$f":"IF(SUM($J233:R233)+R233<$J232,R233,$J232-SUM($J233:R233))","v":0},{"$f":"IF(SUM($J233:S233)+S233<$J232,S233,$J232-SUM($J233:S233))","v":0},{"$f":"IF(SUM($J233:T233)+T233<$J232,T233,$J232-SUM($J233:T233))","v":0},{"$f":"IF(SUM($J233:U233)+U233<$J232,U233,$J232-SUM($J233:U233))","v":0},{"$f":"IF(SUM($J233:V233)+V233<$J232,V233,$J232-SUM($J233:V233))","v":0},{"$f":"IF(SUM($J233:W233)+W233<$J232,W233,$J232-SUM($J233:W233))","v":0},{"$f":"IF(SUM($J233:X233)+X233<$J232,X233,$J232-SUM($J233:X233))","v":0},{"$f":"IF(SUM($J233:Y233)+Y233<$J232,Y233,$J232-SUM($J233:Y233))","v":0},{"$f":"IF(SUM($J233:Z233)+Z233<$J232,Z233,$J232-SUM($J233:Z233))","v":0},{"$f":"IF(SUM($J233:AA233)+AA233<$J232,AA233,$J232-SUM($J233:AA233))","v":0},{"$f":"IF(SUM($J233:AB233)+AB233<$J232,AB233,$J232-SUM($J233:AB233))","v":0},{"$f":"IF(SUM($J233:AC233)+AC233<$J232,AC233,$J232-SUM($J233:AC233))","v":0},{"$f":"IF(SUM($J233:AD233)+AD233<$J232,AD233,$J232-SUM($J233:AD233))","v":0},{"$f":"IF(SUM($J233:AE233)+AE233<$J232,AE233,$J232-SUM($J233:AE233))","v":0},{"$f":"IF(SUM($J233:AF233)+AF233<$J232,AF233,$J232-SUM($J233:AF233))","v":0},{"$f":"IF(SUM($J233:AG233)+AG233<$J232,AG233,$J232-SUM($J233:AG233))","v":0},{"$f":"IF(SUM($J233:AH233)+AH233<$J232,AH233,$J232-SUM($J233:AH233))","v":0},{"$f":"IF(SUM($J233:AI233)+AI233<$J232,AI233,$J232-SUM($J233:AI233))","v":0},{"$f":"IF(SUM($J233:AJ233)+AJ233<$J232,AJ233,$J232-SUM($J233:AJ233))","v":0},{"$f":"IF(SUM($J233:AK233)+AK233<$J232,AK233,$J232-SUM($J233:AK233))","v":0},{"$f":"IF(SUM($J233:AL233)+AL233<$J232,AL233,$J232-SUM($J233:AL233))","v":0},{"$f":"IF(SUM($J233:AM233)+AM233<$J232,AM233,$J232-SUM($J233:AM233))","v":0},{"$f":"IF(SUM($J233:AN233)+AN233<$J232,AN233,$J232-SUM($J233:AN233))","v":0},{"$f":"IF(SUM($J233:AO233)+AO233<$J232,AO233,$J232-SUM($J233:AO233))","v":0},{"$f":"IF(SUM($J233:AP233)+AP233<$J232,AP233,$J232-SUM($J233:AP233))","v":0},{"$f":"IF(SUM($J233:AQ233)+AQ233<$J232,AQ233,$J232-SUM($J233:AQ233))","v":0},{"$f":"IF(SUM($J233:AR233)+AR233<$J232,AR233,$J232-SUM($J233:AR233))","v":0},{"$f":"IF(SUM($J233:AS233)+AS233<$J232,AS233,$J232-SUM($J233:AS233))","v":0},{"$f":"IF(SUM($J233:AT233)+AT233<$J232,AT233,$J232-SUM($J233:AT233))","v":0},{"$f":"IF(SUM($J233:AU233)+AU233<$J232,AU233,$J232-SUM($J233:AU233))","v":0},{"$f":"IF(SUM($J233:AV233)+AV233<$J232,AV233,$J232-SUM($J233:AV233))","v":0},{"$f":"IF(SUM($J233:AW233)+AW233<$J232,AW233,$J232-SUM($J233:AW233))","v":0},{"$f":"IF(SUM($J233:AX233)+AX233<$J232,AX233,$J232-SUM($J233:AX233))","v":0},{"$f":"IF(SUM($J233:AY233)+AY233<$J232,AY233,$J232-SUM($J233:AY233))","v":0},{"$f":"IF(SUM($J233:AZ233)+AZ233<$J232,AZ233,$J232-SUM($J233:AZ233))","v":0},{"$f":"IF(SUM($J233:BA233)+BA233<$J232,BA233,$J232-SUM($J233:BA233))","v":0},{"$f":"IF(SUM($J233:BB233)+BB233<$J232,BB233,$J232-SUM($J233:BB233))","v":0},{"$f":"IF(SUM($J233:BC233)+BC233<$J232,BC233,$J232-SUM($J233:BC233))","v":0},{"$f":"IF(SUM($J233:BD233)+BD233<$J232,BD233,$J232-SUM($J233:BD233))","v":0},{"$f":"IF(SUM($J233:BE233)+BE233<$J232,BE233,$J232-SUM($J233:BE233))","v":0},{"$f":"IF(SUM($J233:BF233)+BF233<$J232,BF233,$J232-SUM($J233:BF233))","v":0},{"$f":"IF(SUM($J233:BG233)+BG233<$J232,BG233,$J232-SUM($J233:BG233))","v":0},{"$f":"IF(SUM($J233:BH233)+BH233<$J232,BH233,$J232-SUM($J233:BH233))","v":0},{"$f":"IF(SUM($J233:BI233)+BI233<$J232,BI233,$J232-SUM($J233:BI233))","v":0},{"$f":"IF(SUM($J233:BJ233)+BJ233<$J232,BJ233,$J232-SUM($J233:BJ233))","v":0},{"$f":"IF(SUM($J233:BK233)+BK233<$J232,BK233,$J232-SUM($J233:BK233))","v":0},{"$f":"IF(SUM($J233:BL233)+BL233<$J232,BL233,$J232-SUM($J233:BL233))","v":0},{"$f":"IF(SUM($J233:BM233)+BM233<$J232,BM233,$J232-SUM($J233:BM233))","v":0},{"$f":"IF(SUM($J233:BN233)+BN233<$J232,BN233,$J232-SUM($J233:BN233))","v":0},{"$f":"IF(SUM($J233:BO233)+BO233<$J232,BO233,$J232-SUM($J233:BO233))","v":0},{"$f":"IF(SUM($J233:BP233)+BP233<$J232,BP233,$J232-SUM($J233:BP233))","v":0},{"$f":"IF(SUM($J233:BQ233)+BQ233<$J232,BQ233,$J232-SUM($J233:BQ233))","v":0},{"$f":"IF(SUM($J233:BR233)+BR233<$J232,BR233,$J232-SUM($J233:BR233))","v":0},{"$f":"IF(SUM($J233:BS233)+BS233<$J232,BS233,$J232-SUM($J233:BS233))","v":0},{"$f":"IF(SUM($J233:BT233)+BT233<$J232,BT233,$J232-SUM($J233:BT233))","v":0},{"$f":"IF(SUM($J233:BU233)+BU233<$J232,BU233,$J232-SUM($J233:BU233))","v":0},{"$f":"IF(SUM($J233:BV233)+BV233<$J232,BV233,$J232-SUM($J233:BV233))","v":0},{"$f":"IF(SUM($J233:BW233)+BW233<$J232,BW233,$J232-SUM($J233:BW233))","v":0},{"$f":"IF(SUM($J233:BX233)+BX233<$J232,BX233,$J232-SUM($J233:BX233))","v":0},{"$f":"IF(SUM($J233:BY233)+BY233<$J232,BY233,$J232-SUM($J233:BY233))","v":0},{"$f":"IF(SUM($J233:BZ233)+BZ233<$J232,BZ233,$J232-SUM($J233:BZ233))","v":0},{"$f":"IF(SUM($J233:CA233)+CA233<$J232,CA233,$J232-SUM($J233:CA233))","v":0},{"$f":"IF(SUM($J233:CB233)+CB233<$J232,CB233,$J232-SUM($J233:CB233))","v":0},{"$f":"IF(SUM($J233:CC233)+CC233<$J232,CC233,$J232-SUM($J233:CC233))","v":0},{"$f":"IF(SUM($J233:CD233)+CD233<$J232,CD233,$J232-SUM($J233:CD233))","v":0},{"$f":"IF(SUM($J233:CE233)+CE233<$J232,CE233,$J232-SUM($J233:CE233))","v":0},{"$f":"IF(SUM($J233:CF233)+CF233<$J232,CF233,$J232-SUM($J233:CF233))","v":0},{"$f":"IF(SUM($J233:CG233)+CG233<$J232,CG233,$J232-SUM($J233:CG233))","v":0},{"$f":"IF(SUM($J233:CH233)+CH233<$J232,CH233,$J232-SUM($J233:CH233))","v":0},{"$f":"IF(SUM($J233:CI233)+CI233<$J232,CI233,$J232-SUM($J233:CI233))","v":0},{"$f":"IF(SUM($J233:CJ233)+CJ233<$J232,CJ233,$J232-SUM($J233:CJ233))","v":0},{"$f":"IF(SUM($J233:CK233)+CK233<$J232,CK233,$J232-SUM($J233:CK233))","v":0},{"$f":"IF(SUM($J233:CL233)+CL233<$J232,CL233,$J232-SUM($J233:CL233))","v":0},{"$f":"IF(SUM($J233:CM233)+CM233<$J232,CM233,$J232-SUM($J233:CM233))","v":0},{"$f":"IF(SUM($J233:CN233)+CN233<$J232,CN233,$J232-SUM($J233:CN233))","v":0},{"$f":"IF(SUM($J233:CO233)+CO233<$J232,CO233,$J232-SUM($J233:CO233))","v":0},{"$f":"IF(SUM($J233:CP233)+CP233<$J232,CP233,$J232-SUM($J233:CP233))","v":0}]
[]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J232","v":0},{"$f":"J239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J235","v":0},{"$f":"K$5*K235","v":0},{"$f":"L$5*L235","v":0},{"$f":"M$5*M235","v":0},{"$f":"N$5*N235","v":0},{"$f":"O$5*O235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA235","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM235","v":0},{"$f":"CN$5*CN235","v":0},{"$f":"CO$5*CO235","v":0},{"$f":"CP$5*CP235","v":0},{"$f":"CQ$5*CQ235","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J233","v":0},{"$f":"K$6*K233","v":0},{"$f":"L$6*L233","v":0},{"$f":"M$6*M233","v":0},{"$f":"N$6*N233","v":0},{"$f":"O$6*O233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA233","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM233","v":0},{"$f":"CN$6*CN233","v":0},{"$f":"CO$6*CO233","v":0},{"$f":"CP$6*CP233","v":0},{"$f":"CQ$6*CQ233","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J237-J236","v":0},{"$f":"K237-K236","v":0},{"$f":"L237-L236","v":0},{"$f":"M237-M236","v":0},{"$f":"N237-N236","v":0},{"$f":"O237-O236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA237-CA236","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM237-CM236","v":0},{"$f":"CN237-CN236","v":0},{"$f":"CO237-CO236","v":0},{"$f":"CP237-CP236","v":0},{"$f":"CQ237-CQ236","v":0},null,{"$f":"J232","v":0},{"$f":"SUM(J238:CQ238)","v":0},{"$f":"CS238-CT238","v":0}]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J235-J238","v":0},{"$f":"K235-K238","v":0},{"$f":"L235-L238","v":0},{"$f":"M235-M238","v":0},{"$f":"N235-N238","v":0},{"$f":"O235-O238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA235-CA238","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM235-CM238","v":0},{"$f":"CN235-CN238","v":0},{"$f":"CO235-CO238","v":0},{"$f":"CP235-CP238","v":0},{"$f":"CQ235-CQ238","v":0}]
[]
[]
[null,"CAPEX:  Q1 2000",null,null,null,null," Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G17-14.75,0)","v":55.25},"  years"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I145","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G244<1,J245,J245/G244)","v":0},{"$f":"IF(SUM($J246:J246)+J246<$J245,J246,$J245-SUM($J246:J246))","v":0},{"$f":"IF(SUM($J246:K246)+K246<$J245,K246,$J245-SUM($J246:K246))","v":0},{"$f":"IF(SUM($J246:L246)+L246<$J245,L246,$J245-SUM($J246:L246))","v":0},{"$f":"IF(SUM($J246:M246)+M246<$J245,M246,$J245-SUM($J246:M246))","v":0},{"$f":"IF(SUM($J246:N246)+N246<$J245,N246,$J245-SUM($J246:N246))","v":0},{"$f":"IF(SUM($J246:O246)+O246<$J245,O246,$J245-SUM($J246:O246))","v":0},{"$f":"IF(SUM($J246:P246)+P246<$J245,P246,$J245-SUM($J246:P246))","v":0},{"$f":"IF(SUM($J246:Q246)+Q246<$J245,Q246,$J245-SUM($J246:Q246))","v":0},{"$f":"IF(SUM($J246:R246)+R246<$J245,R246,$J245-SUM($J246:R246))","v":0},{"$f":"IF(SUM($J246:S246)+S246<$J245,S246,$J245-SUM($J246:S246))","v":0},{"$f":"IF(SUM($J246:T246)+T246<$J245,T246,$J245-SUM($J246:T246))","v":0},{"$f":"IF(SUM($J246:U246)+U246<$J245,U246,$J245-SUM($J246:U246))","v":0},{"$f":"IF(SUM($J246:V246)+V246<$J245,V246,$J245-SUM($J246:V246))","v":0},{"$f":"IF(SUM($J246:W246)+W246<$J245,W246,$J245-SUM($J246:W246))","v":0},{"$f":"IF(SUM($J246:X246)+X246<$J245,X246,$J245-SUM($J246:X246))","v":0},{"$f":"IF(SUM($J246:Y246)+Y246<$J245,Y246,$J245-SUM($J246:Y246))","v":0},{"$f":"IF(SUM($J246:Z246)+Z246<$J245,Z246,$J245-SUM($J246:Z246))","v":0},{"$f":"IF(SUM($J246:AA246)+AA246<$J245,AA246,$J245-SUM($J246:AA246))","v":0},{"$f":"IF(SUM($J246:AB246)+AB246<$J245,AB246,$J245-SUM($J246:AB246))","v":0},{"$f":"IF(SUM($J246:AC246)+AC246<$J245,AC246,$J245-SUM($J246:AC246))","v":0},{"$f":"IF(SUM($J246:AD246)+AD246<$J245,AD246,$J245-SUM($J246:AD246))","v":0},{"$f":"IF(SUM($J246:AE246)+AE246<$J245,AE246,$J245-SUM($J246:AE246))","v":0},{"$f":"IF(SUM($J246:AF246)+AF246<$J245,AF246,$J245-SUM($J246:AF246))","v":0},{"$f":"IF(SUM($J246:AG246)+AG246<$J245,AG246,$J245-SUM($J246:AG246))","v":0},{"$f":"IF(SUM($J246:AH246)+AH246<$J245,AH246,$J245-SUM($J246:AH246))","v":0},{"$f":"IF(SUM($J246:AI246)+AI246<$J245,AI246,$J245-SUM($J246:AI246))","v":0},{"$f":"IF(SUM($J246:AJ246)+AJ246<$J245,AJ246,$J245-SUM($J246:AJ246))","v":0},{"$f":"IF(SUM($J246:AK246)+AK246<$J245,AK246,$J245-SUM($J246:AK246))","v":0},{"$f":"IF(SUM($J246:AL246)+AL246<$J245,AL246,$J245-SUM($J246:AL246))","v":0},{"$f":"IF(SUM($J246:AM246)+AM246<$J245,AM246,$J245-SUM($J246:AM246))","v":0},{"$f":"IF(SUM($J246:AN246)+AN246<$J245,AN246,$J245-SUM($J246:AN246))","v":0},{"$f":"IF(SUM($J246:AO246)+AO246<$J245,AO246,$J245-SUM($J246:AO246))","v":0},{"$f":"IF(SUM($J246:AP246)+AP246<$J245,AP246,$J245-SUM($J246:AP246))","v":0},{"$f":"IF(SUM($J246:AQ246)+AQ246<$J245,AQ246,$J245-SUM($J246:AQ246))","v":0},{"$f":"IF(SUM($J246:AR246)+AR246<$J245,AR246,$J245-SUM($J246:AR246))","v":0},{"$f":"IF(SUM($J246:AS246)+AS246<$J245,AS246,$J245-SUM($J246:AS246))","v":0},{"$f":"IF(SUM($J246:AT246)+AT246<$J245,AT246,$J245-SUM($J246:AT246))","v":0},{"$f":"IF(SUM($J246:AU246)+AU246<$J245,AU246,$J245-SUM($J246:AU246))","v":0},{"$f":"IF(SUM($J246:AV246)+AV246<$J245,AV246,$J245-SUM($J246:AV246))","v":0},{"$f":"IF(SUM($J246:AW246)+AW246<$J245,AW246,$J245-SUM($J246:AW246))","v":0},{"$f":"IF(SUM($J246:AX246)+AX246<$J245,AX246,$J245-SUM($J246:AX246))","v":0},{"$f":"IF(SUM($J246:AY246)+AY246<$J245,AY246,$J245-SUM($J246:AY246))","v":0},{"$f":"IF(SUM($J246:AZ246)+AZ246<$J245,AZ246,$J245-SUM($J246:AZ246))","v":0},{"$f":"IF(SUM($J246:BA246)+BA246<$J245,BA246,$J245-SUM($J246:BA246))","v":0},{"$f":"IF(SUM($J246:BB246)+BB246<$J245,BB246,$J245-SUM($J246:BB246))","v":0},{"$f":"IF(SUM($J246:BC246)+BC246<$J245,BC246,$J245-SUM($J246:BC246))","v":0},{"$f":"IF(SUM($J246:BD246)+BD246<$J245,BD246,$J245-SUM($J246:BD246))","v":0},{"$f":"IF(SUM($J246:BE246)+BE246<$J245,BE246,$J245-SUM($J246:BE246))","v":0},{"$f":"IF(SUM($J246:BF246)+BF246<$J245,BF246,$J245-SUM($J246:BF246))","v":0},{"$f":"IF(SUM($J246:BG246)+BG246<$J245,BG246,$J245-SUM($J246:BG246))","v":0},{"$f":"IF(SUM($J246:BH246)+BH246<$J245,BH246,$J245-SUM($J246:BH246))","v":0},{"$f":"IF(SUM($J246:BI246)+BI246<$J245,BI246,$J245-SUM($J246:BI246))","v":0},{"$f":"IF(SUM($J246:BJ246)+BJ246<$J245,BJ246,$J245-SUM($J246:BJ246))","v":0},{"$f":"IF(SUM($J246:BK246)+BK246<$J245,BK246,$J245-SUM($J246:BK246))","v":0},{"$f":"IF(SUM($J246:BL246)+BL246<$J245,BL246,$J245-SUM($J246:BL246))","v":0},{"$f":"IF(SUM($J246:BM246)+BM246<$J245,BM246,$J245-SUM($J246:BM246))","v":0},{"$f":"IF(SUM($J246:BN246)+BN246<$J245,BN246,$J245-SUM($J246:BN246))","v":0},{"$f":"IF(SUM($J246:BO246)+BO246<$J245,BO246,$J245-SUM($J246:BO246))","v":0},{"$f":"IF(SUM($J246:BP246)+BP246<$J245,BP246,$J245-SUM($J246:BP246))","v":0},{"$f":"IF(SUM($J246:BQ246)+BQ246<$J245,BQ246,$J245-SUM($J246:BQ246))","v":0},{"$f":"IF(SUM($J246:BR246)+BR246<$J245,BR246,$J245-SUM($J246:BR246))","v":0},{"$f":"IF(SUM($J246:BS246)+BS246<$J245,BS246,$J245-SUM($J246:BS246))","v":0},{"$f":"IF(SUM($J246:BT246)+BT246<$J245,BT246,$J245-SUM($J246:BT246))","v":0},{"$f":"IF(SUM($J246:BU246)+BU246<$J245,BU246,$J245-SUM($J246:BU246))","v":0},{"$f":"IF(SUM($J246:BV246)+BV246<$J245,BV246,$J245-SUM($J246:BV246))","v":0},{"$f":"IF(SUM($J246:BW246)+BW246<$J245,BW246,$J245-SUM($J246:BW246))","v":0},{"$f":"IF(SUM($J246:BX246)+BX246<$J245,BX246,$J245-SUM($J246:BX246))","v":0},{"$f":"IF(SUM($J246:BY246)+BY246<$J245,BY246,$J245-SUM($J246:BY246))","v":0},{"$f":"IF(SUM($J246:BZ246)+BZ246<$J245,BZ246,$J245-SUM($J246:BZ246))","v":0},{"$f":"IF(SUM($J246:CA246)+CA246<$J245,CA246,$J245-SUM($J246:CA246))","v":0},{"$f":"IF(SUM($J246:CB246)+CB246<$J245,CB246,$J245-SUM($J246:CB246))","v":0},{"$f":"IF(SUM($J246:CC246)+CC246<$J245,CC246,$J245-SUM($J246:CC246))","v":0},{"$f":"IF(SUM($J246:CD246)+CD246<$J245,CD246,$J245-SUM($J246:CD246))","v":0},{"$f":"IF(SUM($J246:CE246)+CE246<$J245,CE246,$J245-SUM($J246:CE246))","v":0},{"$f":"IF(SUM($J246:CF246)+CF246<$J245,CF246,$J245-SUM($J246:CF246))","v":0},{"$f":"IF(SUM($J246:CG246)+CG246<$J245,CG246,$J245-SUM($J246:CG246))","v":0},{"$f":"IF(SUM($J246:CH246)+CH246<$J245,CH246,$J245-SUM($J246:CH246))","v":0},{"$f":"IF(SUM($J246:CI246)+CI246<$J245,CI246,$J245-SUM($J246:CI246))","v":0},{"$f":"IF(SUM($J246:CJ246)+CJ246<$J245,CJ246,$J245-SUM($J246:CJ246))","v":0},{"$f":"IF(SUM($J246:CK246)+CK246<$J245,CK246,$J245-SUM($J246:CK246))","v":0},{"$f":"IF(SUM($J246:CL246)+CL246<$J245,CL246,$J245-SUM($J246:CL246))","v":0},{"$f":"IF(SUM($J246:CM246)+CM246<$J245,CM246,$J245-SUM($J246:CM246))","v":0},{"$f":"IF(SUM($J246:CN246)+CN246<$J245,CN246,$J245-SUM($J246:CN246))","v":0},{"$f":"IF(SUM($J246:CO246)+CO246<$J245,CO246,$J245-SUM($J246:CO246))","v":0},{"$f":"IF(SUM($J246:CP246)+CP246<$J245,CP246,$J245-SUM($J246:CP246))","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J245","v":0},{"$f":"J252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J248","v":0},{"$f":"K$5*K248","v":0},{"$f":"L$5*L248","v":0},{"$f":"M$5*M248","v":0},{"$f":"N$5*N248","v":0},{"$f":"O$5*O248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA248","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM248","v":0},{"$f":"CN$5*CN248","v":0},{"$f":"CO$5*CO248","v":0},{"$f":"CP$5*CP248","v":0},{"$f":"CQ$5*CQ248","v":0}]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J246","v":0},{"$f":"K$6*K246","v":0},{"$f":"L$6*L246","v":0},{"$f":"M$6*M246","v":0},{"$f":"N$6*N246","v":0},{"$f":"O$6*O246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM246","v":0},{"$f":"CN$6*CN246","v":0},{"$f":"CO$6*CO246","v":0},{"$f":"CP$6*CP246","v":0},{"$f":"CQ$6*CQ246","v":0}]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J250-J249","v":0},{"$f":"K250-K249","v":0},{"$f":"L250-L249","v":0},{"$f":"M250-M249","v":0},{"$f":"N250-N249","v":0},{"$f":"O250-O249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA250-CA249","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM250-CM249","v":0},{"$f":"CN250-CN249","v":0},{"$f":"CO250-CO249","v":0},{"$f":"CP250-CP249","v":0},{"$f":"CQ250-CQ249","v":0},null,{"$f":"J245","v":0},{"$f":"SUM(J251:CQ251)","v":0},{"$f":"CS251-CT251","v":0}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J248-J251","v":0},{"$f":"K248-K251","v":0},{"$f":"L248-L251","v":0},{"$f":"M248-M251","v":0},{"$f":"N248-N251","v":0},{"$f":"O248-O251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA248-CA251","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM248-CM251","v":0},{"$f":"CN248-CN251","v":0},{"$f":"CO248-CO251","v":0},{"$f":"CP248-CP251","v":0},{"$f":"CQ248-CQ251","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G18-14.75,0)","v":35.25},"  years"]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I146","v":0}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G254<1,J255,J255/G254)","v":0},{"$f":"IF(SUM($J256:J256)+J256<$J255,J256,$J255-SUM($J256:J256))","v":0},{"$f":"IF(SUM($J256:K256)+K256<$J255,K256,$J255-SUM($J256:K256))","v":0},{"$f":"IF(SUM($J256:L256)+L256<$J255,L256,$J255-SUM($J256:L256))","v":0},{"$f":"IF(SUM($J256:M256)+M256<$J255,M256,$J255-SUM($J256:M256))","v":0},{"$f":"IF(SUM($J256:N256)+N256<$J255,N256,$J255-SUM($J256:N256))","v":0},{"$f":"IF(SUM($J256:O256)+O256<$J255,O256,$J255-SUM($J256:O256))","v":0},{"$f":"IF(SUM($J256:P256)+P256<$J255,P256,$J255-SUM($J256:P256))","v":0},{"$f":"IF(SUM($J256:Q256)+Q256<$J255,Q256,$J255-SUM($J256:Q256))","v":0},{"$f":"IF(SUM($J256:R256)+R256<$J255,R256,$J255-SUM($J256:R256))","v":0},{"$f":"IF(SUM($J256:S256)+S256<$J255,S256,$J255-SUM($J256:S256))","v":0},{"$f":"IF(SUM($J256:T256)+T256<$J255,T256,$J255-SUM($J256:T256))","v":0},{"$f":"IF(SUM($J256:U256)+U256<$J255,U256,$J255-SUM($J256:U256))","v":0},{"$f":"IF(SUM($J256:V256)+V256<$J255,V256,$J255-SUM($J256:V256))","v":0},{"$f":"IF(SUM($J256:W256)+W256<$J255,W256,$J255-SUM($J256:W256))","v":0},{"$f":"IF(SUM($J256:X256)+X256<$J255,X256,$J255-SUM($J256:X256))","v":0},{"$f":"IF(SUM($J256:Y256)+Y256<$J255,Y256,$J255-SUM($J256:Y256))","v":0},{"$f":"IF(SUM($J256:Z256)+Z256<$J255,Z256,$J255-SUM($J256:Z256))","v":0},{"$f":"IF(SUM($J256:AA256)+AA256<$J255,AA256,$J255-SUM($J256:AA256))","v":0},{"$f":"IF(SUM($J256:AB256)+AB256<$J255,AB256,$J255-SUM($J256:AB256))","v":0},{"$f":"IF(SUM($J256:AC256)+AC256<$J255,AC256,$J255-SUM($J256:AC256))","v":0},{"$f":"IF(SUM($J256:AD256)+AD256<$J255,AD256,$J255-SUM($J256:AD256))","v":0},{"$f":"IF(SUM($J256:AE256)+AE256<$J255,AE256,$J255-SUM($J256:AE256))","v":0},{"$f":"IF(SUM($J256:AF256)+AF256<$J255,AF256,$J255-SUM($J256:AF256))","v":0},{"$f":"IF(SUM($J256:AG256)+AG256<$J255,AG256,$J255-SUM($J256:AG256))","v":0},{"$f":"IF(SUM($J256:AH256)+AH256<$J255,AH256,$J255-SUM($J256:AH256))","v":0},{"$f":"IF(SUM($J256:AI256)+AI256<$J255,AI256,$J255-SUM($J256:AI256))","v":0},{"$f":"IF(SUM($J256:AJ256)+AJ256<$J255,AJ256,$J255-SUM($J256:AJ256))","v":0},{"$f":"IF(SUM($J256:AK256)+AK256<$J255,AK256,$J255-SUM($J256:AK256))","v":0},{"$f":"IF(SUM($J256:AL256)+AL256<$J255,AL256,$J255-SUM($J256:AL256))","v":0},{"$f":"IF(SUM($J256:AM256)+AM256<$J255,AM256,$J255-SUM($J256:AM256))","v":0},{"$f":"IF(SUM($J256:AN256)+AN256<$J255,AN256,$J255-SUM($J256:AN256))","v":0},{"$f":"IF(SUM($J256:AO256)+AO256<$J255,AO256,$J255-SUM($J256:AO256))","v":0},{"$f":"IF(SUM($J256:AP256)+AP256<$J255,AP256,$J255-SUM($J256:AP256))","v":0},{"$f":"IF(SUM($J256:AQ256)+AQ256<$J255,AQ256,$J255-SUM($J256:AQ256))","v":0},{"$f":"IF(SUM($J256:AR256)+AR256<$J255,AR256,$J255-SUM($J256:AR256))","v":0},{"$f":"IF(SUM($J256:AS256)+AS256<$J255,AS256,$J255-SUM($J256:AS256))","v":0},{"$f":"IF(SUM($J256:AT256)+AT256<$J255,AT256,$J255-SUM($J256:AT256))","v":0},{"$f":"IF(SUM($J256:AU256)+AU256<$J255,AU256,$J255-SUM($J256:AU256))","v":0},{"$f":"IF(SUM($J256:AV256)+AV256<$J255,AV256,$J255-SUM($J256:AV256))","v":0},{"$f":"IF(SUM($J256:AW256)+AW256<$J255,AW256,$J255-SUM($J256:AW256))","v":0},{"$f":"IF(SUM($J256:AX256)+AX256<$J255,AX256,$J255-SUM($J256:AX256))","v":0},{"$f":"IF(SUM($J256:AY256)+AY256<$J255,AY256,$J255-SUM($J256:AY256))","v":0},{"$f":"IF(SUM($J256:AZ256)+AZ256<$J255,AZ256,$J255-SUM($J256:AZ256))","v":0},{"$f":"IF(SUM($J256:BA256)+BA256<$J255,BA256,$J255-SUM($J256:BA256))","v":0},{"$f":"IF(SUM($J256:BB256)+BB256<$J255,BB256,$J255-SUM($J256:BB256))","v":0},{"$f":"IF(SUM($J256:BC256)+BC256<$J255,BC256,$J255-SUM($J256:BC256))","v":0},{"$f":"IF(SUM($J256:BD256)+BD256<$J255,BD256,$J255-SUM($J256:BD256))","v":0},{"$f":"IF(SUM($J256:BE256)+BE256<$J255,BE256,$J255-SUM($J256:BE256))","v":0},{"$f":"IF(SUM($J256:BF256)+BF256<$J255,BF256,$J255-SUM($J256:BF256))","v":0},{"$f":"IF(SUM($J256:BG256)+BG256<$J255,BG256,$J255-SUM($J256:BG256))","v":0},{"$f":"IF(SUM($J256:BH256)+BH256<$J255,BH256,$J255-SUM($J256:BH256))","v":0},{"$f":"IF(SUM($J256:BI256)+BI256<$J255,BI256,$J255-SUM($J256:BI256))","v":0},{"$f":"IF(SUM($J256:BJ256)+BJ256<$J255,BJ256,$J255-SUM($J256:BJ256))","v":0},{"$f":"IF(SUM($J256:BK256)+BK256<$J255,BK256,$J255-SUM($J256:BK256))","v":0},{"$f":"IF(SUM($J256:BL256)+BL256<$J255,BL256,$J255-SUM($J256:BL256))","v":0},{"$f":"IF(SUM($J256:BM256)+BM256<$J255,BM256,$J255-SUM($J256:BM256))","v":0},{"$f":"IF(SUM($J256:BN256)+BN256<$J255,BN256,$J255-SUM($J256:BN256))","v":0},{"$f":"IF(SUM($J256:BO256)+BO256<$J255,BO256,$J255-SUM($J256:BO256))","v":0},{"$f":"IF(SUM($J256:BP256)+BP256<$J255,BP256,$J255-SUM($J256:BP256))","v":0},{"$f":"IF(SUM($J256:BQ256)+BQ256<$J255,BQ256,$J255-SUM($J256:BQ256))","v":0},{"$f":"IF(SUM($J256:BR256)+BR256<$J255,BR256,$J255-SUM($J256:BR256))","v":0},{"$f":"IF(SUM($J256:BS256)+BS256<$J255,BS256,$J255-SUM($J256:BS256))","v":0},{"$f":"IF(SUM($J256:BT256)+BT256<$J255,BT256,$J255-SUM($J256:BT256))","v":0},{"$f":"IF(SUM($J256:BU256)+BU256<$J255,BU256,$J255-SUM($J256:BU256))","v":0},{"$f":"IF(SUM($J256:BV256)+BV256<$J255,BV256,$J255-SUM($J256:BV256))","v":0},{"$f":"IF(SUM($J256:BW256)+BW256<$J255,BW256,$J255-SUM($J256:BW256))","v":0},{"$f":"IF(SUM($J256:BX256)+BX256<$J255,BX256,$J255-SUM($J256:BX256))","v":0},{"$f":"IF(SUM($J256:BY256)+BY256<$J255,BY256,$J255-SUM($J256:BY256))","v":0},{"$f":"IF(SUM($J256:BZ256)+BZ256<$J255,BZ256,$J255-SUM($J256:BZ256))","v":0},{"$f":"IF(SUM($J256:CA256)+CA256<$J255,CA256,$J255-SUM($J256:CA256))","v":0},{"$f":"IF(SUM($J256:CB256)+CB256<$J255,CB256,$J255-SUM($J256:CB256))","v":0},{"$f":"IF(SUM($J256:CC256)+CC256<$J255,CC256,$J255-SUM($J256:CC256))","v":0},{"$f":"IF(SUM($J256:CD256)+CD256<$J255,CD256,$J255-SUM($J256:CD256))","v":0},{"$f":"IF(SUM($J256:CE256)+CE256<$J255,CE256,$J255-SUM($J256:CE256))","v":0},{"$f":"IF(SUM($J256:CF256)+CF256<$J255,CF256,$J255-SUM($J256:CF256))","v":0},{"$f":"IF(SUM($J256:CG256)+CG256<$J255,CG256,$J255-SUM($J256:CG256))","v":0},{"$f":"IF(SUM($J256:CH256)+CH256<$J255,CH256,$J255-SUM($J256:CH256))","v":0},{"$f":"IF(SUM($J256:CI256)+CI256<$J255,CI256,$J255-SUM($J256:CI256))","v":0},{"$f":"IF(SUM($J256:CJ256)+CJ256<$J255,CJ256,$J255-SUM($J256:CJ256))","v":0},{"$f":"IF(SUM($J256:CK256)+CK256<$J255,CK256,$J255-SUM($J256:CK256))","v":0},{"$f":"IF(SUM($J256:CL256)+CL256<$J255,CL256,$J255-SUM($J256:CL256))","v":0},{"$f":"IF(SUM($J256:CM256)+CM256<$J255,CM256,$J255-SUM($J256:CM256))","v":0},{"$f":"IF(SUM($J256:CN256)+CN256<$J255,CN256,$J255-SUM($J256:CN256))","v":0},{"$f":"IF(SUM($J256:CO256)+CO256<$J255,CO256,$J255-SUM($J256:CO256))","v":0},{"$f":"IF(SUM($J256:CP256)+CP256<$J255,CP256,$J255-SUM($J256:CP256))","v":0}]
[]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J255","v":0},{"$f":"J262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J258","v":0},{"$f":"K$5*K258","v":0},{"$f":"L$5*L258","v":0},{"$f":"M$5*M258","v":0},{"$f":"N$5*N258","v":0},{"$f":"O$5*O258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA258","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM258","v":0},{"$f":"CN$5*CN258","v":0},{"$f":"CO$5*CO258","v":0},{"$f":"CP$5*CP258","v":0},{"$f":"CQ$5*CQ258","v":0}]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J256","v":0},{"$f":"K$6*K256","v":0},{"$f":"L$6*L256","v":0},{"$f":"M$6*M256","v":0},{"$f":"N$6*N256","v":0},{"$f":"O$6*O256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA256","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM256","v":0},{"$f":"CN$6*CN256","v":0},{"$f":"CO$6*CO256","v":0},{"$f":"CP$6*CP256","v":0},{"$f":"CQ$6*CQ256","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J260-J259","v":0},{"$f":"K260-K259","v":0},{"$f":"L260-L259","v":0},{"$f":"M260-M259","v":0},{"$f":"N260-N259","v":0},{"$f":"O260-O259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA260-CA259","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM260-CM259","v":0},{"$f":"CN260-CN259","v":0},{"$f":"CO260-CO259","v":0},{"$f":"CP260-CP259","v":0},{"$f":"CQ260-CQ259","v":0},null,{"$f":"J255","v":0},{"$f":"SUM(J261:CQ261)","v":0},{"$f":"CS261-CT261","v":0}]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J258-J261","v":0},{"$f":"K258-K261","v":0},{"$f":"L258-L261","v":0},{"$f":"M258-M261","v":0},{"$f":"N258-N261","v":0},{"$f":"O258-O261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA258-CA261","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM258-CM261","v":0},{"$f":"CN258-CN261","v":0},{"$f":"CO258-CO261","v":0},{"$f":"CP258-CP261","v":0},{"$f":"CQ258-CQ261","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G19-14.75,0)","v":15.25},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I147","v":0.36935896881250085}]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G264<1,J265,J265/G264)","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:J266)+J266<$J265,J266,$J265-SUM($J266:J266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:K266)+K266<$J265,K266,$J265-SUM($J266:K266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:L266)+L266<$J265,L266,$J265-SUM($J266:L266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:M266)+M266<$J265,M266,$J265-SUM($J266:M266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:N266)+N266<$J265,N266,$J265-SUM($J266:N266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:O266)+O266<$J265,O266,$J265-SUM($J266:O266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:P266)+P266<$J265,P266,$J265-SUM($J266:P266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:Q266)+Q266<$J265,Q266,$J265-SUM($J266:Q266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:R266)+R266<$J265,R266,$J265-SUM($J266:R266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:S266)+S266<$J265,S266,$J265-SUM($J266:S266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:T266)+T266<$J265,T266,$J265-SUM($J266:T266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:U266)+U266<$J265,U266,$J265-SUM($J266:U266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:V266)+V266<$J265,V266,$J265-SUM($J266:V266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:W266)+W266<$J265,W266,$J265-SUM($J266:W266))","v":2.4220260250000056E-2},{"$f":"IF(SUM($J266:X266)+X266<$J265,X266,$J265-SUM($J266:X266))","v":6.0550650624999203E-3},{"$f":"IF(SUM($J266:Y266)+Y266<$J265,Y266,$J265-SUM($J266:Y266))","v":0},{"$f":"IF(SUM($J266:Z266)+Z266<$J265,Z266,$J265-SUM($J266:Z266))","v":0},{"$f":"IF(SUM($J266:AA266)+AA266<$J265,AA266,$J265-SUM($J266:AA266))","v":0},{"$f":"IF(SUM($J266:AB266)+AB266<$J265,AB266,$J265-SUM($J266:AB266))","v":0},{"$f":"IF(SUM($J266:AC266)+AC266<$J265,AC266,$J265-SUM($J266:AC266))","v":0},{"$f":"IF(SUM($J266:AD266)+AD266<$J265,AD266,$J265-SUM($J266:AD266))","v":0},{"$f":"IF(SUM($J266:AE266)+AE266<$J265,AE266,$J265-SUM($J266:AE266))","v":0},{"$f":"IF(SUM($J266:AF266)+AF266<$J265,AF266,$J265-SUM($J266:AF266))","v":0},{"$f":"IF(SUM($J266:AG266)+AG266<$J265,AG266,$J265-SUM($J266:AG266))","v":0},{"$f":"IF(SUM($J266:AH266)+AH266<$J265,AH266,$J265-SUM($J266:AH266))","v":0},{"$f":"IF(SUM($J266:AI266)+AI266<$J265,AI266,$J265-SUM($J266:AI266))","v":0},{"$f":"IF(SUM($J266:AJ266)+AJ266<$J265,AJ266,$J265-SUM($J266:AJ266))","v":0},{"$f":"IF(SUM($J266:AK266)+AK266<$J265,AK266,$J265-SUM($J266:AK266))","v":0},{"$f":"IF(SUM($J266:AL266)+AL266<$J265,AL266,$J265-SUM($J266:AL266))","v":0},{"$f":"IF(SUM($J266:AM266)+AM266<$J265,AM266,$J265-SUM($J266:AM266))","v":0},{"$f":"IF(SUM($J266:AN266)+AN266<$J265,AN266,$J265-SUM($J266:AN266))","v":0},{"$f":"IF(SUM($J266:AO266)+AO266<$J265,AO266,$J265-SUM($J266:AO266))","v":0},{"$f":"IF(SUM($J266:AP266)+AP266<$J265,AP266,$J265-SUM($J266:AP266))","v":0},{"$f":"IF(SUM($J266:AQ266)+AQ266<$J265,AQ266,$J265-SUM($J266:AQ266))","v":0},{"$f":"IF(SUM($J266:AR266)+AR266<$J265,AR266,$J265-SUM($J266:AR266))","v":0},{"$f":"IF(SUM($J266:AS266)+AS266<$J265,AS266,$J265-SUM($J266:AS266))","v":0},{"$f":"IF(SUM($J266:AT266)+AT266<$J265,AT266,$J265-SUM($J266:AT266))","v":0},{"$f":"IF(SUM($J266:AU266)+AU266<$J265,AU266,$J265-SUM($J266:AU266))","v":0},{"$f":"IF(SUM($J266:AV266)+AV266<$J265,AV266,$J265-SUM($J266:AV266))","v":0},{"$f":"IF(SUM($J266:AW266)+AW266<$J265,AW266,$J265-SUM($J266:AW266))","v":0},{"$f":"IF(SUM($J266:AX266)+AX266<$J265,AX266,$J265-SUM($J266:AX266))","v":0},{"$f":"IF(SUM($J266:AY266)+AY266<$J265,AY266,$J265-SUM($J266:AY266))","v":0},{"$f":"IF(SUM($J266:AZ266)+AZ266<$J265,AZ266,$J265-SUM($J266:AZ266))","v":0},{"$f":"IF(SUM($J266:BA266)+BA266<$J265,BA266,$J265-SUM($J266:BA266))","v":0},{"$f":"IF(SUM($J266:BB266)+BB266<$J265,BB266,$J265-SUM($J266:BB266))","v":0},{"$f":"IF(SUM($J266:BC266)+BC266<$J265,BC266,$J265-SUM($J266:BC266))","v":0},{"$f":"IF(SUM($J266:BD266)+BD266<$J265,BD266,$J265-SUM($J266:BD266))","v":0},{"$f":"IF(SUM($J266:BE266)+BE266<$J265,BE266,$J265-SUM($J266:BE266))","v":0},{"$f":"IF(SUM($J266:BF266)+BF266<$J265,BF266,$J265-SUM($J266:BF266))","v":0},{"$f":"IF(SUM($J266:BG266)+BG266<$J265,BG266,$J265-SUM($J266:BG266))","v":0},{"$f":"IF(SUM($J266:BH266)+BH266<$J265,BH266,$J265-SUM($J266:BH266))","v":0},{"$f":"IF(SUM($J266:BI266)+BI266<$J265,BI266,$J265-SUM($J266:BI266))","v":0},{"$f":"IF(SUM($J266:BJ266)+BJ266<$J265,BJ266,$J265-SUM($J266:BJ266))","v":0},{"$f":"IF(SUM($J266:BK266)+BK266<$J265,BK266,$J265-SUM($J266:BK266))","v":0},{"$f":"IF(SUM($J266:BL266)+BL266<$J265,BL266,$J265-SUM($J266:BL266))","v":0},{"$f":"IF(SUM($J266:BM266)+BM266<$J265,BM266,$J265-SUM($J266:BM266))","v":0},{"$f":"IF(SUM($J266:BN266)+BN266<$J265,BN266,$J265-SUM($J266:BN266))","v":0},{"$f":"IF(SUM($J266:BO266)+BO266<$J265,BO266,$J265-SUM($J266:BO266))","v":0},{"$f":"IF(SUM($J266:BP266)+BP266<$J265,BP266,$J265-SUM($J266:BP266))","v":0},{"$f":"IF(SUM($J266:BQ266)+BQ266<$J265,BQ266,$J265-SUM($J266:BQ266))","v":0},{"$f":"IF(SUM($J266:BR266)+BR266<$J265,BR266,$J265-SUM($J266:BR266))","v":0},{"$f":"IF(SUM($J266:BS266)+BS266<$J265,BS266,$J265-SUM($J266:BS266))","v":0},{"$f":"IF(SUM($J266:BT266)+BT266<$J265,BT266,$J265-SUM($J266:BT266))","v":0},{"$f":"IF(SUM($J266:BU266)+BU266<$J265,BU266,$J265-SUM($J266:BU266))","v":0},{"$f":"IF(SUM($J266:BV266)+BV266<$J265,BV266,$J265-SUM($J266:BV266))","v":0},{"$f":"IF(SUM($J266:BW266)+BW266<$J265,BW266,$J265-SUM($J266:BW266))","v":0},{"$f":"IF(SUM($J266:BX266)+BX266<$J265,BX266,$J265-SUM($J266:BX266))","v":0},{"$f":"IF(SUM($J266:BY266)+BY266<$J265,BY266,$J265-SUM($J266:BY266))","v":0},{"$f":"IF(SUM($J266:BZ266)+BZ266<$J265,BZ266,$J265-SUM($J266:BZ266))","v":0},{"$f":"IF(SUM($J266:CA266)+CA266<$J265,CA266,$J265-SUM($J266:CA266))","v":0},{"$f":"IF(SUM($J266:CB266)+CB266<$J265,CB266,$J265-SUM($J266:CB266))","v":0},{"$f":"IF(SUM($J266:CC266)+CC266<$J265,CC266,$J265-SUM($J266:CC266))","v":0},{"$f":"IF(SUM($J266:CD266)+CD266<$J265,CD266,$J265-SUM($J266:CD266))","v":0},{"$f":"IF(SUM($J266:CE266)+CE266<$J265,CE266,$J265-SUM($J266:CE266))","v":0},{"$f":"IF(SUM($J266:CF266)+CF266<$J265,CF266,$J265-SUM($J266:CF266))","v":0},{"$f":"IF(SUM($J266:CG266)+CG266<$J265,CG266,$J265-SUM($J266:CG266))","v":0},{"$f":"IF(SUM($J266:CH266)+CH266<$J265,CH266,$J265-SUM($J266:CH266))","v":0},{"$f":"IF(SUM($J266:CI266)+CI266<$J265,CI266,$J265-SUM($J266:CI266))","v":0},{"$f":"IF(SUM($J266:CJ266)+CJ266<$J265,CJ266,$J265-SUM($J266:CJ266))","v":0},{"$f":"IF(SUM($J266:CK266)+CK266<$J265,CK266,$J265-SUM($J266:CK266))","v":0},{"$f":"IF(SUM($J266:CL266)+CL266<$J265,CL266,$J265-SUM($J266:CL266))","v":0},{"$f":"IF(SUM($J266:CM266)+CM266<$J265,CM266,$J265-SUM($J266:CM266))","v":0},{"$f":"IF(SUM($J266:CN266)+CN266<$J265,CN266,$J265-SUM($J266:CN266))","v":0},{"$f":"IF(SUM($J266:CO266)+CO266<$J265,CO266,$J265-SUM($J266:CO266))","v":0},{"$f":"IF(SUM($J266:CP266)+CP266<$J265,CP266,$J265-SUM($J266:CP266))","v":0}]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J265","v":0.36935896881250085},{"$f":"J272","v":0.35096656668081694},0.33115412114798387,0.31200625592688858,0.29189458736882579,0.27092163693905635,0.24906222554495655,0.22629053357749621,0.20258008576080203,0.17790373565907677,0.1522336498333573,0.12554129164043329,9.7797404666083693E-2,6.8971995784619683E-2,3.903431783655123E-2,7.9528519160191047E-3,3.2612801348363973E-16,3.3222660733578381E-16,3.3843924489296298E-16,3.4476805877246137E-16,3.5121522147150641E-16,3.577829461130236E-16,3.6447348720533713E-16,3.7128914141607694E-16,3.7823224836055759E-16,3.8530519140490001E-16,3.9251039848417164E-16,3.9985034293582565E-16,4.0732754434872561E-16,4.1494456942804676E-16,4.2270403287635125E-16,4.30608598291139E-16,4.3866097907918331E-16,{"$f":"AP272","v":4.4686393938796405E-16},4.5522029505451894E-16,4.6373291457203843E-16,4.7240472007453551E-16,4.8123868833992934E-16,4.9023785181188605E-16,4.9940529964076835E-16,5.087441787440507E-16,5.1825769488656445E-16,5.2794911378094316E-16,5.3782176220864676E-16,5.4787902916194841E-16,5.5812436700727687E-16,5.6856129267031298E-16,5.7919338884324783E-16,5.900243052146166E-16,6.0105775972212992E-16,6.122975398289337E-16,6.2374750382373471E-16,6.3541158214523852E-16,6.4729377873135451E-16,6.5939817239363084E-16,6.7172891821739175E-16,6.84290248988057E-16,6.9708647664413364E-16,7.1012199375737893E-16,7.2340127504064196E-16,7.3692887888390197E-16,7.5070944891903093E-16,7.6474771561381678E-16,7.7904849789579516E-16,7.9361670480644654E-16,{"$f":"BV272","v":8.0845733718632712E-16},8.2357548939171141E-16,8.3897635104333643E-16,8.5466520880784679E-16,8.7064744821255353E-16,8.8692855549412823E-16,9.0351411948186848E-16,9.2040983351617939E-16,9.3762149740293201E-16,9.5515501940436686E-16,9.730164182672286E-16,9.912118252888257E-16,1.0097474864217267E-15,1.0286297644178129E-15,1.047865141012426E-15,1.0674602191493582E-15,1.0874217252474512E-15,1.1077565115095785E-15,1.1284715582748076E-15,1.1495739764145465E-15,1.1710710097734984E-15]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J268","v":6.2368306178471186E-3},{"$f":"K$5*K268","v":5.18031832739214E-3},{"$f":"L$5*L268","v":6.3220332219160414E-3},{"$f":"M$5*M268","v":5.834516985832817E-3},{"$f":"N$5*N268","v":5.4584287837970424E-3},{"$f":"O$5*O268","v":5.0662346107603539E-3},4.6574636176906882E-3,4.2316329778991791E-3,3.7882476037269983E-3,3.3267998568247358E-3,2.8467692518837815E-3,2.3476221536761028E-3,1.8288114672557652E-3,1.2897763211723882E-3,7.2994174354350802E-4,1.4871833082955727E-4,6.0985938521440631E-18,6.2126375571791573E-18,6.3288138794984082E-18,6.4471626990450281E-18,6.5677246415171702E-18,6.6905410923135416E-18,6.8156542107398051E-18,6.943106944480639E-18,7.072943044342427E-18,7.2052070792716313E-18,7.3399444516540104E-18,7.4772014128999406E-18,7.6170250793211694E-18,7.7594634483044745E-18,7.9045654147877683E-18,8.0523807880442995E-18,8.2029603087807285E-18,8.3563556665549276E-18,8.5126195175195046E-18,8.6718055024971191E-18,8.8339682653938146E-18,8.9991634719566796E-18,9.1674478288822699E-18,9.3388791032823689E-18,9.5135161425137493E-18,9.6914188943787561E-18,9.8726484277036371E-18,1.0057266953301695E-17,1.0245337845328436E-17,1.0436925663036078E-17,1.0632096172934853E-17,1.0830916371368736E-17,1.1033454507513331E-17,1.123978010680383E-17,1.1449963994801061E-17,1.166407832150384E-17,1.1882196586115961E-17,1.210439366227633E-17,1.2330745823760897E-17,1.2561330770665226E-17,1.2796227656076667E-17,1.3035517113245301E-17,1.3279281283262987E-17,1.3527603843260006E-17,1.3780570035128968E-17,1.4038266694785879E-17,1.4300782281978373E-17,1.4568206910651371E-17,1.4840632379880552E-17,1.5118152205384318E-17,1.5400861651625006E-17,1.5688857764510394E-17,1.5982239404706736E-17,{"$f":"CA$5*CA268","v":1.6281107281574751E-17},1.65855639877402E-17,1.6895714034310942E-17,1.7211663886752556E-17,1.7533522001434829E-17,1.7861398862861661E-17,1.8195407021597177E-17,1.853566113290104E-17,1.888227799608629E-17,1.9235376594613104E-17,1.9595078136932368E-17,1.9961506098093001E-17,{"$f":"CM$5*CM268","v":2.0334786262127337E-17},{"$f":"CN$5*CN268","v":2.0715046765229119E-17},{"$f":"CO$5*CO268","v":2.1102418139738904E-17},{"$f":"CP$5*CP268","v":2.1497033358952022E-17},{"$f":"CQ$5*CQ268","v":2.1899027882764422E-17}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J266","v":2.4629232749531015E-2},{"$f":"K$6*K266","v":2.4992763860225198E-2},{"$f":"L$6*L266","v":2.5469898443011316E-2},{"$f":"M$6*M266","v":2.5946185543895627E-2},{"$f":"N$6*N266","v":2.6431379213566471E-2},{"$f":"O$6*O266","v":2.6925646004860162E-2},2.7429155585151042E-2,2.7942080794593368E-2,2.846459770545226E-2,2.8996885682544219E-2,2.9539127444807793E-2,3.0091509128025697E-2,3.0654220348719778E-2,3.1227454269240836E-2,3.1811407664075635E-2,8.1015702468483358E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA266","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM266","v":0},{"$f":"CN$6*CN266","v":0},{"$f":"CO$6*CO266","v":0},{"$f":"CP$6*CP266","v":0},{"$f":"CQ$6*CQ266","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J270-J269","v":1.8392402131683895E-2},{"$f":"K270-K269","v":1.9812445532833057E-2},{"$f":"L270-L269","v":1.9147865221095274E-2},{"$f":"M270-M269","v":2.011166855806281E-2},{"$f":"N270-N269","v":2.0972950429769429E-2},{"$f":"O270-O269","v":2.1859411394099807E-2},2.2771691967460355E-2,2.3710447816694187E-2,2.4676350101725263E-2,2.5670085825719485E-2,2.6692358192924013E-2,2.7743886974349593E-2,2.8825408881464013E-2,2.9937677948068449E-2,3.1081465920532125E-2,7.9528519160187786E-3,-6.0985938521440631E-18,-6.2126375571791573E-18,-6.3288138794984082E-18,-6.4471626990450281E-18,-6.5677246415171702E-18,-6.6905410923135416E-18,-6.8156542107398051E-18,-6.943106944480639E-18,-7.072943044342427E-18,-7.2052070792716313E-18,-7.3399444516540104E-18,-7.4772014128999406E-18,-7.6170250793211694E-18,-7.7594634483044745E-18,-7.9045654147877683E-18,-8.0523807880442995E-18,-8.2029603087807285E-18,-8.3563556665549276E-18,-8.5126195175195046E-18,-8.6718055024971191E-18,-8.8339682653938146E-18,-8.9991634719566796E-18,-9.1674478288822699E-18,-9.3388791032823689E-18,-9.5135161425137493E-18,-9.6914188943787561E-18,-9.8726484277036371E-18,-1.0057266953301695E-17,-1.0245337845328436E-17,-1.0436925663036078E-17,-1.0632096172934853E-17,-1.0830916371368736E-17,-1.1033454507513331E-17,-1.123978010680383E-17,-1.1449963994801061E-17,-1.166407832150384E-17,-1.1882196586115961E-17,-1.210439366227633E-17,-1.2330745823760897E-17,-1.2561330770665226E-17,-1.2796227656076667E-17,-1.3035517113245301E-17,-1.3279281283262987E-17,-1.3527603843260006E-17,-1.3780570035128968E-17,-1.4038266694785879E-17,-1.4300782281978373E-17,-1.4568206910651371E-17,-1.4840632379880552E-17,-1.5118152205384318E-17,-1.5400861651625006E-17,-1.5688857764510394E-17,-1.5982239404706736E-17,{"$f":"CA270-CA269","v":-1.6281107281574751E-17},-1.65855639877402E-17,-1.6895714034310942E-17,-1.7211663886752556E-17,-1.7533522001434829E-17,-1.7861398862861661E-17,-1.8195407021597177E-17,-1.853566113290104E-17,-1.888227799608629E-17,-1.9235376594613104E-17,-1.9595078136932368E-17,-1.9961506098093001E-17,{"$f":"CM270-CM269","v":-2.0334786262127337E-17},{"$f":"CN270-CN269","v":-2.0715046765229119E-17},{"$f":"CO270-CO269","v":-2.1102418139738904E-17},{"$f":"CP270-CP269","v":-2.1497033358952022E-17},{"$f":"CQ270-CQ269","v":-2.1899027882764422E-17},null,{"$f":"J265","v":0.36935896881250085},{"$f":"SUM(J271:CQ271)","v":0.36935896881250052},{"$f":"CS271-CT271","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J268-J271","v":0.35096656668081694},{"$f":"K268-K271","v":0.33115412114798387},{"$f":"L268-L271","v":0.31200625592688858},{"$f":"M268-M271","v":0.29189458736882579},{"$f":"N268-N271","v":0.27092163693905635},{"$f":"O268-O271","v":0.24906222554495655},0.22629053357749621,0.20258008576080203,0.17790373565907677,0.1522336498333573,0.12554129164043329,9.7797404666083693E-2,6.8971995784619683E-2,3.903431783655123E-2,7.9528519160191047E-3,3.2612801348363973E-16,3.3222660733578381E-16,3.3843924489296298E-16,3.4476805877246137E-16,3.5121522147150641E-16,3.577829461130236E-16,3.6447348720533713E-16,3.7128914141607694E-16,3.7823224836055759E-16,3.8530519140490001E-16,3.9251039848417164E-16,3.9985034293582565E-16,4.0732754434872561E-16,4.1494456942804676E-16,4.2270403287635125E-16,4.30608598291139E-16,4.3866097907918331E-16,4.4686393938796405E-16,4.5522029505451894E-16,4.6373291457203843E-16,4.7240472007453551E-16,4.8123868833992934E-16,4.9023785181188605E-16,4.9940529964076835E-16,5.087441787440507E-16,5.1825769488656445E-16,5.2794911378094316E-16,5.3782176220864676E-16,5.4787902916194841E-16,5.5812436700727687E-16,5.6856129267031298E-16,5.7919338884324783E-16,5.900243052146166E-16,6.0105775972212992E-16,6.122975398289337E-16,6.2374750382373471E-16,6.3541158214523852E-16,6.4729377873135451E-16,6.5939817239363084E-16,6.7172891821739175E-16,6.84290248988057E-16,6.9708647664413364E-16,7.1012199375737893E-16,7.2340127504064196E-16,7.3692887888390197E-16,7.5070944891903093E-16,7.6474771561381678E-16,7.7904849789579516E-16,7.9361670480644654E-16,8.0845733718632712E-16,8.2357548939171141E-16,8.3897635104333643E-16,8.5466520880784679E-16,8.7064744821255353E-16,{"$f":"CA268-CA271","v":8.8692855549412823E-16},9.0351411948186848E-16,9.2040983351617939E-16,9.3762149740293201E-16,9.5515501940436686E-16,9.730164182672286E-16,9.912118252888257E-16,1.0097474864217267E-15,1.0286297644178129E-15,1.047865141012426E-15,1.0674602191493582E-15,1.0874217252474512E-15,{"$f":"CM268-CM271","v":1.1077565115095785E-15},{"$f":"CN268-CN271","v":1.1284715582748076E-15},{"$f":"CO268-CO271","v":1.1495739764145465E-15},{"$f":"CP268-CP271","v":1.1710710097734984E-15},{"$f":"CQ268-CQ271","v":1.1929700376562628E-15}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G20-14.75,0)","v":15.25},"  years"]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I148","v":2.0363355499999937E-2}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G274<1,J275,J275/G274)","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:J276)+J276<$J275,J276,$J275-SUM($J276:J276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:K276)+K276<$J275,K276,$J275-SUM($J276:K276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:L276)+L276<$J275,L276,$J275-SUM($J276:L276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:M276)+M276<$J275,M276,$J275-SUM($J276:M276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:N276)+N276<$J275,N276,$J275-SUM($J276:N276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:O276)+O276<$J275,O276,$J275-SUM($J276:O276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:P276)+P276<$J275,P276,$J275-SUM($J276:P276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:Q276)+Q276<$J275,Q276,$J275-SUM($J276:Q276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:R276)+R276<$J275,R276,$J275-SUM($J276:R276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:S276)+S276<$J275,S276,$J275-SUM($J276:S276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:T276)+T276<$J275,T276,$J275-SUM($J276:T276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:U276)+U276<$J275,U276,$J275-SUM($J276:U276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:V276)+V276<$J275,V276,$J275-SUM($J276:V276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:W276)+W276<$J275,W276,$J275-SUM($J276:W276))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J276:X276)+X276<$J275,X276,$J275-SUM($J276:X276))","v":3.338254999999922E-4},{"$f":"IF(SUM($J276:Y276)+Y276<$J275,Y276,$J275-SUM($J276:Y276))","v":0},{"$f":"IF(SUM($J276:Z276)+Z276<$J275,Z276,$J275-SUM($J276:Z276))","v":0},{"$f":"IF(SUM($J276:AA276)+AA276<$J275,AA276,$J275-SUM($J276:AA276))","v":0},{"$f":"IF(SUM($J276:AB276)+AB276<$J275,AB276,$J275-SUM($J276:AB276))","v":0},{"$f":"IF(SUM($J276:AC276)+AC276<$J275,AC276,$J275-SUM($J276:AC276))","v":0},{"$f":"IF(SUM($J276:AD276)+AD276<$J275,AD276,$J275-SUM($J276:AD276))","v":0},{"$f":"IF(SUM($J276:AE276)+AE276<$J275,AE276,$J275-SUM($J276:AE276))","v":0},{"$f":"IF(SUM($J276:AF276)+AF276<$J275,AF276,$J275-SUM($J276:AF276))","v":0},{"$f":"IF(SUM($J276:AG276)+AG276<$J275,AG276,$J275-SUM($J276:AG276))","v":0},{"$f":"IF(SUM($J276:AH276)+AH276<$J275,AH276,$J275-SUM($J276:AH276))","v":0},{"$f":"IF(SUM($J276:AI276)+AI276<$J275,AI276,$J275-SUM($J276:AI276))","v":0},{"$f":"IF(SUM($J276:AJ276)+AJ276<$J275,AJ276,$J275-SUM($J276:AJ276))","v":0},{"$f":"IF(SUM($J276:AK276)+AK276<$J275,AK276,$J275-SUM($J276:AK276))","v":0},{"$f":"IF(SUM($J276:AL276)+AL276<$J275,AL276,$J275-SUM($J276:AL276))","v":0},{"$f":"IF(SUM($J276:AM276)+AM276<$J275,AM276,$J275-SUM($J276:AM276))","v":0},{"$f":"IF(SUM($J276:AN276)+AN276<$J275,AN276,$J275-SUM($J276:AN276))","v":0},{"$f":"IF(SUM($J276:AO276)+AO276<$J275,AO276,$J275-SUM($J276:AO276))","v":0},{"$f":"IF(SUM($J276:AP276)+AP276<$J275,AP276,$J275-SUM($J276:AP276))","v":0},{"$f":"IF(SUM($J276:AQ276)+AQ276<$J275,AQ276,$J275-SUM($J276:AQ276))","v":0},{"$f":"IF(SUM($J276:AR276)+AR276<$J275,AR276,$J275-SUM($J276:AR276))","v":0},{"$f":"IF(SUM($J276:AS276)+AS276<$J275,AS276,$J275-SUM($J276:AS276))","v":0},{"$f":"IF(SUM($J276:AT276)+AT276<$J275,AT276,$J275-SUM($J276:AT276))","v":0},{"$f":"IF(SUM($J276:AU276)+AU276<$J275,AU276,$J275-SUM($J276:AU276))","v":0},{"$f":"IF(SUM($J276:AV276)+AV276<$J275,AV276,$J275-SUM($J276:AV276))","v":0},{"$f":"IF(SUM($J276:AW276)+AW276<$J275,AW276,$J275-SUM($J276:AW276))","v":0},{"$f":"IF(SUM($J276:AX276)+AX276<$J275,AX276,$J275-SUM($J276:AX276))","v":0},{"$f":"IF(SUM($J276:AY276)+AY276<$J275,AY276,$J275-SUM($J276:AY276))","v":0},{"$f":"IF(SUM($J276:AZ276)+AZ276<$J275,AZ276,$J275-SUM($J276:AZ276))","v":0},{"$f":"IF(SUM($J276:BA276)+BA276<$J275,BA276,$J275-SUM($J276:BA276))","v":0},{"$f":"IF(SUM($J276:BB276)+BB276<$J275,BB276,$J275-SUM($J276:BB276))","v":0},{"$f":"IF(SUM($J276:BC276)+BC276<$J275,BC276,$J275-SUM($J276:BC276))","v":0},{"$f":"IF(SUM($J276:BD276)+BD276<$J275,BD276,$J275-SUM($J276:BD276))","v":0},{"$f":"IF(SUM($J276:BE276)+BE276<$J275,BE276,$J275-SUM($J276:BE276))","v":0},{"$f":"IF(SUM($J276:BF276)+BF276<$J275,BF276,$J275-SUM($J276:BF276))","v":0},{"$f":"IF(SUM($J276:BG276)+BG276<$J275,BG276,$J275-SUM($J276:BG276))","v":0},{"$f":"IF(SUM($J276:BH276)+BH276<$J275,BH276,$J275-SUM($J276:BH276))","v":0},{"$f":"IF(SUM($J276:BI276)+BI276<$J275,BI276,$J275-SUM($J276:BI276))","v":0},{"$f":"IF(SUM($J276:BJ276)+BJ276<$J275,BJ276,$J275-SUM($J276:BJ276))","v":0},{"$f":"IF(SUM($J276:BK276)+BK276<$J275,BK276,$J275-SUM($J276:BK276))","v":0},{"$f":"IF(SUM($J276:BL276)+BL276<$J275,BL276,$J275-SUM($J276:BL276))","v":0},{"$f":"IF(SUM($J276:BM276)+BM276<$J275,BM276,$J275-SUM($J276:BM276))","v":0},{"$f":"IF(SUM($J276:BN276)+BN276<$J275,BN276,$J275-SUM($J276:BN276))","v":0},{"$f":"IF(SUM($J276:BO276)+BO276<$J275,BO276,$J275-SUM($J276:BO276))","v":0},{"$f":"IF(SUM($J276:BP276)+BP276<$J275,BP276,$J275-SUM($J276:BP276))","v":0},{"$f":"IF(SUM($J276:BQ276)+BQ276<$J275,BQ276,$J275-SUM($J276:BQ276))","v":0},{"$f":"IF(SUM($J276:BR276)+BR276<$J275,BR276,$J275-SUM($J276:BR276))","v":0},{"$f":"IF(SUM($J276:BS276)+BS276<$J275,BS276,$J275-SUM($J276:BS276))","v":0},{"$f":"IF(SUM($J276:BT276)+BT276<$J275,BT276,$J275-SUM($J276:BT276))","v":0},{"$f":"IF(SUM($J276:BU276)+BU276<$J275,BU276,$J275-SUM($J276:BU276))","v":0},{"$f":"IF(SUM($J276:BV276)+BV276<$J275,BV276,$J275-SUM($J276:BV276))","v":0},{"$f":"IF(SUM($J276:BW276)+BW276<$J275,BW276,$J275-SUM($J276:BW276))","v":0},{"$f":"IF(SUM($J276:BX276)+BX276<$J275,BX276,$J275-SUM($J276:BX276))","v":0},{"$f":"IF(SUM($J276:BY276)+BY276<$J275,BY276,$J275-SUM($J276:BY276))","v":0},{"$f":"IF(SUM($J276:BZ276)+BZ276<$J275,BZ276,$J275-SUM($J276:BZ276))","v":0},{"$f":"IF(SUM($J276:CA276)+CA276<$J275,CA276,$J275-SUM($J276:CA276))","v":0},{"$f":"IF(SUM($J276:CB276)+CB276<$J275,CB276,$J275-SUM($J276:CB276))","v":0},{"$f":"IF(SUM($J276:CC276)+CC276<$J275,CC276,$J275-SUM($J276:CC276))","v":0},{"$f":"IF(SUM($J276:CD276)+CD276<$J275,CD276,$J275-SUM($J276:CD276))","v":0},{"$f":"IF(SUM($J276:CE276)+CE276<$J275,CE276,$J275-SUM($J276:CE276))","v":0},{"$f":"IF(SUM($J276:CF276)+CF276<$J275,CF276,$J275-SUM($J276:CF276))","v":0},{"$f":"IF(SUM($J276:CG276)+CG276<$J275,CG276,$J275-SUM($J276:CG276))","v":0},{"$f":"IF(SUM($J276:CH276)+CH276<$J275,CH276,$J275-SUM($J276:CH276))","v":0},{"$f":"IF(SUM($J276:CI276)+CI276<$J275,CI276,$J275-SUM($J276:CI276))","v":0},{"$f":"IF(SUM($J276:CJ276)+CJ276<$J275,CJ276,$J275-SUM($J276:CJ276))","v":0},{"$f":"IF(SUM($J276:CK276)+CK276<$J275,CK276,$J275-SUM($J276:CK276))","v":0},{"$f":"IF(SUM($J276:CL276)+CL276<$J275,CL276,$J275-SUM($J276:CL276))","v":0},{"$f":"IF(SUM($J276:CM276)+CM276<$J275,CM276,$J275-SUM($J276:CM276))","v":0},{"$f":"IF(SUM($J276:CN276)+CN276<$J275,CN276,$J275-SUM($J276:CN276))","v":0},{"$f":"IF(SUM($J276:CO276)+CO276<$J275,CO276,$J275-SUM($J276:CO276))","v":0},{"$f":"IF(SUM($J276:CP276)+CP276<$J275,CP276,$J275-SUM($J276:CP276))","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J275","v":2.0363355499999937E-2},{"$f":"J282","v":1.9349352714821706E-2},1.8257060647279496E-2,1.7201407963883628E-2,1.6092619248497374E-2,1.4936346674804785E-2,1.3731202078831085E-2,1.2475761983899257E-2,1.1168566765362032E-2,9.8081197964433649E-3,8.3928865747749607E-3,6.9212938292045403E-3,5.3917286064434529E-3,3.8025373371119663E-3,2.152024880731095E-3,4.3845354920016462E-4,2.3527187142935446E-17,2.3967145542508338E-17,2.4415331164153245E-17,2.487189785692291E-17,2.533700234684737E-17,2.5810804290733416E-17,2.6293466330970131E-17,2.6785154151359274E-17,2.7286036533989692E-17,2.7796285417175297E-17,2.8316075954476473E-17,2.8845586574825184E-17,2.9384999043774416E-17,2.9934498525892996E-17,3.0494273648327198E-17,3.1064516565550919E-17,3.1645423025326721E-17,{"$f":"AP282","v":3.2237192435900332E-17},3.2840027934451667E-17,3.3454136456825914E-17,3.4079728808568556E-17,3.471701973728879E-17,3.5366228006376092E-17,3.6027576470095325E-17,3.6701292150086107E-17,3.7387606313292716E-17,3.808675455135129E-17,3.8798976861461559E-17,3.9524517728770888E-17,4.0263626210298905E-17,4.1016556020431495E-17,4.1783565618013561E-17,4.2564918295070415E-17,4.3360882267188231E-17,4.4171730765584653E-17,4.4997742130901089E-17,4.5839199908748939E-17,4.6696392947042547E-17,4.7569615495152241E-17,4.845916730491159E-17,4.9365353733513436E-17,5.0288485848330135E-17,5.1228880533693911E-17,5.2186860599673986E-17,5.3162754892887888E-17,5.4156898409384892E-17,5.5169632409640387E-17,5.620130453570066E-17,5.7252268930518262E-17,{"$f":"BV282","v":5.8322886359518954E-17},5.9413524334441956E-17,6.0524557239496017E-17,6.1656366459874596E-17,6.2809340512674255E-17,6.3983875180261261E-17,6.5180373646132152E-17,6.6399246633314827E-17,6.764091254535781E-17,6.8905797609956005E-17,7.0194336025262177E-17,7.1506970108934584E-17,7.2844150449971655E-17,7.4206336063386123E-17,7.5593994547771442E-17,7.7007602245814773E-17,7.8447644407811514E-17,7.9914615358237584E-17,8.140901866543663E-17,8.2931367314480301E-17,8.4482183883261085E-17]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J278","v":3.4384652814258872E-4},{"$f":"K$5*K278","v":2.8559930206378944E-4},{"$f":"L$5*L278","v":3.4854388508442593E-4},{"$f":"M$5*M278","v":3.2166632892462383E-4},{"$f":"N$5*N278","v":3.0093197994690091E-4},{"$f":"O$5*O278","v":2.7930968281884947E-4},2.5677347887414131E-4,2.3329674909891614E-4,2.0885219851227E-4,1.8341184019349095E-4,1.5694697894829177E-4,1.2942819460612492E-4,1.0082532494049257E-4,7.1107448203993771E-5,4.0242865269671477E-5,8.1990813700430792E-6,4.3995839957289285E-19,4.4818562164490595E-19,4.565666927696657E-19,4.6510448992445845E-19,4.7380194388604584E-19,4.8266204023671493E-19,4.916878203891415E-19,5.008823826304185E-19,5.102488831856073E-19,5.1979053730117806E-19,5.2951062034871006E-19,5.3941246894923093E-19,5.4949948211858161E-19,5.597751224341991E-19,5.7024291722371863E-19,5.8090645977580221E-19,5.9176941057360975E-19,6.0283549855133628E-19,6.1410852237424621E-19,6.2559235174264461E-19,6.3729092872023202E-19,6.4920826908730042E-19,6.6134846371923301E-19,6.7371567999078265E-19,6.8631416320661027E-19,6.9914823805857379E-19,7.1222231011026919E-19,7.2554086730933118E-19,7.3910848152801568E-19,7.5292981013258956E-19,7.6700959758206906E-19,7.8135267705685367E-19,7.9596397211781684E-19,8.1084849839641995E-19,8.2601136531643311E-19,8.414577778478504E-19,8.571930382936052E-19,8.7322254810969563E-19,8.8955180975934699E-19,9.061864286018468E-19,9.2313211481670131E-19,9.4039468536377354E-19,9.5798006598007629E-19,9.7589429321390367E-19,9.9414351649700353E-19,1.0127340002554975E-18,1.0316721260602753E-18,1.0509643948176024E-18,1.0706174290006916E-18,1.0906379749230046E-18,1.1110329050540646E-18,1.1318092203785755E-18,1.152974052799655E-18,{"$f":"CA$5*CA278","v":1.1745346675870086E-18},1.1964984658708856E-18,1.2188729871826714E-18,1.2416659120429874E-18,1.2648850645981911E-18,1.2885384153061774E-18,1.3126340836724028E-18,1.3371803410370767E-18,1.3621856134144701E-18,1.3876584843853205E-18,1.413607698043326E-18,1.4400421619967364E-18,{"$f":"CM$5*CM278","v":1.4669709504260755E-18},{"$f":"CN$5*CN278","v":1.494403307199043E-18},{"$f":"CO$5*CO278","v":1.5223486490436651E-18},{"$f":"CP$5*CP278","v":1.5508165687807817E-18},{"$f":"CQ$5*CQ278","v":1.5798168386169823E-18}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J276","v":1.3578493133208215E-3},{"$f":"K$6*K276","v":1.3778913696059995E-3},{"$f":"L$6*L276","v":1.404196568480296E-3},{"$f":"M$6*M276","v":1.4304550443108774E-3},{"$f":"N$6*N276","v":1.4572045536394905E-3},{"$f":"O$6*O276","v":1.4844542787925488E-3},1.5122135738059694E-3,1.5404919676361409E-3,1.5692991674309366E-3,1.5986450618618953E-3,1.6285397245187124E-3,1.6589934173672123E-3,1.6900165942719792E-3,1.7216199045848651E-3,1.7538141968006019E-3,4.4665263057018419E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA276","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM276","v":0},{"$f":"CN$6*CN276","v":0},{"$f":"CO$6*CO276","v":0},{"$f":"CP$6*CP276","v":0},{"$f":"CQ$6*CQ276","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J280-J279","v":1.0140027851782327E-3},{"$f":"K280-K279","v":1.09229206754221E-3},{"$f":"L280-L279","v":1.0556526833958701E-3},{"$f":"M280-M279","v":1.1087887153862536E-3},{"$f":"N280-N279","v":1.1562725736925896E-3},{"$f":"O280-O279","v":1.2051445959736992E-3},1.2554400949318281E-3,1.3071952185372247E-3,1.3604469689186666E-3,1.4152332216684042E-3,1.4715927455704206E-3,1.5295652227610874E-3,1.5891912693314866E-3,1.6505124563808713E-3,1.7135713315309304E-3,4.3845354920014109E-4,-4.3995839957289285E-19,-4.4818562164490595E-19,-4.565666927696657E-19,-4.6510448992445845E-19,-4.7380194388604584E-19,-4.8266204023671493E-19,-4.916878203891415E-19,-5.008823826304185E-19,-5.102488831856073E-19,-5.1979053730117806E-19,-5.2951062034871006E-19,-5.3941246894923093E-19,-5.4949948211858161E-19,-5.597751224341991E-19,-5.7024291722371863E-19,-5.8090645977580221E-19,-5.9176941057360975E-19,-6.0283549855133628E-19,-6.1410852237424621E-19,-6.2559235174264461E-19,-6.3729092872023202E-19,-6.4920826908730042E-19,-6.6134846371923301E-19,-6.7371567999078265E-19,-6.8631416320661027E-19,-6.9914823805857379E-19,-7.1222231011026919E-19,-7.2554086730933118E-19,-7.3910848152801568E-19,-7.5292981013258956E-19,-7.6700959758206906E-19,-7.8135267705685367E-19,-7.9596397211781684E-19,-8.1084849839641995E-19,-8.2601136531643311E-19,-8.414577778478504E-19,-8.571930382936052E-19,-8.7322254810969563E-19,-8.8955180975934699E-19,-9.061864286018468E-19,-9.2313211481670131E-19,-9.4039468536377354E-19,-9.5798006598007629E-19,-9.7589429321390367E-19,-9.9414351649700353E-19,-1.0127340002554975E-18,-1.0316721260602753E-18,-1.0509643948176024E-18,-1.0706174290006916E-18,-1.0906379749230046E-18,-1.1110329050540646E-18,-1.1318092203785755E-18,-1.152974052799655E-18,{"$f":"CA280-CA279","v":-1.1745346675870086E-18},-1.1964984658708856E-18,-1.2188729871826714E-18,-1.2416659120429874E-18,-1.2648850645981911E-18,-1.2885384153061774E-18,-1.3126340836724028E-18,-1.3371803410370767E-18,-1.3621856134144701E-18,-1.3876584843853205E-18,-1.413607698043326E-18,-1.4400421619967364E-18,{"$f":"CM280-CM279","v":-1.4669709504260755E-18},{"$f":"CN280-CN279","v":-1.494403307199043E-18},{"$f":"CO280-CO279","v":-1.5223486490436651E-18},{"$f":"CP280-CP279","v":-1.5508165687807817E-18},{"$f":"CQ280-CQ279","v":-1.5798168386169823E-18},null,{"$f":"J275","v":2.0363355499999937E-2},{"$f":"SUM(J281:CQ281)","v":2.036335549999992E-2},{"$f":"CS281-CT281","v":0}]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J278-J281","v":1.9349352714821706E-2},{"$f":"K278-K281","v":1.8257060647279496E-2},{"$f":"L278-L281","v":1.7201407963883628E-2},{"$f":"M278-M281","v":1.6092619248497374E-2},{"$f":"N278-N281","v":1.4936346674804785E-2},{"$f":"O278-O281","v":1.3731202078831085E-2},1.2475761983899257E-2,1.1168566765362032E-2,9.8081197964433649E-3,8.3928865747749607E-3,6.9212938292045403E-3,5.3917286064434529E-3,3.8025373371119663E-3,2.152024880731095E-3,4.3845354920016462E-4,2.3527187142935446E-17,2.3967145542508338E-17,2.4415331164153245E-17,2.487189785692291E-17,2.533700234684737E-17,2.5810804290733416E-17,2.6293466330970131E-17,2.6785154151359274E-17,2.7286036533989692E-17,2.7796285417175297E-17,2.8316075954476473E-17,2.8845586574825184E-17,2.9384999043774416E-17,2.9934498525892996E-17,3.0494273648327198E-17,3.1064516565550919E-17,3.1645423025326721E-17,3.2237192435900332E-17,3.2840027934451667E-17,3.3454136456825914E-17,3.4079728808568556E-17,3.471701973728879E-17,3.5366228006376092E-17,3.6027576470095325E-17,3.6701292150086107E-17,3.7387606313292716E-17,3.808675455135129E-17,3.8798976861461559E-17,3.9524517728770888E-17,4.0263626210298905E-17,4.1016556020431495E-17,4.1783565618013561E-17,4.2564918295070415E-17,4.3360882267188231E-17,4.4171730765584653E-17,4.4997742130901089E-17,4.5839199908748939E-17,4.6696392947042547E-17,4.7569615495152241E-17,4.845916730491159E-17,4.9365353733513436E-17,5.0288485848330135E-17,5.1228880533693911E-17,5.2186860599673986E-17,5.3162754892887888E-17,5.4156898409384892E-17,5.5169632409640387E-17,5.620130453570066E-17,5.7252268930518262E-17,5.8322886359518954E-17,5.9413524334441956E-17,6.0524557239496017E-17,6.1656366459874596E-17,6.2809340512674255E-17,{"$f":"CA278-CA281","v":6.3983875180261261E-17},6.5180373646132152E-17,6.6399246633314827E-17,6.764091254535781E-17,6.8905797609956005E-17,7.0194336025262177E-17,7.1506970108934584E-17,7.2844150449971655E-17,7.4206336063386123E-17,7.5593994547771442E-17,7.7007602245814773E-17,7.8447644407811514E-17,{"$f":"CM278-CM281","v":7.9914615358237584E-17},{"$f":"CN278-CN281","v":8.140901866543663E-17},{"$f":"CO278-CO281","v":8.2931367314480301E-17},{"$f":"CP278-CP281","v":8.4482183883261085E-17},{"$f":"CQ278-CQ281","v":8.606200072187807E-17}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G21-14.75,0)","v":0},"  years"]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I149","v":0}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G284<1,J285,J285/G284)","v":0},{"$f":"IF(SUM($J286:J286)+J286<$J285,J286,$J285-SUM($J286:J286))","v":0},{"$f":"IF(SUM($J286:K286)+K286<$J285,K286,$J285-SUM($J286:K286))","v":0},{"$f":"IF(SUM($J286:L286)+L286<$J285,L286,$J285-SUM($J286:L286))","v":0},{"$f":"IF(SUM($J286:M286)+M286<$J285,M286,$J285-SUM($J286:M286))","v":0},{"$f":"IF(SUM($J286:N286)+N286<$J285,N286,$J285-SUM($J286:N286))","v":0},{"$f":"IF(SUM($J286:O286)+O286<$J285,O286,$J285-SUM($J286:O286))","v":0},{"$f":"IF(SUM($J286:P286)+P286<$J285,P286,$J285-SUM($J286:P286))","v":0},{"$f":"IF(SUM($J286:Q286)+Q286<$J285,Q286,$J285-SUM($J286:Q286))","v":0},{"$f":"IF(SUM($J286:R286)+R286<$J285,R286,$J285-SUM($J286:R286))","v":0},{"$f":"IF(SUM($J286:S286)+S286<$J285,S286,$J285-SUM($J286:S286))","v":0},{"$f":"IF(SUM($J286:T286)+T286<$J285,T286,$J285-SUM($J286:T286))","v":0},{"$f":"IF(SUM($J286:U286)+U286<$J285,U286,$J285-SUM($J286:U286))","v":0},{"$f":"IF(SUM($J286:V286)+V286<$J285,V286,$J285-SUM($J286:V286))","v":0},{"$f":"IF(SUM($J286:W286)+W286<$J285,W286,$J285-SUM($J286:W286))","v":0},{"$f":"IF(SUM($J286:X286)+X286<$J285,X286,$J285-SUM($J286:X286))","v":0},{"$f":"IF(SUM($J286:Y286)+Y286<$J285,Y286,$J285-SUM($J286:Y286))","v":0},{"$f":"IF(SUM($J286:Z286)+Z286<$J285,Z286,$J285-SUM($J286:Z286))","v":0},{"$f":"IF(SUM($J286:AA286)+AA286<$J285,AA286,$J285-SUM($J286:AA286))","v":0},{"$f":"IF(SUM($J286:AB286)+AB286<$J285,AB286,$J285-SUM($J286:AB286))","v":0},{"$f":"IF(SUM($J286:AC286)+AC286<$J285,AC286,$J285-SUM($J286:AC286))","v":0},{"$f":"IF(SUM($J286:AD286)+AD286<$J285,AD286,$J285-SUM($J286:AD286))","v":0},{"$f":"IF(SUM($J286:AE286)+AE286<$J285,AE286,$J285-SUM($J286:AE286))","v":0},{"$f":"IF(SUM($J286:AF286)+AF286<$J285,AF286,$J285-SUM($J286:AF286))","v":0},{"$f":"IF(SUM($J286:AG286)+AG286<$J285,AG286,$J285-SUM($J286:AG286))","v":0},{"$f":"IF(SUM($J286:AH286)+AH286<$J285,AH286,$J285-SUM($J286:AH286))","v":0},{"$f":"IF(SUM($J286:AI286)+AI286<$J285,AI286,$J285-SUM($J286:AI286))","v":0},{"$f":"IF(SUM($J286:AJ286)+AJ286<$J285,AJ286,$J285-SUM($J286:AJ286))","v":0},{"$f":"IF(SUM($J286:AK286)+AK286<$J285,AK286,$J285-SUM($J286:AK286))","v":0},{"$f":"IF(SUM($J286:AL286)+AL286<$J285,AL286,$J285-SUM($J286:AL286))","v":0},{"$f":"IF(SUM($J286:AM286)+AM286<$J285,AM286,$J285-SUM($J286:AM286))","v":0},{"$f":"IF(SUM($J286:AN286)+AN286<$J285,AN286,$J285-SUM($J286:AN286))","v":0},{"$f":"IF(SUM($J286:AO286)+AO286<$J285,AO286,$J285-SUM($J286:AO286))","v":0},{"$f":"IF(SUM($J286:AP286)+AP286<$J285,AP286,$J285-SUM($J286:AP286))","v":0},{"$f":"IF(SUM($J286:AQ286)+AQ286<$J285,AQ286,$J285-SUM($J286:AQ286))","v":0},{"$f":"IF(SUM($J286:AR286)+AR286<$J285,AR286,$J285-SUM($J286:AR286))","v":0},{"$f":"IF(SUM($J286:AS286)+AS286<$J285,AS286,$J285-SUM($J286:AS286))","v":0},{"$f":"IF(SUM($J286:AT286)+AT286<$J285,AT286,$J285-SUM($J286:AT286))","v":0},{"$f":"IF(SUM($J286:AU286)+AU286<$J285,AU286,$J285-SUM($J286:AU286))","v":0},{"$f":"IF(SUM($J286:AV286)+AV286<$J285,AV286,$J285-SUM($J286:AV286))","v":0},{"$f":"IF(SUM($J286:AW286)+AW286<$J285,AW286,$J285-SUM($J286:AW286))","v":0},{"$f":"IF(SUM($J286:AX286)+AX286<$J285,AX286,$J285-SUM($J286:AX286))","v":0},{"$f":"IF(SUM($J286:AY286)+AY286<$J285,AY286,$J285-SUM($J286:AY286))","v":0},{"$f":"IF(SUM($J286:AZ286)+AZ286<$J285,AZ286,$J285-SUM($J286:AZ286))","v":0},{"$f":"IF(SUM($J286:BA286)+BA286<$J285,BA286,$J285-SUM($J286:BA286))","v":0},{"$f":"IF(SUM($J286:BB286)+BB286<$J285,BB286,$J285-SUM($J286:BB286))","v":0},{"$f":"IF(SUM($J286:BC286)+BC286<$J285,BC286,$J285-SUM($J286:BC286))","v":0},{"$f":"IF(SUM($J286:BD286)+BD286<$J285,BD286,$J285-SUM($J286:BD286))","v":0},{"$f":"IF(SUM($J286:BE286)+BE286<$J285,BE286,$J285-SUM($J286:BE286))","v":0},{"$f":"IF(SUM($J286:BF286)+BF286<$J285,BF286,$J285-SUM($J286:BF286))","v":0},{"$f":"IF(SUM($J286:BG286)+BG286<$J285,BG286,$J285-SUM($J286:BG286))","v":0},{"$f":"IF(SUM($J286:BH286)+BH286<$J285,BH286,$J285-SUM($J286:BH286))","v":0},{"$f":"IF(SUM($J286:BI286)+BI286<$J285,BI286,$J285-SUM($J286:BI286))","v":0},{"$f":"IF(SUM($J286:BJ286)+BJ286<$J285,BJ286,$J285-SUM($J286:BJ286))","v":0},{"$f":"IF(SUM($J286:BK286)+BK286<$J285,BK286,$J285-SUM($J286:BK286))","v":0},{"$f":"IF(SUM($J286:BL286)+BL286<$J285,BL286,$J285-SUM($J286:BL286))","v":0},{"$f":"IF(SUM($J286:BM286)+BM286<$J285,BM286,$J285-SUM($J286:BM286))","v":0},{"$f":"IF(SUM($J286:BN286)+BN286<$J285,BN286,$J285-SUM($J286:BN286))","v":0},{"$f":"IF(SUM($J286:BO286)+BO286<$J285,BO286,$J285-SUM($J286:BO286))","v":0},{"$f":"IF(SUM($J286:BP286)+BP286<$J285,BP286,$J285-SUM($J286:BP286))","v":0},{"$f":"IF(SUM($J286:BQ286)+BQ286<$J285,BQ286,$J285-SUM($J286:BQ286))","v":0},{"$f":"IF(SUM($J286:BR286)+BR286<$J285,BR286,$J285-SUM($J286:BR286))","v":0},{"$f":"IF(SUM($J286:BS286)+BS286<$J285,BS286,$J285-SUM($J286:BS286))","v":0},{"$f":"IF(SUM($J286:BT286)+BT286<$J285,BT286,$J285-SUM($J286:BT286))","v":0},{"$f":"IF(SUM($J286:BU286)+BU286<$J285,BU286,$J285-SUM($J286:BU286))","v":0},{"$f":"IF(SUM($J286:BV286)+BV286<$J285,BV286,$J285-SUM($J286:BV286))","v":0},{"$f":"IF(SUM($J286:BW286)+BW286<$J285,BW286,$J285-SUM($J286:BW286))","v":0},{"$f":"IF(SUM($J286:BX286)+BX286<$J285,BX286,$J285-SUM($J286:BX286))","v":0},{"$f":"IF(SUM($J286:BY286)+BY286<$J285,BY286,$J285-SUM($J286:BY286))","v":0},{"$f":"IF(SUM($J286:BZ286)+BZ286<$J285,BZ286,$J285-SUM($J286:BZ286))","v":0},{"$f":"IF(SUM($J286:CA286)+CA286<$J285,CA286,$J285-SUM($J286:CA286))","v":0},{"$f":"IF(SUM($J286:CB286)+CB286<$J285,CB286,$J285-SUM($J286:CB286))","v":0},{"$f":"IF(SUM($J286:CC286)+CC286<$J285,CC286,$J285-SUM($J286:CC286))","v":0},{"$f":"IF(SUM($J286:CD286)+CD286<$J285,CD286,$J285-SUM($J286:CD286))","v":0},{"$f":"IF(SUM($J286:CE286)+CE286<$J285,CE286,$J285-SUM($J286:CE286))","v":0},{"$f":"IF(SUM($J286:CF286)+CF286<$J285,CF286,$J285-SUM($J286:CF286))","v":0},{"$f":"IF(SUM($J286:CG286)+CG286<$J285,CG286,$J285-SUM($J286:CG286))","v":0},{"$f":"IF(SUM($J286:CH286)+CH286<$J285,CH286,$J285-SUM($J286:CH286))","v":0},{"$f":"IF(SUM($J286:CI286)+CI286<$J285,CI286,$J285-SUM($J286:CI286))","v":0},{"$f":"IF(SUM($J286:CJ286)+CJ286<$J285,CJ286,$J285-SUM($J286:CJ286))","v":0},{"$f":"IF(SUM($J286:CK286)+CK286<$J285,CK286,$J285-SUM($J286:CK286))","v":0},{"$f":"IF(SUM($J286:CL286)+CL286<$J285,CL286,$J285-SUM($J286:CL286))","v":0},{"$f":"IF(SUM($J286:CM286)+CM286<$J285,CM286,$J285-SUM($J286:CM286))","v":0},{"$f":"IF(SUM($J286:CN286)+CN286<$J285,CN286,$J285-SUM($J286:CN286))","v":0},{"$f":"IF(SUM($J286:CO286)+CO286<$J285,CO286,$J285-SUM($J286:CO286))","v":0},{"$f":"IF(SUM($J286:CP286)+CP286<$J285,CP286,$J285-SUM($J286:CP286))","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J285","v":0},{"$f":"J292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J288","v":0},{"$f":"K$5*K288","v":0},{"$f":"L$5*L288","v":0},{"$f":"M$5*M288","v":0},{"$f":"N$5*N288","v":0},{"$f":"O$5*O288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM288","v":0},{"$f":"CN$5*CN288","v":0},{"$f":"CO$5*CO288","v":0},{"$f":"CP$5*CP288","v":0},{"$f":"CQ$5*CQ288","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J286","v":0},{"$f":"K$6*K286","v":0},{"$f":"L$6*L286","v":0},{"$f":"M$6*M286","v":0},{"$f":"N$6*N286","v":0},{"$f":"O$6*O286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA286","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM286","v":0},{"$f":"CN$6*CN286","v":0},{"$f":"CO$6*CO286","v":0},{"$f":"CP$6*CP286","v":0},{"$f":"CQ$6*CQ286","v":0}]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J290-J289","v":0},{"$f":"K290-K289","v":0},{"$f":"L290-L289","v":0},{"$f":"M290-M289","v":0},{"$f":"N290-N289","v":0},{"$f":"O290-O289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA290-CA289","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM290-CM289","v":0},{"$f":"CN290-CN289","v":0},{"$f":"CO290-CO289","v":0},{"$f":"CP290-CP289","v":0},{"$f":"CQ290-CQ289","v":0},null,{"$f":"J285","v":0},{"$f":"SUM(J291:CQ291)","v":0},{"$f":"CS291-CT291","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J288-J291","v":0},{"$f":"K288-K291","v":0},{"$f":"L288-L291","v":0},{"$f":"M288-M291","v":0},{"$f":"N288-N291","v":0},{"$f":"O288-O291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA288-CA291","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM288-CM291","v":0},{"$f":"CN288-CN291","v":0},{"$f":"CO288-CO291","v":0},{"$f":"CP288-CP291","v":0},{"$f":"CQ288-CQ291","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G22-14.75,0)","v":0.25},"  years"]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I150","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G294<1,J295,J295/G294)","v":0},{"$f":"IF(SUM($J296:J296)+J296<$J295,J296,$J295-SUM($J296:J296))","v":0},{"$f":"IF(SUM($J296:K296)+K296<$J295,K296,$J295-SUM($J296:K296))","v":0},{"$f":"IF(SUM($J296:L296)+L296<$J295,L296,$J295-SUM($J296:L296))","v":0},{"$f":"IF(SUM($J296:M296)+M296<$J295,M296,$J295-SUM($J296:M296))","v":0},{"$f":"IF(SUM($J296:N296)+N296<$J295,N296,$J295-SUM($J296:N296))","v":0},{"$f":"IF(SUM($J296:O296)+O296<$J295,O296,$J295-SUM($J296:O296))","v":0},{"$f":"IF(SUM($J296:P296)+P296<$J295,P296,$J295-SUM($J296:P296))","v":0},{"$f":"IF(SUM($J296:Q296)+Q296<$J295,Q296,$J295-SUM($J296:Q296))","v":0},{"$f":"IF(SUM($J296:R296)+R296<$J295,R296,$J295-SUM($J296:R296))","v":0},{"$f":"IF(SUM($J296:S296)+S296<$J295,S296,$J295-SUM($J296:S296))","v":0},{"$f":"IF(SUM($J296:T296)+T296<$J295,T296,$J295-SUM($J296:T296))","v":0},{"$f":"IF(SUM($J296:U296)+U296<$J295,U296,$J295-SUM($J296:U296))","v":0},{"$f":"IF(SUM($J296:V296)+V296<$J295,V296,$J295-SUM($J296:V296))","v":0},{"$f":"IF(SUM($J296:W296)+W296<$J295,W296,$J295-SUM($J296:W296))","v":0},{"$f":"IF(SUM($J296:X296)+X296<$J295,X296,$J295-SUM($J296:X296))","v":0},{"$f":"IF(SUM($J296:Y296)+Y296<$J295,Y296,$J295-SUM($J296:Y296))","v":0},{"$f":"IF(SUM($J296:Z296)+Z296<$J295,Z296,$J295-SUM($J296:Z296))","v":0},{"$f":"IF(SUM($J296:AA296)+AA296<$J295,AA296,$J295-SUM($J296:AA296))","v":0},{"$f":"IF(SUM($J296:AB296)+AB296<$J295,AB296,$J295-SUM($J296:AB296))","v":0},{"$f":"IF(SUM($J296:AC296)+AC296<$J295,AC296,$J295-SUM($J296:AC296))","v":0},{"$f":"IF(SUM($J296:AD296)+AD296<$J295,AD296,$J295-SUM($J296:AD296))","v":0},{"$f":"IF(SUM($J296:AE296)+AE296<$J295,AE296,$J295-SUM($J296:AE296))","v":0},{"$f":"IF(SUM($J296:AF296)+AF296<$J295,AF296,$J295-SUM($J296:AF296))","v":0},{"$f":"IF(SUM($J296:AG296)+AG296<$J295,AG296,$J295-SUM($J296:AG296))","v":0},{"$f":"IF(SUM($J296:AH296)+AH296<$J295,AH296,$J295-SUM($J296:AH296))","v":0},{"$f":"IF(SUM($J296:AI296)+AI296<$J295,AI296,$J295-SUM($J296:AI296))","v":0},{"$f":"IF(SUM($J296:AJ296)+AJ296<$J295,AJ296,$J295-SUM($J296:AJ296))","v":0},{"$f":"IF(SUM($J296:AK296)+AK296<$J295,AK296,$J295-SUM($J296:AK296))","v":0},{"$f":"IF(SUM($J296:AL296)+AL296<$J295,AL296,$J295-SUM($J296:AL296))","v":0},{"$f":"IF(SUM($J296:AM296)+AM296<$J295,AM296,$J295-SUM($J296:AM296))","v":0},{"$f":"IF(SUM($J296:AN296)+AN296<$J295,AN296,$J295-SUM($J296:AN296))","v":0},{"$f":"IF(SUM($J296:AO296)+AO296<$J295,AO296,$J295-SUM($J296:AO296))","v":0},{"$f":"IF(SUM($J296:AP296)+AP296<$J295,AP296,$J295-SUM($J296:AP296))","v":0},{"$f":"IF(SUM($J296:AQ296)+AQ296<$J295,AQ296,$J295-SUM($J296:AQ296))","v":0},{"$f":"IF(SUM($J296:AR296)+AR296<$J295,AR296,$J295-SUM($J296:AR296))","v":0},{"$f":"IF(SUM($J296:AS296)+AS296<$J295,AS296,$J295-SUM($J296:AS296))","v":0},{"$f":"IF(SUM($J296:AT296)+AT296<$J295,AT296,$J295-SUM($J296:AT296))","v":0},{"$f":"IF(SUM($J296:AU296)+AU296<$J295,AU296,$J295-SUM($J296:AU296))","v":0},{"$f":"IF(SUM($J296:AV296)+AV296<$J295,AV296,$J295-SUM($J296:AV296))","v":0},{"$f":"IF(SUM($J296:AW296)+AW296<$J295,AW296,$J295-SUM($J296:AW296))","v":0},{"$f":"IF(SUM($J296:AX296)+AX296<$J295,AX296,$J295-SUM($J296:AX296))","v":0},{"$f":"IF(SUM($J296:AY296)+AY296<$J295,AY296,$J295-SUM($J296:AY296))","v":0},{"$f":"IF(SUM($J296:AZ296)+AZ296<$J295,AZ296,$J295-SUM($J296:AZ296))","v":0},{"$f":"IF(SUM($J296:BA296)+BA296<$J295,BA296,$J295-SUM($J296:BA296))","v":0},{"$f":"IF(SUM($J296:BB296)+BB296<$J295,BB296,$J295-SUM($J296:BB296))","v":0},{"$f":"IF(SUM($J296:BC296)+BC296<$J295,BC296,$J295-SUM($J296:BC296))","v":0},{"$f":"IF(SUM($J296:BD296)+BD296<$J295,BD296,$J295-SUM($J296:BD296))","v":0},{"$f":"IF(SUM($J296:BE296)+BE296<$J295,BE296,$J295-SUM($J296:BE296))","v":0},{"$f":"IF(SUM($J296:BF296)+BF296<$J295,BF296,$J295-SUM($J296:BF296))","v":0},{"$f":"IF(SUM($J296:BG296)+BG296<$J295,BG296,$J295-SUM($J296:BG296))","v":0},{"$f":"IF(SUM($J296:BH296)+BH296<$J295,BH296,$J295-SUM($J296:BH296))","v":0},{"$f":"IF(SUM($J296:BI296)+BI296<$J295,BI296,$J295-SUM($J296:BI296))","v":0},{"$f":"IF(SUM($J296:BJ296)+BJ296<$J295,BJ296,$J295-SUM($J296:BJ296))","v":0},{"$f":"IF(SUM($J296:BK296)+BK296<$J295,BK296,$J295-SUM($J296:BK296))","v":0},{"$f":"IF(SUM($J296:BL296)+BL296<$J295,BL296,$J295-SUM($J296:BL296))","v":0},{"$f":"IF(SUM($J296:BM296)+BM296<$J295,BM296,$J295-SUM($J296:BM296))","v":0},{"$f":"IF(SUM($J296:BN296)+BN296<$J295,BN296,$J295-SUM($J296:BN296))","v":0},{"$f":"IF(SUM($J296:BO296)+BO296<$J295,BO296,$J295-SUM($J296:BO296))","v":0},{"$f":"IF(SUM($J296:BP296)+BP296<$J295,BP296,$J295-SUM($J296:BP296))","v":0},{"$f":"IF(SUM($J296:BQ296)+BQ296<$J295,BQ296,$J295-SUM($J296:BQ296))","v":0},{"$f":"IF(SUM($J296:BR296)+BR296<$J295,BR296,$J295-SUM($J296:BR296))","v":0},{"$f":"IF(SUM($J296:BS296)+BS296<$J295,BS296,$J295-SUM($J296:BS296))","v":0},{"$f":"IF(SUM($J296:BT296)+BT296<$J295,BT296,$J295-SUM($J296:BT296))","v":0},{"$f":"IF(SUM($J296:BU296)+BU296<$J295,BU296,$J295-SUM($J296:BU296))","v":0},{"$f":"IF(SUM($J296:BV296)+BV296<$J295,BV296,$J295-SUM($J296:BV296))","v":0},{"$f":"IF(SUM($J296:BW296)+BW296<$J295,BW296,$J295-SUM($J296:BW296))","v":0},{"$f":"IF(SUM($J296:BX296)+BX296<$J295,BX296,$J295-SUM($J296:BX296))","v":0},{"$f":"IF(SUM($J296:BY296)+BY296<$J295,BY296,$J295-SUM($J296:BY296))","v":0},{"$f":"IF(SUM($J296:BZ296)+BZ296<$J295,BZ296,$J295-SUM($J296:BZ296))","v":0},{"$f":"IF(SUM($J296:CA296)+CA296<$J295,CA296,$J295-SUM($J296:CA296))","v":0},{"$f":"IF(SUM($J296:CB296)+CB296<$J295,CB296,$J295-SUM($J296:CB296))","v":0},{"$f":"IF(SUM($J296:CC296)+CC296<$J295,CC296,$J295-SUM($J296:CC296))","v":0},{"$f":"IF(SUM($J296:CD296)+CD296<$J295,CD296,$J295-SUM($J296:CD296))","v":0},{"$f":"IF(SUM($J296:CE296)+CE296<$J295,CE296,$J295-SUM($J296:CE296))","v":0},{"$f":"IF(SUM($J296:CF296)+CF296<$J295,CF296,$J295-SUM($J296:CF296))","v":0},{"$f":"IF(SUM($J296:CG296)+CG296<$J295,CG296,$J295-SUM($J296:CG296))","v":0},{"$f":"IF(SUM($J296:CH296)+CH296<$J295,CH296,$J295-SUM($J296:CH296))","v":0},{"$f":"IF(SUM($J296:CI296)+CI296<$J295,CI296,$J295-SUM($J296:CI296))","v":0},{"$f":"IF(SUM($J296:CJ296)+CJ296<$J295,CJ296,$J295-SUM($J296:CJ296))","v":0},{"$f":"IF(SUM($J296:CK296)+CK296<$J295,CK296,$J295-SUM($J296:CK296))","v":0},{"$f":"IF(SUM($J296:CL296)+CL296<$J295,CL296,$J295-SUM($J296:CL296))","v":0},{"$f":"IF(SUM($J296:CM296)+CM296<$J295,CM296,$J295-SUM($J296:CM296))","v":0},{"$f":"IF(SUM($J296:CN296)+CN296<$J295,CN296,$J295-SUM($J296:CN296))","v":0},{"$f":"IF(SUM($J296:CO296)+CO296<$J295,CO296,$J295-SUM($J296:CO296))","v":0},{"$f":"IF(SUM($J296:CP296)+CP296<$J295,CP296,$J295-SUM($J296:CP296))","v":0}]
[]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J295","v":0},{"$f":"J302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J298","v":0},{"$f":"K$5*K298","v":0},{"$f":"L$5*L298","v":0},{"$f":"M$5*M298","v":0},{"$f":"N$5*N298","v":0},{"$f":"O$5*O298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA298","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM298","v":0},{"$f":"CN$5*CN298","v":0},{"$f":"CO$5*CO298","v":0},{"$f":"CP$5*CP298","v":0},{"$f":"CQ$5*CQ298","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J296","v":0},{"$f":"K$6*K296","v":0},{"$f":"L$6*L296","v":0},{"$f":"M$6*M296","v":0},{"$f":"N$6*N296","v":0},{"$f":"O$6*O296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA296","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM296","v":0},{"$f":"CN$6*CN296","v":0},{"$f":"CO$6*CO296","v":0},{"$f":"CP$6*CP296","v":0},{"$f":"CQ$6*CQ296","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J300-J299","v":0},{"$f":"K300-K299","v":0},{"$f":"L300-L299","v":0},{"$f":"M300-M299","v":0},{"$f":"N300-N299","v":0},{"$f":"O300-O299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA300-CA299","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM300-CM299","v":0},{"$f":"CN300-CN299","v":0},{"$f":"CO300-CO299","v":0},{"$f":"CP300-CP299","v":0},{"$f":"CQ300-CQ299","v":0},null,{"$f":"J295","v":0},{"$f":"SUM(J301:CQ301)","v":0},{"$f":"CS301-CT301","v":0}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J298-J301","v":0},{"$f":"K298-K301","v":0},{"$f":"L298-L301","v":0},{"$f":"M298-M301","v":0},{"$f":"N298-N301","v":0},{"$f":"O298-O301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA298-CA301","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM298-CM301","v":0},{"$f":"CN298-CN301","v":0},{"$f":"CO298-CO301","v":0},{"$f":"CP298-CP301","v":0},{"$f":"CQ298-CQ301","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G23-14.75,0)","v":35.25},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I151","v":1.2851797500000003E-3}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G304<1,J305,J305/G304)","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:J306)+J306<$J305,J306,$J305-SUM($J306:J306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:K306)+K306<$J305,K306,$J305-SUM($J306:K306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:L306)+L306<$J305,L306,$J305-SUM($J306:L306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:M306)+M306<$J305,M306,$J305-SUM($J306:M306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:N306)+N306<$J305,N306,$J305-SUM($J306:N306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:O306)+O306<$J305,O306,$J305-SUM($J306:O306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:P306)+P306<$J305,P306,$J305-SUM($J306:P306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:Q306)+Q306<$J305,Q306,$J305-SUM($J306:Q306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:R306)+R306<$J305,R306,$J305-SUM($J306:R306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:S306)+S306<$J305,S306,$J305-SUM($J306:S306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:T306)+T306<$J305,T306,$J305-SUM($J306:T306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:U306)+U306<$J305,U306,$J305-SUM($J306:U306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:V306)+V306<$J305,V306,$J305-SUM($J306:V306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:W306)+W306<$J305,W306,$J305-SUM($J306:W306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:X306)+X306<$J305,X306,$J305-SUM($J306:X306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:Y306)+Y306<$J305,Y306,$J305-SUM($J306:Y306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:Z306)+Z306<$J305,Z306,$J305-SUM($J306:Z306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AA306)+AA306<$J305,AA306,$J305-SUM($J306:AA306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AB306)+AB306<$J305,AB306,$J305-SUM($J306:AB306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AC306)+AC306<$J305,AC306,$J305-SUM($J306:AC306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AD306)+AD306<$J305,AD306,$J305-SUM($J306:AD306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AE306)+AE306<$J305,AE306,$J305-SUM($J306:AE306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AF306)+AF306<$J305,AF306,$J305-SUM($J306:AF306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AG306)+AG306<$J305,AG306,$J305-SUM($J306:AG306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AH306)+AH306<$J305,AH306,$J305-SUM($J306:AH306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AI306)+AI306<$J305,AI306,$J305-SUM($J306:AI306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AJ306)+AJ306<$J305,AJ306,$J305-SUM($J306:AJ306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AK306)+AK306<$J305,AK306,$J305-SUM($J306:AK306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AL306)+AL306<$J305,AL306,$J305-SUM($J306:AL306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AM306)+AM306<$J305,AM306,$J305-SUM($J306:AM306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AN306)+AN306<$J305,AN306,$J305-SUM($J306:AN306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AO306)+AO306<$J305,AO306,$J305-SUM($J306:AO306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AP306)+AP306<$J305,AP306,$J305-SUM($J306:AP306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AQ306)+AQ306<$J305,AQ306,$J305-SUM($J306:AQ306))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J306:AR306)+AR306<$J305,AR306,$J305-SUM($J306:AR306))","v":9.1147500000006432E-6},{"$f":"IF(SUM($J306:AS306)+AS306<$J305,AS306,$J305-SUM($J306:AS306))","v":0},{"$f":"IF(SUM($J306:AT306)+AT306<$J305,AT306,$J305-SUM($J306:AT306))","v":0},{"$f":"IF(SUM($J306:AU306)+AU306<$J305,AU306,$J305-SUM($J306:AU306))","v":0},{"$f":"IF(SUM($J306:AV306)+AV306<$J305,AV306,$J305-SUM($J306:AV306))","v":0},{"$f":"IF(SUM($J306:AW306)+AW306<$J305,AW306,$J305-SUM($J306:AW306))","v":0},{"$f":"IF(SUM($J306:AX306)+AX306<$J305,AX306,$J305-SUM($J306:AX306))","v":0},{"$f":"IF(SUM($J306:AY306)+AY306<$J305,AY306,$J305-SUM($J306:AY306))","v":0},{"$f":"IF(SUM($J306:AZ306)+AZ306<$J305,AZ306,$J305-SUM($J306:AZ306))","v":0},{"$f":"IF(SUM($J306:BA306)+BA306<$J305,BA306,$J305-SUM($J306:BA306))","v":0},{"$f":"IF(SUM($J306:BB306)+BB306<$J305,BB306,$J305-SUM($J306:BB306))","v":0},{"$f":"IF(SUM($J306:BC306)+BC306<$J305,BC306,$J305-SUM($J306:BC306))","v":0},{"$f":"IF(SUM($J306:BD306)+BD306<$J305,BD306,$J305-SUM($J306:BD306))","v":0},{"$f":"IF(SUM($J306:BE306)+BE306<$J305,BE306,$J305-SUM($J306:BE306))","v":0},{"$f":"IF(SUM($J306:BF306)+BF306<$J305,BF306,$J305-SUM($J306:BF306))","v":0},{"$f":"IF(SUM($J306:BG306)+BG306<$J305,BG306,$J305-SUM($J306:BG306))","v":0},{"$f":"IF(SUM($J306:BH306)+BH306<$J305,BH306,$J305-SUM($J306:BH306))","v":0},{"$f":"IF(SUM($J306:BI306)+BI306<$J305,BI306,$J305-SUM($J306:BI306))","v":0},{"$f":"IF(SUM($J306:BJ306)+BJ306<$J305,BJ306,$J305-SUM($J306:BJ306))","v":0},{"$f":"IF(SUM($J306:BK306)+BK306<$J305,BK306,$J305-SUM($J306:BK306))","v":0},{"$f":"IF(SUM($J306:BL306)+BL306<$J305,BL306,$J305-SUM($J306:BL306))","v":0},{"$f":"IF(SUM($J306:BM306)+BM306<$J305,BM306,$J305-SUM($J306:BM306))","v":0},{"$f":"IF(SUM($J306:BN306)+BN306<$J305,BN306,$J305-SUM($J306:BN306))","v":0},{"$f":"IF(SUM($J306:BO306)+BO306<$J305,BO306,$J305-SUM($J306:BO306))","v":0},{"$f":"IF(SUM($J306:BP306)+BP306<$J305,BP306,$J305-SUM($J306:BP306))","v":0},{"$f":"IF(SUM($J306:BQ306)+BQ306<$J305,BQ306,$J305-SUM($J306:BQ306))","v":0},{"$f":"IF(SUM($J306:BR306)+BR306<$J305,BR306,$J305-SUM($J306:BR306))","v":0},{"$f":"IF(SUM($J306:BS306)+BS306<$J305,BS306,$J305-SUM($J306:BS306))","v":0},{"$f":"IF(SUM($J306:BT306)+BT306<$J305,BT306,$J305-SUM($J306:BT306))","v":0},{"$f":"IF(SUM($J306:BU306)+BU306<$J305,BU306,$J305-SUM($J306:BU306))","v":0},{"$f":"IF(SUM($J306:BV306)+BV306<$J305,BV306,$J305-SUM($J306:BV306))","v":0},{"$f":"IF(SUM($J306:BW306)+BW306<$J305,BW306,$J305-SUM($J306:BW306))","v":0},{"$f":"IF(SUM($J306:BX306)+BX306<$J305,BX306,$J305-SUM($J306:BX306))","v":0},{"$f":"IF(SUM($J306:BY306)+BY306<$J305,BY306,$J305-SUM($J306:BY306))","v":0},{"$f":"IF(SUM($J306:BZ306)+BZ306<$J305,BZ306,$J305-SUM($J306:BZ306))","v":0},{"$f":"IF(SUM($J306:CA306)+CA306<$J305,CA306,$J305-SUM($J306:CA306))","v":0},{"$f":"IF(SUM($J306:CB306)+CB306<$J305,CB306,$J305-SUM($J306:CB306))","v":0},{"$f":"IF(SUM($J306:CC306)+CC306<$J305,CC306,$J305-SUM($J306:CC306))","v":0},{"$f":"IF(SUM($J306:CD306)+CD306<$J305,CD306,$J305-SUM($J306:CD306))","v":0},{"$f":"IF(SUM($J306:CE306)+CE306<$J305,CE306,$J305-SUM($J306:CE306))","v":0},{"$f":"IF(SUM($J306:CF306)+CF306<$J305,CF306,$J305-SUM($J306:CF306))","v":0},{"$f":"IF(SUM($J306:CG306)+CG306<$J305,CG306,$J305-SUM($J306:CG306))","v":0},{"$f":"IF(SUM($J306:CH306)+CH306<$J305,CH306,$J305-SUM($J306:CH306))","v":0},{"$f":"IF(SUM($J306:CI306)+CI306<$J305,CI306,$J305-SUM($J306:CI306))","v":0},{"$f":"IF(SUM($J306:CJ306)+CJ306<$J305,CJ306,$J305-SUM($J306:CJ306))","v":0},{"$f":"IF(SUM($J306:CK306)+CK306<$J305,CK306,$J305-SUM($J306:CK306))","v":0},{"$f":"IF(SUM($J306:CL306)+CL306<$J305,CL306,$J305-SUM($J306:CL306))","v":0},{"$f":"IF(SUM($J306:CM306)+CM306<$J305,CM306,$J305-SUM($J306:CM306))","v":0},{"$f":"IF(SUM($J306:CN306)+CN306<$J305,CN306,$J305-SUM($J306:CN306))","v":0},{"$f":"IF(SUM($J306:CO306)+CO306<$J305,CO306,$J305-SUM($J306:CO306))","v":0},{"$f":"IF(SUM($J306:CP306)+CP306<$J305,CP306,$J305-SUM($J306:CP306))","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J305","v":1.2851797500000003E-3},{"$f":"J312","v":1.2698060909943718E-3},1.2509267589118202E-3,1.2364679950750471E-3,1.2205328939757273E-3,1.203569439602095E-3,1.1855447438871946E-3,1.1664250483552224E-3,1.1461757030688646E-3,1.1247611450936376E-3,1.102144876468531E-3,1.0782894416720176E-3,1.0531564045722624E-3,1.026706324850118E-3,9.9889873388325063E-4,9.6969211007948554E-4,9.3904385364720791E-4,9.0691026079038942E-4,8.7324649731554405E-4,8.3800657163764366E-4,8.0114330717174359E-4,7.6260831409678289E-4,7.2235196047773368E-4,6.8032334273197554E-4,6.3647025542546668E-4,5.9073916038397439E-4,5.4307515510431054E-4,4.9342194045019262E-4,4.4172178761702228E-4,3.8791550434953535E-4,3.3194240039593261E-4,2.7374025218174913E-4,2.1324526668636075E-4,{"$f":"AP312","v":1.503920445046594E-4},8.5113542076054857E-5,1.7341033062577668E-5,1.6296913905172739E-18,1.660166619519947E-18,1.69121173530497E-18,1.7228373947551729E-18,1.7550544540370947E-18,1.7878739723275883E-18,1.8213072156101142E-18,1.8553656605420235E-18,1.8900609983941595E-18,1.9254051390641302E-18,1.9614102151646295E-18,1.9980885861882081E-18,2.0354528427499277E-18,2.0735158109093512E-18,2.1122905565733562E-18,2.1517903899812781E-18,2.1920288702739281E-18,2.2330198101480505E-18,2.2747772805978191E-18,2.3173156157449982E-18,2.3606494177594296E-18,2.4047935618715308E-18,2.4497632014785286E-18,2.4955737733461772E-18,2.5422410029077508E-18,2.5897809096621258E-18,2.6382098126728074E-18,2.687544336169789E-18,2.7378014152561641E-18,{"$f":"BV312","v":2.7889983017214542E-18},2.8411525699636454E-18,2.8942821230219657E-18,2.9484051987224763E-18,3.0035403759385865E-18,3.0597065809686381E-18,3.1169230940327517E-18,3.1752095558911644E-18,3.234585974586329E-18,3.2950727323110935E-18,3.356690592405311E-18,3.4194607064832902E-18,3.4834046216945277E-18,3.5485442881202153E-18,3.6149020663080636E-18,3.6825007349480242E-18,3.7513634986915525E-18,3.8215139961170842E-18,3.8929763078444735E-18,3.9657749648011651E-18,4.0399349566429469E-18]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J308","v":2.1700971388367776E-5},{"$f":"K$5*K308","v":1.8742525328330239E-5},{"$f":"L$5*L308","v":2.3881329033771058E-5},{"$f":"M$5*M308","v":2.3121951507903384E-5},{"$f":"N$5*N308","v":2.2823965117346103E-5},{"$f":"O$5*O308","v":2.2506748520559179E-5},2.216968671069054E-5,2.1812148404242661E-5,2.1433485647387769E-5,2.1033033413251024E-5,2.061010918996153E-5,2.0164012559266732E-5,1.9694024765501307E-5,1.9199408274697209E-5,1.8679406323616787E-5,1.8133242458486381E-5,1.7560120063202789E-5,1.6959221876780283E-5,1.6329709499800676E-5,1.5670722889623938E-5,1.4981379844111606E-5,1.426077547360984E-5,1.350798166093362E-5,1.2722046509087944E-5,1.1901993776456227E-5,1.1046822299180322E-5,1.0155505400450608E-5,9.2269902864186033E-6,8.2601974284383172E-6,7.2540199313363118E-6,6.2073228874039402E-6,5.1189427157987092E-6,3.9876864870349466E-6,2.8123312322371311E-6,1.591623236822226E-6,3.242773182702024E-7,3.0475229002673021E-20,3.1045115785023011E-20,3.1625659450202938E-20,3.2217059281921734E-20,3.2819518290493675E-20,3.3433243282525903E-20,3.405844493190914E-20,3.4695337852135844E-20,3.5344140669970785E-20,3.6005076100499238E-20,3.6678371023578573E-20,3.7364256561719492E-20,3.8062968159423651E-20,3.8774745664004868E-20,3.9499833407921766E-20,4.0238480292649902E-20,4.0990939874122456E-20,4.1757470449768548E-20,4.2538335147179221E-20,4.3333802014431472E-20,4.4144144112101335E-20,4.496963960699763E-20,4.5810571867648486E-20,4.6667229561573517E-20,4.7539906754374944E-20,4.8428903010681758E-20,4.9334523496981501E-20,5.0257079086375057E-20,5.119688646529027E-20,5.21542682421912E-20,5.3129553058320174E-20,5.4123075700510761E-20,5.5135177216110309E-20,{"$f":"CA$5*CA308","v":5.6166205030051572E-20},5.7216513064113534E-20,5.8286461858412459E-20,5.9376418695164778E-20,6.0486757724764357E-20,6.1617860094217456E-20,6.2770114077979326E-20,6.3943915211237529E-20,6.5139666425687673E-20,6.6357778187848033E-20,6.7598668639960792E-20,6.8862763743528056E-20,{"$f":"CM$5*CM308","v":7.0150497425532035E-20},{"$f":"CN$5*CN308","v":7.1462311727389486E-20},{"$f":"CO$5*CO308","v":7.2798656956691661E-20},{"$f":"CP$5*CP308","v":7.4159991841781796E-20},{"$f":"CQ$5*CQ308","v":7.5546783689223111E-20}]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J306","v":3.7074630393996252E-5},{"$f":"K$6*K306","v":3.7621857410881807E-5},{"$f":"L$6*L306","v":3.8340092870544096E-5},{"$f":"M$6*M306","v":3.9057052607223267E-5},{"$f":"N$6*N306","v":3.9787419490978335E-5},{"$f":"O$6*O306","v":4.0531444235459625E-5},4.1289382242662717E-5,4.2061493690600508E-5,4.2848043622614737E-5,4.3649302038357631E-5,4.4465543986474913E-5,4.5297049659021995E-5,4.6144104487645706E-5,4.7006999241564679E-5,4.7886030127381928E-5,4.8781498890763972E-5,4.9693712920021256E-5,5.0622985351625655E-5,5.1569635177701052E-5,5.2533987355524055E-5,5.3516372919072352E-5,5.4517129092659E-5,5.5536599406691719E-5,5.6575133815596854E-5,5.7633088817948515E-5,5.871082757884415E-5,5.9808720054568529E-5,6.0927143119588956E-5,6.2066480695925269E-5,6.322712388493906E-5,6.4409471101587427E-5,6.5613928211187108E-5,6.6840908668736301E-5,6.8090833660841674E-5,6.9364132250299411E-5,1.7665310380846243E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA306","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM306","v":0},{"$f":"CN$6*CN306","v":0},{"$f":"CO$6*CO306","v":0},{"$f":"CP$6*CP306","v":0},{"$f":"CQ$6*CQ306","v":0}]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J310-J309","v":1.5373659005628476E-5},{"$f":"K310-K309","v":1.8879332082551568E-5},{"$f":"L310-L309","v":1.4458763836773037E-5},{"$f":"M310-M309","v":1.5935101099319884E-5},{"$f":"N310-N309","v":1.6963454373632232E-5},{"$f":"O310-O309","v":1.8024695714900446E-5},1.9119695531972177E-5,2.0249345286357847E-5,2.1414557975226968E-5,2.2616268625106607E-5,2.3855434796513383E-5,2.5133037099755263E-5,2.6450079722144399E-5,2.7807590966867469E-5,2.9206623803765141E-5,3.0648256432277588E-5,3.2133592856818466E-5,3.3663763474845376E-5,3.5239925677900373E-5,3.6863264465900117E-5,3.8534993074960746E-5,4.0256353619049158E-5,4.2028617745758096E-5,4.3853087306508907E-5,4.5731095041492288E-5,4.7664005279663828E-5,4.965321465411792E-5,5.1700152833170351E-5,5.3806283267486954E-5,5.5973103953602746E-5,5.820214821418349E-5,6.04949854953884E-5,6.2853222181701357E-5,6.5278502428604547E-5,6.7772509013477189E-5,1.7341033062576039E-5,-3.0475229002673021E-20,-3.1045115785023011E-20,-3.1625659450202938E-20,-3.2217059281921734E-20,-3.2819518290493675E-20,-3.3433243282525903E-20,-3.405844493190914E-20,-3.4695337852135844E-20,-3.5344140669970785E-20,-3.6005076100499238E-20,-3.6678371023578573E-20,-3.7364256561719492E-20,-3.8062968159423651E-20,-3.8774745664004868E-20,-3.9499833407921766E-20,-4.0238480292649902E-20,-4.0990939874122456E-20,-4.1757470449768548E-20,-4.2538335147179221E-20,-4.3333802014431472E-20,-4.4144144112101335E-20,-4.496963960699763E-20,-4.5810571867648486E-20,-4.6667229561573517E-20,-4.7539906754374944E-20,-4.8428903010681758E-20,-4.9334523496981501E-20,-5.0257079086375057E-20,-5.119688646529027E-20,-5.21542682421912E-20,-5.3129553058320174E-20,-5.4123075700510761E-20,-5.5135177216110309E-20,{"$f":"CA310-CA309","v":-5.6166205030051572E-20},-5.7216513064113534E-20,-5.8286461858412459E-20,-5.9376418695164778E-20,-6.0486757724764357E-20,-6.1617860094217456E-20,-6.2770114077979326E-20,-6.3943915211237529E-20,-6.5139666425687673E-20,-6.6357778187848033E-20,-6.7598668639960792E-20,-6.8862763743528056E-20,{"$f":"CM310-CM309","v":-7.0150497425532035E-20},{"$f":"CN310-CN309","v":-7.1462311727389486E-20},{"$f":"CO310-CO309","v":-7.2798656956691661E-20},{"$f":"CP310-CP309","v":-7.4159991841781796E-20},{"$f":"CQ310-CQ309","v":-7.5546783689223111E-20},null,{"$f":"J305","v":1.2851797500000003E-3},{"$f":"SUM(J311:CQ311)","v":1.285179749999999E-3},{"$f":"CS311-CT311","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J308-J311","v":1.2698060909943718E-3},{"$f":"K308-K311","v":1.2509267589118202E-3},{"$f":"L308-L311","v":1.2364679950750471E-3},{"$f":"M308-M311","v":1.2205328939757273E-3},{"$f":"N308-N311","v":1.203569439602095E-3},{"$f":"O308-O311","v":1.1855447438871946E-3},1.1664250483552224E-3,1.1461757030688646E-3,1.1247611450936376E-3,1.102144876468531E-3,1.0782894416720176E-3,1.0531564045722624E-3,1.026706324850118E-3,9.9889873388325063E-4,9.6969211007948554E-4,9.3904385364720791E-4,9.0691026079038942E-4,8.7324649731554405E-4,8.3800657163764366E-4,8.0114330717174359E-4,7.6260831409678289E-4,7.2235196047773368E-4,6.8032334273197554E-4,6.3647025542546668E-4,5.9073916038397439E-4,5.4307515510431054E-4,4.9342194045019262E-4,4.4172178761702228E-4,3.8791550434953535E-4,3.3194240039593261E-4,2.7374025218174913E-4,2.1324526668636075E-4,1.503920445046594E-4,8.5113542076054857E-5,1.7341033062577668E-5,1.6296913905172739E-18,1.660166619519947E-18,1.69121173530497E-18,1.7228373947551729E-18,1.7550544540370947E-18,1.7878739723275883E-18,1.8213072156101142E-18,1.8553656605420235E-18,1.8900609983941595E-18,1.9254051390641302E-18,1.9614102151646295E-18,1.9980885861882081E-18,2.0354528427499277E-18,2.0735158109093512E-18,2.1122905565733562E-18,2.1517903899812781E-18,2.1920288702739281E-18,2.2330198101480505E-18,2.2747772805978191E-18,2.3173156157449982E-18,2.3606494177594296E-18,2.4047935618715308E-18,2.4497632014785286E-18,2.4955737733461772E-18,2.5422410029077508E-18,2.5897809096621258E-18,2.6382098126728074E-18,2.687544336169789E-18,2.7378014152561641E-18,2.7889983017214542E-18,2.8411525699636454E-18,2.8942821230219657E-18,2.9484051987224763E-18,3.0035403759385865E-18,{"$f":"CA308-CA311","v":3.0597065809686381E-18},3.1169230940327517E-18,3.1752095558911644E-18,3.234585974586329E-18,3.2950727323110935E-18,3.356690592405311E-18,3.4194607064832902E-18,3.4834046216945277E-18,3.5485442881202153E-18,3.6149020663080636E-18,3.6825007349480242E-18,3.7513634986915525E-18,{"$f":"CM308-CM311","v":3.8215139961170842E-18},{"$f":"CN308-CN311","v":3.8929763078444735E-18},{"$f":"CO308-CO311","v":3.9657749648011651E-18},{"$f":"CP308-CP311","v":4.0399349566429469E-18},{"$f":"CQ308-CQ311","v":4.1154817403321701E-18}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G24-14.75,0)","v":0},"  years"]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!I152","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G314<1,J315,J315/G314)","v":0},{"$f":"IF(SUM($J316:J316)+J316<$J315,J316,$J315-SUM($J316:J316))","v":0},{"$f":"IF(SUM($J316:K316)+K316<$J315,K316,$J315-SUM($J316:K316))","v":0},{"$f":"IF(SUM($J316:L316)+L316<$J315,L316,$J315-SUM($J316:L316))","v":0},{"$f":"IF(SUM($J316:M316)+M316<$J315,M316,$J315-SUM($J316:M316))","v":0},{"$f":"IF(SUM($J316:N316)+N316<$J315,N316,$J315-SUM($J316:N316))","v":0},{"$f":"IF(SUM($J316:O316)+O316<$J315,O316,$J315-SUM($J316:O316))","v":0},{"$f":"IF(SUM($J316:P316)+P316<$J315,P316,$J315-SUM($J316:P316))","v":0},{"$f":"IF(SUM($J316:Q316)+Q316<$J315,Q316,$J315-SUM($J316:Q316))","v":0},{"$f":"IF(SUM($J316:R316)+R316<$J315,R316,$J315-SUM($J316:R316))","v":0},{"$f":"IF(SUM($J316:S316)+S316<$J315,S316,$J315-SUM($J316:S316))","v":0},{"$f":"IF(SUM($J316:T316)+T316<$J315,T316,$J315-SUM($J316:T316))","v":0},{"$f":"IF(SUM($J316:U316)+U316<$J315,U316,$J315-SUM($J316:U316))","v":0},{"$f":"IF(SUM($J316:V316)+V316<$J315,V316,$J315-SUM($J316:V316))","v":0},{"$f":"IF(SUM($J316:W316)+W316<$J315,W316,$J315-SUM($J316:W316))","v":0},{"$f":"IF(SUM($J316:X316)+X316<$J315,X316,$J315-SUM($J316:X316))","v":0},{"$f":"IF(SUM($J316:Y316)+Y316<$J315,Y316,$J315-SUM($J316:Y316))","v":0},{"$f":"IF(SUM($J316:Z316)+Z316<$J315,Z316,$J315-SUM($J316:Z316))","v":0},{"$f":"IF(SUM($J316:AA316)+AA316<$J315,AA316,$J315-SUM($J316:AA316))","v":0},{"$f":"IF(SUM($J316:AB316)+AB316<$J315,AB316,$J315-SUM($J316:AB316))","v":0},{"$f":"IF(SUM($J316:AC316)+AC316<$J315,AC316,$J315-SUM($J316:AC316))","v":0},{"$f":"IF(SUM($J316:AD316)+AD316<$J315,AD316,$J315-SUM($J316:AD316))","v":0},{"$f":"IF(SUM($J316:AE316)+AE316<$J315,AE316,$J315-SUM($J316:AE316))","v":0},{"$f":"IF(SUM($J316:AF316)+AF316<$J315,AF316,$J315-SUM($J316:AF316))","v":0},{"$f":"IF(SUM($J316:AG316)+AG316<$J315,AG316,$J315-SUM($J316:AG316))","v":0},{"$f":"IF(SUM($J316:AH316)+AH316<$J315,AH316,$J315-SUM($J316:AH316))","v":0},{"$f":"IF(SUM($J316:AI316)+AI316<$J315,AI316,$J315-SUM($J316:AI316))","v":0},{"$f":"IF(SUM($J316:AJ316)+AJ316<$J315,AJ316,$J315-SUM($J316:AJ316))","v":0},{"$f":"IF(SUM($J316:AK316)+AK316<$J315,AK316,$J315-SUM($J316:AK316))","v":0},{"$f":"IF(SUM($J316:AL316)+AL316<$J315,AL316,$J315-SUM($J316:AL316))","v":0},{"$f":"IF(SUM($J316:AM316)+AM316<$J315,AM316,$J315-SUM($J316:AM316))","v":0},{"$f":"IF(SUM($J316:AN316)+AN316<$J315,AN316,$J315-SUM($J316:AN316))","v":0},{"$f":"IF(SUM($J316:AO316)+AO316<$J315,AO316,$J315-SUM($J316:AO316))","v":0},{"$f":"IF(SUM($J316:AP316)+AP316<$J315,AP316,$J315-SUM($J316:AP316))","v":0},{"$f":"IF(SUM($J316:AQ316)+AQ316<$J315,AQ316,$J315-SUM($J316:AQ316))","v":0},{"$f":"IF(SUM($J316:AR316)+AR316<$J315,AR316,$J315-SUM($J316:AR316))","v":0},{"$f":"IF(SUM($J316:AS316)+AS316<$J315,AS316,$J315-SUM($J316:AS316))","v":0},{"$f":"IF(SUM($J316:AT316)+AT316<$J315,AT316,$J315-SUM($J316:AT316))","v":0},{"$f":"IF(SUM($J316:AU316)+AU316<$J315,AU316,$J315-SUM($J316:AU316))","v":0},{"$f":"IF(SUM($J316:AV316)+AV316<$J315,AV316,$J315-SUM($J316:AV316))","v":0},{"$f":"IF(SUM($J316:AW316)+AW316<$J315,AW316,$J315-SUM($J316:AW316))","v":0},{"$f":"IF(SUM($J316:AX316)+AX316<$J315,AX316,$J315-SUM($J316:AX316))","v":0},{"$f":"IF(SUM($J316:AY316)+AY316<$J315,AY316,$J315-SUM($J316:AY316))","v":0},{"$f":"IF(SUM($J316:AZ316)+AZ316<$J315,AZ316,$J315-SUM($J316:AZ316))","v":0},{"$f":"IF(SUM($J316:BA316)+BA316<$J315,BA316,$J315-SUM($J316:BA316))","v":0},{"$f":"IF(SUM($J316:BB316)+BB316<$J315,BB316,$J315-SUM($J316:BB316))","v":0},{"$f":"IF(SUM($J316:BC316)+BC316<$J315,BC316,$J315-SUM($J316:BC316))","v":0},{"$f":"IF(SUM($J316:BD316)+BD316<$J315,BD316,$J315-SUM($J316:BD316))","v":0},{"$f":"IF(SUM($J316:BE316)+BE316<$J315,BE316,$J315-SUM($J316:BE316))","v":0},{"$f":"IF(SUM($J316:BF316)+BF316<$J315,BF316,$J315-SUM($J316:BF316))","v":0},{"$f":"IF(SUM($J316:BG316)+BG316<$J315,BG316,$J315-SUM($J316:BG316))","v":0},{"$f":"IF(SUM($J316:BH316)+BH316<$J315,BH316,$J315-SUM($J316:BH316))","v":0},{"$f":"IF(SUM($J316:BI316)+BI316<$J315,BI316,$J315-SUM($J316:BI316))","v":0},{"$f":"IF(SUM($J316:BJ316)+BJ316<$J315,BJ316,$J315-SUM($J316:BJ316))","v":0},{"$f":"IF(SUM($J316:BK316)+BK316<$J315,BK316,$J315-SUM($J316:BK316))","v":0},{"$f":"IF(SUM($J316:BL316)+BL316<$J315,BL316,$J315-SUM($J316:BL316))","v":0},{"$f":"IF(SUM($J316:BM316)+BM316<$J315,BM316,$J315-SUM($J316:BM316))","v":0},{"$f":"IF(SUM($J316:BN316)+BN316<$J315,BN316,$J315-SUM($J316:BN316))","v":0},{"$f":"IF(SUM($J316:BO316)+BO316<$J315,BO316,$J315-SUM($J316:BO316))","v":0},{"$f":"IF(SUM($J316:BP316)+BP316<$J315,BP316,$J315-SUM($J316:BP316))","v":0},{"$f":"IF(SUM($J316:BQ316)+BQ316<$J315,BQ316,$J315-SUM($J316:BQ316))","v":0},{"$f":"IF(SUM($J316:BR316)+BR316<$J315,BR316,$J315-SUM($J316:BR316))","v":0},{"$f":"IF(SUM($J316:BS316)+BS316<$J315,BS316,$J315-SUM($J316:BS316))","v":0},{"$f":"IF(SUM($J316:BT316)+BT316<$J315,BT316,$J315-SUM($J316:BT316))","v":0},{"$f":"IF(SUM($J316:BU316)+BU316<$J315,BU316,$J315-SUM($J316:BU316))","v":0},{"$f":"IF(SUM($J316:BV316)+BV316<$J315,BV316,$J315-SUM($J316:BV316))","v":0},{"$f":"IF(SUM($J316:BW316)+BW316<$J315,BW316,$J315-SUM($J316:BW316))","v":0},{"$f":"IF(SUM($J316:BX316)+BX316<$J315,BX316,$J315-SUM($J316:BX316))","v":0},{"$f":"IF(SUM($J316:BY316)+BY316<$J315,BY316,$J315-SUM($J316:BY316))","v":0},{"$f":"IF(SUM($J316:BZ316)+BZ316<$J315,BZ316,$J315-SUM($J316:BZ316))","v":0},{"$f":"IF(SUM($J316:CA316)+CA316<$J315,CA316,$J315-SUM($J316:CA316))","v":0},{"$f":"IF(SUM($J316:CB316)+CB316<$J315,CB316,$J315-SUM($J316:CB316))","v":0},{"$f":"IF(SUM($J316:CC316)+CC316<$J315,CC316,$J315-SUM($J316:CC316))","v":0},{"$f":"IF(SUM($J316:CD316)+CD316<$J315,CD316,$J315-SUM($J316:CD316))","v":0},{"$f":"IF(SUM($J316:CE316)+CE316<$J315,CE316,$J315-SUM($J316:CE316))","v":0},{"$f":"IF(SUM($J316:CF316)+CF316<$J315,CF316,$J315-SUM($J316:CF316))","v":0},{"$f":"IF(SUM($J316:CG316)+CG316<$J315,CG316,$J315-SUM($J316:CG316))","v":0},{"$f":"IF(SUM($J316:CH316)+CH316<$J315,CH316,$J315-SUM($J316:CH316))","v":0},{"$f":"IF(SUM($J316:CI316)+CI316<$J315,CI316,$J315-SUM($J316:CI316))","v":0},{"$f":"IF(SUM($J316:CJ316)+CJ316<$J315,CJ316,$J315-SUM($J316:CJ316))","v":0},{"$f":"IF(SUM($J316:CK316)+CK316<$J315,CK316,$J315-SUM($J316:CK316))","v":0},{"$f":"IF(SUM($J316:CL316)+CL316<$J315,CL316,$J315-SUM($J316:CL316))","v":0},{"$f":"IF(SUM($J316:CM316)+CM316<$J315,CM316,$J315-SUM($J316:CM316))","v":0},{"$f":"IF(SUM($J316:CN316)+CN316<$J315,CN316,$J315-SUM($J316:CN316))","v":0},{"$f":"IF(SUM($J316:CO316)+CO316<$J315,CO316,$J315-SUM($J316:CO316))","v":0},{"$f":"IF(SUM($J316:CP316)+CP316<$J315,CP316,$J315-SUM($J316:CP316))","v":0}]
[]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J315","v":0},{"$f":"J322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J318","v":0},{"$f":"K$5*K318","v":0},{"$f":"L$5*L318","v":0},{"$f":"M$5*M318","v":0},{"$f":"N$5*N318","v":0},{"$f":"O$5*O318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA318","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM318","v":0},{"$f":"CN$5*CN318","v":0},{"$f":"CO$5*CO318","v":0},{"$f":"CP$5*CP318","v":0},{"$f":"CQ$5*CQ318","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J316","v":0},{"$f":"K$6*K316","v":0},{"$f":"L$6*L316","v":0},{"$f":"M$6*M316","v":0},{"$f":"N$6*N316","v":0},{"$f":"O$6*O316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA316","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM316","v":0},{"$f":"CN$6*CN316","v":0},{"$f":"CO$6*CO316","v":0},{"$f":"CP$6*CP316","v":0},{"$f":"CQ$6*CQ316","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J320-J319","v":0},{"$f":"K320-K319","v":0},{"$f":"L320-L319","v":0},{"$f":"M320-M319","v":0},{"$f":"N320-N319","v":0},{"$f":"O320-O319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA320-CA319","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM320-CM319","v":0},{"$f":"CN320-CN319","v":0},{"$f":"CO320-CO319","v":0},{"$f":"CP320-CP319","v":0},{"$f":"CQ320-CQ319","v":0},null,{"$f":"J315","v":0},{"$f":"SUM(J321:CQ321)","v":0},{"$f":"CS321-CT321","v":0}]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J318-J321","v":0},{"$f":"K318-K321","v":0},{"$f":"L318-L321","v":0},{"$f":"M318-M321","v":0},{"$f":"N318-N321","v":0},{"$f":"O318-O321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA318-CA321","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM318-CM321","v":0},{"$f":"CN318-CN321","v":0},{"$f":"CO318-CO321","v":0},{"$f":"CP318-CP321","v":0},{"$f":"CQ318-CQ321","v":0}]
[]
[]
[null,"CAPEX:  Q2 2000",null,null,null,null," Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G17-14.5,0)","v":55.5},"  years"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J145","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G327<1,J328,J328/G327)","v":0},{"$f":"IF(SUM($J329:J329)+J329<$J328,J329,$J328-SUM($J329:J329))","v":0},{"$f":"IF(SUM($J329:K329)+K329<$J328,K329,$J328-SUM($J329:K329))","v":0},{"$f":"IF(SUM($J329:L329)+L329<$J328,L329,$J328-SUM($J329:L329))","v":0},{"$f":"IF(SUM($J329:M329)+M329<$J328,M329,$J328-SUM($J329:M329))","v":0},{"$f":"IF(SUM($J329:N329)+N329<$J328,N329,$J328-SUM($J329:N329))","v":0},{"$f":"IF(SUM($J329:O329)+O329<$J328,O329,$J328-SUM($J329:O329))","v":0},{"$f":"IF(SUM($J329:P329)+P329<$J328,P329,$J328-SUM($J329:P329))","v":0},{"$f":"IF(SUM($J329:Q329)+Q329<$J328,Q329,$J328-SUM($J329:Q329))","v":0},{"$f":"IF(SUM($J329:R329)+R329<$J328,R329,$J328-SUM($J329:R329))","v":0},{"$f":"IF(SUM($J329:S329)+S329<$J328,S329,$J328-SUM($J329:S329))","v":0},{"$f":"IF(SUM($J329:T329)+T329<$J328,T329,$J328-SUM($J329:T329))","v":0},{"$f":"IF(SUM($J329:U329)+U329<$J328,U329,$J328-SUM($J329:U329))","v":0},{"$f":"IF(SUM($J329:V329)+V329<$J328,V329,$J328-SUM($J329:V329))","v":0},{"$f":"IF(SUM($J329:W329)+W329<$J328,W329,$J328-SUM($J329:W329))","v":0},{"$f":"IF(SUM($J329:X329)+X329<$J328,X329,$J328-SUM($J329:X329))","v":0},{"$f":"IF(SUM($J329:Y329)+Y329<$J328,Y329,$J328-SUM($J329:Y329))","v":0},{"$f":"IF(SUM($J329:Z329)+Z329<$J328,Z329,$J328-SUM($J329:Z329))","v":0},{"$f":"IF(SUM($J329:AA329)+AA329<$J328,AA329,$J328-SUM($J329:AA329))","v":0},{"$f":"IF(SUM($J329:AB329)+AB329<$J328,AB329,$J328-SUM($J329:AB329))","v":0},{"$f":"IF(SUM($J329:AC329)+AC329<$J328,AC329,$J328-SUM($J329:AC329))","v":0},{"$f":"IF(SUM($J329:AD329)+AD329<$J328,AD329,$J328-SUM($J329:AD329))","v":0},{"$f":"IF(SUM($J329:AE329)+AE329<$J328,AE329,$J328-SUM($J329:AE329))","v":0},{"$f":"IF(SUM($J329:AF329)+AF329<$J328,AF329,$J328-SUM($J329:AF329))","v":0},{"$f":"IF(SUM($J329:AG329)+AG329<$J328,AG329,$J328-SUM($J329:AG329))","v":0},{"$f":"IF(SUM($J329:AH329)+AH329<$J328,AH329,$J328-SUM($J329:AH329))","v":0},{"$f":"IF(SUM($J329:AI329)+AI329<$J328,AI329,$J328-SUM($J329:AI329))","v":0},{"$f":"IF(SUM($J329:AJ329)+AJ329<$J328,AJ329,$J328-SUM($J329:AJ329))","v":0},{"$f":"IF(SUM($J329:AK329)+AK329<$J328,AK329,$J328-SUM($J329:AK329))","v":0},{"$f":"IF(SUM($J329:AL329)+AL329<$J328,AL329,$J328-SUM($J329:AL329))","v":0},{"$f":"IF(SUM($J329:AM329)+AM329<$J328,AM329,$J328-SUM($J329:AM329))","v":0},{"$f":"IF(SUM($J329:AN329)+AN329<$J328,AN329,$J328-SUM($J329:AN329))","v":0},{"$f":"IF(SUM($J329:AO329)+AO329<$J328,AO329,$J328-SUM($J329:AO329))","v":0},{"$f":"IF(SUM($J329:AP329)+AP329<$J328,AP329,$J328-SUM($J329:AP329))","v":0},{"$f":"IF(SUM($J329:AQ329)+AQ329<$J328,AQ329,$J328-SUM($J329:AQ329))","v":0},{"$f":"IF(SUM($J329:AR329)+AR329<$J328,AR329,$J328-SUM($J329:AR329))","v":0},{"$f":"IF(SUM($J329:AS329)+AS329<$J328,AS329,$J328-SUM($J329:AS329))","v":0},{"$f":"IF(SUM($J329:AT329)+AT329<$J328,AT329,$J328-SUM($J329:AT329))","v":0},{"$f":"IF(SUM($J329:AU329)+AU329<$J328,AU329,$J328-SUM($J329:AU329))","v":0},{"$f":"IF(SUM($J329:AV329)+AV329<$J328,AV329,$J328-SUM($J329:AV329))","v":0},{"$f":"IF(SUM($J329:AW329)+AW329<$J328,AW329,$J328-SUM($J329:AW329))","v":0},{"$f":"IF(SUM($J329:AX329)+AX329<$J328,AX329,$J328-SUM($J329:AX329))","v":0},{"$f":"IF(SUM($J329:AY329)+AY329<$J328,AY329,$J328-SUM($J329:AY329))","v":0},{"$f":"IF(SUM($J329:AZ329)+AZ329<$J328,AZ329,$J328-SUM($J329:AZ329))","v":0},{"$f":"IF(SUM($J329:BA329)+BA329<$J328,BA329,$J328-SUM($J329:BA329))","v":0},{"$f":"IF(SUM($J329:BB329)+BB329<$J328,BB329,$J328-SUM($J329:BB329))","v":0},{"$f":"IF(SUM($J329:BC329)+BC329<$J328,BC329,$J328-SUM($J329:BC329))","v":0},{"$f":"IF(SUM($J329:BD329)+BD329<$J328,BD329,$J328-SUM($J329:BD329))","v":0},{"$f":"IF(SUM($J329:BE329)+BE329<$J328,BE329,$J328-SUM($J329:BE329))","v":0},{"$f":"IF(SUM($J329:BF329)+BF329<$J328,BF329,$J328-SUM($J329:BF329))","v":0},{"$f":"IF(SUM($J329:BG329)+BG329<$J328,BG329,$J328-SUM($J329:BG329))","v":0},{"$f":"IF(SUM($J329:BH329)+BH329<$J328,BH329,$J328-SUM($J329:BH329))","v":0},{"$f":"IF(SUM($J329:BI329)+BI329<$J328,BI329,$J328-SUM($J329:BI329))","v":0},{"$f":"IF(SUM($J329:BJ329)+BJ329<$J328,BJ329,$J328-SUM($J329:BJ329))","v":0},{"$f":"IF(SUM($J329:BK329)+BK329<$J328,BK329,$J328-SUM($J329:BK329))","v":0},{"$f":"IF(SUM($J329:BL329)+BL329<$J328,BL329,$J328-SUM($J329:BL329))","v":0},{"$f":"IF(SUM($J329:BM329)+BM329<$J328,BM329,$J328-SUM($J329:BM329))","v":0},{"$f":"IF(SUM($J329:BN329)+BN329<$J328,BN329,$J328-SUM($J329:BN329))","v":0},{"$f":"IF(SUM($J329:BO329)+BO329<$J328,BO329,$J328-SUM($J329:BO329))","v":0},{"$f":"IF(SUM($J329:BP329)+BP329<$J328,BP329,$J328-SUM($J329:BP329))","v":0},{"$f":"IF(SUM($J329:BQ329)+BQ329<$J328,BQ329,$J328-SUM($J329:BQ329))","v":0},{"$f":"IF(SUM($J329:BR329)+BR329<$J328,BR329,$J328-SUM($J329:BR329))","v":0},{"$f":"IF(SUM($J329:BS329)+BS329<$J328,BS329,$J328-SUM($J329:BS329))","v":0},{"$f":"IF(SUM($J329:BT329)+BT329<$J328,BT329,$J328-SUM($J329:BT329))","v":0},{"$f":"IF(SUM($J329:BU329)+BU329<$J328,BU329,$J328-SUM($J329:BU329))","v":0},{"$f":"IF(SUM($J329:BV329)+BV329<$J328,BV329,$J328-SUM($J329:BV329))","v":0},{"$f":"IF(SUM($J329:BW329)+BW329<$J328,BW329,$J328-SUM($J329:BW329))","v":0},{"$f":"IF(SUM($J329:BX329)+BX329<$J328,BX329,$J328-SUM($J329:BX329))","v":0},{"$f":"IF(SUM($J329:BY329)+BY329<$J328,BY329,$J328-SUM($J329:BY329))","v":0},{"$f":"IF(SUM($J329:BZ329)+BZ329<$J328,BZ329,$J328-SUM($J329:BZ329))","v":0},{"$f":"IF(SUM($J329:CA329)+CA329<$J328,CA329,$J328-SUM($J329:CA329))","v":0},{"$f":"IF(SUM($J329:CB329)+CB329<$J328,CB329,$J328-SUM($J329:CB329))","v":0},{"$f":"IF(SUM($J329:CC329)+CC329<$J328,CC329,$J328-SUM($J329:CC329))","v":0},{"$f":"IF(SUM($J329:CD329)+CD329<$J328,CD329,$J328-SUM($J329:CD329))","v":0},{"$f":"IF(SUM($J329:CE329)+CE329<$J328,CE329,$J328-SUM($J329:CE329))","v":0},{"$f":"IF(SUM($J329:CF329)+CF329<$J328,CF329,$J328-SUM($J329:CF329))","v":0},{"$f":"IF(SUM($J329:CG329)+CG329<$J328,CG329,$J328-SUM($J329:CG329))","v":0},{"$f":"IF(SUM($J329:CH329)+CH329<$J328,CH329,$J328-SUM($J329:CH329))","v":0},{"$f":"IF(SUM($J329:CI329)+CI329<$J328,CI329,$J328-SUM($J329:CI329))","v":0},{"$f":"IF(SUM($J329:CJ329)+CJ329<$J328,CJ329,$J328-SUM($J329:CJ329))","v":0},{"$f":"IF(SUM($J329:CK329)+CK329<$J328,CK329,$J328-SUM($J329:CK329))","v":0},{"$f":"IF(SUM($J329:CL329)+CL329<$J328,CL329,$J328-SUM($J329:CL329))","v":0},{"$f":"IF(SUM($J329:CM329)+CM329<$J328,CM329,$J328-SUM($J329:CM329))","v":0},{"$f":"IF(SUM($J329:CN329)+CN329<$J328,CN329,$J328-SUM($J329:CN329))","v":0},{"$f":"IF(SUM($J329:CO329)+CO329<$J328,CO329,$J328-SUM($J329:CO329))","v":0},{"$f":"IF(SUM($J329:CP329)+CP329<$J328,CP329,$J328-SUM($J329:CP329))","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J328","v":0},{"$f":"J335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J331","v":0},{"$f":"K$5*K331","v":0},{"$f":"L$5*L331","v":0},{"$f":"M$5*M331","v":0},{"$f":"N$5*N331","v":0},{"$f":"O$5*O331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA331","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM331","v":0},{"$f":"CN$5*CN331","v":0},{"$f":"CO$5*CO331","v":0},{"$f":"CP$5*CP331","v":0},{"$f":"CQ$5*CQ331","v":0}]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J329","v":0},{"$f":"K$6*K329","v":0},{"$f":"L$6*L329","v":0},{"$f":"M$6*M329","v":0},{"$f":"N$6*N329","v":0},{"$f":"O$6*O329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM329","v":0},{"$f":"CN$6*CN329","v":0},{"$f":"CO$6*CO329","v":0},{"$f":"CP$6*CP329","v":0},{"$f":"CQ$6*CQ329","v":0}]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J333-J332","v":0},{"$f":"K333-K332","v":0},{"$f":"L333-L332","v":0},{"$f":"M333-M332","v":0},{"$f":"N333-N332","v":0},{"$f":"O333-O332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA333-CA332","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM333-CM332","v":0},{"$f":"CN333-CN332","v":0},{"$f":"CO333-CO332","v":0},{"$f":"CP333-CP332","v":0},{"$f":"CQ333-CQ332","v":0},null,{"$f":"J328","v":0},{"$f":"SUM(J334:CQ334)","v":0},{"$f":"CS334-CT334","v":0}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J331-J334","v":0},{"$f":"K331-K334","v":0},{"$f":"L331-L334","v":0},{"$f":"M331-M334","v":0},{"$f":"N331-N334","v":0},{"$f":"O331-O334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA331-CA334","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM331-CM334","v":0},{"$f":"CN331-CN334","v":0},{"$f":"CO331-CO334","v":0},{"$f":"CP331-CP334","v":0},{"$f":"CQ331-CQ334","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G18-14.5,0)","v":35.5},"  years"]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J146","v":0}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G337<1,J338,J338/G337)","v":0},{"$f":"IF(SUM($J339:J339)+J339<$J338,J339,$J338-SUM($J339:J339))","v":0},{"$f":"IF(SUM($J339:K339)+K339<$J338,K339,$J338-SUM($J339:K339))","v":0},{"$f":"IF(SUM($J339:L339)+L339<$J338,L339,$J338-SUM($J339:L339))","v":0},{"$f":"IF(SUM($J339:M339)+M339<$J338,M339,$J338-SUM($J339:M339))","v":0},{"$f":"IF(SUM($J339:N339)+N339<$J338,N339,$J338-SUM($J339:N339))","v":0},{"$f":"IF(SUM($J339:O339)+O339<$J338,O339,$J338-SUM($J339:O339))","v":0},{"$f":"IF(SUM($J339:P339)+P339<$J338,P339,$J338-SUM($J339:P339))","v":0},{"$f":"IF(SUM($J339:Q339)+Q339<$J338,Q339,$J338-SUM($J339:Q339))","v":0},{"$f":"IF(SUM($J339:R339)+R339<$J338,R339,$J338-SUM($J339:R339))","v":0},{"$f":"IF(SUM($J339:S339)+S339<$J338,S339,$J338-SUM($J339:S339))","v":0},{"$f":"IF(SUM($J339:T339)+T339<$J338,T339,$J338-SUM($J339:T339))","v":0},{"$f":"IF(SUM($J339:U339)+U339<$J338,U339,$J338-SUM($J339:U339))","v":0},{"$f":"IF(SUM($J339:V339)+V339<$J338,V339,$J338-SUM($J339:V339))","v":0},{"$f":"IF(SUM($J339:W339)+W339<$J338,W339,$J338-SUM($J339:W339))","v":0},{"$f":"IF(SUM($J339:X339)+X339<$J338,X339,$J338-SUM($J339:X339))","v":0},{"$f":"IF(SUM($J339:Y339)+Y339<$J338,Y339,$J338-SUM($J339:Y339))","v":0},{"$f":"IF(SUM($J339:Z339)+Z339<$J338,Z339,$J338-SUM($J339:Z339))","v":0},{"$f":"IF(SUM($J339:AA339)+AA339<$J338,AA339,$J338-SUM($J339:AA339))","v":0},{"$f":"IF(SUM($J339:AB339)+AB339<$J338,AB339,$J338-SUM($J339:AB339))","v":0},{"$f":"IF(SUM($J339:AC339)+AC339<$J338,AC339,$J338-SUM($J339:AC339))","v":0},{"$f":"IF(SUM($J339:AD339)+AD339<$J338,AD339,$J338-SUM($J339:AD339))","v":0},{"$f":"IF(SUM($J339:AE339)+AE339<$J338,AE339,$J338-SUM($J339:AE339))","v":0},{"$f":"IF(SUM($J339:AF339)+AF339<$J338,AF339,$J338-SUM($J339:AF339))","v":0},{"$f":"IF(SUM($J339:AG339)+AG339<$J338,AG339,$J338-SUM($J339:AG339))","v":0},{"$f":"IF(SUM($J339:AH339)+AH339<$J338,AH339,$J338-SUM($J339:AH339))","v":0},{"$f":"IF(SUM($J339:AI339)+AI339<$J338,AI339,$J338-SUM($J339:AI339))","v":0},{"$f":"IF(SUM($J339:AJ339)+AJ339<$J338,AJ339,$J338-SUM($J339:AJ339))","v":0},{"$f":"IF(SUM($J339:AK339)+AK339<$J338,AK339,$J338-SUM($J339:AK339))","v":0},{"$f":"IF(SUM($J339:AL339)+AL339<$J338,AL339,$J338-SUM($J339:AL339))","v":0},{"$f":"IF(SUM($J339:AM339)+AM339<$J338,AM339,$J338-SUM($J339:AM339))","v":0},{"$f":"IF(SUM($J339:AN339)+AN339<$J338,AN339,$J338-SUM($J339:AN339))","v":0},{"$f":"IF(SUM($J339:AO339)+AO339<$J338,AO339,$J338-SUM($J339:AO339))","v":0},{"$f":"IF(SUM($J339:AP339)+AP339<$J338,AP339,$J338-SUM($J339:AP339))","v":0},{"$f":"IF(SUM($J339:AQ339)+AQ339<$J338,AQ339,$J338-SUM($J339:AQ339))","v":0},{"$f":"IF(SUM($J339:AR339)+AR339<$J338,AR339,$J338-SUM($J339:AR339))","v":0},{"$f":"IF(SUM($J339:AS339)+AS339<$J338,AS339,$J338-SUM($J339:AS339))","v":0},{"$f":"IF(SUM($J339:AT339)+AT339<$J338,AT339,$J338-SUM($J339:AT339))","v":0},{"$f":"IF(SUM($J339:AU339)+AU339<$J338,AU339,$J338-SUM($J339:AU339))","v":0},{"$f":"IF(SUM($J339:AV339)+AV339<$J338,AV339,$J338-SUM($J339:AV339))","v":0},{"$f":"IF(SUM($J339:AW339)+AW339<$J338,AW339,$J338-SUM($J339:AW339))","v":0},{"$f":"IF(SUM($J339:AX339)+AX339<$J338,AX339,$J338-SUM($J339:AX339))","v":0},{"$f":"IF(SUM($J339:AY339)+AY339<$J338,AY339,$J338-SUM($J339:AY339))","v":0},{"$f":"IF(SUM($J339:AZ339)+AZ339<$J338,AZ339,$J338-SUM($J339:AZ339))","v":0},{"$f":"IF(SUM($J339:BA339)+BA339<$J338,BA339,$J338-SUM($J339:BA339))","v":0},{"$f":"IF(SUM($J339:BB339)+BB339<$J338,BB339,$J338-SUM($J339:BB339))","v":0},{"$f":"IF(SUM($J339:BC339)+BC339<$J338,BC339,$J338-SUM($J339:BC339))","v":0},{"$f":"IF(SUM($J339:BD339)+BD339<$J338,BD339,$J338-SUM($J339:BD339))","v":0},{"$f":"IF(SUM($J339:BE339)+BE339<$J338,BE339,$J338-SUM($J339:BE339))","v":0},{"$f":"IF(SUM($J339:BF339)+BF339<$J338,BF339,$J338-SUM($J339:BF339))","v":0},{"$f":"IF(SUM($J339:BG339)+BG339<$J338,BG339,$J338-SUM($J339:BG339))","v":0},{"$f":"IF(SUM($J339:BH339)+BH339<$J338,BH339,$J338-SUM($J339:BH339))","v":0},{"$f":"IF(SUM($J339:BI339)+BI339<$J338,BI339,$J338-SUM($J339:BI339))","v":0},{"$f":"IF(SUM($J339:BJ339)+BJ339<$J338,BJ339,$J338-SUM($J339:BJ339))","v":0},{"$f":"IF(SUM($J339:BK339)+BK339<$J338,BK339,$J338-SUM($J339:BK339))","v":0},{"$f":"IF(SUM($J339:BL339)+BL339<$J338,BL339,$J338-SUM($J339:BL339))","v":0},{"$f":"IF(SUM($J339:BM339)+BM339<$J338,BM339,$J338-SUM($J339:BM339))","v":0},{"$f":"IF(SUM($J339:BN339)+BN339<$J338,BN339,$J338-SUM($J339:BN339))","v":0},{"$f":"IF(SUM($J339:BO339)+BO339<$J338,BO339,$J338-SUM($J339:BO339))","v":0},{"$f":"IF(SUM($J339:BP339)+BP339<$J338,BP339,$J338-SUM($J339:BP339))","v":0},{"$f":"IF(SUM($J339:BQ339)+BQ339<$J338,BQ339,$J338-SUM($J339:BQ339))","v":0},{"$f":"IF(SUM($J339:BR339)+BR339<$J338,BR339,$J338-SUM($J339:BR339))","v":0},{"$f":"IF(SUM($J339:BS339)+BS339<$J338,BS339,$J338-SUM($J339:BS339))","v":0},{"$f":"IF(SUM($J339:BT339)+BT339<$J338,BT339,$J338-SUM($J339:BT339))","v":0},{"$f":"IF(SUM($J339:BU339)+BU339<$J338,BU339,$J338-SUM($J339:BU339))","v":0},{"$f":"IF(SUM($J339:BV339)+BV339<$J338,BV339,$J338-SUM($J339:BV339))","v":0},{"$f":"IF(SUM($J339:BW339)+BW339<$J338,BW339,$J338-SUM($J339:BW339))","v":0},{"$f":"IF(SUM($J339:BX339)+BX339<$J338,BX339,$J338-SUM($J339:BX339))","v":0},{"$f":"IF(SUM($J339:BY339)+BY339<$J338,BY339,$J338-SUM($J339:BY339))","v":0},{"$f":"IF(SUM($J339:BZ339)+BZ339<$J338,BZ339,$J338-SUM($J339:BZ339))","v":0},{"$f":"IF(SUM($J339:CA339)+CA339<$J338,CA339,$J338-SUM($J339:CA339))","v":0},{"$f":"IF(SUM($J339:CB339)+CB339<$J338,CB339,$J338-SUM($J339:CB339))","v":0},{"$f":"IF(SUM($J339:CC339)+CC339<$J338,CC339,$J338-SUM($J339:CC339))","v":0},{"$f":"IF(SUM($J339:CD339)+CD339<$J338,CD339,$J338-SUM($J339:CD339))","v":0},{"$f":"IF(SUM($J339:CE339)+CE339<$J338,CE339,$J338-SUM($J339:CE339))","v":0},{"$f":"IF(SUM($J339:CF339)+CF339<$J338,CF339,$J338-SUM($J339:CF339))","v":0},{"$f":"IF(SUM($J339:CG339)+CG339<$J338,CG339,$J338-SUM($J339:CG339))","v":0},{"$f":"IF(SUM($J339:CH339)+CH339<$J338,CH339,$J338-SUM($J339:CH339))","v":0},{"$f":"IF(SUM($J339:CI339)+CI339<$J338,CI339,$J338-SUM($J339:CI339))","v":0},{"$f":"IF(SUM($J339:CJ339)+CJ339<$J338,CJ339,$J338-SUM($J339:CJ339))","v":0},{"$f":"IF(SUM($J339:CK339)+CK339<$J338,CK339,$J338-SUM($J339:CK339))","v":0},{"$f":"IF(SUM($J339:CL339)+CL339<$J338,CL339,$J338-SUM($J339:CL339))","v":0},{"$f":"IF(SUM($J339:CM339)+CM339<$J338,CM339,$J338-SUM($J339:CM339))","v":0},{"$f":"IF(SUM($J339:CN339)+CN339<$J338,CN339,$J338-SUM($J339:CN339))","v":0},{"$f":"IF(SUM($J339:CO339)+CO339<$J338,CO339,$J338-SUM($J339:CO339))","v":0},{"$f":"IF(SUM($J339:CP339)+CP339<$J338,CP339,$J338-SUM($J339:CP339))","v":0}]
[]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J338","v":0},{"$f":"J345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J341","v":0},{"$f":"K$5*K341","v":0},{"$f":"L$5*L341","v":0},{"$f":"M$5*M341","v":0},{"$f":"N$5*N341","v":0},{"$f":"O$5*O341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA341","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM341","v":0},{"$f":"CN$5*CN341","v":0},{"$f":"CO$5*CO341","v":0},{"$f":"CP$5*CP341","v":0},{"$f":"CQ$5*CQ341","v":0}]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J339","v":0},{"$f":"K$6*K339","v":0},{"$f":"L$6*L339","v":0},{"$f":"M$6*M339","v":0},{"$f":"N$6*N339","v":0},{"$f":"O$6*O339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA339","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM339","v":0},{"$f":"CN$6*CN339","v":0},{"$f":"CO$6*CO339","v":0},{"$f":"CP$6*CP339","v":0},{"$f":"CQ$6*CQ339","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J343-J342","v":0},{"$f":"K343-K342","v":0},{"$f":"L343-L342","v":0},{"$f":"M343-M342","v":0},{"$f":"N343-N342","v":0},{"$f":"O343-O342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA343-CA342","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM343-CM342","v":0},{"$f":"CN343-CN342","v":0},{"$f":"CO343-CO342","v":0},{"$f":"CP343-CP342","v":0},{"$f":"CQ343-CQ342","v":0},null,{"$f":"J338","v":0},{"$f":"SUM(J344:CQ344)","v":0},{"$f":"CS344-CT344","v":0}]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J341-J344","v":0},{"$f":"K341-K344","v":0},{"$f":"L341-L344","v":0},{"$f":"M341-M344","v":0},{"$f":"N341-N344","v":0},{"$f":"O341-O344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA341-CA344","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM341-CM344","v":0},{"$f":"CN341-CN344","v":0},{"$f":"CO341-CO344","v":0},{"$f":"CP341-CP344","v":0},{"$f":"CQ341-CQ344","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G19-14.5,0)","v":15.5},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J147","v":0.37541403387500083}]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G347<1,J348,J348/G347)","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:J349)+J349<$J348,J349,$J348-SUM($J349:J349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:K349)+K349<$J348,K349,$J348-SUM($J349:K349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:L349)+L349<$J348,L349,$J348-SUM($J349:L349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:M349)+M349<$J348,M349,$J348-SUM($J349:M349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:N349)+N349<$J348,N349,$J348-SUM($J349:N349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:O349)+O349<$J348,O349,$J348-SUM($J349:O349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:P349)+P349<$J348,P349,$J348-SUM($J349:P349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:Q349)+Q349<$J348,Q349,$J348-SUM($J349:Q349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:R349)+R349<$J348,R349,$J348-SUM($J349:R349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:S349)+S349<$J348,S349,$J348-SUM($J349:S349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:T349)+T349<$J348,T349,$J348-SUM($J349:T349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:U349)+U349<$J348,U349,$J348-SUM($J349:U349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:V349)+V349<$J348,V349,$J348-SUM($J349:V349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:W349)+W349<$J348,W349,$J348-SUM($J349:W349))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J349:X349)+X349<$J348,X349,$J348-SUM($J349:X349))","v":1.2110130125000007E-2},{"$f":"IF(SUM($J349:Y349)+Y349<$J348,Y349,$J348-SUM($J349:Y349))","v":0},{"$f":"IF(SUM($J349:Z349)+Z349<$J348,Z349,$J348-SUM($J349:Z349))","v":0},{"$f":"IF(SUM($J349:AA349)+AA349<$J348,AA349,$J348-SUM($J349:AA349))","v":0},{"$f":"IF(SUM($J349:AB349)+AB349<$J348,AB349,$J348-SUM($J349:AB349))","v":0},{"$f":"IF(SUM($J349:AC349)+AC349<$J348,AC349,$J348-SUM($J349:AC349))","v":0},{"$f":"IF(SUM($J349:AD349)+AD349<$J348,AD349,$J348-SUM($J349:AD349))","v":0},{"$f":"IF(SUM($J349:AE349)+AE349<$J348,AE349,$J348-SUM($J349:AE349))","v":0},{"$f":"IF(SUM($J349:AF349)+AF349<$J348,AF349,$J348-SUM($J349:AF349))","v":0},{"$f":"IF(SUM($J349:AG349)+AG349<$J348,AG349,$J348-SUM($J349:AG349))","v":0},{"$f":"IF(SUM($J349:AH349)+AH349<$J348,AH349,$J348-SUM($J349:AH349))","v":0},{"$f":"IF(SUM($J349:AI349)+AI349<$J348,AI349,$J348-SUM($J349:AI349))","v":0},{"$f":"IF(SUM($J349:AJ349)+AJ349<$J348,AJ349,$J348-SUM($J349:AJ349))","v":0},{"$f":"IF(SUM($J349:AK349)+AK349<$J348,AK349,$J348-SUM($J349:AK349))","v":0},{"$f":"IF(SUM($J349:AL349)+AL349<$J348,AL349,$J348-SUM($J349:AL349))","v":0},{"$f":"IF(SUM($J349:AM349)+AM349<$J348,AM349,$J348-SUM($J349:AM349))","v":0},{"$f":"IF(SUM($J349:AN349)+AN349<$J348,AN349,$J348-SUM($J349:AN349))","v":0},{"$f":"IF(SUM($J349:AO349)+AO349<$J348,AO349,$J348-SUM($J349:AO349))","v":0},{"$f":"IF(SUM($J349:AP349)+AP349<$J348,AP349,$J348-SUM($J349:AP349))","v":0},{"$f":"IF(SUM($J349:AQ349)+AQ349<$J348,AQ349,$J348-SUM($J349:AQ349))","v":0},{"$f":"IF(SUM($J349:AR349)+AR349<$J348,AR349,$J348-SUM($J349:AR349))","v":0},{"$f":"IF(SUM($J349:AS349)+AS349<$J348,AS349,$J348-SUM($J349:AS349))","v":0},{"$f":"IF(SUM($J349:AT349)+AT349<$J348,AT349,$J348-SUM($J349:AT349))","v":0},{"$f":"IF(SUM($J349:AU349)+AU349<$J348,AU349,$J348-SUM($J349:AU349))","v":0},{"$f":"IF(SUM($J349:AV349)+AV349<$J348,AV349,$J348-SUM($J349:AV349))","v":0},{"$f":"IF(SUM($J349:AW349)+AW349<$J348,AW349,$J348-SUM($J349:AW349))","v":0},{"$f":"IF(SUM($J349:AX349)+AX349<$J348,AX349,$J348-SUM($J349:AX349))","v":0},{"$f":"IF(SUM($J349:AY349)+AY349<$J348,AY349,$J348-SUM($J349:AY349))","v":0},{"$f":"IF(SUM($J349:AZ349)+AZ349<$J348,AZ349,$J348-SUM($J349:AZ349))","v":0},{"$f":"IF(SUM($J349:BA349)+BA349<$J348,BA349,$J348-SUM($J349:BA349))","v":0},{"$f":"IF(SUM($J349:BB349)+BB349<$J348,BB349,$J348-SUM($J349:BB349))","v":0},{"$f":"IF(SUM($J349:BC349)+BC349<$J348,BC349,$J348-SUM($J349:BC349))","v":0},{"$f":"IF(SUM($J349:BD349)+BD349<$J348,BD349,$J348-SUM($J349:BD349))","v":0},{"$f":"IF(SUM($J349:BE349)+BE349<$J348,BE349,$J348-SUM($J349:BE349))","v":0},{"$f":"IF(SUM($J349:BF349)+BF349<$J348,BF349,$J348-SUM($J349:BF349))","v":0},{"$f":"IF(SUM($J349:BG349)+BG349<$J348,BG349,$J348-SUM($J349:BG349))","v":0},{"$f":"IF(SUM($J349:BH349)+BH349<$J348,BH349,$J348-SUM($J349:BH349))","v":0},{"$f":"IF(SUM($J349:BI349)+BI349<$J348,BI349,$J348-SUM($J349:BI349))","v":0},{"$f":"IF(SUM($J349:BJ349)+BJ349<$J348,BJ349,$J348-SUM($J349:BJ349))","v":0},{"$f":"IF(SUM($J349:BK349)+BK349<$J348,BK349,$J348-SUM($J349:BK349))","v":0},{"$f":"IF(SUM($J349:BL349)+BL349<$J348,BL349,$J348-SUM($J349:BL349))","v":0},{"$f":"IF(SUM($J349:BM349)+BM349<$J348,BM349,$J348-SUM($J349:BM349))","v":0},{"$f":"IF(SUM($J349:BN349)+BN349<$J348,BN349,$J348-SUM($J349:BN349))","v":0},{"$f":"IF(SUM($J349:BO349)+BO349<$J348,BO349,$J348-SUM($J349:BO349))","v":0},{"$f":"IF(SUM($J349:BP349)+BP349<$J348,BP349,$J348-SUM($J349:BP349))","v":0},{"$f":"IF(SUM($J349:BQ349)+BQ349<$J348,BQ349,$J348-SUM($J349:BQ349))","v":0},{"$f":"IF(SUM($J349:BR349)+BR349<$J348,BR349,$J348-SUM($J349:BR349))","v":0},{"$f":"IF(SUM($J349:BS349)+BS349<$J348,BS349,$J348-SUM($J349:BS349))","v":0},{"$f":"IF(SUM($J349:BT349)+BT349<$J348,BT349,$J348-SUM($J349:BT349))","v":0},{"$f":"IF(SUM($J349:BU349)+BU349<$J348,BU349,$J348-SUM($J349:BU349))","v":0},{"$f":"IF(SUM($J349:BV349)+BV349<$J348,BV349,$J348-SUM($J349:BV349))","v":0},{"$f":"IF(SUM($J349:BW349)+BW349<$J348,BW349,$J348-SUM($J349:BW349))","v":0},{"$f":"IF(SUM($J349:BX349)+BX349<$J348,BX349,$J348-SUM($J349:BX349))","v":0},{"$f":"IF(SUM($J349:BY349)+BY349<$J348,BY349,$J348-SUM($J349:BY349))","v":0},{"$f":"IF(SUM($J349:BZ349)+BZ349<$J348,BZ349,$J348-SUM($J349:BZ349))","v":0},{"$f":"IF(SUM($J349:CA349)+CA349<$J348,CA349,$J348-SUM($J349:CA349))","v":0},{"$f":"IF(SUM($J349:CB349)+CB349<$J348,CB349,$J348-SUM($J349:CB349))","v":0},{"$f":"IF(SUM($J349:CC349)+CC349<$J348,CC349,$J348-SUM($J349:CC349))","v":0},{"$f":"IF(SUM($J349:CD349)+CD349<$J348,CD349,$J348-SUM($J349:CD349))","v":0},{"$f":"IF(SUM($J349:CE349)+CE349<$J348,CE349,$J348-SUM($J349:CE349))","v":0},{"$f":"IF(SUM($J349:CF349)+CF349<$J348,CF349,$J348-SUM($J349:CF349))","v":0},{"$f":"IF(SUM($J349:CG349)+CG349<$J348,CG349,$J348-SUM($J349:CG349))","v":0},{"$f":"IF(SUM($J349:CH349)+CH349<$J348,CH349,$J348-SUM($J349:CH349))","v":0},{"$f":"IF(SUM($J349:CI349)+CI349<$J348,CI349,$J348-SUM($J349:CI349))","v":0},{"$f":"IF(SUM($J349:CJ349)+CJ349<$J348,CJ349,$J348-SUM($J349:CJ349))","v":0},{"$f":"IF(SUM($J349:CK349)+CK349<$J348,CK349,$J348-SUM($J349:CK349))","v":0},{"$f":"IF(SUM($J349:CL349)+CL349<$J348,CL349,$J348-SUM($J349:CL349))","v":0},{"$f":"IF(SUM($J349:CM349)+CM349<$J348,CM349,$J348-SUM($J349:CM349))","v":0},{"$f":"IF(SUM($J349:CN349)+CN349<$J348,CN349,$J348-SUM($J349:CN349))","v":0},{"$f":"IF(SUM($J349:CO349)+CO349<$J348,CO349,$J348-SUM($J349:CO349))","v":0},{"$f":"IF(SUM($J349:CP349)+CP349<$J348,CP349,$J348-SUM($J349:CP349))","v":0}]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J348","v":0.37541403387500083},{"$f":"J355","v":0.35712387486819969},0.33740231211304017,0.31837373053764145,0.29838113375479974,0.27752948174244801,0.25579363704617164,0.23314782247378402,0.20956560595945042,0.1850198850854399,0.15948287125399341,0.13292607350163529,0.10532028194809018,7.6635550871799685E-2,4.6841181403861509E-2,1.5905703832038091E-2,3.0531133177191805E-16,3.1102065367605292E-16,3.1683673989979512E-16,3.2276158693592131E-16,3.2879722861162304E-16,3.3494573678666038E-16,3.4120922206457094E-16,3.475898345171784E-16,3.5408976442264961E-16,3.6071124301735315E-16,3.6745654326177767E-16,3.7432798062077292E-16,3.8132791385838136E-16,3.8845874584753311E-16,3.9572292439488197E-16,4.0312294308106626E-16,4.1066134211668219E-16,{"$f":"AP355","v":4.1834070921426415E-16},4.2616368047657088E-16,4.3413294130148277E-16,4.4225122730382051E-16,4.5052132525440195E-16,4.5894607403665924E-16,4.6752836562114476E-16,4.762711460582602E-16,4.8517741648954964E-16,4.9425023417790424E-16,5.0349271355703104E-16,5.1290802730054751E-16,5.2249940741106778E-16,5.3227014632965478E-16,5.4222359806601934E-16,5.5236317934985386E-16,5.6269237080369617E-16,5.7321471813772525E-16,5.8393383336690075E-16,5.948533960508618E-16,6.0597715455701295E-16,6.1730892734722906E-16,6.2885260428862227E-16,6.4061214798881951E-16,6.5259159515621046E-16,6.6479505798563163E-16,6.7722672556996291E-16,6.8989086533812126E-16,7.0279182451994411E-16,7.159340316384671E-16,7.2932199803010646E-16,7.4296031939326942E-16,{"$f":"BV355","v":7.5685367736592351E-16},7.7100684113266626E-16,7.8542466906184717E-16,8.0011211037330369E-16,8.1507420683728444E-16,8.303160945051417E-16,8.4584300547238786E-16,8.6166026967472152E-16,8.7777331671763877E-16,8.941876777402587E-16,9.1090898731400162E-16,9.2794298537677348E-16,9.4529551920331913E-16,9.629725454124213E-16,9.8098013201163356E-16,9.9932446048025105E-16,1.0180118278912318E-15,1.0370486490727979E-15,1.0564414588104593E-15,1.0761969140902148E-15,1.0963217963837018E-15]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J351","v":6.3390737427298574E-3},{"$f":"K$5*K351","v":5.2712011050656859E-3},{"$f":"L$5*L351","v":6.4413168676125702E-3},{"$f":"M$5*M351","v":5.9535887610538954E-3},{"$f":"N$5*N351","v":5.5797272012147554E-3},{"$f":"O$5*O351","v":5.1898013085837783E-3},4.7833410127634101E-3,4.3598642802597613E-3,3.9188768314417236E-3,3.4598718510977264E-3,2.9823296924496767E-3,2.48571757448058E-3,1.9694892724292866E-3,1.4330848013026543E-3,8.7593009225221024E-4,2.9743666165911231E-4,5.7093219041348681E-18,5.8160862237421904E-18,5.9248470361261691E-18,6.0356416757017293E-18,6.1485081750373511E-18,6.2634852779105495E-18,6.3806124526074769E-18,6.4999299054712364E-18,6.6214785947035485E-18,6.7453002444245046E-18,6.8714373589952428E-18,6.9999332376084546E-18,7.1308319891517316E-18,7.2641785473488697E-18,7.4000186861842932E-18,7.5383990356159393E-18,7.6793670975819569E-18,7.8229712623067398E-18,7.9692608249118755E-18,8.1182860023377277E-18,8.2700979505814448E-18,8.4247487822573175E-18,8.5822915844855281E-18,8.742780437115408E-18,8.9062704312894663E-18,9.0728176883545787E-18,9.2424793791268093E-18,9.4153137435164818E-18,9.5913801105202388E-18,9.7707389185869686E-18,9.9534517363645457E-18,1.0139581283834563E-17,1.0329191453842269E-17,1.0522347334029119E-17,1.0719115229175463E-17,1.0919562683961045E-17,1.1123758506151117E-17,1.1331772790216143E-17,1.1543676941393185E-17,1.1759543700197237E-17,1.1979447167390925E-17,1.2203462829421136E-17,1.2431667584331312E-17,1.2664139768158307E-17,1.2900959181822868E-17,1.3142207118522956E-17,1.3387966391639336E-17,1.3638321363162992E-17,1.3893357972654139E-17,1.4153163766742771E-17,1.4417827929180859E-17,1.4687441311456544E-17,1.4962096463980781E-17,{"$f":"CA$5*CA351","v":1.524188766785722E-17},1.552691096724615E-17,1.5817264202333654E-17,1.6113047042917294E-17,1.6414361022619847E-17,1.6721309573742839E-17,1.703399806277183E-17,1.7352533826545664E-17,1.7677026209102068E-17,1.8007586599212279E-17,1.8344328468617549E-17,1.8687367410980696E-17,{"$f":"CM$5*CM351","v":1.9036821181566036E-17},{"$f":"CN$5*CN351","v":1.9392809737661322E-17},{"$f":"CO$5*CO351","v":1.975545527975559E-17},{"$f":"CP$5*CP351","v":2.0124882293487019E-17},{"$f":"CQ$5*CQ351","v":2.0501217592375224E-17}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J349","v":2.4629232749531011E-2},{"$f":"K$6*K349","v":2.4992763860225194E-2},{"$f":"L$6*L349","v":2.5469898443011313E-2},{"$f":"M$6*M349","v":2.5946185543895623E-2},{"$f":"N$6*N349","v":2.6431379213566468E-2},{"$f":"O$6*O349","v":2.6925646004860158E-2},2.7429155585151039E-2,2.7942080794593361E-2,2.8464597705452257E-2,2.8996885682544212E-2,2.9539127444807786E-2,3.0091509128025693E-2,3.0654220348719771E-2,3.1227454269240829E-2,3.1811407664075628E-2,1.6203140493696897E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA349","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM349","v":0},{"$f":"CN$6*CN349","v":0},{"$f":"CO$6*CO349","v":0},{"$f":"CP$6*CP349","v":0},{"$f":"CQ$6*CQ349","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J353-J352","v":1.8290159006801154E-2},{"$f":"K353-K352","v":1.9721562755159509E-2},{"$f":"L353-L352","v":1.9028581575398742E-2},{"$f":"M353-M352","v":1.9992596782841727E-2},{"$f":"N353-N352","v":2.0851652012351712E-2},{"$f":"O353-O352","v":2.1735844696276381E-2},2.2645814572387631E-2,2.35822165143336E-2,2.4545720874010534E-2,2.5537013831446485E-2,2.655679775235811E-2,2.7605791553545114E-2,2.8684731076290486E-2,2.9794369467938175E-2,3.0935477571823418E-2,1.5905703832037786E-2,-5.7093219041348681E-18,-5.8160862237421904E-18,-5.9248470361261691E-18,-6.0356416757017293E-18,-6.1485081750373511E-18,-6.2634852779105495E-18,-6.3806124526074769E-18,-6.4999299054712364E-18,-6.6214785947035485E-18,-6.7453002444245046E-18,-6.8714373589952428E-18,-6.9999332376084546E-18,-7.1308319891517316E-18,-7.2641785473488697E-18,-7.4000186861842932E-18,-7.5383990356159393E-18,-7.6793670975819569E-18,-7.8229712623067398E-18,-7.9692608249118755E-18,-8.1182860023377277E-18,-8.2700979505814448E-18,-8.4247487822573175E-18,-8.5822915844855281E-18,-8.742780437115408E-18,-8.9062704312894663E-18,-9.0728176883545787E-18,-9.2424793791268093E-18,-9.4153137435164818E-18,-9.5913801105202388E-18,-9.7707389185869686E-18,-9.9534517363645457E-18,-1.0139581283834563E-17,-1.0329191453842269E-17,-1.0522347334029119E-17,-1.0719115229175463E-17,-1.0919562683961045E-17,-1.1123758506151117E-17,-1.1331772790216143E-17,-1.1543676941393185E-17,-1.1759543700197237E-17,-1.1979447167390925E-17,-1.2203462829421136E-17,-1.2431667584331312E-17,-1.2664139768158307E-17,-1.2900959181822868E-17,-1.3142207118522956E-17,-1.3387966391639336E-17,-1.3638321363162992E-17,-1.3893357972654139E-17,-1.4153163766742771E-17,-1.4417827929180859E-17,-1.4687441311456544E-17,-1.4962096463980781E-17,{"$f":"CA353-CA352","v":-1.524188766785722E-17},-1.552691096724615E-17,-1.5817264202333654E-17,-1.6113047042917294E-17,-1.6414361022619847E-17,-1.6721309573742839E-17,-1.703399806277183E-17,-1.7352533826545664E-17,-1.7677026209102068E-17,-1.8007586599212279E-17,-1.8344328468617549E-17,-1.8687367410980696E-17,{"$f":"CM353-CM352","v":-1.9036821181566036E-17},{"$f":"CN353-CN352","v":-1.9392809737661322E-17},{"$f":"CO353-CO352","v":-1.975545527975559E-17},{"$f":"CP353-CP352","v":-2.0124882293487019E-17},{"$f":"CQ353-CQ352","v":-2.0501217592375224E-17},null,{"$f":"J348","v":0.37541403387500083},{"$f":"SUM(J354:CQ354)","v":0.3754140338750005},{"$f":"CS354-CT354","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J351-J354","v":0.35712387486819969},{"$f":"K351-K354","v":0.33740231211304017},{"$f":"L351-L354","v":0.31837373053764145},{"$f":"M351-M354","v":0.29838113375479974},{"$f":"N351-N354","v":0.27752948174244801},{"$f":"O351-O354","v":0.25579363704617164},0.23314782247378402,0.20956560595945042,0.1850198850854399,0.15948287125399341,0.13292607350163529,0.10532028194809018,7.6635550871799685E-2,4.6841181403861509E-2,1.5905703832038091E-2,3.0531133177191805E-16,3.1102065367605292E-16,3.1683673989979512E-16,3.2276158693592131E-16,3.2879722861162304E-16,3.3494573678666038E-16,3.4120922206457094E-16,3.475898345171784E-16,3.5408976442264961E-16,3.6071124301735315E-16,3.6745654326177767E-16,3.7432798062077292E-16,3.8132791385838136E-16,3.8845874584753311E-16,3.9572292439488197E-16,4.0312294308106626E-16,4.1066134211668219E-16,4.1834070921426415E-16,4.2616368047657088E-16,4.3413294130148277E-16,4.4225122730382051E-16,4.5052132525440195E-16,4.5894607403665924E-16,4.6752836562114476E-16,4.762711460582602E-16,4.8517741648954964E-16,4.9425023417790424E-16,5.0349271355703104E-16,5.1290802730054751E-16,5.2249940741106778E-16,5.3227014632965478E-16,5.4222359806601934E-16,5.5236317934985386E-16,5.6269237080369617E-16,5.7321471813772525E-16,5.8393383336690075E-16,5.948533960508618E-16,6.0597715455701295E-16,6.1730892734722906E-16,6.2885260428862227E-16,6.4061214798881951E-16,6.5259159515621046E-16,6.6479505798563163E-16,6.7722672556996291E-16,6.8989086533812126E-16,7.0279182451994411E-16,7.159340316384671E-16,7.2932199803010646E-16,7.4296031939326942E-16,7.5685367736592351E-16,7.7100684113266626E-16,7.8542466906184717E-16,8.0011211037330369E-16,8.1507420683728444E-16,{"$f":"CA351-CA354","v":8.303160945051417E-16},8.4584300547238786E-16,8.6166026967472152E-16,8.7777331671763877E-16,8.941876777402587E-16,9.1090898731400162E-16,9.2794298537677348E-16,9.4529551920331913E-16,9.629725454124213E-16,9.8098013201163356E-16,9.9932446048025105E-16,1.0180118278912318E-15,{"$f":"CM351-CM354","v":1.0370486490727979E-15},{"$f":"CN351-CN354","v":1.0564414588104593E-15},{"$f":"CO351-CO354","v":1.0761969140902148E-15},{"$f":"CP351-CP354","v":1.0963217963837018E-15},{"$f":"CQ351-CQ354","v":1.116823013976077E-15}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G20-14.5,0)","v":15.5},"  years"]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J148","v":2.0697180999999936E-2}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G357<1,J358,J358/G357)","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:J359)+J359<$J358,J359,$J358-SUM($J359:J359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:K359)+K359<$J358,K359,$J358-SUM($J359:K359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:L359)+L359<$J358,L359,$J358-SUM($J359:L359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:M359)+M359<$J358,M359,$J358-SUM($J359:M359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:N359)+N359<$J358,N359,$J358-SUM($J359:N359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:O359)+O359<$J358,O359,$J358-SUM($J359:O359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:P359)+P359<$J358,P359,$J358-SUM($J359:P359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:Q359)+Q359<$J358,Q359,$J358-SUM($J359:Q359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:R359)+R359<$J358,R359,$J358-SUM($J359:R359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:S359)+S359<$J358,S359,$J358-SUM($J359:S359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:T359)+T359<$J358,T359,$J358-SUM($J359:T359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:U359)+U359<$J358,U359,$J358-SUM($J359:U359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:V359)+V359<$J358,V359,$J358-SUM($J359:V359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:W359)+W359<$J358,W359,$J358-SUM($J359:W359))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J359:X359)+X359<$J358,X359,$J358-SUM($J359:X359))","v":6.6765099999999133E-4},{"$f":"IF(SUM($J359:Y359)+Y359<$J358,Y359,$J358-SUM($J359:Y359))","v":0},{"$f":"IF(SUM($J359:Z359)+Z359<$J358,Z359,$J358-SUM($J359:Z359))","v":0},{"$f":"IF(SUM($J359:AA359)+AA359<$J358,AA359,$J358-SUM($J359:AA359))","v":0},{"$f":"IF(SUM($J359:AB359)+AB359<$J358,AB359,$J358-SUM($J359:AB359))","v":0},{"$f":"IF(SUM($J359:AC359)+AC359<$J358,AC359,$J358-SUM($J359:AC359))","v":0},{"$f":"IF(SUM($J359:AD359)+AD359<$J358,AD359,$J358-SUM($J359:AD359))","v":0},{"$f":"IF(SUM($J359:AE359)+AE359<$J358,AE359,$J358-SUM($J359:AE359))","v":0},{"$f":"IF(SUM($J359:AF359)+AF359<$J358,AF359,$J358-SUM($J359:AF359))","v":0},{"$f":"IF(SUM($J359:AG359)+AG359<$J358,AG359,$J358-SUM($J359:AG359))","v":0},{"$f":"IF(SUM($J359:AH359)+AH359<$J358,AH359,$J358-SUM($J359:AH359))","v":0},{"$f":"IF(SUM($J359:AI359)+AI359<$J358,AI359,$J358-SUM($J359:AI359))","v":0},{"$f":"IF(SUM($J359:AJ359)+AJ359<$J358,AJ359,$J358-SUM($J359:AJ359))","v":0},{"$f":"IF(SUM($J359:AK359)+AK359<$J358,AK359,$J358-SUM($J359:AK359))","v":0},{"$f":"IF(SUM($J359:AL359)+AL359<$J358,AL359,$J358-SUM($J359:AL359))","v":0},{"$f":"IF(SUM($J359:AM359)+AM359<$J358,AM359,$J358-SUM($J359:AM359))","v":0},{"$f":"IF(SUM($J359:AN359)+AN359<$J358,AN359,$J358-SUM($J359:AN359))","v":0},{"$f":"IF(SUM($J359:AO359)+AO359<$J358,AO359,$J358-SUM($J359:AO359))","v":0},{"$f":"IF(SUM($J359:AP359)+AP359<$J358,AP359,$J358-SUM($J359:AP359))","v":0},{"$f":"IF(SUM($J359:AQ359)+AQ359<$J358,AQ359,$J358-SUM($J359:AQ359))","v":0},{"$f":"IF(SUM($J359:AR359)+AR359<$J358,AR359,$J358-SUM($J359:AR359))","v":0},{"$f":"IF(SUM($J359:AS359)+AS359<$J358,AS359,$J358-SUM($J359:AS359))","v":0},{"$f":"IF(SUM($J359:AT359)+AT359<$J358,AT359,$J358-SUM($J359:AT359))","v":0},{"$f":"IF(SUM($J359:AU359)+AU359<$J358,AU359,$J358-SUM($J359:AU359))","v":0},{"$f":"IF(SUM($J359:AV359)+AV359<$J358,AV359,$J358-SUM($J359:AV359))","v":0},{"$f":"IF(SUM($J359:AW359)+AW359<$J358,AW359,$J358-SUM($J359:AW359))","v":0},{"$f":"IF(SUM($J359:AX359)+AX359<$J358,AX359,$J358-SUM($J359:AX359))","v":0},{"$f":"IF(SUM($J359:AY359)+AY359<$J358,AY359,$J358-SUM($J359:AY359))","v":0},{"$f":"IF(SUM($J359:AZ359)+AZ359<$J358,AZ359,$J358-SUM($J359:AZ359))","v":0},{"$f":"IF(SUM($J359:BA359)+BA359<$J358,BA359,$J358-SUM($J359:BA359))","v":0},{"$f":"IF(SUM($J359:BB359)+BB359<$J358,BB359,$J358-SUM($J359:BB359))","v":0},{"$f":"IF(SUM($J359:BC359)+BC359<$J358,BC359,$J358-SUM($J359:BC359))","v":0},{"$f":"IF(SUM($J359:BD359)+BD359<$J358,BD359,$J358-SUM($J359:BD359))","v":0},{"$f":"IF(SUM($J359:BE359)+BE359<$J358,BE359,$J358-SUM($J359:BE359))","v":0},{"$f":"IF(SUM($J359:BF359)+BF359<$J358,BF359,$J358-SUM($J359:BF359))","v":0},{"$f":"IF(SUM($J359:BG359)+BG359<$J358,BG359,$J358-SUM($J359:BG359))","v":0},{"$f":"IF(SUM($J359:BH359)+BH359<$J358,BH359,$J358-SUM($J359:BH359))","v":0},{"$f":"IF(SUM($J359:BI359)+BI359<$J358,BI359,$J358-SUM($J359:BI359))","v":0},{"$f":"IF(SUM($J359:BJ359)+BJ359<$J358,BJ359,$J358-SUM($J359:BJ359))","v":0},{"$f":"IF(SUM($J359:BK359)+BK359<$J358,BK359,$J358-SUM($J359:BK359))","v":0},{"$f":"IF(SUM($J359:BL359)+BL359<$J358,BL359,$J358-SUM($J359:BL359))","v":0},{"$f":"IF(SUM($J359:BM359)+BM359<$J358,BM359,$J358-SUM($J359:BM359))","v":0},{"$f":"IF(SUM($J359:BN359)+BN359<$J358,BN359,$J358-SUM($J359:BN359))","v":0},{"$f":"IF(SUM($J359:BO359)+BO359<$J358,BO359,$J358-SUM($J359:BO359))","v":0},{"$f":"IF(SUM($J359:BP359)+BP359<$J358,BP359,$J358-SUM($J359:BP359))","v":0},{"$f":"IF(SUM($J359:BQ359)+BQ359<$J358,BQ359,$J358-SUM($J359:BQ359))","v":0},{"$f":"IF(SUM($J359:BR359)+BR359<$J358,BR359,$J358-SUM($J359:BR359))","v":0},{"$f":"IF(SUM($J359:BS359)+BS359<$J358,BS359,$J358-SUM($J359:BS359))","v":0},{"$f":"IF(SUM($J359:BT359)+BT359<$J358,BT359,$J358-SUM($J359:BT359))","v":0},{"$f":"IF(SUM($J359:BU359)+BU359<$J358,BU359,$J358-SUM($J359:BU359))","v":0},{"$f":"IF(SUM($J359:BV359)+BV359<$J358,BV359,$J358-SUM($J359:BV359))","v":0},{"$f":"IF(SUM($J359:BW359)+BW359<$J358,BW359,$J358-SUM($J359:BW359))","v":0},{"$f":"IF(SUM($J359:BX359)+BX359<$J358,BX359,$J358-SUM($J359:BX359))","v":0},{"$f":"IF(SUM($J359:BY359)+BY359<$J358,BY359,$J358-SUM($J359:BY359))","v":0},{"$f":"IF(SUM($J359:BZ359)+BZ359<$J358,BZ359,$J358-SUM($J359:BZ359))","v":0},{"$f":"IF(SUM($J359:CA359)+CA359<$J358,CA359,$J358-SUM($J359:CA359))","v":0},{"$f":"IF(SUM($J359:CB359)+CB359<$J358,CB359,$J358-SUM($J359:CB359))","v":0},{"$f":"IF(SUM($J359:CC359)+CC359<$J358,CC359,$J358-SUM($J359:CC359))","v":0},{"$f":"IF(SUM($J359:CD359)+CD359<$J358,CD359,$J358-SUM($J359:CD359))","v":0},{"$f":"IF(SUM($J359:CE359)+CE359<$J358,CE359,$J358-SUM($J359:CE359))","v":0},{"$f":"IF(SUM($J359:CF359)+CF359<$J358,CF359,$J358-SUM($J359:CF359))","v":0},{"$f":"IF(SUM($J359:CG359)+CG359<$J358,CG359,$J358-SUM($J359:CG359))","v":0},{"$f":"IF(SUM($J359:CH359)+CH359<$J358,CH359,$J358-SUM($J359:CH359))","v":0},{"$f":"IF(SUM($J359:CI359)+CI359<$J358,CI359,$J358-SUM($J359:CI359))","v":0},{"$f":"IF(SUM($J359:CJ359)+CJ359<$J358,CJ359,$J358-SUM($J359:CJ359))","v":0},{"$f":"IF(SUM($J359:CK359)+CK359<$J358,CK359,$J358-SUM($J359:CK359))","v":0},{"$f":"IF(SUM($J359:CL359)+CL359<$J358,CL359,$J358-SUM($J359:CL359))","v":0},{"$f":"IF(SUM($J359:CM359)+CM359<$J358,CM359,$J358-SUM($J359:CM359))","v":0},{"$f":"IF(SUM($J359:CN359)+CN359<$J358,CN359,$J358-SUM($J359:CN359))","v":0},{"$f":"IF(SUM($J359:CO359)+CO359<$J358,CO359,$J358-SUM($J359:CO359))","v":0},{"$f":"IF(SUM($J359:CP359)+CP359<$J358,CP359,$J358-SUM($J359:CP359))","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J358","v":2.0697180999999936E-2},{"$f":"J365","v":1.9688815043151911E-2},1.8601533489680997E-2,1.7552457106003699E-2,1.6450233009575092E-2,1.5300647813214656E-2,1.4102315648529221E-2,1.2853815377350747E-2,1.1553689757271066E-2,1.0200444588301098E-2,8.792547840240434E-3,7.328428760334218E-3,5.8064769607852557E-3,4.2250414856799604E-3,2.5824298568773102E-3,8.7690709840031406E-4,2.2226144535952841E-17,2.2641773438775158E-17,2.3065174602080253E-17,2.3496493367139153E-17,2.3935877793104656E-17,2.4383478707835712E-17,2.4839449759672241E-17,2.5303947470178112E-17,2.5777131287870444E-17,2.6259163642953621E-17,2.6750210003076853E-17,2.7250438930134391E-17,2.7760022138127904E-17,2.8279134552110893E-17,2.8807954368235368E-17,2.9346663114921367E-17,2.9895445715170397E-17,{"$f":"AP365","v":3.0454490550044082E-17},3.1023989523329904E-17,3.1604138127416175E-17,3.2195135510398859E-17,3.2797184544443316E-17,3.3410491895424405E-17,3.4035268093868839E-17,3.4671727607224188E-17,3.5320088913479278E-17,3.5980574576161339E-17,3.6653411320735559E-17,3.7338830112433314E-17,3.8037066235535818E-17,3.8748359374140339E-17,3.9472953694436762E-17,4.0211097928522732E-17,4.096304545978611E-17,4.1729054409884113E-17,4.2509387727348948E-17,4.3304313277850375E-17,4.4114103936146174E-17,4.4939037679752105E-17,4.5779397684363467E-17,4.6635472421061062E-17,4.7507555755334906E-17,4.8395947047959668E-17,4.9300951257756514E-17,5.0222879046276563E-17,5.1162046884441935E-17,5.2118777161181001E-17,5.3093398294095085E-17,5.4086244842194661E-17,{"$f":"BV365","v":5.5097657620743704E-17},5.612798381825161E-17,5.7177577115652919E-17,5.8246797807715627E-17,5.9336012926719907E-17,6.0445596368449565E-17,6.1575929020539576E-17,6.2727398893223661E-17,6.3900401252526946E-17,6.5095338755949196E-17,6.6312621590685441E-17,6.7552667614431259E-17,6.8815902498821122E-17,7.0102759875549073E-17,7.1413681485221843E-17,7.2749117328995488E-17,7.4109525823047706E-17,7.5495373955938698E-17,7.6907137448914747E-17,7.8345300919209448E-17,7.981035804639867E-17]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J361","v":3.4948335647279506E-4},{"$f":"K$5*K361","v":2.9060981613508399E-4},{"$f":"L$5*L361","v":3.5512018480300005E-4},{"$f":"M$5*M361","v":3.282309478822692E-4},{"$f":"N$5*N361","v":3.0761935727905424E-4},{"$f":"O$5*O361","v":2.8612211410711409E-4},2.6371330262749647E-4,2.4036634755645898E-4,2.1605399846096895E-4,1.9074831380123055E-4,1.6442064461249614E-4,1.3704161781824989E-4,1.0858111916668429E-4,7.9008275782215261E-5,4.8291438323605706E-5,1.6398162740085874E-5,4.1562890282231816E-19,4.2340116330509547E-19,4.3131876505890075E-19,4.3938442596550218E-19,4.4760091473105709E-19,4.5597105183652783E-19,4.6449771050587094E-19,4.7318381769233074E-19,4.8203235508317729E-19,4.9104636012323274E-19,5.0022892705753713E-19,5.0958320799351315E-19,5.1911241398299185E-19,5.288198161244737E-19,5.3870874668600144E-19,5.487826002490296E-19,5.5904483487368643E-19,5.6949897328582435E-19,5.8014860408626929E-19,5.9099738298268255E-19,6.0204903404445872E-19,6.1330735098109009E-19,6.2477619844443646E-19,6.3645951335534731E-19,6.4836130625509239E-19,6.6048566268206251E-19,6.7283674457421707E-19,6.8541879169775497E-19,6.98236123102503E-19,7.1129313860451982E-19,7.2459432029642438E-19,7.381442340859675E-19,7.5194753126337517E-19,7.660089500980003E-19,7.8033331746483296E-19,7.9492555050142539E-19,8.0979065829580204E-19,8.2493374360593351E-19,8.4036000461136447E-19,8.5607473669759688E-19,8.7208333427384185E-19,8.8839129262476286E-19,9.0500420979684589E-19,9.2192778852004681E-19,9.3916783816537173E-19,9.5673027673906433E-19,9.7462113291408476E-19,9.928465480995781E-19,1.0114127785490403E-18,1.0303261975079074E-18,1.0495932974013052E-18,1.0692206920627097E-18,1.0892151190042822E-18,{"$f":"CA$5*CA361","v":1.1095834417296624E-18},1.1303326520900069E-18,1.1514698726840901E-18,1.1730023593032825E-18,1.1949375034222539E-18,1.2172828347362501E-18,1.2400460237458178E-18,1.2632348843898646E-18,1.286857376727955E-18,1.3109216096727678E-18,1.3354358437736485E-18,1.3604084940522156E-18,{"$f":"CM$5*CM361","v":1.3858481328909922E-18},{"$f":"CN$5*CN361","v":1.4117634929760537E-18},{"$f":"CO$5*CO361","v":1.4381634702947058E-18},{"$f":"CP$5*CP361","v":1.4650571271892168E-18},{"$f":"CQ$5*CQ361","v":1.4924536954676553E-18}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J359","v":1.3578493133208215E-3},{"$f":"K$6*K359","v":1.3778913696059995E-3},{"$f":"L$6*L359","v":1.404196568480296E-3},{"$f":"M$6*M359","v":1.4304550443108774E-3},{"$f":"N$6*N359","v":1.4572045536394905E-3},{"$f":"O$6*O359","v":1.4844542787925488E-3},1.5122135738059694E-3,1.5404919676361409E-3,1.5692991674309366E-3,1.5986450618618953E-3,1.6285397245187124E-3,1.6589934173672123E-3,1.6900165942719792E-3,1.7216199045848651E-3,1.7538141968006019E-3,8.9330526114037771E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA359","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM359","v":0},{"$f":"CN$6*CN359","v":0},{"$f":"CO$6*CO359","v":0},{"$f":"CP$6*CP359","v":0},{"$f":"CQ$6*CQ359","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J363-J362","v":1.0083659568480264E-3},{"$f":"K363-K362","v":1.0872815534709154E-3},{"$f":"L363-L362","v":1.049076383677296E-3},{"$f":"M363-M362","v":1.1022240964286083E-3},{"$f":"N363-N362","v":1.1495851963604362E-3},{"$f":"O363-O362","v":1.1983321646854346E-3},1.2485002711784729E-3,1.3001256200796819E-3,1.3532451689699677E-3,1.4078967480606647E-3,1.4641190799062162E-3,1.5219517995489623E-3,1.5814354751052949E-3,1.6426116288026499E-3,1.7055227584769962E-3,8.7690709840029183E-4,-4.1562890282231816E-19,-4.2340116330509547E-19,-4.3131876505890075E-19,-4.3938442596550218E-19,-4.4760091473105709E-19,-4.5597105183652783E-19,-4.6449771050587094E-19,-4.7318381769233074E-19,-4.8203235508317729E-19,-4.9104636012323274E-19,-5.0022892705753713E-19,-5.0958320799351315E-19,-5.1911241398299185E-19,-5.288198161244737E-19,-5.3870874668600144E-19,-5.487826002490296E-19,-5.5904483487368643E-19,-5.6949897328582435E-19,-5.8014860408626929E-19,-5.9099738298268255E-19,-6.0204903404445872E-19,-6.1330735098109009E-19,-6.2477619844443646E-19,-6.3645951335534731E-19,-6.4836130625509239E-19,-6.6048566268206251E-19,-6.7283674457421707E-19,-6.8541879169775497E-19,-6.98236123102503E-19,-7.1129313860451982E-19,-7.2459432029642438E-19,-7.381442340859675E-19,-7.5194753126337517E-19,-7.660089500980003E-19,-7.8033331746483296E-19,-7.9492555050142539E-19,-8.0979065829580204E-19,-8.2493374360593351E-19,-8.4036000461136447E-19,-8.5607473669759688E-19,-8.7208333427384185E-19,-8.8839129262476286E-19,-9.0500420979684589E-19,-9.2192778852004681E-19,-9.3916783816537173E-19,-9.5673027673906433E-19,-9.7462113291408476E-19,-9.928465480995781E-19,-1.0114127785490403E-18,-1.0303261975079074E-18,-1.0495932974013052E-18,-1.0692206920627097E-18,-1.0892151190042822E-18,{"$f":"CA363-CA362","v":-1.1095834417296624E-18},-1.1303326520900069E-18,-1.1514698726840901E-18,-1.1730023593032825E-18,-1.1949375034222539E-18,-1.2172828347362501E-18,-1.2400460237458178E-18,-1.2632348843898646E-18,-1.286857376727955E-18,-1.3109216096727678E-18,-1.3354358437736485E-18,-1.3604084940522156E-18,{"$f":"CM363-CM362","v":-1.3858481328909922E-18},{"$f":"CN363-CN362","v":-1.4117634929760537E-18},{"$f":"CO363-CO362","v":-1.4381634702947058E-18},{"$f":"CP363-CP362","v":-1.4650571271892168E-18},{"$f":"CQ363-CQ362","v":-1.4924536954676553E-18},null,{"$f":"J358","v":2.0697180999999936E-2},{"$f":"SUM(J364:CQ364)","v":2.0697180999999915E-2},{"$f":"CS364-CT364","v":0}]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J361-J364","v":1.9688815043151911E-2},{"$f":"K361-K364","v":1.8601533489680997E-2},{"$f":"L361-L364","v":1.7552457106003699E-2},{"$f":"M361-M364","v":1.6450233009575092E-2},{"$f":"N361-N364","v":1.5300647813214656E-2},{"$f":"O361-O364","v":1.4102315648529221E-2},1.2853815377350747E-2,1.1553689757271066E-2,1.0200444588301098E-2,8.792547840240434E-3,7.328428760334218E-3,5.8064769607852557E-3,4.2250414856799604E-3,2.5824298568773102E-3,8.7690709840031406E-4,2.2226144535952841E-17,2.2641773438775158E-17,2.3065174602080253E-17,2.3496493367139153E-17,2.3935877793104656E-17,2.4383478707835712E-17,2.4839449759672241E-17,2.5303947470178112E-17,2.5777131287870444E-17,2.6259163642953621E-17,2.6750210003076853E-17,2.7250438930134391E-17,2.7760022138127904E-17,2.8279134552110893E-17,2.8807954368235368E-17,2.9346663114921367E-17,2.9895445715170397E-17,3.0454490550044082E-17,3.1023989523329904E-17,3.1604138127416175E-17,3.2195135510398859E-17,3.2797184544443316E-17,3.3410491895424405E-17,3.4035268093868839E-17,3.4671727607224188E-17,3.5320088913479278E-17,3.5980574576161339E-17,3.6653411320735559E-17,3.7338830112433314E-17,3.8037066235535818E-17,3.8748359374140339E-17,3.9472953694436762E-17,4.0211097928522732E-17,4.096304545978611E-17,4.1729054409884113E-17,4.2509387727348948E-17,4.3304313277850375E-17,4.4114103936146174E-17,4.4939037679752105E-17,4.5779397684363467E-17,4.6635472421061062E-17,4.7507555755334906E-17,4.8395947047959668E-17,4.9300951257756514E-17,5.0222879046276563E-17,5.1162046884441935E-17,5.2118777161181001E-17,5.3093398294095085E-17,5.4086244842194661E-17,5.5097657620743704E-17,5.612798381825161E-17,5.7177577115652919E-17,5.8246797807715627E-17,5.9336012926719907E-17,{"$f":"CA361-CA364","v":6.0445596368449565E-17},6.1575929020539576E-17,6.2727398893223661E-17,6.3900401252526946E-17,6.5095338755949196E-17,6.6312621590685441E-17,6.7552667614431259E-17,6.8815902498821122E-17,7.0102759875549073E-17,7.1413681485221843E-17,7.2749117328995488E-17,7.4109525823047706E-17,{"$f":"CM361-CM364","v":7.5495373955938698E-17},{"$f":"CN361-CN364","v":7.6907137448914747E-17},{"$f":"CO361-CO364","v":7.8345300919209448E-17},{"$f":"CP361-CP364","v":7.981035804639867E-17},{"$f":"CQ361-CQ364","v":8.130281174186632E-17}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G21-14.5,0)","v":0},"  years"]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J149","v":0}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G367<1,J368,J368/G367)","v":0},{"$f":"IF(SUM($J369:J369)+J369<$J368,J369,$J368-SUM($J369:J369))","v":0},{"$f":"IF(SUM($J369:K369)+K369<$J368,K369,$J368-SUM($J369:K369))","v":0},{"$f":"IF(SUM($J369:L369)+L369<$J368,L369,$J368-SUM($J369:L369))","v":0},{"$f":"IF(SUM($J369:M369)+M369<$J368,M369,$J368-SUM($J369:M369))","v":0},{"$f":"IF(SUM($J369:N369)+N369<$J368,N369,$J368-SUM($J369:N369))","v":0},{"$f":"IF(SUM($J369:O369)+O369<$J368,O369,$J368-SUM($J369:O369))","v":0},{"$f":"IF(SUM($J369:P369)+P369<$J368,P369,$J368-SUM($J369:P369))","v":0},{"$f":"IF(SUM($J369:Q369)+Q369<$J368,Q369,$J368-SUM($J369:Q369))","v":0},{"$f":"IF(SUM($J369:R369)+R369<$J368,R369,$J368-SUM($J369:R369))","v":0},{"$f":"IF(SUM($J369:S369)+S369<$J368,S369,$J368-SUM($J369:S369))","v":0},{"$f":"IF(SUM($J369:T369)+T369<$J368,T369,$J368-SUM($J369:T369))","v":0},{"$f":"IF(SUM($J369:U369)+U369<$J368,U369,$J368-SUM($J369:U369))","v":0},{"$f":"IF(SUM($J369:V369)+V369<$J368,V369,$J368-SUM($J369:V369))","v":0},{"$f":"IF(SUM($J369:W369)+W369<$J368,W369,$J368-SUM($J369:W369))","v":0},{"$f":"IF(SUM($J369:X369)+X369<$J368,X369,$J368-SUM($J369:X369))","v":0},{"$f":"IF(SUM($J369:Y369)+Y369<$J368,Y369,$J368-SUM($J369:Y369))","v":0},{"$f":"IF(SUM($J369:Z369)+Z369<$J368,Z369,$J368-SUM($J369:Z369))","v":0},{"$f":"IF(SUM($J369:AA369)+AA369<$J368,AA369,$J368-SUM($J369:AA369))","v":0},{"$f":"IF(SUM($J369:AB369)+AB369<$J368,AB369,$J368-SUM($J369:AB369))","v":0},{"$f":"IF(SUM($J369:AC369)+AC369<$J368,AC369,$J368-SUM($J369:AC369))","v":0},{"$f":"IF(SUM($J369:AD369)+AD369<$J368,AD369,$J368-SUM($J369:AD369))","v":0},{"$f":"IF(SUM($J369:AE369)+AE369<$J368,AE369,$J368-SUM($J369:AE369))","v":0},{"$f":"IF(SUM($J369:AF369)+AF369<$J368,AF369,$J368-SUM($J369:AF369))","v":0},{"$f":"IF(SUM($J369:AG369)+AG369<$J368,AG369,$J368-SUM($J369:AG369))","v":0},{"$f":"IF(SUM($J369:AH369)+AH369<$J368,AH369,$J368-SUM($J369:AH369))","v":0},{"$f":"IF(SUM($J369:AI369)+AI369<$J368,AI369,$J368-SUM($J369:AI369))","v":0},{"$f":"IF(SUM($J369:AJ369)+AJ369<$J368,AJ369,$J368-SUM($J369:AJ369))","v":0},{"$f":"IF(SUM($J369:AK369)+AK369<$J368,AK369,$J368-SUM($J369:AK369))","v":0},{"$f":"IF(SUM($J369:AL369)+AL369<$J368,AL369,$J368-SUM($J369:AL369))","v":0},{"$f":"IF(SUM($J369:AM369)+AM369<$J368,AM369,$J368-SUM($J369:AM369))","v":0},{"$f":"IF(SUM($J369:AN369)+AN369<$J368,AN369,$J368-SUM($J369:AN369))","v":0},{"$f":"IF(SUM($J369:AO369)+AO369<$J368,AO369,$J368-SUM($J369:AO369))","v":0},{"$f":"IF(SUM($J369:AP369)+AP369<$J368,AP369,$J368-SUM($J369:AP369))","v":0},{"$f":"IF(SUM($J369:AQ369)+AQ369<$J368,AQ369,$J368-SUM($J369:AQ369))","v":0},{"$f":"IF(SUM($J369:AR369)+AR369<$J368,AR369,$J368-SUM($J369:AR369))","v":0},{"$f":"IF(SUM($J369:AS369)+AS369<$J368,AS369,$J368-SUM($J369:AS369))","v":0},{"$f":"IF(SUM($J369:AT369)+AT369<$J368,AT369,$J368-SUM($J369:AT369))","v":0},{"$f":"IF(SUM($J369:AU369)+AU369<$J368,AU369,$J368-SUM($J369:AU369))","v":0},{"$f":"IF(SUM($J369:AV369)+AV369<$J368,AV369,$J368-SUM($J369:AV369))","v":0},{"$f":"IF(SUM($J369:AW369)+AW369<$J368,AW369,$J368-SUM($J369:AW369))","v":0},{"$f":"IF(SUM($J369:AX369)+AX369<$J368,AX369,$J368-SUM($J369:AX369))","v":0},{"$f":"IF(SUM($J369:AY369)+AY369<$J368,AY369,$J368-SUM($J369:AY369))","v":0},{"$f":"IF(SUM($J369:AZ369)+AZ369<$J368,AZ369,$J368-SUM($J369:AZ369))","v":0},{"$f":"IF(SUM($J369:BA369)+BA369<$J368,BA369,$J368-SUM($J369:BA369))","v":0},{"$f":"IF(SUM($J369:BB369)+BB369<$J368,BB369,$J368-SUM($J369:BB369))","v":0},{"$f":"IF(SUM($J369:BC369)+BC369<$J368,BC369,$J368-SUM($J369:BC369))","v":0},{"$f":"IF(SUM($J369:BD369)+BD369<$J368,BD369,$J368-SUM($J369:BD369))","v":0},{"$f":"IF(SUM($J369:BE369)+BE369<$J368,BE369,$J368-SUM($J369:BE369))","v":0},{"$f":"IF(SUM($J369:BF369)+BF369<$J368,BF369,$J368-SUM($J369:BF369))","v":0},{"$f":"IF(SUM($J369:BG369)+BG369<$J368,BG369,$J368-SUM($J369:BG369))","v":0},{"$f":"IF(SUM($J369:BH369)+BH369<$J368,BH369,$J368-SUM($J369:BH369))","v":0},{"$f":"IF(SUM($J369:BI369)+BI369<$J368,BI369,$J368-SUM($J369:BI369))","v":0},{"$f":"IF(SUM($J369:BJ369)+BJ369<$J368,BJ369,$J368-SUM($J369:BJ369))","v":0},{"$f":"IF(SUM($J369:BK369)+BK369<$J368,BK369,$J368-SUM($J369:BK369))","v":0},{"$f":"IF(SUM($J369:BL369)+BL369<$J368,BL369,$J368-SUM($J369:BL369))","v":0},{"$f":"IF(SUM($J369:BM369)+BM369<$J368,BM369,$J368-SUM($J369:BM369))","v":0},{"$f":"IF(SUM($J369:BN369)+BN369<$J368,BN369,$J368-SUM($J369:BN369))","v":0},{"$f":"IF(SUM($J369:BO369)+BO369<$J368,BO369,$J368-SUM($J369:BO369))","v":0},{"$f":"IF(SUM($J369:BP369)+BP369<$J368,BP369,$J368-SUM($J369:BP369))","v":0},{"$f":"IF(SUM($J369:BQ369)+BQ369<$J368,BQ369,$J368-SUM($J369:BQ369))","v":0},{"$f":"IF(SUM($J369:BR369)+BR369<$J368,BR369,$J368-SUM($J369:BR369))","v":0},{"$f":"IF(SUM($J369:BS369)+BS369<$J368,BS369,$J368-SUM($J369:BS369))","v":0},{"$f":"IF(SUM($J369:BT369)+BT369<$J368,BT369,$J368-SUM($J369:BT369))","v":0},{"$f":"IF(SUM($J369:BU369)+BU369<$J368,BU369,$J368-SUM($J369:BU369))","v":0},{"$f":"IF(SUM($J369:BV369)+BV369<$J368,BV369,$J368-SUM($J369:BV369))","v":0},{"$f":"IF(SUM($J369:BW369)+BW369<$J368,BW369,$J368-SUM($J369:BW369))","v":0},{"$f":"IF(SUM($J369:BX369)+BX369<$J368,BX369,$J368-SUM($J369:BX369))","v":0},{"$f":"IF(SUM($J369:BY369)+BY369<$J368,BY369,$J368-SUM($J369:BY369))","v":0},{"$f":"IF(SUM($J369:BZ369)+BZ369<$J368,BZ369,$J368-SUM($J369:BZ369))","v":0},{"$f":"IF(SUM($J369:CA369)+CA369<$J368,CA369,$J368-SUM($J369:CA369))","v":0},{"$f":"IF(SUM($J369:CB369)+CB369<$J368,CB369,$J368-SUM($J369:CB369))","v":0},{"$f":"IF(SUM($J369:CC369)+CC369<$J368,CC369,$J368-SUM($J369:CC369))","v":0},{"$f":"IF(SUM($J369:CD369)+CD369<$J368,CD369,$J368-SUM($J369:CD369))","v":0},{"$f":"IF(SUM($J369:CE369)+CE369<$J368,CE369,$J368-SUM($J369:CE369))","v":0},{"$f":"IF(SUM($J369:CF369)+CF369<$J368,CF369,$J368-SUM($J369:CF369))","v":0},{"$f":"IF(SUM($J369:CG369)+CG369<$J368,CG369,$J368-SUM($J369:CG369))","v":0},{"$f":"IF(SUM($J369:CH369)+CH369<$J368,CH369,$J368-SUM($J369:CH369))","v":0},{"$f":"IF(SUM($J369:CI369)+CI369<$J368,CI369,$J368-SUM($J369:CI369))","v":0},{"$f":"IF(SUM($J369:CJ369)+CJ369<$J368,CJ369,$J368-SUM($J369:CJ369))","v":0},{"$f":"IF(SUM($J369:CK369)+CK369<$J368,CK369,$J368-SUM($J369:CK369))","v":0},{"$f":"IF(SUM($J369:CL369)+CL369<$J368,CL369,$J368-SUM($J369:CL369))","v":0},{"$f":"IF(SUM($J369:CM369)+CM369<$J368,CM369,$J368-SUM($J369:CM369))","v":0},{"$f":"IF(SUM($J369:CN369)+CN369<$J368,CN369,$J368-SUM($J369:CN369))","v":0},{"$f":"IF(SUM($J369:CO369)+CO369<$J368,CO369,$J368-SUM($J369:CO369))","v":0},{"$f":"IF(SUM($J369:CP369)+CP369<$J368,CP369,$J368-SUM($J369:CP369))","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J368","v":0},{"$f":"J375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J371","v":0},{"$f":"K$5*K371","v":0},{"$f":"L$5*L371","v":0},{"$f":"M$5*M371","v":0},{"$f":"N$5*N371","v":0},{"$f":"O$5*O371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA371","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM371","v":0},{"$f":"CN$5*CN371","v":0},{"$f":"CO$5*CO371","v":0},{"$f":"CP$5*CP371","v":0},{"$f":"CQ$5*CQ371","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J369","v":0},{"$f":"K$6*K369","v":0},{"$f":"L$6*L369","v":0},{"$f":"M$6*M369","v":0},{"$f":"N$6*N369","v":0},{"$f":"O$6*O369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM369","v":0},{"$f":"CN$6*CN369","v":0},{"$f":"CO$6*CO369","v":0},{"$f":"CP$6*CP369","v":0},{"$f":"CQ$6*CQ369","v":0}]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J373-J372","v":0},{"$f":"K373-K372","v":0},{"$f":"L373-L372","v":0},{"$f":"M373-M372","v":0},{"$f":"N373-N372","v":0},{"$f":"O373-O372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA373-CA372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM373-CM372","v":0},{"$f":"CN373-CN372","v":0},{"$f":"CO373-CO372","v":0},{"$f":"CP373-CP372","v":0},{"$f":"CQ373-CQ372","v":0},null,{"$f":"J368","v":0},{"$f":"SUM(J374:CQ374)","v":0},{"$f":"CS374-CT374","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J371-J374","v":0},{"$f":"K371-K374","v":0},{"$f":"L371-L374","v":0},{"$f":"M371-M374","v":0},{"$f":"N371-N374","v":0},{"$f":"O371-O374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA371-CA374","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM371-CM374","v":0},{"$f":"CN371-CN374","v":0},{"$f":"CO371-CO374","v":0},{"$f":"CP371-CP374","v":0},{"$f":"CQ371-CQ374","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G22-14.5,0)","v":0.5},"  years"]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J150","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G377<1,J378,J378/G377)","v":0},{"$f":"IF(SUM($J379:J379)+J379<$J378,J379,$J378-SUM($J379:J379))","v":0},{"$f":"IF(SUM($J379:K379)+K379<$J378,K379,$J378-SUM($J379:K379))","v":0},{"$f":"IF(SUM($J379:L379)+L379<$J378,L379,$J378-SUM($J379:L379))","v":0},{"$f":"IF(SUM($J379:M379)+M379<$J378,M379,$J378-SUM($J379:M379))","v":0},{"$f":"IF(SUM($J379:N379)+N379<$J378,N379,$J378-SUM($J379:N379))","v":0},{"$f":"IF(SUM($J379:O379)+O379<$J378,O379,$J378-SUM($J379:O379))","v":0},{"$f":"IF(SUM($J379:P379)+P379<$J378,P379,$J378-SUM($J379:P379))","v":0},{"$f":"IF(SUM($J379:Q379)+Q379<$J378,Q379,$J378-SUM($J379:Q379))","v":0},{"$f":"IF(SUM($J379:R379)+R379<$J378,R379,$J378-SUM($J379:R379))","v":0},{"$f":"IF(SUM($J379:S379)+S379<$J378,S379,$J378-SUM($J379:S379))","v":0},{"$f":"IF(SUM($J379:T379)+T379<$J378,T379,$J378-SUM($J379:T379))","v":0},{"$f":"IF(SUM($J379:U379)+U379<$J378,U379,$J378-SUM($J379:U379))","v":0},{"$f":"IF(SUM($J379:V379)+V379<$J378,V379,$J378-SUM($J379:V379))","v":0},{"$f":"IF(SUM($J379:W379)+W379<$J378,W379,$J378-SUM($J379:W379))","v":0},{"$f":"IF(SUM($J379:X379)+X379<$J378,X379,$J378-SUM($J379:X379))","v":0},{"$f":"IF(SUM($J379:Y379)+Y379<$J378,Y379,$J378-SUM($J379:Y379))","v":0},{"$f":"IF(SUM($J379:Z379)+Z379<$J378,Z379,$J378-SUM($J379:Z379))","v":0},{"$f":"IF(SUM($J379:AA379)+AA379<$J378,AA379,$J378-SUM($J379:AA379))","v":0},{"$f":"IF(SUM($J379:AB379)+AB379<$J378,AB379,$J378-SUM($J379:AB379))","v":0},{"$f":"IF(SUM($J379:AC379)+AC379<$J378,AC379,$J378-SUM($J379:AC379))","v":0},{"$f":"IF(SUM($J379:AD379)+AD379<$J378,AD379,$J378-SUM($J379:AD379))","v":0},{"$f":"IF(SUM($J379:AE379)+AE379<$J378,AE379,$J378-SUM($J379:AE379))","v":0},{"$f":"IF(SUM($J379:AF379)+AF379<$J378,AF379,$J378-SUM($J379:AF379))","v":0},{"$f":"IF(SUM($J379:AG379)+AG379<$J378,AG379,$J378-SUM($J379:AG379))","v":0},{"$f":"IF(SUM($J379:AH379)+AH379<$J378,AH379,$J378-SUM($J379:AH379))","v":0},{"$f":"IF(SUM($J379:AI379)+AI379<$J378,AI379,$J378-SUM($J379:AI379))","v":0},{"$f":"IF(SUM($J379:AJ379)+AJ379<$J378,AJ379,$J378-SUM($J379:AJ379))","v":0},{"$f":"IF(SUM($J379:AK379)+AK379<$J378,AK379,$J378-SUM($J379:AK379))","v":0},{"$f":"IF(SUM($J379:AL379)+AL379<$J378,AL379,$J378-SUM($J379:AL379))","v":0},{"$f":"IF(SUM($J379:AM379)+AM379<$J378,AM379,$J378-SUM($J379:AM379))","v":0},{"$f":"IF(SUM($J379:AN379)+AN379<$J378,AN379,$J378-SUM($J379:AN379))","v":0},{"$f":"IF(SUM($J379:AO379)+AO379<$J378,AO379,$J378-SUM($J379:AO379))","v":0},{"$f":"IF(SUM($J379:AP379)+AP379<$J378,AP379,$J378-SUM($J379:AP379))","v":0},{"$f":"IF(SUM($J379:AQ379)+AQ379<$J378,AQ379,$J378-SUM($J379:AQ379))","v":0},{"$f":"IF(SUM($J379:AR379)+AR379<$J378,AR379,$J378-SUM($J379:AR379))","v":0},{"$f":"IF(SUM($J379:AS379)+AS379<$J378,AS379,$J378-SUM($J379:AS379))","v":0},{"$f":"IF(SUM($J379:AT379)+AT379<$J378,AT379,$J378-SUM($J379:AT379))","v":0},{"$f":"IF(SUM($J379:AU379)+AU379<$J378,AU379,$J378-SUM($J379:AU379))","v":0},{"$f":"IF(SUM($J379:AV379)+AV379<$J378,AV379,$J378-SUM($J379:AV379))","v":0},{"$f":"IF(SUM($J379:AW379)+AW379<$J378,AW379,$J378-SUM($J379:AW379))","v":0},{"$f":"IF(SUM($J379:AX379)+AX379<$J378,AX379,$J378-SUM($J379:AX379))","v":0},{"$f":"IF(SUM($J379:AY379)+AY379<$J378,AY379,$J378-SUM($J379:AY379))","v":0},{"$f":"IF(SUM($J379:AZ379)+AZ379<$J378,AZ379,$J378-SUM($J379:AZ379))","v":0},{"$f":"IF(SUM($J379:BA379)+BA379<$J378,BA379,$J378-SUM($J379:BA379))","v":0},{"$f":"IF(SUM($J379:BB379)+BB379<$J378,BB379,$J378-SUM($J379:BB379))","v":0},{"$f":"IF(SUM($J379:BC379)+BC379<$J378,BC379,$J378-SUM($J379:BC379))","v":0},{"$f":"IF(SUM($J379:BD379)+BD379<$J378,BD379,$J378-SUM($J379:BD379))","v":0},{"$f":"IF(SUM($J379:BE379)+BE379<$J378,BE379,$J378-SUM($J379:BE379))","v":0},{"$f":"IF(SUM($J379:BF379)+BF379<$J378,BF379,$J378-SUM($J379:BF379))","v":0},{"$f":"IF(SUM($J379:BG379)+BG379<$J378,BG379,$J378-SUM($J379:BG379))","v":0},{"$f":"IF(SUM($J379:BH379)+BH379<$J378,BH379,$J378-SUM($J379:BH379))","v":0},{"$f":"IF(SUM($J379:BI379)+BI379<$J378,BI379,$J378-SUM($J379:BI379))","v":0},{"$f":"IF(SUM($J379:BJ379)+BJ379<$J378,BJ379,$J378-SUM($J379:BJ379))","v":0},{"$f":"IF(SUM($J379:BK379)+BK379<$J378,BK379,$J378-SUM($J379:BK379))","v":0},{"$f":"IF(SUM($J379:BL379)+BL379<$J378,BL379,$J378-SUM($J379:BL379))","v":0},{"$f":"IF(SUM($J379:BM379)+BM379<$J378,BM379,$J378-SUM($J379:BM379))","v":0},{"$f":"IF(SUM($J379:BN379)+BN379<$J378,BN379,$J378-SUM($J379:BN379))","v":0},{"$f":"IF(SUM($J379:BO379)+BO379<$J378,BO379,$J378-SUM($J379:BO379))","v":0},{"$f":"IF(SUM($J379:BP379)+BP379<$J378,BP379,$J378-SUM($J379:BP379))","v":0},{"$f":"IF(SUM($J379:BQ379)+BQ379<$J378,BQ379,$J378-SUM($J379:BQ379))","v":0},{"$f":"IF(SUM($J379:BR379)+BR379<$J378,BR379,$J378-SUM($J379:BR379))","v":0},{"$f":"IF(SUM($J379:BS379)+BS379<$J378,BS379,$J378-SUM($J379:BS379))","v":0},{"$f":"IF(SUM($J379:BT379)+BT379<$J378,BT379,$J378-SUM($J379:BT379))","v":0},{"$f":"IF(SUM($J379:BU379)+BU379<$J378,BU379,$J378-SUM($J379:BU379))","v":0},{"$f":"IF(SUM($J379:BV379)+BV379<$J378,BV379,$J378-SUM($J379:BV379))","v":0},{"$f":"IF(SUM($J379:BW379)+BW379<$J378,BW379,$J378-SUM($J379:BW379))","v":0},{"$f":"IF(SUM($J379:BX379)+BX379<$J378,BX379,$J378-SUM($J379:BX379))","v":0},{"$f":"IF(SUM($J379:BY379)+BY379<$J378,BY379,$J378-SUM($J379:BY379))","v":0},{"$f":"IF(SUM($J379:BZ379)+BZ379<$J378,BZ379,$J378-SUM($J379:BZ379))","v":0},{"$f":"IF(SUM($J379:CA379)+CA379<$J378,CA379,$J378-SUM($J379:CA379))","v":0},{"$f":"IF(SUM($J379:CB379)+CB379<$J378,CB379,$J378-SUM($J379:CB379))","v":0},{"$f":"IF(SUM($J379:CC379)+CC379<$J378,CC379,$J378-SUM($J379:CC379))","v":0},{"$f":"IF(SUM($J379:CD379)+CD379<$J378,CD379,$J378-SUM($J379:CD379))","v":0},{"$f":"IF(SUM($J379:CE379)+CE379<$J378,CE379,$J378-SUM($J379:CE379))","v":0},{"$f":"IF(SUM($J379:CF379)+CF379<$J378,CF379,$J378-SUM($J379:CF379))","v":0},{"$f":"IF(SUM($J379:CG379)+CG379<$J378,CG379,$J378-SUM($J379:CG379))","v":0},{"$f":"IF(SUM($J379:CH379)+CH379<$J378,CH379,$J378-SUM($J379:CH379))","v":0},{"$f":"IF(SUM($J379:CI379)+CI379<$J378,CI379,$J378-SUM($J379:CI379))","v":0},{"$f":"IF(SUM($J379:CJ379)+CJ379<$J378,CJ379,$J378-SUM($J379:CJ379))","v":0},{"$f":"IF(SUM($J379:CK379)+CK379<$J378,CK379,$J378-SUM($J379:CK379))","v":0},{"$f":"IF(SUM($J379:CL379)+CL379<$J378,CL379,$J378-SUM($J379:CL379))","v":0},{"$f":"IF(SUM($J379:CM379)+CM379<$J378,CM379,$J378-SUM($J379:CM379))","v":0},{"$f":"IF(SUM($J379:CN379)+CN379<$J378,CN379,$J378-SUM($J379:CN379))","v":0},{"$f":"IF(SUM($J379:CO379)+CO379<$J378,CO379,$J378-SUM($J379:CO379))","v":0},{"$f":"IF(SUM($J379:CP379)+CP379<$J378,CP379,$J378-SUM($J379:CP379))","v":0}]
[]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J378","v":0},{"$f":"J385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J381","v":0},{"$f":"K$5*K381","v":0},{"$f":"L$5*L381","v":0},{"$f":"M$5*M381","v":0},{"$f":"N$5*N381","v":0},{"$f":"O$5*O381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA381","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM381","v":0},{"$f":"CN$5*CN381","v":0},{"$f":"CO$5*CO381","v":0},{"$f":"CP$5*CP381","v":0},{"$f":"CQ$5*CQ381","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J379","v":0},{"$f":"K$6*K379","v":0},{"$f":"L$6*L379","v":0},{"$f":"M$6*M379","v":0},{"$f":"N$6*N379","v":0},{"$f":"O$6*O379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA379","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM379","v":0},{"$f":"CN$6*CN379","v":0},{"$f":"CO$6*CO379","v":0},{"$f":"CP$6*CP379","v":0},{"$f":"CQ$6*CQ379","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J383-J382","v":0},{"$f":"K383-K382","v":0},{"$f":"L383-L382","v":0},{"$f":"M383-M382","v":0},{"$f":"N383-N382","v":0},{"$f":"O383-O382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA383-CA382","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM383-CM382","v":0},{"$f":"CN383-CN382","v":0},{"$f":"CO383-CO382","v":0},{"$f":"CP383-CP382","v":0},{"$f":"CQ383-CQ382","v":0},null,{"$f":"J378","v":0},{"$f":"SUM(J384:CQ384)","v":0},{"$f":"CS384-CT384","v":0}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J381-J384","v":0},{"$f":"K381-K384","v":0},{"$f":"L381-L384","v":0},{"$f":"M381-M384","v":0},{"$f":"N381-N384","v":0},{"$f":"O381-O384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA381-CA384","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM381-CM384","v":0},{"$f":"CN381-CN384","v":0},{"$f":"CO381-CO384","v":0},{"$f":"CP381-CP384","v":0},{"$f":"CQ381-CQ384","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G23-14.5,0)","v":35.5},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J151","v":1.2942945E-3}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G387<1,J388,J388/G387)","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:J389)+J389<$J388,J389,$J388-SUM($J389:J389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:K389)+K389<$J388,K389,$J388-SUM($J389:K389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:L389)+L389<$J388,L389,$J388-SUM($J389:L389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:M389)+M389<$J388,M389,$J388-SUM($J389:M389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:N389)+N389<$J388,N389,$J388-SUM($J389:N389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:O389)+O389<$J388,O389,$J388-SUM($J389:O389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:P389)+P389<$J388,P389,$J388-SUM($J389:P389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:Q389)+Q389<$J388,Q389,$J388-SUM($J389:Q389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:R389)+R389<$J388,R389,$J388-SUM($J389:R389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:S389)+S389<$J388,S389,$J388-SUM($J389:S389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:T389)+T389<$J388,T389,$J388-SUM($J389:T389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:U389)+U389<$J388,U389,$J388-SUM($J389:U389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:V389)+V389<$J388,V389,$J388-SUM($J389:V389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:W389)+W389<$J388,W389,$J388-SUM($J389:W389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:X389)+X389<$J388,X389,$J388-SUM($J389:X389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:Y389)+Y389<$J388,Y389,$J388-SUM($J389:Y389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:Z389)+Z389<$J388,Z389,$J388-SUM($J389:Z389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AA389)+AA389<$J388,AA389,$J388-SUM($J389:AA389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AB389)+AB389<$J388,AB389,$J388-SUM($J389:AB389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AC389)+AC389<$J388,AC389,$J388-SUM($J389:AC389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AD389)+AD389<$J388,AD389,$J388-SUM($J389:AD389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AE389)+AE389<$J388,AE389,$J388-SUM($J389:AE389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AF389)+AF389<$J388,AF389,$J388-SUM($J389:AF389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AG389)+AG389<$J388,AG389,$J388-SUM($J389:AG389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AH389)+AH389<$J388,AH389,$J388-SUM($J389:AH389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AI389)+AI389<$J388,AI389,$J388-SUM($J389:AI389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AJ389)+AJ389<$J388,AJ389,$J388-SUM($J389:AJ389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AK389)+AK389<$J388,AK389,$J388-SUM($J389:AK389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AL389)+AL389<$J388,AL389,$J388-SUM($J389:AL389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AM389)+AM389<$J388,AM389,$J388-SUM($J389:AM389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AN389)+AN389<$J388,AN389,$J388-SUM($J389:AN389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AO389)+AO389<$J388,AO389,$J388-SUM($J389:AO389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AP389)+AP389<$J388,AP389,$J388-SUM($J389:AP389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AQ389)+AQ389<$J388,AQ389,$J388-SUM($J389:AQ389))","v":3.6459000000000004E-5},{"$f":"IF(SUM($J389:AR389)+AR389<$J388,AR389,$J388-SUM($J389:AR389))","v":1.8229500000000419E-5},{"$f":"IF(SUM($J389:AS389)+AS389<$J388,AS389,$J388-SUM($J389:AS389))","v":0},{"$f":"IF(SUM($J389:AT389)+AT389<$J388,AT389,$J388-SUM($J389:AT389))","v":0},{"$f":"IF(SUM($J389:AU389)+AU389<$J388,AU389,$J388-SUM($J389:AU389))","v":0},{"$f":"IF(SUM($J389:AV389)+AV389<$J388,AV389,$J388-SUM($J389:AV389))","v":0},{"$f":"IF(SUM($J389:AW389)+AW389<$J388,AW389,$J388-SUM($J389:AW389))","v":0},{"$f":"IF(SUM($J389:AX389)+AX389<$J388,AX389,$J388-SUM($J389:AX389))","v":0},{"$f":"IF(SUM($J389:AY389)+AY389<$J388,AY389,$J388-SUM($J389:AY389))","v":0},{"$f":"IF(SUM($J389:AZ389)+AZ389<$J388,AZ389,$J388-SUM($J389:AZ389))","v":0},{"$f":"IF(SUM($J389:BA389)+BA389<$J388,BA389,$J388-SUM($J389:BA389))","v":0},{"$f":"IF(SUM($J389:BB389)+BB389<$J388,BB389,$J388-SUM($J389:BB389))","v":0},{"$f":"IF(SUM($J389:BC389)+BC389<$J388,BC389,$J388-SUM($J389:BC389))","v":0},{"$f":"IF(SUM($J389:BD389)+BD389<$J388,BD389,$J388-SUM($J389:BD389))","v":0},{"$f":"IF(SUM($J389:BE389)+BE389<$J388,BE389,$J388-SUM($J389:BE389))","v":0},{"$f":"IF(SUM($J389:BF389)+BF389<$J388,BF389,$J388-SUM($J389:BF389))","v":0},{"$f":"IF(SUM($J389:BG389)+BG389<$J388,BG389,$J388-SUM($J389:BG389))","v":0},{"$f":"IF(SUM($J389:BH389)+BH389<$J388,BH389,$J388-SUM($J389:BH389))","v":0},{"$f":"IF(SUM($J389:BI389)+BI389<$J388,BI389,$J388-SUM($J389:BI389))","v":0},{"$f":"IF(SUM($J389:BJ389)+BJ389<$J388,BJ389,$J388-SUM($J389:BJ389))","v":0},{"$f":"IF(SUM($J389:BK389)+BK389<$J388,BK389,$J388-SUM($J389:BK389))","v":0},{"$f":"IF(SUM($J389:BL389)+BL389<$J388,BL389,$J388-SUM($J389:BL389))","v":0},{"$f":"IF(SUM($J389:BM389)+BM389<$J388,BM389,$J388-SUM($J389:BM389))","v":0},{"$f":"IF(SUM($J389:BN389)+BN389<$J388,BN389,$J388-SUM($J389:BN389))","v":0},{"$f":"IF(SUM($J389:BO389)+BO389<$J388,BO389,$J388-SUM($J389:BO389))","v":0},{"$f":"IF(SUM($J389:BP389)+BP389<$J388,BP389,$J388-SUM($J389:BP389))","v":0},{"$f":"IF(SUM($J389:BQ389)+BQ389<$J388,BQ389,$J388-SUM($J389:BQ389))","v":0},{"$f":"IF(SUM($J389:BR389)+BR389<$J388,BR389,$J388-SUM($J389:BR389))","v":0},{"$f":"IF(SUM($J389:BS389)+BS389<$J388,BS389,$J388-SUM($J389:BS389))","v":0},{"$f":"IF(SUM($J389:BT389)+BT389<$J388,BT389,$J388-SUM($J389:BT389))","v":0},{"$f":"IF(SUM($J389:BU389)+BU389<$J388,BU389,$J388-SUM($J389:BU389))","v":0},{"$f":"IF(SUM($J389:BV389)+BV389<$J388,BV389,$J388-SUM($J389:BV389))","v":0},{"$f":"IF(SUM($J389:BW389)+BW389<$J388,BW389,$J388-SUM($J389:BW389))","v":0},{"$f":"IF(SUM($J389:BX389)+BX389<$J388,BX389,$J388-SUM($J389:BX389))","v":0},{"$f":"IF(SUM($J389:BY389)+BY389<$J388,BY389,$J388-SUM($J389:BY389))","v":0},{"$f":"IF(SUM($J389:BZ389)+BZ389<$J388,BZ389,$J388-SUM($J389:BZ389))","v":0},{"$f":"IF(SUM($J389:CA389)+CA389<$J388,CA389,$J388-SUM($J389:CA389))","v":0},{"$f":"IF(SUM($J389:CB389)+CB389<$J388,CB389,$J388-SUM($J389:CB389))","v":0},{"$f":"IF(SUM($J389:CC389)+CC389<$J388,CC389,$J388-SUM($J389:CC389))","v":0},{"$f":"IF(SUM($J389:CD389)+CD389<$J388,CD389,$J388-SUM($J389:CD389))","v":0},{"$f":"IF(SUM($J389:CE389)+CE389<$J388,CE389,$J388-SUM($J389:CE389))","v":0},{"$f":"IF(SUM($J389:CF389)+CF389<$J388,CF389,$J388-SUM($J389:CF389))","v":0},{"$f":"IF(SUM($J389:CG389)+CG389<$J388,CG389,$J388-SUM($J389:CG389))","v":0},{"$f":"IF(SUM($J389:CH389)+CH389<$J388,CH389,$J388-SUM($J389:CH389))","v":0},{"$f":"IF(SUM($J389:CI389)+CI389<$J388,CI389,$J388-SUM($J389:CI389))","v":0},{"$f":"IF(SUM($J389:CJ389)+CJ389<$J388,CJ389,$J388-SUM($J389:CJ389))","v":0},{"$f":"IF(SUM($J389:CK389)+CK389<$J388,CK389,$J388-SUM($J389:CK389))","v":0},{"$f":"IF(SUM($J389:CL389)+CL389<$J388,CL389,$J388-SUM($J389:CL389))","v":0},{"$f":"IF(SUM($J389:CM389)+CM389<$J388,CM389,$J388-SUM($J389:CM389))","v":0},{"$f":"IF(SUM($J389:CN389)+CN389<$J388,CN389,$J388-SUM($J389:CN389))","v":0},{"$f":"IF(SUM($J389:CO389)+CO389<$J388,CO389,$J388-SUM($J389:CO389))","v":0},{"$f":"IF(SUM($J389:CP389)+CP389<$J388,CP389,$J388-SUM($J389:CP389))","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J388","v":1.2942945E-3},{"$f":"J395","v":1.2790747485928707E-3},1.2603322232645406E-3,1.2460530182926831E-3,1.230297157127533E-3,1.2135162944748395E-3,1.1956776049460594E-3,1.1767473939158881E-3,1.1566910764915148E-3,1.1354731559992913E-3,1.1130572019781204E-3,1.0894058276686364E-3,1.0644806669870179E-3,1.0382423509720294E-3,1.0106504836936417E-3,9.8166361761133081E-4,9.5123922836989872E-4,9.193336890203946E-4,8.8590224365345032E-4,8.5089898043206875E-4,8.1427680401062442E-4,7.7598740732655075E-4,7.3598124275089829E-4,6.9420749258364842E-4,6.5061403887936575E-4,6.0514743258846136E-4,5.5775286199902143E-4,5.0837412046383457E-4,4.5695357339691932E-4,4.0343212452351645E-4,3.4774918136716717E-4,2.8984261995714574E-4,2.2964874873915726E-4,{"$f":"AP395","v":1.671022716718432E-4},1.0213625049126499E-4,3.4682066125152233E-5,1.7753810574450135E-18,1.8085806832192354E-18,1.842401141995435E-18,1.8768540433507495E-18,1.9119512139614086E-18,1.9477047016624868E-18,1.9841267795835752E-18,2.0212299503617881E-18,2.0590269504335535E-18,2.0975307544066608E-18,2.1367545795140653E-18,2.1767118901509784E-18,2.2174164024968016E-18,2.2588820892234917E-18,2.301123184291971E-18,2.3441541878382308E-18,2.3879898711508057E-18,2.4326452817413257E-18,2.4781357485098886E-18,2.5244768870070233E-18,2.5716846047940547E-18,2.6197751069037035E-18,2.6687649014028028E-18,2.7186708050590353E-18,2.7695099491136394E-18,2.8212997851620646E-18,2.874058091144595E-18,2.9278029774489989E-18,2.9825528931272951E-18,{"$f":"BV395","v":3.0383266322287756E-18},3.0951433402514537E-18,3.1530225207141557E-18,3.2119840418515104E-18,3.2720481434341338E-18,3.3332354437163522E-18,3.395566946513848E-18,3.459064048413657E-18,3.5237485461189927E-18,3.5896426439314175E-18,3.6567689613729352E-18,3.7251505409506088E-18,3.7948108560663852E-18,3.8657738190748264E-18,3.9380637894915258E-18,4.0117055823550174E-18,4.0867244767450565E-18,4.1631462244601891E-18,4.2409970588575946E-18,4.3203037038582316E-18,4.4010933831203805E-18]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J391","v":2.1854878986866834E-5},{"$f":"K$5*K391","v":1.8879332082551626E-5},{"$f":"L$5*L391","v":2.4060887898686629E-5},{"$f":"M$5*M391","v":2.3301191442073175E-5},{"$f":"N$5*N391","v":2.3006556838284869E-5},{"$f":"O$5*O391","v":2.2692754706679501E-5},2.2359171212491312E-5,2.2005176266227109E-5,2.1630123130391328E-5,2.1233348017186749E-5,2.0814169676990853E-5,2.0371888977403503E-5,1.9905788472657238E-5,1.9415131963176951E-5,1.8899164045071099E-5,1.8357109649331888E-5,1.7788173570517107E-5,1.7191539984681381E-5,1.6566371956319522E-5,1.5911810934079687E-5,1.5226976234998677E-5,1.4510964517006501E-5,1.37628492394418E-5,1.2981680111314226E-5,1.2166482527044141E-5,1.1316256989404229E-5,1.0429978519381701E-5,9.5065960526737065E-6,8.5450318225223923E-6,7.5441807285897586E-6,6.5029096915660269E-6,5.420056993198626E-6,4.2944316014222414E-6,3.124812480263468E-6,1.9099478841866553E-6,6.4855463654034678E-7,3.3199625774221752E-20,3.3820458776199706E-20,3.4452901355314638E-20,3.5097170610659016E-20,3.5753487701078345E-20,3.6422077921088507E-20,3.7103170778212859E-20,3.7797000071765439E-20,3.8503803973107456E-20,3.9223825107404559E-20,3.9957310636913025E-20,4.0704512345823302E-20,4.1465686726690192E-20,4.2241095068479299E-20,4.3031003546259859E-20,4.3835683312574918E-20,4.4655410590520068E-20,4.5490466768562793E-20,4.6341138497134918E-20,4.720771778703134E-20,4.8090502109648825E-20,4.8989794499099262E-20,4.9905903656232416E-20,5.0839144054603963E-20,5.1789836048425062E-20,5.2758305982530613E-20,5.3744886304403929E-20,5.4749915678296284E-20,5.5773739101480422E-20,5.6816708022678105E-20,5.7879180462702187E-20,5.896152113735472E-20,6.0064101582623244E-20,{"$f":"CA$5*CA391","v":6.1187300282218312E-20},6.2331502797495786E-20,6.3497101899808968E-20,6.4684497705335385E-20,6.5894097812425171E-20,6.7126317441517515E-20,6.8381579577673897E-20,6.9660315115776394E-20,7.0962963008441407E-20,7.2289970416699259E-20,7.3641792863491543E-20,7.5018894390038831E-20,{"$f":"CM$5*CM391","v":7.6421747715132561E-20},{"$f":"CN$5*CN391","v":7.7850834397405538E-20},{"$f":"CO$5*CO391","v":7.9306645000637029E-20},{"$f":"CP$5*CP391","v":8.078967926214894E-20},{"$f":"CQ$5*CQ391","v":8.2300446264351116E-20}]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J389","v":3.7074630393996252E-5},{"$f":"K$6*K389","v":3.7621857410881807E-5},{"$f":"L$6*L389","v":3.8340092870544096E-5},{"$f":"M$6*M389","v":3.9057052607223267E-5},{"$f":"N$6*N389","v":3.9787419490978335E-5},{"$f":"O$6*O389","v":4.0531444235459625E-5},4.1289382242662717E-5,4.2061493690600508E-5,4.2848043622614737E-5,4.3649302038357631E-5,4.4465543986474913E-5,4.5297049659021995E-5,4.6144104487645706E-5,4.7006999241564679E-5,4.7886030127381928E-5,4.8781498890763972E-5,4.9693712920021256E-5,5.0622985351625655E-5,5.1569635177701052E-5,5.2533987355524055E-5,5.3516372919072352E-5,5.4517129092659E-5,5.5536599406691719E-5,5.6575133815596854E-5,5.7633088817948515E-5,5.871082757884415E-5,5.9808720054568529E-5,6.0927143119588956E-5,6.2066480695925269E-5,6.322712388493906E-5,6.4409471101587427E-5,6.5613928211187108E-5,6.6840908668736301E-5,6.8090833660841674E-5,6.9364132250299411E-5,3.5330620761690805E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA389","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM389","v":0},{"$f":"CN$6*CN389","v":0},{"$f":"CO$6*CO389","v":0},{"$f":"CP$6*CP389","v":0},{"$f":"CQ$6*CQ389","v":0}]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J393-J392","v":1.5219751407129417E-5},{"$f":"K393-K392","v":1.8742525328330181E-5},{"$f":"L393-L392","v":1.4279204971857467E-5},{"$f":"M393-M392","v":1.5755861165150092E-5},{"$f":"N393-N392","v":1.6780862652693465E-5},{"$f":"O393-O392","v":1.7838689528780123E-5},1.8930211030171406E-5,2.0056317424373399E-5,2.1217920492223409E-5,2.2415954021170881E-5,2.3651374309484061E-5,2.4925160681618492E-5,2.6238316014988468E-5,2.7591867278387728E-5,2.8986866082310829E-5,3.0424389241432084E-5,3.1905539349504146E-5,3.3431445366944278E-5,3.500326322138153E-5,3.6622176421444364E-5,3.8289396684073677E-5,4.00061645756525E-5,4.1773750167249921E-5,4.3593453704282627E-5,4.5466606290904378E-5,4.7394570589439921E-5,4.9378741535186825E-5,5.1420547066915252E-5,5.3521448873402875E-5,5.5682943156349298E-5,5.7906561410021401E-5,6.0193871217988483E-5,6.2546477067314059E-5,6.4966021180578207E-5,6.7454184366112758E-5,3.4682066125150458E-5,-3.3199625774221752E-20,-3.3820458776199706E-20,-3.4452901355314638E-20,-3.5097170610659016E-20,-3.5753487701078345E-20,-3.6422077921088507E-20,-3.7103170778212859E-20,-3.7797000071765439E-20,-3.8503803973107456E-20,-3.9223825107404559E-20,-3.9957310636913025E-20,-4.0704512345823302E-20,-4.1465686726690192E-20,-4.2241095068479299E-20,-4.3031003546259859E-20,-4.3835683312574918E-20,-4.4655410590520068E-20,-4.5490466768562793E-20,-4.6341138497134918E-20,-4.720771778703134E-20,-4.8090502109648825E-20,-4.8989794499099262E-20,-4.9905903656232416E-20,-5.0839144054603963E-20,-5.1789836048425062E-20,-5.2758305982530613E-20,-5.3744886304403929E-20,-5.4749915678296284E-20,-5.5773739101480422E-20,-5.6816708022678105E-20,-5.7879180462702187E-20,-5.896152113735472E-20,-6.0064101582623244E-20,{"$f":"CA393-CA392","v":-6.1187300282218312E-20},-6.2331502797495786E-20,-6.3497101899808968E-20,-6.4684497705335385E-20,-6.5894097812425171E-20,-6.7126317441517515E-20,-6.8381579577673897E-20,-6.9660315115776394E-20,-7.0962963008441407E-20,-7.2289970416699259E-20,-7.3641792863491543E-20,-7.5018894390038831E-20,{"$f":"CM393-CM392","v":-7.6421747715132561E-20},{"$f":"CN393-CN392","v":-7.7850834397405538E-20},{"$f":"CO393-CO392","v":-7.9306645000637029E-20},{"$f":"CP393-CP392","v":-8.078967926214894E-20},{"$f":"CQ393-CQ392","v":-8.2300446264351116E-20},null,{"$f":"J388","v":1.2942945E-3},{"$f":"SUM(J394:CQ394)","v":1.2942944999999985E-3},{"$f":"CS394-CT394","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J391-J394","v":1.2790747485928707E-3},{"$f":"K391-K394","v":1.2603322232645406E-3},{"$f":"L391-L394","v":1.2460530182926831E-3},{"$f":"M391-M394","v":1.230297157127533E-3},{"$f":"N391-N394","v":1.2135162944748395E-3},{"$f":"O391-O394","v":1.1956776049460594E-3},1.1767473939158881E-3,1.1566910764915148E-3,1.1354731559992913E-3,1.1130572019781204E-3,1.0894058276686364E-3,1.0644806669870179E-3,1.0382423509720294E-3,1.0106504836936417E-3,9.8166361761133081E-4,9.5123922836989872E-4,9.193336890203946E-4,8.8590224365345032E-4,8.5089898043206875E-4,8.1427680401062442E-4,7.7598740732655075E-4,7.3598124275089829E-4,6.9420749258364842E-4,6.5061403887936575E-4,6.0514743258846136E-4,5.5775286199902143E-4,5.0837412046383457E-4,4.5695357339691932E-4,4.0343212452351645E-4,3.4774918136716717E-4,2.8984261995714574E-4,2.2964874873915726E-4,1.671022716718432E-4,1.0213625049126499E-4,3.4682066125152233E-5,1.7753810574450135E-18,1.8085806832192354E-18,1.842401141995435E-18,1.8768540433507495E-18,1.9119512139614086E-18,1.9477047016624868E-18,1.9841267795835752E-18,2.0212299503617881E-18,2.0590269504335535E-18,2.0975307544066608E-18,2.1367545795140653E-18,2.1767118901509784E-18,2.2174164024968016E-18,2.2588820892234917E-18,2.301123184291971E-18,2.3441541878382308E-18,2.3879898711508057E-18,2.4326452817413257E-18,2.4781357485098886E-18,2.5244768870070233E-18,2.5716846047940547E-18,2.6197751069037035E-18,2.6687649014028028E-18,2.7186708050590353E-18,2.7695099491136394E-18,2.8212997851620646E-18,2.874058091144595E-18,2.9278029774489989E-18,2.9825528931272951E-18,3.0383266322287756E-18,3.0951433402514537E-18,3.1530225207141557E-18,3.2119840418515104E-18,3.2720481434341338E-18,{"$f":"CA391-CA394","v":3.3332354437163522E-18},3.395566946513848E-18,3.459064048413657E-18,3.5237485461189927E-18,3.5896426439314175E-18,3.6567689613729352E-18,3.7251505409506088E-18,3.7948108560663852E-18,3.8657738190748264E-18,3.9380637894915258E-18,4.0117055823550174E-18,4.0867244767450565E-18,{"$f":"CM391-CM394","v":4.1631462244601891E-18},{"$f":"CN391-CN394","v":4.2409970588575946E-18},{"$f":"CO391-CO394","v":4.3203037038582316E-18},{"$f":"CP391-CP394","v":4.4010933831203805E-18},{"$f":"CQ391-CQ394","v":4.4833938293847314E-18}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!G24-14.5,0)","v":0},"  years"]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$J152","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G397<1,J398,J398/G397)","v":0},{"$f":"IF(SUM($J399:J399)+J399<$J398,J399,$J398-SUM($J399:J399))","v":0},{"$f":"IF(SUM($J399:K399)+K399<$J398,K399,$J398-SUM($J399:K399))","v":0},{"$f":"IF(SUM($J399:L399)+L399<$J398,L399,$J398-SUM($J399:L399))","v":0},{"$f":"IF(SUM($J399:M399)+M399<$J398,M399,$J398-SUM($J399:M399))","v":0},{"$f":"IF(SUM($J399:N399)+N399<$J398,N399,$J398-SUM($J399:N399))","v":0},{"$f":"IF(SUM($J399:O399)+O399<$J398,O399,$J398-SUM($J399:O399))","v":0},{"$f":"IF(SUM($J399:P399)+P399<$J398,P399,$J398-SUM($J399:P399))","v":0},{"$f":"IF(SUM($J399:Q399)+Q399<$J398,Q399,$J398-SUM($J399:Q399))","v":0},{"$f":"IF(SUM($J399:R399)+R399<$J398,R399,$J398-SUM($J399:R399))","v":0},{"$f":"IF(SUM($J399:S399)+S399<$J398,S399,$J398-SUM($J399:S399))","v":0},{"$f":"IF(SUM($J399:T399)+T399<$J398,T399,$J398-SUM($J399:T399))","v":0},{"$f":"IF(SUM($J399:U399)+U399<$J398,U399,$J398-SUM($J399:U399))","v":0},{"$f":"IF(SUM($J399:V399)+V399<$J398,V399,$J398-SUM($J399:V399))","v":0},{"$f":"IF(SUM($J399:W399)+W399<$J398,W399,$J398-SUM($J399:W399))","v":0},{"$f":"IF(SUM($J399:X399)+X399<$J398,X399,$J398-SUM($J399:X399))","v":0},{"$f":"IF(SUM($J399:Y399)+Y399<$J398,Y399,$J398-SUM($J399:Y399))","v":0},{"$f":"IF(SUM($J399:Z399)+Z399<$J398,Z399,$J398-SUM($J399:Z399))","v":0},{"$f":"IF(SUM($J399:AA399)+AA399<$J398,AA399,$J398-SUM($J399:AA399))","v":0},{"$f":"IF(SUM($J399:AB399)+AB399<$J398,AB399,$J398-SUM($J399:AB399))","v":0},{"$f":"IF(SUM($J399:AC399)+AC399<$J398,AC399,$J398-SUM($J399:AC399))","v":0},{"$f":"IF(SUM($J399:AD399)+AD399<$J398,AD399,$J398-SUM($J399:AD399))","v":0},{"$f":"IF(SUM($J399:AE399)+AE399<$J398,AE399,$J398-SUM($J399:AE399))","v":0},{"$f":"IF(SUM($J399:AF399)+AF399<$J398,AF399,$J398-SUM($J399:AF399))","v":0},{"$f":"IF(SUM($J399:AG399)+AG399<$J398,AG399,$J398-SUM($J399:AG399))","v":0},{"$f":"IF(SUM($J399:AH399)+AH399<$J398,AH399,$J398-SUM($J399:AH399))","v":0},{"$f":"IF(SUM($J399:AI399)+AI399<$J398,AI399,$J398-SUM($J399:AI399))","v":0},{"$f":"IF(SUM($J399:AJ399)+AJ399<$J398,AJ399,$J398-SUM($J399:AJ399))","v":0},{"$f":"IF(SUM($J399:AK399)+AK399<$J398,AK399,$J398-SUM($J399:AK399))","v":0},{"$f":"IF(SUM($J399:AL399)+AL399<$J398,AL399,$J398-SUM($J399:AL399))","v":0},{"$f":"IF(SUM($J399:AM399)+AM399<$J398,AM399,$J398-SUM($J399:AM399))","v":0},{"$f":"IF(SUM($J399:AN399)+AN399<$J398,AN399,$J398-SUM($J399:AN399))","v":0},{"$f":"IF(SUM($J399:AO399)+AO399<$J398,AO399,$J398-SUM($J399:AO399))","v":0},{"$f":"IF(SUM($J399:AP399)+AP399<$J398,AP399,$J398-SUM($J399:AP399))","v":0},{"$f":"IF(SUM($J399:AQ399)+AQ399<$J398,AQ399,$J398-SUM($J399:AQ399))","v":0},{"$f":"IF(SUM($J399:AR399)+AR399<$J398,AR399,$J398-SUM($J399:AR399))","v":0},{"$f":"IF(SUM($J399:AS399)+AS399<$J398,AS399,$J398-SUM($J399:AS399))","v":0},{"$f":"IF(SUM($J399:AT399)+AT399<$J398,AT399,$J398-SUM($J399:AT399))","v":0},{"$f":"IF(SUM($J399:AU399)+AU399<$J398,AU399,$J398-SUM($J399:AU399))","v":0},{"$f":"IF(SUM($J399:AV399)+AV399<$J398,AV399,$J398-SUM($J399:AV399))","v":0},{"$f":"IF(SUM($J399:AW399)+AW399<$J398,AW399,$J398-SUM($J399:AW399))","v":0},{"$f":"IF(SUM($J399:AX399)+AX399<$J398,AX399,$J398-SUM($J399:AX399))","v":0},{"$f":"IF(SUM($J399:AY399)+AY399<$J398,AY399,$J398-SUM($J399:AY399))","v":0},{"$f":"IF(SUM($J399:AZ399)+AZ399<$J398,AZ399,$J398-SUM($J399:AZ399))","v":0},{"$f":"IF(SUM($J399:BA399)+BA399<$J398,BA399,$J398-SUM($J399:BA399))","v":0},{"$f":"IF(SUM($J399:BB399)+BB399<$J398,BB399,$J398-SUM($J399:BB399))","v":0},{"$f":"IF(SUM($J399:BC399)+BC399<$J398,BC399,$J398-SUM($J399:BC399))","v":0},{"$f":"IF(SUM($J399:BD399)+BD399<$J398,BD399,$J398-SUM($J399:BD399))","v":0},{"$f":"IF(SUM($J399:BE399)+BE399<$J398,BE399,$J398-SUM($J399:BE399))","v":0},{"$f":"IF(SUM($J399:BF399)+BF399<$J398,BF399,$J398-SUM($J399:BF399))","v":0},{"$f":"IF(SUM($J399:BG399)+BG399<$J398,BG399,$J398-SUM($J399:BG399))","v":0},{"$f":"IF(SUM($J399:BH399)+BH399<$J398,BH399,$J398-SUM($J399:BH399))","v":0},{"$f":"IF(SUM($J399:BI399)+BI399<$J398,BI399,$J398-SUM($J399:BI399))","v":0},{"$f":"IF(SUM($J399:BJ399)+BJ399<$J398,BJ399,$J398-SUM($J399:BJ399))","v":0},{"$f":"IF(SUM($J399:BK399)+BK399<$J398,BK399,$J398-SUM($J399:BK399))","v":0},{"$f":"IF(SUM($J399:BL399)+BL399<$J398,BL399,$J398-SUM($J399:BL399))","v":0},{"$f":"IF(SUM($J399:BM399)+BM399<$J398,BM399,$J398-SUM($J399:BM399))","v":0},{"$f":"IF(SUM($J399:BN399)+BN399<$J398,BN399,$J398-SUM($J399:BN399))","v":0},{"$f":"IF(SUM($J399:BO399)+BO399<$J398,BO399,$J398-SUM($J399:BO399))","v":0},{"$f":"IF(SUM($J399:BP399)+BP399<$J398,BP399,$J398-SUM($J399:BP399))","v":0},{"$f":"IF(SUM($J399:BQ399)+BQ399<$J398,BQ399,$J398-SUM($J399:BQ399))","v":0},{"$f":"IF(SUM($J399:BR399)+BR399<$J398,BR399,$J398-SUM($J399:BR399))","v":0},{"$f":"IF(SUM($J399:BS399)+BS399<$J398,BS399,$J398-SUM($J399:BS399))","v":0},{"$f":"IF(SUM($J399:BT399)+BT399<$J398,BT399,$J398-SUM($J399:BT399))","v":0},{"$f":"IF(SUM($J399:BU399)+BU399<$J398,BU399,$J398-SUM($J399:BU399))","v":0},{"$f":"IF(SUM($J399:BV399)+BV399<$J398,BV399,$J398-SUM($J399:BV399))","v":0},{"$f":"IF(SUM($J399:BW399)+BW399<$J398,BW399,$J398-SUM($J399:BW399))","v":0},{"$f":"IF(SUM($J399:BX399)+BX399<$J398,BX399,$J398-SUM($J399:BX399))","v":0},{"$f":"IF(SUM($J399:BY399)+BY399<$J398,BY399,$J398-SUM($J399:BY399))","v":0},{"$f":"IF(SUM($J399:BZ399)+BZ399<$J398,BZ399,$J398-SUM($J399:BZ399))","v":0},{"$f":"IF(SUM($J399:CA399)+CA399<$J398,CA399,$J398-SUM($J399:CA399))","v":0},{"$f":"IF(SUM($J399:CB399)+CB399<$J398,CB399,$J398-SUM($J399:CB399))","v":0},{"$f":"IF(SUM($J399:CC399)+CC399<$J398,CC399,$J398-SUM($J399:CC399))","v":0},{"$f":"IF(SUM($J399:CD399)+CD399<$J398,CD399,$J398-SUM($J399:CD399))","v":0},{"$f":"IF(SUM($J399:CE399)+CE399<$J398,CE399,$J398-SUM($J399:CE399))","v":0},{"$f":"IF(SUM($J399:CF399)+CF399<$J398,CF399,$J398-SUM($J399:CF399))","v":0},{"$f":"IF(SUM($J399:CG399)+CG399<$J398,CG399,$J398-SUM($J399:CG399))","v":0},{"$f":"IF(SUM($J399:CH399)+CH399<$J398,CH399,$J398-SUM($J399:CH399))","v":0},{"$f":"IF(SUM($J399:CI399)+CI399<$J398,CI399,$J398-SUM($J399:CI399))","v":0},{"$f":"IF(SUM($J399:CJ399)+CJ399<$J398,CJ399,$J398-SUM($J399:CJ399))","v":0},{"$f":"IF(SUM($J399:CK399)+CK399<$J398,CK399,$J398-SUM($J399:CK399))","v":0},{"$f":"IF(SUM($J399:CL399)+CL399<$J398,CL399,$J398-SUM($J399:CL399))","v":0},{"$f":"IF(SUM($J399:CM399)+CM399<$J398,CM399,$J398-SUM($J399:CM399))","v":0},{"$f":"IF(SUM($J399:CN399)+CN399<$J398,CN399,$J398-SUM($J399:CN399))","v":0},{"$f":"IF(SUM($J399:CO399)+CO399<$J398,CO399,$J398-SUM($J399:CO399))","v":0},{"$f":"IF(SUM($J399:CP399)+CP399<$J398,CP399,$J398-SUM($J399:CP399))","v":0}]
[]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J398","v":0},{"$f":"J405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J401","v":0},{"$f":"K$5*K401","v":0},{"$f":"L$5*L401","v":0},{"$f":"M$5*M401","v":0},{"$f":"N$5*N401","v":0},{"$f":"O$5*O401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA401","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM401","v":0},{"$f":"CN$5*CN401","v":0},{"$f":"CO$5*CO401","v":0},{"$f":"CP$5*CP401","v":0},{"$f":"CQ$5*CQ401","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J399","v":0},{"$f":"K$6*K399","v":0},{"$f":"L$6*L399","v":0},{"$f":"M$6*M399","v":0},{"$f":"N$6*N399","v":0},{"$f":"O$6*O399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM399","v":0},{"$f":"CN$6*CN399","v":0},{"$f":"CO$6*CO399","v":0},{"$f":"CP$6*CP399","v":0},{"$f":"CQ$6*CQ399","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J403-J402","v":0},{"$f":"K403-K402","v":0},{"$f":"L403-L402","v":0},{"$f":"M403-M402","v":0},{"$f":"N403-N402","v":0},{"$f":"O403-O402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA403-CA402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM403-CM402","v":0},{"$f":"CN403-CN402","v":0},{"$f":"CO403-CO402","v":0},{"$f":"CP403-CP402","v":0},{"$f":"CQ403-CQ402","v":0},null,{"$f":"J398","v":0},{"$f":"SUM(J404:CQ404)","v":0},{"$f":"CS404-CT404","v":0}]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J401-J404","v":0},{"$f":"K401-K404","v":0},{"$f":"L401-L404","v":0},{"$f":"M401-M404","v":0},{"$f":"N401-N404","v":0},{"$f":"O401-O404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA401-CA404","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM401-CM404","v":0},{"$f":"CN401-CN404","v":0},{"$f":"CO401-CO404","v":0},{"$f":"CP401-CP404","v":0},{"$f":"CQ401-CQ404","v":0}]
[]
[]
[null,"CAPEX:  Q3 2000",null,null,null,null," Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17-14.25,0)","v":55.75},"  years"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!$K145","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G410<1,J411,J411/G410)","v":0},{"$f":"IF(SUM($J412:J412)+J412<$J411,J412,$J411-SUM($J412:J412))","v":0},{"$f":"IF(SUM($J412:K412)+K412<$J411,K412,$J411-SUM($J412:K412))","v":0},{"$f":"IF(SUM($J412:L412)+L412<$J411,L412,$J411-SUM($J412:L412))","v":0},{"$f":"IF(SUM($J412:M412)+M412<$J411,M412,$J411-SUM($J412:M412))","v":0},{"$f":"IF(SUM($J412:N412)+N412<$J411,N412,$J411-SUM($J412:N412))","v":0},{"$f":"IF(SUM($J412:O412)+O412<$J411,O412,$J411-SUM($J412:O412))","v":0},{"$f":"IF(SUM($J412:P412)+P412<$J411,P412,$J411-SUM($J412:P412))","v":0},{"$f":"IF(SUM($J412:Q412)+Q412<$J411,Q412,$J411-SUM($J412:Q412))","v":0},{"$f":"IF(SUM($J412:R412)+R412<$J411,R412,$J411-SUM($J412:R412))","v":0},{"$f":"IF(SUM($J412:S412)+S412<$J411,S412,$J411-SUM($J412:S412))","v":0},{"$f":"IF(SUM($J412:T412)+T412<$J411,T412,$J411-SUM($J412:T412))","v":0},{"$f":"IF(SUM($J412:U412)+U412<$J411,U412,$J411-SUM($J412:U412))","v":0},{"$f":"IF(SUM($J412:V412)+V412<$J411,V412,$J411-SUM($J412:V412))","v":0},{"$f":"IF(SUM($J412:W412)+W412<$J411,W412,$J411-SUM($J412:W412))","v":0},{"$f":"IF(SUM($J412:X412)+X412<$J411,X412,$J411-SUM($J412:X412))","v":0},{"$f":"IF(SUM($J412:Y412)+Y412<$J411,Y412,$J411-SUM($J412:Y412))","v":0},{"$f":"IF(SUM($J412:Z412)+Z412<$J411,Z412,$J411-SUM($J412:Z412))","v":0},{"$f":"IF(SUM($J412:AA412)+AA412<$J411,AA412,$J411-SUM($J412:AA412))","v":0},{"$f":"IF(SUM($J412:AB412)+AB412<$J411,AB412,$J411-SUM($J412:AB412))","v":0},{"$f":"IF(SUM($J412:AC412)+AC412<$J411,AC412,$J411-SUM($J412:AC412))","v":0},{"$f":"IF(SUM($J412:AD412)+AD412<$J411,AD412,$J411-SUM($J412:AD412))","v":0},{"$f":"IF(SUM($J412:AE412)+AE412<$J411,AE412,$J411-SUM($J412:AE412))","v":0},{"$f":"IF(SUM($J412:AF412)+AF412<$J411,AF412,$J411-SUM($J412:AF412))","v":0},{"$f":"IF(SUM($J412:AG412)+AG412<$J411,AG412,$J411-SUM($J412:AG412))","v":0},{"$f":"IF(SUM($J412:AH412)+AH412<$J411,AH412,$J411-SUM($J412:AH412))","v":0},{"$f":"IF(SUM($J412:AI412)+AI412<$J411,AI412,$J411-SUM($J412:AI412))","v":0},{"$f":"IF(SUM($J412:AJ412)+AJ412<$J411,AJ412,$J411-SUM($J412:AJ412))","v":0},{"$f":"IF(SUM($J412:AK412)+AK412<$J411,AK412,$J411-SUM($J412:AK412))","v":0},{"$f":"IF(SUM($J412:AL412)+AL412<$J411,AL412,$J411-SUM($J412:AL412))","v":0},{"$f":"IF(SUM($J412:AM412)+AM412<$J411,AM412,$J411-SUM($J412:AM412))","v":0},{"$f":"IF(SUM($J412:AN412)+AN412<$J411,AN412,$J411-SUM($J412:AN412))","v":0},{"$f":"IF(SUM($J412:AO412)+AO412<$J411,AO412,$J411-SUM($J412:AO412))","v":0},{"$f":"IF(SUM($J412:AP412)+AP412<$J411,AP412,$J411-SUM($J412:AP412))","v":0},{"$f":"IF(SUM($J412:AQ412)+AQ412<$J411,AQ412,$J411-SUM($J412:AQ412))","v":0},{"$f":"IF(SUM($J412:AR412)+AR412<$J411,AR412,$J411-SUM($J412:AR412))","v":0},{"$f":"IF(SUM($J412:AS412)+AS412<$J411,AS412,$J411-SUM($J412:AS412))","v":0},{"$f":"IF(SUM($J412:AT412)+AT412<$J411,AT412,$J411-SUM($J412:AT412))","v":0},{"$f":"IF(SUM($J412:AU412)+AU412<$J411,AU412,$J411-SUM($J412:AU412))","v":0},{"$f":"IF(SUM($J412:AV412)+AV412<$J411,AV412,$J411-SUM($J412:AV412))","v":0},{"$f":"IF(SUM($J412:AW412)+AW412<$J411,AW412,$J411-SUM($J412:AW412))","v":0},{"$f":"IF(SUM($J412:AX412)+AX412<$J411,AX412,$J411-SUM($J412:AX412))","v":0},{"$f":"IF(SUM($J412:AY412)+AY412<$J411,AY412,$J411-SUM($J412:AY412))","v":0},{"$f":"IF(SUM($J412:AZ412)+AZ412<$J411,AZ412,$J411-SUM($J412:AZ412))","v":0},{"$f":"IF(SUM($J412:BA412)+BA412<$J411,BA412,$J411-SUM($J412:BA412))","v":0},{"$f":"IF(SUM($J412:BB412)+BB412<$J411,BB412,$J411-SUM($J412:BB412))","v":0},{"$f":"IF(SUM($J412:BC412)+BC412<$J411,BC412,$J411-SUM($J412:BC412))","v":0},{"$f":"IF(SUM($J412:BD412)+BD412<$J411,BD412,$J411-SUM($J412:BD412))","v":0},{"$f":"IF(SUM($J412:BE412)+BE412<$J411,BE412,$J411-SUM($J412:BE412))","v":0},{"$f":"IF(SUM($J412:BF412)+BF412<$J411,BF412,$J411-SUM($J412:BF412))","v":0},{"$f":"IF(SUM($J412:BG412)+BG412<$J411,BG412,$J411-SUM($J412:BG412))","v":0},{"$f":"IF(SUM($J412:BH412)+BH412<$J411,BH412,$J411-SUM($J412:BH412))","v":0},{"$f":"IF(SUM($J412:BI412)+BI412<$J411,BI412,$J411-SUM($J412:BI412))","v":0},{"$f":"IF(SUM($J412:BJ412)+BJ412<$J411,BJ412,$J411-SUM($J412:BJ412))","v":0},{"$f":"IF(SUM($J412:BK412)+BK412<$J411,BK412,$J411-SUM($J412:BK412))","v":0},{"$f":"IF(SUM($J412:BL412)+BL412<$J411,BL412,$J411-SUM($J412:BL412))","v":0},{"$f":"IF(SUM($J412:BM412)+BM412<$J411,BM412,$J411-SUM($J412:BM412))","v":0},{"$f":"IF(SUM($J412:BN412)+BN412<$J411,BN412,$J411-SUM($J412:BN412))","v":0},{"$f":"IF(SUM($J412:BO412)+BO412<$J411,BO412,$J411-SUM($J412:BO412))","v":0},{"$f":"IF(SUM($J412:BP412)+BP412<$J411,BP412,$J411-SUM($J412:BP412))","v":0},{"$f":"IF(SUM($J412:BQ412)+BQ412<$J411,BQ412,$J411-SUM($J412:BQ412))","v":0},{"$f":"IF(SUM($J412:BR412)+BR412<$J411,BR412,$J411-SUM($J412:BR412))","v":0},{"$f":"IF(SUM($J412:BS412)+BS412<$J411,BS412,$J411-SUM($J412:BS412))","v":0},{"$f":"IF(SUM($J412:BT412)+BT412<$J411,BT412,$J411-SUM($J412:BT412))","v":0},{"$f":"IF(SUM($J412:BU412)+BU412<$J411,BU412,$J411-SUM($J412:BU412))","v":0},{"$f":"IF(SUM($J412:BV412)+BV412<$J411,BV412,$J411-SUM($J412:BV412))","v":0},{"$f":"IF(SUM($J412:BW412)+BW412<$J411,BW412,$J411-SUM($J412:BW412))","v":0},{"$f":"IF(SUM($J412:BX412)+BX412<$J411,BX412,$J411-SUM($J412:BX412))","v":0},{"$f":"IF(SUM($J412:BY412)+BY412<$J411,BY412,$J411-SUM($J412:BY412))","v":0},{"$f":"IF(SUM($J412:BZ412)+BZ412<$J411,BZ412,$J411-SUM($J412:BZ412))","v":0},{"$f":"IF(SUM($J412:CA412)+CA412<$J411,CA412,$J411-SUM($J412:CA412))","v":0},{"$f":"IF(SUM($J412:CB412)+CB412<$J411,CB412,$J411-SUM($J412:CB412))","v":0},{"$f":"IF(SUM($J412:CC412)+CC412<$J411,CC412,$J411-SUM($J412:CC412))","v":0},{"$f":"IF(SUM($J412:CD412)+CD412<$J411,CD412,$J411-SUM($J412:CD412))","v":0},{"$f":"IF(SUM($J412:CE412)+CE412<$J411,CE412,$J411-SUM($J412:CE412))","v":0},{"$f":"IF(SUM($J412:CF412)+CF412<$J411,CF412,$J411-SUM($J412:CF412))","v":0},{"$f":"IF(SUM($J412:CG412)+CG412<$J411,CG412,$J411-SUM($J412:CG412))","v":0},{"$f":"IF(SUM($J412:CH412)+CH412<$J411,CH412,$J411-SUM($J412:CH412))","v":0},{"$f":"IF(SUM($J412:CI412)+CI412<$J411,CI412,$J411-SUM($J412:CI412))","v":0},{"$f":"IF(SUM($J412:CJ412)+CJ412<$J411,CJ412,$J411-SUM($J412:CJ412))","v":0},{"$f":"IF(SUM($J412:CK412)+CK412<$J411,CK412,$J411-SUM($J412:CK412))","v":0},{"$f":"IF(SUM($J412:CL412)+CL412<$J411,CL412,$J411-SUM($J412:CL412))","v":0},{"$f":"IF(SUM($J412:CM412)+CM412<$J411,CM412,$J411-SUM($J412:CM412))","v":0},{"$f":"IF(SUM($J412:CN412)+CN412<$J411,CN412,$J411-SUM($J412:CN412))","v":0},{"$f":"IF(SUM($J412:CO412)+CO412<$J411,CO412,$J411-SUM($J412:CO412))","v":0},{"$f":"IF(SUM($J412:CP412)+CP412<$J411,CP412,$J411-SUM($J412:CP412))","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J411","v":0},{"$f":"J418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J414","v":0},{"$f":"K$5*K414","v":0},{"$f":"L$5*L414","v":0},{"$f":"M$5*M414","v":0},{"$f":"N$5*N414","v":0},{"$f":"O$5*O414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA414","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM414","v":0},{"$f":"CN$5*CN414","v":0},{"$f":"CO$5*CO414","v":0},{"$f":"CP$5*CP414","v":0},{"$f":"CQ$5*CQ414","v":0}]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J412","v":0},{"$f":"K$6*K412","v":0},{"$f":"L$6*L412","v":0},{"$f":"M$6*M412","v":0},{"$f":"N$6*N412","v":0},{"$f":"O$6*O412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA412","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM412","v":0},{"$f":"CN$6*CN412","v":0},{"$f":"CO$6*CO412","v":0},{"$f":"CP$6*CP412","v":0},{"$f":"CQ$6*CQ412","v":0}]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J416-J415","v":0},{"$f":"K416-K415","v":0},{"$f":"L416-L415","v":0},{"$f":"M416-M415","v":0},{"$f":"N416-N415","v":0},{"$f":"O416-O415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA416-CA415","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM416-CM415","v":0},{"$f":"CN416-CN415","v":0},{"$f":"CO416-CO415","v":0},{"$f":"CP416-CP415","v":0},{"$f":"CQ416-CQ415","v":0},null,{"$f":"J411","v":0},{"$f":"SUM(J417:CQ417)","v":0},{"$f":"CS417-CT417","v":0}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J414-J417","v":0},{"$f":"K414-K417","v":0},{"$f":"L414-L417","v":0},{"$f":"M414-M417","v":0},{"$f":"N414-N417","v":0},{"$f":"O414-O417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA414-CA417","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM414-CM417","v":0},{"$f":"CN414-CN417","v":0},{"$f":"CO414-CO417","v":0},{"$f":"CP414-CP417","v":0},{"$f":"CQ414-CQ417","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-14.25,0)","v":35.75},"  years"]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$146","v":0}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G420<1,J421,J421/G420)","v":0},{"$f":"IF(SUM($J422:J422)+J422<$J421,J422,$J421-SUM($J422:J422))","v":0},{"$f":"IF(SUM($J422:K422)+K422<$J421,K422,$J421-SUM($J422:K422))","v":0},{"$f":"IF(SUM($J422:L422)+L422<$J421,L422,$J421-SUM($J422:L422))","v":0},{"$f":"IF(SUM($J422:M422)+M422<$J421,M422,$J421-SUM($J422:M422))","v":0},{"$f":"IF(SUM($J422:N422)+N422<$J421,N422,$J421-SUM($J422:N422))","v":0},{"$f":"IF(SUM($J422:O422)+O422<$J421,O422,$J421-SUM($J422:O422))","v":0},{"$f":"IF(SUM($J422:P422)+P422<$J421,P422,$J421-SUM($J422:P422))","v":0},{"$f":"IF(SUM($J422:Q422)+Q422<$J421,Q422,$J421-SUM($J422:Q422))","v":0},{"$f":"IF(SUM($J422:R422)+R422<$J421,R422,$J421-SUM($J422:R422))","v":0},{"$f":"IF(SUM($J422:S422)+S422<$J421,S422,$J421-SUM($J422:S422))","v":0},{"$f":"IF(SUM($J422:T422)+T422<$J421,T422,$J421-SUM($J422:T422))","v":0},{"$f":"IF(SUM($J422:U422)+U422<$J421,U422,$J421-SUM($J422:U422))","v":0},{"$f":"IF(SUM($J422:V422)+V422<$J421,V422,$J421-SUM($J422:V422))","v":0},{"$f":"IF(SUM($J422:W422)+W422<$J421,W422,$J421-SUM($J422:W422))","v":0},{"$f":"IF(SUM($J422:X422)+X422<$J421,X422,$J421-SUM($J422:X422))","v":0},{"$f":"IF(SUM($J422:Y422)+Y422<$J421,Y422,$J421-SUM($J422:Y422))","v":0},{"$f":"IF(SUM($J422:Z422)+Z422<$J421,Z422,$J421-SUM($J422:Z422))","v":0},{"$f":"IF(SUM($J422:AA422)+AA422<$J421,AA422,$J421-SUM($J422:AA422))","v":0},{"$f":"IF(SUM($J422:AB422)+AB422<$J421,AB422,$J421-SUM($J422:AB422))","v":0},{"$f":"IF(SUM($J422:AC422)+AC422<$J421,AC422,$J421-SUM($J422:AC422))","v":0},{"$f":"IF(SUM($J422:AD422)+AD422<$J421,AD422,$J421-SUM($J422:AD422))","v":0},{"$f":"IF(SUM($J422:AE422)+AE422<$J421,AE422,$J421-SUM($J422:AE422))","v":0},{"$f":"IF(SUM($J422:AF422)+AF422<$J421,AF422,$J421-SUM($J422:AF422))","v":0},{"$f":"IF(SUM($J422:AG422)+AG422<$J421,AG422,$J421-SUM($J422:AG422))","v":0},{"$f":"IF(SUM($J422:AH422)+AH422<$J421,AH422,$J421-SUM($J422:AH422))","v":0},{"$f":"IF(SUM($J422:AI422)+AI422<$J421,AI422,$J421-SUM($J422:AI422))","v":0},{"$f":"IF(SUM($J422:AJ422)+AJ422<$J421,AJ422,$J421-SUM($J422:AJ422))","v":0},{"$f":"IF(SUM($J422:AK422)+AK422<$J421,AK422,$J421-SUM($J422:AK422))","v":0},{"$f":"IF(SUM($J422:AL422)+AL422<$J421,AL422,$J421-SUM($J422:AL422))","v":0},{"$f":"IF(SUM($J422:AM422)+AM422<$J421,AM422,$J421-SUM($J422:AM422))","v":0},{"$f":"IF(SUM($J422:AN422)+AN422<$J421,AN422,$J421-SUM($J422:AN422))","v":0},{"$f":"IF(SUM($J422:AO422)+AO422<$J421,AO422,$J421-SUM($J422:AO422))","v":0},{"$f":"IF(SUM($J422:AP422)+AP422<$J421,AP422,$J421-SUM($J422:AP422))","v":0},{"$f":"IF(SUM($J422:AQ422)+AQ422<$J421,AQ422,$J421-SUM($J422:AQ422))","v":0},{"$f":"IF(SUM($J422:AR422)+AR422<$J421,AR422,$J421-SUM($J422:AR422))","v":0},{"$f":"IF(SUM($J422:AS422)+AS422<$J421,AS422,$J421-SUM($J422:AS422))","v":0},{"$f":"IF(SUM($J422:AT422)+AT422<$J421,AT422,$J421-SUM($J422:AT422))","v":0},{"$f":"IF(SUM($J422:AU422)+AU422<$J421,AU422,$J421-SUM($J422:AU422))","v":0},{"$f":"IF(SUM($J422:AV422)+AV422<$J421,AV422,$J421-SUM($J422:AV422))","v":0},{"$f":"IF(SUM($J422:AW422)+AW422<$J421,AW422,$J421-SUM($J422:AW422))","v":0},{"$f":"IF(SUM($J422:AX422)+AX422<$J421,AX422,$J421-SUM($J422:AX422))","v":0},{"$f":"IF(SUM($J422:AY422)+AY422<$J421,AY422,$J421-SUM($J422:AY422))","v":0},{"$f":"IF(SUM($J422:AZ422)+AZ422<$J421,AZ422,$J421-SUM($J422:AZ422))","v":0},{"$f":"IF(SUM($J422:BA422)+BA422<$J421,BA422,$J421-SUM($J422:BA422))","v":0},{"$f":"IF(SUM($J422:BB422)+BB422<$J421,BB422,$J421-SUM($J422:BB422))","v":0},{"$f":"IF(SUM($J422:BC422)+BC422<$J421,BC422,$J421-SUM($J422:BC422))","v":0},{"$f":"IF(SUM($J422:BD422)+BD422<$J421,BD422,$J421-SUM($J422:BD422))","v":0},{"$f":"IF(SUM($J422:BE422)+BE422<$J421,BE422,$J421-SUM($J422:BE422))","v":0},{"$f":"IF(SUM($J422:BF422)+BF422<$J421,BF422,$J421-SUM($J422:BF422))","v":0},{"$f":"IF(SUM($J422:BG422)+BG422<$J421,BG422,$J421-SUM($J422:BG422))","v":0},{"$f":"IF(SUM($J422:BH422)+BH422<$J421,BH422,$J421-SUM($J422:BH422))","v":0},{"$f":"IF(SUM($J422:BI422)+BI422<$J421,BI422,$J421-SUM($J422:BI422))","v":0},{"$f":"IF(SUM($J422:BJ422)+BJ422<$J421,BJ422,$J421-SUM($J422:BJ422))","v":0},{"$f":"IF(SUM($J422:BK422)+BK422<$J421,BK422,$J421-SUM($J422:BK422))","v":0},{"$f":"IF(SUM($J422:BL422)+BL422<$J421,BL422,$J421-SUM($J422:BL422))","v":0},{"$f":"IF(SUM($J422:BM422)+BM422<$J421,BM422,$J421-SUM($J422:BM422))","v":0},{"$f":"IF(SUM($J422:BN422)+BN422<$J421,BN422,$J421-SUM($J422:BN422))","v":0},{"$f":"IF(SUM($J422:BO422)+BO422<$J421,BO422,$J421-SUM($J422:BO422))","v":0},{"$f":"IF(SUM($J422:BP422)+BP422<$J421,BP422,$J421-SUM($J422:BP422))","v":0},{"$f":"IF(SUM($J422:BQ422)+BQ422<$J421,BQ422,$J421-SUM($J422:BQ422))","v":0},{"$f":"IF(SUM($J422:BR422)+BR422<$J421,BR422,$J421-SUM($J422:BR422))","v":0},{"$f":"IF(SUM($J422:BS422)+BS422<$J421,BS422,$J421-SUM($J422:BS422))","v":0},{"$f":"IF(SUM($J422:BT422)+BT422<$J421,BT422,$J421-SUM($J422:BT422))","v":0},{"$f":"IF(SUM($J422:BU422)+BU422<$J421,BU422,$J421-SUM($J422:BU422))","v":0},{"$f":"IF(SUM($J422:BV422)+BV422<$J421,BV422,$J421-SUM($J422:BV422))","v":0},{"$f":"IF(SUM($J422:BW422)+BW422<$J421,BW422,$J421-SUM($J422:BW422))","v":0},{"$f":"IF(SUM($J422:BX422)+BX422<$J421,BX422,$J421-SUM($J422:BX422))","v":0},{"$f":"IF(SUM($J422:BY422)+BY422<$J421,BY422,$J421-SUM($J422:BY422))","v":0},{"$f":"IF(SUM($J422:BZ422)+BZ422<$J421,BZ422,$J421-SUM($J422:BZ422))","v":0},{"$f":"IF(SUM($J422:CA422)+CA422<$J421,CA422,$J421-SUM($J422:CA422))","v":0},{"$f":"IF(SUM($J422:CB422)+CB422<$J421,CB422,$J421-SUM($J422:CB422))","v":0},{"$f":"IF(SUM($J422:CC422)+CC422<$J421,CC422,$J421-SUM($J422:CC422))","v":0},{"$f":"IF(SUM($J422:CD422)+CD422<$J421,CD422,$J421-SUM($J422:CD422))","v":0},{"$f":"IF(SUM($J422:CE422)+CE422<$J421,CE422,$J421-SUM($J422:CE422))","v":0},{"$f":"IF(SUM($J422:CF422)+CF422<$J421,CF422,$J421-SUM($J422:CF422))","v":0},{"$f":"IF(SUM($J422:CG422)+CG422<$J421,CG422,$J421-SUM($J422:CG422))","v":0},{"$f":"IF(SUM($J422:CH422)+CH422<$J421,CH422,$J421-SUM($J422:CH422))","v":0},{"$f":"IF(SUM($J422:CI422)+CI422<$J421,CI422,$J421-SUM($J422:CI422))","v":0},{"$f":"IF(SUM($J422:CJ422)+CJ422<$J421,CJ422,$J421-SUM($J422:CJ422))","v":0},{"$f":"IF(SUM($J422:CK422)+CK422<$J421,CK422,$J421-SUM($J422:CK422))","v":0},{"$f":"IF(SUM($J422:CL422)+CL422<$J421,CL422,$J421-SUM($J422:CL422))","v":0},{"$f":"IF(SUM($J422:CM422)+CM422<$J421,CM422,$J421-SUM($J422:CM422))","v":0},{"$f":"IF(SUM($J422:CN422)+CN422<$J421,CN422,$J421-SUM($J422:CN422))","v":0},{"$f":"IF(SUM($J422:CO422)+CO422<$J421,CO422,$J421-SUM($J422:CO422))","v":0},{"$f":"IF(SUM($J422:CP422)+CP422<$J421,CP422,$J421-SUM($J422:CP422))","v":0}]
[]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J421","v":0},{"$f":"J428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J424","v":0},{"$f":"K$5*K424","v":0},{"$f":"L$5*L424","v":0},{"$f":"M$5*M424","v":0},{"$f":"N$5*N424","v":0},{"$f":"O$5*O424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA424","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM424","v":0},{"$f":"CN$5*CN424","v":0},{"$f":"CO$5*CO424","v":0},{"$f":"CP$5*CP424","v":0},{"$f":"CQ$5*CQ424","v":0}]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J422","v":0},{"$f":"K$6*K422","v":0},{"$f":"L$6*L422","v":0},{"$f":"M$6*M422","v":0},{"$f":"N$6*N422","v":0},{"$f":"O$6*O422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA422","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM422","v":0},{"$f":"CN$6*CN422","v":0},{"$f":"CO$6*CO422","v":0},{"$f":"CP$6*CP422","v":0},{"$f":"CQ$6*CQ422","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J426-J425","v":0},{"$f":"K426-K425","v":0},{"$f":"L426-L425","v":0},{"$f":"M426-M425","v":0},{"$f":"N426-N425","v":0},{"$f":"O426-O425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA426-CA425","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM426-CM425","v":0},{"$f":"CN426-CN425","v":0},{"$f":"CO426-CO425","v":0},{"$f":"CP426-CP425","v":0},{"$f":"CQ426-CQ425","v":0},null,{"$f":"J421","v":0},{"$f":"SUM(J427:CQ427)","v":0},{"$f":"CS427-CT427","v":0}]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J424-J427","v":0},{"$f":"K424-K427","v":0},{"$f":"L424-L427","v":0},{"$f":"M424-M427","v":0},{"$f":"N424-N427","v":0},{"$f":"O424-O427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA424-CA427","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM424-CM427","v":0},{"$f":"CN424-CN427","v":0},{"$f":"CO424-CO427","v":0},{"$f":"CP424-CP427","v":0},{"$f":"CQ424-CQ427","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19-14.25,0)","v":15.75},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$147","v":0.38146909893750081}]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G430<1,J431,J431/G430)","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:J432)+J432<$J431,J432,$J431-SUM($J432:J432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:K432)+K432<$J431,K432,$J431-SUM($J432:K432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:L432)+L432<$J431,L432,$J431-SUM($J432:L432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:M432)+M432<$J431,M432,$J431-SUM($J432:M432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:N432)+N432<$J431,N432,$J431-SUM($J432:N432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:O432)+O432<$J431,O432,$J431-SUM($J432:O432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:P432)+P432<$J431,P432,$J431-SUM($J432:P432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:Q432)+Q432<$J431,Q432,$J431-SUM($J432:Q432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:R432)+R432<$J431,R432,$J431-SUM($J432:R432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:S432)+S432<$J431,S432,$J431-SUM($J432:S432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:T432)+T432<$J431,T432,$J431-SUM($J432:T432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:U432)+U432<$J431,U432,$J431-SUM($J432:U432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:V432)+V432<$J431,V432,$J431-SUM($J432:V432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:W432)+W432<$J431,W432,$J431-SUM($J432:W432))","v":2.4220260250000052E-2},{"$f":"IF(SUM($J432:X432)+X432<$J431,X432,$J431-SUM($J432:X432))","v":1.8165195187499983E-2},{"$f":"IF(SUM($J432:Y432)+Y432<$J431,Y432,$J431-SUM($J432:Y432))","v":0},{"$f":"IF(SUM($J432:Z432)+Z432<$J431,Z432,$J431-SUM($J432:Z432))","v":0},{"$f":"IF(SUM($J432:AA432)+AA432<$J431,AA432,$J431-SUM($J432:AA432))","v":0},{"$f":"IF(SUM($J432:AB432)+AB432<$J431,AB432,$J431-SUM($J432:AB432))","v":0},{"$f":"IF(SUM($J432:AC432)+AC432<$J431,AC432,$J431-SUM($J432:AC432))","v":0},{"$f":"IF(SUM($J432:AD432)+AD432<$J431,AD432,$J431-SUM($J432:AD432))","v":0},{"$f":"IF(SUM($J432:AE432)+AE432<$J431,AE432,$J431-SUM($J432:AE432))","v":0},{"$f":"IF(SUM($J432:AF432)+AF432<$J431,AF432,$J431-SUM($J432:AF432))","v":0},{"$f":"IF(SUM($J432:AG432)+AG432<$J431,AG432,$J431-SUM($J432:AG432))","v":0},{"$f":"IF(SUM($J432:AH432)+AH432<$J431,AH432,$J431-SUM($J432:AH432))","v":0},{"$f":"IF(SUM($J432:AI432)+AI432<$J431,AI432,$J431-SUM($J432:AI432))","v":0},{"$f":"IF(SUM($J432:AJ432)+AJ432<$J431,AJ432,$J431-SUM($J432:AJ432))","v":0},{"$f":"IF(SUM($J432:AK432)+AK432<$J431,AK432,$J431-SUM($J432:AK432))","v":0},{"$f":"IF(SUM($J432:AL432)+AL432<$J431,AL432,$J431-SUM($J432:AL432))","v":0},{"$f":"IF(SUM($J432:AM432)+AM432<$J431,AM432,$J431-SUM($J432:AM432))","v":0},{"$f":"IF(SUM($J432:AN432)+AN432<$J431,AN432,$J431-SUM($J432:AN432))","v":0},{"$f":"IF(SUM($J432:AO432)+AO432<$J431,AO432,$J431-SUM($J432:AO432))","v":0},{"$f":"IF(SUM($J432:AP432)+AP432<$J431,AP432,$J431-SUM($J432:AP432))","v":0},{"$f":"IF(SUM($J432:AQ432)+AQ432<$J431,AQ432,$J431-SUM($J432:AQ432))","v":0},{"$f":"IF(SUM($J432:AR432)+AR432<$J431,AR432,$J431-SUM($J432:AR432))","v":0},{"$f":"IF(SUM($J432:AS432)+AS432<$J431,AS432,$J431-SUM($J432:AS432))","v":0},{"$f":"IF(SUM($J432:AT432)+AT432<$J431,AT432,$J431-SUM($J432:AT432))","v":0},{"$f":"IF(SUM($J432:AU432)+AU432<$J431,AU432,$J431-SUM($J432:AU432))","v":0},{"$f":"IF(SUM($J432:AV432)+AV432<$J431,AV432,$J431-SUM($J432:AV432))","v":0},{"$f":"IF(SUM($J432:AW432)+AW432<$J431,AW432,$J431-SUM($J432:AW432))","v":0},{"$f":"IF(SUM($J432:AX432)+AX432<$J431,AX432,$J431-SUM($J432:AX432))","v":0},{"$f":"IF(SUM($J432:AY432)+AY432<$J431,AY432,$J431-SUM($J432:AY432))","v":0},{"$f":"IF(SUM($J432:AZ432)+AZ432<$J431,AZ432,$J431-SUM($J432:AZ432))","v":0},{"$f":"IF(SUM($J432:BA432)+BA432<$J431,BA432,$J431-SUM($J432:BA432))","v":0},{"$f":"IF(SUM($J432:BB432)+BB432<$J431,BB432,$J431-SUM($J432:BB432))","v":0},{"$f":"IF(SUM($J432:BC432)+BC432<$J431,BC432,$J431-SUM($J432:BC432))","v":0},{"$f":"IF(SUM($J432:BD432)+BD432<$J431,BD432,$J431-SUM($J432:BD432))","v":0},{"$f":"IF(SUM($J432:BE432)+BE432<$J431,BE432,$J431-SUM($J432:BE432))","v":0},{"$f":"IF(SUM($J432:BF432)+BF432<$J431,BF432,$J431-SUM($J432:BF432))","v":0},{"$f":"IF(SUM($J432:BG432)+BG432<$J431,BG432,$J431-SUM($J432:BG432))","v":0},{"$f":"IF(SUM($J432:BH432)+BH432<$J431,BH432,$J431-SUM($J432:BH432))","v":0},{"$f":"IF(SUM($J432:BI432)+BI432<$J431,BI432,$J431-SUM($J432:BI432))","v":0},{"$f":"IF(SUM($J432:BJ432)+BJ432<$J431,BJ432,$J431-SUM($J432:BJ432))","v":0},{"$f":"IF(SUM($J432:BK432)+BK432<$J431,BK432,$J431-SUM($J432:BK432))","v":0},{"$f":"IF(SUM($J432:BL432)+BL432<$J431,BL432,$J431-SUM($J432:BL432))","v":0},{"$f":"IF(SUM($J432:BM432)+BM432<$J431,BM432,$J431-SUM($J432:BM432))","v":0},{"$f":"IF(SUM($J432:BN432)+BN432<$J431,BN432,$J431-SUM($J432:BN432))","v":0},{"$f":"IF(SUM($J432:BO432)+BO432<$J431,BO432,$J431-SUM($J432:BO432))","v":0},{"$f":"IF(SUM($J432:BP432)+BP432<$J431,BP432,$J431-SUM($J432:BP432))","v":0},{"$f":"IF(SUM($J432:BQ432)+BQ432<$J431,BQ432,$J431-SUM($J432:BQ432))","v":0},{"$f":"IF(SUM($J432:BR432)+BR432<$J431,BR432,$J431-SUM($J432:BR432))","v":0},{"$f":"IF(SUM($J432:BS432)+BS432<$J431,BS432,$J431-SUM($J432:BS432))","v":0},{"$f":"IF(SUM($J432:BT432)+BT432<$J431,BT432,$J431-SUM($J432:BT432))","v":0},{"$f":"IF(SUM($J432:BU432)+BU432<$J431,BU432,$J431-SUM($J432:BU432))","v":0},{"$f":"IF(SUM($J432:BV432)+BV432<$J431,BV432,$J431-SUM($J432:BV432))","v":0},{"$f":"IF(SUM($J432:BW432)+BW432<$J431,BW432,$J431-SUM($J432:BW432))","v":0},{"$f":"IF(SUM($J432:BX432)+BX432<$J431,BX432,$J431-SUM($J432:BX432))","v":0},{"$f":"IF(SUM($J432:BY432)+BY432<$J431,BY432,$J431-SUM($J432:BY432))","v":0},{"$f":"IF(SUM($J432:BZ432)+BZ432<$J431,BZ432,$J431-SUM($J432:BZ432))","v":0},{"$f":"IF(SUM($J432:CA432)+CA432<$J431,CA432,$J431-SUM($J432:CA432))","v":0},{"$f":"IF(SUM($J432:CB432)+CB432<$J431,CB432,$J431-SUM($J432:CB432))","v":0},{"$f":"IF(SUM($J432:CC432)+CC432<$J431,CC432,$J431-SUM($J432:CC432))","v":0},{"$f":"IF(SUM($J432:CD432)+CD432<$J431,CD432,$J431-SUM($J432:CD432))","v":0},{"$f":"IF(SUM($J432:CE432)+CE432<$J431,CE432,$J431-SUM($J432:CE432))","v":0},{"$f":"IF(SUM($J432:CF432)+CF432<$J431,CF432,$J431-SUM($J432:CF432))","v":0},{"$f":"IF(SUM($J432:CG432)+CG432<$J431,CG432,$J431-SUM($J432:CG432))","v":0},{"$f":"IF(SUM($J432:CH432)+CH432<$J431,CH432,$J431-SUM($J432:CH432))","v":0},{"$f":"IF(SUM($J432:CI432)+CI432<$J431,CI432,$J431-SUM($J432:CI432))","v":0},{"$f":"IF(SUM($J432:CJ432)+CJ432<$J431,CJ432,$J431-SUM($J432:CJ432))","v":0},{"$f":"IF(SUM($J432:CK432)+CK432<$J431,CK432,$J431-SUM($J432:CK432))","v":0},{"$f":"IF(SUM($J432:CL432)+CL432<$J431,CL432,$J431-SUM($J432:CL432))","v":0},{"$f":"IF(SUM($J432:CM432)+CM432<$J431,CM432,$J431-SUM($J432:CM432))","v":0},{"$f":"IF(SUM($J432:CN432)+CN432<$J431,CN432,$J431-SUM($J432:CN432))","v":0},{"$f":"IF(SUM($J432:CO432)+CO432<$J431,CO432,$J431-SUM($J432:CO432))","v":0},{"$f":"IF(SUM($J432:CP432)+CP432<$J431,CP432,$J431-SUM($J432:CP432))","v":0}]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J431","v":0.38146909893750081},{"$f":"J438","v":0.36328118305558238},0.34365050307809641,0.32474120514839422,0.30486768014077359,0.28413732654583956,0.26252504854738662,0.24000511137007172,0.21655112615809868,0.19213603451180286,0.16673209267462935,0.14031085536283713,0.1128431592300965,8.4299105958979534E-2,5.4648044971171622E-2,2.3858555748056905E-2,2.6367796834847468E-16,2.6860874635659115E-16,2.736317299134594E-16,2.7874864326284111E-16,2.8396124289185626E-16,2.8927131813393397E-16,2.9468069178303855E-16,3.0019122071938137E-16,3.058047965468338E-16,3.1152334624225957E-16,3.1734883281698983E-16,3.2328325599066755E-16,3.2932865287769306E-16,3.354870986865059E-16,3.4176070743194357E-16,3.4815163266092092E-16,3.5466206819168015E-16,{"$f":"AP438","v":3.6129424886686454E-16},3.6805045132067489E-16,3.7493299476037153E-16,3.8194424176239048E-16,3.8908659908334718E-16,3.9636251848620579E-16,4.0377449758189784E-16,4.1132508068667933E-16,4.1901685969552023E-16,4.2685247497182645E-16,4.3483461625379961E-16,4.4296602357774567E-16,4.512494882186495E-16,4.5968785364833829E-16,4.6828401651156217E-16,4.7704092762032839E-16,4.8596159296682858E-16,4.9504907475530826E-16,5.0430649245323252E-16,5.1373702386210797E-16,5.2334390620832944E-16,5.331304372544252E-16,5.4309997643108292E-16,5.5325594599034415E-16,5.6360183218036361E-16,5.7414118644213642E-16,5.8487762662860441E-16,5.9581483824655935E-16,6.0695657572176999E-16,6.1830666368776705E-16,6.2986899829872827E-16,6.4164754856691449E-16,{"$f":"BV438","v":6.536463577251158E-16},6.6586954461457547E-16,6.7832130509886804E-16,6.9100591350421688E-16,7.0392772408674579E-16,7.1709117252716794E-16,7.3050077745342594E-16,7.44161141991805E-16,7.580769553470517E-16,7.7225299441204158E-16,7.8669412540754676E-16,8.0140530555266786E-16,8.1639158476650274E-16,8.3165810740163638E-16,8.4721011401004701E-16,8.6305294314203491E-16,8.7919203317879097E-16,8.9563292419923438E-16,9.1238125988176002E-16,9.2944278944154886E-16,9.4682336960410587E-16]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J434","v":6.4413168676125962E-3},{"$f":"K$5*K434","v":5.3620838827392317E-3},{"$f":"L$5*L434","v":6.5606005133090981E-3},{"$f":"M$5*M434","v":6.072660536274972E-3},{"$f":"N$5*N434","v":5.7010256186324666E-3},{"$f":"O$5*O434","v":5.3133680064072E-3},4.9092184078361302E-3,4.4880955826203418E-3,4.0495060591564458E-3,3.5929438453707139E-3,3.1178901330155689E-3,2.6238129952850546E-3,2.1101670776028044E-3,1.5763932814329175E-3,1.0219184409609094E-3,4.4615499248866415E-4,4.9307780081164766E-18,5.0229835568682552E-18,5.1169133493816908E-18,5.2125996290151293E-18,5.3100752420777127E-18,5.4093736491045654E-18,5.5105289363428213E-18,5.6135758274524319E-18,5.7185496954257922E-18,5.8254865747302542E-18,5.9344231736777101E-18,6.0453968870254835E-18,6.1584458088128606E-18,6.2736087454376609E-18,6.3909252289773453E-18,6.5104355307592213E-18,6.6321806751844192E-18,6.7562024538103673E-18,6.882543439696621E-18,7.011247002018948E-18,7.1423573209567021E-18,7.2759194028585931E-18,7.4119790956920493E-18,7.5505831047814908E-18,7.6917790088409032E-18,7.8356152763062286E-18,7.9821412819731553E-18,8.1314073239460537E-18,8.2834646409038453E-18,8.4383654296887462E-18,8.5961628632239267E-18,8.7569111087662134E-18,8.9206653465001414E-18,9.0874817884796948E-18,9.2574176979242656E-18,9.430531408875449E-18,9.606882346221419E-18,9.7865310460957617E-18,9.9695391766577517E-18,1.0155969559261252E-17,1.0345886190019436E-17,1.0539354261772801E-17,1.0736440186467952E-17,1.0937211617954903E-17,1.114173747521066E-17,1.13500879659971E-17,1.1562334610961244E-17,1.1778550268186219E-17,1.1998809158201301E-17,1.2223186889459667E-17,1.2451760484292562E-17,1.2684608405348833E-17,1.2921810582528856E-17,{"$f":"CA$5*CA434","v":1.3163448440422147E-17},1.3409604926258041E-17,1.3660364538379066E-17,1.3915813355246754E-17,1.4176039064989868E-17,1.444113099550518E-17,1.4711180145121126E-17,1.498627921383489E-17,1.5266522635133602E-17,1.5552006608410602E-17,1.584282913198788E-17,1.6139090036756055E-17,{"$f":"CM$5*CM434","v":1.6440891020443392E-17},{"$f":"CN$5*CN434","v":1.6748335682525683E-17},{"$f":"CO$5*CO434","v":1.7061529559788913E-17},{"$f":"CP$5*CP434","v":1.7380580162556966E-17},{"$f":"CQ$5*CQ434","v":1.7705597011596781E-17}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J432","v":2.4629232749531011E-2},{"$f":"K$6*K432","v":2.4992763860225194E-2},{"$f":"L$6*L432","v":2.5469898443011313E-2},{"$f":"M$6*M432","v":2.5946185543895623E-2},{"$f":"N$6*N432","v":2.6431379213566468E-2},{"$f":"O$6*O432","v":2.6925646004860158E-2},2.7429155585151039E-2,2.7942080794593361E-2,2.8464597705452257E-2,2.8996885682544212E-2,2.9539127444807786E-2,3.0091509128025693E-2,3.0654220348719771E-2,3.1227454269240829E-2,3.1811407664075628E-2,2.4304710740545306E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA432","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM432","v":0},{"$f":"CN$6*CN432","v":0},{"$f":"CO$6*CO432","v":0},{"$f":"CP$6*CP432","v":0},{"$f":"CQ$6*CQ432","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J436-J435","v":1.8187915881918416E-2},{"$f":"K436-K435","v":1.9630679977485962E-2},{"$f":"L436-L435","v":1.8909297929702217E-2},{"$f":"M436-M435","v":1.987352500762065E-2},{"$f":"N436-N435","v":2.0730353594934001E-2},{"$f":"O436-O435","v":2.1612277998452958E-2},2.251993717731491E-2,2.3453985211973019E-2,2.4415091646295812E-2,2.5403941837173497E-2,2.6421237311792217E-2,2.7467696132740638E-2,2.8544053271116965E-2,2.9651060987807912E-2,3.0789489223114717E-2,2.3858555748056641E-2,-4.9307780081164766E-18,-5.0229835568682552E-18,-5.1169133493816908E-18,-5.2125996290151293E-18,-5.3100752420777127E-18,-5.4093736491045654E-18,-5.5105289363428213E-18,-5.6135758274524319E-18,-5.7185496954257922E-18,-5.8254865747302542E-18,-5.9344231736777101E-18,-6.0453968870254835E-18,-6.1584458088128606E-18,-6.2736087454376609E-18,-6.3909252289773453E-18,-6.5104355307592213E-18,-6.6321806751844192E-18,-6.7562024538103673E-18,-6.882543439696621E-18,-7.011247002018948E-18,-7.1423573209567021E-18,-7.2759194028585931E-18,-7.4119790956920493E-18,-7.5505831047814908E-18,-7.6917790088409032E-18,-7.8356152763062286E-18,-7.9821412819731553E-18,-8.1314073239460537E-18,-8.2834646409038453E-18,-8.4383654296887462E-18,-8.5961628632239267E-18,-8.7569111087662134E-18,-8.9206653465001414E-18,-9.0874817884796948E-18,-9.2574176979242656E-18,-9.430531408875449E-18,-9.606882346221419E-18,-9.7865310460957617E-18,-9.9695391766577517E-18,-1.0155969559261252E-17,-1.0345886190019436E-17,-1.0539354261772801E-17,-1.0736440186467952E-17,-1.0937211617954903E-17,-1.114173747521066E-17,-1.13500879659971E-17,-1.1562334610961244E-17,-1.1778550268186219E-17,-1.1998809158201301E-17,-1.2223186889459667E-17,-1.2451760484292562E-17,-1.2684608405348833E-17,-1.2921810582528856E-17,{"$f":"CA436-CA435","v":-1.3163448440422147E-17},-1.3409604926258041E-17,-1.3660364538379066E-17,-1.3915813355246754E-17,-1.4176039064989868E-17,-1.444113099550518E-17,-1.4711180145121126E-17,-1.498627921383489E-17,-1.5266522635133602E-17,-1.5552006608410602E-17,-1.584282913198788E-17,-1.6139090036756055E-17,{"$f":"CM436-CM435","v":-1.6440891020443392E-17},{"$f":"CN436-CN435","v":-1.6748335682525683E-17},{"$f":"CO436-CO435","v":-1.7061529559788913E-17},{"$f":"CP436-CP435","v":-1.7380580162556966E-17},{"$f":"CQ436-CQ435","v":-1.7705597011596781E-17},null,{"$f":"J431","v":0.38146909893750081},{"$f":"SUM(J437:CQ437)","v":0.38146909893750053},{"$f":"CS437-CT437","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J434-J437","v":0.36328118305558238},{"$f":"K434-K437","v":0.34365050307809641},{"$f":"L434-L437","v":0.32474120514839422},{"$f":"M434-M437","v":0.30486768014077359},{"$f":"N434-N437","v":0.28413732654583956},{"$f":"O434-O437","v":0.26252504854738662},0.24000511137007172,0.21655112615809868,0.19213603451180286,0.16673209267462935,0.14031085536283713,0.1128431592300965,8.4299105958979534E-2,5.4648044971171622E-2,2.3858555748056905E-2,2.6367796834847468E-16,2.6860874635659115E-16,2.736317299134594E-16,2.7874864326284111E-16,2.8396124289185626E-16,2.8927131813393397E-16,2.9468069178303855E-16,3.0019122071938137E-16,3.058047965468338E-16,3.1152334624225957E-16,3.1734883281698983E-16,3.2328325599066755E-16,3.2932865287769306E-16,3.354870986865059E-16,3.4176070743194357E-16,3.4815163266092092E-16,3.5466206819168015E-16,3.6129424886686454E-16,3.6805045132067489E-16,3.7493299476037153E-16,3.8194424176239048E-16,3.8908659908334718E-16,3.9636251848620579E-16,4.0377449758189784E-16,4.1132508068667933E-16,4.1901685969552023E-16,4.2685247497182645E-16,4.3483461625379961E-16,4.4296602357774567E-16,4.512494882186495E-16,4.5968785364833829E-16,4.6828401651156217E-16,4.7704092762032839E-16,4.8596159296682858E-16,4.9504907475530826E-16,5.0430649245323252E-16,5.1373702386210797E-16,5.2334390620832944E-16,5.331304372544252E-16,5.4309997643108292E-16,5.5325594599034415E-16,5.6360183218036361E-16,5.7414118644213642E-16,5.8487762662860441E-16,5.9581483824655935E-16,6.0695657572176999E-16,6.1830666368776705E-16,6.2986899829872827E-16,6.4164754856691449E-16,6.536463577251158E-16,6.6586954461457547E-16,6.7832130509886804E-16,6.9100591350421688E-16,7.0392772408674579E-16,{"$f":"CA434-CA437","v":7.1709117252716794E-16},7.3050077745342594E-16,7.44161141991805E-16,7.580769553470517E-16,7.7225299441204158E-16,7.8669412540754676E-16,8.0140530555266786E-16,8.1639158476650274E-16,8.3165810740163638E-16,8.4721011401004701E-16,8.6305294314203491E-16,8.7919203317879097E-16,{"$f":"CM434-CM437","v":8.9563292419923438E-16},{"$f":"CN434-CN437","v":9.1238125988176002E-16},{"$f":"CO434-CO437","v":9.2944278944154886E-16},{"$f":"CP434-CP437","v":9.4682336960410587E-16},{"$f":"CQ434-CQ437","v":9.6452896661570261E-16}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20-14.25,0)","v":15.75},"  years"]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$148","v":2.1031006499999935E-2}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G440<1,J441,J441/G440)","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:J442)+J442<$J441,J442,$J441-SUM($J442:J442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:K442)+K442<$J441,K442,$J441-SUM($J442:K442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:L442)+L442<$J441,L442,$J441-SUM($J442:L442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:M442)+M442<$J441,M442,$J441-SUM($J442:M442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:N442)+N442<$J441,N442,$J441-SUM($J442:N442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:O442)+O442<$J441,O442,$J441-SUM($J442:O442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:P442)+P442<$J441,P442,$J441-SUM($J442:P442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:Q442)+Q442<$J441,Q442,$J441-SUM($J442:Q442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:R442)+R442<$J441,R442,$J441-SUM($J442:R442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:S442)+S442<$J441,S442,$J441-SUM($J442:S442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:T442)+T442<$J441,T442,$J441-SUM($J442:T442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:U442)+U442<$J441,U442,$J441-SUM($J442:U442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:V442)+V442<$J441,V442,$J441-SUM($J442:V442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:W442)+W442<$J441,W442,$J441-SUM($J442:W442))","v":1.3353019999999959E-3},{"$f":"IF(SUM($J442:X442)+X442<$J441,X442,$J441-SUM($J442:X442))","v":1.0014764999999905E-3},{"$f":"IF(SUM($J442:Y442)+Y442<$J441,Y442,$J441-SUM($J442:Y442))","v":0},{"$f":"IF(SUM($J442:Z442)+Z442<$J441,Z442,$J441-SUM($J442:Z442))","v":0},{"$f":"IF(SUM($J442:AA442)+AA442<$J441,AA442,$J441-SUM($J442:AA442))","v":0},{"$f":"IF(SUM($J442:AB442)+AB442<$J441,AB442,$J441-SUM($J442:AB442))","v":0},{"$f":"IF(SUM($J442:AC442)+AC442<$J441,AC442,$J441-SUM($J442:AC442))","v":0},{"$f":"IF(SUM($J442:AD442)+AD442<$J441,AD442,$J441-SUM($J442:AD442))","v":0},{"$f":"IF(SUM($J442:AE442)+AE442<$J441,AE442,$J441-SUM($J442:AE442))","v":0},{"$f":"IF(SUM($J442:AF442)+AF442<$J441,AF442,$J441-SUM($J442:AF442))","v":0},{"$f":"IF(SUM($J442:AG442)+AG442<$J441,AG442,$J441-SUM($J442:AG442))","v":0},{"$f":"IF(SUM($J442:AH442)+AH442<$J441,AH442,$J441-SUM($J442:AH442))","v":0},{"$f":"IF(SUM($J442:AI442)+AI442<$J441,AI442,$J441-SUM($J442:AI442))","v":0},{"$f":"IF(SUM($J442:AJ442)+AJ442<$J441,AJ442,$J441-SUM($J442:AJ442))","v":0},{"$f":"IF(SUM($J442:AK442)+AK442<$J441,AK442,$J441-SUM($J442:AK442))","v":0},{"$f":"IF(SUM($J442:AL442)+AL442<$J441,AL442,$J441-SUM($J442:AL442))","v":0},{"$f":"IF(SUM($J442:AM442)+AM442<$J441,AM442,$J441-SUM($J442:AM442))","v":0},{"$f":"IF(SUM($J442:AN442)+AN442<$J441,AN442,$J441-SUM($J442:AN442))","v":0},{"$f":"IF(SUM($J442:AO442)+AO442<$J441,AO442,$J441-SUM($J442:AO442))","v":0},{"$f":"IF(SUM($J442:AP442)+AP442<$J441,AP442,$J441-SUM($J442:AP442))","v":0},{"$f":"IF(SUM($J442:AQ442)+AQ442<$J441,AQ442,$J441-SUM($J442:AQ442))","v":0},{"$f":"IF(SUM($J442:AR442)+AR442<$J441,AR442,$J441-SUM($J442:AR442))","v":0},{"$f":"IF(SUM($J442:AS442)+AS442<$J441,AS442,$J441-SUM($J442:AS442))","v":0},{"$f":"IF(SUM($J442:AT442)+AT442<$J441,AT442,$J441-SUM($J442:AT442))","v":0},{"$f":"IF(SUM($J442:AU442)+AU442<$J441,AU442,$J441-SUM($J442:AU442))","v":0},{"$f":"IF(SUM($J442:AV442)+AV442<$J441,AV442,$J441-SUM($J442:AV442))","v":0},{"$f":"IF(SUM($J442:AW442)+AW442<$J441,AW442,$J441-SUM($J442:AW442))","v":0},{"$f":"IF(SUM($J442:AX442)+AX442<$J441,AX442,$J441-SUM($J442:AX442))","v":0},{"$f":"IF(SUM($J442:AY442)+AY442<$J441,AY442,$J441-SUM($J442:AY442))","v":0},{"$f":"IF(SUM($J442:AZ442)+AZ442<$J441,AZ442,$J441-SUM($J442:AZ442))","v":0},{"$f":"IF(SUM($J442:BA442)+BA442<$J441,BA442,$J441-SUM($J442:BA442))","v":0},{"$f":"IF(SUM($J442:BB442)+BB442<$J441,BB442,$J441-SUM($J442:BB442))","v":0},{"$f":"IF(SUM($J442:BC442)+BC442<$J441,BC442,$J441-SUM($J442:BC442))","v":0},{"$f":"IF(SUM($J442:BD442)+BD442<$J441,BD442,$J441-SUM($J442:BD442))","v":0},{"$f":"IF(SUM($J442:BE442)+BE442<$J441,BE442,$J441-SUM($J442:BE442))","v":0},{"$f":"IF(SUM($J442:BF442)+BF442<$J441,BF442,$J441-SUM($J442:BF442))","v":0},{"$f":"IF(SUM($J442:BG442)+BG442<$J441,BG442,$J441-SUM($J442:BG442))","v":0},{"$f":"IF(SUM($J442:BH442)+BH442<$J441,BH442,$J441-SUM($J442:BH442))","v":0},{"$f":"IF(SUM($J442:BI442)+BI442<$J441,BI442,$J441-SUM($J442:BI442))","v":0},{"$f":"IF(SUM($J442:BJ442)+BJ442<$J441,BJ442,$J441-SUM($J442:BJ442))","v":0},{"$f":"IF(SUM($J442:BK442)+BK442<$J441,BK442,$J441-SUM($J442:BK442))","v":0},{"$f":"IF(SUM($J442:BL442)+BL442<$J441,BL442,$J441-SUM($J442:BL442))","v":0},{"$f":"IF(SUM($J442:BM442)+BM442<$J441,BM442,$J441-SUM($J442:BM442))","v":0},{"$f":"IF(SUM($J442:BN442)+BN442<$J441,BN442,$J441-SUM($J442:BN442))","v":0},{"$f":"IF(SUM($J442:BO442)+BO442<$J441,BO442,$J441-SUM($J442:BO442))","v":0},{"$f":"IF(SUM($J442:BP442)+BP442<$J441,BP442,$J441-SUM($J442:BP442))","v":0},{"$f":"IF(SUM($J442:BQ442)+BQ442<$J441,BQ442,$J441-SUM($J442:BQ442))","v":0},{"$f":"IF(SUM($J442:BR442)+BR442<$J441,BR442,$J441-SUM($J442:BR442))","v":0},{"$f":"IF(SUM($J442:BS442)+BS442<$J441,BS442,$J441-SUM($J442:BS442))","v":0},{"$f":"IF(SUM($J442:BT442)+BT442<$J441,BT442,$J441-SUM($J442:BT442))","v":0},{"$f":"IF(SUM($J442:BU442)+BU442<$J441,BU442,$J441-SUM($J442:BU442))","v":0},{"$f":"IF(SUM($J442:BV442)+BV442<$J441,BV442,$J441-SUM($J442:BV442))","v":0},{"$f":"IF(SUM($J442:BW442)+BW442<$J441,BW442,$J441-SUM($J442:BW442))","v":0},{"$f":"IF(SUM($J442:BX442)+BX442<$J441,BX442,$J441-SUM($J442:BX442))","v":0},{"$f":"IF(SUM($J442:BY442)+BY442<$J441,BY442,$J441-SUM($J442:BY442))","v":0},{"$f":"IF(SUM($J442:BZ442)+BZ442<$J441,BZ442,$J441-SUM($J442:BZ442))","v":0},{"$f":"IF(SUM($J442:CA442)+CA442<$J441,CA442,$J441-SUM($J442:CA442))","v":0},{"$f":"IF(SUM($J442:CB442)+CB442<$J441,CB442,$J441-SUM($J442:CB442))","v":0},{"$f":"IF(SUM($J442:CC442)+CC442<$J441,CC442,$J441-SUM($J442:CC442))","v":0},{"$f":"IF(SUM($J442:CD442)+CD442<$J441,CD442,$J441-SUM($J442:CD442))","v":0},{"$f":"IF(SUM($J442:CE442)+CE442<$J441,CE442,$J441-SUM($J442:CE442))","v":0},{"$f":"IF(SUM($J442:CF442)+CF442<$J441,CF442,$J441-SUM($J442:CF442))","v":0},{"$f":"IF(SUM($J442:CG442)+CG442<$J441,CG442,$J441-SUM($J442:CG442))","v":0},{"$f":"IF(SUM($J442:CH442)+CH442<$J441,CH442,$J441-SUM($J442:CH442))","v":0},{"$f":"IF(SUM($J442:CI442)+CI442<$J441,CI442,$J441-SUM($J442:CI442))","v":0},{"$f":"IF(SUM($J442:CJ442)+CJ442<$J441,CJ442,$J441-SUM($J442:CJ442))","v":0},{"$f":"IF(SUM($J442:CK442)+CK442<$J441,CK442,$J441-SUM($J442:CK442))","v":0},{"$f":"IF(SUM($J442:CL442)+CL442<$J441,CL442,$J441-SUM($J442:CL442))","v":0},{"$f":"IF(SUM($J442:CM442)+CM442<$J441,CM442,$J441-SUM($J442:CM442))","v":0},{"$f":"IF(SUM($J442:CN442)+CN442<$J441,CN442,$J441-SUM($J442:CN442))","v":0},{"$f":"IF(SUM($J442:CO442)+CO442<$J441,CO442,$J441-SUM($J442:CO442))","v":0},{"$f":"IF(SUM($J442:CP442)+CP442<$J441,CP442,$J441-SUM($J442:CP442))","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J441","v":2.1031006499999935E-2},{"$f":"J448","v":2.0028277371482116E-2},1.8946006332082495E-2,1.7903506248123771E-2,1.6807846770652807E-2,1.5664948951624524E-2,1.4473429218227354E-2,1.3231868770802235E-2,1.1938812749180096E-2,1.0592769380158828E-2,9.1922091057059022E-3,7.7355636914638905E-3,6.2212253151270533E-3,4.6475456342479505E-3,3.0128348330235224E-3,1.3153606476004605E-3,1.7997756063259374E-17,1.8334314101642323E-17,1.8677165775343035E-17,1.902642877534195E-17,1.9382222993440845E-17,1.9744670563418188E-17,2.0113895902954107E-17,2.049002575633935E-17,2.0873189237982897E-17,2.1263517876733176E-17,2.1661145661028085E-17,2.206620908488931E-17,2.2478847194776741E-17,2.2899201637319068E-17,2.3327416707936934E-17,2.3763639400375354E-17,2.4208019457162374E-17,{"$f":"AP448","v":2.4660709421011309E-17},2.512186468718422E-17,2.5591643556834567E-17,2.6070207291347373E-17,2.6557720167695569E-17,2.7054349534831474E-17,2.7560265871132824E-17,2.8075642842923007E-17,2.8600657364085667E-17,2.9135489656794066E-17,2.9680323313376113E-17,3.0235345359336249E-17,3.0800746317555839E-17,3.1376720273694135E-17,3.1963464942812217E-17,3.2561181737242806E-17,3.3170075835729249E-17,3.3790356253857388E-17,3.4422235915804524E-17,3.5065931727430066E-17,3.5721664650733005E-17,3.6389659779701715E-17,3.7070146417582137E-17,3.7763358155590925E-17,3.8469532953100476E-17,3.9188913219323458E-17,3.9921745896524805E-17,4.0668282544789819E-17,4.1428779428377392E-17,4.2203497603688049E-17,4.2992703008877016E-17,4.3796666555143016E-17,{"$f":"BV448","v":4.461566421972419E-17},4.544997714063303E-17,4.6299891713162865E-17,4.7165699688199013E-17,4.8047698272368333E-17,4.894619023006162E-17,4.9861483987363774E-17,5.0793893737927479E-17,5.1743739550826726E-17,5.2711347480427185E-17,5.3697049678311173E-17,5.4701184507295594E-17,5.5724096657582019E-17,5.6766137265078801E-17,5.7827664031935778E-17,5.8909041349332976E-17,6.0010640422565506E-17,6.1132839398467479E-17,6.2276023495218819E-17,6.3440585134579406E-17,6.4626924076596046E-17]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J444","v":3.5512018480300146E-4},{"$f":"K$5*K444","v":2.9562033020637854E-4},{"$f":"L$5*L444","v":3.6169648452157407E-4},{"$f":"M$5*M444","v":3.3479556683991456E-4},{"$f":"N$5*N444","v":3.1430673461120751E-4},{"$f":"O$5*O444","v":2.9293454539537861E-4},2.7065312638085152E-4,2.4743594601400184E-4,2.2325579840966781E-4,1.9808478740897009E-4,1.7189431027670037E-4,1.4465504103037475E-4,1.1633691339287591E-4,8.6909103360436682E-5,5.6340011377539874E-5,2.4597244110128611E-5,3.3655803838295029E-19,3.4285167370071148E-19,3.4926299999891479E-19,3.5579421809889451E-19,3.6244756997734384E-19,3.6922533953592014E-19,3.7612985338524184E-19,3.8316348164354586E-19,3.9032863875028021E-19,3.9762778429491043E-19,4.0506342386122521E-19,4.1263810988743014E-19,4.2035444254232509E-19,4.2821507061786658E-19,4.3622269243842068E-19,4.4438005678701918E-19,4.5268996384893647E-19,4.6115526617291147E-19,4.6977886965034498E-19,4.7856373451280641E-19,4.8751287634819591E-19,4.966293671359072E-19,5.0591633630134866E-19,5.1537697179018383E-19,5.2501452116266023E-19,5.3483229270840198E-19,5.4483365658204907E-19,5.5502204596013333E-19,5.6540095821958788E-19,5.7597395613829419E-19,5.8674466911808035E-19,5.977167944305885E-19,6.0889409848644051E-19,6.2028041812813698E-19,6.3187966194713319E-19,6.4369581162554462E-19,6.5573292330294232E-19,6.6799512896870721E-19,6.804866378804221E-19,6.93211738008786E-19,7.0617479750955029E-19,7.1938026622297894E-19,7.3283267720134875E-19,7.4653664826501395E-19,7.6049688358756967E-19,7.7471817531065725E-19,7.8920540518896659E-19,8.0396354626600022E-19,8.1899766458117444E-19,8.343129209088424E-19,8.4991457252983776E-19,8.6580797503614565E-19,8.8199858416932154E-19,{"$f":"CA$5*CA444","v":8.984919576932879E-19},9.1529375730215243E-19,9.3240975056370255E-19,9.4984581289924395E-19,9.6760792960045979E-19,9.857021978839884E-19,1.004134828984419E-18,1.0229121502864277E-18,1.0420406074967838E-18,1.0615267668569737E-18,1.0813773173971991E-18,1.1015990732325267E-18,{"$f":"CM$5*CM444","v":1.1221989759019751E-18},{"$f":"CN$5*CN444","v":1.1431840967513419E-18},{"$f":"CO$5*CO444","v":1.1645616393605921E-18},{"$f":"CP$5*CP444","v":1.186338942016635E-18},{"$f":"CQ$5*CQ444","v":1.2085234802323462E-18}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J442","v":1.3578493133208215E-3},{"$f":"K$6*K442","v":1.3778913696059995E-3},{"$f":"L$6*L442","v":1.404196568480296E-3},{"$f":"M$6*M442","v":1.4304550443108774E-3},{"$f":"N$6*N442","v":1.4572045536394905E-3},{"$f":"O$6*O442","v":1.4844542787925488E-3},1.5122135738059694E-3,1.5404919676361409E-3,1.5692991674309366E-3,1.5986450618618953E-3,1.6285397245187124E-3,1.6589934173672123E-3,1.6900165942719792E-3,1.7216199045848651E-3,1.7538141968006019E-3,1.3399578917105712E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA442","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM442","v":0},{"$f":"CN$6*CN442","v":0},{"$f":"CO$6*CO442","v":0},{"$f":"CP$6*CP442","v":0},{"$f":"CQ$6*CQ442","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J446-J445","v":1.00272912851782E-3},{"$f":"K446-K445","v":1.0822710393996208E-3},{"$f":"L446-L445","v":1.0425000839587219E-3},{"$f":"M446-M445","v":1.0956594774709629E-3},{"$f":"N446-N445","v":1.1428978190282831E-3},{"$f":"O446-O445","v":1.1915197333971701E-3},1.2415604474251178E-3,1.2930560216221391E-3,1.3460433690212687E-3,1.4005602744529251E-3,1.4566454142420121E-3,1.5143383763368376E-3,1.5736796808791032E-3,1.6347108012244283E-3,1.6974741854230619E-3,1.3153606476004425E-3,-3.3655803838295029E-19,-3.4285167370071148E-19,-3.4926299999891479E-19,-3.5579421809889451E-19,-3.6244756997734384E-19,-3.6922533953592014E-19,-3.7612985338524184E-19,-3.8316348164354586E-19,-3.9032863875028021E-19,-3.9762778429491043E-19,-4.0506342386122521E-19,-4.1263810988743014E-19,-4.2035444254232509E-19,-4.2821507061786658E-19,-4.3622269243842068E-19,-4.4438005678701918E-19,-4.5268996384893647E-19,-4.6115526617291147E-19,-4.6977886965034498E-19,-4.7856373451280641E-19,-4.8751287634819591E-19,-4.966293671359072E-19,-5.0591633630134866E-19,-5.1537697179018383E-19,-5.2501452116266023E-19,-5.3483229270840198E-19,-5.4483365658204907E-19,-5.5502204596013333E-19,-5.6540095821958788E-19,-5.7597395613829419E-19,-5.8674466911808035E-19,-5.977167944305885E-19,-6.0889409848644051E-19,-6.2028041812813698E-19,-6.3187966194713319E-19,-6.4369581162554462E-19,-6.5573292330294232E-19,-6.6799512896870721E-19,-6.804866378804221E-19,-6.93211738008786E-19,-7.0617479750955029E-19,-7.1938026622297894E-19,-7.3283267720134875E-19,-7.4653664826501395E-19,-7.6049688358756967E-19,-7.7471817531065725E-19,-7.8920540518896659E-19,-8.0396354626600022E-19,-8.1899766458117444E-19,-8.343129209088424E-19,-8.4991457252983776E-19,-8.6580797503614565E-19,-8.8199858416932154E-19,{"$f":"CA446-CA445","v":-8.984919576932879E-19},-9.1529375730215243E-19,-9.3240975056370255E-19,-9.4984581289924395E-19,-9.6760792960045979E-19,-9.857021978839884E-19,-1.004134828984419E-18,-1.0229121502864277E-18,-1.0420406074967838E-18,-1.0615267668569737E-18,-1.0813773173971991E-18,-1.1015990732325267E-18,{"$f":"CM446-CM445","v":-1.1221989759019751E-18},{"$f":"CN446-CN445","v":-1.1431840967513419E-18},{"$f":"CO446-CO445","v":-1.1645616393605921E-18},{"$f":"CP446-CP445","v":-1.186338942016635E-18},{"$f":"CQ446-CQ445","v":-1.2085234802323462E-18},null,{"$f":"J441","v":2.1031006499999935E-2},{"$f":"SUM(J447:CQ447)","v":2.1031006499999918E-2},{"$f":"CS447-CT447","v":0}]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J444-J447","v":2.0028277371482116E-2},{"$f":"K444-K447","v":1.8946006332082495E-2},{"$f":"L444-L447","v":1.7903506248123771E-2},{"$f":"M444-M447","v":1.6807846770652807E-2},{"$f":"N444-N447","v":1.5664948951624524E-2},{"$f":"O444-O447","v":1.4473429218227354E-2},1.3231868770802235E-2,1.1938812749180096E-2,1.0592769380158828E-2,9.1922091057059022E-3,7.7355636914638905E-3,6.2212253151270533E-3,4.6475456342479505E-3,3.0128348330235224E-3,1.3153606476004605E-3,1.7997756063259374E-17,1.8334314101642323E-17,1.8677165775343035E-17,1.902642877534195E-17,1.9382222993440845E-17,1.9744670563418188E-17,2.0113895902954107E-17,2.049002575633935E-17,2.0873189237982897E-17,2.1263517876733176E-17,2.1661145661028085E-17,2.206620908488931E-17,2.2478847194776741E-17,2.2899201637319068E-17,2.3327416707936934E-17,2.3763639400375354E-17,2.4208019457162374E-17,2.4660709421011309E-17,2.512186468718422E-17,2.5591643556834567E-17,2.6070207291347373E-17,2.6557720167695569E-17,2.7054349534831474E-17,2.7560265871132824E-17,2.8075642842923007E-17,2.8600657364085667E-17,2.9135489656794066E-17,2.9680323313376113E-17,3.0235345359336249E-17,3.0800746317555839E-17,3.1376720273694135E-17,3.1963464942812217E-17,3.2561181737242806E-17,3.3170075835729249E-17,3.3790356253857388E-17,3.4422235915804524E-17,3.5065931727430066E-17,3.5721664650733005E-17,3.6389659779701715E-17,3.7070146417582137E-17,3.7763358155590925E-17,3.8469532953100476E-17,3.9188913219323458E-17,3.9921745896524805E-17,4.0668282544789819E-17,4.1428779428377392E-17,4.2203497603688049E-17,4.2992703008877016E-17,4.3796666555143016E-17,4.461566421972419E-17,4.544997714063303E-17,4.6299891713162865E-17,4.7165699688199013E-17,4.8047698272368333E-17,{"$f":"CA444-CA447","v":4.894619023006162E-17},4.9861483987363774E-17,5.0793893737927479E-17,5.1743739550826726E-17,5.2711347480427185E-17,5.3697049678311173E-17,5.4701184507295594E-17,5.5724096657582019E-17,5.6766137265078801E-17,5.7827664031935778E-17,5.8909041349332976E-17,6.0010640422565506E-17,{"$f":"CM444-CM447","v":6.1132839398467479E-17},{"$f":"CN444-CN447","v":6.2276023495218819E-17},{"$f":"CO444-CO447","v":6.3440585134579406E-17},{"$f":"CP444-CP447","v":6.4626924076596046E-17},{"$f":"CQ444-CQ447","v":6.5835447556828388E-17}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-14.25,0)","v":0},"  years"]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$149","v":0}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G450<1,J451,J451/G450)","v":0},{"$f":"IF(SUM($J452:J452)+J452<$J451,J452,$J451-SUM($J452:J452))","v":0},{"$f":"IF(SUM($J452:K452)+K452<$J451,K452,$J451-SUM($J452:K452))","v":0},{"$f":"IF(SUM($J452:L452)+L452<$J451,L452,$J451-SUM($J452:L452))","v":0},{"$f":"IF(SUM($J452:M452)+M452<$J451,M452,$J451-SUM($J452:M452))","v":0},{"$f":"IF(SUM($J452:N452)+N452<$J451,N452,$J451-SUM($J452:N452))","v":0},{"$f":"IF(SUM($J452:O452)+O452<$J451,O452,$J451-SUM($J452:O452))","v":0},{"$f":"IF(SUM($J452:P452)+P452<$J451,P452,$J451-SUM($J452:P452))","v":0},{"$f":"IF(SUM($J452:Q452)+Q452<$J451,Q452,$J451-SUM($J452:Q452))","v":0},{"$f":"IF(SUM($J452:R452)+R452<$J451,R452,$J451-SUM($J452:R452))","v":0},{"$f":"IF(SUM($J452:S452)+S452<$J451,S452,$J451-SUM($J452:S452))","v":0},{"$f":"IF(SUM($J452:T452)+T452<$J451,T452,$J451-SUM($J452:T452))","v":0},{"$f":"IF(SUM($J452:U452)+U452<$J451,U452,$J451-SUM($J452:U452))","v":0},{"$f":"IF(SUM($J452:V452)+V452<$J451,V452,$J451-SUM($J452:V452))","v":0},{"$f":"IF(SUM($J452:W452)+W452<$J451,W452,$J451-SUM($J452:W452))","v":0},{"$f":"IF(SUM($J452:X452)+X452<$J451,X452,$J451-SUM($J452:X452))","v":0},{"$f":"IF(SUM($J452:Y452)+Y452<$J451,Y452,$J451-SUM($J452:Y452))","v":0},{"$f":"IF(SUM($J452:Z452)+Z452<$J451,Z452,$J451-SUM($J452:Z452))","v":0},{"$f":"IF(SUM($J452:AA452)+AA452<$J451,AA452,$J451-SUM($J452:AA452))","v":0},{"$f":"IF(SUM($J452:AB452)+AB452<$J451,AB452,$J451-SUM($J452:AB452))","v":0},{"$f":"IF(SUM($J452:AC452)+AC452<$J451,AC452,$J451-SUM($J452:AC452))","v":0},{"$f":"IF(SUM($J452:AD452)+AD452<$J451,AD452,$J451-SUM($J452:AD452))","v":0},{"$f":"IF(SUM($J452:AE452)+AE452<$J451,AE452,$J451-SUM($J452:AE452))","v":0},{"$f":"IF(SUM($J452:AF452)+AF452<$J451,AF452,$J451-SUM($J452:AF452))","v":0},{"$f":"IF(SUM($J452:AG452)+AG452<$J451,AG452,$J451-SUM($J452:AG452))","v":0},{"$f":"IF(SUM($J452:AH452)+AH452<$J451,AH452,$J451-SUM($J452:AH452))","v":0},{"$f":"IF(SUM($J452:AI452)+AI452<$J451,AI452,$J451-SUM($J452:AI452))","v":0},{"$f":"IF(SUM($J452:AJ452)+AJ452<$J451,AJ452,$J451-SUM($J452:AJ452))","v":0},{"$f":"IF(SUM($J452:AK452)+AK452<$J451,AK452,$J451-SUM($J452:AK452))","v":0},{"$f":"IF(SUM($J452:AL452)+AL452<$J451,AL452,$J451-SUM($J452:AL452))","v":0},{"$f":"IF(SUM($J452:AM452)+AM452<$J451,AM452,$J451-SUM($J452:AM452))","v":0},{"$f":"IF(SUM($J452:AN452)+AN452<$J451,AN452,$J451-SUM($J452:AN452))","v":0},{"$f":"IF(SUM($J452:AO452)+AO452<$J451,AO452,$J451-SUM($J452:AO452))","v":0},{"$f":"IF(SUM($J452:AP452)+AP452<$J451,AP452,$J451-SUM($J452:AP452))","v":0},{"$f":"IF(SUM($J452:AQ452)+AQ452<$J451,AQ452,$J451-SUM($J452:AQ452))","v":0},{"$f":"IF(SUM($J452:AR452)+AR452<$J451,AR452,$J451-SUM($J452:AR452))","v":0},{"$f":"IF(SUM($J452:AS452)+AS452<$J451,AS452,$J451-SUM($J452:AS452))","v":0},{"$f":"IF(SUM($J452:AT452)+AT452<$J451,AT452,$J451-SUM($J452:AT452))","v":0},{"$f":"IF(SUM($J452:AU452)+AU452<$J451,AU452,$J451-SUM($J452:AU452))","v":0},{"$f":"IF(SUM($J452:AV452)+AV452<$J451,AV452,$J451-SUM($J452:AV452))","v":0},{"$f":"IF(SUM($J452:AW452)+AW452<$J451,AW452,$J451-SUM($J452:AW452))","v":0},{"$f":"IF(SUM($J452:AX452)+AX452<$J451,AX452,$J451-SUM($J452:AX452))","v":0},{"$f":"IF(SUM($J452:AY452)+AY452<$J451,AY452,$J451-SUM($J452:AY452))","v":0},{"$f":"IF(SUM($J452:AZ452)+AZ452<$J451,AZ452,$J451-SUM($J452:AZ452))","v":0},{"$f":"IF(SUM($J452:BA452)+BA452<$J451,BA452,$J451-SUM($J452:BA452))","v":0},{"$f":"IF(SUM($J452:BB452)+BB452<$J451,BB452,$J451-SUM($J452:BB452))","v":0},{"$f":"IF(SUM($J452:BC452)+BC452<$J451,BC452,$J451-SUM($J452:BC452))","v":0},{"$f":"IF(SUM($J452:BD452)+BD452<$J451,BD452,$J451-SUM($J452:BD452))","v":0},{"$f":"IF(SUM($J452:BE452)+BE452<$J451,BE452,$J451-SUM($J452:BE452))","v":0},{"$f":"IF(SUM($J452:BF452)+BF452<$J451,BF452,$J451-SUM($J452:BF452))","v":0},{"$f":"IF(SUM($J452:BG452)+BG452<$J451,BG452,$J451-SUM($J452:BG452))","v":0},{"$f":"IF(SUM($J452:BH452)+BH452<$J451,BH452,$J451-SUM($J452:BH452))","v":0},{"$f":"IF(SUM($J452:BI452)+BI452<$J451,BI452,$J451-SUM($J452:BI452))","v":0},{"$f":"IF(SUM($J452:BJ452)+BJ452<$J451,BJ452,$J451-SUM($J452:BJ452))","v":0},{"$f":"IF(SUM($J452:BK452)+BK452<$J451,BK452,$J451-SUM($J452:BK452))","v":0},{"$f":"IF(SUM($J452:BL452)+BL452<$J451,BL452,$J451-SUM($J452:BL452))","v":0},{"$f":"IF(SUM($J452:BM452)+BM452<$J451,BM452,$J451-SUM($J452:BM452))","v":0},{"$f":"IF(SUM($J452:BN452)+BN452<$J451,BN452,$J451-SUM($J452:BN452))","v":0},{"$f":"IF(SUM($J452:BO452)+BO452<$J451,BO452,$J451-SUM($J452:BO452))","v":0},{"$f":"IF(SUM($J452:BP452)+BP452<$J451,BP452,$J451-SUM($J452:BP452))","v":0},{"$f":"IF(SUM($J452:BQ452)+BQ452<$J451,BQ452,$J451-SUM($J452:BQ452))","v":0},{"$f":"IF(SUM($J452:BR452)+BR452<$J451,BR452,$J451-SUM($J452:BR452))","v":0},{"$f":"IF(SUM($J452:BS452)+BS452<$J451,BS452,$J451-SUM($J452:BS452))","v":0},{"$f":"IF(SUM($J452:BT452)+BT452<$J451,BT452,$J451-SUM($J452:BT452))","v":0},{"$f":"IF(SUM($J452:BU452)+BU452<$J451,BU452,$J451-SUM($J452:BU452))","v":0},{"$f":"IF(SUM($J452:BV452)+BV452<$J451,BV452,$J451-SUM($J452:BV452))","v":0},{"$f":"IF(SUM($J452:BW452)+BW452<$J451,BW452,$J451-SUM($J452:BW452))","v":0},{"$f":"IF(SUM($J452:BX452)+BX452<$J451,BX452,$J451-SUM($J452:BX452))","v":0},{"$f":"IF(SUM($J452:BY452)+BY452<$J451,BY452,$J451-SUM($J452:BY452))","v":0},{"$f":"IF(SUM($J452:BZ452)+BZ452<$J451,BZ452,$J451-SUM($J452:BZ452))","v":0},{"$f":"IF(SUM($J452:CA452)+CA452<$J451,CA452,$J451-SUM($J452:CA452))","v":0},{"$f":"IF(SUM($J452:CB452)+CB452<$J451,CB452,$J451-SUM($J452:CB452))","v":0},{"$f":"IF(SUM($J452:CC452)+CC452<$J451,CC452,$J451-SUM($J452:CC452))","v":0},{"$f":"IF(SUM($J452:CD452)+CD452<$J451,CD452,$J451-SUM($J452:CD452))","v":0},{"$f":"IF(SUM($J452:CE452)+CE452<$J451,CE452,$J451-SUM($J452:CE452))","v":0},{"$f":"IF(SUM($J452:CF452)+CF452<$J451,CF452,$J451-SUM($J452:CF452))","v":0},{"$f":"IF(SUM($J452:CG452)+CG452<$J451,CG452,$J451-SUM($J452:CG452))","v":0},{"$f":"IF(SUM($J452:CH452)+CH452<$J451,CH452,$J451-SUM($J452:CH452))","v":0},{"$f":"IF(SUM($J452:CI452)+CI452<$J451,CI452,$J451-SUM($J452:CI452))","v":0},{"$f":"IF(SUM($J452:CJ452)+CJ452<$J451,CJ452,$J451-SUM($J452:CJ452))","v":0},{"$f":"IF(SUM($J452:CK452)+CK452<$J451,CK452,$J451-SUM($J452:CK452))","v":0},{"$f":"IF(SUM($J452:CL452)+CL452<$J451,CL452,$J451-SUM($J452:CL452))","v":0},{"$f":"IF(SUM($J452:CM452)+CM452<$J451,CM452,$J451-SUM($J452:CM452))","v":0},{"$f":"IF(SUM($J452:CN452)+CN452<$J451,CN452,$J451-SUM($J452:CN452))","v":0},{"$f":"IF(SUM($J452:CO452)+CO452<$J451,CO452,$J451-SUM($J452:CO452))","v":0},{"$f":"IF(SUM($J452:CP452)+CP452<$J451,CP452,$J451-SUM($J452:CP452))","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J451","v":0},{"$f":"J458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J454","v":0},{"$f":"K$5*K454","v":0},{"$f":"L$5*L454","v":0},{"$f":"M$5*M454","v":0},{"$f":"N$5*N454","v":0},{"$f":"O$5*O454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA454","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM454","v":0},{"$f":"CN$5*CN454","v":0},{"$f":"CO$5*CO454","v":0},{"$f":"CP$5*CP454","v":0},{"$f":"CQ$5*CQ454","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J452","v":0},{"$f":"K$6*K452","v":0},{"$f":"L$6*L452","v":0},{"$f":"M$6*M452","v":0},{"$f":"N$6*N452","v":0},{"$f":"O$6*O452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA452","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM452","v":0},{"$f":"CN$6*CN452","v":0},{"$f":"CO$6*CO452","v":0},{"$f":"CP$6*CP452","v":0},{"$f":"CQ$6*CQ452","v":0}]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J456-J455","v":0},{"$f":"K456-K455","v":0},{"$f":"L456-L455","v":0},{"$f":"M456-M455","v":0},{"$f":"N456-N455","v":0},{"$f":"O456-O455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA456-CA455","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM456-CM455","v":0},{"$f":"CN456-CN455","v":0},{"$f":"CO456-CO455","v":0},{"$f":"CP456-CP455","v":0},{"$f":"CQ456-CQ455","v":0},null,{"$f":"J451","v":0},{"$f":"SUM(J457:CQ457)","v":0},{"$f":"CS457-CT457","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J454-J457","v":0},{"$f":"K454-K457","v":0},{"$f":"L454-L457","v":0},{"$f":"M454-M457","v":0},{"$f":"N454-N457","v":0},{"$f":"O454-O457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA454-CA457","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM454-CM457","v":0},{"$f":"CN454-CN457","v":0},{"$f":"CO454-CO457","v":0},{"$f":"CP454-CP457","v":0},{"$f":"CQ454-CQ457","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$22-14.25,0)","v":0.75},"  years"]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$150","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G460<1,J461,J461/G460)","v":0},{"$f":"IF(SUM($J462:J462)+J462<$J461,J462,$J461-SUM($J462:J462))","v":0},{"$f":"IF(SUM($J462:K462)+K462<$J461,K462,$J461-SUM($J462:K462))","v":0},{"$f":"IF(SUM($J462:L462)+L462<$J461,L462,$J461-SUM($J462:L462))","v":0},{"$f":"IF(SUM($J462:M462)+M462<$J461,M462,$J461-SUM($J462:M462))","v":0},{"$f":"IF(SUM($J462:N462)+N462<$J461,N462,$J461-SUM($J462:N462))","v":0},{"$f":"IF(SUM($J462:O462)+O462<$J461,O462,$J461-SUM($J462:O462))","v":0},{"$f":"IF(SUM($J462:P462)+P462<$J461,P462,$J461-SUM($J462:P462))","v":0},{"$f":"IF(SUM($J462:Q462)+Q462<$J461,Q462,$J461-SUM($J462:Q462))","v":0},{"$f":"IF(SUM($J462:R462)+R462<$J461,R462,$J461-SUM($J462:R462))","v":0},{"$f":"IF(SUM($J462:S462)+S462<$J461,S462,$J461-SUM($J462:S462))","v":0},{"$f":"IF(SUM($J462:T462)+T462<$J461,T462,$J461-SUM($J462:T462))","v":0},{"$f":"IF(SUM($J462:U462)+U462<$J461,U462,$J461-SUM($J462:U462))","v":0},{"$f":"IF(SUM($J462:V462)+V462<$J461,V462,$J461-SUM($J462:V462))","v":0},{"$f":"IF(SUM($J462:W462)+W462<$J461,W462,$J461-SUM($J462:W462))","v":0},{"$f":"IF(SUM($J462:X462)+X462<$J461,X462,$J461-SUM($J462:X462))","v":0},{"$f":"IF(SUM($J462:Y462)+Y462<$J461,Y462,$J461-SUM($J462:Y462))","v":0},{"$f":"IF(SUM($J462:Z462)+Z462<$J461,Z462,$J461-SUM($J462:Z462))","v":0},{"$f":"IF(SUM($J462:AA462)+AA462<$J461,AA462,$J461-SUM($J462:AA462))","v":0},{"$f":"IF(SUM($J462:AB462)+AB462<$J461,AB462,$J461-SUM($J462:AB462))","v":0},{"$f":"IF(SUM($J462:AC462)+AC462<$J461,AC462,$J461-SUM($J462:AC462))","v":0},{"$f":"IF(SUM($J462:AD462)+AD462<$J461,AD462,$J461-SUM($J462:AD462))","v":0},{"$f":"IF(SUM($J462:AE462)+AE462<$J461,AE462,$J461-SUM($J462:AE462))","v":0},{"$f":"IF(SUM($J462:AF462)+AF462<$J461,AF462,$J461-SUM($J462:AF462))","v":0},{"$f":"IF(SUM($J462:AG462)+AG462<$J461,AG462,$J461-SUM($J462:AG462))","v":0},{"$f":"IF(SUM($J462:AH462)+AH462<$J461,AH462,$J461-SUM($J462:AH462))","v":0},{"$f":"IF(SUM($J462:AI462)+AI462<$J461,AI462,$J461-SUM($J462:AI462))","v":0},{"$f":"IF(SUM($J462:AJ462)+AJ462<$J461,AJ462,$J461-SUM($J462:AJ462))","v":0},{"$f":"IF(SUM($J462:AK462)+AK462<$J461,AK462,$J461-SUM($J462:AK462))","v":0},{"$f":"IF(SUM($J462:AL462)+AL462<$J461,AL462,$J461-SUM($J462:AL462))","v":0},{"$f":"IF(SUM($J462:AM462)+AM462<$J461,AM462,$J461-SUM($J462:AM462))","v":0},{"$f":"IF(SUM($J462:AN462)+AN462<$J461,AN462,$J461-SUM($J462:AN462))","v":0},{"$f":"IF(SUM($J462:AO462)+AO462<$J461,AO462,$J461-SUM($J462:AO462))","v":0},{"$f":"IF(SUM($J462:AP462)+AP462<$J461,AP462,$J461-SUM($J462:AP462))","v":0},{"$f":"IF(SUM($J462:AQ462)+AQ462<$J461,AQ462,$J461-SUM($J462:AQ462))","v":0},{"$f":"IF(SUM($J462:AR462)+AR462<$J461,AR462,$J461-SUM($J462:AR462))","v":0},{"$f":"IF(SUM($J462:AS462)+AS462<$J461,AS462,$J461-SUM($J462:AS462))","v":0},{"$f":"IF(SUM($J462:AT462)+AT462<$J461,AT462,$J461-SUM($J462:AT462))","v":0},{"$f":"IF(SUM($J462:AU462)+AU462<$J461,AU462,$J461-SUM($J462:AU462))","v":0},{"$f":"IF(SUM($J462:AV462)+AV462<$J461,AV462,$J461-SUM($J462:AV462))","v":0},{"$f":"IF(SUM($J462:AW462)+AW462<$J461,AW462,$J461-SUM($J462:AW462))","v":0},{"$f":"IF(SUM($J462:AX462)+AX462<$J461,AX462,$J461-SUM($J462:AX462))","v":0},{"$f":"IF(SUM($J462:AY462)+AY462<$J461,AY462,$J461-SUM($J462:AY462))","v":0},{"$f":"IF(SUM($J462:AZ462)+AZ462<$J461,AZ462,$J461-SUM($J462:AZ462))","v":0},{"$f":"IF(SUM($J462:BA462)+BA462<$J461,BA462,$J461-SUM($J462:BA462))","v":0},{"$f":"IF(SUM($J462:BB462)+BB462<$J461,BB462,$J461-SUM($J462:BB462))","v":0},{"$f":"IF(SUM($J462:BC462)+BC462<$J461,BC462,$J461-SUM($J462:BC462))","v":0},{"$f":"IF(SUM($J462:BD462)+BD462<$J461,BD462,$J461-SUM($J462:BD462))","v":0},{"$f":"IF(SUM($J462:BE462)+BE462<$J461,BE462,$J461-SUM($J462:BE462))","v":0},{"$f":"IF(SUM($J462:BF462)+BF462<$J461,BF462,$J461-SUM($J462:BF462))","v":0},{"$f":"IF(SUM($J462:BG462)+BG462<$J461,BG462,$J461-SUM($J462:BG462))","v":0},{"$f":"IF(SUM($J462:BH462)+BH462<$J461,BH462,$J461-SUM($J462:BH462))","v":0},{"$f":"IF(SUM($J462:BI462)+BI462<$J461,BI462,$J461-SUM($J462:BI462))","v":0},{"$f":"IF(SUM($J462:BJ462)+BJ462<$J461,BJ462,$J461-SUM($J462:BJ462))","v":0},{"$f":"IF(SUM($J462:BK462)+BK462<$J461,BK462,$J461-SUM($J462:BK462))","v":0},{"$f":"IF(SUM($J462:BL462)+BL462<$J461,BL462,$J461-SUM($J462:BL462))","v":0},{"$f":"IF(SUM($J462:BM462)+BM462<$J461,BM462,$J461-SUM($J462:BM462))","v":0},{"$f":"IF(SUM($J462:BN462)+BN462<$J461,BN462,$J461-SUM($J462:BN462))","v":0},{"$f":"IF(SUM($J462:BO462)+BO462<$J461,BO462,$J461-SUM($J462:BO462))","v":0},{"$f":"IF(SUM($J462:BP462)+BP462<$J461,BP462,$J461-SUM($J462:BP462))","v":0},{"$f":"IF(SUM($J462:BQ462)+BQ462<$J461,BQ462,$J461-SUM($J462:BQ462))","v":0},{"$f":"IF(SUM($J462:BR462)+BR462<$J461,BR462,$J461-SUM($J462:BR462))","v":0},{"$f":"IF(SUM($J462:BS462)+BS462<$J461,BS462,$J461-SUM($J462:BS462))","v":0},{"$f":"IF(SUM($J462:BT462)+BT462<$J461,BT462,$J461-SUM($J462:BT462))","v":0},{"$f":"IF(SUM($J462:BU462)+BU462<$J461,BU462,$J461-SUM($J462:BU462))","v":0},{"$f":"IF(SUM($J462:BV462)+BV462<$J461,BV462,$J461-SUM($J462:BV462))","v":0},{"$f":"IF(SUM($J462:BW462)+BW462<$J461,BW462,$J461-SUM($J462:BW462))","v":0},{"$f":"IF(SUM($J462:BX462)+BX462<$J461,BX462,$J461-SUM($J462:BX462))","v":0},{"$f":"IF(SUM($J462:BY462)+BY462<$J461,BY462,$J461-SUM($J462:BY462))","v":0},{"$f":"IF(SUM($J462:BZ462)+BZ462<$J461,BZ462,$J461-SUM($J462:BZ462))","v":0},{"$f":"IF(SUM($J462:CA462)+CA462<$J461,CA462,$J461-SUM($J462:CA462))","v":0},{"$f":"IF(SUM($J462:CB462)+CB462<$J461,CB462,$J461-SUM($J462:CB462))","v":0},{"$f":"IF(SUM($J462:CC462)+CC462<$J461,CC462,$J461-SUM($J462:CC462))","v":0},{"$f":"IF(SUM($J462:CD462)+CD462<$J461,CD462,$J461-SUM($J462:CD462))","v":0},{"$f":"IF(SUM($J462:CE462)+CE462<$J461,CE462,$J461-SUM($J462:CE462))","v":0},{"$f":"IF(SUM($J462:CF462)+CF462<$J461,CF462,$J461-SUM($J462:CF462))","v":0},{"$f":"IF(SUM($J462:CG462)+CG462<$J461,CG462,$J461-SUM($J462:CG462))","v":0},{"$f":"IF(SUM($J462:CH462)+CH462<$J461,CH462,$J461-SUM($J462:CH462))","v":0},{"$f":"IF(SUM($J462:CI462)+CI462<$J461,CI462,$J461-SUM($J462:CI462))","v":0},{"$f":"IF(SUM($J462:CJ462)+CJ462<$J461,CJ462,$J461-SUM($J462:CJ462))","v":0},{"$f":"IF(SUM($J462:CK462)+CK462<$J461,CK462,$J461-SUM($J462:CK462))","v":0},{"$f":"IF(SUM($J462:CL462)+CL462<$J461,CL462,$J461-SUM($J462:CL462))","v":0},{"$f":"IF(SUM($J462:CM462)+CM462<$J461,CM462,$J461-SUM($J462:CM462))","v":0},{"$f":"IF(SUM($J462:CN462)+CN462<$J461,CN462,$J461-SUM($J462:CN462))","v":0},{"$f":"IF(SUM($J462:CO462)+CO462<$J461,CO462,$J461-SUM($J462:CO462))","v":0},{"$f":"IF(SUM($J462:CP462)+CP462<$J461,CP462,$J461-SUM($J462:CP462))","v":0}]
[]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J461","v":0},{"$f":"J468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J464","v":0},{"$f":"K$5*K464","v":0},{"$f":"L$5*L464","v":0},{"$f":"M$5*M464","v":0},{"$f":"N$5*N464","v":0},{"$f":"O$5*O464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA464","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM464","v":0},{"$f":"CN$5*CN464","v":0},{"$f":"CO$5*CO464","v":0},{"$f":"CP$5*CP464","v":0},{"$f":"CQ$5*CQ464","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J462","v":0},{"$f":"K$6*K462","v":0},{"$f":"L$6*L462","v":0},{"$f":"M$6*M462","v":0},{"$f":"N$6*N462","v":0},{"$f":"O$6*O462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA462","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM462","v":0},{"$f":"CN$6*CN462","v":0},{"$f":"CO$6*CO462","v":0},{"$f":"CP$6*CP462","v":0},{"$f":"CQ$6*CQ462","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J466-J465","v":0},{"$f":"K466-K465","v":0},{"$f":"L466-L465","v":0},{"$f":"M466-M465","v":0},{"$f":"N466-N465","v":0},{"$f":"O466-O465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA466-CA465","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM466-CM465","v":0},{"$f":"CN466-CN465","v":0},{"$f":"CO466-CO465","v":0},{"$f":"CP466-CP465","v":0},{"$f":"CQ466-CQ465","v":0},null,{"$f":"J461","v":0},{"$f":"SUM(J467:CQ467)","v":0},{"$f":"CS467-CT467","v":0}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J464-J467","v":0},{"$f":"K464-K467","v":0},{"$f":"L464-L467","v":0},{"$f":"M464-M467","v":0},{"$f":"N464-N467","v":0},{"$f":"O464-O467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA464-CA467","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM464-CM467","v":0},{"$f":"CN464-CN467","v":0},{"$f":"CO464-CO467","v":0},{"$f":"CP464-CP467","v":0},{"$f":"CQ464-CQ467","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23-14.25,0)","v":35.75},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$151","v":1.3034092500000005E-3}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G470<1,J471,J471/G470)","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:J472)+J472<$J471,J472,$J471-SUM($J472:J472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:K472)+K472<$J471,K472,$J471-SUM($J472:K472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:L472)+L472<$J471,L472,$J471-SUM($J472:L472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:M472)+M472<$J471,M472,$J471-SUM($J472:M472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:N472)+N472<$J471,N472,$J471-SUM($J472:N472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:O472)+O472<$J471,O472,$J471-SUM($J472:O472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:P472)+P472<$J471,P472,$J471-SUM($J472:P472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:Q472)+Q472<$J471,Q472,$J471-SUM($J472:Q472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:R472)+R472<$J471,R472,$J471-SUM($J472:R472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:S472)+S472<$J471,S472,$J471-SUM($J472:S472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:T472)+T472<$J471,T472,$J471-SUM($J472:T472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:U472)+U472<$J471,U472,$J471-SUM($J472:U472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:V472)+V472<$J471,V472,$J471-SUM($J472:V472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:W472)+W472<$J471,W472,$J471-SUM($J472:W472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:X472)+X472<$J471,X472,$J471-SUM($J472:X472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:Y472)+Y472<$J471,Y472,$J471-SUM($J472:Y472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:Z472)+Z472<$J471,Z472,$J471-SUM($J472:Z472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AA472)+AA472<$J471,AA472,$J471-SUM($J472:AA472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AB472)+AB472<$J471,AB472,$J471-SUM($J472:AB472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AC472)+AC472<$J471,AC472,$J471-SUM($J472:AC472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AD472)+AD472<$J471,AD472,$J471-SUM($J472:AD472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AE472)+AE472<$J471,AE472,$J471-SUM($J472:AE472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AF472)+AF472<$J471,AF472,$J471-SUM($J472:AF472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AG472)+AG472<$J471,AG472,$J471-SUM($J472:AG472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AH472)+AH472<$J471,AH472,$J471-SUM($J472:AH472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AI472)+AI472<$J471,AI472,$J471-SUM($J472:AI472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AJ472)+AJ472<$J471,AJ472,$J471-SUM($J472:AJ472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AK472)+AK472<$J471,AK472,$J471-SUM($J472:AK472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AL472)+AL472<$J471,AL472,$J471-SUM($J472:AL472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AM472)+AM472<$J471,AM472,$J471-SUM($J472:AM472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AN472)+AN472<$J471,AN472,$J471-SUM($J472:AN472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AO472)+AO472<$J471,AO472,$J471-SUM($J472:AO472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AP472)+AP472<$J471,AP472,$J471-SUM($J472:AP472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AQ472)+AQ472<$J471,AQ472,$J471-SUM($J472:AQ472))","v":3.6459000000000011E-5},{"$f":"IF(SUM($J472:AR472)+AR472<$J471,AR472,$J471-SUM($J472:AR472))","v":2.7344250000000845E-5},{"$f":"IF(SUM($J472:AS472)+AS472<$J471,AS472,$J471-SUM($J472:AS472))","v":0},{"$f":"IF(SUM($J472:AT472)+AT472<$J471,AT472,$J471-SUM($J472:AT472))","v":0},{"$f":"IF(SUM($J472:AU472)+AU472<$J471,AU472,$J471-SUM($J472:AU472))","v":0},{"$f":"IF(SUM($J472:AV472)+AV472<$J471,AV472,$J471-SUM($J472:AV472))","v":0},{"$f":"IF(SUM($J472:AW472)+AW472<$J471,AW472,$J471-SUM($J472:AW472))","v":0},{"$f":"IF(SUM($J472:AX472)+AX472<$J471,AX472,$J471-SUM($J472:AX472))","v":0},{"$f":"IF(SUM($J472:AY472)+AY472<$J471,AY472,$J471-SUM($J472:AY472))","v":0},{"$f":"IF(SUM($J472:AZ472)+AZ472<$J471,AZ472,$J471-SUM($J472:AZ472))","v":0},{"$f":"IF(SUM($J472:BA472)+BA472<$J471,BA472,$J471-SUM($J472:BA472))","v":0},{"$f":"IF(SUM($J472:BB472)+BB472<$J471,BB472,$J471-SUM($J472:BB472))","v":0},{"$f":"IF(SUM($J472:BC472)+BC472<$J471,BC472,$J471-SUM($J472:BC472))","v":0},{"$f":"IF(SUM($J472:BD472)+BD472<$J471,BD472,$J471-SUM($J472:BD472))","v":0},{"$f":"IF(SUM($J472:BE472)+BE472<$J471,BE472,$J471-SUM($J472:BE472))","v":0},{"$f":"IF(SUM($J472:BF472)+BF472<$J471,BF472,$J471-SUM($J472:BF472))","v":0},{"$f":"IF(SUM($J472:BG472)+BG472<$J471,BG472,$J471-SUM($J472:BG472))","v":0},{"$f":"IF(SUM($J472:BH472)+BH472<$J471,BH472,$J471-SUM($J472:BH472))","v":0},{"$f":"IF(SUM($J472:BI472)+BI472<$J471,BI472,$J471-SUM($J472:BI472))","v":0},{"$f":"IF(SUM($J472:BJ472)+BJ472<$J471,BJ472,$J471-SUM($J472:BJ472))","v":0},{"$f":"IF(SUM($J472:BK472)+BK472<$J471,BK472,$J471-SUM($J472:BK472))","v":0},{"$f":"IF(SUM($J472:BL472)+BL472<$J471,BL472,$J471-SUM($J472:BL472))","v":0},{"$f":"IF(SUM($J472:BM472)+BM472<$J471,BM472,$J471-SUM($J472:BM472))","v":0},{"$f":"IF(SUM($J472:BN472)+BN472<$J471,BN472,$J471-SUM($J472:BN472))","v":0},{"$f":"IF(SUM($J472:BO472)+BO472<$J471,BO472,$J471-SUM($J472:BO472))","v":0},{"$f":"IF(SUM($J472:BP472)+BP472<$J471,BP472,$J471-SUM($J472:BP472))","v":0},{"$f":"IF(SUM($J472:BQ472)+BQ472<$J471,BQ472,$J471-SUM($J472:BQ472))","v":0},{"$f":"IF(SUM($J472:BR472)+BR472<$J471,BR472,$J471-SUM($J472:BR472))","v":0},{"$f":"IF(SUM($J472:BS472)+BS472<$J471,BS472,$J471-SUM($J472:BS472))","v":0},{"$f":"IF(SUM($J472:BT472)+BT472<$J471,BT472,$J471-SUM($J472:BT472))","v":0},{"$f":"IF(SUM($J472:BU472)+BU472<$J471,BU472,$J471-SUM($J472:BU472))","v":0},{"$f":"IF(SUM($J472:BV472)+BV472<$J471,BV472,$J471-SUM($J472:BV472))","v":0},{"$f":"IF(SUM($J472:BW472)+BW472<$J471,BW472,$J471-SUM($J472:BW472))","v":0},{"$f":"IF(SUM($J472:BX472)+BX472<$J471,BX472,$J471-SUM($J472:BX472))","v":0},{"$f":"IF(SUM($J472:BY472)+BY472<$J471,BY472,$J471-SUM($J472:BY472))","v":0},{"$f":"IF(SUM($J472:BZ472)+BZ472<$J471,BZ472,$J471-SUM($J472:BZ472))","v":0},{"$f":"IF(SUM($J472:CA472)+CA472<$J471,CA472,$J471-SUM($J472:CA472))","v":0},{"$f":"IF(SUM($J472:CB472)+CB472<$J471,CB472,$J471-SUM($J472:CB472))","v":0},{"$f":"IF(SUM($J472:CC472)+CC472<$J471,CC472,$J471-SUM($J472:CC472))","v":0},{"$f":"IF(SUM($J472:CD472)+CD472<$J471,CD472,$J471-SUM($J472:CD472))","v":0},{"$f":"IF(SUM($J472:CE472)+CE472<$J471,CE472,$J471-SUM($J472:CE472))","v":0},{"$f":"IF(SUM($J472:CF472)+CF472<$J471,CF472,$J471-SUM($J472:CF472))","v":0},{"$f":"IF(SUM($J472:CG472)+CG472<$J471,CG472,$J471-SUM($J472:CG472))","v":0},{"$f":"IF(SUM($J472:CH472)+CH472<$J471,CH472,$J471-SUM($J472:CH472))","v":0},{"$f":"IF(SUM($J472:CI472)+CI472<$J471,CI472,$J471-SUM($J472:CI472))","v":0},{"$f":"IF(SUM($J472:CJ472)+CJ472<$J471,CJ472,$J471-SUM($J472:CJ472))","v":0},{"$f":"IF(SUM($J472:CK472)+CK472<$J471,CK472,$J471-SUM($J472:CK472))","v":0},{"$f":"IF(SUM($J472:CL472)+CL472<$J471,CL472,$J471-SUM($J472:CL472))","v":0},{"$f":"IF(SUM($J472:CM472)+CM472<$J471,CM472,$J471-SUM($J472:CM472))","v":0},{"$f":"IF(SUM($J472:CN472)+CN472<$J471,CN472,$J471-SUM($J472:CN472))","v":0},{"$f":"IF(SUM($J472:CO472)+CO472<$J471,CO472,$J471-SUM($J472:CO472))","v":0},{"$f":"IF(SUM($J472:CP472)+CP472<$J471,CP472,$J471-SUM($J472:CP472))","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J471","v":1.3034092500000005E-3},{"$f":"J478","v":1.2883434061913702E-3},1.2697376876172615E-3,1.2556380415103196E-3,1.2400614202793393E-3,1.2234631493475846E-3,1.2058104660049248E-3,1.1870697394765542E-3,1.1672064499141652E-3,1.1461851669049455E-3,1.1239695274877102E-3,1.1005222136652555E-3,1.0758049294017737E-3,1.0497783770939413E-3,1.0224022335040333E-3,9.9363512514317673E-4,9.6343460309259018E-4,9.3175711725040032E-4,8.9855798999135714E-4,8.637913892264945E-4,8.2741030084950589E-4,7.8936650055631927E-4,7.4961052502406345E-4,7.0809164243532173E-4,6.6475782233326537E-4,6.1955570479294887E-4,5.7243056889373287E-4,5.2332630047747717E-4,4.72185359176817E-4,4.1894874469749821E-4,3.6355596233840232E-4,3.05944987732543E-4,2.4605223079195442E-4,{"$f":"AP478","v":1.8381249883902764E-4},1.1915895890647578E-4,5.2023099187727449E-5,1.3145951341386741E-18,1.3391780631470674E-18,1.3642206929279175E-18,1.3897316198856695E-18,1.4157196011775315E-18,1.4421935577195513E-18,1.469162577248907E-18,1.4966359174434615E-18,1.5246230090996543E-18,1.5531334593698179E-18,1.5821770550600335E-18,1.6117637659896562E-18,1.6419037484136627E-18,1.6726073485089982E-18,1.7038851059261166E-18,1.7357477574069349E-18,1.7682062404704447E-18,1.801271697167242E-18,1.8349554779042695E-18,1.8692691453410793E-18,1.9042244783589575E-18,1.9398334761042701E-18,1.9761083621074199E-18,2.0130615884788287E-18,2.0507058401833826E-18,2.0890540393948119E-18,2.1281193499314948E-18,2.1679151817752137E-18,2.2084551956744102E-18,{"$f":"BV478","v":2.2497533078335218E-18},2.2918236946900087E-18,2.334680797780712E-18,2.3783393286992114E-18,2.4228142741458867E-18,2.4681209010724149E-18,2.5142747619224691E-18,2.5612916999704192E-18,2.6091878547598659E-18,2.6579796676438755E-18,2.7076838874288162E-18,2.7583175761237351E-18,2.8098981147972489E-18,2.8624432095439575E-18,2.9159708975624294E-18,2.9704995533468469E-18,3.0260478949944329E-18,3.0826349906308288E-18,3.1402802649556254E-18,3.1990035059102957E-18,3.2588248714708181E-18]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J474","v":2.2008786585365903E-5},{"$f":"K$5*K474","v":1.901613883677302E-5},{"$f":"L$5*L474","v":2.4240446763602209E-5},{"$f":"M$5*M474","v":2.3480431376242976E-5},{"$f":"N$5*N474","v":2.3189148559223646E-5},{"$f":"O$5*O474","v":2.2878760892799834E-5},2.2548655714292097E-5,2.2198204128211567E-5,2.182676061339489E-5,2.1433662621122481E-5,2.1018230164020182E-5,2.057976539554028E-5,2.0117552179813169E-5,1.9630855651656703E-5,1.9118921766525425E-5,1.8580976840177406E-5,1.8016227077831438E-5,1.7423858092582486E-5,1.6803034412838381E-5,1.615289897853545E-5,1.5472572625885762E-5,1.4761153560403171E-5,1.4017716817949988E-5,1.3241313713540518E-5,1.2430971277632063E-5,1.1585691679628144E-5,1.0704451638312806E-5,9.7862018189288233E-6,8.8298662166064792E-6,7.8343415258432165E-6,6.7984964957281238E-6,5.7211712705985547E-6,4.6011767158095479E-6,3.4372937282898172E-6,2.2282725315510973E-6,9.7283195481050328E-7,2.4582929008393207E-20,2.5042629780850162E-20,2.551092695775206E-20,2.5987981291862022E-20,2.6473956542019842E-20,2.6969019529355613E-20,2.7473340194554566E-20,2.7987091656192733E-20,2.8510450270163537E-20,2.9043595690215595E-20,2.9586710929622629E-20,3.0139982424006573E-20,3.0703600095335495E-20,3.1277757417118269E-20,3.1862651480818379E-20,3.2458483063509686E-20,3.3065456696797318E-20,3.3683780737027431E-20,3.4313667436809844E-20,3.4955333017878183E-20,3.560899774531251E-20,3.6274886003149853E-20,3.6953226371408756E-20,3.7644251704554096E-20,3.8348199211429261E-20,3.9065310536682985E-20,3.9795831843718955E-20,4.0540013899196497E-20,4.1298112159111473E-20,4.207038685648686E-20,4.2857103090703168E-20,4.3658530918499319E-20,4.4474945446675259E-20,{"$f":"CA$5*CA474","v":4.5306626926528081E-20},4.6153860850054159E-20,4.7016938047950177E-20,4.7896154789446844E-20,4.8791812884009494E-20,4.9704219784940477E-20,5.0633688694918868E-20,5.1580538673513852E-20,5.2545094746708558E-20,5.3527688018472012E-20,5.4528655784417439E-20,5.5548341647586037E-20,{"$f":"CM$5*CM474","v":5.6587095636395905E-20},{"$f":"CN$5*CN474","v":5.7645274324796505E-20},{"$f":"CO$5*CO474","v":5.87232409546702E-20},{"$f":"CP$5*CP474","v":5.9821365560522535E-20},{"$f":"CQ$5*CQ474","v":6.0940025096504296E-20}]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J472","v":3.7074630393996258E-5},{"$f":"K$6*K472","v":3.7621857410881814E-5},{"$f":"L$6*L472","v":3.8340092870544102E-5},{"$f":"M$6*M472","v":3.9057052607223274E-5},{"$f":"N$6*N472","v":3.9787419490978341E-5},{"$f":"O$6*O472","v":4.0531444235459638E-5},4.1289382242662724E-5,4.2061493690600515E-5,4.2848043622614744E-5,4.3649302038357637E-5,4.4465543986474927E-5,4.5297049659022002E-5,4.6144104487645713E-5,4.7006999241564686E-5,4.7886030127381942E-5,4.8781498890763979E-5,4.9693712920021262E-5,5.0622985351625662E-5,5.1569635177701059E-5,5.2533987355524061E-5,5.3516372919072359E-5,5.4517129092659007E-5,5.5536599406691733E-5,5.6575133815596868E-5,5.7633088817948522E-5,5.8710827578844157E-5,5.9808720054568543E-5,6.0927143119588969E-5,6.2066480695925283E-5,6.3227123884939074E-5,6.4409471101587427E-5,6.5613928211187122E-5,6.6840908668736314E-5,6.8090833660841687E-5,6.9364132250299425E-5,5.2995931142536634E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA472","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM472","v":0},{"$f":"CN$6*CN472","v":0},{"$f":"CO$6*CO472","v":0},{"$f":"CP$6*CP472","v":0},{"$f":"CQ$6*CQ472","v":0}]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J476-J475","v":1.5065843808630355E-5},{"$f":"K476-K475","v":1.8605718574108794E-5},{"$f":"L476-L475","v":1.4099646106941893E-5},{"$f":"M476-M475","v":1.5576621230980298E-5},{"$f":"N476-N475","v":1.6598270931754695E-5},{"$f":"O476-O475","v":1.7652683342659804E-5},1.8740726528370627E-5,1.9863289562388948E-5,2.1021283009219854E-5,2.2215639417235156E-5,2.3447313822454745E-5,2.4717284263481722E-5,2.6026552307832543E-5,2.7376143589907983E-5,2.8767108360856516E-5,3.0200522050586573E-5,3.1677485842189825E-5,3.3199127259043179E-5,3.4766600764862674E-5,3.6381088376988612E-5,3.8043800293186594E-5,3.9755975532255834E-5,4.1518882588741747E-5,4.3333820102056347E-5,4.5202117540316461E-5,4.7125135899216014E-5,4.9104268416255737E-5,5.1140941300660148E-5,5.3236614479318804E-5,5.5392782359095857E-5,5.7610974605859306E-5,5.9892756940588566E-5,6.2239731952926761E-5,6.4653539932551867E-5,6.7135859718748327E-5,5.2023099187726134E-5,-2.4582929008393207E-20,-2.5042629780850162E-20,-2.551092695775206E-20,-2.5987981291862022E-20,-2.6473956542019842E-20,-2.6969019529355613E-20,-2.7473340194554566E-20,-2.7987091656192733E-20,-2.8510450270163537E-20,-2.9043595690215595E-20,-2.9586710929622629E-20,-3.0139982424006573E-20,-3.0703600095335495E-20,-3.1277757417118269E-20,-3.1862651480818379E-20,-3.2458483063509686E-20,-3.3065456696797318E-20,-3.3683780737027431E-20,-3.4313667436809844E-20,-3.4955333017878183E-20,-3.560899774531251E-20,-3.6274886003149853E-20,-3.6953226371408756E-20,-3.7644251704554096E-20,-3.8348199211429261E-20,-3.9065310536682985E-20,-3.9795831843718955E-20,-4.0540013899196497E-20,-4.1298112159111473E-20,-4.207038685648686E-20,-4.2857103090703168E-20,-4.3658530918499319E-20,-4.4474945446675259E-20,{"$f":"CA476-CA475","v":-4.5306626926528081E-20},-4.6153860850054159E-20,-4.7016938047950177E-20,-4.7896154789446844E-20,-4.8791812884009494E-20,-4.9704219784940477E-20,-5.0633688694918868E-20,-5.1580538673513852E-20,-5.2545094746708558E-20,-5.3527688018472012E-20,-5.4528655784417439E-20,-5.5548341647586037E-20,{"$f":"CM476-CM475","v":-5.6587095636395905E-20},{"$f":"CN476-CN475","v":-5.7645274324796505E-20},{"$f":"CO476-CO475","v":-5.87232409546702E-20},{"$f":"CP476-CP475","v":-5.9821365560522535E-20},{"$f":"CQ476-CQ475","v":-6.0940025096504296E-20},null,{"$f":"J471","v":1.3034092500000005E-3},{"$f":"SUM(J477:CQ477)","v":1.3034092499999992E-3},{"$f":"CS477-CT477","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J474-J477","v":1.2883434061913702E-3},{"$f":"K474-K477","v":1.2697376876172615E-3},{"$f":"L474-L477","v":1.2556380415103196E-3},{"$f":"M474-M477","v":1.2400614202793393E-3},{"$f":"N474-N477","v":1.2234631493475846E-3},{"$f":"O474-O477","v":1.2058104660049248E-3},1.1870697394765542E-3,1.1672064499141652E-3,1.1461851669049455E-3,1.1239695274877102E-3,1.1005222136652555E-3,1.0758049294017737E-3,1.0497783770939413E-3,1.0224022335040333E-3,9.9363512514317673E-4,9.6343460309259018E-4,9.3175711725040032E-4,8.9855798999135714E-4,8.637913892264945E-4,8.2741030084950589E-4,7.8936650055631927E-4,7.4961052502406345E-4,7.0809164243532173E-4,6.6475782233326537E-4,6.1955570479294887E-4,5.7243056889373287E-4,5.2332630047747717E-4,4.72185359176817E-4,4.1894874469749821E-4,3.6355596233840232E-4,3.05944987732543E-4,2.4605223079195442E-4,1.8381249883902764E-4,1.1915895890647578E-4,5.2023099187727449E-5,1.3145951341386741E-18,1.3391780631470674E-18,1.3642206929279175E-18,1.3897316198856695E-18,1.4157196011775315E-18,1.4421935577195513E-18,1.469162577248907E-18,1.4966359174434615E-18,1.5246230090996543E-18,1.5531334593698179E-18,1.5821770550600335E-18,1.6117637659896562E-18,1.6419037484136627E-18,1.6726073485089982E-18,1.7038851059261166E-18,1.7357477574069349E-18,1.7682062404704447E-18,1.801271697167242E-18,1.8349554779042695E-18,1.8692691453410793E-18,1.9042244783589575E-18,1.9398334761042701E-18,1.9761083621074199E-18,2.0130615884788287E-18,2.0507058401833826E-18,2.0890540393948119E-18,2.1281193499314948E-18,2.1679151817752137E-18,2.2084551956744102E-18,2.2497533078335218E-18,2.2918236946900087E-18,2.334680797780712E-18,2.3783393286992114E-18,2.4228142741458867E-18,{"$f":"CA474-CA477","v":2.4681209010724149E-18},2.5142747619224691E-18,2.5612916999704192E-18,2.6091878547598659E-18,2.6579796676438755E-18,2.7076838874288162E-18,2.7583175761237351E-18,2.8098981147972489E-18,2.8624432095439575E-18,2.9159708975624294E-18,2.9704995533468469E-18,3.0260478949944329E-18,{"$f":"CM474-CM477","v":3.0826349906308288E-18},{"$f":"CN474-CN477","v":3.1402802649556254E-18},{"$f":"CO474-CO477","v":3.1990035059102957E-18},{"$f":"CP474-CP477","v":3.2588248714708181E-18},{"$f":"CQ474-CQ477","v":3.3197648965673222E-18}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$24-14.25,0)","v":0},"  years"]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!K$152","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G480<1,J481,J481/G480)","v":0},{"$f":"IF(SUM($J482:J482)+J482<$J481,J482,$J481-SUM($J482:J482))","v":0},{"$f":"IF(SUM($J482:K482)+K482<$J481,K482,$J481-SUM($J482:K482))","v":0},{"$f":"IF(SUM($J482:L482)+L482<$J481,L482,$J481-SUM($J482:L482))","v":0},{"$f":"IF(SUM($J482:M482)+M482<$J481,M482,$J481-SUM($J482:M482))","v":0},{"$f":"IF(SUM($J482:N482)+N482<$J481,N482,$J481-SUM($J482:N482))","v":0},{"$f":"IF(SUM($J482:O482)+O482<$J481,O482,$J481-SUM($J482:O482))","v":0},{"$f":"IF(SUM($J482:P482)+P482<$J481,P482,$J481-SUM($J482:P482))","v":0},{"$f":"IF(SUM($J482:Q482)+Q482<$J481,Q482,$J481-SUM($J482:Q482))","v":0},{"$f":"IF(SUM($J482:R482)+R482<$J481,R482,$J481-SUM($J482:R482))","v":0},{"$f":"IF(SUM($J482:S482)+S482<$J481,S482,$J481-SUM($J482:S482))","v":0},{"$f":"IF(SUM($J482:T482)+T482<$J481,T482,$J481-SUM($J482:T482))","v":0},{"$f":"IF(SUM($J482:U482)+U482<$J481,U482,$J481-SUM($J482:U482))","v":0},{"$f":"IF(SUM($J482:V482)+V482<$J481,V482,$J481-SUM($J482:V482))","v":0},{"$f":"IF(SUM($J482:W482)+W482<$J481,W482,$J481-SUM($J482:W482))","v":0},{"$f":"IF(SUM($J482:X482)+X482<$J481,X482,$J481-SUM($J482:X482))","v":0},{"$f":"IF(SUM($J482:Y482)+Y482<$J481,Y482,$J481-SUM($J482:Y482))","v":0},{"$f":"IF(SUM($J482:Z482)+Z482<$J481,Z482,$J481-SUM($J482:Z482))","v":0},{"$f":"IF(SUM($J482:AA482)+AA482<$J481,AA482,$J481-SUM($J482:AA482))","v":0},{"$f":"IF(SUM($J482:AB482)+AB482<$J481,AB482,$J481-SUM($J482:AB482))","v":0},{"$f":"IF(SUM($J482:AC482)+AC482<$J481,AC482,$J481-SUM($J482:AC482))","v":0},{"$f":"IF(SUM($J482:AD482)+AD482<$J481,AD482,$J481-SUM($J482:AD482))","v":0},{"$f":"IF(SUM($J482:AE482)+AE482<$J481,AE482,$J481-SUM($J482:AE482))","v":0},{"$f":"IF(SUM($J482:AF482)+AF482<$J481,AF482,$J481-SUM($J482:AF482))","v":0},{"$f":"IF(SUM($J482:AG482)+AG482<$J481,AG482,$J481-SUM($J482:AG482))","v":0},{"$f":"IF(SUM($J482:AH482)+AH482<$J481,AH482,$J481-SUM($J482:AH482))","v":0},{"$f":"IF(SUM($J482:AI482)+AI482<$J481,AI482,$J481-SUM($J482:AI482))","v":0},{"$f":"IF(SUM($J482:AJ482)+AJ482<$J481,AJ482,$J481-SUM($J482:AJ482))","v":0},{"$f":"IF(SUM($J482:AK482)+AK482<$J481,AK482,$J481-SUM($J482:AK482))","v":0},{"$f":"IF(SUM($J482:AL482)+AL482<$J481,AL482,$J481-SUM($J482:AL482))","v":0},{"$f":"IF(SUM($J482:AM482)+AM482<$J481,AM482,$J481-SUM($J482:AM482))","v":0},{"$f":"IF(SUM($J482:AN482)+AN482<$J481,AN482,$J481-SUM($J482:AN482))","v":0},{"$f":"IF(SUM($J482:AO482)+AO482<$J481,AO482,$J481-SUM($J482:AO482))","v":0},{"$f":"IF(SUM($J482:AP482)+AP482<$J481,AP482,$J481-SUM($J482:AP482))","v":0},{"$f":"IF(SUM($J482:AQ482)+AQ482<$J481,AQ482,$J481-SUM($J482:AQ482))","v":0},{"$f":"IF(SUM($J482:AR482)+AR482<$J481,AR482,$J481-SUM($J482:AR482))","v":0},{"$f":"IF(SUM($J482:AS482)+AS482<$J481,AS482,$J481-SUM($J482:AS482))","v":0},{"$f":"IF(SUM($J482:AT482)+AT482<$J481,AT482,$J481-SUM($J482:AT482))","v":0},{"$f":"IF(SUM($J482:AU482)+AU482<$J481,AU482,$J481-SUM($J482:AU482))","v":0},{"$f":"IF(SUM($J482:AV482)+AV482<$J481,AV482,$J481-SUM($J482:AV482))","v":0},{"$f":"IF(SUM($J482:AW482)+AW482<$J481,AW482,$J481-SUM($J482:AW482))","v":0},{"$f":"IF(SUM($J482:AX482)+AX482<$J481,AX482,$J481-SUM($J482:AX482))","v":0},{"$f":"IF(SUM($J482:AY482)+AY482<$J481,AY482,$J481-SUM($J482:AY482))","v":0},{"$f":"IF(SUM($J482:AZ482)+AZ482<$J481,AZ482,$J481-SUM($J482:AZ482))","v":0},{"$f":"IF(SUM($J482:BA482)+BA482<$J481,BA482,$J481-SUM($J482:BA482))","v":0},{"$f":"IF(SUM($J482:BB482)+BB482<$J481,BB482,$J481-SUM($J482:BB482))","v":0},{"$f":"IF(SUM($J482:BC482)+BC482<$J481,BC482,$J481-SUM($J482:BC482))","v":0},{"$f":"IF(SUM($J482:BD482)+BD482<$J481,BD482,$J481-SUM($J482:BD482))","v":0},{"$f":"IF(SUM($J482:BE482)+BE482<$J481,BE482,$J481-SUM($J482:BE482))","v":0},{"$f":"IF(SUM($J482:BF482)+BF482<$J481,BF482,$J481-SUM($J482:BF482))","v":0},{"$f":"IF(SUM($J482:BG482)+BG482<$J481,BG482,$J481-SUM($J482:BG482))","v":0},{"$f":"IF(SUM($J482:BH482)+BH482<$J481,BH482,$J481-SUM($J482:BH482))","v":0},{"$f":"IF(SUM($J482:BI482)+BI482<$J481,BI482,$J481-SUM($J482:BI482))","v":0},{"$f":"IF(SUM($J482:BJ482)+BJ482<$J481,BJ482,$J481-SUM($J482:BJ482))","v":0},{"$f":"IF(SUM($J482:BK482)+BK482<$J481,BK482,$J481-SUM($J482:BK482))","v":0},{"$f":"IF(SUM($J482:BL482)+BL482<$J481,BL482,$J481-SUM($J482:BL482))","v":0},{"$f":"IF(SUM($J482:BM482)+BM482<$J481,BM482,$J481-SUM($J482:BM482))","v":0},{"$f":"IF(SUM($J482:BN482)+BN482<$J481,BN482,$J481-SUM($J482:BN482))","v":0},{"$f":"IF(SUM($J482:BO482)+BO482<$J481,BO482,$J481-SUM($J482:BO482))","v":0},{"$f":"IF(SUM($J482:BP482)+BP482<$J481,BP482,$J481-SUM($J482:BP482))","v":0},{"$f":"IF(SUM($J482:BQ482)+BQ482<$J481,BQ482,$J481-SUM($J482:BQ482))","v":0},{"$f":"IF(SUM($J482:BR482)+BR482<$J481,BR482,$J481-SUM($J482:BR482))","v":0},{"$f":"IF(SUM($J482:BS482)+BS482<$J481,BS482,$J481-SUM($J482:BS482))","v":0},{"$f":"IF(SUM($J482:BT482)+BT482<$J481,BT482,$J481-SUM($J482:BT482))","v":0},{"$f":"IF(SUM($J482:BU482)+BU482<$J481,BU482,$J481-SUM($J482:BU482))","v":0},{"$f":"IF(SUM($J482:BV482)+BV482<$J481,BV482,$J481-SUM($J482:BV482))","v":0},{"$f":"IF(SUM($J482:BW482)+BW482<$J481,BW482,$J481-SUM($J482:BW482))","v":0},{"$f":"IF(SUM($J482:BX482)+BX482<$J481,BX482,$J481-SUM($J482:BX482))","v":0},{"$f":"IF(SUM($J482:BY482)+BY482<$J481,BY482,$J481-SUM($J482:BY482))","v":0},{"$f":"IF(SUM($J482:BZ482)+BZ482<$J481,BZ482,$J481-SUM($J482:BZ482))","v":0},{"$f":"IF(SUM($J482:CA482)+CA482<$J481,CA482,$J481-SUM($J482:CA482))","v":0},{"$f":"IF(SUM($J482:CB482)+CB482<$J481,CB482,$J481-SUM($J482:CB482))","v":0},{"$f":"IF(SUM($J482:CC482)+CC482<$J481,CC482,$J481-SUM($J482:CC482))","v":0},{"$f":"IF(SUM($J482:CD482)+CD482<$J481,CD482,$J481-SUM($J482:CD482))","v":0},{"$f":"IF(SUM($J482:CE482)+CE482<$J481,CE482,$J481-SUM($J482:CE482))","v":0},{"$f":"IF(SUM($J482:CF482)+CF482<$J481,CF482,$J481-SUM($J482:CF482))","v":0},{"$f":"IF(SUM($J482:CG482)+CG482<$J481,CG482,$J481-SUM($J482:CG482))","v":0},{"$f":"IF(SUM($J482:CH482)+CH482<$J481,CH482,$J481-SUM($J482:CH482))","v":0},{"$f":"IF(SUM($J482:CI482)+CI482<$J481,CI482,$J481-SUM($J482:CI482))","v":0},{"$f":"IF(SUM($J482:CJ482)+CJ482<$J481,CJ482,$J481-SUM($J482:CJ482))","v":0},{"$f":"IF(SUM($J482:CK482)+CK482<$J481,CK482,$J481-SUM($J482:CK482))","v":0},{"$f":"IF(SUM($J482:CL482)+CL482<$J481,CL482,$J481-SUM($J482:CL482))","v":0},{"$f":"IF(SUM($J482:CM482)+CM482<$J481,CM482,$J481-SUM($J482:CM482))","v":0},{"$f":"IF(SUM($J482:CN482)+CN482<$J481,CN482,$J481-SUM($J482:CN482))","v":0},{"$f":"IF(SUM($J482:CO482)+CO482<$J481,CO482,$J481-SUM($J482:CO482))","v":0},{"$f":"IF(SUM($J482:CP482)+CP482<$J481,CP482,$J481-SUM($J482:CP482))","v":0}]
[]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J481","v":0},{"$f":"J488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J484","v":0},{"$f":"K$5*K484","v":0},{"$f":"L$5*L484","v":0},{"$f":"M$5*M484","v":0},{"$f":"N$5*N484","v":0},{"$f":"O$5*O484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA484","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM484","v":0},{"$f":"CN$5*CN484","v":0},{"$f":"CO$5*CO484","v":0},{"$f":"CP$5*CP484","v":0},{"$f":"CQ$5*CQ484","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J482","v":0},{"$f":"K$6*K482","v":0},{"$f":"L$6*L482","v":0},{"$f":"M$6*M482","v":0},{"$f":"N$6*N482","v":0},{"$f":"O$6*O482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA482","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM482","v":0},{"$f":"CN$6*CN482","v":0},{"$f":"CO$6*CO482","v":0},{"$f":"CP$6*CP482","v":0},{"$f":"CQ$6*CQ482","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J486-J485","v":0},{"$f":"K486-K485","v":0},{"$f":"L486-L485","v":0},{"$f":"M486-M485","v":0},{"$f":"N486-N485","v":0},{"$f":"O486-O485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA486-CA485","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM486-CM485","v":0},{"$f":"CN486-CN485","v":0},{"$f":"CO486-CO485","v":0},{"$f":"CP486-CP485","v":0},{"$f":"CQ486-CQ485","v":0},null,{"$f":"J481","v":0},{"$f":"SUM(J487:CQ487)","v":0},{"$f":"CS487-CT487","v":0}]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J484-J487","v":0},{"$f":"K484-K487","v":0},{"$f":"L484-L487","v":0},{"$f":"M484-M487","v":0},{"$f":"N484-N487","v":0},{"$f":"O484-O487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA484-CA487","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM484-CM487","v":0},{"$f":"CN484-CN487","v":0},{"$f":"CO484-CO487","v":0},{"$f":"CP484-CP487","v":0},{"$f":"CQ484-CQ487","v":0}]
[]
[]
[null,"CAPEX:  Q4 2000",null,null,null,null," Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17-14,0)","v":56},"  years"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!L$145","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G493<1,J494,J494/G493)","v":0},{"$f":"IF(SUM($J495:J495)+J495<$J494,J495,$J494-SUM($J495:J495))","v":0},{"$f":"IF(SUM($J495:K495)+K495<$J494,K495,$J494-SUM($J495:K495))","v":0},{"$f":"IF(SUM($J495:L495)+L495<$J494,L495,$J494-SUM($J495:L495))","v":0},{"$f":"IF(SUM($J495:M495)+M495<$J494,M495,$J494-SUM($J495:M495))","v":0},{"$f":"IF(SUM($J495:N495)+N495<$J494,N495,$J494-SUM($J495:N495))","v":0},{"$f":"IF(SUM($J495:O495)+O495<$J494,O495,$J494-SUM($J495:O495))","v":0},{"$f":"IF(SUM($J495:P495)+P495<$J494,P495,$J494-SUM($J495:P495))","v":0},{"$f":"IF(SUM($J495:Q495)+Q495<$J494,Q495,$J494-SUM($J495:Q495))","v":0},{"$f":"IF(SUM($J495:R495)+R495<$J494,R495,$J494-SUM($J495:R495))","v":0},{"$f":"IF(SUM($J495:S495)+S495<$J494,S495,$J494-SUM($J495:S495))","v":0},{"$f":"IF(SUM($J495:T495)+T495<$J494,T495,$J494-SUM($J495:T495))","v":0},{"$f":"IF(SUM($J495:U495)+U495<$J494,U495,$J494-SUM($J495:U495))","v":0},{"$f":"IF(SUM($J495:V495)+V495<$J494,V495,$J494-SUM($J495:V495))","v":0},{"$f":"IF(SUM($J495:W495)+W495<$J494,W495,$J494-SUM($J495:W495))","v":0},{"$f":"IF(SUM($J495:X495)+X495<$J494,X495,$J494-SUM($J495:X495))","v":0},{"$f":"IF(SUM($J495:Y495)+Y495<$J494,Y495,$J494-SUM($J495:Y495))","v":0},{"$f":"IF(SUM($J495:Z495)+Z495<$J494,Z495,$J494-SUM($J495:Z495))","v":0},{"$f":"IF(SUM($J495:AA495)+AA495<$J494,AA495,$J494-SUM($J495:AA495))","v":0},{"$f":"IF(SUM($J495:AB495)+AB495<$J494,AB495,$J494-SUM($J495:AB495))","v":0},{"$f":"IF(SUM($J495:AC495)+AC495<$J494,AC495,$J494-SUM($J495:AC495))","v":0},{"$f":"IF(SUM($J495:AD495)+AD495<$J494,AD495,$J494-SUM($J495:AD495))","v":0},{"$f":"IF(SUM($J495:AE495)+AE495<$J494,AE495,$J494-SUM($J495:AE495))","v":0},{"$f":"IF(SUM($J495:AF495)+AF495<$J494,AF495,$J494-SUM($J495:AF495))","v":0},{"$f":"IF(SUM($J495:AG495)+AG495<$J494,AG495,$J494-SUM($J495:AG495))","v":0},{"$f":"IF(SUM($J495:AH495)+AH495<$J494,AH495,$J494-SUM($J495:AH495))","v":0},{"$f":"IF(SUM($J495:AI495)+AI495<$J494,AI495,$J494-SUM($J495:AI495))","v":0},{"$f":"IF(SUM($J495:AJ495)+AJ495<$J494,AJ495,$J494-SUM($J495:AJ495))","v":0},{"$f":"IF(SUM($J495:AK495)+AK495<$J494,AK495,$J494-SUM($J495:AK495))","v":0},{"$f":"IF(SUM($J495:AL495)+AL495<$J494,AL495,$J494-SUM($J495:AL495))","v":0},{"$f":"IF(SUM($J495:AM495)+AM495<$J494,AM495,$J494-SUM($J495:AM495))","v":0},{"$f":"IF(SUM($J495:AN495)+AN495<$J494,AN495,$J494-SUM($J495:AN495))","v":0},{"$f":"IF(SUM($J495:AO495)+AO495<$J494,AO495,$J494-SUM($J495:AO495))","v":0},{"$f":"IF(SUM($J495:AP495)+AP495<$J494,AP495,$J494-SUM($J495:AP495))","v":0},{"$f":"IF(SUM($J495:AQ495)+AQ495<$J494,AQ495,$J494-SUM($J495:AQ495))","v":0},{"$f":"IF(SUM($J495:AR495)+AR495<$J494,AR495,$J494-SUM($J495:AR495))","v":0},{"$f":"IF(SUM($J495:AS495)+AS495<$J494,AS495,$J494-SUM($J495:AS495))","v":0},{"$f":"IF(SUM($J495:AT495)+AT495<$J494,AT495,$J494-SUM($J495:AT495))","v":0},{"$f":"IF(SUM($J495:AU495)+AU495<$J494,AU495,$J494-SUM($J495:AU495))","v":0},{"$f":"IF(SUM($J495:AV495)+AV495<$J494,AV495,$J494-SUM($J495:AV495))","v":0},{"$f":"IF(SUM($J495:AW495)+AW495<$J494,AW495,$J494-SUM($J495:AW495))","v":0},{"$f":"IF(SUM($J495:AX495)+AX495<$J494,AX495,$J494-SUM($J495:AX495))","v":0},{"$f":"IF(SUM($J495:AY495)+AY495<$J494,AY495,$J494-SUM($J495:AY495))","v":0},{"$f":"IF(SUM($J495:AZ495)+AZ495<$J494,AZ495,$J494-SUM($J495:AZ495))","v":0},{"$f":"IF(SUM($J495:BA495)+BA495<$J494,BA495,$J494-SUM($J495:BA495))","v":0},{"$f":"IF(SUM($J495:BB495)+BB495<$J494,BB495,$J494-SUM($J495:BB495))","v":0},{"$f":"IF(SUM($J495:BC495)+BC495<$J494,BC495,$J494-SUM($J495:BC495))","v":0},{"$f":"IF(SUM($J495:BD495)+BD495<$J494,BD495,$J494-SUM($J495:BD495))","v":0},{"$f":"IF(SUM($J495:BE495)+BE495<$J494,BE495,$J494-SUM($J495:BE495))","v":0},{"$f":"IF(SUM($J495:BF495)+BF495<$J494,BF495,$J494-SUM($J495:BF495))","v":0},{"$f":"IF(SUM($J495:BG495)+BG495<$J494,BG495,$J494-SUM($J495:BG495))","v":0},{"$f":"IF(SUM($J495:BH495)+BH495<$J494,BH495,$J494-SUM($J495:BH495))","v":0},{"$f":"IF(SUM($J495:BI495)+BI495<$J494,BI495,$J494-SUM($J495:BI495))","v":0},{"$f":"IF(SUM($J495:BJ495)+BJ495<$J494,BJ495,$J494-SUM($J495:BJ495))","v":0},{"$f":"IF(SUM($J495:BK495)+BK495<$J494,BK495,$J494-SUM($J495:BK495))","v":0},{"$f":"IF(SUM($J495:BL495)+BL495<$J494,BL495,$J494-SUM($J495:BL495))","v":0},{"$f":"IF(SUM($J495:BM495)+BM495<$J494,BM495,$J494-SUM($J495:BM495))","v":0},{"$f":"IF(SUM($J495:BN495)+BN495<$J494,BN495,$J494-SUM($J495:BN495))","v":0},{"$f":"IF(SUM($J495:BO495)+BO495<$J494,BO495,$J494-SUM($J495:BO495))","v":0},{"$f":"IF(SUM($J495:BP495)+BP495<$J494,BP495,$J494-SUM($J495:BP495))","v":0},{"$f":"IF(SUM($J495:BQ495)+BQ495<$J494,BQ495,$J494-SUM($J495:BQ495))","v":0},{"$f":"IF(SUM($J495:BR495)+BR495<$J494,BR495,$J494-SUM($J495:BR495))","v":0},{"$f":"IF(SUM($J495:BS495)+BS495<$J494,BS495,$J494-SUM($J495:BS495))","v":0},{"$f":"IF(SUM($J495:BT495)+BT495<$J494,BT495,$J494-SUM($J495:BT495))","v":0},{"$f":"IF(SUM($J495:BU495)+BU495<$J494,BU495,$J494-SUM($J495:BU495))","v":0},{"$f":"IF(SUM($J495:BV495)+BV495<$J494,BV495,$J494-SUM($J495:BV495))","v":0},{"$f":"IF(SUM($J495:BW495)+BW495<$J494,BW495,$J494-SUM($J495:BW495))","v":0},{"$f":"IF(SUM($J495:BX495)+BX495<$J494,BX495,$J494-SUM($J495:BX495))","v":0},{"$f":"IF(SUM($J495:BY495)+BY495<$J494,BY495,$J494-SUM($J495:BY495))","v":0},{"$f":"IF(SUM($J495:BZ495)+BZ495<$J494,BZ495,$J494-SUM($J495:BZ495))","v":0},{"$f":"IF(SUM($J495:CA495)+CA495<$J494,CA495,$J494-SUM($J495:CA495))","v":0},{"$f":"IF(SUM($J495:CB495)+CB495<$J494,CB495,$J494-SUM($J495:CB495))","v":0},{"$f":"IF(SUM($J495:CC495)+CC495<$J494,CC495,$J494-SUM($J495:CC495))","v":0},{"$f":"IF(SUM($J495:CD495)+CD495<$J494,CD495,$J494-SUM($J495:CD495))","v":0},{"$f":"IF(SUM($J495:CE495)+CE495<$J494,CE495,$J494-SUM($J495:CE495))","v":0},{"$f":"IF(SUM($J495:CF495)+CF495<$J494,CF495,$J494-SUM($J495:CF495))","v":0},{"$f":"IF(SUM($J495:CG495)+CG495<$J494,CG495,$J494-SUM($J495:CG495))","v":0},{"$f":"IF(SUM($J495:CH495)+CH495<$J494,CH495,$J494-SUM($J495:CH495))","v":0},{"$f":"IF(SUM($J495:CI495)+CI495<$J494,CI495,$J494-SUM($J495:CI495))","v":0},{"$f":"IF(SUM($J495:CJ495)+CJ495<$J494,CJ495,$J494-SUM($J495:CJ495))","v":0},{"$f":"IF(SUM($J495:CK495)+CK495<$J494,CK495,$J494-SUM($J495:CK495))","v":0},{"$f":"IF(SUM($J495:CL495)+CL495<$J494,CL495,$J494-SUM($J495:CL495))","v":0},{"$f":"IF(SUM($J495:CM495)+CM495<$J494,CM495,$J494-SUM($J495:CM495))","v":0},{"$f":"IF(SUM($J495:CN495)+CN495<$J494,CN495,$J494-SUM($J495:CN495))","v":0},{"$f":"IF(SUM($J495:CO495)+CO495<$J494,CO495,$J494-SUM($J495:CO495))","v":0},{"$f":"IF(SUM($J495:CP495)+CP495<$J494,CP495,$J494-SUM($J495:CP495))","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J494","v":0},{"$f":"J501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J497","v":0},{"$f":"K$5*K497","v":0},{"$f":"L$5*L497","v":0},{"$f":"M$5*M497","v":0},{"$f":"N$5*N497","v":0},{"$f":"O$5*O497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA497","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM497","v":0},{"$f":"CN$5*CN497","v":0},{"$f":"CO$5*CO497","v":0},{"$f":"CP$5*CP497","v":0},{"$f":"CQ$5*CQ497","v":0}]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J495","v":0},{"$f":"K$6*K495","v":0},{"$f":"L$6*L495","v":0},{"$f":"M$6*M495","v":0},{"$f":"N$6*N495","v":0},{"$f":"O$6*O495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA495","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM495","v":0},{"$f":"CN$6*CN495","v":0},{"$f":"CO$6*CO495","v":0},{"$f":"CP$6*CP495","v":0},{"$f":"CQ$6*CQ495","v":0}]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J499-J498","v":0},{"$f":"K499-K498","v":0},{"$f":"L499-L498","v":0},{"$f":"M499-M498","v":0},{"$f":"N499-N498","v":0},{"$f":"O499-O498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA499-CA498","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM499-CM498","v":0},{"$f":"CN499-CN498","v":0},{"$f":"CO499-CO498","v":0},{"$f":"CP499-CP498","v":0},{"$f":"CQ499-CQ498","v":0},null,{"$f":"J494","v":0},{"$f":"SUM(J500:CQ500)","v":0},{"$f":"CS500-CT500","v":0}]
[]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J507-J510","v":0},{"$f":"K507-K510","v":0},{"$f":"L507-L510","v":0},{"$f":"M507-M510","v":0},{"$f":"N507-N510","v":0},{"$f":"O507-O510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA507-CA510","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM507-CM510","v":0},{"$f":"CN507-CN510","v":0},{"$f":"CO507-CO510","v":0},{"$f":"CP507-CP510","v":0},{"$f":"CQ507-CQ510","v":0}]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!L$148","v":2.1364831999999934E-2}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J529-J528","v":9.9709230018761369E-4},{"$f":"K529-K528","v":1.0772605253283264E-3},{"$f":"L529-L528","v":1.0359237842401479E-3},{"$f":"M529-M528","v":1.0890948585133174E-3},{"$f":"N529-N528","v":1.1362104416961297E-3},{"$f":"O529-O528","v":1.1847073021089055E-3},1.2346206236717627E-3,1.2859864231645961E-3,1.3388415690725698E-3,1.3932238008451854E-3,1.4491717485778076E-3,1.5067249531247125E-3,1.5659238866529116E-3,1.6268099736462067E-3,1.6894256123691277E-3,1.7538141968005932E-3,-4.3387602538524919E-19,-4.4198950705995339E-19,-4.5025471084197452E-19,-4.5867447393471945E-19,-4.6725168659729873E-19,-4.759892931366682E-19,-4.8489029291832389E-19,-4.9395774139589647E-19,-5.0319475115999975E-19,-5.1260449300669173E-19,-5.221901970259169E-19,-5.3195515371030163E-19,-5.4190271508468429E-19,-5.5203629585676787E-19,-5.6235937458928945E-19,-5.7287549489410922E-19,-5.8358826664862906E-19,-5.9450136723495842E-19,-6.0561854280225217E-19,-6.1694360955265426E-19,-6.2848045505128884E-19,-6.4023303956074793E-19,-6.522053974005339E-19,-6.6440163833192387E-19,-6.768259489687309E-19,-6.8948259421444614E-19,-7.023759187262563E-19,-7.1551034840643732E-19,-7.2889039192163766E-19,-7.4252064225057237E-19,-7.5640577826065801E-19,-7.7055056631413239E-19,-7.8495986190420669E-19,-7.9963861132181537E-19,-8.1459185335353331E-19,-8.2982472101124439E-19,-8.4534244329415458E-19,-8.6115034698375532E-19,-8.772538584723515E-19,-8.9365850562578441E-19,-9.1036991968098659E-19,-9.2739383717902116E-19,-9.4473610193426869E-19,-9.6240266704043956E-19,-9.8039959691409582E-19,-9.9873306937638926E-19,-1.0174093777737277E-18,-1.0364349331380964E-18,-1.0558162663877787E-18,-1.0755600305692304E-18,-1.0956730031408749E-18,-1.1161620882996093E-18,-1.137034319350812E-18,{"$f":"CA529-CA528","v":-1.1582968611226723E-18},-1.1799570124256662E-18,-1.2020222085580262E-18,-1.2245000238580613E-18,-1.2473981743042071E-18,-1.2707245201636958E-18,-1.294487068690757E-18,-1.318693976875274E-18,-1.3433535542428417E-18,-1.3684742657071828E-18,-1.3940647344759071E-18,-1.4201337450106065E-18,{"$f":"CM529-CM528","v":-1.446690246042305E-18},{"$f":"CN529-CN528","v":-1.4737433536432961E-18},{"$f":"CO529-CO528","v":-1.5013023543564256E-18},{"$f":"CP529-CP528","v":-1.529376708382891E-18},{"$f":"CQ529-CQ528","v":-1.5579760528296509E-18},null,{"$f":"J524","v":2.1364831999999934E-2},{"$f":"SUM(J530:CQ530)","v":2.1364831999999914E-2},{"$f":"CS530-CT530","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J535","v":0},{"$f":"K$6*K535","v":0},{"$f":"L$6*L535","v":0},{"$f":"M$6*M535","v":0},{"$f":"N$6*N535","v":0},{"$f":"O$6*O535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA535","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM535","v":0},{"$f":"CN$6*CN535","v":0},{"$f":"CO$6*CO535","v":0},{"$f":"CP$6*CP535","v":0},{"$f":"CQ$6*CQ535","v":0}]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!L$150","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J557","v":2.2162694183864961E-5},{"$f":"K$5*K557","v":1.9152945590994404E-5},{"$f":"L$5*L557","v":2.4420005628517773E-5},{"$f":"M$5*M557","v":2.3659671310412764E-5},{"$f":"N$5*N557","v":2.337174028016241E-5},{"$f":"O$5*O557","v":2.306476707892015E-5},2.2738140216092865E-5,2.2391231990196005E-5,2.2023398096398442E-5,2.1633977225058199E-5,2.1222290651049497E-5,2.0787641813677043E-5,2.032931588696909E-5,1.9846579340136437E-5,1.9338679487979727E-5,1.8804844031022907E-5,1.8244280585145748E-5,1.7656176200483578E-5,1.703969686935722E-5,1.6393987022991192E-5,1.5718169016772828E-5,1.5011342603799825E-5,1.4272584396458158E-5,1.350094731576679E-5,1.2695460028219968E-5,1.1855126369852044E-5,1.0978924757243894E-5,1.0065807585183921E-5,9.1147006106905475E-6,8.1245023230966591E-6,7.0940832998902063E-6,6.0222855479984682E-6,4.907921830196841E-6,3.7497749763161524E-6,2.5465971789155253E-6,1.2971092730806468E-6,2.6610387070941103E-20,2.7108001309167699E-20,2.7614920933649131E-20,2.8131319955108373E-20,2.8657375638268897E-20,2.9193268562704525E-20,2.97391826848271E-20,3.0295305401033367E-20,3.0861827612032692E-20,3.1438943788377706E-20,3.2026852037220368E-20,3.262575417031639E-20,3.3235855773301309E-20,3.3857366276262046E-20,3.4490499025628141E-20,3.5135471357407391E-20,3.5792504671790906E-20,3.6461824509153399E-20,3.7143660627474569E-20,3.7838247081208349E-20,3.8545822301626938E-20,3.9266629178667366E-20,4.0000915144308443E-20,4.0748932257507011E-20,4.151093729072239E-20,4.2287191818058897E-20,4.3077962305056598E-20,4.3883520200161159E-20,4.4704142027904173E-20,4.5540109483825981E-20,4.6391709531173528E-20,4.7259234499406471E-20,4.8142982184545369E-20,{"$f":"CA$5*CA557","v":4.9043255951396367E-20},4.9960364837687479E-20,5.0894623660152233E-20,5.1846353122597077E-20,5.2815879925989643E-20,5.3803536880605647E-20,5.4809663020272974E-20,5.5834603718752082E-20,5.6878710808292747E-20,5.7942342700407822E-20,5.9025864508905446E-20,6.0129648175221977E-20,{"$f":"CM$5*CM557","v":6.125407259609863E-20},{"$f":"CN$5*CN557","v":6.2399523753645679E-20},{"$f":"CO$5*CO557","v":6.3566394847838852E-20},{"$f":"CP$5*CP557","v":6.4755086431493439E-20},{"$f":"CQ$5*CQ557","v":6.5966006547762373E-20}]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J555","v":3.7074630393996252E-5},{"$f":"K$6*K555","v":3.7621857410881807E-5},{"$f":"L$6*L555","v":3.8340092870544096E-5},{"$f":"M$6*M555","v":3.9057052607223267E-5},{"$f":"N$6*N555","v":3.9787419490978335E-5},{"$f":"O$6*O555","v":4.0531444235459625E-5},4.1289382242662717E-5,4.2061493690600508E-5,4.2848043622614737E-5,4.3649302038357631E-5,4.4465543986474913E-5,4.5297049659021995E-5,4.6144104487645706E-5,4.7006999241564679E-5,4.7886030127381928E-5,4.8781498890763972E-5,4.9693712920021256E-5,5.0622985351625655E-5,5.1569635177701052E-5,5.2533987355524055E-5,5.3516372919072352E-5,5.4517129092659E-5,5.5536599406691719E-5,5.6575133815596854E-5,5.7633088817948515E-5,5.871082757884415E-5,5.9808720054568529E-5,6.0927143119588956E-5,6.2066480695925269E-5,6.322712388493906E-5,6.4409471101587427E-5,6.5613928211187108E-5,6.6840908668736301E-5,6.8090833660841674E-5,6.9364132250299411E-5,7.066124152338119E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA555","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM555","v":0},{"$f":"CN$6*CN555","v":0},{"$f":"CO$6*CO555","v":0},{"$f":"CP$6*CP555","v":0},{"$f":"CQ$6*CQ555","v":0}]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J567","v":0},{"$f":"K$5*K567","v":0},{"$f":"L$5*L567","v":0},{"$f":"M$5*M567","v":0},{"$f":"N$5*N567","v":0},{"$f":"O$5*O567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA567","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM567","v":0},{"$f":"CN$5*CN567","v":0},{"$f":"CO$5*CO567","v":0},{"$f":"CP$5*CP567","v":0},{"$f":"CQ$5*CQ567","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G576<1,J577,J577/G576)","v":0},{"$f":"IF(SUM($J578:J578)+J578<$J577,J578,$J577-SUM($J578:J578))","v":0},{"$f":"IF(SUM($J578:K578)+K578<$J577,K578,$J577-SUM($J578:K578))","v":0},{"$f":"IF(SUM($J578:L578)+L578<$J577,L578,$J577-SUM($J578:L578))","v":0},{"$f":"IF(SUM($J578:M578)+M578<$J577,M578,$J577-SUM($J578:M578))","v":0},{"$f":"IF(SUM($J578:N578)+N578<$J577,N578,$J577-SUM($J578:N578))","v":0},{"$f":"IF(SUM($J578:O578)+O578<$J577,O578,$J577-SUM($J578:O578))","v":0},{"$f":"IF(SUM($J578:P578)+P578<$J577,P578,$J577-SUM($J578:P578))","v":0},{"$f":"IF(SUM($J578:Q578)+Q578<$J577,Q578,$J577-SUM($J578:Q578))","v":0},{"$f":"IF(SUM($J578:R578)+R578<$J577,R578,$J577-SUM($J578:R578))","v":0},{"$f":"IF(SUM($J578:S578)+S578<$J577,S578,$J577-SUM($J578:S578))","v":0},{"$f":"IF(SUM($J578:T578)+T578<$J577,T578,$J577-SUM($J578:T578))","v":0},{"$f":"IF(SUM($J578:U578)+U578<$J577,U578,$J577-SUM($J578:U578))","v":0},{"$f":"IF(SUM($J578:V578)+V578<$J577,V578,$J577-SUM($J578:V578))","v":0},{"$f":"IF(SUM($J578:W578)+W578<$J577,W578,$J577-SUM($J578:W578))","v":0},{"$f":"IF(SUM($J578:X578)+X578<$J577,X578,$J577-SUM($J578:X578))","v":0},{"$f":"IF(SUM($J578:Y578)+Y578<$J577,Y578,$J577-SUM($J578:Y578))","v":0},{"$f":"IF(SUM($J578:Z578)+Z578<$J577,Z578,$J577-SUM($J578:Z578))","v":0},{"$f":"IF(SUM($J578:AA578)+AA578<$J577,AA578,$J577-SUM($J578:AA578))","v":0},{"$f":"IF(SUM($J578:AB578)+AB578<$J577,AB578,$J577-SUM($J578:AB578))","v":0},{"$f":"IF(SUM($J578:AC578)+AC578<$J577,AC578,$J577-SUM($J578:AC578))","v":0},{"$f":"IF(SUM($J578:AD578)+AD578<$J577,AD578,$J577-SUM($J578:AD578))","v":0},{"$f":"IF(SUM($J578:AE578)+AE578<$J577,AE578,$J577-SUM($J578:AE578))","v":0},{"$f":"IF(SUM($J578:AF578)+AF578<$J577,AF578,$J577-SUM($J578:AF578))","v":0},{"$f":"IF(SUM($J578:AG578)+AG578<$J577,AG578,$J577-SUM($J578:AG578))","v":0},{"$f":"IF(SUM($J578:AH578)+AH578<$J577,AH578,$J577-SUM($J578:AH578))","v":0},{"$f":"IF(SUM($J578:AI578)+AI578<$J577,AI578,$J577-SUM($J578:AI578))","v":0},{"$f":"IF(SUM($J578:AJ578)+AJ578<$J577,AJ578,$J577-SUM($J578:AJ578))","v":0},{"$f":"IF(SUM($J578:AK578)+AK578<$J577,AK578,$J577-SUM($J578:AK578))","v":0},{"$f":"IF(SUM($J578:AL578)+AL578<$J577,AL578,$J577-SUM($J578:AL578))","v":0},{"$f":"IF(SUM($J578:AM578)+AM578<$J577,AM578,$J577-SUM($J578:AM578))","v":0},{"$f":"IF(SUM($J578:AN578)+AN578<$J577,AN578,$J577-SUM($J578:AN578))","v":0},{"$f":"IF(SUM($J578:AO578)+AO578<$J577,AO578,$J577-SUM($J578:AO578))","v":0},{"$f":"IF(SUM($J578:AP578)+AP578<$J577,AP578,$J577-SUM($J578:AP578))","v":0},{"$f":"IF(SUM($J578:AQ578)+AQ578<$J577,AQ578,$J577-SUM($J578:AQ578))","v":0},{"$f":"IF(SUM($J578:AR578)+AR578<$J577,AR578,$J577-SUM($J578:AR578))","v":0},{"$f":"IF(SUM($J578:AS578)+AS578<$J577,AS578,$J577-SUM($J578:AS578))","v":0},{"$f":"IF(SUM($J578:AT578)+AT578<$J577,AT578,$J577-SUM($J578:AT578))","v":0},{"$f":"IF(SUM($J578:AU578)+AU578<$J577,AU578,$J577-SUM($J578:AU578))","v":0},{"$f":"IF(SUM($J578:AV578)+AV578<$J577,AV578,$J577-SUM($J578:AV578))","v":0},{"$f":"IF(SUM($J578:AW578)+AW578<$J577,AW578,$J577-SUM($J578:AW578))","v":0},{"$f":"IF(SUM($J578:AX578)+AX578<$J577,AX578,$J577-SUM($J578:AX578))","v":0},{"$f":"IF(SUM($J578:AY578)+AY578<$J577,AY578,$J577-SUM($J578:AY578))","v":0},{"$f":"IF(SUM($J578:AZ578)+AZ578<$J577,AZ578,$J577-SUM($J578:AZ578))","v":0},{"$f":"IF(SUM($J578:BA578)+BA578<$J577,BA578,$J577-SUM($J578:BA578))","v":0},{"$f":"IF(SUM($J578:BB578)+BB578<$J577,BB578,$J577-SUM($J578:BB578))","v":0},{"$f":"IF(SUM($J578:BC578)+BC578<$J577,BC578,$J577-SUM($J578:BC578))","v":0},{"$f":"IF(SUM($J578:BD578)+BD578<$J577,BD578,$J577-SUM($J578:BD578))","v":0},{"$f":"IF(SUM($J578:BE578)+BE578<$J577,BE578,$J577-SUM($J578:BE578))","v":0},{"$f":"IF(SUM($J578:BF578)+BF578<$J577,BF578,$J577-SUM($J578:BF578))","v":0},{"$f":"IF(SUM($J578:BG578)+BG578<$J577,BG578,$J577-SUM($J578:BG578))","v":0},{"$f":"IF(SUM($J578:BH578)+BH578<$J577,BH578,$J577-SUM($J578:BH578))","v":0},{"$f":"IF(SUM($J578:BI578)+BI578<$J577,BI578,$J577-SUM($J578:BI578))","v":0},{"$f":"IF(SUM($J578:BJ578)+BJ578<$J577,BJ578,$J577-SUM($J578:BJ578))","v":0},{"$f":"IF(SUM($J578:BK578)+BK578<$J577,BK578,$J577-SUM($J578:BK578))","v":0},{"$f":"IF(SUM($J578:BL578)+BL578<$J577,BL578,$J577-SUM($J578:BL578))","v":0},{"$f":"IF(SUM($J578:BM578)+BM578<$J577,BM578,$J577-SUM($J578:BM578))","v":0},{"$f":"IF(SUM($J578:BN578)+BN578<$J577,BN578,$J577-SUM($J578:BN578))","v":0},{"$f":"IF(SUM($J578:BO578)+BO578<$J577,BO578,$J577-SUM($J578:BO578))","v":0},{"$f":"IF(SUM($J578:BP578)+BP578<$J577,BP578,$J577-SUM($J578:BP578))","v":0},{"$f":"IF(SUM($J578:BQ578)+BQ578<$J577,BQ578,$J577-SUM($J578:BQ578))","v":0},{"$f":"IF(SUM($J578:BR578)+BR578<$J577,BR578,$J577-SUM($J578:BR578))","v":0},{"$f":"IF(SUM($J578:BS578)+BS578<$J577,BS578,$J577-SUM($J578:BS578))","v":0},{"$f":"IF(SUM($J578:BT578)+BT578<$J577,BT578,$J577-SUM($J578:BT578))","v":0},{"$f":"IF(SUM($J578:BU578)+BU578<$J577,BU578,$J577-SUM($J578:BU578))","v":0},{"$f":"IF(SUM($J578:BV578)+BV578<$J577,BV578,$J577-SUM($J578:BV578))","v":0},{"$f":"IF(SUM($J578:BW578)+BW578<$J577,BW578,$J577-SUM($J578:BW578))","v":0},{"$f":"IF(SUM($J578:BX578)+BX578<$J577,BX578,$J577-SUM($J578:BX578))","v":0},{"$f":"IF(SUM($J578:BY578)+BY578<$J577,BY578,$J577-SUM($J578:BY578))","v":0},{"$f":"IF(SUM($J578:BZ578)+BZ578<$J577,BZ578,$J577-SUM($J578:BZ578))","v":0},{"$f":"IF(SUM($J578:CA578)+CA578<$J577,CA578,$J577-SUM($J578:CA578))","v":0},{"$f":"IF(SUM($J578:CB578)+CB578<$J577,CB578,$J577-SUM($J578:CB578))","v":0},{"$f":"IF(SUM($J578:CC578)+CC578<$J577,CC578,$J577-SUM($J578:CC578))","v":0},{"$f":"IF(SUM($J578:CD578)+CD578<$J577,CD578,$J577-SUM($J578:CD578))","v":0},{"$f":"IF(SUM($J578:CE578)+CE578<$J577,CE578,$J577-SUM($J578:CE578))","v":0},{"$f":"IF(SUM($J578:CF578)+CF578<$J577,CF578,$J577-SUM($J578:CF578))","v":0},{"$f":"IF(SUM($J578:CG578)+CG578<$J577,CG578,$J577-SUM($J578:CG578))","v":0},{"$f":"IF(SUM($J578:CH578)+CH578<$J577,CH578,$J577-SUM($J578:CH578))","v":0},{"$f":"IF(SUM($J578:CI578)+CI578<$J577,CI578,$J577-SUM($J578:CI578))","v":0},{"$f":"IF(SUM($J578:CJ578)+CJ578<$J577,CJ578,$J577-SUM($J578:CJ578))","v":0},{"$f":"IF(SUM($J578:CK578)+CK578<$J577,CK578,$J577-SUM($J578:CK578))","v":0},{"$f":"IF(SUM($J578:CL578)+CL578<$J577,CL578,$J577-SUM($J578:CL578))","v":0},{"$f":"IF(SUM($J578:CM578)+CM578<$J577,CM578,$J577-SUM($J578:CM578))","v":0},{"$f":"IF(SUM($J578:CN578)+CN578<$J577,CN578,$J577-SUM($J578:CN578))","v":0},{"$f":"IF(SUM($J578:CO578)+CO578<$J577,CO578,$J577-SUM($J578:CO578))","v":0},{"$f":"IF(SUM($J578:CP578)+CP578<$J577,CP578,$J577-SUM($J578:CP578))","v":0}]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J590","v":0},{"$f":"K$5*K590","v":0},{"$f":"L$5*L590","v":0},{"$f":"M$5*M590","v":0},{"$f":"N$5*N590","v":0},{"$f":"O$5*O590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM590","v":0},{"$f":"CN$5*CN590","v":0},{"$f":"CO$5*CO590","v":0},{"$f":"CP$5*CP590","v":0},{"$f":"CQ$5*CQ590","v":0}]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!M$147","v":1.0923673271874965}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20-13.75,0)","v":16.25},"  years"]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J610","v":2.2212889481707269E-4},{"$f":"K$5*K610","v":1.8529726610381442E-4},{"$f":"L$5*L610","v":2.2725494623592729E-4},{"$f":"M$5*M610","v":2.1093190881986119E-4},{"$f":"N$5*N610","v":1.9865925358914787E-4},{"$f":"O$5*O610","v":1.8585384027361069E-4},1.7250003534568479E-4,1.5858180688404919E-4,1.440827151405884E-4,1.2898590289387289E-4,1.132740855844727E-4,9.6929541227317988E-5,7.9934100096217662E-5,6.2269134175542391E-5,4.3915546373971229E-5,2.4853759495091463E-5,5.0637049595300777E-6,3.2439329000766295E-20,3.3045944453080624E-20,3.3663903614353229E-20,3.4293418611941636E-20,3.4934705539984944E-20,3.5587984533582667E-20,3.6253479844360663E-20,3.6931419917450209E-20,3.762203746990653E-20,3.8325569570593785E-20,3.9042257721563886E-20,3.9772347940957133E-20,4.0516090847453032E-20,4.1273741746300407E-20,4.2045560716956224E-20,4.2831812702363313E-20,4.3632767599897506E-20,4.4448700354015591E-20,4.5279891050635688E-20,4.6126625013282571E-20,4.6989192901030957E-20,4.7867890808280237E-20,4.8763020366395075E-20,4.9674888847246663E-20,5.0603809268690176E-20,5.1550100502014687E-20,5.251408738140236E-20,5.3496100815434581E-20,5.4496477900683205E-20,5.5515562037425992E-20,5.6553703047525854E-20,5.7611257294514585E-20,5.8688587805922011E-20,5.9786064397892752E-20,6.0904063802133347E-20,6.204296979523324E-20,6.3203173330404094E-20,6.4385072671682656E-20,6.5589073530643127E-20,6.6815589205666147E-20,6.8065040723812102E-20,6.9337856985347396E-20,7.0634474910973382E-20,7.1955339591808588E-20,7.3300904442175415E-20,7.4671631355244091E-20,7.606799086158715E-20,7.7490462290698831E-20,7.8939533935534906E-20,8.0415703220129406E-20,8.191947687034583E-20,8.345137108782129E-20,{"$f":"CA$5*CA610","v":8.501191172716355E-20},8.6601634476461518E-20,8.822108504117135E-20,8.9870819331441246E-20,9.1551403652939195E-20,9.3263414901249161E-20,9.5007440759902527E-20,9.6784079902112708E-20,9.8593942196282222E-20,1.004376489153527E-19,1.0231583295006979E-19,1.0422913902623609E-19,{"$f":"CM$5*CM610","v":1.0617822392602671E-19},{"$f":"CN$5*CN610","v":1.081637567134434E-19},{"$f":"CO$5*CO610","v":1.101864189639848E-19},{"$f":"CP$5*CP610","v":1.1224690499861131E-19},{"$f":"CQ$5*CQ610","v":1.1434592212208534E-19}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$22-13.75,0)","v":1.25},"  years"]
[]
[]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J650-J653","v":0},{"$f":"K650-K653","v":0},{"$f":"L650-L653","v":0},{"$f":"M650-M653","v":0},{"$f":"N650-N653","v":0},{"$f":"O650-O653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA650-CA653","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM650-CM653","v":0},{"$f":"CN650-CN653","v":0},{"$f":"CO650-CO653","v":0},{"$f":"CP650-CP653","v":0},{"$f":"CQ650-CQ653","v":0}]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J663","v":0},{"$f":"K$5*K663","v":0},{"$f":"L$5*L663","v":0},{"$f":"M$5*M663","v":0},{"$f":"N$5*N663","v":0},{"$f":"O$5*O663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA663","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM663","v":0},{"$f":"CN$5*CN663","v":0},{"$f":"CO$5*CO663","v":0},{"$f":"CP$5*CP663","v":0},{"$f":"CQ$5*CQ663","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J670","v":0},{"$f":"J677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J690","v":1.3357350874999948E-2},{"$f":"J697","v":1.2759691250312646E-2},1.2112669648999328E-2,1.1492607281074063E-2,1.084029540484273E-2,1.0159568214600227E-2,9.4495910845425347E-3,8.7095081104117209E-3,7.9384416055420601E-3,7.1354915854991447E-3,6.299735241061582E-3,5.4302263992895214E-3,4.5259949724187395E-3,3.5860463943134225E-3,2.6093610442050616E-3,1.5948936574390208E-3,5.4157272294438181E-4,1.5504091066542713E-17,1.5794017569487063E-17,1.6089365698036471E-17,1.6390236836589753E-17,1.6696734265433982E-17,1.7008963196197599E-17,1.7327030807966495E-17,1.765104628407547E-17,1.798112084958768E-17,1.8317367809474969E-17,1.8659902587512152E-17,1.9008842765898629E-17,1.9364308125620935E-17,1.9726420687570046E-17,2.0095304754427607E-17,2.0471086953335402E-17,{"$f":"AP697","v":2.0853896279362774E-17},2.1243864139786859E-17,2.1641124399200872E-17,2.2045813425465928E-17,2.245807013652214E-17,2.2878036048075105E-17,2.330585532217411E-17,2.3741674816698766E-17,2.4185644135771034E-17,2.4637915681109951E-17,2.5098644704346708E-17,2.5567989360317992E-17,2.6046110761355939E-17,2.6533173032593294E-17,2.7029343368302788E-17,2.753479208929005E-17,2.8049692701359773E-17,2.8574221954875198E-17,2.9108559905431361E-17,2.9652889975662928E-17,3.0207399018207822E-17,3.0772277379848308E-17,3.134771896685147E-17,3.1933921311531593E-17,3.2531085640057232E-17,3.3139416941526305E-17,3.3759124038332848E-17,3.4390419657849672E-17,3.5033520505451458E-17,3.5688647338903402E-17,3.6356025044140898E-17,3.7035882712466332E-17,{"$f":"BV697","v":3.7728453719189453E-17},3.8433975803738294E-17,3.9152691151268198E-17,3.9884846475796911E-17,4.0630693104894313E-17,4.1390487065955835E-17,4.216448917408921E-17,4.2952965121644678E-17,4.3756185569419435E-17,4.457442623956758E-17,4.5407968010247495E-17,4.6257097012039121E-17,4.7122104726164254E-17,4.8003288084543524E-17,4.8900949571724486E-17,4.9815397328715733E-17,5.0746945258762715E-17,5.1695913135101577E-17,5.2662626710727978E-17,5.3647417830218589E-17,5.4650624543643679E-17]
[]
[]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G719<1,J720,J720/G719)","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:J721)+J721<$J720,J721,$J720-SUM($J721:J721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:K721)+K721<$J720,K721,$J720-SUM($J721:K721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:L721)+L721<$J720,L721,$J720-SUM($J721:L721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:M721)+M721<$J720,M721,$J720-SUM($J721:M721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:N721)+N721<$J720,N721,$J720-SUM($J721:N721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:O721)+O721<$J720,O721,$J720-SUM($J721:O721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:P721)+P721<$J720,P721,$J720-SUM($J721:P721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:Q721)+Q721<$J720,Q721,$J720-SUM($J721:Q721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:R721)+R721<$J720,R721,$J720-SUM($J721:R721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:S721)+S721<$J720,S721,$J720-SUM($J721:S721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:T721)+T721<$J720,T721,$J720-SUM($J721:T721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:U721)+U721<$J720,U721,$J720-SUM($J721:U721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:V721)+V721<$J720,V721,$J720-SUM($J721:V721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:W721)+W721<$J720,W721,$J720-SUM($J721:W721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:X721)+X721<$J720,X721,$J720-SUM($J721:X721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:Y721)+Y721<$J720,Y721,$J720-SUM($J721:Y721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:Z721)+Z721<$J720,Z721,$J720-SUM($J721:Z721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AA721)+AA721<$J720,AA721,$J720-SUM($J721:AA721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AB721)+AB721<$J720,AB721,$J720-SUM($J721:AB721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AC721)+AC721<$J720,AC721,$J720-SUM($J721:AC721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AD721)+AD721<$J720,AD721,$J720-SUM($J721:AD721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AE721)+AE721<$J720,AE721,$J720-SUM($J721:AE721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AF721)+AF721<$J720,AF721,$J720-SUM($J721:AF721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AG721)+AG721<$J720,AG721,$J720-SUM($J721:AG721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AH721)+AH721<$J720,AH721,$J720-SUM($J721:AH721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AI721)+AI721<$J720,AI721,$J720-SUM($J721:AI721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AJ721)+AJ721<$J720,AJ721,$J720-SUM($J721:AJ721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AK721)+AK721<$J720,AK721,$J720-SUM($J721:AK721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AL721)+AL721<$J720,AL721,$J720-SUM($J721:AL721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AM721)+AM721<$J720,AM721,$J720-SUM($J721:AM721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AN721)+AN721<$J720,AN721,$J720-SUM($J721:AN721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AO721)+AO721<$J720,AO721,$J720-SUM($J721:AO721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AP721)+AP721<$J720,AP721,$J720-SUM($J721:AP721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AQ721)+AQ721<$J720,AQ721,$J720-SUM($J721:AQ721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AR721)+AR721<$J720,AR721,$J720-SUM($J721:AR721))","v":2.1340900000000001E-5},{"$f":"IF(SUM($J721:AS721)+AS721<$J720,AS721,$J720-SUM($J721:AS721))","v":1.0670450000000212E-5},{"$f":"IF(SUM($J721:AT721)+AT721<$J720,AT721,$J720-SUM($J721:AT721))","v":0},{"$f":"IF(SUM($J721:AU721)+AU721<$J720,AU721,$J720-SUM($J721:AU721))","v":0},{"$f":"IF(SUM($J721:AV721)+AV721<$J720,AV721,$J720-SUM($J721:AV721))","v":0},{"$f":"IF(SUM($J721:AW721)+AW721<$J720,AW721,$J720-SUM($J721:AW721))","v":0},{"$f":"IF(SUM($J721:AX721)+AX721<$J720,AX721,$J720-SUM($J721:AX721))","v":0},{"$f":"IF(SUM($J721:AY721)+AY721<$J720,AY721,$J720-SUM($J721:AY721))","v":0},{"$f":"IF(SUM($J721:AZ721)+AZ721<$J720,AZ721,$J720-SUM($J721:AZ721))","v":0},{"$f":"IF(SUM($J721:BA721)+BA721<$J720,BA721,$J720-SUM($J721:BA721))","v":0},{"$f":"IF(SUM($J721:BB721)+BB721<$J720,BB721,$J720-SUM($J721:BB721))","v":0},{"$f":"IF(SUM($J721:BC721)+BC721<$J720,BC721,$J720-SUM($J721:BC721))","v":0},{"$f":"IF(SUM($J721:BD721)+BD721<$J720,BD721,$J720-SUM($J721:BD721))","v":0},{"$f":"IF(SUM($J721:BE721)+BE721<$J720,BE721,$J720-SUM($J721:BE721))","v":0},{"$f":"IF(SUM($J721:BF721)+BF721<$J720,BF721,$J720-SUM($J721:BF721))","v":0},{"$f":"IF(SUM($J721:BG721)+BG721<$J720,BG721,$J720-SUM($J721:BG721))","v":0},{"$f":"IF(SUM($J721:BH721)+BH721<$J720,BH721,$J720-SUM($J721:BH721))","v":0},{"$f":"IF(SUM($J721:BI721)+BI721<$J720,BI721,$J720-SUM($J721:BI721))","v":0},{"$f":"IF(SUM($J721:BJ721)+BJ721<$J720,BJ721,$J720-SUM($J721:BJ721))","v":0},{"$f":"IF(SUM($J721:BK721)+BK721<$J720,BK721,$J720-SUM($J721:BK721))","v":0},{"$f":"IF(SUM($J721:BL721)+BL721<$J720,BL721,$J720-SUM($J721:BL721))","v":0},{"$f":"IF(SUM($J721:BM721)+BM721<$J720,BM721,$J720-SUM($J721:BM721))","v":0},{"$f":"IF(SUM($J721:BN721)+BN721<$J720,BN721,$J720-SUM($J721:BN721))","v":0},{"$f":"IF(SUM($J721:BO721)+BO721<$J720,BO721,$J720-SUM($J721:BO721))","v":0},{"$f":"IF(SUM($J721:BP721)+BP721<$J720,BP721,$J720-SUM($J721:BP721))","v":0},{"$f":"IF(SUM($J721:BQ721)+BQ721<$J720,BQ721,$J720-SUM($J721:BQ721))","v":0},{"$f":"IF(SUM($J721:BR721)+BR721<$J720,BR721,$J720-SUM($J721:BR721))","v":0},{"$f":"IF(SUM($J721:BS721)+BS721<$J720,BS721,$J720-SUM($J721:BS721))","v":0},{"$f":"IF(SUM($J721:BT721)+BT721<$J720,BT721,$J720-SUM($J721:BT721))","v":0},{"$f":"IF(SUM($J721:BU721)+BU721<$J720,BU721,$J720-SUM($J721:BU721))","v":0},{"$f":"IF(SUM($J721:BV721)+BV721<$J720,BV721,$J720-SUM($J721:BV721))","v":0},{"$f":"IF(SUM($J721:BW721)+BW721<$J720,BW721,$J720-SUM($J721:BW721))","v":0},{"$f":"IF(SUM($J721:BX721)+BX721<$J720,BX721,$J720-SUM($J721:BX721))","v":0},{"$f":"IF(SUM($J721:BY721)+BY721<$J720,BY721,$J720-SUM($J721:BY721))","v":0},{"$f":"IF(SUM($J721:BZ721)+BZ721<$J720,BZ721,$J720-SUM($J721:BZ721))","v":0},{"$f":"IF(SUM($J721:CA721)+CA721<$J720,CA721,$J720-SUM($J721:CA721))","v":0},{"$f":"IF(SUM($J721:CB721)+CB721<$J720,CB721,$J720-SUM($J721:CB721))","v":0},{"$f":"IF(SUM($J721:CC721)+CC721<$J720,CC721,$J720-SUM($J721:CC721))","v":0},{"$f":"IF(SUM($J721:CD721)+CD721<$J720,CD721,$J720-SUM($J721:CD721))","v":0},{"$f":"IF(SUM($J721:CE721)+CE721<$J720,CE721,$J720-SUM($J721:CE721))","v":0},{"$f":"IF(SUM($J721:CF721)+CF721<$J720,CF721,$J720-SUM($J721:CF721))","v":0},{"$f":"IF(SUM($J721:CG721)+CG721<$J720,CG721,$J720-SUM($J721:CG721))","v":0},{"$f":"IF(SUM($J721:CH721)+CH721<$J720,CH721,$J720-SUM($J721:CH721))","v":0},{"$f":"IF(SUM($J721:CI721)+CI721<$J720,CI721,$J720-SUM($J721:CI721))","v":0},{"$f":"IF(SUM($J721:CJ721)+CJ721<$J720,CJ721,$J720-SUM($J721:CJ721))","v":0},{"$f":"IF(SUM($J721:CK721)+CK721<$J720,CK721,$J720-SUM($J721:CK721))","v":0},{"$f":"IF(SUM($J721:CL721)+CL721<$J720,CL721,$J720-SUM($J721:CL721))","v":0},{"$f":"IF(SUM($J721:CM721)+CM721<$J720,CM721,$J720-SUM($J721:CM721))","v":0},{"$f":"IF(SUM($J721:CN721)+CN721<$J720,CN721,$J720-SUM($J721:CN721))","v":0},{"$f":"IF(SUM($J721:CO721)+CO721<$J720,CO721,$J720-SUM($J721:CO721))","v":0},{"$f":"IF(SUM($J721:CP721)+CP721<$J720,CP721,$J720-SUM($J721:CP721))","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G729<1,J730,J730/G729)","v":0},{"$f":"IF(SUM($J731:J731)+J731<$J730,J731,$J730-SUM($J731:J731))","v":0},{"$f":"IF(SUM($J731:K731)+K731<$J730,K731,$J730-SUM($J731:K731))","v":0},{"$f":"IF(SUM($J731:L731)+L731<$J730,L731,$J730-SUM($J731:L731))","v":0},{"$f":"IF(SUM($J731:M731)+M731<$J730,M731,$J730-SUM($J731:M731))","v":0},{"$f":"IF(SUM($J731:N731)+N731<$J730,N731,$J730-SUM($J731:N731))","v":0},{"$f":"IF(SUM($J731:O731)+O731<$J730,O731,$J730-SUM($J731:O731))","v":0},{"$f":"IF(SUM($J731:P731)+P731<$J730,P731,$J730-SUM($J731:P731))","v":0},{"$f":"IF(SUM($J731:Q731)+Q731<$J730,Q731,$J730-SUM($J731:Q731))","v":0},{"$f":"IF(SUM($J731:R731)+R731<$J730,R731,$J730-SUM($J731:R731))","v":0},{"$f":"IF(SUM($J731:S731)+S731<$J730,S731,$J730-SUM($J731:S731))","v":0},{"$f":"IF(SUM($J731:T731)+T731<$J730,T731,$J730-SUM($J731:T731))","v":0},{"$f":"IF(SUM($J731:U731)+U731<$J730,U731,$J730-SUM($J731:U731))","v":0},{"$f":"IF(SUM($J731:V731)+V731<$J730,V731,$J730-SUM($J731:V731))","v":0},{"$f":"IF(SUM($J731:W731)+W731<$J730,W731,$J730-SUM($J731:W731))","v":0},{"$f":"IF(SUM($J731:X731)+X731<$J730,X731,$J730-SUM($J731:X731))","v":0},{"$f":"IF(SUM($J731:Y731)+Y731<$J730,Y731,$J730-SUM($J731:Y731))","v":0},{"$f":"IF(SUM($J731:Z731)+Z731<$J730,Z731,$J730-SUM($J731:Z731))","v":0},{"$f":"IF(SUM($J731:AA731)+AA731<$J730,AA731,$J730-SUM($J731:AA731))","v":0},{"$f":"IF(SUM($J731:AB731)+AB731<$J730,AB731,$J730-SUM($J731:AB731))","v":0},{"$f":"IF(SUM($J731:AC731)+AC731<$J730,AC731,$J730-SUM($J731:AC731))","v":0},{"$f":"IF(SUM($J731:AD731)+AD731<$J730,AD731,$J730-SUM($J731:AD731))","v":0},{"$f":"IF(SUM($J731:AE731)+AE731<$J730,AE731,$J730-SUM($J731:AE731))","v":0},{"$f":"IF(SUM($J731:AF731)+AF731<$J730,AF731,$J730-SUM($J731:AF731))","v":0},{"$f":"IF(SUM($J731:AG731)+AG731<$J730,AG731,$J730-SUM($J731:AG731))","v":0},{"$f":"IF(SUM($J731:AH731)+AH731<$J730,AH731,$J730-SUM($J731:AH731))","v":0},{"$f":"IF(SUM($J731:AI731)+AI731<$J730,AI731,$J730-SUM($J731:AI731))","v":0},{"$f":"IF(SUM($J731:AJ731)+AJ731<$J730,AJ731,$J730-SUM($J731:AJ731))","v":0},{"$f":"IF(SUM($J731:AK731)+AK731<$J730,AK731,$J730-SUM($J731:AK731))","v":0},{"$f":"IF(SUM($J731:AL731)+AL731<$J730,AL731,$J730-SUM($J731:AL731))","v":0},{"$f":"IF(SUM($J731:AM731)+AM731<$J730,AM731,$J730-SUM($J731:AM731))","v":0},{"$f":"IF(SUM($J731:AN731)+AN731<$J730,AN731,$J730-SUM($J731:AN731))","v":0},{"$f":"IF(SUM($J731:AO731)+AO731<$J730,AO731,$J730-SUM($J731:AO731))","v":0},{"$f":"IF(SUM($J731:AP731)+AP731<$J730,AP731,$J730-SUM($J731:AP731))","v":0},{"$f":"IF(SUM($J731:AQ731)+AQ731<$J730,AQ731,$J730-SUM($J731:AQ731))","v":0},{"$f":"IF(SUM($J731:AR731)+AR731<$J730,AR731,$J730-SUM($J731:AR731))","v":0},{"$f":"IF(SUM($J731:AS731)+AS731<$J730,AS731,$J730-SUM($J731:AS731))","v":0},{"$f":"IF(SUM($J731:AT731)+AT731<$J730,AT731,$J730-SUM($J731:AT731))","v":0},{"$f":"IF(SUM($J731:AU731)+AU731<$J730,AU731,$J730-SUM($J731:AU731))","v":0},{"$f":"IF(SUM($J731:AV731)+AV731<$J730,AV731,$J730-SUM($J731:AV731))","v":0},{"$f":"IF(SUM($J731:AW731)+AW731<$J730,AW731,$J730-SUM($J731:AW731))","v":0},{"$f":"IF(SUM($J731:AX731)+AX731<$J730,AX731,$J730-SUM($J731:AX731))","v":0},{"$f":"IF(SUM($J731:AY731)+AY731<$J730,AY731,$J730-SUM($J731:AY731))","v":0},{"$f":"IF(SUM($J731:AZ731)+AZ731<$J730,AZ731,$J730-SUM($J731:AZ731))","v":0},{"$f":"IF(SUM($J731:BA731)+BA731<$J730,BA731,$J730-SUM($J731:BA731))","v":0},{"$f":"IF(SUM($J731:BB731)+BB731<$J730,BB731,$J730-SUM($J731:BB731))","v":0},{"$f":"IF(SUM($J731:BC731)+BC731<$J730,BC731,$J730-SUM($J731:BC731))","v":0},{"$f":"IF(SUM($J731:BD731)+BD731<$J730,BD731,$J730-SUM($J731:BD731))","v":0},{"$f":"IF(SUM($J731:BE731)+BE731<$J730,BE731,$J730-SUM($J731:BE731))","v":0},{"$f":"IF(SUM($J731:BF731)+BF731<$J730,BF731,$J730-SUM($J731:BF731))","v":0},{"$f":"IF(SUM($J731:BG731)+BG731<$J730,BG731,$J730-SUM($J731:BG731))","v":0},{"$f":"IF(SUM($J731:BH731)+BH731<$J730,BH731,$J730-SUM($J731:BH731))","v":0},{"$f":"IF(SUM($J731:BI731)+BI731<$J730,BI731,$J730-SUM($J731:BI731))","v":0},{"$f":"IF(SUM($J731:BJ731)+BJ731<$J730,BJ731,$J730-SUM($J731:BJ731))","v":0},{"$f":"IF(SUM($J731:BK731)+BK731<$J730,BK731,$J730-SUM($J731:BK731))","v":0},{"$f":"IF(SUM($J731:BL731)+BL731<$J730,BL731,$J730-SUM($J731:BL731))","v":0},{"$f":"IF(SUM($J731:BM731)+BM731<$J730,BM731,$J730-SUM($J731:BM731))","v":0},{"$f":"IF(SUM($J731:BN731)+BN731<$J730,BN731,$J730-SUM($J731:BN731))","v":0},{"$f":"IF(SUM($J731:BO731)+BO731<$J730,BO731,$J730-SUM($J731:BO731))","v":0},{"$f":"IF(SUM($J731:BP731)+BP731<$J730,BP731,$J730-SUM($J731:BP731))","v":0},{"$f":"IF(SUM($J731:BQ731)+BQ731<$J730,BQ731,$J730-SUM($J731:BQ731))","v":0},{"$f":"IF(SUM($J731:BR731)+BR731<$J730,BR731,$J730-SUM($J731:BR731))","v":0},{"$f":"IF(SUM($J731:BS731)+BS731<$J730,BS731,$J730-SUM($J731:BS731))","v":0},{"$f":"IF(SUM($J731:BT731)+BT731<$J730,BT731,$J730-SUM($J731:BT731))","v":0},{"$f":"IF(SUM($J731:BU731)+BU731<$J730,BU731,$J730-SUM($J731:BU731))","v":0},{"$f":"IF(SUM($J731:BV731)+BV731<$J730,BV731,$J730-SUM($J731:BV731))","v":0},{"$f":"IF(SUM($J731:BW731)+BW731<$J730,BW731,$J730-SUM($J731:BW731))","v":0},{"$f":"IF(SUM($J731:BX731)+BX731<$J730,BX731,$J730-SUM($J731:BX731))","v":0},{"$f":"IF(SUM($J731:BY731)+BY731<$J730,BY731,$J730-SUM($J731:BY731))","v":0},{"$f":"IF(SUM($J731:BZ731)+BZ731<$J730,BZ731,$J730-SUM($J731:BZ731))","v":0},{"$f":"IF(SUM($J731:CA731)+CA731<$J730,CA731,$J730-SUM($J731:CA731))","v":0},{"$f":"IF(SUM($J731:CB731)+CB731<$J730,CB731,$J730-SUM($J731:CB731))","v":0},{"$f":"IF(SUM($J731:CC731)+CC731<$J730,CC731,$J730-SUM($J731:CC731))","v":0},{"$f":"IF(SUM($J731:CD731)+CD731<$J730,CD731,$J730-SUM($J731:CD731))","v":0},{"$f":"IF(SUM($J731:CE731)+CE731<$J730,CE731,$J730-SUM($J731:CE731))","v":0},{"$f":"IF(SUM($J731:CF731)+CF731<$J730,CF731,$J730-SUM($J731:CF731))","v":0},{"$f":"IF(SUM($J731:CG731)+CG731<$J730,CG731,$J730-SUM($J731:CG731))","v":0},{"$f":"IF(SUM($J731:CH731)+CH731<$J730,CH731,$J730-SUM($J731:CH731))","v":0},{"$f":"IF(SUM($J731:CI731)+CI731<$J730,CI731,$J730-SUM($J731:CI731))","v":0},{"$f":"IF(SUM($J731:CJ731)+CJ731<$J730,CJ731,$J730-SUM($J731:CJ731))","v":0},{"$f":"IF(SUM($J731:CK731)+CK731<$J730,CK731,$J730-SUM($J731:CK731))","v":0},{"$f":"IF(SUM($J731:CL731)+CL731<$J730,CL731,$J730-SUM($J731:CL731))","v":0},{"$f":"IF(SUM($J731:CM731)+CM731<$J730,CM731,$J730-SUM($J731:CM731))","v":0},{"$f":"IF(SUM($J731:CN731)+CN731<$J730,CN731,$J730-SUM($J731:CN731))","v":0},{"$f":"IF(SUM($J731:CO731)+CO731<$J730,CO731,$J730-SUM($J731:CO731))","v":0},{"$f":"IF(SUM($J731:CP731)+CP731<$J730,CP731,$J730-SUM($J731:CP731))","v":0}]
[null,"CAPEX:  Q3 2001",null,null,null,null," Asset life"]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J748-J747","v":0},{"$f":"K748-K747","v":0},{"$f":"L748-L747","v":0},{"$f":"M748-M747","v":0},{"$f":"N748-N747","v":0},{"$f":"O748-O747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA748-CA747","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM748-CM747","v":0},{"$f":"CN748-CN747","v":0},{"$f":"CO748-CO747","v":0},{"$f":"CP748-CP747","v":0},{"$f":"CQ748-CQ747","v":0},null,{"$f":"J743","v":0},{"$f":"SUM(J749:CQ749)","v":0},{"$f":"CS749-CT749","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J758-J757","v":0},{"$f":"K758-K757","v":0},{"$f":"L758-L757","v":0},{"$f":"M758-M757","v":0},{"$f":"N758-N757","v":0},{"$f":"O758-O757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA758-CA757","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM758-CM757","v":0},{"$f":"CN758-CN757","v":0},{"$f":"CO758-CO757","v":0},{"$f":"CP758-CP757","v":0},{"$f":"CQ758-CQ757","v":0},null,{"$f":"J753","v":0},{"$f":"SUM(J759:CQ759)","v":0},{"$f":"CS759-CT759","v":0}]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J756-J759","v":0},{"$f":"K756-K759","v":0},{"$f":"L756-L759","v":0},{"$f":"M756-M759","v":0},{"$f":"N756-N759","v":0},{"$f":"O756-O759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA756-CA759","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM756-CM759","v":0},{"$f":"CN756-CN759","v":0},{"$f":"CO756-CO759","v":0},{"$f":"CP756-CP759","v":0},{"$f":"CQ756-CQ759","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J768-J767","v":4.9344923280370365E-2},{"$f":"K768-K767","v":5.3475392896810331E-2},{"$f":"L768-L767","v":5.1157915669265849E-2},{"$f":"M768-M767","v":5.3836451119316425E-2},{"$f":"N768-N767","v":5.6189833210256168E-2},{"$f":"O768-O767","v":5.8612405722805155E-2},6.1105933424548176E-2,6.3672222890179195E-2,6.6313123447965569E-2,6.9030528146990691E-2,7.1826374745620827E-2,7.4702646721652027E-2,7.7661374304601974E-2,8.0704635530622168E-2,8.3834557320514938E-2,8.7053316581351001E-2,6.7456994549625796E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA768-CA767","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM768-CM767","v":0},{"$f":"CN768-CN767","v":0},{"$f":"CO768-CO767","v":0},{"$f":"CP768-CP767","v":0},{"$f":"CQ768-CQ767","v":0},null,{"$f":"J763","v":1.1259786295624967},{"$f":"SUM(J769:CQ769)","v":1.1259786295624965},{"$f":"CS769-CT769","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J778-J777","v":5.9424225707473155E-4},{"$f":"K778-K777","v":6.4398394121325565E-4},{"$f":"L778-L777","v":6.1607543904393185E-4},{"$f":"M778-M777","v":6.4833202889510967E-4},{"$f":"N778-N777","v":6.7667291976109282E-4},{"$f":"O778-O777","v":7.0584704471827943E-4},7.3587565619555372E-4,7.6678051008901031E-4,7.9858387715986737E-4,8.3130855468260139E-4,8.6497787834868139E-4,8.9961573443138624E-4,9.3524657221730439E-4,9.7189541671024245E-4,1.0095878816133777E-3,1.0483501825956207E-3,8.1235908441655666E-4,-2.0071834819224145E-19,-2.0447178130343635E-19,-2.0829540361381062E-19,-2.1219052766138887E-19,-2.1615849052865687E-19,-2.2020065430154275E-19,-2.2431840653698162E-19,-2.2851316073922316E-19,-2.3278635684504663E-19,-2.3713946171804903E-19,-2.4157396965217653E-19,-2.4609140288467223E-19,-2.5069331211861559E-19,-2.5538127705523372E-19,-2.6015690693616653E-19,-2.6502184109587287E-19,-2.6997774952436568E-19,-2.7502633344047132E-19,-2.8016932587580814E-19,-2.8540849226968576E-19,-2.907456310751289E-19,-2.9618257437623381E-19,-3.0172118851706941E-19,-3.0736337474233861E-19,-3.1311106985002032E-19,-3.1896624685621573E-19,-3.2493091567242696E-19,-3.3100712379550131E-19,-3.3719695701047723E-19,-3.4350254010657317E-19,-3.4992603760656608E-19,-3.5646965450980888E-19,-3.6313563704914227E-19,-3.6992627346196121E-19,-3.768438947756999E-19,-3.8389087560800545E-19,-3.9106963498187514E-19,-3.9838263715603623E-19,-4.058323924708541E-19,-4.1342145821005912E-19,-4.2115243947858721E-19,-4.2902799009683678E-19,-4.3705081351164757E-19,-4.4522366372431543E-19,-4.535493462359602E-19,-4.6203071901057264E-19,-4.7067069345607036E-19,-4.7947223542369888E-19,-4.8843836622612202E-19,-4.9757216367455047E-19,-5.0687676313526454E-19,-5.1635535860589404E-19,{"$f":"CA778-CA777","v":-5.2601120381182435E-19},-5.3584761332310545E-19,-5.4586796369224759E-19,-5.5607569461329254E-19,-5.6647431010256105E-19,-5.7706737970147891E-19,-5.8785853970189661E-19,-5.9885149439432209E-19,-6.1005001733949577E-19,-6.2145795266374447E-19,-6.3307921637855644E-19,-6.4491779772483554E-19,{"$f":"CM778-CM777","v":-6.5697776054228998E-19},{"$f":"CN778-CN777","v":-6.6926324466443084E-19},{"$f":"CO778-CO777","v":-6.8177846733965563E-19},{"$f":"CP778-CP777","v":-6.9452772467890719E-19},{"$f":"CQ778-CQ777","v":-7.075153931304027E-19},null,{"$f":"J773","v":1.3559734979166616E-2},{"$f":"SUM(J779:CQ779)","v":1.3559734979166604E-2},{"$f":"CS779-CT779","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J784","v":0},{"$f":"K$6*K784","v":0},{"$f":"L$6*L784","v":0},{"$f":"M$6*M784","v":0},{"$f":"N$6*N784","v":0},{"$f":"O$6*O784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA784","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM784","v":0},{"$f":"CN$6*CN784","v":0},{"$f":"CO$6*CO784","v":0},{"$f":"CP$6*CP784","v":0},{"$f":"CQ$6*CQ784","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J794","v":0},{"$f":"K$6*K794","v":0},{"$f":"L$6*L794","v":0},{"$f":"M$6*M794","v":0},{"$f":"N$6*N794","v":0},{"$f":"O$6*O794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA794","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM794","v":0},{"$f":"CN$6*CN794","v":0},{"$f":"CO$6*CO794","v":0},{"$f":"CP$6*CP794","v":0},{"$f":"CQ$6*CQ794","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J806","v":1.3242969371482202E-5},{"$f":"K$5*K806","v":1.1451214634146361E-5},{"$f":"L$5*L806","v":1.4609307481238242E-5},{"$f":"M$5*M806","v":1.4163693573651504E-5},{"$f":"N$5*N806","v":1.4001041913301636E-5},{"$f":"O$5*O806","v":1.3827354178848915E-5},1.3642274498781001E-5,1.3445437551195743E-5,1.3236468334801318E-5,1.3014981934656464E-5,1.2780583282534197E-5,1.2532866911789828E-5,1.2271416706611547E-5,1.1995805645529218E-5,1.1705595539054273E-5,1.1400336761320979E-5,1.1079567975596409E-5,1.0742815853523674E-5,1.0389594787960032E-5,1.0019406599268491E-5,9.6317402349184849E-6,9.2260714622480905E-6,8.8018625542370751E-6,8.3585619681368153E-6,7.895604016799813E-6,7.4124085325481688E-6,6.9083805234168795E-6,6.3829098216043329E-6,5.8353707239587632E-6,5.2651216243257327E-6,4.671504637577966E-6,4.0538452151450216E-6,3.4114517518563709E-6,2.7436151839074408E-6,2.0496085777541142E-6,1.3286867097369922E-6,5.8008563623247513E-7,1.6853245144929365E-20,1.7168400829139544E-20,1.7489449924644451E-20,1.7816502638235305E-20,1.8149671237570306E-20,1.8489070089712872E-20,1.8834815700390501E-20,1.9187026753987803E-20,1.9545824154287377E-20,1.9911331065972549E-20,2.0283672956906234E-20,2.0662977641200382E-20,2.1049375323090829E-20,2.1442998641632625E-20,2.1843982716231157E-20,2.225246519302468E-20,2.2668586292134242E-20,2.3092488855797151E-20,2.3524318397400558E-20,2.3964223151431947E-20,2.4412354124363726E-20,2.486886514648933E-20,2.533391292472868E-20,2.5807657096421109E-20,2.6290260284124182E-20,2.6781888151437306E-20,2.7282709459869184E-20,2.7792896126768737E-20,2.8312623284339313E-20,2.8842069339756458E-20,2.9381416036409901E-20,2.9930848516290765E-20,{"$f":"CA$5*CA806","v":3.0490555383545402E-20},3.10607287692177E-20,3.1641564397202069E-20,3.2233261651429754E-20,3.2836023644311491E-20,3.3450057286460115E-20,3.4075573357716913E-20,3.4712786579506218E-20,3.5361915688542987E-20,3.6023183511918742E-20,3.6696817043591627E-20,3.738304752230679E-20,{"$f":"CM$5*CM806","v":3.8082110510973927E-20},{"$f":"CN$5*CN806","v":3.8794245977529136E-20},{"$f":"CO$5*CO806","v":3.9519698377308932E-20},{"$f":"CP$5*CP806","v":4.0258716736964612E-20},{"$f":"CQ$5*CQ806","v":4.1011554739945846E-20}]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J813","v":0},{"$f":"J820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J814","v":0},{"$f":"K$6*K814","v":0},{"$f":"L$6*L814","v":0},{"$f":"M$6*M814","v":0},{"$f":"N$6*N814","v":0},{"$f":"O$6*O814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA814","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM814","v":0},{"$f":"CN$6*CN814","v":0},{"$f":"CO$6*CO814","v":0},{"$f":"CP$6*CP814","v":0},{"$f":"CQ$6*CQ814","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G825<1,J826,J826/G825)","v":0},{"$f":"IF(SUM($J827:J827)+J827<$J826,J827,$J826-SUM($J827:J827))","v":0},{"$f":"IF(SUM($J827:K827)+K827<$J826,K827,$J826-SUM($J827:K827))","v":0},{"$f":"IF(SUM($J827:L827)+L827<$J826,L827,$J826-SUM($J827:L827))","v":0},{"$f":"IF(SUM($J827:M827)+M827<$J826,M827,$J826-SUM($J827:M827))","v":0},{"$f":"IF(SUM($J827:N827)+N827<$J826,N827,$J826-SUM($J827:N827))","v":0},{"$f":"IF(SUM($J827:O827)+O827<$J826,O827,$J826-SUM($J827:O827))","v":0},{"$f":"IF(SUM($J827:P827)+P827<$J826,P827,$J826-SUM($J827:P827))","v":0},{"$f":"IF(SUM($J827:Q827)+Q827<$J826,Q827,$J826-SUM($J827:Q827))","v":0},{"$f":"IF(SUM($J827:R827)+R827<$J826,R827,$J826-SUM($J827:R827))","v":0},{"$f":"IF(SUM($J827:S827)+S827<$J826,S827,$J826-SUM($J827:S827))","v":0},{"$f":"IF(SUM($J827:T827)+T827<$J826,T827,$J826-SUM($J827:T827))","v":0},{"$f":"IF(SUM($J827:U827)+U827<$J826,U827,$J826-SUM($J827:U827))","v":0},{"$f":"IF(SUM($J827:V827)+V827<$J826,V827,$J826-SUM($J827:V827))","v":0},{"$f":"IF(SUM($J827:W827)+W827<$J826,W827,$J826-SUM($J827:W827))","v":0},{"$f":"IF(SUM($J827:X827)+X827<$J826,X827,$J826-SUM($J827:X827))","v":0},{"$f":"IF(SUM($J827:Y827)+Y827<$J826,Y827,$J826-SUM($J827:Y827))","v":0},{"$f":"IF(SUM($J827:Z827)+Z827<$J826,Z827,$J826-SUM($J827:Z827))","v":0},{"$f":"IF(SUM($J827:AA827)+AA827<$J826,AA827,$J826-SUM($J827:AA827))","v":0},{"$f":"IF(SUM($J827:AB827)+AB827<$J826,AB827,$J826-SUM($J827:AB827))","v":0},{"$f":"IF(SUM($J827:AC827)+AC827<$J826,AC827,$J826-SUM($J827:AC827))","v":0},{"$f":"IF(SUM($J827:AD827)+AD827<$J826,AD827,$J826-SUM($J827:AD827))","v":0},{"$f":"IF(SUM($J827:AE827)+AE827<$J826,AE827,$J826-SUM($J827:AE827))","v":0},{"$f":"IF(SUM($J827:AF827)+AF827<$J826,AF827,$J826-SUM($J827:AF827))","v":0},{"$f":"IF(SUM($J827:AG827)+AG827<$J826,AG827,$J826-SUM($J827:AG827))","v":0},{"$f":"IF(SUM($J827:AH827)+AH827<$J826,AH827,$J826-SUM($J827:AH827))","v":0},{"$f":"IF(SUM($J827:AI827)+AI827<$J826,AI827,$J826-SUM($J827:AI827))","v":0},{"$f":"IF(SUM($J827:AJ827)+AJ827<$J826,AJ827,$J826-SUM($J827:AJ827))","v":0},{"$f":"IF(SUM($J827:AK827)+AK827<$J826,AK827,$J826-SUM($J827:AK827))","v":0},{"$f":"IF(SUM($J827:AL827)+AL827<$J826,AL827,$J826-SUM($J827:AL827))","v":0},{"$f":"IF(SUM($J827:AM827)+AM827<$J826,AM827,$J826-SUM($J827:AM827))","v":0},{"$f":"IF(SUM($J827:AN827)+AN827<$J826,AN827,$J826-SUM($J827:AN827))","v":0},{"$f":"IF(SUM($J827:AO827)+AO827<$J826,AO827,$J826-SUM($J827:AO827))","v":0},{"$f":"IF(SUM($J827:AP827)+AP827<$J826,AP827,$J826-SUM($J827:AP827))","v":0},{"$f":"IF(SUM($J827:AQ827)+AQ827<$J826,AQ827,$J826-SUM($J827:AQ827))","v":0},{"$f":"IF(SUM($J827:AR827)+AR827<$J826,AR827,$J826-SUM($J827:AR827))","v":0},{"$f":"IF(SUM($J827:AS827)+AS827<$J826,AS827,$J826-SUM($J827:AS827))","v":0},{"$f":"IF(SUM($J827:AT827)+AT827<$J826,AT827,$J826-SUM($J827:AT827))","v":0},{"$f":"IF(SUM($J827:AU827)+AU827<$J826,AU827,$J826-SUM($J827:AU827))","v":0},{"$f":"IF(SUM($J827:AV827)+AV827<$J826,AV827,$J826-SUM($J827:AV827))","v":0},{"$f":"IF(SUM($J827:AW827)+AW827<$J826,AW827,$J826-SUM($J827:AW827))","v":0},{"$f":"IF(SUM($J827:AX827)+AX827<$J826,AX827,$J826-SUM($J827:AX827))","v":0},{"$f":"IF(SUM($J827:AY827)+AY827<$J826,AY827,$J826-SUM($J827:AY827))","v":0},{"$f":"IF(SUM($J827:AZ827)+AZ827<$J826,AZ827,$J826-SUM($J827:AZ827))","v":0},{"$f":"IF(SUM($J827:BA827)+BA827<$J826,BA827,$J826-SUM($J827:BA827))","v":0},{"$f":"IF(SUM($J827:BB827)+BB827<$J826,BB827,$J826-SUM($J827:BB827))","v":0},{"$f":"IF(SUM($J827:BC827)+BC827<$J826,BC827,$J826-SUM($J827:BC827))","v":0},{"$f":"IF(SUM($J827:BD827)+BD827<$J826,BD827,$J826-SUM($J827:BD827))","v":0},{"$f":"IF(SUM($J827:BE827)+BE827<$J826,BE827,$J826-SUM($J827:BE827))","v":0},{"$f":"IF(SUM($J827:BF827)+BF827<$J826,BF827,$J826-SUM($J827:BF827))","v":0},{"$f":"IF(SUM($J827:BG827)+BG827<$J826,BG827,$J826-SUM($J827:BG827))","v":0},{"$f":"IF(SUM($J827:BH827)+BH827<$J826,BH827,$J826-SUM($J827:BH827))","v":0},{"$f":"IF(SUM($J827:BI827)+BI827<$J826,BI827,$J826-SUM($J827:BI827))","v":0},{"$f":"IF(SUM($J827:BJ827)+BJ827<$J826,BJ827,$J826-SUM($J827:BJ827))","v":0},{"$f":"IF(SUM($J827:BK827)+BK827<$J826,BK827,$J826-SUM($J827:BK827))","v":0},{"$f":"IF(SUM($J827:BL827)+BL827<$J826,BL827,$J826-SUM($J827:BL827))","v":0},{"$f":"IF(SUM($J827:BM827)+BM827<$J826,BM827,$J826-SUM($J827:BM827))","v":0},{"$f":"IF(SUM($J827:BN827)+BN827<$J826,BN827,$J826-SUM($J827:BN827))","v":0},{"$f":"IF(SUM($J827:BO827)+BO827<$J826,BO827,$J826-SUM($J827:BO827))","v":0},{"$f":"IF(SUM($J827:BP827)+BP827<$J826,BP827,$J826-SUM($J827:BP827))","v":0},{"$f":"IF(SUM($J827:BQ827)+BQ827<$J826,BQ827,$J826-SUM($J827:BQ827))","v":0},{"$f":"IF(SUM($J827:BR827)+BR827<$J826,BR827,$J826-SUM($J827:BR827))","v":0},{"$f":"IF(SUM($J827:BS827)+BS827<$J826,BS827,$J826-SUM($J827:BS827))","v":0},{"$f":"IF(SUM($J827:BT827)+BT827<$J826,BT827,$J826-SUM($J827:BT827))","v":0},{"$f":"IF(SUM($J827:BU827)+BU827<$J826,BU827,$J826-SUM($J827:BU827))","v":0},{"$f":"IF(SUM($J827:BV827)+BV827<$J826,BV827,$J826-SUM($J827:BV827))","v":0},{"$f":"IF(SUM($J827:BW827)+BW827<$J826,BW827,$J826-SUM($J827:BW827))","v":0},{"$f":"IF(SUM($J827:BX827)+BX827<$J826,BX827,$J826-SUM($J827:BX827))","v":0},{"$f":"IF(SUM($J827:BY827)+BY827<$J826,BY827,$J826-SUM($J827:BY827))","v":0},{"$f":"IF(SUM($J827:BZ827)+BZ827<$J826,BZ827,$J826-SUM($J827:BZ827))","v":0},{"$f":"IF(SUM($J827:CA827)+CA827<$J826,CA827,$J826-SUM($J827:CA827))","v":0},{"$f":"IF(SUM($J827:CB827)+CB827<$J826,CB827,$J826-SUM($J827:CB827))","v":0},{"$f":"IF(SUM($J827:CC827)+CC827<$J826,CC827,$J826-SUM($J827:CC827))","v":0},{"$f":"IF(SUM($J827:CD827)+CD827<$J826,CD827,$J826-SUM($J827:CD827))","v":0},{"$f":"IF(SUM($J827:CE827)+CE827<$J826,CE827,$J826-SUM($J827:CE827))","v":0},{"$f":"IF(SUM($J827:CF827)+CF827<$J826,CF827,$J826-SUM($J827:CF827))","v":0},{"$f":"IF(SUM($J827:CG827)+CG827<$J826,CG827,$J826-SUM($J827:CG827))","v":0},{"$f":"IF(SUM($J827:CH827)+CH827<$J826,CH827,$J826-SUM($J827:CH827))","v":0},{"$f":"IF(SUM($J827:CI827)+CI827<$J826,CI827,$J826-SUM($J827:CI827))","v":0},{"$f":"IF(SUM($J827:CJ827)+CJ827<$J826,CJ827,$J826-SUM($J827:CJ827))","v":0},{"$f":"IF(SUM($J827:CK827)+CK827<$J826,CK827,$J826-SUM($J827:CK827))","v":0},{"$f":"IF(SUM($J827:CL827)+CL827<$J826,CL827,$J826-SUM($J827:CL827))","v":0},{"$f":"IF(SUM($J827:CM827)+CM827<$J826,CM827,$J826-SUM($J827:CM827))","v":0},{"$f":"IF(SUM($J827:CN827)+CN827<$J826,CN827,$J826-SUM($J827:CN827))","v":0},{"$f":"IF(SUM($J827:CO827)+CO827<$J826,CO827,$J826-SUM($J827:CO827))","v":0},{"$f":"IF(SUM($J827:CP827)+CP827<$J826,CP827,$J826-SUM($J827:CP827))","v":0}]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!P$146","v":0}]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!P$147","v":1.1427842807499968}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20-13,0)","v":17},"  years"]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-13,0)","v":0},"  years"]
[]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J879-J882","v":0},{"$f":"K879-K882","v":0},{"$f":"L879-L882","v":0},{"$f":"M879-M882","v":0},{"$f":"N879-N882","v":0},{"$f":"O879-O882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA879-CA882","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM879-CM882","v":0},{"$f":"CN879-CN882","v":0},{"$f":"CO879-CO882","v":0},{"$f":"CP879-CP882","v":0},{"$f":"CQ879-CQ882","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23-13,0)","v":37},"  years"]
[]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J899-J902","v":0},{"$f":"K899-K902","v":0},{"$f":"L899-L902","v":0},{"$f":"M899-M902","v":0},{"$f":"N899-N902","v":0},{"$f":"O899-O902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA899-CA902","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM899-CM902","v":0},{"$f":"CN899-CN902","v":0},{"$f":"CO899-CO902","v":0},{"$f":"CP899-CP902","v":0},{"$f":"CQ899-CQ902","v":0}]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J912","v":0},{"$f":"K$5*K912","v":0},{"$f":"L$5*L912","v":0},{"$f":"M$5*M912","v":0},{"$f":"N$5*N912","v":0},{"$f":"O$5*O912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA912","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM912","v":0},{"$f":"CN$5*CN912","v":0},{"$f":"CO$5*CO912","v":0},{"$f":"CP$5*CP912","v":0},{"$f":"CQ$5*CQ912","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J919","v":0},{"$f":"J926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J929","v":9.335887881250006E-2},{"$f":"J936","v":8.9431799781504118E-2},8.5167098571372779E-2,8.1101670602310078E-2,7.6820498379936555E-2,7.2350849873253339E-2,6.7687173152341698E-2,6.2823774553375775E-2,5.7754815319228887E-2,5.2474308164001338E-2,4.69761137597993E-2,4.1253937144058235E-2,3.5301324045667791E-2,2.9111657128117637E-2,2.2678152147845576E-2,1.5993854025930211E-2,9.0516328312306334E-3,1.8441796730349633E-3,6.6786853825107073E-17,6.8035767991636571E-17,6.9308036853080176E-17,7.0604097142232775E-17,7.1924393758792524E-17,7.3269379922081946E-17,7.4639517326624881E-17,7.6035276300632765E-17,7.7457135967454593E-17,7.8905584410045999E-17,8.0381118838513862E-17,8.1884245760794071E-17,8.3415481156520915E-17,8.4975350654147857E-17,8.6564389711380416E-17,{"$f":"AP936","v":8.8183143798983232E-17},8.9832168588024215E-17,9.1512030140620273E-17,9.3223305104249877E-17,9.4966580909699351E-17,9.6742455972710729E-17,9.8551539899400415E-17,1.003944536955192E-16,1.0227182997962541E-16,1.0418431320024441E-16,1.0613255985708898E-16,1.0811723872641655E-16,1.1013903109060054E-16,1.1219863097199477E-16,1.1429674537117108E-16,1.1643409450961199E-16,1.1861141207694175E-16,1.2082944548278057E-16,1.2308895611330856E-16,1.2539071959262742E-16,1.2773552604900955E-16,1.3012418038612603E-16,1.3255750255934658E-16,1.3503632785720637E-16,1.3756150718813613E-16,1.4013390737255428E-16,1.4275441144042104E-16,1.4542391893435691E-16,1.4814334621842938E-16,1.50913626792714E-16,1.5373571161373774E-16,1.5661056942091463E-16,{"$f":"BV936","v":1.5953918706908574E-16},1.6252256986727764E-16,1.6556174192379573E-16,1.6865774649777071E-16,1.7181164635727902E-16,1.7502452414416013E-16,1.7829748274565591E-16,1.8163164567299968E-16,1.8502815744708477E-16,1.8848818399134525E-16,1.9201291303198342E-16,1.956035545056815E-16,1.9926134097493775E-16,2.0298752805116908E-16,2.0678339482572594E-16,2.1065024430896703E-16,2.1458940387754472E-16,2.1860222573005481E-16,2.2269008735120684E-16,2.2685439198467442E-16,2.3109656911478785E-16]
[]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G948<1,J949,J949/G948)","v":0},{"$f":"IF(SUM($J950:J950)+J950<$J949,J950,$J949-SUM($J950:J950))","v":0},{"$f":"IF(SUM($J950:K950)+K950<$J949,K950,$J949-SUM($J950:K950))","v":0},{"$f":"IF(SUM($J950:L950)+L950<$J949,L950,$J949-SUM($J950:L950))","v":0},{"$f":"IF(SUM($J950:M950)+M950<$J949,M950,$J949-SUM($J950:M950))","v":0},{"$f":"IF(SUM($J950:N950)+N950<$J949,N950,$J949-SUM($J950:N950))","v":0},{"$f":"IF(SUM($J950:O950)+O950<$J949,O950,$J949-SUM($J950:O950))","v":0},{"$f":"IF(SUM($J950:P950)+P950<$J949,P950,$J949-SUM($J950:P950))","v":0},{"$f":"IF(SUM($J950:Q950)+Q950<$J949,Q950,$J949-SUM($J950:Q950))","v":0},{"$f":"IF(SUM($J950:R950)+R950<$J949,R950,$J949-SUM($J950:R950))","v":0},{"$f":"IF(SUM($J950:S950)+S950<$J949,S950,$J949-SUM($J950:S950))","v":0},{"$f":"IF(SUM($J950:T950)+T950<$J949,T950,$J949-SUM($J950:T950))","v":0},{"$f":"IF(SUM($J950:U950)+U950<$J949,U950,$J949-SUM($J950:U950))","v":0},{"$f":"IF(SUM($J950:V950)+V950<$J949,V950,$J949-SUM($J950:V950))","v":0},{"$f":"IF(SUM($J950:W950)+W950<$J949,W950,$J949-SUM($J950:W950))","v":0},{"$f":"IF(SUM($J950:X950)+X950<$J949,X950,$J949-SUM($J950:X950))","v":0},{"$f":"IF(SUM($J950:Y950)+Y950<$J949,Y950,$J949-SUM($J950:Y950))","v":0},{"$f":"IF(SUM($J950:Z950)+Z950<$J949,Z950,$J949-SUM($J950:Z950))","v":0},{"$f":"IF(SUM($J950:AA950)+AA950<$J949,AA950,$J949-SUM($J950:AA950))","v":0},{"$f":"IF(SUM($J950:AB950)+AB950<$J949,AB950,$J949-SUM($J950:AB950))","v":0},{"$f":"IF(SUM($J950:AC950)+AC950<$J949,AC950,$J949-SUM($J950:AC950))","v":0},{"$f":"IF(SUM($J950:AD950)+AD950<$J949,AD950,$J949-SUM($J950:AD950))","v":0},{"$f":"IF(SUM($J950:AE950)+AE950<$J949,AE950,$J949-SUM($J950:AE950))","v":0},{"$f":"IF(SUM($J950:AF950)+AF950<$J949,AF950,$J949-SUM($J950:AF950))","v":0},{"$f":"IF(SUM($J950:AG950)+AG950<$J949,AG950,$J949-SUM($J950:AG950))","v":0},{"$f":"IF(SUM($J950:AH950)+AH950<$J949,AH950,$J949-SUM($J950:AH950))","v":0},{"$f":"IF(SUM($J950:AI950)+AI950<$J949,AI950,$J949-SUM($J950:AI950))","v":0},{"$f":"IF(SUM($J950:AJ950)+AJ950<$J949,AJ950,$J949-SUM($J950:AJ950))","v":0},{"$f":"IF(SUM($J950:AK950)+AK950<$J949,AK950,$J949-SUM($J950:AK950))","v":0},{"$f":"IF(SUM($J950:AL950)+AL950<$J949,AL950,$J949-SUM($J950:AL950))","v":0},{"$f":"IF(SUM($J950:AM950)+AM950<$J949,AM950,$J949-SUM($J950:AM950))","v":0},{"$f":"IF(SUM($J950:AN950)+AN950<$J949,AN950,$J949-SUM($J950:AN950))","v":0},{"$f":"IF(SUM($J950:AO950)+AO950<$J949,AO950,$J949-SUM($J950:AO950))","v":0},{"$f":"IF(SUM($J950:AP950)+AP950<$J949,AP950,$J949-SUM($J950:AP950))","v":0},{"$f":"IF(SUM($J950:AQ950)+AQ950<$J949,AQ950,$J949-SUM($J950:AQ950))","v":0},{"$f":"IF(SUM($J950:AR950)+AR950<$J949,AR950,$J949-SUM($J950:AR950))","v":0},{"$f":"IF(SUM($J950:AS950)+AS950<$J949,AS950,$J949-SUM($J950:AS950))","v":0},{"$f":"IF(SUM($J950:AT950)+AT950<$J949,AT950,$J949-SUM($J950:AT950))","v":0},{"$f":"IF(SUM($J950:AU950)+AU950<$J949,AU950,$J949-SUM($J950:AU950))","v":0},{"$f":"IF(SUM($J950:AV950)+AV950<$J949,AV950,$J949-SUM($J950:AV950))","v":0},{"$f":"IF(SUM($J950:AW950)+AW950<$J949,AW950,$J949-SUM($J950:AW950))","v":0},{"$f":"IF(SUM($J950:AX950)+AX950<$J949,AX950,$J949-SUM($J950:AX950))","v":0},{"$f":"IF(SUM($J950:AY950)+AY950<$J949,AY950,$J949-SUM($J950:AY950))","v":0},{"$f":"IF(SUM($J950:AZ950)+AZ950<$J949,AZ950,$J949-SUM($J950:AZ950))","v":0},{"$f":"IF(SUM($J950:BA950)+BA950<$J949,BA950,$J949-SUM($J950:BA950))","v":0},{"$f":"IF(SUM($J950:BB950)+BB950<$J949,BB950,$J949-SUM($J950:BB950))","v":0},{"$f":"IF(SUM($J950:BC950)+BC950<$J949,BC950,$J949-SUM($J950:BC950))","v":0},{"$f":"IF(SUM($J950:BD950)+BD950<$J949,BD950,$J949-SUM($J950:BD950))","v":0},{"$f":"IF(SUM($J950:BE950)+BE950<$J949,BE950,$J949-SUM($J950:BE950))","v":0},{"$f":"IF(SUM($J950:BF950)+BF950<$J949,BF950,$J949-SUM($J950:BF950))","v":0},{"$f":"IF(SUM($J950:BG950)+BG950<$J949,BG950,$J949-SUM($J950:BG950))","v":0},{"$f":"IF(SUM($J950:BH950)+BH950<$J949,BH950,$J949-SUM($J950:BH950))","v":0},{"$f":"IF(SUM($J950:BI950)+BI950<$J949,BI950,$J949-SUM($J950:BI950))","v":0},{"$f":"IF(SUM($J950:BJ950)+BJ950<$J949,BJ950,$J949-SUM($J950:BJ950))","v":0},{"$f":"IF(SUM($J950:BK950)+BK950<$J949,BK950,$J949-SUM($J950:BK950))","v":0},{"$f":"IF(SUM($J950:BL950)+BL950<$J949,BL950,$J949-SUM($J950:BL950))","v":0},{"$f":"IF(SUM($J950:BM950)+BM950<$J949,BM950,$J949-SUM($J950:BM950))","v":0},{"$f":"IF(SUM($J950:BN950)+BN950<$J949,BN950,$J949-SUM($J950:BN950))","v":0},{"$f":"IF(SUM($J950:BO950)+BO950<$J949,BO950,$J949-SUM($J950:BO950))","v":0},{"$f":"IF(SUM($J950:BP950)+BP950<$J949,BP950,$J949-SUM($J950:BP950))","v":0},{"$f":"IF(SUM($J950:BQ950)+BQ950<$J949,BQ950,$J949-SUM($J950:BQ950))","v":0},{"$f":"IF(SUM($J950:BR950)+BR950<$J949,BR950,$J949-SUM($J950:BR950))","v":0},{"$f":"IF(SUM($J950:BS950)+BS950<$J949,BS950,$J949-SUM($J950:BS950))","v":0},{"$f":"IF(SUM($J950:BT950)+BT950<$J949,BT950,$J949-SUM($J950:BT950))","v":0},{"$f":"IF(SUM($J950:BU950)+BU950<$J949,BU950,$J949-SUM($J950:BU950))","v":0},{"$f":"IF(SUM($J950:BV950)+BV950<$J949,BV950,$J949-SUM($J950:BV950))","v":0},{"$f":"IF(SUM($J950:BW950)+BW950<$J949,BW950,$J949-SUM($J950:BW950))","v":0},{"$f":"IF(SUM($J950:BX950)+BX950<$J949,BX950,$J949-SUM($J950:BX950))","v":0},{"$f":"IF(SUM($J950:BY950)+BY950<$J949,BY950,$J949-SUM($J950:BY950))","v":0},{"$f":"IF(SUM($J950:BZ950)+BZ950<$J949,BZ950,$J949-SUM($J950:BZ950))","v":0},{"$f":"IF(SUM($J950:CA950)+CA950<$J949,CA950,$J949-SUM($J950:CA950))","v":0},{"$f":"IF(SUM($J950:CB950)+CB950<$J949,CB950,$J949-SUM($J950:CB950))","v":0},{"$f":"IF(SUM($J950:CC950)+CC950<$J949,CC950,$J949-SUM($J950:CC950))","v":0},{"$f":"IF(SUM($J950:CD950)+CD950<$J949,CD950,$J949-SUM($J950:CD950))","v":0},{"$f":"IF(SUM($J950:CE950)+CE950<$J949,CE950,$J949-SUM($J950:CE950))","v":0},{"$f":"IF(SUM($J950:CF950)+CF950<$J949,CF950,$J949-SUM($J950:CF950))","v":0},{"$f":"IF(SUM($J950:CG950)+CG950<$J949,CG950,$J949-SUM($J950:CG950))","v":0},{"$f":"IF(SUM($J950:CH950)+CH950<$J949,CH950,$J949-SUM($J950:CH950))","v":0},{"$f":"IF(SUM($J950:CI950)+CI950<$J949,CI950,$J949-SUM($J950:CI950))","v":0},{"$f":"IF(SUM($J950:CJ950)+CJ950<$J949,CJ950,$J949-SUM($J950:CJ950))","v":0},{"$f":"IF(SUM($J950:CK950)+CK950<$J949,CK950,$J949-SUM($J950:CK950))","v":0},{"$f":"IF(SUM($J950:CL950)+CL950<$J949,CL950,$J949-SUM($J950:CL950))","v":0},{"$f":"IF(SUM($J950:CM950)+CM950<$J949,CM950,$J949-SUM($J950:CM950))","v":0},{"$f":"IF(SUM($J950:CN950)+CN950<$J949,CN950,$J949-SUM($J950:CN950))","v":0},{"$f":"IF(SUM($J950:CO950)+CO950<$J949,CO950,$J949-SUM($J950:CO950))","v":0},{"$f":"IF(SUM($J950:CP950)+CP950<$J949,CP950,$J949-SUM($J950:CP950))","v":0}]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J949","v":0},{"$f":"J956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G968<1,J969,J969/G968)","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:J970)+J970<$J969,J970,$J969-SUM($J970:J970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:K970)+K970<$J969,K970,$J969-SUM($J970:K970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:L970)+L970<$J969,L970,$J969-SUM($J970:L970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:M970)+M970<$J969,M970,$J969-SUM($J970:M970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:N970)+N970<$J969,N970,$J969-SUM($J970:N970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:O970)+O970<$J969,O970,$J969-SUM($J970:O970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:P970)+P970<$J969,P970,$J969-SUM($J970:P970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:Q970)+Q970<$J969,Q970,$J969-SUM($J970:Q970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:R970)+R970<$J969,R970,$J969-SUM($J970:R970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:S970)+S970<$J969,S970,$J969-SUM($J970:S970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:T970)+T970<$J969,T970,$J969-SUM($J970:T970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:U970)+U970<$J969,U970,$J969-SUM($J970:U970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:V970)+V970<$J969,V970,$J969-SUM($J970:V970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:W970)+W970<$J969,W970,$J969-SUM($J970:W970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:X970)+X970<$J969,X970,$J969-SUM($J970:X970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:Y970)+Y970<$J969,Y970,$J969-SUM($J970:Y970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:Z970)+Z970<$J969,Z970,$J969-SUM($J970:Z970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AA970)+AA970<$J969,AA970,$J969-SUM($J970:AA970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AB970)+AB970<$J969,AB970,$J969-SUM($J970:AB970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AC970)+AC970<$J969,AC970,$J969-SUM($J970:AC970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AD970)+AD970<$J969,AD970,$J969-SUM($J970:AD970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AE970)+AE970<$J969,AE970,$J969-SUM($J970:AE970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AF970)+AF970<$J969,AF970,$J969-SUM($J970:AF970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AG970)+AG970<$J969,AG970,$J969-SUM($J970:AG970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AH970)+AH970<$J969,AH970,$J969-SUM($J970:AH970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AI970)+AI970<$J969,AI970,$J969-SUM($J970:AI970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AJ970)+AJ970<$J969,AJ970,$J969-SUM($J970:AJ970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AK970)+AK970<$J969,AK970,$J969-SUM($J970:AK970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AL970)+AL970<$J969,AL970,$J969-SUM($J970:AL970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AM970)+AM970<$J969,AM970,$J969-SUM($J970:AM970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AN970)+AN970<$J969,AN970,$J969-SUM($J970:AN970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AO970)+AO970<$J969,AO970,$J969-SUM($J970:AO970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AP970)+AP970<$J969,AP970,$J969-SUM($J970:AP970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AQ970)+AQ970<$J969,AQ970,$J969-SUM($J970:AQ970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AR970)+AR970<$J969,AR970,$J969-SUM($J970:AR970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AS970)+AS970<$J969,AS970,$J969-SUM($J970:AS970))","v":1.0999999999999981E-5},{"$f":"IF(SUM($J970:AT970)+AT970<$J969,AT970,$J969-SUM($J970:AT970))","v":2.7499999999999313E-6},{"$f":"IF(SUM($J970:AU970)+AU970<$J969,AU970,$J969-SUM($J970:AU970))","v":0},{"$f":"IF(SUM($J970:AV970)+AV970<$J969,AV970,$J969-SUM($J970:AV970))","v":0},{"$f":"IF(SUM($J970:AW970)+AW970<$J969,AW970,$J969-SUM($J970:AW970))","v":0},{"$f":"IF(SUM($J970:AX970)+AX970<$J969,AX970,$J969-SUM($J970:AX970))","v":0},{"$f":"IF(SUM($J970:AY970)+AY970<$J969,AY970,$J969-SUM($J970:AY970))","v":0},{"$f":"IF(SUM($J970:AZ970)+AZ970<$J969,AZ970,$J969-SUM($J970:AZ970))","v":0},{"$f":"IF(SUM($J970:BA970)+BA970<$J969,BA970,$J969-SUM($J970:BA970))","v":0},{"$f":"IF(SUM($J970:BB970)+BB970<$J969,BB970,$J969-SUM($J970:BB970))","v":0},{"$f":"IF(SUM($J970:BC970)+BC970<$J969,BC970,$J969-SUM($J970:BC970))","v":0},{"$f":"IF(SUM($J970:BD970)+BD970<$J969,BD970,$J969-SUM($J970:BD970))","v":0},{"$f":"IF(SUM($J970:BE970)+BE970<$J969,BE970,$J969-SUM($J970:BE970))","v":0},{"$f":"IF(SUM($J970:BF970)+BF970<$J969,BF970,$J969-SUM($J970:BF970))","v":0},{"$f":"IF(SUM($J970:BG970)+BG970<$J969,BG970,$J969-SUM($J970:BG970))","v":0},{"$f":"IF(SUM($J970:BH970)+BH970<$J969,BH970,$J969-SUM($J970:BH970))","v":0},{"$f":"IF(SUM($J970:BI970)+BI970<$J969,BI970,$J969-SUM($J970:BI970))","v":0},{"$f":"IF(SUM($J970:BJ970)+BJ970<$J969,BJ970,$J969-SUM($J970:BJ970))","v":0},{"$f":"IF(SUM($J970:BK970)+BK970<$J969,BK970,$J969-SUM($J970:BK970))","v":0},{"$f":"IF(SUM($J970:BL970)+BL970<$J969,BL970,$J969-SUM($J970:BL970))","v":0},{"$f":"IF(SUM($J970:BM970)+BM970<$J969,BM970,$J969-SUM($J970:BM970))","v":0},{"$f":"IF(SUM($J970:BN970)+BN970<$J969,BN970,$J969-SUM($J970:BN970))","v":0},{"$f":"IF(SUM($J970:BO970)+BO970<$J969,BO970,$J969-SUM($J970:BO970))","v":0},{"$f":"IF(SUM($J970:BP970)+BP970<$J969,BP970,$J969-SUM($J970:BP970))","v":0},{"$f":"IF(SUM($J970:BQ970)+BQ970<$J969,BQ970,$J969-SUM($J970:BQ970))","v":0},{"$f":"IF(SUM($J970:BR970)+BR970<$J969,BR970,$J969-SUM($J970:BR970))","v":0},{"$f":"IF(SUM($J970:BS970)+BS970<$J969,BS970,$J969-SUM($J970:BS970))","v":0},{"$f":"IF(SUM($J970:BT970)+BT970<$J969,BT970,$J969-SUM($J970:BT970))","v":0},{"$f":"IF(SUM($J970:BU970)+BU970<$J969,BU970,$J969-SUM($J970:BU970))","v":0},{"$f":"IF(SUM($J970:BV970)+BV970<$J969,BV970,$J969-SUM($J970:BV970))","v":0},{"$f":"IF(SUM($J970:BW970)+BW970<$J969,BW970,$J969-SUM($J970:BW970))","v":0},{"$f":"IF(SUM($J970:BX970)+BX970<$J969,BX970,$J969-SUM($J970:BX970))","v":0},{"$f":"IF(SUM($J970:BY970)+BY970<$J969,BY970,$J969-SUM($J970:BY970))","v":0},{"$f":"IF(SUM($J970:BZ970)+BZ970<$J969,BZ970,$J969-SUM($J970:BZ970))","v":0},{"$f":"IF(SUM($J970:CA970)+CA970<$J969,CA970,$J969-SUM($J970:CA970))","v":0},{"$f":"IF(SUM($J970:CB970)+CB970<$J969,CB970,$J969-SUM($J970:CB970))","v":0},{"$f":"IF(SUM($J970:CC970)+CC970<$J969,CC970,$J969-SUM($J970:CC970))","v":0},{"$f":"IF(SUM($J970:CD970)+CD970<$J969,CD970,$J969-SUM($J970:CD970))","v":0},{"$f":"IF(SUM($J970:CE970)+CE970<$J969,CE970,$J969-SUM($J970:CE970))","v":0},{"$f":"IF(SUM($J970:CF970)+CF970<$J969,CF970,$J969-SUM($J970:CF970))","v":0},{"$f":"IF(SUM($J970:CG970)+CG970<$J969,CG970,$J969-SUM($J970:CG970))","v":0},{"$f":"IF(SUM($J970:CH970)+CH970<$J969,CH970,$J969-SUM($J970:CH970))","v":0},{"$f":"IF(SUM($J970:CI970)+CI970<$J969,CI970,$J969-SUM($J970:CI970))","v":0},{"$f":"IF(SUM($J970:CJ970)+CJ970<$J969,CJ970,$J969-SUM($J970:CJ970))","v":0},{"$f":"IF(SUM($J970:CK970)+CK970<$J969,CK970,$J969-SUM($J970:CK970))","v":0},{"$f":"IF(SUM($J970:CL970)+CL970<$J969,CL970,$J969-SUM($J970:CL970))","v":0},{"$f":"IF(SUM($J970:CM970)+CM970<$J969,CM970,$J969-SUM($J970:CM970))","v":0},{"$f":"IF(SUM($J970:CN970)+CN970<$J969,CN970,$J969-SUM($J970:CN970))","v":0},{"$f":"IF(SUM($J970:CO970)+CO970<$J969,CO970,$J969-SUM($J970:CO970))","v":0},{"$f":"IF(SUM($J970:CP970)+CP970<$J969,CP970,$J969-SUM($J970:CP970))","v":0}]
[]
[null,"CAPEX:  Q2 2002",null,null,null,null," Asset life"]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J995-J998","v":0},{"$f":"K995-K998","v":0},{"$f":"L995-L998","v":0},{"$f":"M995-M998","v":0},{"$f":"N995-N998","v":0},{"$f":"O995-O998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA995-CA998","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM995-CM998","v":0},{"$f":"CN995-CN998","v":0},{"$f":"CO995-CO998","v":0},{"$f":"CP995-CP998","v":0},{"$f":"CQ995-CQ998","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1007-J1006","v":0},{"$f":"K1007-K1006","v":0},{"$f":"L1007-L1006","v":0},{"$f":"M1007-M1006","v":0},{"$f":"N1007-N1006","v":0},{"$f":"O1007-O1006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1007-CA1006","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1007-CM1006","v":0},{"$f":"CN1007-CN1006","v":0},{"$f":"CO1007-CO1006","v":0},{"$f":"CP1007-CP1006","v":0},{"$f":"CQ1007-CQ1006","v":0},null,{"$f":"J1002","v":0},{"$f":"SUM(J1008:CQ1008)","v":0},{"$f":"CS1008-CT1008","v":0}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1013","v":5.5034953711694846E-3},{"$f":"K$6*K1013","v":5.5847277751719859E-3},{"$f":"L$6*L1013","v":5.6913453054252697E-3},{"$f":"M$6*M1013","v":5.7977734626367215E-3},{"$f":"N$6*N1013","v":5.9061918263880273E-3},{"$f":"O$6*O1013","v":6.0166376135414833E-3},6.1291487369147081E-3,6.2437638182950127E-3,6.360522201697129E-3,6.4794639668688658E-3,6.6006299430493125E-3,6.7240617229843347E-3,6.8498016772041417E-3,6.977892968567859E-3,7.1083795670800771E-3,7.2413062649844739E-3,7.3767186921396832E-3,3.7573316658413201E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1013","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1013","v":0},{"$f":"CN$6*CN1013","v":0},{"$f":"CO$6*CO1013","v":0},{"$f":"CP$6*CP1013","v":0},{"$f":"CQ$6*CQ1013","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1015-J1018","v":9.0807673624296495E-2},{"$f":"K1015-K1018","v":8.6563280515165791E-2},{"$f":"L1015-L1018","v":8.2524506928666405E-2},{"$f":"M1015-M1018","v":7.8269941745595747E-2},{"$f":"N1015-N1018","v":7.3827397829850358E-2},{"$f":"O1015-O1018","v":6.919133255572707E-2},6.4356061737604456E-2,5.9315756273802644E-2,5.4064438714425622E-2,4.8595979751516513E-2,4.2904094629820561E-2,3.698233947641387E-2,3.0824107547418669E-2,2.4422625389987539E-2,1.777094891770023E-2,1.086195939747675E-2,3.6883593460698824E-3,6.8955258170078082E-17,7.024472149785854E-17,7.1558297789868489E-17,7.2896437958539033E-17,7.4259601348363715E-17,7.5648255893578111E-17,7.7062878278788028E-17,7.8503954102601359E-17,7.997197804432E-17,8.1467454033748779E-17,8.2990895424179882E-17,8.454282516861204E-17,8.612377599926509E-17,8.7734290610451348E-17,8.9374921844866783E-17,9.1046232883365787E-17,9.2748797438284722E-17,9.4483199950380649E-17,9.6250035789452765E-17,9.8049911458715526E-17,9.9883444802993505E-17,1.0175126522080948E-16,1.0365401388043862E-16,1.0559234394000282E-16,1.0756692077168087E-16,1.095784221901113E-16,1.1162753868506637E-16,1.1371497365847712E-16,1.1584144366589065E-16,1.1800767866244282E-16,1.2021442225343051E-16,1.2246243194956967E-16,1.2475247942702661E-16,1.2708535079231201E-16,1.2946184685212824E-16,1.3188278338826303E-16,1.3434899143762355E-16,1.3686131757750712E-16,1.3942062421620651E-16,1.4202778988904956E-16,1.4468370955997478E-16,1.473892949287463E-16,1.5014547474391387E-16,1.5295319512162506E-16,1.5581341987039946E-16,1.5872713082197592E-16,1.6169532816834687E-16,1.6471903080509497E-16,1.6779927668115024E-16,1.7093712315508774E-16,1.7413364735808788E-16,1.7738994656368412E-16,{"$f":"CA1015-CA1018","v":1.8070713856442501E-16},1.8408636205557977E-16,1.875287770260191E-16,1.9103556515640566E-16,1.9460793022483044E-16,1.9824709852003477E-16,2.0195431926235941E-16,2.0573086503256552E-16,2.0957803220867449E-16,2.134971414109767E-16,2.1748953795536196E-16,2.2155659231512723E-16,{"$f":"CM1015-CM1018","v":2.2569970059142012E-16},{"$f":"CN1015-CN1018","v":2.2992028499247969E-16},{"$f":"CO1015-CO1018","v":2.3421979432183903E-16},{"$f":"CP1015-CP1018","v":2.3859970447565744E-16},{"$f":"CQ1015-CQ1018","v":2.4306151894935222E-16}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1027-J1026","v":3.554214961694796E-4},{"$f":"K1027-K1026","v":3.8638799843652158E-4},{"$f":"L1027-L1026","v":3.676694410959968E-4},{"$f":"M1027-M1026","v":3.8731401240095649E-4},{"$f":"N1027-N1026","v":4.0442664179208697E-4},{"$f":"O1027-O1026","v":4.2204384368544923E-4},4.40178504977255E-4,4.5884381808967587E-4,4.7805328789109588E-4,4.9782073876834126E-4,5.1816032185415285E-4,5.3908652241323402E-4,5.6061416739027576E-4,5.8275843312343594E-4,6.0553485322682157E-4,6.2895932664559513E-4,6.5304812588740568E-4,3.3576950781885975E-4,-5.4741367688793121E-20,-5.576503126457355E-20,-5.680783734922108E-20,-5.7870143907651519E-20,-5.8952315598724596E-20,-6.0054723900420757E-20,-6.1177747237358617E-20,-6.232177111069722E-20,-6.348718823046726E-20,-6.4674398650377006E-20,-6.588380990513905E-20,-6.7115837150365153E-20,-6.8370903305076972E-20,-6.9649439196881912E-20,-7.0951883709863613E-20,-7.2278683935238064E-20,-7.3630295324827007E-20,-7.5007181847401275E-20,-7.6409816147947683E-20,-7.7838679709914308E-20,-7.9294263020489708E-20,-8.0777065738972865E-20,-8.2287596868291664E-20,-8.382637492972872E-20,-8.5393928140914647E-20,-8.6990794597149754E-20,-8.8617522456116453E-20,-9.027467012604582E-20,-9.1962806457402876E-20,-9.368251093815632E-20,-9.5434373892699843E-20,-9.7218996684493334E-20,-9.9036991922493361E-20,-1.0088898367144399E-19,-1.0277560766609999E-19,-1.0469751152945607E-19,-1.0665535499505689E-19,-1.0864981013346446E-19,-1.1068156158296024E-19,-1.1275130678456159E-19,-1.1485975622143289E-19,-1.1700763366277371E-19,-1.1919567641226757E-19,-1.2142463556117697E-19,-1.2369527624617098E-19,-1.2600837791197437E-19,-1.283647345789283E-19,-1.3076515511555424E-19,-1.3321046351621511E-19,-1.3570149918396831E-19,-1.3823911721870851E-19,{"$f":"CA1027-CA1026","v":-1.4082418871069837E-19},-1.4345760103958843E-19,-1.4614025817902873E-19,-1.4887308100697657E-19,-1.5165700762180704E-19,-1.5449299366433485E-19,-1.573820126458579E-19,-1.6032505628233544E-19,-1.6332313483481514E-19,-1.6637727745622619E-19,-1.6948853254465761E-19,-1.7265796810324272E-19,{"$f":"CM1027-CM1026","v":-1.7588667210677336E-19},{"$f":"CN1027-CN1026","v":-1.7917575287517001E-19},{"$f":"CO1027-CO1026","v":-1.825263394539357E-19},{"$f":"CP1027-CP1026","v":-1.8593958200172429E-19},{"$f":"CQ1027-CQ1026","v":-1.8941665218515654E-19},null,{"$f":"J1022","v":8.6220910416666425E-3},{"$f":"SUM(J1028:CQ1028)","v":8.6220910416666408E-3},{"$f":"CS1028-CT1028","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1033","v":0},{"$f":"K$6*K1033","v":0},{"$f":"L$6*L1033","v":0},{"$f":"M$6*M1033","v":0},{"$f":"N$6*N1033","v":0},{"$f":"O$6*O1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1033","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1033","v":0},{"$f":"CN$6*CN1033","v":0},{"$f":"CO$6*CO1033","v":0},{"$f":"CP$6*CP1033","v":0},{"$f":"CQ$6*CQ1033","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1047-J1046","v":0},{"$f":"K1047-K1046","v":0},{"$f":"L1047-L1046","v":0},{"$f":"M1047-M1046","v":0},{"$f":"N1047-N1046","v":0},{"$f":"O1047-O1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1047-CA1046","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1047-CM1046","v":0},{"$f":"CN1047-CN1046","v":0},{"$f":"CO1047-CO1046","v":0},{"$f":"CP1047-CP1046","v":0},{"$f":"CQ1047-CQ1046","v":0},null,{"$f":"J1042","v":0},{"$f":"SUM(J1048:CQ1048)","v":0},{"$f":"CS1048-CT1048","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1055","v":6.9652908067542226E-6},{"$f":"K$5*K1055","v":6.0262664165103182E-6},{"$f":"L$5*L1055","v":7.6927767354596325E-6},{"$f":"M$5*M1055","v":7.4627998592870429E-6},{"$f":"N$5*N1055","v":7.3819961234193129E-6},{"$f":"O$5*O1055","v":7.2955606613473364E-6},7.2033111027694693E-6,7.1050602260931231E-6,7.0006158407695551E-6,6.8897806669244217E-6,6.7723522122241228E-6,6.6481226459166157E-6,6.5168786699841157E-6,6.3784013873436885E-6,6.2324661670304032E-6,6.0788425062962607E-6,5.9172938895567127E-6,5.7475776441150784E-6,5.5694447925936882E-6,5.3826399019990277E-6,5.1869009293466048E-6,4.9819590637696499E-6,4.7675385650341351E-6,4.5433565983809013E-6,4.3091230656140304E-6,4.0645404323527908E-6,3.8093035513627664E-6,3.5430994818799255E-6,3.2656073048395502E-6,2.9764979339200462E-6,2.6754339223097238E-6,2.3620692651026625E-6,2.0360491972277647E-6,1.6970099868130322E-6,1.3445787238850101E-6,9.7837310430119123E-7,5.9800120881098203E-7,2.0306127713859618E-7,2.3727595138255816E-20,2.4171301167341199E-20,2.4623304499170481E-20,2.5083760293304968E-20,2.5552826610789771E-20,2.6030664468411539E-20,2.6517437893970834E-20,2.7013313982588088E-20,2.7518462954062482E-20,2.8033058211303453E-20,2.8557276399854829E-20,2.9091297468532112E-20,2.9635304731193666E-20,3.0189484929666985E-20,3.0754028297851758E-20,3.1329128627021586E-20,3.1914983332346887E-20,3.251179352066178E-20,3.3119764059498157E-20,3.3739103647410768E-20,3.437002488561735E-20,3.501274435097839E-20,3.566748267034169E-20,3.6334464596277076E-20,3.7013919084227457E-20,3.7706079371102505E-20,3.841118305534212E-20,3.9129472178477024E-20,3.9861193308214545E-20,4.0606597623078154E-20,4.1365940998629714E-20,{"$f":"CA$5*CA1055","v":4.2139484095304088E-20},4.292749244788628E-20,4.3730236556661751E-20,4.4547991980271332E-20,4.5381039430302403E-20,4.6229664867649058E-20,4.7094159600674097E-20,4.7974820385206703E-20,4.8871949526410069E-20,4.9785854982553939E-20,5.07168504707277E-20,5.166525557453031E-20,{"$f":"CM$5*CM1055","v":5.2631395853774023E-20},{"$f":"CN$5*CN1055","v":5.3615602956239595E-20},{"$f":"CO$5*CO1055","v":5.4618214731521275E-20},{"$f":"CP$5*CP1055","v":5.5639575347000721E-20},{"$f":"CQ$5*CQ1055","v":5.668003540598964E-20}]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1065","v":0},{"$f":"K$5*K1065","v":0},{"$f":"L$5*L1065","v":0},{"$f":"M$5*M1065","v":0},{"$f":"N$5*N1065","v":0},{"$f":"O$5*O1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1065","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1065","v":0},{"$f":"CN$5*CN1065","v":0},{"$f":"CO$5*CO1065","v":0},{"$f":"CP$5*CP1065","v":0},{"$f":"CQ$5*CQ1065","v":0}]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!S$145","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-12.25,0)","v":37.75},"  years"]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1084<1,J1085,J1085/G1084)","v":0},{"$f":"IF(SUM($J1086:J1086)+J1086<$J1085,J1086,$J1085-SUM($J1086:J1086))","v":0},{"$f":"IF(SUM($J1086:K1086)+K1086<$J1085,K1086,$J1085-SUM($J1086:K1086))","v":0},{"$f":"IF(SUM($J1086:L1086)+L1086<$J1085,L1086,$J1085-SUM($J1086:L1086))","v":0},{"$f":"IF(SUM($J1086:M1086)+M1086<$J1085,M1086,$J1085-SUM($J1086:M1086))","v":0},{"$f":"IF(SUM($J1086:N1086)+N1086<$J1085,N1086,$J1085-SUM($J1086:N1086))","v":0},{"$f":"IF(SUM($J1086:O1086)+O1086<$J1085,O1086,$J1085-SUM($J1086:O1086))","v":0},{"$f":"IF(SUM($J1086:P1086)+P1086<$J1085,P1086,$J1085-SUM($J1086:P1086))","v":0},{"$f":"IF(SUM($J1086:Q1086)+Q1086<$J1085,Q1086,$J1085-SUM($J1086:Q1086))","v":0},{"$f":"IF(SUM($J1086:R1086)+R1086<$J1085,R1086,$J1085-SUM($J1086:R1086))","v":0},{"$f":"IF(SUM($J1086:S1086)+S1086<$J1085,S1086,$J1085-SUM($J1086:S1086))","v":0},{"$f":"IF(SUM($J1086:T1086)+T1086<$J1085,T1086,$J1085-SUM($J1086:T1086))","v":0},{"$f":"IF(SUM($J1086:U1086)+U1086<$J1085,U1086,$J1085-SUM($J1086:U1086))","v":0},{"$f":"IF(SUM($J1086:V1086)+V1086<$J1085,V1086,$J1085-SUM($J1086:V1086))","v":0},{"$f":"IF(SUM($J1086:W1086)+W1086<$J1085,W1086,$J1085-SUM($J1086:W1086))","v":0},{"$f":"IF(SUM($J1086:X1086)+X1086<$J1085,X1086,$J1085-SUM($J1086:X1086))","v":0},{"$f":"IF(SUM($J1086:Y1086)+Y1086<$J1085,Y1086,$J1085-SUM($J1086:Y1086))","v":0},{"$f":"IF(SUM($J1086:Z1086)+Z1086<$J1085,Z1086,$J1085-SUM($J1086:Z1086))","v":0},{"$f":"IF(SUM($J1086:AA1086)+AA1086<$J1085,AA1086,$J1085-SUM($J1086:AA1086))","v":0},{"$f":"IF(SUM($J1086:AB1086)+AB1086<$J1085,AB1086,$J1085-SUM($J1086:AB1086))","v":0},{"$f":"IF(SUM($J1086:AC1086)+AC1086<$J1085,AC1086,$J1085-SUM($J1086:AC1086))","v":0},{"$f":"IF(SUM($J1086:AD1086)+AD1086<$J1085,AD1086,$J1085-SUM($J1086:AD1086))","v":0},{"$f":"IF(SUM($J1086:AE1086)+AE1086<$J1085,AE1086,$J1085-SUM($J1086:AE1086))","v":0},{"$f":"IF(SUM($J1086:AF1086)+AF1086<$J1085,AF1086,$J1085-SUM($J1086:AF1086))","v":0},{"$f":"IF(SUM($J1086:AG1086)+AG1086<$J1085,AG1086,$J1085-SUM($J1086:AG1086))","v":0},{"$f":"IF(SUM($J1086:AH1086)+AH1086<$J1085,AH1086,$J1085-SUM($J1086:AH1086))","v":0},{"$f":"IF(SUM($J1086:AI1086)+AI1086<$J1085,AI1086,$J1085-SUM($J1086:AI1086))","v":0},{"$f":"IF(SUM($J1086:AJ1086)+AJ1086<$J1085,AJ1086,$J1085-SUM($J1086:AJ1086))","v":0},{"$f":"IF(SUM($J1086:AK1086)+AK1086<$J1085,AK1086,$J1085-SUM($J1086:AK1086))","v":0},{"$f":"IF(SUM($J1086:AL1086)+AL1086<$J1085,AL1086,$J1085-SUM($J1086:AL1086))","v":0},{"$f":"IF(SUM($J1086:AM1086)+AM1086<$J1085,AM1086,$J1085-SUM($J1086:AM1086))","v":0},{"$f":"IF(SUM($J1086:AN1086)+AN1086<$J1085,AN1086,$J1085-SUM($J1086:AN1086))","v":0},{"$f":"IF(SUM($J1086:AO1086)+AO1086<$J1085,AO1086,$J1085-SUM($J1086:AO1086))","v":0},{"$f":"IF(SUM($J1086:AP1086)+AP1086<$J1085,AP1086,$J1085-SUM($J1086:AP1086))","v":0},{"$f":"IF(SUM($J1086:AQ1086)+AQ1086<$J1085,AQ1086,$J1085-SUM($J1086:AQ1086))","v":0},{"$f":"IF(SUM($J1086:AR1086)+AR1086<$J1085,AR1086,$J1085-SUM($J1086:AR1086))","v":0},{"$f":"IF(SUM($J1086:AS1086)+AS1086<$J1085,AS1086,$J1085-SUM($J1086:AS1086))","v":0},{"$f":"IF(SUM($J1086:AT1086)+AT1086<$J1085,AT1086,$J1085-SUM($J1086:AT1086))","v":0},{"$f":"IF(SUM($J1086:AU1086)+AU1086<$J1085,AU1086,$J1085-SUM($J1086:AU1086))","v":0},{"$f":"IF(SUM($J1086:AV1086)+AV1086<$J1085,AV1086,$J1085-SUM($J1086:AV1086))","v":0},{"$f":"IF(SUM($J1086:AW1086)+AW1086<$J1085,AW1086,$J1085-SUM($J1086:AW1086))","v":0},{"$f":"IF(SUM($J1086:AX1086)+AX1086<$J1085,AX1086,$J1085-SUM($J1086:AX1086))","v":0},{"$f":"IF(SUM($J1086:AY1086)+AY1086<$J1085,AY1086,$J1085-SUM($J1086:AY1086))","v":0},{"$f":"IF(SUM($J1086:AZ1086)+AZ1086<$J1085,AZ1086,$J1085-SUM($J1086:AZ1086))","v":0},{"$f":"IF(SUM($J1086:BA1086)+BA1086<$J1085,BA1086,$J1085-SUM($J1086:BA1086))","v":0},{"$f":"IF(SUM($J1086:BB1086)+BB1086<$J1085,BB1086,$J1085-SUM($J1086:BB1086))","v":0},{"$f":"IF(SUM($J1086:BC1086)+BC1086<$J1085,BC1086,$J1085-SUM($J1086:BC1086))","v":0},{"$f":"IF(SUM($J1086:BD1086)+BD1086<$J1085,BD1086,$J1085-SUM($J1086:BD1086))","v":0},{"$f":"IF(SUM($J1086:BE1086)+BE1086<$J1085,BE1086,$J1085-SUM($J1086:BE1086))","v":0},{"$f":"IF(SUM($J1086:BF1086)+BF1086<$J1085,BF1086,$J1085-SUM($J1086:BF1086))","v":0},{"$f":"IF(SUM($J1086:BG1086)+BG1086<$J1085,BG1086,$J1085-SUM($J1086:BG1086))","v":0},{"$f":"IF(SUM($J1086:BH1086)+BH1086<$J1085,BH1086,$J1085-SUM($J1086:BH1086))","v":0},{"$f":"IF(SUM($J1086:BI1086)+BI1086<$J1085,BI1086,$J1085-SUM($J1086:BI1086))","v":0},{"$f":"IF(SUM($J1086:BJ1086)+BJ1086<$J1085,BJ1086,$J1085-SUM($J1086:BJ1086))","v":0},{"$f":"IF(SUM($J1086:BK1086)+BK1086<$J1085,BK1086,$J1085-SUM($J1086:BK1086))","v":0},{"$f":"IF(SUM($J1086:BL1086)+BL1086<$J1085,BL1086,$J1085-SUM($J1086:BL1086))","v":0},{"$f":"IF(SUM($J1086:BM1086)+BM1086<$J1085,BM1086,$J1085-SUM($J1086:BM1086))","v":0},{"$f":"IF(SUM($J1086:BN1086)+BN1086<$J1085,BN1086,$J1085-SUM($J1086:BN1086))","v":0},{"$f":"IF(SUM($J1086:BO1086)+BO1086<$J1085,BO1086,$J1085-SUM($J1086:BO1086))","v":0},{"$f":"IF(SUM($J1086:BP1086)+BP1086<$J1085,BP1086,$J1085-SUM($J1086:BP1086))","v":0},{"$f":"IF(SUM($J1086:BQ1086)+BQ1086<$J1085,BQ1086,$J1085-SUM($J1086:BQ1086))","v":0},{"$f":"IF(SUM($J1086:BR1086)+BR1086<$J1085,BR1086,$J1085-SUM($J1086:BR1086))","v":0},{"$f":"IF(SUM($J1086:BS1086)+BS1086<$J1085,BS1086,$J1085-SUM($J1086:BS1086))","v":0},{"$f":"IF(SUM($J1086:BT1086)+BT1086<$J1085,BT1086,$J1085-SUM($J1086:BT1086))","v":0},{"$f":"IF(SUM($J1086:BU1086)+BU1086<$J1085,BU1086,$J1085-SUM($J1086:BU1086))","v":0},{"$f":"IF(SUM($J1086:BV1086)+BV1086<$J1085,BV1086,$J1085-SUM($J1086:BV1086))","v":0},{"$f":"IF(SUM($J1086:BW1086)+BW1086<$J1085,BW1086,$J1085-SUM($J1086:BW1086))","v":0},{"$f":"IF(SUM($J1086:BX1086)+BX1086<$J1085,BX1086,$J1085-SUM($J1086:BX1086))","v":0},{"$f":"IF(SUM($J1086:BY1086)+BY1086<$J1085,BY1086,$J1085-SUM($J1086:BY1086))","v":0},{"$f":"IF(SUM($J1086:BZ1086)+BZ1086<$J1085,BZ1086,$J1085-SUM($J1086:BZ1086))","v":0},{"$f":"IF(SUM($J1086:CA1086)+CA1086<$J1085,CA1086,$J1085-SUM($J1086:CA1086))","v":0},{"$f":"IF(SUM($J1086:CB1086)+CB1086<$J1085,CB1086,$J1085-SUM($J1086:CB1086))","v":0},{"$f":"IF(SUM($J1086:CC1086)+CC1086<$J1085,CC1086,$J1085-SUM($J1086:CC1086))","v":0},{"$f":"IF(SUM($J1086:CD1086)+CD1086<$J1085,CD1086,$J1085-SUM($J1086:CD1086))","v":0},{"$f":"IF(SUM($J1086:CE1086)+CE1086<$J1085,CE1086,$J1085-SUM($J1086:CE1086))","v":0},{"$f":"IF(SUM($J1086:CF1086)+CF1086<$J1085,CF1086,$J1085-SUM($J1086:CF1086))","v":0},{"$f":"IF(SUM($J1086:CG1086)+CG1086<$J1085,CG1086,$J1085-SUM($J1086:CG1086))","v":0},{"$f":"IF(SUM($J1086:CH1086)+CH1086<$J1085,CH1086,$J1085-SUM($J1086:CH1086))","v":0},{"$f":"IF(SUM($J1086:CI1086)+CI1086<$J1085,CI1086,$J1085-SUM($J1086:CI1086))","v":0},{"$f":"IF(SUM($J1086:CJ1086)+CJ1086<$J1085,CJ1086,$J1085-SUM($J1086:CJ1086))","v":0},{"$f":"IF(SUM($J1086:CK1086)+CK1086<$J1085,CK1086,$J1085-SUM($J1086:CK1086))","v":0},{"$f":"IF(SUM($J1086:CL1086)+CL1086<$J1085,CL1086,$J1085-SUM($J1086:CL1086))","v":0},{"$f":"IF(SUM($J1086:CM1086)+CM1086<$J1085,CM1086,$J1085-SUM($J1086:CM1086))","v":0},{"$f":"IF(SUM($J1086:CN1086)+CN1086<$J1085,CN1086,$J1085-SUM($J1086:CN1086))","v":0},{"$f":"IF(SUM($J1086:CO1086)+CO1086<$J1085,CO1086,$J1085-SUM($J1086:CO1086))","v":0},{"$f":"IF(SUM($J1086:CP1086)+CP1086<$J1085,CP1086,$J1085-SUM($J1086:CP1086))","v":0}]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!S$147","v":9.6064933270833389E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20-12.25,0)","v":17.75},"  years"]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!S$149","v":0}]
[]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1128-J1131","v":0},{"$f":"K1128-K1131","v":0},{"$f":"L1128-L1131","v":0},{"$f":"M1128-M1131","v":0},{"$f":"N1128-N1131","v":0},{"$f":"O1128-O1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1128-CA1131","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1128-CM1131","v":0},{"$f":"CN1128-CN1131","v":0},{"$f":"CO1128-CO1131","v":0},{"$f":"CP1128-CP1131","v":0},{"$f":"CQ1128-CQ1131","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1138","v":7.0117260787992511E-6},{"$f":"K$5*K1138","v":6.0675422138836761E-6},{"$f":"L$5*L1138","v":7.7469512195121643E-6},{"$f":"M$5*M1138","v":7.5168781191369482E-6},{"$f":"N$5*N1138","v":7.4370856467284121E-6},{"$f":"O$5*O1138","v":7.3516803587423155E-6},7.2604802385057344E-6,7.1632984246676567E-6,7.0599430936574317E-6,6.9502173394413019E-6,6.8339190505170681E-6,6.7108407840856392E-6,6.5807696373368985E-6,6.4434871157859688E-6,6.2987689985945537E-6,6.1463852008106612E-6,5.9860996324585325E-6,5.817670054409162E-6,5.6408479309602705E-6,5.4553782790530649E-6,5.2609995140515511E-6,5.0574432920085796E-6,4.8444343483411317E-6,4.6216903328357397E-6,4.3889216409031745E-6,4.1458312409998419E-6,3.8921144981315174E-6,3.6274589933532519E-6,3.3515443391774276E-6,3.064041990800042E-6,2.7646150530533754E-6,2.4529180829912204E-6,2.128596888010839E-6,1.7912883194137497E-6,1.4406200613053609E-6,1.0762104147313027E-6,6.9766807694613668E-7,3.0459191570787821E-7,1.8183764498476419E-20,1.8523800894597928E-20,1.8870195971326908E-20,1.9223068635990719E-20,1.9582540019483747E-20,1.9948733517848091E-20,2.0321774834631851E-20,2.0701792024039466E-20,2.1088915534889004E-20,2.1483278255391428E-20,2.1885015558767247E-20,2.2294265349716193E-20,2.2711168111755886E-20,2.3135866955445719E-20,2.3568507667512558E-20,2.4009238760895041E-20,2.4458211525723779E-20,2.4915580081254811E-20,2.5381501428774278E-20,2.5856135505492357E-20,2.6339645239445065E-20,2.6832196605422686E-20,2.7333958681944087E-20,2.7845103709296445E-20,2.8365807148660287E-20,2.8896247742340236E-20,2.9436607575121994E-20,2.9987072136776776E-20,3.0547830385734501E-20,3.1119074813947734E-20,3.1701001512968559E-20,{"$f":"CA$5*CA1138","v":3.2293810241261068E-20},3.2897704492772653E-20,3.3512891566787496E-20,3.4139582639086427E-20,3.4777992834437341E-20,3.542834130044132E-20,3.6090851282759574E-20,3.6765750201747181E-20,3.7453269730519853E-20,3.8153645874480576E-20,3.8867119052333361E-20,3.9593934178611997E-20,{"$f":"CM$5*CM1138","v":4.0334340747752042E-20},{"$f":"CN$5*CN1138","v":4.1088592919735007E-20},{"$f":"CO$5*CO1138","v":4.1856949607334046E-20},{"$f":"CP$5*CP1138","v":4.2639674564991197E-20},{"$f":"CQ$5*CQ1138","v":4.3437036479356537E-20}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1150-J1149","v":0},{"$f":"K1150-K1149","v":0},{"$f":"L1150-L1149","v":0},{"$f":"M1150-M1149","v":0},{"$f":"N1150-N1149","v":0},{"$f":"O1150-O1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1150-CA1149","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1150-CM1149","v":0},{"$f":"CN1150-CN1149","v":0},{"$f":"CO1150-CO1149","v":0},{"$f":"CP1150-CP1149","v":0},{"$f":"CQ1150-CQ1149","v":0},null,{"$f":"J1145","v":0},{"$f":"SUM(J1151:CQ1151)","v":0},{"$f":"CS1151-CT1151","v":0}]
[]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1161","v":0},{"$f":"K$5*K1161","v":0},{"$f":"L$5*L1161","v":0},{"$f":"M$5*M1161","v":0},{"$f":"N$5*N1161","v":0},{"$f":"O$5*O1161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1161","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1161","v":0},{"$f":"CN$5*CN1161","v":0},{"$f":"CO$5*CO1161","v":0},{"$f":"CP$5*CP1161","v":0},{"$f":"CQ$5*CQ1161","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1168","v":0},{"$f":"J1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1181","v":1.6449561810506607E-3},{"$f":"K$5*K1181","v":1.3809508680425295E-3},{"$f":"L$5*L1181","v":1.7058804840525299E-3},{"$f":"M$5*M1181","v":1.5964223581717879E-3},{"$f":"N$5*N1181","v":1.5178570925182939E-3},{"$f":"O$5*O1181","v":1.4357952329949297E-3},1.3501334804787092E-3,1.2607658951833561E-3,1.1675838340211681E-3,1.0704758865456277E-3,9.6932780944358299E-4,8.6402245954515593E-4,7.5443972531884327E-4,6.4045645681858813E-4,5.2194639404887677E-4,3.9878009371319335E-4,2.7082485431042039E-4,1.379446395430132E-4,1.8166024240429126E-18,1.8505728893725152E-18,1.8851786024037812E-18,1.9204314422687317E-18,1.9563435102391569E-18,1.9929271338806294E-18,2.0301948712841972E-18,2.0681595153772117E-18,2.1068340983147653E-18,2.1462318959532513E-18,2.1863664324075773E-18,2.2272514846935988E-18,2.2689010874573695E-18,2.3113295377928222E-18,2.354551400149548E-18,2.3985815113323442E-18,2.4434349855942592E-18,2.489127219824872E-18,2.5356738988355973E-18,2.5830910007438229E-18,2.6313948024577322E-18,2.6806018852636919E-18,2.730729140518123E-18,2.7817937754458121E-18,2.8338133190466488E-18,2.8868056281128213E-18,2.9407888933585309E-18,2.9957816456643352E-18,3.051802762438258E-18,3.1088714740958533E-18,3.1670073706614459E-18,3.2262304084928152E-18,3.2865609171316307E-18,3.3480196062819921E-18,3.4106275729194654E-18,3.4744063085330595E-18,3.5393777065026283E-18,3.6055640696142271E-18,3.672988117716013E-18,3.7416729955173025E-18,3.8116422805334757E-18,3.8829199911794518E-18,3.9555305950145073E-18,4.0294990171412785E-18,4.1048506487618202E-18,4.181611355893667E-18,4.2598074882488788E-18,4.3394658882791323E-18,4.4206139003899522E-18,4.5032793803272443E-18,4.5874907047393644E-18,{"$f":"CA$5*CA1181","v":4.6732767809179894E-18},4.7606670567211555E-18,4.8496915306818413E-18,4.9403807623055923E-18,5.0327658825607066E-18,5.126878604564592E-18,5.2227512344699495E-18,5.3204166825545378E-18,5.4199084745183079E-18,5.5212607629917999E-18,5.6245083392597468E-18,5.7296866452039043E-18,{"$f":"CM$5*CM1181","v":5.8368317854692169E-18},{"$f":"CN$5*CN1181","v":5.9459805398574916E-18},{"$f":"CO$5*CO1181","v":6.0571703759528269E-18},{"$f":"CP$5*CP1181","v":6.1704394619831443E-18},{"$f":"CQ$5*CQ1181","v":6.2858266799222292E-18}]
[]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1197<1,J1198,J1198/G1197)","v":0},{"$f":"IF(SUM($J1199:J1199)+J1199<$J1198,J1199,$J1198-SUM($J1199:J1199))","v":0},{"$f":"IF(SUM($J1199:K1199)+K1199<$J1198,K1199,$J1198-SUM($J1199:K1199))","v":0},{"$f":"IF(SUM($J1199:L1199)+L1199<$J1198,L1199,$J1198-SUM($J1199:L1199))","v":0},{"$f":"IF(SUM($J1199:M1199)+M1199<$J1198,M1199,$J1198-SUM($J1199:M1199))","v":0},{"$f":"IF(SUM($J1199:N1199)+N1199<$J1198,N1199,$J1198-SUM($J1199:N1199))","v":0},{"$f":"IF(SUM($J1199:O1199)+O1199<$J1198,O1199,$J1198-SUM($J1199:O1199))","v":0},{"$f":"IF(SUM($J1199:P1199)+P1199<$J1198,P1199,$J1198-SUM($J1199:P1199))","v":0},{"$f":"IF(SUM($J1199:Q1199)+Q1199<$J1198,Q1199,$J1198-SUM($J1199:Q1199))","v":0},{"$f":"IF(SUM($J1199:R1199)+R1199<$J1198,R1199,$J1198-SUM($J1199:R1199))","v":0},{"$f":"IF(SUM($J1199:S1199)+S1199<$J1198,S1199,$J1198-SUM($J1199:S1199))","v":0},{"$f":"IF(SUM($J1199:T1199)+T1199<$J1198,T1199,$J1198-SUM($J1199:T1199))","v":0},{"$f":"IF(SUM($J1199:U1199)+U1199<$J1198,U1199,$J1198-SUM($J1199:U1199))","v":0},{"$f":"IF(SUM($J1199:V1199)+V1199<$J1198,V1199,$J1198-SUM($J1199:V1199))","v":0},{"$f":"IF(SUM($J1199:W1199)+W1199<$J1198,W1199,$J1198-SUM($J1199:W1199))","v":0},{"$f":"IF(SUM($J1199:X1199)+X1199<$J1198,X1199,$J1198-SUM($J1199:X1199))","v":0},{"$f":"IF(SUM($J1199:Y1199)+Y1199<$J1198,Y1199,$J1198-SUM($J1199:Y1199))","v":0},{"$f":"IF(SUM($J1199:Z1199)+Z1199<$J1198,Z1199,$J1198-SUM($J1199:Z1199))","v":0},{"$f":"IF(SUM($J1199:AA1199)+AA1199<$J1198,AA1199,$J1198-SUM($J1199:AA1199))","v":0},{"$f":"IF(SUM($J1199:AB1199)+AB1199<$J1198,AB1199,$J1198-SUM($J1199:AB1199))","v":0},{"$f":"IF(SUM($J1199:AC1199)+AC1199<$J1198,AC1199,$J1198-SUM($J1199:AC1199))","v":0},{"$f":"IF(SUM($J1199:AD1199)+AD1199<$J1198,AD1199,$J1198-SUM($J1199:AD1199))","v":0},{"$f":"IF(SUM($J1199:AE1199)+AE1199<$J1198,AE1199,$J1198-SUM($J1199:AE1199))","v":0},{"$f":"IF(SUM($J1199:AF1199)+AF1199<$J1198,AF1199,$J1198-SUM($J1199:AF1199))","v":0},{"$f":"IF(SUM($J1199:AG1199)+AG1199<$J1198,AG1199,$J1198-SUM($J1199:AG1199))","v":0},{"$f":"IF(SUM($J1199:AH1199)+AH1199<$J1198,AH1199,$J1198-SUM($J1199:AH1199))","v":0},{"$f":"IF(SUM($J1199:AI1199)+AI1199<$J1198,AI1199,$J1198-SUM($J1199:AI1199))","v":0},{"$f":"IF(SUM($J1199:AJ1199)+AJ1199<$J1198,AJ1199,$J1198-SUM($J1199:AJ1199))","v":0},{"$f":"IF(SUM($J1199:AK1199)+AK1199<$J1198,AK1199,$J1198-SUM($J1199:AK1199))","v":0},{"$f":"IF(SUM($J1199:AL1199)+AL1199<$J1198,AL1199,$J1198-SUM($J1199:AL1199))","v":0},{"$f":"IF(SUM($J1199:AM1199)+AM1199<$J1198,AM1199,$J1198-SUM($J1199:AM1199))","v":0},{"$f":"IF(SUM($J1199:AN1199)+AN1199<$J1198,AN1199,$J1198-SUM($J1199:AN1199))","v":0},{"$f":"IF(SUM($J1199:AO1199)+AO1199<$J1198,AO1199,$J1198-SUM($J1199:AO1199))","v":0},{"$f":"IF(SUM($J1199:AP1199)+AP1199<$J1198,AP1199,$J1198-SUM($J1199:AP1199))","v":0},{"$f":"IF(SUM($J1199:AQ1199)+AQ1199<$J1198,AQ1199,$J1198-SUM($J1199:AQ1199))","v":0},{"$f":"IF(SUM($J1199:AR1199)+AR1199<$J1198,AR1199,$J1198-SUM($J1199:AR1199))","v":0},{"$f":"IF(SUM($J1199:AS1199)+AS1199<$J1198,AS1199,$J1198-SUM($J1199:AS1199))","v":0},{"$f":"IF(SUM($J1199:AT1199)+AT1199<$J1198,AT1199,$J1198-SUM($J1199:AT1199))","v":0},{"$f":"IF(SUM($J1199:AU1199)+AU1199<$J1198,AU1199,$J1198-SUM($J1199:AU1199))","v":0},{"$f":"IF(SUM($J1199:AV1199)+AV1199<$J1198,AV1199,$J1198-SUM($J1199:AV1199))","v":0},{"$f":"IF(SUM($J1199:AW1199)+AW1199<$J1198,AW1199,$J1198-SUM($J1199:AW1199))","v":0},{"$f":"IF(SUM($J1199:AX1199)+AX1199<$J1198,AX1199,$J1198-SUM($J1199:AX1199))","v":0},{"$f":"IF(SUM($J1199:AY1199)+AY1199<$J1198,AY1199,$J1198-SUM($J1199:AY1199))","v":0},{"$f":"IF(SUM($J1199:AZ1199)+AZ1199<$J1198,AZ1199,$J1198-SUM($J1199:AZ1199))","v":0},{"$f":"IF(SUM($J1199:BA1199)+BA1199<$J1198,BA1199,$J1198-SUM($J1199:BA1199))","v":0},{"$f":"IF(SUM($J1199:BB1199)+BB1199<$J1198,BB1199,$J1198-SUM($J1199:BB1199))","v":0},{"$f":"IF(SUM($J1199:BC1199)+BC1199<$J1198,BC1199,$J1198-SUM($J1199:BC1199))","v":0},{"$f":"IF(SUM($J1199:BD1199)+BD1199<$J1198,BD1199,$J1198-SUM($J1199:BD1199))","v":0},{"$f":"IF(SUM($J1199:BE1199)+BE1199<$J1198,BE1199,$J1198-SUM($J1199:BE1199))","v":0},{"$f":"IF(SUM($J1199:BF1199)+BF1199<$J1198,BF1199,$J1198-SUM($J1199:BF1199))","v":0},{"$f":"IF(SUM($J1199:BG1199)+BG1199<$J1198,BG1199,$J1198-SUM($J1199:BG1199))","v":0},{"$f":"IF(SUM($J1199:BH1199)+BH1199<$J1198,BH1199,$J1198-SUM($J1199:BH1199))","v":0},{"$f":"IF(SUM($J1199:BI1199)+BI1199<$J1198,BI1199,$J1198-SUM($J1199:BI1199))","v":0},{"$f":"IF(SUM($J1199:BJ1199)+BJ1199<$J1198,BJ1199,$J1198-SUM($J1199:BJ1199))","v":0},{"$f":"IF(SUM($J1199:BK1199)+BK1199<$J1198,BK1199,$J1198-SUM($J1199:BK1199))","v":0},{"$f":"IF(SUM($J1199:BL1199)+BL1199<$J1198,BL1199,$J1198-SUM($J1199:BL1199))","v":0},{"$f":"IF(SUM($J1199:BM1199)+BM1199<$J1198,BM1199,$J1198-SUM($J1199:BM1199))","v":0},{"$f":"IF(SUM($J1199:BN1199)+BN1199<$J1198,BN1199,$J1198-SUM($J1199:BN1199))","v":0},{"$f":"IF(SUM($J1199:BO1199)+BO1199<$J1198,BO1199,$J1198-SUM($J1199:BO1199))","v":0},{"$f":"IF(SUM($J1199:BP1199)+BP1199<$J1198,BP1199,$J1198-SUM($J1199:BP1199))","v":0},{"$f":"IF(SUM($J1199:BQ1199)+BQ1199<$J1198,BQ1199,$J1198-SUM($J1199:BQ1199))","v":0},{"$f":"IF(SUM($J1199:BR1199)+BR1199<$J1198,BR1199,$J1198-SUM($J1199:BR1199))","v":0},{"$f":"IF(SUM($J1199:BS1199)+BS1199<$J1198,BS1199,$J1198-SUM($J1199:BS1199))","v":0},{"$f":"IF(SUM($J1199:BT1199)+BT1199<$J1198,BT1199,$J1198-SUM($J1199:BT1199))","v":0},{"$f":"IF(SUM($J1199:BU1199)+BU1199<$J1198,BU1199,$J1198-SUM($J1199:BU1199))","v":0},{"$f":"IF(SUM($J1199:BV1199)+BV1199<$J1198,BV1199,$J1198-SUM($J1199:BV1199))","v":0},{"$f":"IF(SUM($J1199:BW1199)+BW1199<$J1198,BW1199,$J1198-SUM($J1199:BW1199))","v":0},{"$f":"IF(SUM($J1199:BX1199)+BX1199<$J1198,BX1199,$J1198-SUM($J1199:BX1199))","v":0},{"$f":"IF(SUM($J1199:BY1199)+BY1199<$J1198,BY1199,$J1198-SUM($J1199:BY1199))","v":0},{"$f":"IF(SUM($J1199:BZ1199)+BZ1199<$J1198,BZ1199,$J1198-SUM($J1199:BZ1199))","v":0},{"$f":"IF(SUM($J1199:CA1199)+CA1199<$J1198,CA1199,$J1198-SUM($J1199:CA1199))","v":0},{"$f":"IF(SUM($J1199:CB1199)+CB1199<$J1198,CB1199,$J1198-SUM($J1199:CB1199))","v":0},{"$f":"IF(SUM($J1199:CC1199)+CC1199<$J1198,CC1199,$J1198-SUM($J1199:CC1199))","v":0},{"$f":"IF(SUM($J1199:CD1199)+CD1199<$J1198,CD1199,$J1198-SUM($J1199:CD1199))","v":0},{"$f":"IF(SUM($J1199:CE1199)+CE1199<$J1198,CE1199,$J1198-SUM($J1199:CE1199))","v":0},{"$f":"IF(SUM($J1199:CF1199)+CF1199<$J1198,CF1199,$J1198-SUM($J1199:CF1199))","v":0},{"$f":"IF(SUM($J1199:CG1199)+CG1199<$J1198,CG1199,$J1198-SUM($J1199:CG1199))","v":0},{"$f":"IF(SUM($J1199:CH1199)+CH1199<$J1198,CH1199,$J1198-SUM($J1199:CH1199))","v":0},{"$f":"IF(SUM($J1199:CI1199)+CI1199<$J1198,CI1199,$J1198-SUM($J1199:CI1199))","v":0},{"$f":"IF(SUM($J1199:CJ1199)+CJ1199<$J1198,CJ1199,$J1198-SUM($J1199:CJ1199))","v":0},{"$f":"IF(SUM($J1199:CK1199)+CK1199<$J1198,CK1199,$J1198-SUM($J1199:CK1199))","v":0},{"$f":"IF(SUM($J1199:CL1199)+CL1199<$J1198,CL1199,$J1198-SUM($J1199:CL1199))","v":0},{"$f":"IF(SUM($J1199:CM1199)+CM1199<$J1198,CM1199,$J1198-SUM($J1199:CM1199))","v":0},{"$f":"IF(SUM($J1199:CN1199)+CN1199<$J1198,CN1199,$J1198-SUM($J1199:CN1199))","v":0},{"$f":"IF(SUM($J1199:CO1199)+CO1199<$J1198,CO1199,$J1198-SUM($J1199:CO1199))","v":0},{"$f":"IF(SUM($J1199:CP1199)+CP1199<$J1198,CP1199,$J1198-SUM($J1199:CP1199))","v":0}]
[]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!T$151","v":4.1799999999999926E-4}]
[]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1227<1,J1228,J1228/G1227)","v":0},{"$f":"IF(SUM($J1229:J1229)+J1229<$J1228,J1229,$J1228-SUM($J1229:J1229))","v":0},{"$f":"IF(SUM($J1229:K1229)+K1229<$J1228,K1229,$J1228-SUM($J1229:K1229))","v":0},{"$f":"IF(SUM($J1229:L1229)+L1229<$J1228,L1229,$J1228-SUM($J1229:L1229))","v":0},{"$f":"IF(SUM($J1229:M1229)+M1229<$J1228,M1229,$J1228-SUM($J1229:M1229))","v":0},{"$f":"IF(SUM($J1229:N1229)+N1229<$J1228,N1229,$J1228-SUM($J1229:N1229))","v":0},{"$f":"IF(SUM($J1229:O1229)+O1229<$J1228,O1229,$J1228-SUM($J1229:O1229))","v":0},{"$f":"IF(SUM($J1229:P1229)+P1229<$J1228,P1229,$J1228-SUM($J1229:P1229))","v":0},{"$f":"IF(SUM($J1229:Q1229)+Q1229<$J1228,Q1229,$J1228-SUM($J1229:Q1229))","v":0},{"$f":"IF(SUM($J1229:R1229)+R1229<$J1228,R1229,$J1228-SUM($J1229:R1229))","v":0},{"$f":"IF(SUM($J1229:S1229)+S1229<$J1228,S1229,$J1228-SUM($J1229:S1229))","v":0},{"$f":"IF(SUM($J1229:T1229)+T1229<$J1228,T1229,$J1228-SUM($J1229:T1229))","v":0},{"$f":"IF(SUM($J1229:U1229)+U1229<$J1228,U1229,$J1228-SUM($J1229:U1229))","v":0},{"$f":"IF(SUM($J1229:V1229)+V1229<$J1228,V1229,$J1228-SUM($J1229:V1229))","v":0},{"$f":"IF(SUM($J1229:W1229)+W1229<$J1228,W1229,$J1228-SUM($J1229:W1229))","v":0},{"$f":"IF(SUM($J1229:X1229)+X1229<$J1228,X1229,$J1228-SUM($J1229:X1229))","v":0},{"$f":"IF(SUM($J1229:Y1229)+Y1229<$J1228,Y1229,$J1228-SUM($J1229:Y1229))","v":0},{"$f":"IF(SUM($J1229:Z1229)+Z1229<$J1228,Z1229,$J1228-SUM($J1229:Z1229))","v":0},{"$f":"IF(SUM($J1229:AA1229)+AA1229<$J1228,AA1229,$J1228-SUM($J1229:AA1229))","v":0},{"$f":"IF(SUM($J1229:AB1229)+AB1229<$J1228,AB1229,$J1228-SUM($J1229:AB1229))","v":0},{"$f":"IF(SUM($J1229:AC1229)+AC1229<$J1228,AC1229,$J1228-SUM($J1229:AC1229))","v":0},{"$f":"IF(SUM($J1229:AD1229)+AD1229<$J1228,AD1229,$J1228-SUM($J1229:AD1229))","v":0},{"$f":"IF(SUM($J1229:AE1229)+AE1229<$J1228,AE1229,$J1228-SUM($J1229:AE1229))","v":0},{"$f":"IF(SUM($J1229:AF1229)+AF1229<$J1228,AF1229,$J1228-SUM($J1229:AF1229))","v":0},{"$f":"IF(SUM($J1229:AG1229)+AG1229<$J1228,AG1229,$J1228-SUM($J1229:AG1229))","v":0},{"$f":"IF(SUM($J1229:AH1229)+AH1229<$J1228,AH1229,$J1228-SUM($J1229:AH1229))","v":0},{"$f":"IF(SUM($J1229:AI1229)+AI1229<$J1228,AI1229,$J1228-SUM($J1229:AI1229))","v":0},{"$f":"IF(SUM($J1229:AJ1229)+AJ1229<$J1228,AJ1229,$J1228-SUM($J1229:AJ1229))","v":0},{"$f":"IF(SUM($J1229:AK1229)+AK1229<$J1228,AK1229,$J1228-SUM($J1229:AK1229))","v":0},{"$f":"IF(SUM($J1229:AL1229)+AL1229<$J1228,AL1229,$J1228-SUM($J1229:AL1229))","v":0},{"$f":"IF(SUM($J1229:AM1229)+AM1229<$J1228,AM1229,$J1228-SUM($J1229:AM1229))","v":0},{"$f":"IF(SUM($J1229:AN1229)+AN1229<$J1228,AN1229,$J1228-SUM($J1229:AN1229))","v":0},{"$f":"IF(SUM($J1229:AO1229)+AO1229<$J1228,AO1229,$J1228-SUM($J1229:AO1229))","v":0},{"$f":"IF(SUM($J1229:AP1229)+AP1229<$J1228,AP1229,$J1228-SUM($J1229:AP1229))","v":0},{"$f":"IF(SUM($J1229:AQ1229)+AQ1229<$J1228,AQ1229,$J1228-SUM($J1229:AQ1229))","v":0},{"$f":"IF(SUM($J1229:AR1229)+AR1229<$J1228,AR1229,$J1228-SUM($J1229:AR1229))","v":0},{"$f":"IF(SUM($J1229:AS1229)+AS1229<$J1228,AS1229,$J1228-SUM($J1229:AS1229))","v":0},{"$f":"IF(SUM($J1229:AT1229)+AT1229<$J1228,AT1229,$J1228-SUM($J1229:AT1229))","v":0},{"$f":"IF(SUM($J1229:AU1229)+AU1229<$J1228,AU1229,$J1228-SUM($J1229:AU1229))","v":0},{"$f":"IF(SUM($J1229:AV1229)+AV1229<$J1228,AV1229,$J1228-SUM($J1229:AV1229))","v":0},{"$f":"IF(SUM($J1229:AW1229)+AW1229<$J1228,AW1229,$J1228-SUM($J1229:AW1229))","v":0},{"$f":"IF(SUM($J1229:AX1229)+AX1229<$J1228,AX1229,$J1228-SUM($J1229:AX1229))","v":0},{"$f":"IF(SUM($J1229:AY1229)+AY1229<$J1228,AY1229,$J1228-SUM($J1229:AY1229))","v":0},{"$f":"IF(SUM($J1229:AZ1229)+AZ1229<$J1228,AZ1229,$J1228-SUM($J1229:AZ1229))","v":0},{"$f":"IF(SUM($J1229:BA1229)+BA1229<$J1228,BA1229,$J1228-SUM($J1229:BA1229))","v":0},{"$f":"IF(SUM($J1229:BB1229)+BB1229<$J1228,BB1229,$J1228-SUM($J1229:BB1229))","v":0},{"$f":"IF(SUM($J1229:BC1229)+BC1229<$J1228,BC1229,$J1228-SUM($J1229:BC1229))","v":0},{"$f":"IF(SUM($J1229:BD1229)+BD1229<$J1228,BD1229,$J1228-SUM($J1229:BD1229))","v":0},{"$f":"IF(SUM($J1229:BE1229)+BE1229<$J1228,BE1229,$J1228-SUM($J1229:BE1229))","v":0},{"$f":"IF(SUM($J1229:BF1229)+BF1229<$J1228,BF1229,$J1228-SUM($J1229:BF1229))","v":0},{"$f":"IF(SUM($J1229:BG1229)+BG1229<$J1228,BG1229,$J1228-SUM($J1229:BG1229))","v":0},{"$f":"IF(SUM($J1229:BH1229)+BH1229<$J1228,BH1229,$J1228-SUM($J1229:BH1229))","v":0},{"$f":"IF(SUM($J1229:BI1229)+BI1229<$J1228,BI1229,$J1228-SUM($J1229:BI1229))","v":0},{"$f":"IF(SUM($J1229:BJ1229)+BJ1229<$J1228,BJ1229,$J1228-SUM($J1229:BJ1229))","v":0},{"$f":"IF(SUM($J1229:BK1229)+BK1229<$J1228,BK1229,$J1228-SUM($J1229:BK1229))","v":0},{"$f":"IF(SUM($J1229:BL1229)+BL1229<$J1228,BL1229,$J1228-SUM($J1229:BL1229))","v":0},{"$f":"IF(SUM($J1229:BM1229)+BM1229<$J1228,BM1229,$J1228-SUM($J1229:BM1229))","v":0},{"$f":"IF(SUM($J1229:BN1229)+BN1229<$J1228,BN1229,$J1228-SUM($J1229:BN1229))","v":0},{"$f":"IF(SUM($J1229:BO1229)+BO1229<$J1228,BO1229,$J1228-SUM($J1229:BO1229))","v":0},{"$f":"IF(SUM($J1229:BP1229)+BP1229<$J1228,BP1229,$J1228-SUM($J1229:BP1229))","v":0},{"$f":"IF(SUM($J1229:BQ1229)+BQ1229<$J1228,BQ1229,$J1228-SUM($J1229:BQ1229))","v":0},{"$f":"IF(SUM($J1229:BR1229)+BR1229<$J1228,BR1229,$J1228-SUM($J1229:BR1229))","v":0},{"$f":"IF(SUM($J1229:BS1229)+BS1229<$J1228,BS1229,$J1228-SUM($J1229:BS1229))","v":0},{"$f":"IF(SUM($J1229:BT1229)+BT1229<$J1228,BT1229,$J1228-SUM($J1229:BT1229))","v":0},{"$f":"IF(SUM($J1229:BU1229)+BU1229<$J1228,BU1229,$J1228-SUM($J1229:BU1229))","v":0},{"$f":"IF(SUM($J1229:BV1229)+BV1229<$J1228,BV1229,$J1228-SUM($J1229:BV1229))","v":0},{"$f":"IF(SUM($J1229:BW1229)+BW1229<$J1228,BW1229,$J1228-SUM($J1229:BW1229))","v":0},{"$f":"IF(SUM($J1229:BX1229)+BX1229<$J1228,BX1229,$J1228-SUM($J1229:BX1229))","v":0},{"$f":"IF(SUM($J1229:BY1229)+BY1229<$J1228,BY1229,$J1228-SUM($J1229:BY1229))","v":0},{"$f":"IF(SUM($J1229:BZ1229)+BZ1229<$J1228,BZ1229,$J1228-SUM($J1229:BZ1229))","v":0},{"$f":"IF(SUM($J1229:CA1229)+CA1229<$J1228,CA1229,$J1228-SUM($J1229:CA1229))","v":0},{"$f":"IF(SUM($J1229:CB1229)+CB1229<$J1228,CB1229,$J1228-SUM($J1229:CB1229))","v":0},{"$f":"IF(SUM($J1229:CC1229)+CC1229<$J1228,CC1229,$J1228-SUM($J1229:CC1229))","v":0},{"$f":"IF(SUM($J1229:CD1229)+CD1229<$J1228,CD1229,$J1228-SUM($J1229:CD1229))","v":0},{"$f":"IF(SUM($J1229:CE1229)+CE1229<$J1228,CE1229,$J1228-SUM($J1229:CE1229))","v":0},{"$f":"IF(SUM($J1229:CF1229)+CF1229<$J1228,CF1229,$J1228-SUM($J1229:CF1229))","v":0},{"$f":"IF(SUM($J1229:CG1229)+CG1229<$J1228,CG1229,$J1228-SUM($J1229:CG1229))","v":0},{"$f":"IF(SUM($J1229:CH1229)+CH1229<$J1228,CH1229,$J1228-SUM($J1229:CH1229))","v":0},{"$f":"IF(SUM($J1229:CI1229)+CI1229<$J1228,CI1229,$J1228-SUM($J1229:CI1229))","v":0},{"$f":"IF(SUM($J1229:CJ1229)+CJ1229<$J1228,CJ1229,$J1228-SUM($J1229:CJ1229))","v":0},{"$f":"IF(SUM($J1229:CK1229)+CK1229<$J1228,CK1229,$J1228-SUM($J1229:CK1229))","v":0},{"$f":"IF(SUM($J1229:CL1229)+CL1229<$J1228,CL1229,$J1228-SUM($J1229:CL1229))","v":0},{"$f":"IF(SUM($J1229:CM1229)+CM1229<$J1228,CM1229,$J1228-SUM($J1229:CM1229))","v":0},{"$f":"IF(SUM($J1229:CN1229)+CN1229<$J1228,CN1229,$J1228-SUM($J1229:CN1229))","v":0},{"$f":"IF(SUM($J1229:CO1229)+CO1229<$J1228,CO1229,$J1228-SUM($J1229:CO1229))","v":0},{"$f":"IF(SUM($J1229:CP1229)+CP1229<$J1228,CP1229,$J1228-SUM($J1229:CP1229))","v":0}]
[null,"CAPEX:  Q1 2003",null,null,null,null," Asset life"]
[]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1256-J1255","v":0},{"$f":"K1256-K1255","v":0},{"$f":"L1256-L1255","v":0},{"$f":"M1256-M1255","v":0},{"$f":"N1256-N1255","v":0},{"$f":"O1256-O1255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1256-CA1255","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1256-CM1255","v":0},{"$f":"CN1256-CN1255","v":0},{"$f":"CO1256-CO1255","v":0},{"$f":"CP1256-CP1255","v":0},{"$f":"CQ1256-CQ1255","v":0},null,{"$f":"J1251","v":0},{"$f":"SUM(J1257:CQ1257)","v":0},{"$f":"CS1257-CT1257","v":0}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1262","v":8.3056323798311182E-2},{"$f":"K$6*K1262","v":8.4282247396810242E-2},{"$f":"L$6*L1262","v":8.5891272119840253E-2},{"$f":"M$6*M1262","v":8.7497438908481259E-2},{"$f":"N$6*N1262","v":8.9133641016069853E-2},{"$f":"O$6*O1262","v":9.080044010307034E-2},9.2498408332997759E-2,9.4228128568824801E-2,9.5990194573061821E-2,9.7785211211578085E-2,9.9613794661234586E-2,0.10147657262139967,0.10337418452941984,0.10530728178011999,0.10727652794940822,0.10928259902206214,0.11132618362377469,0.11340798325753929,2.8882178136113872E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1262","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1262","v":0},{"$f":"CN$6*CN1262","v":0},{"$f":"CO$6*CO1262","v":0},{"$f":"CP$6*CP1262","v":0},{"$f":"CQ$6*CQ1262","v":0}]
[]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1284","v":0},{"$f":"K$5*K1284","v":0},{"$f":"L$5*L1284","v":0},{"$f":"M$5*M1284","v":0},{"$f":"N$5*N1284","v":0},{"$f":"O$5*O1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1284","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1284","v":0},{"$f":"CN$5*CN1284","v":0},{"$f":"CO$5*CO1284","v":0},{"$f":"CP$5*CP1284","v":0},{"$f":"CQ$5*CQ1284","v":0}]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1291","v":8.552374999999991E-4},{"$f":"J1298","v":6.0208522514071231E-4},3.394289399624762E-4,6.9181789399624688E-5,-1.2197274440461925E-19,-1.2425363472498563E-19,-1.2657717769434287E-19,-1.2894417091722707E-19,-1.3135542691337921E-19,-1.3381177339665939E-19,-1.3631405355917691E-19,-1.3886312636073353E-19,-1.4145986682367925E-19,-1.4410516633328206E-19,-1.4679993294371445E-19,-1.4954509168976191E-19,-1.5234158490436045E-19,-1.55190372542072E-19,-1.5809243250860873E-19,-1.6104876099651972E-19,-1.6406037282715464E-19,-1.6712830179902243E-19,-1.7025360104266414E-19,-1.7343734338216197E-19,-1.7668062170340841E-19,-1.7998454932926213E-19,-1.8335026040171933E-19,-1.8677891027123147E-19,-1.9027167589330349E-19,-1.9382975623250827E-19,-1.9745437267405618E-19,-2.0114676944306102E-19,-2.0490821403164627E-19,{"$f":"AP1298","v":-2.0873999763403805E-19},-2.1264343558979456E-19,-2.1661986783532371E-19,-2.2067065936384429E-19,-2.2479720069394817E-19,-2.2900090834692502E-19,-2.3328322533301252E-19,-2.3764562164673984E-19,-2.4208959477153387E-19,-2.4661667019376155E-19,-2.5122840192638488E-19,-2.559263730424083E-19,-2.6071219621830132E-19,-2.6558751428758356E-19,-2.7055400080476138E-19,-2.7561336061981043E-19,-2.8076733046340089E-19,-2.8601767954306651E-19,-2.9136621015052185E-19,-2.9681475828033661E-19,-3.0236519426017889E-19,-3.0801942339284426E-19,-3.1377938661029045E-19,-3.1964706113990289E-19,-3.2562446118321906E-19,-3.3171363860734528E-19,-3.3791668364930264E-19,-3.4423572563354461E-19,-3.506729337028919E-19,-3.5723051756313598E-19,-3.6391072824156662E-19,-3.707158588596839E-19,{"$f":"BV1298","v":-3.7764824542035998E-19},-3.8471026760972072E-19,-3.9190434961402249E-19,-3.9923296095180469E-19,-4.0669861732160343E-19,-4.1430388146551743E-19,-4.2205136404892261E-19,-4.2994372455663748E-19,-4.379836722058466E-19,-4.461739668760959E-19,-4.545174200566789E-19,-4.6301689581173881E-19,-4.7167531176341834E-19,-4.8049564009339422E-19,-4.8948090856314067E-19,-4.9863420155327137E-19,-5.0795866112231755E-19,-5.1745748808530488E-19,-5.2713394311250004E-19,-5.3699134784870378E-19,-5.4703308605347456E-19]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1300<1,J1301,J1301/G1300)","v":0},{"$f":"IF(SUM($J1302:J1302)+J1302<$J1301,J1302,$J1301-SUM($J1302:J1302))","v":0},{"$f":"IF(SUM($J1302:K1302)+K1302<$J1301,K1302,$J1301-SUM($J1302:K1302))","v":0},{"$f":"IF(SUM($J1302:L1302)+L1302<$J1301,L1302,$J1301-SUM($J1302:L1302))","v":0},{"$f":"IF(SUM($J1302:M1302)+M1302<$J1301,M1302,$J1301-SUM($J1302:M1302))","v":0},{"$f":"IF(SUM($J1302:N1302)+N1302<$J1301,N1302,$J1301-SUM($J1302:N1302))","v":0},{"$f":"IF(SUM($J1302:O1302)+O1302<$J1301,O1302,$J1301-SUM($J1302:O1302))","v":0},{"$f":"IF(SUM($J1302:P1302)+P1302<$J1301,P1302,$J1301-SUM($J1302:P1302))","v":0},{"$f":"IF(SUM($J1302:Q1302)+Q1302<$J1301,Q1302,$J1301-SUM($J1302:Q1302))","v":0},{"$f":"IF(SUM($J1302:R1302)+R1302<$J1301,R1302,$J1301-SUM($J1302:R1302))","v":0},{"$f":"IF(SUM($J1302:S1302)+S1302<$J1301,S1302,$J1301-SUM($J1302:S1302))","v":0},{"$f":"IF(SUM($J1302:T1302)+T1302<$J1301,T1302,$J1301-SUM($J1302:T1302))","v":0},{"$f":"IF(SUM($J1302:U1302)+U1302<$J1301,U1302,$J1301-SUM($J1302:U1302))","v":0},{"$f":"IF(SUM($J1302:V1302)+V1302<$J1301,V1302,$J1301-SUM($J1302:V1302))","v":0},{"$f":"IF(SUM($J1302:W1302)+W1302<$J1301,W1302,$J1301-SUM($J1302:W1302))","v":0},{"$f":"IF(SUM($J1302:X1302)+X1302<$J1301,X1302,$J1301-SUM($J1302:X1302))","v":0},{"$f":"IF(SUM($J1302:Y1302)+Y1302<$J1301,Y1302,$J1301-SUM($J1302:Y1302))","v":0},{"$f":"IF(SUM($J1302:Z1302)+Z1302<$J1301,Z1302,$J1301-SUM($J1302:Z1302))","v":0},{"$f":"IF(SUM($J1302:AA1302)+AA1302<$J1301,AA1302,$J1301-SUM($J1302:AA1302))","v":0},{"$f":"IF(SUM($J1302:AB1302)+AB1302<$J1301,AB1302,$J1301-SUM($J1302:AB1302))","v":0},{"$f":"IF(SUM($J1302:AC1302)+AC1302<$J1301,AC1302,$J1301-SUM($J1302:AC1302))","v":0},{"$f":"IF(SUM($J1302:AD1302)+AD1302<$J1301,AD1302,$J1301-SUM($J1302:AD1302))","v":0},{"$f":"IF(SUM($J1302:AE1302)+AE1302<$J1301,AE1302,$J1301-SUM($J1302:AE1302))","v":0},{"$f":"IF(SUM($J1302:AF1302)+AF1302<$J1301,AF1302,$J1301-SUM($J1302:AF1302))","v":0},{"$f":"IF(SUM($J1302:AG1302)+AG1302<$J1301,AG1302,$J1301-SUM($J1302:AG1302))","v":0},{"$f":"IF(SUM($J1302:AH1302)+AH1302<$J1301,AH1302,$J1301-SUM($J1302:AH1302))","v":0},{"$f":"IF(SUM($J1302:AI1302)+AI1302<$J1301,AI1302,$J1301-SUM($J1302:AI1302))","v":0},{"$f":"IF(SUM($J1302:AJ1302)+AJ1302<$J1301,AJ1302,$J1301-SUM($J1302:AJ1302))","v":0},{"$f":"IF(SUM($J1302:AK1302)+AK1302<$J1301,AK1302,$J1301-SUM($J1302:AK1302))","v":0},{"$f":"IF(SUM($J1302:AL1302)+AL1302<$J1301,AL1302,$J1301-SUM($J1302:AL1302))","v":0},{"$f":"IF(SUM($J1302:AM1302)+AM1302<$J1301,AM1302,$J1301-SUM($J1302:AM1302))","v":0},{"$f":"IF(SUM($J1302:AN1302)+AN1302<$J1301,AN1302,$J1301-SUM($J1302:AN1302))","v":0},{"$f":"IF(SUM($J1302:AO1302)+AO1302<$J1301,AO1302,$J1301-SUM($J1302:AO1302))","v":0},{"$f":"IF(SUM($J1302:AP1302)+AP1302<$J1301,AP1302,$J1301-SUM($J1302:AP1302))","v":0},{"$f":"IF(SUM($J1302:AQ1302)+AQ1302<$J1301,AQ1302,$J1301-SUM($J1302:AQ1302))","v":0},{"$f":"IF(SUM($J1302:AR1302)+AR1302<$J1301,AR1302,$J1301-SUM($J1302:AR1302))","v":0},{"$f":"IF(SUM($J1302:AS1302)+AS1302<$J1301,AS1302,$J1301-SUM($J1302:AS1302))","v":0},{"$f":"IF(SUM($J1302:AT1302)+AT1302<$J1301,AT1302,$J1301-SUM($J1302:AT1302))","v":0},{"$f":"IF(SUM($J1302:AU1302)+AU1302<$J1301,AU1302,$J1301-SUM($J1302:AU1302))","v":0},{"$f":"IF(SUM($J1302:AV1302)+AV1302<$J1301,AV1302,$J1301-SUM($J1302:AV1302))","v":0},{"$f":"IF(SUM($J1302:AW1302)+AW1302<$J1301,AW1302,$J1301-SUM($J1302:AW1302))","v":0},{"$f":"IF(SUM($J1302:AX1302)+AX1302<$J1301,AX1302,$J1301-SUM($J1302:AX1302))","v":0},{"$f":"IF(SUM($J1302:AY1302)+AY1302<$J1301,AY1302,$J1301-SUM($J1302:AY1302))","v":0},{"$f":"IF(SUM($J1302:AZ1302)+AZ1302<$J1301,AZ1302,$J1301-SUM($J1302:AZ1302))","v":0},{"$f":"IF(SUM($J1302:BA1302)+BA1302<$J1301,BA1302,$J1301-SUM($J1302:BA1302))","v":0},{"$f":"IF(SUM($J1302:BB1302)+BB1302<$J1301,BB1302,$J1301-SUM($J1302:BB1302))","v":0},{"$f":"IF(SUM($J1302:BC1302)+BC1302<$J1301,BC1302,$J1301-SUM($J1302:BC1302))","v":0},{"$f":"IF(SUM($J1302:BD1302)+BD1302<$J1301,BD1302,$J1301-SUM($J1302:BD1302))","v":0},{"$f":"IF(SUM($J1302:BE1302)+BE1302<$J1301,BE1302,$J1301-SUM($J1302:BE1302))","v":0},{"$f":"IF(SUM($J1302:BF1302)+BF1302<$J1301,BF1302,$J1301-SUM($J1302:BF1302))","v":0},{"$f":"IF(SUM($J1302:BG1302)+BG1302<$J1301,BG1302,$J1301-SUM($J1302:BG1302))","v":0},{"$f":"IF(SUM($J1302:BH1302)+BH1302<$J1301,BH1302,$J1301-SUM($J1302:BH1302))","v":0},{"$f":"IF(SUM($J1302:BI1302)+BI1302<$J1301,BI1302,$J1301-SUM($J1302:BI1302))","v":0},{"$f":"IF(SUM($J1302:BJ1302)+BJ1302<$J1301,BJ1302,$J1301-SUM($J1302:BJ1302))","v":0},{"$f":"IF(SUM($J1302:BK1302)+BK1302<$J1301,BK1302,$J1301-SUM($J1302:BK1302))","v":0},{"$f":"IF(SUM($J1302:BL1302)+BL1302<$J1301,BL1302,$J1301-SUM($J1302:BL1302))","v":0},{"$f":"IF(SUM($J1302:BM1302)+BM1302<$J1301,BM1302,$J1301-SUM($J1302:BM1302))","v":0},{"$f":"IF(SUM($J1302:BN1302)+BN1302<$J1301,BN1302,$J1301-SUM($J1302:BN1302))","v":0},{"$f":"IF(SUM($J1302:BO1302)+BO1302<$J1301,BO1302,$J1301-SUM($J1302:BO1302))","v":0},{"$f":"IF(SUM($J1302:BP1302)+BP1302<$J1301,BP1302,$J1301-SUM($J1302:BP1302))","v":0},{"$f":"IF(SUM($J1302:BQ1302)+BQ1302<$J1301,BQ1302,$J1301-SUM($J1302:BQ1302))","v":0},{"$f":"IF(SUM($J1302:BR1302)+BR1302<$J1301,BR1302,$J1301-SUM($J1302:BR1302))","v":0},{"$f":"IF(SUM($J1302:BS1302)+BS1302<$J1301,BS1302,$J1301-SUM($J1302:BS1302))","v":0},{"$f":"IF(SUM($J1302:BT1302)+BT1302<$J1301,BT1302,$J1301-SUM($J1302:BT1302))","v":0},{"$f":"IF(SUM($J1302:BU1302)+BU1302<$J1301,BU1302,$J1301-SUM($J1302:BU1302))","v":0},{"$f":"IF(SUM($J1302:BV1302)+BV1302<$J1301,BV1302,$J1301-SUM($J1302:BV1302))","v":0},{"$f":"IF(SUM($J1302:BW1302)+BW1302<$J1301,BW1302,$J1301-SUM($J1302:BW1302))","v":0},{"$f":"IF(SUM($J1302:BX1302)+BX1302<$J1301,BX1302,$J1301-SUM($J1302:BX1302))","v":0},{"$f":"IF(SUM($J1302:BY1302)+BY1302<$J1301,BY1302,$J1301-SUM($J1302:BY1302))","v":0},{"$f":"IF(SUM($J1302:BZ1302)+BZ1302<$J1301,BZ1302,$J1301-SUM($J1302:BZ1302))","v":0},{"$f":"IF(SUM($J1302:CA1302)+CA1302<$J1301,CA1302,$J1301-SUM($J1302:CA1302))","v":0},{"$f":"IF(SUM($J1302:CB1302)+CB1302<$J1301,CB1302,$J1301-SUM($J1302:CB1302))","v":0},{"$f":"IF(SUM($J1302:CC1302)+CC1302<$J1301,CC1302,$J1301-SUM($J1302:CC1302))","v":0},{"$f":"IF(SUM($J1302:CD1302)+CD1302<$J1301,CD1302,$J1301-SUM($J1302:CD1302))","v":0},{"$f":"IF(SUM($J1302:CE1302)+CE1302<$J1301,CE1302,$J1301-SUM($J1302:CE1302))","v":0},{"$f":"IF(SUM($J1302:CF1302)+CF1302<$J1301,CF1302,$J1301-SUM($J1302:CF1302))","v":0},{"$f":"IF(SUM($J1302:CG1302)+CG1302<$J1301,CG1302,$J1301-SUM($J1302:CG1302))","v":0},{"$f":"IF(SUM($J1302:CH1302)+CH1302<$J1301,CH1302,$J1301-SUM($J1302:CH1302))","v":0},{"$f":"IF(SUM($J1302:CI1302)+CI1302<$J1301,CI1302,$J1301-SUM($J1302:CI1302))","v":0},{"$f":"IF(SUM($J1302:CJ1302)+CJ1302<$J1301,CJ1302,$J1301-SUM($J1302:CJ1302))","v":0},{"$f":"IF(SUM($J1302:CK1302)+CK1302<$J1301,CK1302,$J1301-SUM($J1302:CK1302))","v":0},{"$f":"IF(SUM($J1302:CL1302)+CL1302<$J1301,CL1302,$J1301-SUM($J1302:CL1302))","v":0},{"$f":"IF(SUM($J1302:CM1302)+CM1302<$J1301,CM1302,$J1301-SUM($J1302:CM1302))","v":0},{"$f":"IF(SUM($J1302:CN1302)+CN1302<$J1301,CN1302,$J1301-SUM($J1302:CN1302))","v":0},{"$f":"IF(SUM($J1302:CO1302)+CO1302<$J1301,CO1302,$J1301-SUM($J1302:CO1302))","v":0},{"$f":"IF(SUM($J1302:CP1302)+CP1302<$J1301,CP1302,$J1301-SUM($J1302:CP1302))","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1304","v":0},{"$f":"K$5*K1304","v":0},{"$f":"L$5*L1304","v":0},{"$f":"M$5*M1304","v":0},{"$f":"N$5*N1304","v":0},{"$f":"O$5*O1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1304","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1304","v":0},{"$f":"CN$5*CN1304","v":0},{"$f":"CO$5*CO1304","v":0},{"$f":"CP$5*CP1304","v":0},{"$f":"CQ$5*CQ1304","v":0}]
[]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!V$145","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-11.5,0)","v":38.5},"  years"]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1339-J1338","v":0},{"$f":"K1339-K1338","v":0},{"$f":"L1339-L1338","v":0},{"$f":"M1339-M1338","v":0},{"$f":"N1339-N1338","v":0},{"$f":"O1339-O1338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1339-CA1338","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1339-CM1338","v":0},{"$f":"CN1339-CN1338","v":0},{"$f":"CO1339-CO1338","v":0},{"$f":"CP1339-CP1338","v":0},{"$f":"CQ1339-CQ1338","v":0},null,{"$f":"J1334","v":0},{"$f":"SUM(J1340:CQ1340)","v":0},{"$f":"CS1340-CT1340","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1357-J1360","v":1.0307948318480309E-2},{"$f":"K1357-K1360","v":9.8623754338649245E-3},{"$f":"L1357-L1360","v":9.4415264105300271E-3},{"$f":"M1357-M1360","v":8.997561473477458E-3},{"$f":"N1357-N1360","v":8.5336906404086255E-3},{"$f":"O1357-O1360","v":8.0493246809113586E-3},7.5438592882488492E-3,7.0166747215530938E-3,6.4671354399084098E-3,5.8945897281468349E-3,5.2983693141733955E-3,4.6777889776353134E-3,4.0321461497452339E-3,3.3607205040644761E-3,2.662773538048154E-3,1.9375481451497549E-3,1.1842681772784359E-3,4.0213799739785203E-4,1.2685165418080402E-17,1.2922378011398505E-17,1.3164026480211657E-17,1.3410193775391615E-17,1.3660964398991439E-17,1.391642443325258E-17,1.4176661570154404E-17,1.4441765141516291E-17,1.4711826149662646E-17,1.4986937298661337E-17,1.5267193026146305E-17,1.5552689535735242E-17,1.5843524830053491E-17,1.6139798744375491E-17,1.6441612980895313E-17,1.6749071143638055E-17,1.7062278774024087E-17,1.7381343387098336E-17,1.7706374508437075E-17,1.8037483711744849E-17,1.8374784657154479E-17,1.8718393130243267E-17,1.9068427081778816E-17,1.9425006668208081E-17,1.9788254292903572E-17,2.015829464818087E-17,2.0535254758101853E-17,2.0919264022078357E-17,2.1310454259291223E-17,2.1708959753939969E-17,2.2114917301338646E-17,2.252846625487368E-17,2.2949748573839817E-17,2.3378908872170623E-17,2.3816094468080214E-17,2.4261455434633315E-17,2.4715144651260956E-17,2.5177317856239535E-17,2.5648133700151215E-17,2.6127753800344043E-17,2.6616342796410477E-17,2.7114068406703353E-17,2.7621101485908707E-17,2.8137616083695201E-17,2.8663789504460304E-17,2.9199802368193709E-17,2.9745838672478929E-17,3.0302085855654283E-17,3.0868734861155017E-17,3.1445980203058616E-17,3.2034020032855813E-17,{"$f":"CA1357-CA1360","v":3.263305620747022E-17},3.3243294358549912E-17,3.3864943963054796E-17,3.4498218415163921E-17,3.5143335099527486E-17,3.5800515465888651E-17,3.6469985105100771E-17,3.7151973826566155E-17,3.784671573712294E-17,3.8554449321407137E-17,3.9275417523717448E-17,4.0009867831410963E-17,{"$f":"CM1357-CM1360","v":4.075805235985835E-17},{"$f":"CN1357-CN1360","v":4.1520227938987699E-17},{"$f":"CO1357-CO1360","v":4.2296656201446766E-17},{"$f":"CP1357-CP1360","v":4.3087603672413824E-17},{"$f":"CQ1357-CQ1360","v":4.3893341861087962E-17}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1365","v":0},{"$f":"K$6*K1365","v":0},{"$f":"L$6*L1365","v":0},{"$f":"M$6*M1365","v":0},{"$f":"N$6*N1365","v":0},{"$f":"O$6*O1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1365","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1365","v":0},{"$f":"CN$6*CN1365","v":0},{"$f":"CO$6*CO1365","v":0},{"$f":"CP$6*CP1365","v":0},{"$f":"CQ$6*CQ1365","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1384","v":0},{"$f":"J1391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1387-J1390","v":0},{"$f":"K1387-K1390","v":0},{"$f":"L1387-L1390","v":0},{"$f":"M1387-M1390","v":0},{"$f":"N1387-N1390","v":0},{"$f":"O1387-O1390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1387-CA1390","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1387-CM1390","v":0},{"$f":"CN1387-CN1390","v":0},{"$f":"CO1387-CO1390","v":0},{"$f":"CP1387-CP1390","v":0},{"$f":"CQ1387-CQ1390","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1399-J1398","v":0},{"$f":"K1399-K1398","v":0},{"$f":"L1399-L1398","v":0},{"$f":"M1399-M1398","v":0},{"$f":"N1399-N1398","v":0},{"$f":"O1399-O1398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1399-CA1398","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1399-CM1398","v":0},{"$f":"CN1399-CN1398","v":0},{"$f":"CO1399-CO1398","v":0},{"$f":"CP1399-CP1398","v":0},{"$f":"CQ1399-CQ1398","v":0},null,{"$f":"J1394","v":0},{"$f":"SUM(J1400:CQ1400)","v":0},{"$f":"CS1400-CT1400","v":0}]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!W$145","v":0}]
[]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1426<1,J1427,J1427/G1426)","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:J1428)+J1428<$J1427,J1428,$J1427-SUM($J1428:J1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:K1428)+K1428<$J1427,K1428,$J1427-SUM($J1428:K1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:L1428)+L1428<$J1427,L1428,$J1427-SUM($J1428:L1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:M1428)+M1428<$J1427,M1428,$J1427-SUM($J1428:M1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:N1428)+N1428<$J1427,N1428,$J1427-SUM($J1428:N1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:O1428)+O1428<$J1427,O1428,$J1427-SUM($J1428:O1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:P1428)+P1428<$J1427,P1428,$J1427-SUM($J1428:P1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:Q1428)+Q1428<$J1427,Q1428,$J1427-SUM($J1428:Q1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:R1428)+R1428<$J1427,R1428,$J1427-SUM($J1428:R1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:S1428)+S1428<$J1427,S1428,$J1427-SUM($J1428:S1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:T1428)+T1428<$J1427,T1428,$J1427-SUM($J1428:T1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:U1428)+U1428<$J1427,U1428,$J1427-SUM($J1428:U1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:V1428)+V1428<$J1427,V1428,$J1427-SUM($J1428:V1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:W1428)+W1428<$J1427,W1428,$J1427-SUM($J1428:W1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:X1428)+X1428<$J1427,X1428,$J1427-SUM($J1428:X1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:Y1428)+Y1428<$J1427,Y1428,$J1427-SUM($J1428:Y1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:Z1428)+Z1428<$J1427,Z1428,$J1427-SUM($J1428:Z1428))","v":8.1677159749999742E-2},{"$f":"IF(SUM($J1428:AA1428)+AA1428<$J1427,AA1428,$J1427-SUM($J1428:AA1428))","v":6.1257869812499921E-2},{"$f":"IF(SUM($J1428:AB1428)+AB1428<$J1427,AB1428,$J1427-SUM($J1428:AB1428))","v":0},{"$f":"IF(SUM($J1428:AC1428)+AC1428<$J1427,AC1428,$J1427-SUM($J1428:AC1428))","v":0},{"$f":"IF(SUM($J1428:AD1428)+AD1428<$J1427,AD1428,$J1427-SUM($J1428:AD1428))","v":0},{"$f":"IF(SUM($J1428:AE1428)+AE1428<$J1427,AE1428,$J1427-SUM($J1428:AE1428))","v":0},{"$f":"IF(SUM($J1428:AF1428)+AF1428<$J1427,AF1428,$J1427-SUM($J1428:AF1428))","v":0},{"$f":"IF(SUM($J1428:AG1428)+AG1428<$J1427,AG1428,$J1427-SUM($J1428:AG1428))","v":0},{"$f":"IF(SUM($J1428:AH1428)+AH1428<$J1427,AH1428,$J1427-SUM($J1428:AH1428))","v":0},{"$f":"IF(SUM($J1428:AI1428)+AI1428<$J1427,AI1428,$J1427-SUM($J1428:AI1428))","v":0},{"$f":"IF(SUM($J1428:AJ1428)+AJ1428<$J1427,AJ1428,$J1427-SUM($J1428:AJ1428))","v":0},{"$f":"IF(SUM($J1428:AK1428)+AK1428<$J1427,AK1428,$J1427-SUM($J1428:AK1428))","v":0},{"$f":"IF(SUM($J1428:AL1428)+AL1428<$J1427,AL1428,$J1427-SUM($J1428:AL1428))","v":0},{"$f":"IF(SUM($J1428:AM1428)+AM1428<$J1427,AM1428,$J1427-SUM($J1428:AM1428))","v":0},{"$f":"IF(SUM($J1428:AN1428)+AN1428<$J1427,AN1428,$J1427-SUM($J1428:AN1428))","v":0},{"$f":"IF(SUM($J1428:AO1428)+AO1428<$J1427,AO1428,$J1427-SUM($J1428:AO1428))","v":0},{"$f":"IF(SUM($J1428:AP1428)+AP1428<$J1427,AP1428,$J1427-SUM($J1428:AP1428))","v":0},{"$f":"IF(SUM($J1428:AQ1428)+AQ1428<$J1427,AQ1428,$J1427-SUM($J1428:AQ1428))","v":0},{"$f":"IF(SUM($J1428:AR1428)+AR1428<$J1427,AR1428,$J1427-SUM($J1428:AR1428))","v":0},{"$f":"IF(SUM($J1428:AS1428)+AS1428<$J1427,AS1428,$J1427-SUM($J1428:AS1428))","v":0},{"$f":"IF(SUM($J1428:AT1428)+AT1428<$J1427,AT1428,$J1427-SUM($J1428:AT1428))","v":0},{"$f":"IF(SUM($J1428:AU1428)+AU1428<$J1427,AU1428,$J1427-SUM($J1428:AU1428))","v":0},{"$f":"IF(SUM($J1428:AV1428)+AV1428<$J1427,AV1428,$J1427-SUM($J1428:AV1428))","v":0},{"$f":"IF(SUM($J1428:AW1428)+AW1428<$J1427,AW1428,$J1427-SUM($J1428:AW1428))","v":0},{"$f":"IF(SUM($J1428:AX1428)+AX1428<$J1427,AX1428,$J1427-SUM($J1428:AX1428))","v":0},{"$f":"IF(SUM($J1428:AY1428)+AY1428<$J1427,AY1428,$J1427-SUM($J1428:AY1428))","v":0},{"$f":"IF(SUM($J1428:AZ1428)+AZ1428<$J1427,AZ1428,$J1427-SUM($J1428:AZ1428))","v":0},{"$f":"IF(SUM($J1428:BA1428)+BA1428<$J1427,BA1428,$J1427-SUM($J1428:BA1428))","v":0},{"$f":"IF(SUM($J1428:BB1428)+BB1428<$J1427,BB1428,$J1427-SUM($J1428:BB1428))","v":0},{"$f":"IF(SUM($J1428:BC1428)+BC1428<$J1427,BC1428,$J1427-SUM($J1428:BC1428))","v":0},{"$f":"IF(SUM($J1428:BD1428)+BD1428<$J1427,BD1428,$J1427-SUM($J1428:BD1428))","v":0},{"$f":"IF(SUM($J1428:BE1428)+BE1428<$J1427,BE1428,$J1427-SUM($J1428:BE1428))","v":0},{"$f":"IF(SUM($J1428:BF1428)+BF1428<$J1427,BF1428,$J1427-SUM($J1428:BF1428))","v":0},{"$f":"IF(SUM($J1428:BG1428)+BG1428<$J1427,BG1428,$J1427-SUM($J1428:BG1428))","v":0},{"$f":"IF(SUM($J1428:BH1428)+BH1428<$J1427,BH1428,$J1427-SUM($J1428:BH1428))","v":0},{"$f":"IF(SUM($J1428:BI1428)+BI1428<$J1427,BI1428,$J1427-SUM($J1428:BI1428))","v":0},{"$f":"IF(SUM($J1428:BJ1428)+BJ1428<$J1427,BJ1428,$J1427-SUM($J1428:BJ1428))","v":0},{"$f":"IF(SUM($J1428:BK1428)+BK1428<$J1427,BK1428,$J1427-SUM($J1428:BK1428))","v":0},{"$f":"IF(SUM($J1428:BL1428)+BL1428<$J1427,BL1428,$J1427-SUM($J1428:BL1428))","v":0},{"$f":"IF(SUM($J1428:BM1428)+BM1428<$J1427,BM1428,$J1427-SUM($J1428:BM1428))","v":0},{"$f":"IF(SUM($J1428:BN1428)+BN1428<$J1427,BN1428,$J1427-SUM($J1428:BN1428))","v":0},{"$f":"IF(SUM($J1428:BO1428)+BO1428<$J1427,BO1428,$J1427-SUM($J1428:BO1428))","v":0},{"$f":"IF(SUM($J1428:BP1428)+BP1428<$J1427,BP1428,$J1427-SUM($J1428:BP1428))","v":0},{"$f":"IF(SUM($J1428:BQ1428)+BQ1428<$J1427,BQ1428,$J1427-SUM($J1428:BQ1428))","v":0},{"$f":"IF(SUM($J1428:BR1428)+BR1428<$J1427,BR1428,$J1427-SUM($J1428:BR1428))","v":0},{"$f":"IF(SUM($J1428:BS1428)+BS1428<$J1427,BS1428,$J1427-SUM($J1428:BS1428))","v":0},{"$f":"IF(SUM($J1428:BT1428)+BT1428<$J1427,BT1428,$J1427-SUM($J1428:BT1428))","v":0},{"$f":"IF(SUM($J1428:BU1428)+BU1428<$J1427,BU1428,$J1427-SUM($J1428:BU1428))","v":0},{"$f":"IF(SUM($J1428:BV1428)+BV1428<$J1427,BV1428,$J1427-SUM($J1428:BV1428))","v":0},{"$f":"IF(SUM($J1428:BW1428)+BW1428<$J1427,BW1428,$J1427-SUM($J1428:BW1428))","v":0},{"$f":"IF(SUM($J1428:BX1428)+BX1428<$J1427,BX1428,$J1427-SUM($J1428:BX1428))","v":0},{"$f":"IF(SUM($J1428:BY1428)+BY1428<$J1427,BY1428,$J1427-SUM($J1428:BY1428))","v":0},{"$f":"IF(SUM($J1428:BZ1428)+BZ1428<$J1427,BZ1428,$J1427-SUM($J1428:BZ1428))","v":0},{"$f":"IF(SUM($J1428:CA1428)+CA1428<$J1427,CA1428,$J1427-SUM($J1428:CA1428))","v":0},{"$f":"IF(SUM($J1428:CB1428)+CB1428<$J1427,CB1428,$J1427-SUM($J1428:CB1428))","v":0},{"$f":"IF(SUM($J1428:CC1428)+CC1428<$J1427,CC1428,$J1427-SUM($J1428:CC1428))","v":0},{"$f":"IF(SUM($J1428:CD1428)+CD1428<$J1427,CD1428,$J1427-SUM($J1428:CD1428))","v":0},{"$f":"IF(SUM($J1428:CE1428)+CE1428<$J1427,CE1428,$J1427-SUM($J1428:CE1428))","v":0},{"$f":"IF(SUM($J1428:CF1428)+CF1428<$J1427,CF1428,$J1427-SUM($J1428:CF1428))","v":0},{"$f":"IF(SUM($J1428:CG1428)+CG1428<$J1427,CG1428,$J1427-SUM($J1428:CG1428))","v":0},{"$f":"IF(SUM($J1428:CH1428)+CH1428<$J1427,CH1428,$J1427-SUM($J1428:CH1428))","v":0},{"$f":"IF(SUM($J1428:CI1428)+CI1428<$J1427,CI1428,$J1427-SUM($J1428:CI1428))","v":0},{"$f":"IF(SUM($J1428:CJ1428)+CJ1428<$J1427,CJ1428,$J1427-SUM($J1428:CJ1428))","v":0},{"$f":"IF(SUM($J1428:CK1428)+CK1428<$J1427,CK1428,$J1427-SUM($J1428:CK1428))","v":0},{"$f":"IF(SUM($J1428:CL1428)+CL1428<$J1427,CL1428,$J1427-SUM($J1428:CL1428))","v":0},{"$f":"IF(SUM($J1428:CM1428)+CM1428<$J1427,CM1428,$J1427-SUM($J1428:CM1428))","v":0},{"$f":"IF(SUM($J1428:CN1428)+CN1428<$J1427,CN1428,$J1427-SUM($J1428:CN1428))","v":0},{"$f":"IF(SUM($J1428:CO1428)+CO1428<$J1427,CO1428,$J1427-SUM($J1428:CO1428))","v":0},{"$f":"IF(SUM($J1428:CP1428)+CP1428<$J1427,CP1428,$J1427-SUM($J1428:CP1428))","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20-11.25,0)","v":18.75},"  years"]
[]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1446<1,J1447,J1447/G1446)","v":0},{"$f":"IF(SUM($J1448:J1448)+J1448<$J1447,J1448,$J1447-SUM($J1448:J1448))","v":0},{"$f":"IF(SUM($J1448:K1448)+K1448<$J1447,K1448,$J1447-SUM($J1448:K1448))","v":0},{"$f":"IF(SUM($J1448:L1448)+L1448<$J1447,L1448,$J1447-SUM($J1448:L1448))","v":0},{"$f":"IF(SUM($J1448:M1448)+M1448<$J1447,M1448,$J1447-SUM($J1448:M1448))","v":0},{"$f":"IF(SUM($J1448:N1448)+N1448<$J1447,N1448,$J1447-SUM($J1448:N1448))","v":0},{"$f":"IF(SUM($J1448:O1448)+O1448<$J1447,O1448,$J1447-SUM($J1448:O1448))","v":0},{"$f":"IF(SUM($J1448:P1448)+P1448<$J1447,P1448,$J1447-SUM($J1448:P1448))","v":0},{"$f":"IF(SUM($J1448:Q1448)+Q1448<$J1447,Q1448,$J1447-SUM($J1448:Q1448))","v":0},{"$f":"IF(SUM($J1448:R1448)+R1448<$J1447,R1448,$J1447-SUM($J1448:R1448))","v":0},{"$f":"IF(SUM($J1448:S1448)+S1448<$J1447,S1448,$J1447-SUM($J1448:S1448))","v":0},{"$f":"IF(SUM($J1448:T1448)+T1448<$J1447,T1448,$J1447-SUM($J1448:T1448))","v":0},{"$f":"IF(SUM($J1448:U1448)+U1448<$J1447,U1448,$J1447-SUM($J1448:U1448))","v":0},{"$f":"IF(SUM($J1448:V1448)+V1448<$J1447,V1448,$J1447-SUM($J1448:V1448))","v":0},{"$f":"IF(SUM($J1448:W1448)+W1448<$J1447,W1448,$J1447-SUM($J1448:W1448))","v":0},{"$f":"IF(SUM($J1448:X1448)+X1448<$J1447,X1448,$J1447-SUM($J1448:X1448))","v":0},{"$f":"IF(SUM($J1448:Y1448)+Y1448<$J1447,Y1448,$J1447-SUM($J1448:Y1448))","v":0},{"$f":"IF(SUM($J1448:Z1448)+Z1448<$J1447,Z1448,$J1447-SUM($J1448:Z1448))","v":0},{"$f":"IF(SUM($J1448:AA1448)+AA1448<$J1447,AA1448,$J1447-SUM($J1448:AA1448))","v":0},{"$f":"IF(SUM($J1448:AB1448)+AB1448<$J1447,AB1448,$J1447-SUM($J1448:AB1448))","v":0},{"$f":"IF(SUM($J1448:AC1448)+AC1448<$J1447,AC1448,$J1447-SUM($J1448:AC1448))","v":0},{"$f":"IF(SUM($J1448:AD1448)+AD1448<$J1447,AD1448,$J1447-SUM($J1448:AD1448))","v":0},{"$f":"IF(SUM($J1448:AE1448)+AE1448<$J1447,AE1448,$J1447-SUM($J1448:AE1448))","v":0},{"$f":"IF(SUM($J1448:AF1448)+AF1448<$J1447,AF1448,$J1447-SUM($J1448:AF1448))","v":0},{"$f":"IF(SUM($J1448:AG1448)+AG1448<$J1447,AG1448,$J1447-SUM($J1448:AG1448))","v":0},{"$f":"IF(SUM($J1448:AH1448)+AH1448<$J1447,AH1448,$J1447-SUM($J1448:AH1448))","v":0},{"$f":"IF(SUM($J1448:AI1448)+AI1448<$J1447,AI1448,$J1447-SUM($J1448:AI1448))","v":0},{"$f":"IF(SUM($J1448:AJ1448)+AJ1448<$J1447,AJ1448,$J1447-SUM($J1448:AJ1448))","v":0},{"$f":"IF(SUM($J1448:AK1448)+AK1448<$J1447,AK1448,$J1447-SUM($J1448:AK1448))","v":0},{"$f":"IF(SUM($J1448:AL1448)+AL1448<$J1447,AL1448,$J1447-SUM($J1448:AL1448))","v":0},{"$f":"IF(SUM($J1448:AM1448)+AM1448<$J1447,AM1448,$J1447-SUM($J1448:AM1448))","v":0},{"$f":"IF(SUM($J1448:AN1448)+AN1448<$J1447,AN1448,$J1447-SUM($J1448:AN1448))","v":0},{"$f":"IF(SUM($J1448:AO1448)+AO1448<$J1447,AO1448,$J1447-SUM($J1448:AO1448))","v":0},{"$f":"IF(SUM($J1448:AP1448)+AP1448<$J1447,AP1448,$J1447-SUM($J1448:AP1448))","v":0},{"$f":"IF(SUM($J1448:AQ1448)+AQ1448<$J1447,AQ1448,$J1447-SUM($J1448:AQ1448))","v":0},{"$f":"IF(SUM($J1448:AR1448)+AR1448<$J1447,AR1448,$J1447-SUM($J1448:AR1448))","v":0},{"$f":"IF(SUM($J1448:AS1448)+AS1448<$J1447,AS1448,$J1447-SUM($J1448:AS1448))","v":0},{"$f":"IF(SUM($J1448:AT1448)+AT1448<$J1447,AT1448,$J1447-SUM($J1448:AT1448))","v":0},{"$f":"IF(SUM($J1448:AU1448)+AU1448<$J1447,AU1448,$J1447-SUM($J1448:AU1448))","v":0},{"$f":"IF(SUM($J1448:AV1448)+AV1448<$J1447,AV1448,$J1447-SUM($J1448:AV1448))","v":0},{"$f":"IF(SUM($J1448:AW1448)+AW1448<$J1447,AW1448,$J1447-SUM($J1448:AW1448))","v":0},{"$f":"IF(SUM($J1448:AX1448)+AX1448<$J1447,AX1448,$J1447-SUM($J1448:AX1448))","v":0},{"$f":"IF(SUM($J1448:AY1448)+AY1448<$J1447,AY1448,$J1447-SUM($J1448:AY1448))","v":0},{"$f":"IF(SUM($J1448:AZ1448)+AZ1448<$J1447,AZ1448,$J1447-SUM($J1448:AZ1448))","v":0},{"$f":"IF(SUM($J1448:BA1448)+BA1448<$J1447,BA1448,$J1447-SUM($J1448:BA1448))","v":0},{"$f":"IF(SUM($J1448:BB1448)+BB1448<$J1447,BB1448,$J1447-SUM($J1448:BB1448))","v":0},{"$f":"IF(SUM($J1448:BC1448)+BC1448<$J1447,BC1448,$J1447-SUM($J1448:BC1448))","v":0},{"$f":"IF(SUM($J1448:BD1448)+BD1448<$J1447,BD1448,$J1447-SUM($J1448:BD1448))","v":0},{"$f":"IF(SUM($J1448:BE1448)+BE1448<$J1447,BE1448,$J1447-SUM($J1448:BE1448))","v":0},{"$f":"IF(SUM($J1448:BF1448)+BF1448<$J1447,BF1448,$J1447-SUM($J1448:BF1448))","v":0},{"$f":"IF(SUM($J1448:BG1448)+BG1448<$J1447,BG1448,$J1447-SUM($J1448:BG1448))","v":0},{"$f":"IF(SUM($J1448:BH1448)+BH1448<$J1447,BH1448,$J1447-SUM($J1448:BH1448))","v":0},{"$f":"IF(SUM($J1448:BI1448)+BI1448<$J1447,BI1448,$J1447-SUM($J1448:BI1448))","v":0},{"$f":"IF(SUM($J1448:BJ1448)+BJ1448<$J1447,BJ1448,$J1447-SUM($J1448:BJ1448))","v":0},{"$f":"IF(SUM($J1448:BK1448)+BK1448<$J1447,BK1448,$J1447-SUM($J1448:BK1448))","v":0},{"$f":"IF(SUM($J1448:BL1448)+BL1448<$J1447,BL1448,$J1447-SUM($J1448:BL1448))","v":0},{"$f":"IF(SUM($J1448:BM1448)+BM1448<$J1447,BM1448,$J1447-SUM($J1448:BM1448))","v":0},{"$f":"IF(SUM($J1448:BN1448)+BN1448<$J1447,BN1448,$J1447-SUM($J1448:BN1448))","v":0},{"$f":"IF(SUM($J1448:BO1448)+BO1448<$J1447,BO1448,$J1447-SUM($J1448:BO1448))","v":0},{"$f":"IF(SUM($J1448:BP1448)+BP1448<$J1447,BP1448,$J1447-SUM($J1448:BP1448))","v":0},{"$f":"IF(SUM($J1448:BQ1448)+BQ1448<$J1447,BQ1448,$J1447-SUM($J1448:BQ1448))","v":0},{"$f":"IF(SUM($J1448:BR1448)+BR1448<$J1447,BR1448,$J1447-SUM($J1448:BR1448))","v":0},{"$f":"IF(SUM($J1448:BS1448)+BS1448<$J1447,BS1448,$J1447-SUM($J1448:BS1448))","v":0},{"$f":"IF(SUM($J1448:BT1448)+BT1448<$J1447,BT1448,$J1447-SUM($J1448:BT1448))","v":0},{"$f":"IF(SUM($J1448:BU1448)+BU1448<$J1447,BU1448,$J1447-SUM($J1448:BU1448))","v":0},{"$f":"IF(SUM($J1448:BV1448)+BV1448<$J1447,BV1448,$J1447-SUM($J1448:BV1448))","v":0},{"$f":"IF(SUM($J1448:BW1448)+BW1448<$J1447,BW1448,$J1447-SUM($J1448:BW1448))","v":0},{"$f":"IF(SUM($J1448:BX1448)+BX1448<$J1447,BX1448,$J1447-SUM($J1448:BX1448))","v":0},{"$f":"IF(SUM($J1448:BY1448)+BY1448<$J1447,BY1448,$J1447-SUM($J1448:BY1448))","v":0},{"$f":"IF(SUM($J1448:BZ1448)+BZ1448<$J1447,BZ1448,$J1447-SUM($J1448:BZ1448))","v":0},{"$f":"IF(SUM($J1448:CA1448)+CA1448<$J1447,CA1448,$J1447-SUM($J1448:CA1448))","v":0},{"$f":"IF(SUM($J1448:CB1448)+CB1448<$J1447,CB1448,$J1447-SUM($J1448:CB1448))","v":0},{"$f":"IF(SUM($J1448:CC1448)+CC1448<$J1447,CC1448,$J1447-SUM($J1448:CC1448))","v":0},{"$f":"IF(SUM($J1448:CD1448)+CD1448<$J1447,CD1448,$J1447-SUM($J1448:CD1448))","v":0},{"$f":"IF(SUM($J1448:CE1448)+CE1448<$J1447,CE1448,$J1447-SUM($J1448:CE1448))","v":0},{"$f":"IF(SUM($J1448:CF1448)+CF1448<$J1447,CF1448,$J1447-SUM($J1448:CF1448))","v":0},{"$f":"IF(SUM($J1448:CG1448)+CG1448<$J1447,CG1448,$J1447-SUM($J1448:CG1448))","v":0},{"$f":"IF(SUM($J1448:CH1448)+CH1448<$J1447,CH1448,$J1447-SUM($J1448:CH1448))","v":0},{"$f":"IF(SUM($J1448:CI1448)+CI1448<$J1447,CI1448,$J1447-SUM($J1448:CI1448))","v":0},{"$f":"IF(SUM($J1448:CJ1448)+CJ1448<$J1447,CJ1448,$J1447-SUM($J1448:CJ1448))","v":0},{"$f":"IF(SUM($J1448:CK1448)+CK1448<$J1447,CK1448,$J1447-SUM($J1448:CK1448))","v":0},{"$f":"IF(SUM($J1448:CL1448)+CL1448<$J1447,CL1448,$J1447-SUM($J1448:CL1448))","v":0},{"$f":"IF(SUM($J1448:CM1448)+CM1448<$J1447,CM1448,$J1447-SUM($J1448:CM1448))","v":0},{"$f":"IF(SUM($J1448:CN1448)+CN1448<$J1447,CN1448,$J1447-SUM($J1448:CN1448))","v":0},{"$f":"IF(SUM($J1448:CO1448)+CO1448<$J1447,CO1448,$J1447-SUM($J1448:CO1448))","v":0},{"$f":"IF(SUM($J1448:CP1448)+CP1448<$J1447,CP1448,$J1447-SUM($J1448:CP1448))","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$22-11.25,0)","v":3.75},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!W$151","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1470-J1473","v":0},{"$f":"K1470-K1473","v":0},{"$f":"L1470-L1473","v":0},{"$f":"M1470-M1473","v":0},{"$f":"N1470-N1473","v":0},{"$f":"O1470-O1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1470-CA1473","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1470-CM1473","v":0},{"$f":"CN1470-CN1473","v":0},{"$f":"CO1470-CO1473","v":0},{"$f":"CP1470-CP1473","v":0},{"$f":"CQ1470-CQ1473","v":0}]
[]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1491","v":0},{"$f":"K$6*K1491","v":0},{"$f":"L$6*L1491","v":0},{"$f":"M$6*M1491","v":0},{"$f":"N$6*N1491","v":0},{"$f":"O$6*O1491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1491","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1491","v":0},{"$f":"CN$6*CN1491","v":0},{"$f":"CO$6*CO1491","v":0},{"$f":"CP$6*CP1491","v":0},{"$f":"CQ$6*CQ1491","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1500","v":0},{"$f":"J1507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1505-J1504","v":0},{"$f":"K1505-K1504","v":0},{"$f":"L1505-L1504","v":0},{"$f":"M1505-M1504","v":0},{"$f":"N1505-N1504","v":0},{"$f":"O1505-O1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1505-CA1504","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1505-CM1504","v":0},{"$f":"CN1505-CN1504","v":0},{"$f":"CO1505-CO1504","v":0},{"$f":"CP1505-CP1504","v":0},{"$f":"CQ1505-CQ1504","v":0},null,{"$f":"J1500","v":0},{"$f":"SUM(J1506:CQ1506)","v":0},{"$f":"CS1506-CT1506","v":0}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1511","v":8.3056323798311224E-2},{"$f":"K$6*K1511","v":8.4282247396810284E-2},{"$f":"L$6*L1511","v":8.5891272119840295E-2},{"$f":"M$6*M1511","v":8.7497438908481301E-2},{"$f":"N$6*N1511","v":8.9133641016069895E-2},{"$f":"O$6*O1511","v":9.0800440103070396E-2},9.24984083329978E-2,9.4228128568824857E-2,9.5990194573061877E-2,9.7785211211578127E-2,9.9613794661234628E-2,0.10147657262139972,0.10337418452941989,0.10530728178012004,0.10727652794940827,0.10928259902206219,0.11132618362377475,0.11340798325753934,0.11552871254445422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1511","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1511","v":0},{"$f":"CN$6*CN1511","v":0},{"$f":"CO$6*CO1511","v":0},{"$f":"CP$6*CP1511","v":0},{"$f":"CQ$6*CQ1511","v":0}]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1520","v":1.1005650250000009E-2},{"$f":"J1527","v":1.0602461127579746E-2},1.0161235295497194E-2,9.7460917786116388E-3,9.3078222139421959E-3,8.8497532567200533E-3,8.3712976681478094E-3,7.8718531703466221E-3,7.3508020892460949E-3,6.8075109893772703E-3,6.2413303003907624E-3,5.6515939351182848E-3,5.037618898991872E-3,4.3987048906311606E-3,3.73413389340497E-3,3.0431697577693148E-3,2.3250577741797014E-3,1.5790242363712423E-3,8.0427599479569387E-4,9.9746599868666408E-18,1.0161186128621047E-17,1.035120030922626E-17,1.0544767755008792E-17,1.0741954912027456E-17,1.094282946888237E-17,1.114746037995047E-17,1.1355917889055544E-17,1.1568273553580883E-17,1.1784600269032845E-17,1.200497229406376E-17,1.2229465275962753E-17,1.2458156276623257E-17,1.2691123798996111E-17,{"$f":"AP1527","v":1.2928447814037339E-17},1.3170209788159837E-17,1.3416492711198426E-17,1.3667381124897836E-17,1.3922961151933425E-17,1.4183320525474581E-17,1.4448548619300957E-17,1.4718736478481884E-17,1.4993976850629495E-17,1.5274364217736267E-17,1.5559994828607936E-17,1.5850966731902906E-17,1.614737980978949E-17,1.6449335812232553E-17,1.6756938391921302E-17,1.7070293139850231E-17,1.7389507621565431E-17,1.7714691414088706E-17,1.8045956143532164E-17,1.8383415523416216E-17,1.8727185393704099E-17,1.9077383760566366E-17,1.9434130836888959E-17,1.9797549083538782E-17,2.0167763251400957E-17,2.0544900424202155E-17,2.0929090062134736E-17,2.1320464046296655E-17,2.1719156723962404E-17,2.21253049547005E-17,2.2539048157353399E-17,2.2960528357895909E-17,{"$f":"BV1527","v":2.3389890238188561E-17},2.3827281185642687E-17,2.4272851343814207E-17,2.4726753663943533E-17,2.5189143957459278E-17,2.5660180949463768E-17,2.6140026333218739E-17,2.6628844825649931E-17,2.7126804223889585E-17,2.7634075462876319E-17,2.8150832674032105E-17,2.8677253245036508E-17,2.9213517880718694E-17,2.9759810665088135E-17,3.0316319124525282E-17,3.0883234292153907E-17,3.1460750773417182E-17,3.2049066812880082E-17,3.2648384362280942E-17,3.3258909149855593E-17,3.3880850750957892E-17]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1533","v":0},{"$f":"K$5*K1533","v":0},{"$f":"L$5*L1533","v":0},{"$f":"M$5*M1533","v":0},{"$f":"N$5*N1533","v":0},{"$f":"O$5*O1533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1533","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1533","v":0},{"$f":"CN$5*CN1533","v":0},{"$f":"CO$5*CO1533","v":0},{"$f":"CP$5*CP1533","v":0},{"$f":"CQ$5*CQ1533","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1539<1,J1540,J1540/G1539)","v":2.6314999999999976E-4},{"$f":"IF(SUM($J1541:J1541)+J1541<$J1540,J1541,$J1540-SUM($J1541:J1541))","v":2.6314999999999976E-4},{"$f":"IF(SUM($J1541:K1541)+K1541<$J1540,K1541,$J1540-SUM($J1541:K1541))","v":2.6314999999999976E-4},{"$f":"IF(SUM($J1541:L1541)+L1541<$J1540,L1541,$J1540-SUM($J1541:L1541))","v":2.6314999999999976E-4},{"$f":"IF(SUM($J1541:M1541)+M1541<$J1540,M1541,$J1540-SUM($J1541:M1541))","v":0},{"$f":"IF(SUM($J1541:N1541)+N1541<$J1540,N1541,$J1540-SUM($J1541:N1541))","v":0},{"$f":"IF(SUM($J1541:O1541)+O1541<$J1540,O1541,$J1540-SUM($J1541:O1541))","v":0},{"$f":"IF(SUM($J1541:P1541)+P1541<$J1540,P1541,$J1540-SUM($J1541:P1541))","v":0},{"$f":"IF(SUM($J1541:Q1541)+Q1541<$J1540,Q1541,$J1540-SUM($J1541:Q1541))","v":0},{"$f":"IF(SUM($J1541:R1541)+R1541<$J1540,R1541,$J1540-SUM($J1541:R1541))","v":0},{"$f":"IF(SUM($J1541:S1541)+S1541<$J1540,S1541,$J1540-SUM($J1541:S1541))","v":0},{"$f":"IF(SUM($J1541:T1541)+T1541<$J1540,T1541,$J1540-SUM($J1541:T1541))","v":0},{"$f":"IF(SUM($J1541:U1541)+U1541<$J1540,U1541,$J1540-SUM($J1541:U1541))","v":0},{"$f":"IF(SUM($J1541:V1541)+V1541<$J1540,V1541,$J1540-SUM($J1541:V1541))","v":0},{"$f":"IF(SUM($J1541:W1541)+W1541<$J1540,W1541,$J1540-SUM($J1541:W1541))","v":0},{"$f":"IF(SUM($J1541:X1541)+X1541<$J1540,X1541,$J1540-SUM($J1541:X1541))","v":0},{"$f":"IF(SUM($J1541:Y1541)+Y1541<$J1540,Y1541,$J1540-SUM($J1541:Y1541))","v":0},{"$f":"IF(SUM($J1541:Z1541)+Z1541<$J1540,Z1541,$J1540-SUM($J1541:Z1541))","v":0},{"$f":"IF(SUM($J1541:AA1541)+AA1541<$J1540,AA1541,$J1540-SUM($J1541:AA1541))","v":0},{"$f":"IF(SUM($J1541:AB1541)+AB1541<$J1540,AB1541,$J1540-SUM($J1541:AB1541))","v":0},{"$f":"IF(SUM($J1541:AC1541)+AC1541<$J1540,AC1541,$J1540-SUM($J1541:AC1541))","v":0},{"$f":"IF(SUM($J1541:AD1541)+AD1541<$J1540,AD1541,$J1540-SUM($J1541:AD1541))","v":0},{"$f":"IF(SUM($J1541:AE1541)+AE1541<$J1540,AE1541,$J1540-SUM($J1541:AE1541))","v":0},{"$f":"IF(SUM($J1541:AF1541)+AF1541<$J1540,AF1541,$J1540-SUM($J1541:AF1541))","v":0},{"$f":"IF(SUM($J1541:AG1541)+AG1541<$J1540,AG1541,$J1540-SUM($J1541:AG1541))","v":0},{"$f":"IF(SUM($J1541:AH1541)+AH1541<$J1540,AH1541,$J1540-SUM($J1541:AH1541))","v":0},{"$f":"IF(SUM($J1541:AI1541)+AI1541<$J1540,AI1541,$J1540-SUM($J1541:AI1541))","v":0},{"$f":"IF(SUM($J1541:AJ1541)+AJ1541<$J1540,AJ1541,$J1540-SUM($J1541:AJ1541))","v":0},{"$f":"IF(SUM($J1541:AK1541)+AK1541<$J1540,AK1541,$J1540-SUM($J1541:AK1541))","v":0},{"$f":"IF(SUM($J1541:AL1541)+AL1541<$J1540,AL1541,$J1540-SUM($J1541:AL1541))","v":0},{"$f":"IF(SUM($J1541:AM1541)+AM1541<$J1540,AM1541,$J1540-SUM($J1541:AM1541))","v":0},{"$f":"IF(SUM($J1541:AN1541)+AN1541<$J1540,AN1541,$J1540-SUM($J1541:AN1541))","v":0},{"$f":"IF(SUM($J1541:AO1541)+AO1541<$J1540,AO1541,$J1540-SUM($J1541:AO1541))","v":0},{"$f":"IF(SUM($J1541:AP1541)+AP1541<$J1540,AP1541,$J1540-SUM($J1541:AP1541))","v":0},{"$f":"IF(SUM($J1541:AQ1541)+AQ1541<$J1540,AQ1541,$J1540-SUM($J1541:AQ1541))","v":0},{"$f":"IF(SUM($J1541:AR1541)+AR1541<$J1540,AR1541,$J1540-SUM($J1541:AR1541))","v":0},{"$f":"IF(SUM($J1541:AS1541)+AS1541<$J1540,AS1541,$J1540-SUM($J1541:AS1541))","v":0},{"$f":"IF(SUM($J1541:AT1541)+AT1541<$J1540,AT1541,$J1540-SUM($J1541:AT1541))","v":0},{"$f":"IF(SUM($J1541:AU1541)+AU1541<$J1540,AU1541,$J1540-SUM($J1541:AU1541))","v":0},{"$f":"IF(SUM($J1541:AV1541)+AV1541<$J1540,AV1541,$J1540-SUM($J1541:AV1541))","v":0},{"$f":"IF(SUM($J1541:AW1541)+AW1541<$J1540,AW1541,$J1540-SUM($J1541:AW1541))","v":0},{"$f":"IF(SUM($J1541:AX1541)+AX1541<$J1540,AX1541,$J1540-SUM($J1541:AX1541))","v":0},{"$f":"IF(SUM($J1541:AY1541)+AY1541<$J1540,AY1541,$J1540-SUM($J1541:AY1541))","v":0},{"$f":"IF(SUM($J1541:AZ1541)+AZ1541<$J1540,AZ1541,$J1540-SUM($J1541:AZ1541))","v":0},{"$f":"IF(SUM($J1541:BA1541)+BA1541<$J1540,BA1541,$J1540-SUM($J1541:BA1541))","v":0},{"$f":"IF(SUM($J1541:BB1541)+BB1541<$J1540,BB1541,$J1540-SUM($J1541:BB1541))","v":0},{"$f":"IF(SUM($J1541:BC1541)+BC1541<$J1540,BC1541,$J1540-SUM($J1541:BC1541))","v":0},{"$f":"IF(SUM($J1541:BD1541)+BD1541<$J1540,BD1541,$J1540-SUM($J1541:BD1541))","v":0},{"$f":"IF(SUM($J1541:BE1541)+BE1541<$J1540,BE1541,$J1540-SUM($J1541:BE1541))","v":0},{"$f":"IF(SUM($J1541:BF1541)+BF1541<$J1540,BF1541,$J1540-SUM($J1541:BF1541))","v":0},{"$f":"IF(SUM($J1541:BG1541)+BG1541<$J1540,BG1541,$J1540-SUM($J1541:BG1541))","v":0},{"$f":"IF(SUM($J1541:BH1541)+BH1541<$J1540,BH1541,$J1540-SUM($J1541:BH1541))","v":0},{"$f":"IF(SUM($J1541:BI1541)+BI1541<$J1540,BI1541,$J1540-SUM($J1541:BI1541))","v":0},{"$f":"IF(SUM($J1541:BJ1541)+BJ1541<$J1540,BJ1541,$J1540-SUM($J1541:BJ1541))","v":0},{"$f":"IF(SUM($J1541:BK1541)+BK1541<$J1540,BK1541,$J1540-SUM($J1541:BK1541))","v":0},{"$f":"IF(SUM($J1541:BL1541)+BL1541<$J1540,BL1541,$J1540-SUM($J1541:BL1541))","v":0},{"$f":"IF(SUM($J1541:BM1541)+BM1541<$J1540,BM1541,$J1540-SUM($J1541:BM1541))","v":0},{"$f":"IF(SUM($J1541:BN1541)+BN1541<$J1540,BN1541,$J1540-SUM($J1541:BN1541))","v":0},{"$f":"IF(SUM($J1541:BO1541)+BO1541<$J1540,BO1541,$J1540-SUM($J1541:BO1541))","v":0},{"$f":"IF(SUM($J1541:BP1541)+BP1541<$J1540,BP1541,$J1540-SUM($J1541:BP1541))","v":0},{"$f":"IF(SUM($J1541:BQ1541)+BQ1541<$J1540,BQ1541,$J1540-SUM($J1541:BQ1541))","v":0},{"$f":"IF(SUM($J1541:BR1541)+BR1541<$J1540,BR1541,$J1540-SUM($J1541:BR1541))","v":0},{"$f":"IF(SUM($J1541:BS1541)+BS1541<$J1540,BS1541,$J1540-SUM($J1541:BS1541))","v":0},{"$f":"IF(SUM($J1541:BT1541)+BT1541<$J1540,BT1541,$J1540-SUM($J1541:BT1541))","v":0},{"$f":"IF(SUM($J1541:BU1541)+BU1541<$J1540,BU1541,$J1540-SUM($J1541:BU1541))","v":0},{"$f":"IF(SUM($J1541:BV1541)+BV1541<$J1540,BV1541,$J1540-SUM($J1541:BV1541))","v":0},{"$f":"IF(SUM($J1541:BW1541)+BW1541<$J1540,BW1541,$J1540-SUM($J1541:BW1541))","v":0},{"$f":"IF(SUM($J1541:BX1541)+BX1541<$J1540,BX1541,$J1540-SUM($J1541:BX1541))","v":0},{"$f":"IF(SUM($J1541:BY1541)+BY1541<$J1540,BY1541,$J1540-SUM($J1541:BY1541))","v":0},{"$f":"IF(SUM($J1541:BZ1541)+BZ1541<$J1540,BZ1541,$J1540-SUM($J1541:BZ1541))","v":0},{"$f":"IF(SUM($J1541:CA1541)+CA1541<$J1540,CA1541,$J1540-SUM($J1541:CA1541))","v":0},{"$f":"IF(SUM($J1541:CB1541)+CB1541<$J1540,CB1541,$J1540-SUM($J1541:CB1541))","v":0},{"$f":"IF(SUM($J1541:CC1541)+CC1541<$J1540,CC1541,$J1540-SUM($J1541:CC1541))","v":0},{"$f":"IF(SUM($J1541:CD1541)+CD1541<$J1540,CD1541,$J1540-SUM($J1541:CD1541))","v":0},{"$f":"IF(SUM($J1541:CE1541)+CE1541<$J1540,CE1541,$J1540-SUM($J1541:CE1541))","v":0},{"$f":"IF(SUM($J1541:CF1541)+CF1541<$J1540,CF1541,$J1540-SUM($J1541:CF1541))","v":0},{"$f":"IF(SUM($J1541:CG1541)+CG1541<$J1540,CG1541,$J1540-SUM($J1541:CG1541))","v":0},{"$f":"IF(SUM($J1541:CH1541)+CH1541<$J1540,CH1541,$J1540-SUM($J1541:CH1541))","v":0},{"$f":"IF(SUM($J1541:CI1541)+CI1541<$J1540,CI1541,$J1540-SUM($J1541:CI1541))","v":0},{"$f":"IF(SUM($J1541:CJ1541)+CJ1541<$J1540,CJ1541,$J1540-SUM($J1541:CJ1541))","v":0},{"$f":"IF(SUM($J1541:CK1541)+CK1541<$J1540,CK1541,$J1540-SUM($J1541:CK1541))","v":0},{"$f":"IF(SUM($J1541:CL1541)+CL1541<$J1540,CL1541,$J1540-SUM($J1541:CL1541))","v":0},{"$f":"IF(SUM($J1541:CM1541)+CM1541<$J1540,CM1541,$J1540-SUM($J1541:CM1541))","v":0},{"$f":"IF(SUM($J1541:CN1541)+CN1541<$J1540,CN1541,$J1540-SUM($J1541:CN1541))","v":0},{"$f":"IF(SUM($J1541:CO1541)+CO1541<$J1540,CO1541,$J1540-SUM($J1541:CO1541))","v":0},{"$f":"IF(SUM($J1541:CP1541)+CP1541<$J1540,CP1541,$J1540-SUM($J1541:CP1541))","v":0}]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1550","v":0},{"$f":"J1557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CAPEX:  Q1 2004",null,null,null,null," Asset life"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!Y$145","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-10.75,0)","v":39.25},"  years"]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1586-J1589","v":0},{"$f":"K1586-K1589","v":0},{"$f":"L1586-L1589","v":0},{"$f":"M1586-M1589","v":0},{"$f":"N1586-N1589","v":0},{"$f":"O1586-O1589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1586-CA1589","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1586-CM1589","v":0},{"$f":"CN1586-CN1589","v":0},{"$f":"CO1586-CO1589","v":0},{"$f":"CP1586-CP1589","v":0},{"$f":"CQ1586-CQ1589","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1606-J1609","v":5.2239677689180685E-3},{"$f":"K1606-K1609","v":5.0106044793620961E-3},{"$f":"L1606-L1609","v":4.8102463160569053E-3},{"$f":"M1606-M1609","v":4.5986472808030362E-3},{"$f":"N1606-N1609","v":4.37745234659641E-3},{"$f":"O1606-O1609","v":4.1463766208828324E-3},3.9051279117164857E-3,3.653406554386761E-3,3.3909052341134565E-3,3.1173088047239269E-3,2.8322941032239116E-3,2.535529760171872E-3,2.2266760057647298E-3,1.9053844715409259E-3,1.5712979876046959E-3,1.2240503752733978E-3,8.6326623504762385E-4,4.8856072980167642E-4,9.9539363089796832E-5,3.550762114890027E-18,3.6171613664384707E-18,3.68480228399087E-18,3.7537080867014991E-18,3.8239024279228172E-18,3.8954094033249736E-18,3.9682535591671504E-18,4.0424599007235762E-18,4.118053900867107E-18,4.1950615088133216E-18,4.2735091590281307E-18,4.3534237803019568E-18,4.4348328049936033E-18,4.5177641784469833E-18,4.6022463685839419E-18,4.6883083756764616E-18,4.7759797423016113E-18,4.8652905634826514E-18,4.9562714970197771E-18,5.0489537740140466E-18,5.1433692095881094E-18,5.239550213807407E-18,5.3375298028056056E-18,5.4373416101180707E-18,5.5390198982272787E-18,5.6425995703241292E-18,5.74811618228919E-18,5.8556059548979979E-18,5.9651057862545903E-18,6.0766532644575512E-18,6.1902866805029073E-18,6.3060450414283114E-18,6.4239680837030209E-18,6.5440962868682676E-18,6.6664708874327045E-18,6.791133893027696E-18,6.9181280968273139E-18,7.0474970922379854E-18,7.179285287862835E-18,7.3135379227458704E-18,7.4503010819012177E-18,7.5896217121327705E-18,7.7315476381496527E-18,7.8761275789830515E-18,8.0234111647100348E-18,8.173448953490113E-18,8.3262924489203781E-18,8.4819941177151892E-18,8.6406074077164631E-18,8.8021867662407609E-18,{"$f":"CA1606-CA1609","v":8.9667876587694629E-18},9.1344665879884518E-18,9.3052811131838361E-18,9.4792898700003731E-18,9.6565525905693801E-18,9.8371301240130271E-18,1.002108445733207E-17,1.020847873668418E-17,1.0399377289060174E-17,1.0593845644365599E-17,1.0791950557915237E-17,1.0993760033348252E-17,{"$f":"CM1606-CM1609","v":1.1199343345971865E-17},{"$f":"CN1606-CN1609","v":1.1408771066541538E-17},{"$f":"CO1606-CO1609","v":1.1622115085485865E-17},{"$f":"CP1606-CP1609","v":1.1839448637584451E-17},{"$f":"CQ1606-CQ1609","v":1.2060846327107281E-17}]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1618-J1617","v":0},{"$f":"K1618-K1617","v":0},{"$f":"L1618-L1617","v":0},{"$f":"M1618-M1617","v":0},{"$f":"N1618-N1617","v":0},{"$f":"O1618-O1617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1618-CA1617","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1618-CM1617","v":0},{"$f":"CN1618-CN1617","v":0},{"$f":"CO1618-CO1617","v":0},{"$f":"CP1618-CP1617","v":0},{"$f":"CQ1618-CQ1617","v":0},null,{"$f":"J1613","v":0},{"$f":"SUM(J1619:CQ1619)","v":0},{"$f":"CS1619-CT1619","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1628-J1627","v":0},{"$f":"K1628-K1627","v":0},{"$f":"L1628-L1627","v":0},{"$f":"M1628-M1627","v":0},{"$f":"N1628-N1627","v":0},{"$f":"O1628-O1627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1628-CA1627","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1628-CM1627","v":0},{"$f":"CN1628-CN1627","v":0},{"$f":"CO1628-CO1627","v":0},{"$f":"CP1628-CP1627","v":0},{"$f":"CQ1628-CQ1627","v":0},null,{"$f":"J1623","v":0},{"$f":"SUM(J1629:CQ1629)","v":0},{"$f":"CS1629-CT1629","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1636","v":0},{"$f":"K$5*K1636","v":0},{"$f":"L$5*L1636","v":0},{"$f":"M$5*M1636","v":0},{"$f":"N$5*N1636","v":0},{"$f":"O$5*O1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1636","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1636","v":0},{"$f":"CN$5*CN1636","v":0},{"$f":"CO$5*CO1636","v":0},{"$f":"CP$5*CP1636","v":0},{"$f":"CQ$5*CQ1636","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1636-J1639","v":0},{"$f":"K1636-K1639","v":0},{"$f":"L1636-L1639","v":0},{"$f":"M1636-M1639","v":0},{"$f":"N1636-N1639","v":0},{"$f":"O1636-O1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1636-CA1639","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1636-CM1639","v":0},{"$f":"CN1636-CN1639","v":0},{"$f":"CO1636-CO1639","v":0},{"$f":"CP1636-CP1639","v":0},{"$f":"CQ1636-CQ1639","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1648-J1647","v":0},{"$f":"K1648-K1647","v":0},{"$f":"L1648-L1647","v":0},{"$f":"M1648-M1647","v":0},{"$f":"N1648-N1647","v":0},{"$f":"O1648-O1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1648-CA1647","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1648-CM1647","v":0},{"$f":"CN1648-CN1647","v":0},{"$f":"CO1648-CO1647","v":0},{"$f":"CP1648-CP1647","v":0},{"$f":"CQ1648-CQ1647","v":0},null,{"$f":"J1643","v":0},{"$f":"SUM(J1649:CQ1649)","v":0},{"$f":"CS1649-CT1649","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1655<1,J1656,J1656/G1655)","v":0},{"$f":"IF(SUM($J1657:J1657)+J1657<$J1656,J1657,$J1656-SUM($J1657:J1657))","v":0},{"$f":"IF(SUM($J1657:K1657)+K1657<$J1656,K1657,$J1656-SUM($J1657:K1657))","v":0},{"$f":"IF(SUM($J1657:L1657)+L1657<$J1656,L1657,$J1656-SUM($J1657:L1657))","v":0},{"$f":"IF(SUM($J1657:M1657)+M1657<$J1656,M1657,$J1656-SUM($J1657:M1657))","v":0},{"$f":"IF(SUM($J1657:N1657)+N1657<$J1656,N1657,$J1656-SUM($J1657:N1657))","v":0},{"$f":"IF(SUM($J1657:O1657)+O1657<$J1656,O1657,$J1656-SUM($J1657:O1657))","v":0},{"$f":"IF(SUM($J1657:P1657)+P1657<$J1656,P1657,$J1656-SUM($J1657:P1657))","v":0},{"$f":"IF(SUM($J1657:Q1657)+Q1657<$J1656,Q1657,$J1656-SUM($J1657:Q1657))","v":0},{"$f":"IF(SUM($J1657:R1657)+R1657<$J1656,R1657,$J1656-SUM($J1657:R1657))","v":0},{"$f":"IF(SUM($J1657:S1657)+S1657<$J1656,S1657,$J1656-SUM($J1657:S1657))","v":0},{"$f":"IF(SUM($J1657:T1657)+T1657<$J1656,T1657,$J1656-SUM($J1657:T1657))","v":0},{"$f":"IF(SUM($J1657:U1657)+U1657<$J1656,U1657,$J1656-SUM($J1657:U1657))","v":0},{"$f":"IF(SUM($J1657:V1657)+V1657<$J1656,V1657,$J1656-SUM($J1657:V1657))","v":0},{"$f":"IF(SUM($J1657:W1657)+W1657<$J1656,W1657,$J1656-SUM($J1657:W1657))","v":0},{"$f":"IF(SUM($J1657:X1657)+X1657<$J1656,X1657,$J1656-SUM($J1657:X1657))","v":0},{"$f":"IF(SUM($J1657:Y1657)+Y1657<$J1656,Y1657,$J1656-SUM($J1657:Y1657))","v":0},{"$f":"IF(SUM($J1657:Z1657)+Z1657<$J1656,Z1657,$J1656-SUM($J1657:Z1657))","v":0},{"$f":"IF(SUM($J1657:AA1657)+AA1657<$J1656,AA1657,$J1656-SUM($J1657:AA1657))","v":0},{"$f":"IF(SUM($J1657:AB1657)+AB1657<$J1656,AB1657,$J1656-SUM($J1657:AB1657))","v":0},{"$f":"IF(SUM($J1657:AC1657)+AC1657<$J1656,AC1657,$J1656-SUM($J1657:AC1657))","v":0},{"$f":"IF(SUM($J1657:AD1657)+AD1657<$J1656,AD1657,$J1656-SUM($J1657:AD1657))","v":0},{"$f":"IF(SUM($J1657:AE1657)+AE1657<$J1656,AE1657,$J1656-SUM($J1657:AE1657))","v":0},{"$f":"IF(SUM($J1657:AF1657)+AF1657<$J1656,AF1657,$J1656-SUM($J1657:AF1657))","v":0},{"$f":"IF(SUM($J1657:AG1657)+AG1657<$J1656,AG1657,$J1656-SUM($J1657:AG1657))","v":0},{"$f":"IF(SUM($J1657:AH1657)+AH1657<$J1656,AH1657,$J1656-SUM($J1657:AH1657))","v":0},{"$f":"IF(SUM($J1657:AI1657)+AI1657<$J1656,AI1657,$J1656-SUM($J1657:AI1657))","v":0},{"$f":"IF(SUM($J1657:AJ1657)+AJ1657<$J1656,AJ1657,$J1656-SUM($J1657:AJ1657))","v":0},{"$f":"IF(SUM($J1657:AK1657)+AK1657<$J1656,AK1657,$J1656-SUM($J1657:AK1657))","v":0},{"$f":"IF(SUM($J1657:AL1657)+AL1657<$J1656,AL1657,$J1656-SUM($J1657:AL1657))","v":0},{"$f":"IF(SUM($J1657:AM1657)+AM1657<$J1656,AM1657,$J1656-SUM($J1657:AM1657))","v":0},{"$f":"IF(SUM($J1657:AN1657)+AN1657<$J1656,AN1657,$J1656-SUM($J1657:AN1657))","v":0},{"$f":"IF(SUM($J1657:AO1657)+AO1657<$J1656,AO1657,$J1656-SUM($J1657:AO1657))","v":0},{"$f":"IF(SUM($J1657:AP1657)+AP1657<$J1656,AP1657,$J1656-SUM($J1657:AP1657))","v":0},{"$f":"IF(SUM($J1657:AQ1657)+AQ1657<$J1656,AQ1657,$J1656-SUM($J1657:AQ1657))","v":0},{"$f":"IF(SUM($J1657:AR1657)+AR1657<$J1656,AR1657,$J1656-SUM($J1657:AR1657))","v":0},{"$f":"IF(SUM($J1657:AS1657)+AS1657<$J1656,AS1657,$J1656-SUM($J1657:AS1657))","v":0},{"$f":"IF(SUM($J1657:AT1657)+AT1657<$J1656,AT1657,$J1656-SUM($J1657:AT1657))","v":0},{"$f":"IF(SUM($J1657:AU1657)+AU1657<$J1656,AU1657,$J1656-SUM($J1657:AU1657))","v":0},{"$f":"IF(SUM($J1657:AV1657)+AV1657<$J1656,AV1657,$J1656-SUM($J1657:AV1657))","v":0},{"$f":"IF(SUM($J1657:AW1657)+AW1657<$J1656,AW1657,$J1656-SUM($J1657:AW1657))","v":0},{"$f":"IF(SUM($J1657:AX1657)+AX1657<$J1656,AX1657,$J1656-SUM($J1657:AX1657))","v":0},{"$f":"IF(SUM($J1657:AY1657)+AY1657<$J1656,AY1657,$J1656-SUM($J1657:AY1657))","v":0},{"$f":"IF(SUM($J1657:AZ1657)+AZ1657<$J1656,AZ1657,$J1656-SUM($J1657:AZ1657))","v":0},{"$f":"IF(SUM($J1657:BA1657)+BA1657<$J1656,BA1657,$J1656-SUM($J1657:BA1657))","v":0},{"$f":"IF(SUM($J1657:BB1657)+BB1657<$J1656,BB1657,$J1656-SUM($J1657:BB1657))","v":0},{"$f":"IF(SUM($J1657:BC1657)+BC1657<$J1656,BC1657,$J1656-SUM($J1657:BC1657))","v":0},{"$f":"IF(SUM($J1657:BD1657)+BD1657<$J1656,BD1657,$J1656-SUM($J1657:BD1657))","v":0},{"$f":"IF(SUM($J1657:BE1657)+BE1657<$J1656,BE1657,$J1656-SUM($J1657:BE1657))","v":0},{"$f":"IF(SUM($J1657:BF1657)+BF1657<$J1656,BF1657,$J1656-SUM($J1657:BF1657))","v":0},{"$f":"IF(SUM($J1657:BG1657)+BG1657<$J1656,BG1657,$J1656-SUM($J1657:BG1657))","v":0},{"$f":"IF(SUM($J1657:BH1657)+BH1657<$J1656,BH1657,$J1656-SUM($J1657:BH1657))","v":0},{"$f":"IF(SUM($J1657:BI1657)+BI1657<$J1656,BI1657,$J1656-SUM($J1657:BI1657))","v":0},{"$f":"IF(SUM($J1657:BJ1657)+BJ1657<$J1656,BJ1657,$J1656-SUM($J1657:BJ1657))","v":0},{"$f":"IF(SUM($J1657:BK1657)+BK1657<$J1656,BK1657,$J1656-SUM($J1657:BK1657))","v":0},{"$f":"IF(SUM($J1657:BL1657)+BL1657<$J1656,BL1657,$J1656-SUM($J1657:BL1657))","v":0},{"$f":"IF(SUM($J1657:BM1657)+BM1657<$J1656,BM1657,$J1656-SUM($J1657:BM1657))","v":0},{"$f":"IF(SUM($J1657:BN1657)+BN1657<$J1656,BN1657,$J1656-SUM($J1657:BN1657))","v":0},{"$f":"IF(SUM($J1657:BO1657)+BO1657<$J1656,BO1657,$J1656-SUM($J1657:BO1657))","v":0},{"$f":"IF(SUM($J1657:BP1657)+BP1657<$J1656,BP1657,$J1656-SUM($J1657:BP1657))","v":0},{"$f":"IF(SUM($J1657:BQ1657)+BQ1657<$J1656,BQ1657,$J1656-SUM($J1657:BQ1657))","v":0},{"$f":"IF(SUM($J1657:BR1657)+BR1657<$J1656,BR1657,$J1656-SUM($J1657:BR1657))","v":0},{"$f":"IF(SUM($J1657:BS1657)+BS1657<$J1656,BS1657,$J1656-SUM($J1657:BS1657))","v":0},{"$f":"IF(SUM($J1657:BT1657)+BT1657<$J1656,BT1657,$J1656-SUM($J1657:BT1657))","v":0},{"$f":"IF(SUM($J1657:BU1657)+BU1657<$J1656,BU1657,$J1656-SUM($J1657:BU1657))","v":0},{"$f":"IF(SUM($J1657:BV1657)+BV1657<$J1656,BV1657,$J1656-SUM($J1657:BV1657))","v":0},{"$f":"IF(SUM($J1657:BW1657)+BW1657<$J1656,BW1657,$J1656-SUM($J1657:BW1657))","v":0},{"$f":"IF(SUM($J1657:BX1657)+BX1657<$J1656,BX1657,$J1656-SUM($J1657:BX1657))","v":0},{"$f":"IF(SUM($J1657:BY1657)+BY1657<$J1656,BY1657,$J1656-SUM($J1657:BY1657))","v":0},{"$f":"IF(SUM($J1657:BZ1657)+BZ1657<$J1656,BZ1657,$J1656-SUM($J1657:BZ1657))","v":0},{"$f":"IF(SUM($J1657:CA1657)+CA1657<$J1656,CA1657,$J1656-SUM($J1657:CA1657))","v":0},{"$f":"IF(SUM($J1657:CB1657)+CB1657<$J1656,CB1657,$J1656-SUM($J1657:CB1657))","v":0},{"$f":"IF(SUM($J1657:CC1657)+CC1657<$J1656,CC1657,$J1656-SUM($J1657:CC1657))","v":0},{"$f":"IF(SUM($J1657:CD1657)+CD1657<$J1656,CD1657,$J1656-SUM($J1657:CD1657))","v":0},{"$f":"IF(SUM($J1657:CE1657)+CE1657<$J1656,CE1657,$J1656-SUM($J1657:CE1657))","v":0},{"$f":"IF(SUM($J1657:CF1657)+CF1657<$J1656,CF1657,$J1656-SUM($J1657:CF1657))","v":0},{"$f":"IF(SUM($J1657:CG1657)+CG1657<$J1656,CG1657,$J1656-SUM($J1657:CG1657))","v":0},{"$f":"IF(SUM($J1657:CH1657)+CH1657<$J1656,CH1657,$J1656-SUM($J1657:CH1657))","v":0},{"$f":"IF(SUM($J1657:CI1657)+CI1657<$J1656,CI1657,$J1656-SUM($J1657:CI1657))","v":0},{"$f":"IF(SUM($J1657:CJ1657)+CJ1657<$J1656,CJ1657,$J1656-SUM($J1657:CJ1657))","v":0},{"$f":"IF(SUM($J1657:CK1657)+CK1657<$J1656,CK1657,$J1656-SUM($J1657:CK1657))","v":0},{"$f":"IF(SUM($J1657:CL1657)+CL1657<$J1656,CL1657,$J1656-SUM($J1657:CL1657))","v":0},{"$f":"IF(SUM($J1657:CM1657)+CM1657<$J1656,CM1657,$J1656-SUM($J1657:CM1657))","v":0},{"$f":"IF(SUM($J1657:CN1657)+CN1657<$J1656,CN1657,$J1656-SUM($J1657:CN1657))","v":0},{"$f":"IF(SUM($J1657:CO1657)+CO1657<$J1656,CO1657,$J1656-SUM($J1657:CO1657))","v":0},{"$f":"IF(SUM($J1657:CP1657)+CP1657<$J1656,CP1657,$J1656-SUM($J1657:CP1657))","v":0}]
[]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1675<1,J1676,J1676/G1675)","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:J1677)+J1677<$J1676,J1677,$J1676-SUM($J1677:J1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:K1677)+K1677<$J1676,K1677,$J1676-SUM($J1677:K1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:L1677)+L1677<$J1676,L1677,$J1676-SUM($J1677:L1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:M1677)+M1677<$J1676,M1677,$J1676-SUM($J1677:M1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:N1677)+N1677<$J1676,N1677,$J1676-SUM($J1677:N1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:O1677)+O1677<$J1676,O1677,$J1676-SUM($J1677:O1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:P1677)+P1677<$J1676,P1677,$J1676-SUM($J1677:P1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:Q1677)+Q1677<$J1676,Q1677,$J1676-SUM($J1677:Q1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:R1677)+R1677<$J1676,R1677,$J1676-SUM($J1677:R1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:S1677)+S1677<$J1676,S1677,$J1676-SUM($J1677:S1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:T1677)+T1677<$J1676,T1677,$J1676-SUM($J1677:T1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:U1677)+U1677<$J1676,U1677,$J1676-SUM($J1677:U1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:V1677)+V1677<$J1676,V1677,$J1676-SUM($J1677:V1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:W1677)+W1677<$J1676,W1677,$J1676-SUM($J1677:W1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:X1677)+X1677<$J1676,X1677,$J1676-SUM($J1677:X1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:Y1677)+Y1677<$J1676,Y1677,$J1676-SUM($J1677:Y1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:Z1677)+Z1677<$J1676,Z1677,$J1676-SUM($J1677:Z1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:AA1677)+AA1677<$J1676,AA1677,$J1676-SUM($J1677:AA1677))","v":3.3940631166666638E-2},{"$f":"IF(SUM($J1677:AB1677)+AB1677<$J1676,AB1677,$J1676-SUM($J1677:AB1677))","v":1.6970315583333284E-2},{"$f":"IF(SUM($J1677:AC1677)+AC1677<$J1676,AC1677,$J1676-SUM($J1677:AC1677))","v":0},{"$f":"IF(SUM($J1677:AD1677)+AD1677<$J1676,AD1677,$J1676-SUM($J1677:AD1677))","v":0},{"$f":"IF(SUM($J1677:AE1677)+AE1677<$J1676,AE1677,$J1676-SUM($J1677:AE1677))","v":0},{"$f":"IF(SUM($J1677:AF1677)+AF1677<$J1676,AF1677,$J1676-SUM($J1677:AF1677))","v":0},{"$f":"IF(SUM($J1677:AG1677)+AG1677<$J1676,AG1677,$J1676-SUM($J1677:AG1677))","v":0},{"$f":"IF(SUM($J1677:AH1677)+AH1677<$J1676,AH1677,$J1676-SUM($J1677:AH1677))","v":0},{"$f":"IF(SUM($J1677:AI1677)+AI1677<$J1676,AI1677,$J1676-SUM($J1677:AI1677))","v":0},{"$f":"IF(SUM($J1677:AJ1677)+AJ1677<$J1676,AJ1677,$J1676-SUM($J1677:AJ1677))","v":0},{"$f":"IF(SUM($J1677:AK1677)+AK1677<$J1676,AK1677,$J1676-SUM($J1677:AK1677))","v":0},{"$f":"IF(SUM($J1677:AL1677)+AL1677<$J1676,AL1677,$J1676-SUM($J1677:AL1677))","v":0},{"$f":"IF(SUM($J1677:AM1677)+AM1677<$J1676,AM1677,$J1676-SUM($J1677:AM1677))","v":0},{"$f":"IF(SUM($J1677:AN1677)+AN1677<$J1676,AN1677,$J1676-SUM($J1677:AN1677))","v":0},{"$f":"IF(SUM($J1677:AO1677)+AO1677<$J1676,AO1677,$J1676-SUM($J1677:AO1677))","v":0},{"$f":"IF(SUM($J1677:AP1677)+AP1677<$J1676,AP1677,$J1676-SUM($J1677:AP1677))","v":0},{"$f":"IF(SUM($J1677:AQ1677)+AQ1677<$J1676,AQ1677,$J1676-SUM($J1677:AQ1677))","v":0},{"$f":"IF(SUM($J1677:AR1677)+AR1677<$J1676,AR1677,$J1676-SUM($J1677:AR1677))","v":0},{"$f":"IF(SUM($J1677:AS1677)+AS1677<$J1676,AS1677,$J1676-SUM($J1677:AS1677))","v":0},{"$f":"IF(SUM($J1677:AT1677)+AT1677<$J1676,AT1677,$J1676-SUM($J1677:AT1677))","v":0},{"$f":"IF(SUM($J1677:AU1677)+AU1677<$J1676,AU1677,$J1676-SUM($J1677:AU1677))","v":0},{"$f":"IF(SUM($J1677:AV1677)+AV1677<$J1676,AV1677,$J1676-SUM($J1677:AV1677))","v":0},{"$f":"IF(SUM($J1677:AW1677)+AW1677<$J1676,AW1677,$J1676-SUM($J1677:AW1677))","v":0},{"$f":"IF(SUM($J1677:AX1677)+AX1677<$J1676,AX1677,$J1676-SUM($J1677:AX1677))","v":0},{"$f":"IF(SUM($J1677:AY1677)+AY1677<$J1676,AY1677,$J1676-SUM($J1677:AY1677))","v":0},{"$f":"IF(SUM($J1677:AZ1677)+AZ1677<$J1676,AZ1677,$J1676-SUM($J1677:AZ1677))","v":0},{"$f":"IF(SUM($J1677:BA1677)+BA1677<$J1676,BA1677,$J1676-SUM($J1677:BA1677))","v":0},{"$f":"IF(SUM($J1677:BB1677)+BB1677<$J1676,BB1677,$J1676-SUM($J1677:BB1677))","v":0},{"$f":"IF(SUM($J1677:BC1677)+BC1677<$J1676,BC1677,$J1676-SUM($J1677:BC1677))","v":0},{"$f":"IF(SUM($J1677:BD1677)+BD1677<$J1676,BD1677,$J1676-SUM($J1677:BD1677))","v":0},{"$f":"IF(SUM($J1677:BE1677)+BE1677<$J1676,BE1677,$J1676-SUM($J1677:BE1677))","v":0},{"$f":"IF(SUM($J1677:BF1677)+BF1677<$J1676,BF1677,$J1676-SUM($J1677:BF1677))","v":0},{"$f":"IF(SUM($J1677:BG1677)+BG1677<$J1676,BG1677,$J1676-SUM($J1677:BG1677))","v":0},{"$f":"IF(SUM($J1677:BH1677)+BH1677<$J1676,BH1677,$J1676-SUM($J1677:BH1677))","v":0},{"$f":"IF(SUM($J1677:BI1677)+BI1677<$J1676,BI1677,$J1676-SUM($J1677:BI1677))","v":0},{"$f":"IF(SUM($J1677:BJ1677)+BJ1677<$J1676,BJ1677,$J1676-SUM($J1677:BJ1677))","v":0},{"$f":"IF(SUM($J1677:BK1677)+BK1677<$J1676,BK1677,$J1676-SUM($J1677:BK1677))","v":0},{"$f":"IF(SUM($J1677:BL1677)+BL1677<$J1676,BL1677,$J1676-SUM($J1677:BL1677))","v":0},{"$f":"IF(SUM($J1677:BM1677)+BM1677<$J1676,BM1677,$J1676-SUM($J1677:BM1677))","v":0},{"$f":"IF(SUM($J1677:BN1677)+BN1677<$J1676,BN1677,$J1676-SUM($J1677:BN1677))","v":0},{"$f":"IF(SUM($J1677:BO1677)+BO1677<$J1676,BO1677,$J1676-SUM($J1677:BO1677))","v":0},{"$f":"IF(SUM($J1677:BP1677)+BP1677<$J1676,BP1677,$J1676-SUM($J1677:BP1677))","v":0},{"$f":"IF(SUM($J1677:BQ1677)+BQ1677<$J1676,BQ1677,$J1676-SUM($J1677:BQ1677))","v":0},{"$f":"IF(SUM($J1677:BR1677)+BR1677<$J1676,BR1677,$J1676-SUM($J1677:BR1677))","v":0},{"$f":"IF(SUM($J1677:BS1677)+BS1677<$J1676,BS1677,$J1676-SUM($J1677:BS1677))","v":0},{"$f":"IF(SUM($J1677:BT1677)+BT1677<$J1676,BT1677,$J1676-SUM($J1677:BT1677))","v":0},{"$f":"IF(SUM($J1677:BU1677)+BU1677<$J1676,BU1677,$J1676-SUM($J1677:BU1677))","v":0},{"$f":"IF(SUM($J1677:BV1677)+BV1677<$J1676,BV1677,$J1676-SUM($J1677:BV1677))","v":0},{"$f":"IF(SUM($J1677:BW1677)+BW1677<$J1676,BW1677,$J1676-SUM($J1677:BW1677))","v":0},{"$f":"IF(SUM($J1677:BX1677)+BX1677<$J1676,BX1677,$J1676-SUM($J1677:BX1677))","v":0},{"$f":"IF(SUM($J1677:BY1677)+BY1677<$J1676,BY1677,$J1676-SUM($J1677:BY1677))","v":0},{"$f":"IF(SUM($J1677:BZ1677)+BZ1677<$J1676,BZ1677,$J1676-SUM($J1677:BZ1677))","v":0},{"$f":"IF(SUM($J1677:CA1677)+CA1677<$J1676,CA1677,$J1676-SUM($J1677:CA1677))","v":0},{"$f":"IF(SUM($J1677:CB1677)+CB1677<$J1676,CB1677,$J1676-SUM($J1677:CB1677))","v":0},{"$f":"IF(SUM($J1677:CC1677)+CC1677<$J1676,CC1677,$J1676-SUM($J1677:CC1677))","v":0},{"$f":"IF(SUM($J1677:CD1677)+CD1677<$J1676,CD1677,$J1676-SUM($J1677:CD1677))","v":0},{"$f":"IF(SUM($J1677:CE1677)+CE1677<$J1676,CE1677,$J1676-SUM($J1677:CE1677))","v":0},{"$f":"IF(SUM($J1677:CF1677)+CF1677<$J1676,CF1677,$J1676-SUM($J1677:CF1677))","v":0},{"$f":"IF(SUM($J1677:CG1677)+CG1677<$J1676,CG1677,$J1676-SUM($J1677:CG1677))","v":0},{"$f":"IF(SUM($J1677:CH1677)+CH1677<$J1676,CH1677,$J1676-SUM($J1677:CH1677))","v":0},{"$f":"IF(SUM($J1677:CI1677)+CI1677<$J1676,CI1677,$J1676-SUM($J1677:CI1677))","v":0},{"$f":"IF(SUM($J1677:CJ1677)+CJ1677<$J1676,CJ1677,$J1676-SUM($J1677:CJ1677))","v":0},{"$f":"IF(SUM($J1677:CK1677)+CK1677<$J1676,CK1677,$J1676-SUM($J1677:CK1677))","v":0},{"$f":"IF(SUM($J1677:CL1677)+CL1677<$J1676,CL1677,$J1676-SUM($J1677:CL1677))","v":0},{"$f":"IF(SUM($J1677:CM1677)+CM1677<$J1676,CM1677,$J1676-SUM($J1677:CM1677))","v":0},{"$f":"IF(SUM($J1677:CN1677)+CN1677<$J1676,CN1677,$J1676-SUM($J1677:CN1677))","v":0},{"$f":"IF(SUM($J1677:CO1677)+CO1677<$J1676,CO1677,$J1676-SUM($J1677:CO1677))","v":0},{"$f":"IF(SUM($J1677:CP1677)+CP1677<$J1676,CP1677,$J1676-SUM($J1677:CP1677))","v":0}]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!Z$148","v":5.4890874999999947E-3}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!Z$149","v":0}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1695<1,J1696,J1696/G1695)","v":0},{"$f":"IF(SUM($J1697:J1697)+J1697<$J1696,J1697,$J1696-SUM($J1697:J1697))","v":0},{"$f":"IF(SUM($J1697:K1697)+K1697<$J1696,K1697,$J1696-SUM($J1697:K1697))","v":0},{"$f":"IF(SUM($J1697:L1697)+L1697<$J1696,L1697,$J1696-SUM($J1697:L1697))","v":0},{"$f":"IF(SUM($J1697:M1697)+M1697<$J1696,M1697,$J1696-SUM($J1697:M1697))","v":0},{"$f":"IF(SUM($J1697:N1697)+N1697<$J1696,N1697,$J1696-SUM($J1697:N1697))","v":0},{"$f":"IF(SUM($J1697:O1697)+O1697<$J1696,O1697,$J1696-SUM($J1697:O1697))","v":0},{"$f":"IF(SUM($J1697:P1697)+P1697<$J1696,P1697,$J1696-SUM($J1697:P1697))","v":0},{"$f":"IF(SUM($J1697:Q1697)+Q1697<$J1696,Q1697,$J1696-SUM($J1697:Q1697))","v":0},{"$f":"IF(SUM($J1697:R1697)+R1697<$J1696,R1697,$J1696-SUM($J1697:R1697))","v":0},{"$f":"IF(SUM($J1697:S1697)+S1697<$J1696,S1697,$J1696-SUM($J1697:S1697))","v":0},{"$f":"IF(SUM($J1697:T1697)+T1697<$J1696,T1697,$J1696-SUM($J1697:T1697))","v":0},{"$f":"IF(SUM($J1697:U1697)+U1697<$J1696,U1697,$J1696-SUM($J1697:U1697))","v":0},{"$f":"IF(SUM($J1697:V1697)+V1697<$J1696,V1697,$J1696-SUM($J1697:V1697))","v":0},{"$f":"IF(SUM($J1697:W1697)+W1697<$J1696,W1697,$J1696-SUM($J1697:W1697))","v":0},{"$f":"IF(SUM($J1697:X1697)+X1697<$J1696,X1697,$J1696-SUM($J1697:X1697))","v":0},{"$f":"IF(SUM($J1697:Y1697)+Y1697<$J1696,Y1697,$J1696-SUM($J1697:Y1697))","v":0},{"$f":"IF(SUM($J1697:Z1697)+Z1697<$J1696,Z1697,$J1696-SUM($J1697:Z1697))","v":0},{"$f":"IF(SUM($J1697:AA1697)+AA1697<$J1696,AA1697,$J1696-SUM($J1697:AA1697))","v":0},{"$f":"IF(SUM($J1697:AB1697)+AB1697<$J1696,AB1697,$J1696-SUM($J1697:AB1697))","v":0},{"$f":"IF(SUM($J1697:AC1697)+AC1697<$J1696,AC1697,$J1696-SUM($J1697:AC1697))","v":0},{"$f":"IF(SUM($J1697:AD1697)+AD1697<$J1696,AD1697,$J1696-SUM($J1697:AD1697))","v":0},{"$f":"IF(SUM($J1697:AE1697)+AE1697<$J1696,AE1697,$J1696-SUM($J1697:AE1697))","v":0},{"$f":"IF(SUM($J1697:AF1697)+AF1697<$J1696,AF1697,$J1696-SUM($J1697:AF1697))","v":0},{"$f":"IF(SUM($J1697:AG1697)+AG1697<$J1696,AG1697,$J1696-SUM($J1697:AG1697))","v":0},{"$f":"IF(SUM($J1697:AH1697)+AH1697<$J1696,AH1697,$J1696-SUM($J1697:AH1697))","v":0},{"$f":"IF(SUM($J1697:AI1697)+AI1697<$J1696,AI1697,$J1696-SUM($J1697:AI1697))","v":0},{"$f":"IF(SUM($J1697:AJ1697)+AJ1697<$J1696,AJ1697,$J1696-SUM($J1697:AJ1697))","v":0},{"$f":"IF(SUM($J1697:AK1697)+AK1697<$J1696,AK1697,$J1696-SUM($J1697:AK1697))","v":0},{"$f":"IF(SUM($J1697:AL1697)+AL1697<$J1696,AL1697,$J1696-SUM($J1697:AL1697))","v":0},{"$f":"IF(SUM($J1697:AM1697)+AM1697<$J1696,AM1697,$J1696-SUM($J1697:AM1697))","v":0},{"$f":"IF(SUM($J1697:AN1697)+AN1697<$J1696,AN1697,$J1696-SUM($J1697:AN1697))","v":0},{"$f":"IF(SUM($J1697:AO1697)+AO1697<$J1696,AO1697,$J1696-SUM($J1697:AO1697))","v":0},{"$f":"IF(SUM($J1697:AP1697)+AP1697<$J1696,AP1697,$J1696-SUM($J1697:AP1697))","v":0},{"$f":"IF(SUM($J1697:AQ1697)+AQ1697<$J1696,AQ1697,$J1696-SUM($J1697:AQ1697))","v":0},{"$f":"IF(SUM($J1697:AR1697)+AR1697<$J1696,AR1697,$J1696-SUM($J1697:AR1697))","v":0},{"$f":"IF(SUM($J1697:AS1697)+AS1697<$J1696,AS1697,$J1696-SUM($J1697:AS1697))","v":0},{"$f":"IF(SUM($J1697:AT1697)+AT1697<$J1696,AT1697,$J1696-SUM($J1697:AT1697))","v":0},{"$f":"IF(SUM($J1697:AU1697)+AU1697<$J1696,AU1697,$J1696-SUM($J1697:AU1697))","v":0},{"$f":"IF(SUM($J1697:AV1697)+AV1697<$J1696,AV1697,$J1696-SUM($J1697:AV1697))","v":0},{"$f":"IF(SUM($J1697:AW1697)+AW1697<$J1696,AW1697,$J1696-SUM($J1697:AW1697))","v":0},{"$f":"IF(SUM($J1697:AX1697)+AX1697<$J1696,AX1697,$J1696-SUM($J1697:AX1697))","v":0},{"$f":"IF(SUM($J1697:AY1697)+AY1697<$J1696,AY1697,$J1696-SUM($J1697:AY1697))","v":0},{"$f":"IF(SUM($J1697:AZ1697)+AZ1697<$J1696,AZ1697,$J1696-SUM($J1697:AZ1697))","v":0},{"$f":"IF(SUM($J1697:BA1697)+BA1697<$J1696,BA1697,$J1696-SUM($J1697:BA1697))","v":0},{"$f":"IF(SUM($J1697:BB1697)+BB1697<$J1696,BB1697,$J1696-SUM($J1697:BB1697))","v":0},{"$f":"IF(SUM($J1697:BC1697)+BC1697<$J1696,BC1697,$J1696-SUM($J1697:BC1697))","v":0},{"$f":"IF(SUM($J1697:BD1697)+BD1697<$J1696,BD1697,$J1696-SUM($J1697:BD1697))","v":0},{"$f":"IF(SUM($J1697:BE1697)+BE1697<$J1696,BE1697,$J1696-SUM($J1697:BE1697))","v":0},{"$f":"IF(SUM($J1697:BF1697)+BF1697<$J1696,BF1697,$J1696-SUM($J1697:BF1697))","v":0},{"$f":"IF(SUM($J1697:BG1697)+BG1697<$J1696,BG1697,$J1696-SUM($J1697:BG1697))","v":0},{"$f":"IF(SUM($J1697:BH1697)+BH1697<$J1696,BH1697,$J1696-SUM($J1697:BH1697))","v":0},{"$f":"IF(SUM($J1697:BI1697)+BI1697<$J1696,BI1697,$J1696-SUM($J1697:BI1697))","v":0},{"$f":"IF(SUM($J1697:BJ1697)+BJ1697<$J1696,BJ1697,$J1696-SUM($J1697:BJ1697))","v":0},{"$f":"IF(SUM($J1697:BK1697)+BK1697<$J1696,BK1697,$J1696-SUM($J1697:BK1697))","v":0},{"$f":"IF(SUM($J1697:BL1697)+BL1697<$J1696,BL1697,$J1696-SUM($J1697:BL1697))","v":0},{"$f":"IF(SUM($J1697:BM1697)+BM1697<$J1696,BM1697,$J1696-SUM($J1697:BM1697))","v":0},{"$f":"IF(SUM($J1697:BN1697)+BN1697<$J1696,BN1697,$J1696-SUM($J1697:BN1697))","v":0},{"$f":"IF(SUM($J1697:BO1697)+BO1697<$J1696,BO1697,$J1696-SUM($J1697:BO1697))","v":0},{"$f":"IF(SUM($J1697:BP1697)+BP1697<$J1696,BP1697,$J1696-SUM($J1697:BP1697))","v":0},{"$f":"IF(SUM($J1697:BQ1697)+BQ1697<$J1696,BQ1697,$J1696-SUM($J1697:BQ1697))","v":0},{"$f":"IF(SUM($J1697:BR1697)+BR1697<$J1696,BR1697,$J1696-SUM($J1697:BR1697))","v":0},{"$f":"IF(SUM($J1697:BS1697)+BS1697<$J1696,BS1697,$J1696-SUM($J1697:BS1697))","v":0},{"$f":"IF(SUM($J1697:BT1697)+BT1697<$J1696,BT1697,$J1696-SUM($J1697:BT1697))","v":0},{"$f":"IF(SUM($J1697:BU1697)+BU1697<$J1696,BU1697,$J1696-SUM($J1697:BU1697))","v":0},{"$f":"IF(SUM($J1697:BV1697)+BV1697<$J1696,BV1697,$J1696-SUM($J1697:BV1697))","v":0},{"$f":"IF(SUM($J1697:BW1697)+BW1697<$J1696,BW1697,$J1696-SUM($J1697:BW1697))","v":0},{"$f":"IF(SUM($J1697:BX1697)+BX1697<$J1696,BX1697,$J1696-SUM($J1697:BX1697))","v":0},{"$f":"IF(SUM($J1697:BY1697)+BY1697<$J1696,BY1697,$J1696-SUM($J1697:BY1697))","v":0},{"$f":"IF(SUM($J1697:BZ1697)+BZ1697<$J1696,BZ1697,$J1696-SUM($J1697:BZ1697))","v":0},{"$f":"IF(SUM($J1697:CA1697)+CA1697<$J1696,CA1697,$J1696-SUM($J1697:CA1697))","v":0},{"$f":"IF(SUM($J1697:CB1697)+CB1697<$J1696,CB1697,$J1696-SUM($J1697:CB1697))","v":0},{"$f":"IF(SUM($J1697:CC1697)+CC1697<$J1696,CC1697,$J1696-SUM($J1697:CC1697))","v":0},{"$f":"IF(SUM($J1697:CD1697)+CD1697<$J1696,CD1697,$J1696-SUM($J1697:CD1697))","v":0},{"$f":"IF(SUM($J1697:CE1697)+CE1697<$J1696,CE1697,$J1696-SUM($J1697:CE1697))","v":0},{"$f":"IF(SUM($J1697:CF1697)+CF1697<$J1696,CF1697,$J1696-SUM($J1697:CF1697))","v":0},{"$f":"IF(SUM($J1697:CG1697)+CG1697<$J1696,CG1697,$J1696-SUM($J1697:CG1697))","v":0},{"$f":"IF(SUM($J1697:CH1697)+CH1697<$J1696,CH1697,$J1696-SUM($J1697:CH1697))","v":0},{"$f":"IF(SUM($J1697:CI1697)+CI1697<$J1696,CI1697,$J1696-SUM($J1697:CI1697))","v":0},{"$f":"IF(SUM($J1697:CJ1697)+CJ1697<$J1696,CJ1697,$J1696-SUM($J1697:CJ1697))","v":0},{"$f":"IF(SUM($J1697:CK1697)+CK1697<$J1696,CK1697,$J1696-SUM($J1697:CK1697))","v":0},{"$f":"IF(SUM($J1697:CL1697)+CL1697<$J1696,CL1697,$J1696-SUM($J1697:CL1697))","v":0},{"$f":"IF(SUM($J1697:CM1697)+CM1697<$J1696,CM1697,$J1696-SUM($J1697:CM1697))","v":0},{"$f":"IF(SUM($J1697:CN1697)+CN1697<$J1696,CN1697,$J1696-SUM($J1697:CN1697))","v":0},{"$f":"IF(SUM($J1697:CO1697)+CO1697<$J1696,CO1697,$J1696-SUM($J1697:CO1697))","v":0},{"$f":"IF(SUM($J1697:CP1697)+CP1697<$J1696,CP1697,$J1696-SUM($J1697:CP1697))","v":0}]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1709","v":0},{"$f":"K$5*K1709","v":0},{"$f":"L$5*L1709","v":0},{"$f":"M$5*M1709","v":0},{"$f":"N$5*N1709","v":0},{"$f":"O$5*O1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1709","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1709","v":0},{"$f":"CN$5*CN1709","v":0},{"$f":"CO$5*CO1709","v":0},{"$f":"CP$5*CP1709","v":0},{"$f":"CQ$5*CQ1709","v":0}]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!Z$151","v":0}]
[]
[]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1740","v":0},{"$f":"K$6*K1740","v":0},{"$f":"L$6*L1740","v":0},{"$f":"M$6*M1740","v":0},{"$f":"N$6*N1740","v":0},{"$f":"O$6*O1740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1740","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1740","v":0},{"$f":"CN$6*CN1740","v":0},{"$f":"CO$6*CO1740","v":0},{"$f":"CP$6*CP1740","v":0},{"$f":"CQ$6*CQ1740","v":0}]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1752","v":0},{"$f":"K$5*K1752","v":0},{"$f":"L$5*L1752","v":0},{"$f":"M$5*M1752","v":0},{"$f":"N$5*N1752","v":0},{"$f":"O$5*O1752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1752","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1752","v":0},{"$f":"CN$5*CN1752","v":0},{"$f":"CO$5*CO1752","v":0},{"$f":"CP$5*CP1752","v":0},{"$f":"CQ$5*CQ1752","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1762","v":1.1318850262429656E-2},{"$f":"K$5*K1762","v":9.5517723733583564E-3},{"$f":"L$5*L1762","v":1.1868077173897715E-2},{"$f":"M$5*M1762","v":1.1179560745814108E-2},{"$f":"N$5*N1762","v":1.0708701007476604E-2},{"$f":"O$5*O1762","v":1.0216321734328074E-2},9.701782750708484E-3,9.1644274635542429E-3,8.6035824722503398E-3,8.0185571696319395E-3,7.4086433339408892E-3,6.7731147115383458E-3,6.1112265901705019E-3,5.4222153625800218E-3,4.7052980802513413E-3,3.9596719970734278E-3,3.1845141026989772E-3,2.3789806453742659E-3,1.5422066440090372E-3,6.7330538925086832E-4,1.5181605972358625E-17,1.5465502004041732E-17,1.5754706891517312E-17,1.6049319910388685E-17,1.6349442192712955E-17,1.6655176761716688E-17,1.6966628567160791E-17,1.7283904521366698E-17,1.7607113535916256E-17,1.7936366559037889E-17,1.8271776613691899E-17,1.8613458836367939E-17,1.8961530516608018E-17,1.931611113726859E-17,1.9677322415535512E-17,2.0045288344706025E-17,2.042013523675203E-17,2.0801991765679291E-17,2.1190989011697493E-17,2.1587260506216237E-17,2.1990942277682481E-17,2.2402172898275143E-17,2.282109353147289E-17,2.3247847980511433E-17,2.3682582737746996E-17,2.4125447034942868E-17,2.4576592894496298E-17,2.5036175181623379E-17,2.5504351657519736E-17,2.5981283033515356E-17,2.6467133026242094E-17,2.6962068413832822E-17,2.7466259093171496E-17,2.7979878138213806E-17,2.8503101859398405E-17,2.903610986416915E-17,2.9579085118629115E-17,3.0132214010347479E-17,3.0695686412340978E-17,3.1269695748251751E-17,3.1854439058744059E-17,3.2450117069142576E-17,3.3056934258335544E-17,3.3675098928966421E-17,3.4304823278938094E-17,3.4946323474254234E-17,3.5599819723222787E-17,3.6265536352047051E-17,3.6943701881830329E-17,{"$f":"CA$5*CA1762","v":3.7634549107020556E-17},3.8338315175321839E-17,3.9055241669100364E-17,3.9785574688312536E-17,4.0529564934983983E-17,4.1287467799268185E-17,4.2059543447114497E-17,4.2846056909575543E-17,4.3647278173784608E-17,4.4463482275634376E-17,4.5294949394188741E-17,4.6141964947860066E-17,{"$f":"CM$5*CM1762","v":4.7004819692385047E-17},{"$f":"CN$5*CN1762","v":4.7883809820632646E-17},{"$f":"CO$5*CO1762","v":4.8779237064278475E-17},{"$f":"CP$5*CP1762","v":4.9691408797380482E-17},{"$f":"CQ$5*CQ1762","v":5.0620638141891496E-17}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1760","v":3.4513737509068138E-2},{"$f":"K$6*K1760","v":3.5023165368980584E-2},{"$f":"L$6*L1760","v":3.5691789435115667E-2},{"$f":"M$6*M1760","v":3.6359225897552326E-2},{"$f":"N$6*N1760","v":3.7039143421836548E-2},{"$f":"O$6*O1760","v":3.7731775403824892E-2},3.8437359603876411E-2,3.9156138228468897E-2,3.9888358013341264E-2,4.0634270308190744E-2,4.1394131162953908E-2,4.2168201415701149E-2,4.295674678217476E-2,4.3760037947001423E-2,4.4578350656610345E-2,4.5411965813888955E-2,4.6261169574608678E-2,4.7126253445653861E-2,4.8007514385087588E-2,3.667894117806654E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1760","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1760","v":0},{"$f":"CN$6*CN1760","v":0},{"$f":"CO$6*CO1760","v":0},{"$f":"CP$6*CP1760","v":0},{"$f":"CQ$6*CQ1760","v":0}]
[]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1782","v":0},{"$f":"K$5*K1782","v":0},{"$f":"L$5*L1782","v":0},{"$f":"M$5*M1782","v":0},{"$f":"N$5*N1782","v":0},{"$f":"O$5*O1782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1782","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1782","v":0},{"$f":"CN$5*CN1782","v":0},{"$f":"CO$5*CO1782","v":0},{"$f":"CP$5*CP1782","v":0},{"$f":"CQ$5*CQ1782","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1799","v":0},{"$f":"J1806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-10,0)","v":40},"  years"]
[]
[]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J1855-J1858","v":5.4386513758599084E-3},{"$f":"K1855-K1858","v":5.2284568480300154E-3},{"$f":"L1855-L1858","v":5.032257684490303E-3},{"$f":"M1855-M1858","v":4.8248102618261377E-3},{"$f":"N1855-N1858","v":4.6078445753646438E-3},{"$f":"O1855-O1858","v":4.3810771843290318E-3},4.1442173756991284E-3,3.8969669913458791E-3,3.6390202512437101E-3,3.3700635726745158E-3,3.0897753853351764E-3,2.7978259422586174E-3,2.493877126456497E-3,2.1775822531896289E-3,1.8485858677702296E-3,1.5065235387980269E-3,1.1510216467301632E-3,7.8169716768267919E-4,3.9815745235917416E-4,2.0599841277224584E-18,2.0985058309108684E-18,2.1377478899489016E-18,2.1777237754909462E-18,2.218447210092627E-18,2.2599321729213592E-18,2.3021929045549887E-18,2.345243911870167E-18,2.389099973022139E-18,2.4337761425176529E-18,2.4792877563827331E-18,2.5256504374270903E-18,2.572880100606977E-18,2.6209929584883274E-18,2.6700055268120591E-18,2.7199346301634447E-18,2.7707974077475011E-18,2.8226113192723792E-18,2.8753941509427726E-18,2.9291640215654026E-18,2.9839393887686756E-18,3.0397390553386498E-18,3.0965821756734827E-18,3.1544882623585769E-18,3.2134771928646822E-18,3.2735692163712518E-18,3.3347849607173941E-18,3.3971454394828095E-18,3.460672059201138E-18,3.5253866267081992E-18,3.5913113566276429E-18,3.6584688789965795E-18,3.7268822470338156E-18,3.7965749450533483E-18,3.8675708965258458E-18,3.9398944722908791E-18,4.0135704989227185E-18,4.0886242672525737E-18,4.1650815410501969E-18,4.2429685658678353E-18,4.3223120780495636E-18,4.4031393139090907E-18,4.4854780190791908E-18,4.5693564580359719E-18,4.6548034238012449E-18,4.7418482478263281E-18,4.8305208100606801E-18,4.9208515492088146E-18,5.0128714731790194E-18,5.1066121697274672E-18,{"$f":"CA1855-CA1858","v":5.2021058173013709E-18},5.2993851960849066E-18,5.3984836992516944E-18,5.4994353444277014E-18,5.6022747853684996E-18,5.7070373238548902E-18,5.8137589218109765E-18,5.9224762136488414E-18,6.0332265188440749E-18,6.1460478547464591E-18,6.2609789496302177E-18,6.3780592559883027E-18,{"$f":"CM1855-CM1858","v":6.4973289640752842E-18},{"$f":"CN1855-CN1858","v":6.6188290157034922E-18},{"$f":"CO1855-CO1858","v":6.7426011182971478E-18},{"$f":"CP1855-CP1858","v":6.8686877592093044E-18},{"$f":"CQ1855-CQ1858","v":6.9971322203065186E-18}]
[]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1877-J1876","v":0},{"$f":"K1877-K1876","v":0},{"$f":"L1877-L1876","v":0},{"$f":"M1877-M1876","v":0},{"$f":"N1877-N1876","v":0},{"$f":"O1877-O1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1877-CA1876","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1877-CM1876","v":0},{"$f":"CN1877-CN1876","v":0},{"$f":"CO1877-CO1876","v":0},{"$f":"CP1877-CP1876","v":0},{"$f":"CQ1877-CQ1876","v":0},null,{"$f":"J1872","v":0},{"$f":"SUM(J1878:CQ1878)","v":0},{"$f":"CS1878-CT1878","v":0}]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AB$151","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1893","v":0},{"$f":"K$6*K1893","v":0},{"$f":"L$6*L1893","v":0},{"$f":"M$6*M1893","v":0},{"$f":"N$6*N1893","v":0},{"$f":"O$6*O1893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1893","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1893","v":0},{"$f":"CN$6*CN1893","v":0},{"$f":"CO$6*CO1893","v":0},{"$f":"CP$6*CP1893","v":0},{"$f":"CQ$6*CQ1893","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1897-J1896","v":0},{"$f":"K1897-K1896","v":0},{"$f":"L1897-L1896","v":0},{"$f":"M1897-M1896","v":0},{"$f":"N1897-N1896","v":0},{"$f":"O1897-O1896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA1897-CA1896","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM1897-CM1896","v":0},{"$f":"CN1897-CN1896","v":0},{"$f":"CO1897-CO1896","v":0},{"$f":"CP1897-CP1896","v":0},{"$f":"CQ1897-CQ1896","v":0},null,{"$f":"J1892","v":0},{"$f":"SUM(J1898:CQ1898)","v":0},{"$f":"CS1898-CT1898","v":0}]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1910-J1909","v":-2.1646060397034761E-6},{"$f":"K1910-K1909","v":6.5804023606707597E-4},{"$f":"L1910-L1909","v":-4.4266193511748216E-4},{"$f":"M1910-M1909","v":-2.5175179968910284E-4},{"$f":"N1910-N1909","v":-1.6401052237182984E-4},{"$f":"O1910-O1909","v":-7.2899686196056974E-5},2.1676048092257594E-5,1.1981440713422237E-4,2.2161556090709734E-4,3.2718217993104801E-4,4.3661949376100091E-4,5.5003535079169424E-4,6.6754027940456144E-4,7.8924755048573152E-4,9.1527324134503193E-4,1.0457363010665426E-3,1.1807586173218695E-3,1.3204650846780274E-3,1.464983674432414E-3,1.6144455060081529E-3,1.7689849199437127E-3,1.9287395525114668E-3,2.093850412000599E-3,2.2644619567005085E-3,2.4407221746216203E-3,2.6227826649913438E-3,2.8107987215636506E-3,3.0049294177816417E-3,3.2053376938332425E-3,3.412190445641069E-3,3.6256586158283496E-3,3.8459172867037015E-3,4.0731457753084201E-3,4.3075277305709694E-3,4.5492512326141699E-3,4.7985088942616837E-3,5.0554979647912789E-3,5.3204204359834492E-3,5.5934831505148955E-3,5.874897912747562E-3,6.164881601964824E-3,6.463656288107706E-3,6.7714493500649394E-3,7.0884935965719841E-3,7.4150273897751681E-3,7.7512947715183654E-3,8.0975455924108299E-3,8.4540356437360197E-3,8.8210267922625603E-3,9.1987871180197363E-3,9.587591055101246E-3,9.9877195355623019E-3,1.0399460136476543E-2,1.0823107230220586E-2,1.1258962138055533E-2,1.1707333287076169E-2,1.2168536370600122E-2,1.264289451207071E-2,1.3130738432548866E-2,1.3632406621870978E-2,3.4881402119160817E-3,-2.272374996503679E-17,-2.3148684089382975E-17,-2.3581564481854437E-17,-2.4022539737665115E-17,-2.4471761230759455E-17,-2.492938316577466E-17,-2.5395562630974645E-17,-2.5870459652173868E-17,{"$f":"CA1910-CA1909","v":-2.6354237247669522E-17},-2.6847061484200942E-17,-2.7349101533955501E-17,-2.7860529732640471E-17,-2.838152163864085E-17,-2.891225609328343E-17,-2.9452915282227828E-17,-3.0003684798005487E-17,-3.0564753703728191E-17,-3.1136314597987907E-17,-3.1718563680970283E-17,-3.2311700821804424E-17,{"$f":"CM1910-CM1909","v":-3.2915929627172164E-17},{"$f":"CN1910-CN1909","v":-3.3531457511200286E-17},{"$f":"CO1910-CO1909","v":-3.4158495766659731E-17},{"$f":"CP1910-CP1909","v":-3.4797259637496264E-17},{"$f":"CQ1910-CQ1909","v":-3.5447968392717443E-17},null,{"$f":"J1905","v":0.27805013961685832},{"$f":"SUM(J1911:CQ1911)","v":0.27805013961685637},{"$f":"CS1911-CT1911","v":1.9428902930940239E-15}]
[]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G1924<1,J1925,J1925/G1924)","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:J1926)+J1926<$J1925,J1926,$J1925-SUM($J1926:J1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:K1926)+K1926<$J1925,K1926,$J1925-SUM($J1926:K1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:L1926)+L1926<$J1925,L1926,$J1925-SUM($J1926:L1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:M1926)+M1926<$J1925,M1926,$J1925-SUM($J1926:M1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:N1926)+N1926<$J1925,N1926,$J1925-SUM($J1926:N1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:O1926)+O1926<$J1925,O1926,$J1925-SUM($J1926:O1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:P1926)+P1926<$J1925,P1926,$J1925-SUM($J1926:P1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:Q1926)+Q1926<$J1925,Q1926,$J1925-SUM($J1926:Q1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:R1926)+R1926<$J1925,R1926,$J1925-SUM($J1926:R1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:S1926)+S1926<$J1925,S1926,$J1925-SUM($J1926:S1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:T1926)+T1926<$J1925,T1926,$J1925-SUM($J1926:T1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:U1926)+U1926<$J1925,U1926,$J1925-SUM($J1926:U1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:V1926)+V1926<$J1925,V1926,$J1925-SUM($J1926:V1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:W1926)+W1926<$J1925,W1926,$J1925-SUM($J1926:W1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:X1926)+X1926<$J1925,X1926,$J1925-SUM($J1926:X1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:Y1926)+Y1926<$J1925,Y1926,$J1925-SUM($J1926:Y1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:Z1926)+Z1926<$J1925,Z1926,$J1925-SUM($J1926:Z1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:AA1926)+AA1926<$J1925,AA1926,$J1925-SUM($J1926:AA1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:AB1926)+AB1926<$J1925,AB1926,$J1925-SUM($J1926:AB1926))","v":8.6997411274384855E-3},{"$f":"IF(SUM($J1926:AC1926)+AC1926<$J1925,AC1926,$J1925-SUM($J1926:AC1926))","v":2.1749352818596079E-3},{"$f":"IF(SUM($J1926:AD1926)+AD1926<$J1925,AD1926,$J1925-SUM($J1926:AD1926))","v":0},{"$f":"IF(SUM($J1926:AE1926)+AE1926<$J1925,AE1926,$J1925-SUM($J1926:AE1926))","v":0},{"$f":"IF(SUM($J1926:AF1926)+AF1926<$J1925,AF1926,$J1925-SUM($J1926:AF1926))","v":0},{"$f":"IF(SUM($J1926:AG1926)+AG1926<$J1925,AG1926,$J1925-SUM($J1926:AG1926))","v":0},{"$f":"IF(SUM($J1926:AH1926)+AH1926<$J1925,AH1926,$J1925-SUM($J1926:AH1926))","v":0},{"$f":"IF(SUM($J1926:AI1926)+AI1926<$J1925,AI1926,$J1925-SUM($J1926:AI1926))","v":0},{"$f":"IF(SUM($J1926:AJ1926)+AJ1926<$J1925,AJ1926,$J1925-SUM($J1926:AJ1926))","v":0},{"$f":"IF(SUM($J1926:AK1926)+AK1926<$J1925,AK1926,$J1925-SUM($J1926:AK1926))","v":0},{"$f":"IF(SUM($J1926:AL1926)+AL1926<$J1925,AL1926,$J1925-SUM($J1926:AL1926))","v":0},{"$f":"IF(SUM($J1926:AM1926)+AM1926<$J1925,AM1926,$J1925-SUM($J1926:AM1926))","v":0},{"$f":"IF(SUM($J1926:AN1926)+AN1926<$J1925,AN1926,$J1925-SUM($J1926:AN1926))","v":0},{"$f":"IF(SUM($J1926:AO1926)+AO1926<$J1925,AO1926,$J1925-SUM($J1926:AO1926))","v":0},{"$f":"IF(SUM($J1926:AP1926)+AP1926<$J1925,AP1926,$J1925-SUM($J1926:AP1926))","v":0},{"$f":"IF(SUM($J1926:AQ1926)+AQ1926<$J1925,AQ1926,$J1925-SUM($J1926:AQ1926))","v":0},{"$f":"IF(SUM($J1926:AR1926)+AR1926<$J1925,AR1926,$J1925-SUM($J1926:AR1926))","v":0},{"$f":"IF(SUM($J1926:AS1926)+AS1926<$J1925,AS1926,$J1925-SUM($J1926:AS1926))","v":0},{"$f":"IF(SUM($J1926:AT1926)+AT1926<$J1925,AT1926,$J1925-SUM($J1926:AT1926))","v":0},{"$f":"IF(SUM($J1926:AU1926)+AU1926<$J1925,AU1926,$J1925-SUM($J1926:AU1926))","v":0},{"$f":"IF(SUM($J1926:AV1926)+AV1926<$J1925,AV1926,$J1925-SUM($J1926:AV1926))","v":0},{"$f":"IF(SUM($J1926:AW1926)+AW1926<$J1925,AW1926,$J1925-SUM($J1926:AW1926))","v":0},{"$f":"IF(SUM($J1926:AX1926)+AX1926<$J1925,AX1926,$J1925-SUM($J1926:AX1926))","v":0},{"$f":"IF(SUM($J1926:AY1926)+AY1926<$J1925,AY1926,$J1925-SUM($J1926:AY1926))","v":0},{"$f":"IF(SUM($J1926:AZ1926)+AZ1926<$J1925,AZ1926,$J1925-SUM($J1926:AZ1926))","v":0},{"$f":"IF(SUM($J1926:BA1926)+BA1926<$J1925,BA1926,$J1925-SUM($J1926:BA1926))","v":0},{"$f":"IF(SUM($J1926:BB1926)+BB1926<$J1925,BB1926,$J1925-SUM($J1926:BB1926))","v":0},{"$f":"IF(SUM($J1926:BC1926)+BC1926<$J1925,BC1926,$J1925-SUM($J1926:BC1926))","v":0},{"$f":"IF(SUM($J1926:BD1926)+BD1926<$J1925,BD1926,$J1925-SUM($J1926:BD1926))","v":0},{"$f":"IF(SUM($J1926:BE1926)+BE1926<$J1925,BE1926,$J1925-SUM($J1926:BE1926))","v":0},{"$f":"IF(SUM($J1926:BF1926)+BF1926<$J1925,BF1926,$J1925-SUM($J1926:BF1926))","v":0},{"$f":"IF(SUM($J1926:BG1926)+BG1926<$J1925,BG1926,$J1925-SUM($J1926:BG1926))","v":0},{"$f":"IF(SUM($J1926:BH1926)+BH1926<$J1925,BH1926,$J1925-SUM($J1926:BH1926))","v":0},{"$f":"IF(SUM($J1926:BI1926)+BI1926<$J1925,BI1926,$J1925-SUM($J1926:BI1926))","v":0},{"$f":"IF(SUM($J1926:BJ1926)+BJ1926<$J1925,BJ1926,$J1925-SUM($J1926:BJ1926))","v":0},{"$f":"IF(SUM($J1926:BK1926)+BK1926<$J1925,BK1926,$J1925-SUM($J1926:BK1926))","v":0},{"$f":"IF(SUM($J1926:BL1926)+BL1926<$J1925,BL1926,$J1925-SUM($J1926:BL1926))","v":0},{"$f":"IF(SUM($J1926:BM1926)+BM1926<$J1925,BM1926,$J1925-SUM($J1926:BM1926))","v":0},{"$f":"IF(SUM($J1926:BN1926)+BN1926<$J1925,BN1926,$J1925-SUM($J1926:BN1926))","v":0},{"$f":"IF(SUM($J1926:BO1926)+BO1926<$J1925,BO1926,$J1925-SUM($J1926:BO1926))","v":0},{"$f":"IF(SUM($J1926:BP1926)+BP1926<$J1925,BP1926,$J1925-SUM($J1926:BP1926))","v":0},{"$f":"IF(SUM($J1926:BQ1926)+BQ1926<$J1925,BQ1926,$J1925-SUM($J1926:BQ1926))","v":0},{"$f":"IF(SUM($J1926:BR1926)+BR1926<$J1925,BR1926,$J1925-SUM($J1926:BR1926))","v":0},{"$f":"IF(SUM($J1926:BS1926)+BS1926<$J1925,BS1926,$J1925-SUM($J1926:BS1926))","v":0},{"$f":"IF(SUM($J1926:BT1926)+BT1926<$J1925,BT1926,$J1925-SUM($J1926:BT1926))","v":0},{"$f":"IF(SUM($J1926:BU1926)+BU1926<$J1925,BU1926,$J1925-SUM($J1926:BU1926))","v":0},{"$f":"IF(SUM($J1926:BV1926)+BV1926<$J1925,BV1926,$J1925-SUM($J1926:BV1926))","v":0},{"$f":"IF(SUM($J1926:BW1926)+BW1926<$J1925,BW1926,$J1925-SUM($J1926:BW1926))","v":0},{"$f":"IF(SUM($J1926:BX1926)+BX1926<$J1925,BX1926,$J1925-SUM($J1926:BX1926))","v":0},{"$f":"IF(SUM($J1926:BY1926)+BY1926<$J1925,BY1926,$J1925-SUM($J1926:BY1926))","v":0},{"$f":"IF(SUM($J1926:BZ1926)+BZ1926<$J1925,BZ1926,$J1925-SUM($J1926:BZ1926))","v":0},{"$f":"IF(SUM($J1926:CA1926)+CA1926<$J1925,CA1926,$J1925-SUM($J1926:CA1926))","v":0},{"$f":"IF(SUM($J1926:CB1926)+CB1926<$J1925,CB1926,$J1925-SUM($J1926:CB1926))","v":0},{"$f":"IF(SUM($J1926:CC1926)+CC1926<$J1925,CC1926,$J1925-SUM($J1926:CC1926))","v":0},{"$f":"IF(SUM($J1926:CD1926)+CD1926<$J1925,CD1926,$J1925-SUM($J1926:CD1926))","v":0},{"$f":"IF(SUM($J1926:CE1926)+CE1926<$J1925,CE1926,$J1925-SUM($J1926:CE1926))","v":0},{"$f":"IF(SUM($J1926:CF1926)+CF1926<$J1925,CF1926,$J1925-SUM($J1926:CF1926))","v":0},{"$f":"IF(SUM($J1926:CG1926)+CG1926<$J1925,CG1926,$J1925-SUM($J1926:CG1926))","v":0},{"$f":"IF(SUM($J1926:CH1926)+CH1926<$J1925,CH1926,$J1925-SUM($J1926:CH1926))","v":0},{"$f":"IF(SUM($J1926:CI1926)+CI1926<$J1925,CI1926,$J1925-SUM($J1926:CI1926))","v":0},{"$f":"IF(SUM($J1926:CJ1926)+CJ1926<$J1925,CJ1926,$J1925-SUM($J1926:CJ1926))","v":0},{"$f":"IF(SUM($J1926:CK1926)+CK1926<$J1925,CK1926,$J1925-SUM($J1926:CK1926))","v":0},{"$f":"IF(SUM($J1926:CL1926)+CL1926<$J1925,CL1926,$J1925-SUM($J1926:CL1926))","v":0},{"$f":"IF(SUM($J1926:CM1926)+CM1926<$J1925,CM1926,$J1925-SUM($J1926:CM1926))","v":0},{"$f":"IF(SUM($J1926:CN1926)+CN1926<$J1925,CN1926,$J1925-SUM($J1926:CN1926))","v":0},{"$f":"IF(SUM($J1926:CO1926)+CO1926<$J1925,CO1926,$J1925-SUM($J1926:CO1926))","v":0},{"$f":"IF(SUM($J1926:CP1926)+CP1926<$J1925,CP1926,$J1925-SUM($J1926:CP1926))","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J1930-J1929","v":5.8719172056209985E-3},{"$f":"K1930-K1929","v":6.4635975355828122E-3},{"$f":"L1930-L1929","v":6.0208574266113982E-3},{"$f":"M1930-M1929","v":6.3685706141754471E-3},{"$f":"N1930-N1929","v":6.6619409179780372E-3},{"$f":"O1930-O1929","v":6.9640562456847726E-3},7.2751410725281334E-3,7.5954252110668821E-3,7.9251439323053292E-3,8.2645380894760343E-3,8.6138542445432353E-3,8.9733447974854434E-3,9.3432681184169152E-3,9.7238886826089901E-3,1.0115477208473519E-2,1.0518310798571961E-2,1.0932673083715053E-2,1.1358854370219345E-2,1.1797151790388252E-2,1.2247869456286753E-2,3.1338770288898673E-3,-2.416730010557089E-18,-2.4619228617545067E-18,-2.507960819269316E-18,-2.5548596865896519E-18,-2.6026355627288787E-18,-2.6513048477519085E-18,-2.7008842484048689E-18,-2.7513907838500401E-18,-2.8028417915080357E-18,-2.855254933009236E-18,-2.908648200256509E-18,-2.9630399216013058E-18,-3.0184487681352502E-18,-3.0748937600993795E-18,-3.1323942734132377E-18,-3.1909700463260653E-18,-3.2506411861923626E-18,-3.3114281763741596E-18,-3.3733518832723563E-18,-3.4364335634895493E-18,-3.5006948711268041E-18,-3.5661578652168751E-18,-3.6328450172964302E-18,-3.7007792191198736E-18,-3.7699837905174151E-18,-3.8404824874000908E-18,-3.9122995099144723E-18,-3.9854595107498729E-18,-4.0599876036008954E-18,-4.1359093717882325E-18,-4.2132508770406727E-18,-4.2920386684413334E-18,-4.3722997915411864E-18,-4.4540617976430069E-18,-4.5373527532589313E-18,-4.6222012497448733E-18,-4.7086364131151022E-18,-4.7966879140403545E-18,-4.8863859780329096E-18,-4.9777613958221253E-18,-5.0708455339239989E-18,-5.1656703454083774E-18,-5.2622683808675142E-18,-5.3606727995897372E-18,-5.4609173809420653E-18,-5.5630365359656819E-18,-5.6670653191882399E-18,-5.7730394406570602E-18,{"$f":"CA1930-CA1929","v":-5.8809952781973479E-18},-5.9909698898996379E-18,-6.1030010268407605E-18,-6.2171271460426827E-18,-6.3333874236736811E-18,-6.4518217684963797E-18,-6.572470835567262E-18,-6.6953760401923699E-18,-6.8205795721439673E-18,-6.9481244101430595E-18,-7.078054336612734E-18,-7.2104139527073919E-18,{"$f":"CM1930-CM1929","v":-7.3452486936230205E-18},{"$f":"CN1930-CN1929","v":-7.4826048441937694E-18},{"$f":"CO1930-CO1929","v":-7.6225295547801925E-18},{"$f":"CP1930-CP1929","v":-7.7650708574545823E-18},{"$f":"CQ1930-CQ1929","v":-7.9102776824889832E-18},null,{"$f":"J1925","v":0.17616975783062933},{"$f":"SUM(J1931:CQ1931)","v":0.17616975783062921},{"$f":"CS1931-CT1931","v":0}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AC$149","v":9.6793500922479417E-4}]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J1948","v":1.6344118354640082E-5},{"$f":"K$5*K1948","v":0},{"$f":"L$5*L1948","v":0},{"$f":"M$5*M1948","v":0},{"$f":"N$5*N1948","v":0},{"$f":"O$5*O1948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA1948","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM1948","v":0},{"$f":"CN$5*CN1948","v":0},{"$f":"CO$5*CO1948","v":0},{"$f":"CP$5*CP1948","v":0},{"$f":"CQ$5*CQ1948","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23-9.75,0)","v":40.25},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AC$151","v":0}]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J1975","v":0},{"$f":"J1982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J1989","v":3.956693926070208E-6},{"$f":"K$6*K1989","v":4.0150953124328675E-6},{"$f":"L$6*L1989","v":4.0917471320338589E-6},{"$f":"M$6*M1989","v":4.1682628034028915E-6},{"$f":"N$6*N1989","v":4.2462093178265253E-6},{"$f":"O$6*O1989","v":4.3256134320698812E-6},4.4065024032495872E-6,4.4889039981903544E-6,4.5728465029565136E-6,4.6583587325618005E-6,4.7454700408607061E-6,4.8342103306248005E-6,4.9246100638074841E-6,5.0167002720006843E-6,5.1105125670870961E-6,5.206079152091625E-6,5.3034328322357382E-6,5.4026070261985458E-6,5.503635777588459E-6,5.6065537666293625E-6,5.7113963220653309E-6,5.8181994332879527E-6,5.9269997626904368E-6,6.037834658252748E-6,6.1507421663620737E-6,6.2657610448730444E-6,6.3829307764121698E-6,6.5022915819310775E-6,6.6238844345131879E-6,6.7477510734385834E-6,6.8739340185118848E-6,7.0024765846580574E-6,7.1334228967911629E-6,7.2668179049611573E-6,7.4027073997839312E-6,7.5411380281598893E-6,7.6821573092864792E-6,7.8258136509701355E-6,7.9721563662432763E-6,8.1212356902920247E-6,8.2731027977004856E-6,8.4278098200174841E-6,8.5854098636518087E-6,8.7459570281020981E-6,8.9095064245276054E-6,9.0761141946662717E-6,9.2458375301065305E-6,9.4187346919195219E-6,9.5948650306584163E-6,9.7742890067317271E-6,9.9570682111576099E-6,1.0143265386706257E-5,1.0332944449437665E-5,1.0526170510642148E-5,1.0723009899191156E-5,1.092353018430603E-5,1.1127800198752551E-5,1.1335890062469224E-5,1.1547871206637396E-5,1.1763816398201515E-5,5.9918998824243885E-6,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA1989","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM1989","v":0},{"$f":"CN$6*CN1989","v":0},{"$f":"CO$6*CO1989","v":0},{"$f":"CP$6*CP1989","v":0},{"$f":"CQ$6*CQ1989","v":0}]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AD$146","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2011","v":4.7555176321177469E-3},{"$f":"K$5*K2011","v":4.0209254775629717E-3},{"$f":"L$5*L2011","v":5.0068254744654126E-3},{"$f":"M$5*M2011","v":4.7277738907016368E-3},{"$f":"N$5*N2011","v":4.5409727903173141E-3},{"$f":"O$5*O2011","v":4.3455320735267785E-3},4.1411939411532305E-3,3.9276939735181197E-3,3.7047609729841751E-3,3.4721168029246611E-3,3.2294762230402783E-3,2.9765467209434049E-3,2.7130283399276734E-3,2.4386135028391068E-3,2.1529868319632387E-3,1.8558249648408052E-3,1.5467963659227234E-3,1.2255611339731503E-3,8.9177080512746368E-4,5.4506815151000941E-4,1.8508697531441731E-4,3.0817362550727981E-18,3.1393647230426595E-18,3.198070843363557E-18,3.2578747681344556E-18,3.3187970262985695E-18,3.3808585306903528E-18,3.4440805852142621E-18,3.5084848921577691E-18,3.5740935596411187E-18,3.6409291092064079E-18,3.7090144835485677E-18,3.7783730543909255E-18,3.8490286305080358E-18,3.9210054658985366E-18,3.994328268110839E-18,4.0690222067245113E-18,4.1451129219902594E-18,4.2226265336314773E-18,4.3015896498103859E-18,4.3820293762618404E-18,4.4639733255979363E-18,4.5474496267866174E-18,4.6324869348075271E-18,4.7191144404884277E-18,4.8073618805255618E-18,4.8972595476913902E-18,4.9888383012332196E-18,5.0821295774662807E-18,5.1771654005648998E-18,5.2739783935554639E-18,5.3726017895149515E-18,5.4730694429788805E-18,5.5754158415625853E-18,5.6796761177998063E-18,5.7858860612026625E-18,5.8940821305471526E-18,6.0043014663883838E-18,6.116581903809847E-18,6.2309619854110909E-18,6.3474809745382782E-18,6.4661788687621437E-18,6.5870964136079961E-18,6.7102751165424655E-18,6.8357572612218098E-18,6.9635859220066577E-18,7.0938049787481818E-18,7.2264591318507733E-18,7.3615939176163814E-18,{"$f":"CA$5*CA2011","v":7.4992557238758075E-18},7.6394918059122845E-18,7.7823503026828456E-18,7.9278802533430138E-18,8.0761316140805287E-18,8.2271552752638355E-18,8.3810030789112682E-18,8.537727836486909E-18,8.6973833470292139E-18,8.8600244156186599E-18,9.0257068721907292E-18,9.194487590700696E-18,{"$f":"CM$5*CM2011","v":9.3664245086467992E-18},{"$f":"CN$5*CN2011","v":9.5415766469584943E-18},{"$f":"CO$5*CO2011","v":9.7200041302566189E-18},{"$f":"CP$5*CP2011","v":9.9017682074924162E-18},{"$f":"CQ$5*CQ2011","v":1.0086931272972524E-17}]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2018","v":0},{"$f":"J2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-9.5,0)","v":0.5},"  years"]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2031","v":1.7271306353194542E-6},{"$f":"K$5*K2031","v":0},{"$f":"L$5*L2031","v":0},{"$f":"M$5*M2031","v":0},{"$f":"N$5*N2031","v":0},{"$f":"O$5*O2031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2031","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2031","v":0},{"$f":"CN$5*CN2031","v":0},{"$f":"CO$5*CO2031","v":0},{"$f":"CP$5*CP2031","v":0},{"$f":"CQ$5*CQ2031","v":0}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2041-J2044","v":0},{"$f":"K2041-K2044","v":0},{"$f":"L2041-L2044","v":0},{"$f":"M2041-M2044","v":0},{"$f":"N2041-N2044","v":0},{"$f":"O2041-O2044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2041-CA2044","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2041-CM2044","v":0},{"$f":"CN2041-CN2044","v":0},{"$f":"CO2041-CO2044","v":0},{"$f":"CP2041-CP2044","v":0},{"$f":"CQ2041-CQ2044","v":0}]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2048","v":0},{"$f":"J2055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2061-J2064","v":0},{"$f":"K2061-K2064","v":0},{"$f":"L2061-L2064","v":0},{"$f":"M2061-M2064","v":0},{"$f":"N2061-N2064","v":0},{"$f":"O2061-O2064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2061-CA2064","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2061-CM2064","v":0},{"$f":"CN2061-CN2064","v":0},{"$f":"CO2061-CO2064","v":0},{"$f":"CP2061-CP2064","v":0},{"$f":"CQ2061-CQ2064","v":0}]
[]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2084-J2087","v":0},{"$f":"K2084-K2087","v":0},{"$f":"L2084-L2087","v":0},{"$f":"M2084-M2087","v":0},{"$f":"N2084-N2087","v":0},{"$f":"O2084-O2087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2084-CA2087","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2084-CM2087","v":0},{"$f":"CN2084-CN2087","v":0},{"$f":"CO2084-CO2087","v":0},{"$f":"CP2084-CP2087","v":0},{"$f":"CQ2084-CQ2087","v":0}]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2091","v":4.1343815755286832E-2},{"$f":"J2098","v":4.0015811908268084E-2},3.8550428352937045E-2,3.7191116885316511E-2,3.5752134952983371E-2,3.4246329734717341E-2,3.2671705237216457E-2,3.1026214184464107E-2,2.9307756797734417E-2,2.7514179547902872E-2,2.5643273879453025E-2,2.3692774905557049E-2,2.1660360073594457E-2,1.9543647800459741E-2,1.7340196076995652E-2,1.5047501040874663E-2,1.2662995517236583E-2,1.0184047526375457E-2,7.6079587577537024E-3,4.9319630096059958E-3,2.1532245933795669E-3,5.5511151231257827E-17,5.6549209759282345E-17,5.7606679981780919E-17,5.8683924897440226E-17,5.9781314293022356E-17,6.089922487030188E-17,6.2038040375376529E-17,6.3198151730396073E-17,6.4379957167754484E-17,6.5583862366791498E-17,6.6810280593050499E-17,6.8059632840140547E-17,{"$f":"AP2098","v":6.9332347974251177E-17},7.0628862881369673E-17,7.194962261725129E-17,7.3295080560193894E-17,7.4665698566669526E-17,7.6061947129866246E-17,7.7484305541194751E-17,7.8933262054815087E-17,8.0409314055240135E-17,8.1912968228073125E-17,8.3444740733938095E-17,8.5005157385662731E-17,8.6594753828774627E-17,8.8214075725372715E-17,8.9863678941437188E-17,9.1544129737642058E-17,9.3256004963735968E-17,9.499989225655783E-17,9.677639024175546E-17,9.8586108739276288E-17,1.0042966897270076E-16,1.0230770378249026E-16,1.0422085784322283E-16,1.061697878848911E-16,1.0815516291833856E-16,1.1017766446491149E-16,1.1223798679040534E-16,1.1433683714338591E-16,1.1647493599796722E-16,1.1865301730112922E-16,1.2087182872466033E-16,1.2313213192181148E-16,{"$f":"BV2098","v":1.2543470278874936E-16},1.2778033173089897E-16,1.3016982393426677E-16,1.3260399964183757E-16,1.3508369443513994E-16,1.3760975952107705E-16,1.401830620241212E-16,1.4280448528397225E-16,1.4547492915878254E-16,1.4819531033405178E-16,1.5096656263729855E-16,1.5378963735861603E-16,1.5666550357722214E-16,1.5959514849411621E-16,1.6257957777095619E-16,1.6561981587527307E-16,1.6871690643214068E-16,1.7187191258242171E-16,1.7508591734771299E-16,1.7836002400211521E-16,1.8169535645095477E-16]
[]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2110<1,J2111,J2111/G2110)","v":0},{"$f":"IF(SUM($J2112:J2112)+J2112<$J2111,J2112,$J2111-SUM($J2112:J2112))","v":0},{"$f":"IF(SUM($J2112:K2112)+K2112<$J2111,K2112,$J2111-SUM($J2112:K2112))","v":0},{"$f":"IF(SUM($J2112:L2112)+L2112<$J2111,L2112,$J2111-SUM($J2112:L2112))","v":0},{"$f":"IF(SUM($J2112:M2112)+M2112<$J2111,M2112,$J2111-SUM($J2112:M2112))","v":0},{"$f":"IF(SUM($J2112:N2112)+N2112<$J2111,N2112,$J2111-SUM($J2112:N2112))","v":0},{"$f":"IF(SUM($J2112:O2112)+O2112<$J2111,O2112,$J2111-SUM($J2112:O2112))","v":0},{"$f":"IF(SUM($J2112:P2112)+P2112<$J2111,P2112,$J2111-SUM($J2112:P2112))","v":0},{"$f":"IF(SUM($J2112:Q2112)+Q2112<$J2111,Q2112,$J2111-SUM($J2112:Q2112))","v":0},{"$f":"IF(SUM($J2112:R2112)+R2112<$J2111,R2112,$J2111-SUM($J2112:R2112))","v":0},{"$f":"IF(SUM($J2112:S2112)+S2112<$J2111,S2112,$J2111-SUM($J2112:S2112))","v":0},{"$f":"IF(SUM($J2112:T2112)+T2112<$J2111,T2112,$J2111-SUM($J2112:T2112))","v":0},{"$f":"IF(SUM($J2112:U2112)+U2112<$J2111,U2112,$J2111-SUM($J2112:U2112))","v":0},{"$f":"IF(SUM($J2112:V2112)+V2112<$J2111,V2112,$J2111-SUM($J2112:V2112))","v":0},{"$f":"IF(SUM($J2112:W2112)+W2112<$J2111,W2112,$J2111-SUM($J2112:W2112))","v":0},{"$f":"IF(SUM($J2112:X2112)+X2112<$J2111,X2112,$J2111-SUM($J2112:X2112))","v":0},{"$f":"IF(SUM($J2112:Y2112)+Y2112<$J2111,Y2112,$J2111-SUM($J2112:Y2112))","v":0},{"$f":"IF(SUM($J2112:Z2112)+Z2112<$J2111,Z2112,$J2111-SUM($J2112:Z2112))","v":0},{"$f":"IF(SUM($J2112:AA2112)+AA2112<$J2111,AA2112,$J2111-SUM($J2112:AA2112))","v":0},{"$f":"IF(SUM($J2112:AB2112)+AB2112<$J2111,AB2112,$J2111-SUM($J2112:AB2112))","v":0},{"$f":"IF(SUM($J2112:AC2112)+AC2112<$J2111,AC2112,$J2111-SUM($J2112:AC2112))","v":0},{"$f":"IF(SUM($J2112:AD2112)+AD2112<$J2111,AD2112,$J2111-SUM($J2112:AD2112))","v":0},{"$f":"IF(SUM($J2112:AE2112)+AE2112<$J2111,AE2112,$J2111-SUM($J2112:AE2112))","v":0},{"$f":"IF(SUM($J2112:AF2112)+AF2112<$J2111,AF2112,$J2111-SUM($J2112:AF2112))","v":0},{"$f":"IF(SUM($J2112:AG2112)+AG2112<$J2111,AG2112,$J2111-SUM($J2112:AG2112))","v":0},{"$f":"IF(SUM($J2112:AH2112)+AH2112<$J2111,AH2112,$J2111-SUM($J2112:AH2112))","v":0},{"$f":"IF(SUM($J2112:AI2112)+AI2112<$J2111,AI2112,$J2111-SUM($J2112:AI2112))","v":0},{"$f":"IF(SUM($J2112:AJ2112)+AJ2112<$J2111,AJ2112,$J2111-SUM($J2112:AJ2112))","v":0},{"$f":"IF(SUM($J2112:AK2112)+AK2112<$J2111,AK2112,$J2111-SUM($J2112:AK2112))","v":0},{"$f":"IF(SUM($J2112:AL2112)+AL2112<$J2111,AL2112,$J2111-SUM($J2112:AL2112))","v":0},{"$f":"IF(SUM($J2112:AM2112)+AM2112<$J2111,AM2112,$J2111-SUM($J2112:AM2112))","v":0},{"$f":"IF(SUM($J2112:AN2112)+AN2112<$J2111,AN2112,$J2111-SUM($J2112:AN2112))","v":0},{"$f":"IF(SUM($J2112:AO2112)+AO2112<$J2111,AO2112,$J2111-SUM($J2112:AO2112))","v":0},{"$f":"IF(SUM($J2112:AP2112)+AP2112<$J2111,AP2112,$J2111-SUM($J2112:AP2112))","v":0},{"$f":"IF(SUM($J2112:AQ2112)+AQ2112<$J2111,AQ2112,$J2111-SUM($J2112:AQ2112))","v":0},{"$f":"IF(SUM($J2112:AR2112)+AR2112<$J2111,AR2112,$J2111-SUM($J2112:AR2112))","v":0},{"$f":"IF(SUM($J2112:AS2112)+AS2112<$J2111,AS2112,$J2111-SUM($J2112:AS2112))","v":0},{"$f":"IF(SUM($J2112:AT2112)+AT2112<$J2111,AT2112,$J2111-SUM($J2112:AT2112))","v":0},{"$f":"IF(SUM($J2112:AU2112)+AU2112<$J2111,AU2112,$J2111-SUM($J2112:AU2112))","v":0},{"$f":"IF(SUM($J2112:AV2112)+AV2112<$J2111,AV2112,$J2111-SUM($J2112:AV2112))","v":0},{"$f":"IF(SUM($J2112:AW2112)+AW2112<$J2111,AW2112,$J2111-SUM($J2112:AW2112))","v":0},{"$f":"IF(SUM($J2112:AX2112)+AX2112<$J2111,AX2112,$J2111-SUM($J2112:AX2112))","v":0},{"$f":"IF(SUM($J2112:AY2112)+AY2112<$J2111,AY2112,$J2111-SUM($J2112:AY2112))","v":0},{"$f":"IF(SUM($J2112:AZ2112)+AZ2112<$J2111,AZ2112,$J2111-SUM($J2112:AZ2112))","v":0},{"$f":"IF(SUM($J2112:BA2112)+BA2112<$J2111,BA2112,$J2111-SUM($J2112:BA2112))","v":0},{"$f":"IF(SUM($J2112:BB2112)+BB2112<$J2111,BB2112,$J2111-SUM($J2112:BB2112))","v":0},{"$f":"IF(SUM($J2112:BC2112)+BC2112<$J2111,BC2112,$J2111-SUM($J2112:BC2112))","v":0},{"$f":"IF(SUM($J2112:BD2112)+BD2112<$J2111,BD2112,$J2111-SUM($J2112:BD2112))","v":0},{"$f":"IF(SUM($J2112:BE2112)+BE2112<$J2111,BE2112,$J2111-SUM($J2112:BE2112))","v":0},{"$f":"IF(SUM($J2112:BF2112)+BF2112<$J2111,BF2112,$J2111-SUM($J2112:BF2112))","v":0},{"$f":"IF(SUM($J2112:BG2112)+BG2112<$J2111,BG2112,$J2111-SUM($J2112:BG2112))","v":0},{"$f":"IF(SUM($J2112:BH2112)+BH2112<$J2111,BH2112,$J2111-SUM($J2112:BH2112))","v":0},{"$f":"IF(SUM($J2112:BI2112)+BI2112<$J2111,BI2112,$J2111-SUM($J2112:BI2112))","v":0},{"$f":"IF(SUM($J2112:BJ2112)+BJ2112<$J2111,BJ2112,$J2111-SUM($J2112:BJ2112))","v":0},{"$f":"IF(SUM($J2112:BK2112)+BK2112<$J2111,BK2112,$J2111-SUM($J2112:BK2112))","v":0},{"$f":"IF(SUM($J2112:BL2112)+BL2112<$J2111,BL2112,$J2111-SUM($J2112:BL2112))","v":0},{"$f":"IF(SUM($J2112:BM2112)+BM2112<$J2111,BM2112,$J2111-SUM($J2112:BM2112))","v":0},{"$f":"IF(SUM($J2112:BN2112)+BN2112<$J2111,BN2112,$J2111-SUM($J2112:BN2112))","v":0},{"$f":"IF(SUM($J2112:BO2112)+BO2112<$J2111,BO2112,$J2111-SUM($J2112:BO2112))","v":0},{"$f":"IF(SUM($J2112:BP2112)+BP2112<$J2111,BP2112,$J2111-SUM($J2112:BP2112))","v":0},{"$f":"IF(SUM($J2112:BQ2112)+BQ2112<$J2111,BQ2112,$J2111-SUM($J2112:BQ2112))","v":0},{"$f":"IF(SUM($J2112:BR2112)+BR2112<$J2111,BR2112,$J2111-SUM($J2112:BR2112))","v":0},{"$f":"IF(SUM($J2112:BS2112)+BS2112<$J2111,BS2112,$J2111-SUM($J2112:BS2112))","v":0},{"$f":"IF(SUM($J2112:BT2112)+BT2112<$J2111,BT2112,$J2111-SUM($J2112:BT2112))","v":0},{"$f":"IF(SUM($J2112:BU2112)+BU2112<$J2111,BU2112,$J2111-SUM($J2112:BU2112))","v":0},{"$f":"IF(SUM($J2112:BV2112)+BV2112<$J2111,BV2112,$J2111-SUM($J2112:BV2112))","v":0},{"$f":"IF(SUM($J2112:BW2112)+BW2112<$J2111,BW2112,$J2111-SUM($J2112:BW2112))","v":0},{"$f":"IF(SUM($J2112:BX2112)+BX2112<$J2111,BX2112,$J2111-SUM($J2112:BX2112))","v":0},{"$f":"IF(SUM($J2112:BY2112)+BY2112<$J2111,BY2112,$J2111-SUM($J2112:BY2112))","v":0},{"$f":"IF(SUM($J2112:BZ2112)+BZ2112<$J2111,BZ2112,$J2111-SUM($J2112:BZ2112))","v":0},{"$f":"IF(SUM($J2112:CA2112)+CA2112<$J2111,CA2112,$J2111-SUM($J2112:CA2112))","v":0},{"$f":"IF(SUM($J2112:CB2112)+CB2112<$J2111,CB2112,$J2111-SUM($J2112:CB2112))","v":0},{"$f":"IF(SUM($J2112:CC2112)+CC2112<$J2111,CC2112,$J2111-SUM($J2112:CC2112))","v":0},{"$f":"IF(SUM($J2112:CD2112)+CD2112<$J2111,CD2112,$J2111-SUM($J2112:CD2112))","v":0},{"$f":"IF(SUM($J2112:CE2112)+CE2112<$J2111,CE2112,$J2111-SUM($J2112:CE2112))","v":0},{"$f":"IF(SUM($J2112:CF2112)+CF2112<$J2111,CF2112,$J2111-SUM($J2112:CF2112))","v":0},{"$f":"IF(SUM($J2112:CG2112)+CG2112<$J2111,CG2112,$J2111-SUM($J2112:CG2112))","v":0},{"$f":"IF(SUM($J2112:CH2112)+CH2112<$J2111,CH2112,$J2111-SUM($J2112:CH2112))","v":0},{"$f":"IF(SUM($J2112:CI2112)+CI2112<$J2111,CI2112,$J2111-SUM($J2112:CI2112))","v":0},{"$f":"IF(SUM($J2112:CJ2112)+CJ2112<$J2111,CJ2112,$J2111-SUM($J2112:CJ2112))","v":0},{"$f":"IF(SUM($J2112:CK2112)+CK2112<$J2111,CK2112,$J2111-SUM($J2112:CK2112))","v":0},{"$f":"IF(SUM($J2112:CL2112)+CL2112<$J2111,CL2112,$J2111-SUM($J2112:CL2112))","v":0},{"$f":"IF(SUM($J2112:CM2112)+CM2112<$J2111,CM2112,$J2111-SUM($J2112:CM2112))","v":0},{"$f":"IF(SUM($J2112:CN2112)+CN2112<$J2111,CN2112,$J2111-SUM($J2112:CN2112))","v":0},{"$f":"IF(SUM($J2112:CO2112)+CO2112<$J2111,CO2112,$J2111-SUM($J2112:CO2112))","v":0},{"$f":"IF(SUM($J2112:CP2112)+CP2112<$J2111,CP2112,$J2111-SUM($J2112:CP2112))","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2114-J2117","v":0},{"$f":"K2114-K2117","v":0},{"$f":"L2114-L2117","v":0},{"$f":"M2114-M2117","v":0},{"$f":"N2114-N2117","v":0},{"$f":"O2114-O2117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2114-CA2117","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2114-CM2117","v":0},{"$f":"CN2114-CN2117","v":0},{"$f":"CO2114-CO2117","v":0},{"$f":"CP2114-CP2117","v":0},{"$f":"CQ2114-CQ2117","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2126-J2125","v":0},{"$f":"K2126-K2125","v":0},{"$f":"L2126-L2125","v":0},{"$f":"M2126-M2125","v":0},{"$f":"N2126-N2125","v":0},{"$f":"O2126-O2125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2126-CA2125","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2126-CM2125","v":0},{"$f":"CN2126-CN2125","v":0},{"$f":"CO2126-CO2125","v":0},{"$f":"CP2126-CP2125","v":0},{"$f":"CQ2126-CQ2125","v":0},null,{"$f":"J2121","v":0},{"$f":"SUM(J2127:CQ2127)","v":0},{"$f":"CS2127-CT2127","v":0}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2130<1,J2131,J2131/G2130)","v":0},{"$f":"IF(SUM($J2132:J2132)+J2132<$J2131,J2132,$J2131-SUM($J2132:J2132))","v":0},{"$f":"IF(SUM($J2132:K2132)+K2132<$J2131,K2132,$J2131-SUM($J2132:K2132))","v":0},{"$f":"IF(SUM($J2132:L2132)+L2132<$J2131,L2132,$J2131-SUM($J2132:L2132))","v":0},{"$f":"IF(SUM($J2132:M2132)+M2132<$J2131,M2132,$J2131-SUM($J2132:M2132))","v":0},{"$f":"IF(SUM($J2132:N2132)+N2132<$J2131,N2132,$J2131-SUM($J2132:N2132))","v":0},{"$f":"IF(SUM($J2132:O2132)+O2132<$J2131,O2132,$J2131-SUM($J2132:O2132))","v":0},{"$f":"IF(SUM($J2132:P2132)+P2132<$J2131,P2132,$J2131-SUM($J2132:P2132))","v":0},{"$f":"IF(SUM($J2132:Q2132)+Q2132<$J2131,Q2132,$J2131-SUM($J2132:Q2132))","v":0},{"$f":"IF(SUM($J2132:R2132)+R2132<$J2131,R2132,$J2131-SUM($J2132:R2132))","v":0},{"$f":"IF(SUM($J2132:S2132)+S2132<$J2131,S2132,$J2131-SUM($J2132:S2132))","v":0},{"$f":"IF(SUM($J2132:T2132)+T2132<$J2131,T2132,$J2131-SUM($J2132:T2132))","v":0},{"$f":"IF(SUM($J2132:U2132)+U2132<$J2131,U2132,$J2131-SUM($J2132:U2132))","v":0},{"$f":"IF(SUM($J2132:V2132)+V2132<$J2131,V2132,$J2131-SUM($J2132:V2132))","v":0},{"$f":"IF(SUM($J2132:W2132)+W2132<$J2131,W2132,$J2131-SUM($J2132:W2132))","v":0},{"$f":"IF(SUM($J2132:X2132)+X2132<$J2131,X2132,$J2131-SUM($J2132:X2132))","v":0},{"$f":"IF(SUM($J2132:Y2132)+Y2132<$J2131,Y2132,$J2131-SUM($J2132:Y2132))","v":0},{"$f":"IF(SUM($J2132:Z2132)+Z2132<$J2131,Z2132,$J2131-SUM($J2132:Z2132))","v":0},{"$f":"IF(SUM($J2132:AA2132)+AA2132<$J2131,AA2132,$J2131-SUM($J2132:AA2132))","v":0},{"$f":"IF(SUM($J2132:AB2132)+AB2132<$J2131,AB2132,$J2131-SUM($J2132:AB2132))","v":0},{"$f":"IF(SUM($J2132:AC2132)+AC2132<$J2131,AC2132,$J2131-SUM($J2132:AC2132))","v":0},{"$f":"IF(SUM($J2132:AD2132)+AD2132<$J2131,AD2132,$J2131-SUM($J2132:AD2132))","v":0},{"$f":"IF(SUM($J2132:AE2132)+AE2132<$J2131,AE2132,$J2131-SUM($J2132:AE2132))","v":0},{"$f":"IF(SUM($J2132:AF2132)+AF2132<$J2131,AF2132,$J2131-SUM($J2132:AF2132))","v":0},{"$f":"IF(SUM($J2132:AG2132)+AG2132<$J2131,AG2132,$J2131-SUM($J2132:AG2132))","v":0},{"$f":"IF(SUM($J2132:AH2132)+AH2132<$J2131,AH2132,$J2131-SUM($J2132:AH2132))","v":0},{"$f":"IF(SUM($J2132:AI2132)+AI2132<$J2131,AI2132,$J2131-SUM($J2132:AI2132))","v":0},{"$f":"IF(SUM($J2132:AJ2132)+AJ2132<$J2131,AJ2132,$J2131-SUM($J2132:AJ2132))","v":0},{"$f":"IF(SUM($J2132:AK2132)+AK2132<$J2131,AK2132,$J2131-SUM($J2132:AK2132))","v":0},{"$f":"IF(SUM($J2132:AL2132)+AL2132<$J2131,AL2132,$J2131-SUM($J2132:AL2132))","v":0},{"$f":"IF(SUM($J2132:AM2132)+AM2132<$J2131,AM2132,$J2131-SUM($J2132:AM2132))","v":0},{"$f":"IF(SUM($J2132:AN2132)+AN2132<$J2131,AN2132,$J2131-SUM($J2132:AN2132))","v":0},{"$f":"IF(SUM($J2132:AO2132)+AO2132<$J2131,AO2132,$J2131-SUM($J2132:AO2132))","v":0},{"$f":"IF(SUM($J2132:AP2132)+AP2132<$J2131,AP2132,$J2131-SUM($J2132:AP2132))","v":0},{"$f":"IF(SUM($J2132:AQ2132)+AQ2132<$J2131,AQ2132,$J2131-SUM($J2132:AQ2132))","v":0},{"$f":"IF(SUM($J2132:AR2132)+AR2132<$J2131,AR2132,$J2131-SUM($J2132:AR2132))","v":0},{"$f":"IF(SUM($J2132:AS2132)+AS2132<$J2131,AS2132,$J2131-SUM($J2132:AS2132))","v":0},{"$f":"IF(SUM($J2132:AT2132)+AT2132<$J2131,AT2132,$J2131-SUM($J2132:AT2132))","v":0},{"$f":"IF(SUM($J2132:AU2132)+AU2132<$J2131,AU2132,$J2131-SUM($J2132:AU2132))","v":0},{"$f":"IF(SUM($J2132:AV2132)+AV2132<$J2131,AV2132,$J2131-SUM($J2132:AV2132))","v":0},{"$f":"IF(SUM($J2132:AW2132)+AW2132<$J2131,AW2132,$J2131-SUM($J2132:AW2132))","v":0},{"$f":"IF(SUM($J2132:AX2132)+AX2132<$J2131,AX2132,$J2131-SUM($J2132:AX2132))","v":0},{"$f":"IF(SUM($J2132:AY2132)+AY2132<$J2131,AY2132,$J2131-SUM($J2132:AY2132))","v":0},{"$f":"IF(SUM($J2132:AZ2132)+AZ2132<$J2131,AZ2132,$J2131-SUM($J2132:AZ2132))","v":0},{"$f":"IF(SUM($J2132:BA2132)+BA2132<$J2131,BA2132,$J2131-SUM($J2132:BA2132))","v":0},{"$f":"IF(SUM($J2132:BB2132)+BB2132<$J2131,BB2132,$J2131-SUM($J2132:BB2132))","v":0},{"$f":"IF(SUM($J2132:BC2132)+BC2132<$J2131,BC2132,$J2131-SUM($J2132:BC2132))","v":0},{"$f":"IF(SUM($J2132:BD2132)+BD2132<$J2131,BD2132,$J2131-SUM($J2132:BD2132))","v":0},{"$f":"IF(SUM($J2132:BE2132)+BE2132<$J2131,BE2132,$J2131-SUM($J2132:BE2132))","v":0},{"$f":"IF(SUM($J2132:BF2132)+BF2132<$J2131,BF2132,$J2131-SUM($J2132:BF2132))","v":0},{"$f":"IF(SUM($J2132:BG2132)+BG2132<$J2131,BG2132,$J2131-SUM($J2132:BG2132))","v":0},{"$f":"IF(SUM($J2132:BH2132)+BH2132<$J2131,BH2132,$J2131-SUM($J2132:BH2132))","v":0},{"$f":"IF(SUM($J2132:BI2132)+BI2132<$J2131,BI2132,$J2131-SUM($J2132:BI2132))","v":0},{"$f":"IF(SUM($J2132:BJ2132)+BJ2132<$J2131,BJ2132,$J2131-SUM($J2132:BJ2132))","v":0},{"$f":"IF(SUM($J2132:BK2132)+BK2132<$J2131,BK2132,$J2131-SUM($J2132:BK2132))","v":0},{"$f":"IF(SUM($J2132:BL2132)+BL2132<$J2131,BL2132,$J2131-SUM($J2132:BL2132))","v":0},{"$f":"IF(SUM($J2132:BM2132)+BM2132<$J2131,BM2132,$J2131-SUM($J2132:BM2132))","v":0},{"$f":"IF(SUM($J2132:BN2132)+BN2132<$J2131,BN2132,$J2131-SUM($J2132:BN2132))","v":0},{"$f":"IF(SUM($J2132:BO2132)+BO2132<$J2131,BO2132,$J2131-SUM($J2132:BO2132))","v":0},{"$f":"IF(SUM($J2132:BP2132)+BP2132<$J2131,BP2132,$J2131-SUM($J2132:BP2132))","v":0},{"$f":"IF(SUM($J2132:BQ2132)+BQ2132<$J2131,BQ2132,$J2131-SUM($J2132:BQ2132))","v":0},{"$f":"IF(SUM($J2132:BR2132)+BR2132<$J2131,BR2132,$J2131-SUM($J2132:BR2132))","v":0},{"$f":"IF(SUM($J2132:BS2132)+BS2132<$J2131,BS2132,$J2131-SUM($J2132:BS2132))","v":0},{"$f":"IF(SUM($J2132:BT2132)+BT2132<$J2131,BT2132,$J2131-SUM($J2132:BT2132))","v":0},{"$f":"IF(SUM($J2132:BU2132)+BU2132<$J2131,BU2132,$J2131-SUM($J2132:BU2132))","v":0},{"$f":"IF(SUM($J2132:BV2132)+BV2132<$J2131,BV2132,$J2131-SUM($J2132:BV2132))","v":0},{"$f":"IF(SUM($J2132:BW2132)+BW2132<$J2131,BW2132,$J2131-SUM($J2132:BW2132))","v":0},{"$f":"IF(SUM($J2132:BX2132)+BX2132<$J2131,BX2132,$J2131-SUM($J2132:BX2132))","v":0},{"$f":"IF(SUM($J2132:BY2132)+BY2132<$J2131,BY2132,$J2131-SUM($J2132:BY2132))","v":0},{"$f":"IF(SUM($J2132:BZ2132)+BZ2132<$J2131,BZ2132,$J2131-SUM($J2132:BZ2132))","v":0},{"$f":"IF(SUM($J2132:CA2132)+CA2132<$J2131,CA2132,$J2131-SUM($J2132:CA2132))","v":0},{"$f":"IF(SUM($J2132:CB2132)+CB2132<$J2131,CB2132,$J2131-SUM($J2132:CB2132))","v":0},{"$f":"IF(SUM($J2132:CC2132)+CC2132<$J2131,CC2132,$J2131-SUM($J2132:CC2132))","v":0},{"$f":"IF(SUM($J2132:CD2132)+CD2132<$J2131,CD2132,$J2131-SUM($J2132:CD2132))","v":0},{"$f":"IF(SUM($J2132:CE2132)+CE2132<$J2131,CE2132,$J2131-SUM($J2132:CE2132))","v":0},{"$f":"IF(SUM($J2132:CF2132)+CF2132<$J2131,CF2132,$J2131-SUM($J2132:CF2132))","v":0},{"$f":"IF(SUM($J2132:CG2132)+CG2132<$J2131,CG2132,$J2131-SUM($J2132:CG2132))","v":0},{"$f":"IF(SUM($J2132:CH2132)+CH2132<$J2131,CH2132,$J2131-SUM($J2132:CH2132))","v":0},{"$f":"IF(SUM($J2132:CI2132)+CI2132<$J2131,CI2132,$J2131-SUM($J2132:CI2132))","v":0},{"$f":"IF(SUM($J2132:CJ2132)+CJ2132<$J2131,CJ2132,$J2131-SUM($J2132:CJ2132))","v":0},{"$f":"IF(SUM($J2132:CK2132)+CK2132<$J2131,CK2132,$J2131-SUM($J2132:CK2132))","v":0},{"$f":"IF(SUM($J2132:CL2132)+CL2132<$J2131,CL2132,$J2131-SUM($J2132:CL2132))","v":0},{"$f":"IF(SUM($J2132:CM2132)+CM2132<$J2131,CM2132,$J2131-SUM($J2132:CM2132))","v":0},{"$f":"IF(SUM($J2132:CN2132)+CN2132<$J2131,CN2132,$J2131-SUM($J2132:CN2132))","v":0},{"$f":"IF(SUM($J2132:CO2132)+CO2132<$J2131,CO2132,$J2131-SUM($J2132:CO2132))","v":0},{"$f":"IF(SUM($J2132:CP2132)+CP2132<$J2131,CP2132,$J2131-SUM($J2132:CP2132))","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2142","v":0},{"$f":"K$6*K2142","v":0},{"$f":"L$6*L2142","v":0},{"$f":"M$6*M2142","v":0},{"$f":"N$6*N2142","v":0},{"$f":"O$6*O2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2142","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2142","v":0},{"$f":"CN$6*CN2142","v":0},{"$f":"CO$6*CO2142","v":0},{"$f":"CP$6*CP2142","v":0},{"$f":"CQ$6*CQ2142","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2153<1,J2154,J2154/G2153)","v":0},{"$f":"IF(SUM($J2155:J2155)+J2155<$J2154,J2155,$J2154-SUM($J2155:J2155))","v":0},{"$f":"IF(SUM($J2155:K2155)+K2155<$J2154,K2155,$J2154-SUM($J2155:K2155))","v":0},{"$f":"IF(SUM($J2155:L2155)+L2155<$J2154,L2155,$J2154-SUM($J2155:L2155))","v":0},{"$f":"IF(SUM($J2155:M2155)+M2155<$J2154,M2155,$J2154-SUM($J2155:M2155))","v":0},{"$f":"IF(SUM($J2155:N2155)+N2155<$J2154,N2155,$J2154-SUM($J2155:N2155))","v":0},{"$f":"IF(SUM($J2155:O2155)+O2155<$J2154,O2155,$J2154-SUM($J2155:O2155))","v":0},{"$f":"IF(SUM($J2155:P2155)+P2155<$J2154,P2155,$J2154-SUM($J2155:P2155))","v":0},{"$f":"IF(SUM($J2155:Q2155)+Q2155<$J2154,Q2155,$J2154-SUM($J2155:Q2155))","v":0},{"$f":"IF(SUM($J2155:R2155)+R2155<$J2154,R2155,$J2154-SUM($J2155:R2155))","v":0},{"$f":"IF(SUM($J2155:S2155)+S2155<$J2154,S2155,$J2154-SUM($J2155:S2155))","v":0},{"$f":"IF(SUM($J2155:T2155)+T2155<$J2154,T2155,$J2154-SUM($J2155:T2155))","v":0},{"$f":"IF(SUM($J2155:U2155)+U2155<$J2154,U2155,$J2154-SUM($J2155:U2155))","v":0},{"$f":"IF(SUM($J2155:V2155)+V2155<$J2154,V2155,$J2154-SUM($J2155:V2155))","v":0},{"$f":"IF(SUM($J2155:W2155)+W2155<$J2154,W2155,$J2154-SUM($J2155:W2155))","v":0},{"$f":"IF(SUM($J2155:X2155)+X2155<$J2154,X2155,$J2154-SUM($J2155:X2155))","v":0},{"$f":"IF(SUM($J2155:Y2155)+Y2155<$J2154,Y2155,$J2154-SUM($J2155:Y2155))","v":0},{"$f":"IF(SUM($J2155:Z2155)+Z2155<$J2154,Z2155,$J2154-SUM($J2155:Z2155))","v":0},{"$f":"IF(SUM($J2155:AA2155)+AA2155<$J2154,AA2155,$J2154-SUM($J2155:AA2155))","v":0},{"$f":"IF(SUM($J2155:AB2155)+AB2155<$J2154,AB2155,$J2154-SUM($J2155:AB2155))","v":0},{"$f":"IF(SUM($J2155:AC2155)+AC2155<$J2154,AC2155,$J2154-SUM($J2155:AC2155))","v":0},{"$f":"IF(SUM($J2155:AD2155)+AD2155<$J2154,AD2155,$J2154-SUM($J2155:AD2155))","v":0},{"$f":"IF(SUM($J2155:AE2155)+AE2155<$J2154,AE2155,$J2154-SUM($J2155:AE2155))","v":0},{"$f":"IF(SUM($J2155:AF2155)+AF2155<$J2154,AF2155,$J2154-SUM($J2155:AF2155))","v":0},{"$f":"IF(SUM($J2155:AG2155)+AG2155<$J2154,AG2155,$J2154-SUM($J2155:AG2155))","v":0},{"$f":"IF(SUM($J2155:AH2155)+AH2155<$J2154,AH2155,$J2154-SUM($J2155:AH2155))","v":0},{"$f":"IF(SUM($J2155:AI2155)+AI2155<$J2154,AI2155,$J2154-SUM($J2155:AI2155))","v":0},{"$f":"IF(SUM($J2155:AJ2155)+AJ2155<$J2154,AJ2155,$J2154-SUM($J2155:AJ2155))","v":0},{"$f":"IF(SUM($J2155:AK2155)+AK2155<$J2154,AK2155,$J2154-SUM($J2155:AK2155))","v":0},{"$f":"IF(SUM($J2155:AL2155)+AL2155<$J2154,AL2155,$J2154-SUM($J2155:AL2155))","v":0},{"$f":"IF(SUM($J2155:AM2155)+AM2155<$J2154,AM2155,$J2154-SUM($J2155:AM2155))","v":0},{"$f":"IF(SUM($J2155:AN2155)+AN2155<$J2154,AN2155,$J2154-SUM($J2155:AN2155))","v":0},{"$f":"IF(SUM($J2155:AO2155)+AO2155<$J2154,AO2155,$J2154-SUM($J2155:AO2155))","v":0},{"$f":"IF(SUM($J2155:AP2155)+AP2155<$J2154,AP2155,$J2154-SUM($J2155:AP2155))","v":0},{"$f":"IF(SUM($J2155:AQ2155)+AQ2155<$J2154,AQ2155,$J2154-SUM($J2155:AQ2155))","v":0},{"$f":"IF(SUM($J2155:AR2155)+AR2155<$J2154,AR2155,$J2154-SUM($J2155:AR2155))","v":0},{"$f":"IF(SUM($J2155:AS2155)+AS2155<$J2154,AS2155,$J2154-SUM($J2155:AS2155))","v":0},{"$f":"IF(SUM($J2155:AT2155)+AT2155<$J2154,AT2155,$J2154-SUM($J2155:AT2155))","v":0},{"$f":"IF(SUM($J2155:AU2155)+AU2155<$J2154,AU2155,$J2154-SUM($J2155:AU2155))","v":0},{"$f":"IF(SUM($J2155:AV2155)+AV2155<$J2154,AV2155,$J2154-SUM($J2155:AV2155))","v":0},{"$f":"IF(SUM($J2155:AW2155)+AW2155<$J2154,AW2155,$J2154-SUM($J2155:AW2155))","v":0},{"$f":"IF(SUM($J2155:AX2155)+AX2155<$J2154,AX2155,$J2154-SUM($J2155:AX2155))","v":0},{"$f":"IF(SUM($J2155:AY2155)+AY2155<$J2154,AY2155,$J2154-SUM($J2155:AY2155))","v":0},{"$f":"IF(SUM($J2155:AZ2155)+AZ2155<$J2154,AZ2155,$J2154-SUM($J2155:AZ2155))","v":0},{"$f":"IF(SUM($J2155:BA2155)+BA2155<$J2154,BA2155,$J2154-SUM($J2155:BA2155))","v":0},{"$f":"IF(SUM($J2155:BB2155)+BB2155<$J2154,BB2155,$J2154-SUM($J2155:BB2155))","v":0},{"$f":"IF(SUM($J2155:BC2155)+BC2155<$J2154,BC2155,$J2154-SUM($J2155:BC2155))","v":0},{"$f":"IF(SUM($J2155:BD2155)+BD2155<$J2154,BD2155,$J2154-SUM($J2155:BD2155))","v":0},{"$f":"IF(SUM($J2155:BE2155)+BE2155<$J2154,BE2155,$J2154-SUM($J2155:BE2155))","v":0},{"$f":"IF(SUM($J2155:BF2155)+BF2155<$J2154,BF2155,$J2154-SUM($J2155:BF2155))","v":0},{"$f":"IF(SUM($J2155:BG2155)+BG2155<$J2154,BG2155,$J2154-SUM($J2155:BG2155))","v":0},{"$f":"IF(SUM($J2155:BH2155)+BH2155<$J2154,BH2155,$J2154-SUM($J2155:BH2155))","v":0},{"$f":"IF(SUM($J2155:BI2155)+BI2155<$J2154,BI2155,$J2154-SUM($J2155:BI2155))","v":0},{"$f":"IF(SUM($J2155:BJ2155)+BJ2155<$J2154,BJ2155,$J2154-SUM($J2155:BJ2155))","v":0},{"$f":"IF(SUM($J2155:BK2155)+BK2155<$J2154,BK2155,$J2154-SUM($J2155:BK2155))","v":0},{"$f":"IF(SUM($J2155:BL2155)+BL2155<$J2154,BL2155,$J2154-SUM($J2155:BL2155))","v":0},{"$f":"IF(SUM($J2155:BM2155)+BM2155<$J2154,BM2155,$J2154-SUM($J2155:BM2155))","v":0},{"$f":"IF(SUM($J2155:BN2155)+BN2155<$J2154,BN2155,$J2154-SUM($J2155:BN2155))","v":0},{"$f":"IF(SUM($J2155:BO2155)+BO2155<$J2154,BO2155,$J2154-SUM($J2155:BO2155))","v":0},{"$f":"IF(SUM($J2155:BP2155)+BP2155<$J2154,BP2155,$J2154-SUM($J2155:BP2155))","v":0},{"$f":"IF(SUM($J2155:BQ2155)+BQ2155<$J2154,BQ2155,$J2154-SUM($J2155:BQ2155))","v":0},{"$f":"IF(SUM($J2155:BR2155)+BR2155<$J2154,BR2155,$J2154-SUM($J2155:BR2155))","v":0},{"$f":"IF(SUM($J2155:BS2155)+BS2155<$J2154,BS2155,$J2154-SUM($J2155:BS2155))","v":0},{"$f":"IF(SUM($J2155:BT2155)+BT2155<$J2154,BT2155,$J2154-SUM($J2155:BT2155))","v":0},{"$f":"IF(SUM($J2155:BU2155)+BU2155<$J2154,BU2155,$J2154-SUM($J2155:BU2155))","v":0},{"$f":"IF(SUM($J2155:BV2155)+BV2155<$J2154,BV2155,$J2154-SUM($J2155:BV2155))","v":0},{"$f":"IF(SUM($J2155:BW2155)+BW2155<$J2154,BW2155,$J2154-SUM($J2155:BW2155))","v":0},{"$f":"IF(SUM($J2155:BX2155)+BX2155<$J2154,BX2155,$J2154-SUM($J2155:BX2155))","v":0},{"$f":"IF(SUM($J2155:BY2155)+BY2155<$J2154,BY2155,$J2154-SUM($J2155:BY2155))","v":0},{"$f":"IF(SUM($J2155:BZ2155)+BZ2155<$J2154,BZ2155,$J2154-SUM($J2155:BZ2155))","v":0},{"$f":"IF(SUM($J2155:CA2155)+CA2155<$J2154,CA2155,$J2154-SUM($J2155:CA2155))","v":0},{"$f":"IF(SUM($J2155:CB2155)+CB2155<$J2154,CB2155,$J2154-SUM($J2155:CB2155))","v":0},{"$f":"IF(SUM($J2155:CC2155)+CC2155<$J2154,CC2155,$J2154-SUM($J2155:CC2155))","v":0},{"$f":"IF(SUM($J2155:CD2155)+CD2155<$J2154,CD2155,$J2154-SUM($J2155:CD2155))","v":0},{"$f":"IF(SUM($J2155:CE2155)+CE2155<$J2154,CE2155,$J2154-SUM($J2155:CE2155))","v":0},{"$f":"IF(SUM($J2155:CF2155)+CF2155<$J2154,CF2155,$J2154-SUM($J2155:CF2155))","v":0},{"$f":"IF(SUM($J2155:CG2155)+CG2155<$J2154,CG2155,$J2154-SUM($J2155:CG2155))","v":0},{"$f":"IF(SUM($J2155:CH2155)+CH2155<$J2154,CH2155,$J2154-SUM($J2155:CH2155))","v":0},{"$f":"IF(SUM($J2155:CI2155)+CI2155<$J2154,CI2155,$J2154-SUM($J2155:CI2155))","v":0},{"$f":"IF(SUM($J2155:CJ2155)+CJ2155<$J2154,CJ2155,$J2154-SUM($J2155:CJ2155))","v":0},{"$f":"IF(SUM($J2155:CK2155)+CK2155<$J2154,CK2155,$J2154-SUM($J2155:CK2155))","v":0},{"$f":"IF(SUM($J2155:CL2155)+CL2155<$J2154,CL2155,$J2154-SUM($J2155:CL2155))","v":0},{"$f":"IF(SUM($J2155:CM2155)+CM2155<$J2154,CM2155,$J2154-SUM($J2155:CM2155))","v":0},{"$f":"IF(SUM($J2155:CN2155)+CN2155<$J2154,CN2155,$J2154-SUM($J2155:CN2155))","v":0},{"$f":"IF(SUM($J2155:CO2155)+CO2155<$J2154,CO2155,$J2154-SUM($J2155:CO2155))","v":0},{"$f":"IF(SUM($J2155:CP2155)+CP2155<$J2154,CP2155,$J2154-SUM($J2155:CP2155))","v":0}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2157-J2160","v":0},{"$f":"K2157-K2160","v":0},{"$f":"L2157-L2160","v":0},{"$f":"M2157-M2160","v":0},{"$f":"N2157-N2160","v":0},{"$f":"O2157-O2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2157-CA2160","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2157-CM2160","v":0},{"$f":"CN2157-CN2160","v":0},{"$f":"CO2157-CO2160","v":0},{"$f":"CP2157-CP2160","v":0},{"$f":"CQ2157-CQ2160","v":0}]
[]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2173<1,J2174,J2174/G2173)","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:J2175)+J2175<$J2174,J2175,$J2174-SUM($J2175:J2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:K2175)+K2175<$J2174,K2175,$J2174-SUM($J2175:K2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:L2175)+L2175<$J2174,L2175,$J2174-SUM($J2175:L2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:M2175)+M2175<$J2174,M2175,$J2174-SUM($J2175:M2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:N2175)+N2175<$J2174,N2175,$J2174-SUM($J2175:N2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:O2175)+O2175<$J2174,O2175,$J2174-SUM($J2175:O2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:P2175)+P2175<$J2174,P2175,$J2174-SUM($J2175:P2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:Q2175)+Q2175<$J2174,Q2175,$J2174-SUM($J2175:Q2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:R2175)+R2175<$J2174,R2175,$J2174-SUM($J2175:R2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:S2175)+S2175<$J2174,S2175,$J2174-SUM($J2175:S2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:T2175)+T2175<$J2174,T2175,$J2174-SUM($J2175:T2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:U2175)+U2175<$J2174,U2175,$J2174-SUM($J2175:U2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:V2175)+V2175<$J2174,V2175,$J2174-SUM($J2175:V2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:W2175)+W2175<$J2174,W2175,$J2174-SUM($J2175:W2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:X2175)+X2175<$J2174,X2175,$J2174-SUM($J2175:X2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:Y2175)+Y2175<$J2174,Y2175,$J2174-SUM($J2175:Y2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:Z2175)+Z2175<$J2174,Z2175,$J2174-SUM($J2175:Z2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:AA2175)+AA2175<$J2174,AA2175,$J2174-SUM($J2175:AA2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:AB2175)+AB2175<$J2174,AB2175,$J2174-SUM($J2175:AB2175))","v":8.8955537547600564E-4},{"$f":"IF(SUM($J2175:AC2175)+AC2175<$J2174,AC2175,$J2174-SUM($J2175:AC2175))","v":8.8955537547600119E-4},{"$f":"IF(SUM($J2175:AD2175)+AD2175<$J2174,AD2175,$J2174-SUM($J2175:AD2175))","v":0},{"$f":"IF(SUM($J2175:AE2175)+AE2175<$J2174,AE2175,$J2174-SUM($J2175:AE2175))","v":0},{"$f":"IF(SUM($J2175:AF2175)+AF2175<$J2174,AF2175,$J2174-SUM($J2175:AF2175))","v":0},{"$f":"IF(SUM($J2175:AG2175)+AG2175<$J2174,AG2175,$J2174-SUM($J2175:AG2175))","v":0},{"$f":"IF(SUM($J2175:AH2175)+AH2175<$J2174,AH2175,$J2174-SUM($J2175:AH2175))","v":0},{"$f":"IF(SUM($J2175:AI2175)+AI2175<$J2174,AI2175,$J2174-SUM($J2175:AI2175))","v":0},{"$f":"IF(SUM($J2175:AJ2175)+AJ2175<$J2174,AJ2175,$J2174-SUM($J2175:AJ2175))","v":0},{"$f":"IF(SUM($J2175:AK2175)+AK2175<$J2174,AK2175,$J2174-SUM($J2175:AK2175))","v":0},{"$f":"IF(SUM($J2175:AL2175)+AL2175<$J2174,AL2175,$J2174-SUM($J2175:AL2175))","v":0},{"$f":"IF(SUM($J2175:AM2175)+AM2175<$J2174,AM2175,$J2174-SUM($J2175:AM2175))","v":0},{"$f":"IF(SUM($J2175:AN2175)+AN2175<$J2174,AN2175,$J2174-SUM($J2175:AN2175))","v":0},{"$f":"IF(SUM($J2175:AO2175)+AO2175<$J2174,AO2175,$J2174-SUM($J2175:AO2175))","v":0},{"$f":"IF(SUM($J2175:AP2175)+AP2175<$J2174,AP2175,$J2174-SUM($J2175:AP2175))","v":0},{"$f":"IF(SUM($J2175:AQ2175)+AQ2175<$J2174,AQ2175,$J2174-SUM($J2175:AQ2175))","v":0},{"$f":"IF(SUM($J2175:AR2175)+AR2175<$J2174,AR2175,$J2174-SUM($J2175:AR2175))","v":0},{"$f":"IF(SUM($J2175:AS2175)+AS2175<$J2174,AS2175,$J2174-SUM($J2175:AS2175))","v":0},{"$f":"IF(SUM($J2175:AT2175)+AT2175<$J2174,AT2175,$J2174-SUM($J2175:AT2175))","v":0},{"$f":"IF(SUM($J2175:AU2175)+AU2175<$J2174,AU2175,$J2174-SUM($J2175:AU2175))","v":0},{"$f":"IF(SUM($J2175:AV2175)+AV2175<$J2174,AV2175,$J2174-SUM($J2175:AV2175))","v":0},{"$f":"IF(SUM($J2175:AW2175)+AW2175<$J2174,AW2175,$J2174-SUM($J2175:AW2175))","v":0},{"$f":"IF(SUM($J2175:AX2175)+AX2175<$J2174,AX2175,$J2174-SUM($J2175:AX2175))","v":0},{"$f":"IF(SUM($J2175:AY2175)+AY2175<$J2174,AY2175,$J2174-SUM($J2175:AY2175))","v":0},{"$f":"IF(SUM($J2175:AZ2175)+AZ2175<$J2174,AZ2175,$J2174-SUM($J2175:AZ2175))","v":0},{"$f":"IF(SUM($J2175:BA2175)+BA2175<$J2174,BA2175,$J2174-SUM($J2175:BA2175))","v":0},{"$f":"IF(SUM($J2175:BB2175)+BB2175<$J2174,BB2175,$J2174-SUM($J2175:BB2175))","v":0},{"$f":"IF(SUM($J2175:BC2175)+BC2175<$J2174,BC2175,$J2174-SUM($J2175:BC2175))","v":0},{"$f":"IF(SUM($J2175:BD2175)+BD2175<$J2174,BD2175,$J2174-SUM($J2175:BD2175))","v":0},{"$f":"IF(SUM($J2175:BE2175)+BE2175<$J2174,BE2175,$J2174-SUM($J2175:BE2175))","v":0},{"$f":"IF(SUM($J2175:BF2175)+BF2175<$J2174,BF2175,$J2174-SUM($J2175:BF2175))","v":0},{"$f":"IF(SUM($J2175:BG2175)+BG2175<$J2174,BG2175,$J2174-SUM($J2175:BG2175))","v":0},{"$f":"IF(SUM($J2175:BH2175)+BH2175<$J2174,BH2175,$J2174-SUM($J2175:BH2175))","v":0},{"$f":"IF(SUM($J2175:BI2175)+BI2175<$J2174,BI2175,$J2174-SUM($J2175:BI2175))","v":0},{"$f":"IF(SUM($J2175:BJ2175)+BJ2175<$J2174,BJ2175,$J2174-SUM($J2175:BJ2175))","v":0},{"$f":"IF(SUM($J2175:BK2175)+BK2175<$J2174,BK2175,$J2174-SUM($J2175:BK2175))","v":0},{"$f":"IF(SUM($J2175:BL2175)+BL2175<$J2174,BL2175,$J2174-SUM($J2175:BL2175))","v":0},{"$f":"IF(SUM($J2175:BM2175)+BM2175<$J2174,BM2175,$J2174-SUM($J2175:BM2175))","v":0},{"$f":"IF(SUM($J2175:BN2175)+BN2175<$J2174,BN2175,$J2174-SUM($J2175:BN2175))","v":0},{"$f":"IF(SUM($J2175:BO2175)+BO2175<$J2174,BO2175,$J2174-SUM($J2175:BO2175))","v":0},{"$f":"IF(SUM($J2175:BP2175)+BP2175<$J2174,BP2175,$J2174-SUM($J2175:BP2175))","v":0},{"$f":"IF(SUM($J2175:BQ2175)+BQ2175<$J2174,BQ2175,$J2174-SUM($J2175:BQ2175))","v":0},{"$f":"IF(SUM($J2175:BR2175)+BR2175<$J2174,BR2175,$J2174-SUM($J2175:BR2175))","v":0},{"$f":"IF(SUM($J2175:BS2175)+BS2175<$J2174,BS2175,$J2174-SUM($J2175:BS2175))","v":0},{"$f":"IF(SUM($J2175:BT2175)+BT2175<$J2174,BT2175,$J2174-SUM($J2175:BT2175))","v":0},{"$f":"IF(SUM($J2175:BU2175)+BU2175<$J2174,BU2175,$J2174-SUM($J2175:BU2175))","v":0},{"$f":"IF(SUM($J2175:BV2175)+BV2175<$J2174,BV2175,$J2174-SUM($J2175:BV2175))","v":0},{"$f":"IF(SUM($J2175:BW2175)+BW2175<$J2174,BW2175,$J2174-SUM($J2175:BW2175))","v":0},{"$f":"IF(SUM($J2175:BX2175)+BX2175<$J2174,BX2175,$J2174-SUM($J2175:BX2175))","v":0},{"$f":"IF(SUM($J2175:BY2175)+BY2175<$J2174,BY2175,$J2174-SUM($J2175:BY2175))","v":0},{"$f":"IF(SUM($J2175:BZ2175)+BZ2175<$J2174,BZ2175,$J2174-SUM($J2175:BZ2175))","v":0},{"$f":"IF(SUM($J2175:CA2175)+CA2175<$J2174,CA2175,$J2174-SUM($J2175:CA2175))","v":0},{"$f":"IF(SUM($J2175:CB2175)+CB2175<$J2174,CB2175,$J2174-SUM($J2175:CB2175))","v":0},{"$f":"IF(SUM($J2175:CC2175)+CC2175<$J2174,CC2175,$J2174-SUM($J2175:CC2175))","v":0},{"$f":"IF(SUM($J2175:CD2175)+CD2175<$J2174,CD2175,$J2174-SUM($J2175:CD2175))","v":0},{"$f":"IF(SUM($J2175:CE2175)+CE2175<$J2174,CE2175,$J2174-SUM($J2175:CE2175))","v":0},{"$f":"IF(SUM($J2175:CF2175)+CF2175<$J2174,CF2175,$J2174-SUM($J2175:CF2175))","v":0},{"$f":"IF(SUM($J2175:CG2175)+CG2175<$J2174,CG2175,$J2174-SUM($J2175:CG2175))","v":0},{"$f":"IF(SUM($J2175:CH2175)+CH2175<$J2174,CH2175,$J2174-SUM($J2175:CH2175))","v":0},{"$f":"IF(SUM($J2175:CI2175)+CI2175<$J2174,CI2175,$J2174-SUM($J2175:CI2175))","v":0},{"$f":"IF(SUM($J2175:CJ2175)+CJ2175<$J2174,CJ2175,$J2174-SUM($J2175:CJ2175))","v":0},{"$f":"IF(SUM($J2175:CK2175)+CK2175<$J2174,CK2175,$J2174-SUM($J2175:CK2175))","v":0},{"$f":"IF(SUM($J2175:CL2175)+CL2175<$J2174,CL2175,$J2174-SUM($J2175:CL2175))","v":0},{"$f":"IF(SUM($J2175:CM2175)+CM2175<$J2174,CM2175,$J2174-SUM($J2175:CM2175))","v":0},{"$f":"IF(SUM($J2175:CN2175)+CN2175<$J2174,CN2175,$J2174-SUM($J2175:CN2175))","v":0},{"$f":"IF(SUM($J2175:CO2175)+CO2175<$J2174,CO2175,$J2174-SUM($J2175:CO2175))","v":0},{"$f":"IF(SUM($J2175:CP2175)+CP2175<$J2174,CP2175,$J2174-SUM($J2175:CP2175))","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2189-J2188","v":4.4713851277240529E-4},{"$f":"K2189-K2188","v":4.9400572232645369E-4},{"$f":"L2189-L2188","v":4.5727196348679516E-4},{"$f":"M2189-M2188","v":4.8427387293068966E-4},{"$f":"N2189-N2188","v":5.0685459592967165E-4},{"$f":"O2189-O2188","v":5.301104922381904E-4},5.540589170849972E-4,5.7871763868304381E-4,6.041048476061418E-4,6.3023916637189271E-4,6.5713965923532328E-4,6.8482584219775762E-4,7.1331769323554881E-4,7.4263566275339541E-4,7.7280068426706188E-4,8.0383418532043133E-4,8.357580986419153E-4,8.685948735453581E-4,9.0236748758067576E-4,9.3709945843958398E-4,9.7281485612188564E-4,-1.0745527731503835E-19,-1.0946469100082957E-19,-1.1151168072254508E-19,-1.1359694915205667E-19,-1.1572121210120012E-19,-1.1788519876749256E-19,-1.2008965198444469E-19,-1.2233532847655379E-19,-1.2462299911906535E-19,-1.2695344920259188E-19,-1.2932747870268035E-19,-1.3174590255442048E-19,-1.3420955093218813E-19,-1.3671926953462004E-19,-1.3927591987491745E-19,-1.4188037957657839E-19,-1.4453354267466042E-19,-1.4723631992267659E-19,-1.4998963910523065E-19,-1.5279444535649847E-19,-1.5565170148466498E-19,-1.5856238830242821E-19,-1.6152750496368362E-19,-1.6454806930650452E-19,-1.6762511820253615E-19,-1.7075970791292358E-19,-1.7395291445089527E-19,-1.77205833951127E-19,-1.8051958304601308E-19,-1.8389529924897352E-19,-1.8733414134492934E-19,-1.9083728978807953E-19,-1.944059471071166E-19,-1.9804133831801969E-19,-2.0174471134456667E-19,-2.0551733744671006E-19,-2.0936051165696353E-19,-2.1327555322494874E-19,-2.1726380607025528E-19,-2.2132663924376902E-19,-2.2546544739762751E-19,-2.2968165126396316E-19,-2.3397669814259925E-19,-2.3835206239786589E-19,-2.4280924596470595E-19,-2.4734977886424594E-19,-2.5197521972900734E-19,-2.566871563379398E-19,{"$f":"CA2189-CA2188","v":-2.6148720616145926E-19},-2.6637701691667861E-19,-2.7135826713302052E-19,-2.7643266672840799E-19,-2.8160195759622923E-19,-2.8686791420327871E-19,-2.9223234419888003E-19,-2.9769708903539912E-19,-3.0326402460036108E-19,-3.0893506186038785E-19,-3.1471214751717712E-19,-3.2059726467574834E-19,{"$f":"CM2189-CM2188","v":-3.2659243352518489E-19},{"$f":"CN2189-CN2188","v":-3.3269971203210585E-19},{"$f":"CO2189-CO2188","v":-3.3892119664710623E-19},{"$f":"CP2189-CP2188","v":-3.4525902302440711E-19},{"$f":"CQ2189-CQ2188","v":-3.517153667549635E-19},null,{"$f":"J2184","v":1.4177964230769226E-2},{"$f":"SUM(J2190:CQ2190)","v":1.4177964230769217E-2},{"$f":"CS2190-CT2190","v":0}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AF$149","v":0}]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2195","v":0},{"$f":"K$6*K2195","v":0},{"$f":"L$6*L2195","v":0},{"$f":"M$6*M2195","v":0},{"$f":"N$6*N2195","v":0},{"$f":"O$6*O2195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2195","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2195","v":0},{"$f":"CN$6*CN2195","v":0},{"$f":"CO$6*CO2195","v":0},{"$f":"CP$6*CP2195","v":0},{"$f":"CQ$6*CQ2195","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23-9,0)","v":41},"  years"]
[]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2227","v":0},{"$f":"K$5*K2227","v":0},{"$f":"L$5*L2227","v":0},{"$f":"M$5*M2227","v":0},{"$f":"N$5*N2227","v":0},{"$f":"O$5*O2227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2227","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2227","v":0},{"$f":"CN$5*CN2227","v":0},{"$f":"CO$5*CO2227","v":0},{"$f":"CP$5*CP2227","v":0},{"$f":"CQ$5*CQ2227","v":0}]
[]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2238","v":0},{"$f":"K$6*K2238","v":0},{"$f":"L$6*L2238","v":0},{"$f":"M$6*M2238","v":0},{"$f":"N$6*N2238","v":0},{"$f":"O$6*O2238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2238","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2238","v":0},{"$f":"CN$6*CN2238","v":0},{"$f":"CO$6*CO2238","v":0},{"$f":"CP$6*CP2238","v":0},{"$f":"CQ$6*CQ2238","v":0}]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AG$147","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2260","v":0},{"$f":"K$5*K2260","v":0},{"$f":"L$5*L2260","v":0},{"$f":"M$5*M2260","v":0},{"$f":"N$5*N2260","v":0},{"$f":"O$5*O2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2260","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2260","v":0},{"$f":"CN$5*CN2260","v":0},{"$f":"CO$5*CO2260","v":0},{"$f":"CP$5*CP2260","v":0},{"$f":"CQ$5*CQ2260","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20-8.75,0)","v":21.25},"  years"]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2277","v":0},{"$f":"J2284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2297","v":0},{"$f":"J2304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2323","v":0},{"$f":"K$5*K2323","v":0},{"$f":"L$5*L2323","v":0},{"$f":"M$5*M2323","v":0},{"$f":"N$5*N2323","v":0},{"$f":"O$5*O2323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2323","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2323","v":0},{"$f":"CN$5*CN2323","v":0},{"$f":"CO$5*CO2323","v":0},{"$f":"CP$5*CP2323","v":0},{"$f":"CQ$5*CQ2323","v":0}]
[]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2333-J2336","v":0},{"$f":"K2333-K2336","v":0},{"$f":"L2333-L2336","v":0},{"$f":"M2333-M2336","v":0},{"$f":"N2333-N2336","v":0},{"$f":"O2333-O2336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2333-CA2336","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2333-CM2336","v":0},{"$f":"CN2333-CN2336","v":0},{"$f":"CO2333-CO2336","v":0},{"$f":"CP2333-CP2336","v":0},{"$f":"CQ2333-CQ2336","v":0}]
[]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2355-J2354","v":3.0236180261248163E-3},{"$f":"K2355-K2354","v":3.3489714722645036E-3},{"$f":"L2355-L2354","v":3.0865196923784959E-3},{"$f":"M2355-M2354","v":3.2715492817096186E-3},{"$f":"N2355-N2354","v":3.4253649338963771E-3},{"$f":"O2355-O2354","v":3.5837892634065999E-3},3.7469408469767711E-3,3.9149410845049464E-3,4.0879142631718964E-3,4.2659876229731494E-3,4.4492914236922802E-3,4.6379590133464295E-3,4.8321268981356934E-3,5.0319348139286979E-3,5.2375257993173517E-3,5.4490462702744581E-3,5.6666460964485982E-3,5.890478679131398E-3,6.1207010309330678E-3,6.3574738572028146E-3,6.6009616392315425E-3,3.3939330852900771E-3,-1.0542781925249045E-18,-1.0739931947251204E-18,-1.0940768674664802E-18,-1.1145361048881033E-18,-1.1353779300495108E-18,-1.1566094973414365E-18,-1.1782380949417214E-18,-1.2002711473171317E-18,-1.2227162177719621E-18,-1.2455810110442978E-18,-1.2688733759508262E-18,-1.2926013080811067E-18,-1.3167729525422234E-18,-1.3413966067547631E-18,-1.366480723301077E-18,-1.3920339128268074E-18,-1.4180649469966686E-18,-1.4445827615055062E-18,-1.4715964591456594E-18,-1.4991153129316833E-18,-1.5271487692835055E-18,-1.555706451269107E-18,-1.5847981619078395E-18,-1.614433887535516E-18,-1.64462380123243E-18,-1.6753782663154764E-18,-1.7067078398955758E-18,-1.738623276501623E-18,-1.7711355317722032E-18,-1.8042557662163434E-18,-1.8379953490445891E-18,-1.8723658620717227E-18,-1.907379103692464E-18,-1.943047092931513E-18,-1.9793820735693321E-18,-2.0163965183450787E-18,-2.0541031332381318E-18,-2.0925148618296849E-18,-2.1316448897458997E-18,-2.1715066491841481E-18,-2.2121138235238915E-18,-2.253480352023788E-18,-2.295620434606633E-18,-2.3385485367337769E-18,-2.3822793943706982E-18,-2.4268280190454302E-18,-2.4722097030015798E-18,{"$f":"CA2355-CA2354","v":-2.518440024447709E-18},-2.5655348529048812E-18,-2.6135103546542027E-18,-2.6623829982862363E-18,-2.7121695603541886E-18,-2.762887131132812E-18,-2.8145531204849958E-18,-2.867185263838065E-18,-2.9208016282718365E-18,-2.9754206187205198E-18,-3.0310609842905937E-18,-3.0877418246968279E-18,{"$f":"CM2355-CM2354","v":-3.1454825968186588E-18},{"$f":"CN2355-CN2354","v":-3.2043031213791679E-18},{"$f":"CO2355-CO2354","v":-3.2642235897489583E-18},{"$f":"CP2355-CP2354","v":-3.3252645708772637E-18},{"$f":"CQ2355-CQ2354","v":-3.3874470183526683E-18},null,{"$f":"J2350","v":9.9423675094339636E-2},{"$f":"SUM(J2356:CQ2356)","v":9.9423675094339581E-2},{"$f":"CS2356-CT2356","v":0}]
[]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2363-J2366","v":1.1145969651224254E-2},{"$f":"K2363-K2366","v":0},{"$f":"L2363-L2366","v":0},{"$f":"M2363-M2366","v":0},{"$f":"N2363-N2366","v":0},{"$f":"O2363-O2366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2363-CA2366","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2363-CM2366","v":0},{"$f":"CN2363-CN2366","v":0},{"$f":"CO2363-CO2366","v":0},{"$f":"CP2363-CP2366","v":0},{"$f":"CQ2363-CQ2366","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2375-J2374","v":0},{"$f":"K2375-K2374","v":0},{"$f":"L2375-L2374","v":0},{"$f":"M2375-M2374","v":0},{"$f":"N2375-N2374","v":0},{"$f":"O2375-O2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2375-CA2374","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2375-CM2374","v":0},{"$f":"CN2375-CN2374","v":0},{"$f":"CO2375-CO2374","v":0},{"$f":"CP2375-CP2374","v":0},{"$f":"CQ2375-CQ2374","v":0},null,{"$f":"J2370","v":0},{"$f":"SUM(J2376:CQ2376)","v":0},{"$f":"CS2376-CT2376","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2389<1,J2390,J2390/G2389)","v":3.9968602509925918E-3},{"$f":"IF(SUM($J2391:J2391)+J2391<$J2390,J2391,$J2390-SUM($J2391:J2391))","v":1.9984301254962963E-3},{"$f":"IF(SUM($J2391:K2391)+K2391<$J2390,K2391,$J2390-SUM($J2391:K2391))","v":0},{"$f":"IF(SUM($J2391:L2391)+L2391<$J2390,L2391,$J2390-SUM($J2391:L2391))","v":0},{"$f":"IF(SUM($J2391:M2391)+M2391<$J2390,M2391,$J2390-SUM($J2391:M2391))","v":0},{"$f":"IF(SUM($J2391:N2391)+N2391<$J2390,N2391,$J2390-SUM($J2391:N2391))","v":0},{"$f":"IF(SUM($J2391:O2391)+O2391<$J2390,O2391,$J2390-SUM($J2391:O2391))","v":0},{"$f":"IF(SUM($J2391:P2391)+P2391<$J2390,P2391,$J2390-SUM($J2391:P2391))","v":0},{"$f":"IF(SUM($J2391:Q2391)+Q2391<$J2390,Q2391,$J2390-SUM($J2391:Q2391))","v":0},{"$f":"IF(SUM($J2391:R2391)+R2391<$J2390,R2391,$J2390-SUM($J2391:R2391))","v":0},{"$f":"IF(SUM($J2391:S2391)+S2391<$J2390,S2391,$J2390-SUM($J2391:S2391))","v":0},{"$f":"IF(SUM($J2391:T2391)+T2391<$J2390,T2391,$J2390-SUM($J2391:T2391))","v":0},{"$f":"IF(SUM($J2391:U2391)+U2391<$J2390,U2391,$J2390-SUM($J2391:U2391))","v":0},{"$f":"IF(SUM($J2391:V2391)+V2391<$J2390,V2391,$J2390-SUM($J2391:V2391))","v":0},{"$f":"IF(SUM($J2391:W2391)+W2391<$J2390,W2391,$J2390-SUM($J2391:W2391))","v":0},{"$f":"IF(SUM($J2391:X2391)+X2391<$J2390,X2391,$J2390-SUM($J2391:X2391))","v":0},{"$f":"IF(SUM($J2391:Y2391)+Y2391<$J2390,Y2391,$J2390-SUM($J2391:Y2391))","v":0},{"$f":"IF(SUM($J2391:Z2391)+Z2391<$J2390,Z2391,$J2390-SUM($J2391:Z2391))","v":0},{"$f":"IF(SUM($J2391:AA2391)+AA2391<$J2390,AA2391,$J2390-SUM($J2391:AA2391))","v":0},{"$f":"IF(SUM($J2391:AB2391)+AB2391<$J2390,AB2391,$J2390-SUM($J2391:AB2391))","v":0},{"$f":"IF(SUM($J2391:AC2391)+AC2391<$J2390,AC2391,$J2390-SUM($J2391:AC2391))","v":0},{"$f":"IF(SUM($J2391:AD2391)+AD2391<$J2390,AD2391,$J2390-SUM($J2391:AD2391))","v":0},{"$f":"IF(SUM($J2391:AE2391)+AE2391<$J2390,AE2391,$J2390-SUM($J2391:AE2391))","v":0},{"$f":"IF(SUM($J2391:AF2391)+AF2391<$J2390,AF2391,$J2390-SUM($J2391:AF2391))","v":0},{"$f":"IF(SUM($J2391:AG2391)+AG2391<$J2390,AG2391,$J2390-SUM($J2391:AG2391))","v":0},{"$f":"IF(SUM($J2391:AH2391)+AH2391<$J2390,AH2391,$J2390-SUM($J2391:AH2391))","v":0},{"$f":"IF(SUM($J2391:AI2391)+AI2391<$J2390,AI2391,$J2390-SUM($J2391:AI2391))","v":0},{"$f":"IF(SUM($J2391:AJ2391)+AJ2391<$J2390,AJ2391,$J2390-SUM($J2391:AJ2391))","v":0},{"$f":"IF(SUM($J2391:AK2391)+AK2391<$J2390,AK2391,$J2390-SUM($J2391:AK2391))","v":0},{"$f":"IF(SUM($J2391:AL2391)+AL2391<$J2390,AL2391,$J2390-SUM($J2391:AL2391))","v":0},{"$f":"IF(SUM($J2391:AM2391)+AM2391<$J2390,AM2391,$J2390-SUM($J2391:AM2391))","v":0},{"$f":"IF(SUM($J2391:AN2391)+AN2391<$J2390,AN2391,$J2390-SUM($J2391:AN2391))","v":0},{"$f":"IF(SUM($J2391:AO2391)+AO2391<$J2390,AO2391,$J2390-SUM($J2391:AO2391))","v":0},{"$f":"IF(SUM($J2391:AP2391)+AP2391<$J2390,AP2391,$J2390-SUM($J2391:AP2391))","v":0},{"$f":"IF(SUM($J2391:AQ2391)+AQ2391<$J2390,AQ2391,$J2390-SUM($J2391:AQ2391))","v":0},{"$f":"IF(SUM($J2391:AR2391)+AR2391<$J2390,AR2391,$J2390-SUM($J2391:AR2391))","v":0},{"$f":"IF(SUM($J2391:AS2391)+AS2391<$J2390,AS2391,$J2390-SUM($J2391:AS2391))","v":0},{"$f":"IF(SUM($J2391:AT2391)+AT2391<$J2390,AT2391,$J2390-SUM($J2391:AT2391))","v":0},{"$f":"IF(SUM($J2391:AU2391)+AU2391<$J2390,AU2391,$J2390-SUM($J2391:AU2391))","v":0},{"$f":"IF(SUM($J2391:AV2391)+AV2391<$J2390,AV2391,$J2390-SUM($J2391:AV2391))","v":0},{"$f":"IF(SUM($J2391:AW2391)+AW2391<$J2390,AW2391,$J2390-SUM($J2391:AW2391))","v":0},{"$f":"IF(SUM($J2391:AX2391)+AX2391<$J2390,AX2391,$J2390-SUM($J2391:AX2391))","v":0},{"$f":"IF(SUM($J2391:AY2391)+AY2391<$J2390,AY2391,$J2390-SUM($J2391:AY2391))","v":0},{"$f":"IF(SUM($J2391:AZ2391)+AZ2391<$J2390,AZ2391,$J2390-SUM($J2391:AZ2391))","v":0},{"$f":"IF(SUM($J2391:BA2391)+BA2391<$J2390,BA2391,$J2390-SUM($J2391:BA2391))","v":0},{"$f":"IF(SUM($J2391:BB2391)+BB2391<$J2390,BB2391,$J2390-SUM($J2391:BB2391))","v":0},{"$f":"IF(SUM($J2391:BC2391)+BC2391<$J2390,BC2391,$J2390-SUM($J2391:BC2391))","v":0},{"$f":"IF(SUM($J2391:BD2391)+BD2391<$J2390,BD2391,$J2390-SUM($J2391:BD2391))","v":0},{"$f":"IF(SUM($J2391:BE2391)+BE2391<$J2390,BE2391,$J2390-SUM($J2391:BE2391))","v":0},{"$f":"IF(SUM($J2391:BF2391)+BF2391<$J2390,BF2391,$J2390-SUM($J2391:BF2391))","v":0},{"$f":"IF(SUM($J2391:BG2391)+BG2391<$J2390,BG2391,$J2390-SUM($J2391:BG2391))","v":0},{"$f":"IF(SUM($J2391:BH2391)+BH2391<$J2390,BH2391,$J2390-SUM($J2391:BH2391))","v":0},{"$f":"IF(SUM($J2391:BI2391)+BI2391<$J2390,BI2391,$J2390-SUM($J2391:BI2391))","v":0},{"$f":"IF(SUM($J2391:BJ2391)+BJ2391<$J2390,BJ2391,$J2390-SUM($J2391:BJ2391))","v":0},{"$f":"IF(SUM($J2391:BK2391)+BK2391<$J2390,BK2391,$J2390-SUM($J2391:BK2391))","v":0},{"$f":"IF(SUM($J2391:BL2391)+BL2391<$J2390,BL2391,$J2390-SUM($J2391:BL2391))","v":0},{"$f":"IF(SUM($J2391:BM2391)+BM2391<$J2390,BM2391,$J2390-SUM($J2391:BM2391))","v":0},{"$f":"IF(SUM($J2391:BN2391)+BN2391<$J2390,BN2391,$J2390-SUM($J2391:BN2391))","v":0},{"$f":"IF(SUM($J2391:BO2391)+BO2391<$J2390,BO2391,$J2390-SUM($J2391:BO2391))","v":0},{"$f":"IF(SUM($J2391:BP2391)+BP2391<$J2390,BP2391,$J2390-SUM($J2391:BP2391))","v":0},{"$f":"IF(SUM($J2391:BQ2391)+BQ2391<$J2390,BQ2391,$J2390-SUM($J2391:BQ2391))","v":0},{"$f":"IF(SUM($J2391:BR2391)+BR2391<$J2390,BR2391,$J2390-SUM($J2391:BR2391))","v":0},{"$f":"IF(SUM($J2391:BS2391)+BS2391<$J2390,BS2391,$J2390-SUM($J2391:BS2391))","v":0},{"$f":"IF(SUM($J2391:BT2391)+BT2391<$J2390,BT2391,$J2390-SUM($J2391:BT2391))","v":0},{"$f":"IF(SUM($J2391:BU2391)+BU2391<$J2390,BU2391,$J2390-SUM($J2391:BU2391))","v":0},{"$f":"IF(SUM($J2391:BV2391)+BV2391<$J2390,BV2391,$J2390-SUM($J2391:BV2391))","v":0},{"$f":"IF(SUM($J2391:BW2391)+BW2391<$J2390,BW2391,$J2390-SUM($J2391:BW2391))","v":0},{"$f":"IF(SUM($J2391:BX2391)+BX2391<$J2390,BX2391,$J2390-SUM($J2391:BX2391))","v":0},{"$f":"IF(SUM($J2391:BY2391)+BY2391<$J2390,BY2391,$J2390-SUM($J2391:BY2391))","v":0},{"$f":"IF(SUM($J2391:BZ2391)+BZ2391<$J2390,BZ2391,$J2390-SUM($J2391:BZ2391))","v":0},{"$f":"IF(SUM($J2391:CA2391)+CA2391<$J2390,CA2391,$J2390-SUM($J2391:CA2391))","v":0},{"$f":"IF(SUM($J2391:CB2391)+CB2391<$J2390,CB2391,$J2390-SUM($J2391:CB2391))","v":0},{"$f":"IF(SUM($J2391:CC2391)+CC2391<$J2390,CC2391,$J2390-SUM($J2391:CC2391))","v":0},{"$f":"IF(SUM($J2391:CD2391)+CD2391<$J2390,CD2391,$J2390-SUM($J2391:CD2391))","v":0},{"$f":"IF(SUM($J2391:CE2391)+CE2391<$J2390,CE2391,$J2390-SUM($J2391:CE2391))","v":0},{"$f":"IF(SUM($J2391:CF2391)+CF2391<$J2390,CF2391,$J2390-SUM($J2391:CF2391))","v":0},{"$f":"IF(SUM($J2391:CG2391)+CG2391<$J2390,CG2391,$J2390-SUM($J2391:CG2391))","v":0},{"$f":"IF(SUM($J2391:CH2391)+CH2391<$J2390,CH2391,$J2390-SUM($J2391:CH2391))","v":0},{"$f":"IF(SUM($J2391:CI2391)+CI2391<$J2390,CI2391,$J2390-SUM($J2391:CI2391))","v":0},{"$f":"IF(SUM($J2391:CJ2391)+CJ2391<$J2390,CJ2391,$J2390-SUM($J2391:CJ2391))","v":0},{"$f":"IF(SUM($J2391:CK2391)+CK2391<$J2390,CK2391,$J2390-SUM($J2391:CK2391))","v":0},{"$f":"IF(SUM($J2391:CL2391)+CL2391<$J2390,CL2391,$J2390-SUM($J2391:CL2391))","v":0},{"$f":"IF(SUM($J2391:CM2391)+CM2391<$J2390,CM2391,$J2390-SUM($J2391:CM2391))","v":0},{"$f":"IF(SUM($J2391:CN2391)+CN2391<$J2390,CN2391,$J2390-SUM($J2391:CN2391))","v":0},{"$f":"IF(SUM($J2391:CO2391)+CO2391<$J2390,CO2391,$J2390-SUM($J2391:CO2391))","v":0},{"$f":"IF(SUM($J2391:CP2391)+CP2391<$J2390,CP2391,$J2390-SUM($J2391:CP2391))","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2391","v":4.064349448476519E-3},{"$f":"K$6*K2391","v":2.0621699231200058E-3},{"$f":"L$6*L2391","v":0},{"$f":"M$6*M2391","v":0},{"$f":"N$6*N2391","v":0},{"$f":"O$6*O2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2391","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2391","v":0},{"$f":"CN$6*CN2391","v":0},{"$f":"CO$6*CO2391","v":0},{"$f":"CP$6*CP2391","v":0},{"$f":"CQ$6*CQ2391","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2402<1,J2403,J2403/G2402)","v":0},{"$f":"IF(SUM($J2404:J2404)+J2404<$J2403,J2404,$J2403-SUM($J2404:J2404))","v":0},{"$f":"IF(SUM($J2404:K2404)+K2404<$J2403,K2404,$J2403-SUM($J2404:K2404))","v":0},{"$f":"IF(SUM($J2404:L2404)+L2404<$J2403,L2404,$J2403-SUM($J2404:L2404))","v":0},{"$f":"IF(SUM($J2404:M2404)+M2404<$J2403,M2404,$J2403-SUM($J2404:M2404))","v":0},{"$f":"IF(SUM($J2404:N2404)+N2404<$J2403,N2404,$J2403-SUM($J2404:N2404))","v":0},{"$f":"IF(SUM($J2404:O2404)+O2404<$J2403,O2404,$J2403-SUM($J2404:O2404))","v":0},{"$f":"IF(SUM($J2404:P2404)+P2404<$J2403,P2404,$J2403-SUM($J2404:P2404))","v":0},{"$f":"IF(SUM($J2404:Q2404)+Q2404<$J2403,Q2404,$J2403-SUM($J2404:Q2404))","v":0},{"$f":"IF(SUM($J2404:R2404)+R2404<$J2403,R2404,$J2403-SUM($J2404:R2404))","v":0},{"$f":"IF(SUM($J2404:S2404)+S2404<$J2403,S2404,$J2403-SUM($J2404:S2404))","v":0},{"$f":"IF(SUM($J2404:T2404)+T2404<$J2403,T2404,$J2403-SUM($J2404:T2404))","v":0},{"$f":"IF(SUM($J2404:U2404)+U2404<$J2403,U2404,$J2403-SUM($J2404:U2404))","v":0},{"$f":"IF(SUM($J2404:V2404)+V2404<$J2403,V2404,$J2403-SUM($J2404:V2404))","v":0},{"$f":"IF(SUM($J2404:W2404)+W2404<$J2403,W2404,$J2403-SUM($J2404:W2404))","v":0},{"$f":"IF(SUM($J2404:X2404)+X2404<$J2403,X2404,$J2403-SUM($J2404:X2404))","v":0},{"$f":"IF(SUM($J2404:Y2404)+Y2404<$J2403,Y2404,$J2403-SUM($J2404:Y2404))","v":0},{"$f":"IF(SUM($J2404:Z2404)+Z2404<$J2403,Z2404,$J2403-SUM($J2404:Z2404))","v":0},{"$f":"IF(SUM($J2404:AA2404)+AA2404<$J2403,AA2404,$J2403-SUM($J2404:AA2404))","v":0},{"$f":"IF(SUM($J2404:AB2404)+AB2404<$J2403,AB2404,$J2403-SUM($J2404:AB2404))","v":0},{"$f":"IF(SUM($J2404:AC2404)+AC2404<$J2403,AC2404,$J2403-SUM($J2404:AC2404))","v":0},{"$f":"IF(SUM($J2404:AD2404)+AD2404<$J2403,AD2404,$J2403-SUM($J2404:AD2404))","v":0},{"$f":"IF(SUM($J2404:AE2404)+AE2404<$J2403,AE2404,$J2403-SUM($J2404:AE2404))","v":0},{"$f":"IF(SUM($J2404:AF2404)+AF2404<$J2403,AF2404,$J2403-SUM($J2404:AF2404))","v":0},{"$f":"IF(SUM($J2404:AG2404)+AG2404<$J2403,AG2404,$J2403-SUM($J2404:AG2404))","v":0},{"$f":"IF(SUM($J2404:AH2404)+AH2404<$J2403,AH2404,$J2403-SUM($J2404:AH2404))","v":0},{"$f":"IF(SUM($J2404:AI2404)+AI2404<$J2403,AI2404,$J2403-SUM($J2404:AI2404))","v":0},{"$f":"IF(SUM($J2404:AJ2404)+AJ2404<$J2403,AJ2404,$J2403-SUM($J2404:AJ2404))","v":0},{"$f":"IF(SUM($J2404:AK2404)+AK2404<$J2403,AK2404,$J2403-SUM($J2404:AK2404))","v":0},{"$f":"IF(SUM($J2404:AL2404)+AL2404<$J2403,AL2404,$J2403-SUM($J2404:AL2404))","v":0},{"$f":"IF(SUM($J2404:AM2404)+AM2404<$J2403,AM2404,$J2403-SUM($J2404:AM2404))","v":0},{"$f":"IF(SUM($J2404:AN2404)+AN2404<$J2403,AN2404,$J2403-SUM($J2404:AN2404))","v":0},{"$f":"IF(SUM($J2404:AO2404)+AO2404<$J2403,AO2404,$J2403-SUM($J2404:AO2404))","v":0},{"$f":"IF(SUM($J2404:AP2404)+AP2404<$J2403,AP2404,$J2403-SUM($J2404:AP2404))","v":0},{"$f":"IF(SUM($J2404:AQ2404)+AQ2404<$J2403,AQ2404,$J2403-SUM($J2404:AQ2404))","v":0},{"$f":"IF(SUM($J2404:AR2404)+AR2404<$J2403,AR2404,$J2403-SUM($J2404:AR2404))","v":0},{"$f":"IF(SUM($J2404:AS2404)+AS2404<$J2403,AS2404,$J2403-SUM($J2404:AS2404))","v":0},{"$f":"IF(SUM($J2404:AT2404)+AT2404<$J2403,AT2404,$J2403-SUM($J2404:AT2404))","v":0},{"$f":"IF(SUM($J2404:AU2404)+AU2404<$J2403,AU2404,$J2403-SUM($J2404:AU2404))","v":0},{"$f":"IF(SUM($J2404:AV2404)+AV2404<$J2403,AV2404,$J2403-SUM($J2404:AV2404))","v":0},{"$f":"IF(SUM($J2404:AW2404)+AW2404<$J2403,AW2404,$J2403-SUM($J2404:AW2404))","v":0},{"$f":"IF(SUM($J2404:AX2404)+AX2404<$J2403,AX2404,$J2403-SUM($J2404:AX2404))","v":0},{"$f":"IF(SUM($J2404:AY2404)+AY2404<$J2403,AY2404,$J2403-SUM($J2404:AY2404))","v":0},{"$f":"IF(SUM($J2404:AZ2404)+AZ2404<$J2403,AZ2404,$J2403-SUM($J2404:AZ2404))","v":0},{"$f":"IF(SUM($J2404:BA2404)+BA2404<$J2403,BA2404,$J2403-SUM($J2404:BA2404))","v":0},{"$f":"IF(SUM($J2404:BB2404)+BB2404<$J2403,BB2404,$J2403-SUM($J2404:BB2404))","v":0},{"$f":"IF(SUM($J2404:BC2404)+BC2404<$J2403,BC2404,$J2403-SUM($J2404:BC2404))","v":0},{"$f":"IF(SUM($J2404:BD2404)+BD2404<$J2403,BD2404,$J2403-SUM($J2404:BD2404))","v":0},{"$f":"IF(SUM($J2404:BE2404)+BE2404<$J2403,BE2404,$J2403-SUM($J2404:BE2404))","v":0},{"$f":"IF(SUM($J2404:BF2404)+BF2404<$J2403,BF2404,$J2403-SUM($J2404:BF2404))","v":0},{"$f":"IF(SUM($J2404:BG2404)+BG2404<$J2403,BG2404,$J2403-SUM($J2404:BG2404))","v":0},{"$f":"IF(SUM($J2404:BH2404)+BH2404<$J2403,BH2404,$J2403-SUM($J2404:BH2404))","v":0},{"$f":"IF(SUM($J2404:BI2404)+BI2404<$J2403,BI2404,$J2403-SUM($J2404:BI2404))","v":0},{"$f":"IF(SUM($J2404:BJ2404)+BJ2404<$J2403,BJ2404,$J2403-SUM($J2404:BJ2404))","v":0},{"$f":"IF(SUM($J2404:BK2404)+BK2404<$J2403,BK2404,$J2403-SUM($J2404:BK2404))","v":0},{"$f":"IF(SUM($J2404:BL2404)+BL2404<$J2403,BL2404,$J2403-SUM($J2404:BL2404))","v":0},{"$f":"IF(SUM($J2404:BM2404)+BM2404<$J2403,BM2404,$J2403-SUM($J2404:BM2404))","v":0},{"$f":"IF(SUM($J2404:BN2404)+BN2404<$J2403,BN2404,$J2403-SUM($J2404:BN2404))","v":0},{"$f":"IF(SUM($J2404:BO2404)+BO2404<$J2403,BO2404,$J2403-SUM($J2404:BO2404))","v":0},{"$f":"IF(SUM($J2404:BP2404)+BP2404<$J2403,BP2404,$J2403-SUM($J2404:BP2404))","v":0},{"$f":"IF(SUM($J2404:BQ2404)+BQ2404<$J2403,BQ2404,$J2403-SUM($J2404:BQ2404))","v":0},{"$f":"IF(SUM($J2404:BR2404)+BR2404<$J2403,BR2404,$J2403-SUM($J2404:BR2404))","v":0},{"$f":"IF(SUM($J2404:BS2404)+BS2404<$J2403,BS2404,$J2403-SUM($J2404:BS2404))","v":0},{"$f":"IF(SUM($J2404:BT2404)+BT2404<$J2403,BT2404,$J2403-SUM($J2404:BT2404))","v":0},{"$f":"IF(SUM($J2404:BU2404)+BU2404<$J2403,BU2404,$J2403-SUM($J2404:BU2404))","v":0},{"$f":"IF(SUM($J2404:BV2404)+BV2404<$J2403,BV2404,$J2403-SUM($J2404:BV2404))","v":0},{"$f":"IF(SUM($J2404:BW2404)+BW2404<$J2403,BW2404,$J2403-SUM($J2404:BW2404))","v":0},{"$f":"IF(SUM($J2404:BX2404)+BX2404<$J2403,BX2404,$J2403-SUM($J2404:BX2404))","v":0},{"$f":"IF(SUM($J2404:BY2404)+BY2404<$J2403,BY2404,$J2403-SUM($J2404:BY2404))","v":0},{"$f":"IF(SUM($J2404:BZ2404)+BZ2404<$J2403,BZ2404,$J2403-SUM($J2404:BZ2404))","v":0},{"$f":"IF(SUM($J2404:CA2404)+CA2404<$J2403,CA2404,$J2403-SUM($J2404:CA2404))","v":0},{"$f":"IF(SUM($J2404:CB2404)+CB2404<$J2403,CB2404,$J2403-SUM($J2404:CB2404))","v":0},{"$f":"IF(SUM($J2404:CC2404)+CC2404<$J2403,CC2404,$J2403-SUM($J2404:CC2404))","v":0},{"$f":"IF(SUM($J2404:CD2404)+CD2404<$J2403,CD2404,$J2403-SUM($J2404:CD2404))","v":0},{"$f":"IF(SUM($J2404:CE2404)+CE2404<$J2403,CE2404,$J2403-SUM($J2404:CE2404))","v":0},{"$f":"IF(SUM($J2404:CF2404)+CF2404<$J2403,CF2404,$J2403-SUM($J2404:CF2404))","v":0},{"$f":"IF(SUM($J2404:CG2404)+CG2404<$J2403,CG2404,$J2403-SUM($J2404:CG2404))","v":0},{"$f":"IF(SUM($J2404:CH2404)+CH2404<$J2403,CH2404,$J2403-SUM($J2404:CH2404))","v":0},{"$f":"IF(SUM($J2404:CI2404)+CI2404<$J2403,CI2404,$J2403-SUM($J2404:CI2404))","v":0},{"$f":"IF(SUM($J2404:CJ2404)+CJ2404<$J2403,CJ2404,$J2403-SUM($J2404:CJ2404))","v":0},{"$f":"IF(SUM($J2404:CK2404)+CK2404<$J2403,CK2404,$J2403-SUM($J2404:CK2404))","v":0},{"$f":"IF(SUM($J2404:CL2404)+CL2404<$J2403,CL2404,$J2403-SUM($J2404:CL2404))","v":0},{"$f":"IF(SUM($J2404:CM2404)+CM2404<$J2403,CM2404,$J2403-SUM($J2404:CM2404))","v":0},{"$f":"IF(SUM($J2404:CN2404)+CN2404<$J2403,CN2404,$J2403-SUM($J2404:CN2404))","v":0},{"$f":"IF(SUM($J2404:CO2404)+CO2404<$J2403,CO2404,$J2403-SUM($J2404:CO2404))","v":0},{"$f":"IF(SUM($J2404:CP2404)+CP2404<$J2403,CP2404,$J2403-SUM($J2404:CP2404))","v":0}]
[]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AI$147","v":0.19398486425563571}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2428-J2427","v":5.7939021585485563E-3},{"$f":"K2428-K2427","v":6.4255839101303881E-3},{"$f":"L2428-L2427","v":5.9089435371479102E-3},{"$f":"M2428-M2427","v":6.2658820041957882E-3},{"$f":"N2428-N2427","v":6.5617212277853994E-3},{"$f":"O2428-O2427","v":6.866433722059217E-3},7.1802478953227316E-3,7.5033975954580346E-3,7.836122233491883E-3,8.1786669098830415E-3,8.5312825435873985E-3,8.8942260039605817E-3,9.2677602455590556E-3,9.6521544459019885E-3,1.0047684146257474E-2,1.045463139551807E-2,1.0873284897231907E-2,1.1303940159857143E-2,1.1746899650308848E-2,1.2202472950868948E-2,1.2670976919531278E-2,9.8186497030299871E-3,-1.102937186026054E-18,-1.1235621114047414E-18,-1.1445727228880102E-18,-1.1659762328060159E-18,-1.1877799883594883E-18,-1.2099914741418107E-18,-1.2326183147082625E-18,-1.255668277193307E-18,-1.2791492739768219E-18,-1.3030693654001883E-18,-1.3274367625331718E-18,-1.352259829992542E-18,-1.3775470888134025E-18,-1.4033072193742131E-18,-1.4295490643765108E-18,-1.4562816318803516E-18,-1.4835140983965142E-18,-1.5112558120365289E-18,-1.5395162957216119E-18,-1.568305250451606E-18,-1.597632558635051E-18,-1.6275082874815267E-18,-1.6579426924574312E-18,-1.6889462208063852E-18,-1.7205295151354644E-18,-1.7527034170684976E-18,-1.7854789709676785E-18,-1.8188674277247743E-18,-1.8528802486232278E-18,-1.8875291092724821E-18,-1.9228259036158775E-18,-1.958782748013494E-18,-1.9954119854013464E-18,-2.0327261895283519E-18,-2.0707381692725316E-18,-2.1094609730379283E-18,-2.1489078932337379E-18,-2.1890924708372086E-18,-2.2300285000418644E-18,-2.2717300329926471E-18,-2.3142113846096097E-18,-2.3574871375018094E-18,-2.4015721469730934E-18,-2.4464815461214903E-18,-2.4922307510339622E-18,-2.5388354660782973E-18,-2.5863116892939616E-18,{"$f":"CA2428-CA2427","v":-2.6346757178837587E-18},-2.6839441538081852E-18,-2.7341339094843983E-18,-2.7852622135917566E-18,-2.8373466169859225E-18,-2.890404998723559E-18,-2.9444555721996899E-18,-2.9995168913998236E-18,-3.0556078572690003E-18,-3.1127477241999307E-18,-3.1709561066424695E-18,-3.2302529858366837E-18,{"$f":"CM2428-CM2427","v":-3.2906587166718296E-18},{"$f":"CN2428-CN2427","v":-3.352194034673593E-18},{"$f":"CO2428-CO2427","v":-3.4148800631219891E-18},{"$f":"CP2428-CP2427","v":-3.4787383203023702E-18},{"$f":"CQ2428-CQ2427","v":-3.5437907268920245E-18},null,{"$f":"J2423","v":0.19398486425563571},{"$f":"SUM(J2429:CQ2429)","v":0.19398486425563566},{"$f":"CS2429-CT2429","v":0}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2432<1,J2433,J2433/G2432)","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:J2434)+J2434<$J2433,J2434,$J2433-SUM($J2434:J2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:K2434)+K2434<$J2433,K2434,$J2433-SUM($J2434:K2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:L2434)+L2434<$J2433,L2434,$J2433-SUM($J2434:L2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:M2434)+M2434<$J2433,M2434,$J2433-SUM($J2434:M2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:N2434)+N2434<$J2433,N2434,$J2433-SUM($J2434:N2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:O2434)+O2434<$J2433,O2434,$J2433-SUM($J2434:O2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:P2434)+P2434<$J2433,P2434,$J2433-SUM($J2434:P2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:Q2434)+Q2434<$J2433,Q2434,$J2433-SUM($J2434:Q2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:R2434)+R2434<$J2433,R2434,$J2433-SUM($J2434:R2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:S2434)+S2434<$J2433,S2434,$J2433-SUM($J2434:S2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:T2434)+T2434<$J2433,T2434,$J2433-SUM($J2434:T2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:U2434)+U2434<$J2433,U2434,$J2433-SUM($J2434:U2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:V2434)+V2434<$J2433,V2434,$J2433-SUM($J2434:V2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:W2434)+W2434<$J2433,W2434,$J2433-SUM($J2434:W2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:X2434)+X2434<$J2433,X2434,$J2433-SUM($J2434:X2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:Y2434)+Y2434<$J2433,Y2434,$J2433-SUM($J2434:Y2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:Z2434)+Z2434<$J2433,Z2434,$J2433-SUM($J2434:Z2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:AA2434)+AA2434<$J2433,AA2434,$J2433-SUM($J2434:AA2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:AB2434)+AB2434<$J2433,AB2434,$J2433-SUM($J2434:AB2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:AC2434)+AC2434<$J2433,AC2434,$J2433-SUM($J2434:AC2434))","v":4.4262310280373841E-3},{"$f":"IF(SUM($J2434:AD2434)+AD2434<$J2433,AD2434,$J2433-SUM($J2434:AD2434))","v":3.3196732710280841E-3},{"$f":"IF(SUM($J2434:AE2434)+AE2434<$J2433,AE2434,$J2433-SUM($J2434:AE2434))","v":0},{"$f":"IF(SUM($J2434:AF2434)+AF2434<$J2433,AF2434,$J2433-SUM($J2434:AF2434))","v":0},{"$f":"IF(SUM($J2434:AG2434)+AG2434<$J2433,AG2434,$J2433-SUM($J2434:AG2434))","v":0},{"$f":"IF(SUM($J2434:AH2434)+AH2434<$J2433,AH2434,$J2433-SUM($J2434:AH2434))","v":0},{"$f":"IF(SUM($J2434:AI2434)+AI2434<$J2433,AI2434,$J2433-SUM($J2434:AI2434))","v":0},{"$f":"IF(SUM($J2434:AJ2434)+AJ2434<$J2433,AJ2434,$J2433-SUM($J2434:AJ2434))","v":0},{"$f":"IF(SUM($J2434:AK2434)+AK2434<$J2433,AK2434,$J2433-SUM($J2434:AK2434))","v":0},{"$f":"IF(SUM($J2434:AL2434)+AL2434<$J2433,AL2434,$J2433-SUM($J2434:AL2434))","v":0},{"$f":"IF(SUM($J2434:AM2434)+AM2434<$J2433,AM2434,$J2433-SUM($J2434:AM2434))","v":0},{"$f":"IF(SUM($J2434:AN2434)+AN2434<$J2433,AN2434,$J2433-SUM($J2434:AN2434))","v":0},{"$f":"IF(SUM($J2434:AO2434)+AO2434<$J2433,AO2434,$J2433-SUM($J2434:AO2434))","v":0},{"$f":"IF(SUM($J2434:AP2434)+AP2434<$J2433,AP2434,$J2433-SUM($J2434:AP2434))","v":0},{"$f":"IF(SUM($J2434:AQ2434)+AQ2434<$J2433,AQ2434,$J2433-SUM($J2434:AQ2434))","v":0},{"$f":"IF(SUM($J2434:AR2434)+AR2434<$J2433,AR2434,$J2433-SUM($J2434:AR2434))","v":0},{"$f":"IF(SUM($J2434:AS2434)+AS2434<$J2433,AS2434,$J2433-SUM($J2434:AS2434))","v":0},{"$f":"IF(SUM($J2434:AT2434)+AT2434<$J2433,AT2434,$J2433-SUM($J2434:AT2434))","v":0},{"$f":"IF(SUM($J2434:AU2434)+AU2434<$J2433,AU2434,$J2433-SUM($J2434:AU2434))","v":0},{"$f":"IF(SUM($J2434:AV2434)+AV2434<$J2433,AV2434,$J2433-SUM($J2434:AV2434))","v":0},{"$f":"IF(SUM($J2434:AW2434)+AW2434<$J2433,AW2434,$J2433-SUM($J2434:AW2434))","v":0},{"$f":"IF(SUM($J2434:AX2434)+AX2434<$J2433,AX2434,$J2433-SUM($J2434:AX2434))","v":0},{"$f":"IF(SUM($J2434:AY2434)+AY2434<$J2433,AY2434,$J2433-SUM($J2434:AY2434))","v":0},{"$f":"IF(SUM($J2434:AZ2434)+AZ2434<$J2433,AZ2434,$J2433-SUM($J2434:AZ2434))","v":0},{"$f":"IF(SUM($J2434:BA2434)+BA2434<$J2433,BA2434,$J2433-SUM($J2434:BA2434))","v":0},{"$f":"IF(SUM($J2434:BB2434)+BB2434<$J2433,BB2434,$J2433-SUM($J2434:BB2434))","v":0},{"$f":"IF(SUM($J2434:BC2434)+BC2434<$J2433,BC2434,$J2433-SUM($J2434:BC2434))","v":0},{"$f":"IF(SUM($J2434:BD2434)+BD2434<$J2433,BD2434,$J2433-SUM($J2434:BD2434))","v":0},{"$f":"IF(SUM($J2434:BE2434)+BE2434<$J2433,BE2434,$J2433-SUM($J2434:BE2434))","v":0},{"$f":"IF(SUM($J2434:BF2434)+BF2434<$J2433,BF2434,$J2433-SUM($J2434:BF2434))","v":0},{"$f":"IF(SUM($J2434:BG2434)+BG2434<$J2433,BG2434,$J2433-SUM($J2434:BG2434))","v":0},{"$f":"IF(SUM($J2434:BH2434)+BH2434<$J2433,BH2434,$J2433-SUM($J2434:BH2434))","v":0},{"$f":"IF(SUM($J2434:BI2434)+BI2434<$J2433,BI2434,$J2433-SUM($J2434:BI2434))","v":0},{"$f":"IF(SUM($J2434:BJ2434)+BJ2434<$J2433,BJ2434,$J2433-SUM($J2434:BJ2434))","v":0},{"$f":"IF(SUM($J2434:BK2434)+BK2434<$J2433,BK2434,$J2433-SUM($J2434:BK2434))","v":0},{"$f":"IF(SUM($J2434:BL2434)+BL2434<$J2433,BL2434,$J2433-SUM($J2434:BL2434))","v":0},{"$f":"IF(SUM($J2434:BM2434)+BM2434<$J2433,BM2434,$J2433-SUM($J2434:BM2434))","v":0},{"$f":"IF(SUM($J2434:BN2434)+BN2434<$J2433,BN2434,$J2433-SUM($J2434:BN2434))","v":0},{"$f":"IF(SUM($J2434:BO2434)+BO2434<$J2433,BO2434,$J2433-SUM($J2434:BO2434))","v":0},{"$f":"IF(SUM($J2434:BP2434)+BP2434<$J2433,BP2434,$J2433-SUM($J2434:BP2434))","v":0},{"$f":"IF(SUM($J2434:BQ2434)+BQ2434<$J2433,BQ2434,$J2433-SUM($J2434:BQ2434))","v":0},{"$f":"IF(SUM($J2434:BR2434)+BR2434<$J2433,BR2434,$J2433-SUM($J2434:BR2434))","v":0},{"$f":"IF(SUM($J2434:BS2434)+BS2434<$J2433,BS2434,$J2433-SUM($J2434:BS2434))","v":0},{"$f":"IF(SUM($J2434:BT2434)+BT2434<$J2433,BT2434,$J2433-SUM($J2434:BT2434))","v":0},{"$f":"IF(SUM($J2434:BU2434)+BU2434<$J2433,BU2434,$J2433-SUM($J2434:BU2434))","v":0},{"$f":"IF(SUM($J2434:BV2434)+BV2434<$J2433,BV2434,$J2433-SUM($J2434:BV2434))","v":0},{"$f":"IF(SUM($J2434:BW2434)+BW2434<$J2433,BW2434,$J2433-SUM($J2434:BW2434))","v":0},{"$f":"IF(SUM($J2434:BX2434)+BX2434<$J2433,BX2434,$J2433-SUM($J2434:BX2434))","v":0},{"$f":"IF(SUM($J2434:BY2434)+BY2434<$J2433,BY2434,$J2433-SUM($J2434:BY2434))","v":0},{"$f":"IF(SUM($J2434:BZ2434)+BZ2434<$J2433,BZ2434,$J2433-SUM($J2434:BZ2434))","v":0},{"$f":"IF(SUM($J2434:CA2434)+CA2434<$J2433,CA2434,$J2433-SUM($J2434:CA2434))","v":0},{"$f":"IF(SUM($J2434:CB2434)+CB2434<$J2433,CB2434,$J2433-SUM($J2434:CB2434))","v":0},{"$f":"IF(SUM($J2434:CC2434)+CC2434<$J2433,CC2434,$J2433-SUM($J2434:CC2434))","v":0},{"$f":"IF(SUM($J2434:CD2434)+CD2434<$J2433,CD2434,$J2433-SUM($J2434:CD2434))","v":0},{"$f":"IF(SUM($J2434:CE2434)+CE2434<$J2433,CE2434,$J2433-SUM($J2434:CE2434))","v":0},{"$f":"IF(SUM($J2434:CF2434)+CF2434<$J2433,CF2434,$J2433-SUM($J2434:CF2434))","v":0},{"$f":"IF(SUM($J2434:CG2434)+CG2434<$J2433,CG2434,$J2433-SUM($J2434:CG2434))","v":0},{"$f":"IF(SUM($J2434:CH2434)+CH2434<$J2433,CH2434,$J2433-SUM($J2434:CH2434))","v":0},{"$f":"IF(SUM($J2434:CI2434)+CI2434<$J2433,CI2434,$J2433-SUM($J2434:CI2434))","v":0},{"$f":"IF(SUM($J2434:CJ2434)+CJ2434<$J2433,CJ2434,$J2433-SUM($J2434:CJ2434))","v":0},{"$f":"IF(SUM($J2434:CK2434)+CK2434<$J2433,CK2434,$J2433-SUM($J2434:CK2434))","v":0},{"$f":"IF(SUM($J2434:CL2434)+CL2434<$J2433,CL2434,$J2433-SUM($J2434:CL2434))","v":0},{"$f":"IF(SUM($J2434:CM2434)+CM2434<$J2433,CM2434,$J2433-SUM($J2434:CM2434))","v":0},{"$f":"IF(SUM($J2434:CN2434)+CN2434<$J2433,CN2434,$J2433-SUM($J2434:CN2434))","v":0},{"$f":"IF(SUM($J2434:CO2434)+CO2434<$J2433,CO2434,$J2433-SUM($J2434:CO2434))","v":0},{"$f":"IF(SUM($J2434:CP2434)+CP2434<$J2433,CP2434,$J2433-SUM($J2434:CP2434))","v":0}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AI$149","v":3.1473574567901078E-2}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2454","v":7.1398347371362417E-4},{"$f":"K$6*K2454","v":7.245219751706518E-4},{"$f":"L$6*L2454","v":7.3835375833300064E-4},{"$f":"M$6*M2454","v":7.5216097361382767E-4},{"$f":"N$6*N2454","v":7.6622638382040618E-4},{"$f":"O$6*O2454","v":7.8055481719784773E-4},5.9636339420958472E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2454","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2454","v":0},{"$f":"CN$6*CN2454","v":0},{"$f":"CO$6*CO2454","v":0},{"$f":"CP$6*CP2454","v":0},{"$f":"CQ$6*CQ2454","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23-8.25,0)","v":41.75},"  years"]
[]
[]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2489","v":0},{"$f":"K$5*K2489","v":0},{"$f":"L$5*L2489","v":0},{"$f":"M$5*M2489","v":0},{"$f":"N$5*N2489","v":0},{"$f":"O$5*O2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2489","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2489","v":0},{"$f":"CN$5*CN2489","v":0},{"$f":"CO$5*CO2489","v":0},{"$f":"CP$5*CP2489","v":0},{"$f":"CQ$5*CQ2489","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2496","v":0},{"$f":"J2503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2501-J2500","v":0},{"$f":"K2501-K2500","v":0},{"$f":"L2501-L2500","v":0},{"$f":"M2501-M2500","v":0},{"$f":"N2501-N2500","v":0},{"$f":"O2501-O2500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2501-CA2500","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2501-CM2500","v":0},{"$f":"CN2501-CN2500","v":0},{"$f":"CO2501-CO2500","v":0},{"$f":"CP2501-CP2500","v":0},{"$f":"CQ2501-CQ2500","v":0},null,{"$f":"J2496","v":0},{"$f":"SUM(J2502:CQ2502)","v":0},{"$f":"CS2502-CT2502","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2509","v":1.5839910898075729E-3},{"$f":"K$5*K2509","v":1.3439924398367283E-3},{"$f":"L$5*L2509","v":1.679990549795904E-3},{"$f":"M$5*M2509","v":1.5931562382522069E-3},{"$f":"N$5*N2509","v":1.5375299304387061E-3},{"$f":"O$5*O2509","v":1.4792660879080258E-3},1.4182855188253232E-3,1.354506991900647E-3,1.2878471878059099E-3,1.2182206494880318E-3,1.1455397313539614E-3,1.069714547302757E-3,9.906529175793806E-4,9.0826031442430369E-4,8.2243980649247838E-4,7.3309200201465187E-4,6.4011499067342232E-4,5.4340428416584628E-4,4.4285275542379837E-4,3.3835057646266781E-4,2.2978515482834693E-4,1.1704106861181918E-4,1.3786714825325676E-18,2.1852651748356777E-19,2.2261296336051048E-19,2.2677582577535203E-19,2.3101653371735111E-19,2.353365428978656E-19,2.3973733625005568E-19,2.442204244379317E-19,2.4878734637492103E-19,2.5343966975213202E-19,2.5817899157649688E-19,2.6300693871897735E-19,2.6792516847302223E-19,2.7293536912346771E-19,2.7803926052607659E-19,2.8323859469791426E-19,2.8853515641876522E-19,2.9393076384379614E-19,2.9942726912767509E-19,3.0502655906036264E-19,3.1073055571479147E-19,3.1654121710665806E-19,3.2246053786655257E-19,3.284905499246571E-19,3.346333232082482E-19,3.4089096635224248E-19,3.4726562742302941E-19,3.5375949465584006E-19,3.6037479720590426E-19,3.671138059136547E-19,3.7397883408424007E-19,3.8097223828161532E-19,3.8809641913748151E-19,3.9535382217535242E-19,4.027469386500315E-19,4.1027830640278707E-19,4.1795051073251916E-19,4.2576618528321729E-19,4.337280129480134E-19,4.4183872679014127E-19,4.5010111098111688E-19,4.5851800175646379E-19,4.670922883893097E-19,4.7582691418218978E-19,4.8472487747739678E-19,4.9378923268622412E-19,5.0302309133745649E-19,{"$f":"CA$5*CA2509","v":5.1242962314546692E-19},5.2201205709828716E-19,5.3177368256602515E-19,5.417178504300098E-19,5.5184797423305096E-19,5.6216753135120906E-19,5.7268006418747656E-19,5.8338918138778234E-19,5.9429855907973381E-19,6.0541194213452481E-19,6.1673314545244055E-19,6.2826605527240118E-19,{"$f":"CM$5*CM2509","v":6.4001463050599504E-19},{"$f":"CN$5*CN2509","v":6.519829040964571E-19},{"$f":"CO$5*CO2509","v":6.6417498440306076E-19},{"$f":"CP$5*CP2509","v":6.7659505661139806E-19},{"$f":"CQ$5*CQ2509","v":6.892473841700312E-19}]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2519","v":1.7303015134459067E-3},{"$f":"K$5*K2519","v":1.4681346174692535E-3},{"$f":"L$5*L2519","v":1.8351682718365601E-3},{"$f":"M$5*M2519","v":1.7403132302584252E-3},{"$f":"N$5*N2519","v":1.6795488198924548E-3},{"$f":"O$5*O2519","v":1.6159032504453081E-3},1.5492900152740097E-3,1.4796203798996567E-3,1.4068033289368616E-3,1.3307455118174109E-3,1.2513511872815969E-3,1.1685221666101159E-3,1.082157755568841E-3,9.9215469503818074E-4,8.9840710029812879E-4,8.0080639893949108E-4,6.9924126737113692E-4,5.9359756589248127E-4,4.8375827229973678E-4,3.6960341399380682E-4,2.5100999855699459E-4,1.2785194276500612E-4,2.9357592745693495E-18,2.9906579730037965E-18,3.0465832770989677E-18,3.1035543843807182E-18,3.1615908513686372E-18,3.220712600289231E-18,3.2809399259146394E-18,3.3422935025292433E-18,3.4047943910265398E-18,3.4684640461387363E-18,3.5333243238015303E-18,3.5993974886566193E-18,3.6667062216944978E-18,3.7352736280401848E-18,3.8051232448845364E-18,3.8762790495638774E-18,3.9487654677907214E-18,4.0226073820384078E-18,4.0978301400825267E-18,4.1744595637020698E-18,4.2525219575432984E-18,4.3320441181493585E-18,4.4130533431587507E-18,4.4955774406758191E-18,4.5796447388164576E-18,4.665284095432325E-18,4.7525249080169095E-18,4.8413971237968257E-18,4.9319312500118264E-18,5.0241583643870482E-18,5.1181101258010856E-18,5.2138187851535667E-18,5.3113171964359378E-18,5.4106388280092904E-18,5.5118177740930643E-18,5.6148887664686044E-18,5.7198871864015673E-18,5.8268490767872764E-18,5.9358111545231985E-18,6.0468108231127818E-18,6.1598861855049919E-18,6.2750760571739352E-18,6.3924199794430878E-18,6.5119582330586732E-18,6.6337318520168704E-18,6.7577826376495862E-18,6.8841531729736329E-18,{"$f":"CA$5*CA2519","v":7.0128868373082397E-18},7.1440278211659046E-18,7.277621141421707E-18,7.4137126567662926E-18,7.5523490834478222E-18,7.6935780113082968E-18,7.8374479201197622E-18,7.9840081962260017E-18,8.1333091494954277E-18,8.2854020305909932E-18,8.4403390485630438E-18,8.598173388771174E-18,{"$f":"CM$5*CM2519","v":8.758959231141195E-18},{"$f":"CN$5*CN2519","v":8.9227517687635343E-18},{"$f":"CO$5*CO2519","v":9.0896072268394133E-18},{"$f":"CP$5*CP2519","v":9.259582881981312E-18},{"$f":"CQ$5*CQ2519","v":9.4327370818743614E-18}]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2526","v":0},{"$f":"J2533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2546","v":0},{"$f":"J2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2555<1,J2556,J2556/G2555)","v":2.7642897527979519E-4},{"$f":"IF(SUM($J2557:J2557)+J2557<$J2556,J2557,$J2556-SUM($J2557:J2557))","v":2.7642897527979519E-4},{"$f":"IF(SUM($J2557:K2557)+K2557<$J2556,K2557,$J2556-SUM($J2557:K2557))","v":0},{"$f":"IF(SUM($J2557:L2557)+L2557<$J2556,L2557,$J2556-SUM($J2557:L2557))","v":0},{"$f":"IF(SUM($J2557:M2557)+M2557<$J2556,M2557,$J2556-SUM($J2557:M2557))","v":0},{"$f":"IF(SUM($J2557:N2557)+N2557<$J2556,N2557,$J2556-SUM($J2557:N2557))","v":0},{"$f":"IF(SUM($J2557:O2557)+O2557<$J2556,O2557,$J2556-SUM($J2557:O2557))","v":0},{"$f":"IF(SUM($J2557:P2557)+P2557<$J2556,P2557,$J2556-SUM($J2557:P2557))","v":0},{"$f":"IF(SUM($J2557:Q2557)+Q2557<$J2556,Q2557,$J2556-SUM($J2557:Q2557))","v":0},{"$f":"IF(SUM($J2557:R2557)+R2557<$J2556,R2557,$J2556-SUM($J2557:R2557))","v":0},{"$f":"IF(SUM($J2557:S2557)+S2557<$J2556,S2557,$J2556-SUM($J2557:S2557))","v":0},{"$f":"IF(SUM($J2557:T2557)+T2557<$J2556,T2557,$J2556-SUM($J2557:T2557))","v":0},{"$f":"IF(SUM($J2557:U2557)+U2557<$J2556,U2557,$J2556-SUM($J2557:U2557))","v":0},{"$f":"IF(SUM($J2557:V2557)+V2557<$J2556,V2557,$J2556-SUM($J2557:V2557))","v":0},{"$f":"IF(SUM($J2557:W2557)+W2557<$J2556,W2557,$J2556-SUM($J2557:W2557))","v":0},{"$f":"IF(SUM($J2557:X2557)+X2557<$J2556,X2557,$J2556-SUM($J2557:X2557))","v":0},{"$f":"IF(SUM($J2557:Y2557)+Y2557<$J2556,Y2557,$J2556-SUM($J2557:Y2557))","v":0},{"$f":"IF(SUM($J2557:Z2557)+Z2557<$J2556,Z2557,$J2556-SUM($J2557:Z2557))","v":0},{"$f":"IF(SUM($J2557:AA2557)+AA2557<$J2556,AA2557,$J2556-SUM($J2557:AA2557))","v":0},{"$f":"IF(SUM($J2557:AB2557)+AB2557<$J2556,AB2557,$J2556-SUM($J2557:AB2557))","v":0},{"$f":"IF(SUM($J2557:AC2557)+AC2557<$J2556,AC2557,$J2556-SUM($J2557:AC2557))","v":0},{"$f":"IF(SUM($J2557:AD2557)+AD2557<$J2556,AD2557,$J2556-SUM($J2557:AD2557))","v":0},{"$f":"IF(SUM($J2557:AE2557)+AE2557<$J2556,AE2557,$J2556-SUM($J2557:AE2557))","v":0},{"$f":"IF(SUM($J2557:AF2557)+AF2557<$J2556,AF2557,$J2556-SUM($J2557:AF2557))","v":0},{"$f":"IF(SUM($J2557:AG2557)+AG2557<$J2556,AG2557,$J2556-SUM($J2557:AG2557))","v":0},{"$f":"IF(SUM($J2557:AH2557)+AH2557<$J2556,AH2557,$J2556-SUM($J2557:AH2557))","v":0},{"$f":"IF(SUM($J2557:AI2557)+AI2557<$J2556,AI2557,$J2556-SUM($J2557:AI2557))","v":0},{"$f":"IF(SUM($J2557:AJ2557)+AJ2557<$J2556,AJ2557,$J2556-SUM($J2557:AJ2557))","v":0},{"$f":"IF(SUM($J2557:AK2557)+AK2557<$J2556,AK2557,$J2556-SUM($J2557:AK2557))","v":0},{"$f":"IF(SUM($J2557:AL2557)+AL2557<$J2556,AL2557,$J2556-SUM($J2557:AL2557))","v":0},{"$f":"IF(SUM($J2557:AM2557)+AM2557<$J2556,AM2557,$J2556-SUM($J2557:AM2557))","v":0},{"$f":"IF(SUM($J2557:AN2557)+AN2557<$J2556,AN2557,$J2556-SUM($J2557:AN2557))","v":0},{"$f":"IF(SUM($J2557:AO2557)+AO2557<$J2556,AO2557,$J2556-SUM($J2557:AO2557))","v":0},{"$f":"IF(SUM($J2557:AP2557)+AP2557<$J2556,AP2557,$J2556-SUM($J2557:AP2557))","v":0},{"$f":"IF(SUM($J2557:AQ2557)+AQ2557<$J2556,AQ2557,$J2556-SUM($J2557:AQ2557))","v":0},{"$f":"IF(SUM($J2557:AR2557)+AR2557<$J2556,AR2557,$J2556-SUM($J2557:AR2557))","v":0},{"$f":"IF(SUM($J2557:AS2557)+AS2557<$J2556,AS2557,$J2556-SUM($J2557:AS2557))","v":0},{"$f":"IF(SUM($J2557:AT2557)+AT2557<$J2556,AT2557,$J2556-SUM($J2557:AT2557))","v":0},{"$f":"IF(SUM($J2557:AU2557)+AU2557<$J2556,AU2557,$J2556-SUM($J2557:AU2557))","v":0},{"$f":"IF(SUM($J2557:AV2557)+AV2557<$J2556,AV2557,$J2556-SUM($J2557:AV2557))","v":0},{"$f":"IF(SUM($J2557:AW2557)+AW2557<$J2556,AW2557,$J2556-SUM($J2557:AW2557))","v":0},{"$f":"IF(SUM($J2557:AX2557)+AX2557<$J2556,AX2557,$J2556-SUM($J2557:AX2557))","v":0},{"$f":"IF(SUM($J2557:AY2557)+AY2557<$J2556,AY2557,$J2556-SUM($J2557:AY2557))","v":0},{"$f":"IF(SUM($J2557:AZ2557)+AZ2557<$J2556,AZ2557,$J2556-SUM($J2557:AZ2557))","v":0},{"$f":"IF(SUM($J2557:BA2557)+BA2557<$J2556,BA2557,$J2556-SUM($J2557:BA2557))","v":0},{"$f":"IF(SUM($J2557:BB2557)+BB2557<$J2556,BB2557,$J2556-SUM($J2557:BB2557))","v":0},{"$f":"IF(SUM($J2557:BC2557)+BC2557<$J2556,BC2557,$J2556-SUM($J2557:BC2557))","v":0},{"$f":"IF(SUM($J2557:BD2557)+BD2557<$J2556,BD2557,$J2556-SUM($J2557:BD2557))","v":0},{"$f":"IF(SUM($J2557:BE2557)+BE2557<$J2556,BE2557,$J2556-SUM($J2557:BE2557))","v":0},{"$f":"IF(SUM($J2557:BF2557)+BF2557<$J2556,BF2557,$J2556-SUM($J2557:BF2557))","v":0},{"$f":"IF(SUM($J2557:BG2557)+BG2557<$J2556,BG2557,$J2556-SUM($J2557:BG2557))","v":0},{"$f":"IF(SUM($J2557:BH2557)+BH2557<$J2556,BH2557,$J2556-SUM($J2557:BH2557))","v":0},{"$f":"IF(SUM($J2557:BI2557)+BI2557<$J2556,BI2557,$J2556-SUM($J2557:BI2557))","v":0},{"$f":"IF(SUM($J2557:BJ2557)+BJ2557<$J2556,BJ2557,$J2556-SUM($J2557:BJ2557))","v":0},{"$f":"IF(SUM($J2557:BK2557)+BK2557<$J2556,BK2557,$J2556-SUM($J2557:BK2557))","v":0},{"$f":"IF(SUM($J2557:BL2557)+BL2557<$J2556,BL2557,$J2556-SUM($J2557:BL2557))","v":0},{"$f":"IF(SUM($J2557:BM2557)+BM2557<$J2556,BM2557,$J2556-SUM($J2557:BM2557))","v":0},{"$f":"IF(SUM($J2557:BN2557)+BN2557<$J2556,BN2557,$J2556-SUM($J2557:BN2557))","v":0},{"$f":"IF(SUM($J2557:BO2557)+BO2557<$J2556,BO2557,$J2556-SUM($J2557:BO2557))","v":0},{"$f":"IF(SUM($J2557:BP2557)+BP2557<$J2556,BP2557,$J2556-SUM($J2557:BP2557))","v":0},{"$f":"IF(SUM($J2557:BQ2557)+BQ2557<$J2556,BQ2557,$J2556-SUM($J2557:BQ2557))","v":0},{"$f":"IF(SUM($J2557:BR2557)+BR2557<$J2556,BR2557,$J2556-SUM($J2557:BR2557))","v":0},{"$f":"IF(SUM($J2557:BS2557)+BS2557<$J2556,BS2557,$J2556-SUM($J2557:BS2557))","v":0},{"$f":"IF(SUM($J2557:BT2557)+BT2557<$J2556,BT2557,$J2556-SUM($J2557:BT2557))","v":0},{"$f":"IF(SUM($J2557:BU2557)+BU2557<$J2556,BU2557,$J2556-SUM($J2557:BU2557))","v":0},{"$f":"IF(SUM($J2557:BV2557)+BV2557<$J2556,BV2557,$J2556-SUM($J2557:BV2557))","v":0},{"$f":"IF(SUM($J2557:BW2557)+BW2557<$J2556,BW2557,$J2556-SUM($J2557:BW2557))","v":0},{"$f":"IF(SUM($J2557:BX2557)+BX2557<$J2556,BX2557,$J2556-SUM($J2557:BX2557))","v":0},{"$f":"IF(SUM($J2557:BY2557)+BY2557<$J2556,BY2557,$J2556-SUM($J2557:BY2557))","v":0},{"$f":"IF(SUM($J2557:BZ2557)+BZ2557<$J2556,BZ2557,$J2556-SUM($J2557:BZ2557))","v":0},{"$f":"IF(SUM($J2557:CA2557)+CA2557<$J2556,CA2557,$J2556-SUM($J2557:CA2557))","v":0},{"$f":"IF(SUM($J2557:CB2557)+CB2557<$J2556,CB2557,$J2556-SUM($J2557:CB2557))","v":0},{"$f":"IF(SUM($J2557:CC2557)+CC2557<$J2556,CC2557,$J2556-SUM($J2557:CC2557))","v":0},{"$f":"IF(SUM($J2557:CD2557)+CD2557<$J2556,CD2557,$J2556-SUM($J2557:CD2557))","v":0},{"$f":"IF(SUM($J2557:CE2557)+CE2557<$J2556,CE2557,$J2556-SUM($J2557:CE2557))","v":0},{"$f":"IF(SUM($J2557:CF2557)+CF2557<$J2556,CF2557,$J2556-SUM($J2557:CF2557))","v":0},{"$f":"IF(SUM($J2557:CG2557)+CG2557<$J2556,CG2557,$J2556-SUM($J2557:CG2557))","v":0},{"$f":"IF(SUM($J2557:CH2557)+CH2557<$J2556,CH2557,$J2556-SUM($J2557:CH2557))","v":0},{"$f":"IF(SUM($J2557:CI2557)+CI2557<$J2556,CI2557,$J2556-SUM($J2557:CI2557))","v":0},{"$f":"IF(SUM($J2557:CJ2557)+CJ2557<$J2556,CJ2557,$J2556-SUM($J2557:CJ2557))","v":0},{"$f":"IF(SUM($J2557:CK2557)+CK2557<$J2556,CK2557,$J2556-SUM($J2557:CK2557))","v":0},{"$f":"IF(SUM($J2557:CL2557)+CL2557<$J2556,CL2557,$J2556-SUM($J2557:CL2557))","v":0},{"$f":"IF(SUM($J2557:CM2557)+CM2557<$J2556,CM2557,$J2556-SUM($J2557:CM2557))","v":0},{"$f":"IF(SUM($J2557:CN2557)+CN2557<$J2556,CN2557,$J2556-SUM($J2557:CN2557))","v":0},{"$f":"IF(SUM($J2557:CO2557)+CO2557<$J2556,CO2557,$J2556-SUM($J2557:CO2557))","v":0},{"$f":"IF(SUM($J2557:CP2557)+CP2557<$J2556,CP2557,$J2556-SUM($J2557:CP2557))","v":0}]
[null,"CAPEX:  Q1 2007",null,null,null,null," Asset life"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AK$145","v":0}]
[]
[]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2592-J2595","v":7.3792453147390434E-3},{"$f":"K2592-K2595","v":7.1357798734886999E-3},{"$f":"L2592-L2595","v":6.9128968725019535E-3},{"$f":"M2592-M2595","v":6.6763411326401954E-3},{"$f":"N2592-N2595","v":6.4285208372002623E-3},{"$f":"O2592-O2595","v":6.1690974129802022E-3},5.8977235632427516E-3,5.6140430598507754E-3,5.3176905306791091E-3,5.0082912421988233E-3,4.6854608771277019E-3,4.3488053070384353E-3,3.9979203598137078E-3,3.6323915818349574E-3,3.2517939947891783E-3,2.8556918469756355E-3,2.4436383589918282E-3,2.0151754636754575E-3,1.5698335401764989E-3,1.1071311420307866E-3,6.2657471910376023E-4,1.2765833327020647E-4,8.0502011307048704E-18,8.2007398918490515E-18,8.3540937278266288E-18,8.5103152805369866E-18,8.6694581762830276E-18,8.8315770441795207E-18,8.9967275349056781E-18,9.1649663398084137E-18,9.3363512103628304E-18,9.5109409779966148E-18,9.688795574285152E-18,9.8699760515242837E-18,1.0054544603687787E-17,1.0242564587776748E-17,1.0434100545568174E-17,1.0629218225770299E-17,1.0827984606592203E-17,1.1030467918735477E-17,1.1236737668815831E-17,1.1446864663222686E-17,1.166092103242495E-17,1.1878980255731297E-17,1.2101117186513472E-17,1.2327408077901273E-17,1.2557930608958027E-17,1.2792763911345543E-17,1.3031988596487705E-17,1.3275686783242025E-17,1.3523942126088651E-17,1.3776839843846509E-17,1.4034466748926438E-17,1.4296911277131362E-17,1.4564263518013719E-17,1.4836615245800575E-17,1.5114059950897045E-17,1.539669287197882E-17,1.5684611028684825E-17,1.5977913254921231E-17,1.6276700232788258E-17,1.6581074527141397E-17,1.689114062079894E-17,1.720700495040788E-17,1.7528775942980506E-17,1.7856564053114242E-17,1.8190481800907477E-17,1.8530643810584447E-17,1.8877166849842375E-17,{"$f":"CA2592-CA2595","v":1.9230169869934426E-17},1.9589774046502199E-17,1.9956102821171788E-17,2.03292819439277E-17,2.0709439516279149E-17,2.1096706035233569E-17,2.1491214438092438E-17,2.1893100148084765E-17,2.2302501120853951E-17,2.271955789181392E-17,2.3144413624390842E-17,2.3577214159166949E-17,{"$f":"CM2592-CM2595","v":2.4018108063943373E-17},{"$f":"CN2592-CN2595","v":2.4467246684739112E-17},{"$f":"CO2592-CO2595","v":2.4924784197743732E-17},{"$f":"CP2592-CP2595","v":2.5390877662241541E-17},{"$f":"CQ2592-CQ2595","v":2.5865687074525457E-17}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2604-J2603","v":9.3194496170198038E-3},{"$f":"K2604-K2603","v":1.0362518959670892E-2},{"$f":"L2604-L2603","v":9.4864770607776816E-3},{"$f":"M2604-M2603","v":1.0068424195021086E-2},{"$f":"N2604-N2603","v":1.0547872818824237E-2},{"$f":"O2604-O2603","v":1.1041731993900867E-2},1.1550373016479352E-2,1.2074176030041323E-2,1.2613530226370382E-2,1.31688340510262E-2,1.3740495413339288E-2,1.4328931901023582E-2,1.4934570999506177E-2,1.5557850316075551E-2,1.61992178089518E-2,1.6859132021384598E-2,1.7538062320886769E-2,1.8236489143713761E-2,1.8954904244701493E-2,1.9693810952577499E-2,2.0453724430862741E-2,2.1235171944483842E-2,5.4334688819847304E-3,-6.1310331811448301E-18,-6.2456835016322381E-18,-6.3624777831127611E-18,-6.4814561176569705E-18,-6.6026593470571561E-18,-6.7261290768471251E-18,-6.851907690584167E-18,-6.9800383643980909E-18,-7.1105650818123345E-18,-7.2435326488422266E-18,-7.3789867093755759E-18,-7.5169737608408989E-18,-7.6575411701686228E-18,-7.800737190050777E-18,-7.946610975504727E-18,-8.0952126007466657E-18,-8.2465930763806275E-18,-8.4008043669089449E-18,-8.5578994085701405E-18,-8.717932127510403E-18,-8.8809574582948475E-18,-9.0470313627649611E-18,-9.2162108492486652E-18,-9.3885539921296168E-18,-9.5641199517824403E-18,-9.7429689948807713E-18,-9.9251625150850412E-18,-1.011076305411713E-17,-1.0299834323229122E-17,-1.0492441225073507E-17,-1.0688649875982381E-17,-1.0888527628663254E-17,-1.1092143095319256E-17,-1.1299566171201725E-17,-1.1510868058603199E-17,-1.1726121291299078E-17,-1.194539975944637E-17,-1.2168778734948018E-17,-1.2396334897291545E-17,-1.2628146359870898E-17,-1.2864292696800483E-17,-1.3104854970230652E-17,-1.3349915758173964E-17,-1.3599559182851818E-17,-1.3853870939571146E-17,-1.4112938326141126E-17,{"$f":"CA2604-CA2603","v":-1.4376850272839965E-17},-1.4645697372942072E-17,-1.491957191381609E-17,-1.5198567908604451E-17,-1.5482781128495353E-17,-1.5772309135598217E-17,-1.6067251316433903E-17,-1.6367708916051216E-17,-1.6673785072781374E-17,-1.6985584853642386E-17,-1.7303215290405497E-17,-1.762678541633608E-17,{"$f":"CM2604-CM2603","v":-1.7956406303621566E-17},{"$f":"CN2604-CN2603","v":-1.8292191101499286E-17},{"$f":"CO2604-CO2603","v":-1.8634255075097322E-17},{"$f":"CP2604-CP2603","v":-1.8982715645001642E-17},{"$f":"CQ2604-CQ2603","v":-1.9337692427563174E-17},null,{"$f":"J2599","v":0.32339921834862395},{"$f":"SUM(J2605:CQ2605)","v":0.32339921834862362},{"$f":"CS2605-CT2605","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2612-J2615","v":6.0500073537340471E-4},{"$f":"K2612-K2615","v":1.227861271053036E-4},{"$f":"L2612-L2615","v":0},{"$f":"M2612-M2615","v":0},{"$f":"N2612-N2615","v":0},{"$f":"O2612-O2615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2612-CA2615","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2612-CM2615","v":0},{"$f":"CN2612-CN2615","v":0},{"$f":"CO2612-CO2615","v":0},{"$f":"CP2612-CP2615","v":0},{"$f":"CQ2612-CQ2615","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2620","v":0},{"$f":"K$6*K2620","v":0},{"$f":"L$6*L2620","v":0},{"$f":"M$6*M2620","v":0},{"$f":"N$6*N2620","v":0},{"$f":"O$6*O2620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2620","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2620","v":0},{"$f":"CN$6*CN2620","v":0},{"$f":"CO$6*CO2620","v":0},{"$f":"CP$6*CP2620","v":0},{"$f":"CQ$6*CQ2620","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2632","v":0},{"$f":"K$5*K2632","v":0},{"$f":"L$5*L2632","v":0},{"$f":"M$5*M2632","v":0},{"$f":"N$5*N2632","v":0},{"$f":"O$5*O2632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2632","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2632","v":0},{"$f":"CN$5*CN2632","v":0},{"$f":"CO$5*CO2632","v":0},{"$f":"CP$5*CP2632","v":0},{"$f":"CQ$5*CQ2632","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2632-J2635","v":0},{"$f":"K2632-K2635","v":0},{"$f":"L2632-L2635","v":0},{"$f":"M2632-M2635","v":0},{"$f":"N2632-N2635","v":0},{"$f":"O2632-O2635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2632-CA2635","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2632-CM2635","v":0},{"$f":"CN2632-CN2635","v":0},{"$f":"CO2632-CO2635","v":0},{"$f":"CP2632-CP2635","v":0},{"$f":"CQ2632-CQ2635","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2640","v":4.5753935340890808E-3},{"$f":"K$6*K2640","v":4.6429270179870743E-3},{"$f":"L$6*L2640","v":1.1828911789007971E-3},{"$f":"M$6*M2640","v":0},{"$f":"N$6*N2640","v":0},{"$f":"O$6*O2640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2640","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2640","v":0},{"$f":"CN$6*CN2640","v":0},{"$f":"CO$6*CO2640","v":0},{"$f":"CP$6*CP2640","v":0},{"$f":"CQ$6*CQ2640","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2651<1,J2652,J2652/G2651)","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:J2653)+J2653<$J2652,J2653,$J2652-SUM($J2653:J2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:K2653)+K2653<$J2652,K2653,$J2652-SUM($J2653:K2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:L2653)+L2653<$J2652,L2653,$J2652-SUM($J2653:L2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:M2653)+M2653<$J2652,M2653,$J2652-SUM($J2653:M2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:N2653)+N2653<$J2652,N2653,$J2652-SUM($J2653:N2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:O2653)+O2653<$J2652,O2653,$J2652-SUM($J2653:O2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:P2653)+P2653<$J2652,P2653,$J2652-SUM($J2653:P2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:Q2653)+Q2653<$J2652,Q2653,$J2652-SUM($J2653:Q2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:R2653)+R2653<$J2652,R2653,$J2652-SUM($J2653:R2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:S2653)+S2653<$J2652,S2653,$J2652-SUM($J2653:S2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:T2653)+T2653<$J2652,T2653,$J2652-SUM($J2653:T2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:U2653)+U2653<$J2652,U2653,$J2652-SUM($J2653:U2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:V2653)+V2653<$J2652,V2653,$J2652-SUM($J2653:V2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:W2653)+W2653<$J2652,W2653,$J2652-SUM($J2653:W2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:X2653)+X2653<$J2652,X2653,$J2652-SUM($J2653:X2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:Y2653)+Y2653<$J2652,Y2653,$J2652-SUM($J2653:Y2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:Z2653)+Z2653<$J2652,Z2653,$J2652-SUM($J2653:Z2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AA2653)+AA2653<$J2652,AA2653,$J2652-SUM($J2653:AA2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AB2653)+AB2653<$J2652,AB2653,$J2652-SUM($J2653:AB2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AC2653)+AC2653<$J2652,AC2653,$J2652-SUM($J2653:AC2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AD2653)+AD2653<$J2652,AD2653,$J2652-SUM($J2653:AD2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AE2653)+AE2653<$J2652,AE2653,$J2652-SUM($J2653:AE2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AF2653)+AF2653<$J2652,AF2653,$J2652-SUM($J2653:AF2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AG2653)+AG2653<$J2652,AG2653,$J2652-SUM($J2653:AG2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AH2653)+AH2653<$J2652,AH2653,$J2652-SUM($J2653:AH2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AI2653)+AI2653<$J2652,AI2653,$J2652-SUM($J2653:AI2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AJ2653)+AJ2653<$J2652,AJ2653,$J2652-SUM($J2653:AJ2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AK2653)+AK2653<$J2652,AK2653,$J2652-SUM($J2653:AK2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AL2653)+AL2653<$J2652,AL2653,$J2652-SUM($J2653:AL2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AM2653)+AM2653<$J2652,AM2653,$J2652-SUM($J2653:AM2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AN2653)+AN2653<$J2652,AN2653,$J2652-SUM($J2653:AN2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AO2653)+AO2653<$J2652,AO2653,$J2652-SUM($J2653:AO2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AP2653)+AP2653<$J2652,AP2653,$J2652-SUM($J2653:AP2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AQ2653)+AQ2653<$J2652,AQ2653,$J2652-SUM($J2653:AQ2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AR2653)+AR2653<$J2652,AR2653,$J2652-SUM($J2653:AR2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AS2653)+AS2653<$J2652,AS2653,$J2652-SUM($J2653:AS2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AT2653)+AT2653<$J2652,AT2653,$J2652-SUM($J2653:AT2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AU2653)+AU2653<$J2652,AU2653,$J2652-SUM($J2653:AU2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AV2653)+AV2653<$J2652,AV2653,$J2652-SUM($J2653:AV2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AW2653)+AW2653<$J2652,AW2653,$J2652-SUM($J2653:AW2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AX2653)+AX2653<$J2652,AX2653,$J2652-SUM($J2653:AX2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AY2653)+AY2653<$J2652,AY2653,$J2652-SUM($J2653:AY2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:AZ2653)+AZ2653<$J2652,AZ2653,$J2652-SUM($J2653:AZ2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BA2653)+BA2653<$J2652,BA2653,$J2652-SUM($J2653:BA2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BB2653)+BB2653<$J2652,BB2653,$J2652-SUM($J2653:BB2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BC2653)+BC2653<$J2652,BC2653,$J2652-SUM($J2653:BC2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BD2653)+BD2653<$J2652,BD2653,$J2652-SUM($J2653:BD2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BE2653)+BE2653<$J2652,BE2653,$J2652-SUM($J2653:BE2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BF2653)+BF2653<$J2652,BF2653,$J2652-SUM($J2653:BF2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BG2653)+BG2653<$J2652,BG2653,$J2652-SUM($J2653:BG2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BH2653)+BH2653<$J2652,BH2653,$J2652-SUM($J2653:BH2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BI2653)+BI2653<$J2652,BI2653,$J2652-SUM($J2653:BI2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BJ2653)+BJ2653<$J2652,BJ2653,$J2652-SUM($J2653:BJ2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BK2653)+BK2653<$J2652,BK2653,$J2652-SUM($J2653:BK2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BL2653)+BL2653<$J2652,BL2653,$J2652-SUM($J2653:BL2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BM2653)+BM2653<$J2652,BM2653,$J2652-SUM($J2653:BM2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BN2653)+BN2653<$J2652,BN2653,$J2652-SUM($J2653:BN2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BO2653)+BO2653<$J2652,BO2653,$J2652-SUM($J2653:BO2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BP2653)+BP2653<$J2652,BP2653,$J2652-SUM($J2653:BP2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BQ2653)+BQ2653<$J2652,BQ2653,$J2652-SUM($J2653:BQ2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BR2653)+BR2653<$J2652,BR2653,$J2652-SUM($J2653:BR2653))","v":4.2402038518518518E-3},{"$f":"IF(SUM($J2653:BS2653)+BS2653<$J2652,BS2653,$J2652-SUM($J2653:BS2653))","v":2.1201019259254883E-3},{"$f":"IF(SUM($J2653:BT2653)+BT2653<$J2652,BT2653,$J2652-SUM($J2653:BT2653))","v":0},{"$f":"IF(SUM($J2653:BU2653)+BU2653<$J2652,BU2653,$J2652-SUM($J2653:BU2653))","v":0},{"$f":"IF(SUM($J2653:BV2653)+BV2653<$J2652,BV2653,$J2652-SUM($J2653:BV2653))","v":0},{"$f":"IF(SUM($J2653:BW2653)+BW2653<$J2652,BW2653,$J2652-SUM($J2653:BW2653))","v":0},{"$f":"IF(SUM($J2653:BX2653)+BX2653<$J2652,BX2653,$J2652-SUM($J2653:BX2653))","v":0},{"$f":"IF(SUM($J2653:BY2653)+BY2653<$J2652,BY2653,$J2652-SUM($J2653:BY2653))","v":0},{"$f":"IF(SUM($J2653:BZ2653)+BZ2653<$J2652,BZ2653,$J2652-SUM($J2653:BZ2653))","v":0},{"$f":"IF(SUM($J2653:CA2653)+CA2653<$J2652,CA2653,$J2652-SUM($J2653:CA2653))","v":0},{"$f":"IF(SUM($J2653:CB2653)+CB2653<$J2652,CB2653,$J2652-SUM($J2653:CB2653))","v":0},{"$f":"IF(SUM($J2653:CC2653)+CC2653<$J2652,CC2653,$J2652-SUM($J2653:CC2653))","v":0},{"$f":"IF(SUM($J2653:CD2653)+CD2653<$J2652,CD2653,$J2652-SUM($J2653:CD2653))","v":0},{"$f":"IF(SUM($J2653:CE2653)+CE2653<$J2652,CE2653,$J2652-SUM($J2653:CE2653))","v":0},{"$f":"IF(SUM($J2653:CF2653)+CF2653<$J2652,CF2653,$J2652-SUM($J2653:CF2653))","v":0},{"$f":"IF(SUM($J2653:CG2653)+CG2653<$J2652,CG2653,$J2652-SUM($J2653:CG2653))","v":0},{"$f":"IF(SUM($J2653:CH2653)+CH2653<$J2652,CH2653,$J2652-SUM($J2653:CH2653))","v":0},{"$f":"IF(SUM($J2653:CI2653)+CI2653<$J2652,CI2653,$J2652-SUM($J2653:CI2653))","v":0},{"$f":"IF(SUM($J2653:CJ2653)+CJ2653<$J2652,CJ2653,$J2652-SUM($J2653:CJ2653))","v":0},{"$f":"IF(SUM($J2653:CK2653)+CK2653<$J2652,CK2653,$J2652-SUM($J2653:CK2653))","v":0},{"$f":"IF(SUM($J2653:CL2653)+CL2653<$J2652,CL2653,$J2652-SUM($J2653:CL2653))","v":0},{"$f":"IF(SUM($J2653:CM2653)+CM2653<$J2652,CM2653,$J2652-SUM($J2653:CM2653))","v":0},{"$f":"IF(SUM($J2653:CN2653)+CN2653<$J2652,CN2653,$J2652-SUM($J2653:CN2653))","v":0},{"$f":"IF(SUM($J2653:CO2653)+CO2653<$J2652,CO2653,$J2652-SUM($J2653:CO2653))","v":0},{"$f":"IF(SUM($J2653:CP2653)+CP2653<$J2652,CP2653,$J2652-SUM($J2653:CP2653))","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2662","v":0},{"$f":"J2669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AL$147","v":8.7087404840304999E-2}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2681<1,J2682,J2682/G2681)","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:J2683)+J2683<$J2682,J2683,$J2682-SUM($J2683:J2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:K2683)+K2683<$J2682,K2683,$J2682-SUM($J2683:K2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:L2683)+L2683<$J2682,L2683,$J2682-SUM($J2683:L2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:M2683)+M2683<$J2682,M2683,$J2682-SUM($J2683:M2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:N2683)+N2683<$J2682,N2683,$J2682-SUM($J2683:N2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:O2683)+O2683<$J2682,O2683,$J2682-SUM($J2683:O2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:P2683)+P2683<$J2682,P2683,$J2682-SUM($J2683:P2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:Q2683)+Q2683<$J2682,Q2683,$J2682-SUM($J2683:Q2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:R2683)+R2683<$J2682,R2683,$J2682-SUM($J2683:R2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:S2683)+S2683<$J2682,S2683,$J2682-SUM($J2683:S2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:T2683)+T2683<$J2682,T2683,$J2682-SUM($J2683:T2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:U2683)+U2683<$J2682,U2683,$J2682-SUM($J2683:U2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:V2683)+V2683<$J2682,V2683,$J2682-SUM($J2683:V2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:W2683)+W2683<$J2682,W2683,$J2682-SUM($J2683:W2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:X2683)+X2683<$J2682,X2683,$J2682-SUM($J2683:X2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:Y2683)+Y2683<$J2682,Y2683,$J2682-SUM($J2683:Y2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:Z2683)+Z2683<$J2682,Z2683,$J2682-SUM($J2683:Z2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:AA2683)+AA2683<$J2682,AA2683,$J2682-SUM($J2683:AA2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:AB2683)+AB2683<$J2682,AB2683,$J2682-SUM($J2683:AB2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:AC2683)+AC2683<$J2682,AC2683,$J2682-SUM($J2683:AC2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:AD2683)+AD2683<$J2682,AD2683,$J2682-SUM($J2683:AD2683))","v":3.0738483636363651E-3},{"$f":"IF(SUM($J2683:AE2683)+AE2683<$J2682,AE2683,$J2682-SUM($J2683:AE2683))","v":1.5369241818181528E-3},{"$f":"IF(SUM($J2683:AF2683)+AF2683<$J2682,AF2683,$J2682-SUM($J2683:AF2683))","v":0},{"$f":"IF(SUM($J2683:AG2683)+AG2683<$J2682,AG2683,$J2682-SUM($J2683:AG2683))","v":0},{"$f":"IF(SUM($J2683:AH2683)+AH2683<$J2682,AH2683,$J2682-SUM($J2683:AH2683))","v":0},{"$f":"IF(SUM($J2683:AI2683)+AI2683<$J2682,AI2683,$J2682-SUM($J2683:AI2683))","v":0},{"$f":"IF(SUM($J2683:AJ2683)+AJ2683<$J2682,AJ2683,$J2682-SUM($J2683:AJ2683))","v":0},{"$f":"IF(SUM($J2683:AK2683)+AK2683<$J2682,AK2683,$J2682-SUM($J2683:AK2683))","v":0},{"$f":"IF(SUM($J2683:AL2683)+AL2683<$J2682,AL2683,$J2682-SUM($J2683:AL2683))","v":0},{"$f":"IF(SUM($J2683:AM2683)+AM2683<$J2682,AM2683,$J2682-SUM($J2683:AM2683))","v":0},{"$f":"IF(SUM($J2683:AN2683)+AN2683<$J2682,AN2683,$J2682-SUM($J2683:AN2683))","v":0},{"$f":"IF(SUM($J2683:AO2683)+AO2683<$J2682,AO2683,$J2682-SUM($J2683:AO2683))","v":0},{"$f":"IF(SUM($J2683:AP2683)+AP2683<$J2682,AP2683,$J2682-SUM($J2683:AP2683))","v":0},{"$f":"IF(SUM($J2683:AQ2683)+AQ2683<$J2682,AQ2683,$J2682-SUM($J2683:AQ2683))","v":0},{"$f":"IF(SUM($J2683:AR2683)+AR2683<$J2682,AR2683,$J2682-SUM($J2683:AR2683))","v":0},{"$f":"IF(SUM($J2683:AS2683)+AS2683<$J2682,AS2683,$J2682-SUM($J2683:AS2683))","v":0},{"$f":"IF(SUM($J2683:AT2683)+AT2683<$J2682,AT2683,$J2682-SUM($J2683:AT2683))","v":0},{"$f":"IF(SUM($J2683:AU2683)+AU2683<$J2682,AU2683,$J2682-SUM($J2683:AU2683))","v":0},{"$f":"IF(SUM($J2683:AV2683)+AV2683<$J2682,AV2683,$J2682-SUM($J2683:AV2683))","v":0},{"$f":"IF(SUM($J2683:AW2683)+AW2683<$J2682,AW2683,$J2682-SUM($J2683:AW2683))","v":0},{"$f":"IF(SUM($J2683:AX2683)+AX2683<$J2682,AX2683,$J2682-SUM($J2683:AX2683))","v":0},{"$f":"IF(SUM($J2683:AY2683)+AY2683<$J2682,AY2683,$J2682-SUM($J2683:AY2683))","v":0},{"$f":"IF(SUM($J2683:AZ2683)+AZ2683<$J2682,AZ2683,$J2682-SUM($J2683:AZ2683))","v":0},{"$f":"IF(SUM($J2683:BA2683)+BA2683<$J2682,BA2683,$J2682-SUM($J2683:BA2683))","v":0},{"$f":"IF(SUM($J2683:BB2683)+BB2683<$J2682,BB2683,$J2682-SUM($J2683:BB2683))","v":0},{"$f":"IF(SUM($J2683:BC2683)+BC2683<$J2682,BC2683,$J2682-SUM($J2683:BC2683))","v":0},{"$f":"IF(SUM($J2683:BD2683)+BD2683<$J2682,BD2683,$J2682-SUM($J2683:BD2683))","v":0},{"$f":"IF(SUM($J2683:BE2683)+BE2683<$J2682,BE2683,$J2682-SUM($J2683:BE2683))","v":0},{"$f":"IF(SUM($J2683:BF2683)+BF2683<$J2682,BF2683,$J2682-SUM($J2683:BF2683))","v":0},{"$f":"IF(SUM($J2683:BG2683)+BG2683<$J2682,BG2683,$J2682-SUM($J2683:BG2683))","v":0},{"$f":"IF(SUM($J2683:BH2683)+BH2683<$J2682,BH2683,$J2682-SUM($J2683:BH2683))","v":0},{"$f":"IF(SUM($J2683:BI2683)+BI2683<$J2682,BI2683,$J2682-SUM($J2683:BI2683))","v":0},{"$f":"IF(SUM($J2683:BJ2683)+BJ2683<$J2682,BJ2683,$J2682-SUM($J2683:BJ2683))","v":0},{"$f":"IF(SUM($J2683:BK2683)+BK2683<$J2682,BK2683,$J2682-SUM($J2683:BK2683))","v":0},{"$f":"IF(SUM($J2683:BL2683)+BL2683<$J2682,BL2683,$J2682-SUM($J2683:BL2683))","v":0},{"$f":"IF(SUM($J2683:BM2683)+BM2683<$J2682,BM2683,$J2682-SUM($J2683:BM2683))","v":0},{"$f":"IF(SUM($J2683:BN2683)+BN2683<$J2682,BN2683,$J2682-SUM($J2683:BN2683))","v":0},{"$f":"IF(SUM($J2683:BO2683)+BO2683<$J2682,BO2683,$J2682-SUM($J2683:BO2683))","v":0},{"$f":"IF(SUM($J2683:BP2683)+BP2683<$J2682,BP2683,$J2682-SUM($J2683:BP2683))","v":0},{"$f":"IF(SUM($J2683:BQ2683)+BQ2683<$J2682,BQ2683,$J2682-SUM($J2683:BQ2683))","v":0},{"$f":"IF(SUM($J2683:BR2683)+BR2683<$J2682,BR2683,$J2682-SUM($J2683:BR2683))","v":0},{"$f":"IF(SUM($J2683:BS2683)+BS2683<$J2682,BS2683,$J2682-SUM($J2683:BS2683))","v":0},{"$f":"IF(SUM($J2683:BT2683)+BT2683<$J2682,BT2683,$J2682-SUM($J2683:BT2683))","v":0},{"$f":"IF(SUM($J2683:BU2683)+BU2683<$J2682,BU2683,$J2682-SUM($J2683:BU2683))","v":0},{"$f":"IF(SUM($J2683:BV2683)+BV2683<$J2682,BV2683,$J2682-SUM($J2683:BV2683))","v":0},{"$f":"IF(SUM($J2683:BW2683)+BW2683<$J2682,BW2683,$J2682-SUM($J2683:BW2683))","v":0},{"$f":"IF(SUM($J2683:BX2683)+BX2683<$J2682,BX2683,$J2682-SUM($J2683:BX2683))","v":0},{"$f":"IF(SUM($J2683:BY2683)+BY2683<$J2682,BY2683,$J2682-SUM($J2683:BY2683))","v":0},{"$f":"IF(SUM($J2683:BZ2683)+BZ2683<$J2682,BZ2683,$J2682-SUM($J2683:BZ2683))","v":0},{"$f":"IF(SUM($J2683:CA2683)+CA2683<$J2682,CA2683,$J2682-SUM($J2683:CA2683))","v":0},{"$f":"IF(SUM($J2683:CB2683)+CB2683<$J2682,CB2683,$J2682-SUM($J2683:CB2683))","v":0},{"$f":"IF(SUM($J2683:CC2683)+CC2683<$J2682,CC2683,$J2682-SUM($J2683:CC2683))","v":0},{"$f":"IF(SUM($J2683:CD2683)+CD2683<$J2682,CD2683,$J2682-SUM($J2683:CD2683))","v":0},{"$f":"IF(SUM($J2683:CE2683)+CE2683<$J2682,CE2683,$J2682-SUM($J2683:CE2683))","v":0},{"$f":"IF(SUM($J2683:CF2683)+CF2683<$J2682,CF2683,$J2682-SUM($J2683:CF2683))","v":0},{"$f":"IF(SUM($J2683:CG2683)+CG2683<$J2682,CG2683,$J2682-SUM($J2683:CG2683))","v":0},{"$f":"IF(SUM($J2683:CH2683)+CH2683<$J2682,CH2683,$J2682-SUM($J2683:CH2683))","v":0},{"$f":"IF(SUM($J2683:CI2683)+CI2683<$J2682,CI2683,$J2682-SUM($J2683:CI2683))","v":0},{"$f":"IF(SUM($J2683:CJ2683)+CJ2683<$J2682,CJ2683,$J2682-SUM($J2683:CJ2683))","v":0},{"$f":"IF(SUM($J2683:CK2683)+CK2683<$J2682,CK2683,$J2682-SUM($J2683:CK2683))","v":0},{"$f":"IF(SUM($J2683:CL2683)+CL2683<$J2682,CL2683,$J2682-SUM($J2683:CL2683))","v":0},{"$f":"IF(SUM($J2683:CM2683)+CM2683<$J2682,CM2683,$J2682-SUM($J2683:CM2683))","v":0},{"$f":"IF(SUM($J2683:CN2683)+CN2683<$J2682,CN2683,$J2682-SUM($J2683:CN2683))","v":0},{"$f":"IF(SUM($J2683:CO2683)+CO2683<$J2682,CO2683,$J2682-SUM($J2683:CO2683))","v":0},{"$f":"IF(SUM($J2683:CP2683)+CP2683<$J2682,CP2683,$J2682-SUM($J2683:CP2683))","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-7.5,0)","v":2.5},"  years"]
[]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2701<1,J2702,J2702/G2701)","v":0},{"$f":"IF(SUM($J2703:J2703)+J2703<$J2702,J2703,$J2702-SUM($J2703:J2703))","v":0},{"$f":"IF(SUM($J2703:K2703)+K2703<$J2702,K2703,$J2702-SUM($J2703:K2703))","v":0},{"$f":"IF(SUM($J2703:L2703)+L2703<$J2702,L2703,$J2702-SUM($J2703:L2703))","v":0},{"$f":"IF(SUM($J2703:M2703)+M2703<$J2702,M2703,$J2702-SUM($J2703:M2703))","v":0},{"$f":"IF(SUM($J2703:N2703)+N2703<$J2702,N2703,$J2702-SUM($J2703:N2703))","v":0},{"$f":"IF(SUM($J2703:O2703)+O2703<$J2702,O2703,$J2702-SUM($J2703:O2703))","v":0},{"$f":"IF(SUM($J2703:P2703)+P2703<$J2702,P2703,$J2702-SUM($J2703:P2703))","v":0},{"$f":"IF(SUM($J2703:Q2703)+Q2703<$J2702,Q2703,$J2702-SUM($J2703:Q2703))","v":0},{"$f":"IF(SUM($J2703:R2703)+R2703<$J2702,R2703,$J2702-SUM($J2703:R2703))","v":0},{"$f":"IF(SUM($J2703:S2703)+S2703<$J2702,S2703,$J2702-SUM($J2703:S2703))","v":0},{"$f":"IF(SUM($J2703:T2703)+T2703<$J2702,T2703,$J2702-SUM($J2703:T2703))","v":0},{"$f":"IF(SUM($J2703:U2703)+U2703<$J2702,U2703,$J2702-SUM($J2703:U2703))","v":0},{"$f":"IF(SUM($J2703:V2703)+V2703<$J2702,V2703,$J2702-SUM($J2703:V2703))","v":0},{"$f":"IF(SUM($J2703:W2703)+W2703<$J2702,W2703,$J2702-SUM($J2703:W2703))","v":0},{"$f":"IF(SUM($J2703:X2703)+X2703<$J2702,X2703,$J2702-SUM($J2703:X2703))","v":0},{"$f":"IF(SUM($J2703:Y2703)+Y2703<$J2702,Y2703,$J2702-SUM($J2703:Y2703))","v":0},{"$f":"IF(SUM($J2703:Z2703)+Z2703<$J2702,Z2703,$J2702-SUM($J2703:Z2703))","v":0},{"$f":"IF(SUM($J2703:AA2703)+AA2703<$J2702,AA2703,$J2702-SUM($J2703:AA2703))","v":0},{"$f":"IF(SUM($J2703:AB2703)+AB2703<$J2702,AB2703,$J2702-SUM($J2703:AB2703))","v":0},{"$f":"IF(SUM($J2703:AC2703)+AC2703<$J2702,AC2703,$J2702-SUM($J2703:AC2703))","v":0},{"$f":"IF(SUM($J2703:AD2703)+AD2703<$J2702,AD2703,$J2702-SUM($J2703:AD2703))","v":0},{"$f":"IF(SUM($J2703:AE2703)+AE2703<$J2702,AE2703,$J2702-SUM($J2703:AE2703))","v":0},{"$f":"IF(SUM($J2703:AF2703)+AF2703<$J2702,AF2703,$J2702-SUM($J2703:AF2703))","v":0},{"$f":"IF(SUM($J2703:AG2703)+AG2703<$J2702,AG2703,$J2702-SUM($J2703:AG2703))","v":0},{"$f":"IF(SUM($J2703:AH2703)+AH2703<$J2702,AH2703,$J2702-SUM($J2703:AH2703))","v":0},{"$f":"IF(SUM($J2703:AI2703)+AI2703<$J2702,AI2703,$J2702-SUM($J2703:AI2703))","v":0},{"$f":"IF(SUM($J2703:AJ2703)+AJ2703<$J2702,AJ2703,$J2702-SUM($J2703:AJ2703))","v":0},{"$f":"IF(SUM($J2703:AK2703)+AK2703<$J2702,AK2703,$J2702-SUM($J2703:AK2703))","v":0},{"$f":"IF(SUM($J2703:AL2703)+AL2703<$J2702,AL2703,$J2702-SUM($J2703:AL2703))","v":0},{"$f":"IF(SUM($J2703:AM2703)+AM2703<$J2702,AM2703,$J2702-SUM($J2703:AM2703))","v":0},{"$f":"IF(SUM($J2703:AN2703)+AN2703<$J2702,AN2703,$J2702-SUM($J2703:AN2703))","v":0},{"$f":"IF(SUM($J2703:AO2703)+AO2703<$J2702,AO2703,$J2702-SUM($J2703:AO2703))","v":0},{"$f":"IF(SUM($J2703:AP2703)+AP2703<$J2702,AP2703,$J2702-SUM($J2703:AP2703))","v":0},{"$f":"IF(SUM($J2703:AQ2703)+AQ2703<$J2702,AQ2703,$J2702-SUM($J2703:AQ2703))","v":0},{"$f":"IF(SUM($J2703:AR2703)+AR2703<$J2702,AR2703,$J2702-SUM($J2703:AR2703))","v":0},{"$f":"IF(SUM($J2703:AS2703)+AS2703<$J2702,AS2703,$J2702-SUM($J2703:AS2703))","v":0},{"$f":"IF(SUM($J2703:AT2703)+AT2703<$J2702,AT2703,$J2702-SUM($J2703:AT2703))","v":0},{"$f":"IF(SUM($J2703:AU2703)+AU2703<$J2702,AU2703,$J2702-SUM($J2703:AU2703))","v":0},{"$f":"IF(SUM($J2703:AV2703)+AV2703<$J2702,AV2703,$J2702-SUM($J2703:AV2703))","v":0},{"$f":"IF(SUM($J2703:AW2703)+AW2703<$J2702,AW2703,$J2702-SUM($J2703:AW2703))","v":0},{"$f":"IF(SUM($J2703:AX2703)+AX2703<$J2702,AX2703,$J2702-SUM($J2703:AX2703))","v":0},{"$f":"IF(SUM($J2703:AY2703)+AY2703<$J2702,AY2703,$J2702-SUM($J2703:AY2703))","v":0},{"$f":"IF(SUM($J2703:AZ2703)+AZ2703<$J2702,AZ2703,$J2702-SUM($J2703:AZ2703))","v":0},{"$f":"IF(SUM($J2703:BA2703)+BA2703<$J2702,BA2703,$J2702-SUM($J2703:BA2703))","v":0},{"$f":"IF(SUM($J2703:BB2703)+BB2703<$J2702,BB2703,$J2702-SUM($J2703:BB2703))","v":0},{"$f":"IF(SUM($J2703:BC2703)+BC2703<$J2702,BC2703,$J2702-SUM($J2703:BC2703))","v":0},{"$f":"IF(SUM($J2703:BD2703)+BD2703<$J2702,BD2703,$J2702-SUM($J2703:BD2703))","v":0},{"$f":"IF(SUM($J2703:BE2703)+BE2703<$J2702,BE2703,$J2702-SUM($J2703:BE2703))","v":0},{"$f":"IF(SUM($J2703:BF2703)+BF2703<$J2702,BF2703,$J2702-SUM($J2703:BF2703))","v":0},{"$f":"IF(SUM($J2703:BG2703)+BG2703<$J2702,BG2703,$J2702-SUM($J2703:BG2703))","v":0},{"$f":"IF(SUM($J2703:BH2703)+BH2703<$J2702,BH2703,$J2702-SUM($J2703:BH2703))","v":0},{"$f":"IF(SUM($J2703:BI2703)+BI2703<$J2702,BI2703,$J2702-SUM($J2703:BI2703))","v":0},{"$f":"IF(SUM($J2703:BJ2703)+BJ2703<$J2702,BJ2703,$J2702-SUM($J2703:BJ2703))","v":0},{"$f":"IF(SUM($J2703:BK2703)+BK2703<$J2702,BK2703,$J2702-SUM($J2703:BK2703))","v":0},{"$f":"IF(SUM($J2703:BL2703)+BL2703<$J2702,BL2703,$J2702-SUM($J2703:BL2703))","v":0},{"$f":"IF(SUM($J2703:BM2703)+BM2703<$J2702,BM2703,$J2702-SUM($J2703:BM2703))","v":0},{"$f":"IF(SUM($J2703:BN2703)+BN2703<$J2702,BN2703,$J2702-SUM($J2703:BN2703))","v":0},{"$f":"IF(SUM($J2703:BO2703)+BO2703<$J2702,BO2703,$J2702-SUM($J2703:BO2703))","v":0},{"$f":"IF(SUM($J2703:BP2703)+BP2703<$J2702,BP2703,$J2702-SUM($J2703:BP2703))","v":0},{"$f":"IF(SUM($J2703:BQ2703)+BQ2703<$J2702,BQ2703,$J2702-SUM($J2703:BQ2703))","v":0},{"$f":"IF(SUM($J2703:BR2703)+BR2703<$J2702,BR2703,$J2702-SUM($J2703:BR2703))","v":0},{"$f":"IF(SUM($J2703:BS2703)+BS2703<$J2702,BS2703,$J2702-SUM($J2703:BS2703))","v":0},{"$f":"IF(SUM($J2703:BT2703)+BT2703<$J2702,BT2703,$J2702-SUM($J2703:BT2703))","v":0},{"$f":"IF(SUM($J2703:BU2703)+BU2703<$J2702,BU2703,$J2702-SUM($J2703:BU2703))","v":0},{"$f":"IF(SUM($J2703:BV2703)+BV2703<$J2702,BV2703,$J2702-SUM($J2703:BV2703))","v":0},{"$f":"IF(SUM($J2703:BW2703)+BW2703<$J2702,BW2703,$J2702-SUM($J2703:BW2703))","v":0},{"$f":"IF(SUM($J2703:BX2703)+BX2703<$J2702,BX2703,$J2702-SUM($J2703:BX2703))","v":0},{"$f":"IF(SUM($J2703:BY2703)+BY2703<$J2702,BY2703,$J2702-SUM($J2703:BY2703))","v":0},{"$f":"IF(SUM($J2703:BZ2703)+BZ2703<$J2702,BZ2703,$J2702-SUM($J2703:BZ2703))","v":0},{"$f":"IF(SUM($J2703:CA2703)+CA2703<$J2702,CA2703,$J2702-SUM($J2703:CA2703))","v":0},{"$f":"IF(SUM($J2703:CB2703)+CB2703<$J2702,CB2703,$J2702-SUM($J2703:CB2703))","v":0},{"$f":"IF(SUM($J2703:CC2703)+CC2703<$J2702,CC2703,$J2702-SUM($J2703:CC2703))","v":0},{"$f":"IF(SUM($J2703:CD2703)+CD2703<$J2702,CD2703,$J2702-SUM($J2703:CD2703))","v":0},{"$f":"IF(SUM($J2703:CE2703)+CE2703<$J2702,CE2703,$J2702-SUM($J2703:CE2703))","v":0},{"$f":"IF(SUM($J2703:CF2703)+CF2703<$J2702,CF2703,$J2702-SUM($J2703:CF2703))","v":0},{"$f":"IF(SUM($J2703:CG2703)+CG2703<$J2702,CG2703,$J2702-SUM($J2703:CG2703))","v":0},{"$f":"IF(SUM($J2703:CH2703)+CH2703<$J2702,CH2703,$J2702-SUM($J2703:CH2703))","v":0},{"$f":"IF(SUM($J2703:CI2703)+CI2703<$J2702,CI2703,$J2702-SUM($J2703:CI2703))","v":0},{"$f":"IF(SUM($J2703:CJ2703)+CJ2703<$J2702,CJ2703,$J2702-SUM($J2703:CJ2703))","v":0},{"$f":"IF(SUM($J2703:CK2703)+CK2703<$J2702,CK2703,$J2702-SUM($J2703:CK2703))","v":0},{"$f":"IF(SUM($J2703:CL2703)+CL2703<$J2702,CL2703,$J2702-SUM($J2703:CL2703))","v":0},{"$f":"IF(SUM($J2703:CM2703)+CM2703<$J2702,CM2703,$J2702-SUM($J2703:CM2703))","v":0},{"$f":"IF(SUM($J2703:CN2703)+CN2703<$J2702,CN2703,$J2702-SUM($J2703:CN2703))","v":0},{"$f":"IF(SUM($J2703:CO2703)+CO2703<$J2702,CO2703,$J2702-SUM($J2703:CO2703))","v":0},{"$f":"IF(SUM($J2703:CP2703)+CP2703<$J2702,CP2703,$J2702-SUM($J2703:CP2703))","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23-7.5,0)","v":42.5},"  years"]
[]
[null,"CAPEX:  Q3 2007",null,null,null,null," Asset life"]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2738","v":0},{"$f":"K$5*K2738","v":0},{"$f":"L$5*L2738","v":0},{"$f":"M$5*M2738","v":0},{"$f":"N$5*N2738","v":0},{"$f":"O$5*O2738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA2738","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM2738","v":0},{"$f":"CN$5*CN2738","v":0},{"$f":"CO$5*CO2738","v":0},{"$f":"CP$5*CP2738","v":0},{"$f":"CQ$5*CQ2738","v":0}]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2745","v":0},{"$f":"J2752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2748-J2751","v":0},{"$f":"K2748-K2751","v":0},{"$f":"L2748-L2751","v":0},{"$f":"M2748-M2751","v":0},{"$f":"N2748-N2751","v":0},{"$f":"O2748-O2751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2748-CA2751","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2748-CM2751","v":0},{"$f":"CN2748-CN2751","v":0},{"$f":"CO2748-CO2751","v":0},{"$f":"CP2748-CP2751","v":0},{"$f":"CQ2748-CQ2751","v":0}]
[]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2766","v":4.7150509609046176E-6},{"$f":"K$6*K2766","v":4.7846458090360509E-6},{"$f":"L$6*L2766","v":4.8759890472085575E-6},{"$f":"M$6*M2766","v":4.9671700423913572E-6},{"$f":"N$6*N2766","v":5.0600561221840746E-6},{"$f":"O$6*O2766","v":5.1546791716689162E-6},5.2510716721791248E-6,5.3492667124488742E-6,5.4492979999716676E-6,5.5511998725711381E-6,5.655007310188218E-6,5.7607559468887375E-6,5.8684820830955565E-6,5.9782226980494436E-6,6.090015462502967E-6,6.2038987516517726E-6,6.3199116583076601E-6,6.4380940063180133E-6,6.5584863642361596E-6,6.6811300592473753E-6,6.8060671913553007E-6,6.9333406478336447E-6,5.2972455884610143E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2766","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2766","v":0},{"$f":"CN$6*CN2766","v":0},{"$f":"CO$6*CO2766","v":0},{"$f":"CP$6*CP2766","v":0},{"$f":"CQ$6*CQ2766","v":0}]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J2775","v":0},{"$f":"J2782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP2782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV2782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2798","v":1.5821693407856377E-4},{"$f":"K$5*K2798","v":1.3734751392395134E-4},{"$f":"L$5*L2798","v":1.7595080095871393E-4},{"$f":"M$5*M2798","v":1.7132813701019613E-4},{"$f":"N$5*N2798","v":1.7014123170883301E-4},{"$f":"O$5*O2798","v":1.6885002441296783E-4},1.6745102927692105E-4,1.6594066655774913E-4,1.6431526032245234E-4,1.625710361022669E-4,1.6070411849286435E-4,1.5871052869925555E-4,1.5658618202417002E-4,1.5432688529865544E-4,1.519283342536146E-4,1.493861108309691E-4,1.4669568043311151E-4,1.438523891092776E-4,1.4085146067744161E-4,1.3768799378030737E-4,1.3435695887393601E-4,1.3085319514752133E-4,1.271714073727901E-4,1.2330616268147279E-4,1.1925188726925601E-4,1.1500286302459425E-4,1.1055322408072295E-4,1.058969532891798E-4,1.0102787861310414E-4,9.5939669438547555E-5,9.0625832801990354E-5,8.5079709532219928E-5,7.9294470304687572E-5,7.3263111606419195E-5,6.6978451609514726E-5,6.0433125951228372E-5,5.3619583418578791E-5,4.6530081535394223E-5,3.9156682049652917E-5,3.1491246318932774E-5,2.3525430591737748E-5,1.5250681182420364E-5,6.658229537370886E-6,3.9231313510301737E-19,3.9964939072944382E-19,4.0712283433608443E-19,4.147360313381692E-19,4.2249159512419298E-19,4.3039218795301541E-19,4.3844052186773676E-19,4.466393596266635E-19,4.5499151565168204E-19,4.6349985699436852E-19,4.7216730432016323E-19,4.8099683291095027E-19,4.899914736863851E-19,4.991543142443205E-19,5.084884999206893E-19,5.1799723486920618E-19,5.2768378316126029E-19,5.3755146990637599E-19,5.4760368239362518E-19,5.5784387125438595E-19,5.6827555164684298E-19,5.7890230446263894E-19,5.8972777755609024E-19,6.0075568699638913E-19,6.1198981834322153E-19,6.2343402794623983E-19,{"$f":"CA$5*CA2798","v":6.3509224426883445E-19},6.4696846923666164E-19,6.5906677961138723E-19,6.7139132839012011E-19,6.8394634623101534E-19,6.9673614290553536E-19,7.0976510877786892E-19,7.2303771631201502E-19,7.3655852160704968E-19,7.5033216596110145E-19,7.6436337746457405E-19,7.7865697262316165E-19,{"$f":"CM$5*CM2798","v":7.9321785801121479E-19},{"$f":"CN$5*CN2798","v":8.0805103195602448E-19},{"$f":"CO$5*CO2798","v":8.2316158625360215E-19},{"$f":"CP$5*CP2798","v":8.3855470791654451E-19},{"$f":"CQ$5*CQ2798","v":8.5423568095458394E-19}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2804<1,J2805,J2805/G2804)","v":2.031678168090234E-2},{"$f":"IF(SUM($J2806:J2806)+J2806<$J2805,J2806,$J2805-SUM($J2806:J2806))","v":2.031678168090234E-2},{"$f":"IF(SUM($J2806:K2806)+K2806<$J2805,K2806,$J2805-SUM($J2806:K2806))","v":1.5237586260676755E-2},{"$f":"IF(SUM($J2806:L2806)+L2806<$J2805,L2806,$J2805-SUM($J2806:L2806))","v":0},{"$f":"IF(SUM($J2806:M2806)+M2806<$J2805,M2806,$J2805-SUM($J2806:M2806))","v":0},{"$f":"IF(SUM($J2806:N2806)+N2806<$J2805,N2806,$J2805-SUM($J2806:N2806))","v":0},{"$f":"IF(SUM($J2806:O2806)+O2806<$J2805,O2806,$J2805-SUM($J2806:O2806))","v":0},{"$f":"IF(SUM($J2806:P2806)+P2806<$J2805,P2806,$J2805-SUM($J2806:P2806))","v":0},{"$f":"IF(SUM($J2806:Q2806)+Q2806<$J2805,Q2806,$J2805-SUM($J2806:Q2806))","v":0},{"$f":"IF(SUM($J2806:R2806)+R2806<$J2805,R2806,$J2805-SUM($J2806:R2806))","v":0},{"$f":"IF(SUM($J2806:S2806)+S2806<$J2805,S2806,$J2805-SUM($J2806:S2806))","v":0},{"$f":"IF(SUM($J2806:T2806)+T2806<$J2805,T2806,$J2805-SUM($J2806:T2806))","v":0},{"$f":"IF(SUM($J2806:U2806)+U2806<$J2805,U2806,$J2805-SUM($J2806:U2806))","v":0},{"$f":"IF(SUM($J2806:V2806)+V2806<$J2805,V2806,$J2805-SUM($J2806:V2806))","v":0},{"$f":"IF(SUM($J2806:W2806)+W2806<$J2805,W2806,$J2805-SUM($J2806:W2806))","v":0},{"$f":"IF(SUM($J2806:X2806)+X2806<$J2805,X2806,$J2805-SUM($J2806:X2806))","v":0},{"$f":"IF(SUM($J2806:Y2806)+Y2806<$J2805,Y2806,$J2805-SUM($J2806:Y2806))","v":0},{"$f":"IF(SUM($J2806:Z2806)+Z2806<$J2805,Z2806,$J2805-SUM($J2806:Z2806))","v":0},{"$f":"IF(SUM($J2806:AA2806)+AA2806<$J2805,AA2806,$J2805-SUM($J2806:AA2806))","v":0},{"$f":"IF(SUM($J2806:AB2806)+AB2806<$J2805,AB2806,$J2805-SUM($J2806:AB2806))","v":0},{"$f":"IF(SUM($J2806:AC2806)+AC2806<$J2805,AC2806,$J2805-SUM($J2806:AC2806))","v":0},{"$f":"IF(SUM($J2806:AD2806)+AD2806<$J2805,AD2806,$J2805-SUM($J2806:AD2806))","v":0},{"$f":"IF(SUM($J2806:AE2806)+AE2806<$J2805,AE2806,$J2805-SUM($J2806:AE2806))","v":0},{"$f":"IF(SUM($J2806:AF2806)+AF2806<$J2805,AF2806,$J2805-SUM($J2806:AF2806))","v":0},{"$f":"IF(SUM($J2806:AG2806)+AG2806<$J2805,AG2806,$J2805-SUM($J2806:AG2806))","v":0},{"$f":"IF(SUM($J2806:AH2806)+AH2806<$J2805,AH2806,$J2805-SUM($J2806:AH2806))","v":0},{"$f":"IF(SUM($J2806:AI2806)+AI2806<$J2805,AI2806,$J2805-SUM($J2806:AI2806))","v":0},{"$f":"IF(SUM($J2806:AJ2806)+AJ2806<$J2805,AJ2806,$J2805-SUM($J2806:AJ2806))","v":0},{"$f":"IF(SUM($J2806:AK2806)+AK2806<$J2805,AK2806,$J2805-SUM($J2806:AK2806))","v":0},{"$f":"IF(SUM($J2806:AL2806)+AL2806<$J2805,AL2806,$J2805-SUM($J2806:AL2806))","v":0},{"$f":"IF(SUM($J2806:AM2806)+AM2806<$J2805,AM2806,$J2805-SUM($J2806:AM2806))","v":0},{"$f":"IF(SUM($J2806:AN2806)+AN2806<$J2805,AN2806,$J2805-SUM($J2806:AN2806))","v":0},{"$f":"IF(SUM($J2806:AO2806)+AO2806<$J2805,AO2806,$J2805-SUM($J2806:AO2806))","v":0},{"$f":"IF(SUM($J2806:AP2806)+AP2806<$J2805,AP2806,$J2805-SUM($J2806:AP2806))","v":0},{"$f":"IF(SUM($J2806:AQ2806)+AQ2806<$J2805,AQ2806,$J2805-SUM($J2806:AQ2806))","v":0},{"$f":"IF(SUM($J2806:AR2806)+AR2806<$J2805,AR2806,$J2805-SUM($J2806:AR2806))","v":0},{"$f":"IF(SUM($J2806:AS2806)+AS2806<$J2805,AS2806,$J2805-SUM($J2806:AS2806))","v":0},{"$f":"IF(SUM($J2806:AT2806)+AT2806<$J2805,AT2806,$J2805-SUM($J2806:AT2806))","v":0},{"$f":"IF(SUM($J2806:AU2806)+AU2806<$J2805,AU2806,$J2805-SUM($J2806:AU2806))","v":0},{"$f":"IF(SUM($J2806:AV2806)+AV2806<$J2805,AV2806,$J2805-SUM($J2806:AV2806))","v":0},{"$f":"IF(SUM($J2806:AW2806)+AW2806<$J2805,AW2806,$J2805-SUM($J2806:AW2806))","v":0},{"$f":"IF(SUM($J2806:AX2806)+AX2806<$J2805,AX2806,$J2805-SUM($J2806:AX2806))","v":0},{"$f":"IF(SUM($J2806:AY2806)+AY2806<$J2805,AY2806,$J2805-SUM($J2806:AY2806))","v":0},{"$f":"IF(SUM($J2806:AZ2806)+AZ2806<$J2805,AZ2806,$J2805-SUM($J2806:AZ2806))","v":0},{"$f":"IF(SUM($J2806:BA2806)+BA2806<$J2805,BA2806,$J2805-SUM($J2806:BA2806))","v":0},{"$f":"IF(SUM($J2806:BB2806)+BB2806<$J2805,BB2806,$J2805-SUM($J2806:BB2806))","v":0},{"$f":"IF(SUM($J2806:BC2806)+BC2806<$J2805,BC2806,$J2805-SUM($J2806:BC2806))","v":0},{"$f":"IF(SUM($J2806:BD2806)+BD2806<$J2805,BD2806,$J2805-SUM($J2806:BD2806))","v":0},{"$f":"IF(SUM($J2806:BE2806)+BE2806<$J2805,BE2806,$J2805-SUM($J2806:BE2806))","v":0},{"$f":"IF(SUM($J2806:BF2806)+BF2806<$J2805,BF2806,$J2805-SUM($J2806:BF2806))","v":0},{"$f":"IF(SUM($J2806:BG2806)+BG2806<$J2805,BG2806,$J2805-SUM($J2806:BG2806))","v":0},{"$f":"IF(SUM($J2806:BH2806)+BH2806<$J2805,BH2806,$J2805-SUM($J2806:BH2806))","v":0},{"$f":"IF(SUM($J2806:BI2806)+BI2806<$J2805,BI2806,$J2805-SUM($J2806:BI2806))","v":0},{"$f":"IF(SUM($J2806:BJ2806)+BJ2806<$J2805,BJ2806,$J2805-SUM($J2806:BJ2806))","v":0},{"$f":"IF(SUM($J2806:BK2806)+BK2806<$J2805,BK2806,$J2805-SUM($J2806:BK2806))","v":0},{"$f":"IF(SUM($J2806:BL2806)+BL2806<$J2805,BL2806,$J2805-SUM($J2806:BL2806))","v":0},{"$f":"IF(SUM($J2806:BM2806)+BM2806<$J2805,BM2806,$J2805-SUM($J2806:BM2806))","v":0},{"$f":"IF(SUM($J2806:BN2806)+BN2806<$J2805,BN2806,$J2805-SUM($J2806:BN2806))","v":0},{"$f":"IF(SUM($J2806:BO2806)+BO2806<$J2805,BO2806,$J2805-SUM($J2806:BO2806))","v":0},{"$f":"IF(SUM($J2806:BP2806)+BP2806<$J2805,BP2806,$J2805-SUM($J2806:BP2806))","v":0},{"$f":"IF(SUM($J2806:BQ2806)+BQ2806<$J2805,BQ2806,$J2805-SUM($J2806:BQ2806))","v":0},{"$f":"IF(SUM($J2806:BR2806)+BR2806<$J2805,BR2806,$J2805-SUM($J2806:BR2806))","v":0},{"$f":"IF(SUM($J2806:BS2806)+BS2806<$J2805,BS2806,$J2805-SUM($J2806:BS2806))","v":0},{"$f":"IF(SUM($J2806:BT2806)+BT2806<$J2805,BT2806,$J2805-SUM($J2806:BT2806))","v":0},{"$f":"IF(SUM($J2806:BU2806)+BU2806<$J2805,BU2806,$J2805-SUM($J2806:BU2806))","v":0},{"$f":"IF(SUM($J2806:BV2806)+BV2806<$J2805,BV2806,$J2805-SUM($J2806:BV2806))","v":0},{"$f":"IF(SUM($J2806:BW2806)+BW2806<$J2805,BW2806,$J2805-SUM($J2806:BW2806))","v":0},{"$f":"IF(SUM($J2806:BX2806)+BX2806<$J2805,BX2806,$J2805-SUM($J2806:BX2806))","v":0},{"$f":"IF(SUM($J2806:BY2806)+BY2806<$J2805,BY2806,$J2805-SUM($J2806:BY2806))","v":0},{"$f":"IF(SUM($J2806:BZ2806)+BZ2806<$J2805,BZ2806,$J2805-SUM($J2806:BZ2806))","v":0},{"$f":"IF(SUM($J2806:CA2806)+CA2806<$J2805,CA2806,$J2805-SUM($J2806:CA2806))","v":0},{"$f":"IF(SUM($J2806:CB2806)+CB2806<$J2805,CB2806,$J2805-SUM($J2806:CB2806))","v":0},{"$f":"IF(SUM($J2806:CC2806)+CC2806<$J2805,CC2806,$J2805-SUM($J2806:CC2806))","v":0},{"$f":"IF(SUM($J2806:CD2806)+CD2806<$J2805,CD2806,$J2805-SUM($J2806:CD2806))","v":0},{"$f":"IF(SUM($J2806:CE2806)+CE2806<$J2805,CE2806,$J2805-SUM($J2806:CE2806))","v":0},{"$f":"IF(SUM($J2806:CF2806)+CF2806<$J2805,CF2806,$J2805-SUM($J2806:CF2806))","v":0},{"$f":"IF(SUM($J2806:CG2806)+CG2806<$J2805,CG2806,$J2805-SUM($J2806:CG2806))","v":0},{"$f":"IF(SUM($J2806:CH2806)+CH2806<$J2805,CH2806,$J2805-SUM($J2806:CH2806))","v":0},{"$f":"IF(SUM($J2806:CI2806)+CI2806<$J2805,CI2806,$J2805-SUM($J2806:CI2806))","v":0},{"$f":"IF(SUM($J2806:CJ2806)+CJ2806<$J2805,CJ2806,$J2805-SUM($J2806:CJ2806))","v":0},{"$f":"IF(SUM($J2806:CK2806)+CK2806<$J2805,CK2806,$J2805-SUM($J2806:CK2806))","v":0},{"$f":"IF(SUM($J2806:CL2806)+CL2806<$J2805,CL2806,$J2805-SUM($J2806:CL2806))","v":0},{"$f":"IF(SUM($J2806:CM2806)+CM2806<$J2805,CM2806,$J2805-SUM($J2806:CM2806))","v":0},{"$f":"IF(SUM($J2806:CN2806)+CN2806<$J2805,CN2806,$J2805-SUM($J2806:CN2806))","v":0},{"$f":"IF(SUM($J2806:CO2806)+CO2806<$J2805,CO2806,$J2805-SUM($J2806:CO2806))","v":0},{"$f":"IF(SUM($J2806:CP2806)+CP2806<$J2805,CP2806,$J2805-SUM($J2806:CP2806))","v":0}]
[null,"CAPEX:  Q4 2007",null,null,null,null," Asset life"]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2817<1,J2818,J2818/G2817)","v":0},{"$f":"IF(SUM($J2819:J2819)+J2819<$J2818,J2819,$J2818-SUM($J2819:J2819))","v":0},{"$f":"IF(SUM($J2819:K2819)+K2819<$J2818,K2819,$J2818-SUM($J2819:K2819))","v":0},{"$f":"IF(SUM($J2819:L2819)+L2819<$J2818,L2819,$J2818-SUM($J2819:L2819))","v":0},{"$f":"IF(SUM($J2819:M2819)+M2819<$J2818,M2819,$J2818-SUM($J2819:M2819))","v":0},{"$f":"IF(SUM($J2819:N2819)+N2819<$J2818,N2819,$J2818-SUM($J2819:N2819))","v":0},{"$f":"IF(SUM($J2819:O2819)+O2819<$J2818,O2819,$J2818-SUM($J2819:O2819))","v":0},{"$f":"IF(SUM($J2819:P2819)+P2819<$J2818,P2819,$J2818-SUM($J2819:P2819))","v":0},{"$f":"IF(SUM($J2819:Q2819)+Q2819<$J2818,Q2819,$J2818-SUM($J2819:Q2819))","v":0},{"$f":"IF(SUM($J2819:R2819)+R2819<$J2818,R2819,$J2818-SUM($J2819:R2819))","v":0},{"$f":"IF(SUM($J2819:S2819)+S2819<$J2818,S2819,$J2818-SUM($J2819:S2819))","v":0},{"$f":"IF(SUM($J2819:T2819)+T2819<$J2818,T2819,$J2818-SUM($J2819:T2819))","v":0},{"$f":"IF(SUM($J2819:U2819)+U2819<$J2818,U2819,$J2818-SUM($J2819:U2819))","v":0},{"$f":"IF(SUM($J2819:V2819)+V2819<$J2818,V2819,$J2818-SUM($J2819:V2819))","v":0},{"$f":"IF(SUM($J2819:W2819)+W2819<$J2818,W2819,$J2818-SUM($J2819:W2819))","v":0},{"$f":"IF(SUM($J2819:X2819)+X2819<$J2818,X2819,$J2818-SUM($J2819:X2819))","v":0},{"$f":"IF(SUM($J2819:Y2819)+Y2819<$J2818,Y2819,$J2818-SUM($J2819:Y2819))","v":0},{"$f":"IF(SUM($J2819:Z2819)+Z2819<$J2818,Z2819,$J2818-SUM($J2819:Z2819))","v":0},{"$f":"IF(SUM($J2819:AA2819)+AA2819<$J2818,AA2819,$J2818-SUM($J2819:AA2819))","v":0},{"$f":"IF(SUM($J2819:AB2819)+AB2819<$J2818,AB2819,$J2818-SUM($J2819:AB2819))","v":0},{"$f":"IF(SUM($J2819:AC2819)+AC2819<$J2818,AC2819,$J2818-SUM($J2819:AC2819))","v":0},{"$f":"IF(SUM($J2819:AD2819)+AD2819<$J2818,AD2819,$J2818-SUM($J2819:AD2819))","v":0},{"$f":"IF(SUM($J2819:AE2819)+AE2819<$J2818,AE2819,$J2818-SUM($J2819:AE2819))","v":0},{"$f":"IF(SUM($J2819:AF2819)+AF2819<$J2818,AF2819,$J2818-SUM($J2819:AF2819))","v":0},{"$f":"IF(SUM($J2819:AG2819)+AG2819<$J2818,AG2819,$J2818-SUM($J2819:AG2819))","v":0},{"$f":"IF(SUM($J2819:AH2819)+AH2819<$J2818,AH2819,$J2818-SUM($J2819:AH2819))","v":0},{"$f":"IF(SUM($J2819:AI2819)+AI2819<$J2818,AI2819,$J2818-SUM($J2819:AI2819))","v":0},{"$f":"IF(SUM($J2819:AJ2819)+AJ2819<$J2818,AJ2819,$J2818-SUM($J2819:AJ2819))","v":0},{"$f":"IF(SUM($J2819:AK2819)+AK2819<$J2818,AK2819,$J2818-SUM($J2819:AK2819))","v":0},{"$f":"IF(SUM($J2819:AL2819)+AL2819<$J2818,AL2819,$J2818-SUM($J2819:AL2819))","v":0},{"$f":"IF(SUM($J2819:AM2819)+AM2819<$J2818,AM2819,$J2818-SUM($J2819:AM2819))","v":0},{"$f":"IF(SUM($J2819:AN2819)+AN2819<$J2818,AN2819,$J2818-SUM($J2819:AN2819))","v":0},{"$f":"IF(SUM($J2819:AO2819)+AO2819<$J2818,AO2819,$J2818-SUM($J2819:AO2819))","v":0},{"$f":"IF(SUM($J2819:AP2819)+AP2819<$J2818,AP2819,$J2818-SUM($J2819:AP2819))","v":0},{"$f":"IF(SUM($J2819:AQ2819)+AQ2819<$J2818,AQ2819,$J2818-SUM($J2819:AQ2819))","v":0},{"$f":"IF(SUM($J2819:AR2819)+AR2819<$J2818,AR2819,$J2818-SUM($J2819:AR2819))","v":0},{"$f":"IF(SUM($J2819:AS2819)+AS2819<$J2818,AS2819,$J2818-SUM($J2819:AS2819))","v":0},{"$f":"IF(SUM($J2819:AT2819)+AT2819<$J2818,AT2819,$J2818-SUM($J2819:AT2819))","v":0},{"$f":"IF(SUM($J2819:AU2819)+AU2819<$J2818,AU2819,$J2818-SUM($J2819:AU2819))","v":0},{"$f":"IF(SUM($J2819:AV2819)+AV2819<$J2818,AV2819,$J2818-SUM($J2819:AV2819))","v":0},{"$f":"IF(SUM($J2819:AW2819)+AW2819<$J2818,AW2819,$J2818-SUM($J2819:AW2819))","v":0},{"$f":"IF(SUM($J2819:AX2819)+AX2819<$J2818,AX2819,$J2818-SUM($J2819:AX2819))","v":0},{"$f":"IF(SUM($J2819:AY2819)+AY2819<$J2818,AY2819,$J2818-SUM($J2819:AY2819))","v":0},{"$f":"IF(SUM($J2819:AZ2819)+AZ2819<$J2818,AZ2819,$J2818-SUM($J2819:AZ2819))","v":0},{"$f":"IF(SUM($J2819:BA2819)+BA2819<$J2818,BA2819,$J2818-SUM($J2819:BA2819))","v":0},{"$f":"IF(SUM($J2819:BB2819)+BB2819<$J2818,BB2819,$J2818-SUM($J2819:BB2819))","v":0},{"$f":"IF(SUM($J2819:BC2819)+BC2819<$J2818,BC2819,$J2818-SUM($J2819:BC2819))","v":0},{"$f":"IF(SUM($J2819:BD2819)+BD2819<$J2818,BD2819,$J2818-SUM($J2819:BD2819))","v":0},{"$f":"IF(SUM($J2819:BE2819)+BE2819<$J2818,BE2819,$J2818-SUM($J2819:BE2819))","v":0},{"$f":"IF(SUM($J2819:BF2819)+BF2819<$J2818,BF2819,$J2818-SUM($J2819:BF2819))","v":0},{"$f":"IF(SUM($J2819:BG2819)+BG2819<$J2818,BG2819,$J2818-SUM($J2819:BG2819))","v":0},{"$f":"IF(SUM($J2819:BH2819)+BH2819<$J2818,BH2819,$J2818-SUM($J2819:BH2819))","v":0},{"$f":"IF(SUM($J2819:BI2819)+BI2819<$J2818,BI2819,$J2818-SUM($J2819:BI2819))","v":0},{"$f":"IF(SUM($J2819:BJ2819)+BJ2819<$J2818,BJ2819,$J2818-SUM($J2819:BJ2819))","v":0},{"$f":"IF(SUM($J2819:BK2819)+BK2819<$J2818,BK2819,$J2818-SUM($J2819:BK2819))","v":0},{"$f":"IF(SUM($J2819:BL2819)+BL2819<$J2818,BL2819,$J2818-SUM($J2819:BL2819))","v":0},{"$f":"IF(SUM($J2819:BM2819)+BM2819<$J2818,BM2819,$J2818-SUM($J2819:BM2819))","v":0},{"$f":"IF(SUM($J2819:BN2819)+BN2819<$J2818,BN2819,$J2818-SUM($J2819:BN2819))","v":0},{"$f":"IF(SUM($J2819:BO2819)+BO2819<$J2818,BO2819,$J2818-SUM($J2819:BO2819))","v":0},{"$f":"IF(SUM($J2819:BP2819)+BP2819<$J2818,BP2819,$J2818-SUM($J2819:BP2819))","v":0},{"$f":"IF(SUM($J2819:BQ2819)+BQ2819<$J2818,BQ2819,$J2818-SUM($J2819:BQ2819))","v":0},{"$f":"IF(SUM($J2819:BR2819)+BR2819<$J2818,BR2819,$J2818-SUM($J2819:BR2819))","v":0},{"$f":"IF(SUM($J2819:BS2819)+BS2819<$J2818,BS2819,$J2818-SUM($J2819:BS2819))","v":0},{"$f":"IF(SUM($J2819:BT2819)+BT2819<$J2818,BT2819,$J2818-SUM($J2819:BT2819))","v":0},{"$f":"IF(SUM($J2819:BU2819)+BU2819<$J2818,BU2819,$J2818-SUM($J2819:BU2819))","v":0},{"$f":"IF(SUM($J2819:BV2819)+BV2819<$J2818,BV2819,$J2818-SUM($J2819:BV2819))","v":0},{"$f":"IF(SUM($J2819:BW2819)+BW2819<$J2818,BW2819,$J2818-SUM($J2819:BW2819))","v":0},{"$f":"IF(SUM($J2819:BX2819)+BX2819<$J2818,BX2819,$J2818-SUM($J2819:BX2819))","v":0},{"$f":"IF(SUM($J2819:BY2819)+BY2819<$J2818,BY2819,$J2818-SUM($J2819:BY2819))","v":0},{"$f":"IF(SUM($J2819:BZ2819)+BZ2819<$J2818,BZ2819,$J2818-SUM($J2819:BZ2819))","v":0},{"$f":"IF(SUM($J2819:CA2819)+CA2819<$J2818,CA2819,$J2818-SUM($J2819:CA2819))","v":0},{"$f":"IF(SUM($J2819:CB2819)+CB2819<$J2818,CB2819,$J2818-SUM($J2819:CB2819))","v":0},{"$f":"IF(SUM($J2819:CC2819)+CC2819<$J2818,CC2819,$J2818-SUM($J2819:CC2819))","v":0},{"$f":"IF(SUM($J2819:CD2819)+CD2819<$J2818,CD2819,$J2818-SUM($J2819:CD2819))","v":0},{"$f":"IF(SUM($J2819:CE2819)+CE2819<$J2818,CE2819,$J2818-SUM($J2819:CE2819))","v":0},{"$f":"IF(SUM($J2819:CF2819)+CF2819<$J2818,CF2819,$J2818-SUM($J2819:CF2819))","v":0},{"$f":"IF(SUM($J2819:CG2819)+CG2819<$J2818,CG2819,$J2818-SUM($J2819:CG2819))","v":0},{"$f":"IF(SUM($J2819:CH2819)+CH2819<$J2818,CH2819,$J2818-SUM($J2819:CH2819))","v":0},{"$f":"IF(SUM($J2819:CI2819)+CI2819<$J2818,CI2819,$J2818-SUM($J2819:CI2819))","v":0},{"$f":"IF(SUM($J2819:CJ2819)+CJ2819<$J2818,CJ2819,$J2818-SUM($J2819:CJ2819))","v":0},{"$f":"IF(SUM($J2819:CK2819)+CK2819<$J2818,CK2819,$J2818-SUM($J2819:CK2819))","v":0},{"$f":"IF(SUM($J2819:CL2819)+CL2819<$J2818,CL2819,$J2818-SUM($J2819:CL2819))","v":0},{"$f":"IF(SUM($J2819:CM2819)+CM2819<$J2818,CM2819,$J2818-SUM($J2819:CM2819))","v":0},{"$f":"IF(SUM($J2819:CN2819)+CN2819<$J2818,CN2819,$J2818-SUM($J2819:CN2819))","v":0},{"$f":"IF(SUM($J2819:CO2819)+CO2819<$J2818,CO2819,$J2818-SUM($J2819:CO2819))","v":0},{"$f":"IF(SUM($J2819:CP2819)+CP2819<$J2818,CP2819,$J2818-SUM($J2819:CP2819))","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2833-J2832","v":0},{"$f":"K2833-K2832","v":0},{"$f":"L2833-L2832","v":0},{"$f":"M2833-M2832","v":0},{"$f":"N2833-N2832","v":0},{"$f":"O2833-O2832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2833-CA2832","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2833-CM2832","v":0},{"$f":"CN2833-CN2832","v":0},{"$f":"CO2833-CO2832","v":0},{"$f":"CP2833-CP2832","v":0},{"$f":"CQ2833-CQ2832","v":0},null,{"$f":"J2828","v":0},{"$f":"SUM(J2834:CQ2834)","v":0},{"$f":"CS2834-CT2834","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19-7,0)","v":23},"  years"]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2841-J2844","v":0},{"$f":"K2841-K2844","v":0},{"$f":"L2841-L2844","v":0},{"$f":"M2841-M2844","v":0},{"$f":"N2841-N2844","v":0},{"$f":"O2841-O2844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2841-CA2844","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2841-CM2844","v":0},{"$f":"CN2841-CN2844","v":0},{"$f":"CO2841-CO2844","v":0},{"$f":"CP2841-CP2844","v":0},{"$f":"CQ2841-CQ2844","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2853-J2852","v":0},{"$f":"K2853-K2852","v":0},{"$f":"L2853-L2852","v":0},{"$f":"M2853-M2852","v":0},{"$f":"N2853-N2852","v":0},{"$f":"O2853-O2852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2853-CA2852","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2853-CM2852","v":0},{"$f":"CN2853-CN2852","v":0},{"$f":"CO2853-CO2852","v":0},{"$f":"CP2853-CP2852","v":0},{"$f":"CQ2853-CQ2852","v":0},null,{"$f":"J2848","v":0},{"$f":"SUM(J2854:CQ2854)","v":0},{"$f":"CS2854-CT2854","v":0}]
[]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J2869","v":0},{"$f":"K$6*K2869","v":0},{"$f":"L$6*L2869","v":0},{"$f":"M$6*M2869","v":0},{"$f":"N$6*N2869","v":0},{"$f":"O$6*O2869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA2869","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM2869","v":0},{"$f":"CN$6*CN2869","v":0},{"$f":"CO$6*CO2869","v":0},{"$f":"CP$6*CP2869","v":0},{"$f":"CQ$6*CQ2869","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2881","v":2.5125351782364019E-5},{"$f":"K$5*K2881","v":2.1814258911819916E-5},{"$f":"L$5*L2881","v":2.7949519230769162E-5},{"$f":"M$5*M2881","v":2.7219390791119447E-5},{"$f":"N$5*N2881","v":2.7035183563940548E-5},{"$f":"O$5*O2881","v":2.6834568637699411E-5},2.6616996779876376E-5,2.6381903954263849E-5,2.6128710959369452E-5,2.5856823058472245E-5,2.5565629601146097E-5,2.5254503636060637E-5,2.4922801514865756E-5,2.456986248696169E-5,2.4195008284952281E-5,2.3797542700574651E-5,2.3376751150894134E-5,2.2931900234548603E-5,2.246223727782179E-5,2.1966989870320378E-5,2.1445365390024731E-5,2.0896550517478271E-5,2.0319710738875343E-5,1.9713989837802204E-5,1.9078509375380653E-5,1.8412368158558153E-5,1.7714641696283014E-5,1.6984381643297425E-5,1.6220615231275397E-5,1.5422344687026902E-5,1.4588546637483286E-5,1.3718171501173134E-5,1.2810142865891322E-5,1.1863356852257725E-5,1.0876681462855457E-5,9.8489559166318779E-6,8.7789899682387915E-6,7.6655632119813169E-6,6.507424370037819E-6,5.3032905646060374E-6,4.0518465736231488E-6,2.751744069699963E-6,1.4016008419017195E-6,1.0365379344776105E-19,1.0559211938523419E-19,1.0756669201773806E-19,1.0957818915846976E-19,1.1162730129573314E-19,1.1371473182996334E-19,1.1584119731518366E-19,1.1800742770497758E-19,1.2021416660306068E-19,1.2246217151853791E-19,1.2475221412593458E-19,1.2708508053008954E-19,1.2946157153600221E-19,1.3188250292372545E-19,1.3434870572839912E-19,1.3686102652552018E-19,1.3942032772154741E-19,1.4202748784994034E-19,1.4468340187273424E-19,1.4738898148775434E-19,1.5014515544157536E-19,1.529528698483328E-19,1.5581308851449663E-19,1.587267932697177E-19,1.6169498430386144E-19,1.6471868051034365E-19,{"$f":"CA$5*CA2881","v":1.6779891983588706E-19},1.7093675963681816E-19,1.7413327704202667E-19,1.7738956932271254E-19,1.8070675426904728E-19,1.8408597057387847E-19,1.8752837822360999E-19,1.9103515889639151E-19,1.9460751636775402E-19,1.98246676923831E-19,2.0195388978230665E-19,2.0573042752123579E-19,{"$f":"CM$5*CM2881","v":2.0957758651588288E-19},{"$f":"CN$5*CN2881","v":2.1349668738372989E-19},{"$f":"CO$5*CO2881","v":2.1748907543780562E-19},{"$f":"CP$5*CP2881","v":2.2155612114849259E-19},{"$f":"CQ$5*CQ2881","v":2.2569922061396939E-19}]
[]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AO$145","v":0}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G2900<1,J2901,J2901/G2900)","v":0},{"$f":"IF(SUM($J2902:J2902)+J2902<$J2901,J2902,$J2901-SUM($J2902:J2902))","v":0},{"$f":"IF(SUM($J2902:K2902)+K2902<$J2901,K2902,$J2901-SUM($J2902:K2902))","v":0},{"$f":"IF(SUM($J2902:L2902)+L2902<$J2901,L2902,$J2901-SUM($J2902:L2902))","v":0},{"$f":"IF(SUM($J2902:M2902)+M2902<$J2901,M2902,$J2901-SUM($J2902:M2902))","v":0},{"$f":"IF(SUM($J2902:N2902)+N2902<$J2901,N2902,$J2901-SUM($J2902:N2902))","v":0},{"$f":"IF(SUM($J2902:O2902)+O2902<$J2901,O2902,$J2901-SUM($J2902:O2902))","v":0},{"$f":"IF(SUM($J2902:P2902)+P2902<$J2901,P2902,$J2901-SUM($J2902:P2902))","v":0},{"$f":"IF(SUM($J2902:Q2902)+Q2902<$J2901,Q2902,$J2901-SUM($J2902:Q2902))","v":0},{"$f":"IF(SUM($J2902:R2902)+R2902<$J2901,R2902,$J2901-SUM($J2902:R2902))","v":0},{"$f":"IF(SUM($J2902:S2902)+S2902<$J2901,S2902,$J2901-SUM($J2902:S2902))","v":0},{"$f":"IF(SUM($J2902:T2902)+T2902<$J2901,T2902,$J2901-SUM($J2902:T2902))","v":0},{"$f":"IF(SUM($J2902:U2902)+U2902<$J2901,U2902,$J2901-SUM($J2902:U2902))","v":0},{"$f":"IF(SUM($J2902:V2902)+V2902<$J2901,V2902,$J2901-SUM($J2902:V2902))","v":0},{"$f":"IF(SUM($J2902:W2902)+W2902<$J2901,W2902,$J2901-SUM($J2902:W2902))","v":0},{"$f":"IF(SUM($J2902:X2902)+X2902<$J2901,X2902,$J2901-SUM($J2902:X2902))","v":0},{"$f":"IF(SUM($J2902:Y2902)+Y2902<$J2901,Y2902,$J2901-SUM($J2902:Y2902))","v":0},{"$f":"IF(SUM($J2902:Z2902)+Z2902<$J2901,Z2902,$J2901-SUM($J2902:Z2902))","v":0},{"$f":"IF(SUM($J2902:AA2902)+AA2902<$J2901,AA2902,$J2901-SUM($J2902:AA2902))","v":0},{"$f":"IF(SUM($J2902:AB2902)+AB2902<$J2901,AB2902,$J2901-SUM($J2902:AB2902))","v":0},{"$f":"IF(SUM($J2902:AC2902)+AC2902<$J2901,AC2902,$J2901-SUM($J2902:AC2902))","v":0},{"$f":"IF(SUM($J2902:AD2902)+AD2902<$J2901,AD2902,$J2901-SUM($J2902:AD2902))","v":0},{"$f":"IF(SUM($J2902:AE2902)+AE2902<$J2901,AE2902,$J2901-SUM($J2902:AE2902))","v":0},{"$f":"IF(SUM($J2902:AF2902)+AF2902<$J2901,AF2902,$J2901-SUM($J2902:AF2902))","v":0},{"$f":"IF(SUM($J2902:AG2902)+AG2902<$J2901,AG2902,$J2901-SUM($J2902:AG2902))","v":0},{"$f":"IF(SUM($J2902:AH2902)+AH2902<$J2901,AH2902,$J2901-SUM($J2902:AH2902))","v":0},{"$f":"IF(SUM($J2902:AI2902)+AI2902<$J2901,AI2902,$J2901-SUM($J2902:AI2902))","v":0},{"$f":"IF(SUM($J2902:AJ2902)+AJ2902<$J2901,AJ2902,$J2901-SUM($J2902:AJ2902))","v":0},{"$f":"IF(SUM($J2902:AK2902)+AK2902<$J2901,AK2902,$J2901-SUM($J2902:AK2902))","v":0},{"$f":"IF(SUM($J2902:AL2902)+AL2902<$J2901,AL2902,$J2901-SUM($J2902:AL2902))","v":0},{"$f":"IF(SUM($J2902:AM2902)+AM2902<$J2901,AM2902,$J2901-SUM($J2902:AM2902))","v":0},{"$f":"IF(SUM($J2902:AN2902)+AN2902<$J2901,AN2902,$J2901-SUM($J2902:AN2902))","v":0},{"$f":"IF(SUM($J2902:AO2902)+AO2902<$J2901,AO2902,$J2901-SUM($J2902:AO2902))","v":0},{"$f":"IF(SUM($J2902:AP2902)+AP2902<$J2901,AP2902,$J2901-SUM($J2902:AP2902))","v":0},{"$f":"IF(SUM($J2902:AQ2902)+AQ2902<$J2901,AQ2902,$J2901-SUM($J2902:AQ2902))","v":0},{"$f":"IF(SUM($J2902:AR2902)+AR2902<$J2901,AR2902,$J2901-SUM($J2902:AR2902))","v":0},{"$f":"IF(SUM($J2902:AS2902)+AS2902<$J2901,AS2902,$J2901-SUM($J2902:AS2902))","v":0},{"$f":"IF(SUM($J2902:AT2902)+AT2902<$J2901,AT2902,$J2901-SUM($J2902:AT2902))","v":0},{"$f":"IF(SUM($J2902:AU2902)+AU2902<$J2901,AU2902,$J2901-SUM($J2902:AU2902))","v":0},{"$f":"IF(SUM($J2902:AV2902)+AV2902<$J2901,AV2902,$J2901-SUM($J2902:AV2902))","v":0},{"$f":"IF(SUM($J2902:AW2902)+AW2902<$J2901,AW2902,$J2901-SUM($J2902:AW2902))","v":0},{"$f":"IF(SUM($J2902:AX2902)+AX2902<$J2901,AX2902,$J2901-SUM($J2902:AX2902))","v":0},{"$f":"IF(SUM($J2902:AY2902)+AY2902<$J2901,AY2902,$J2901-SUM($J2902:AY2902))","v":0},{"$f":"IF(SUM($J2902:AZ2902)+AZ2902<$J2901,AZ2902,$J2901-SUM($J2902:AZ2902))","v":0},{"$f":"IF(SUM($J2902:BA2902)+BA2902<$J2901,BA2902,$J2901-SUM($J2902:BA2902))","v":0},{"$f":"IF(SUM($J2902:BB2902)+BB2902<$J2901,BB2902,$J2901-SUM($J2902:BB2902))","v":0},{"$f":"IF(SUM($J2902:BC2902)+BC2902<$J2901,BC2902,$J2901-SUM($J2902:BC2902))","v":0},{"$f":"IF(SUM($J2902:BD2902)+BD2902<$J2901,BD2902,$J2901-SUM($J2902:BD2902))","v":0},{"$f":"IF(SUM($J2902:BE2902)+BE2902<$J2901,BE2902,$J2901-SUM($J2902:BE2902))","v":0},{"$f":"IF(SUM($J2902:BF2902)+BF2902<$J2901,BF2902,$J2901-SUM($J2902:BF2902))","v":0},{"$f":"IF(SUM($J2902:BG2902)+BG2902<$J2901,BG2902,$J2901-SUM($J2902:BG2902))","v":0},{"$f":"IF(SUM($J2902:BH2902)+BH2902<$J2901,BH2902,$J2901-SUM($J2902:BH2902))","v":0},{"$f":"IF(SUM($J2902:BI2902)+BI2902<$J2901,BI2902,$J2901-SUM($J2902:BI2902))","v":0},{"$f":"IF(SUM($J2902:BJ2902)+BJ2902<$J2901,BJ2902,$J2901-SUM($J2902:BJ2902))","v":0},{"$f":"IF(SUM($J2902:BK2902)+BK2902<$J2901,BK2902,$J2901-SUM($J2902:BK2902))","v":0},{"$f":"IF(SUM($J2902:BL2902)+BL2902<$J2901,BL2902,$J2901-SUM($J2902:BL2902))","v":0},{"$f":"IF(SUM($J2902:BM2902)+BM2902<$J2901,BM2902,$J2901-SUM($J2902:BM2902))","v":0},{"$f":"IF(SUM($J2902:BN2902)+BN2902<$J2901,BN2902,$J2901-SUM($J2902:BN2902))","v":0},{"$f":"IF(SUM($J2902:BO2902)+BO2902<$J2901,BO2902,$J2901-SUM($J2902:BO2902))","v":0},{"$f":"IF(SUM($J2902:BP2902)+BP2902<$J2901,BP2902,$J2901-SUM($J2902:BP2902))","v":0},{"$f":"IF(SUM($J2902:BQ2902)+BQ2902<$J2901,BQ2902,$J2901-SUM($J2902:BQ2902))","v":0},{"$f":"IF(SUM($J2902:BR2902)+BR2902<$J2901,BR2902,$J2901-SUM($J2902:BR2902))","v":0},{"$f":"IF(SUM($J2902:BS2902)+BS2902<$J2901,BS2902,$J2901-SUM($J2902:BS2902))","v":0},{"$f":"IF(SUM($J2902:BT2902)+BT2902<$J2901,BT2902,$J2901-SUM($J2902:BT2902))","v":0},{"$f":"IF(SUM($J2902:BU2902)+BU2902<$J2901,BU2902,$J2901-SUM($J2902:BU2902))","v":0},{"$f":"IF(SUM($J2902:BV2902)+BV2902<$J2901,BV2902,$J2901-SUM($J2902:BV2902))","v":0},{"$f":"IF(SUM($J2902:BW2902)+BW2902<$J2901,BW2902,$J2901-SUM($J2902:BW2902))","v":0},{"$f":"IF(SUM($J2902:BX2902)+BX2902<$J2901,BX2902,$J2901-SUM($J2902:BX2902))","v":0},{"$f":"IF(SUM($J2902:BY2902)+BY2902<$J2901,BY2902,$J2901-SUM($J2902:BY2902))","v":0},{"$f":"IF(SUM($J2902:BZ2902)+BZ2902<$J2901,BZ2902,$J2901-SUM($J2902:BZ2902))","v":0},{"$f":"IF(SUM($J2902:CA2902)+CA2902<$J2901,CA2902,$J2901-SUM($J2902:CA2902))","v":0},{"$f":"IF(SUM($J2902:CB2902)+CB2902<$J2901,CB2902,$J2901-SUM($J2902:CB2902))","v":0},{"$f":"IF(SUM($J2902:CC2902)+CC2902<$J2901,CC2902,$J2901-SUM($J2902:CC2902))","v":0},{"$f":"IF(SUM($J2902:CD2902)+CD2902<$J2901,CD2902,$J2901-SUM($J2902:CD2902))","v":0},{"$f":"IF(SUM($J2902:CE2902)+CE2902<$J2901,CE2902,$J2901-SUM($J2902:CE2902))","v":0},{"$f":"IF(SUM($J2902:CF2902)+CF2902<$J2901,CF2902,$J2901-SUM($J2902:CF2902))","v":0},{"$f":"IF(SUM($J2902:CG2902)+CG2902<$J2901,CG2902,$J2901-SUM($J2902:CG2902))","v":0},{"$f":"IF(SUM($J2902:CH2902)+CH2902<$J2901,CH2902,$J2901-SUM($J2902:CH2902))","v":0},{"$f":"IF(SUM($J2902:CI2902)+CI2902<$J2901,CI2902,$J2901-SUM($J2902:CI2902))","v":0},{"$f":"IF(SUM($J2902:CJ2902)+CJ2902<$J2901,CJ2902,$J2901-SUM($J2902:CJ2902))","v":0},{"$f":"IF(SUM($J2902:CK2902)+CK2902<$J2901,CK2902,$J2901-SUM($J2902:CK2902))","v":0},{"$f":"IF(SUM($J2902:CL2902)+CL2902<$J2901,CL2902,$J2901-SUM($J2902:CL2902))","v":0},{"$f":"IF(SUM($J2902:CM2902)+CM2902<$J2901,CM2902,$J2901-SUM($J2902:CM2902))","v":0},{"$f":"IF(SUM($J2902:CN2902)+CN2902<$J2901,CN2902,$J2901-SUM($J2902:CN2902))","v":0},{"$f":"IF(SUM($J2902:CO2902)+CO2902<$J2901,CO2902,$J2901-SUM($J2902:CO2902))","v":0},{"$f":"IF(SUM($J2902:CP2902)+CP2902<$J2901,CP2902,$J2901-SUM($J2902:CP2902))","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-6.75,0)","v":43.25},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AO$147","v":0}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-6.75,0)","v":3.25},"  years"]
[]
[]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J2964-J2967","v":0},{"$f":"K2964-K2967","v":0},{"$f":"L2964-L2967","v":0},{"$f":"M2964-M2967","v":0},{"$f":"N2964-N2967","v":0},{"$f":"O2964-O2967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2964-CA2967","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2964-CM2967","v":0},{"$f":"CN2964-CN2967","v":0},{"$f":"CO2964-CO2967","v":0},{"$f":"CP2964-CP2967","v":0},{"$f":"CQ2964-CQ2967","v":0}]
[]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2976-J2975","v":0},{"$f":"K2976-K2975","v":0},{"$f":"L2976-L2975","v":0},{"$f":"M2976-M2975","v":0},{"$f":"N2976-N2975","v":0},{"$f":"O2976-O2975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2976-CA2975","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2976-CM2975","v":0},{"$f":"CN2976-CN2975","v":0},{"$f":"CO2976-CO2975","v":0},{"$f":"CP2976-CP2975","v":0},{"$f":"CQ2976-CQ2975","v":0},null,{"$f":"J2971","v":0},{"$f":"SUM(J2977:CQ2977)","v":0},{"$f":"CS2977-CT2977","v":0}]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J2987","v":5.5585322989277167E-5},{"$f":"K$5*K2987","v":4.8631078730776153E-5},{"$f":"L$5*L2987","v":6.2807038180797157E-5},{"$f":"M$5*M2987","v":6.1676042203633204E-5},{"$f":"N$5*N2987","v":6.1790881974777652E-5},{"$f":"O$5*O2987","v":6.1888449258164728E-5},6.19680579044327E-5,6.2029002142250013E-5,6.2070556084393099E-5,6.2091973222213213E-5,6.2092485908230645E-5,6.2071304826589056E-5,6.2027618451096806E-5,6.1960592490576346E-5,6.1869369321236259E-5,6.1753067405774826E-5,6.161078069891719E-5,6.1441578039081956E-5,6.1244502525866268E-5,6.1018570883031844E-5,6.0762772806667128E-5,6.0476070298194297E-5,6.0157396981881809E-5,5.9805657406516669E-5,5.9419726330882275E-5,5.8998447992680665E-5,5.8540635360529669E-5,5.8045069368657673E-5,5.7510498133910439E-5,5.6935636154676127E-5,5.6319163491326001E-5,5.5659724927759657E-5,5.4955929113634646E-5,5.4206347686851378E-5,5.3409514375854664E-5,5.2563924081304056E-5,5.1668031936655171E-5,5.0720252347184424E-5,4.9718958006979539E-5,4.8662478893407707E-5,4.7549101238562829E-5,4.6377066477182523E-5,4.5144570170514467E-5,4.3849760905600626E-5,4.2490739169436076E-5,4.1065556197447901E-5,3.9572212795727199E-5,3.8008658136435465E-5,3.6372788525793682E-5,3.4662446144050165E-5,3.2875417756809857E-5,3.1009433397094641E-5,2.9062165017490704E-5,2.7031225111724952E-5,2.4914165304998591E-5,2.2708474912391348E-5,2.0411579464635087E-5,1.8020839200540629E-5,1.5533547525346051E-5,1.2946929434239158E-5,1.0258139900290729E-5,7.4642622260187701E-6,4.5623063577873082E-6,1.5492071622261718E-6,4.1562890282231816E-19,4.2340116330509547E-19,4.3131876505890075E-19,4.3938442596550218E-19,4.4760091473105709E-19,{"$f":"CA$5*CA2987","v":4.5597105183652783E-19},4.6449771050587094E-19,4.7318381769233074E-19,4.8203235508317729E-19,4.9104636012323274E-19,5.0022892705753713E-19,5.0958320799351315E-19,5.1911241398299185E-19,5.288198161244737E-19,5.3870874668600144E-19,5.487826002490296E-19,5.5904483487368643E-19,{"$f":"CM$5*CM2987","v":5.6949897328582435E-19},{"$f":"CN$5*CN2987","v":5.8014860408626929E-19},{"$f":"CO$5*CO2987","v":5.9099738298268255E-19},{"$f":"CP$5*CP2987","v":6.0204903404445872E-19},{"$f":"CQ$5*CQ2987","v":6.1330735098109009E-19}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J2999-J2998","v":0},{"$f":"K2999-K2998","v":0},{"$f":"L2999-L2998","v":0},{"$f":"M2999-M2998","v":0},{"$f":"N2999-N2998","v":0},{"$f":"O2999-O2998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA2999-CA2998","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM2999-CM2998","v":0},{"$f":"CN2999-CN2998","v":0},{"$f":"CO2999-CO2998","v":0},{"$f":"CP2999-CP2998","v":0},{"$f":"CQ2999-CQ2998","v":0},null,{"$f":"J2994","v":0},{"$f":"SUM(J3000:CQ3000)","v":0},{"$f":"CS3000-CT3000","v":0}]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3004","v":0.19132264438596489},{"$f":"J3011","v":0.18627437214377404},0.18062275117672227,0.17550956166666665,0.17007004947130486,0.16436572558121731,0.15838858818204088,0.15213042879355676,0.14558282733854194,0.13873714709946477,0.13158452956055411,0.12411588913271895,0.11632190775874074,0.10819302939610492,9.9719454374782371E-2,9.0891133627212836E-2,8.1697762787683884E-2,7.2128776158238442E-2,6.217334053818252E-2,5.182034891420173E-2,4.1058414008031265E-2,2.987586167855822E-2,1.8260724175168414E-2,6.2007332390814542E-3,9.1072982488782372E-17,9.27760472613226E-17,9.4510959345109327E-17,9.6278314284862871E-17,9.8078718761989803E-17,9.9912790802839011E-17,1.017811599908521E-16,1.0368446768268103E-16,1.0562336722834717E-16,{"$f":"AP3011","v":1.0759852419551726E-16},1.0961061659797344E-16,1.1166033512835555E-16,1.137483833952558E-16,1.158754781647471E-16,1.1804234960642786E-16,1.2024974154406807E-16,1.2249841171094213E-16,1.2478913200993676E-16,1.2712268877852259E-16,1.2949988305868096E-16,1.3192153087187829E-16,1.3438846349918242E-16,1.3690152776661713E-16,1.3946158633585285E-16,1.420695180003333E-16,1.4472621798693953E-16,1.4743259826329529E-16,1.5018958785081892E-16,1.5299813314362923E-16,1.5585919823341511E-16,1.5877376524037997E-16,1.6174283465037507E-16,1.6476742565833707E-16,1.6784857651814799E-16,1.7098734489903734E-16,1.7418480824864934E-16,1.7744206416289907E-16,1.8076023076274528E-16,1.8414044707800861E-16,1.8758387343836738E-16,1.9109169187166485E-16,{"$f":"BV3011","v":1.9466510650966499E-16},1.9830534400139573E-16,2.0201365393422183E-16,2.0579130926279178E-16,2.0963960674600599E-16,2.1355986739215632E-16,2.1755343691238964E-16,2.2162168618265133E-16,2.2576601171426692E-16,2.2998783613332374E-16,2.3428860866901688E-16,2.3866980565112749E-16,2.4313293101680358E-16,2.4767951682681781E-16,2.5231112379147929E-16,2.5702934180637998E-16,2.618357904981593E-16,2.6673211978047486E-16,2.7172001042036973E-16,2.7680117461523064E-16,2.8197735658053546E-16]
[]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3019-J3018","v":0},{"$f":"K3019-K3018","v":0},{"$f":"L3019-L3018","v":0},{"$f":"M3019-M3018","v":0},{"$f":"N3019-N3018","v":0},{"$f":"O3019-O3018","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3019-CA3018","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3019-CM3018","v":0},{"$f":"CN3019-CN3018","v":0},{"$f":"CO3019-CO3018","v":0},{"$f":"CP3019-CP3018","v":0},{"$f":"CQ3019-CQ3018","v":0},null,{"$f":"J3014","v":0},{"$f":"SUM(J3020:CQ3020)","v":0},{"$f":"CS3020-CT3020","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G3033<1,J3034,J3034/G3033)","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:J3035)+J3035<$J3034,J3035,$J3034-SUM($J3035:J3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:K3035)+K3035<$J3034,K3035,$J3034-SUM($J3035:K3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:L3035)+L3035<$J3034,L3035,$J3034-SUM($J3035:L3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:M3035)+M3035<$J3034,M3035,$J3034-SUM($J3035:M3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:N3035)+N3035<$J3034,N3035,$J3034-SUM($J3035:N3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:O3035)+O3035<$J3034,O3035,$J3034-SUM($J3035:O3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:P3035)+P3035<$J3034,P3035,$J3034-SUM($J3035:P3035))","v":4.8656274074074047E-3},{"$f":"IF(SUM($J3035:Q3035)+Q3035<$J3034,Q3035,$J3034-SUM($J3035:Q3035))","v":2.4328137037037054E-3},{"$f":"IF(SUM($J3035:R3035)+R3035<$J3034,R3035,$J3034-SUM($J3035:R3035))","v":0},{"$f":"IF(SUM($J3035:S3035)+S3035<$J3034,S3035,$J3034-SUM($J3035:S3035))","v":0},{"$f":"IF(SUM($J3035:T3035)+T3035<$J3034,T3035,$J3034-SUM($J3035:T3035))","v":0},{"$f":"IF(SUM($J3035:U3035)+U3035<$J3034,U3035,$J3034-SUM($J3035:U3035))","v":0},{"$f":"IF(SUM($J3035:V3035)+V3035<$J3034,V3035,$J3034-SUM($J3035:V3035))","v":0},{"$f":"IF(SUM($J3035:W3035)+W3035<$J3034,W3035,$J3034-SUM($J3035:W3035))","v":0},{"$f":"IF(SUM($J3035:X3035)+X3035<$J3034,X3035,$J3034-SUM($J3035:X3035))","v":0},{"$f":"IF(SUM($J3035:Y3035)+Y3035<$J3034,Y3035,$J3034-SUM($J3035:Y3035))","v":0},{"$f":"IF(SUM($J3035:Z3035)+Z3035<$J3034,Z3035,$J3034-SUM($J3035:Z3035))","v":0},{"$f":"IF(SUM($J3035:AA3035)+AA3035<$J3034,AA3035,$J3034-SUM($J3035:AA3035))","v":0},{"$f":"IF(SUM($J3035:AB3035)+AB3035<$J3034,AB3035,$J3034-SUM($J3035:AB3035))","v":0},{"$f":"IF(SUM($J3035:AC3035)+AC3035<$J3034,AC3035,$J3034-SUM($J3035:AC3035))","v":0},{"$f":"IF(SUM($J3035:AD3035)+AD3035<$J3034,AD3035,$J3034-SUM($J3035:AD3035))","v":0},{"$f":"IF(SUM($J3035:AE3035)+AE3035<$J3034,AE3035,$J3034-SUM($J3035:AE3035))","v":0},{"$f":"IF(SUM($J3035:AF3035)+AF3035<$J3034,AF3035,$J3034-SUM($J3035:AF3035))","v":0},{"$f":"IF(SUM($J3035:AG3035)+AG3035<$J3034,AG3035,$J3034-SUM($J3035:AG3035))","v":0},{"$f":"IF(SUM($J3035:AH3035)+AH3035<$J3034,AH3035,$J3034-SUM($J3035:AH3035))","v":0},{"$f":"IF(SUM($J3035:AI3035)+AI3035<$J3034,AI3035,$J3034-SUM($J3035:AI3035))","v":0},{"$f":"IF(SUM($J3035:AJ3035)+AJ3035<$J3034,AJ3035,$J3034-SUM($J3035:AJ3035))","v":0},{"$f":"IF(SUM($J3035:AK3035)+AK3035<$J3034,AK3035,$J3034-SUM($J3035:AK3035))","v":0},{"$f":"IF(SUM($J3035:AL3035)+AL3035<$J3034,AL3035,$J3034-SUM($J3035:AL3035))","v":0},{"$f":"IF(SUM($J3035:AM3035)+AM3035<$J3034,AM3035,$J3034-SUM($J3035:AM3035))","v":0},{"$f":"IF(SUM($J3035:AN3035)+AN3035<$J3034,AN3035,$J3034-SUM($J3035:AN3035))","v":0},{"$f":"IF(SUM($J3035:AO3035)+AO3035<$J3034,AO3035,$J3034-SUM($J3035:AO3035))","v":0},{"$f":"IF(SUM($J3035:AP3035)+AP3035<$J3034,AP3035,$J3034-SUM($J3035:AP3035))","v":0},{"$f":"IF(SUM($J3035:AQ3035)+AQ3035<$J3034,AQ3035,$J3034-SUM($J3035:AQ3035))","v":0},{"$f":"IF(SUM($J3035:AR3035)+AR3035<$J3034,AR3035,$J3034-SUM($J3035:AR3035))","v":0},{"$f":"IF(SUM($J3035:AS3035)+AS3035<$J3034,AS3035,$J3034-SUM($J3035:AS3035))","v":0},{"$f":"IF(SUM($J3035:AT3035)+AT3035<$J3034,AT3035,$J3034-SUM($J3035:AT3035))","v":0},{"$f":"IF(SUM($J3035:AU3035)+AU3035<$J3034,AU3035,$J3034-SUM($J3035:AU3035))","v":0},{"$f":"IF(SUM($J3035:AV3035)+AV3035<$J3034,AV3035,$J3034-SUM($J3035:AV3035))","v":0},{"$f":"IF(SUM($J3035:AW3035)+AW3035<$J3034,AW3035,$J3034-SUM($J3035:AW3035))","v":0},{"$f":"IF(SUM($J3035:AX3035)+AX3035<$J3034,AX3035,$J3034-SUM($J3035:AX3035))","v":0},{"$f":"IF(SUM($J3035:AY3035)+AY3035<$J3034,AY3035,$J3034-SUM($J3035:AY3035))","v":0},{"$f":"IF(SUM($J3035:AZ3035)+AZ3035<$J3034,AZ3035,$J3034-SUM($J3035:AZ3035))","v":0},{"$f":"IF(SUM($J3035:BA3035)+BA3035<$J3034,BA3035,$J3034-SUM($J3035:BA3035))","v":0},{"$f":"IF(SUM($J3035:BB3035)+BB3035<$J3034,BB3035,$J3034-SUM($J3035:BB3035))","v":0},{"$f":"IF(SUM($J3035:BC3035)+BC3035<$J3034,BC3035,$J3034-SUM($J3035:BC3035))","v":0},{"$f":"IF(SUM($J3035:BD3035)+BD3035<$J3034,BD3035,$J3034-SUM($J3035:BD3035))","v":0},{"$f":"IF(SUM($J3035:BE3035)+BE3035<$J3034,BE3035,$J3034-SUM($J3035:BE3035))","v":0},{"$f":"IF(SUM($J3035:BF3035)+BF3035<$J3034,BF3035,$J3034-SUM($J3035:BF3035))","v":0},{"$f":"IF(SUM($J3035:BG3035)+BG3035<$J3034,BG3035,$J3034-SUM($J3035:BG3035))","v":0},{"$f":"IF(SUM($J3035:BH3035)+BH3035<$J3034,BH3035,$J3034-SUM($J3035:BH3035))","v":0},{"$f":"IF(SUM($J3035:BI3035)+BI3035<$J3034,BI3035,$J3034-SUM($J3035:BI3035))","v":0},{"$f":"IF(SUM($J3035:BJ3035)+BJ3035<$J3034,BJ3035,$J3034-SUM($J3035:BJ3035))","v":0},{"$f":"IF(SUM($J3035:BK3035)+BK3035<$J3034,BK3035,$J3034-SUM($J3035:BK3035))","v":0},{"$f":"IF(SUM($J3035:BL3035)+BL3035<$J3034,BL3035,$J3034-SUM($J3035:BL3035))","v":0},{"$f":"IF(SUM($J3035:BM3035)+BM3035<$J3034,BM3035,$J3034-SUM($J3035:BM3035))","v":0},{"$f":"IF(SUM($J3035:BN3035)+BN3035<$J3034,BN3035,$J3034-SUM($J3035:BN3035))","v":0},{"$f":"IF(SUM($J3035:BO3035)+BO3035<$J3034,BO3035,$J3034-SUM($J3035:BO3035))","v":0},{"$f":"IF(SUM($J3035:BP3035)+BP3035<$J3034,BP3035,$J3034-SUM($J3035:BP3035))","v":0},{"$f":"IF(SUM($J3035:BQ3035)+BQ3035<$J3034,BQ3035,$J3034-SUM($J3035:BQ3035))","v":0},{"$f":"IF(SUM($J3035:BR3035)+BR3035<$J3034,BR3035,$J3034-SUM($J3035:BR3035))","v":0},{"$f":"IF(SUM($J3035:BS3035)+BS3035<$J3034,BS3035,$J3034-SUM($J3035:BS3035))","v":0},{"$f":"IF(SUM($J3035:BT3035)+BT3035<$J3034,BT3035,$J3034-SUM($J3035:BT3035))","v":0},{"$f":"IF(SUM($J3035:BU3035)+BU3035<$J3034,BU3035,$J3034-SUM($J3035:BU3035))","v":0},{"$f":"IF(SUM($J3035:BV3035)+BV3035<$J3034,BV3035,$J3034-SUM($J3035:BV3035))","v":0},{"$f":"IF(SUM($J3035:BW3035)+BW3035<$J3034,BW3035,$J3034-SUM($J3035:BW3035))","v":0},{"$f":"IF(SUM($J3035:BX3035)+BX3035<$J3034,BX3035,$J3034-SUM($J3035:BX3035))","v":0},{"$f":"IF(SUM($J3035:BY3035)+BY3035<$J3034,BY3035,$J3034-SUM($J3035:BY3035))","v":0},{"$f":"IF(SUM($J3035:BZ3035)+BZ3035<$J3034,BZ3035,$J3034-SUM($J3035:BZ3035))","v":0},{"$f":"IF(SUM($J3035:CA3035)+CA3035<$J3034,CA3035,$J3034-SUM($J3035:CA3035))","v":0},{"$f":"IF(SUM($J3035:CB3035)+CB3035<$J3034,CB3035,$J3034-SUM($J3035:CB3035))","v":0},{"$f":"IF(SUM($J3035:CC3035)+CC3035<$J3034,CC3035,$J3034-SUM($J3035:CC3035))","v":0},{"$f":"IF(SUM($J3035:CD3035)+CD3035<$J3034,CD3035,$J3034-SUM($J3035:CD3035))","v":0},{"$f":"IF(SUM($J3035:CE3035)+CE3035<$J3034,CE3035,$J3034-SUM($J3035:CE3035))","v":0},{"$f":"IF(SUM($J3035:CF3035)+CF3035<$J3034,CF3035,$J3034-SUM($J3035:CF3035))","v":0},{"$f":"IF(SUM($J3035:CG3035)+CG3035<$J3034,CG3035,$J3034-SUM($J3035:CG3035))","v":0},{"$f":"IF(SUM($J3035:CH3035)+CH3035<$J3034,CH3035,$J3034-SUM($J3035:CH3035))","v":0},{"$f":"IF(SUM($J3035:CI3035)+CI3035<$J3034,CI3035,$J3034-SUM($J3035:CI3035))","v":0},{"$f":"IF(SUM($J3035:CJ3035)+CJ3035<$J3034,CJ3035,$J3034-SUM($J3035:CJ3035))","v":0},{"$f":"IF(SUM($J3035:CK3035)+CK3035<$J3034,CK3035,$J3034-SUM($J3035:CK3035))","v":0},{"$f":"IF(SUM($J3035:CL3035)+CL3035<$J3034,CL3035,$J3034-SUM($J3035:CL3035))","v":0},{"$f":"IF(SUM($J3035:CM3035)+CM3035<$J3034,CM3035,$J3034-SUM($J3035:CM3035))","v":0},{"$f":"IF(SUM($J3035:CN3035)+CN3035<$J3034,CN3035,$J3034-SUM($J3035:CN3035))","v":0},{"$f":"IF(SUM($J3035:CO3035)+CO3035<$J3034,CO3035,$J3034-SUM($J3035:CO3035))","v":0},{"$f":"IF(SUM($J3035:CP3035)+CP3035<$J3034,CP3035,$J3034-SUM($J3035:CP3035))","v":0}]
[]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AP$151","v":5.4961523505154618E-2}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G3053<1,J3054,J3054/G3053)","v":9.0066505882352901E-3},{"$f":"IF(SUM($J3055:J3055)+J3055<$J3054,J3055,$J3054-SUM($J3055:J3055))","v":9.0066505882352901E-3},{"$f":"IF(SUM($J3055:K3055)+K3055<$J3054,K3055,$J3054-SUM($J3055:K3055))","v":9.0066505882352901E-3},{"$f":"IF(SUM($J3055:L3055)+L3055<$J3054,L3055,$J3054-SUM($J3055:L3055))","v":4.5033252941176494E-3},{"$f":"IF(SUM($J3055:M3055)+M3055<$J3054,M3055,$J3054-SUM($J3055:M3055))","v":0},{"$f":"IF(SUM($J3055:N3055)+N3055<$J3054,N3055,$J3054-SUM($J3055:N3055))","v":0},{"$f":"IF(SUM($J3055:O3055)+O3055<$J3054,O3055,$J3054-SUM($J3055:O3055))","v":0},{"$f":"IF(SUM($J3055:P3055)+P3055<$J3054,P3055,$J3054-SUM($J3055:P3055))","v":0},{"$f":"IF(SUM($J3055:Q3055)+Q3055<$J3054,Q3055,$J3054-SUM($J3055:Q3055))","v":0},{"$f":"IF(SUM($J3055:R3055)+R3055<$J3054,R3055,$J3054-SUM($J3055:R3055))","v":0},{"$f":"IF(SUM($J3055:S3055)+S3055<$J3054,S3055,$J3054-SUM($J3055:S3055))","v":0},{"$f":"IF(SUM($J3055:T3055)+T3055<$J3054,T3055,$J3054-SUM($J3055:T3055))","v":0},{"$f":"IF(SUM($J3055:U3055)+U3055<$J3054,U3055,$J3054-SUM($J3055:U3055))","v":0},{"$f":"IF(SUM($J3055:V3055)+V3055<$J3054,V3055,$J3054-SUM($J3055:V3055))","v":0},{"$f":"IF(SUM($J3055:W3055)+W3055<$J3054,W3055,$J3054-SUM($J3055:W3055))","v":0},{"$f":"IF(SUM($J3055:X3055)+X3055<$J3054,X3055,$J3054-SUM($J3055:X3055))","v":0},{"$f":"IF(SUM($J3055:Y3055)+Y3055<$J3054,Y3055,$J3054-SUM($J3055:Y3055))","v":0},{"$f":"IF(SUM($J3055:Z3055)+Z3055<$J3054,Z3055,$J3054-SUM($J3055:Z3055))","v":0},{"$f":"IF(SUM($J3055:AA3055)+AA3055<$J3054,AA3055,$J3054-SUM($J3055:AA3055))","v":0},{"$f":"IF(SUM($J3055:AB3055)+AB3055<$J3054,AB3055,$J3054-SUM($J3055:AB3055))","v":0},{"$f":"IF(SUM($J3055:AC3055)+AC3055<$J3054,AC3055,$J3054-SUM($J3055:AC3055))","v":0},{"$f":"IF(SUM($J3055:AD3055)+AD3055<$J3054,AD3055,$J3054-SUM($J3055:AD3055))","v":0},{"$f":"IF(SUM($J3055:AE3055)+AE3055<$J3054,AE3055,$J3054-SUM($J3055:AE3055))","v":0},{"$f":"IF(SUM($J3055:AF3055)+AF3055<$J3054,AF3055,$J3054-SUM($J3055:AF3055))","v":0},{"$f":"IF(SUM($J3055:AG3055)+AG3055<$J3054,AG3055,$J3054-SUM($J3055:AG3055))","v":0},{"$f":"IF(SUM($J3055:AH3055)+AH3055<$J3054,AH3055,$J3054-SUM($J3055:AH3055))","v":0},{"$f":"IF(SUM($J3055:AI3055)+AI3055<$J3054,AI3055,$J3054-SUM($J3055:AI3055))","v":0},{"$f":"IF(SUM($J3055:AJ3055)+AJ3055<$J3054,AJ3055,$J3054-SUM($J3055:AJ3055))","v":0},{"$f":"IF(SUM($J3055:AK3055)+AK3055<$J3054,AK3055,$J3054-SUM($J3055:AK3055))","v":0},{"$f":"IF(SUM($J3055:AL3055)+AL3055<$J3054,AL3055,$J3054-SUM($J3055:AL3055))","v":0},{"$f":"IF(SUM($J3055:AM3055)+AM3055<$J3054,AM3055,$J3054-SUM($J3055:AM3055))","v":0},{"$f":"IF(SUM($J3055:AN3055)+AN3055<$J3054,AN3055,$J3054-SUM($J3055:AN3055))","v":0},{"$f":"IF(SUM($J3055:AO3055)+AO3055<$J3054,AO3055,$J3054-SUM($J3055:AO3055))","v":0},{"$f":"IF(SUM($J3055:AP3055)+AP3055<$J3054,AP3055,$J3054-SUM($J3055:AP3055))","v":0},{"$f":"IF(SUM($J3055:AQ3055)+AQ3055<$J3054,AQ3055,$J3054-SUM($J3055:AQ3055))","v":0},{"$f":"IF(SUM($J3055:AR3055)+AR3055<$J3054,AR3055,$J3054-SUM($J3055:AR3055))","v":0},{"$f":"IF(SUM($J3055:AS3055)+AS3055<$J3054,AS3055,$J3054-SUM($J3055:AS3055))","v":0},{"$f":"IF(SUM($J3055:AT3055)+AT3055<$J3054,AT3055,$J3054-SUM($J3055:AT3055))","v":0},{"$f":"IF(SUM($J3055:AU3055)+AU3055<$J3054,AU3055,$J3054-SUM($J3055:AU3055))","v":0},{"$f":"IF(SUM($J3055:AV3055)+AV3055<$J3054,AV3055,$J3054-SUM($J3055:AV3055))","v":0},{"$f":"IF(SUM($J3055:AW3055)+AW3055<$J3054,AW3055,$J3054-SUM($J3055:AW3055))","v":0},{"$f":"IF(SUM($J3055:AX3055)+AX3055<$J3054,AX3055,$J3054-SUM($J3055:AX3055))","v":0},{"$f":"IF(SUM($J3055:AY3055)+AY3055<$J3054,AY3055,$J3054-SUM($J3055:AY3055))","v":0},{"$f":"IF(SUM($J3055:AZ3055)+AZ3055<$J3054,AZ3055,$J3054-SUM($J3055:AZ3055))","v":0},{"$f":"IF(SUM($J3055:BA3055)+BA3055<$J3054,BA3055,$J3054-SUM($J3055:BA3055))","v":0},{"$f":"IF(SUM($J3055:BB3055)+BB3055<$J3054,BB3055,$J3054-SUM($J3055:BB3055))","v":0},{"$f":"IF(SUM($J3055:BC3055)+BC3055<$J3054,BC3055,$J3054-SUM($J3055:BC3055))","v":0},{"$f":"IF(SUM($J3055:BD3055)+BD3055<$J3054,BD3055,$J3054-SUM($J3055:BD3055))","v":0},{"$f":"IF(SUM($J3055:BE3055)+BE3055<$J3054,BE3055,$J3054-SUM($J3055:BE3055))","v":0},{"$f":"IF(SUM($J3055:BF3055)+BF3055<$J3054,BF3055,$J3054-SUM($J3055:BF3055))","v":0},{"$f":"IF(SUM($J3055:BG3055)+BG3055<$J3054,BG3055,$J3054-SUM($J3055:BG3055))","v":0},{"$f":"IF(SUM($J3055:BH3055)+BH3055<$J3054,BH3055,$J3054-SUM($J3055:BH3055))","v":0},{"$f":"IF(SUM($J3055:BI3055)+BI3055<$J3054,BI3055,$J3054-SUM($J3055:BI3055))","v":0},{"$f":"IF(SUM($J3055:BJ3055)+BJ3055<$J3054,BJ3055,$J3054-SUM($J3055:BJ3055))","v":0},{"$f":"IF(SUM($J3055:BK3055)+BK3055<$J3054,BK3055,$J3054-SUM($J3055:BK3055))","v":0},{"$f":"IF(SUM($J3055:BL3055)+BL3055<$J3054,BL3055,$J3054-SUM($J3055:BL3055))","v":0},{"$f":"IF(SUM($J3055:BM3055)+BM3055<$J3054,BM3055,$J3054-SUM($J3055:BM3055))","v":0},{"$f":"IF(SUM($J3055:BN3055)+BN3055<$J3054,BN3055,$J3054-SUM($J3055:BN3055))","v":0},{"$f":"IF(SUM($J3055:BO3055)+BO3055<$J3054,BO3055,$J3054-SUM($J3055:BO3055))","v":0},{"$f":"IF(SUM($J3055:BP3055)+BP3055<$J3054,BP3055,$J3054-SUM($J3055:BP3055))","v":0},{"$f":"IF(SUM($J3055:BQ3055)+BQ3055<$J3054,BQ3055,$J3054-SUM($J3055:BQ3055))","v":0},{"$f":"IF(SUM($J3055:BR3055)+BR3055<$J3054,BR3055,$J3054-SUM($J3055:BR3055))","v":0},{"$f":"IF(SUM($J3055:BS3055)+BS3055<$J3054,BS3055,$J3054-SUM($J3055:BS3055))","v":0},{"$f":"IF(SUM($J3055:BT3055)+BT3055<$J3054,BT3055,$J3054-SUM($J3055:BT3055))","v":0},{"$f":"IF(SUM($J3055:BU3055)+BU3055<$J3054,BU3055,$J3054-SUM($J3055:BU3055))","v":0},{"$f":"IF(SUM($J3055:BV3055)+BV3055<$J3054,BV3055,$J3054-SUM($J3055:BV3055))","v":0},{"$f":"IF(SUM($J3055:BW3055)+BW3055<$J3054,BW3055,$J3054-SUM($J3055:BW3055))","v":0},{"$f":"IF(SUM($J3055:BX3055)+BX3055<$J3054,BX3055,$J3054-SUM($J3055:BX3055))","v":0},{"$f":"IF(SUM($J3055:BY3055)+BY3055<$J3054,BY3055,$J3054-SUM($J3055:BY3055))","v":0},{"$f":"IF(SUM($J3055:BZ3055)+BZ3055<$J3054,BZ3055,$J3054-SUM($J3055:BZ3055))","v":0},{"$f":"IF(SUM($J3055:CA3055)+CA3055<$J3054,CA3055,$J3054-SUM($J3055:CA3055))","v":0},{"$f":"IF(SUM($J3055:CB3055)+CB3055<$J3054,CB3055,$J3054-SUM($J3055:CB3055))","v":0},{"$f":"IF(SUM($J3055:CC3055)+CC3055<$J3054,CC3055,$J3054-SUM($J3055:CC3055))","v":0},{"$f":"IF(SUM($J3055:CD3055)+CD3055<$J3054,CD3055,$J3054-SUM($J3055:CD3055))","v":0},{"$f":"IF(SUM($J3055:CE3055)+CE3055<$J3054,CE3055,$J3054-SUM($J3055:CE3055))","v":0},{"$f":"IF(SUM($J3055:CF3055)+CF3055<$J3054,CF3055,$J3054-SUM($J3055:CF3055))","v":0},{"$f":"IF(SUM($J3055:CG3055)+CG3055<$J3054,CG3055,$J3054-SUM($J3055:CG3055))","v":0},{"$f":"IF(SUM($J3055:CH3055)+CH3055<$J3054,CH3055,$J3054-SUM($J3055:CH3055))","v":0},{"$f":"IF(SUM($J3055:CI3055)+CI3055<$J3054,CI3055,$J3054-SUM($J3055:CI3055))","v":0},{"$f":"IF(SUM($J3055:CJ3055)+CJ3055<$J3054,CJ3055,$J3054-SUM($J3055:CJ3055))","v":0},{"$f":"IF(SUM($J3055:CK3055)+CK3055<$J3054,CK3055,$J3054-SUM($J3055:CK3055))","v":0},{"$f":"IF(SUM($J3055:CL3055)+CL3055<$J3054,CL3055,$J3054-SUM($J3055:CL3055))","v":0},{"$f":"IF(SUM($J3055:CM3055)+CM3055<$J3054,CM3055,$J3054-SUM($J3055:CM3055))","v":0},{"$f":"IF(SUM($J3055:CN3055)+CN3055<$J3054,CN3055,$J3054-SUM($J3055:CN3055))","v":0},{"$f":"IF(SUM($J3055:CO3055)+CO3055<$J3054,CO3055,$J3054-SUM($J3055:CO3055))","v":0},{"$f":"IF(SUM($J3055:CP3055)+CP3055<$J3054,CP3055,$J3054-SUM($J3055:CP3055))","v":0}]
[null,"CAPEX:  Q3 2008",null,null,null,null," Asset life"]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3072-J3071","v":-8.6835768036844035E-6},{"$f":"K3072-K3071","v":1.3127927136278135E-5},{"$f":"L3072-L3071","v":-2.4033679106259174E-5},{"$f":"M3072-M3071","v":-1.7985441369445696E-5},{"$f":"N3072-N3071","v":-1.5401529765704134E-5},{"$f":"O3072-O3071","v":-1.2714690538990125E-5},-9.9219777642532453E-6,-7.0203713316066281E-6,-4.0067752019746355E-6,-8.7801562344345767E-7,2.3691606925451574E-6,5.7380884360350843E-6,9.2321856053289534E-6,1.2854955456609253E-5,1.6609988497343092E-5,2.0500964524426755E-5,2.4531654708045725E-5,2.87059237222475E-5,3.3027731923245516E-5,3.7501137576494473E-5,4.2130299133598647E-5,4.691947756013944E-5,5.1873038715528853E-5,5.6995455786021778E-5,6.2291311772042743E-5,6.7765302031007042E-5,7.3422236876843027E-5,7.9267044237446089E-5,8.5304772371322222E-5,9.1540592644705942E-5,9.7979802370463682E-5,1.0462782771012284E-4,1.1149022664039434E-4,1.18572691985586E-4,1.2588105451733395E-4,1.3342128612310887E-4,1.4119950304498561E-4,1.4922196919019609E-4,1.5749509951501763E-4,1.6602546348358144E-4,1.7481978860322013E-4,1.8388496403800767E-4,1.9322804430217964E-4,2.0285625303515718E-4,2.1277698685993608E-4,2.2299781932663779E-4,2.3352650494305914E-4,2.4437098329409431E-4,2.5553938325194466E-4,2.6704002727907046E-4,2.7888143582588149E-4,2.9107233182520395E-4,3.0362164528560719E-4,3.1653851798571351E-4,3.298323082716639E-4,3.4351259595995437E-4,3.5758918734790738E-4,3.720721203340886E-4,3.8697166965102935E-4,4.0229835221266403E-4,4.1806293257894356E-4,4.3427642854013669E-4,4.5095011682338499E-4,3.4943803139630205E-4,-1.2022826310909007E-18,-1.2247653162923008E-18,-1.2476684277069667E-18,-1.2709998273050871E-18,-1.2947675240756921E-18,{"$f":"CA3072-CA3071","v":-1.3189796767759075E-18},-1.3436445967316169E-18,-1.3687707506904981E-18,-1.3943667637284105E-18,-1.4204414222101318E-18,-1.4470036768054612E-18,-1.4740626455617233E-18,-1.5016276170337274E-18,-1.5297080534722581E-18,-1.5583135940721895E-18,-1.5874540582813395E-18,-1.6171394491712005E-18,{"$f":"CM3072-CM3071","v":-1.647379956870702E-18},{"$f":"CN3072-CN3071","v":-1.678185962064184E-18},{"$f":"CO3072-CO3071","v":-1.7095680395547842E-18},{"$f":"CP3072-CP3071","v":-1.7415369618944588E-18},{"$f":"CQ3072-CQ3071","v":-1.774103703081885E-18},null,{"$f":"J3067","v":9.2931365454545414E-3},{"$f":"SUM(J3073:CQ3073)","v":9.2931365454544338E-3},{"$f":"CS3073-CT3073","v":1.0755285551056204E-16}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3082-J3081","v":0},{"$f":"K3082-K3081","v":0},{"$f":"L3082-L3081","v":0},{"$f":"M3082-M3081","v":0},{"$f":"N3082-N3081","v":0},{"$f":"O3082-O3081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3082-CA3081","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3082-CM3081","v":0},{"$f":"CN3082-CN3081","v":0},{"$f":"CO3082-CO3081","v":0},{"$f":"CP3082-CP3081","v":0},{"$f":"CQ3082-CQ3081","v":0},null,{"$f":"J3077","v":0},{"$f":"SUM(J3083:CQ3083)","v":0},{"$f":"CS3083-CT3083","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3090","v":5.7145678032466027E-4},{"$f":"K$5*K3090","v":4.8657372640509067E-4},{"$f":"L$5*L3090","v":6.1055645476792389E-4},{"$f":"M$5*M3090","v":5.8145028950858113E-4},{"$f":"N$5*N3090","v":5.6377770342010776E-4},{"$f":"O$5*O3090","v":5.4524083526018708E-4},5.2581354080597647E-4,5.0546900027149619E-4,4.8417970218394196E-4,4.6191742689320829E-4,4.3865322970654442E-4,4.1435742364008906E-4,3.8899956177885218E-4,3.6254841923653234E-4,3.3497197470637127E-4,3.0623739159405943E-4,2.7631099872351197E-4,2.4515827060613953E-4,2.1274380726403377E-4,1.7903131359728498E-4,1.4398357828543764E-4,1.0756245221287534E-4,6.9728826407708616E-5,3.0442609483514325E-5,3.7710719963390817E-19,3.8415910426706223E-19,3.913428795168563E-19,3.9866099136382152E-19,4.06115951902325E-19,4.137103202028985E-19,4.2144670319069268E-19,4.2932775654035865E-19,4.3735618558766336E-19,4.4553474625815264E-19,4.5386624601318005E-19,4.6235354481362659E-19,4.7099955610164141E-19,4.7980724780074214E-19,4.8877964333461597E-19,4.9791982266497333E-19,5.0723092334880824E-19,5.16716141615431E-19,5.2637873346363955E-19,5.3622201577940955E-19,5.462493674744845E-19,5.5646423064625739E-19,5.6687011175934236E-19,5.7747058284924197E-19,5.8826928274852276E-19,5.9926991833592017E-19,6.104762658088018E-19,6.2189217197942641E-19,6.3352155559544178E-19,6.453684086850766E-19,6.5743679792748757E-19,6.6973086604873159E-19,6.8225483324384287E-19,6.9501299862550277E-19,7.0800974169979966E-19,7.2124952386958599E-19,7.3473688996594721E-19,7.4847646980831043E-19,7.6247297979372579E-19,7.7673122451586842E-19,7.9125609841431516E-19,8.0605258745466288E-19,8.2112577084006514E-19,8.3648082275477429E-19,8.521230141402885E-19,{"$f":"CA$5*CA3090","v":8.6805771450471192E-19},8.8429039376595002E-19,9.0082662412937331E-19,9.1767208200059266E-19,9.3483254993400374E-19,9.5231391861776949E-19,9.7012218889592192E-19,9.8826347382827575E-19,1.0067440007888645E-18,1.0255701136036161E-18,1.0447482747280036E-18,1.0642850674654172E-18,{"$f":"CM$5*CM3090","v":1.0841871982270207E-18},{"$f":"CN$5*CN3090","v":1.1044614988338661E-18},{"$f":"CO$5*CO3090","v":1.1251149288620594E-18},{"$f":"CP$5*CP3090","v":1.14615457803178E-18},{"$f":"CQ$5*CQ3090","v":1.1675876686409741E-18}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3098","v":0},{"$f":"K$6*K3098","v":0},{"$f":"L$6*L3098","v":0},{"$f":"M$6*M3098","v":0},{"$f":"N$6*N3098","v":0},{"$f":"O$6*O3098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3098","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3098","v":0},{"$f":"CN$6*CN3098","v":0},{"$f":"CO$6*CO3098","v":0},{"$f":"CP$6*CP3098","v":0},{"$f":"CQ$6*CQ3098","v":0}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3102-J3101","v":0},{"$f":"K3102-K3101","v":0},{"$f":"L3102-L3101","v":0},{"$f":"M3102-M3101","v":0},{"$f":"N3102-N3101","v":0},{"$f":"O3102-O3101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3102-CA3101","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3102-CM3101","v":0},{"$f":"CN3102-CN3101","v":0},{"$f":"CO3102-CO3101","v":0},{"$f":"CP3102-CP3101","v":0},{"$f":"CQ3102-CQ3101","v":0},null,{"$f":"J3097","v":0},{"$f":"SUM(J3103:CQ3103)","v":0},{"$f":"CS3103-CT3103","v":0}]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3110","v":2.1954386035915349E-3},{"$f":"K$5*K3110","v":1.4311007193781851E-3},{"$f":"L$5*L3110","v":1.1952943508442752E-3},{"$f":"M$5*M3110","v":5.1135912017231337E-4},{"$f":"N$5*N3110","v":0},{"$f":"O$5*O3110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3110","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3110","v":0},{"$f":"CN$5*CN3110","v":0},{"$f":"CO$5*CO3110","v":0},{"$f":"CP$5*CP3110","v":0},{"$f":"CQ$5*CQ3110","v":0}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3118","v":1.3870318949343334E-4},{"$f":"K$6*K3118","v":1.4075046904315193E-4},{"$f":"L$6*L3118","v":1.4343752345215754E-4},{"$f":"M$6*M3118","v":1.4611980514071289E-4},{"$f":"N$6*N3118","v":1.488522454968442E-4},{"$f":"O$6*O3118","v":1.5163578248763516E-4},1.5447137162015394E-4,1.573599862694508E-4,1.2022696350951723E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3118","v":0},{"$f":"CN$6*CN3118","v":0},{"$f":"CO$6*CO3118","v":0},{"$f":"CP$6*CP3118","v":0},{"$f":"CQ$6*CQ3118","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3130","v":1.8552783229903338E-4},{"$f":"K$5*K3130","v":1.6114417433973178E-4},{"$f":"L$5*L3130","v":2.0655431995958965E-4},{"$f":"M$5*M3130","v":2.0124881882285564E-4},{"$f":"N$5*N3130","v":1.999811981953377E-4},{"$f":"O$5*O3130","v":1.9859579385689643E-4},1.9708864397100049E-4,1.9545567971621827E-4,1.9369272267039694E-4,1.9179548213442196E-4,1.897595523942109E-4,1.8758040991956833E-4,1.8525341049849741E-4,1.8277378630553368E-4,1.8013664290263587E-4,1.7733695617113649E-4,1.7436956917322243E-4,1.7122918894138289E-4,1.6791038319422839E-4,1.6440757697704938E-4,1.6071504922544866E-4,1.5682692925034501E-4,1.5273719314260885E-4,1.4843966009555376E-4,1.4392798864346881E-4,1.3919567281433704E-4,1.3423603819484703E-4,1.2904223790576163E-4,1.2360724848566807E-4,1.1792386568108978E-4,1.119847001408973E-4,1.0578217301291159E-4,9.9308511440546942E-5,9.2555743957294976E-5,8.551569577680375E-5,7.8179983976257717E-5,7.0540012570715084E-5,6.2586967476008486E-5,5.431181135776401E-5,4.5705278364040514E-5,3.6757868739038057E-5,2.7459843315269392E-5,1.7801217881532424E-5,7.7717574239647791E-6,5.2916655432500015E-19,5.3906196889087765E-19,5.4914242770913715E-19,5.5941139110729796E-19,5.6987238412100435E-19,5.8052899770406715E-19,5.9138488996113327E-19,6.0244378740340638E-19,6.1370948622785007E-19,6.2518585362031083E-19,6.3687682908301064E-19,6.4878642578686303E-19,6.6091873194907742E-19,6.7327791223652517E-19,6.8586820919534812E-19,6.9869394470730119E-19,7.1175952147332768E-19,7.250694245248789E-19,7.3862822276349414E-19,7.5244057052917158E-19,7.6651120919806703E-19,7.8084496881007088E-19,7.9544676972681925E-19,8.1032162432071071E-19,8.2547463869550799E-19,{"$f":"CA$5*CA3130","v":8.4091101443911396E-19},8.5663605040912539E-19,8.7265514455177611E-19,8.8897379575489427E-19,9.0559760573551078E-19,9.2253228096276487E-19,9.3978363461676862E-19,9.5735758858410224E-19,9.7526017549062483E-19,9.9349754077229959E-19,1.0120759447847415E-18,1.0310017649522162E-18,{"$f":"CM$5*CM3130","v":1.0502814979568228E-18},{"$f":"CN$5*CN3130","v":1.0699217619686155E-18},{"$f":"CO$5*CO3130","v":1.0899292989174287E-18},{"$f":"CP$5*CP3130","v":1.1103109768071847E-18},{"$f":"CQ$5*CQ3130","v":1.131073792073479E-18}]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3137","v":2.5493057142857078E-3},{"$f":"J3144","v":1.9010582449745328E-3},1.2276206378986835E-3,5.3616729938354187E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP3144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV3144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AR$145","v":5.6365143188405797E-2}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19-6,0)","v":24},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AR$147","v":0.10656920275862065}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-6,0)","v":4},"  years"]
[]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3203-J3206","v":2.6824389150361831E-2},{"$f":"K3203-K3206","v":2.3817780956848028E-2},{"$f":"L3203-L3206","v":2.0804986326722057E-2},{"$f":"M3203-M3206","v":1.7661699642526466E-2},{"$f":"N3203-N3206","v":1.4393578740673369E-2},{"$f":"O3203-O3206","v":1.0997053997342972E-2},7.4684659380621927E-3,3.804063125551981E-3,1.0408340855860843E-17,1.060297682986544E-17,1.0801252496583923E-17,1.1003235918270042E-17,1.1208996429941692E-17,1.1418604663181601E-17,1.1632132570383096E-17,1.184965344944926E-17,1.207124196895396E-17,1.2296974193773399E-17,1.2526927611196962E-17,1.2761181157526344E-17,1.2999815245172086E-17,1.3242911790256804E-17,1.3490554240734606E-17,1.3742827605036343E-17,1.3999818481250523E-17,1.4261615086849908E-17,1.4528307288974003E-17,1.4799986635277818E-17,1.5076746385357512E-17,1.5358681542763697E-17,1.564588888761338E-17,1.5938467009811751E-17,1.6236516342895233E-17,1.6540139198507373E-17,1.684943980151946E-17,1.7164524325807876E-17,1.7485500930700482E-17,1.7812479798104582E-17,1.8145573170329139E-17,1.8484895388614292E-17,1.8830562932381379E-17,1.918269445921691E-17,1.9541410845604266E-17,1.9906835228417066E-17,2.0279093047188464E-17,2.0658312087170887E-17,2.1044622523200983E-17,2.1438156964384842E-17,2.1839050499618838E-17,2.2247440743961709E-17,2.2663467885873795E-17,2.3087274735339635E-17,2.3519006772890487E-17,2.395881219954354E-17,2.4406841987675003E-17,2.4863249932844526E-17,2.532819270658872E-17,2.5801829910201928E-17,2.6284324129522704E-17,2.6775840990744778E-17,2.7276549217271704E-17,2.7786620687634683E-17,2.8306230494493451E-17,2.883555700474048E-17,2.9374781920729125E-17,2.9924090342646761E-17,3.0483670832054254E-17,3.1053715476613671E-17,3.1634419956026349E-17,{"$f":"CA3203-CA3206","v":3.2225983609204042E-17},3.2828609502696156E-17,3.3442504500396571E-17,3.406787933455399E-17,3.4704948678110149E-17,3.535393121839081E-17,3.6015049732174717E-17,3.6688531162166382E-17,3.7374606694898896E-17,3.8073511840093507E-17,3.8785486511503258E-17,3.9510775109268368E-17,{"$f":"CM3203-CM3206","v":4.0249626603811684E-17},{"$f":"CN3203-CN3206","v":4.1002294621302966E-17},{"$f":"CO3203-CO3206","v":4.1769037530721331E-17},{"$f":"CP3203-CP3206","v":4.2550118532545819E-17},{"$f":"CQ3203-CQ3206","v":4.3345805749104425E-17}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3213-J3216","v":6.3555712755676397E-2},{"$f":"K3213-K3216","v":6.2993948539265626E-2},{"$f":"L3213-L3216","v":6.2668070753532187E-2},{"$f":"M3213-M3216","v":6.228289139182755E-2},{"$f":"N3213-N3216","v":6.1861391924333355E-2},{"$f":"O3213-O3216","v":6.1402348672464073E-2},6.0904504892832861E-2,6.0366569968536163E-2,5.9787218581754793E-2,5.9165089867255508E-2,5.8498786546368094E-2,5.7786874041003806E-2,5.7027879567271497E-2,5.6220291208238203E-2,5.5362556965371186E-2,5.4453083788188333E-2,5.349023658163362E-2,5.2472337190683865E-2,5.1397663361682361E-2,5.0264447679883993E-2,4.9070876482685419E-2,4.7815088748002436E-2,4.6495174957245082E-2,4.5109175932329111E-2,4.3655081646150486E-2,4.2130830005937002E-2,4.0534305608878697E-2,3.8863338469425635E-2,3.7115702717628658E-2,3.5289115267885099E-2,3.3381234457437806E-2,3.1389658653961754E-2,2.9311924831558277E-2,2.7145507114462206E-2,2.4887815287752395E-2,2.2536193274340782E-2,2.00879175774996E-2,1.7540195688170456E-2,1.4890164456282724E-2,1.2134888425292197E-2,9.2713581291339053E-3,6.2964883507658533E-3,3.2071163414626605E-3,2.5196858488563123E-16,2.5668039742299252E-16,2.6148032085480248E-16,2.6637000285478731E-16,2.7135112190817185E-16,2.7642538788785469E-16,2.8159454264135759E-16,2.8686036058875098E-16,2.9222464933176061E-16,2.9768925027426455E-16,3.0325603925439332E-16,3.0892692718845046E-16,3.1470386072687449E-16,3.2058882292246703E-16,3.2658383391111717E-16,3.3269095160525504E-16,3.3891227240027329E-16,3.4524993189415843E-16,3.5170610562057918E-16,3.5828300979568402E-16,3.6498290207886329E-16,3.7180808234773803E-16,3.7876089348764074E-16,3.858437221958596E-16,3.9305899980092218E-16,4.0040920309719944E-16,{"$f":"CA3213-CA3216","v":4.0789685519511706E-16},4.1552452638726576E-16,4.2329483503070763E-16,4.3121044844578188E-16,4.3927408383171799E-16,4.4748850919937114E-16,4.5585654432139937E-16,4.643810617002095E-16,4.7306498755400338E-16,4.8191130282126325E-16,4.9092304418402086E-16,5.0010330511026202E-16,{"$f":"CM3213-CM3216","v":5.0945523691582392E-16},{"$f":"CN3213-CN3216","v":5.1898204984614987E-16},{"$f":"CO3213-CO3216","v":5.2868701417827285E-16},{"$f":"CP3213-CP3216","v":5.3857346134340652E-16},{"$f":"CQ3213-CQ3216","v":5.4864478507052821E-16}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3225-J3224","v":0},{"$f":"K3225-K3224","v":0},{"$f":"L3225-L3224","v":0},{"$f":"M3225-M3224","v":0},{"$f":"N3225-N3224","v":0},{"$f":"O3225-O3224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3225-CA3224","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3225-CM3224","v":0},{"$f":"CN3225-CN3224","v":0},{"$f":"CO3225-CO3224","v":0},{"$f":"CP3225-CP3224","v":0},{"$f":"CQ3225-CQ3224","v":0},null,{"$f":"J3220","v":0},{"$f":"SUM(J3226:CQ3226)","v":0},{"$f":"CS3226-CT3226","v":0}]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3233","v":1.3405936462093867E-3},{"$f":"J3240","v":1.3420127195020359E-3},1.340290258126131E-3,1.3439358084813846E-3,1.3467152871514153E-3,1.3491287574108374E-3,1.3511615585891977E-3,1.3527986096964497E-3,1.3540243988296899E-3,1.3548229723306885E-3,1.3551779236885978E-3,1.3550723821820986E-3,1.3544890012551216E-3,1.3534099466201504E-3,1.3518168840829824E-3,1.3496909670826908E-3,1.3470128239403932E-3,1.3437625448102946E-3,1.3399196683263265E-3,1.3354631679375634E-3,1.3303714379254434E-3,1.3246222790956742E-3,1.3181928841375435E-3,1.3110598226432017E-3,1.3031990257793174E-3,1.2945857706033437E-3,1.2851946640164639E-3,1.2749996263451125E-3,1.2639738745427926E-3,1.2520899050037294E-3,1.2393194759797162E-3,1.2256335895913242E-3,1.211002473424451E-3,{"$f":"AP3240","v":1.1953955617029926E-3},1.1787814760282199E-3,1.1611280056752387E-3,1.1424020874367038E-3,1.1225697850037429E-3,1.1015962678738336E-3,1.0794457897751479E-3,1.0560816665966585E-3,1.0314662538130671E-3,1.0055609233933771E-3,9.7832604018169484E-4,9.4972093773859428E-4,9.197038936311307E-4,8.8823210415933012E-4,8.5526165850672035E-4,8.207475123021995E-4,7.8464346058026632E-4,7.4690211012635598E-4,7.0747485119373901E-4,6.6631182857815211E-4,6.2336191203602831E-4,5.7857266603189355E-4,5.3189031880018431E-4,4.8325973070642445E-4,4.3262436189237674E-4,3.7992623918945291E-4,3.2510592228432959E-4,2.6810246912037253E-4,2.0885340051811986E-4,1.4729466399771626E-4,8.3360596785822367E-5,1.6983887989150279E-5,{"$f":"BV3240","v":1.4545249770250845E-17},1.4817245940954535E-17,1.5094328440050387E-17,1.537659238187933E-17,1.5664134659420474E-17,1.5957053977551638E-17,1.6255450886931853E-17,1.655942781851748E-17,1.6869089118723757E-17,1.718454108524389E-17,1.7505892003537951E-17,1.7833252184004112E-17,1.8166733999844988E-17,1.8506451925642089E-17,1.8852522576651595E-17,1.920506474883498E-17,1.9564199459638193E-17,1.9930049989533426E-17,2.0302741924337701E-17,2.0682403198322815E-17,2.1069164138131453E-17]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3236","v":2.2636665695843347E-5},{"$f":"K$5*K3236","v":1.9808305822908309E-5},{"$f":"L$5*L3236","v":2.5587359473316989E-5},{"$f":"M$5*M3236","v":2.5131599618601892E-5},{"$f":"N$5*N3236","v":2.5183575869731467E-5},{"$f":"O$5*O3236","v":2.5228707763582662E-5},2.5266721145617998E-5,2.529733400132361E-5,2.5320256258115203E-5,2.5335189582583878E-5,2.5341827172976782E-5,2.5339853546805246E-5,2.5328944323470777E-5,2.5308766001796815E-5,2.5278975732351772E-5,2.523922108444632E-5,2.5189139807685356E-5,2.512835958795251E-5,2.5056497797702309E-5,2.4973161240432437E-5,2.4877945889205794E-5,2.4770436619089111E-5,2.4650206933372066E-5,2.4516818683427874E-5,2.4369821782073237E-5,2.420875391028253E-5,2.4033140217107878E-5,2.3842493012653603E-5,2.3636311453950225E-5,2.341408122356974E-5,2.3175274200820694E-5,2.2919348125357763E-5,2.2645746253037234E-5,2.2353897003845965E-5,2.2043213601727715E-5,2.1713093706126965E-5,2.1362919035066361E-5,2.0992054979569994E-5,2.0599850209240691E-5,2.0185636268795268E-5,1.9748727165357514E-5,1.9288418946304357E-5,1.8803989267456154E-5,1.8294696951397695E-5,1.7759781535711714E-5,1.7198462810902144E-5,1.6609940347779474E-5,1.5993393014075671E-5,1.5347978480051131E-5,1.4672832712850981E-5,1.3967069459362858E-5,1.322977971732292E-5,1.2460031194411445E-5,1.1656867755073731E-5,1.0819308854796411E-5,9.946348961563448E-6,9.0369569642101381E-6,8.0900755673874463E-6,7.10462067284277E-6,6.0794807467169636E-6,5.0135161725509663E-6,3.9055585896888419E-6,2.7544102167572941E-6,1.5588431598948784E-6,3.1759870539711027E-7,2.7199617070369081E-19,2.7708249909584982E-19,2.8226394182894226E-19,2.8754227754114352E-19,{"$f":"CA$5*CA3236","v":2.9291931813116287E-19},2.9839690938021568E-19,3.0397693158562569E-19,3.0966130020627691E-19,3.1545196652013426E-19,3.2135091829406076E-19,3.273601804661597E-19,3.3348181584087694E-19,3.397179257971013E-19,3.4607065100950707E-19,3.5254217218338486E-19,3.5913471080321417E-19,{"$f":"CM$5*CM3236","v":3.6585052989523423E-19},{"$f":"CN$5*CN3236","v":3.7269193480427507E-19},{"$f":"CO$5*CO3236","v":3.7966127398511503E-19},{"$f":"CP$5*CP3236","v":3.8676093980863667E-19},{"$f":"CQ$5*CQ3236","v":3.9399336938305819E-19}]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3253","v":0.23545487341880339},{"$f":"J3260","v":0.22955723002549669},0.22292636610221131,0.21697179564912364,0.21062779560527933,0.2039706570925747,0.19699088716564969,0.18967874734437901,0.18202424775045983,0.17401714111056923,0.16564691662315087,0.1569027936858281,0.14777371548037552,0.13824834241211501,0.1283150454005352,0.11796189901786425,0.10717667447225528,9.5946832432172974E-2,8.4259515688495393E-2,7.2101541650771067E-2,5.9459394673994734E-2,4.631921821218711E-2,3.2666806794984335E-2,1.8487597823361554E-2,3.7666631805319435E-3,1.9298798670241979E-16,1.9659686205375505E-16,2.0027322337416027E-16,2.0401833265125707E-16,2.0783347547183556E-16,2.1171996146315889E-16,2.1567912474251996E-16,2.1971232437520508E-16,{"$f":"AP3260","v":2.2382094484102144E-16},2.2800639650954854E-16,2.3227011612427707E-16,2.3661356729580105E-16,2.4103824100423254E-16,2.4554565611101169E-16,2.5013735988028759E-16,2.5481492851004897E-16,2.5957996767318689E-16,2.6443411306867547E-16,2.693790309830597E-16,2.7441641886244294E-16,2.795480058951706E-16,2.847755536054103E-16,2.9010085645783148E-16,2.9552574247359295E-16,3.0105207385784912E-16,3.066817476389909E-16,3.1241669631984003E-16,3.1825888854102105E-16,3.2421032975673816E-16,3.3027306292318915E-16,3.3644916919985279E-16,3.4274076866389005E-16,3.491500210379048E-16,3.5567912643131362E-16,3.623303260955792E-16,3.6910590319356655E-16,3.7600818358328623E-16,3.830395366162937E-16,3.9020237595101839E-16,3.9749916038130243E-16,{"$f":"BV3260","v":4.0493239468043281E-16},4.1250463046095692E-16,4.202184670505768E-16,4.2807655238442258E-16,4.3608158391401127E-16,4.4423630953320326E-16,4.525435285214742E-16,4.6100609250482574E-16,4.6962690643466599E-16,4.7840892958499429E-16,4.8735517656823366E-16,4.9646871837005963E-16,5.0575268340357971E-16,5.1521025858322662E-16,5.24844690418733E-16,5.3465928612956335E-16,5.4465741478018621E-16,5.548425084365757E-16,5.6521806334433971E-16,5.7578764112887885E-16,5.8655487001798893E-16]
[]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G3272<1,J3273,J3273/G3272)","v":2.6764169729729739E-2},{"$f":"IF(SUM($J3274:J3274)+J3274<$J3273,J3274,$J3273-SUM($J3274:J3274))","v":2.6764169729729739E-2},{"$f":"IF(SUM($J3274:K3274)+K3274<$J3273,K3274,$J3273-SUM($J3274:K3274))","v":2.6764169729729739E-2},{"$f":"IF(SUM($J3274:L3274)+L3274<$J3273,L3274,$J3273-SUM($J3274:L3274))","v":2.6764169729729739E-2},{"$f":"IF(SUM($J3274:M3274)+M3274<$J3273,M3274,$J3273-SUM($J3274:M3274))","v":6.6910424324324314E-3},{"$f":"IF(SUM($J3274:N3274)+N3274<$J3273,N3274,$J3273-SUM($J3274:N3274))","v":0},{"$f":"IF(SUM($J3274:O3274)+O3274<$J3273,O3274,$J3273-SUM($J3274:O3274))","v":0},{"$f":"IF(SUM($J3274:P3274)+P3274<$J3273,P3274,$J3273-SUM($J3274:P3274))","v":0},{"$f":"IF(SUM($J3274:Q3274)+Q3274<$J3273,Q3274,$J3273-SUM($J3274:Q3274))","v":0},{"$f":"IF(SUM($J3274:R3274)+R3274<$J3273,R3274,$J3273-SUM($J3274:R3274))","v":0},{"$f":"IF(SUM($J3274:S3274)+S3274<$J3273,S3274,$J3273-SUM($J3274:S3274))","v":0},{"$f":"IF(SUM($J3274:T3274)+T3274<$J3273,T3274,$J3273-SUM($J3274:T3274))","v":0},{"$f":"IF(SUM($J3274:U3274)+U3274<$J3273,U3274,$J3273-SUM($J3274:U3274))","v":0},{"$f":"IF(SUM($J3274:V3274)+V3274<$J3273,V3274,$J3273-SUM($J3274:V3274))","v":0},{"$f":"IF(SUM($J3274:W3274)+W3274<$J3273,W3274,$J3273-SUM($J3274:W3274))","v":0},{"$f":"IF(SUM($J3274:X3274)+X3274<$J3273,X3274,$J3273-SUM($J3274:X3274))","v":0},{"$f":"IF(SUM($J3274:Y3274)+Y3274<$J3273,Y3274,$J3273-SUM($J3274:Y3274))","v":0},{"$f":"IF(SUM($J3274:Z3274)+Z3274<$J3273,Z3274,$J3273-SUM($J3274:Z3274))","v":0},{"$f":"IF(SUM($J3274:AA3274)+AA3274<$J3273,AA3274,$J3273-SUM($J3274:AA3274))","v":0},{"$f":"IF(SUM($J3274:AB3274)+AB3274<$J3273,AB3274,$J3273-SUM($J3274:AB3274))","v":0},{"$f":"IF(SUM($J3274:AC3274)+AC3274<$J3273,AC3274,$J3273-SUM($J3274:AC3274))","v":0},{"$f":"IF(SUM($J3274:AD3274)+AD3274<$J3273,AD3274,$J3273-SUM($J3274:AD3274))","v":0},{"$f":"IF(SUM($J3274:AE3274)+AE3274<$J3273,AE3274,$J3273-SUM($J3274:AE3274))","v":0},{"$f":"IF(SUM($J3274:AF3274)+AF3274<$J3273,AF3274,$J3273-SUM($J3274:AF3274))","v":0},{"$f":"IF(SUM($J3274:AG3274)+AG3274<$J3273,AG3274,$J3273-SUM($J3274:AG3274))","v":0},{"$f":"IF(SUM($J3274:AH3274)+AH3274<$J3273,AH3274,$J3273-SUM($J3274:AH3274))","v":0},{"$f":"IF(SUM($J3274:AI3274)+AI3274<$J3273,AI3274,$J3273-SUM($J3274:AI3274))","v":0},{"$f":"IF(SUM($J3274:AJ3274)+AJ3274<$J3273,AJ3274,$J3273-SUM($J3274:AJ3274))","v":0},{"$f":"IF(SUM($J3274:AK3274)+AK3274<$J3273,AK3274,$J3273-SUM($J3274:AK3274))","v":0},{"$f":"IF(SUM($J3274:AL3274)+AL3274<$J3273,AL3274,$J3273-SUM($J3274:AL3274))","v":0},{"$f":"IF(SUM($J3274:AM3274)+AM3274<$J3273,AM3274,$J3273-SUM($J3274:AM3274))","v":0},{"$f":"IF(SUM($J3274:AN3274)+AN3274<$J3273,AN3274,$J3273-SUM($J3274:AN3274))","v":0},{"$f":"IF(SUM($J3274:AO3274)+AO3274<$J3273,AO3274,$J3273-SUM($J3274:AO3274))","v":0},{"$f":"IF(SUM($J3274:AP3274)+AP3274<$J3273,AP3274,$J3273-SUM($J3274:AP3274))","v":0},{"$f":"IF(SUM($J3274:AQ3274)+AQ3274<$J3273,AQ3274,$J3273-SUM($J3274:AQ3274))","v":0},{"$f":"IF(SUM($J3274:AR3274)+AR3274<$J3273,AR3274,$J3273-SUM($J3274:AR3274))","v":0},{"$f":"IF(SUM($J3274:AS3274)+AS3274<$J3273,AS3274,$J3273-SUM($J3274:AS3274))","v":0},{"$f":"IF(SUM($J3274:AT3274)+AT3274<$J3273,AT3274,$J3273-SUM($J3274:AT3274))","v":0},{"$f":"IF(SUM($J3274:AU3274)+AU3274<$J3273,AU3274,$J3273-SUM($J3274:AU3274))","v":0},{"$f":"IF(SUM($J3274:AV3274)+AV3274<$J3273,AV3274,$J3273-SUM($J3274:AV3274))","v":0},{"$f":"IF(SUM($J3274:AW3274)+AW3274<$J3273,AW3274,$J3273-SUM($J3274:AW3274))","v":0},{"$f":"IF(SUM($J3274:AX3274)+AX3274<$J3273,AX3274,$J3273-SUM($J3274:AX3274))","v":0},{"$f":"IF(SUM($J3274:AY3274)+AY3274<$J3273,AY3274,$J3273-SUM($J3274:AY3274))","v":0},{"$f":"IF(SUM($J3274:AZ3274)+AZ3274<$J3273,AZ3274,$J3273-SUM($J3274:AZ3274))","v":0},{"$f":"IF(SUM($J3274:BA3274)+BA3274<$J3273,BA3274,$J3273-SUM($J3274:BA3274))","v":0},{"$f":"IF(SUM($J3274:BB3274)+BB3274<$J3273,BB3274,$J3273-SUM($J3274:BB3274))","v":0},{"$f":"IF(SUM($J3274:BC3274)+BC3274<$J3273,BC3274,$J3273-SUM($J3274:BC3274))","v":0},{"$f":"IF(SUM($J3274:BD3274)+BD3274<$J3273,BD3274,$J3273-SUM($J3274:BD3274))","v":0},{"$f":"IF(SUM($J3274:BE3274)+BE3274<$J3273,BE3274,$J3273-SUM($J3274:BE3274))","v":0},{"$f":"IF(SUM($J3274:BF3274)+BF3274<$J3273,BF3274,$J3273-SUM($J3274:BF3274))","v":0},{"$f":"IF(SUM($J3274:BG3274)+BG3274<$J3273,BG3274,$J3273-SUM($J3274:BG3274))","v":0},{"$f":"IF(SUM($J3274:BH3274)+BH3274<$J3273,BH3274,$J3273-SUM($J3274:BH3274))","v":0},{"$f":"IF(SUM($J3274:BI3274)+BI3274<$J3273,BI3274,$J3273-SUM($J3274:BI3274))","v":0},{"$f":"IF(SUM($J3274:BJ3274)+BJ3274<$J3273,BJ3274,$J3273-SUM($J3274:BJ3274))","v":0},{"$f":"IF(SUM($J3274:BK3274)+BK3274<$J3273,BK3274,$J3273-SUM($J3274:BK3274))","v":0},{"$f":"IF(SUM($J3274:BL3274)+BL3274<$J3273,BL3274,$J3273-SUM($J3274:BL3274))","v":0},{"$f":"IF(SUM($J3274:BM3274)+BM3274<$J3273,BM3274,$J3273-SUM($J3274:BM3274))","v":0},{"$f":"IF(SUM($J3274:BN3274)+BN3274<$J3273,BN3274,$J3273-SUM($J3274:BN3274))","v":0},{"$f":"IF(SUM($J3274:BO3274)+BO3274<$J3273,BO3274,$J3273-SUM($J3274:BO3274))","v":0},{"$f":"IF(SUM($J3274:BP3274)+BP3274<$J3273,BP3274,$J3273-SUM($J3274:BP3274))","v":0},{"$f":"IF(SUM($J3274:BQ3274)+BQ3274<$J3273,BQ3274,$J3273-SUM($J3274:BQ3274))","v":0},{"$f":"IF(SUM($J3274:BR3274)+BR3274<$J3273,BR3274,$J3273-SUM($J3274:BR3274))","v":0},{"$f":"IF(SUM($J3274:BS3274)+BS3274<$J3273,BS3274,$J3273-SUM($J3274:BS3274))","v":0},{"$f":"IF(SUM($J3274:BT3274)+BT3274<$J3273,BT3274,$J3273-SUM($J3274:BT3274))","v":0},{"$f":"IF(SUM($J3274:BU3274)+BU3274<$J3273,BU3274,$J3273-SUM($J3274:BU3274))","v":0},{"$f":"IF(SUM($J3274:BV3274)+BV3274<$J3273,BV3274,$J3273-SUM($J3274:BV3274))","v":0},{"$f":"IF(SUM($J3274:BW3274)+BW3274<$J3273,BW3274,$J3273-SUM($J3274:BW3274))","v":0},{"$f":"IF(SUM($J3274:BX3274)+BX3274<$J3273,BX3274,$J3273-SUM($J3274:BX3274))","v":0},{"$f":"IF(SUM($J3274:BY3274)+BY3274<$J3273,BY3274,$J3273-SUM($J3274:BY3274))","v":0},{"$f":"IF(SUM($J3274:BZ3274)+BZ3274<$J3273,BZ3274,$J3273-SUM($J3274:BZ3274))","v":0},{"$f":"IF(SUM($J3274:CA3274)+CA3274<$J3273,CA3274,$J3273-SUM($J3274:CA3274))","v":0},{"$f":"IF(SUM($J3274:CB3274)+CB3274<$J3273,CB3274,$J3273-SUM($J3274:CB3274))","v":0},{"$f":"IF(SUM($J3274:CC3274)+CC3274<$J3273,CC3274,$J3273-SUM($J3274:CC3274))","v":0},{"$f":"IF(SUM($J3274:CD3274)+CD3274<$J3273,CD3274,$J3273-SUM($J3274:CD3274))","v":0},{"$f":"IF(SUM($J3274:CE3274)+CE3274<$J3273,CE3274,$J3273-SUM($J3274:CE3274))","v":0},{"$f":"IF(SUM($J3274:CF3274)+CF3274<$J3273,CF3274,$J3273-SUM($J3274:CF3274))","v":0},{"$f":"IF(SUM($J3274:CG3274)+CG3274<$J3273,CG3274,$J3273-SUM($J3274:CG3274))","v":0},{"$f":"IF(SUM($J3274:CH3274)+CH3274<$J3273,CH3274,$J3273-SUM($J3274:CH3274))","v":0},{"$f":"IF(SUM($J3274:CI3274)+CI3274<$J3273,CI3274,$J3273-SUM($J3274:CI3274))","v":0},{"$f":"IF(SUM($J3274:CJ3274)+CJ3274<$J3273,CJ3274,$J3273-SUM($J3274:CJ3274))","v":0},{"$f":"IF(SUM($J3274:CK3274)+CK3274<$J3273,CK3274,$J3273-SUM($J3274:CK3274))","v":0},{"$f":"IF(SUM($J3274:CL3274)+CL3274<$J3273,CL3274,$J3273-SUM($J3274:CL3274))","v":0},{"$f":"IF(SUM($J3274:CM3274)+CM3274<$J3273,CM3274,$J3273-SUM($J3274:CM3274))","v":0},{"$f":"IF(SUM($J3274:CN3274)+CN3274<$J3273,CN3274,$J3273-SUM($J3274:CN3274))","v":0},{"$f":"IF(SUM($J3274:CO3274)+CO3274<$J3273,CO3274,$J3273-SUM($J3274:CO3274))","v":0},{"$f":"IF(SUM($J3274:CP3274)+CP3274<$J3273,CP3274,$J3273-SUM($J3274:CP3274))","v":0}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G3282<1,J3283,J3283/G3282)","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:J3284)+J3284<$J3283,J3284,$J3283-SUM($J3284:J3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:K3284)+K3284<$J3283,K3284,$J3283-SUM($J3284:K3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:L3284)+L3284<$J3283,L3284,$J3283-SUM($J3284:L3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:M3284)+M3284<$J3283,M3284,$J3283-SUM($J3284:M3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:N3284)+N3284<$J3283,N3284,$J3283-SUM($J3284:N3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:O3284)+O3284<$J3283,O3284,$J3283-SUM($J3284:O3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:P3284)+P3284<$J3283,P3284,$J3283-SUM($J3284:P3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:Q3284)+Q3284<$J3283,Q3284,$J3283-SUM($J3284:Q3284))","v":7.6136442105263127E-3},{"$f":"IF(SUM($J3284:R3284)+R3284<$J3283,R3284,$J3283-SUM($J3284:R3284))","v":1.9034110526315734E-3},{"$f":"IF(SUM($J3284:S3284)+S3284<$J3283,S3284,$J3283-SUM($J3284:S3284))","v":0},{"$f":"IF(SUM($J3284:T3284)+T3284<$J3283,T3284,$J3283-SUM($J3284:T3284))","v":0},{"$f":"IF(SUM($J3284:U3284)+U3284<$J3283,U3284,$J3283-SUM($J3284:U3284))","v":0},{"$f":"IF(SUM($J3284:V3284)+V3284<$J3283,V3284,$J3283-SUM($J3284:V3284))","v":0},{"$f":"IF(SUM($J3284:W3284)+W3284<$J3283,W3284,$J3283-SUM($J3284:W3284))","v":0},{"$f":"IF(SUM($J3284:X3284)+X3284<$J3283,X3284,$J3283-SUM($J3284:X3284))","v":0},{"$f":"IF(SUM($J3284:Y3284)+Y3284<$J3283,Y3284,$J3283-SUM($J3284:Y3284))","v":0},{"$f":"IF(SUM($J3284:Z3284)+Z3284<$J3283,Z3284,$J3283-SUM($J3284:Z3284))","v":0},{"$f":"IF(SUM($J3284:AA3284)+AA3284<$J3283,AA3284,$J3283-SUM($J3284:AA3284))","v":0},{"$f":"IF(SUM($J3284:AB3284)+AB3284<$J3283,AB3284,$J3283-SUM($J3284:AB3284))","v":0},{"$f":"IF(SUM($J3284:AC3284)+AC3284<$J3283,AC3284,$J3283-SUM($J3284:AC3284))","v":0},{"$f":"IF(SUM($J3284:AD3284)+AD3284<$J3283,AD3284,$J3283-SUM($J3284:AD3284))","v":0},{"$f":"IF(SUM($J3284:AE3284)+AE3284<$J3283,AE3284,$J3283-SUM($J3284:AE3284))","v":0},{"$f":"IF(SUM($J3284:AF3284)+AF3284<$J3283,AF3284,$J3283-SUM($J3284:AF3284))","v":0},{"$f":"IF(SUM($J3284:AG3284)+AG3284<$J3283,AG3284,$J3283-SUM($J3284:AG3284))","v":0},{"$f":"IF(SUM($J3284:AH3284)+AH3284<$J3283,AH3284,$J3283-SUM($J3284:AH3284))","v":0},{"$f":"IF(SUM($J3284:AI3284)+AI3284<$J3283,AI3284,$J3283-SUM($J3284:AI3284))","v":0},{"$f":"IF(SUM($J3284:AJ3284)+AJ3284<$J3283,AJ3284,$J3283-SUM($J3284:AJ3284))","v":0},{"$f":"IF(SUM($J3284:AK3284)+AK3284<$J3283,AK3284,$J3283-SUM($J3284:AK3284))","v":0},{"$f":"IF(SUM($J3284:AL3284)+AL3284<$J3283,AL3284,$J3283-SUM($J3284:AL3284))","v":0},{"$f":"IF(SUM($J3284:AM3284)+AM3284<$J3283,AM3284,$J3283-SUM($J3284:AM3284))","v":0},{"$f":"IF(SUM($J3284:AN3284)+AN3284<$J3283,AN3284,$J3283-SUM($J3284:AN3284))","v":0},{"$f":"IF(SUM($J3284:AO3284)+AO3284<$J3283,AO3284,$J3283-SUM($J3284:AO3284))","v":0},{"$f":"IF(SUM($J3284:AP3284)+AP3284<$J3283,AP3284,$J3283-SUM($J3284:AP3284))","v":0},{"$f":"IF(SUM($J3284:AQ3284)+AQ3284<$J3283,AQ3284,$J3283-SUM($J3284:AQ3284))","v":0},{"$f":"IF(SUM($J3284:AR3284)+AR3284<$J3283,AR3284,$J3283-SUM($J3284:AR3284))","v":0},{"$f":"IF(SUM($J3284:AS3284)+AS3284<$J3283,AS3284,$J3283-SUM($J3284:AS3284))","v":0},{"$f":"IF(SUM($J3284:AT3284)+AT3284<$J3283,AT3284,$J3283-SUM($J3284:AT3284))","v":0},{"$f":"IF(SUM($J3284:AU3284)+AU3284<$J3283,AU3284,$J3283-SUM($J3284:AU3284))","v":0},{"$f":"IF(SUM($J3284:AV3284)+AV3284<$J3283,AV3284,$J3283-SUM($J3284:AV3284))","v":0},{"$f":"IF(SUM($J3284:AW3284)+AW3284<$J3283,AW3284,$J3283-SUM($J3284:AW3284))","v":0},{"$f":"IF(SUM($J3284:AX3284)+AX3284<$J3283,AX3284,$J3283-SUM($J3284:AX3284))","v":0},{"$f":"IF(SUM($J3284:AY3284)+AY3284<$J3283,AY3284,$J3283-SUM($J3284:AY3284))","v":0},{"$f":"IF(SUM($J3284:AZ3284)+AZ3284<$J3283,AZ3284,$J3283-SUM($J3284:AZ3284))","v":0},{"$f":"IF(SUM($J3284:BA3284)+BA3284<$J3283,BA3284,$J3283-SUM($J3284:BA3284))","v":0},{"$f":"IF(SUM($J3284:BB3284)+BB3284<$J3283,BB3284,$J3283-SUM($J3284:BB3284))","v":0},{"$f":"IF(SUM($J3284:BC3284)+BC3284<$J3283,BC3284,$J3283-SUM($J3284:BC3284))","v":0},{"$f":"IF(SUM($J3284:BD3284)+BD3284<$J3283,BD3284,$J3283-SUM($J3284:BD3284))","v":0},{"$f":"IF(SUM($J3284:BE3284)+BE3284<$J3283,BE3284,$J3283-SUM($J3284:BE3284))","v":0},{"$f":"IF(SUM($J3284:BF3284)+BF3284<$J3283,BF3284,$J3283-SUM($J3284:BF3284))","v":0},{"$f":"IF(SUM($J3284:BG3284)+BG3284<$J3283,BG3284,$J3283-SUM($J3284:BG3284))","v":0},{"$f":"IF(SUM($J3284:BH3284)+BH3284<$J3283,BH3284,$J3283-SUM($J3284:BH3284))","v":0},{"$f":"IF(SUM($J3284:BI3284)+BI3284<$J3283,BI3284,$J3283-SUM($J3284:BI3284))","v":0},{"$f":"IF(SUM($J3284:BJ3284)+BJ3284<$J3283,BJ3284,$J3283-SUM($J3284:BJ3284))","v":0},{"$f":"IF(SUM($J3284:BK3284)+BK3284<$J3283,BK3284,$J3283-SUM($J3284:BK3284))","v":0},{"$f":"IF(SUM($J3284:BL3284)+BL3284<$J3283,BL3284,$J3283-SUM($J3284:BL3284))","v":0},{"$f":"IF(SUM($J3284:BM3284)+BM3284<$J3283,BM3284,$J3283-SUM($J3284:BM3284))","v":0},{"$f":"IF(SUM($J3284:BN3284)+BN3284<$J3283,BN3284,$J3283-SUM($J3284:BN3284))","v":0},{"$f":"IF(SUM($J3284:BO3284)+BO3284<$J3283,BO3284,$J3283-SUM($J3284:BO3284))","v":0},{"$f":"IF(SUM($J3284:BP3284)+BP3284<$J3283,BP3284,$J3283-SUM($J3284:BP3284))","v":0},{"$f":"IF(SUM($J3284:BQ3284)+BQ3284<$J3283,BQ3284,$J3283-SUM($J3284:BQ3284))","v":0},{"$f":"IF(SUM($J3284:BR3284)+BR3284<$J3283,BR3284,$J3283-SUM($J3284:BR3284))","v":0},{"$f":"IF(SUM($J3284:BS3284)+BS3284<$J3283,BS3284,$J3283-SUM($J3284:BS3284))","v":0},{"$f":"IF(SUM($J3284:BT3284)+BT3284<$J3283,BT3284,$J3283-SUM($J3284:BT3284))","v":0},{"$f":"IF(SUM($J3284:BU3284)+BU3284<$J3283,BU3284,$J3283-SUM($J3284:BU3284))","v":0},{"$f":"IF(SUM($J3284:BV3284)+BV3284<$J3283,BV3284,$J3283-SUM($J3284:BV3284))","v":0},{"$f":"IF(SUM($J3284:BW3284)+BW3284<$J3283,BW3284,$J3283-SUM($J3284:BW3284))","v":0},{"$f":"IF(SUM($J3284:BX3284)+BX3284<$J3283,BX3284,$J3283-SUM($J3284:BX3284))","v":0},{"$f":"IF(SUM($J3284:BY3284)+BY3284<$J3283,BY3284,$J3283-SUM($J3284:BY3284))","v":0},{"$f":"IF(SUM($J3284:BZ3284)+BZ3284<$J3283,BZ3284,$J3283-SUM($J3284:BZ3284))","v":0},{"$f":"IF(SUM($J3284:CA3284)+CA3284<$J3283,CA3284,$J3283-SUM($J3284:CA3284))","v":0},{"$f":"IF(SUM($J3284:CB3284)+CB3284<$J3283,CB3284,$J3283-SUM($J3284:CB3284))","v":0},{"$f":"IF(SUM($J3284:CC3284)+CC3284<$J3283,CC3284,$J3283-SUM($J3284:CC3284))","v":0},{"$f":"IF(SUM($J3284:CD3284)+CD3284<$J3283,CD3284,$J3283-SUM($J3284:CD3284))","v":0},{"$f":"IF(SUM($J3284:CE3284)+CE3284<$J3283,CE3284,$J3283-SUM($J3284:CE3284))","v":0},{"$f":"IF(SUM($J3284:CF3284)+CF3284<$J3283,CF3284,$J3283-SUM($J3284:CF3284))","v":0},{"$f":"IF(SUM($J3284:CG3284)+CG3284<$J3283,CG3284,$J3283-SUM($J3284:CG3284))","v":0},{"$f":"IF(SUM($J3284:CH3284)+CH3284<$J3283,CH3284,$J3283-SUM($J3284:CH3284))","v":0},{"$f":"IF(SUM($J3284:CI3284)+CI3284<$J3283,CI3284,$J3283-SUM($J3284:CI3284))","v":0},{"$f":"IF(SUM($J3284:CJ3284)+CJ3284<$J3283,CJ3284,$J3283-SUM($J3284:CJ3284))","v":0},{"$f":"IF(SUM($J3284:CK3284)+CK3284<$J3283,CK3284,$J3283-SUM($J3284:CK3284))","v":0},{"$f":"IF(SUM($J3284:CL3284)+CL3284<$J3283,CL3284,$J3283-SUM($J3284:CL3284))","v":0},{"$f":"IF(SUM($J3284:CM3284)+CM3284<$J3283,CM3284,$J3283-SUM($J3284:CM3284))","v":0},{"$f":"IF(SUM($J3284:CN3284)+CN3284<$J3283,CN3284,$J3283-SUM($J3284:CN3284))","v":0},{"$f":"IF(SUM($J3284:CO3284)+CO3284<$J3283,CO3284,$J3283-SUM($J3284:CO3284))","v":0},{"$f":"IF(SUM($J3284:CP3284)+CP3284<$J3283,CP3284,$J3283-SUM($J3284:CP3284))","v":0}]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AS$151","v":0}]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AS$152","v":0.10461071297297296}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G3302<1,J3303,J3303/G3302)","v":2.4614285405405403E-2},{"$f":"IF(SUM($J3304:J3304)+J3304<$J3303,J3304,$J3303-SUM($J3304:J3304))","v":2.4614285405405403E-2},{"$f":"IF(SUM($J3304:K3304)+K3304<$J3303,K3304,$J3303-SUM($J3304:K3304))","v":2.4614285405405403E-2},{"$f":"IF(SUM($J3304:L3304)+L3304<$J3303,L3304,$J3303-SUM($J3304:L3304))","v":2.4614285405405403E-2},{"$f":"IF(SUM($J3304:M3304)+M3304<$J3303,M3304,$J3303-SUM($J3304:M3304))","v":6.1535713513513474E-3},{"$f":"IF(SUM($J3304:N3304)+N3304<$J3303,N3304,$J3303-SUM($J3304:N3304))","v":0},{"$f":"IF(SUM($J3304:O3304)+O3304<$J3303,O3304,$J3303-SUM($J3304:O3304))","v":0},{"$f":"IF(SUM($J3304:P3304)+P3304<$J3303,P3304,$J3303-SUM($J3304:P3304))","v":0},{"$f":"IF(SUM($J3304:Q3304)+Q3304<$J3303,Q3304,$J3303-SUM($J3304:Q3304))","v":0},{"$f":"IF(SUM($J3304:R3304)+R3304<$J3303,R3304,$J3303-SUM($J3304:R3304))","v":0},{"$f":"IF(SUM($J3304:S3304)+S3304<$J3303,S3304,$J3303-SUM($J3304:S3304))","v":0},{"$f":"IF(SUM($J3304:T3304)+T3304<$J3303,T3304,$J3303-SUM($J3304:T3304))","v":0},{"$f":"IF(SUM($J3304:U3304)+U3304<$J3303,U3304,$J3303-SUM($J3304:U3304))","v":0},{"$f":"IF(SUM($J3304:V3304)+V3304<$J3303,V3304,$J3303-SUM($J3304:V3304))","v":0},{"$f":"IF(SUM($J3304:W3304)+W3304<$J3303,W3304,$J3303-SUM($J3304:W3304))","v":0},{"$f":"IF(SUM($J3304:X3304)+X3304<$J3303,X3304,$J3303-SUM($J3304:X3304))","v":0},{"$f":"IF(SUM($J3304:Y3304)+Y3304<$J3303,Y3304,$J3303-SUM($J3304:Y3304))","v":0},{"$f":"IF(SUM($J3304:Z3304)+Z3304<$J3303,Z3304,$J3303-SUM($J3304:Z3304))","v":0},{"$f":"IF(SUM($J3304:AA3304)+AA3304<$J3303,AA3304,$J3303-SUM($J3304:AA3304))","v":0},{"$f":"IF(SUM($J3304:AB3304)+AB3304<$J3303,AB3304,$J3303-SUM($J3304:AB3304))","v":0},{"$f":"IF(SUM($J3304:AC3304)+AC3304<$J3303,AC3304,$J3303-SUM($J3304:AC3304))","v":0},{"$f":"IF(SUM($J3304:AD3304)+AD3304<$J3303,AD3304,$J3303-SUM($J3304:AD3304))","v":0},{"$f":"IF(SUM($J3304:AE3304)+AE3304<$J3303,AE3304,$J3303-SUM($J3304:AE3304))","v":0},{"$f":"IF(SUM($J3304:AF3304)+AF3304<$J3303,AF3304,$J3303-SUM($J3304:AF3304))","v":0},{"$f":"IF(SUM($J3304:AG3304)+AG3304<$J3303,AG3304,$J3303-SUM($J3304:AG3304))","v":0},{"$f":"IF(SUM($J3304:AH3304)+AH3304<$J3303,AH3304,$J3303-SUM($J3304:AH3304))","v":0},{"$f":"IF(SUM($J3304:AI3304)+AI3304<$J3303,AI3304,$J3303-SUM($J3304:AI3304))","v":0},{"$f":"IF(SUM($J3304:AJ3304)+AJ3304<$J3303,AJ3304,$J3303-SUM($J3304:AJ3304))","v":0},{"$f":"IF(SUM($J3304:AK3304)+AK3304<$J3303,AK3304,$J3303-SUM($J3304:AK3304))","v":0},{"$f":"IF(SUM($J3304:AL3304)+AL3304<$J3303,AL3304,$J3303-SUM($J3304:AL3304))","v":0},{"$f":"IF(SUM($J3304:AM3304)+AM3304<$J3303,AM3304,$J3303-SUM($J3304:AM3304))","v":0},{"$f":"IF(SUM($J3304:AN3304)+AN3304<$J3303,AN3304,$J3303-SUM($J3304:AN3304))","v":0},{"$f":"IF(SUM($J3304:AO3304)+AO3304<$J3303,AO3304,$J3303-SUM($J3304:AO3304))","v":0},{"$f":"IF(SUM($J3304:AP3304)+AP3304<$J3303,AP3304,$J3303-SUM($J3304:AP3304))","v":0},{"$f":"IF(SUM($J3304:AQ3304)+AQ3304<$J3303,AQ3304,$J3303-SUM($J3304:AQ3304))","v":0},{"$f":"IF(SUM($J3304:AR3304)+AR3304<$J3303,AR3304,$J3303-SUM($J3304:AR3304))","v":0},{"$f":"IF(SUM($J3304:AS3304)+AS3304<$J3303,AS3304,$J3303-SUM($J3304:AS3304))","v":0},{"$f":"IF(SUM($J3304:AT3304)+AT3304<$J3303,AT3304,$J3303-SUM($J3304:AT3304))","v":0},{"$f":"IF(SUM($J3304:AU3304)+AU3304<$J3303,AU3304,$J3303-SUM($J3304:AU3304))","v":0},{"$f":"IF(SUM($J3304:AV3304)+AV3304<$J3303,AV3304,$J3303-SUM($J3304:AV3304))","v":0},{"$f":"IF(SUM($J3304:AW3304)+AW3304<$J3303,AW3304,$J3303-SUM($J3304:AW3304))","v":0},{"$f":"IF(SUM($J3304:AX3304)+AX3304<$J3303,AX3304,$J3303-SUM($J3304:AX3304))","v":0},{"$f":"IF(SUM($J3304:AY3304)+AY3304<$J3303,AY3304,$J3303-SUM($J3304:AY3304))","v":0},{"$f":"IF(SUM($J3304:AZ3304)+AZ3304<$J3303,AZ3304,$J3303-SUM($J3304:AZ3304))","v":0},{"$f":"IF(SUM($J3304:BA3304)+BA3304<$J3303,BA3304,$J3303-SUM($J3304:BA3304))","v":0},{"$f":"IF(SUM($J3304:BB3304)+BB3304<$J3303,BB3304,$J3303-SUM($J3304:BB3304))","v":0},{"$f":"IF(SUM($J3304:BC3304)+BC3304<$J3303,BC3304,$J3303-SUM($J3304:BC3304))","v":0},{"$f":"IF(SUM($J3304:BD3304)+BD3304<$J3303,BD3304,$J3303-SUM($J3304:BD3304))","v":0},{"$f":"IF(SUM($J3304:BE3304)+BE3304<$J3303,BE3304,$J3303-SUM($J3304:BE3304))","v":0},{"$f":"IF(SUM($J3304:BF3304)+BF3304<$J3303,BF3304,$J3303-SUM($J3304:BF3304))","v":0},{"$f":"IF(SUM($J3304:BG3304)+BG3304<$J3303,BG3304,$J3303-SUM($J3304:BG3304))","v":0},{"$f":"IF(SUM($J3304:BH3304)+BH3304<$J3303,BH3304,$J3303-SUM($J3304:BH3304))","v":0},{"$f":"IF(SUM($J3304:BI3304)+BI3304<$J3303,BI3304,$J3303-SUM($J3304:BI3304))","v":0},{"$f":"IF(SUM($J3304:BJ3304)+BJ3304<$J3303,BJ3304,$J3303-SUM($J3304:BJ3304))","v":0},{"$f":"IF(SUM($J3304:BK3304)+BK3304<$J3303,BK3304,$J3303-SUM($J3304:BK3304))","v":0},{"$f":"IF(SUM($J3304:BL3304)+BL3304<$J3303,BL3304,$J3303-SUM($J3304:BL3304))","v":0},{"$f":"IF(SUM($J3304:BM3304)+BM3304<$J3303,BM3304,$J3303-SUM($J3304:BM3304))","v":0},{"$f":"IF(SUM($J3304:BN3304)+BN3304<$J3303,BN3304,$J3303-SUM($J3304:BN3304))","v":0},{"$f":"IF(SUM($J3304:BO3304)+BO3304<$J3303,BO3304,$J3303-SUM($J3304:BO3304))","v":0},{"$f":"IF(SUM($J3304:BP3304)+BP3304<$J3303,BP3304,$J3303-SUM($J3304:BP3304))","v":0},{"$f":"IF(SUM($J3304:BQ3304)+BQ3304<$J3303,BQ3304,$J3303-SUM($J3304:BQ3304))","v":0},{"$f":"IF(SUM($J3304:BR3304)+BR3304<$J3303,BR3304,$J3303-SUM($J3304:BR3304))","v":0},{"$f":"IF(SUM($J3304:BS3304)+BS3304<$J3303,BS3304,$J3303-SUM($J3304:BS3304))","v":0},{"$f":"IF(SUM($J3304:BT3304)+BT3304<$J3303,BT3304,$J3303-SUM($J3304:BT3304))","v":0},{"$f":"IF(SUM($J3304:BU3304)+BU3304<$J3303,BU3304,$J3303-SUM($J3304:BU3304))","v":0},{"$f":"IF(SUM($J3304:BV3304)+BV3304<$J3303,BV3304,$J3303-SUM($J3304:BV3304))","v":0},{"$f":"IF(SUM($J3304:BW3304)+BW3304<$J3303,BW3304,$J3303-SUM($J3304:BW3304))","v":0},{"$f":"IF(SUM($J3304:BX3304)+BX3304<$J3303,BX3304,$J3303-SUM($J3304:BX3304))","v":0},{"$f":"IF(SUM($J3304:BY3304)+BY3304<$J3303,BY3304,$J3303-SUM($J3304:BY3304))","v":0},{"$f":"IF(SUM($J3304:BZ3304)+BZ3304<$J3303,BZ3304,$J3303-SUM($J3304:BZ3304))","v":0},{"$f":"IF(SUM($J3304:CA3304)+CA3304<$J3303,CA3304,$J3303-SUM($J3304:CA3304))","v":0},{"$f":"IF(SUM($J3304:CB3304)+CB3304<$J3303,CB3304,$J3303-SUM($J3304:CB3304))","v":0},{"$f":"IF(SUM($J3304:CC3304)+CC3304<$J3303,CC3304,$J3303-SUM($J3304:CC3304))","v":0},{"$f":"IF(SUM($J3304:CD3304)+CD3304<$J3303,CD3304,$J3303-SUM($J3304:CD3304))","v":0},{"$f":"IF(SUM($J3304:CE3304)+CE3304<$J3303,CE3304,$J3303-SUM($J3304:CE3304))","v":0},{"$f":"IF(SUM($J3304:CF3304)+CF3304<$J3303,CF3304,$J3303-SUM($J3304:CF3304))","v":0},{"$f":"IF(SUM($J3304:CG3304)+CG3304<$J3303,CG3304,$J3303-SUM($J3304:CG3304))","v":0},{"$f":"IF(SUM($J3304:CH3304)+CH3304<$J3303,CH3304,$J3303-SUM($J3304:CH3304))","v":0},{"$f":"IF(SUM($J3304:CI3304)+CI3304<$J3303,CI3304,$J3303-SUM($J3304:CI3304))","v":0},{"$f":"IF(SUM($J3304:CJ3304)+CJ3304<$J3303,CJ3304,$J3303-SUM($J3304:CJ3304))","v":0},{"$f":"IF(SUM($J3304:CK3304)+CK3304<$J3303,CK3304,$J3303-SUM($J3304:CK3304))","v":0},{"$f":"IF(SUM($J3304:CL3304)+CL3304<$J3303,CL3304,$J3303-SUM($J3304:CL3304))","v":0},{"$f":"IF(SUM($J3304:CM3304)+CM3304<$J3303,CM3304,$J3303-SUM($J3304:CM3304))","v":0},{"$f":"IF(SUM($J3304:CN3304)+CN3304<$J3303,CN3304,$J3303-SUM($J3304:CN3304))","v":0},{"$f":"IF(SUM($J3304:CO3304)+CO3304<$J3303,CO3304,$J3303-SUM($J3304:CO3304))","v":0},{"$f":"IF(SUM($J3304:CP3304)+CP3304<$J3303,CP3304,$J3303-SUM($J3304:CP3304))","v":0}]
[]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3319-J3322","v":1.3221977593909865E-3},{"$f":"K3319-K3322","v":1.3205842455491518E-3},{"$f":"L3319-L3322","v":1.3242626729385724E-3},{"$f":"M3319-M3322","v":1.3270909965497997E-3},{"$f":"N3319-N3322","v":1.3295620180499871E-3},{"$f":"O3319-O3322","v":1.3316613853036981E-3},1.3333743343506058E-3,1.334685679022041E-3,1.3355798003132089E-3,1.3360406355055691E-3,1.3360516670337522E-3,1.3355959110912595E-3,1.3346559059690725E-3,1.3332137001211661E-3,1.3312508399507897E-3,1.3287483573112457E-3,1.3256867567147605E-3,1.3220460022428987E-3,1.3178055041518336E-3,1.3129441051656383E-3,1.3074400664506124E-3,1.3012710532635092E-3,1.2944141202663713E-3,1.2868456965005248E-3,1.2785415700121195E-3,1.2694768721214387E-3,1.2596260613280288E-3,1.2489629068435334E-3,1.237460471743932E-3,1.2250910957327115E-3,1.2118263775063071E-3,1.1976371567129684E-3,1.1824934954960088E-3,1.1663646596122039E-3,1.1492190991159047E-3,1.131024428599224E-3,1.1117474069784496E-3,1.0913539168166213E-3,1.0698089431719945E-3,1.0470765519618871E-3,1.0231198678311837E-3,9.979010515145366E-4,9.7138127668106489E-4,9.435207062501173E-4,9.1427846816640964E-4,8.8361263062260273E-4,8.5148017671712428E-4,8.1783697853477855E-4,7.8263777063741693E-4,7.4583612295167016E-4,7.0738441304046221E-4,6.672337977447401E-4,6.2533418418156189E-4,5.8163420008438746E-4,5.3608116347111229E-4,4.886210516250731E-4,4.3919846937393785E-4,3.8775661665106735E-4,3.3423725532360615E-4,2.7858067527122116E-4,2.2072565969906289E-4,1.606094496681703E-4,9.8167707826182158E-5,3.3334481320849201E-5,6.0512033751847216E-18,6.1643608783006762E-18,6.2796344267248986E-18,6.397063590504654E-18,6.5166886796470909E-18,{"$f":"CA3319-CA3322","v":6.6385507579564912E-18},6.7626916571302776E-18,6.8891539911186138E-18,7.0179811707525321E-18,7.1492174186456041E-18,7.2829077843742769E-18,7.4190981599420757E-18,7.557835295532993E-18,7.6991668155594598E-18,7.8431412350104223E-18,7.9898079761051177E-18,8.1392173852582836E-18,{"$f":"CM3319-CM3322","v":8.2914207503626132E-18},{"$f":"CN3319-CN3322","v":8.4464703183943945E-18},{"$f":"CO3319-CO3322","v":8.6044193133483692E-18},{"$f":"CP3319-CP3322","v":8.7653219545079839E-18},{"$f":"CQ3319-CQ3322","v":8.9292334750572829E-18}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3331-J3330","v":6.1404354994598574E-6},{"$f":"K3331-K3330","v":8.7658513843879471E-6},{"$f":"L3331-L3330","v":4.9579134686452178E-6},{"$f":"M3331-M3330","v":5.9019924080959646E-6},{"$f":"N3331-N3330","v":6.4757065680708211E-6},{"$f":"O3331-O3330","v":7.0688137699035515E-6},7.6818386912550354E-6,8.3153188511778698E-6,8.96980490690987E-6,9.6458609572771813E-6,1.0344064852850332E-5,1.106500851299977E-5,1.1809298250000402E-5,1.2577555100337947E-5,1.3370415163373073E-5,1.4188529947522674E-5,1.5032566724120992E-5,1.5903208889126743E-5,1.6801156332845951E-5,1.7727125817843809E-5,1.8681851365222559E-5,1.9666084649446033E-5,2.0680595401895557E-5,2.1726171823345633E-5,2.2803621005551851E-5,2.3913769362147679E-5,2.505746306905075E-5,2.6235568514583753E-5,2.7448972759519073E-5,2.8698584007261112E-5,2.9985332084384424E-5,3.1310168931750651E-5,3.2674069106431785E-5,3.4078030294672249E-5,3.5523073836127085E-5,3.7010245259618576E-5,3.8540614830658899E-5,4.0115278110991293E-5,4.1735356530407986E-5,4.3401997971108231E-5,4.5116377364865538E-5,4.6879697303278862E-5,4.8693188661388117E-5,5.0558111234940678E-5,2.5994825576657312E-5,-8.6673832173922444E-20,-8.8294632835574798E-20,-8.9945742469600032E-20,-9.1627727853781561E-20,-9.3341166364647285E-20,-9.5086646175666192E-20,-9.6864766459151149E-20,-9.8676137591937273E-20,-1.0052138136490651E-19,-1.0240113119643026E-19,-1.0431603234980349E-19,-1.0626674215474483E-19,-1.0825393023303856E-19,-1.1027827872839638E-19,-1.123404825406174E-19,-1.1444124956412694E-19,-1.1658130093097611E-19,-1.1876137125838537E-19,-1.209822089009172E-19,-1.2324457620736434E-19,-1.2554924978244205E-19,-1.2789702075337374E-19,-1.3028869504146182E-19,-1.3272509363873715E-19,{"$f":"CA3331-CA3330","v":-1.3520705288978152E-19},-1.3773542477882045E-19,-1.4031107722218442E-19,-1.4293489436623925E-19,-1.4560777689088794E-19,-1.4833064231874754E-19,-1.5110442533010813E-19,-1.5393007808378116E-19,-1.5680857054394786E-19,-1.5974089081311971E-19,-1.6272804547132505E-19,-1.6577105992163884E-19,{"$f":"CM3331-CM3330","v":-1.6887097874217348E-19},{"$f":"CN3331-CN3330","v":-1.7202886604465212E-19},{"$f":"CO3331-CO3330","v":-1.7524580583968709E-19},{"$f":"CP3331-CP3330","v":-1.7852290240888922E-19},{"$f":"CQ3331-CQ3330","v":-1.8186128068393544E-19},null,{"$f":"J3326","v":1.0292715151515152E-3},{"$f":"SUM(J3332:CQ3332)","v":1.0292715151515046E-3},{"$f":"CS3332-CT3332","v":1.0625181290357943E-17}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3337","v":2.7060186345279357E-4},{"$f":"K$6*K3337","v":2.7459598689859126E-4},{"$f":"L$6*L3337","v":2.7983827392120074E-4},{"$f":"M$6*M3337","v":2.8507124964352717E-4},{"$f":"N$6*N3337","v":2.904020820118611E-4},{"$f":"O$6*O3337","v":2.9583260094548288E-4},3.0136467058316336E-4,3.0700018992306852E-4,3.1274109347462984E-4,3.1858935192260546E-4,3.2454697280355813E-4,3.3061600119498464E-4,3.3679852041733089E-4,3.4309665274913495E-4,3.495125601555437E-4,3.5604844503045235E-4,3.627065509525218E-4,3.6948916345533398E-4,3.7639861081194872E-4,3.8343726483413209E-4,3.9060754168653033E-4,3.9791190271606843E-4,4.0535285529685888E-4,4.1293295369091018E-4,2.1032739996246956E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3337","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3337","v":0},{"$f":"CN$6*CN3337","v":0},{"$f":"CO$6*CO3337","v":0},{"$f":"CP$6*CP3337","v":0},{"$f":"CQ$6*CQ3337","v":0}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3347","v":0},{"$f":"K$6*K3347","v":0},{"$f":"L$6*L3347","v":0},{"$f":"M$6*M3347","v":0},{"$f":"N$6*N3347","v":0},{"$f":"O$6*O3347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3347","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3347","v":0},{"$f":"CN$6*CN3347","v":0},{"$f":"CO$6*CO3347","v":0},{"$f":"CP$6*CP3347","v":0},{"$f":"CQ$6*CQ3347","v":0}]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3359","v":3.7097684062407494E-3},{"$f":"K$5*K3359","v":2.5647781574010113E-3},{"$f":"L$5*L3359","v":2.4044795225634389E-3},{"$f":"M$5*M3359","v":1.4401252253611635E-3},{"$f":"N$5*N3359","v":4.8901852235847258E-4},{"$f":"O$5*O3359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3359","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3359","v":0},{"$f":"CN$5*CN3359","v":0},{"$f":"CO$5*CO3359","v":0},{"$f":"CP$5*CP3359","v":0},{"$f":"CQ$5*CQ3359","v":0}]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3369","v":8.185283451510662E-3},{"$f":"K$5*K3369","v":6.5099330374587695E-3},{"$f":"L$5*L3369","v":7.539076863233473E-3},{"$f":"M$5*M3369","v":6.5222612231484473E-3},{"$f":"N$5*N3369","v":5.6220386606334275E-3},{"$f":"O$5*O3369","v":4.6858670047532237E-3},3.7127165582438626E-3,2.7015316842021598E-3,1.6512301960180447E-3,5.6070273356119556E-4,2.7249036360643689E-18,2.7758593340587727E-18,2.827767903605672E-18,2.880647163403098E-18,2.9345152653587358E-18,2.9893907008209443E-18,3.0452923069262958E-18,3.1022392730658176E-18,3.1602511474721483E-18,3.2193478439298776E-18,3.2795496486113661E-18,3.3408772270403987E-18,3.4033516311860541E-18,3.4669943066892335E-18,3.5318271002243218E-18,3.5978722669985173E-18,3.6651524783913892E-18,3.7336908297373076E-18,3.8035108482533949E-18,3.8746365011157337E-18,3.9470922036865979E-18,4.0209028278955375E-18,4.0960937107771837E-18,4.172690663168717E-18,4.2507199785699721E-18,4.330208442169231E-18,4.4111833400377959E-18,4.4936724684965029E-18,4.5777041436573882E-18,4.6633072111437813E-18,4.7505110559921702E-18,4.8393456127392238E-18,4.929841375697448E-18,5.0220294094229895E-18,5.1159413593792E-18,5.21160946279959E-18,5.3090665597539424E-18,5.4083461044213407E-18,5.5094821765740191E-18,5.6125094932759538E-18,5.7174634208002139E-18,5.824379986769178E-18,5.9332958925217618E-18,6.0442485257119182E-18,6.157275973142731E-18,6.2724170338405004E-18,6.3897112323733178E-18,6.5091988324186992E-18,6.6309208505849286E-18,6.7549190704908673E-18,6.8812360571090461E-18,7.009915171376986E-18,7.141000585081736E-18,7.2745372960227646E-18,7.4105711434583893E-18,7.5491488238410614E-18,7.6903179068468888E-18,7.8341268517049255E-18,7.9806250238318075E-18,{"$f":"CA$5*CA3369","v":8.1298627117774622E-18},8.2818911444877006E-18,8.4367625088896214E-18,8.5945299678058584E-18,8.7552476782038281E-18,8.9189708097862397E-18,9.0857555639292423E-18,9.2556591929747191E-18,9.4287400198833472E-18,9.6050574582551647E-18,9.7846720327245355E-18,9.967645399736484E-18,{"$f":"CM$5*CM3369","v":1.0154040368711557E-17},{"$f":"CN$5*CN3369","v":1.0343920923606463E-17},{"$f":"CO$5*CO3369","v":1.0537352244877904E-17},{"$f":"CP$5*CP3369","v":1.0734400731857122E-17},{"$f":"CQ$5*CQ3369","v":1.0935134025542849E-17}]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3367","v":5.1887995680921291E-2},{"$f":"K$6*K3367","v":5.2653870155916438E-2},{"$f":"L$6*L3367","v":5.3659080404347574E-2},{"$f":"M$6*M3367","v":5.4662505207908871E-2},{"$f":"N$6*N3367","v":5.5684694055296753E-2},{"$f":"O$6*O3367","v":5.6725997834130799E-2},5.778677399362904E-2,5.8867386667309902E-2,5.9968206797988588E-2,3.054480613255546E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3367","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3367","v":0},{"$f":"CN$6*CN3367","v":0},{"$f":"CO$6*CO3367","v":0},{"$f":"CP$6*CP3367","v":0},{"$f":"CQ$6*CQ3367","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3379","v":0},{"$f":"K$5*K3379","v":0},{"$f":"L$5*L3379","v":0},{"$f":"M$5*M3379","v":0},{"$f":"N$5*N3379","v":0},{"$f":"O$5*O3379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3379","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3379","v":0},{"$f":"CN$5*CN3379","v":0},{"$f":"CO$5*CO3379","v":0},{"$f":"CP$5*CP3379","v":0},{"$f":"CQ$5*CQ3379","v":0}]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3389","v":8.1908220598400476E-4},{"$f":"K$5*K3389","v":5.6627905598894139E-4},{"$f":"L$5*L3389","v":5.3088661498963056E-4},{"$f":"M$5*M3389","v":3.1796619554409013E-4},{"$f":"N$5*N3389","v":1.0797072113358827E-4},{"$f":"O$5*O3389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3389","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3389","v":0},{"$f":"CN$5*CN3389","v":0},{"$f":"CO$5*CO3389","v":0},{"$f":"CP$5*CP3389","v":0},{"$f":"CQ$5*CQ3389","v":0}]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AU$145","v":7.9490349103942606E-3}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18-5.25,0)","v":44.75},"  years"]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19-5.25,0)","v":24.75},"  years"]
[]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21-5.25,0)","v":4.75},"  years"]
[]
[]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3462-J3465","v":0},{"$f":"K3462-K3465","v":0},{"$f":"L3462-L3465","v":0},{"$f":"M3462-M3465","v":0},{"$f":"N3462-N3465","v":0},{"$f":"O3462-O3465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3462-CA3465","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3462-CM3465","v":0},{"$f":"CN3462-CN3465","v":0},{"$f":"CO3462-CO3465","v":0},{"$f":"CP3462-CP3465","v":0},{"$f":"CQ3462-CQ3465","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3474-J3473","v":8.1481077721652969E-3},{"$f":"K3474-K3473","v":8.4867622263914977E-3},{"$f":"L3474-L3473","v":8.6764903242411168E-3},{"$f":"M3474-M3473","v":9.0194532383581581E-3},{"$f":"N3474-N3473","v":6.9891100285875297E-3},{"$f":"O3474-O3473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3474-CA3473","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3474-CM3473","v":0},{"$f":"CN3474-CN3473","v":0},{"$f":"CO3474-CO3473","v":0},{"$f":"CP3474-CP3473","v":0},{"$f":"CQ3474-CQ3473","v":0},null,{"$f":"J3469","v":4.1319923589743603E-2},{"$f":"SUM(J3475:CQ3475)","v":4.1319923589743596E-2},{"$f":"CS3475-CT3475","v":0}]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3482","v":6.6426285714285712E-4},{"$f":"J3489","v":6.6508731385687481E-4},6.6435872420262667E-4,6.6629523880997051E-4,6.6780729913417313E-4,6.6914291373244145E-4,6.7029495478225076E-4,6.7125608958181989E-4,6.7201877538015508E-4,6.725752540853822E-4,6.7291754684862214E-4,6.730374485206061E-4,6.729265219781647E-4,6.7257609231766288E-4,6.7197724091238773E-4,6.7112079933083274E-4,6.6999734311275292E-4,6.6859718539979897E-4,6.6691037041746737E-4,6.6492666680503419E-4,6.6263556079006474E-4,6.6002624920402035E-4,6.5708763233540517E-4,6.5380830661681969E-4,6.5017655714220773E-4,6.4618035001050441E-4,6.418073244918083E-4,6.3704478501211783E-4,6.3187969295258541E-4,6.2629865825915558E-4,6.202879308583629E-4,6.1383339187497392E-4,6.0692054464706437E-4,{"$f":"AP3489","v":5.9953450553402619E-4},5.9165999451290272E-4,5.8328132555834911E-4,5.743823968014139E-4,5.6494668046223483E-4,5.54957212551633E-4,5.4439658233648388E-4,5.3324692156363099E-4,5.2148989343699613E-4,5.0910668134242351E-4,4.960779773146779E-4,4.82383970240896E-4,4.6800433379466753E-4,4.5291821409479654E-4,4.3710421708266571E-4,4.205403956119944E-4,4.0320423624464835E-4,3.85072645746022E-4,3.6612193727337465E-4,3.4632781625035936E-4,3.2566536592083817E-4,3.0410903257492827E-4,2.8163261044007249E-4,2.5820922622977197E-4,2.3381132334246145E-4,2.0841064570284522E-4,1.8197822123784771E-4,1.5448434497916349E-4,1.258985617842198E-4,9.6189648667189458E-5,6.5325596731511862E-5,3.3273592695197498E-5,{"$f":"BV3489","v":3.584643432780199E-18},3.6516762649731886E-18,3.719962611128187E-18,3.7895259119562838E-18,3.8603900465098663E-18,3.9325793403796004E-18,4.0061185740446986E-18,4.0810329913793343E-18,4.157348308318128E-18,4.235090721683677E-18,4.3142869181791617E-18,4.394964083549112E-18,4.4771499119114804E-18,4.5608726152642252E-18,4.646160933169666E-18,4.733044142619939E-18,4.8215520680869315E-18,4.9117150917601574E-18,5.003564163976072E-18,5.0971308138424249E-18,5.1924471600612786E-18]
[]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3502","v":0},{"$f":"J3509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP3509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV3509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(G3531<1,J3532,J3532/G3531)","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:J3533)+J3533<$J3532,J3533,$J3532-SUM($J3533:J3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:K3533)+K3533<$J3532,K3533,$J3532-SUM($J3533:K3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:L3533)+L3533<$J3532,L3533,$J3532-SUM($J3533:L3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:M3533)+M3533<$J3532,M3533,$J3532-SUM($J3533:M3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:N3533)+N3533<$J3532,N3533,$J3532-SUM($J3533:N3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:O3533)+O3533<$J3532,O3533,$J3532-SUM($J3533:O3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:P3533)+P3533<$J3532,P3533,$J3532-SUM($J3533:P3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:Q3533)+Q3533<$J3532,Q3533,$J3532-SUM($J3533:Q3533))","v":3.9245521333333325E-2},{"$f":"IF(SUM($J3533:R3533)+R3533<$J3532,R3533,$J3532-SUM($J3533:R3533))","v":3.9245521333333366E-2},{"$f":"IF(SUM($J3533:S3533)+S3533<$J3532,S3533,$J3532-SUM($J3533:S3533))","v":0},{"$f":"IF(SUM($J3533:T3533)+T3533<$J3532,T3533,$J3532-SUM($J3533:T3533))","v":0},{"$f":"IF(SUM($J3533:U3533)+U3533<$J3532,U3533,$J3532-SUM($J3533:U3533))","v":0},{"$f":"IF(SUM($J3533:V3533)+V3533<$J3532,V3533,$J3532-SUM($J3533:V3533))","v":0},{"$f":"IF(SUM($J3533:W3533)+W3533<$J3532,W3533,$J3532-SUM($J3533:W3533))","v":0},{"$f":"IF(SUM($J3533:X3533)+X3533<$J3532,X3533,$J3532-SUM($J3533:X3533))","v":0},{"$f":"IF(SUM($J3533:Y3533)+Y3533<$J3532,Y3533,$J3532-SUM($J3533:Y3533))","v":0},{"$f":"IF(SUM($J3533:Z3533)+Z3533<$J3532,Z3533,$J3532-SUM($J3533:Z3533))","v":0},{"$f":"IF(SUM($J3533:AA3533)+AA3533<$J3532,AA3533,$J3532-SUM($J3533:AA3533))","v":0},{"$f":"IF(SUM($J3533:AB3533)+AB3533<$J3532,AB3533,$J3532-SUM($J3533:AB3533))","v":0},{"$f":"IF(SUM($J3533:AC3533)+AC3533<$J3532,AC3533,$J3532-SUM($J3533:AC3533))","v":0},{"$f":"IF(SUM($J3533:AD3533)+AD3533<$J3532,AD3533,$J3532-SUM($J3533:AD3533))","v":0},{"$f":"IF(SUM($J3533:AE3533)+AE3533<$J3532,AE3533,$J3532-SUM($J3533:AE3533))","v":0},{"$f":"IF(SUM($J3533:AF3533)+AF3533<$J3532,AF3533,$J3532-SUM($J3533:AF3533))","v":0},{"$f":"IF(SUM($J3533:AG3533)+AG3533<$J3532,AG3533,$J3532-SUM($J3533:AG3533))","v":0},{"$f":"IF(SUM($J3533:AH3533)+AH3533<$J3532,AH3533,$J3532-SUM($J3533:AH3533))","v":0},{"$f":"IF(SUM($J3533:AI3533)+AI3533<$J3532,AI3533,$J3532-SUM($J3533:AI3533))","v":0},{"$f":"IF(SUM($J3533:AJ3533)+AJ3533<$J3532,AJ3533,$J3532-SUM($J3533:AJ3533))","v":0},{"$f":"IF(SUM($J3533:AK3533)+AK3533<$J3532,AK3533,$J3532-SUM($J3533:AK3533))","v":0},{"$f":"IF(SUM($J3533:AL3533)+AL3533<$J3532,AL3533,$J3532-SUM($J3533:AL3533))","v":0},{"$f":"IF(SUM($J3533:AM3533)+AM3533<$J3532,AM3533,$J3532-SUM($J3533:AM3533))","v":0},{"$f":"IF(SUM($J3533:AN3533)+AN3533<$J3532,AN3533,$J3532-SUM($J3533:AN3533))","v":0},{"$f":"IF(SUM($J3533:AO3533)+AO3533<$J3532,AO3533,$J3532-SUM($J3533:AO3533))","v":0},{"$f":"IF(SUM($J3533:AP3533)+AP3533<$J3532,AP3533,$J3532-SUM($J3533:AP3533))","v":0},{"$f":"IF(SUM($J3533:AQ3533)+AQ3533<$J3532,AQ3533,$J3532-SUM($J3533:AQ3533))","v":0},{"$f":"IF(SUM($J3533:AR3533)+AR3533<$J3532,AR3533,$J3532-SUM($J3533:AR3533))","v":0},{"$f":"IF(SUM($J3533:AS3533)+AS3533<$J3532,AS3533,$J3532-SUM($J3533:AS3533))","v":0},{"$f":"IF(SUM($J3533:AT3533)+AT3533<$J3532,AT3533,$J3532-SUM($J3533:AT3533))","v":0},{"$f":"IF(SUM($J3533:AU3533)+AU3533<$J3532,AU3533,$J3532-SUM($J3533:AU3533))","v":0},{"$f":"IF(SUM($J3533:AV3533)+AV3533<$J3532,AV3533,$J3532-SUM($J3533:AV3533))","v":0},{"$f":"IF(SUM($J3533:AW3533)+AW3533<$J3532,AW3533,$J3532-SUM($J3533:AW3533))","v":0},{"$f":"IF(SUM($J3533:AX3533)+AX3533<$J3532,AX3533,$J3532-SUM($J3533:AX3533))","v":0},{"$f":"IF(SUM($J3533:AY3533)+AY3533<$J3532,AY3533,$J3532-SUM($J3533:AY3533))","v":0},{"$f":"IF(SUM($J3533:AZ3533)+AZ3533<$J3532,AZ3533,$J3532-SUM($J3533:AZ3533))","v":0},{"$f":"IF(SUM($J3533:BA3533)+BA3533<$J3532,BA3533,$J3532-SUM($J3533:BA3533))","v":0},{"$f":"IF(SUM($J3533:BB3533)+BB3533<$J3532,BB3533,$J3532-SUM($J3533:BB3533))","v":0},{"$f":"IF(SUM($J3533:BC3533)+BC3533<$J3532,BC3533,$J3532-SUM($J3533:BC3533))","v":0},{"$f":"IF(SUM($J3533:BD3533)+BD3533<$J3532,BD3533,$J3532-SUM($J3533:BD3533))","v":0},{"$f":"IF(SUM($J3533:BE3533)+BE3533<$J3532,BE3533,$J3532-SUM($J3533:BE3533))","v":0},{"$f":"IF(SUM($J3533:BF3533)+BF3533<$J3532,BF3533,$J3532-SUM($J3533:BF3533))","v":0},{"$f":"IF(SUM($J3533:BG3533)+BG3533<$J3532,BG3533,$J3532-SUM($J3533:BG3533))","v":0},{"$f":"IF(SUM($J3533:BH3533)+BH3533<$J3532,BH3533,$J3532-SUM($J3533:BH3533))","v":0},{"$f":"IF(SUM($J3533:BI3533)+BI3533<$J3532,BI3533,$J3532-SUM($J3533:BI3533))","v":0},{"$f":"IF(SUM($J3533:BJ3533)+BJ3533<$J3532,BJ3533,$J3532-SUM($J3533:BJ3533))","v":0},{"$f":"IF(SUM($J3533:BK3533)+BK3533<$J3532,BK3533,$J3532-SUM($J3533:BK3533))","v":0},{"$f":"IF(SUM($J3533:BL3533)+BL3533<$J3532,BL3533,$J3532-SUM($J3533:BL3533))","v":0},{"$f":"IF(SUM($J3533:BM3533)+BM3533<$J3532,BM3533,$J3532-SUM($J3533:BM3533))","v":0},{"$f":"IF(SUM($J3533:BN3533)+BN3533<$J3532,BN3533,$J3532-SUM($J3533:BN3533))","v":0},{"$f":"IF(SUM($J3533:BO3533)+BO3533<$J3532,BO3533,$J3532-SUM($J3533:BO3533))","v":0},{"$f":"IF(SUM($J3533:BP3533)+BP3533<$J3532,BP3533,$J3532-SUM($J3533:BP3533))","v":0},{"$f":"IF(SUM($J3533:BQ3533)+BQ3533<$J3532,BQ3533,$J3532-SUM($J3533:BQ3533))","v":0},{"$f":"IF(SUM($J3533:BR3533)+BR3533<$J3532,BR3533,$J3532-SUM($J3533:BR3533))","v":0},{"$f":"IF(SUM($J3533:BS3533)+BS3533<$J3532,BS3533,$J3532-SUM($J3533:BS3533))","v":0},{"$f":"IF(SUM($J3533:BT3533)+BT3533<$J3532,BT3533,$J3532-SUM($J3533:BT3533))","v":0},{"$f":"IF(SUM($J3533:BU3533)+BU3533<$J3532,BU3533,$J3532-SUM($J3533:BU3533))","v":0},{"$f":"IF(SUM($J3533:BV3533)+BV3533<$J3532,BV3533,$J3532-SUM($J3533:BV3533))","v":0},{"$f":"IF(SUM($J3533:BW3533)+BW3533<$J3532,BW3533,$J3532-SUM($J3533:BW3533))","v":0},{"$f":"IF(SUM($J3533:BX3533)+BX3533<$J3532,BX3533,$J3532-SUM($J3533:BX3533))","v":0},{"$f":"IF(SUM($J3533:BY3533)+BY3533<$J3532,BY3533,$J3532-SUM($J3533:BY3533))","v":0},{"$f":"IF(SUM($J3533:BZ3533)+BZ3533<$J3532,BZ3533,$J3532-SUM($J3533:BZ3533))","v":0},{"$f":"IF(SUM($J3533:CA3533)+CA3533<$J3532,CA3533,$J3532-SUM($J3533:CA3533))","v":0},{"$f":"IF(SUM($J3533:CB3533)+CB3533<$J3532,CB3533,$J3532-SUM($J3533:CB3533))","v":0},{"$f":"IF(SUM($J3533:CC3533)+CC3533<$J3532,CC3533,$J3532-SUM($J3533:CC3533))","v":0},{"$f":"IF(SUM($J3533:CD3533)+CD3533<$J3532,CD3533,$J3532-SUM($J3533:CD3533))","v":0},{"$f":"IF(SUM($J3533:CE3533)+CE3533<$J3532,CE3533,$J3532-SUM($J3533:CE3533))","v":0},{"$f":"IF(SUM($J3533:CF3533)+CF3533<$J3532,CF3533,$J3532-SUM($J3533:CF3533))","v":0},{"$f":"IF(SUM($J3533:CG3533)+CG3533<$J3532,CG3533,$J3532-SUM($J3533:CG3533))","v":0},{"$f":"IF(SUM($J3533:CH3533)+CH3533<$J3532,CH3533,$J3532-SUM($J3533:CH3533))","v":0},{"$f":"IF(SUM($J3533:CI3533)+CI3533<$J3532,CI3533,$J3532-SUM($J3533:CI3533))","v":0},{"$f":"IF(SUM($J3533:CJ3533)+CJ3533<$J3532,CJ3533,$J3532-SUM($J3533:CJ3533))","v":0},{"$f":"IF(SUM($J3533:CK3533)+CK3533<$J3532,CK3533,$J3532-SUM($J3533:CK3533))","v":0},{"$f":"IF(SUM($J3533:CL3533)+CL3533<$J3532,CL3533,$J3532-SUM($J3533:CL3533))","v":0},{"$f":"IF(SUM($J3533:CM3533)+CM3533<$J3532,CM3533,$J3532-SUM($J3533:CM3533))","v":0},{"$f":"IF(SUM($J3533:CN3533)+CN3533<$J3532,CN3533,$J3532-SUM($J3533:CN3533))","v":0},{"$f":"IF(SUM($J3533:CO3533)+CO3533<$J3532,CO3533,$J3532-SUM($J3533:CO3533))","v":0},{"$f":"IF(SUM($J3533:CP3533)+CP3533<$J3532,CP3533,$J3532-SUM($J3533:CP3533))","v":0}]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AV$151","v":1.6929E-2}]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3547-J3546","v":9.6696810506566061E-5},{"$f":"K3547-K3546","v":1.3975159474671626E-4},{"$f":"L3547-L3546","v":7.6933958724203328E-5},{"$f":"M3547-M3546","v":9.2295799868667878E-5},{"$f":"N3547-N3546","v":1.0155797811489664E-4},{"$f":"O3547-O3546","v":1.1113428690927838E-4},1.2103323584320303E-4,1.3126354291846713E-4,1.4183413936610408E-4,1.5275417457255949E-4,1.6403302111554145E-4,1.7568027991192464E-4,1.8770578548013865E-4,2.0011961131952149E-4,2.1293207540917265E-4,2.2615374582889451E-4,2.3979544650486401E-4,2.5386826308273602E-4,2.6838354893093204E-4,2.8335293127693323E-4,2.9878831747944917E-4,3.1470190143940096E-4,3.3110617015271566E-4,3.4801391040799399E-4,3.6543821563217894E-4,3.8339249288741792E-4,4.0189047002237835E-4,4.2094620298134848E-4,4.4057408327452199E-4,4.6078884561293965E-4,4.8160557571163388E-4,5.0303971826459693E-4,5.2510708509527016E-4,5.4782386348633063E-4,5.7120662469262976E-4,5.9527233264122185E-4,6.2003835282250261E-4,6.4552246137656189E-4,6.7174285437894467E-4,6.987181573300976E-4,7.2646743485287588E-4,7.5501020060256936E-4,7.8436642739400776E-4,8.1455655755039715E-4,8.4560151347863241E-4,-1.2245846697789276E-18,-1.2474844031037936E-18,-1.2708123614418345E-18,-1.2945765526007967E-18,-1.3187851341344317E-18,-1.3434464161427455E-18,-1.3685688641246148E-18,-1.3941611018837452E-18,-1.4202319144889712E-18,-1.4467902512899151E-18,-1.4738452289890365E-18,-1.5014061347711315E-18,-1.5294824294913516E-18,-1.55808375092284E-18,-1.5872199170650972E-18,-1.6169009295142144E-18,-1.6471369768961302E-18,-1.6779384383640879E-18,-1.7093158871614963E-18,-1.7412800942514164E-18,-1.7738420320139177E-18,-1.8070128780125779E-18,-1.8408040188314131E-18,-1.8752270539835603E-18,{"$f":"CA3547-CA3546","v":-1.9102937998930531E-18},-1.946016293951053E-18,-1.9824067986479378E-18,-2.0194778057826542E-18,-2.0572420407507899E-18,-2.0957124669128294E-18,-2.1349022900440996E-18,-2.1748249628679242E-18,-2.2154941896735548E-18,-2.2569239310204503E-18,-2.2991284085305329E-18,-2.3421221097700536E-18,{"$f":"CM3547-CM3546","v":-2.3859197932227538E-18},{"$f":"CN3547-CN3546","v":-2.4305364933560195E-18},{"$f":"CO3547-CO3546","v":-2.4759875257817768E-18},{"$f":"CP3547-CP3546","v":-2.5222884925138959E-18},{"$f":"CQ3547-CQ3546","v":-2.569455287323906E-18},null,{"$f":"J3542","v":1.6929E-2},{"$f":"SUM(J3548:CQ3548)","v":1.6928999999999864E-2},{"$f":"CS3548-CT3548","v":1.3530843112619095E-16}]
[]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3570-J3569","v":-8.2936999999999997E-2},{"$f":"K3570-K3569","v":0},{"$f":"L3570-L3569","v":0},{"$f":"M3570-M3569","v":0},{"$f":"N3570-N3569","v":0},{"$f":"O3570-O3569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3570-CA3569","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3570-CM3569","v":0},{"$f":"CN3570-CN3569","v":0},{"$f":"CO3570-CO3569","v":0},{"$f":"CP3570-CP3569","v":0},{"$f":"CQ3570-CQ3569","v":0},null,{"$f":"J3565","v":-8.2936999999999997E-2},{"$f":"SUM(J3571:CQ3571)","v":-8.2936999999999997E-2},{"$f":"CS3571-CT3571","v":0}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3568-J3571","v":0},{"$f":"K3568-K3571","v":0},{"$f":"L3568-L3571","v":0},{"$f":"M3568-M3571","v":0},{"$f":"N3568-N3571","v":0},{"$f":"O3568-O3571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3568-CA3571","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3568-CM3571","v":0},{"$f":"CN3568-CN3571","v":0},{"$f":"CO3568-CO3571","v":0},{"$f":"CP3568-CP3571","v":0},{"$f":"CQ3568-CQ3571","v":0}]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3580-J3579","v":-5.28E-3},{"$f":"K3580-K3579","v":0},{"$f":"L3580-L3579","v":0},{"$f":"M3580-M3579","v":0},{"$f":"N3580-N3579","v":0},{"$f":"O3580-O3579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3580-CA3579","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3580-CM3579","v":0},{"$f":"CN3580-CN3579","v":0},{"$f":"CO3580-CO3579","v":0},{"$f":"CP3580-CP3579","v":0},{"$f":"CQ3580-CQ3579","v":0},null,{"$f":"J3575","v":-5.28E-3},{"$f":"SUM(J3581:CQ3581)","v":-5.28E-3},{"$f":"CS3581-CT3581","v":0}]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3590-J3589","v":-8.1762754522112596E-2},{"$f":"K3590-K3589","v":0},{"$f":"L3590-L3589","v":0},{"$f":"M3590-M3589","v":0},{"$f":"N3590-N3589","v":0},{"$f":"O3590-O3589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3590-CA3589","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3590-CM3589","v":0},{"$f":"CN3590-CN3589","v":0},{"$f":"CO3590-CO3589","v":0},{"$f":"CP3590-CP3589","v":0},{"$f":"CQ3590-CQ3589","v":0},null,{"$f":"J3585","v":-8.1762754522112596E-2},{"$f":"SUM(J3591:CQ3591)","v":-8.1762754522112596E-2},{"$f":"CS3591-CT3591","v":0}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3596","v":-1.1891816624670102E-2},{"$f":"K$6*K3596","v":0},{"$f":"L$6*L3596","v":0},{"$f":"M$6*M3596","v":0},{"$f":"N$6*N3596","v":0},{"$f":"O$6*O3596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3596","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3596","v":0},{"$f":"CN$6*CN3596","v":0},{"$f":"CO$6*CO3596","v":0},{"$f":"CP$6*CP3596","v":0},{"$f":"CQ$6*CQ3596","v":0}]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3608","v":-1.8797088700709143E-3},{"$f":"K$5*K3608","v":0},{"$f":"L$5*L3608","v":0},{"$f":"M$5*M3608","v":0},{"$f":"N$5*N3608","v":0},{"$f":"O$5*O3608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3608","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3608","v":0},{"$f":"CN$5*CN3608","v":0},{"$f":"CO$5*CO3608","v":0},{"$f":"CP$5*CP3608","v":0},{"$f":"CQ$5*CQ3608","v":0}]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AW$150","v":-0.3523814959544439}]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3625","v":6.6531395751609199E-2},{"$f":"J3632","v":6.6184058340066423E-2},6.5668479369807603E-2,6.5401192377331316E-2,6.5074794798629571E-2,6.4713319807521943E-2,6.4315569646753765E-2,6.3880314029169355E-2,6.3406289339937513E-2,6.2892197820315549E-2,6.2336706732540437E-2,6.1738447505426751E-2,6.1096014860241708E-2,6.0407965916418574E-2,5.9672819276659982E-2,5.88890540909731E-2,5.8055109099168674E-2,5.7169381651345691E-2,5.6230226705873243E-2,5.5235955804370462E-2,5.4184836023174705E-2,5.3075088900776994E-2,5.1904889340692664E-2,5.0672364489223472E-2,4.9375592587555785E-2,4.8012601797627487E-2,4.6581369001183932E-2,4.5079818571430771E-2,4.3505821116678819E-2,4.1857192195362901E-2,4.0131691001803478E-2,3.8327019022066137E-2,3.6440818659260195E-2,{"$f":"AP3632","v":3.4470671827603487E-2},3.2414098514565864E-2,3.0268555310389238E-2,2.8031433904266847E-2,2.5700059546448988E-2,2.3271689475526759E-2,2.0743511310129241E-2,1.8112641404253157E-2,1.5376123165427271E-2,1.2530925334896643E-2,9.5739402289944514E-3,6.5019819408511587E-3,3.3117845015726301E-3,3.1181654480683108E-16,3.1764751419471881E-16,3.2358752271016004E-16,3.2963860938484003E-16,3.3580285138033652E-16,3.4208236470114882E-16,3.4847930492106029E-16,3.549958679230841E-16,3.6163429065324579E-16,3.6839685188846147E-16,3.7528587301877572E-16,3.8230371884422681E-16,3.8945279838661387E-16,3.9673556571644355E-16,4.0415452079534105E-16,4.1171221033421392E-16,4.1941122866746372E-16,4.2725421864354531E-16,4.352438725321796E-16,{"$f":"BV3632","v":4.4338293294853135E-16},4.5167419379466889E-16,4.6012050121862915E-16,4.6872475459141756E-16,4.7748990750227706E-16,4.8641896877256962E-16,4.9551500348861668E-16,5.0478113405385382E-16,5.1422054126066087E-16,5.2383646538223525E-16,5.3363220728488301E-16,5.436111295611103E-16,5.5377665768390311E-16,5.6413228118259207E-16,5.7468155484070652E-16,5.8542809991622778E-16,5.9637560538466124E-16,6.0752782920535441E-16,6.1888859961149452E-16,6.3046181642422946E-16,6.4225145239136258E-16]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3635","v":-1.3265352116553217},{"$f":"J3642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP3642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV3642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3638","v":-2.2399281247463262E-2},{"$f":"K$5*K3638","v":0},{"$f":"L$5*L3638","v":0},{"$f":"M$5*M3638","v":0},{"$f":"N$5*N3638","v":0},{"$f":"O$5*O3638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3638","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3638","v":0},{"$f":"CN$5*CN3638","v":0},{"$f":"CO$5*CO3638","v":0},{"$f":"CP$5*CP3638","v":0},{"$f":"CQ$5*CQ3638","v":0}]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AX$145","v":0}]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3661","v":0},{"$f":"K$5*K3661","v":0},{"$f":"L$5*L3661","v":0},{"$f":"M$5*M3661","v":0},{"$f":"N$5*N3661","v":0},{"$f":"O$5*O3661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3661","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3661","v":0},{"$f":"CN$5*CN3661","v":0},{"$f":"CO$5*CO3661","v":0},{"$f":"CP$5*CP3661","v":0},{"$f":"CQ$5*CQ3661","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19-3,0)","v":27},"  years"]
[]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3681","v":-9.6835310072592158E-5},{"$f":"K$5*K3681","v":0},{"$f":"L$5*L3681","v":0},{"$f":"M$5*M3681","v":0},{"$f":"N$5*N3681","v":0},{"$f":"O$5*O3681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$5*CA3681","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM3681","v":0},{"$f":"CN$5*CN3681","v":0},{"$f":"CO$5*CO3681","v":0},{"$f":"CP$5*CP3681","v":0},{"$f":"CQ$5*CQ3681","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3691-J3694","v":0},{"$f":"K3691-K3694","v":0},{"$f":"L3691-L3694","v":0},{"$f":"M3691-M3694","v":0},{"$f":"N3691-N3694","v":0},{"$f":"O3691-O3694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3691-CA3694","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3691-CM3694","v":0},{"$f":"CN3691-CN3694","v":0},{"$f":"CO3691-CO3694","v":0},{"$f":"CP3691-CP3694","v":0},{"$f":"CQ3691-CQ3694","v":0}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3703-J3702","v":-0.27145989512651969},{"$f":"K3703-K3702","v":0},{"$f":"L3703-L3702","v":0},{"$f":"M3703-M3702","v":0},{"$f":"N3703-N3702","v":0},{"$f":"O3703-O3702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3703-CA3702","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3703-CM3702","v":0},{"$f":"CN3703-CN3702","v":0},{"$f":"CO3703-CO3702","v":0},{"$f":"CP3703-CP3702","v":0},{"$f":"CQ3703-CQ3702","v":0},null,{"$f":"J3698","v":-0.27145989512651969},{"$f":"SUM(J3704:CQ3704)","v":-0.27145989512651969},{"$f":"CS3704-CT3704","v":0}]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3708","v":-1.3763525404984402E-3},{"$f":"J3715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP3715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV3715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3711-J3714","v":0},{"$f":"K3711-K3714","v":0},{"$f":"L3711-L3714","v":0},{"$f":"M3711-M3714","v":0},{"$f":"N3711-N3714","v":0},{"$f":"O3711-O3714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3711-CA3714","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3711-CM3714","v":0},{"$f":"CN3711-CN3714","v":0},{"$f":"CO3711-CO3714","v":0},{"$f":"CP3711-CP3714","v":0},{"$f":"CQ3711-CQ3714","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3731","v":0},{"$f":"J3738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP3738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV3738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(J3761<0,J3761,IF(G3760<1,J3761,J3761/G3760))","v":-4.0252945226745942E-3},{"$f":"IF(J3768=0,0,IF(SUM($J3762:J3762)+J3762<$J3761,J3762,$J3761-SUM($J3762:J3762)))","v":0},{"$f":"IF(SUM($J3762:K3762)+K3762<$J3761,K3762,$J3761-SUM($J3762:K3762))","v":0},{"$f":"IF(SUM($J3762:L3762)+L3762<$J3761,L3762,$J3761-SUM($J3762:L3762))","v":0},{"$f":"IF(SUM($J3762:M3762)+M3762<$J3761,M3762,$J3761-SUM($J3762:M3762))","v":0},{"$f":"IF(SUM($J3762:N3762)+N3762<$J3761,N3762,$J3761-SUM($J3762:N3762))","v":0},{"$f":"IF(SUM($J3762:O3762)+O3762<$J3761,O3762,$J3761-SUM($J3762:O3762))","v":0},{"$f":"IF(SUM($J3762:P3762)+P3762<$J3761,P3762,$J3761-SUM($J3762:P3762))","v":0},{"$f":"IF(SUM($J3762:Q3762)+Q3762<$J3761,Q3762,$J3761-SUM($J3762:Q3762))","v":0},{"$f":"IF(SUM($J3762:R3762)+R3762<$J3761,R3762,$J3761-SUM($J3762:R3762))","v":0},{"$f":"IF(SUM($J3762:S3762)+S3762<$J3761,S3762,$J3761-SUM($J3762:S3762))","v":0},{"$f":"IF(SUM($J3762:T3762)+T3762<$J3761,T3762,$J3761-SUM($J3762:T3762))","v":0},{"$f":"IF(SUM($J3762:U3762)+U3762<$J3761,U3762,$J3761-SUM($J3762:U3762))","v":0},{"$f":"IF(SUM($J3762:V3762)+V3762<$J3761,V3762,$J3761-SUM($J3762:V3762))","v":0},{"$f":"IF(SUM($J3762:W3762)+W3762<$J3761,W3762,$J3761-SUM($J3762:W3762))","v":0},{"$f":"IF(SUM($J3762:X3762)+X3762<$J3761,X3762,$J3761-SUM($J3762:X3762))","v":0},{"$f":"IF(SUM($J3762:Y3762)+Y3762<$J3761,Y3762,$J3761-SUM($J3762:Y3762))","v":0},{"$f":"IF(SUM($J3762:Z3762)+Z3762<$J3761,Z3762,$J3761-SUM($J3762:Z3762))","v":0},{"$f":"IF(SUM($J3762:AA3762)+AA3762<$J3761,AA3762,$J3761-SUM($J3762:AA3762))","v":0},{"$f":"IF(SUM($J3762:AB3762)+AB3762<$J3761,AB3762,$J3761-SUM($J3762:AB3762))","v":0},{"$f":"IF(SUM($J3762:AC3762)+AC3762<$J3761,AC3762,$J3761-SUM($J3762:AC3762))","v":0},{"$f":"IF(SUM($J3762:AD3762)+AD3762<$J3761,AD3762,$J3761-SUM($J3762:AD3762))","v":0},{"$f":"IF(SUM($J3762:AE3762)+AE3762<$J3761,AE3762,$J3761-SUM($J3762:AE3762))","v":0},{"$f":"IF(SUM($J3762:AF3762)+AF3762<$J3761,AF3762,$J3761-SUM($J3762:AF3762))","v":0},{"$f":"IF(SUM($J3762:AG3762)+AG3762<$J3761,AG3762,$J3761-SUM($J3762:AG3762))","v":0},{"$f":"IF(SUM($J3762:AH3762)+AH3762<$J3761,AH3762,$J3761-SUM($J3762:AH3762))","v":0},{"$f":"IF(SUM($J3762:AI3762)+AI3762<$J3761,AI3762,$J3761-SUM($J3762:AI3762))","v":0},{"$f":"IF(SUM($J3762:AJ3762)+AJ3762<$J3761,AJ3762,$J3761-SUM($J3762:AJ3762))","v":0},{"$f":"IF(SUM($J3762:AK3762)+AK3762<$J3761,AK3762,$J3761-SUM($J3762:AK3762))","v":0},{"$f":"IF(SUM($J3762:AL3762)+AL3762<$J3761,AL3762,$J3761-SUM($J3762:AL3762))","v":0},{"$f":"IF(SUM($J3762:AM3762)+AM3762<$J3761,AM3762,$J3761-SUM($J3762:AM3762))","v":0},{"$f":"IF(SUM($J3762:AN3762)+AN3762<$J3761,AN3762,$J3761-SUM($J3762:AN3762))","v":0},{"$f":"IF(SUM($J3762:AO3762)+AO3762<$J3761,AO3762,$J3761-SUM($J3762:AO3762))","v":0},{"$f":"IF(SUM($J3762:AP3762)+AP3762<$J3761,AP3762,$J3761-SUM($J3762:AP3762))","v":0},{"$f":"IF(SUM($J3762:AQ3762)+AQ3762<$J3761,AQ3762,$J3761-SUM($J3762:AQ3762))","v":0},{"$f":"IF(SUM($J3762:AR3762)+AR3762<$J3761,AR3762,$J3761-SUM($J3762:AR3762))","v":0},{"$f":"IF(SUM($J3762:AS3762)+AS3762<$J3761,AS3762,$J3761-SUM($J3762:AS3762))","v":0},{"$f":"IF(SUM($J3762:AT3762)+AT3762<$J3761,AT3762,$J3761-SUM($J3762:AT3762))","v":0},{"$f":"IF(SUM($J3762:AU3762)+AU3762<$J3761,AU3762,$J3761-SUM($J3762:AU3762))","v":0},{"$f":"IF(SUM($J3762:AV3762)+AV3762<$J3761,AV3762,$J3761-SUM($J3762:AV3762))","v":0},{"$f":"IF(SUM($J3762:AW3762)+AW3762<$J3761,AW3762,$J3761-SUM($J3762:AW3762))","v":0},{"$f":"IF(SUM($J3762:AX3762)+AX3762<$J3761,AX3762,$J3761-SUM($J3762:AX3762))","v":0},{"$f":"IF(SUM($J3762:AY3762)+AY3762<$J3761,AY3762,$J3761-SUM($J3762:AY3762))","v":0},{"$f":"IF(SUM($J3762:AZ3762)+AZ3762<$J3761,AZ3762,$J3761-SUM($J3762:AZ3762))","v":0},{"$f":"IF(SUM($J3762:BA3762)+BA3762<$J3761,BA3762,$J3761-SUM($J3762:BA3762))","v":0},{"$f":"IF(SUM($J3762:BB3762)+BB3762<$J3761,BB3762,$J3761-SUM($J3762:BB3762))","v":0},{"$f":"IF(SUM($J3762:BC3762)+BC3762<$J3761,BC3762,$J3761-SUM($J3762:BC3762))","v":0},{"$f":"IF(SUM($J3762:BD3762)+BD3762<$J3761,BD3762,$J3761-SUM($J3762:BD3762))","v":0},{"$f":"IF(SUM($J3762:BE3762)+BE3762<$J3761,BE3762,$J3761-SUM($J3762:BE3762))","v":0},{"$f":"IF(SUM($J3762:BF3762)+BF3762<$J3761,BF3762,$J3761-SUM($J3762:BF3762))","v":0},{"$f":"IF(SUM($J3762:BG3762)+BG3762<$J3761,BG3762,$J3761-SUM($J3762:BG3762))","v":0},{"$f":"IF(SUM($J3762:BH3762)+BH3762<$J3761,BH3762,$J3761-SUM($J3762:BH3762))","v":0},{"$f":"IF(SUM($J3762:BI3762)+BI3762<$J3761,BI3762,$J3761-SUM($J3762:BI3762))","v":0},{"$f":"IF(SUM($J3762:BJ3762)+BJ3762<$J3761,BJ3762,$J3761-SUM($J3762:BJ3762))","v":0},{"$f":"IF(SUM($J3762:BK3762)+BK3762<$J3761,BK3762,$J3761-SUM($J3762:BK3762))","v":0},{"$f":"IF(SUM($J3762:BL3762)+BL3762<$J3761,BL3762,$J3761-SUM($J3762:BL3762))","v":0},{"$f":"IF(SUM($J3762:BM3762)+BM3762<$J3761,BM3762,$J3761-SUM($J3762:BM3762))","v":0},{"$f":"IF(SUM($J3762:BN3762)+BN3762<$J3761,BN3762,$J3761-SUM($J3762:BN3762))","v":0},{"$f":"IF(SUM($J3762:BO3762)+BO3762<$J3761,BO3762,$J3761-SUM($J3762:BO3762))","v":0},{"$f":"IF(SUM($J3762:BP3762)+BP3762<$J3761,BP3762,$J3761-SUM($J3762:BP3762))","v":0},{"$f":"IF(SUM($J3762:BQ3762)+BQ3762<$J3761,BQ3762,$J3761-SUM($J3762:BQ3762))","v":0},{"$f":"IF(SUM($J3762:BR3762)+BR3762<$J3761,BR3762,$J3761-SUM($J3762:BR3762))","v":0},{"$f":"IF(SUM($J3762:BS3762)+BS3762<$J3761,BS3762,$J3761-SUM($J3762:BS3762))","v":0},{"$f":"IF(SUM($J3762:BT3762)+BT3762<$J3761,BT3762,$J3761-SUM($J3762:BT3762))","v":0},{"$f":"IF(SUM($J3762:BU3762)+BU3762<$J3761,BU3762,$J3761-SUM($J3762:BU3762))","v":0},{"$f":"IF(SUM($J3762:BV3762)+BV3762<$J3761,BV3762,$J3761-SUM($J3762:BV3762))","v":0},{"$f":"IF(SUM($J3762:BW3762)+BW3762<$J3761,BW3762,$J3761-SUM($J3762:BW3762))","v":0},{"$f":"IF(SUM($J3762:BX3762)+BX3762<$J3761,BX3762,$J3761-SUM($J3762:BX3762))","v":0},{"$f":"IF(SUM($J3762:BY3762)+BY3762<$J3761,BY3762,$J3761-SUM($J3762:BY3762))","v":0},{"$f":"IF(SUM($J3762:BZ3762)+BZ3762<$J3761,BZ3762,$J3761-SUM($J3762:BZ3762))","v":0},{"$f":"IF(SUM($J3762:CA3762)+CA3762<$J3761,CA3762,$J3761-SUM($J3762:CA3762))","v":0},{"$f":"IF(SUM($J3762:CB3762)+CB3762<$J3761,CB3762,$J3761-SUM($J3762:CB3762))","v":0},{"$f":"IF(SUM($J3762:CC3762)+CC3762<$J3761,CC3762,$J3761-SUM($J3762:CC3762))","v":0},{"$f":"IF(SUM($J3762:CD3762)+CD3762<$J3761,CD3762,$J3761-SUM($J3762:CD3762))","v":0},{"$f":"IF(SUM($J3762:CE3762)+CE3762<$J3761,CE3762,$J3761-SUM($J3762:CE3762))","v":0},{"$f":"IF(SUM($J3762:CF3762)+CF3762<$J3761,CF3762,$J3761-SUM($J3762:CF3762))","v":0},{"$f":"IF(SUM($J3762:CG3762)+CG3762<$J3761,CG3762,$J3761-SUM($J3762:CG3762))","v":0},{"$f":"IF(SUM($J3762:CH3762)+CH3762<$J3761,CH3762,$J3761-SUM($J3762:CH3762))","v":0},{"$f":"IF(SUM($J3762:CI3762)+CI3762<$J3761,CI3762,$J3761-SUM($J3762:CI3762))","v":0},{"$f":"IF(SUM($J3762:CJ3762)+CJ3762<$J3761,CJ3762,$J3761-SUM($J3762:CJ3762))","v":0},{"$f":"IF(SUM($J3762:CK3762)+CK3762<$J3761,CK3762,$J3761-SUM($J3762:CK3762))","v":0},{"$f":"IF(SUM($J3762:CL3762)+CL3762<$J3761,CL3762,$J3761-SUM($J3762:CL3762))","v":0},{"$f":"IF(SUM($J3762:CM3762)+CM3762<$J3761,CM3762,$J3761-SUM($J3762:CM3762))","v":0},{"$f":"IF(SUM($J3762:CN3762)+CN3762<$J3761,CN3762,$J3761-SUM($J3762:CN3762))","v":0},{"$f":"IF(SUM($J3762:CO3762)+CO3762<$J3761,CO3762,$J3761-SUM($J3762:CO3762))","v":0},{"$f":"IF(SUM($J3762:CP3762)+CP3762<$J3761,CP3762,$J3761-SUM($J3762:CP3762))","v":0}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AY$149","v":9.8519616069153243E-2}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3774-J3777","v":8.7660277524945457E-2},{"$f":"K3774-K3777","v":7.6246419565714291E-2},{"$f":"L3774-L3777","v":6.4751694191792206E-2},{"$f":"M3774-M3777","v":5.2770040698542978E-2},{"$f":"N3774-N3777","v":4.03176303447043E-2},{"$f":"O3774-O3777","v":2.7381046688100187E-2},1.394653613058384E-2,3.2959746043559335E-17,3.3576093294573894E-17,3.4203966239182425E-17,3.4843580407855139E-17,3.5495155361482032E-17,3.6158914766741747E-17,3.6835086472879819E-17,3.7523902589922671E-17,3.8225599568354225E-17,3.8940418280282446E-17,3.9668604102123729E-17,4.0410406998833444E-17,4.1166081609711632E-17,4.1935887335813238E-17,4.2720088428992946E-17,4.3518954082615115E-17,4.4332758523960018E-17,4.5161781108358068E-17,4.6006306415084361E-17,4.6866624345046442E-17,4.7743030220298809E-17,4.8635824885418397E-17,4.9545314810775723E-17,5.047181219773723E-17,5.1415635085834916E-17,5.2377107461940028E-17,5.3356559371478306E-17,5.4354327031724952E-17,5.5370752947218208E-17,5.6406186027331188E-17,5.7460981706042286E-17,5.8535502063945271E-17,5.9630115952541049E-17,6.0745199120853572E-17,6.1881134344413533E-17,6.3038311556654066E-17,6.4217127982763496E-17,6.5417988276041179E-17,6.664130465680315E-17,6.7887497053885365E-17,6.9156993248793018E-17,7.0450229022545452E-17,7.1767648305267053E-17,7.3109703328575551E-17,7.4476854780819919E-17,7.5869571965221249E-17,7.7288332960970881E-17,7.8733624787341034E-17,8.0205943570864311E-17,8.1705794715639475E-17,8.3233693076821934E-17,8.4790163137358505E-17,8.637573918802711E-17,8.7990965510843223E-17,8.9636396565895993E-17,9.1312597181678243E-17,9.3020142748975624E-17,9.4759619418381463E-17,9.6531624301505198E-17,9.8336765675943345E-17,1.0017566319408348E-16,1.0204894809581284E-16,{"$f":"CA3774-CA3777","v":1.0395726342520455E-16},1.0590126425125588E-16,1.0788161789275436E-16,1.0989900414734887E-16,1.119541155249043E-16,1.1404765748522E-16,1.1618034868019361E-16,1.1835292120051323E-16,1.2056612082696283E-16,1.2282070728642704E-16,1.2511745451268324E-16,1.274571509120704E-16,{"$f":"CM3774-CM3777","v":1.2984059963412611E-16},{"$f":"CN3774-CN3777","v":1.3226861884728428E-16},{"$f":"CO3774-CO3777","v":1.3474204201972849E-16},{"$f":"CP3774-CP3777","v":1.3726171820549741E-16},{"$f":"CQ3774-CQ3777","v":1.3982851233594022E-16}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(J3781<0,J3781,IF(G3780<1,J3781,J3781/G3780))","v":-4.8303534272095116E-3},{"$f":"IF(J3788=0,0,IF(SUM($J3782:J3782)+J3782<$J3781,J3782,$J3781-SUM($J3782:J3782)))","v":0},{"$f":"IF(SUM($J3782:K3782)+K3782<$J3781,K3782,$J3781-SUM($J3782:K3782))","v":0},{"$f":"IF(SUM($J3782:L3782)+L3782<$J3781,L3782,$J3781-SUM($J3782:L3782))","v":0},{"$f":"IF(SUM($J3782:M3782)+M3782<$J3781,M3782,$J3781-SUM($J3782:M3782))","v":0},{"$f":"IF(SUM($J3782:N3782)+N3782<$J3781,N3782,$J3781-SUM($J3782:N3782))","v":0},{"$f":"IF(SUM($J3782:O3782)+O3782<$J3781,O3782,$J3781-SUM($J3782:O3782))","v":0},{"$f":"IF(SUM($J3782:P3782)+P3782<$J3781,P3782,$J3781-SUM($J3782:P3782))","v":0},{"$f":"IF(SUM($J3782:Q3782)+Q3782<$J3781,Q3782,$J3781-SUM($J3782:Q3782))","v":0},{"$f":"IF(SUM($J3782:R3782)+R3782<$J3781,R3782,$J3781-SUM($J3782:R3782))","v":0},{"$f":"IF(SUM($J3782:S3782)+S3782<$J3781,S3782,$J3781-SUM($J3782:S3782))","v":0},{"$f":"IF(SUM($J3782:T3782)+T3782<$J3781,T3782,$J3781-SUM($J3782:T3782))","v":0},{"$f":"IF(SUM($J3782:U3782)+U3782<$J3781,U3782,$J3781-SUM($J3782:U3782))","v":0},{"$f":"IF(SUM($J3782:V3782)+V3782<$J3781,V3782,$J3781-SUM($J3782:V3782))","v":0},{"$f":"IF(SUM($J3782:W3782)+W3782<$J3781,W3782,$J3781-SUM($J3782:W3782))","v":0},{"$f":"IF(SUM($J3782:X3782)+X3782<$J3781,X3782,$J3781-SUM($J3782:X3782))","v":0},{"$f":"IF(SUM($J3782:Y3782)+Y3782<$J3781,Y3782,$J3781-SUM($J3782:Y3782))","v":0},{"$f":"IF(SUM($J3782:Z3782)+Z3782<$J3781,Z3782,$J3781-SUM($J3782:Z3782))","v":0},{"$f":"IF(SUM($J3782:AA3782)+AA3782<$J3781,AA3782,$J3781-SUM($J3782:AA3782))","v":0},{"$f":"IF(SUM($J3782:AB3782)+AB3782<$J3781,AB3782,$J3781-SUM($J3782:AB3782))","v":0},{"$f":"IF(SUM($J3782:AC3782)+AC3782<$J3781,AC3782,$J3781-SUM($J3782:AC3782))","v":0},{"$f":"IF(SUM($J3782:AD3782)+AD3782<$J3781,AD3782,$J3781-SUM($J3782:AD3782))","v":0},{"$f":"IF(SUM($J3782:AE3782)+AE3782<$J3781,AE3782,$J3781-SUM($J3782:AE3782))","v":0},{"$f":"IF(SUM($J3782:AF3782)+AF3782<$J3781,AF3782,$J3781-SUM($J3782:AF3782))","v":0},{"$f":"IF(SUM($J3782:AG3782)+AG3782<$J3781,AG3782,$J3781-SUM($J3782:AG3782))","v":0},{"$f":"IF(SUM($J3782:AH3782)+AH3782<$J3781,AH3782,$J3781-SUM($J3782:AH3782))","v":0},{"$f":"IF(SUM($J3782:AI3782)+AI3782<$J3781,AI3782,$J3781-SUM($J3782:AI3782))","v":0},{"$f":"IF(SUM($J3782:AJ3782)+AJ3782<$J3781,AJ3782,$J3781-SUM($J3782:AJ3782))","v":0},{"$f":"IF(SUM($J3782:AK3782)+AK3782<$J3781,AK3782,$J3781-SUM($J3782:AK3782))","v":0},{"$f":"IF(SUM($J3782:AL3782)+AL3782<$J3781,AL3782,$J3781-SUM($J3782:AL3782))","v":0},{"$f":"IF(SUM($J3782:AM3782)+AM3782<$J3781,AM3782,$J3781-SUM($J3782:AM3782))","v":0},{"$f":"IF(SUM($J3782:AN3782)+AN3782<$J3781,AN3782,$J3781-SUM($J3782:AN3782))","v":0},{"$f":"IF(SUM($J3782:AO3782)+AO3782<$J3781,AO3782,$J3781-SUM($J3782:AO3782))","v":0},{"$f":"IF(SUM($J3782:AP3782)+AP3782<$J3781,AP3782,$J3781-SUM($J3782:AP3782))","v":0},{"$f":"IF(SUM($J3782:AQ3782)+AQ3782<$J3781,AQ3782,$J3781-SUM($J3782:AQ3782))","v":0},{"$f":"IF(SUM($J3782:AR3782)+AR3782<$J3781,AR3782,$J3781-SUM($J3782:AR3782))","v":0},{"$f":"IF(SUM($J3782:AS3782)+AS3782<$J3781,AS3782,$J3781-SUM($J3782:AS3782))","v":0},{"$f":"IF(SUM($J3782:AT3782)+AT3782<$J3781,AT3782,$J3781-SUM($J3782:AT3782))","v":0},{"$f":"IF(SUM($J3782:AU3782)+AU3782<$J3781,AU3782,$J3781-SUM($J3782:AU3782))","v":0},{"$f":"IF(SUM($J3782:AV3782)+AV3782<$J3781,AV3782,$J3781-SUM($J3782:AV3782))","v":0},{"$f":"IF(SUM($J3782:AW3782)+AW3782<$J3781,AW3782,$J3781-SUM($J3782:AW3782))","v":0},{"$f":"IF(SUM($J3782:AX3782)+AX3782<$J3781,AX3782,$J3781-SUM($J3782:AX3782))","v":0},{"$f":"IF(SUM($J3782:AY3782)+AY3782<$J3781,AY3782,$J3781-SUM($J3782:AY3782))","v":0},{"$f":"IF(SUM($J3782:AZ3782)+AZ3782<$J3781,AZ3782,$J3781-SUM($J3782:AZ3782))","v":0},{"$f":"IF(SUM($J3782:BA3782)+BA3782<$J3781,BA3782,$J3781-SUM($J3782:BA3782))","v":0},{"$f":"IF(SUM($J3782:BB3782)+BB3782<$J3781,BB3782,$J3781-SUM($J3782:BB3782))","v":0},{"$f":"IF(SUM($J3782:BC3782)+BC3782<$J3781,BC3782,$J3781-SUM($J3782:BC3782))","v":0},{"$f":"IF(SUM($J3782:BD3782)+BD3782<$J3781,BD3782,$J3781-SUM($J3782:BD3782))","v":0},{"$f":"IF(SUM($J3782:BE3782)+BE3782<$J3781,BE3782,$J3781-SUM($J3782:BE3782))","v":0},{"$f":"IF(SUM($J3782:BF3782)+BF3782<$J3781,BF3782,$J3781-SUM($J3782:BF3782))","v":0},{"$f":"IF(SUM($J3782:BG3782)+BG3782<$J3781,BG3782,$J3781-SUM($J3782:BG3782))","v":0},{"$f":"IF(SUM($J3782:BH3782)+BH3782<$J3781,BH3782,$J3781-SUM($J3782:BH3782))","v":0},{"$f":"IF(SUM($J3782:BI3782)+BI3782<$J3781,BI3782,$J3781-SUM($J3782:BI3782))","v":0},{"$f":"IF(SUM($J3782:BJ3782)+BJ3782<$J3781,BJ3782,$J3781-SUM($J3782:BJ3782))","v":0},{"$f":"IF(SUM($J3782:BK3782)+BK3782<$J3781,BK3782,$J3781-SUM($J3782:BK3782))","v":0},{"$f":"IF(SUM($J3782:BL3782)+BL3782<$J3781,BL3782,$J3781-SUM($J3782:BL3782))","v":0},{"$f":"IF(SUM($J3782:BM3782)+BM3782<$J3781,BM3782,$J3781-SUM($J3782:BM3782))","v":0},{"$f":"IF(SUM($J3782:BN3782)+BN3782<$J3781,BN3782,$J3781-SUM($J3782:BN3782))","v":0},{"$f":"IF(SUM($J3782:BO3782)+BO3782<$J3781,BO3782,$J3781-SUM($J3782:BO3782))","v":0},{"$f":"IF(SUM($J3782:BP3782)+BP3782<$J3781,BP3782,$J3781-SUM($J3782:BP3782))","v":0},{"$f":"IF(SUM($J3782:BQ3782)+BQ3782<$J3781,BQ3782,$J3781-SUM($J3782:BQ3782))","v":0},{"$f":"IF(SUM($J3782:BR3782)+BR3782<$J3781,BR3782,$J3781-SUM($J3782:BR3782))","v":0},{"$f":"IF(SUM($J3782:BS3782)+BS3782<$J3781,BS3782,$J3781-SUM($J3782:BS3782))","v":0},{"$f":"IF(SUM($J3782:BT3782)+BT3782<$J3781,BT3782,$J3781-SUM($J3782:BT3782))","v":0},{"$f":"IF(SUM($J3782:BU3782)+BU3782<$J3781,BU3782,$J3781-SUM($J3782:BU3782))","v":0},{"$f":"IF(SUM($J3782:BV3782)+BV3782<$J3781,BV3782,$J3781-SUM($J3782:BV3782))","v":0},{"$f":"IF(SUM($J3782:BW3782)+BW3782<$J3781,BW3782,$J3781-SUM($J3782:BW3782))","v":0},{"$f":"IF(SUM($J3782:BX3782)+BX3782<$J3781,BX3782,$J3781-SUM($J3782:BX3782))","v":0},{"$f":"IF(SUM($J3782:BY3782)+BY3782<$J3781,BY3782,$J3781-SUM($J3782:BY3782))","v":0},{"$f":"IF(SUM($J3782:BZ3782)+BZ3782<$J3781,BZ3782,$J3781-SUM($J3782:BZ3782))","v":0},{"$f":"IF(SUM($J3782:CA3782)+CA3782<$J3781,CA3782,$J3781-SUM($J3782:CA3782))","v":0},{"$f":"IF(SUM($J3782:CB3782)+CB3782<$J3781,CB3782,$J3781-SUM($J3782:CB3782))","v":0},{"$f":"IF(SUM($J3782:CC3782)+CC3782<$J3781,CC3782,$J3781-SUM($J3782:CC3782))","v":0},{"$f":"IF(SUM($J3782:CD3782)+CD3782<$J3781,CD3782,$J3781-SUM($J3782:CD3782))","v":0},{"$f":"IF(SUM($J3782:CE3782)+CE3782<$J3781,CE3782,$J3781-SUM($J3782:CE3782))","v":0},{"$f":"IF(SUM($J3782:CF3782)+CF3782<$J3781,CF3782,$J3781-SUM($J3782:CF3782))","v":0},{"$f":"IF(SUM($J3782:CG3782)+CG3782<$J3781,CG3782,$J3781-SUM($J3782:CG3782))","v":0},{"$f":"IF(SUM($J3782:CH3782)+CH3782<$J3781,CH3782,$J3781-SUM($J3782:CH3782))","v":0},{"$f":"IF(SUM($J3782:CI3782)+CI3782<$J3781,CI3782,$J3781-SUM($J3782:CI3782))","v":0},{"$f":"IF(SUM($J3782:CJ3782)+CJ3782<$J3781,CJ3782,$J3781-SUM($J3782:CJ3782))","v":0},{"$f":"IF(SUM($J3782:CK3782)+CK3782<$J3781,CK3782,$J3781-SUM($J3782:CK3782))","v":0},{"$f":"IF(SUM($J3782:CL3782)+CL3782<$J3781,CL3782,$J3781-SUM($J3782:CL3782))","v":0},{"$f":"IF(SUM($J3782:CM3782)+CM3782<$J3781,CM3782,$J3781-SUM($J3782:CM3782))","v":0},{"$f":"IF(SUM($J3782:CN3782)+CN3782<$J3781,CN3782,$J3781-SUM($J3782:CN3782))","v":0},{"$f":"IF(SUM($J3782:CO3782)+CO3782<$J3781,CO3782,$J3781-SUM($J3782:CO3782))","v":0},{"$f":"IF(SUM($J3782:CP3782)+CP3782<$J3781,CP3782,$J3781-SUM($J3782:CP3782))","v":0}]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",{"$f":"'AA 2020-2024 inputs'!AY$151","v":-9.6607068544190275E-4}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3794-J3797","v":0},{"$f":"K3794-K3797","v":0},{"$f":"L3794-L3797","v":0},{"$f":"M3794-M3797","v":0},{"$f":"N3794-N3797","v":0},{"$f":"O3794-O3797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3794-CA3797","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3794-CM3797","v":0},{"$f":"CN3794-CN3797","v":0},{"$f":"CO3794-CO3797","v":0},{"$f":"CP3794-CP3797","v":0},{"$f":"CQ3794-CQ3797","v":0}]
[]
[]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3825","v":0},{"$f":"K$6*K3825","v":0},{"$f":"L$6*L3825","v":0},{"$f":"M$6*M3825","v":0},{"$f":"N$6*N3825","v":0},{"$f":"O$6*O3825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3825","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3825","v":0},{"$f":"CN$6*CN3825","v":0},{"$f":"CO$6*CO3825","v":0},{"$f":"CP$6*CP3825","v":0},{"$f":"CQ$6*CQ3825","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3837","v":7.5977576836381332E-3},{"$f":"K$5*K3837","v":6.5206809238886644E-3},{"$f":"L$5*L3837","v":8.2527367942965592E-3},{"$f":"M$5*M3837","v":7.9329643484000404E-3},{"$f":"N$5*N3837","v":7.7704911362645405E-3},{"$f":"O$5*O3837","v":7.5991673476921802E-3},7.4187187863817734E-3,7.228864096048543E-3,7.0293145885244393E-3,6.8197740679331867E-3,6.5999386508533604E-3,6.3694965823809331E-3,6.1281280480008212E-3,5.8755049811749999E-3,5.6112908665527867E-3,5.3351405387068365E-3,5.0466999762963215E-3,4.7456060915566749E-3,4.4314865150130531E-3,4.103959375312544E-3,3.7626330740678001E-3,3.4071060556025504E-3,3.0369665714870299E-3,2.651792439749005E-3,2.2511507986435943E-3,1.834597854862586E-3,1.4016786260613904E-3,9.5192667757916288E-4,4.848638532249528E-4,7.9800749341885081E-18,8.129302335457833E-18,8.2813202891308957E-18,8.4361809785376415E-18,8.5939375628362959E-18,8.7546441952613362E-18,8.918356041712723E-18,9.0851292996927515E-18,9.2550212175970065E-18,9.4280901143660713E-18,9.6043953995047161E-18,9.7839975934754553E-18,9.9669583484734469E-18,1.01533404695899E-17,1.0343207936371231E-17,1.0536625924781374E-17,1.0733660829574785E-17,1.0934380287087833E-17,1.1138853198456376E-17,1.134714975326751E-17,1.1559341453653612E-17,1.1775501138836934E-17,1.1995703010133185E-17,1.2220022656422676E-17,1.2448537080097779E-17,1.2681324723495608E-17,1.2918465495824975E-17,1.3160040800596904E-17,1.3406133563568065E-17,1.3656828261206788E-17,1.3912210949691355E-17,1.4172369294450583E-17,1.4437392600256808E-17,1.4707371841881611E-17,1.4982399695324799E-17,1.5262570569627372E-17,1.5547980639279404E-17,1.5838727877233929E-17,1.61349120885382E-17,1.6436634944593865E-17,{"$f":"CA$5*CA3837","v":1.6744000018057771E-17},1.7057112818395453E-17,1.7376080828099446E-17,1.7701013539584905E-17,1.8032022492775143E-17,1.8369221313390035E-17,1.8712725751950429E-17,1.9062653723511904E-17,1.9419125348141574E-17,1.9782262992151824E-17,2.0152191310105064E-17,2.0529037287604029E-17,{"$f":"CM$5*CM3837","v":2.0912930284882226E-17},{"$f":"CN$5*CN3837","v":2.1304002081209522E-17},{"$f":"CO$5*CO3837","v":2.170238692012814E-17},{"$f":"CP$5*CP3837","v":2.2108221555534537E-17},{"$f":"CQ$5*CQ3837","v":2.2521645298623034E-17}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(J3844<0,J3844,IF(G3843<1,J3844,J3844/G3843))","v":4.6028774959807599E-3},{"$f":"IF(J3851=0,0,IF(SUM($J3845:J3845)+J3845<$J3844,J3845,$J3844-SUM($J3845:J3845)))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:K3845)+K3845<$J3844,K3845,$J3844-SUM($J3845:K3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:L3845)+L3845<$J3844,L3845,$J3844-SUM($J3845:L3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:M3845)+M3845<$J3844,M3845,$J3844-SUM($J3845:M3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:N3845)+N3845<$J3844,N3845,$J3844-SUM($J3845:N3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:O3845)+O3845<$J3844,O3845,$J3844-SUM($J3845:O3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:P3845)+P3845<$J3844,P3845,$J3844-SUM($J3845:P3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:Q3845)+Q3845<$J3844,Q3845,$J3844-SUM($J3845:Q3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:R3845)+R3845<$J3844,R3845,$J3844-SUM($J3845:R3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:S3845)+S3845<$J3844,S3845,$J3844-SUM($J3845:S3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:T3845)+T3845<$J3844,T3845,$J3844-SUM($J3845:T3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:U3845)+U3845<$J3844,U3845,$J3844-SUM($J3845:U3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:V3845)+V3845<$J3844,V3845,$J3844-SUM($J3845:V3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:W3845)+W3845<$J3844,W3845,$J3844-SUM($J3845:W3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:X3845)+X3845<$J3844,X3845,$J3844-SUM($J3845:X3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:Y3845)+Y3845<$J3844,Y3845,$J3844-SUM($J3845:Y3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:Z3845)+Z3845<$J3844,Z3845,$J3844-SUM($J3845:Z3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AA3845)+AA3845<$J3844,AA3845,$J3844-SUM($J3845:AA3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AB3845)+AB3845<$J3844,AB3845,$J3844-SUM($J3845:AB3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AC3845)+AC3845<$J3844,AC3845,$J3844-SUM($J3845:AC3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AD3845)+AD3845<$J3844,AD3845,$J3844-SUM($J3845:AD3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AE3845)+AE3845<$J3844,AE3845,$J3844-SUM($J3845:AE3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AF3845)+AF3845<$J3844,AF3845,$J3844-SUM($J3845:AF3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AG3845)+AG3845<$J3844,AG3845,$J3844-SUM($J3845:AG3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AH3845)+AH3845<$J3844,AH3845,$J3844-SUM($J3845:AH3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AI3845)+AI3845<$J3844,AI3845,$J3844-SUM($J3845:AI3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AJ3845)+AJ3845<$J3844,AJ3845,$J3844-SUM($J3845:AJ3845))","v":4.6028774959807599E-3},{"$f":"IF(SUM($J3845:AK3845)+AK3845<$J3844,AK3845,$J3844-SUM($J3845:AK3845))","v":4.6028774959807339E-3},{"$f":"IF(SUM($J3845:AL3845)+AL3845<$J3844,AL3845,$J3844-SUM($J3845:AL3845))","v":0},{"$f":"IF(SUM($J3845:AM3845)+AM3845<$J3844,AM3845,$J3844-SUM($J3845:AM3845))","v":0},{"$f":"IF(SUM($J3845:AN3845)+AN3845<$J3844,AN3845,$J3844-SUM($J3845:AN3845))","v":0},{"$f":"IF(SUM($J3845:AO3845)+AO3845<$J3844,AO3845,$J3844-SUM($J3845:AO3845))","v":0},{"$f":"IF(SUM($J3845:AP3845)+AP3845<$J3844,AP3845,$J3844-SUM($J3845:AP3845))","v":0},{"$f":"IF(SUM($J3845:AQ3845)+AQ3845<$J3844,AQ3845,$J3844-SUM($J3845:AQ3845))","v":0},{"$f":"IF(SUM($J3845:AR3845)+AR3845<$J3844,AR3845,$J3844-SUM($J3845:AR3845))","v":0},{"$f":"IF(SUM($J3845:AS3845)+AS3845<$J3844,AS3845,$J3844-SUM($J3845:AS3845))","v":0},{"$f":"IF(SUM($J3845:AT3845)+AT3845<$J3844,AT3845,$J3844-SUM($J3845:AT3845))","v":0},{"$f":"IF(SUM($J3845:AU3845)+AU3845<$J3844,AU3845,$J3844-SUM($J3845:AU3845))","v":0},{"$f":"IF(SUM($J3845:AV3845)+AV3845<$J3844,AV3845,$J3844-SUM($J3845:AV3845))","v":0},{"$f":"IF(SUM($J3845:AW3845)+AW3845<$J3844,AW3845,$J3844-SUM($J3845:AW3845))","v":0},{"$f":"IF(SUM($J3845:AX3845)+AX3845<$J3844,AX3845,$J3844-SUM($J3845:AX3845))","v":0},{"$f":"IF(SUM($J3845:AY3845)+AY3845<$J3844,AY3845,$J3844-SUM($J3845:AY3845))","v":0},{"$f":"IF(SUM($J3845:AZ3845)+AZ3845<$J3844,AZ3845,$J3844-SUM($J3845:AZ3845))","v":0},{"$f":"IF(SUM($J3845:BA3845)+BA3845<$J3844,BA3845,$J3844-SUM($J3845:BA3845))","v":0},{"$f":"IF(SUM($J3845:BB3845)+BB3845<$J3844,BB3845,$J3844-SUM($J3845:BB3845))","v":0},{"$f":"IF(SUM($J3845:BC3845)+BC3845<$J3844,BC3845,$J3844-SUM($J3845:BC3845))","v":0},{"$f":"IF(SUM($J3845:BD3845)+BD3845<$J3844,BD3845,$J3844-SUM($J3845:BD3845))","v":0},{"$f":"IF(SUM($J3845:BE3845)+BE3845<$J3844,BE3845,$J3844-SUM($J3845:BE3845))","v":0},{"$f":"IF(SUM($J3845:BF3845)+BF3845<$J3844,BF3845,$J3844-SUM($J3845:BF3845))","v":0},{"$f":"IF(SUM($J3845:BG3845)+BG3845<$J3844,BG3845,$J3844-SUM($J3845:BG3845))","v":0},{"$f":"IF(SUM($J3845:BH3845)+BH3845<$J3844,BH3845,$J3844-SUM($J3845:BH3845))","v":0},{"$f":"IF(SUM($J3845:BI3845)+BI3845<$J3844,BI3845,$J3844-SUM($J3845:BI3845))","v":0},{"$f":"IF(SUM($J3845:BJ3845)+BJ3845<$J3844,BJ3845,$J3844-SUM($J3845:BJ3845))","v":0},{"$f":"IF(SUM($J3845:BK3845)+BK3845<$J3844,BK3845,$J3844-SUM($J3845:BK3845))","v":0},{"$f":"IF(SUM($J3845:BL3845)+BL3845<$J3844,BL3845,$J3844-SUM($J3845:BL3845))","v":0},{"$f":"IF(SUM($J3845:BM3845)+BM3845<$J3844,BM3845,$J3844-SUM($J3845:BM3845))","v":0},{"$f":"IF(SUM($J3845:BN3845)+BN3845<$J3844,BN3845,$J3844-SUM($J3845:BN3845))","v":0},{"$f":"IF(SUM($J3845:BO3845)+BO3845<$J3844,BO3845,$J3844-SUM($J3845:BO3845))","v":0},{"$f":"IF(SUM($J3845:BP3845)+BP3845<$J3844,BP3845,$J3844-SUM($J3845:BP3845))","v":0},{"$f":"IF(SUM($J3845:BQ3845)+BQ3845<$J3844,BQ3845,$J3844-SUM($J3845:BQ3845))","v":0},{"$f":"IF(SUM($J3845:BR3845)+BR3845<$J3844,BR3845,$J3844-SUM($J3845:BR3845))","v":0},{"$f":"IF(SUM($J3845:BS3845)+BS3845<$J3844,BS3845,$J3844-SUM($J3845:BS3845))","v":0},{"$f":"IF(SUM($J3845:BT3845)+BT3845<$J3844,BT3845,$J3844-SUM($J3845:BT3845))","v":0},{"$f":"IF(SUM($J3845:BU3845)+BU3845<$J3844,BU3845,$J3844-SUM($J3845:BU3845))","v":0},{"$f":"IF(SUM($J3845:BV3845)+BV3845<$J3844,BV3845,$J3844-SUM($J3845:BV3845))","v":0},{"$f":"IF(SUM($J3845:BW3845)+BW3845<$J3844,BW3845,$J3844-SUM($J3845:BW3845))","v":0},{"$f":"IF(SUM($J3845:BX3845)+BX3845<$J3844,BX3845,$J3844-SUM($J3845:BX3845))","v":0},{"$f":"IF(SUM($J3845:BY3845)+BY3845<$J3844,BY3845,$J3844-SUM($J3845:BY3845))","v":0},{"$f":"IF(SUM($J3845:BZ3845)+BZ3845<$J3844,BZ3845,$J3844-SUM($J3845:BZ3845))","v":0},{"$f":"IF(SUM($J3845:CA3845)+CA3845<$J3844,CA3845,$J3844-SUM($J3845:CA3845))","v":0},{"$f":"IF(SUM($J3845:CB3845)+CB3845<$J3844,CB3845,$J3844-SUM($J3845:CB3845))","v":0},{"$f":"IF(SUM($J3845:CC3845)+CC3845<$J3844,CC3845,$J3844-SUM($J3845:CC3845))","v":0},{"$f":"IF(SUM($J3845:CD3845)+CD3845<$J3844,CD3845,$J3844-SUM($J3845:CD3845))","v":0},{"$f":"IF(SUM($J3845:CE3845)+CE3845<$J3844,CE3845,$J3844-SUM($J3845:CE3845))","v":0},{"$f":"IF(SUM($J3845:CF3845)+CF3845<$J3844,CF3845,$J3844-SUM($J3845:CF3845))","v":0},{"$f":"IF(SUM($J3845:CG3845)+CG3845<$J3844,CG3845,$J3844-SUM($J3845:CG3845))","v":0},{"$f":"IF(SUM($J3845:CH3845)+CH3845<$J3844,CH3845,$J3844-SUM($J3845:CH3845))","v":0},{"$f":"IF(SUM($J3845:CI3845)+CI3845<$J3844,CI3845,$J3844-SUM($J3845:CI3845))","v":0},{"$f":"IF(SUM($J3845:CJ3845)+CJ3845<$J3844,CJ3845,$J3844-SUM($J3845:CJ3845))","v":0},{"$f":"IF(SUM($J3845:CK3845)+CK3845<$J3844,CK3845,$J3844-SUM($J3845:CK3845))","v":0},{"$f":"IF(SUM($J3845:CL3845)+CL3845<$J3844,CL3845,$J3844-SUM($J3845:CL3845))","v":0},{"$f":"IF(SUM($J3845:CM3845)+CM3845<$J3844,CM3845,$J3844-SUM($J3845:CM3845))","v":0},{"$f":"IF(SUM($J3845:CN3845)+CN3845<$J3844,CN3845,$J3844-SUM($J3845:CN3845))","v":0},{"$f":"IF(SUM($J3845:CO3845)+CO3845<$J3844,CO3845,$J3844-SUM($J3845:CO3845))","v":0},{"$f":"IF(SUM($J3845:CP3845)+CP3845<$J3844,CP3845,$J3844-SUM($J3845:CP3845))","v":0}]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3845","v":4.6805996300592345E-3},{"$f":"K$6*K3845","v":4.7496859714623229E-3},{"$f":"L$6*L3845","v":4.8403617945538763E-3},{"$f":"M$6*M3845","v":4.930876560112033E-3},{"$f":"N$6*N3845","v":5.0230839517861276E-3},{"$f":"O$6*O3845","v":5.1170156216845276E-3},5.212703813810028E-3,5.3101813751282754E-3,5.4094817668431739E-3,5.5106390758831404E-3,5.6136880266021549E-3,5.7186639926996158E-3,5.8256030093630983E-3,5.934541785638188E-3,6.0455177170296208E-3,6.1585688983380746E-3,6.2737341367369963E-3,6.3910529650939782E-3,6.5105656555412353E-3,6.6323132332998559E-3,6.7563374907625628E-3,6.8826810018398216E-3,7.0113871365742259E-3,7.1425000760281642E-3,7.2760648274498903E-3,7.4121272397232032E-3,7.5507340191060266E-3,7.6919327452633088E-3,7.8357718875996882E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3845","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3845","v":0},{"$f":"CN$6*CN3845","v":0},{"$f":"CO$6*CO3845","v":0},{"$f":"CP$6*CP3845","v":0},{"$f":"CQ$6*CQ3845","v":0}]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3857","v":5.3340524771354229E-3},{"$f":"K$5*K3857","v":4.2145599819341587E-3},{"$f":"L$5*L3857","v":4.8401587292524924E-3},{"$f":"M$5*M3857","v":4.1413385874980186E-3},{"$f":"N$5*N3857","v":3.5156513492368593E-3},{"$f":"O$5*O3857","v":2.8651152235740708E-3},2.1890196586911797E-3,1.4866362175391368E-3,7.5721815740355974E-4,1.2975731600306517E-18,1.3218377781232249E-18,1.3465561445741292E-18,1.3717367444776653E-18,1.3973882215993978E-18,1.4235193813433064E-18,1.4501391937744262E-18,1.4772567966980079E-18,1.5048814987962608E-18,1.5330227828237509E-18,1.561690308862555E-18,1.5908939176382848E-18,1.6206436338981208E-18,1.6509496698520157E-18,1.6818224286782483E-18,1.7132725080945315E-18,1.7453107039958996E-18,1.7779480141606226E-18,1.8111956420254265E-18,1.8450650005313017E-18,1.879567716041237E-18,1.9147156323312085E-18,1.9505208146558021E-18,1.9869955538898654E-18,2.0241523707476059E-18,2.0620040200805863E-18,2.1005634952560932E-18,2.139844032617382E-18,2.1798591160273273E-18,2.2206224814970384E-18,2.262148121901033E-18,2.3044502917805822E-18,2.3475435122368793E-18,2.391442575915709E-18,2.4361625520853332E-18,2.4817187918093288E-18,2.5281269332161632E-18,2.5754029068673056E-18,2.6235629412257245E-18,2.6726235682266457E-18,2.7226016289524838E-18,2.7735142794138955E-18,2.8253789964389354E-18,2.8782135836723436E-18,2.9320361776870162E-18,2.9868652542097638E-18,3.0427196344634861E-18,3.0996184916279531E-18,3.1575813574213958E-18,3.2166281288051756E-18,3.2767790748138322E-18,3.338054843512851E-18,3.4004764690865414E-18,3.4640653790584599E-18,3.5288434016468527E-18,3.5948327732576495E-18,3.6620561461175668E-18,3.7305365960499653E-18,3.8002976303961001E-18,3.8713631960845071E-18,{"$f":"CA$5*CA3857","v":3.9437576878512876E-18},4.017505956614106E-18,4.0926333180027902E-18,4.1691655610494424E-18,4.2471289570410672E-18,4.3265502685377349E-18,4.4074567585593902E-18,4.4898761999444505E-18,4.5738368848834116E-18,4.6593676346307319E-18,4.7464978093983266E-18,4.8352573184340746E-18,{"$f":"CM$5*CM3857","v":4.9256766302887916E-18},{"$f":"CN$5*CN3857","v":5.0177867832751917E-18},{"$f":"CO$5*CO3857","v":5.1116193961224381E-18},{"$f":"CP$5*CP3857","v":5.2072066788299279E-18},{"$f":"CQ$5*CQ3857","v":5.3045814437240474E-18}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",{"$f":"IF(J3864<0,J3864,IF(G3863<1,J3864,J3864/G3863))","v":-2.5398631398695685E-3},{"$f":"IF(J3871=0,0,IF(SUM($J3865:J3865)+J3865<$J3864,J3865,$J3864-SUM($J3865:J3865)))","v":0},{"$f":"IF(SUM($J3865:K3865)+K3865<$J3864,K3865,$J3864-SUM($J3865:K3865))","v":0},{"$f":"IF(SUM($J3865:L3865)+L3865<$J3864,L3865,$J3864-SUM($J3865:L3865))","v":0},{"$f":"IF(SUM($J3865:M3865)+M3865<$J3864,M3865,$J3864-SUM($J3865:M3865))","v":0},{"$f":"IF(SUM($J3865:N3865)+N3865<$J3864,N3865,$J3864-SUM($J3865:N3865))","v":0},{"$f":"IF(SUM($J3865:O3865)+O3865<$J3864,O3865,$J3864-SUM($J3865:O3865))","v":0},{"$f":"IF(SUM($J3865:P3865)+P3865<$J3864,P3865,$J3864-SUM($J3865:P3865))","v":0},{"$f":"IF(SUM($J3865:Q3865)+Q3865<$J3864,Q3865,$J3864-SUM($J3865:Q3865))","v":0},{"$f":"IF(SUM($J3865:R3865)+R3865<$J3864,R3865,$J3864-SUM($J3865:R3865))","v":0},{"$f":"IF(SUM($J3865:S3865)+S3865<$J3864,S3865,$J3864-SUM($J3865:S3865))","v":0},{"$f":"IF(SUM($J3865:T3865)+T3865<$J3864,T3865,$J3864-SUM($J3865:T3865))","v":0},{"$f":"IF(SUM($J3865:U3865)+U3865<$J3864,U3865,$J3864-SUM($J3865:U3865))","v":0},{"$f":"IF(SUM($J3865:V3865)+V3865<$J3864,V3865,$J3864-SUM($J3865:V3865))","v":0},{"$f":"IF(SUM($J3865:W3865)+W3865<$J3864,W3865,$J3864-SUM($J3865:W3865))","v":0},{"$f":"IF(SUM($J3865:X3865)+X3865<$J3864,X3865,$J3864-SUM($J3865:X3865))","v":0},{"$f":"IF(SUM($J3865:Y3865)+Y3865<$J3864,Y3865,$J3864-SUM($J3865:Y3865))","v":0},{"$f":"IF(SUM($J3865:Z3865)+Z3865<$J3864,Z3865,$J3864-SUM($J3865:Z3865))","v":0},{"$f":"IF(SUM($J3865:AA3865)+AA3865<$J3864,AA3865,$J3864-SUM($J3865:AA3865))","v":0},{"$f":"IF(SUM($J3865:AB3865)+AB3865<$J3864,AB3865,$J3864-SUM($J3865:AB3865))","v":0},{"$f":"IF(SUM($J3865:AC3865)+AC3865<$J3864,AC3865,$J3864-SUM($J3865:AC3865))","v":0},{"$f":"IF(SUM($J3865:AD3865)+AD3865<$J3864,AD3865,$J3864-SUM($J3865:AD3865))","v":0},{"$f":"IF(SUM($J3865:AE3865)+AE3865<$J3864,AE3865,$J3864-SUM($J3865:AE3865))","v":0},{"$f":"IF(SUM($J3865:AF3865)+AF3865<$J3864,AF3865,$J3864-SUM($J3865:AF3865))","v":0},{"$f":"IF(SUM($J3865:AG3865)+AG3865<$J3864,AG3865,$J3864-SUM($J3865:AG3865))","v":0},{"$f":"IF(SUM($J3865:AH3865)+AH3865<$J3864,AH3865,$J3864-SUM($J3865:AH3865))","v":0},{"$f":"IF(SUM($J3865:AI3865)+AI3865<$J3864,AI3865,$J3864-SUM($J3865:AI3865))","v":0},{"$f":"IF(SUM($J3865:AJ3865)+AJ3865<$J3864,AJ3865,$J3864-SUM($J3865:AJ3865))","v":0},{"$f":"IF(SUM($J3865:AK3865)+AK3865<$J3864,AK3865,$J3864-SUM($J3865:AK3865))","v":0},{"$f":"IF(SUM($J3865:AL3865)+AL3865<$J3864,AL3865,$J3864-SUM($J3865:AL3865))","v":0},{"$f":"IF(SUM($J3865:AM3865)+AM3865<$J3864,AM3865,$J3864-SUM($J3865:AM3865))","v":0},{"$f":"IF(SUM($J3865:AN3865)+AN3865<$J3864,AN3865,$J3864-SUM($J3865:AN3865))","v":0},{"$f":"IF(SUM($J3865:AO3865)+AO3865<$J3864,AO3865,$J3864-SUM($J3865:AO3865))","v":0},{"$f":"IF(SUM($J3865:AP3865)+AP3865<$J3864,AP3865,$J3864-SUM($J3865:AP3865))","v":0},{"$f":"IF(SUM($J3865:AQ3865)+AQ3865<$J3864,AQ3865,$J3864-SUM($J3865:AQ3865))","v":0},{"$f":"IF(SUM($J3865:AR3865)+AR3865<$J3864,AR3865,$J3864-SUM($J3865:AR3865))","v":0},{"$f":"IF(SUM($J3865:AS3865)+AS3865<$J3864,AS3865,$J3864-SUM($J3865:AS3865))","v":0},{"$f":"IF(SUM($J3865:AT3865)+AT3865<$J3864,AT3865,$J3864-SUM($J3865:AT3865))","v":0},{"$f":"IF(SUM($J3865:AU3865)+AU3865<$J3864,AU3865,$J3864-SUM($J3865:AU3865))","v":0},{"$f":"IF(SUM($J3865:AV3865)+AV3865<$J3864,AV3865,$J3864-SUM($J3865:AV3865))","v":0},{"$f":"IF(SUM($J3865:AW3865)+AW3865<$J3864,AW3865,$J3864-SUM($J3865:AW3865))","v":0},{"$f":"IF(SUM($J3865:AX3865)+AX3865<$J3864,AX3865,$J3864-SUM($J3865:AX3865))","v":0},{"$f":"IF(SUM($J3865:AY3865)+AY3865<$J3864,AY3865,$J3864-SUM($J3865:AY3865))","v":0},{"$f":"IF(SUM($J3865:AZ3865)+AZ3865<$J3864,AZ3865,$J3864-SUM($J3865:AZ3865))","v":0},{"$f":"IF(SUM($J3865:BA3865)+BA3865<$J3864,BA3865,$J3864-SUM($J3865:BA3865))","v":0},{"$f":"IF(SUM($J3865:BB3865)+BB3865<$J3864,BB3865,$J3864-SUM($J3865:BB3865))","v":0},{"$f":"IF(SUM($J3865:BC3865)+BC3865<$J3864,BC3865,$J3864-SUM($J3865:BC3865))","v":0},{"$f":"IF(SUM($J3865:BD3865)+BD3865<$J3864,BD3865,$J3864-SUM($J3865:BD3865))","v":0},{"$f":"IF(SUM($J3865:BE3865)+BE3865<$J3864,BE3865,$J3864-SUM($J3865:BE3865))","v":0},{"$f":"IF(SUM($J3865:BF3865)+BF3865<$J3864,BF3865,$J3864-SUM($J3865:BF3865))","v":0},{"$f":"IF(SUM($J3865:BG3865)+BG3865<$J3864,BG3865,$J3864-SUM($J3865:BG3865))","v":0},{"$f":"IF(SUM($J3865:BH3865)+BH3865<$J3864,BH3865,$J3864-SUM($J3865:BH3865))","v":0},{"$f":"IF(SUM($J3865:BI3865)+BI3865<$J3864,BI3865,$J3864-SUM($J3865:BI3865))","v":0},{"$f":"IF(SUM($J3865:BJ3865)+BJ3865<$J3864,BJ3865,$J3864-SUM($J3865:BJ3865))","v":0},{"$f":"IF(SUM($J3865:BK3865)+BK3865<$J3864,BK3865,$J3864-SUM($J3865:BK3865))","v":0},{"$f":"IF(SUM($J3865:BL3865)+BL3865<$J3864,BL3865,$J3864-SUM($J3865:BL3865))","v":0},{"$f":"IF(SUM($J3865:BM3865)+BM3865<$J3864,BM3865,$J3864-SUM($J3865:BM3865))","v":0},{"$f":"IF(SUM($J3865:BN3865)+BN3865<$J3864,BN3865,$J3864-SUM($J3865:BN3865))","v":0},{"$f":"IF(SUM($J3865:BO3865)+BO3865<$J3864,BO3865,$J3864-SUM($J3865:BO3865))","v":0},{"$f":"IF(SUM($J3865:BP3865)+BP3865<$J3864,BP3865,$J3864-SUM($J3865:BP3865))","v":0},{"$f":"IF(SUM($J3865:BQ3865)+BQ3865<$J3864,BQ3865,$J3864-SUM($J3865:BQ3865))","v":0},{"$f":"IF(SUM($J3865:BR3865)+BR3865<$J3864,BR3865,$J3864-SUM($J3865:BR3865))","v":0},{"$f":"IF(SUM($J3865:BS3865)+BS3865<$J3864,BS3865,$J3864-SUM($J3865:BS3865))","v":0},{"$f":"IF(SUM($J3865:BT3865)+BT3865<$J3864,BT3865,$J3864-SUM($J3865:BT3865))","v":0},{"$f":"IF(SUM($J3865:BU3865)+BU3865<$J3864,BU3865,$J3864-SUM($J3865:BU3865))","v":0},{"$f":"IF(SUM($J3865:BV3865)+BV3865<$J3864,BV3865,$J3864-SUM($J3865:BV3865))","v":0},{"$f":"IF(SUM($J3865:BW3865)+BW3865<$J3864,BW3865,$J3864-SUM($J3865:BW3865))","v":0},{"$f":"IF(SUM($J3865:BX3865)+BX3865<$J3864,BX3865,$J3864-SUM($J3865:BX3865))","v":0},{"$f":"IF(SUM($J3865:BY3865)+BY3865<$J3864,BY3865,$J3864-SUM($J3865:BY3865))","v":0},{"$f":"IF(SUM($J3865:BZ3865)+BZ3865<$J3864,BZ3865,$J3864-SUM($J3865:BZ3865))","v":0},{"$f":"IF(SUM($J3865:CA3865)+CA3865<$J3864,CA3865,$J3864-SUM($J3865:CA3865))","v":0},{"$f":"IF(SUM($J3865:CB3865)+CB3865<$J3864,CB3865,$J3864-SUM($J3865:CB3865))","v":0},{"$f":"IF(SUM($J3865:CC3865)+CC3865<$J3864,CC3865,$J3864-SUM($J3865:CC3865))","v":0},{"$f":"IF(SUM($J3865:CD3865)+CD3865<$J3864,CD3865,$J3864-SUM($J3865:CD3865))","v":0},{"$f":"IF(SUM($J3865:CE3865)+CE3865<$J3864,CE3865,$J3864-SUM($J3865:CE3865))","v":0},{"$f":"IF(SUM($J3865:CF3865)+CF3865<$J3864,CF3865,$J3864-SUM($J3865:CF3865))","v":0},{"$f":"IF(SUM($J3865:CG3865)+CG3865<$J3864,CG3865,$J3864-SUM($J3865:CG3865))","v":0},{"$f":"IF(SUM($J3865:CH3865)+CH3865<$J3864,CH3865,$J3864-SUM($J3865:CH3865))","v":0},{"$f":"IF(SUM($J3865:CI3865)+CI3865<$J3864,CI3865,$J3864-SUM($J3865:CI3865))","v":0},{"$f":"IF(SUM($J3865:CJ3865)+CJ3865<$J3864,CJ3865,$J3864-SUM($J3865:CJ3865))","v":0},{"$f":"IF(SUM($J3865:CK3865)+CK3865<$J3864,CK3865,$J3864-SUM($J3865:CK3865))","v":0},{"$f":"IF(SUM($J3865:CL3865)+CL3865<$J3864,CL3865,$J3864-SUM($J3865:CL3865))","v":0},{"$f":"IF(SUM($J3865:CM3865)+CM3865<$J3864,CM3865,$J3864-SUM($J3865:CM3865))","v":0},{"$f":"IF(SUM($J3865:CN3865)+CN3865<$J3864,CN3865,$J3864-SUM($J3865:CN3865))","v":0},{"$f":"IF(SUM($J3865:CO3865)+CO3865<$J3864,CO3865,$J3864-SUM($J3865:CO3865))","v":0},{"$f":"IF(SUM($J3865:CP3865)+CP3865<$J3864,CP3865,$J3864-SUM($J3865:CP3865))","v":0}]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",{"$f":"J3874","v":1.0554920273720261},{"$f":"J3881","v":1.051410214960012},1.0447014935699688,1.041993756623385,1.0384034085706719,1.0343144067040337,1.02970935687964,1.0245703887869337,1.0188791442225531,1.0126167650922095,1.005763881134448,0.99830059736008114,0.990206481200959,0.98146054936159488,0.97204125436702737,0.96192647080015681,0.95109348122164561,0.93951896176532401,0.92717896740188765,0.91404891686351908,0.9001035772219047,0.885317048111956,0.86966274559337642,0.85311338564204775,0.83564096726303283,0.81721675521681758,0.7978112623502317,0.77739423152330367,0.75593461712311727,0.7334005661555425,0.70975939890551865,0.68497758915636497,0.65902074395838972,{"$f":"AP3881","v":0.63185358293685812},0.60343991712916645,0.57374262734084991,0.54272364200982948,0.51034391456807404,0.47656340028962252,0.44134103261367158,0.4046346989311928,0.36640121582329466,0.32659630373929188,0.28517456110218614,0.24208943782899808,0.19729320825312097,0.15073694343559163,0.10237048285189265,5.2142405440613347E-2,3.1988300897012323E-15,3.2586482123786453E-15,3.319584933950126E-15,3.3816611722149932E-15,3.4448982361354138E-15,3.5093178331511459E-15,3.5749420766310726E-15,3.6417934934640733E-15,3.7098950317918517E-15,3.7792700688863591E-15,3.8499424191745343E-15,3.9219363424130978E-15,3.9952765520162223E-15,4.0699882235389255E-15,4.1460970033191037E-15,4.2236290172811709E-15,{"$f":"BV3881","v":4.3026108799043291E-15},4.3830697033585403E-15,4.4650331068113447E-15,4.5485292259087172E-15,4.6335867224332101E-15,4.7202347941427114E-15,4.8085031847931805E-15,4.8984221943488127E-15,4.9900226893831353E-15,5.0833361136746003E-15,5.1783944990003153E-15,5.2752304761316212E-15,5.3738772860352823E-15,5.4743687912841418E-15,5.5767394876811553E-15,5.6810245161007932E-15,5.7872596745518782E-15,5.8954814304659981E-15,6.0057269332157122E-15,6.1180340268668462E-15,6.2324412631692563E-15]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$24-1,0)","v":9},"  years"]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17,0)","v":70},"  years"]
[]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3908","v":0},{"$f":"K$6*K3908","v":0},{"$f":"L$6*L3908","v":0},{"$f":"M$6*M3908","v":0},{"$f":"N$6*N3908","v":0},{"$f":"O$6*O3908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3908","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3908","v":0},{"$f":"CN$6*CN3908","v":0},{"$f":"CO$6*CO3908","v":0},{"$f":"CP$6*CP3908","v":0},{"$f":"CQ$6*CQ3908","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19,0)","v":30},"  years"]
[]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3928","v":6.3635096025390315E-3},{"$f":"K$6*K3928","v":6.4574359435359179E-3},{"$f":"L$6*L3928","v":6.5807142660943303E-3},{"$f":"M$6*M3928","v":6.7037736228702941E-3},{"$f":"N$6*N3928","v":6.8291341896179678E-3},{"$f":"O$6*O3928","v":6.956838998963823E-3},7.0869318882444462E-3,7.2194575145546162E-3,7.3544613700767874E-3,7.4919897976972235E-3,7.6320900069141604E-3,7.7748100900434554E-3,7.9201990387272672E-3,8.0683067607514678E-3,8.2191840971775187E-3,8.3728828397947389E-3,8.5294557488988995E-3,8.6889565714033078E-3,8.8514400592885501E-3,9.0169619883972447E-3,9.1855791775802727E-3,9.3573495082010238E-3,9.5323319440043814E-3,9.7105865513572639E-3,9.8921745198676438E-3,1.0077158183389169E-2,1.0265601041418545E-2,1.0457567780893072E-2,1.0653124298395772E-2,1.0852337722775954E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3928","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3928","v":0},{"$f":"CN$6*CN3928","v":0},{"$f":"CO$6*CO3928","v":0},{"$f":"CP$6*CP3928","v":0},{"$f":"CQ$6*CQ3928","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",{"$f":"J3940-J3943","v":1.067687410501988},{"$f":"K3940-K3943","v":0.96306367490954226},{"$f":"L3940-L3943","v":0.85876825647899746},{"$f":"M3940-M3943","v":0.74985190532156121},{"$f":"N3940-N3943","v":0.63656177995922869},{"$f":"O3940-O3943","v":0.51877238819557303},0.39635507389112273,0.2691779425152579,0.13710578502014675,3.6082248300317588E-16,3.6756986343533527E-16,3.7444341988157605E-16,3.8144551183336154E-16,3.8857854290464542E-16,3.9584496165696228E-16,4.0324726243994747E-16,4.1078798624757448E-16,4.1846972159040411E-16,4.2629510538414468E-16,4.3426682385482821E-16,4.423876134609135E-16,4.5066026183263261E-16,4.5908760872890287E-16,4.6767254701213331E-16,4.7641802364126018E-16,4.8532704068335173E-16,4.9440265634413036E-16,5.0364798601776564E-16,5.1306620335629783E-16,5.2266054135906061E-16,5.3243429348247505E-16,5.4239081477059735E-16,5.5253352300680752E-16,5.6286589988703479E-16,5.733914922149223E-16,5.8411391311934133E-16,5.9503684329467301E-16,6.0616403226428337E-16,6.1749929966762549E-16,6.290465365714101E-16,6.4080970680529547E-16,6.5279284832255452E-16,6.6500007458618629E-16,6.7743557598094797E-16,6.9010362125179165E-16,7.0300855896920011E-16,7.1615481902192413E-16,7.2954691413763408E-16,7.4318944143200782E-16,7.5708708398678634E-16,7.7124461245733923E-16,7.8566688671029144E-16,8.0035885749177392E-16,8.1532556812687008E-16,8.3057215625084251E-16,8.4610385557273331E-16,8.6192599767194339E-16,8.7804401382840876E-16,8.9446343688699997E-16,9.1118990315678679E-16,9.2822915434581881E-16,9.4558703953208557E-16,9.6326951717133556E-16,9.8128265714243948E-16,9.9963264283100303E-16,1.0183257732519427E-15,1.0373684652117539E-15,1.0567672555112137E-15,1.0765288031892735E-15,{"$f":"CA3940-CA3943","v":1.0966598918089129E-15},1.1171674317857395E-15,1.1380584627601329E-15,1.1593401560137474E-15,1.1810198169312045E-15,1.2031048875078181E-15,1.2256029489042143E-15,1.2485217240487232E-15,1.2718690802884342E-15,1.2956530320898279E-15,1.3198817437899076E-15,1.3445635323987789E-15,{"$f":"CM3940-CM3943","v":1.369706870454636E-15},{"$f":"CN3940-CN3943","v":1.3953203889321376E-15},{"$f":"CO3940-CO3943","v":1.4214128802051686E-15},{"$f":"CP3940-CP3943","v":1.4479933010650053E-15},{"$f":"CQ3940-CQ3943","v":1.4750707757949209E-15}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",{"$f":"J3952-J3951","v":0},{"$f":"K3952-K3951","v":0},{"$f":"L3952-L3951","v":0},{"$f":"M3952-M3951","v":0},{"$f":"N3952-N3951","v":0},{"$f":"O3952-O3951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA3952-CA3951","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM3952-CM3951","v":0},{"$f":"CN3952-CN3951","v":0},{"$f":"CO3952-CO3951","v":0},{"$f":"CP3952-CP3951","v":0},{"$f":"CQ3952-CQ3951","v":0},null,{"$f":"J3947","v":0},{"$f":"SUM(J3953:CQ3953)","v":0},{"$f":"CS3953-CT3953","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",{"$f":"J$5*J3960","v":3.0078383087745109E-4},{"$f":"K$5*K3960","v":2.6201613711991287E-4},{"$f":"L$5*L3960","v":3.3687789058274386E-4},{"$f":"M$5*M3960","v":3.2927370771348047E-4},{"$f":"N$5*N3960","v":3.282942935786221E-4},{"$f":"O$5*O3960","v":3.2716310563226964E-4},3.2587481002520216E-4,3.2442392649602178E-4,3.2280482476053227E-4,3.2101172081727919E-4,3.1903867316737786E-4,3.1687957894671761E-4,3.1452816996858479E-4,3.1197800867470795E-4,3.0922248399268382E-4,3.0625480709769851E-4,3.0306800707641333E-4,2.996549264908381E-4,2.960082168399678E-4,2.9212033391691033E-4,2.8798353305918377E-4,2.8358986428981089E-4,2.7893116734678791E-4,2.7399906659845242E-4,2.6878496584221962E-4,2.63280042984105E-4,2.5747524459639149E-4,2.5136128035074633E-4,2.4492861732403119E-4,2.3816747417399102E-4,2.3106781518194731E-4,2.2361934415955729E-4,2.1581149821663889E-4,2.0763344138699619E-4,1.9907405810911348E-4,1.9012194655851933E-4,1.8076541182855281E-4,1.7099245895619346E-4,1.6079078578954558E-4,1.5014777569349264E-4,1.3905049008996459E-4,1.2748566082918233E-4,1.1543968238816728E-4,1.0289860389272289E-4,8.9848120959014571E-5,7.627356735079031E-5,6.2159906448200312E-5,4.7491722524086537E-5,3.2253211823525054E-5,1.6428173442313116E-5,1.1941727988407092E-18,1.2165038301790306E-18,1.2392524518033785E-18,1.2624264726521017E-18,1.2860338476906958E-18,1.310082680642512E-18,1.334581226770527E-18,1.3595378957111359E-18,1.3849612543609342E-18,1.4108600298174837E-18,1.4372431123750709E-18,1.4641195585764845E-18,1.4914985943218648E-18,1.5193896180356837E-18,1.547802203892951E-18,1.5767461051057491E-18,1.6062312572712265E-18,1.6362677817821987E-18,1.6668659893015256E-18,{"$f":"CA$5*CA3960","v":1.698036383301464E-18},1.7297896636692013E-18,1.7621367303798154E-18,1.7950886872379181E-18,1.828656845689267E-18,1.8628527287036563E-18,1.8976880747304144E-18,1.9331748417278735E-18,1.9693252112681845E-18,2.0061515927188997E-18,2.0436666275027433E-18,2.0818831934370447E-18,{"$f":"CM$5*CM3960","v":2.1208144091543172E-18},{"$f":"CN$5*CN3960","v":2.1604736386055031E-18},{"$f":"CO$5*CO3960","v":2.2008744956474262E-18},{"$f":"CP$5*CP3960","v":2.2420308487160331E-18},{"$f":"CQ$5*CQ3960","v":2.2839568255870229E-18}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",{"$f":"J$6*J3968","v":6.1969702709586526E-3},{"$f":"K$6*K3968","v":6.2884384668399611E-3},{"$f":"L$6*L3968","v":6.4084904739341786E-3},{"$f":"M$6*M3968","v":6.5283292457967478E-3},{"$f":"N$6*N3968","v":6.6504090026931455E-3},{"$f":"O$6*O3968","v":6.774771651043507E-3},6.9014598809180195E-3,7.0305171806911869E-3,7.1619878519701106E-3,7.2959170248019563E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA3968","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM3968","v":0},{"$f":"CN$6*CN3968","v":0},{"$f":"CO$6*CO3968","v":0},{"$f":"CP$6*CP3968","v":0},{"$f":"CQ$6*CQ3968","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17,0)","v":70},"  years"]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",null,{"$f":"K3980","v":2.5975701474838808},{"$f":"K3987","v":2.5982547996049887},2.6094830943911602,2.6191880690172122,{"$f":"N3987-K3980+O3980","v":1.7968564077143814},1.8012038124883778,1.805085467483708,1.8084824334146745,1.8113752255343349,1.8137437998571297,1.8155675390569801,1.8168252380335328,1.8174950891390758,1.8175546670584781,1.8169809133343451,1.8157501205294058,1.8138379160179778,1.8112192453981746,1.8078683555163384,1.8037587770949981,1.7988633069554592,1.7931539898259392,1.786602099725966,1.7791781209175515,1.7708517284134491,1.7615917680325897,1.7513662359925772,1.740142258028905,1.7278860680303272,1.7145629861795924,1.7001373965885105,1.6845727244160851,1.6678314124581979,{"$f":"AQ3987","v":1.6498748971970847},1.6306635842985833,1.6101568235448771,1.5883128831901889,1.5650889237266101,1.5404409710469706,1.5143238889913746,1.4866913512637339,1.457495812704338,1.4266884799041974,1.394219281146587,1.3600368356609043,1.3240884221736329,1.2863199467408752,1.2466759098465825,1.2050993727502675,1.161531923067636,1.1159136395672171,1.0681830561657051,1.0182771251043561,0.96613117928840209,0.91167889377105371,0.85485224636327117,0.79558147735007478,0.73379504829375408,0.66941959990391242,0.60237990895385285,0.53259884422237058,0.45999732143956884,0.3844942572148542,0.30600652192480104,0.22444889153809447,{"$f":"BW3987","v":-6.3837823915946501E-16},-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16,-6.3837823915946501E-16]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19,0)","v":30},"  years"]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",null,{"$f":"IF(K4010<0,K4010,IF(G4009<1,K4010,K4010/G4009))","v":8.8533776773141639E-3},{"$f":"IF(K4017=0,0,IF(SUM($K4011:K4011)+K4011<$K4010,K4011,$K4010-SUM($K4011:K4011)))","v":8.8533776773141639E-3},{"$f":"IF(SUM($K4011:L4011)+L4011<$K4010,L4011,$K4010-SUM($K4011:L4011))","v":8.8533776773141639E-3},{"$f":"IF(SUM($K4011:M4011)+M4011<$K4010,M4011,$K4010-SUM($K4011:M4011))","v":8.8533776773141639E-3},{"$f":"IF($O4010<0,$O4010-SUM($K4011:N4011),IF($O4010-SUM($K4011:N4011)<0,$O4010-SUM($K4011:N4011),IF($O4010-SUM($K4011:N4011)<$O4010/($G4009-4),$O4010-SUM($K4011:N4011),$O4010/($G4009-4))))","v":1.5833018091726863E-2},{"$f":"IF(O4011<0,0,IF($O4010-SUM($K4011:O4011)-O4011<0,$O4010-SUM($K4011:O4011),O4011))","v":1.5833018091726863E-2},{"$f":"IF(P4011<0,0,IF($O4010-SUM($K4011:P4011)-P4011<0,$O4010-SUM($K4011:P4011),P4011))","v":1.5833018091726863E-2},{"$f":"IF(Q4011<0,0,IF($O4010-SUM($K4011:Q4011)-Q4011<0,$O4010-SUM($K4011:Q4011),Q4011))","v":1.5833018091726863E-2},{"$f":"IF(R4011<0,0,IF($O4010-SUM($K4011:R4011)-R4011<0,$O4010-SUM($K4011:R4011),R4011))","v":1.5833018091726863E-2},{"$f":"IF(S4011<0,0,IF($O4010-SUM($K4011:S4011)-S4011<0,$O4010-SUM($K4011:S4011),S4011))","v":1.5833018091726863E-2},{"$f":"IF(T4011<0,0,IF($O4010-SUM($K4011:T4011)-T4011<0,$O4010-SUM($K4011:T4011),T4011))","v":1.5833018091726863E-2},{"$f":"IF(U4011<0,0,IF($O4010-SUM($K4011:U4011)-U4011<0,$O4010-SUM($K4011:U4011),U4011))","v":1.5833018091726863E-2},{"$f":"IF(V4011<0,0,IF($O4010-SUM($K4011:V4011)-V4011<0,$O4010-SUM($K4011:V4011),V4011))","v":1.5833018091726863E-2},{"$f":"IF(W4011<0,0,IF($O4010-SUM($K4011:W4011)-W4011<0,$O4010-SUM($K4011:W4011),W4011))","v":1.5833018091726863E-2},{"$f":"IF(X4011<0,0,IF($O4010-SUM($K4011:X4011)-X4011<0,$O4010-SUM($K4011:X4011),X4011))","v":1.5833018091726863E-2},{"$f":"IF(Y4011<0,0,IF($O4010-SUM($K4011:Y4011)-Y4011<0,$O4010-SUM($K4011:Y4011),Y4011))","v":1.5833018091726863E-2},{"$f":"IF(Z4011<0,0,IF($O4010-SUM($K4011:Z4011)-Z4011<0,$O4010-SUM($K4011:Z4011),Z4011))","v":1.5833018091726863E-2},{"$f":"IF(AA4011<0,0,IF($O4010-SUM($K4011:AA4011)-AA4011<0,$O4010-SUM($K4011:AA4011),AA4011))","v":1.5833018091726863E-2},{"$f":"IF(AB4011<0,0,IF($O4010-SUM($K4011:AB4011)-AB4011<0,$O4010-SUM($K4011:AB4011),AB4011))","v":1.5833018091726863E-2},{"$f":"IF(AC4011<0,0,IF($O4010-SUM($K4011:AC4011)-AC4011<0,$O4010-SUM($K4011:AC4011),AC4011))","v":1.5833018091726863E-2},{"$f":"IF(AD4011<0,0,IF($O4010-SUM($K4011:AD4011)-AD4011<0,$O4010-SUM($K4011:AD4011),AD4011))","v":1.5833018091726863E-2},{"$f":"IF(AE4011<0,0,IF($O4010-SUM($K4011:AE4011)-AE4011<0,$O4010-SUM($K4011:AE4011),AE4011))","v":1.5833018091726863E-2},{"$f":"IF(AF4011<0,0,IF($O4010-SUM($K4011:AF4011)-AF4011<0,$O4010-SUM($K4011:AF4011),AF4011))","v":1.5833018091726863E-2},{"$f":"IF(AG4011<0,0,IF($O4010-SUM($K4011:AG4011)-AG4011<0,$O4010-SUM($K4011:AG4011),AG4011))","v":1.5833018091726863E-2},{"$f":"IF(AH4011<0,0,IF($O4010-SUM($K4011:AH4011)-AH4011<0,$O4010-SUM($K4011:AH4011),AH4011))","v":1.5833018091726863E-2},{"$f":"IF(AI4011<0,0,IF($O4010-SUM($K4011:AI4011)-AI4011<0,$O4010-SUM($K4011:AI4011),AI4011))","v":1.5833018091726863E-2},{"$f":"IF(AJ4011<0,0,IF($O4010-SUM($K4011:AJ4011)-AJ4011<0,$O4010-SUM($K4011:AJ4011),AJ4011))","v":1.5833018091726863E-2},{"$f":"IF(AK4011<0,0,IF($O4010-SUM($K4011:AK4011)-AK4011<0,$O4010-SUM($K4011:AK4011),AK4011))","v":1.208554356592384E-2},{"$f":"IF(AL4011<0,0,IF($O4010-SUM($K4011:AL4011)-AL4011<0,$O4010-SUM($K4011:AL4011),AL4011))","v":0},{"$f":"IF(AM4011<0,0,IF($O4010-SUM($K4011:AM4011)-AM4011<0,$O4010-SUM($K4011:AM4011),AM4011))","v":0},{"$f":"IF(AN4011<0,0,IF($O4010-SUM($K4011:AN4011)-AN4011<0,$O4010-SUM($K4011:AN4011),AN4011))","v":0},{"$f":"IF(AO4011<0,0,IF($O4010-SUM($K4011:AO4011)-AO4011<0,$O4010-SUM($K4011:AO4011),AO4011))","v":0},{"$f":"IF(AP4011<0,0,IF($O4010-SUM($K4011:AP4011)-AP4011<0,$O4010-SUM($K4011:AP4011),AP4011))","v":0},{"$f":"IF(AQ4011<0,0,IF($O4010-SUM($K4011:AQ4011)-AQ4011<0,$O4010-SUM($K4011:AQ4011),AQ4011))","v":0},{"$f":"IF(AR4011<0,0,IF($O4010-SUM($K4011:AR4011)-AR4011<0,$O4010-SUM($K4011:AR4011),AR4011))","v":0},{"$f":"IF(AS4011<0,0,IF($O4010-SUM($K4011:AS4011)-AS4011<0,$O4010-SUM($K4011:AS4011),AS4011))","v":0},{"$f":"IF(AT4011<0,0,IF($O4010-SUM($K4011:AT4011)-AT4011<0,$O4010-SUM($K4011:AT4011),AT4011))","v":0},{"$f":"IF(AU4011<0,0,IF($O4010-SUM($K4011:AU4011)-AU4011<0,$O4010-SUM($K4011:AU4011),AU4011))","v":0},{"$f":"IF(AV4011<0,0,IF($O4010-SUM($K4011:AV4011)-AV4011<0,$O4010-SUM($K4011:AV4011),AV4011))","v":0},{"$f":"IF(AW4011<0,0,IF($O4010-SUM($K4011:AW4011)-AW4011<0,$O4010-SUM($K4011:AW4011),AW4011))","v":0},{"$f":"IF(AX4011<0,0,IF($O4010-SUM($K4011:AX4011)-AX4011<0,$O4010-SUM($K4011:AX4011),AX4011))","v":0},{"$f":"IF(AY4011<0,0,IF($O4010-SUM($K4011:AY4011)-AY4011<0,$O4010-SUM($K4011:AY4011),AY4011))","v":0},{"$f":"IF(AZ4011<0,0,IF($O4010-SUM($K4011:AZ4011)-AZ4011<0,$O4010-SUM($K4011:AZ4011),AZ4011))","v":0},{"$f":"IF(BA4011<0,0,IF($O4010-SUM($K4011:BA4011)-BA4011<0,$O4010-SUM($K4011:BA4011),BA4011))","v":0},{"$f":"IF(BB4011<0,0,IF($O4010-SUM($K4011:BB4011)-BB4011<0,$O4010-SUM($K4011:BB4011),BB4011))","v":0},{"$f":"IF(BC4011<0,0,IF($O4010-SUM($K4011:BC4011)-BC4011<0,$O4010-SUM($K4011:BC4011),BC4011))","v":0},{"$f":"IF(BD4011<0,0,IF($O4010-SUM($K4011:BD4011)-BD4011<0,$O4010-SUM($K4011:BD4011),BD4011))","v":0},{"$f":"IF(BE4011<0,0,IF($O4010-SUM($K4011:BE4011)-BE4011<0,$O4010-SUM($K4011:BE4011),BE4011))","v":0},{"$f":"IF(BF4011<0,0,IF($O4010-SUM($K4011:BF4011)-BF4011<0,$O4010-SUM($K4011:BF4011),BF4011))","v":0},{"$f":"IF(BG4011<0,0,IF($O4010-SUM($K4011:BG4011)-BG4011<0,$O4010-SUM($K4011:BG4011),BG4011))","v":0},{"$f":"IF(BH4011<0,0,IF($O4010-SUM($K4011:BH4011)-BH4011<0,$O4010-SUM($K4011:BH4011),BH4011))","v":0},{"$f":"IF(BI4011<0,0,IF($O4010-SUM($K4011:BI4011)-BI4011<0,$O4010-SUM($K4011:BI4011),BI4011))","v":0},{"$f":"IF(BJ4011<0,0,IF($O4010-SUM($K4011:BJ4011)-BJ4011<0,$O4010-SUM($K4011:BJ4011),BJ4011))","v":0},{"$f":"IF(BK4011<0,0,IF($O4010-SUM($K4011:BK4011)-BK4011<0,$O4010-SUM($K4011:BK4011),BK4011))","v":0},{"$f":"IF(BL4011<0,0,IF($O4010-SUM($K4011:BL4011)-BL4011<0,$O4010-SUM($K4011:BL4011),BL4011))","v":0},{"$f":"IF(BM4011<0,0,IF($O4010-SUM($K4011:BM4011)-BM4011<0,$O4010-SUM($K4011:BM4011),BM4011))","v":0},{"$f":"IF(BN4011<0,0,IF($O4010-SUM($K4011:BN4011)-BN4011<0,$O4010-SUM($K4011:BN4011),BN4011))","v":0},{"$f":"IF(BO4011<0,0,IF($O4010-SUM($K4011:BO4011)-BO4011<0,$O4010-SUM($K4011:BO4011),BO4011))","v":0},{"$f":"IF(BP4011<0,0,IF($O4010-SUM($K4011:BP4011)-BP4011<0,$O4010-SUM($K4011:BP4011),BP4011))","v":0},{"$f":"IF(BQ4011<0,0,IF($O4010-SUM($K4011:BQ4011)-BQ4011<0,$O4010-SUM($K4011:BQ4011),BQ4011))","v":0},{"$f":"IF(BR4011<0,0,IF($O4010-SUM($K4011:BR4011)-BR4011<0,$O4010-SUM($K4011:BR4011),BR4011))","v":0},{"$f":"IF(BS4011<0,0,IF($O4010-SUM($K4011:BS4011)-BS4011<0,$O4010-SUM($K4011:BS4011),BS4011))","v":0},{"$f":"IF(BT4011<0,0,IF($O4010-SUM($K4011:BT4011)-BT4011<0,$O4010-SUM($K4011:BT4011),BT4011))","v":0},{"$f":"IF(BU4011<0,0,IF($O4010-SUM($K4011:BU4011)-BU4011<0,$O4010-SUM($K4011:BU4011),BU4011))","v":0},{"$f":"IF(BV4011<0,0,IF($O4010-SUM($K4011:BV4011)-BV4011<0,$O4010-SUM($K4011:BV4011),BV4011))","v":0},{"$f":"IF(BW4011<0,0,IF($O4010-SUM($K4011:BW4011)-BW4011<0,$O4010-SUM($K4011:BW4011),BW4011))","v":0},{"$f":"IF(BX4011<0,0,IF($O4010-SUM($K4011:BX4011)-BX4011<0,$O4010-SUM($K4011:BX4011),BX4011))","v":0},{"$f":"IF(BY4011<0,0,IF($O4010-SUM($K4011:BY4011)-BY4011<0,$O4010-SUM($K4011:BY4011),BY4011))","v":0},{"$f":"IF(BZ4011<0,0,IF($O4010-SUM($K4011:BZ4011)-BZ4011<0,$O4010-SUM($K4011:BZ4011),BZ4011))","v":0},{"$f":"IF(CA4011<0,0,IF($O4010-SUM($K4011:CA4011)-CA4011<0,$O4010-SUM($K4011:CA4011),CA4011))","v":0},{"$f":"IF(CB4011<0,0,IF($O4010-SUM($K4011:CB4011)-CB4011<0,$O4010-SUM($K4011:CB4011),CB4011))","v":0},{"$f":"IF(CC4011<0,0,IF($O4010-SUM($K4011:CC4011)-CC4011<0,$O4010-SUM($K4011:CC4011),CC4011))","v":0},{"$f":"IF(CD4011<0,0,IF($O4010-SUM($K4011:CD4011)-CD4011<0,$O4010-SUM($K4011:CD4011),CD4011))","v":0},{"$f":"IF(CE4011<0,0,IF($O4010-SUM($K4011:CE4011)-CE4011<0,$O4010-SUM($K4011:CE4011),CE4011))","v":0},{"$f":"IF(CF4011<0,0,IF($O4010-SUM($K4011:CF4011)-CF4011<0,$O4010-SUM($K4011:CF4011),CF4011))","v":0},{"$f":"IF(CG4011<0,0,IF($O4010-SUM($K4011:CG4011)-CG4011<0,$O4010-SUM($K4011:CG4011),CG4011))","v":0},{"$f":"IF(CH4011<0,0,IF($O4010-SUM($K4011:CH4011)-CH4011<0,$O4010-SUM($K4011:CH4011),CH4011))","v":0},{"$f":"IF(CI4011<0,0,IF($O4010-SUM($K4011:CI4011)-CI4011<0,$O4010-SUM($K4011:CI4011),CI4011))","v":0},{"$f":"IF(CJ4011<0,0,IF($O4010-SUM($K4011:CJ4011)-CJ4011<0,$O4010-SUM($K4011:CJ4011),CJ4011))","v":0},{"$f":"IF(CK4011<0,0,IF($O4010-SUM($K4011:CK4011)-CK4011<0,$O4010-SUM($K4011:CK4011),CK4011))","v":0},{"$f":"IF(CL4011<0,0,IF($O4010-SUM($K4011:CL4011)-CL4011<0,$O4010-SUM($K4011:CL4011),CL4011))","v":0},{"$f":"IF(CM4011<0,0,IF($O4010-SUM($K4011:CM4011)-CM4011<0,$O4010-SUM($K4011:CM4011),CM4011))","v":0},{"$f":"IF(CN4011<0,0,IF($O4010-SUM($K4011:CN4011)-CN4011<0,$O4010-SUM($K4011:CN4011),CN4011))","v":0},{"$f":"IF(CO4011<0,0,IF($O4010-SUM($K4011:CO4011)-CO4011<0,$O4010-SUM($K4011:CO4011),CO4011))","v":0},{"$f":"IF(CP4011<0,0,IF($O4010-SUM($K4011:CP4011)-CP4011<0,$O4010-SUM($K4011:CP4011),CP4011))","v":0}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",null,{"$f":"'AA 2020-2024 inputs'!I87","v":0.21624885737234123},null,null,null,{"$f":"J29","v":0.97026748597290158}]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23,0)","v":50},"  years"]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",null,{"$f":"K4045-K4044","v":9.1088389555141376E-4},{"$f":"IF($K4040-SUM($K4046:K4046)-(L4045-L4044)>0,L4045-L4044,IF($K4040-SUM($K4046:K4046)>0,$K4040-SUM($K4046:K4046),0))","v":2.7933772796910833E-4},{"$f":"IF($K4040-SUM($K4046:L4046)-(M4045-M4044)>0,M4045-M4044,IF($K4040-SUM($K4046:L4046)>0,$K4040-SUM($K4046:L4046),0))","v":4.1218437520393683E-4},{"$f":"IF($K4040-SUM($K4046:M4046)-(N4045-N4044)>0,N4045-N4044,IF($K4040-SUM($K4046:M4046)>0,$K4040-SUM($K4046:M4046),0))","v":4.8473107166169217E-4},{"$f":"IF(SUM($K4041:N4041)+O4041<$O4040,O4045-O4044,$O4040-SUM($K4046:N4046))","v":1.647761736224073E-4},{"$f":"IF(SUM($K4041:O4041)+P4041<$O4040,P4045-P4044,$O4040-SUM($K4046:O4046))","v":1.7888872614735501E-4},{"$f":"IF(SUM($K4041:P4041)+Q4041<$O4040,Q4045-Q4044,$O4040-SUM($K4046:P4046))","v":1.9347146755658174E-4},{"$f":"IF(SUM($K4041:Q4041)+R4041<$O4040,R4045-R4044,$O4040-SUM($K4046:Q4046))","v":2.0853704789586697E-4},{"$f":"IF(SUM($K4041:R4041)+S4041<$O4040,S4045-S4044,$O4040-SUM($K4046:R4046))","v":2.2409842590235174E-4},{"$f":"IF(SUM($K4041:S4041)+T4041<$O4040,T4045-T4044,$O4040-SUM($K4046:S4046))","v":2.4016887612600033E-4},{"$f":"IF(SUM($K4041:T4041)+U4041<$O4040,U4045-U4044,$O4040-SUM($K4046:T4046))","v":2.5676199620945948E-4},{"$f":"IF(SUM($K4041:U4041)+V4041<$O4040,V4045-V4044,$O4040-SUM($K4046:U4046))","v":2.7389171432974771E-4},{"$f":"IF(SUM($K4041:V4041)+W4041<$O4040,W4045-W4044,$O4040-SUM($K4046:V4046))","v":2.9157229680528009E-4},{"$f":"IF(SUM($K4041:W4041)+X4041<$O4040,X4045-X4044,$O4040-SUM($K4046:W4046))","v":3.0981835587181331E-4},{"$f":"IF(SUM($K4041:X4041)+Y4041<$O4040,Y4045-Y4044,$O4040-SUM($K4046:X4046))","v":3.2864485763096522E-4},{"$f":"IF(SUM($K4041:Y4041)+Z4041<$O4040,Z4045-Z4044,$O4040-SUM($K4046:Y4046))","v":3.4806713017504449E-4},{"$f":"IF(SUM($K4041:Z4041)+AA4041<$O4040,AA4045-AA4044,$O4040-SUM($K4046:Z4046))","v":3.6810087189200738E-4},{"$f":"IF(SUM($K4041:AA4041)+AB4041<$O4040,AB4045-AB4044,$O4040-SUM($K4046:AA4046))","v":3.8876215995443377E-4},{"$f":"IF(SUM($K4041:AB4041)+AC4041<$O4040,AC4045-AC4044,$O4040-SUM($K4046:AB4046))","v":4.1006745899650304E-4},{"$f":"IF(SUM($K4041:AC4041)+AD4041<$O4040,AD4045-AD4044,$O4040-SUM($K4046:AC4046))","v":4.3203362998303114E-4},{"$f":"IF(SUM($K4041:AD4041)+AE4041<$O4040,AE4045-AE4044,$O4040-SUM($K4046:AD4046))","v":4.5467793927471905E-4},{"$f":"IF(SUM($K4041:AE4041)+AF4041<$O4040,AF4045-AF4044,$O4040-SUM($K4046:AE4046))","v":4.7801806789384715E-4},{"$f":"IF(SUM($K4041:AF4041)+AG4041<$O4040,AG4045-AG4044,$O4040-SUM($K4046:AF4046))","v":5.020721209947458E-4},{"$f":"IF(SUM($K4041:AG4041)+AH4041<$O4040,AH4045-AH4044,$O4040-SUM($K4046:AG4046))","v":5.2685863754345624E-4},{"$f":"IF(SUM($K4041:AH4041)+AI4041<$O4040,AI4045-AI4044,$O4040-SUM($K4046:AH4046))","v":5.5239660021109776E-4},{"$f":"IF(SUM($K4041:AI4041)+AJ4041<$O4040,AJ4045-AJ4044,$O4040-SUM($K4046:AI4046))","v":1.5602518972306649E-2},{"$f":"IF(SUM($K4041:AJ4041)+AK4041<$O4040,AK4045-AK4044,$O4040-SUM($K4046:AJ4046))","v":0},{"$f":"IF(SUM($K4041:AK4041)+AL4041<$O4040,AL4045-AL4044,$O4040-SUM($K4046:AK4046))","v":0},{"$f":"IF(SUM($K4041:AL4041)+AM4041<$O4040,AM4045-AM4044,$O4040-SUM($K4046:AL4046))","v":0},{"$f":"IF(SUM($K4041:AM4041)+AN4041<$O4040,AN4045-AN4044,$O4040-SUM($K4046:AM4046))","v":0},{"$f":"IF(SUM($K4041:AN4041)+AO4041<$O4040,AO4045-AO4044,$O4040-SUM($K4046:AN4046))","v":0},{"$f":"IF(SUM($K4041:AO4041)+AP4041<$O4040,AP4045-AP4044,$O4040-SUM($K4046:AO4046))","v":0},{"$f":"IF(SUM($K4041:AP4041)+AQ4041<$O4040,AQ4045-AQ4044,$O4040-SUM($K4046:AP4046))","v":0},{"$f":"IF(SUM($K4041:AQ4041)+AR4041<$O4040,AR4045-AR4044,$O4040-SUM($K4046:AQ4046))","v":0},{"$f":"IF(SUM($K4041:AR4041)+AS4041<$O4040,AS4045-AS4044,$O4040-SUM($K4046:AR4046))","v":0},{"$f":"IF(SUM($K4041:AS4041)+AT4041<$O4040,AT4045-AT4044,$O4040-SUM($K4046:AS4046))","v":0},{"$f":"IF(SUM($K4041:AT4041)+AU4041<$O4040,AU4045-AU4044,$O4040-SUM($K4046:AT4046))","v":0},{"$f":"IF(SUM($K4041:AU4041)+AV4041<$O4040,AV4045-AV4044,$O4040-SUM($K4046:AU4046))","v":0},{"$f":"IF(SUM($K4041:AV4041)+AW4041<$O4040,AW4045-AW4044,$O4040-SUM($K4046:AV4046))","v":0},{"$f":"IF(SUM($K4041:AW4041)+AX4041<$O4040,AX4045-AX4044,$O4040-SUM($K4046:AW4046))","v":0},{"$f":"IF(SUM($K4041:AX4041)+AY4041<$O4040,AY4045-AY4044,$O4040-SUM($K4046:AX4046))","v":0},{"$f":"IF(SUM($K4041:AY4041)+AZ4041<$O4040,AZ4045-AZ4044,$O4040-SUM($K4046:AY4046))","v":0},{"$f":"IF(SUM($K4041:AZ4041)+BA4041<$O4040,BA4045-BA4044,$O4040-SUM($K4046:AZ4046))","v":0},{"$f":"IF(SUM($K4041:BA4041)+BB4041<$O4040,BB4045-BB4044,$O4040-SUM($K4046:BA4046))","v":0},{"$f":"IF(SUM($K4041:BB4041)+BC4041<$O4040,BC4045-BC4044,$O4040-SUM($K4046:BB4046))","v":0},{"$f":"IF(SUM($K4041:BC4041)+BD4041<$O4040,BD4045-BD4044,$O4040-SUM($K4046:BC4046))","v":0},{"$f":"IF(SUM($K4041:BD4041)+BE4041<$O4040,BE4045-BE4044,$O4040-SUM($K4046:BD4046))","v":0},{"$f":"IF(SUM($K4041:BE4041)+BF4041<$O4040,BF4045-BF4044,$O4040-SUM($K4046:BE4046))","v":0},{"$f":"IF(SUM($K4041:BF4041)+BG4041<$O4040,BG4045-BG4044,$O4040-SUM($K4046:BF4046))","v":0},{"$f":"IF(SUM($K4041:BG4041)+BH4041<$O4040,BH4045-BH4044,$O4040-SUM($K4046:BG4046))","v":0},{"$f":"IF(SUM($K4041:BH4041)+BI4041<$O4040,BI4045-BI4044,$O4040-SUM($K4046:BH4046))","v":0},{"$f":"IF(SUM($K4041:BI4041)+BJ4041<$O4040,BJ4045-BJ4044,$O4040-SUM($K4046:BI4046))","v":0},{"$f":"IF(SUM($K4041:BJ4041)+BK4041<$O4040,BK4045-BK4044,$O4040-SUM($K4046:BJ4046))","v":0},{"$f":"IF(SUM($K4041:BK4041)+BL4041<$O4040,BL4045-BL4044,$O4040-SUM($K4046:BK4046))","v":0},{"$f":"IF(SUM($K4041:BL4041)+BM4041<$O4040,BM4045-BM4044,$O4040-SUM($K4046:BL4046))","v":0},{"$f":"IF(SUM($K4041:BM4041)+BN4041<$O4040,BN4045-BN4044,$O4040-SUM($K4046:BM4046))","v":0},{"$f":"IF(SUM($K4041:BN4041)+BO4041<$O4040,BO4045-BO4044,$O4040-SUM($K4046:BN4046))","v":0},{"$f":"IF(SUM($K4041:BO4041)+BP4041<$O4040,BP4045-BP4044,$O4040-SUM($K4046:BO4046))","v":0},{"$f":"IF(SUM($K4041:BP4041)+BQ4041<$O4040,BQ4045-BQ4044,$O4040-SUM($K4046:BP4046))","v":0},{"$f":"IF(SUM($K4041:BQ4041)+BR4041<$O4040,BR4045-BR4044,$O4040-SUM($K4046:BQ4046))","v":0},{"$f":"IF(SUM($K4041:BR4041)+BS4041<$O4040,BS4045-BS4044,$O4040-SUM($K4046:BR4046))","v":0},{"$f":"IF(SUM($K4041:BS4041)+BT4041<$O4040,BT4045-BT4044,$O4040-SUM($K4046:BS4046))","v":0},{"$f":"IF(SUM($K4041:BT4041)+BU4041<$O4040,BU4045-BU4044,$O4040-SUM($K4046:BT4046))","v":0},{"$f":"IF(SUM($K4041:BU4041)+BV4041<$O4040,BV4045-BV4044,$O4040-SUM($K4046:BU4046))","v":0},{"$f":"IF(SUM($K4041:BV4041)+BW4041<$O4040,BW4045-BW4044,$O4040-SUM($K4046:BV4046))","v":0},{"$f":"IF(SUM($K4041:BW4041)+BX4041<$O4040,BX4045-BX4044,$O4040-SUM($K4046:BW4046))","v":0},{"$f":"IF(SUM($K4041:BX4041)+BY4041<$O4040,BY4045-BY4044,$O4040-SUM($K4046:BX4046))","v":0},{"$f":"IF(SUM($K4041:BY4041)+BZ4041<$O4040,BZ4045-BZ4044,$O4040-SUM($K4046:BY4046))","v":0},{"$f":"IF(SUM($K4041:BZ4041)+CA4041<$O4040,CA4045-CA4044,$O4040-SUM($K4046:BZ4046))","v":0},{"$f":"IF(SUM($K4041:CA4041)+CB4041<$O4040,CB4045-CB4044,$O4040-SUM($K4046:CA4046))","v":0},{"$f":"IF(SUM($K4041:CB4041)+CC4041<$O4040,CC4045-CC4044,$O4040-SUM($K4046:CB4046))","v":0},{"$f":"IF(SUM($K4041:CC4041)+CD4041<$O4040,CD4045-CD4044,$O4040-SUM($K4046:CC4046))","v":0},{"$f":"IF(SUM($K4041:CD4041)+CE4041<$O4040,CE4045-CE4044,$O4040-SUM($K4046:CD4046))","v":0},{"$f":"IF(SUM($K4041:CE4041)+CF4041<$O4040,CF4045-CF4044,$O4040-SUM($K4046:CE4046))","v":0},{"$f":"IF(SUM($K4041:CF4041)+CG4041<$O4040,CG4045-CG4044,$O4040-SUM($K4046:CF4046))","v":0},{"$f":"IF(SUM($K4041:CG4041)+CH4041<$O4040,CH4045-CH4044,$O4040-SUM($K4046:CG4046))","v":0},{"$f":"IF(SUM($K4041:CH4041)+CI4041<$O4040,CI4045-CI4044,$O4040-SUM($K4046:CH4046))","v":0},{"$f":"IF(SUM($K4041:CI4041)+CJ4041<$O4040,CJ4045-CJ4044,$O4040-SUM($K4046:CI4046))","v":0},{"$f":"IF(SUM($K4041:CJ4041)+CK4041<$O4040,CK4045-CK4044,$O4040-SUM($K4046:CJ4046))","v":0},{"$f":"IF(SUM($K4041:CK4041)+CL4041<$O4040,CL4045-CL4044,$O4040-SUM($K4046:CK4046))","v":0},{"$f":"IF(SUM($K4041:CL4041)+CM4041<$O4040,CM4045-CM4044,$O4040-SUM($K4046:CL4046))","v":0},{"$f":"IF(SUM($K4041:CM4041)+CN4041<$O4040,CN4045-CN4044,$O4040-SUM($K4046:CM4046))","v":0},{"$f":"IF(SUM($K4041:CN4041)+CO4041<$O4040,CO4045-CO4044,$O4040-SUM($K4046:CN4046))","v":0},{"$f":"IF(SUM($K4041:CO4041)+CP4041<$O4040,CP4045-CP4044,$O4040-SUM($K4046:CO4046))","v":0},{"$f":"IF(SUM($K4041:CP4041)+CQ4041<$O4040,CQ4045-CQ4044,$O4040-SUM($K4046:CP4046))","v":0},null,{"$f":"O4040","v":2.4821340597709515E-2},{"$f":"SUM(J4046:CQ4046)","v":2.4821340597709515E-2},{"$f":"CS4046-CT4046","v":0}]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",null,{"$f":"'AA 2020-2024 inputs'!I90","v":0.45706304198353798},null,null,null,{"$f":"J32","v":6.6868610916319404E-2}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,{"$f":"L4063","v":1.2809696879863635},{"$f":"L4070","v":1.2867756415072367},1.2918406888149665,{"$f":"N4070-L4063+O4063","v":0.50761071202534946},0.50907302739252136,0.51041252696453743,0.51162410607359798,0.51270251208478312,0.51364234064713377,0.51443803185626535,0.51508386632651759,0.51557396117059739,0.51590226588463006,0.51606255813648583,0.51604843945520384,0.51585333081928719,0.51547046814159414,0.51489289764850121,0.51411347115096206,0.51312484120503632,0.51191945615940615,0.51048955508734839,0.50882716260057137,0.50692408354227037,0.50477189755669905,0.50236195353249347,0.49968536391692603,0.4967329988982056,0.49349548045287694,0.48996317625530827,0.48612619344619096,0.48197437225690792,0.47749727948655951,{"$f":"AR4070","v":0.47268420182836557},0.4675241390420915,0.46200579696907346,0.45611758038634287,0.44984758569627609,0.44318359344811548,0.43611306068763156,0.42862311313111268,0.42070053715978811,0.41233177163070517,0.40350289949999513,0.39419963925437501,0.38440733614664252,0.37411095323082999,0.36329506219258895,0.35194383397028239,0.34004102916216344,0.32756998821491978,0.31451362138876149,0.30085439849412604,0.28657433839496776,0.27165499827349154,0.25607746265107878,0.23982233216004153,0.22286971206072506,0.2051992004983611,0.1867898764939542,0.16762028766336023,0.14766843765859086,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,{"$f":"BX4070","v":-4.7184478546569153E-16},-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,{"$f":"L$6*L4074/$K$6","v":1.0627608389535314E-2},{"$f":"M$6*M4074/$K$6","v":1.0826344666419624E-2},{"$f":"N$6*N4074/$K$6","v":1.102879731168167E-2},{"$f":"O$6*O4074/$K$6","v":-3.2089203611431694E-2},0,-1.6970036134845834E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$6*CA4074/$K$6","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM4074/$K$6","v":0},{"$f":"CN$6*CN4074/$K$6","v":0},{"$f":"CO$6*CO4074/$K$6","v":0},{"$f":"CP$6*CP4074/$K$6","v":0},{"$f":"CQ$6*CQ4074/$K$6","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,{"$f":"L$5*L4086","v":1.4005484173611873E-2},{"$f":"M$5*M4086","v":1.3514587507141358E-2},{"$f":"N$5*N4086","v":1.3292575455817145E-2},{"$f":"O$5*O4086","v":-6.6117097429372327E-4},{"$f":"P$5*P4086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB$5*CB4086","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM4086","v":0},{"$f":"CN$5*CN4086","v":0},{"$f":"CO$5*CO4086","v":0},{"$f":"CP$5*CP4086","v":0},{"$f":"CQ$5*CQ4086","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,{"$f":"L4103","v":0.1498049491193397},{"$f":"L4110","v":0.13739837560591073},0.12441575575977001,{"$f":"N4110-L4103+O4103","v":0.95068680113863835},0.79077714967814061,0.62455443158553003,0.45183845697478492,0.27244450447441682,8.6183214760515409E-2,-1.9428902930940239E-16,-1.9428902930940239E-16,{"$f":"V4110","v":-1.9428902930940239E-16},-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,{"$f":"BB4110","v":-1.9428902930940239E-16},-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,{"$f":"CH4110","v":-1.9428902930940239E-16},-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16,-1.9428902930940239E-16]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,{"$f":"L$5*L4106","v":2.8599126650055693E-3},2.5693496238305309E-3,2.3265746327076993E-3,1.7777843181292538E-2,1.4787532698981231E-2,1.1679167870649413E-2,8.4493791454284782E-3,5.0947122336715946E-3,1.6116261160216382E-3,-3.6332048480858252E-18,-3.6332048480858252E-18,{"$f":"W$5*W4106","v":-3.6332048480858252E-18},-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,{"$f":"CI$5*CI4106","v":-3.6332048480858252E-18},-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18,-3.6332048480858252E-18]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,{"$f":"L4118-L4117","v":1.7922223308537771E-3},{"$f":"M4118-M4117","v":1.8866917930176585E-3},{"$f":"N4118-N4117","v":1.9694572653675803E-3},{"$f":"IF(SUM($K4114:N4114)+O4114<$O4113,O4118-O4117,$O4113-SUM($K4119:N4119))","v":-5.6483713892390161E-3},{"$f":"IF(SUM($K4114:O4114)+P4114<$O4113,P4118-P4117,$O4113-SUM($K4119:O4119))","v":0},{"$f":"IF(SUM($K4114:P4114)+Q4114<$O4113,Q4118-Q4117,$O4113-SUM($K4119:P4119))","v":0},{"$f":"IF(SUM($K4114:Q4114)+R4114<$O4113,R4118-R4117,$O4113-SUM($K4119:Q4119))","v":0},{"$f":"IF(SUM($K4114:R4114)+S4114<$O4113,S4118-S4117,$O4113-SUM($K4119:R4119))","v":0},{"$f":"IF(SUM($K4114:S4114)+T4114<$O4113,T4118-T4117,$O4113-SUM($K4119:S4119))","v":0},{"$f":"IF(SUM($K4114:T4114)+U4114<$O4113,U4118-U4117,$O4113-SUM($K4119:T4119))","v":0},{"$f":"IF(SUM($K4114:U4114)+V4114<$O4113,V4118-V4117,$O4113-SUM($K4119:U4119))","v":0},{"$f":"IF(SUM($K4114:V4114)+W4114<$O4113,W4118-W4117,$O4113-SUM($K4119:V4119))","v":0},{"$f":"IF(SUM($K4114:W4114)+X4114<$O4113,X4118-X4117,$O4113-SUM($K4119:W4119))","v":0},{"$f":"IF(SUM($K4114:X4114)+Y4114<$O4113,Y4118-Y4117,$O4113-SUM($K4119:X4119))","v":0},{"$f":"IF(SUM($K4114:Y4114)+Z4114<$O4113,Z4118-Z4117,$O4113-SUM($K4119:Y4119))","v":0},{"$f":"IF(SUM($K4114:Z4114)+AA4114<$O4113,AA4118-AA4117,$O4113-SUM($K4119:Z4119))","v":0},{"$f":"IF(SUM($K4114:AA4114)+AB4114<$O4113,AB4118-AB4117,$O4113-SUM($K4119:AA4119))","v":0},{"$f":"IF(SUM($K4114:AB4114)+AC4114<$O4113,AC4118-AC4117,$O4113-SUM($K4119:AB4119))","v":0},{"$f":"IF(SUM($K4114:AC4114)+AD4114<$O4113,AD4118-AD4117,$O4113-SUM($K4119:AC4119))","v":0},{"$f":"IF(SUM($K4114:AD4114)+AE4114<$O4113,AE4118-AE4117,$O4113-SUM($K4119:AD4119))","v":0},{"$f":"IF(SUM($K4114:AE4114)+AF4114<$O4113,AF4118-AF4117,$O4113-SUM($K4119:AE4119))","v":0},{"$f":"IF(SUM($K4114:AF4114)+AG4114<$O4113,AG4118-AG4117,$O4113-SUM($K4119:AF4119))","v":0},{"$f":"IF(SUM($K4114:AG4114)+AH4114<$O4113,AH4118-AH4117,$O4113-SUM($K4119:AG4119))","v":0},{"$f":"IF(SUM($K4114:AH4114)+AI4114<$O4113,AI4118-AI4117,$O4113-SUM($K4119:AH4119))","v":0},{"$f":"IF(SUM($K4114:AI4114)+AJ4114<$O4113,AJ4118-AJ4117,$O4113-SUM($K4119:AI4119))","v":0},{"$f":"IF(SUM($K4114:AJ4114)+AK4114<$O4113,AK4118-AK4117,$O4113-SUM($K4119:AJ4119))","v":0},{"$f":"IF(SUM($K4114:AK4114)+AL4114<$O4113,AL4118-AL4117,$O4113-SUM($K4119:AK4119))","v":0},{"$f":"IF(SUM($K4114:AL4114)+AM4114<$O4113,AM4118-AM4117,$O4113-SUM($K4119:AL4119))","v":0},{"$f":"IF(SUM($K4114:AM4114)+AN4114<$O4113,AN4118-AN4117,$O4113-SUM($K4119:AM4119))","v":0},{"$f":"IF(SUM($K4114:AN4114)+AO4114<$O4113,AO4118-AO4117,$O4113-SUM($K4119:AN4119))","v":0},{"$f":"IF(SUM($K4114:AO4114)+AP4114<$O4113,AP4118-AP4117,$O4113-SUM($K4119:AO4119))","v":0},{"$f":"IF(SUM($K4114:AP4114)+AQ4114<$O4113,AQ4118-AQ4117,$O4113-SUM($K4119:AP4119))","v":0},{"$f":"IF(SUM($K4114:AQ4114)+AR4114<$O4113,AR4118-AR4117,$O4113-SUM($K4119:AQ4119))","v":0},{"$f":"IF(SUM($K4114:AR4114)+AS4114<$O4113,AS4118-AS4117,$O4113-SUM($K4119:AR4119))","v":0},{"$f":"IF(SUM($K4114:AS4114)+AT4114<$O4113,AT4118-AT4117,$O4113-SUM($K4119:AS4119))","v":0},{"$f":"IF(SUM($K4114:AT4114)+AU4114<$O4113,AU4118-AU4117,$O4113-SUM($K4119:AT4119))","v":0},{"$f":"IF(SUM($K4114:AU4114)+AV4114<$O4113,AV4118-AV4117,$O4113-SUM($K4119:AU4119))","v":0},{"$f":"IF(SUM($K4114:AV4114)+AW4114<$O4113,AW4118-AW4117,$O4113-SUM($K4119:AV4119))","v":0},{"$f":"IF(SUM($K4114:AW4114)+AX4114<$O4113,AX4118-AX4117,$O4113-SUM($K4119:AW4119))","v":0},{"$f":"IF(SUM($K4114:AX4114)+AY4114<$O4113,AY4118-AY4117,$O4113-SUM($K4119:AX4119))","v":0},{"$f":"IF(SUM($K4114:AY4114)+AZ4114<$O4113,AZ4118-AZ4117,$O4113-SUM($K4119:AY4119))","v":0},{"$f":"IF(SUM($K4114:AZ4114)+BA4114<$O4113,BA4118-BA4117,$O4113-SUM($K4119:AZ4119))","v":0},{"$f":"IF(SUM($K4114:BA4114)+BB4114<$O4113,BB4118-BB4117,$O4113-SUM($K4119:BA4119))","v":0},{"$f":"IF(SUM($K4114:BB4114)+BC4114<$O4113,BC4118-BC4117,$O4113-SUM($K4119:BB4119))","v":0},{"$f":"IF(SUM($K4114:BC4114)+BD4114<$O4113,BD4118-BD4117,$O4113-SUM($K4119:BC4119))","v":0},{"$f":"IF(SUM($K4114:BD4114)+BE4114<$O4113,BE4118-BE4117,$O4113-SUM($K4119:BD4119))","v":0},{"$f":"IF(SUM($K4114:BE4114)+BF4114<$O4113,BF4118-BF4117,$O4113-SUM($K4119:BE4119))","v":0},{"$f":"IF(SUM($K4114:BF4114)+BG4114<$O4113,BG4118-BG4117,$O4113-SUM($K4119:BF4119))","v":0},{"$f":"IF(SUM($K4114:BG4114)+BH4114<$O4113,BH4118-BH4117,$O4113-SUM($K4119:BG4119))","v":0},{"$f":"IF(SUM($K4114:BH4114)+BI4114<$O4113,BI4118-BI4117,$O4113-SUM($K4119:BH4119))","v":0},{"$f":"IF(SUM($K4114:BI4114)+BJ4114<$O4113,BJ4118-BJ4117,$O4113-SUM($K4119:BI4119))","v":0},{"$f":"IF(SUM($K4114:BJ4114)+BK4114<$O4113,BK4118-BK4117,$O4113-SUM($K4119:BJ4119))","v":0},{"$f":"IF(SUM($K4114:BK4114)+BL4114<$O4113,BL4118-BL4117,$O4113-SUM($K4119:BK4119))","v":0},{"$f":"IF(SUM($K4114:BL4114)+BM4114<$O4113,BM4118-BM4117,$O4113-SUM($K4119:BL4119))","v":0},{"$f":"IF(SUM($K4114:BM4114)+BN4114<$O4113,BN4118-BN4117,$O4113-SUM($K4119:BM4119))","v":0},{"$f":"IF(SUM($K4114:BN4114)+BO4114<$O4113,BO4118-BO4117,$O4113-SUM($K4119:BN4119))","v":0},{"$f":"IF(SUM($K4114:BO4114)+BP4114<$O4113,BP4118-BP4117,$O4113-SUM($K4119:BO4119))","v":0},{"$f":"IF(SUM($K4114:BP4114)+BQ4114<$O4113,BQ4118-BQ4117,$O4113-SUM($K4119:BP4119))","v":0},{"$f":"IF(SUM($K4114:BQ4114)+BR4114<$O4113,BR4118-BR4117,$O4113-SUM($K4119:BQ4119))","v":0},{"$f":"IF(SUM($K4114:BR4114)+BS4114<$O4113,BS4118-BS4117,$O4113-SUM($K4119:BR4119))","v":0},{"$f":"IF(SUM($K4114:BS4114)+BT4114<$O4113,BT4118-BT4117,$O4113-SUM($K4119:BS4119))","v":0},{"$f":"IF(SUM($K4114:BT4114)+BU4114<$O4113,BU4118-BU4117,$O4113-SUM($K4119:BT4119))","v":0},{"$f":"IF(SUM($K4114:BU4114)+BV4114<$O4113,BV4118-BV4117,$O4113-SUM($K4119:BU4119))","v":0},{"$f":"IF(SUM($K4114:BV4114)+BW4114<$O4113,BW4118-BW4117,$O4113-SUM($K4119:BV4119))","v":0},{"$f":"IF(SUM($K4114:BW4114)+BX4114<$O4113,BX4118-BX4117,$O4113-SUM($K4119:BW4119))","v":0},{"$f":"IF(SUM($K4114:BX4114)+BY4114<$O4113,BY4118-BY4117,$O4113-SUM($K4119:BX4119))","v":0},{"$f":"IF(SUM($K4114:BY4114)+BZ4114<$O4113,BZ4118-BZ4117,$O4113-SUM($K4119:BY4119))","v":0},{"$f":"IF(SUM($K4114:BZ4114)+CA4114<$O4113,CA4118-CA4117,$O4113-SUM($K4119:BZ4119))","v":0},{"$f":"IF(SUM($K4114:CA4114)+CB4114<$O4113,CB4118-CB4117,$O4113-SUM($K4119:CA4119))","v":0},{"$f":"IF(SUM($K4114:CB4114)+CC4114<$O4113,CC4118-CC4117,$O4113-SUM($K4119:CB4119))","v":0},{"$f":"IF(SUM($K4114:CC4114)+CD4114<$O4113,CD4118-CD4117,$O4113-SUM($K4119:CC4119))","v":0},{"$f":"IF(SUM($K4114:CD4114)+CE4114<$O4113,CE4118-CE4117,$O4113-SUM($K4119:CD4119))","v":0},{"$f":"IF(SUM($K4114:CE4114)+CF4114<$O4113,CF4118-CF4117,$O4113-SUM($K4119:CE4119))","v":0},{"$f":"IF(SUM($K4114:CF4114)+CG4114<$O4113,CG4118-CG4117,$O4113-SUM($K4119:CF4119))","v":0},{"$f":"IF(SUM($K4114:CG4114)+CH4114<$O4113,CH4118-CH4117,$O4113-SUM($K4119:CG4119))","v":0},{"$f":"IF(SUM($K4114:CH4114)+CI4114<$O4113,CI4118-CI4117,$O4113-SUM($K4119:CH4119))","v":0},{"$f":"IF(SUM($K4114:CI4114)+CJ4114<$O4113,CJ4118-CJ4117,$O4113-SUM($K4119:CI4119))","v":0},{"$f":"IF(SUM($K4114:CJ4114)+CK4114<$O4113,CK4118-CK4117,$O4113-SUM($K4119:CJ4119))","v":0},{"$f":"IF(SUM($K4114:CK4114)+CL4114<$O4113,CL4118-CL4117,$O4113-SUM($K4119:CK4119))","v":0},{"$f":"IF(SUM($K4114:CL4114)+CM4114<$O4113,CM4118-CM4117,$O4113-SUM($K4119:CL4119))","v":0},{"$f":"IF(SUM($K4114:CM4114)+CN4114<$O4113,CN4118-CN4117,$O4113-SUM($K4119:CM4119))","v":0},{"$f":"IF(SUM($K4114:CN4114)+CO4114<$O4113,CO4118-CO4117,$O4113-SUM($K4119:CN4119))","v":0},{"$f":"IF(SUM($K4114:CO4114)+CP4114<$O4113,CP4118-CP4117,$O4113-SUM($K4119:CO4119))","v":0},{"$f":"IF(SUM($K4114:CP4114)+CQ4114<$O4113,CQ4118-CQ4117,$O4113-SUM($K4119:CP4119))","v":0},null,{"$f":"O4113","v":0},{"$f":"SUM(L4119:CQ4119)","v":0},{"$f":"CS4119-CT4119","v":0}]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,{"$f":"L4123","v":0},{"$f":"L4130","v":0},0,{"$f":"N4130-L4123+O4123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR4130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX4130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",null,null,{"$f":"'AA 2020-2024 inputs'!J90","v":6.789924032597458E-2},null,null,{"$f":"K32","v":0.32115210083082429}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17,0)","v":70},"  years"]
[]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,{"$f":"M4161-M4160","v":0},{"$f":"N4161-N4160","v":0},{"$f":"IF(SUM($K4157:N4157)+O4157<$O4156,O4161-O4160,$O4156-SUM($K4162:N4162))","v":0},{"$f":"IF(SUM($K4157:O4157)+P4157<$O4156,P4161-P4160,$O4156-SUM($K4162:O4162))","v":0},{"$f":"IF(SUM($K4157:P4157)+Q4157<$O4156,Q4161-Q4160,$O4156-SUM($K4162:P4162))","v":0},{"$f":"IF(SUM($K4157:Q4157)+R4157<$O4156,R4161-R4160,$O4156-SUM($K4162:Q4162))","v":0},{"$f":"IF(SUM($K4157:R4157)+S4157<$O4156,S4161-S4160,$O4156-SUM($K4162:R4162))","v":0},{"$f":"IF(SUM($K4157:S4157)+T4157<$O4156,T4161-T4160,$O4156-SUM($K4162:S4162))","v":0},{"$f":"IF(SUM($K4157:T4157)+U4157<$O4156,U4161-U4160,$O4156-SUM($K4162:T4162))","v":0},{"$f":"IF(SUM($K4157:U4157)+V4157<$O4156,V4161-V4160,$O4156-SUM($K4162:U4162))","v":0},{"$f":"IF(SUM($K4157:V4157)+W4157<$O4156,W4161-W4160,$O4156-SUM($K4162:V4162))","v":0},{"$f":"IF(SUM($K4157:W4157)+X4157<$O4156,X4161-X4160,$O4156-SUM($K4162:W4162))","v":0},{"$f":"IF(SUM($K4157:X4157)+Y4157<$O4156,Y4161-Y4160,$O4156-SUM($K4162:X4162))","v":0},{"$f":"IF(SUM($K4157:Y4157)+Z4157<$O4156,Z4161-Z4160,$O4156-SUM($K4162:Y4162))","v":0},{"$f":"IF(SUM($K4157:Z4157)+AA4157<$O4156,AA4161-AA4160,$O4156-SUM($K4162:Z4162))","v":0},{"$f":"IF(SUM($K4157:AA4157)+AB4157<$O4156,AB4161-AB4160,$O4156-SUM($K4162:AA4162))","v":0},{"$f":"IF(SUM($K4157:AB4157)+AC4157<$O4156,AC4161-AC4160,$O4156-SUM($K4162:AB4162))","v":0},{"$f":"IF(SUM($K4157:AC4157)+AD4157<$O4156,AD4161-AD4160,$O4156-SUM($K4162:AC4162))","v":0},{"$f":"IF(SUM($K4157:AD4157)+AE4157<$O4156,AE4161-AE4160,$O4156-SUM($K4162:AD4162))","v":0},{"$f":"IF(SUM($K4157:AE4157)+AF4157<$O4156,AF4161-AF4160,$O4156-SUM($K4162:AE4162))","v":0},{"$f":"IF(SUM($K4157:AF4157)+AG4157<$O4156,AG4161-AG4160,$O4156-SUM($K4162:AF4162))","v":0},{"$f":"IF(SUM($K4157:AG4157)+AH4157<$O4156,AH4161-AH4160,$O4156-SUM($K4162:AG4162))","v":0},{"$f":"IF(SUM($K4157:AH4157)+AI4157<$O4156,AI4161-AI4160,$O4156-SUM($K4162:AH4162))","v":0},{"$f":"IF(SUM($K4157:AI4157)+AJ4157<$O4156,AJ4161-AJ4160,$O4156-SUM($K4162:AI4162))","v":0},{"$f":"IF(SUM($K4157:AJ4157)+AK4157<$O4156,AK4161-AK4160,$O4156-SUM($K4162:AJ4162))","v":0},{"$f":"IF(SUM($K4157:AK4157)+AL4157<$O4156,AL4161-AL4160,$O4156-SUM($K4162:AK4162))","v":0},{"$f":"IF(SUM($K4157:AL4157)+AM4157<$O4156,AM4161-AM4160,$O4156-SUM($K4162:AL4162))","v":0},{"$f":"IF(SUM($K4157:AM4157)+AN4157<$O4156,AN4161-AN4160,$O4156-SUM($K4162:AM4162))","v":0},{"$f":"IF(SUM($K4157:AN4157)+AO4157<$O4156,AO4161-AO4160,$O4156-SUM($K4162:AN4162))","v":0},{"$f":"IF(SUM($K4157:AO4157)+AP4157<$O4156,AP4161-AP4160,$O4156-SUM($K4162:AO4162))","v":0},{"$f":"IF(SUM($K4157:AP4157)+AQ4157<$O4156,AQ4161-AQ4160,$O4156-SUM($K4162:AP4162))","v":0},{"$f":"IF(SUM($K4157:AQ4157)+AR4157<$O4156,AR4161-AR4160,$O4156-SUM($K4162:AQ4162))","v":0},{"$f":"IF(SUM($K4157:AR4157)+AS4157<$O4156,AS4161-AS4160,$O4156-SUM($K4162:AR4162))","v":0},{"$f":"IF(SUM($K4157:AS4157)+AT4157<$O4156,AT4161-AT4160,$O4156-SUM($K4162:AS4162))","v":0},{"$f":"IF(SUM($K4157:AT4157)+AU4157<$O4156,AU4161-AU4160,$O4156-SUM($K4162:AT4162))","v":0},{"$f":"IF(SUM($K4157:AU4157)+AV4157<$O4156,AV4161-AV4160,$O4156-SUM($K4162:AU4162))","v":0},{"$f":"IF(SUM($K4157:AV4157)+AW4157<$O4156,AW4161-AW4160,$O4156-SUM($K4162:AV4162))","v":0},{"$f":"IF(SUM($K4157:AW4157)+AX4157<$O4156,AX4161-AX4160,$O4156-SUM($K4162:AW4162))","v":0},{"$f":"IF(SUM($K4157:AX4157)+AY4157<$O4156,AY4161-AY4160,$O4156-SUM($K4162:AX4162))","v":0},{"$f":"IF(SUM($K4157:AY4157)+AZ4157<$O4156,AZ4161-AZ4160,$O4156-SUM($K4162:AY4162))","v":0},{"$f":"IF(SUM($K4157:AZ4157)+BA4157<$O4156,BA4161-BA4160,$O4156-SUM($K4162:AZ4162))","v":0},{"$f":"IF(SUM($K4157:BA4157)+BB4157<$O4156,BB4161-BB4160,$O4156-SUM($K4162:BA4162))","v":0},{"$f":"IF(SUM($K4157:BB4157)+BC4157<$O4156,BC4161-BC4160,$O4156-SUM($K4162:BB4162))","v":0},{"$f":"IF(SUM($K4157:BC4157)+BD4157<$O4156,BD4161-BD4160,$O4156-SUM($K4162:BC4162))","v":0},{"$f":"IF(SUM($K4157:BD4157)+BE4157<$O4156,BE4161-BE4160,$O4156-SUM($K4162:BD4162))","v":0},{"$f":"IF(SUM($K4157:BE4157)+BF4157<$O4156,BF4161-BF4160,$O4156-SUM($K4162:BE4162))","v":0},{"$f":"IF(SUM($K4157:BF4157)+BG4157<$O4156,BG4161-BG4160,$O4156-SUM($K4162:BF4162))","v":0},{"$f":"IF(SUM($K4157:BG4157)+BH4157<$O4156,BH4161-BH4160,$O4156-SUM($K4162:BG4162))","v":0},{"$f":"IF(SUM($K4157:BH4157)+BI4157<$O4156,BI4161-BI4160,$O4156-SUM($K4162:BH4162))","v":0},{"$f":"IF(SUM($K4157:BI4157)+BJ4157<$O4156,BJ4161-BJ4160,$O4156-SUM($K4162:BI4162))","v":0},{"$f":"IF(SUM($K4157:BJ4157)+BK4157<$O4156,BK4161-BK4160,$O4156-SUM($K4162:BJ4162))","v":0},{"$f":"IF(SUM($K4157:BK4157)+BL4157<$O4156,BL4161-BL4160,$O4156-SUM($K4162:BK4162))","v":0},{"$f":"IF(SUM($K4157:BL4157)+BM4157<$O4156,BM4161-BM4160,$O4156-SUM($K4162:BL4162))","v":0},{"$f":"IF(SUM($K4157:BM4157)+BN4157<$O4156,BN4161-BN4160,$O4156-SUM($K4162:BM4162))","v":0},{"$f":"IF(SUM($K4157:BN4157)+BO4157<$O4156,BO4161-BO4160,$O4156-SUM($K4162:BN4162))","v":0},{"$f":"IF(SUM($K4157:BO4157)+BP4157<$O4156,BP4161-BP4160,$O4156-SUM($K4162:BO4162))","v":0},{"$f":"IF(SUM($K4157:BP4157)+BQ4157<$O4156,BQ4161-BQ4160,$O4156-SUM($K4162:BP4162))","v":0},{"$f":"IF(SUM($K4157:BQ4157)+BR4157<$O4156,BR4161-BR4160,$O4156-SUM($K4162:BQ4162))","v":0},{"$f":"IF(SUM($K4157:BR4157)+BS4157<$O4156,BS4161-BS4160,$O4156-SUM($K4162:BR4162))","v":0},{"$f":"IF(SUM($K4157:BS4157)+BT4157<$O4156,BT4161-BT4160,$O4156-SUM($K4162:BS4162))","v":0},{"$f":"IF(SUM($K4157:BT4157)+BU4157<$O4156,BU4161-BU4160,$O4156-SUM($K4162:BT4162))","v":0},{"$f":"IF(SUM($K4157:BU4157)+BV4157<$O4156,BV4161-BV4160,$O4156-SUM($K4162:BU4162))","v":0},{"$f":"IF(SUM($K4157:BV4157)+BW4157<$O4156,BW4161-BW4160,$O4156-SUM($K4162:BV4162))","v":0},{"$f":"IF(SUM($K4157:BW4157)+BX4157<$O4156,BX4161-BX4160,$O4156-SUM($K4162:BW4162))","v":0},{"$f":"IF(SUM($K4157:BX4157)+BY4157<$O4156,BY4161-BY4160,$O4156-SUM($K4162:BX4162))","v":0},{"$f":"IF(SUM($K4157:BY4157)+BZ4157<$O4156,BZ4161-BZ4160,$O4156-SUM($K4162:BY4162))","v":0},{"$f":"IF(SUM($K4157:BZ4157)+CA4157<$O4156,CA4161-CA4160,$O4156-SUM($K4162:BZ4162))","v":0},{"$f":"IF(SUM($K4157:CA4157)+CB4157<$O4156,CB4161-CB4160,$O4156-SUM($K4162:CA4162))","v":0},{"$f":"IF(SUM($K4157:CB4157)+CC4157<$O4156,CC4161-CC4160,$O4156-SUM($K4162:CB4162))","v":0},{"$f":"IF(SUM($K4157:CC4157)+CD4157<$O4156,CD4161-CD4160,$O4156-SUM($K4162:CC4162))","v":0},{"$f":"IF(SUM($K4157:CD4157)+CE4157<$O4156,CE4161-CE4160,$O4156-SUM($K4162:CD4162))","v":0},{"$f":"IF(SUM($K4157:CE4157)+CF4157<$O4156,CF4161-CF4160,$O4156-SUM($K4162:CE4162))","v":0},{"$f":"IF(SUM($K4157:CF4157)+CG4157<$O4156,CG4161-CG4160,$O4156-SUM($K4162:CF4162))","v":0},{"$f":"IF(SUM($K4157:CG4157)+CH4157<$O4156,CH4161-CH4160,$O4156-SUM($K4162:CG4162))","v":0},{"$f":"IF(SUM($K4157:CH4157)+CI4157<$O4156,CI4161-CI4160,$O4156-SUM($K4162:CH4162))","v":0},{"$f":"IF(SUM($K4157:CI4157)+CJ4157<$O4156,CJ4161-CJ4160,$O4156-SUM($K4162:CI4162))","v":0},{"$f":"IF(SUM($K4157:CJ4157)+CK4157<$O4156,CK4161-CK4160,$O4156-SUM($K4162:CJ4162))","v":0},{"$f":"IF(SUM($K4157:CK4157)+CL4157<$O4156,CL4161-CL4160,$O4156-SUM($K4162:CK4162))","v":0},{"$f":"IF(SUM($K4157:CL4157)+CM4157<$O4156,CM4161-CM4160,$O4156-SUM($K4162:CL4162))","v":0},{"$f":"IF(SUM($K4157:CM4157)+CN4157<$O4156,CN4161-CN4160,$O4156-SUM($K4162:CM4162))","v":0},{"$f":"IF(SUM($K4157:CN4157)+CO4157<$O4156,CO4161-CO4160,$O4156-SUM($K4162:CN4162))","v":0},{"$f":"IF(SUM($K4157:CO4157)+CP4157<$O4156,CP4161-CP4160,$O4156-SUM($K4162:CO4162))","v":0},{"$f":"IF(SUM($K4157:CP4157)+CQ4157<$O4156,CQ4161-CQ4160,$O4156-SUM($K4162:CP4162))","v":0},null,{"$f":"O4156","v":0},{"$f":"SUM(L4162:CQ4162)","v":0},{"$f":"CS4162-CT4162","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,{"$f":"M4169-M4172","v":0},{"$f":"N4169-N4172","v":0},{"$f":"O4169-O4172","v":0.94711525972566057},0.92769112800174791,0.90720933701618744,0.88563712273721606,0.86294086561114991,0.83908607002311897,0.81403734328880006,0.78775837416679129,0.76021191088104467,0.73135973864254877,0.70116265665921718,0.66958045462270299,0.63657188866061609,0.60209465674237006,0.56610537352663592,0.52855954463811705,0.48941154036109913,0.44861456873695621,0.40612064805252146,0.36188057870594725,0.3158439144363937,0.26795893290359113,0.21817260560302248,0.16643056710216553,0.11267708358292321,5.6855020675051264E-2,-1.094189434933196E-3,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"CA4169-CA4172","v":2.4980018054066022E-16},2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,2.4980018054066022E-16,{"$f":"CM4169-CM4172","v":2.4980018054066022E-16},{"$f":"CN4169-CN4172","v":2.4980018054066022E-16},{"$f":"CO4169-CO4172","v":2.4980018054066022E-16},{"$f":"CP4169-CP4172","v":2.4980018054066022E-16},{"$f":"CQ4169-CQ4172","v":2.4980018054066022E-16}]
[]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,{"$f":"'AA 2020-2024 inputs'!K87","v":9.1674918021455526E-2},null,{"$f":"L29","v":6.503066833779067E-2}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,{"$f":"M4189-M4192","v":8.4050315089611069E-2},{"$f":"N4189-N4192","v":7.6108494206032717E-2},{"$f":"O4189-O4192","v":4.1795783919496725E-2},{"$f":"P4189-P4192","v":3.3823225738411185E-2},2.5537878313674236E-2,1.6930831251443658E-2,7.9929502884181491E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB4189-CB4192","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CM4189-CM4192","v":0},{"$f":"CN4189-CN4192","v":0},{"$f":"CO4189-CO4192","v":0},{"$f":"CP4189-CP4192","v":0},{"$f":"CQ4189-CQ4192","v":0}]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,{"$f":"M$5*M4199","v":6.495950379690411E-4},{"$f":"N$5*N4199","v":6.1762630083379139E-4},{"$f":"O$5*O4199","v":-6.5360261928185166E-5},{"$f":"P$5*P4199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB$5*CB4199","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CM$5*CM4199","v":0},{"$f":"CN$5*CN4199","v":0},{"$f":"CO$5*CO4199","v":0},{"$f":"CP$5*CP4199","v":0},{"$f":"CQ$5*CQ4199","v":0}]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,{"$f":"M4211-M4210","v":0},{"$f":"N4211-N4210","v":0},{"$f":"IF(SUM($K4207:N4207)+O4207<$O4206,O4211-O4210,$O4206-SUM($K4212:N4212))","v":0},{"$f":"IF(SUM($K4207:O4207)+P4207<$O4206,P4211-P4210,$O4206-SUM($K4212:O4212))","v":0},{"$f":"IF(SUM($K4207:P4207)+Q4207<$O4206,Q4211-Q4210,$O4206-SUM($K4212:P4212))","v":0},{"$f":"IF(SUM($K4207:Q4207)+R4207<$O4206,R4211-R4210,$O4206-SUM($K4212:Q4212))","v":0},{"$f":"IF(SUM($K4207:R4207)+S4207<$O4206,S4211-S4210,$O4206-SUM($K4212:R4212))","v":0},{"$f":"IF(SUM($K4207:S4207)+T4207<$O4206,T4211-T4210,$O4206-SUM($K4212:S4212))","v":0},{"$f":"IF(SUM($K4207:T4207)+U4207<$O4206,U4211-U4210,$O4206-SUM($K4212:T4212))","v":0},{"$f":"IF(SUM($K4207:U4207)+V4207<$O4206,V4211-V4210,$O4206-SUM($K4212:U4212))","v":0},{"$f":"IF(SUM($K4207:V4207)+W4207<$O4206,W4211-W4210,$O4206-SUM($K4212:V4212))","v":0},{"$f":"IF(SUM($K4207:W4207)+X4207<$O4206,X4211-X4210,$O4206-SUM($K4212:W4212))","v":0},{"$f":"IF(SUM($K4207:X4207)+Y4207<$O4206,Y4211-Y4210,$O4206-SUM($K4212:X4212))","v":0},{"$f":"IF(SUM($K4207:Y4207)+Z4207<$O4206,Z4211-Z4210,$O4206-SUM($K4212:Y4212))","v":0},{"$f":"IF(SUM($K4207:Z4207)+AA4207<$O4206,AA4211-AA4210,$O4206-SUM($K4212:Z4212))","v":0},{"$f":"IF(SUM($K4207:AA4207)+AB4207<$O4206,AB4211-AB4210,$O4206-SUM($K4212:AA4212))","v":0},{"$f":"IF(SUM($K4207:AB4207)+AC4207<$O4206,AC4211-AC4210,$O4206-SUM($K4212:AB4212))","v":0},{"$f":"IF(SUM($K4207:AC4207)+AD4207<$O4206,AD4211-AD4210,$O4206-SUM($K4212:AC4212))","v":0},{"$f":"IF(SUM($K4207:AD4207)+AE4207<$O4206,AE4211-AE4210,$O4206-SUM($K4212:AD4212))","v":0},{"$f":"IF(SUM($K4207:AE4207)+AF4207<$O4206,AF4211-AF4210,$O4206-SUM($K4212:AE4212))","v":0},{"$f":"IF(SUM($K4207:AF4207)+AG4207<$O4206,AG4211-AG4210,$O4206-SUM($K4212:AF4212))","v":0},{"$f":"IF(SUM($K4207:AG4207)+AH4207<$O4206,AH4211-AH4210,$O4206-SUM($K4212:AG4212))","v":0},{"$f":"IF(SUM($K4207:AH4207)+AI4207<$O4206,AI4211-AI4210,$O4206-SUM($K4212:AH4212))","v":0},{"$f":"IF(SUM($K4207:AI4207)+AJ4207<$O4206,AJ4211-AJ4210,$O4206-SUM($K4212:AI4212))","v":0},{"$f":"IF(SUM($K4207:AJ4207)+AK4207<$O4206,AK4211-AK4210,$O4206-SUM($K4212:AJ4212))","v":0},{"$f":"IF(SUM($K4207:AK4207)+AL4207<$O4206,AL4211-AL4210,$O4206-SUM($K4212:AK4212))","v":0},{"$f":"IF(SUM($K4207:AL4207)+AM4207<$O4206,AM4211-AM4210,$O4206-SUM($K4212:AL4212))","v":0},{"$f":"IF(SUM($K4207:AM4207)+AN4207<$O4206,AN4211-AN4210,$O4206-SUM($K4212:AM4212))","v":0},{"$f":"IF(SUM($K4207:AN4207)+AO4207<$O4206,AO4211-AO4210,$O4206-SUM($K4212:AN4212))","v":0},{"$f":"IF(SUM($K4207:AO4207)+AP4207<$O4206,AP4211-AP4210,$O4206-SUM($K4212:AO4212))","v":0},{"$f":"IF(SUM($K4207:AP4207)+AQ4207<$O4206,AQ4211-AQ4210,$O4206-SUM($K4212:AP4212))","v":0},{"$f":"IF(SUM($K4207:AQ4207)+AR4207<$O4206,AR4211-AR4210,$O4206-SUM($K4212:AQ4212))","v":0},{"$f":"IF(SUM($K4207:AR4207)+AS4207<$O4206,AS4211-AS4210,$O4206-SUM($K4212:AR4212))","v":0},{"$f":"IF(SUM($K4207:AS4207)+AT4207<$O4206,AT4211-AT4210,$O4206-SUM($K4212:AS4212))","v":0},{"$f":"IF(SUM($K4207:AT4207)+AU4207<$O4206,AU4211-AU4210,$O4206-SUM($K4212:AT4212))","v":0},{"$f":"IF(SUM($K4207:AU4207)+AV4207<$O4206,AV4211-AV4210,$O4206-SUM($K4212:AU4212))","v":0},{"$f":"IF(SUM($K4207:AV4207)+AW4207<$O4206,AW4211-AW4210,$O4206-SUM($K4212:AV4212))","v":0},{"$f":"IF(SUM($K4207:AW4207)+AX4207<$O4206,AX4211-AX4210,$O4206-SUM($K4212:AW4212))","v":0},{"$f":"IF(SUM($K4207:AX4207)+AY4207<$O4206,AY4211-AY4210,$O4206-SUM($K4212:AX4212))","v":0},{"$f":"IF(SUM($K4207:AY4207)+AZ4207<$O4206,AZ4211-AZ4210,$O4206-SUM($K4212:AY4212))","v":0},{"$f":"IF(SUM($K4207:AZ4207)+BA4207<$O4206,BA4211-BA4210,$O4206-SUM($K4212:AZ4212))","v":0},{"$f":"IF(SUM($K4207:BA4207)+BB4207<$O4206,BB4211-BB4210,$O4206-SUM($K4212:BA4212))","v":0},{"$f":"IF(SUM($K4207:BB4207)+BC4207<$O4206,BC4211-BC4210,$O4206-SUM($K4212:BB4212))","v":0},{"$f":"IF(SUM($K4207:BC4207)+BD4207<$O4206,BD4211-BD4210,$O4206-SUM($K4212:BC4212))","v":0},{"$f":"IF(SUM($K4207:BD4207)+BE4207<$O4206,BE4211-BE4210,$O4206-SUM($K4212:BD4212))","v":0},{"$f":"IF(SUM($K4207:BE4207)+BF4207<$O4206,BF4211-BF4210,$O4206-SUM($K4212:BE4212))","v":0},{"$f":"IF(SUM($K4207:BF4207)+BG4207<$O4206,BG4211-BG4210,$O4206-SUM($K4212:BF4212))","v":0},{"$f":"IF(SUM($K4207:BG4207)+BH4207<$O4206,BH4211-BH4210,$O4206-SUM($K4212:BG4212))","v":0},{"$f":"IF(SUM($K4207:BH4207)+BI4207<$O4206,BI4211-BI4210,$O4206-SUM($K4212:BH4212))","v":0},{"$f":"IF(SUM($K4207:BI4207)+BJ4207<$O4206,BJ4211-BJ4210,$O4206-SUM($K4212:BI4212))","v":0},{"$f":"IF(SUM($K4207:BJ4207)+BK4207<$O4206,BK4211-BK4210,$O4206-SUM($K4212:BJ4212))","v":0},{"$f":"IF(SUM($K4207:BK4207)+BL4207<$O4206,BL4211-BL4210,$O4206-SUM($K4212:BK4212))","v":0},{"$f":"IF(SUM($K4207:BL4207)+BM4207<$O4206,BM4211-BM4210,$O4206-SUM($K4212:BL4212))","v":0},{"$f":"IF(SUM($K4207:BM4207)+BN4207<$O4206,BN4211-BN4210,$O4206-SUM($K4212:BM4212))","v":0},{"$f":"IF(SUM($K4207:BN4207)+BO4207<$O4206,BO4211-BO4210,$O4206-SUM($K4212:BN4212))","v":0},{"$f":"IF(SUM($K4207:BO4207)+BP4207<$O4206,BP4211-BP4210,$O4206-SUM($K4212:BO4212))","v":0},{"$f":"IF(SUM($K4207:BP4207)+BQ4207<$O4206,BQ4211-BQ4210,$O4206-SUM($K4212:BP4212))","v":0},{"$f":"IF(SUM($K4207:BQ4207)+BR4207<$O4206,BR4211-BR4210,$O4206-SUM($K4212:BQ4212))","v":0},{"$f":"IF(SUM($K4207:BR4207)+BS4207<$O4206,BS4211-BS4210,$O4206-SUM($K4212:BR4212))","v":0},{"$f":"IF(SUM($K4207:BS4207)+BT4207<$O4206,BT4211-BT4210,$O4206-SUM($K4212:BS4212))","v":0},{"$f":"IF(SUM($K4207:BT4207)+BU4207<$O4206,BU4211-BU4210,$O4206-SUM($K4212:BT4212))","v":0},{"$f":"IF(SUM($K4207:BU4207)+BV4207<$O4206,BV4211-BV4210,$O4206-SUM($K4212:BU4212))","v":0},{"$f":"IF(SUM($K4207:BV4207)+BW4207<$O4206,BW4211-BW4210,$O4206-SUM($K4212:BV4212))","v":0},{"$f":"IF(SUM($K4207:BW4207)+BX4207<$O4206,BX4211-BX4210,$O4206-SUM($K4212:BW4212))","v":0},{"$f":"IF(SUM($K4207:BX4207)+BY4207<$O4206,BY4211-BY4210,$O4206-SUM($K4212:BX4212))","v":0},{"$f":"IF(SUM($K4207:BY4207)+BZ4207<$O4206,BZ4211-BZ4210,$O4206-SUM($K4212:BY4212))","v":0},{"$f":"IF(SUM($K4207:BZ4207)+CA4207<$O4206,CA4211-CA4210,$O4206-SUM($K4212:BZ4212))","v":0},{"$f":"IF(SUM($K4207:CA4207)+CB4207<$O4206,CB4211-CB4210,$O4206-SUM($K4212:CA4212))","v":0},{"$f":"IF(SUM($K4207:CB4207)+CC4207<$O4206,CC4211-CC4210,$O4206-SUM($K4212:CB4212))","v":0},{"$f":"IF(SUM($K4207:CC4207)+CD4207<$O4206,CD4211-CD4210,$O4206-SUM($K4212:CC4212))","v":0},{"$f":"IF(SUM($K4207:CD4207)+CE4207<$O4206,CE4211-CE4210,$O4206-SUM($K4212:CD4212))","v":0},{"$f":"IF(SUM($K4207:CE4207)+CF4207<$O4206,CF4211-CF4210,$O4206-SUM($K4212:CE4212))","v":0},{"$f":"IF(SUM($K4207:CF4207)+CG4207<$O4206,CG4211-CG4210,$O4206-SUM($K4212:CF4212))","v":0},{"$f":"IF(SUM($K4207:CG4207)+CH4207<$O4206,CH4211-CH4210,$O4206-SUM($K4212:CG4212))","v":0},{"$f":"IF(SUM($K4207:CH4207)+CI4207<$O4206,CI4211-CI4210,$O4206-SUM($K4212:CH4212))","v":0},{"$f":"IF(SUM($K4207:CI4207)+CJ4207<$O4206,CJ4211-CJ4210,$O4206-SUM($K4212:CI4212))","v":0},{"$f":"IF(SUM($K4207:CJ4207)+CK4207<$O4206,CK4211-CK4210,$O4206-SUM($K4212:CJ4212))","v":0},{"$f":"IF(SUM($K4207:CK4207)+CL4207<$O4206,CL4211-CL4210,$O4206-SUM($K4212:CK4212))","v":0},{"$f":"IF(SUM($K4207:CL4207)+CM4207<$O4206,CM4211-CM4210,$O4206-SUM($K4212:CL4212))","v":0},{"$f":"IF(SUM($K4207:CM4207)+CN4207<$O4206,CN4211-CN4210,$O4206-SUM($K4212:CM4212))","v":0},{"$f":"IF(SUM($K4207:CN4207)+CO4207<$O4206,CO4211-CO4210,$O4206-SUM($K4212:CN4212))","v":0},{"$f":"IF(SUM($K4207:CO4207)+CP4207<$O4206,CP4211-CP4210,$O4206-SUM($K4212:CO4212))","v":0},{"$f":"IF(SUM($K4207:CP4207)+CQ4207<$O4206,CQ4211-CQ4210,$O4206-SUM($K4212:CP4212))","v":0},null,{"$f":"O4206","v":0},{"$f":"SUM(L4212:CQ4212)","v":0},{"$f":"CS4212-CT4212","v":0}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,{"$f":"M$6*M4217/$L$6","v":3.4842971025087089E-3},{"$f":"N$6*N4217/$L$6","v":3.5494534583256215E-3},{"$f":"O$6*O4217/$L$6","v":1.6413267212986467E-2},{"$f":"P$6*P4217/$L$6","v":1.6720195309869314E-2},1.7032862962163865E-2,1.7351377499556328E-2,1.7675848258798033E-2,1.8006386621237557E-2,1.8343106051054697E-2,1.0453049803788432E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB$6*CB4217/$L$6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CM$6*CM4217/$L$6","v":0},{"$f":"CN$6*CN4217/$L$6","v":0},{"$f":"CO$6*CO4217/$L$6","v":0},{"$f":"CP$6*CP4217/$L$6","v":0},{"$f":"CQ$6*CQ4217/$L$6","v":0}]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"'AA 2020-2024 inputs'!L83","v":0},{"$f":"M25","v":6.5156837385838717E-2}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"IF(N4239<0,N4239,IF(G4238<1,N4239,N4239/G4238))","v":0},{"$f":"IF($O4239<0,$O4239-SUM($K4240:N4240),IF($O4239-SUM($K4240:N4240)<0,$O4239-SUM($K4240:N4240),IF($O4239-SUM($K4240:N4240)<$O4239/($G4238-1),$O4239-SUM($K4240:N4240),$O4239/($G4238-1))))","v":0},{"$f":"IF(O4240<0,0,IF($O4239-SUM($K4240:O4240)-O4240<0,$O4239-SUM($K4240:O4240),O4240))","v":0},{"$f":"IF(P4240<0,0,IF($O4239-SUM($K4240:P4240)-P4240<0,$O4239-SUM($K4240:P4240),P4240))","v":0},{"$f":"IF(Q4240<0,0,IF($O4239-SUM($K4240:Q4240)-Q4240<0,$O4239-SUM($K4240:Q4240),Q4240))","v":0},{"$f":"IF(R4240<0,0,IF($O4239-SUM($K4240:R4240)-R4240<0,$O4239-SUM($K4240:R4240),R4240))","v":0},{"$f":"IF(S4240<0,0,IF($O4239-SUM($K4240:S4240)-S4240<0,$O4239-SUM($K4240:S4240),S4240))","v":0},{"$f":"IF(T4240<0,0,IF($O4239-SUM($K4240:T4240)-T4240<0,$O4239-SUM($K4240:T4240),T4240))","v":0},{"$f":"IF(U4240<0,0,IF($O4239-SUM($K4240:U4240)-U4240<0,$O4239-SUM($K4240:U4240),U4240))","v":0},{"$f":"IF(V4240<0,0,IF($O4239-SUM($K4240:V4240)-V4240<0,$O4239-SUM($K4240:V4240),V4240))","v":0},{"$f":"IF(W4240<0,0,IF($O4239-SUM($K4240:W4240)-W4240<0,$O4239-SUM($K4240:W4240),W4240))","v":0},{"$f":"IF(X4240<0,0,IF($O4239-SUM($K4240:X4240)-X4240<0,$O4239-SUM($K4240:X4240),X4240))","v":0},{"$f":"IF(Y4240<0,0,IF($O4239-SUM($K4240:Y4240)-Y4240<0,$O4239-SUM($K4240:Y4240),Y4240))","v":0},{"$f":"IF(Z4240<0,0,IF($O4239-SUM($K4240:Z4240)-Z4240<0,$O4239-SUM($K4240:Z4240),Z4240))","v":0},{"$f":"IF(AA4240<0,0,IF($O4239-SUM($K4240:AA4240)-AA4240<0,$O4239-SUM($K4240:AA4240),AA4240))","v":0},{"$f":"IF(AB4240<0,0,IF($O4239-SUM($K4240:AB4240)-AB4240<0,$O4239-SUM($K4240:AB4240),AB4240))","v":0},{"$f":"IF(AC4240<0,0,IF($O4239-SUM($K4240:AC4240)-AC4240<0,$O4239-SUM($K4240:AC4240),AC4240))","v":0},{"$f":"IF(AD4240<0,0,IF($O4239-SUM($K4240:AD4240)-AD4240<0,$O4239-SUM($K4240:AD4240),AD4240))","v":0},{"$f":"IF(AE4240<0,0,IF($O4239-SUM($K4240:AE4240)-AE4240<0,$O4239-SUM($K4240:AE4240),AE4240))","v":0},{"$f":"IF(AF4240<0,0,IF($O4239-SUM($K4240:AF4240)-AF4240<0,$O4239-SUM($K4240:AF4240),AF4240))","v":0},{"$f":"IF(AG4240<0,0,IF($O4239-SUM($K4240:AG4240)-AG4240<0,$O4239-SUM($K4240:AG4240),AG4240))","v":0},{"$f":"IF(AH4240<0,0,IF($O4239-SUM($K4240:AH4240)-AH4240<0,$O4239-SUM($K4240:AH4240),AH4240))","v":0},{"$f":"IF(AI4240<0,0,IF($O4239-SUM($K4240:AI4240)-AI4240<0,$O4239-SUM($K4240:AI4240),AI4240))","v":0},{"$f":"IF(AJ4240<0,0,IF($O4239-SUM($K4240:AJ4240)-AJ4240<0,$O4239-SUM($K4240:AJ4240),AJ4240))","v":0},{"$f":"IF(AK4240<0,0,IF($O4239-SUM($K4240:AK4240)-AK4240<0,$O4239-SUM($K4240:AK4240),AK4240))","v":0},{"$f":"IF(AL4240<0,0,IF($O4239-SUM($K4240:AL4240)-AL4240<0,$O4239-SUM($K4240:AL4240),AL4240))","v":0},{"$f":"IF(AM4240<0,0,IF($O4239-SUM($K4240:AM4240)-AM4240<0,$O4239-SUM($K4240:AM4240),AM4240))","v":0},{"$f":"IF(AN4240<0,0,IF($O4239-SUM($K4240:AN4240)-AN4240<0,$O4239-SUM($K4240:AN4240),AN4240))","v":0},{"$f":"IF(AO4240<0,0,IF($O4239-SUM($K4240:AO4240)-AO4240<0,$O4239-SUM($K4240:AO4240),AO4240))","v":0},{"$f":"IF(AP4240<0,0,IF($O4239-SUM($K4240:AP4240)-AP4240<0,$O4239-SUM($K4240:AP4240),AP4240))","v":0},{"$f":"IF(AQ4240<0,0,IF($O4239-SUM($K4240:AQ4240)-AQ4240<0,$O4239-SUM($K4240:AQ4240),AQ4240))","v":0},{"$f":"IF(AR4240<0,0,IF($O4239-SUM($K4240:AR4240)-AR4240<0,$O4239-SUM($K4240:AR4240),AR4240))","v":0},{"$f":"IF(AS4240<0,0,IF($O4239-SUM($K4240:AS4240)-AS4240<0,$O4239-SUM($K4240:AS4240),AS4240))","v":0},{"$f":"IF(AT4240<0,0,IF($O4239-SUM($K4240:AT4240)-AT4240<0,$O4239-SUM($K4240:AT4240),AT4240))","v":0},{"$f":"IF(AU4240<0,0,IF($O4239-SUM($K4240:AU4240)-AU4240<0,$O4239-SUM($K4240:AU4240),AU4240))","v":0},{"$f":"IF(AV4240<0,0,IF($O4239-SUM($K4240:AV4240)-AV4240<0,$O4239-SUM($K4240:AV4240),AV4240))","v":0},{"$f":"IF(AW4240<0,0,IF($O4239-SUM($K4240:AW4240)-AW4240<0,$O4239-SUM($K4240:AW4240),AW4240))","v":0},{"$f":"IF(AX4240<0,0,IF($O4239-SUM($K4240:AX4240)-AX4240<0,$O4239-SUM($K4240:AX4240),AX4240))","v":0},{"$f":"IF(AY4240<0,0,IF($O4239-SUM($K4240:AY4240)-AY4240<0,$O4239-SUM($K4240:AY4240),AY4240))","v":0},{"$f":"IF(AZ4240<0,0,IF($O4239-SUM($K4240:AZ4240)-AZ4240<0,$O4239-SUM($K4240:AZ4240),AZ4240))","v":0},{"$f":"IF(BA4240<0,0,IF($O4239-SUM($K4240:BA4240)-BA4240<0,$O4239-SUM($K4240:BA4240),BA4240))","v":0},{"$f":"IF(BB4240<0,0,IF($O4239-SUM($K4240:BB4240)-BB4240<0,$O4239-SUM($K4240:BB4240),BB4240))","v":0},{"$f":"IF(BC4240<0,0,IF($O4239-SUM($K4240:BC4240)-BC4240<0,$O4239-SUM($K4240:BC4240),BC4240))","v":0},{"$f":"IF(BD4240<0,0,IF($O4239-SUM($K4240:BD4240)-BD4240<0,$O4239-SUM($K4240:BD4240),BD4240))","v":0},{"$f":"IF(BE4240<0,0,IF($O4239-SUM($K4240:BE4240)-BE4240<0,$O4239-SUM($K4240:BE4240),BE4240))","v":0},{"$f":"IF(BF4240<0,0,IF($O4239-SUM($K4240:BF4240)-BF4240<0,$O4239-SUM($K4240:BF4240),BF4240))","v":0},{"$f":"IF(BG4240<0,0,IF($O4239-SUM($K4240:BG4240)-BG4240<0,$O4239-SUM($K4240:BG4240),BG4240))","v":0},{"$f":"IF(BH4240<0,0,IF($O4239-SUM($K4240:BH4240)-BH4240<0,$O4239-SUM($K4240:BH4240),BH4240))","v":0},{"$f":"IF(BI4240<0,0,IF($O4239-SUM($K4240:BI4240)-BI4240<0,$O4239-SUM($K4240:BI4240),BI4240))","v":0},{"$f":"IF(BJ4240<0,0,IF($O4239-SUM($K4240:BJ4240)-BJ4240<0,$O4239-SUM($K4240:BJ4240),BJ4240))","v":0},{"$f":"IF(BK4240<0,0,IF($O4239-SUM($K4240:BK4240)-BK4240<0,$O4239-SUM($K4240:BK4240),BK4240))","v":0},{"$f":"IF(BL4240<0,0,IF($O4239-SUM($K4240:BL4240)-BL4240<0,$O4239-SUM($K4240:BL4240),BL4240))","v":0},{"$f":"IF(BM4240<0,0,IF($O4239-SUM($K4240:BM4240)-BM4240<0,$O4239-SUM($K4240:BM4240),BM4240))","v":0},{"$f":"IF(BN4240<0,0,IF($O4239-SUM($K4240:BN4240)-BN4240<0,$O4239-SUM($K4240:BN4240),BN4240))","v":0},{"$f":"IF(BO4240<0,0,IF($O4239-SUM($K4240:BO4240)-BO4240<0,$O4239-SUM($K4240:BO4240),BO4240))","v":0},{"$f":"IF(BP4240<0,0,IF($O4239-SUM($K4240:BP4240)-BP4240<0,$O4239-SUM($K4240:BP4240),BP4240))","v":0},{"$f":"IF(BQ4240<0,0,IF($O4239-SUM($K4240:BQ4240)-BQ4240<0,$O4239-SUM($K4240:BQ4240),BQ4240))","v":0},{"$f":"IF(BR4240<0,0,IF($O4239-SUM($K4240:BR4240)-BR4240<0,$O4239-SUM($K4240:BR4240),BR4240))","v":0},{"$f":"IF(BS4240<0,0,IF($O4239-SUM($K4240:BS4240)-BS4240<0,$O4239-SUM($K4240:BS4240),BS4240))","v":0},{"$f":"IF(BT4240<0,0,IF($O4239-SUM($K4240:BT4240)-BT4240<0,$O4239-SUM($K4240:BT4240),BT4240))","v":0},{"$f":"IF(BU4240<0,0,IF($O4239-SUM($K4240:BU4240)-BU4240<0,$O4239-SUM($K4240:BU4240),BU4240))","v":0},{"$f":"IF(BV4240<0,0,IF($O4239-SUM($K4240:BV4240)-BV4240<0,$O4239-SUM($K4240:BV4240),BV4240))","v":0},{"$f":"IF(BW4240<0,0,IF($O4239-SUM($K4240:BW4240)-BW4240<0,$O4239-SUM($K4240:BW4240),BW4240))","v":0},{"$f":"IF(BX4240<0,0,IF($O4239-SUM($K4240:BX4240)-BX4240<0,$O4239-SUM($K4240:BX4240),BX4240))","v":0},{"$f":"IF(BY4240<0,0,IF($O4239-SUM($K4240:BY4240)-BY4240<0,$O4239-SUM($K4240:BY4240),BY4240))","v":0},{"$f":"IF(BZ4240<0,0,IF($O4239-SUM($K4240:BZ4240)-BZ4240<0,$O4239-SUM($K4240:BZ4240),BZ4240))","v":0},{"$f":"IF(CA4240<0,0,IF($O4239-SUM($K4240:CA4240)-CA4240<0,$O4239-SUM($K4240:CA4240),CA4240))","v":0},{"$f":"IF(CB4240<0,0,IF($O4239-SUM($K4240:CB4240)-CB4240<0,$O4239-SUM($K4240:CB4240),CB4240))","v":0},{"$f":"IF(CC4240<0,0,IF($O4239-SUM($K4240:CC4240)-CC4240<0,$O4239-SUM($K4240:CC4240),CC4240))","v":0},{"$f":"IF(CD4240<0,0,IF($O4239-SUM($K4240:CD4240)-CD4240<0,$O4239-SUM($K4240:CD4240),CD4240))","v":0},{"$f":"IF(CE4240<0,0,IF($O4239-SUM($K4240:CE4240)-CE4240<0,$O4239-SUM($K4240:CE4240),CE4240))","v":0},{"$f":"IF(CF4240<0,0,IF($O4239-SUM($K4240:CF4240)-CF4240<0,$O4239-SUM($K4240:CF4240),CF4240))","v":0},{"$f":"IF(CG4240<0,0,IF($O4239-SUM($K4240:CG4240)-CG4240<0,$O4239-SUM($K4240:CG4240),CG4240))","v":0},{"$f":"IF(CH4240<0,0,IF($O4239-SUM($K4240:CH4240)-CH4240<0,$O4239-SUM($K4240:CH4240),CH4240))","v":0},{"$f":"IF(CI4240<0,0,IF($O4239-SUM($K4240:CI4240)-CI4240<0,$O4239-SUM($K4240:CI4240),CI4240))","v":0},{"$f":"IF(CJ4240<0,0,IF($O4239-SUM($K4240:CJ4240)-CJ4240<0,$O4239-SUM($K4240:CJ4240),CJ4240))","v":0},{"$f":"IF(CK4240<0,0,IF($O4239-SUM($K4240:CK4240)-CK4240<0,$O4239-SUM($K4240:CK4240),CK4240))","v":0},{"$f":"IF(CL4240<0,0,IF($O4239-SUM($K4240:CL4240)-CL4240<0,$O4239-SUM($K4240:CL4240),CL4240))","v":0},{"$f":"IF(CM4240<0,0,IF($O4239-SUM($K4240:CM4240)-CM4240<0,$O4239-SUM($K4240:CM4240),CM4240))","v":0},{"$f":"IF(CN4240<0,0,IF($O4239-SUM($K4240:CN4240)-CN4240<0,$O4239-SUM($K4240:CN4240),CN4240))","v":0},{"$f":"IF(CO4240<0,0,IF($O4239-SUM($K4240:CO4240)-CO4240<0,$O4239-SUM($K4240:CO4240),CO4240))","v":0},{"$f":"IF(CP4240<0,0,IF($O4239-SUM($K4240:CP4240)-CP4240<0,$O4239-SUM($K4240:CP4240),CP4240))","v":0}]
[]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"N$5*N4252","v":3.4401564209219611E-3},{"$f":"O$5*O4252","v":9.6948048734489013E-3},{"$f":"P$5*P4252","v":9.5272960909141488E-3},9.3501323035964038E-3,9.1630109904629418E-3,8.9656216924530428E-3,8.7576458213843196E-3,8.538756464487993E-3,8.3086181844764621E-3,8.0668868150444353E-3,7.8132092517027192E-3,7.5472232378416713E-3,7.2685571459189914E-3,6.9768297536643622E-3,6.6716500151910545E-3,6.3526168269022855E-3,6.0193187880777047E-3,5.6713339560228847E-3,5.3082295956622116E-3,4.9295619234529693E-3,4.534875845495793E-3,4.123704689714007E-3,3.6955699319715695E-3,3.2499809159966197E-3,2.7864345669746955E-3,2.3044150986728362E-3,1.8033937139527623E-3,1.2828282985283025E-3,7.4216310781913589E-4,1.8082844674973417E-4,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,{"$f":"CB$5*CB4252","v":-2.5951463200613036E-19},-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,-2.5951463200613036E-19,{"$f":"CM$5*CM4252","v":-2.5951463200613036E-19},{"$f":"CN$5*CN4252","v":-2.5951463200613036E-19},{"$f":"CO$5*CO4252","v":-2.5951463200613036E-19},{"$f":"CP$5*CP4252","v":-2.5951463200613036E-19},{"$f":"CQ$5*CQ4252","v":-2.5951463200613036E-19}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"IF(N4259<0,N4259,IF(G4258<1,N4259,N4259/G4258))","v":1.0138837421873074E-2},{"$f":"IF($O4259<0,$O4259-SUM($K4260:N4260),IF($O4259-SUM($K4260:N4260)<0,$O4259-SUM($K4260:N4260),IF($O4259-SUM($K4260:N4260)<$O4259/($G4258-1),$O4259-SUM($K4260:N4260),$O4259/($G4258-1))))","v":6.472498670774025E-3},{"$f":"IF(O4260<0,0,IF($O4259-SUM($K4260:O4260)-O4260<0,$O4259-SUM($K4260:O4260),O4260))","v":6.472498670774025E-3},{"$f":"IF(P4260<0,0,IF($O4259-SUM($K4260:P4260)-P4260<0,$O4259-SUM($K4260:P4260),P4260))","v":6.472498670774025E-3},{"$f":"IF(Q4260<0,0,IF($O4259-SUM($K4260:Q4260)-Q4260<0,$O4259-SUM($K4260:Q4260),Q4260))","v":6.472498670774025E-3},{"$f":"IF(R4260<0,0,IF($O4259-SUM($K4260:R4260)-R4260<0,$O4259-SUM($K4260:R4260),R4260))","v":6.472498670774025E-3},{"$f":"IF(S4260<0,0,IF($O4259-SUM($K4260:S4260)-S4260<0,$O4259-SUM($K4260:S4260),S4260))","v":6.472498670774025E-3},{"$f":"IF(T4260<0,0,IF($O4259-SUM($K4260:T4260)-T4260<0,$O4259-SUM($K4260:T4260),T4260))","v":6.472498670774025E-3},{"$f":"IF(U4260<0,0,IF($O4259-SUM($K4260:U4260)-U4260<0,$O4259-SUM($K4260:U4260),U4260))","v":6.472498670774025E-3},{"$f":"IF(V4260<0,0,IF($O4259-SUM($K4260:V4260)-V4260<0,$O4259-SUM($K4260:V4260),V4260))","v":6.472498670774025E-3},{"$f":"IF(W4260<0,0,IF($O4259-SUM($K4260:W4260)-W4260<0,$O4259-SUM($K4260:W4260),W4260))","v":6.472498670774025E-3},{"$f":"IF(X4260<0,0,IF($O4259-SUM($K4260:X4260)-X4260<0,$O4259-SUM($K4260:X4260),X4260))","v":6.472498670774025E-3},{"$f":"IF(Y4260<0,0,IF($O4259-SUM($K4260:Y4260)-Y4260<0,$O4259-SUM($K4260:Y4260),Y4260))","v":6.472498670774025E-3},{"$f":"IF(Z4260<0,0,IF($O4259-SUM($K4260:Z4260)-Z4260<0,$O4259-SUM($K4260:Z4260),Z4260))","v":6.472498670774025E-3},{"$f":"IF(AA4260<0,0,IF($O4259-SUM($K4260:AA4260)-AA4260<0,$O4259-SUM($K4260:AA4260),AA4260))","v":6.472498670774025E-3},{"$f":"IF(AB4260<0,0,IF($O4259-SUM($K4260:AB4260)-AB4260<0,$O4259-SUM($K4260:AB4260),AB4260))","v":6.472498670774025E-3},{"$f":"IF(AC4260<0,0,IF($O4259-SUM($K4260:AC4260)-AC4260<0,$O4259-SUM($K4260:AC4260),AC4260))","v":6.472498670774025E-3},{"$f":"IF(AD4260<0,0,IF($O4259-SUM($K4260:AD4260)-AD4260<0,$O4259-SUM($K4260:AD4260),AD4260))","v":6.472498670774025E-3},{"$f":"IF(AE4260<0,0,IF($O4259-SUM($K4260:AE4260)-AE4260<0,$O4259-SUM($K4260:AE4260),AE4260))","v":6.472498670774025E-3},{"$f":"IF(AF4260<0,0,IF($O4259-SUM($K4260:AF4260)-AF4260<0,$O4259-SUM($K4260:AF4260),AF4260))","v":6.472498670774025E-3},{"$f":"IF(AG4260<0,0,IF($O4259-SUM($K4260:AG4260)-AG4260<0,$O4259-SUM($K4260:AG4260),AG4260))","v":6.472498670774025E-3},{"$f":"IF(AH4260<0,0,IF($O4259-SUM($K4260:AH4260)-AH4260<0,$O4259-SUM($K4260:AH4260),AH4260))","v":6.472498670774025E-3},{"$f":"IF(AI4260<0,0,IF($O4259-SUM($K4260:AI4260)-AI4260<0,$O4259-SUM($K4260:AI4260),AI4260))","v":6.472498670774025E-3},{"$f":"IF(AJ4260<0,0,IF($O4259-SUM($K4260:AJ4260)-AJ4260<0,$O4259-SUM($K4260:AJ4260),AJ4260))","v":6.472498670774025E-3},{"$f":"IF(AK4260<0,0,IF($O4259-SUM($K4260:AK4260)-AK4260<0,$O4259-SUM($K4260:AK4260),AK4260))","v":6.472498670774025E-3},{"$f":"IF(AL4260<0,0,IF($O4259-SUM($K4260:AL4260)-AL4260<0,$O4259-SUM($K4260:AL4260),AL4260))","v":6.472498670774025E-3},{"$f":"IF(AM4260<0,0,IF($O4259-SUM($K4260:AM4260)-AM4260<0,$O4259-SUM($K4260:AM4260),AM4260))","v":6.472498670774025E-3},{"$f":"IF(AN4260<0,0,IF($O4259-SUM($K4260:AN4260)-AN4260<0,$O4259-SUM($K4260:AN4260),AN4260))","v":6.472498670774025E-3},{"$f":"IF(AO4260<0,0,IF($O4259-SUM($K4260:AO4260)-AO4260<0,$O4259-SUM($K4260:AO4260),AO4260))","v":2.8061599196750886E-3},{"$f":"IF(AP4260<0,0,IF($O4259-SUM($K4260:AP4260)-AP4260<0,$O4259-SUM($K4260:AP4260),AP4260))","v":0},{"$f":"IF(AQ4260<0,0,IF($O4259-SUM($K4260:AQ4260)-AQ4260<0,$O4259-SUM($K4260:AQ4260),AQ4260))","v":0},{"$f":"IF(AR4260<0,0,IF($O4259-SUM($K4260:AR4260)-AR4260<0,$O4259-SUM($K4260:AR4260),AR4260))","v":0},{"$f":"IF(AS4260<0,0,IF($O4259-SUM($K4260:AS4260)-AS4260<0,$O4259-SUM($K4260:AS4260),AS4260))","v":0},{"$f":"IF(AT4260<0,0,IF($O4259-SUM($K4260:AT4260)-AT4260<0,$O4259-SUM($K4260:AT4260),AT4260))","v":0},{"$f":"IF(AU4260<0,0,IF($O4259-SUM($K4260:AU4260)-AU4260<0,$O4259-SUM($K4260:AU4260),AU4260))","v":0},{"$f":"IF(AV4260<0,0,IF($O4259-SUM($K4260:AV4260)-AV4260<0,$O4259-SUM($K4260:AV4260),AV4260))","v":0},{"$f":"IF(AW4260<0,0,IF($O4259-SUM($K4260:AW4260)-AW4260<0,$O4259-SUM($K4260:AW4260),AW4260))","v":0},{"$f":"IF(AX4260<0,0,IF($O4259-SUM($K4260:AX4260)-AX4260<0,$O4259-SUM($K4260:AX4260),AX4260))","v":0},{"$f":"IF(AY4260<0,0,IF($O4259-SUM($K4260:AY4260)-AY4260<0,$O4259-SUM($K4260:AY4260),AY4260))","v":0},{"$f":"IF(AZ4260<0,0,IF($O4259-SUM($K4260:AZ4260)-AZ4260<0,$O4259-SUM($K4260:AZ4260),AZ4260))","v":0},{"$f":"IF(BA4260<0,0,IF($O4259-SUM($K4260:BA4260)-BA4260<0,$O4259-SUM($K4260:BA4260),BA4260))","v":0},{"$f":"IF(BB4260<0,0,IF($O4259-SUM($K4260:BB4260)-BB4260<0,$O4259-SUM($K4260:BB4260),BB4260))","v":0},{"$f":"IF(BC4260<0,0,IF($O4259-SUM($K4260:BC4260)-BC4260<0,$O4259-SUM($K4260:BC4260),BC4260))","v":0},{"$f":"IF(BD4260<0,0,IF($O4259-SUM($K4260:BD4260)-BD4260<0,$O4259-SUM($K4260:BD4260),BD4260))","v":0},{"$f":"IF(BE4260<0,0,IF($O4259-SUM($K4260:BE4260)-BE4260<0,$O4259-SUM($K4260:BE4260),BE4260))","v":0},{"$f":"IF(BF4260<0,0,IF($O4259-SUM($K4260:BF4260)-BF4260<0,$O4259-SUM($K4260:BF4260),BF4260))","v":0},{"$f":"IF(BG4260<0,0,IF($O4259-SUM($K4260:BG4260)-BG4260<0,$O4259-SUM($K4260:BG4260),BG4260))","v":0},{"$f":"IF(BH4260<0,0,IF($O4259-SUM($K4260:BH4260)-BH4260<0,$O4259-SUM($K4260:BH4260),BH4260))","v":0},{"$f":"IF(BI4260<0,0,IF($O4259-SUM($K4260:BI4260)-BI4260<0,$O4259-SUM($K4260:BI4260),BI4260))","v":0},{"$f":"IF(BJ4260<0,0,IF($O4259-SUM($K4260:BJ4260)-BJ4260<0,$O4259-SUM($K4260:BJ4260),BJ4260))","v":0},{"$f":"IF(BK4260<0,0,IF($O4259-SUM($K4260:BK4260)-BK4260<0,$O4259-SUM($K4260:BK4260),BK4260))","v":0},{"$f":"IF(BL4260<0,0,IF($O4259-SUM($K4260:BL4260)-BL4260<0,$O4259-SUM($K4260:BL4260),BL4260))","v":0},{"$f":"IF(BM4260<0,0,IF($O4259-SUM($K4260:BM4260)-BM4260<0,$O4259-SUM($K4260:BM4260),BM4260))","v":0},{"$f":"IF(BN4260<0,0,IF($O4259-SUM($K4260:BN4260)-BN4260<0,$O4259-SUM($K4260:BN4260),BN4260))","v":0},{"$f":"IF(BO4260<0,0,IF($O4259-SUM($K4260:BO4260)-BO4260<0,$O4259-SUM($K4260:BO4260),BO4260))","v":0},{"$f":"IF(BP4260<0,0,IF($O4259-SUM($K4260:BP4260)-BP4260<0,$O4259-SUM($K4260:BP4260),BP4260))","v":0},{"$f":"IF(BQ4260<0,0,IF($O4259-SUM($K4260:BQ4260)-BQ4260<0,$O4259-SUM($K4260:BQ4260),BQ4260))","v":0},{"$f":"IF(BR4260<0,0,IF($O4259-SUM($K4260:BR4260)-BR4260<0,$O4259-SUM($K4260:BR4260),BR4260))","v":0},{"$f":"IF(BS4260<0,0,IF($O4259-SUM($K4260:BS4260)-BS4260<0,$O4259-SUM($K4260:BS4260),BS4260))","v":0},{"$f":"IF(BT4260<0,0,IF($O4259-SUM($K4260:BT4260)-BT4260<0,$O4259-SUM($K4260:BT4260),BT4260))","v":0},{"$f":"IF(BU4260<0,0,IF($O4259-SUM($K4260:BU4260)-BU4260<0,$O4259-SUM($K4260:BU4260),BU4260))","v":0},{"$f":"IF(BV4260<0,0,IF($O4259-SUM($K4260:BV4260)-BV4260<0,$O4259-SUM($K4260:BV4260),BV4260))","v":0},{"$f":"IF(BW4260<0,0,IF($O4259-SUM($K4260:BW4260)-BW4260<0,$O4259-SUM($K4260:BW4260),BW4260))","v":0},{"$f":"IF(BX4260<0,0,IF($O4259-SUM($K4260:BX4260)-BX4260<0,$O4259-SUM($K4260:BX4260),BX4260))","v":0},{"$f":"IF(BY4260<0,0,IF($O4259-SUM($K4260:BY4260)-BY4260<0,$O4259-SUM($K4260:BY4260),BY4260))","v":0},{"$f":"IF(BZ4260<0,0,IF($O4259-SUM($K4260:BZ4260)-BZ4260<0,$O4259-SUM($K4260:BZ4260),BZ4260))","v":0},{"$f":"IF(CA4260<0,0,IF($O4259-SUM($K4260:CA4260)-CA4260<0,$O4259-SUM($K4260:CA4260),CA4260))","v":0},{"$f":"IF(CB4260<0,0,IF($O4259-SUM($K4260:CB4260)-CB4260<0,$O4259-SUM($K4260:CB4260),CB4260))","v":0},{"$f":"IF(CC4260<0,0,IF($O4259-SUM($K4260:CC4260)-CC4260<0,$O4259-SUM($K4260:CC4260),CC4260))","v":0},{"$f":"IF(CD4260<0,0,IF($O4259-SUM($K4260:CD4260)-CD4260<0,$O4259-SUM($K4260:CD4260),CD4260))","v":0},{"$f":"IF(CE4260<0,0,IF($O4259-SUM($K4260:CE4260)-CE4260<0,$O4259-SUM($K4260:CE4260),CE4260))","v":0},{"$f":"IF(CF4260<0,0,IF($O4259-SUM($K4260:CF4260)-CF4260<0,$O4259-SUM($K4260:CF4260),CF4260))","v":0},{"$f":"IF(CG4260<0,0,IF($O4259-SUM($K4260:CG4260)-CG4260<0,$O4259-SUM($K4260:CG4260),CG4260))","v":0},{"$f":"IF(CH4260<0,0,IF($O4259-SUM($K4260:CH4260)-CH4260<0,$O4259-SUM($K4260:CH4260),CH4260))","v":0},{"$f":"IF(CI4260<0,0,IF($O4259-SUM($K4260:CI4260)-CI4260<0,$O4259-SUM($K4260:CI4260),CI4260))","v":0},{"$f":"IF(CJ4260<0,0,IF($O4259-SUM($K4260:CJ4260)-CJ4260<0,$O4259-SUM($K4260:CJ4260),CJ4260))","v":0},{"$f":"IF(CK4260<0,0,IF($O4259-SUM($K4260:CK4260)-CK4260<0,$O4259-SUM($K4260:CK4260),CK4260))","v":0},{"$f":"IF(CL4260<0,0,IF($O4259-SUM($K4260:CL4260)-CL4260<0,$O4259-SUM($K4260:CL4260),CL4260))","v":0},{"$f":"IF(CM4260<0,0,IF($O4259-SUM($K4260:CM4260)-CM4260<0,$O4259-SUM($K4260:CM4260),CM4260))","v":0},{"$f":"IF(CN4260<0,0,IF($O4259-SUM($K4260:CN4260)-CN4260<0,$O4259-SUM($K4260:CN4260),CN4260))","v":0},{"$f":"IF(CO4260<0,0,IF($O4259-SUM($K4260:CO4260)-CO4260<0,$O4259-SUM($K4260:CO4260),CO4260))","v":0},{"$f":"IF(CP4260<0,0,IF($O4259-SUM($K4260:CP4260)-CP4260<0,$O4259-SUM($K4260:CP4260),CP4260))","v":0}]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"'AA 2020-2024 inputs'!L87","v":2.1161260636040166E-2},{"$f":"M29","v":0.11020281934430202}]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,{"$f":"N4279","v":2.9408850819921568E-2},{"$f":"N4286-N4279+O4279","v":-1.4473075783510737E-3},{"$f":"O4286","v":0},{"$f":"P4286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB4286","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CL4286","v":0},{"$f":"CM4286","v":0},{"$f":"CN4286","v":0},{"$f":"CO4286","v":0},{"$f":"CP4286","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23,0)","v":50},"  years"]
[]
[]
[]
[]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O$6*O4323/$N$6","v":0},{"$f":"P$6*P4323/$N$6","v":0},{"$f":"Q$6*Q4323/$N$6","v":0},{"$f":"R$6*R4323/$N$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD$6*CD4323/$N$6","v":0},0,0,0,0,0,0,0,0,{"$f":"CM$6*CM4323/$N$6","v":0},{"$f":"CN$6*CN4323/$N$6","v":0},{"$f":"CO$6*CO4323/$N$6","v":0},{"$f":"CP$6*CP4323/$N$6","v":0},{"$f":"CQ$6*CQ4323/$N$6","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O$5*O4335","v":1.9147476221937878E-2},{"$f":"P$5*P4335","v":1.8855349559711847E-2},{"$f":"Q$5*Q4335","v":1.8545601679358512E-2},1.821767570109243E-2,1.7871000079787938E-2,1.7504988251230744E-2,1.711903827026761E-2,1.6712532440674881E-2,1.6284836936562651E-2,1.5835301415127449E-2,1.5363258620562223E-2,1.4868023978928399E-2,1.4348895183790449E-2,1.3805151772409147E-2,1.3236054692285363E-2,1.2640845857841657E-2,1.201874769702441E-2,1.136896268760457E-2,1.0690672882950256E-2,9.9830394270396423E-3,9.2452020584775346E-3,8.4762786032739606E-3,7.6753644561379447E-3,6.8415320500342623E-3,5.9738303137456357E-3,5.0712841171772381E-3,4.1328937041347682E-3,3.157634112301575E-3,2.1444545801344215E-3,1.0922779403914854E-3,3.9705738696937948E-17,4.0448236010570682E-17,4.1204618023968356E-17,4.1975144381016567E-17,4.276007958094157E-17,4.355969306910518E-17,4.4374259329497447E-17,4.5204057978959046E-17,4.6049373863165578E-17,4.6910497154406777E-17,4.7787723451194181E-17,4.8681353879731516E-17,4.9591695197282494E-17,5.0519059897471676E-17,5.1463766317554401E-17,5.2426138747692663E-17,5.3406507542274515E-17,5.4405209233315052E-17,5.5422586645978043E-17,5.6458989016257831E-17,5.7514772110861843E-17,5.8590298349334972E-17,5.9685936928467532E-17,6.0802063949029873E-17,6.1939062544876729E-17,6.3097323014465925E-17,6.4277242954836438E-17,6.5479227398091876E-17,6.6703688950436188E-17,6.795104793380935E-17,6.922173253017159E-17,7.0516178928485803E-17,7.1834831474448486E-17,7.317814282302067E-17,7.4546574093811146E-17,7.594059502936542E-17,{"$f":"CC$5*CC4335","v":7.7360684156414558E-17},7.8807328950139502E-17,8.0281026001507109E-17,8.1782281187735298E-17,8.331160984594594E-17,8.4869536950065128E-17,8.645659729103135E-17,8.807333566037363E-17,8.9720307037222614E-17,9.1398076778818681E-17,{"$f":"CM$5*CM4335","v":9.3107220814582584E-17},{"$f":"CN$5*CN4335","v":9.4848325843815282E-17},{"$f":"CO$5*CO4335","v":9.6621989537094626E-17},{"$f":"CP$5*CP4335","v":9.8428820741438292E-17},{"$f":"CQ$5*CQ4335","v":1.0026943968930319E-16}]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O4345-O4348","v":0.12386972969324578},{"$f":"P4345-P4348","v":0.12183484903028501},{"$f":"Q4345-Q4348","v":0.11968054782475307},0.11740307132577685,0.11499856611497007,0.11246307772926721,0.10979254822935432,0.10698281371249353,0.10402960176851184,0.1009285288776981,9.7675097749325507E-2,9.4264694599488538E-2,9.0692586366915698E-2,8.695391786539014E-2,8.3043708871380878E-2,7.8956851145457321E-2,7.4688105386028991E-2,7.023209811392099E-2,6.5583318486263711E-2,6.0736115038142593E-2,5.5684692350420284E-2,5.0423107642109471E-2,4.4945267285639814E-2,3.9244923243326825E-2,3.3315669423314216E-2,2.7150937953224177E-2,2.074399536971213E-2,1.4087938722083873E-2,7.1756915880934842E-3,2.4025920142278778E-16,2.4475204848939389E-16,2.4932891179614556E-16,2.5399136244673346E-16,2.587410009244874E-16,2.635794576417753E-16,2.6850839349967648E-16,2.7352950045812044E-16,2.7864450211668731E-16,2.8385515430626939E-16,2.8916324569179661E-16,2.9457059838623322E-16,3.0007906857605578E-16,3.05690547158428E-16,3.1140696039029063E-16,3.1723027054958907E-16,3.2316247660886639E-16,3.2920561492145221E-16,3.3536175992048338E-16,3.416330248309964E-16,3.4802156239533605E-16,3.5452956561212884E-16,3.6115926848907565E-16,3.6791294680982136E-16,3.7479291891516503E-16,3.8180154649887859E-16,3.8894123541840762E-16,3.9621443652073186E-16,4.0362364648366955E-16,4.1117140867291417E-16,4.1886031401509765E-16,4.2669300188718E-16,4.3467216102247026E-16,4.4280053043359046E-16,4.5108090035269859E-16,4.5951611318929407E-16,4.6810906450593385E-16,{"$f":"CC4345-CC4348","v":4.7686270401219481E-16},4.8578003657722283E-16,4.9486412326121692E-16,5.0411808236620164E-16,5.1354509050644962E-16,5.231483836989202E-16,5.3293125847409002E-16,5.4289707300755551E-16,5.5304924827279676E-16,5.6339126921549808E-16,{"$f":"CM4345-CM4348","v":5.7392668594982792E-16},{"$f":"CN4345-CN4348","v":5.8465911497708968E-16},{"$f":"CO4345-CO4348","v":5.9559224042716125E-16},{"$f":"CP4345-CP4348","v":6.0672981532314921E-16},{"$f":"CQ4345-CQ4348","v":6.1807566286969214E-16}]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O4352","v":0},{"$f":"O4359","v":0},{"$f":"P4359","v":0},{"$f":"Q4359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC4359","v":0},0,0,0,0,0,0,0,0,{"$f":"CL4359","v":0},{"$f":"CM4359","v":0},{"$f":"CN4359","v":0},{"$f":"CO4359","v":0},{"$f":"CP4359","v":0}]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O4357-O4356","v":0},{"$f":"P4357-P4356","v":0},{"$f":"Q4357-Q4356","v":0},{"$f":"R4357-R4356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD4357-CD4356","v":0},0,0,0,0,0,0,0,0,{"$f":"CM4357-CM4356","v":0},{"$f":"CN4357-CN4356","v":0},{"$f":"CO4357-CO4356","v":0},{"$f":"CP4357-CP4356","v":0},{"$f":"CQ4357-CQ4356","v":0},null,{"$f":"O4352","v":0},{"$f":"SUM(O4358:CQ4358)","v":0},{"$f":"CS4358-CT4358","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O4372","v":0.31275675638190775},{"$f":"O4379","v":0.31223320157172446},{"$f":"P4379","v":0.31158069790150111},{"$f":"Q4379","v":0.3107946057657538},0.30987015712988036,0.30880245234933501,0.30758645691475051,0.3062169981213505,0.30468876166095882,0.30299628813487545,0.30113396948585136,0.29909604534735584,0.29687659930829113,0.29446955509126788,0.29186867264251581,0.28906754413146057,0.28605958985795549,0.28283805406511398,0.2793960006556428,0.27572630880953136,0.27182166850090606,0.2676745759118106,0.26327732874062487,0.25862202140278617,0.25370054012142501,0.24850455790547663,0.24302552941277669,0.23725468569559582,0.23118302882601205,0.22480132639846492,0.21810010590677739,0.21106964899287245,0.20369998556435293,0.19598088777805045,0.18790186388658828,0.1794521519449383,0.17062071337388812,0.16139622637726705,0.15176707920971264,0.14172136329168983,0.13124686616840411,0.12033106430917805,0.10896111574378649,9.7123852532171012E-2,8.4805773063876669E-2,7.1993034183476148E-2,5.8671443138165941E-2,4.4826449343637512E-2,3.0443135964242737E-2,1.5506211303387619E-2,6.5052130349130266E-16,6.6268605186659E-16,6.7507828103649522E-16,6.8770224489187764E-16,7.0056227687135573E-16,7.1366279144885008E-16,7.2700828564894357E-16,7.4060334059057878E-16,7.5445262305962264E-16,7.6856088711083761E-16,7.8293297569981028E-16,7.9757382234539674E-16,8.1248845282325567E-16,8.2768198689105057E-16,8.4315964004591323E-16,8.5892672531477181E-16,8.7498865507815806E-16,{"$f":"CC4379","v":8.9135094292811955E-16},9.0801920556087543E-16,9.2499916470486386E-16,9.4229664908484479E-16,9.5991759642273141E-16,9.7786805547583657E-16,9.9615418811323469E-16,1.0147822714309521E-15,1.033758699906711E-15,{"$f":"CL4379","v":1.0530899875949665E-15},{"$f":"CM4379","v":1.0727827703629925E-15},{"$f":"CN4379","v":1.0928438081687804E-15},{"$f":"CO4379","v":1.1132799873815366E-15},{"$f":"CP4379","v":1.1340983231455714E-15}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,{"$f":"O$6*O4383/$N$6","v":2.2808754376134773E-2},{"$f":"P$6*P4383/$N$6","v":2.3235278082968491E-2},{"$f":"Q$6*Q4383/$N$6","v":2.3669777783119999E-2},{"$f":"R$6*R4383/$N$6","v":2.4112402627664342E-2},2.4563304556801665E-2,2.5022638352013852E-2,2.5490561689196514E-2,2.5967235192784488E-2,2.6452822490889556E-2,2.6947490271469247E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD$6*CD4383/$N$6","v":0},0,0,0,0,0,0,0,0,{"$f":"CM$6*CM4383/$N$6","v":0},{"$f":"CN$6*CN4383/$N$6","v":0},{"$f":"CO$6*CO4383/$N$6","v":0},{"$f":"CP$6*CP4383/$N$6","v":0},{"$f":"CQ$6*CQ4383/$N$6","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17,0)","v":70},"  years"]
[]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"IF(P4415<0,P4415,IF(G4414<1,P4415,P4415/G4414))","v":5.8805815766666658E-2},{"$f":"IF(P4422=0,0,IF(SUM($P4416:P4416)+P4416<$P4415,P4416,$P4415-SUM($P4416:P4416)))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:Q4416)+Q4416<$P4415,Q4416,$P4415-SUM($P4416:Q4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:R4416)+R4416<$P4415,R4416,$P4415-SUM($P4416:R4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:S4416)+S4416<$P4415,S4416,$P4415-SUM($P4416:S4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:T4416)+T4416<$P4415,T4416,$P4415-SUM($P4416:T4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:U4416)+U4416<$P4415,U4416,$P4415-SUM($P4416:U4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:V4416)+V4416<$P4415,V4416,$P4415-SUM($P4416:V4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:W4416)+W4416<$P4415,W4416,$P4415-SUM($P4416:W4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:X4416)+X4416<$P4415,X4416,$P4415-SUM($P4416:X4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:Y4416)+Y4416<$P4415,Y4416,$P4415-SUM($P4416:Y4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:Z4416)+Z4416<$P4415,Z4416,$P4415-SUM($P4416:Z4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AA4416)+AA4416<$P4415,AA4416,$P4415-SUM($P4416:AA4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AB4416)+AB4416<$P4415,AB4416,$P4415-SUM($P4416:AB4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AC4416)+AC4416<$P4415,AC4416,$P4415-SUM($P4416:AC4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AD4416)+AD4416<$P4415,AD4416,$P4415-SUM($P4416:AD4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AE4416)+AE4416<$P4415,AE4416,$P4415-SUM($P4416:AE4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AF4416)+AF4416<$P4415,AF4416,$P4415-SUM($P4416:AF4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AG4416)+AG4416<$P4415,AG4416,$P4415-SUM($P4416:AG4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AH4416)+AH4416<$P4415,AH4416,$P4415-SUM($P4416:AH4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AI4416)+AI4416<$P4415,AI4416,$P4415-SUM($P4416:AI4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AJ4416)+AJ4416<$P4415,AJ4416,$P4415-SUM($P4416:AJ4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AK4416)+AK4416<$P4415,AK4416,$P4415-SUM($P4416:AK4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AL4416)+AL4416<$P4415,AL4416,$P4415-SUM($P4416:AL4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AM4416)+AM4416<$P4415,AM4416,$P4415-SUM($P4416:AM4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AN4416)+AN4416<$P4415,AN4416,$P4415-SUM($P4416:AN4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AO4416)+AO4416<$P4415,AO4416,$P4415-SUM($P4416:AO4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AP4416)+AP4416<$P4415,AP4416,$P4415-SUM($P4416:AP4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AQ4416)+AQ4416<$P4415,AQ4416,$P4415-SUM($P4416:AQ4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AR4416)+AR4416<$P4415,AR4416,$P4415-SUM($P4416:AR4416))","v":5.8805815766666658E-2},{"$f":"IF(SUM($P4416:AS4416)+AS4416<$P4415,AS4416,$P4415-SUM($P4416:AS4416))","v":0},{"$f":"IF(SUM($P4416:AT4416)+AT4416<$P4415,AT4416,$P4415-SUM($P4416:AT4416))","v":0},{"$f":"IF(SUM($P4416:AU4416)+AU4416<$P4415,AU4416,$P4415-SUM($P4416:AU4416))","v":0},{"$f":"IF(SUM($P4416:AV4416)+AV4416<$P4415,AV4416,$P4415-SUM($P4416:AV4416))","v":0},{"$f":"IF(SUM($P4416:AW4416)+AW4416<$P4415,AW4416,$P4415-SUM($P4416:AW4416))","v":0},{"$f":"IF(SUM($P4416:AX4416)+AX4416<$P4415,AX4416,$P4415-SUM($P4416:AX4416))","v":0},{"$f":"IF(SUM($P4416:AY4416)+AY4416<$P4415,AY4416,$P4415-SUM($P4416:AY4416))","v":0},{"$f":"IF(SUM($P4416:AZ4416)+AZ4416<$P4415,AZ4416,$P4415-SUM($P4416:AZ4416))","v":0},{"$f":"IF(SUM($P4416:BA4416)+BA4416<$P4415,BA4416,$P4415-SUM($P4416:BA4416))","v":0},{"$f":"IF(SUM($P4416:BB4416)+BB4416<$P4415,BB4416,$P4415-SUM($P4416:BB4416))","v":0},{"$f":"IF(SUM($P4416:BC4416)+BC4416<$P4415,BC4416,$P4415-SUM($P4416:BC4416))","v":0},{"$f":"IF(SUM($P4416:BD4416)+BD4416<$P4415,BD4416,$P4415-SUM($P4416:BD4416))","v":0},{"$f":"IF(SUM($P4416:BE4416)+BE4416<$P4415,BE4416,$P4415-SUM($P4416:BE4416))","v":0},{"$f":"IF(SUM($P4416:BF4416)+BF4416<$P4415,BF4416,$P4415-SUM($P4416:BF4416))","v":0},{"$f":"IF(SUM($P4416:BG4416)+BG4416<$P4415,BG4416,$P4415-SUM($P4416:BG4416))","v":0},{"$f":"IF(SUM($P4416:BH4416)+BH4416<$P4415,BH4416,$P4415-SUM($P4416:BH4416))","v":0},{"$f":"IF(SUM($P4416:BI4416)+BI4416<$P4415,BI4416,$P4415-SUM($P4416:BI4416))","v":0},{"$f":"IF(SUM($P4416:BJ4416)+BJ4416<$P4415,BJ4416,$P4415-SUM($P4416:BJ4416))","v":0},{"$f":"IF(SUM($P4416:BK4416)+BK4416<$P4415,BK4416,$P4415-SUM($P4416:BK4416))","v":0},{"$f":"IF(SUM($P4416:BL4416)+BL4416<$P4415,BL4416,$P4415-SUM($P4416:BL4416))","v":0},{"$f":"IF(SUM($P4416:BM4416)+BM4416<$P4415,BM4416,$P4415-SUM($P4416:BM4416))","v":0},{"$f":"IF(SUM($P4416:BN4416)+BN4416<$P4415,BN4416,$P4415-SUM($P4416:BN4416))","v":0},{"$f":"IF(SUM($P4416:BO4416)+BO4416<$P4415,BO4416,$P4415-SUM($P4416:BO4416))","v":0},{"$f":"IF(SUM($P4416:BP4416)+BP4416<$P4415,BP4416,$P4415-SUM($P4416:BP4416))","v":0},{"$f":"IF(SUM($P4416:BQ4416)+BQ4416<$P4415,BQ4416,$P4415-SUM($P4416:BQ4416))","v":0},{"$f":"IF(SUM($P4416:BR4416)+BR4416<$P4415,BR4416,$P4415-SUM($P4416:BR4416))","v":0},{"$f":"IF(SUM($P4416:BS4416)+BS4416<$P4415,BS4416,$P4415-SUM($P4416:BS4416))","v":0},{"$f":"IF(SUM($P4416:BT4416)+BT4416<$P4415,BT4416,$P4415-SUM($P4416:BT4416))","v":0},{"$f":"IF(SUM($P4416:BU4416)+BU4416<$P4415,BU4416,$P4415-SUM($P4416:BU4416))","v":0},{"$f":"IF(SUM($P4416:BV4416)+BV4416<$P4415,BV4416,$P4415-SUM($P4416:BV4416))","v":0},{"$f":"IF(SUM($P4416:BW4416)+BW4416<$P4415,BW4416,$P4415-SUM($P4416:BW4416))","v":0},{"$f":"IF(SUM($P4416:BX4416)+BX4416<$P4415,BX4416,$P4415-SUM($P4416:BX4416))","v":0},{"$f":"IF(SUM($P4416:BY4416)+BY4416<$P4415,BY4416,$P4415-SUM($P4416:BY4416))","v":0},{"$f":"IF(SUM($P4416:BZ4416)+BZ4416<$P4415,BZ4416,$P4415-SUM($P4416:BZ4416))","v":0},{"$f":"IF(SUM($P4416:CA4416)+CA4416<$P4415,CA4416,$P4415-SUM($P4416:CA4416))","v":0},{"$f":"IF(SUM($P4416:CB4416)+CB4416<$P4415,CB4416,$P4415-SUM($P4416:CB4416))","v":0},{"$f":"IF(SUM($P4416:CC4416)+CC4416<$P4415,CC4416,$P4415-SUM($P4416:CC4416))","v":0},{"$f":"IF(SUM($P4416:CD4416)+CD4416<$P4415,CD4416,$P4415-SUM($P4416:CD4416))","v":0},{"$f":"IF(SUM($P4416:CE4416)+CE4416<$P4415,CE4416,$P4415-SUM($P4416:CE4416))","v":0},{"$f":"IF(SUM($P4416:CF4416)+CF4416<$P4415,CF4416,$P4415-SUM($P4416:CF4416))","v":0},{"$f":"IF(SUM($P4416:CG4416)+CG4416<$P4415,CG4416,$P4415-SUM($P4416:CG4416))","v":0},{"$f":"IF(SUM($P4416:CH4416)+CH4416<$P4415,CH4416,$P4415-SUM($P4416:CH4416))","v":0},{"$f":"IF(SUM($P4416:CI4416)+CI4416<$P4415,CI4416,$P4415-SUM($P4416:CI4416))","v":0},{"$f":"IF(SUM($P4416:CJ4416)+CJ4416<$P4415,CJ4416,$P4415-SUM($P4416:CJ4416))","v":0},{"$f":"IF(SUM($P4416:CK4416)+CK4416<$P4415,CK4416,$P4415-SUM($P4416:CK4416))","v":0},{"$f":"IF(SUM($P4416:CL4416)+CL4416<$P4415,CL4416,$P4415-SUM($P4416:CL4416))","v":0},{"$f":"IF(SUM($P4416:CM4416)+CM4416<$P4415,CM4416,$P4415-SUM($P4416:CM4416))","v":0},{"$f":"IF(SUM($P4416:CN4416)+CN4416<$P4415,CN4416,$P4415-SUM($P4416:CN4416))","v":0},{"$f":"IF(SUM($P4416:CO4416)+CO4416<$P4415,CO4416,$P4415-SUM($P4416:CO4416))","v":0},{"$f":"IF(SUM($P4416:CP4416)+CP4416<$P4415,CP4416,$P4415-SUM($P4416:CP4416))","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"P4418-P4421","v":1.7372590511235964},{"$f":"Q4418-Q4421","v":1.7087200782975522},{"$f":"R4418-R4421","v":1.6785062457702267},{"$f":"S4418-S4421","v":1.6465648935821993},1.6128419779732561,1.5772820380429018,1.5398281616478748,1.5004219505197907,1.4590034845856694,1.4155112854737348,1.3698822791864891,1.3220517579226829,1.2719533410294017,1.2195189350650839,1.1646786929538759,1.107360972211306,1.047492292220825,0.98499729054032725,0.9197986782173122,0.85181719409088741,0.7809715580583485,0.70717842328359104,0.63035232732412017,0.55040564215292709,0.46724852305098941,0.38078885634563486,0.29093220596947433,0.19758175881406986,0.10063826885194782,2.7478019859472624E-15,2.7991858830844761E-15,2.851530659098156E-15,2.9048542824232914E-15,2.9591750575046071E-15,3.0145116310799433E-15,3.0708829985811384E-15,3.1283085106546055E-15,3.1868078798038468E-15,3.2464011871561788E-15,3.3071088893559992E-15,3.3689518255869564E-15,3.4319512247254325E-15,3.4961287126277979E-15,3.5615063195539375E-15,3.6281064877295963E-15,3.6959520790501397E-15,3.7650663829283772E-15,3.8354731242891379E-15,3.9071964717133451E-15,3.9802610457343849E-15,4.0546919272896176E-15,4.1305146663299336E-15,4.2077552905903035E-15,4.2864403145243423E-15,4.3665967484059474E-15,4.4482521076011387E-15,4.5314344220132799E-15,4.6161722457049283E-15,4.7024946666996106E-15,4.7904313169668935E-15,4.8800123825941744E-15,4.9712686141486852E-15,5.0642313372332656E-15,5.1589324632395275E-15,5.2554045003021063E-15,5.3536805644577557E-15,5.4537943910131157E-15,{"$f":"CE4418-CE4421","v":5.5557803461250613E-15},5.6596734385976003E-15,5.7655093318993753E-15,5.8733243564058935E-15,5.9831555218706834E-15,6.0950405301296655E-15,6.2090177880430906E-15,6.3251264206794965E-15,{"$f":"CM4418-CM4421","v":6.4434062847462031E-15},{"$f":"CN4418-CN4421","v":6.5638979822709574E-15},{"$f":"CO4418-CO4421","v":6.686642874539424E-15},{"$f":"CP4418-CP4421","v":6.8116830962933111E-15},{"$f":"CQ4418-CQ4421","v":6.939061570193996E-15}]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"P4430-P4429","v":0},{"$f":"Q4430-Q4429","v":0},{"$f":"R4430-R4429","v":0},{"$f":"S4430-S4429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE4430-CE4429","v":0},0,0,0,0,0,0,0,{"$f":"CM4430-CM4429","v":0},{"$f":"CN4430-CN4429","v":0},{"$f":"CO4430-CO4429","v":0},{"$f":"CP4430-CP4429","v":0},{"$f":"CQ4430-CQ4429","v":0},null,{"$f":"P4425","v":0},{"$f":"SUM(P4431:CQ4431)","v":0},{"$f":"CS4431-CT4431","v":0}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"IF(P4435<0,P4435,IF(G4434<1,P4435,P4435/G4434))","v":9.9001320425999989E-2},{"$f":"IF(P4442=0,0,IF(SUM($P4436:P4436)+P4436<$P4435,P4436,$P4435-SUM($P4436:P4436)))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:Q4436)+Q4436<$P4435,Q4436,$P4435-SUM($P4436:Q4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:R4436)+R4436<$P4435,R4436,$P4435-SUM($P4436:R4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:S4436)+S4436<$P4435,S4436,$P4435-SUM($P4436:S4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:T4436)+T4436<$P4435,T4436,$P4435-SUM($P4436:T4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:U4436)+U4436<$P4435,U4436,$P4435-SUM($P4436:U4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:V4436)+V4436<$P4435,V4436,$P4435-SUM($P4436:V4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:W4436)+W4436<$P4435,W4436,$P4435-SUM($P4436:W4436))","v":9.9001320425999989E-2},{"$f":"IF(SUM($P4436:X4436)+X4436<$P4435,X4436,$P4435-SUM($P4436:X4436))","v":9.9001320426000183E-2},{"$f":"IF(SUM($P4436:Y4436)+Y4436<$P4435,Y4436,$P4435-SUM($P4436:Y4436))","v":0},{"$f":"IF(SUM($P4436:Z4436)+Z4436<$P4435,Z4436,$P4435-SUM($P4436:Z4436))","v":0},{"$f":"IF(SUM($P4436:AA4436)+AA4436<$P4435,AA4436,$P4435-SUM($P4436:AA4436))","v":0},{"$f":"IF(SUM($P4436:AB4436)+AB4436<$P4435,AB4436,$P4435-SUM($P4436:AB4436))","v":0},{"$f":"IF(SUM($P4436:AC4436)+AC4436<$P4435,AC4436,$P4435-SUM($P4436:AC4436))","v":0},{"$f":"IF(SUM($P4436:AD4436)+AD4436<$P4435,AD4436,$P4435-SUM($P4436:AD4436))","v":0},{"$f":"IF(SUM($P4436:AE4436)+AE4436<$P4435,AE4436,$P4435-SUM($P4436:AE4436))","v":0},{"$f":"IF(SUM($P4436:AF4436)+AF4436<$P4435,AF4436,$P4435-SUM($P4436:AF4436))","v":0},{"$f":"IF(SUM($P4436:AG4436)+AG4436<$P4435,AG4436,$P4435-SUM($P4436:AG4436))","v":0},{"$f":"IF(SUM($P4436:AH4436)+AH4436<$P4435,AH4436,$P4435-SUM($P4436:AH4436))","v":0},{"$f":"IF(SUM($P4436:AI4436)+AI4436<$P4435,AI4436,$P4435-SUM($P4436:AI4436))","v":0},{"$f":"IF(SUM($P4436:AJ4436)+AJ4436<$P4435,AJ4436,$P4435-SUM($P4436:AJ4436))","v":0},{"$f":"IF(SUM($P4436:AK4436)+AK4436<$P4435,AK4436,$P4435-SUM($P4436:AK4436))","v":0},{"$f":"IF(SUM($P4436:AL4436)+AL4436<$P4435,AL4436,$P4435-SUM($P4436:AL4436))","v":0},{"$f":"IF(SUM($P4436:AM4436)+AM4436<$P4435,AM4436,$P4435-SUM($P4436:AM4436))","v":0},{"$f":"IF(SUM($P4436:AN4436)+AN4436<$P4435,AN4436,$P4435-SUM($P4436:AN4436))","v":0},{"$f":"IF(SUM($P4436:AO4436)+AO4436<$P4435,AO4436,$P4435-SUM($P4436:AO4436))","v":0},{"$f":"IF(SUM($P4436:AP4436)+AP4436<$P4435,AP4436,$P4435-SUM($P4436:AP4436))","v":0},{"$f":"IF(SUM($P4436:AQ4436)+AQ4436<$P4435,AQ4436,$P4435-SUM($P4436:AQ4436))","v":0},{"$f":"IF(SUM($P4436:AR4436)+AR4436<$P4435,AR4436,$P4435-SUM($P4436:AR4436))","v":0},{"$f":"IF(SUM($P4436:AS4436)+AS4436<$P4435,AS4436,$P4435-SUM($P4436:AS4436))","v":0},{"$f":"IF(SUM($P4436:AT4436)+AT4436<$P4435,AT4436,$P4435-SUM($P4436:AT4436))","v":0},{"$f":"IF(SUM($P4436:AU4436)+AU4436<$P4435,AU4436,$P4435-SUM($P4436:AU4436))","v":0},{"$f":"IF(SUM($P4436:AV4436)+AV4436<$P4435,AV4436,$P4435-SUM($P4436:AV4436))","v":0},{"$f":"IF(SUM($P4436:AW4436)+AW4436<$P4435,AW4436,$P4435-SUM($P4436:AW4436))","v":0},{"$f":"IF(SUM($P4436:AX4436)+AX4436<$P4435,AX4436,$P4435-SUM($P4436:AX4436))","v":0},{"$f":"IF(SUM($P4436:AY4436)+AY4436<$P4435,AY4436,$P4435-SUM($P4436:AY4436))","v":0},{"$f":"IF(SUM($P4436:AZ4436)+AZ4436<$P4435,AZ4436,$P4435-SUM($P4436:AZ4436))","v":0},{"$f":"IF(SUM($P4436:BA4436)+BA4436<$P4435,BA4436,$P4435-SUM($P4436:BA4436))","v":0},{"$f":"IF(SUM($P4436:BB4436)+BB4436<$P4435,BB4436,$P4435-SUM($P4436:BB4436))","v":0},{"$f":"IF(SUM($P4436:BC4436)+BC4436<$P4435,BC4436,$P4435-SUM($P4436:BC4436))","v":0},{"$f":"IF(SUM($P4436:BD4436)+BD4436<$P4435,BD4436,$P4435-SUM($P4436:BD4436))","v":0},{"$f":"IF(SUM($P4436:BE4436)+BE4436<$P4435,BE4436,$P4435-SUM($P4436:BE4436))","v":0},{"$f":"IF(SUM($P4436:BF4436)+BF4436<$P4435,BF4436,$P4435-SUM($P4436:BF4436))","v":0},{"$f":"IF(SUM($P4436:BG4436)+BG4436<$P4435,BG4436,$P4435-SUM($P4436:BG4436))","v":0},{"$f":"IF(SUM($P4436:BH4436)+BH4436<$P4435,BH4436,$P4435-SUM($P4436:BH4436))","v":0},{"$f":"IF(SUM($P4436:BI4436)+BI4436<$P4435,BI4436,$P4435-SUM($P4436:BI4436))","v":0},{"$f":"IF(SUM($P4436:BJ4436)+BJ4436<$P4435,BJ4436,$P4435-SUM($P4436:BJ4436))","v":0},{"$f":"IF(SUM($P4436:BK4436)+BK4436<$P4435,BK4436,$P4435-SUM($P4436:BK4436))","v":0},{"$f":"IF(SUM($P4436:BL4436)+BL4436<$P4435,BL4436,$P4435-SUM($P4436:BL4436))","v":0},{"$f":"IF(SUM($P4436:BM4436)+BM4436<$P4435,BM4436,$P4435-SUM($P4436:BM4436))","v":0},{"$f":"IF(SUM($P4436:BN4436)+BN4436<$P4435,BN4436,$P4435-SUM($P4436:BN4436))","v":0},{"$f":"IF(SUM($P4436:BO4436)+BO4436<$P4435,BO4436,$P4435-SUM($P4436:BO4436))","v":0},{"$f":"IF(SUM($P4436:BP4436)+BP4436<$P4435,BP4436,$P4435-SUM($P4436:BP4436))","v":0},{"$f":"IF(SUM($P4436:BQ4436)+BQ4436<$P4435,BQ4436,$P4435-SUM($P4436:BQ4436))","v":0},{"$f":"IF(SUM($P4436:BR4436)+BR4436<$P4435,BR4436,$P4435-SUM($P4436:BR4436))","v":0},{"$f":"IF(SUM($P4436:BS4436)+BS4436<$P4435,BS4436,$P4435-SUM($P4436:BS4436))","v":0},{"$f":"IF(SUM($P4436:BT4436)+BT4436<$P4435,BT4436,$P4435-SUM($P4436:BT4436))","v":0},{"$f":"IF(SUM($P4436:BU4436)+BU4436<$P4435,BU4436,$P4435-SUM($P4436:BU4436))","v":0},{"$f":"IF(SUM($P4436:BV4436)+BV4436<$P4435,BV4436,$P4435-SUM($P4436:BV4436))","v":0},{"$f":"IF(SUM($P4436:BW4436)+BW4436<$P4435,BW4436,$P4435-SUM($P4436:BW4436))","v":0},{"$f":"IF(SUM($P4436:BX4436)+BX4436<$P4435,BX4436,$P4435-SUM($P4436:BX4436))","v":0},{"$f":"IF(SUM($P4436:BY4436)+BY4436<$P4435,BY4436,$P4435-SUM($P4436:BY4436))","v":0},{"$f":"IF(SUM($P4436:BZ4436)+BZ4436<$P4435,BZ4436,$P4435-SUM($P4436:BZ4436))","v":0},{"$f":"IF(SUM($P4436:CA4436)+CA4436<$P4435,CA4436,$P4435-SUM($P4436:CA4436))","v":0},{"$f":"IF(SUM($P4436:CB4436)+CB4436<$P4435,CB4436,$P4435-SUM($P4436:CB4436))","v":0},{"$f":"IF(SUM($P4436:CC4436)+CC4436<$P4435,CC4436,$P4435-SUM($P4436:CC4436))","v":0},{"$f":"IF(SUM($P4436:CD4436)+CD4436<$P4435,CD4436,$P4435-SUM($P4436:CD4436))","v":0},{"$f":"IF(SUM($P4436:CE4436)+CE4436<$P4435,CE4436,$P4435-SUM($P4436:CE4436))","v":0},{"$f":"IF(SUM($P4436:CF4436)+CF4436<$P4435,CF4436,$P4435-SUM($P4436:CF4436))","v":0},{"$f":"IF(SUM($P4436:CG4436)+CG4436<$P4435,CG4436,$P4435-SUM($P4436:CG4436))","v":0},{"$f":"IF(SUM($P4436:CH4436)+CH4436<$P4435,CH4436,$P4435-SUM($P4436:CH4436))","v":0},{"$f":"IF(SUM($P4436:CI4436)+CI4436<$P4435,CI4436,$P4435-SUM($P4436:CI4436))","v":0},{"$f":"IF(SUM($P4436:CJ4436)+CJ4436<$P4435,CJ4436,$P4435-SUM($P4436:CJ4436))","v":0},{"$f":"IF(SUM($P4436:CK4436)+CK4436<$P4435,CK4436,$P4435-SUM($P4436:CK4436))","v":0},{"$f":"IF(SUM($P4436:CL4436)+CL4436<$P4435,CL4436,$P4435-SUM($P4436:CL4436))","v":0},{"$f":"IF(SUM($P4436:CM4436)+CM4436<$P4435,CM4436,$P4435-SUM($P4436:CM4436))","v":0},{"$f":"IF(SUM($P4436:CN4436)+CN4436<$P4435,CN4436,$P4435-SUM($P4436:CN4436))","v":0},{"$f":"IF(SUM($P4436:CO4436)+CO4436<$P4435,CO4436,$P4435-SUM($P4436:CO4436))","v":0},{"$f":"IF(SUM($P4436:CP4436)+CP4436<$P4435,CP4436,$P4435-SUM($P4436:CP4436))","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"P4438-P4441","v":0.90767380606169579},{"$f":"Q4438-Q4441","v":0.82190871665337739},{"$f":"R4438-R4441","v":0.73261860844794613},{"$f":"S4438-S4441","v":0.63970163693650528},0.54305338128934832,0.44256678361556739,0.33813208685188401,0.2296367712506763,0.11696548943653223,2.9143354396410359E-16,2.9688335123623235E-16,3.0243506990434992E-16,3.0809060571156125E-16,3.1385190003836745E-16,3.1972093056908492E-16,3.2569971197072679E-16,3.3179029658457939E-16,3.3799477513071102E-16,3.4431527742565534E-16,3.5075397311351508E-16,3.573130724107378E-16,3.6399482686481861E-16,3.7080153012719071E-16,3.7773551874056919E-16,3.8479917294101783E-16,3.9199491747501484E-16,3.993252224317976E-16,4.067926040912722E-16,4.1439962578777899E-16,4.2214889879001045E-16,4.3004308319738363E-16,4.3808488885317469E-16,4.4627707627472907E-16,4.5462245760106652E-16,4.631238975582065E-16,4.7178431444254499E-16,4.806066811226206E-16,4.8959402605961365E-16,4.9874943434692846E-16,5.0807604876921605E-16,5.1757707088120038E-16,5.2725576210667887E-16,5.3711544485807374E-16,5.4715950367691972E-16,5.5739138639567807E-16,5.6781460532127722E-16,5.7843273844078508E-16,5.8924943064962771E-16,6.0026839500277579E-16,6.1149341398932766E-16,6.2292834083092805E-16,6.3457710080446643E-16,6.4644369258950991E-16,6.5853218964093376E-16,6.7084674158721924E-16,6.8339157565490025E-16,6.9617099811964694E-16,7.0918939578448431E-16,7.2245123748565418E-16,7.3596107562663594E-16,7.4972354774085406E-16,7.6374337808360802E-16,7.7802537925377149E-16,7.9257445384581698E-16,8.0739559613273373E-16,8.2249389378041588E-16,8.3787452959410968E-16,{"$f":"CE4438-CE4441","v":8.535427832975195E-16},8.695040333451831E-16,8.8576375876873804E-16,9.0232754105771344E-16,9.1920106607549276E-16,9.3639012601110451E-16,9.5390062136751214E-16,9.7173856298708468E-16,{"$f":"CM4438-CM4441","v":9.8991007411494316E-16},{"$f":"CN4438-CN4441","v":1.0084213925008927E-15},{"$f":"CO4438-CO4441","v":1.0272788725406593E-15},{"$f":"CP4438-CP4441","v":1.0464889874571695E-15},{"$f":"CQ4438-CQ4441","v":1.0660583315226186E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23,0)","v":50},"  years"]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"P4460-P4459","v":6.688192977080995E-3},{"$f":"Q4460-Q4459","v":8.3354605474438015E-3},{"$f":"R4460-R4459","v":1.004199713073603E-2},{"$f":"S4460-S4459","v":1.1809443355044552E-2},1.3639480482165553E-2,1.5533831353594055E-2,1.7494261357684185E-2,1.9522579418441252E-2,2.1620639006416434E-2,2.3790339172185093E-2,2.6033625602899318E-2,2.8352491702417146E-2,3.074897969551986E-2,3.3225181756741176E-2,3.5783241164342477E-2,3.8425353479979524E-2,4.1153767754618667E-2,4.3970787761270891E-2,4.687877325512578E-2,4.9880141261678612E-2,5.2977367393456917E-2,5.6172987195965973E-2,5.9469597523485032E-2,6.2869857945360735E-2,6.6376492183456592E-2,6.999228958143236E-2,7.372010660654077E-2,7.7562868384644518E-2,8.1523570269170093E-2,8.5605279444731452E-2,8.9811136566171429E-2,9.4144357433784215E-2,9.8608234705499898E-2,0.10320613964682676,0.10794152391936504,0.11281792140872318,0.11783895009268391,0.12300831395048738,0.12832980491411478,0.13380730486247649,0.13944478765942656,0.14524632123654516,0.15121606972165139,0.15735829561402734,0.16367736200735725,0.17017773486140442,0.17686398532347256,0.18374079210071842,0.19081294388440548,0.19808534182721818,-2.0242141296478167E-16,-2.0620669338722309E-16,-2.1006275855356417E-16,-2.1399093213851584E-16,-2.1799256256950609E-16,-2.2206902348955585E-16,-2.2622171422881056E-16,-2.3045206028488928E-16,-2.3476151381221674E-16,-2.3915155412050516E-16,-2.4362368818255862E-16,-2.4817945115157247E-16,-2.5282040688810688E-16,-2.5754814849691449E-16,-2.6236429887380674E-16,-2.6727051126274692E-16,-2.722684698233603E-16,{"$f":"CE4460-CE4459","v":-2.7735989020905717E-16},-2.8254652015596654E-16,-2.8783014008288311E-16,-2.9321256370243304E-16,-2.9869563864366855E-16,-3.0428124708630513E-16,-3.0997130640681904E-16,-3.1576776983662652E-16,{"$f":"CM4460-CM4459","v":-3.2167262713257145E-16},{"$f":"CN4460-CN4459","v":-3.2768790525995051E-16},{"$f":"CO4460-CO4459","v":-3.3381566908831164E-16},{"$f":"CP4460-CP4459","v":-3.4005802210026309E-16},{"$f":"CQ4460-CQ4459","v":-3.4641710711353802E-16},null,{"$f":"P4455","v":3.9953363064999996},{"$f":"SUM(P4461:CQ4461)","v":3.9953363064999792},{"$f":"CS4461-CT4461","v":2.042810365310288E-14}]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,{"$f":"P$6*P4466/$O$6","v":0},{"$f":"Q$6*Q4466/$O$6","v":0},{"$f":"R$6*R4466/$O$6","v":0},{"$f":"S$6*S4466/$O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE$6*CE4466/$O$6","v":0},0,0,0,0,0,0,0,{"$f":"CM$6*CM4466/$O$6","v":0},{"$f":"CN$6*CN4466/$O$6","v":0},{"$f":"CO$6*CO4466/$O$6","v":0},{"$f":"CP$6*CP4466/$O$6","v":0},{"$f":"CQ$6*CQ4466/$O$6","v":0}]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"Q$6*Q4479/$P$6","v":0},{"$f":"R$6*R4479/$P$6","v":0},{"$f":"S$6*S4479/$P$6","v":0},{"$f":"T$6*T4479/$P$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF$6*CF4479/$P$6","v":0},0,0,0,0,0,0,{"$f":"CM$6*CM4479/$P$6","v":0},{"$f":"CN$6*CN4479/$P$6","v":0},{"$f":"CO$6*CO4479/$P$6","v":0},{"$f":"CP$6*CP4479/$P$6","v":0},{"$f":"CQ$6*CQ4479/$P$6","v":0}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"IF(Q4488<0,Q4488,IF(G4487<1,Q4488,Q4488/G4487))","v":0},{"$f":"IF(Q4495=0,0,IF(SUM($Q4489:Q4489)+Q4489<$Q4488,Q4489,$Q4488-SUM($Q4489:Q4489)))","v":0},{"$f":"IF(SUM($Q4489:R4489)+R4489<$Q4488,R4489,$Q4488-SUM($Q4489:R4489))","v":0},{"$f":"IF(SUM($Q4489:S4489)+S4489<$Q4488,S4489,$Q4488-SUM($Q4489:S4489))","v":0},{"$f":"IF(SUM($Q4489:T4489)+T4489<$Q4488,T4489,$Q4488-SUM($Q4489:T4489))","v":0},{"$f":"IF(SUM($Q4489:U4489)+U4489<$Q4488,U4489,$Q4488-SUM($Q4489:U4489))","v":0},{"$f":"IF(SUM($Q4489:V4489)+V4489<$Q4488,V4489,$Q4488-SUM($Q4489:V4489))","v":0},{"$f":"IF(SUM($Q4489:W4489)+W4489<$Q4488,W4489,$Q4488-SUM($Q4489:W4489))","v":0},{"$f":"IF(SUM($Q4489:X4489)+X4489<$Q4488,X4489,$Q4488-SUM($Q4489:X4489))","v":0},{"$f":"IF(SUM($Q4489:Y4489)+Y4489<$Q4488,Y4489,$Q4488-SUM($Q4489:Y4489))","v":0},{"$f":"IF(SUM($Q4489:Z4489)+Z4489<$Q4488,Z4489,$Q4488-SUM($Q4489:Z4489))","v":0},{"$f":"IF(SUM($Q4489:AA4489)+AA4489<$Q4488,AA4489,$Q4488-SUM($Q4489:AA4489))","v":0},{"$f":"IF(SUM($Q4489:AB4489)+AB4489<$Q4488,AB4489,$Q4488-SUM($Q4489:AB4489))","v":0},{"$f":"IF(SUM($Q4489:AC4489)+AC4489<$Q4488,AC4489,$Q4488-SUM($Q4489:AC4489))","v":0},{"$f":"IF(SUM($Q4489:AD4489)+AD4489<$Q4488,AD4489,$Q4488-SUM($Q4489:AD4489))","v":0},{"$f":"IF(SUM($Q4489:AE4489)+AE4489<$Q4488,AE4489,$Q4488-SUM($Q4489:AE4489))","v":0},{"$f":"IF(SUM($Q4489:AF4489)+AF4489<$Q4488,AF4489,$Q4488-SUM($Q4489:AF4489))","v":0},{"$f":"IF(SUM($Q4489:AG4489)+AG4489<$Q4488,AG4489,$Q4488-SUM($Q4489:AG4489))","v":0},{"$f":"IF(SUM($Q4489:AH4489)+AH4489<$Q4488,AH4489,$Q4488-SUM($Q4489:AH4489))","v":0},{"$f":"IF(SUM($Q4489:AI4489)+AI4489<$Q4488,AI4489,$Q4488-SUM($Q4489:AI4489))","v":0},{"$f":"IF(SUM($Q4489:AJ4489)+AJ4489<$Q4488,AJ4489,$Q4488-SUM($Q4489:AJ4489))","v":0},{"$f":"IF(SUM($Q4489:AK4489)+AK4489<$Q4488,AK4489,$Q4488-SUM($Q4489:AK4489))","v":0},{"$f":"IF(SUM($Q4489:AL4489)+AL4489<$Q4488,AL4489,$Q4488-SUM($Q4489:AL4489))","v":0},{"$f":"IF(SUM($Q4489:AM4489)+AM4489<$Q4488,AM4489,$Q4488-SUM($Q4489:AM4489))","v":0},{"$f":"IF(SUM($Q4489:AN4489)+AN4489<$Q4488,AN4489,$Q4488-SUM($Q4489:AN4489))","v":0},{"$f":"IF(SUM($Q4489:AO4489)+AO4489<$Q4488,AO4489,$Q4488-SUM($Q4489:AO4489))","v":0},{"$f":"IF(SUM($Q4489:AP4489)+AP4489<$Q4488,AP4489,$Q4488-SUM($Q4489:AP4489))","v":0},{"$f":"IF(SUM($Q4489:AQ4489)+AQ4489<$Q4488,AQ4489,$Q4488-SUM($Q4489:AQ4489))","v":0},{"$f":"IF(SUM($Q4489:AR4489)+AR4489<$Q4488,AR4489,$Q4488-SUM($Q4489:AR4489))","v":0},{"$f":"IF(SUM($Q4489:AS4489)+AS4489<$Q4488,AS4489,$Q4488-SUM($Q4489:AS4489))","v":0},{"$f":"IF(SUM($Q4489:AT4489)+AT4489<$Q4488,AT4489,$Q4488-SUM($Q4489:AT4489))","v":0},{"$f":"IF(SUM($Q4489:AU4489)+AU4489<$Q4488,AU4489,$Q4488-SUM($Q4489:AU4489))","v":0},{"$f":"IF(SUM($Q4489:AV4489)+AV4489<$Q4488,AV4489,$Q4488-SUM($Q4489:AV4489))","v":0},{"$f":"IF(SUM($Q4489:AW4489)+AW4489<$Q4488,AW4489,$Q4488-SUM($Q4489:AW4489))","v":0},{"$f":"IF(SUM($Q4489:AX4489)+AX4489<$Q4488,AX4489,$Q4488-SUM($Q4489:AX4489))","v":0},{"$f":"IF(SUM($Q4489:AY4489)+AY4489<$Q4488,AY4489,$Q4488-SUM($Q4489:AY4489))","v":0},{"$f":"IF(SUM($Q4489:AZ4489)+AZ4489<$Q4488,AZ4489,$Q4488-SUM($Q4489:AZ4489))","v":0},{"$f":"IF(SUM($Q4489:BA4489)+BA4489<$Q4488,BA4489,$Q4488-SUM($Q4489:BA4489))","v":0},{"$f":"IF(SUM($Q4489:BB4489)+BB4489<$Q4488,BB4489,$Q4488-SUM($Q4489:BB4489))","v":0},{"$f":"IF(SUM($Q4489:BC4489)+BC4489<$Q4488,BC4489,$Q4488-SUM($Q4489:BC4489))","v":0},{"$f":"IF(SUM($Q4489:BD4489)+BD4489<$Q4488,BD4489,$Q4488-SUM($Q4489:BD4489))","v":0},{"$f":"IF(SUM($Q4489:BE4489)+BE4489<$Q4488,BE4489,$Q4488-SUM($Q4489:BE4489))","v":0},{"$f":"IF(SUM($Q4489:BF4489)+BF4489<$Q4488,BF4489,$Q4488-SUM($Q4489:BF4489))","v":0},{"$f":"IF(SUM($Q4489:BG4489)+BG4489<$Q4488,BG4489,$Q4488-SUM($Q4489:BG4489))","v":0},{"$f":"IF(SUM($Q4489:BH4489)+BH4489<$Q4488,BH4489,$Q4488-SUM($Q4489:BH4489))","v":0},{"$f":"IF(SUM($Q4489:BI4489)+BI4489<$Q4488,BI4489,$Q4488-SUM($Q4489:BI4489))","v":0},{"$f":"IF(SUM($Q4489:BJ4489)+BJ4489<$Q4488,BJ4489,$Q4488-SUM($Q4489:BJ4489))","v":0},{"$f":"IF(SUM($Q4489:BK4489)+BK4489<$Q4488,BK4489,$Q4488-SUM($Q4489:BK4489))","v":0},{"$f":"IF(SUM($Q4489:BL4489)+BL4489<$Q4488,BL4489,$Q4488-SUM($Q4489:BL4489))","v":0},{"$f":"IF(SUM($Q4489:BM4489)+BM4489<$Q4488,BM4489,$Q4488-SUM($Q4489:BM4489))","v":0},{"$f":"IF(SUM($Q4489:BN4489)+BN4489<$Q4488,BN4489,$Q4488-SUM($Q4489:BN4489))","v":0},{"$f":"IF(SUM($Q4489:BO4489)+BO4489<$Q4488,BO4489,$Q4488-SUM($Q4489:BO4489))","v":0},{"$f":"IF(SUM($Q4489:BP4489)+BP4489<$Q4488,BP4489,$Q4488-SUM($Q4489:BP4489))","v":0},{"$f":"IF(SUM($Q4489:BQ4489)+BQ4489<$Q4488,BQ4489,$Q4488-SUM($Q4489:BQ4489))","v":0},{"$f":"IF(SUM($Q4489:BR4489)+BR4489<$Q4488,BR4489,$Q4488-SUM($Q4489:BR4489))","v":0},{"$f":"IF(SUM($Q4489:BS4489)+BS4489<$Q4488,BS4489,$Q4488-SUM($Q4489:BS4489))","v":0},{"$f":"IF(SUM($Q4489:BT4489)+BT4489<$Q4488,BT4489,$Q4488-SUM($Q4489:BT4489))","v":0},{"$f":"IF(SUM($Q4489:BU4489)+BU4489<$Q4488,BU4489,$Q4488-SUM($Q4489:BU4489))","v":0},{"$f":"IF(SUM($Q4489:BV4489)+BV4489<$Q4488,BV4489,$Q4488-SUM($Q4489:BV4489))","v":0},{"$f":"IF(SUM($Q4489:BW4489)+BW4489<$Q4488,BW4489,$Q4488-SUM($Q4489:BW4489))","v":0},{"$f":"IF(SUM($Q4489:BX4489)+BX4489<$Q4488,BX4489,$Q4488-SUM($Q4489:BX4489))","v":0},{"$f":"IF(SUM($Q4489:BY4489)+BY4489<$Q4488,BY4489,$Q4488-SUM($Q4489:BY4489))","v":0},{"$f":"IF(SUM($Q4489:BZ4489)+BZ4489<$Q4488,BZ4489,$Q4488-SUM($Q4489:BZ4489))","v":0},{"$f":"IF(SUM($Q4489:CA4489)+CA4489<$Q4488,CA4489,$Q4488-SUM($Q4489:CA4489))","v":0},{"$f":"IF(SUM($Q4489:CB4489)+CB4489<$Q4488,CB4489,$Q4488-SUM($Q4489:CB4489))","v":0},{"$f":"IF(SUM($Q4489:CC4489)+CC4489<$Q4488,CC4489,$Q4488-SUM($Q4489:CC4489))","v":0},{"$f":"IF(SUM($Q4489:CD4489)+CD4489<$Q4488,CD4489,$Q4488-SUM($Q4489:CD4489))","v":0},{"$f":"IF(SUM($Q4489:CE4489)+CE4489<$Q4488,CE4489,$Q4488-SUM($Q4489:CE4489))","v":0},{"$f":"IF(SUM($Q4489:CF4489)+CF4489<$Q4488,CF4489,$Q4488-SUM($Q4489:CF4489))","v":0},{"$f":"IF(SUM($Q4489:CG4489)+CG4489<$Q4488,CG4489,$Q4488-SUM($Q4489:CG4489))","v":0},{"$f":"IF(SUM($Q4489:CH4489)+CH4489<$Q4488,CH4489,$Q4488-SUM($Q4489:CH4489))","v":0},{"$f":"IF(SUM($Q4489:CI4489)+CI4489<$Q4488,CI4489,$Q4488-SUM($Q4489:CI4489))","v":0},{"$f":"IF(SUM($Q4489:CJ4489)+CJ4489<$Q4488,CJ4489,$Q4488-SUM($Q4489:CJ4489))","v":0},{"$f":"IF(SUM($Q4489:CK4489)+CK4489<$Q4488,CK4489,$Q4488-SUM($Q4489:CK4489))","v":0},{"$f":"IF(SUM($Q4489:CL4489)+CL4489<$Q4488,CL4489,$Q4488-SUM($Q4489:CL4489))","v":0},{"$f":"IF(SUM($Q4489:CM4489)+CM4489<$Q4488,CM4489,$Q4488-SUM($Q4489:CM4489))","v":0},{"$f":"IF(SUM($Q4489:CN4489)+CN4489<$Q4488,CN4489,$Q4488-SUM($Q4489:CN4489))","v":0},{"$f":"IF(SUM($Q4489:CO4489)+CO4489<$Q4488,CO4489,$Q4488-SUM($Q4489:CO4489))","v":0},{"$f":"IF(SUM($Q4489:CP4489)+CP4489<$Q4488,CP4489,$Q4488-SUM($Q4489:CP4489))","v":0}]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"P27","v":0.34357557299097491}]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"Q$6*Q4499/$P$6","v":1.1666681206863537E-2},{"$f":"R$6*R4499/$P$6","v":1.1884848145431885E-2},{"$f":"S$6*S4499/$P$6","v":1.2107094805751461E-2},{"$f":"T$6*T4499/$P$6","v":1.2333497478619011E-2},1.2564133881469187E-2,1.279908318505266E-2,1.3038426040613145E-2,1.3282244607572609E-2,1.3530622581734215E-2,1.3783645224012646E-2,1.4041399389701682E-2,1.4303973558289102E-2,1.4571457863829107E-2,1.484394412588271E-2,1.5121525881036714E-2,1.5404298415012101E-2,1.5692358795372827E-2,1.5985805904846297E-2,1.6284740475266925E-2,1.6589265122154414E-2,1.6899484379938701E-2,1.7215504737843553E-2,1.7537434676441227E-2,1.7865384704890679E-2,1.8199467398872134E-2,1.8539797439231041E-2,1.8886491651344661E-2,1.9239669045224804E-2,1.9599450856370507E-2,1.9965960587384386E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF$6*CF4499/$P$6","v":0},0,0,0,0,0,0,{"$f":"CM$6*CM4499/$P$6","v":0},{"$f":"CN$6*CN4499/$P$6","v":0},{"$f":"CO$6*CO4499/$P$6","v":0},{"$f":"CP$6*CP4499/$P$6","v":0},{"$f":"CQ$6*CQ4499/$P$6","v":0}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"IF(Q4508<0,Q4508,IF(G4507<1,Q4508,Q4508/G4507))","v":0},{"$f":"IF(Q4515=0,0,IF(SUM($Q4509:Q4509)+Q4509<$Q4508,Q4509,$Q4508-SUM($Q4509:Q4509)))","v":0},{"$f":"IF(SUM($Q4509:R4509)+R4509<$Q4508,R4509,$Q4508-SUM($Q4509:R4509))","v":0},{"$f":"IF(SUM($Q4509:S4509)+S4509<$Q4508,S4509,$Q4508-SUM($Q4509:S4509))","v":0},{"$f":"IF(SUM($Q4509:T4509)+T4509<$Q4508,T4509,$Q4508-SUM($Q4509:T4509))","v":0},{"$f":"IF(SUM($Q4509:U4509)+U4509<$Q4508,U4509,$Q4508-SUM($Q4509:U4509))","v":0},{"$f":"IF(SUM($Q4509:V4509)+V4509<$Q4508,V4509,$Q4508-SUM($Q4509:V4509))","v":0},{"$f":"IF(SUM($Q4509:W4509)+W4509<$Q4508,W4509,$Q4508-SUM($Q4509:W4509))","v":0},{"$f":"IF(SUM($Q4509:X4509)+X4509<$Q4508,X4509,$Q4508-SUM($Q4509:X4509))","v":0},{"$f":"IF(SUM($Q4509:Y4509)+Y4509<$Q4508,Y4509,$Q4508-SUM($Q4509:Y4509))","v":0},{"$f":"IF(SUM($Q4509:Z4509)+Z4509<$Q4508,Z4509,$Q4508-SUM($Q4509:Z4509))","v":0},{"$f":"IF(SUM($Q4509:AA4509)+AA4509<$Q4508,AA4509,$Q4508-SUM($Q4509:AA4509))","v":0},{"$f":"IF(SUM($Q4509:AB4509)+AB4509<$Q4508,AB4509,$Q4508-SUM($Q4509:AB4509))","v":0},{"$f":"IF(SUM($Q4509:AC4509)+AC4509<$Q4508,AC4509,$Q4508-SUM($Q4509:AC4509))","v":0},{"$f":"IF(SUM($Q4509:AD4509)+AD4509<$Q4508,AD4509,$Q4508-SUM($Q4509:AD4509))","v":0},{"$f":"IF(SUM($Q4509:AE4509)+AE4509<$Q4508,AE4509,$Q4508-SUM($Q4509:AE4509))","v":0},{"$f":"IF(SUM($Q4509:AF4509)+AF4509<$Q4508,AF4509,$Q4508-SUM($Q4509:AF4509))","v":0},{"$f":"IF(SUM($Q4509:AG4509)+AG4509<$Q4508,AG4509,$Q4508-SUM($Q4509:AG4509))","v":0},{"$f":"IF(SUM($Q4509:AH4509)+AH4509<$Q4508,AH4509,$Q4508-SUM($Q4509:AH4509))","v":0},{"$f":"IF(SUM($Q4509:AI4509)+AI4509<$Q4508,AI4509,$Q4508-SUM($Q4509:AI4509))","v":0},{"$f":"IF(SUM($Q4509:AJ4509)+AJ4509<$Q4508,AJ4509,$Q4508-SUM($Q4509:AJ4509))","v":0},{"$f":"IF(SUM($Q4509:AK4509)+AK4509<$Q4508,AK4509,$Q4508-SUM($Q4509:AK4509))","v":0},{"$f":"IF(SUM($Q4509:AL4509)+AL4509<$Q4508,AL4509,$Q4508-SUM($Q4509:AL4509))","v":0},{"$f":"IF(SUM($Q4509:AM4509)+AM4509<$Q4508,AM4509,$Q4508-SUM($Q4509:AM4509))","v":0},{"$f":"IF(SUM($Q4509:AN4509)+AN4509<$Q4508,AN4509,$Q4508-SUM($Q4509:AN4509))","v":0},{"$f":"IF(SUM($Q4509:AO4509)+AO4509<$Q4508,AO4509,$Q4508-SUM($Q4509:AO4509))","v":0},{"$f":"IF(SUM($Q4509:AP4509)+AP4509<$Q4508,AP4509,$Q4508-SUM($Q4509:AP4509))","v":0},{"$f":"IF(SUM($Q4509:AQ4509)+AQ4509<$Q4508,AQ4509,$Q4508-SUM($Q4509:AQ4509))","v":0},{"$f":"IF(SUM($Q4509:AR4509)+AR4509<$Q4508,AR4509,$Q4508-SUM($Q4509:AR4509))","v":0},{"$f":"IF(SUM($Q4509:AS4509)+AS4509<$Q4508,AS4509,$Q4508-SUM($Q4509:AS4509))","v":0},{"$f":"IF(SUM($Q4509:AT4509)+AT4509<$Q4508,AT4509,$Q4508-SUM($Q4509:AT4509))","v":0},{"$f":"IF(SUM($Q4509:AU4509)+AU4509<$Q4508,AU4509,$Q4508-SUM($Q4509:AU4509))","v":0},{"$f":"IF(SUM($Q4509:AV4509)+AV4509<$Q4508,AV4509,$Q4508-SUM($Q4509:AV4509))","v":0},{"$f":"IF(SUM($Q4509:AW4509)+AW4509<$Q4508,AW4509,$Q4508-SUM($Q4509:AW4509))","v":0},{"$f":"IF(SUM($Q4509:AX4509)+AX4509<$Q4508,AX4509,$Q4508-SUM($Q4509:AX4509))","v":0},{"$f":"IF(SUM($Q4509:AY4509)+AY4509<$Q4508,AY4509,$Q4508-SUM($Q4509:AY4509))","v":0},{"$f":"IF(SUM($Q4509:AZ4509)+AZ4509<$Q4508,AZ4509,$Q4508-SUM($Q4509:AZ4509))","v":0},{"$f":"IF(SUM($Q4509:BA4509)+BA4509<$Q4508,BA4509,$Q4508-SUM($Q4509:BA4509))","v":0},{"$f":"IF(SUM($Q4509:BB4509)+BB4509<$Q4508,BB4509,$Q4508-SUM($Q4509:BB4509))","v":0},{"$f":"IF(SUM($Q4509:BC4509)+BC4509<$Q4508,BC4509,$Q4508-SUM($Q4509:BC4509))","v":0},{"$f":"IF(SUM($Q4509:BD4509)+BD4509<$Q4508,BD4509,$Q4508-SUM($Q4509:BD4509))","v":0},{"$f":"IF(SUM($Q4509:BE4509)+BE4509<$Q4508,BE4509,$Q4508-SUM($Q4509:BE4509))","v":0},{"$f":"IF(SUM($Q4509:BF4509)+BF4509<$Q4508,BF4509,$Q4508-SUM($Q4509:BF4509))","v":0},{"$f":"IF(SUM($Q4509:BG4509)+BG4509<$Q4508,BG4509,$Q4508-SUM($Q4509:BG4509))","v":0},{"$f":"IF(SUM($Q4509:BH4509)+BH4509<$Q4508,BH4509,$Q4508-SUM($Q4509:BH4509))","v":0},{"$f":"IF(SUM($Q4509:BI4509)+BI4509<$Q4508,BI4509,$Q4508-SUM($Q4509:BI4509))","v":0},{"$f":"IF(SUM($Q4509:BJ4509)+BJ4509<$Q4508,BJ4509,$Q4508-SUM($Q4509:BJ4509))","v":0},{"$f":"IF(SUM($Q4509:BK4509)+BK4509<$Q4508,BK4509,$Q4508-SUM($Q4509:BK4509))","v":0},{"$f":"IF(SUM($Q4509:BL4509)+BL4509<$Q4508,BL4509,$Q4508-SUM($Q4509:BL4509))","v":0},{"$f":"IF(SUM($Q4509:BM4509)+BM4509<$Q4508,BM4509,$Q4508-SUM($Q4509:BM4509))","v":0},{"$f":"IF(SUM($Q4509:BN4509)+BN4509<$Q4508,BN4509,$Q4508-SUM($Q4509:BN4509))","v":0},{"$f":"IF(SUM($Q4509:BO4509)+BO4509<$Q4508,BO4509,$Q4508-SUM($Q4509:BO4509))","v":0},{"$f":"IF(SUM($Q4509:BP4509)+BP4509<$Q4508,BP4509,$Q4508-SUM($Q4509:BP4509))","v":0},{"$f":"IF(SUM($Q4509:BQ4509)+BQ4509<$Q4508,BQ4509,$Q4508-SUM($Q4509:BQ4509))","v":0},{"$f":"IF(SUM($Q4509:BR4509)+BR4509<$Q4508,BR4509,$Q4508-SUM($Q4509:BR4509))","v":0},{"$f":"IF(SUM($Q4509:BS4509)+BS4509<$Q4508,BS4509,$Q4508-SUM($Q4509:BS4509))","v":0},{"$f":"IF(SUM($Q4509:BT4509)+BT4509<$Q4508,BT4509,$Q4508-SUM($Q4509:BT4509))","v":0},{"$f":"IF(SUM($Q4509:BU4509)+BU4509<$Q4508,BU4509,$Q4508-SUM($Q4509:BU4509))","v":0},{"$f":"IF(SUM($Q4509:BV4509)+BV4509<$Q4508,BV4509,$Q4508-SUM($Q4509:BV4509))","v":0},{"$f":"IF(SUM($Q4509:BW4509)+BW4509<$Q4508,BW4509,$Q4508-SUM($Q4509:BW4509))","v":0},{"$f":"IF(SUM($Q4509:BX4509)+BX4509<$Q4508,BX4509,$Q4508-SUM($Q4509:BX4509))","v":0},{"$f":"IF(SUM($Q4509:BY4509)+BY4509<$Q4508,BY4509,$Q4508-SUM($Q4509:BY4509))","v":0},{"$f":"IF(SUM($Q4509:BZ4509)+BZ4509<$Q4508,BZ4509,$Q4508-SUM($Q4509:BZ4509))","v":0},{"$f":"IF(SUM($Q4509:CA4509)+CA4509<$Q4508,CA4509,$Q4508-SUM($Q4509:CA4509))","v":0},{"$f":"IF(SUM($Q4509:CB4509)+CB4509<$Q4508,CB4509,$Q4508-SUM($Q4509:CB4509))","v":0},{"$f":"IF(SUM($Q4509:CC4509)+CC4509<$Q4508,CC4509,$Q4508-SUM($Q4509:CC4509))","v":0},{"$f":"IF(SUM($Q4509:CD4509)+CD4509<$Q4508,CD4509,$Q4508-SUM($Q4509:CD4509))","v":0},{"$f":"IF(SUM($Q4509:CE4509)+CE4509<$Q4508,CE4509,$Q4508-SUM($Q4509:CE4509))","v":0},{"$f":"IF(SUM($Q4509:CF4509)+CF4509<$Q4508,CF4509,$Q4508-SUM($Q4509:CF4509))","v":0},{"$f":"IF(SUM($Q4509:CG4509)+CG4509<$Q4508,CG4509,$Q4508-SUM($Q4509:CG4509))","v":0},{"$f":"IF(SUM($Q4509:CH4509)+CH4509<$Q4508,CH4509,$Q4508-SUM($Q4509:CH4509))","v":0},{"$f":"IF(SUM($Q4509:CI4509)+CI4509<$Q4508,CI4509,$Q4508-SUM($Q4509:CI4509))","v":0},{"$f":"IF(SUM($Q4509:CJ4509)+CJ4509<$Q4508,CJ4509,$Q4508-SUM($Q4509:CJ4509))","v":0},{"$f":"IF(SUM($Q4509:CK4509)+CK4509<$Q4508,CK4509,$Q4508-SUM($Q4509:CK4509))","v":0},{"$f":"IF(SUM($Q4509:CL4509)+CL4509<$Q4508,CL4509,$Q4508-SUM($Q4509:CL4509))","v":0},{"$f":"IF(SUM($Q4509:CM4509)+CM4509<$Q4508,CM4509,$Q4508-SUM($Q4509:CM4509))","v":0},{"$f":"IF(SUM($Q4509:CN4509)+CN4509<$Q4508,CN4509,$Q4508-SUM($Q4509:CN4509))","v":0},{"$f":"IF(SUM($Q4509:CO4509)+CO4509<$Q4508,CO4509,$Q4508-SUM($Q4509:CO4509))","v":0},{"$f":"IF(SUM($Q4509:CP4509)+CP4509<$Q4508,CP4509,$Q4508-SUM($Q4509:CP4509))","v":0}]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"Q4518","v":1.6903918191155967},{"$f":"Q4525","v":1.5498019315197524},{"$f":"R4525","v":1.4033628690125972},{"$f":"S4525","v":1.2509050353302411},1.0922545367065,0.92723308045242625,0.75565787124550932,0.57734150507835036,0.39209186081554376,0.19971198930639739,8.0491169285323849E-16,8.1996354150959408E-16,8.3529685973582346E-16,8.5091691101288339E-16,8.6682905724882432E-16,8.8303876061937737E-16,8.995515854429597E-16,9.1637320009074302E-16,9.3350937893243983E-16,9.5096600431847652E-16,9.687490685992321E-16,9.8686467618203783E-16,1.005319045626642E-15,1.0241185117798602E-15,1.0432695279501435E-15,1.0627786681228111E-15,1.0826526292167077E-15,1.1028982333830601E-15,1.1235224303473233E-15,1.1445322997948183E-15,1.1659350538009814E-15,1.1877380393070597E-15,1.2099487406421017E-15,1.232574782092109E-15,1.2556239305172314E-15,1.2791040980179036E-15,1.3030233446508383E-15,1.3273898811958091E-15,1.3522120719741707E-15,1.3774984377200877E-15,1.4032576585054534E-15,1.4294985767195053E-15,1.45623020010416E-15,1.4834617048461078E-15,1.5112024387267299E-15,1.5394619243309198E-15,1.5682498623159079E-15,1.5975761347412153E-15,1.6274508084608761E-15,1.6578841385790945E-15,1.6888865719705236E-15,1.7204687508663724E-15,1.7526415165075735E-15,1.785415912866265E-15,1.8188031904368642E-15,1.8528148100980335E-15,1.8874624470468665E-15,1.9227579948066428E-15,1.958713569309527E-15,1.9953415130556152E-15,2.032654399349755E-15,2.0706650366175955E-15,2.1093864728023443E-15,2.1488319998437482E-15,2.1890151582408263E-15,2.2299497416999297E-15,2.2716498018697185E-15,{"$f":"CE4525","v":2.314129653164682E-15},2.3574038776788617E-15,2.4014873301914565E-15,2.446395143266037E-15,2.4921427324451117E-15,2.5387458015418354E-15,2.5862203480306679E-15,{"$f":"CL4525","v":2.6345826685388413E-15},{"$f":"CM4525","v":2.6838493644405175E-15},{"$f":"CN4525","v":2.7340373475555554E-15},{"$f":"CO4525","v":2.7851638459548441E-15},{"$f":"CP4525","v":2.8372464098741995E-15}]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,{"$f":"P30","v":0.18605938721972792}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23,0)","v":50},"  years"]
[]
[]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"R$5*R4564","v":0},{"$f":"S$5*S4564","v":0},{"$f":"T$5*T4564","v":0},{"$f":"U$5*U4564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG$5*CG4564","v":0},0,0,0,0,0,{"$f":"CM$5*CM4564","v":0},{"$f":"CN$5*CN4564","v":0},{"$f":"CO$5*CO4564","v":0},{"$f":"CP$5*CP4564","v":0},{"$f":"CQ$5*CQ4564","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18,0)","v":50},"  years"]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"R$6*R4572/$Q$6","v":0},{"$f":"S$6*S4572/$Q$6","v":0},{"$f":"T$6*T4572/$Q$6","v":0},{"$f":"U$6*U4572/$Q$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG$6*CG4572/$Q$6","v":0},0,0,0,0,0,{"$f":"CM$6*CM4572/$Q$6","v":0},{"$f":"CN$6*CN4572/$Q$6","v":0},{"$f":"CO$6*CO4572/$Q$6","v":0},{"$f":"CP$6*CP4572/$Q$6","v":0},{"$f":"CQ$6*CQ4572/$Q$6","v":0}]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"R$5*R4584","v":2.2152335300786124E-2},{"$f":"S$5*S4584","v":2.1814364505213801E-2},{"$f":"T$5*T4584","v":2.1456007151755736E-2},{"$f":"U$5*U4584","v":2.1076618968154513E-2},2.0675538715345707E-2,2.0252087778194875E-2,1.9805569746861235E-2,1.9335269988580563E-2,1.884045520965541E-2,1.832037300743615E-2,1.7774251412071625E-2,1.7201298417803497E-2,1.6600701503573456E-2,1.5971627142707487E-2,1.5313220301436347E-2,1.4624603926006131E-2,1.3904878418127618E-2,1.3153121098507563E-2,1.2368385658199683E-2,1.1549701597507352E-2,1.0696073652164311E-2,9.8064812065138084E-3,8.8798776934005518E-3,7.9151899804837545E-3,6.9113177426732625E-3,5.8671328203843826E-3,4.7814785633004632E-3,3.6531691593256451E-3,2.4809889484033688E-3,1.263691720869275E-3,4.5415060601072815E-17,4.6264322234312877E-17,4.7129465060094529E-17,4.8010786056718296E-17,4.8908587755978928E-17,4.9823178347015728E-17,5.075487178210492E-17,5.1703987884430282E-17,5.2670852457869122E-17,5.365579739883128E-17,5.4659160810189424E-17,5.568128711733997E-17,5.6722527186434226E-17,5.7783238444820551E-17,5.8863785003738688E-17,5.9964537783308598E-17,6.1085874639856475E-17,6.2228180495621792E-17,6.3391847470889917E-17,6.4577275018595563E-17,6.5784870061443295E-17,6.7015047131592288E-17,6.8268228512953063E-17,6.9544844386145281E-17,7.0845332976166202E-17,7.2170140702820509E-17,7.3519722333963254E-17,7.4894541141608358E-17,7.6295069060956448E-17,7.7721786852396332E-17,7.9175184266536153E-17,8.0655760212320372E-17,8.2164022928290757E-17,8.3700490157049801E-17,8.5265689322986631E-17,8.6860157713326482E-17,8.8484442662565693E-17,{"$f":"CG$5*CG4584","v":9.0139101740355678E-17},9.182470294290032E-17,9.354182488793255E-17,9.529105701333689E-17,9.7072999779486292E-17,9.8888264875362696E-17,{"$f":"CM$5*CM4584","v":1.0073747542853198E-16},{"$f":"CN$5*CN4584","v":1.0262126621904553E-16},{"$f":"CO$5*CO4584","v":1.0454028389734168E-16},{"$f":"CP$5*CP4584","v":1.0649518720622197E-16},{"$f":"CQ$5*CQ4584","v":1.0848664720697833E-16}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"R4601","v":0.65261619797162806},{"$f":"R4608","v":0.59833810878632776},{"$f":"S4608","v":0.54180180570722858},{"$f":"T4608","v":0.48294181203970954},0.42169099193558757,0.35798051123731928,0.2917397974379658,0.22289649873754191,0.15137644217595608,7.7103590822323417E-2,4.8572257327350599E-16,4.9480558539372053E-16,5.0405844984058308E-16,5.1348434285260201E-16,5.2308650006394568E-16,5.3286821761514149E-16,5.4283285328454462E-16,5.5298382764096556E-16,5.6332462521785164E-16,5.7385879570942541E-16,5.8458995518919163E-16,5.9552178735122955E-16,6.0665804477469752E-16,6.180025502119844E-16,6.2955919790094848E-16,6.4133195490169625E-16,6.5332486245835795E-16,6.6554203738632928E-16,6.7798767348545364E-16,6.9066604297963163E-16,7.0358149798335077E-16,7.1673847199563938E-16,7.3014148142195787E-16,7.4379512712454852E-16,7.5770409600177754E-16,7.7187316259701074E-16,7.8630719073757485E-16,8.010111352043675E-16,8.1599004343268915E-16,8.3124905724488043E-16,8.4679341461535968E-16,8.6262845146866688E-16,8.7875960351113092E-16,8.9519240809678907E-16,9.1193250612819904E-16,9.2898564399279633E-16,9.4635767553546171E-16,9.6405456406797477E-16,9.8208238441604585E-16,1.0004473250046259E-15,1.0191556899822123E-15,1.0382139013848797E-15,1.0576285013407769E-15,1.0774061543158493E-15,1.0975536494015557E-15,1.1180779026453648E-15,1.1389859594248332E-15,1.1602849968660776E-15,1.1819823263074732E-15,1.2040853958094228E-15,1.2266017927110591E-15,1.2495392462347558E-15,1.2729056301393458E-15,1.2967089654229516E-15,1.3209574230763609E-15,1.3456593268878889E-15,1.3708231563006925E-15,{"$f":"CF4608","v":1.3964575493235154E-15},1.4225713054958651E-15,1.4491733889086378E-15,1.4762729312812293E-15,1.5038792350961882E-15,1.5320017767924869E-15,{"$f":"CL4608","v":1.5606502100185065E-15},{"$f":"CM4608","v":1.5898343689458525E-15},{"$f":"CN4608","v":1.6195642716451399E-15},{"$f":"CO4608","v":1.649850123524904E-15},{"$f":"CP4608","v":1.6807023208348198E-15}]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"R4616-R4615","v":1.722468813381333E-2},{"$f":"S4616-S4615","v":1.7991283122554786E-2},{"$f":"T4616-T4615","v":1.8780525462681663E-2},{"$f":"U4616-U4615","v":1.9592994094534161E-2},2.0429281691268897E-2,2.1289994970016594E-2,2.2175755009874835E-2,2.3087197576882712E-2,2.4024973456127269E-2,2.4989748791134928E-2,2.5982205430703995E-2,2.7003041283338167E-2,2.8052970679443793E-2,2.9132724741457408E-2,3.0243051762073432E-2,-3.5034475320827597E-18,-3.5689620009327072E-18,-3.6357015903501491E-18,-3.7036892100896972E-18,-3.7729481983183742E-18,-3.8435023296269284E-18,-3.9153758231909515E-18,-3.9885933510846221E-18,-4.0631800467499047E-18,-4.1391615136241284E-18,-4.2165638339288992E-18,-4.2954135776233698E-18,-4.3757378115249262E-18,-4.4575641086004423E-18,-4.5409205574312712E-18,-4.6258357718552361E-18,-4.7123389007889285E-18,-4.8004596382336816E-18,-4.8902282334686517E-18,-4.9816755014345157E-18,-5.0748328333113413E-18,-5.1697322072942634E-18,-5.2664061995706665E-18,-5.364887995502638E-18,-5.4652114010185374E-18,-5.5674108542175843E-18,-5.671521437191453E-18,-5.7775788880669325E-18,-5.8856196132737841E-18,-5.9956807000420045E-18,-6.1077999291327899E-18,-6.2220157878075734E-18,-6.3383674830395751E-18,-6.4568949549724151E-18,-6.5776388906303995E-18,-6.7006407378851882E-18,-6.8259427196836413E-18,-6.9535878485417255E-18,-7.0836199413094551E-18,-7.2160836342119419E-18,-7.351024398171705E-18,-7.4884885544175174E-18,-7.6285232903851244E-18,-7.7711766759153261E-18,-7.9164976797549425E-18,-8.0645361863663596E-18,-8.2153430130514112E-18,-8.3689699273954717E-18,-8.5254696650377672E-18,-8.6848959477739718E-18,-8.8473035019973447E-18,-9.0127480774846956E-18,{"$f":"CG4616-CG4615","v":-9.1812864665336595E-18},-9.3529765234578384E-18,-9.5278771844465007E-18,-9.7060484877956508E-18,-9.8875515945174305E-18,-1.0072448809334906E-17,{"$f":"CM4616-CM4615","v":-1.0260803602069468E-17},{"$f":"CN4616-CN4615","v":-1.0452680629428169E-17},{"$f":"CO4616-CO4615","v":-1.0648145757198476E-17},{"$f":"CP4616-CP4615","v":-1.0847266082858087E-17},{"$f":"CQ4616-CQ4615","v":-1.1050109958607534E-17},null,{"$f":"R4611","v":0.35000043620590615},{"$f":"SUM(R4617:CQ4617)","v":0.35000043620590598},{"$f":"CS4617-CT4617","v":0}]
[]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"IF(R4631<0,R4631,IF(G4630<1,R4631,R4631/G4630))","v":0},{"$f":"IF(R4638=0,0,IF(SUM($R4632:R4632)+R4632<$R4631,R4632,$R4631-SUM($R4632:R4632)))","v":0},{"$f":"IF(SUM($R4632:S4632)+S4632<$R4631,S4632,$R4631-SUM($R4632:S4632))","v":0},{"$f":"IF(SUM($R4632:T4632)+T4632<$R4631,T4632,$R4631-SUM($R4632:T4632))","v":0},{"$f":"IF(SUM($R4632:U4632)+U4632<$R4631,U4632,$R4631-SUM($R4632:U4632))","v":0},{"$f":"IF(SUM($R4632:V4632)+V4632<$R4631,V4632,$R4631-SUM($R4632:V4632))","v":0},{"$f":"IF(SUM($R4632:W4632)+W4632<$R4631,W4632,$R4631-SUM($R4632:W4632))","v":0},{"$f":"IF(SUM($R4632:X4632)+X4632<$R4631,X4632,$R4631-SUM($R4632:X4632))","v":0},{"$f":"IF(SUM($R4632:Y4632)+Y4632<$R4631,Y4632,$R4631-SUM($R4632:Y4632))","v":0},{"$f":"IF(SUM($R4632:Z4632)+Z4632<$R4631,Z4632,$R4631-SUM($R4632:Z4632))","v":0},{"$f":"IF(SUM($R4632:AA4632)+AA4632<$R4631,AA4632,$R4631-SUM($R4632:AA4632))","v":0},{"$f":"IF(SUM($R4632:AB4632)+AB4632<$R4631,AB4632,$R4631-SUM($R4632:AB4632))","v":0},{"$f":"IF(SUM($R4632:AC4632)+AC4632<$R4631,AC4632,$R4631-SUM($R4632:AC4632))","v":0},{"$f":"IF(SUM($R4632:AD4632)+AD4632<$R4631,AD4632,$R4631-SUM($R4632:AD4632))","v":0},{"$f":"IF(SUM($R4632:AE4632)+AE4632<$R4631,AE4632,$R4631-SUM($R4632:AE4632))","v":0},{"$f":"IF(SUM($R4632:AF4632)+AF4632<$R4631,AF4632,$R4631-SUM($R4632:AF4632))","v":0},{"$f":"IF(SUM($R4632:AG4632)+AG4632<$R4631,AG4632,$R4631-SUM($R4632:AG4632))","v":0},{"$f":"IF(SUM($R4632:AH4632)+AH4632<$R4631,AH4632,$R4631-SUM($R4632:AH4632))","v":0},{"$f":"IF(SUM($R4632:AI4632)+AI4632<$R4631,AI4632,$R4631-SUM($R4632:AI4632))","v":0},{"$f":"IF(SUM($R4632:AJ4632)+AJ4632<$R4631,AJ4632,$R4631-SUM($R4632:AJ4632))","v":0},{"$f":"IF(SUM($R4632:AK4632)+AK4632<$R4631,AK4632,$R4631-SUM($R4632:AK4632))","v":0},{"$f":"IF(SUM($R4632:AL4632)+AL4632<$R4631,AL4632,$R4631-SUM($R4632:AL4632))","v":0},{"$f":"IF(SUM($R4632:AM4632)+AM4632<$R4631,AM4632,$R4631-SUM($R4632:AM4632))","v":0},{"$f":"IF(SUM($R4632:AN4632)+AN4632<$R4631,AN4632,$R4631-SUM($R4632:AN4632))","v":0},{"$f":"IF(SUM($R4632:AO4632)+AO4632<$R4631,AO4632,$R4631-SUM($R4632:AO4632))","v":0},{"$f":"IF(SUM($R4632:AP4632)+AP4632<$R4631,AP4632,$R4631-SUM($R4632:AP4632))","v":0},{"$f":"IF(SUM($R4632:AQ4632)+AQ4632<$R4631,AQ4632,$R4631-SUM($R4632:AQ4632))","v":0},{"$f":"IF(SUM($R4632:AR4632)+AR4632<$R4631,AR4632,$R4631-SUM($R4632:AR4632))","v":0},{"$f":"IF(SUM($R4632:AS4632)+AS4632<$R4631,AS4632,$R4631-SUM($R4632:AS4632))","v":0},{"$f":"IF(SUM($R4632:AT4632)+AT4632<$R4631,AT4632,$R4631-SUM($R4632:AT4632))","v":0},{"$f":"IF(SUM($R4632:AU4632)+AU4632<$R4631,AU4632,$R4631-SUM($R4632:AU4632))","v":0},{"$f":"IF(SUM($R4632:AV4632)+AV4632<$R4631,AV4632,$R4631-SUM($R4632:AV4632))","v":0},{"$f":"IF(SUM($R4632:AW4632)+AW4632<$R4631,AW4632,$R4631-SUM($R4632:AW4632))","v":0},{"$f":"IF(SUM($R4632:AX4632)+AX4632<$R4631,AX4632,$R4631-SUM($R4632:AX4632))","v":0},{"$f":"IF(SUM($R4632:AY4632)+AY4632<$R4631,AY4632,$R4631-SUM($R4632:AY4632))","v":0},{"$f":"IF(SUM($R4632:AZ4632)+AZ4632<$R4631,AZ4632,$R4631-SUM($R4632:AZ4632))","v":0},{"$f":"IF(SUM($R4632:BA4632)+BA4632<$R4631,BA4632,$R4631-SUM($R4632:BA4632))","v":0},{"$f":"IF(SUM($R4632:BB4632)+BB4632<$R4631,BB4632,$R4631-SUM($R4632:BB4632))","v":0},{"$f":"IF(SUM($R4632:BC4632)+BC4632<$R4631,BC4632,$R4631-SUM($R4632:BC4632))","v":0},{"$f":"IF(SUM($R4632:BD4632)+BD4632<$R4631,BD4632,$R4631-SUM($R4632:BD4632))","v":0},{"$f":"IF(SUM($R4632:BE4632)+BE4632<$R4631,BE4632,$R4631-SUM($R4632:BE4632))","v":0},{"$f":"IF(SUM($R4632:BF4632)+BF4632<$R4631,BF4632,$R4631-SUM($R4632:BF4632))","v":0},{"$f":"IF(SUM($R4632:BG4632)+BG4632<$R4631,BG4632,$R4631-SUM($R4632:BG4632))","v":0},{"$f":"IF(SUM($R4632:BH4632)+BH4632<$R4631,BH4632,$R4631-SUM($R4632:BH4632))","v":0},{"$f":"IF(SUM($R4632:BI4632)+BI4632<$R4631,BI4632,$R4631-SUM($R4632:BI4632))","v":0},{"$f":"IF(SUM($R4632:BJ4632)+BJ4632<$R4631,BJ4632,$R4631-SUM($R4632:BJ4632))","v":0},{"$f":"IF(SUM($R4632:BK4632)+BK4632<$R4631,BK4632,$R4631-SUM($R4632:BK4632))","v":0},{"$f":"IF(SUM($R4632:BL4632)+BL4632<$R4631,BL4632,$R4631-SUM($R4632:BL4632))","v":0},{"$f":"IF(SUM($R4632:BM4632)+BM4632<$R4631,BM4632,$R4631-SUM($R4632:BM4632))","v":0},{"$f":"IF(SUM($R4632:BN4632)+BN4632<$R4631,BN4632,$R4631-SUM($R4632:BN4632))","v":0},{"$f":"IF(SUM($R4632:BO4632)+BO4632<$R4631,BO4632,$R4631-SUM($R4632:BO4632))","v":0},{"$f":"IF(SUM($R4632:BP4632)+BP4632<$R4631,BP4632,$R4631-SUM($R4632:BP4632))","v":0},{"$f":"IF(SUM($R4632:BQ4632)+BQ4632<$R4631,BQ4632,$R4631-SUM($R4632:BQ4632))","v":0},{"$f":"IF(SUM($R4632:BR4632)+BR4632<$R4631,BR4632,$R4631-SUM($R4632:BR4632))","v":0},{"$f":"IF(SUM($R4632:BS4632)+BS4632<$R4631,BS4632,$R4631-SUM($R4632:BS4632))","v":0},{"$f":"IF(SUM($R4632:BT4632)+BT4632<$R4631,BT4632,$R4631-SUM($R4632:BT4632))","v":0},{"$f":"IF(SUM($R4632:BU4632)+BU4632<$R4631,BU4632,$R4631-SUM($R4632:BU4632))","v":0},{"$f":"IF(SUM($R4632:BV4632)+BV4632<$R4631,BV4632,$R4631-SUM($R4632:BV4632))","v":0},{"$f":"IF(SUM($R4632:BW4632)+BW4632<$R4631,BW4632,$R4631-SUM($R4632:BW4632))","v":0},{"$f":"IF(SUM($R4632:BX4632)+BX4632<$R4631,BX4632,$R4631-SUM($R4632:BX4632))","v":0},{"$f":"IF(SUM($R4632:BY4632)+BY4632<$R4631,BY4632,$R4631-SUM($R4632:BY4632))","v":0},{"$f":"IF(SUM($R4632:BZ4632)+BZ4632<$R4631,BZ4632,$R4631-SUM($R4632:BZ4632))","v":0},{"$f":"IF(SUM($R4632:CA4632)+CA4632<$R4631,CA4632,$R4631-SUM($R4632:CA4632))","v":0},{"$f":"IF(SUM($R4632:CB4632)+CB4632<$R4631,CB4632,$R4631-SUM($R4632:CB4632))","v":0},{"$f":"IF(SUM($R4632:CC4632)+CC4632<$R4631,CC4632,$R4631-SUM($R4632:CC4632))","v":0},{"$f":"IF(SUM($R4632:CD4632)+CD4632<$R4631,CD4632,$R4631-SUM($R4632:CD4632))","v":0},{"$f":"IF(SUM($R4632:CE4632)+CE4632<$R4631,CE4632,$R4631-SUM($R4632:CE4632))","v":0},{"$f":"IF(SUM($R4632:CF4632)+CF4632<$R4631,CF4632,$R4631-SUM($R4632:CF4632))","v":0},{"$f":"IF(SUM($R4632:CG4632)+CG4632<$R4631,CG4632,$R4631-SUM($R4632:CG4632))","v":0},{"$f":"IF(SUM($R4632:CH4632)+CH4632<$R4631,CH4632,$R4631-SUM($R4632:CH4632))","v":0},{"$f":"IF(SUM($R4632:CI4632)+CI4632<$R4631,CI4632,$R4631-SUM($R4632:CI4632))","v":0},{"$f":"IF(SUM($R4632:CJ4632)+CJ4632<$R4631,CJ4632,$R4631-SUM($R4632:CJ4632))","v":0},{"$f":"IF(SUM($R4632:CK4632)+CK4632<$R4631,CK4632,$R4631-SUM($R4632:CK4632))","v":0},{"$f":"IF(SUM($R4632:CL4632)+CL4632<$R4631,CL4632,$R4631-SUM($R4632:CL4632))","v":0},{"$f":"IF(SUM($R4632:CM4632)+CM4632<$R4631,CM4632,$R4631-SUM($R4632:CM4632))","v":0},{"$f":"IF(SUM($R4632:CN4632)+CN4632<$R4631,CN4632,$R4631-SUM($R4632:CN4632))","v":0},{"$f":"IF(SUM($R4632:CO4632)+CO4632<$R4631,CO4632,$R4631-SUM($R4632:CO4632))","v":0},{"$f":"IF(SUM($R4632:CP4632)+CP4632<$R4631,CP4632,$R4631-SUM($R4632:CP4632))","v":0}]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,{"$f":"R4636-R4635","v":0},{"$f":"S4636-S4635","v":0},{"$f":"T4636-T4635","v":0},{"$f":"U4636-U4635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG4636-CG4635","v":0},0,0,0,0,0,{"$f":"CM4636-CM4635","v":0},{"$f":"CN4636-CN4635","v":0},{"$f":"CO4636-CO4635","v":0},{"$f":"CP4636-CP4635","v":0},{"$f":"CQ4636-CQ4635","v":0},null,{"$f":"R4631","v":0},{"$f":"SUM(R4637:CQ4637)","v":0},{"$f":"CS4637-CT4637","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17,0)","v":70},"  years"]
[]
[]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4667-S4670","v":0.22686833036008122},{"$f":"T4667-T4670","v":0.22314143130547631},{"$f":"U4667-U4670","v":0.21919581263978555},{"$f":"V4667-V4670","v":0.21502459750888475},0.21062072834836626,0.20597696252974149,0.201085867907004,0.19593981826134912,0.19053098864179835,0.18485135059942856,0.178892667312856,0.1726464886025745,0.16610414583169586,0.1592567466905869,0.15209516986284458,0.14461005956999448,0.13679181999224244,0.12863060956255143,0.1201163351312569,0.11123864599837403,0.1019869278106893,9.2350296320665978E-2,8.2317591004129664E-2,7.1877368533634522E-2,6.1017896104344632E-2,4.972714460919677E-2,3.799278166004165E-2,2.5802164451389741E-2,1.314233246331555E-2,3.8163916471489756E-16,2.9018970835579007E-16,2.9561625590204336E-16,3.0114427988741157E-16,3.0677567792130617E-16,3.125123830984346E-16,3.1835636466237535E-16,3.2430962868156179E-16,3.3037421873790697E-16,3.3655221662830585E-16,3.4284574307925516E-16,3.4925695847483722E-16,3.5578806359831665E-16,3.6244130038760517E-16,3.6921895270485338E-16,3.7612334712043413E-16,3.8315685371158624E-16,3.9032188687599289E-16,3.9762090616057396E-16,4.050564171057767E-16,4.1263097210565473E-16,4.2034717128403046E-16,4.2820766338704183E-16,4.3621514669237949E-16,4.4437236993552702E-16,4.5268213325332134E-16,4.6114728914515848E-16,4.6977074345217296E-16,4.7855545635472864E-16,4.875044433885621E-16,4.9662077647992823E-16,5.0590758500010286E-16,5.1536805683960478E-16,5.2500543950250542E-16,5.3482304122120226E-16,5.4482423209203878E-16,5.5501244523215986E-16,5.6539117795800129E-16,{"$f":"CH4667-CH4670","v":5.7596399298581591E-16},5.8673451965465064E-16,5.9770645517219261E-16,6.0888356588391262E-16,6.2026968856594177E-16,6.3186873174212484E-16,6.4368467702570259E-16,6.5572158048608322E-16,6.67983574041173E-16,6.8047486687574291E-16]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"R29","v":1.1442366106786572}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"IF(S4684<0,S4684,IF(G4683<1,S4684,S4684/G4683))","v":0.11442366106786572},{"$f":"IF(S4691=0,0,IF(SUM($S4685:S4685)+S4685<$S4684,S4685,$S4684-SUM($S4685:S4685)))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:T4685)+T4685<$S4684,T4685,$S4684-SUM($S4685:T4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:U4685)+U4685<$S4684,U4685,$S4684-SUM($S4685:U4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:V4685)+V4685<$S4684,V4685,$S4684-SUM($S4685:V4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:W4685)+W4685<$S4684,W4685,$S4684-SUM($S4685:W4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:X4685)+X4685<$S4684,X4685,$S4684-SUM($S4685:X4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:Y4685)+Y4685<$S4684,Y4685,$S4684-SUM($S4685:Y4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:Z4685)+Z4685<$S4684,Z4685,$S4684-SUM($S4685:Z4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:AA4685)+AA4685<$S4684,AA4685,$S4684-SUM($S4685:AA4685))","v":0.11442366106786572},{"$f":"IF(SUM($S4685:AB4685)+AB4685<$S4684,AB4685,$S4684-SUM($S4685:AB4685))","v":0},{"$f":"IF(SUM($S4685:AC4685)+AC4685<$S4684,AC4685,$S4684-SUM($S4685:AC4685))","v":0},{"$f":"IF(SUM($S4685:AD4685)+AD4685<$S4684,AD4685,$S4684-SUM($S4685:AD4685))","v":0},{"$f":"IF(SUM($S4685:AE4685)+AE4685<$S4684,AE4685,$S4684-SUM($S4685:AE4685))","v":0},{"$f":"IF(SUM($S4685:AF4685)+AF4685<$S4684,AF4685,$S4684-SUM($S4685:AF4685))","v":0},{"$f":"IF(SUM($S4685:AG4685)+AG4685<$S4684,AG4685,$S4684-SUM($S4685:AG4685))","v":0},{"$f":"IF(SUM($S4685:AH4685)+AH4685<$S4684,AH4685,$S4684-SUM($S4685:AH4685))","v":0},{"$f":"IF(SUM($S4685:AI4685)+AI4685<$S4684,AI4685,$S4684-SUM($S4685:AI4685))","v":0},{"$f":"IF(SUM($S4685:AJ4685)+AJ4685<$S4684,AJ4685,$S4684-SUM($S4685:AJ4685))","v":0},{"$f":"IF(SUM($S4685:AK4685)+AK4685<$S4684,AK4685,$S4684-SUM($S4685:AK4685))","v":0},{"$f":"IF(SUM($S4685:AL4685)+AL4685<$S4684,AL4685,$S4684-SUM($S4685:AL4685))","v":0},{"$f":"IF(SUM($S4685:AM4685)+AM4685<$S4684,AM4685,$S4684-SUM($S4685:AM4685))","v":0},{"$f":"IF(SUM($S4685:AN4685)+AN4685<$S4684,AN4685,$S4684-SUM($S4685:AN4685))","v":0},{"$f":"IF(SUM($S4685:AO4685)+AO4685<$S4684,AO4685,$S4684-SUM($S4685:AO4685))","v":0},{"$f":"IF(SUM($S4685:AP4685)+AP4685<$S4684,AP4685,$S4684-SUM($S4685:AP4685))","v":0},{"$f":"IF(SUM($S4685:AQ4685)+AQ4685<$S4684,AQ4685,$S4684-SUM($S4685:AQ4685))","v":0},{"$f":"IF(SUM($S4685:AR4685)+AR4685<$S4684,AR4685,$S4684-SUM($S4685:AR4685))","v":0},{"$f":"IF(SUM($S4685:AS4685)+AS4685<$S4684,AS4685,$S4684-SUM($S4685:AS4685))","v":0},{"$f":"IF(SUM($S4685:AT4685)+AT4685<$S4684,AT4685,$S4684-SUM($S4685:AT4685))","v":0},{"$f":"IF(SUM($S4685:AU4685)+AU4685<$S4684,AU4685,$S4684-SUM($S4685:AU4685))","v":0},{"$f":"IF(SUM($S4685:AV4685)+AV4685<$S4684,AV4685,$S4684-SUM($S4685:AV4685))","v":0},{"$f":"IF(SUM($S4685:AW4685)+AW4685<$S4684,AW4685,$S4684-SUM($S4685:AW4685))","v":0},{"$f":"IF(SUM($S4685:AX4685)+AX4685<$S4684,AX4685,$S4684-SUM($S4685:AX4685))","v":0},{"$f":"IF(SUM($S4685:AY4685)+AY4685<$S4684,AY4685,$S4684-SUM($S4685:AY4685))","v":0},{"$f":"IF(SUM($S4685:AZ4685)+AZ4685<$S4684,AZ4685,$S4684-SUM($S4685:AZ4685))","v":0},{"$f":"IF(SUM($S4685:BA4685)+BA4685<$S4684,BA4685,$S4684-SUM($S4685:BA4685))","v":0},{"$f":"IF(SUM($S4685:BB4685)+BB4685<$S4684,BB4685,$S4684-SUM($S4685:BB4685))","v":0},{"$f":"IF(SUM($S4685:BC4685)+BC4685<$S4684,BC4685,$S4684-SUM($S4685:BC4685))","v":0},{"$f":"IF(SUM($S4685:BD4685)+BD4685<$S4684,BD4685,$S4684-SUM($S4685:BD4685))","v":0},{"$f":"IF(SUM($S4685:BE4685)+BE4685<$S4684,BE4685,$S4684-SUM($S4685:BE4685))","v":0},{"$f":"IF(SUM($S4685:BF4685)+BF4685<$S4684,BF4685,$S4684-SUM($S4685:BF4685))","v":0},{"$f":"IF(SUM($S4685:BG4685)+BG4685<$S4684,BG4685,$S4684-SUM($S4685:BG4685))","v":0},{"$f":"IF(SUM($S4685:BH4685)+BH4685<$S4684,BH4685,$S4684-SUM($S4685:BH4685))","v":0},{"$f":"IF(SUM($S4685:BI4685)+BI4685<$S4684,BI4685,$S4684-SUM($S4685:BI4685))","v":0},{"$f":"IF(SUM($S4685:BJ4685)+BJ4685<$S4684,BJ4685,$S4684-SUM($S4685:BJ4685))","v":0},{"$f":"IF(SUM($S4685:BK4685)+BK4685<$S4684,BK4685,$S4684-SUM($S4685:BK4685))","v":0},{"$f":"IF(SUM($S4685:BL4685)+BL4685<$S4684,BL4685,$S4684-SUM($S4685:BL4685))","v":0},{"$f":"IF(SUM($S4685:BM4685)+BM4685<$S4684,BM4685,$S4684-SUM($S4685:BM4685))","v":0},{"$f":"IF(SUM($S4685:BN4685)+BN4685<$S4684,BN4685,$S4684-SUM($S4685:BN4685))","v":0},{"$f":"IF(SUM($S4685:BO4685)+BO4685<$S4684,BO4685,$S4684-SUM($S4685:BO4685))","v":0},{"$f":"IF(SUM($S4685:BP4685)+BP4685<$S4684,BP4685,$S4684-SUM($S4685:BP4685))","v":0},{"$f":"IF(SUM($S4685:BQ4685)+BQ4685<$S4684,BQ4685,$S4684-SUM($S4685:BQ4685))","v":0},{"$f":"IF(SUM($S4685:BR4685)+BR4685<$S4684,BR4685,$S4684-SUM($S4685:BR4685))","v":0},{"$f":"IF(SUM($S4685:BS4685)+BS4685<$S4684,BS4685,$S4684-SUM($S4685:BS4685))","v":0},{"$f":"IF(SUM($S4685:BT4685)+BT4685<$S4684,BT4685,$S4684-SUM($S4685:BT4685))","v":0},{"$f":"IF(SUM($S4685:BU4685)+BU4685<$S4684,BU4685,$S4684-SUM($S4685:BU4685))","v":0},{"$f":"IF(SUM($S4685:BV4685)+BV4685<$S4684,BV4685,$S4684-SUM($S4685:BV4685))","v":0},{"$f":"IF(SUM($S4685:BW4685)+BW4685<$S4684,BW4685,$S4684-SUM($S4685:BW4685))","v":0},{"$f":"IF(SUM($S4685:BX4685)+BX4685<$S4684,BX4685,$S4684-SUM($S4685:BX4685))","v":0},{"$f":"IF(SUM($S4685:BY4685)+BY4685<$S4684,BY4685,$S4684-SUM($S4685:BY4685))","v":0},{"$f":"IF(SUM($S4685:BZ4685)+BZ4685<$S4684,BZ4685,$S4684-SUM($S4685:BZ4685))","v":0},{"$f":"IF(SUM($S4685:CA4685)+CA4685<$S4684,CA4685,$S4684-SUM($S4685:CA4685))","v":0},{"$f":"IF(SUM($S4685:CB4685)+CB4685<$S4684,CB4685,$S4684-SUM($S4685:CB4685))","v":0},{"$f":"IF(SUM($S4685:CC4685)+CC4685<$S4684,CC4685,$S4684-SUM($S4685:CC4685))","v":0},{"$f":"IF(SUM($S4685:CD4685)+CD4685<$S4684,CD4685,$S4684-SUM($S4685:CD4685))","v":0},{"$f":"IF(SUM($S4685:CE4685)+CE4685<$S4684,CE4685,$S4684-SUM($S4685:CE4685))","v":0},{"$f":"IF(SUM($S4685:CF4685)+CF4685<$S4684,CF4685,$S4684-SUM($S4685:CF4685))","v":0},{"$f":"IF(SUM($S4685:CG4685)+CG4685<$S4684,CG4685,$S4684-SUM($S4685:CG4685))","v":0},{"$f":"IF(SUM($S4685:CH4685)+CH4685<$S4684,CH4685,$S4684-SUM($S4685:CH4685))","v":0},{"$f":"IF(SUM($S4685:CI4685)+CI4685<$S4684,CI4685,$S4684-SUM($S4685:CI4685))","v":0},{"$f":"IF(SUM($S4685:CJ4685)+CJ4685<$S4684,CJ4685,$S4684-SUM($S4685:CJ4685))","v":0},{"$f":"IF(SUM($S4685:CK4685)+CK4685<$S4684,CK4685,$S4684-SUM($S4685:CK4685))","v":0},{"$f":"IF(SUM($S4685:CL4685)+CL4685<$S4684,CL4685,$S4684-SUM($S4685:CL4685))","v":0},{"$f":"IF(SUM($S4685:CM4685)+CM4685<$S4684,CM4685,$S4684-SUM($S4685:CM4685))","v":0},{"$f":"IF(SUM($S4685:CN4685)+CN4685<$S4684,CN4685,$S4684-SUM($S4685:CN4685))","v":0},{"$f":"IF(SUM($S4685:CO4685)+CO4685<$S4684,CO4685,$S4684-SUM($S4685:CO4685))","v":0},{"$f":"IF(SUM($S4685:CP4685)+CP4685<$S4684,CP4685,$S4684-SUM($S4685:CP4685))","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4684","v":1.1442366106786572},{"$f":"S4691","v":1.0490704517685132},{"$f":"T4691","v":0.9499449504147417},0.84674530586406016,0.73935380835747266,0.6276497704781312,0.51150945694885785,0.39080601284535116,0.26540939019037291,0.13518627289346655,2.2204460492503131E-16,2.2619683903712938E-16,2.3042671992712368E-16,2.347356995897609E-16,2.3912525717208942E-16,2.4359689948120752E-16,2.4815216150150612E-16,2.5279260692158429E-16,2.5751982867101794E-16,2.6233544946716599E-16,2.6724112237220199E-16,2.7223853136056219E-16,2.7732939189700471E-16,2.8251545152547869E-16,2.8779849046900516E-16,2.9318032224077558E-16,2.986627942666781E-16,3.0424778851946498E-16,3.09937222164779E-16,3.1573304821926035E-16,3.2163725622096054E-16,3.276518729122925E-16,3.3377896293575238E-16,3.4002062954265092E-16,3.4637901531509851E-16,3.5285630290149086E-16,3.5945471576574875E-16,3.6617651895056823E-16,3.7302401985494387E-16,3.7999956902623132E-16,3.8710556096702184E-16,3.9434443495710515E-16,4.0171867589080302E-16,4.0923081512996103E-16,4.1688343137289132E-16,4.246791515395644E-16,4.3262065167335423E-16,4.4071065785964597E-16,4.4895194716162134E-16,4.5734734857354366E-16,4.6589974399186888E-16,4.7461206920451686E-16,4.8348731489864132E-16,4.9252852768724591E-16,5.0173881115499744E-16,5.1112132692359587E-16,5.206792957370671E-16,5.3041599856735028E-16,5.4033477774055975E-16,5.5043903808430819E-16,5.6073224809648478E-16,5.7121794113588902E-16,5.8189971663513018E-16,5.9278124133620713E-16,6.0386625054919419E-16,6.1515854943446412E-16,{"$f":"CF4691","v":6.2666201430888857E-16},6.3838059397646483E-16,6.5031831108382477E-16,6.624792635010923E-16,6.7486762572856274E-16,6.8748765032968685E-16,{"$f":"CL4691","v":7.0034366939085195E-16},{"$f":"CM4691","v":7.1344009600846084E-16},{"$f":"CN4691","v":7.2678142580381908E-16},{"$f":"CO4691","v":7.403722384663505E-16},{"$f":"CP4691","v":7.5421719932567121E-16}]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$5*S4687","v":2.1397224619690892E-2},{"$f":"T$5*T4687","v":1.9617617448071199E-2},{"$f":"U$5*U4687","v":1.776397057275567E-2},{"$f":"V$5*V4687","v":1.5834137219657925E-2},1.3825916216284739E-2,1.1737050707941054E-2,9.5652268449436424E-3,7.3080724402080676E-3,4.9631555965599736E-3,2.5279833031078246E-3,4.1522341120980858E-18,4.2298808899943199E-18,4.3089796626372133E-18,4.3895575823285294E-18,4.4716423091180728E-18,4.5552620202985813E-18,4.6404454200781649E-18,4.7272217494336267E-18,4.8156207961480358E-18,4.9056729050360045E-18,4.9974089883601774E-18,5.0908605364425131E-18,5.1860596284739882E-18,5.2830389435264521E-18,5.3818317717703967E-18,5.4824720259025041E-18,5.5849942527868808E-18,5.6894336453139956E-18,5.795826054481368E-18,5.9042080017001691E-18,6.0146166913319625E-18,6.1270900234598703E-18,6.2416666068985696E-18,6.3583857724475729E-18,6.4772875863923425E-18,6.5984128642578799E-18,6.7218031848195021E-18,6.8475009043756264E-18,6.9755491712874502E-18,7.105991940790527E-18,7.2388739900833093E-18,7.3742409336978668E-18,7.5121392391580174E-18,7.6526162429302723E-18,7.7957201666730684E-18,7.9415001337898547E-18,8.090006186291724E-18,8.24128930197538E-18,8.3954014119223203E-18,8.5523954183252668E-18,8.7123252126479491E-18,8.8752456941244667E-18,9.0412127886045928E-18,9.2102834677514993E-18,9.3825157685984531E-18,9.5579688134712436E-18,9.7367028302831553E-18,9.9187791732094504E-18,1.0104260343748468E-17,1.0293210012176564E-17,1.0485693039404266E-17,1.0681775499241125E-17,1.0881524701076934E-17,1.1085009212987074E-17,1.1292298885269933E-17,1.1503464874424479E-17,1.1718579667576217E-17,{"$f":"CH$5*CH4687","v":1.1937717107359893E-17},1.2160952417267523E-17,1.2388362227470427E-17,1.2620024601124124E-17,1.2856019061165145E-17,1.3096426617608933E-17,1.3341329795358219E-17,1.3590812662531418E-17,1.3844960859320756E-17,1.4103861627390054E-17]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$6*S4685/$R$6","v":0.11656338352983481},{"$f":"T$6*T4685/$R$6","v":0.1187431188018427},{"$f":"U$6*U4685/$R$6","v":0.12096361512343717},{"$f":"V$6*V4685/$R$6","v":0.12322563472624544},0.12552995409562623,0.12787736423721441,0.13026867094845032,0.13270469509518634,0.13518627289346632,0.13771425619657415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH$6*CH4685/$R$6","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4689-S4688","v":9.5166158910143919E-2},{"$f":"T4689-T4688","v":9.9125501353771503E-2},{"$f":"U4689-U4688","v":0.10319964455068151},{"$f":"V4689-V4688","v":0.10739149750658751},0.11170403787934149,0.11614031352927336,0.12070344410350668,0.12539662265497828,0.13022311729690636,0.13518627289346632,-4.1522341120980858E-18,-4.2298808899943199E-18,-4.3089796626372133E-18,-4.3895575823285294E-18,-4.4716423091180728E-18,-4.5552620202985813E-18,-4.6404454200781649E-18,-4.7272217494336267E-18,-4.8156207961480358E-18,-4.9056729050360045E-18,-4.9974089883601774E-18,-5.0908605364425131E-18,-5.1860596284739882E-18,-5.2830389435264521E-18,-5.3818317717703967E-18,-5.4824720259025041E-18,-5.5849942527868808E-18,-5.6894336453139956E-18,-5.795826054481368E-18,-5.9042080017001691E-18,-6.0146166913319625E-18,-6.1270900234598703E-18,-6.2416666068985696E-18,-6.3583857724475729E-18,-6.4772875863923425E-18,-6.5984128642578799E-18,-6.7218031848195021E-18,-6.8475009043756264E-18,-6.9755491712874502E-18,-7.105991940790527E-18,-7.2388739900833093E-18,-7.3742409336978668E-18,-7.5121392391580174E-18,-7.6526162429302723E-18,-7.7957201666730684E-18,-7.9415001337898547E-18,-8.090006186291724E-18,-8.24128930197538E-18,-8.3954014119223203E-18,-8.5523954183252668E-18,-8.7123252126479491E-18,-8.8752456941244667E-18,-9.0412127886045928E-18,-9.2102834677514993E-18,-9.3825157685984531E-18,-9.5579688134712436E-18,-9.7367028302831553E-18,-9.9187791732094504E-18,-1.0104260343748468E-17,-1.0293210012176564E-17,-1.0485693039404266E-17,-1.0681775499241125E-17,-1.0881524701076934E-17,-1.1085009212987074E-17,-1.1292298885269933E-17,-1.1503464874424479E-17,-1.1718579667576217E-17,{"$f":"CH4689-CH4688","v":-1.1937717107359893E-17},-1.2160952417267523E-17,-1.2388362227470427E-17,-1.2620024601124124E-17,-1.2856019061165145E-17,-1.3096426617608933E-17,-1.3341329795358219E-17,-1.3590812662531418E-17,-1.3844960859320756E-17,-1.4103861627390054E-17,null,{"$f":"S4684","v":1.1442366106786572},{"$f":"SUM(S4690:CQ4690)","v":1.1442366106786568},{"$f":"CS4690-CT4690","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4687-S4690","v":1.0490704517685132},{"$f":"T4687-T4690","v":0.9499449504147417},{"$f":"U4687-U4690","v":0.84674530586406016},{"$f":"V4687-V4690","v":0.73935380835747266},0.6276497704781312,0.51150945694885785,0.39080601284535116,0.26540939019037291,0.13518627289346655,2.2204460492503131E-16,2.2619683903712938E-16,2.3042671992712368E-16,2.347356995897609E-16,2.3912525717208942E-16,2.4359689948120752E-16,2.4815216150150612E-16,2.5279260692158429E-16,2.5751982867101794E-16,2.6233544946716599E-16,2.6724112237220199E-16,2.7223853136056219E-16,2.7732939189700471E-16,2.8251545152547869E-16,2.8779849046900516E-16,2.9318032224077558E-16,2.986627942666781E-16,3.0424778851946498E-16,3.09937222164779E-16,3.1573304821926035E-16,3.2163725622096054E-16,3.276518729122925E-16,3.3377896293575238E-16,3.4002062954265092E-16,3.4637901531509851E-16,3.5285630290149086E-16,3.5945471576574875E-16,3.6617651895056823E-16,3.7302401985494387E-16,3.7999956902623132E-16,3.8710556096702184E-16,3.9434443495710515E-16,4.0171867589080302E-16,4.0923081512996103E-16,4.1688343137289132E-16,4.246791515395644E-16,4.3262065167335423E-16,4.4071065785964597E-16,4.4895194716162134E-16,4.5734734857354366E-16,4.6589974399186888E-16,4.7461206920451686E-16,4.8348731489864132E-16,4.9252852768724591E-16,5.0173881115499744E-16,5.1112132692359587E-16,5.206792957370671E-16,5.3041599856735028E-16,5.4033477774055975E-16,5.5043903808430819E-16,5.6073224809648478E-16,5.7121794113588902E-16,5.8189971663513018E-16,5.9278124133620713E-16,6.0386625054919419E-16,6.1515854943446412E-16,6.2666201430888857E-16,6.3838059397646483E-16,{"$f":"CH4687-CH4690","v":6.5031831108382477E-16},6.624792635010923E-16,6.7486762572856274E-16,6.8748765032968685E-16,7.0034366939085195E-16,7.1344009600846084E-16,7.2678142580381908E-16,7.403722384663505E-16,7.5421719932567121E-16,7.6832106095306125E-16]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$22,0)","v":15},"  years"]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"R30","v":0.48270767852215651}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"IF(S4694<0,S4694,IF(G4693<1,S4694,S4694/G4693))","v":3.2180511901477103E-2},{"$f":"IF(S4701=0,0,IF(SUM($S4695:S4695)+S4695<$S4694,S4695,$S4694-SUM($S4695:S4695)))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:T4695)+T4695<$S4694,T4695,$S4694-SUM($S4695:T4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:U4695)+U4695<$S4694,U4695,$S4694-SUM($S4695:U4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:V4695)+V4695<$S4694,V4695,$S4694-SUM($S4695:V4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:W4695)+W4695<$S4694,W4695,$S4694-SUM($S4695:W4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:X4695)+X4695<$S4694,X4695,$S4694-SUM($S4695:X4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:Y4695)+Y4695<$S4694,Y4695,$S4694-SUM($S4695:Y4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:Z4695)+Z4695<$S4694,Z4695,$S4694-SUM($S4695:Z4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AA4695)+AA4695<$S4694,AA4695,$S4694-SUM($S4695:AA4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AB4695)+AB4695<$S4694,AB4695,$S4694-SUM($S4695:AB4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AC4695)+AC4695<$S4694,AC4695,$S4694-SUM($S4695:AC4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AD4695)+AD4695<$S4694,AD4695,$S4694-SUM($S4695:AD4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AE4695)+AE4695<$S4694,AE4695,$S4694-SUM($S4695:AE4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AF4695)+AF4695<$S4694,AF4695,$S4694-SUM($S4695:AF4695))","v":3.2180511901477103E-2},{"$f":"IF(SUM($S4695:AG4695)+AG4695<$S4694,AG4695,$S4694-SUM($S4695:AG4695))","v":1.1102230246251565E-16},{"$f":"IF(SUM($S4695:AH4695)+AH4695<$S4694,AH4695,$S4694-SUM($S4695:AH4695))","v":0},{"$f":"IF(SUM($S4695:AI4695)+AI4695<$S4694,AI4695,$S4694-SUM($S4695:AI4695))","v":0},{"$f":"IF(SUM($S4695:AJ4695)+AJ4695<$S4694,AJ4695,$S4694-SUM($S4695:AJ4695))","v":0},{"$f":"IF(SUM($S4695:AK4695)+AK4695<$S4694,AK4695,$S4694-SUM($S4695:AK4695))","v":0},{"$f":"IF(SUM($S4695:AL4695)+AL4695<$S4694,AL4695,$S4694-SUM($S4695:AL4695))","v":0},{"$f":"IF(SUM($S4695:AM4695)+AM4695<$S4694,AM4695,$S4694-SUM($S4695:AM4695))","v":0},{"$f":"IF(SUM($S4695:AN4695)+AN4695<$S4694,AN4695,$S4694-SUM($S4695:AN4695))","v":0},{"$f":"IF(SUM($S4695:AO4695)+AO4695<$S4694,AO4695,$S4694-SUM($S4695:AO4695))","v":0},{"$f":"IF(SUM($S4695:AP4695)+AP4695<$S4694,AP4695,$S4694-SUM($S4695:AP4695))","v":0},{"$f":"IF(SUM($S4695:AQ4695)+AQ4695<$S4694,AQ4695,$S4694-SUM($S4695:AQ4695))","v":0},{"$f":"IF(SUM($S4695:AR4695)+AR4695<$S4694,AR4695,$S4694-SUM($S4695:AR4695))","v":0},{"$f":"IF(SUM($S4695:AS4695)+AS4695<$S4694,AS4695,$S4694-SUM($S4695:AS4695))","v":0},{"$f":"IF(SUM($S4695:AT4695)+AT4695<$S4694,AT4695,$S4694-SUM($S4695:AT4695))","v":0},{"$f":"IF(SUM($S4695:AU4695)+AU4695<$S4694,AU4695,$S4694-SUM($S4695:AU4695))","v":0},{"$f":"IF(SUM($S4695:AV4695)+AV4695<$S4694,AV4695,$S4694-SUM($S4695:AV4695))","v":0},{"$f":"IF(SUM($S4695:AW4695)+AW4695<$S4694,AW4695,$S4694-SUM($S4695:AW4695))","v":0},{"$f":"IF(SUM($S4695:AX4695)+AX4695<$S4694,AX4695,$S4694-SUM($S4695:AX4695))","v":0},{"$f":"IF(SUM($S4695:AY4695)+AY4695<$S4694,AY4695,$S4694-SUM($S4695:AY4695))","v":0},{"$f":"IF(SUM($S4695:AZ4695)+AZ4695<$S4694,AZ4695,$S4694-SUM($S4695:AZ4695))","v":0},{"$f":"IF(SUM($S4695:BA4695)+BA4695<$S4694,BA4695,$S4694-SUM($S4695:BA4695))","v":0},{"$f":"IF(SUM($S4695:BB4695)+BB4695<$S4694,BB4695,$S4694-SUM($S4695:BB4695))","v":0},{"$f":"IF(SUM($S4695:BC4695)+BC4695<$S4694,BC4695,$S4694-SUM($S4695:BC4695))","v":0},{"$f":"IF(SUM($S4695:BD4695)+BD4695<$S4694,BD4695,$S4694-SUM($S4695:BD4695))","v":0},{"$f":"IF(SUM($S4695:BE4695)+BE4695<$S4694,BE4695,$S4694-SUM($S4695:BE4695))","v":0},{"$f":"IF(SUM($S4695:BF4695)+BF4695<$S4694,BF4695,$S4694-SUM($S4695:BF4695))","v":0},{"$f":"IF(SUM($S4695:BG4695)+BG4695<$S4694,BG4695,$S4694-SUM($S4695:BG4695))","v":0},{"$f":"IF(SUM($S4695:BH4695)+BH4695<$S4694,BH4695,$S4694-SUM($S4695:BH4695))","v":0},{"$f":"IF(SUM($S4695:BI4695)+BI4695<$S4694,BI4695,$S4694-SUM($S4695:BI4695))","v":0},{"$f":"IF(SUM($S4695:BJ4695)+BJ4695<$S4694,BJ4695,$S4694-SUM($S4695:BJ4695))","v":0},{"$f":"IF(SUM($S4695:BK4695)+BK4695<$S4694,BK4695,$S4694-SUM($S4695:BK4695))","v":0},{"$f":"IF(SUM($S4695:BL4695)+BL4695<$S4694,BL4695,$S4694-SUM($S4695:BL4695))","v":0},{"$f":"IF(SUM($S4695:BM4695)+BM4695<$S4694,BM4695,$S4694-SUM($S4695:BM4695))","v":0},{"$f":"IF(SUM($S4695:BN4695)+BN4695<$S4694,BN4695,$S4694-SUM($S4695:BN4695))","v":0},{"$f":"IF(SUM($S4695:BO4695)+BO4695<$S4694,BO4695,$S4694-SUM($S4695:BO4695))","v":0},{"$f":"IF(SUM($S4695:BP4695)+BP4695<$S4694,BP4695,$S4694-SUM($S4695:BP4695))","v":0},{"$f":"IF(SUM($S4695:BQ4695)+BQ4695<$S4694,BQ4695,$S4694-SUM($S4695:BQ4695))","v":0},{"$f":"IF(SUM($S4695:BR4695)+BR4695<$S4694,BR4695,$S4694-SUM($S4695:BR4695))","v":0},{"$f":"IF(SUM($S4695:BS4695)+BS4695<$S4694,BS4695,$S4694-SUM($S4695:BS4695))","v":0},{"$f":"IF(SUM($S4695:BT4695)+BT4695<$S4694,BT4695,$S4694-SUM($S4695:BT4695))","v":0},{"$f":"IF(SUM($S4695:BU4695)+BU4695<$S4694,BU4695,$S4694-SUM($S4695:BU4695))","v":0},{"$f":"IF(SUM($S4695:BV4695)+BV4695<$S4694,BV4695,$S4694-SUM($S4695:BV4695))","v":0},{"$f":"IF(SUM($S4695:BW4695)+BW4695<$S4694,BW4695,$S4694-SUM($S4695:BW4695))","v":0},{"$f":"IF(SUM($S4695:BX4695)+BX4695<$S4694,BX4695,$S4694-SUM($S4695:BX4695))","v":0},{"$f":"IF(SUM($S4695:BY4695)+BY4695<$S4694,BY4695,$S4694-SUM($S4695:BY4695))","v":0},{"$f":"IF(SUM($S4695:BZ4695)+BZ4695<$S4694,BZ4695,$S4694-SUM($S4695:BZ4695))","v":0},{"$f":"IF(SUM($S4695:CA4695)+CA4695<$S4694,CA4695,$S4694-SUM($S4695:CA4695))","v":0},{"$f":"IF(SUM($S4695:CB4695)+CB4695<$S4694,CB4695,$S4694-SUM($S4695:CB4695))","v":0},{"$f":"IF(SUM($S4695:CC4695)+CC4695<$S4694,CC4695,$S4694-SUM($S4695:CC4695))","v":0},{"$f":"IF(SUM($S4695:CD4695)+CD4695<$S4694,CD4695,$S4694-SUM($S4695:CD4695))","v":0},{"$f":"IF(SUM($S4695:CE4695)+CE4695<$S4694,CE4695,$S4694-SUM($S4695:CE4695))","v":0},{"$f":"IF(SUM($S4695:CF4695)+CF4695<$S4694,CF4695,$S4694-SUM($S4695:CF4695))","v":0},{"$f":"IF(SUM($S4695:CG4695)+CG4695<$S4694,CG4695,$S4694-SUM($S4695:CG4695))","v":0},{"$f":"IF(SUM($S4695:CH4695)+CH4695<$S4694,CH4695,$S4694-SUM($S4695:CH4695))","v":0},{"$f":"IF(SUM($S4695:CI4695)+CI4695<$S4694,CI4695,$S4694-SUM($S4695:CI4695))","v":0},{"$f":"IF(SUM($S4695:CJ4695)+CJ4695<$S4694,CJ4695,$S4694-SUM($S4695:CJ4695))","v":0},{"$f":"IF(SUM($S4695:CK4695)+CK4695<$S4694,CK4695,$S4694-SUM($S4695:CK4695))","v":0},{"$f":"IF(SUM($S4695:CL4695)+CL4695<$S4694,CL4695,$S4694-SUM($S4695:CL4695))","v":0},{"$f":"IF(SUM($S4695:CM4695)+CM4695<$S4694,CM4695,$S4694-SUM($S4695:CM4695))","v":0},{"$f":"IF(SUM($S4695:CN4695)+CN4695<$S4694,CN4695,$S4694-SUM($S4695:CN4695))","v":0},{"$f":"IF(SUM($S4695:CO4695)+CO4695<$S4694,CO4695,$S4694-SUM($S4695:CO4695))","v":0},{"$f":"IF(SUM($S4695:CP4695)+CP4695<$S4694,CP4695,$S4694-SUM($S4695:CP4695))","v":0}]
[]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4694","v":0.48270767852215651},{"$f":"S4701","v":0.4589520246364861},{"$f":"T4701","v":0.43413911124738924},0.40823770396404502,0.38121576994249162,0.35304045894583291,0.32367808397530801,0.29309410146279669,0.26125309101513211,0.22811873470038438,0.19365379586606801,0.15782009747901082,0.1205784999764013,8.1888878617306732E-2,4.171010032372529E-2,2.1510571102112408E-16,6.9796790683880239E-17,7.1101990669668803E-17,7.2431597895191614E-17,7.3786068775831699E-17,7.5165868261939746E-17,7.6571469998438017E-17,7.8003356487408809E-17,7.9462019253723354E-17,8.0947959013767981E-17,8.2461685847325438E-17,8.4003719372670425E-17,8.5574588924939362E-17,8.7174833737835727E-17,8.8805003128733254E-17,9.0465656687240565E-17,9.2157364467291965E-17,9.388070718283033E-17,9.5636276407149256E-17,9.7424674775962946E-17,9.9246516194273457E-17,1.0110242604710637E-16,1.0299304141418725E-16,1.0491901128863256E-16,1.0688099679972999E-16,1.0887967143988494E-16,1.1091572129581078E-16,1.1298984528404245E-16,1.1510275539085404E-16,1.1725517691666301E-16,1.1944784872500461E-16,1.216815234961622E-16,1.2395696798554044E-16,1.2627496328687004E-16,1.2863630510033451E-16,1.3104180400571077E-16,1.3349228574061756E-16,1.359885914839671E-16,1.3853157814471727E-16,1.411221186560235E-16,1.4376110227489114E-16,1.4644943488743159E-16,1.4918803931982657E-16,1.5197785565510732E-16,1.5481984155585781E-16,1.5771497259295236E-16,1.6066424258044057E-16,1.6366866391669481E-16,1.66729267931937E-16,1.6984710524226423E-16,1.7302324611029456E-16,{"$f":"CF4701","v":1.7625878081255708E-16},1.7955482001375189E-16,1.8291249514800906E-16,1.8633295880727682E-16,1.898173851369729E-16,1.933669702390343E-16,{"$f":"CL4701","v":1.9698293258250424E-16},{"$f":"CM4701","v":2.0066651342179706E-16},{"$f":"CN4701","v":2.0441897722278468E-16},{"$f":"CO4701","v":2.0824161209685075E-16},{"$f":"CP4701","v":2.1213573024306186E-16}]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$5*S4697","v":9.0266335883643269E-3},{"$f":"T$5*T4697","v":8.5824028607022901E-3},{"$f":"U$5*U4697","v":8.1184013803261793E-3},{"$f":"V$5*V4697","v":7.6340450641276423E-3},7.1287348979245935E-3,6.6018565822870759E-3,6.0527801703382598E-3,5.4808596973542987E-3,4.8854328019829708E-3,4.2658203388971881E-3,3.6213259826954722E-3,2.9512358228575026E-3,2.2548179495587043E-3,1.531322030143636E-3,7.7997887605366295E-4,4.0224767960950202E-18,1.3051999857885606E-18,1.3296072255228066E-18,1.3544708806400833E-18,1.3797994861080528E-18,1.4056017364982733E-18,1.431886488970791E-18,1.4586627663145447E-18,1.4859397600446267E-18,1.5137268335574613E-18,1.5420335253449857E-18,1.570869552268937E-18,1.6002448128963662E-18,1.6301693908975282E-18,1.6606535585073121E-18,1.6917077800513988E-18,1.7233427155383599E-18,1.7555692243189272E-18,1.788398368813691E-18,1.8218414183105073E-18,1.8559098528329137E-18,1.8906153670808894E-18,1.9259698744453016E-18,1.9619855110974288E-18,1.9986746401549508E-18,2.0360498559258486E-18,2.0741239882316619E-18,2.1129101068115939E-18,2.1524215258089705E-18,2.1926718083415986E-18,2.2336747711575864E-18,2.2754444893782334E-18,2.3179953013296063E-18,2.3613418134644699E-18,2.4054989053762555E-18,2.4504817349067915E-18,2.4963057433495484E-18,2.5429866607501848E-18,2.590540511306213E-18,2.6389836188676396E-18,2.6883326125404645E-18,2.7386044323949709E-18,2.789816335280757E-18,2.841985900750507E-18,2.8951310370945412E-18,2.9492699874882094E-18,3.004421336254239E-18,3.0606040152421933E-18,3.1178373103272221E-18,3.1761408680303414E-18,3.2355347022625086E-18,3.2960392011948176E-18,{"$f":"CH$5*CH4697","v":3.3576751342571605E-18},3.4204636592677698E-18,3.484426329696077E-18,3.5495851020613937E-18,3.6159623434699418E-18,3.6835808392928298E-18,3.752463800987605E-18,3.8226348740660739E-18,3.894118146211109E-18,3.9669381555452567E-18]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$6*S4695/$R$6","v":3.2782287474034728E-2},{"$f":"T$6*T4695/$R$6","v":3.3395316249799176E-2},{"$f":"U$6*U4695/$R$6","v":3.4019808663670416E-2},{"$f":"V$6*V4695/$R$6","v":3.4655979085681049E-2},3.5304045894583289E-2,3.596423155281199E-2,3.6636762682849572E-2,3.7321870145018858E-2,3.8019789116730707E-2,3.8730759173213572E-2,3.9455024369752657E-2,4.0192833325467033E-2,4.0944439308653262E-2,4.1710100323725081E-2,4.2490079199778735E-2,1.4933139713333885E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH$6*CH4695/$R$6","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4699-S4698","v":2.37556538856704E-2},{"$f":"T4699-T4698","v":2.4812913389096886E-2},{"$f":"U4699-U4698","v":2.5901407283344238E-2},{"$f":"V4699-V4698","v":2.7021934021553406E-2},2.8175310996658695E-2,2.9362374970524914E-2,3.0583982512511314E-2,3.1841010447664561E-2,3.3134356314747739E-2,3.446493883431638E-2,3.5833698387057182E-2,3.7241597502609532E-2,3.868962135909456E-2,4.0178778293581442E-2,4.1710100323725074E-2,1.4530892033724384E-16,-1.3051999857885606E-18,-1.3296072255228066E-18,-1.3544708806400833E-18,-1.3797994861080528E-18,-1.4056017364982733E-18,-1.431886488970791E-18,-1.4586627663145447E-18,-1.4859397600446267E-18,-1.5137268335574613E-18,-1.5420335253449857E-18,-1.570869552268937E-18,-1.6002448128963662E-18,-1.6301693908975282E-18,-1.6606535585073121E-18,-1.6917077800513988E-18,-1.7233427155383599E-18,-1.7555692243189272E-18,-1.788398368813691E-18,-1.8218414183105073E-18,-1.8559098528329137E-18,-1.8906153670808894E-18,-1.9259698744453016E-18,-1.9619855110974288E-18,-1.9986746401549508E-18,-2.0360498559258486E-18,-2.0741239882316619E-18,-2.1129101068115939E-18,-2.1524215258089705E-18,-2.1926718083415986E-18,-2.2336747711575864E-18,-2.2754444893782334E-18,-2.3179953013296063E-18,-2.3613418134644699E-18,-2.4054989053762555E-18,-2.4504817349067915E-18,-2.4963057433495484E-18,-2.5429866607501848E-18,-2.590540511306213E-18,-2.6389836188676396E-18,-2.6883326125404645E-18,-2.7386044323949709E-18,-2.789816335280757E-18,-2.841985900750507E-18,-2.8951310370945412E-18,-2.9492699874882094E-18,-3.004421336254239E-18,-3.0606040152421933E-18,-3.1178373103272221E-18,-3.1761408680303414E-18,-3.2355347022625086E-18,-3.2960392011948176E-18,{"$f":"CH4699-CH4698","v":-3.3576751342571605E-18},-3.4204636592677698E-18,-3.484426329696077E-18,-3.5495851020613937E-18,-3.6159623434699418E-18,-3.6835808392928298E-18,-3.752463800987605E-18,-3.8226348740660739E-18,-3.894118146211109E-18,-3.9669381555452567E-18,null,{"$f":"S4694","v":0.48270767852215651},{"$f":"SUM(S4700:CQ4700)","v":0.48270767852215651},{"$f":"CS4700-CT4700","v":0}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4697-S4700","v":0.4589520246364861},{"$f":"T4697-T4700","v":0.43413911124738924},{"$f":"U4697-U4700","v":0.40823770396404502},{"$f":"V4697-V4700","v":0.38121576994249162},0.35304045894583291,0.32367808397530801,0.29309410146279669,0.26125309101513211,0.22811873470038438,0.19365379586606801,0.15782009747901082,0.1205784999764013,8.1888878617306732E-2,4.171010032372529E-2,2.1510571102112408E-16,6.9796790683880239E-17,7.1101990669668803E-17,7.2431597895191614E-17,7.3786068775831699E-17,7.5165868261939746E-17,7.6571469998438017E-17,7.8003356487408809E-17,7.9462019253723354E-17,8.0947959013767981E-17,8.2461685847325438E-17,8.4003719372670425E-17,8.5574588924939362E-17,8.7174833737835727E-17,8.8805003128733254E-17,9.0465656687240565E-17,9.2157364467291965E-17,9.388070718283033E-17,9.5636276407149256E-17,9.7424674775962946E-17,9.9246516194273457E-17,1.0110242604710637E-16,1.0299304141418725E-16,1.0491901128863256E-16,1.0688099679972999E-16,1.0887967143988494E-16,1.1091572129581078E-16,1.1298984528404245E-16,1.1510275539085404E-16,1.1725517691666301E-16,1.1944784872500461E-16,1.216815234961622E-16,1.2395696798554044E-16,1.2627496328687004E-16,1.2863630510033451E-16,1.3104180400571077E-16,1.3349228574061756E-16,1.359885914839671E-16,1.3853157814471727E-16,1.411221186560235E-16,1.4376110227489114E-16,1.4644943488743159E-16,1.4918803931982657E-16,1.5197785565510732E-16,1.5481984155585781E-16,1.5771497259295236E-16,1.6066424258044057E-16,1.6366866391669481E-16,1.66729267931937E-16,1.6984710524226423E-16,1.7302324611029456E-16,1.7625878081255708E-16,1.7955482001375189E-16,{"$f":"CH4697-CH4700","v":1.8291249514800906E-16},1.8633295880727682E-16,1.898173851369729E-16,1.933669702390343E-16,1.9698293258250424E-16,2.0066651342179706E-16,2.0441897722278468E-16,2.0824161209685075E-16,2.1213573024306186E-16,2.1610266839860712E-16]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23,0)","v":50},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"R31","v":0}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"IF(S4704<0,S4704,IF(G4703<1,S4704,S4704/G4703))","v":0},{"$f":"IF(S4711=0,0,IF(SUM($S4705:S4705)+S4705<$S4704,S4705,$S4704-SUM($S4705:S4705)))","v":0},{"$f":"IF(SUM($S4705:T4705)+T4705<$S4704,T4705,$S4704-SUM($S4705:T4705))","v":0},{"$f":"IF(SUM($S4705:U4705)+U4705<$S4704,U4705,$S4704-SUM($S4705:U4705))","v":0},{"$f":"IF(SUM($S4705:V4705)+V4705<$S4704,V4705,$S4704-SUM($S4705:V4705))","v":0},{"$f":"IF(SUM($S4705:W4705)+W4705<$S4704,W4705,$S4704-SUM($S4705:W4705))","v":0},{"$f":"IF(SUM($S4705:X4705)+X4705<$S4704,X4705,$S4704-SUM($S4705:X4705))","v":0},{"$f":"IF(SUM($S4705:Y4705)+Y4705<$S4704,Y4705,$S4704-SUM($S4705:Y4705))","v":0},{"$f":"IF(SUM($S4705:Z4705)+Z4705<$S4704,Z4705,$S4704-SUM($S4705:Z4705))","v":0},{"$f":"IF(SUM($S4705:AA4705)+AA4705<$S4704,AA4705,$S4704-SUM($S4705:AA4705))","v":0},{"$f":"IF(SUM($S4705:AB4705)+AB4705<$S4704,AB4705,$S4704-SUM($S4705:AB4705))","v":0},{"$f":"IF(SUM($S4705:AC4705)+AC4705<$S4704,AC4705,$S4704-SUM($S4705:AC4705))","v":0},{"$f":"IF(SUM($S4705:AD4705)+AD4705<$S4704,AD4705,$S4704-SUM($S4705:AD4705))","v":0},{"$f":"IF(SUM($S4705:AE4705)+AE4705<$S4704,AE4705,$S4704-SUM($S4705:AE4705))","v":0},{"$f":"IF(SUM($S4705:AF4705)+AF4705<$S4704,AF4705,$S4704-SUM($S4705:AF4705))","v":0},{"$f":"IF(SUM($S4705:AG4705)+AG4705<$S4704,AG4705,$S4704-SUM($S4705:AG4705))","v":0},{"$f":"IF(SUM($S4705:AH4705)+AH4705<$S4704,AH4705,$S4704-SUM($S4705:AH4705))","v":0},{"$f":"IF(SUM($S4705:AI4705)+AI4705<$S4704,AI4705,$S4704-SUM($S4705:AI4705))","v":0},{"$f":"IF(SUM($S4705:AJ4705)+AJ4705<$S4704,AJ4705,$S4704-SUM($S4705:AJ4705))","v":0},{"$f":"IF(SUM($S4705:AK4705)+AK4705<$S4704,AK4705,$S4704-SUM($S4705:AK4705))","v":0},{"$f":"IF(SUM($S4705:AL4705)+AL4705<$S4704,AL4705,$S4704-SUM($S4705:AL4705))","v":0},{"$f":"IF(SUM($S4705:AM4705)+AM4705<$S4704,AM4705,$S4704-SUM($S4705:AM4705))","v":0},{"$f":"IF(SUM($S4705:AN4705)+AN4705<$S4704,AN4705,$S4704-SUM($S4705:AN4705))","v":0},{"$f":"IF(SUM($S4705:AO4705)+AO4705<$S4704,AO4705,$S4704-SUM($S4705:AO4705))","v":0},{"$f":"IF(SUM($S4705:AP4705)+AP4705<$S4704,AP4705,$S4704-SUM($S4705:AP4705))","v":0},{"$f":"IF(SUM($S4705:AQ4705)+AQ4705<$S4704,AQ4705,$S4704-SUM($S4705:AQ4705))","v":0},{"$f":"IF(SUM($S4705:AR4705)+AR4705<$S4704,AR4705,$S4704-SUM($S4705:AR4705))","v":0},{"$f":"IF(SUM($S4705:AS4705)+AS4705<$S4704,AS4705,$S4704-SUM($S4705:AS4705))","v":0},{"$f":"IF(SUM($S4705:AT4705)+AT4705<$S4704,AT4705,$S4704-SUM($S4705:AT4705))","v":0},{"$f":"IF(SUM($S4705:AU4705)+AU4705<$S4704,AU4705,$S4704-SUM($S4705:AU4705))","v":0},{"$f":"IF(SUM($S4705:AV4705)+AV4705<$S4704,AV4705,$S4704-SUM($S4705:AV4705))","v":0},{"$f":"IF(SUM($S4705:AW4705)+AW4705<$S4704,AW4705,$S4704-SUM($S4705:AW4705))","v":0},{"$f":"IF(SUM($S4705:AX4705)+AX4705<$S4704,AX4705,$S4704-SUM($S4705:AX4705))","v":0},{"$f":"IF(SUM($S4705:AY4705)+AY4705<$S4704,AY4705,$S4704-SUM($S4705:AY4705))","v":0},{"$f":"IF(SUM($S4705:AZ4705)+AZ4705<$S4704,AZ4705,$S4704-SUM($S4705:AZ4705))","v":0},{"$f":"IF(SUM($S4705:BA4705)+BA4705<$S4704,BA4705,$S4704-SUM($S4705:BA4705))","v":0},{"$f":"IF(SUM($S4705:BB4705)+BB4705<$S4704,BB4705,$S4704-SUM($S4705:BB4705))","v":0},{"$f":"IF(SUM($S4705:BC4705)+BC4705<$S4704,BC4705,$S4704-SUM($S4705:BC4705))","v":0},{"$f":"IF(SUM($S4705:BD4705)+BD4705<$S4704,BD4705,$S4704-SUM($S4705:BD4705))","v":0},{"$f":"IF(SUM($S4705:BE4705)+BE4705<$S4704,BE4705,$S4704-SUM($S4705:BE4705))","v":0},{"$f":"IF(SUM($S4705:BF4705)+BF4705<$S4704,BF4705,$S4704-SUM($S4705:BF4705))","v":0},{"$f":"IF(SUM($S4705:BG4705)+BG4705<$S4704,BG4705,$S4704-SUM($S4705:BG4705))","v":0},{"$f":"IF(SUM($S4705:BH4705)+BH4705<$S4704,BH4705,$S4704-SUM($S4705:BH4705))","v":0},{"$f":"IF(SUM($S4705:BI4705)+BI4705<$S4704,BI4705,$S4704-SUM($S4705:BI4705))","v":0},{"$f":"IF(SUM($S4705:BJ4705)+BJ4705<$S4704,BJ4705,$S4704-SUM($S4705:BJ4705))","v":0},{"$f":"IF(SUM($S4705:BK4705)+BK4705<$S4704,BK4705,$S4704-SUM($S4705:BK4705))","v":0},{"$f":"IF(SUM($S4705:BL4705)+BL4705<$S4704,BL4705,$S4704-SUM($S4705:BL4705))","v":0},{"$f":"IF(SUM($S4705:BM4705)+BM4705<$S4704,BM4705,$S4704-SUM($S4705:BM4705))","v":0},{"$f":"IF(SUM($S4705:BN4705)+BN4705<$S4704,BN4705,$S4704-SUM($S4705:BN4705))","v":0},{"$f":"IF(SUM($S4705:BO4705)+BO4705<$S4704,BO4705,$S4704-SUM($S4705:BO4705))","v":0},{"$f":"IF(SUM($S4705:BP4705)+BP4705<$S4704,BP4705,$S4704-SUM($S4705:BP4705))","v":0},{"$f":"IF(SUM($S4705:BQ4705)+BQ4705<$S4704,BQ4705,$S4704-SUM($S4705:BQ4705))","v":0},{"$f":"IF(SUM($S4705:BR4705)+BR4705<$S4704,BR4705,$S4704-SUM($S4705:BR4705))","v":0},{"$f":"IF(SUM($S4705:BS4705)+BS4705<$S4704,BS4705,$S4704-SUM($S4705:BS4705))","v":0},{"$f":"IF(SUM($S4705:BT4705)+BT4705<$S4704,BT4705,$S4704-SUM($S4705:BT4705))","v":0},{"$f":"IF(SUM($S4705:BU4705)+BU4705<$S4704,BU4705,$S4704-SUM($S4705:BU4705))","v":0},{"$f":"IF(SUM($S4705:BV4705)+BV4705<$S4704,BV4705,$S4704-SUM($S4705:BV4705))","v":0},{"$f":"IF(SUM($S4705:BW4705)+BW4705<$S4704,BW4705,$S4704-SUM($S4705:BW4705))","v":0},{"$f":"IF(SUM($S4705:BX4705)+BX4705<$S4704,BX4705,$S4704-SUM($S4705:BX4705))","v":0},{"$f":"IF(SUM($S4705:BY4705)+BY4705<$S4704,BY4705,$S4704-SUM($S4705:BY4705))","v":0},{"$f":"IF(SUM($S4705:BZ4705)+BZ4705<$S4704,BZ4705,$S4704-SUM($S4705:BZ4705))","v":0},{"$f":"IF(SUM($S4705:CA4705)+CA4705<$S4704,CA4705,$S4704-SUM($S4705:CA4705))","v":0},{"$f":"IF(SUM($S4705:CB4705)+CB4705<$S4704,CB4705,$S4704-SUM($S4705:CB4705))","v":0},{"$f":"IF(SUM($S4705:CC4705)+CC4705<$S4704,CC4705,$S4704-SUM($S4705:CC4705))","v":0},{"$f":"IF(SUM($S4705:CD4705)+CD4705<$S4704,CD4705,$S4704-SUM($S4705:CD4705))","v":0},{"$f":"IF(SUM($S4705:CE4705)+CE4705<$S4704,CE4705,$S4704-SUM($S4705:CE4705))","v":0},{"$f":"IF(SUM($S4705:CF4705)+CF4705<$S4704,CF4705,$S4704-SUM($S4705:CF4705))","v":0},{"$f":"IF(SUM($S4705:CG4705)+CG4705<$S4704,CG4705,$S4704-SUM($S4705:CG4705))","v":0},{"$f":"IF(SUM($S4705:CH4705)+CH4705<$S4704,CH4705,$S4704-SUM($S4705:CH4705))","v":0},{"$f":"IF(SUM($S4705:CI4705)+CI4705<$S4704,CI4705,$S4704-SUM($S4705:CI4705))","v":0},{"$f":"IF(SUM($S4705:CJ4705)+CJ4705<$S4704,CJ4705,$S4704-SUM($S4705:CJ4705))","v":0},{"$f":"IF(SUM($S4705:CK4705)+CK4705<$S4704,CK4705,$S4704-SUM($S4705:CK4705))","v":0},{"$f":"IF(SUM($S4705:CL4705)+CL4705<$S4704,CL4705,$S4704-SUM($S4705:CL4705))","v":0},{"$f":"IF(SUM($S4705:CM4705)+CM4705<$S4704,CM4705,$S4704-SUM($S4705:CM4705))","v":0},{"$f":"IF(SUM($S4705:CN4705)+CN4705<$S4704,CN4705,$S4704-SUM($S4705:CN4705))","v":0},{"$f":"IF(SUM($S4705:CO4705)+CO4705<$S4704,CO4705,$S4704-SUM($S4705:CO4705))","v":0},{"$f":"IF(SUM($S4705:CP4705)+CP4705<$S4704,CP4705,$S4704-SUM($S4705:CP4705))","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4704","v":0},{"$f":"S4711","v":0},{"$f":"T4711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF4711","v":0},0,0,0,0,0,{"$f":"CL4711","v":0},{"$f":"CM4711","v":0},{"$f":"CN4711","v":0},{"$f":"CO4711","v":0},{"$f":"CP4711","v":0}]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$5*S4707","v":0},{"$f":"T$5*T4707","v":0},{"$f":"U$5*U4707","v":0},{"$f":"V$5*V4707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH$5*CH4707","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$6*S4705/$R$6","v":0},{"$f":"T$6*T4705/$R$6","v":0},{"$f":"U$6*U4705/$R$6","v":0},{"$f":"V$6*V4705/$R$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH$6*CH4705/$R$6","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4709-S4708","v":0},{"$f":"T4709-T4708","v":0},{"$f":"U4709-U4708","v":0},{"$f":"V4709-V4708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4709-CH4708","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"S4704","v":0},{"$f":"SUM(S4710:CQ4710)","v":0},{"$f":"CS4710-CT4710","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4707-S4710","v":0},{"$f":"T4707-T4710","v":0},{"$f":"U4707-U4710","v":0},{"$f":"V4707-V4710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4707-CH4710","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$24,0)","v":10},"  years"]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"R32","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"IF(S4714<0,S4714,IF(G4713<1,S4714,S4714/G4713))","v":0},{"$f":"IF(S4721=0,0,IF(SUM($S4715:S4715)+S4715<$S4714,S4715,$S4714-SUM($S4715:S4715)))","v":0},{"$f":"IF(SUM($S4715:T4715)+T4715<$S4714,T4715,$S4714-SUM($S4715:T4715))","v":0},{"$f":"IF(SUM($S4715:U4715)+U4715<$S4714,U4715,$S4714-SUM($S4715:U4715))","v":0},{"$f":"IF(SUM($S4715:V4715)+V4715<$S4714,V4715,$S4714-SUM($S4715:V4715))","v":0},{"$f":"IF(SUM($S4715:W4715)+W4715<$S4714,W4715,$S4714-SUM($S4715:W4715))","v":0},{"$f":"IF(SUM($S4715:X4715)+X4715<$S4714,X4715,$S4714-SUM($S4715:X4715))","v":0},{"$f":"IF(SUM($S4715:Y4715)+Y4715<$S4714,Y4715,$S4714-SUM($S4715:Y4715))","v":0},{"$f":"IF(SUM($S4715:Z4715)+Z4715<$S4714,Z4715,$S4714-SUM($S4715:Z4715))","v":0},{"$f":"IF(SUM($S4715:AA4715)+AA4715<$S4714,AA4715,$S4714-SUM($S4715:AA4715))","v":0},{"$f":"IF(SUM($S4715:AB4715)+AB4715<$S4714,AB4715,$S4714-SUM($S4715:AB4715))","v":0},{"$f":"IF(SUM($S4715:AC4715)+AC4715<$S4714,AC4715,$S4714-SUM($S4715:AC4715))","v":0},{"$f":"IF(SUM($S4715:AD4715)+AD4715<$S4714,AD4715,$S4714-SUM($S4715:AD4715))","v":0},{"$f":"IF(SUM($S4715:AE4715)+AE4715<$S4714,AE4715,$S4714-SUM($S4715:AE4715))","v":0},{"$f":"IF(SUM($S4715:AF4715)+AF4715<$S4714,AF4715,$S4714-SUM($S4715:AF4715))","v":0},{"$f":"IF(SUM($S4715:AG4715)+AG4715<$S4714,AG4715,$S4714-SUM($S4715:AG4715))","v":0},{"$f":"IF(SUM($S4715:AH4715)+AH4715<$S4714,AH4715,$S4714-SUM($S4715:AH4715))","v":0},{"$f":"IF(SUM($S4715:AI4715)+AI4715<$S4714,AI4715,$S4714-SUM($S4715:AI4715))","v":0},{"$f":"IF(SUM($S4715:AJ4715)+AJ4715<$S4714,AJ4715,$S4714-SUM($S4715:AJ4715))","v":0},{"$f":"IF(SUM($S4715:AK4715)+AK4715<$S4714,AK4715,$S4714-SUM($S4715:AK4715))","v":0},{"$f":"IF(SUM($S4715:AL4715)+AL4715<$S4714,AL4715,$S4714-SUM($S4715:AL4715))","v":0},{"$f":"IF(SUM($S4715:AM4715)+AM4715<$S4714,AM4715,$S4714-SUM($S4715:AM4715))","v":0},{"$f":"IF(SUM($S4715:AN4715)+AN4715<$S4714,AN4715,$S4714-SUM($S4715:AN4715))","v":0},{"$f":"IF(SUM($S4715:AO4715)+AO4715<$S4714,AO4715,$S4714-SUM($S4715:AO4715))","v":0},{"$f":"IF(SUM($S4715:AP4715)+AP4715<$S4714,AP4715,$S4714-SUM($S4715:AP4715))","v":0},{"$f":"IF(SUM($S4715:AQ4715)+AQ4715<$S4714,AQ4715,$S4714-SUM($S4715:AQ4715))","v":0},{"$f":"IF(SUM($S4715:AR4715)+AR4715<$S4714,AR4715,$S4714-SUM($S4715:AR4715))","v":0},{"$f":"IF(SUM($S4715:AS4715)+AS4715<$S4714,AS4715,$S4714-SUM($S4715:AS4715))","v":0},{"$f":"IF(SUM($S4715:AT4715)+AT4715<$S4714,AT4715,$S4714-SUM($S4715:AT4715))","v":0},{"$f":"IF(SUM($S4715:AU4715)+AU4715<$S4714,AU4715,$S4714-SUM($S4715:AU4715))","v":0},{"$f":"IF(SUM($S4715:AV4715)+AV4715<$S4714,AV4715,$S4714-SUM($S4715:AV4715))","v":0},{"$f":"IF(SUM($S4715:AW4715)+AW4715<$S4714,AW4715,$S4714-SUM($S4715:AW4715))","v":0},{"$f":"IF(SUM($S4715:AX4715)+AX4715<$S4714,AX4715,$S4714-SUM($S4715:AX4715))","v":0},{"$f":"IF(SUM($S4715:AY4715)+AY4715<$S4714,AY4715,$S4714-SUM($S4715:AY4715))","v":0},{"$f":"IF(SUM($S4715:AZ4715)+AZ4715<$S4714,AZ4715,$S4714-SUM($S4715:AZ4715))","v":0},{"$f":"IF(SUM($S4715:BA4715)+BA4715<$S4714,BA4715,$S4714-SUM($S4715:BA4715))","v":0},{"$f":"IF(SUM($S4715:BB4715)+BB4715<$S4714,BB4715,$S4714-SUM($S4715:BB4715))","v":0},{"$f":"IF(SUM($S4715:BC4715)+BC4715<$S4714,BC4715,$S4714-SUM($S4715:BC4715))","v":0},{"$f":"IF(SUM($S4715:BD4715)+BD4715<$S4714,BD4715,$S4714-SUM($S4715:BD4715))","v":0},{"$f":"IF(SUM($S4715:BE4715)+BE4715<$S4714,BE4715,$S4714-SUM($S4715:BE4715))","v":0},{"$f":"IF(SUM($S4715:BF4715)+BF4715<$S4714,BF4715,$S4714-SUM($S4715:BF4715))","v":0},{"$f":"IF(SUM($S4715:BG4715)+BG4715<$S4714,BG4715,$S4714-SUM($S4715:BG4715))","v":0},{"$f":"IF(SUM($S4715:BH4715)+BH4715<$S4714,BH4715,$S4714-SUM($S4715:BH4715))","v":0},{"$f":"IF(SUM($S4715:BI4715)+BI4715<$S4714,BI4715,$S4714-SUM($S4715:BI4715))","v":0},{"$f":"IF(SUM($S4715:BJ4715)+BJ4715<$S4714,BJ4715,$S4714-SUM($S4715:BJ4715))","v":0},{"$f":"IF(SUM($S4715:BK4715)+BK4715<$S4714,BK4715,$S4714-SUM($S4715:BK4715))","v":0},{"$f":"IF(SUM($S4715:BL4715)+BL4715<$S4714,BL4715,$S4714-SUM($S4715:BL4715))","v":0},{"$f":"IF(SUM($S4715:BM4715)+BM4715<$S4714,BM4715,$S4714-SUM($S4715:BM4715))","v":0},{"$f":"IF(SUM($S4715:BN4715)+BN4715<$S4714,BN4715,$S4714-SUM($S4715:BN4715))","v":0},{"$f":"IF(SUM($S4715:BO4715)+BO4715<$S4714,BO4715,$S4714-SUM($S4715:BO4715))","v":0},{"$f":"IF(SUM($S4715:BP4715)+BP4715<$S4714,BP4715,$S4714-SUM($S4715:BP4715))","v":0},{"$f":"IF(SUM($S4715:BQ4715)+BQ4715<$S4714,BQ4715,$S4714-SUM($S4715:BQ4715))","v":0},{"$f":"IF(SUM($S4715:BR4715)+BR4715<$S4714,BR4715,$S4714-SUM($S4715:BR4715))","v":0},{"$f":"IF(SUM($S4715:BS4715)+BS4715<$S4714,BS4715,$S4714-SUM($S4715:BS4715))","v":0},{"$f":"IF(SUM($S4715:BT4715)+BT4715<$S4714,BT4715,$S4714-SUM($S4715:BT4715))","v":0},{"$f":"IF(SUM($S4715:BU4715)+BU4715<$S4714,BU4715,$S4714-SUM($S4715:BU4715))","v":0},{"$f":"IF(SUM($S4715:BV4715)+BV4715<$S4714,BV4715,$S4714-SUM($S4715:BV4715))","v":0},{"$f":"IF(SUM($S4715:BW4715)+BW4715<$S4714,BW4715,$S4714-SUM($S4715:BW4715))","v":0},{"$f":"IF(SUM($S4715:BX4715)+BX4715<$S4714,BX4715,$S4714-SUM($S4715:BX4715))","v":0},{"$f":"IF(SUM($S4715:BY4715)+BY4715<$S4714,BY4715,$S4714-SUM($S4715:BY4715))","v":0},{"$f":"IF(SUM($S4715:BZ4715)+BZ4715<$S4714,BZ4715,$S4714-SUM($S4715:BZ4715))","v":0},{"$f":"IF(SUM($S4715:CA4715)+CA4715<$S4714,CA4715,$S4714-SUM($S4715:CA4715))","v":0},{"$f":"IF(SUM($S4715:CB4715)+CB4715<$S4714,CB4715,$S4714-SUM($S4715:CB4715))","v":0},{"$f":"IF(SUM($S4715:CC4715)+CC4715<$S4714,CC4715,$S4714-SUM($S4715:CC4715))","v":0},{"$f":"IF(SUM($S4715:CD4715)+CD4715<$S4714,CD4715,$S4714-SUM($S4715:CD4715))","v":0},{"$f":"IF(SUM($S4715:CE4715)+CE4715<$S4714,CE4715,$S4714-SUM($S4715:CE4715))","v":0},{"$f":"IF(SUM($S4715:CF4715)+CF4715<$S4714,CF4715,$S4714-SUM($S4715:CF4715))","v":0},{"$f":"IF(SUM($S4715:CG4715)+CG4715<$S4714,CG4715,$S4714-SUM($S4715:CG4715))","v":0},{"$f":"IF(SUM($S4715:CH4715)+CH4715<$S4714,CH4715,$S4714-SUM($S4715:CH4715))","v":0},{"$f":"IF(SUM($S4715:CI4715)+CI4715<$S4714,CI4715,$S4714-SUM($S4715:CI4715))","v":0},{"$f":"IF(SUM($S4715:CJ4715)+CJ4715<$S4714,CJ4715,$S4714-SUM($S4715:CJ4715))","v":0},{"$f":"IF(SUM($S4715:CK4715)+CK4715<$S4714,CK4715,$S4714-SUM($S4715:CK4715))","v":0},{"$f":"IF(SUM($S4715:CL4715)+CL4715<$S4714,CL4715,$S4714-SUM($S4715:CL4715))","v":0},{"$f":"IF(SUM($S4715:CM4715)+CM4715<$S4714,CM4715,$S4714-SUM($S4715:CM4715))","v":0},{"$f":"IF(SUM($S4715:CN4715)+CN4715<$S4714,CN4715,$S4714-SUM($S4715:CN4715))","v":0},{"$f":"IF(SUM($S4715:CO4715)+CO4715<$S4714,CO4715,$S4714-SUM($S4715:CO4715))","v":0},{"$f":"IF(SUM($S4715:CP4715)+CP4715<$S4714,CP4715,$S4714-SUM($S4715:CP4715))","v":0}]
[]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4714","v":0},{"$f":"S4721","v":0},{"$f":"T4721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF4721","v":0},0,0,0,0,0,{"$f":"CL4721","v":0},{"$f":"CM4721","v":0},{"$f":"CN4721","v":0},{"$f":"CO4721","v":0},{"$f":"CP4721","v":0}]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$5*S4717","v":0},{"$f":"T$5*T4717","v":0},{"$f":"U$5*U4717","v":0},{"$f":"V$5*V4717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH$5*CH4717","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S$6*S4715/$R$6","v":0},{"$f":"T$6*T4715/$R$6","v":0},{"$f":"U$6*U4715/$R$6","v":0},{"$f":"V$6*V4715/$R$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH$6*CH4715/$R$6","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4719-S4718","v":0},{"$f":"T4719-T4718","v":0},{"$f":"U4719-U4718","v":0},{"$f":"V4719-V4718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4719-CH4718","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"S4714","v":0},{"$f":"SUM(S4720:CQ4720)","v":0},{"$f":"CS4720-CT4720","v":0}]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,{"$f":"S4717-S4720","v":0},{"$f":"T4717-T4720","v":0},{"$f":"U4717-U4720","v":0},{"$f":"V4717-V4720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4717-CH4720","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CAPEX:  2024",null,null,null,null," Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$17,0)","v":70},"  years"]
[null,null,"Pipeline:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S25","v":0.22351559641387309}]
[null,null,"Pipeline:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4727<0,T4727,IF(G4726<1,T4727,T4727/G4726))","v":3.1930799487696155E-3},{"$f":"IF(T4734=0,0,IF(SUM($T4728:T4728)+T4728<$T4727,T4728,$T4727-SUM($T4728:T4728)))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:U4728)+U4728<$T4727,U4728,$T4727-SUM($T4728:U4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:V4728)+V4728<$T4727,V4728,$T4727-SUM($T4728:V4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:W4728)+W4728<$T4727,W4728,$T4727-SUM($T4728:W4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:X4728)+X4728<$T4727,X4728,$T4727-SUM($T4728:X4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:Y4728)+Y4728<$T4727,Y4728,$T4727-SUM($T4728:Y4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:Z4728)+Z4728<$T4727,Z4728,$T4727-SUM($T4728:Z4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AA4728)+AA4728<$T4727,AA4728,$T4727-SUM($T4728:AA4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AB4728)+AB4728<$T4727,AB4728,$T4727-SUM($T4728:AB4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AC4728)+AC4728<$T4727,AC4728,$T4727-SUM($T4728:AC4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AD4728)+AD4728<$T4727,AD4728,$T4727-SUM($T4728:AD4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AE4728)+AE4728<$T4727,AE4728,$T4727-SUM($T4728:AE4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AF4728)+AF4728<$T4727,AF4728,$T4727-SUM($T4728:AF4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AG4728)+AG4728<$T4727,AG4728,$T4727-SUM($T4728:AG4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AH4728)+AH4728<$T4727,AH4728,$T4727-SUM($T4728:AH4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AI4728)+AI4728<$T4727,AI4728,$T4727-SUM($T4728:AI4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AJ4728)+AJ4728<$T4727,AJ4728,$T4727-SUM($T4728:AJ4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AK4728)+AK4728<$T4727,AK4728,$T4727-SUM($T4728:AK4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AL4728)+AL4728<$T4727,AL4728,$T4727-SUM($T4728:AL4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AM4728)+AM4728<$T4727,AM4728,$T4727-SUM($T4728:AM4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AN4728)+AN4728<$T4727,AN4728,$T4727-SUM($T4728:AN4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AO4728)+AO4728<$T4727,AO4728,$T4727-SUM($T4728:AO4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AP4728)+AP4728<$T4727,AP4728,$T4727-SUM($T4728:AP4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AQ4728)+AQ4728<$T4727,AQ4728,$T4727-SUM($T4728:AQ4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AR4728)+AR4728<$T4727,AR4728,$T4727-SUM($T4728:AR4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AS4728)+AS4728<$T4727,AS4728,$T4727-SUM($T4728:AS4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AT4728)+AT4728<$T4727,AT4728,$T4727-SUM($T4728:AT4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AU4728)+AU4728<$T4727,AU4728,$T4727-SUM($T4728:AU4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AV4728)+AV4728<$T4727,AV4728,$T4727-SUM($T4728:AV4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AW4728)+AW4728<$T4727,AW4728,$T4727-SUM($T4728:AW4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AX4728)+AX4728<$T4727,AX4728,$T4727-SUM($T4728:AX4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AY4728)+AY4728<$T4727,AY4728,$T4727-SUM($T4728:AY4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:AZ4728)+AZ4728<$T4727,AZ4728,$T4727-SUM($T4728:AZ4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BA4728)+BA4728<$T4727,BA4728,$T4727-SUM($T4728:BA4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BB4728)+BB4728<$T4727,BB4728,$T4727-SUM($T4728:BB4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BC4728)+BC4728<$T4727,BC4728,$T4727-SUM($T4728:BC4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BD4728)+BD4728<$T4727,BD4728,$T4727-SUM($T4728:BD4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BE4728)+BE4728<$T4727,BE4728,$T4727-SUM($T4728:BE4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BF4728)+BF4728<$T4727,BF4728,$T4727-SUM($T4728:BF4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BG4728)+BG4728<$T4727,BG4728,$T4727-SUM($T4728:BG4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BH4728)+BH4728<$T4727,BH4728,$T4727-SUM($T4728:BH4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BI4728)+BI4728<$T4727,BI4728,$T4727-SUM($T4728:BI4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BJ4728)+BJ4728<$T4727,BJ4728,$T4727-SUM($T4728:BJ4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BK4728)+BK4728<$T4727,BK4728,$T4727-SUM($T4728:BK4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BL4728)+BL4728<$T4727,BL4728,$T4727-SUM($T4728:BL4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BM4728)+BM4728<$T4727,BM4728,$T4727-SUM($T4728:BM4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BN4728)+BN4728<$T4727,BN4728,$T4727-SUM($T4728:BN4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BO4728)+BO4728<$T4727,BO4728,$T4727-SUM($T4728:BO4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BP4728)+BP4728<$T4727,BP4728,$T4727-SUM($T4728:BP4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BQ4728)+BQ4728<$T4727,BQ4728,$T4727-SUM($T4728:BQ4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BR4728)+BR4728<$T4727,BR4728,$T4727-SUM($T4728:BR4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BS4728)+BS4728<$T4727,BS4728,$T4727-SUM($T4728:BS4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BT4728)+BT4728<$T4727,BT4728,$T4727-SUM($T4728:BT4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BU4728)+BU4728<$T4727,BU4728,$T4727-SUM($T4728:BU4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BV4728)+BV4728<$T4727,BV4728,$T4727-SUM($T4728:BV4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BW4728)+BW4728<$T4727,BW4728,$T4727-SUM($T4728:BW4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BX4728)+BX4728<$T4727,BX4728,$T4727-SUM($T4728:BX4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BY4728)+BY4728<$T4727,BY4728,$T4727-SUM($T4728:BY4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:BZ4728)+BZ4728<$T4727,BZ4728,$T4727-SUM($T4728:BZ4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CA4728)+CA4728<$T4727,CA4728,$T4727-SUM($T4728:CA4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CB4728)+CB4728<$T4727,CB4728,$T4727-SUM($T4728:CB4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CC4728)+CC4728<$T4727,CC4728,$T4727-SUM($T4728:CC4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CD4728)+CD4728<$T4727,CD4728,$T4727-SUM($T4728:CD4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CE4728)+CE4728<$T4727,CE4728,$T4727-SUM($T4728:CE4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CF4728)+CF4728<$T4727,CF4728,$T4727-SUM($T4728:CF4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CG4728)+CG4728<$T4727,CG4728,$T4727-SUM($T4728:CG4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CH4728)+CH4728<$T4727,CH4728,$T4727-SUM($T4728:CH4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CI4728)+CI4728<$T4727,CI4728,$T4727-SUM($T4728:CI4728))","v":3.1930799487696155E-3},{"$f":"IF(SUM($T4728:CJ4728)+CJ4728<$T4727,CJ4728,$T4727-SUM($T4728:CJ4728))","v":3.193079948769828E-3},{"$f":"IF(SUM($T4728:CK4728)+CK4728<$T4727,CK4728,$T4727-SUM($T4728:CK4728))","v":0},{"$f":"IF(SUM($T4728:CL4728)+CL4728<$T4727,CL4728,$T4727-SUM($T4728:CL4728))","v":0},{"$f":"IF(SUM($T4728:CM4728)+CM4728<$T4727,CM4728,$T4727-SUM($T4728:CM4728))","v":0},{"$f":"IF(SUM($T4728:CN4728)+CN4728<$T4727,CN4728,$T4727-SUM($T4728:CN4728))","v":0},{"$f":"IF(SUM($T4728:CO4728)+CO4728<$T4727,CO4728,$T4727-SUM($T4728:CO4728))","v":0},{"$f":"IF(SUM($T4728:CP4728)+CP4728<$T4727,CP4728,$T4727-SUM($T4728:CP4728))","v":0}]
[]
[null,null,"Pipeline:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4727","v":0.22351559641387309},{"$f":"T4734","v":0.22444254752300091},{"$f":"U4734","v":0.22532600543470013},{"$f":"V4734","v":0.2261640193578536},0.22695458075089256,0.22769562184410191,0.22838501412685452,0.22902056679897942,0.22960002518545175,0.23012106911357422,0.23058131125180137,0.2309782954093399,0.23130949479563873,0.23157231023886343,0.23176406836242966,0.23188201971864983,0.23192333687852698,0.23188511247670812,0.23176435721058819,0.23155799779253339,0.23126287485417035,0.23087574080166448,0.23039325762088714,0.22981199463134777,0.22912842618774221,0.22833892932794314,0.227439781366234,0.22642715743056024,0.22529712794254633,0.22404565603899881,0.2226685949335884,0.22116168521737536,0.21952055209681362,0.2177407025678392,0.21581752252461842,0.21374627380150021,0.21152209114668577,0.20913997912609561,0.20659480895588231,0.20388131526200243,0.20099409276522764,0.19792759288993952,0.19467612029501655,0.19123382932508576,0.18759472038037361,0.18375263620335253,0.17970125808034104,0.17543410195617498,0.17094451446002701,0.16622566884041004,0.16127056080735788,0.15607200427973275,0.15062262703556573,0.14491486626329028,0.13894096401168365,0.13269296253628335,0.12616269953999781,0.11934180330558189,0.11222168771759666,0.10479354717142286,9.7048351366844199E-2,8.8976839983663916E-2,8.0569517236763213E-2,7.1816646307954549E-2,6.2708243651925913E-2,5.3234073173514376E-2,4.3383640273487609E-2,{"$f":"CH4734","v":3.3146185759951798E-2},2.2510679622442509E-2,1.1465814665691977E-2,1.0269562977782698E-15,1.0461603805467234E-15,1.065723579662947E-15,1.0856526106026441E-15,1.1059543144209135E-15,1.1266356601005846E-15]
[null,null,"Pipeline:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4730","v":4.1797416529394272E-3},{"$f":"U$5*U4730","v":4.1970756386801172E-3},{"$f":"V$5*V4730","v":4.2135963016288929E-3},{"$f":"W$5*W4730","v":4.2292671619918627E-3},4.2440506600416915E-3,4.2579081284847059E-3,4.27079976417218E-3,4.2826845991409158E-3,4.2935204709679481E-3,4.3032639924238383E-3,4.3118705204086855E-3,4.3192941241546566E-3,4.3254875526784441E-3,4.3304022014667466E-3,4.3339880783774352E-3,4.3361937687387518E-3,4.3369663996284547E-3,4.336251603314442E-3,4.3339934798379996E-3,4.3301345587203749E-3,4.3246157597729862E-3,4.3173763529911263E-3,4.3083539175105901E-3,4.2974842996062034E-3,4.2847015697107796E-3,4.2699379784325369E-3,4.2531239115485764E-3,4.2341878439514768E-3,4.2130562925256163E-3,4.1896537679292781E-3,4.1639027252581033E-3,4.1357235135649198E-3,4.1050343242104151E-3,4.0717511380185933E-3,4.0357876712103649E-3,3.9970553200880544E-3,3.9554631044430239E-3,3.910917609657988E-3,3.8633229274749993E-3,3.8125805953994458E-3,3.7585895347097571E-3,3.7012459870418694E-3,3.6404434495168098E-3,3.5760726083791041E-3,3.5080212711129867E-3,3.4361742970026926E-3,3.3604135261023778E-3,3.2806177065804725E-3,3.1966624204025052E-3,3.1084200073156678E-3,3.0157594870975925E-3,2.9185464800310025E-3,2.8166431255650794E-3,2.7099079991235284E-3,2.5981960270184843E-3,2.4813583994284989E-3,2.3592424813979594E-3,2.2316917218143813E-3,2.0985455603190579E-3,1.9596393321056078E-3,1.8148041705599866E-3,1.6638669076945154E-3,1.5066499723274721E-3,1.3429712859587503E-3,1.1726441562910147E-3,9.9547716834471884E-4,8.1127407311421831E-4,{"$f":"CI$5*CI4730","v":6.1983367371109871E-4},4.2094970893967497E-4,2.1441073424843999E-4,1.9204082768453647E-17,1.9563199116223727E-17,1.992903093969711E-17,2.0301703818269446E-17,2.0681345679671086E-17,2.1068086843880934E-17]
[null,null,"Pipeline:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4728/$S$6","v":3.2527905438116071E-3},{"$f":"U$6*U4728/$S$6","v":3.3136177269808839E-3},{"$f":"V$6*V4728/$S$6","v":3.375582378475427E-3},{"$f":"W$6*W4728/$S$6","v":3.4387057689529172E-3},3.5030095668323359E-3,3.5685158457321002E-3,3.6352470920472907E-3,3.7032262126685746E-3,3.7724765428454772E-3,3.8430218541966872E-3,3.9148863628701647E-3,3.9880947378558365E-3,4.062672109453741E-3,4.1386440779005258E-3,4.2160367221572657E-3,4.2948766088616057E-3,4.3751908014473175E-3,4.4570068694343825E-3,4.5403528978928045E-3,4.6252574970833994E-3,4.7117498122788591E-3,4.7998595337684731E-3,4.8896169070499441E-3,4.9810527432117783E-3,5.0741984295098377E-3,5.1690859401416715E-3,5.2657478472223204E-3,5.3642173319653772E-3,5.4645281960731297E-3,5.5667148733396961E-3,5.6708124414711477E-3,5.7768566341266578E-3,5.8848838531848262E-3,5.9949311812393814E-3,6.1070363943285574E-3,6.2212379749025009E-3,6.3375751250331772E-3,6.4560877798712979E-3,6.5768166213548895E-3,6.6998030921742264E-3,6.8250894099978849E-3,6.9527185819648453E-3,7.0827344194475863E-3,7.2151815530912562E-3,7.3501054481340637E-3,7.487552420014169E-3,7.6275696502684336E-3,7.7702052027284526E-3,7.9155080400194738E-3,8.0635280403678379E-3,8.2143160147227154E-3,8.367923724198029E-3,8.5244038978405327E-3,8.6838102507301503E-3,8.8461975024188028E-3,9.0116213957140336E-3,9.1801387158138865E-3,9.3518073097996045E-3,9.5266861064928574E-3,9.7048351366842735E-3,9.8863155537402686E-3,1.0071189654595213E-2,1.0259520901136141E-2,1.0451373941987386E-2,1.064681463470255E-2,1.0845910068371484E-2,1.1048728586650031E-2,{"$f":"CI$6*CI4728/$S$6","v":1.1255339811220387E-2},1.1465814665690207E-2,1.168022539993939E-2,0,0,0,0,0,0]
[null,null,"Pipeline:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4732-T4731","v":-9.2695110912782014E-4},{"$f":"U4732-U4731","v":-8.8345791169923329E-4},{"$f":"V4732-V4731","v":-8.3801392315346586E-4},{"$f":"W4732-W4731","v":-7.9056139303894553E-4},-7.4104109320935561E-4,-6.8939228275260566E-4,-6.3555267212488933E-4,-5.7945838647234125E-4,-5.2104392812247092E-4,-4.6024213822715111E-4,-3.9698415753852082E-4,-3.3119938629882009E-4,-2.6281544322470304E-4,-1.9175812356622083E-4,-1.179513562201695E-4,-4.131715987714616E-5,3.8224401818862802E-5,1.2075526611994049E-4,2.0635941805480489E-4,2.9512293836302453E-4,3.8713405250587283E-4,4.8248318077734678E-4,5.8126298953935403E-4,6.8356844360557487E-4,7.8949685979905811E-4,8.9914796170913452E-4,1.012623935673744E-3,1.1300294880139004E-3,1.2514719035475134E-3,1.377061105410418E-3,1.5069097162130445E-3,1.641133120561738E-3,1.7798495289744112E-3,1.9231800432207881E-3,2.0712487231181924E-3,2.2241826548144465E-3,2.3821120205901533E-3,2.5451701702133098E-3,2.7134936938798902E-3,2.8872224967747807E-3,3.0664998752881279E-3,3.2514725949229759E-3,3.4422909699307765E-3,3.6391089447121521E-3,3.842084177021077E-3,4.0513781230114764E-3,4.2671561241660553E-3,4.4895874961479801E-3,4.7188456196169681E-3,4.9551080330521701E-3,5.1985565276251224E-3,5.4493772441670269E-3,5.7077607722754529E-3,5.9739022516066224E-3,6.2480014754003185E-3,6.5302629962855352E-3,6.8208962344159275E-3,7.1201155879852228E-3,7.4281405461737995E-3,7.7451958045786657E-3,8.0715113831802826E-3,8.4073227469006976E-3,8.7528709288086683E-3,9.1084026560286357E-3,9.4741704784115349E-3,9.8504329000267659E-3,1.0237454513535813E-2,{"$f":"CI4732-CI4731","v":1.0635506137509288E-2},1.1044864956750533E-2,1.146581466569095E-2,-1.9204082768453647E-17,-1.9563199116223727E-17,-1.992903093969711E-17,-2.0301703818269446E-17,-2.0681345679671086E-17,-2.1068086843880934E-17,null,{"$f":"T4727","v":0.22351559641387309},{"$f":"SUM(T4733:CQ4733)","v":0.22351559641387189},{"$f":"CS4733-CT4733","v":1.1934897514720433E-15}]
[null,null,"Pipeline:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4730-T4733","v":0.22444254752300091},{"$f":"U4730-U4733","v":0.22532600543470013},{"$f":"V4730-V4733","v":0.2261640193578536},{"$f":"W4730-W4733","v":0.22695458075089256},0.22769562184410191,0.22838501412685452,0.22902056679897942,0.22960002518545175,0.23012106911357422,0.23058131125180137,0.2309782954093399,0.23130949479563873,0.23157231023886343,0.23176406836242966,0.23188201971864983,0.23192333687852698,0.23188511247670812,0.23176435721058819,0.23155799779253339,0.23126287485417035,0.23087574080166448,0.23039325762088714,0.22981199463134777,0.22912842618774221,0.22833892932794314,0.227439781366234,0.22642715743056024,0.22529712794254633,0.22404565603899881,0.2226685949335884,0.22116168521737536,0.21952055209681362,0.2177407025678392,0.21581752252461842,0.21374627380150021,0.21152209114668577,0.20913997912609561,0.20659480895588231,0.20388131526200243,0.20099409276522764,0.19792759288993952,0.19467612029501655,0.19123382932508576,0.18759472038037361,0.18375263620335253,0.17970125808034104,0.17543410195617498,0.17094451446002701,0.16622566884041004,0.16127056080735788,0.15607200427973275,0.15062262703556573,0.14491486626329028,0.13894096401168365,0.13269296253628335,0.12616269953999781,0.11934180330558189,0.11222168771759666,0.10479354717142286,9.7048351366844199E-2,8.8976839983663916E-2,8.0569517236763213E-2,7.1816646307954549E-2,6.2708243651925913E-2,5.3234073173514376E-2,4.3383640273487609E-2,3.3146185759951798E-2,{"$f":"CI4730-CI4733","v":2.2510679622442509E-2},1.1465814665691977E-2,1.0269562977782698E-15,1.0461603805467234E-15,1.065723579662947E-15,1.0856526106026441E-15,1.1059543144209135E-15,1.1266356601005846E-15,1.1477037469444656E-15]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$18,0)","v":50},"  years"]
[null,null,"MLV:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S26","v":0}]
[null,null,"MLV:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4737<0,T4737,IF(G4736<1,T4737,T4737/G4736))","v":0},{"$f":"IF(T4744=0,0,IF(SUM($T4738:T4738)+T4738<$T4737,T4738,$T4737-SUM($T4738:T4738)))","v":0},{"$f":"IF(SUM($T4738:U4738)+U4738<$T4737,U4738,$T4737-SUM($T4738:U4738))","v":0},{"$f":"IF(SUM($T4738:V4738)+V4738<$T4737,V4738,$T4737-SUM($T4738:V4738))","v":0},{"$f":"IF(SUM($T4738:W4738)+W4738<$T4737,W4738,$T4737-SUM($T4738:W4738))","v":0},{"$f":"IF(SUM($T4738:X4738)+X4738<$T4737,X4738,$T4737-SUM($T4738:X4738))","v":0},{"$f":"IF(SUM($T4738:Y4738)+Y4738<$T4737,Y4738,$T4737-SUM($T4738:Y4738))","v":0},{"$f":"IF(SUM($T4738:Z4738)+Z4738<$T4737,Z4738,$T4737-SUM($T4738:Z4738))","v":0},{"$f":"IF(SUM($T4738:AA4738)+AA4738<$T4737,AA4738,$T4737-SUM($T4738:AA4738))","v":0},{"$f":"IF(SUM($T4738:AB4738)+AB4738<$T4737,AB4738,$T4737-SUM($T4738:AB4738))","v":0},{"$f":"IF(SUM($T4738:AC4738)+AC4738<$T4737,AC4738,$T4737-SUM($T4738:AC4738))","v":0},{"$f":"IF(SUM($T4738:AD4738)+AD4738<$T4737,AD4738,$T4737-SUM($T4738:AD4738))","v":0},{"$f":"IF(SUM($T4738:AE4738)+AE4738<$T4737,AE4738,$T4737-SUM($T4738:AE4738))","v":0},{"$f":"IF(SUM($T4738:AF4738)+AF4738<$T4737,AF4738,$T4737-SUM($T4738:AF4738))","v":0},{"$f":"IF(SUM($T4738:AG4738)+AG4738<$T4737,AG4738,$T4737-SUM($T4738:AG4738))","v":0},{"$f":"IF(SUM($T4738:AH4738)+AH4738<$T4737,AH4738,$T4737-SUM($T4738:AH4738))","v":0},{"$f":"IF(SUM($T4738:AI4738)+AI4738<$T4737,AI4738,$T4737-SUM($T4738:AI4738))","v":0},{"$f":"IF(SUM($T4738:AJ4738)+AJ4738<$T4737,AJ4738,$T4737-SUM($T4738:AJ4738))","v":0},{"$f":"IF(SUM($T4738:AK4738)+AK4738<$T4737,AK4738,$T4737-SUM($T4738:AK4738))","v":0},{"$f":"IF(SUM($T4738:AL4738)+AL4738<$T4737,AL4738,$T4737-SUM($T4738:AL4738))","v":0},{"$f":"IF(SUM($T4738:AM4738)+AM4738<$T4737,AM4738,$T4737-SUM($T4738:AM4738))","v":0},{"$f":"IF(SUM($T4738:AN4738)+AN4738<$T4737,AN4738,$T4737-SUM($T4738:AN4738))","v":0},{"$f":"IF(SUM($T4738:AO4738)+AO4738<$T4737,AO4738,$T4737-SUM($T4738:AO4738))","v":0},{"$f":"IF(SUM($T4738:AP4738)+AP4738<$T4737,AP4738,$T4737-SUM($T4738:AP4738))","v":0},{"$f":"IF(SUM($T4738:AQ4738)+AQ4738<$T4737,AQ4738,$T4737-SUM($T4738:AQ4738))","v":0},{"$f":"IF(SUM($T4738:AR4738)+AR4738<$T4737,AR4738,$T4737-SUM($T4738:AR4738))","v":0},{"$f":"IF(SUM($T4738:AS4738)+AS4738<$T4737,AS4738,$T4737-SUM($T4738:AS4738))","v":0},{"$f":"IF(SUM($T4738:AT4738)+AT4738<$T4737,AT4738,$T4737-SUM($T4738:AT4738))","v":0},{"$f":"IF(SUM($T4738:AU4738)+AU4738<$T4737,AU4738,$T4737-SUM($T4738:AU4738))","v":0},{"$f":"IF(SUM($T4738:AV4738)+AV4738<$T4737,AV4738,$T4737-SUM($T4738:AV4738))","v":0},{"$f":"IF(SUM($T4738:AW4738)+AW4738<$T4737,AW4738,$T4737-SUM($T4738:AW4738))","v":0},{"$f":"IF(SUM($T4738:AX4738)+AX4738<$T4737,AX4738,$T4737-SUM($T4738:AX4738))","v":0},{"$f":"IF(SUM($T4738:AY4738)+AY4738<$T4737,AY4738,$T4737-SUM($T4738:AY4738))","v":0},{"$f":"IF(SUM($T4738:AZ4738)+AZ4738<$T4737,AZ4738,$T4737-SUM($T4738:AZ4738))","v":0},{"$f":"IF(SUM($T4738:BA4738)+BA4738<$T4737,BA4738,$T4737-SUM($T4738:BA4738))","v":0},{"$f":"IF(SUM($T4738:BB4738)+BB4738<$T4737,BB4738,$T4737-SUM($T4738:BB4738))","v":0},{"$f":"IF(SUM($T4738:BC4738)+BC4738<$T4737,BC4738,$T4737-SUM($T4738:BC4738))","v":0},{"$f":"IF(SUM($T4738:BD4738)+BD4738<$T4737,BD4738,$T4737-SUM($T4738:BD4738))","v":0},{"$f":"IF(SUM($T4738:BE4738)+BE4738<$T4737,BE4738,$T4737-SUM($T4738:BE4738))","v":0},{"$f":"IF(SUM($T4738:BF4738)+BF4738<$T4737,BF4738,$T4737-SUM($T4738:BF4738))","v":0},{"$f":"IF(SUM($T4738:BG4738)+BG4738<$T4737,BG4738,$T4737-SUM($T4738:BG4738))","v":0},{"$f":"IF(SUM($T4738:BH4738)+BH4738<$T4737,BH4738,$T4737-SUM($T4738:BH4738))","v":0},{"$f":"IF(SUM($T4738:BI4738)+BI4738<$T4737,BI4738,$T4737-SUM($T4738:BI4738))","v":0},{"$f":"IF(SUM($T4738:BJ4738)+BJ4738<$T4737,BJ4738,$T4737-SUM($T4738:BJ4738))","v":0},{"$f":"IF(SUM($T4738:BK4738)+BK4738<$T4737,BK4738,$T4737-SUM($T4738:BK4738))","v":0},{"$f":"IF(SUM($T4738:BL4738)+BL4738<$T4737,BL4738,$T4737-SUM($T4738:BL4738))","v":0},{"$f":"IF(SUM($T4738:BM4738)+BM4738<$T4737,BM4738,$T4737-SUM($T4738:BM4738))","v":0},{"$f":"IF(SUM($T4738:BN4738)+BN4738<$T4737,BN4738,$T4737-SUM($T4738:BN4738))","v":0},{"$f":"IF(SUM($T4738:BO4738)+BO4738<$T4737,BO4738,$T4737-SUM($T4738:BO4738))","v":0},{"$f":"IF(SUM($T4738:BP4738)+BP4738<$T4737,BP4738,$T4737-SUM($T4738:BP4738))","v":0},{"$f":"IF(SUM($T4738:BQ4738)+BQ4738<$T4737,BQ4738,$T4737-SUM($T4738:BQ4738))","v":0},{"$f":"IF(SUM($T4738:BR4738)+BR4738<$T4737,BR4738,$T4737-SUM($T4738:BR4738))","v":0},{"$f":"IF(SUM($T4738:BS4738)+BS4738<$T4737,BS4738,$T4737-SUM($T4738:BS4738))","v":0},{"$f":"IF(SUM($T4738:BT4738)+BT4738<$T4737,BT4738,$T4737-SUM($T4738:BT4738))","v":0},{"$f":"IF(SUM($T4738:BU4738)+BU4738<$T4737,BU4738,$T4737-SUM($T4738:BU4738))","v":0},{"$f":"IF(SUM($T4738:BV4738)+BV4738<$T4737,BV4738,$T4737-SUM($T4738:BV4738))","v":0},{"$f":"IF(SUM($T4738:BW4738)+BW4738<$T4737,BW4738,$T4737-SUM($T4738:BW4738))","v":0},{"$f":"IF(SUM($T4738:BX4738)+BX4738<$T4737,BX4738,$T4737-SUM($T4738:BX4738))","v":0},{"$f":"IF(SUM($T4738:BY4738)+BY4738<$T4737,BY4738,$T4737-SUM($T4738:BY4738))","v":0},{"$f":"IF(SUM($T4738:BZ4738)+BZ4738<$T4737,BZ4738,$T4737-SUM($T4738:BZ4738))","v":0},{"$f":"IF(SUM($T4738:CA4738)+CA4738<$T4737,CA4738,$T4737-SUM($T4738:CA4738))","v":0},{"$f":"IF(SUM($T4738:CB4738)+CB4738<$T4737,CB4738,$T4737-SUM($T4738:CB4738))","v":0},{"$f":"IF(SUM($T4738:CC4738)+CC4738<$T4737,CC4738,$T4737-SUM($T4738:CC4738))","v":0},{"$f":"IF(SUM($T4738:CD4738)+CD4738<$T4737,CD4738,$T4737-SUM($T4738:CD4738))","v":0},{"$f":"IF(SUM($T4738:CE4738)+CE4738<$T4737,CE4738,$T4737-SUM($T4738:CE4738))","v":0},{"$f":"IF(SUM($T4738:CF4738)+CF4738<$T4737,CF4738,$T4737-SUM($T4738:CF4738))","v":0},{"$f":"IF(SUM($T4738:CG4738)+CG4738<$T4737,CG4738,$T4737-SUM($T4738:CG4738))","v":0},{"$f":"IF(SUM($T4738:CH4738)+CH4738<$T4737,CH4738,$T4737-SUM($T4738:CH4738))","v":0},{"$f":"IF(SUM($T4738:CI4738)+CI4738<$T4737,CI4738,$T4737-SUM($T4738:CI4738))","v":0},{"$f":"IF(SUM($T4738:CJ4738)+CJ4738<$T4737,CJ4738,$T4737-SUM($T4738:CJ4738))","v":0},{"$f":"IF(SUM($T4738:CK4738)+CK4738<$T4737,CK4738,$T4737-SUM($T4738:CK4738))","v":0},{"$f":"IF(SUM($T4738:CL4738)+CL4738<$T4737,CL4738,$T4737-SUM($T4738:CL4738))","v":0},{"$f":"IF(SUM($T4738:CM4738)+CM4738<$T4737,CM4738,$T4737-SUM($T4738:CM4738))","v":0},{"$f":"IF(SUM($T4738:CN4738)+CN4738<$T4737,CN4738,$T4737-SUM($T4738:CN4738))","v":0},{"$f":"IF(SUM($T4738:CO4738)+CO4738<$T4737,CO4738,$T4737-SUM($T4738:CO4738))","v":0},{"$f":"IF(SUM($T4738:CP4738)+CP4738<$T4737,CP4738,$T4737-SUM($T4738:CP4738))","v":0}]
[]
[null,null,"MLV:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4737","v":0},{"$f":"T4744","v":0},{"$f":"U4744","v":0},{"$f":"V4744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4744","v":0},0,0,0,0,0,0,0,0]
[null,null,"MLV:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4740","v":0},{"$f":"U$5*U4740","v":0},{"$f":"V$5*V4740","v":0},{"$f":"W$5*W4740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$5*CI4740","v":0},0,0,0,0,0,0,0,0]
[null,null,"MLV:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4738/$S$6","v":0},{"$f":"U$6*U4738/$S$6","v":0},{"$f":"V$6*V4738/$S$6","v":0},{"$f":"W$6*W4738/$S$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4738/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"MLV:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4742-T4741","v":0},{"$f":"U4742-U4741","v":0},{"$f":"V4742-V4741","v":0},{"$f":"W4742-W4741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4742-CI4741","v":0},0,0,0,0,0,0,0,0,null,{"$f":"T4737","v":0},{"$f":"SUM(T4743:CQ4743)","v":0},{"$f":"CS4743-CT4743","v":0}]
[null,null,"MLV:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4740-T4743","v":0},{"$f":"U4740-U4743","v":0},{"$f":"V4740-V4743","v":0},{"$f":"W4740-W4743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4740-CI4743","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$19,0)","v":30},"  years"]
[null,null,"Compressors:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S27","v":2.028404037455898}]
[null,null,"Compressors:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4747<0,T4747,IF(G4746<1,T4747,T4747/G4746))","v":6.7613467915196596E-2},{"$f":"IF(T4754=0,0,IF(SUM($T4748:T4748)+T4748<$T4747,T4748,$T4747-SUM($T4748:T4748)))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:U4748)+U4748<$T4747,U4748,$T4747-SUM($T4748:U4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:V4748)+V4748<$T4747,V4748,$T4747-SUM($T4748:V4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:W4748)+W4748<$T4747,W4748,$T4747-SUM($T4748:W4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:X4748)+X4748<$T4747,X4748,$T4747-SUM($T4748:X4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:Y4748)+Y4748<$T4747,Y4748,$T4747-SUM($T4748:Y4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:Z4748)+Z4748<$T4747,Z4748,$T4747-SUM($T4748:Z4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AA4748)+AA4748<$T4747,AA4748,$T4747-SUM($T4748:AA4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AB4748)+AB4748<$T4747,AB4748,$T4747-SUM($T4748:AB4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AC4748)+AC4748<$T4747,AC4748,$T4747-SUM($T4748:AC4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AD4748)+AD4748<$T4747,AD4748,$T4747-SUM($T4748:AD4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AE4748)+AE4748<$T4747,AE4748,$T4747-SUM($T4748:AE4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AF4748)+AF4748<$T4747,AF4748,$T4747-SUM($T4748:AF4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AG4748)+AG4748<$T4747,AG4748,$T4747-SUM($T4748:AG4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AH4748)+AH4748<$T4747,AH4748,$T4747-SUM($T4748:AH4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AI4748)+AI4748<$T4747,AI4748,$T4747-SUM($T4748:AI4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AJ4748)+AJ4748<$T4747,AJ4748,$T4747-SUM($T4748:AJ4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AK4748)+AK4748<$T4747,AK4748,$T4747-SUM($T4748:AK4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AL4748)+AL4748<$T4747,AL4748,$T4747-SUM($T4748:AL4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AM4748)+AM4748<$T4747,AM4748,$T4747-SUM($T4748:AM4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AN4748)+AN4748<$T4747,AN4748,$T4747-SUM($T4748:AN4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AO4748)+AO4748<$T4747,AO4748,$T4747-SUM($T4748:AO4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AP4748)+AP4748<$T4747,AP4748,$T4747-SUM($T4748:AP4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AQ4748)+AQ4748<$T4747,AQ4748,$T4747-SUM($T4748:AQ4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AR4748)+AR4748<$T4747,AR4748,$T4747-SUM($T4748:AR4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AS4748)+AS4748<$T4747,AS4748,$T4747-SUM($T4748:AS4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AT4748)+AT4748<$T4747,AT4748,$T4747-SUM($T4748:AT4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AU4748)+AU4748<$T4747,AU4748,$T4747-SUM($T4748:AU4748))","v":6.7613467915196596E-2},{"$f":"IF(SUM($T4748:AV4748)+AV4748<$T4747,AV4748,$T4747-SUM($T4748:AV4748))","v":6.7613467915197623E-2},{"$f":"IF(SUM($T4748:AW4748)+AW4748<$T4747,AW4748,$T4747-SUM($T4748:AW4748))","v":0},{"$f":"IF(SUM($T4748:AX4748)+AX4748<$T4747,AX4748,$T4747-SUM($T4748:AX4748))","v":0},{"$f":"IF(SUM($T4748:AY4748)+AY4748<$T4747,AY4748,$T4747-SUM($T4748:AY4748))","v":0},{"$f":"IF(SUM($T4748:AZ4748)+AZ4748<$T4747,AZ4748,$T4747-SUM($T4748:AZ4748))","v":0},{"$f":"IF(SUM($T4748:BA4748)+BA4748<$T4747,BA4748,$T4747-SUM($T4748:BA4748))","v":0},{"$f":"IF(SUM($T4748:BB4748)+BB4748<$T4747,BB4748,$T4747-SUM($T4748:BB4748))","v":0},{"$f":"IF(SUM($T4748:BC4748)+BC4748<$T4747,BC4748,$T4747-SUM($T4748:BC4748))","v":0},{"$f":"IF(SUM($T4748:BD4748)+BD4748<$T4747,BD4748,$T4747-SUM($T4748:BD4748))","v":0},{"$f":"IF(SUM($T4748:BE4748)+BE4748<$T4747,BE4748,$T4747-SUM($T4748:BE4748))","v":0},{"$f":"IF(SUM($T4748:BF4748)+BF4748<$T4747,BF4748,$T4747-SUM($T4748:BF4748))","v":0},{"$f":"IF(SUM($T4748:BG4748)+BG4748<$T4747,BG4748,$T4747-SUM($T4748:BG4748))","v":0},{"$f":"IF(SUM($T4748:BH4748)+BH4748<$T4747,BH4748,$T4747-SUM($T4748:BH4748))","v":0},{"$f":"IF(SUM($T4748:BI4748)+BI4748<$T4747,BI4748,$T4747-SUM($T4748:BI4748))","v":0},{"$f":"IF(SUM($T4748:BJ4748)+BJ4748<$T4747,BJ4748,$T4747-SUM($T4748:BJ4748))","v":0},{"$f":"IF(SUM($T4748:BK4748)+BK4748<$T4747,BK4748,$T4747-SUM($T4748:BK4748))","v":0},{"$f":"IF(SUM($T4748:BL4748)+BL4748<$T4747,BL4748,$T4747-SUM($T4748:BL4748))","v":0},{"$f":"IF(SUM($T4748:BM4748)+BM4748<$T4747,BM4748,$T4747-SUM($T4748:BM4748))","v":0},{"$f":"IF(SUM($T4748:BN4748)+BN4748<$T4747,BN4748,$T4747-SUM($T4748:BN4748))","v":0},{"$f":"IF(SUM($T4748:BO4748)+BO4748<$T4747,BO4748,$T4747-SUM($T4748:BO4748))","v":0},{"$f":"IF(SUM($T4748:BP4748)+BP4748<$T4747,BP4748,$T4747-SUM($T4748:BP4748))","v":0},{"$f":"IF(SUM($T4748:BQ4748)+BQ4748<$T4747,BQ4748,$T4747-SUM($T4748:BQ4748))","v":0},{"$f":"IF(SUM($T4748:BR4748)+BR4748<$T4747,BR4748,$T4747-SUM($T4748:BR4748))","v":0},{"$f":"IF(SUM($T4748:BS4748)+BS4748<$T4747,BS4748,$T4747-SUM($T4748:BS4748))","v":0},{"$f":"IF(SUM($T4748:BT4748)+BT4748<$T4747,BT4748,$T4747-SUM($T4748:BT4748))","v":0},{"$f":"IF(SUM($T4748:BU4748)+BU4748<$T4747,BU4748,$T4747-SUM($T4748:BU4748))","v":0},{"$f":"IF(SUM($T4748:BV4748)+BV4748<$T4747,BV4748,$T4747-SUM($T4748:BV4748))","v":0},{"$f":"IF(SUM($T4748:BW4748)+BW4748<$T4747,BW4748,$T4747-SUM($T4748:BW4748))","v":0},{"$f":"IF(SUM($T4748:BX4748)+BX4748<$T4747,BX4748,$T4747-SUM($T4748:BX4748))","v":0},{"$f":"IF(SUM($T4748:BY4748)+BY4748<$T4747,BY4748,$T4747-SUM($T4748:BY4748))","v":0},{"$f":"IF(SUM($T4748:BZ4748)+BZ4748<$T4747,BZ4748,$T4747-SUM($T4748:BZ4748))","v":0},{"$f":"IF(SUM($T4748:CA4748)+CA4748<$T4747,CA4748,$T4747-SUM($T4748:CA4748))","v":0},{"$f":"IF(SUM($T4748:CB4748)+CB4748<$T4747,CB4748,$T4747-SUM($T4748:CB4748))","v":0},{"$f":"IF(SUM($T4748:CC4748)+CC4748<$T4747,CC4748,$T4747-SUM($T4748:CC4748))","v":0},{"$f":"IF(SUM($T4748:CD4748)+CD4748<$T4747,CD4748,$T4747-SUM($T4748:CD4748))","v":0},{"$f":"IF(SUM($T4748:CE4748)+CE4748<$T4747,CE4748,$T4747-SUM($T4748:CE4748))","v":0},{"$f":"IF(SUM($T4748:CF4748)+CF4748<$T4747,CF4748,$T4747-SUM($T4748:CF4748))","v":0},{"$f":"IF(SUM($T4748:CG4748)+CG4748<$T4747,CG4748,$T4747-SUM($T4748:CG4748))","v":0},{"$f":"IF(SUM($T4748:CH4748)+CH4748<$T4747,CH4748,$T4747-SUM($T4748:CH4748))","v":0},{"$f":"IF(SUM($T4748:CI4748)+CI4748<$T4747,CI4748,$T4747-SUM($T4748:CI4748))","v":0},{"$f":"IF(SUM($T4748:CJ4748)+CJ4748<$T4747,CJ4748,$T4747-SUM($T4748:CJ4748))","v":0},{"$f":"IF(SUM($T4748:CK4748)+CK4748<$T4747,CK4748,$T4747-SUM($T4748:CK4748))","v":0},{"$f":"IF(SUM($T4748:CL4748)+CL4748<$T4747,CL4748,$T4747-SUM($T4748:CL4748))","v":0},{"$f":"IF(SUM($T4748:CM4748)+CM4748<$T4747,CM4748,$T4747-SUM($T4748:CM4748))","v":0},{"$f":"IF(SUM($T4748:CN4748)+CN4748<$T4747,CN4748,$T4747-SUM($T4748:CN4748))","v":0},{"$f":"IF(SUM($T4748:CO4748)+CO4748<$T4747,CO4748,$T4747-SUM($T4748:CO4748))","v":0},{"$f":"IF(SUM($T4748:CP4748)+CP4748<$T4747,CP4748,$T4747-SUM($T4748:CP4748))","v":0}]
[]
[null,null,"Compressors:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4747","v":2.028404037455898},{"$f":"T4754","v":1.9974573531911126},{"$f":"U4754","v":1.9646439503269661},{"$f":"V4754","v":1.9299048353338633},1.8931794610970285,1.8544056894418683,1.813519752801054,1.7704562150043324,1.7251479311716562,1.6775260066898132,1.627519755252298,1.5750566559417403,1.5200623093337535,1.4624603926006117,1.4021726135926995,1.3391186638752028,1.2732161706970246,1.204380647868412,1.1325254455232783,1.0575616987416834,0.97939827500741194,0.89794172047504572,0.81309620502038171,0.72476346604748032,0.63284275102505883,0.53723075872435666,0.43782157913000225,0.33450663199480068,0.22717460400873662,0.1157113845518515,1.27675647831893E-15,1.300631824463494E-15,1.3249536395809613E-15,1.3497302726411253E-15,1.3749702287395144E-15,1.4006821720169433E-15,1.4268749286336601E-15,1.4535574897991096E-15,1.480739014858353E-15,1.5084288344362042E-15,1.5366364536401613E-15,1.5653715553232324E-15,1.5946440034077768E-15,1.6244638462715022E-15,1.6548413201967794E-15,1.6857868528844592E-15,1.7173110670333985E-15,1.749424783986923E-15,1.7821390274474784E-15,1.8154650272607464E-15,1.8494142232705225E-15,1.8839982692456811E-15,1.9192290368805754E-15,1.9551186198702422E-15,1.9916793380618159E-15,2.0289237416835719E-15,2.0668646156530547E-15,2.1055149839657667E-15,2.1448881141659267E-15,2.1849975219008296E-15,2.2258569755603752E-15,2.2674805010033544E-15,2.309882386372117E-15,2.3530771869972756E-15,2.3970797303941247E-15,2.4419051213524949E-15,2.4875687471217867E-15,{"$f":"CH4754","v":2.5340862826929641E-15},2.5814736961793224E-15,2.6297472542978758E-15,2.6789235279532463E-15,2.7290193979259719E-15,2.7800520606671877E-15,2.832039034201664E-15,2.884998164141235E-15,2.9389476298106763E-15]
[null,null,"Compressors:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4750","v":3.7931155500425293E-2},{"$f":"U$5*U4750","v":3.7352452504673811E-2},{"$f":"V$5*V4750","v":3.6738841871114272E-2},{"$f":"W$5*W4750","v":3.6089220420743244E-2},3.5402455922514432E-2,3.4677386392562938E-2,3.3912819377379715E-2,3.3107531220581014E-2,3.2260266312909971E-2,3.1369736325099512E-2,3.0434619423217974E-2,2.9453559466110547E-2,2.8425165184541194E-2,2.7348009341631441E-2,2.6220627874183482E-2,2.5041519014466294E-2,2.3809142392034362E-2,2.2521918115139306E-2,2.1178225831285306E-2,1.977640376646948E-2,1.8314747742638606E-2,1.6791510172883356E-2,1.5204899033881138E-2,1.3553076815087883E-2,1.1834159444168602E-2,1.004621518814547E-2,8.1872635297310422E-3,6.2552740183027733E-3,4.2481650949633748E-3,2.1638028911196232E-3,2.3875346144563994E-17,2.4321815117467339E-17,2.477663306016398E-17,2.5239956098389044E-17,2.5711943277428919E-17,2.6192756616716841E-17,2.6682561165449445E-17,2.7181525059243351E-17,2.7689819577851201E-17,2.8207619203957019E-17,2.8735101683071017E-17,2.9272448084544448E-17,2.9819842863725429E-17,3.0377473925277096E-17,3.0945532687679777E-17,3.1524214148939389E-17,3.2113716953524554E-17,3.2714243460555464E-17,3.332599981326785E-17,3.3949196009775959E-17,3.4584045975158776E-17,3.523076763489424E-17,3.5889582989666761E-17,3.6560718191573534E-17,3.7244403621755959E-17,3.79408739694828E-17,3.8650368312712126E-17,3.9373130200159843E-17,4.010940773490283E-17,4.0859453659545517E-17,4.1623525442979022E-17,4.2401885368762733E-17,4.3194800625158589E-17,4.4002543396849059E-17,4.4825390958370138E-17,4.5663625769291657E-17,4.6517535571177415E-17,{"$f":"CI$5*CI4750","v":4.7387413486358428E-17},4.827355811855333E-17,4.9176273655370284E-17,5.0095869972725708E-17,5.1032662741215677E-17,5.1986973534476413E-17,5.295912993957112E-17,5.3949465669441099E-17,5.4958320677459648E-17]
[null,null,"Compressors:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4748/$S$6","v":6.8877839765210766E-2},{"$f":"U$6*U4748/$S$6","v":7.016585536882021E-2},{"$f":"V$6*V4748/$S$6","v":7.1477956864217138E-2},{"$f":"W$6*W4748/$S$6","v":7.2814594657578002E-2},7.4176227577674697E-2,7.5563323033377205E-2,7.6976357174101354E-2,7.8415815053257065E-2,7.9882190794752964E-2,8.1375987762614829E-2,8.289771873377573E-2,8.4447906074097329E-2,8.6027081917682949E-2,8.7635788349543609E-2,8.9274577591680074E-2,9.0944012192644488E-2,9.2644665220646932E-2,9.4377120460273023E-2,9.6141972612880128E-2,9.793982750074097E-2,9.9771302275004831E-2,0.10163702562754741,0.10353763800678255,0.10547379183750936,0.10744615174487079,0.10945539478249987,0.11150221066493261,0.11358730200436684,0.1157113845518485,0.11787518744296985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4748/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"Compressors:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4752-T4751","v":3.0946684264785473E-2},{"$f":"U4752-U4751","v":3.2813402864146399E-2},{"$f":"V4752-V4751","v":3.4739114993102865E-2},{"$f":"W4752-W4751","v":3.6725374236834758E-2},3.8773771655160265E-2,4.0885936640814267E-2,4.3063537796721639E-2,4.5308283832676051E-2,4.7621924481842992E-2,5.0006251437515317E-2,5.2463099310557759E-2,5.4994346607986785E-2,5.7601916733141759E-2,6.0287779007912171E-2,6.3053949717496588E-2,6.5902493178178201E-2,6.8835522828612578E-2,7.185520234513372E-2,7.4963746781594814E-2,7.8163423734271487E-2,8.1456554532366221E-2,8.4845515454664053E-2,8.8332738972901406E-2,9.1920715022421481E-2,9.5611992300702192E-2,9.9409179594354399E-2,0.10331494713520158,0.10733202798606407,0.11146321945688513,0.11571138455185022,-2.3875346144563994E-17,-2.4321815117467339E-17,-2.477663306016398E-17,-2.5239956098389044E-17,-2.5711943277428919E-17,-2.6192756616716841E-17,-2.6682561165449445E-17,-2.7181525059243351E-17,-2.7689819577851201E-17,-2.8207619203957019E-17,-2.8735101683071017E-17,-2.9272448084544448E-17,-2.9819842863725429E-17,-3.0377473925277096E-17,-3.0945532687679777E-17,-3.1524214148939389E-17,-3.2113716953524554E-17,-3.2714243460555464E-17,-3.332599981326785E-17,-3.3949196009775959E-17,-3.4584045975158776E-17,-3.523076763489424E-17,-3.5889582989666761E-17,-3.6560718191573534E-17,-3.7244403621755959E-17,-3.79408739694828E-17,-3.8650368312712126E-17,-3.9373130200159843E-17,-4.010940773490283E-17,-4.0859453659545517E-17,-4.1623525442979022E-17,-4.2401885368762733E-17,-4.3194800625158589E-17,-4.4002543396849059E-17,-4.4825390958370138E-17,-4.5663625769291657E-17,-4.6517535571177415E-17,{"$f":"CI4752-CI4751","v":-4.7387413486358428E-17},-4.827355811855333E-17,-4.9176273655370284E-17,-5.0095869972725708E-17,-5.1032662741215677E-17,-5.1986973534476413E-17,-5.295912993957112E-17,-5.3949465669441099E-17,-5.4958320677459648E-17,null,{"$f":"T4747","v":2.028404037455898},{"$f":"SUM(T4753:CQ4753)","v":2.0284040374558967},{"$f":"CS4753-CT4753","v":0}]
[null,null,"Compressors:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4750-T4753","v":1.9974573531911126},{"$f":"U4750-U4753","v":1.9646439503269661},{"$f":"V4750-V4753","v":1.9299048353338633},{"$f":"W4750-W4753","v":1.8931794610970285},1.8544056894418683,1.813519752801054,1.7704562150043324,1.7251479311716562,1.6775260066898132,1.627519755252298,1.5750566559417403,1.5200623093337535,1.4624603926006117,1.4021726135926995,1.3391186638752028,1.2732161706970246,1.204380647868412,1.1325254455232783,1.0575616987416834,0.97939827500741194,0.89794172047504572,0.81309620502038171,0.72476346604748032,0.63284275102505883,0.53723075872435666,0.43782157913000225,0.33450663199480068,0.22717460400873662,0.1157113845518515,1.27675647831893E-15,1.300631824463494E-15,1.3249536395809613E-15,1.3497302726411253E-15,1.3749702287395144E-15,1.4006821720169433E-15,1.4268749286336601E-15,1.4535574897991096E-15,1.480739014858353E-15,1.5084288344362042E-15,1.5366364536401613E-15,1.5653715553232324E-15,1.5946440034077768E-15,1.6244638462715022E-15,1.6548413201967794E-15,1.6857868528844592E-15,1.7173110670333985E-15,1.749424783986923E-15,1.7821390274474784E-15,1.8154650272607464E-15,1.8494142232705225E-15,1.8839982692456811E-15,1.9192290368805754E-15,1.9551186198702422E-15,1.9916793380618159E-15,2.0289237416835719E-15,2.0668646156530547E-15,2.1055149839657667E-15,2.1448881141659267E-15,2.1849975219008296E-15,2.2258569755603752E-15,2.2674805010033544E-15,2.309882386372117E-15,2.3530771869972756E-15,2.3970797303941247E-15,2.4419051213524949E-15,2.4875687471217867E-15,2.5340862826929641E-15,{"$f":"CI4750-CI4753","v":2.5814736961793224E-15},2.6297472542978758E-15,2.6789235279532463E-15,2.7290193979259719E-15,2.7800520606671877E-15,2.832039034201664E-15,2.884998164141235E-15,2.9389476298106763E-15,2.9939059504881358E-15]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$20,0)","v":30},"  years"]
[null,null,"Receipt and delivery:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S28","v":0}]
[null,null,"Receipt and delivery:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4757<0,T4757,IF(G4756<1,T4757,T4757/G4756))","v":0},{"$f":"IF(T4764=0,0,IF(SUM($T4758:T4758)+T4758<$T4757,T4758,$T4757-SUM($T4758:T4758)))","v":0},{"$f":"IF(SUM($T4758:U4758)+U4758<$T4757,U4758,$T4757-SUM($T4758:U4758))","v":0},{"$f":"IF(SUM($T4758:V4758)+V4758<$T4757,V4758,$T4757-SUM($T4758:V4758))","v":0},{"$f":"IF(SUM($T4758:W4758)+W4758<$T4757,W4758,$T4757-SUM($T4758:W4758))","v":0},{"$f":"IF(SUM($T4758:X4758)+X4758<$T4757,X4758,$T4757-SUM($T4758:X4758))","v":0},{"$f":"IF(SUM($T4758:Y4758)+Y4758<$T4757,Y4758,$T4757-SUM($T4758:Y4758))","v":0},{"$f":"IF(SUM($T4758:Z4758)+Z4758<$T4757,Z4758,$T4757-SUM($T4758:Z4758))","v":0},{"$f":"IF(SUM($T4758:AA4758)+AA4758<$T4757,AA4758,$T4757-SUM($T4758:AA4758))","v":0},{"$f":"IF(SUM($T4758:AB4758)+AB4758<$T4757,AB4758,$T4757-SUM($T4758:AB4758))","v":0},{"$f":"IF(SUM($T4758:AC4758)+AC4758<$T4757,AC4758,$T4757-SUM($T4758:AC4758))","v":0},{"$f":"IF(SUM($T4758:AD4758)+AD4758<$T4757,AD4758,$T4757-SUM($T4758:AD4758))","v":0},{"$f":"IF(SUM($T4758:AE4758)+AE4758<$T4757,AE4758,$T4757-SUM($T4758:AE4758))","v":0},{"$f":"IF(SUM($T4758:AF4758)+AF4758<$T4757,AF4758,$T4757-SUM($T4758:AF4758))","v":0},{"$f":"IF(SUM($T4758:AG4758)+AG4758<$T4757,AG4758,$T4757-SUM($T4758:AG4758))","v":0},{"$f":"IF(SUM($T4758:AH4758)+AH4758<$T4757,AH4758,$T4757-SUM($T4758:AH4758))","v":0},{"$f":"IF(SUM($T4758:AI4758)+AI4758<$T4757,AI4758,$T4757-SUM($T4758:AI4758))","v":0},{"$f":"IF(SUM($T4758:AJ4758)+AJ4758<$T4757,AJ4758,$T4757-SUM($T4758:AJ4758))","v":0},{"$f":"IF(SUM($T4758:AK4758)+AK4758<$T4757,AK4758,$T4757-SUM($T4758:AK4758))","v":0},{"$f":"IF(SUM($T4758:AL4758)+AL4758<$T4757,AL4758,$T4757-SUM($T4758:AL4758))","v":0},{"$f":"IF(SUM($T4758:AM4758)+AM4758<$T4757,AM4758,$T4757-SUM($T4758:AM4758))","v":0},{"$f":"IF(SUM($T4758:AN4758)+AN4758<$T4757,AN4758,$T4757-SUM($T4758:AN4758))","v":0},{"$f":"IF(SUM($T4758:AO4758)+AO4758<$T4757,AO4758,$T4757-SUM($T4758:AO4758))","v":0},{"$f":"IF(SUM($T4758:AP4758)+AP4758<$T4757,AP4758,$T4757-SUM($T4758:AP4758))","v":0},{"$f":"IF(SUM($T4758:AQ4758)+AQ4758<$T4757,AQ4758,$T4757-SUM($T4758:AQ4758))","v":0},{"$f":"IF(SUM($T4758:AR4758)+AR4758<$T4757,AR4758,$T4757-SUM($T4758:AR4758))","v":0},{"$f":"IF(SUM($T4758:AS4758)+AS4758<$T4757,AS4758,$T4757-SUM($T4758:AS4758))","v":0},{"$f":"IF(SUM($T4758:AT4758)+AT4758<$T4757,AT4758,$T4757-SUM($T4758:AT4758))","v":0},{"$f":"IF(SUM($T4758:AU4758)+AU4758<$T4757,AU4758,$T4757-SUM($T4758:AU4758))","v":0},{"$f":"IF(SUM($T4758:AV4758)+AV4758<$T4757,AV4758,$T4757-SUM($T4758:AV4758))","v":0},{"$f":"IF(SUM($T4758:AW4758)+AW4758<$T4757,AW4758,$T4757-SUM($T4758:AW4758))","v":0},{"$f":"IF(SUM($T4758:AX4758)+AX4758<$T4757,AX4758,$T4757-SUM($T4758:AX4758))","v":0},{"$f":"IF(SUM($T4758:AY4758)+AY4758<$T4757,AY4758,$T4757-SUM($T4758:AY4758))","v":0},{"$f":"IF(SUM($T4758:AZ4758)+AZ4758<$T4757,AZ4758,$T4757-SUM($T4758:AZ4758))","v":0},{"$f":"IF(SUM($T4758:BA4758)+BA4758<$T4757,BA4758,$T4757-SUM($T4758:BA4758))","v":0},{"$f":"IF(SUM($T4758:BB4758)+BB4758<$T4757,BB4758,$T4757-SUM($T4758:BB4758))","v":0},{"$f":"IF(SUM($T4758:BC4758)+BC4758<$T4757,BC4758,$T4757-SUM($T4758:BC4758))","v":0},{"$f":"IF(SUM($T4758:BD4758)+BD4758<$T4757,BD4758,$T4757-SUM($T4758:BD4758))","v":0},{"$f":"IF(SUM($T4758:BE4758)+BE4758<$T4757,BE4758,$T4757-SUM($T4758:BE4758))","v":0},{"$f":"IF(SUM($T4758:BF4758)+BF4758<$T4757,BF4758,$T4757-SUM($T4758:BF4758))","v":0},{"$f":"IF(SUM($T4758:BG4758)+BG4758<$T4757,BG4758,$T4757-SUM($T4758:BG4758))","v":0},{"$f":"IF(SUM($T4758:BH4758)+BH4758<$T4757,BH4758,$T4757-SUM($T4758:BH4758))","v":0},{"$f":"IF(SUM($T4758:BI4758)+BI4758<$T4757,BI4758,$T4757-SUM($T4758:BI4758))","v":0},{"$f":"IF(SUM($T4758:BJ4758)+BJ4758<$T4757,BJ4758,$T4757-SUM($T4758:BJ4758))","v":0},{"$f":"IF(SUM($T4758:BK4758)+BK4758<$T4757,BK4758,$T4757-SUM($T4758:BK4758))","v":0},{"$f":"IF(SUM($T4758:BL4758)+BL4758<$T4757,BL4758,$T4757-SUM($T4758:BL4758))","v":0},{"$f":"IF(SUM($T4758:BM4758)+BM4758<$T4757,BM4758,$T4757-SUM($T4758:BM4758))","v":0},{"$f":"IF(SUM($T4758:BN4758)+BN4758<$T4757,BN4758,$T4757-SUM($T4758:BN4758))","v":0},{"$f":"IF(SUM($T4758:BO4758)+BO4758<$T4757,BO4758,$T4757-SUM($T4758:BO4758))","v":0},{"$f":"IF(SUM($T4758:BP4758)+BP4758<$T4757,BP4758,$T4757-SUM($T4758:BP4758))","v":0},{"$f":"IF(SUM($T4758:BQ4758)+BQ4758<$T4757,BQ4758,$T4757-SUM($T4758:BQ4758))","v":0},{"$f":"IF(SUM($T4758:BR4758)+BR4758<$T4757,BR4758,$T4757-SUM($T4758:BR4758))","v":0},{"$f":"IF(SUM($T4758:BS4758)+BS4758<$T4757,BS4758,$T4757-SUM($T4758:BS4758))","v":0},{"$f":"IF(SUM($T4758:BT4758)+BT4758<$T4757,BT4758,$T4757-SUM($T4758:BT4758))","v":0},{"$f":"IF(SUM($T4758:BU4758)+BU4758<$T4757,BU4758,$T4757-SUM($T4758:BU4758))","v":0},{"$f":"IF(SUM($T4758:BV4758)+BV4758<$T4757,BV4758,$T4757-SUM($T4758:BV4758))","v":0},{"$f":"IF(SUM($T4758:BW4758)+BW4758<$T4757,BW4758,$T4757-SUM($T4758:BW4758))","v":0},{"$f":"IF(SUM($T4758:BX4758)+BX4758<$T4757,BX4758,$T4757-SUM($T4758:BX4758))","v":0},{"$f":"IF(SUM($T4758:BY4758)+BY4758<$T4757,BY4758,$T4757-SUM($T4758:BY4758))","v":0},{"$f":"IF(SUM($T4758:BZ4758)+BZ4758<$T4757,BZ4758,$T4757-SUM($T4758:BZ4758))","v":0},{"$f":"IF(SUM($T4758:CA4758)+CA4758<$T4757,CA4758,$T4757-SUM($T4758:CA4758))","v":0},{"$f":"IF(SUM($T4758:CB4758)+CB4758<$T4757,CB4758,$T4757-SUM($T4758:CB4758))","v":0},{"$f":"IF(SUM($T4758:CC4758)+CC4758<$T4757,CC4758,$T4757-SUM($T4758:CC4758))","v":0},{"$f":"IF(SUM($T4758:CD4758)+CD4758<$T4757,CD4758,$T4757-SUM($T4758:CD4758))","v":0},{"$f":"IF(SUM($T4758:CE4758)+CE4758<$T4757,CE4758,$T4757-SUM($T4758:CE4758))","v":0},{"$f":"IF(SUM($T4758:CF4758)+CF4758<$T4757,CF4758,$T4757-SUM($T4758:CF4758))","v":0},{"$f":"IF(SUM($T4758:CG4758)+CG4758<$T4757,CG4758,$T4757-SUM($T4758:CG4758))","v":0},{"$f":"IF(SUM($T4758:CH4758)+CH4758<$T4757,CH4758,$T4757-SUM($T4758:CH4758))","v":0},{"$f":"IF(SUM($T4758:CI4758)+CI4758<$T4757,CI4758,$T4757-SUM($T4758:CI4758))","v":0},{"$f":"IF(SUM($T4758:CJ4758)+CJ4758<$T4757,CJ4758,$T4757-SUM($T4758:CJ4758))","v":0},{"$f":"IF(SUM($T4758:CK4758)+CK4758<$T4757,CK4758,$T4757-SUM($T4758:CK4758))","v":0},{"$f":"IF(SUM($T4758:CL4758)+CL4758<$T4757,CL4758,$T4757-SUM($T4758:CL4758))","v":0},{"$f":"IF(SUM($T4758:CM4758)+CM4758<$T4757,CM4758,$T4757-SUM($T4758:CM4758))","v":0},{"$f":"IF(SUM($T4758:CN4758)+CN4758<$T4757,CN4758,$T4757-SUM($T4758:CN4758))","v":0},{"$f":"IF(SUM($T4758:CO4758)+CO4758<$T4757,CO4758,$T4757-SUM($T4758:CO4758))","v":0},{"$f":"IF(SUM($T4758:CP4758)+CP4758<$T4757,CP4758,$T4757-SUM($T4758:CP4758))","v":0}]
[]
[null,null,"Receipt and delivery:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4757","v":0},{"$f":"T4764","v":0},{"$f":"U4764","v":0},{"$f":"V4764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4764","v":0},0,0,0,0,0,0,0,0]
[null,null,"Receipt and delivery:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4760","v":0},{"$f":"U$5*U4760","v":0},{"$f":"V$5*V4760","v":0},{"$f":"W$5*W4760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$5*CI4760","v":0},0,0,0,0,0,0,0,0]
[null,null,"Receipt and delivery:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4758/$S$6","v":0},{"$f":"U$6*U4758/$S$6","v":0},{"$f":"V$6*V4758/$S$6","v":0},{"$f":"W$6*W4758/$S$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4758/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"Receipt and delivery:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4762-T4761","v":0},{"$f":"U4762-U4761","v":0},{"$f":"V4762-V4761","v":0},{"$f":"W4762-W4761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4762-CI4761","v":0},0,0,0,0,0,0,0,0,null,{"$f":"T4757","v":0},{"$f":"SUM(T4763:CQ4763)","v":0},{"$f":"CS4763-CT4763","v":0}]
[null,null,"Receipt and delivery:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4760-T4763","v":0},{"$f":"U4760-U4763","v":0},{"$f":"V4760-V4763","v":0},{"$f":"W4760-W4763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4760-CI4763","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$21,0)","v":10},"  years"]
[null,null,"SCADA:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S29","v":0.8482416883906484}]
[null,null,"SCADA:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4767<0,T4767,IF(G4766<1,T4767,T4767/G4766))","v":8.4824168839064837E-2},{"$f":"IF(T4774=0,0,IF(SUM($T4768:T4768)+T4768<$T4767,T4768,$T4767-SUM($T4768:T4768)))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:U4768)+U4768<$T4767,U4768,$T4767-SUM($T4768:U4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:V4768)+V4768<$T4767,V4768,$T4767-SUM($T4768:V4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:W4768)+W4768<$T4767,W4768,$T4767-SUM($T4768:W4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:X4768)+X4768<$T4767,X4768,$T4767-SUM($T4768:X4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:Y4768)+Y4768<$T4767,Y4768,$T4767-SUM($T4768:Y4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:Z4768)+Z4768<$T4767,Z4768,$T4767-SUM($T4768:Z4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:AA4768)+AA4768<$T4767,AA4768,$T4767-SUM($T4768:AA4768))","v":8.4824168839064837E-2},{"$f":"IF(SUM($T4768:AB4768)+AB4768<$T4767,AB4768,$T4767-SUM($T4768:AB4768))","v":8.4824168839064851E-2},{"$f":"IF(SUM($T4768:AC4768)+AC4768<$T4767,AC4768,$T4767-SUM($T4768:AC4768))","v":0},{"$f":"IF(SUM($T4768:AD4768)+AD4768<$T4767,AD4768,$T4767-SUM($T4768:AD4768))","v":0},{"$f":"IF(SUM($T4768:AE4768)+AE4768<$T4767,AE4768,$T4767-SUM($T4768:AE4768))","v":0},{"$f":"IF(SUM($T4768:AF4768)+AF4768<$T4767,AF4768,$T4767-SUM($T4768:AF4768))","v":0},{"$f":"IF(SUM($T4768:AG4768)+AG4768<$T4767,AG4768,$T4767-SUM($T4768:AG4768))","v":0},{"$f":"IF(SUM($T4768:AH4768)+AH4768<$T4767,AH4768,$T4767-SUM($T4768:AH4768))","v":0},{"$f":"IF(SUM($T4768:AI4768)+AI4768<$T4767,AI4768,$T4767-SUM($T4768:AI4768))","v":0},{"$f":"IF(SUM($T4768:AJ4768)+AJ4768<$T4767,AJ4768,$T4767-SUM($T4768:AJ4768))","v":0},{"$f":"IF(SUM($T4768:AK4768)+AK4768<$T4767,AK4768,$T4767-SUM($T4768:AK4768))","v":0},{"$f":"IF(SUM($T4768:AL4768)+AL4768<$T4767,AL4768,$T4767-SUM($T4768:AL4768))","v":0},{"$f":"IF(SUM($T4768:AM4768)+AM4768<$T4767,AM4768,$T4767-SUM($T4768:AM4768))","v":0},{"$f":"IF(SUM($T4768:AN4768)+AN4768<$T4767,AN4768,$T4767-SUM($T4768:AN4768))","v":0},{"$f":"IF(SUM($T4768:AO4768)+AO4768<$T4767,AO4768,$T4767-SUM($T4768:AO4768))","v":0},{"$f":"IF(SUM($T4768:AP4768)+AP4768<$T4767,AP4768,$T4767-SUM($T4768:AP4768))","v":0},{"$f":"IF(SUM($T4768:AQ4768)+AQ4768<$T4767,AQ4768,$T4767-SUM($T4768:AQ4768))","v":0},{"$f":"IF(SUM($T4768:AR4768)+AR4768<$T4767,AR4768,$T4767-SUM($T4768:AR4768))","v":0},{"$f":"IF(SUM($T4768:AS4768)+AS4768<$T4767,AS4768,$T4767-SUM($T4768:AS4768))","v":0},{"$f":"IF(SUM($T4768:AT4768)+AT4768<$T4767,AT4768,$T4767-SUM($T4768:AT4768))","v":0},{"$f":"IF(SUM($T4768:AU4768)+AU4768<$T4767,AU4768,$T4767-SUM($T4768:AU4768))","v":0},{"$f":"IF(SUM($T4768:AV4768)+AV4768<$T4767,AV4768,$T4767-SUM($T4768:AV4768))","v":0},{"$f":"IF(SUM($T4768:AW4768)+AW4768<$T4767,AW4768,$T4767-SUM($T4768:AW4768))","v":0},{"$f":"IF(SUM($T4768:AX4768)+AX4768<$T4767,AX4768,$T4767-SUM($T4768:AX4768))","v":0},{"$f":"IF(SUM($T4768:AY4768)+AY4768<$T4767,AY4768,$T4767-SUM($T4768:AY4768))","v":0},{"$f":"IF(SUM($T4768:AZ4768)+AZ4768<$T4767,AZ4768,$T4767-SUM($T4768:AZ4768))","v":0},{"$f":"IF(SUM($T4768:BA4768)+BA4768<$T4767,BA4768,$T4767-SUM($T4768:BA4768))","v":0},{"$f":"IF(SUM($T4768:BB4768)+BB4768<$T4767,BB4768,$T4767-SUM($T4768:BB4768))","v":0},{"$f":"IF(SUM($T4768:BC4768)+BC4768<$T4767,BC4768,$T4767-SUM($T4768:BC4768))","v":0},{"$f":"IF(SUM($T4768:BD4768)+BD4768<$T4767,BD4768,$T4767-SUM($T4768:BD4768))","v":0},{"$f":"IF(SUM($T4768:BE4768)+BE4768<$T4767,BE4768,$T4767-SUM($T4768:BE4768))","v":0},{"$f":"IF(SUM($T4768:BF4768)+BF4768<$T4767,BF4768,$T4767-SUM($T4768:BF4768))","v":0},{"$f":"IF(SUM($T4768:BG4768)+BG4768<$T4767,BG4768,$T4767-SUM($T4768:BG4768))","v":0},{"$f":"IF(SUM($T4768:BH4768)+BH4768<$T4767,BH4768,$T4767-SUM($T4768:BH4768))","v":0},{"$f":"IF(SUM($T4768:BI4768)+BI4768<$T4767,BI4768,$T4767-SUM($T4768:BI4768))","v":0},{"$f":"IF(SUM($T4768:BJ4768)+BJ4768<$T4767,BJ4768,$T4767-SUM($T4768:BJ4768))","v":0},{"$f":"IF(SUM($T4768:BK4768)+BK4768<$T4767,BK4768,$T4767-SUM($T4768:BK4768))","v":0},{"$f":"IF(SUM($T4768:BL4768)+BL4768<$T4767,BL4768,$T4767-SUM($T4768:BL4768))","v":0},{"$f":"IF(SUM($T4768:BM4768)+BM4768<$T4767,BM4768,$T4767-SUM($T4768:BM4768))","v":0},{"$f":"IF(SUM($T4768:BN4768)+BN4768<$T4767,BN4768,$T4767-SUM($T4768:BN4768))","v":0},{"$f":"IF(SUM($T4768:BO4768)+BO4768<$T4767,BO4768,$T4767-SUM($T4768:BO4768))","v":0},{"$f":"IF(SUM($T4768:BP4768)+BP4768<$T4767,BP4768,$T4767-SUM($T4768:BP4768))","v":0},{"$f":"IF(SUM($T4768:BQ4768)+BQ4768<$T4767,BQ4768,$T4767-SUM($T4768:BQ4768))","v":0},{"$f":"IF(SUM($T4768:BR4768)+BR4768<$T4767,BR4768,$T4767-SUM($T4768:BR4768))","v":0},{"$f":"IF(SUM($T4768:BS4768)+BS4768<$T4767,BS4768,$T4767-SUM($T4768:BS4768))","v":0},{"$f":"IF(SUM($T4768:BT4768)+BT4768<$T4767,BT4768,$T4767-SUM($T4768:BT4768))","v":0},{"$f":"IF(SUM($T4768:BU4768)+BU4768<$T4767,BU4768,$T4767-SUM($T4768:BU4768))","v":0},{"$f":"IF(SUM($T4768:BV4768)+BV4768<$T4767,BV4768,$T4767-SUM($T4768:BV4768))","v":0},{"$f":"IF(SUM($T4768:BW4768)+BW4768<$T4767,BW4768,$T4767-SUM($T4768:BW4768))","v":0},{"$f":"IF(SUM($T4768:BX4768)+BX4768<$T4767,BX4768,$T4767-SUM($T4768:BX4768))","v":0},{"$f":"IF(SUM($T4768:BY4768)+BY4768<$T4767,BY4768,$T4767-SUM($T4768:BY4768))","v":0},{"$f":"IF(SUM($T4768:BZ4768)+BZ4768<$T4767,BZ4768,$T4767-SUM($T4768:BZ4768))","v":0},{"$f":"IF(SUM($T4768:CA4768)+CA4768<$T4767,CA4768,$T4767-SUM($T4768:CA4768))","v":0},{"$f":"IF(SUM($T4768:CB4768)+CB4768<$T4767,CB4768,$T4767-SUM($T4768:CB4768))","v":0},{"$f":"IF(SUM($T4768:CC4768)+CC4768<$T4767,CC4768,$T4767-SUM($T4768:CC4768))","v":0},{"$f":"IF(SUM($T4768:CD4768)+CD4768<$T4767,CD4768,$T4767-SUM($T4768:CD4768))","v":0},{"$f":"IF(SUM($T4768:CE4768)+CE4768<$T4767,CE4768,$T4767-SUM($T4768:CE4768))","v":0},{"$f":"IF(SUM($T4768:CF4768)+CF4768<$T4767,CF4768,$T4767-SUM($T4768:CF4768))","v":0},{"$f":"IF(SUM($T4768:CG4768)+CG4768<$T4767,CG4768,$T4767-SUM($T4768:CG4768))","v":0},{"$f":"IF(SUM($T4768:CH4768)+CH4768<$T4767,CH4768,$T4767-SUM($T4768:CH4768))","v":0},{"$f":"IF(SUM($T4768:CI4768)+CI4768<$T4767,CI4768,$T4767-SUM($T4768:CI4768))","v":0},{"$f":"IF(SUM($T4768:CJ4768)+CJ4768<$T4767,CJ4768,$T4767-SUM($T4768:CJ4768))","v":0},{"$f":"IF(SUM($T4768:CK4768)+CK4768<$T4767,CK4768,$T4767-SUM($T4768:CK4768))","v":0},{"$f":"IF(SUM($T4768:CL4768)+CL4768<$T4767,CL4768,$T4767-SUM($T4768:CL4768))","v":0},{"$f":"IF(SUM($T4768:CM4768)+CM4768<$T4767,CM4768,$T4767-SUM($T4768:CM4768))","v":0},{"$f":"IF(SUM($T4768:CN4768)+CN4768<$T4767,CN4768,$T4767-SUM($T4768:CN4768))","v":0},{"$f":"IF(SUM($T4768:CO4768)+CO4768<$T4767,CO4768,$T4767-SUM($T4768:CO4768))","v":0},{"$f":"IF(SUM($T4768:CP4768)+CP4768<$T4767,CP4768,$T4767-SUM($T4768:CP4768))","v":0}]
[]
[null,null,"SCADA:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4767","v":0.8482416883906484},{"$f":"T4774","v":0.77769342716719814},{"$f":"U4774","v":0.70421003933797754},{"$f":"V4774","v":0.62770642118939801},0.54809531251340549,0.46528724571450519,0.3791904937674932,0.28971101700070906,0.19675240867908164,0.10021583936069037,2.7755575615628914E-16,2.8274604879641172E-16,2.8803339990890461E-16,2.9341962448720113E-16,2.989065714651118E-16,3.0449612435150937E-16,3.101902018768826E-16,3.1599075865198028E-16,3.2189978583877234E-16,3.2791931183395738E-16,3.3405140296525238E-16,3.4029816420070263E-16,3.4666173987125576E-16,3.5314431440684825E-16,3.597481130862563E-16,3.664754028009693E-16,3.7332849283334744E-16,3.8030973564933104E-16,3.8742152770597352E-16,3.9466631027407521E-16,4.0204657027620044E-16,4.095648411403654E-16,4.1722370366969024E-16,4.2502578692831343E-16,4.329737691438729E-16,4.4107037862686332E-16,4.4931839470718564E-16,4.5772064868821006E-16,4.6628002481867958E-16,4.7499946128278893E-16,4.8388195120877712E-16,4.9293054369638123E-16,5.0214834486350358E-16,5.1153851891245111E-16,5.2110428921611399E-16,5.308489394244553E-16,5.4077581459169264E-16,5.5088832232455731E-16,5.6118993395202655E-16,5.716841857169295E-16,5.823746799898361E-16,5.9326508650564603E-16,6.0435914362330162E-16,6.1566065960905741E-16,6.2717351394374675E-16,6.3890165865449486E-16,6.508491196713339E-16,6.630199982091878E-16,6.7541847217569959E-16,6.8804879760538514E-16,7.009153101206058E-16,7.1402242641986115E-16,7.2737464579391255E-16,7.4097655167025874E-16,7.5483281318649256E-16,7.6894818679307998E-16,7.8332751788611054E-16,{"$f":"CH4774","v":7.9797574247058079E-16},8.1289788885478069E-16,8.2809907937636508E-16,8.435845321607031E-16,8.5935956291210824E-16,8.7542958673856462E-16,8.9180012001057586E-16,9.0847678225477362E-16,9.2546529808293792E-16]
[null,null,"SCADA:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4770","v":1.5862119572905127E-2},{"$f":"U$5*U4770","v":1.4542867088026606E-2},{"$f":"V$5*V4770","v":1.3168727735620181E-2},{"$f":"W$5*W4770","v":1.1738110076241743E-2},1.0249382344000683E-2,8.7008714948612481E-3,7.0908622334521229E-3,5.4175960179132596E-3,3.6792700422988269E-3,1.8740361960449101E-3,5.1902926401226068E-18,5.2873511124928995E-18,5.3862245782965166E-18,5.4869469779106611E-18,5.5895528863975914E-18,5.6940775253732255E-18,5.8005567750977049E-18,5.9090271867920316E-18,6.0195259951850432E-18,6.1320911312950035E-18,6.24676123545022E-18,6.3635756705531392E-18,6.4825745355924833E-18,6.6037986794080628E-18,6.7272897147129933E-18,6.853090032378126E-18,6.9812428159835985E-18,7.1117920566424904E-18,7.2447825681017058E-18,7.3802600021252069E-18,7.5182708641649481E-18,7.6588625293248341E-18,7.8020832586232084E-18,7.9479822155594617E-18,8.0966094829904237E-18,8.2480160803223453E-18,8.4022539810243728E-18,8.5593761304695282E-18,8.7194364641093093E-18,8.8824899259881537E-18,9.048592487604132E-18,9.2178011671223289E-18,9.3901740489475171E-18,9.5657703036628361E-18,9.7446502083413328E-18,9.9268751672373153E-18,1.0112507732864653E-17,1.0301611627469222E-17,1.0494251764902898E-17,1.0690494272906583E-17,1.0890406515809935E-17,1.1094057117655582E-17,1.1301515985755741E-17,1.1512854334689374E-17,1.1728144710748065E-17,1.1947461016839055E-17,1.2170878537853944E-17,1.2398473966511813E-17,1.2630325429685583E-17,1.2866512515220702E-17,1.3107116299255329E-17,1.3352219374051404E-17,1.3601905876346166E-17,1.3856261516233839E-17,1.4115373606587411E-17,1.4379331093030598E-17,1.4648224584470267E-17,{"$f":"CI$5*CI4770","v":1.4922146384199861E-17},1.52011905215844E-17,1.5485452784338028E-17,1.577503075140515E-17,1.6070023826456424E-17,1.6370533272011161E-17,1.667666224419777E-17,1.6988515828164269E-17,1.730620107415094E-17]
[null,null,"SCADA:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4768/$S$6","v":8.6410380796355352E-2},{"$f":"U$6*U4768/$S$6","v":8.8026254917247179E-2},{"$f":"V$6*V4768/$S$6","v":8.9672345884199714E-2},{"$f":"W$6*W4768/$S$6","v":9.1349218752234243E-2},9.3057449142900997E-2,9.4797623441873258E-2,9.6570339000236274E-2,9.8376204339540682E-2,0.1002158393606901,0.102089875556735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4768/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"SCADA:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4772-T4771","v":7.0548261223450232E-2},{"$f":"U4772-U4771","v":7.3483387829220578E-2},{"$f":"V4772-V4771","v":7.6503618148579533E-2},{"$f":"W4772-W4771","v":7.9611108675992498E-2},8.2808066798900321E-2,8.609675194701201E-2,8.9479476766784152E-2,9.2958608321627417E-2,9.6536569318391274E-2,0.10021583936069009,-5.1902926401226068E-18,-5.2873511124928995E-18,-5.3862245782965166E-18,-5.4869469779106611E-18,-5.5895528863975914E-18,-5.6940775253732255E-18,-5.8005567750977049E-18,-5.9090271867920316E-18,-6.0195259951850432E-18,-6.1320911312950035E-18,-6.24676123545022E-18,-6.3635756705531392E-18,-6.4825745355924833E-18,-6.6037986794080628E-18,-6.7272897147129933E-18,-6.853090032378126E-18,-6.9812428159835985E-18,-7.1117920566424904E-18,-7.2447825681017058E-18,-7.3802600021252069E-18,-7.5182708641649481E-18,-7.6588625293248341E-18,-7.8020832586232084E-18,-7.9479822155594617E-18,-8.0966094829904237E-18,-8.2480160803223453E-18,-8.4022539810243728E-18,-8.5593761304695282E-18,-8.7194364641093093E-18,-8.8824899259881537E-18,-9.048592487604132E-18,-9.2178011671223289E-18,-9.3901740489475171E-18,-9.5657703036628361E-18,-9.7446502083413328E-18,-9.9268751672373153E-18,-1.0112507732864653E-17,-1.0301611627469222E-17,-1.0494251764902898E-17,-1.0690494272906583E-17,-1.0890406515809935E-17,-1.1094057117655582E-17,-1.1301515985755741E-17,-1.1512854334689374E-17,-1.1728144710748065E-17,-1.1947461016839055E-17,-1.2170878537853944E-17,-1.2398473966511813E-17,-1.2630325429685583E-17,-1.2866512515220702E-17,-1.3107116299255329E-17,-1.3352219374051404E-17,-1.3601905876346166E-17,-1.3856261516233839E-17,-1.4115373606587411E-17,-1.4379331093030598E-17,-1.4648224584470267E-17,{"$f":"CI4772-CI4771","v":-1.4922146384199861E-17},-1.52011905215844E-17,-1.5485452784338028E-17,-1.577503075140515E-17,-1.6070023826456424E-17,-1.6370533272011161E-17,-1.667666224419777E-17,-1.6988515828164269E-17,-1.730620107415094E-17,null,{"$f":"T4767","v":0.8482416883906484},{"$f":"SUM(T4773:CQ4773)","v":0.84824168839064806},{"$f":"CS4773-CT4773","v":0}]
[null,null,"SCADA:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4770-T4773","v":0.77769342716719814},{"$f":"U4770-U4773","v":0.70421003933797754},{"$f":"V4770-V4773","v":0.62770642118939801},{"$f":"W4770-W4773","v":0.54809531251340549},0.46528724571450519,0.3791904937674932,0.28971101700070906,0.19675240867908164,0.10021583936069037,2.7755575615628914E-16,2.8274604879641172E-16,2.8803339990890461E-16,2.9341962448720113E-16,2.989065714651118E-16,3.0449612435150937E-16,3.101902018768826E-16,3.1599075865198028E-16,3.2189978583877234E-16,3.2791931183395738E-16,3.3405140296525238E-16,3.4029816420070263E-16,3.4666173987125576E-16,3.5314431440684825E-16,3.597481130862563E-16,3.664754028009693E-16,3.7332849283334744E-16,3.8030973564933104E-16,3.8742152770597352E-16,3.9466631027407521E-16,4.0204657027620044E-16,4.095648411403654E-16,4.1722370366969024E-16,4.2502578692831343E-16,4.329737691438729E-16,4.4107037862686332E-16,4.4931839470718564E-16,4.5772064868821006E-16,4.6628002481867958E-16,4.7499946128278893E-16,4.8388195120877712E-16,4.9293054369638123E-16,5.0214834486350358E-16,5.1153851891245111E-16,5.2110428921611399E-16,5.308489394244553E-16,5.4077581459169264E-16,5.5088832232455731E-16,5.6118993395202655E-16,5.716841857169295E-16,5.823746799898361E-16,5.9326508650564603E-16,6.0435914362330162E-16,6.1566065960905741E-16,6.2717351394374675E-16,6.3890165865449486E-16,6.508491196713339E-16,6.630199982091878E-16,6.7541847217569959E-16,6.8804879760538514E-16,7.009153101206058E-16,7.1402242641986115E-16,7.2737464579391255E-16,7.4097655167025874E-16,7.5483281318649256E-16,7.6894818679307998E-16,7.8332751788611054E-16,7.9797574247058079E-16,{"$f":"CI4770-CI4773","v":8.1289788885478069E-16},8.2809907937636508E-16,8.435845321607031E-16,8.5935956291210824E-16,8.7542958673856462E-16,8.9180012001057586E-16,9.0847678225477362E-16,9.2546529808293792E-16,9.4277149915708877E-16]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$22,0)","v":15},"  years"]
[null,null,"CP:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S30","v":6.1466789013815096E-2}]
[null,null,"CP:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4777<0,T4777,IF(G4776<1,T4777,T4777/G4776))","v":4.0977859342543393E-3},{"$f":"IF(T4784=0,0,IF(SUM($T4778:T4778)+T4778<$T4777,T4778,$T4777-SUM($T4778:T4778)))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:U4778)+U4778<$T4777,U4778,$T4777-SUM($T4778:U4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:V4778)+V4778<$T4777,V4778,$T4777-SUM($T4778:V4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:W4778)+W4778<$T4777,W4778,$T4777-SUM($T4778:W4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:X4778)+X4778<$T4777,X4778,$T4777-SUM($T4778:X4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:Y4778)+Y4778<$T4777,Y4778,$T4777-SUM($T4778:Y4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:Z4778)+Z4778<$T4777,Z4778,$T4777-SUM($T4778:Z4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AA4778)+AA4778<$T4777,AA4778,$T4777-SUM($T4778:AA4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AB4778)+AB4778<$T4777,AB4778,$T4777-SUM($T4778:AB4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AC4778)+AC4778<$T4777,AC4778,$T4777-SUM($T4778:AC4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AD4778)+AD4778<$T4777,AD4778,$T4777-SUM($T4778:AD4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AE4778)+AE4778<$T4777,AE4778,$T4777-SUM($T4778:AE4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AF4778)+AF4778<$T4777,AF4778,$T4777-SUM($T4778:AF4778))","v":4.0977859342543393E-3},{"$f":"IF(SUM($T4778:AG4778)+AG4778<$T4777,AG4778,$T4777-SUM($T4778:AG4778))","v":4.0977859342543402E-3},{"$f":"IF(SUM($T4778:AH4778)+AH4778<$T4777,AH4778,$T4777-SUM($T4778:AH4778))","v":0},{"$f":"IF(SUM($T4778:AI4778)+AI4778<$T4777,AI4778,$T4777-SUM($T4778:AI4778))","v":0},{"$f":"IF(SUM($T4778:AJ4778)+AJ4778<$T4777,AJ4778,$T4777-SUM($T4778:AJ4778))","v":0},{"$f":"IF(SUM($T4778:AK4778)+AK4778<$T4777,AK4778,$T4777-SUM($T4778:AK4778))","v":0},{"$f":"IF(SUM($T4778:AL4778)+AL4778<$T4777,AL4778,$T4777-SUM($T4778:AL4778))","v":0},{"$f":"IF(SUM($T4778:AM4778)+AM4778<$T4777,AM4778,$T4777-SUM($T4778:AM4778))","v":0},{"$f":"IF(SUM($T4778:AN4778)+AN4778<$T4777,AN4778,$T4777-SUM($T4778:AN4778))","v":0},{"$f":"IF(SUM($T4778:AO4778)+AO4778<$T4777,AO4778,$T4777-SUM($T4778:AO4778))","v":0},{"$f":"IF(SUM($T4778:AP4778)+AP4778<$T4777,AP4778,$T4777-SUM($T4778:AP4778))","v":0},{"$f":"IF(SUM($T4778:AQ4778)+AQ4778<$T4777,AQ4778,$T4777-SUM($T4778:AQ4778))","v":0},{"$f":"IF(SUM($T4778:AR4778)+AR4778<$T4777,AR4778,$T4777-SUM($T4778:AR4778))","v":0},{"$f":"IF(SUM($T4778:AS4778)+AS4778<$T4777,AS4778,$T4777-SUM($T4778:AS4778))","v":0},{"$f":"IF(SUM($T4778:AT4778)+AT4778<$T4777,AT4778,$T4777-SUM($T4778:AT4778))","v":0},{"$f":"IF(SUM($T4778:AU4778)+AU4778<$T4777,AU4778,$T4777-SUM($T4778:AU4778))","v":0},{"$f":"IF(SUM($T4778:AV4778)+AV4778<$T4777,AV4778,$T4777-SUM($T4778:AV4778))","v":0},{"$f":"IF(SUM($T4778:AW4778)+AW4778<$T4777,AW4778,$T4777-SUM($T4778:AW4778))","v":0},{"$f":"IF(SUM($T4778:AX4778)+AX4778<$T4777,AX4778,$T4777-SUM($T4778:AX4778))","v":0},{"$f":"IF(SUM($T4778:AY4778)+AY4778<$T4777,AY4778,$T4777-SUM($T4778:AY4778))","v":0},{"$f":"IF(SUM($T4778:AZ4778)+AZ4778<$T4777,AZ4778,$T4777-SUM($T4778:AZ4778))","v":0},{"$f":"IF(SUM($T4778:BA4778)+BA4778<$T4777,BA4778,$T4777-SUM($T4778:BA4778))","v":0},{"$f":"IF(SUM($T4778:BB4778)+BB4778<$T4777,BB4778,$T4777-SUM($T4778:BB4778))","v":0},{"$f":"IF(SUM($T4778:BC4778)+BC4778<$T4777,BC4778,$T4777-SUM($T4778:BC4778))","v":0},{"$f":"IF(SUM($T4778:BD4778)+BD4778<$T4777,BD4778,$T4777-SUM($T4778:BD4778))","v":0},{"$f":"IF(SUM($T4778:BE4778)+BE4778<$T4777,BE4778,$T4777-SUM($T4778:BE4778))","v":0},{"$f":"IF(SUM($T4778:BF4778)+BF4778<$T4777,BF4778,$T4777-SUM($T4778:BF4778))","v":0},{"$f":"IF(SUM($T4778:BG4778)+BG4778<$T4777,BG4778,$T4777-SUM($T4778:BG4778))","v":0},{"$f":"IF(SUM($T4778:BH4778)+BH4778<$T4777,BH4778,$T4777-SUM($T4778:BH4778))","v":0},{"$f":"IF(SUM($T4778:BI4778)+BI4778<$T4777,BI4778,$T4777-SUM($T4778:BI4778))","v":0},{"$f":"IF(SUM($T4778:BJ4778)+BJ4778<$T4777,BJ4778,$T4777-SUM($T4778:BJ4778))","v":0},{"$f":"IF(SUM($T4778:BK4778)+BK4778<$T4777,BK4778,$T4777-SUM($T4778:BK4778))","v":0},{"$f":"IF(SUM($T4778:BL4778)+BL4778<$T4777,BL4778,$T4777-SUM($T4778:BL4778))","v":0},{"$f":"IF(SUM($T4778:BM4778)+BM4778<$T4777,BM4778,$T4777-SUM($T4778:BM4778))","v":0},{"$f":"IF(SUM($T4778:BN4778)+BN4778<$T4777,BN4778,$T4777-SUM($T4778:BN4778))","v":0},{"$f":"IF(SUM($T4778:BO4778)+BO4778<$T4777,BO4778,$T4777-SUM($T4778:BO4778))","v":0},{"$f":"IF(SUM($T4778:BP4778)+BP4778<$T4777,BP4778,$T4777-SUM($T4778:BP4778))","v":0},{"$f":"IF(SUM($T4778:BQ4778)+BQ4778<$T4777,BQ4778,$T4777-SUM($T4778:BQ4778))","v":0},{"$f":"IF(SUM($T4778:BR4778)+BR4778<$T4777,BR4778,$T4777-SUM($T4778:BR4778))","v":0},{"$f":"IF(SUM($T4778:BS4778)+BS4778<$T4777,BS4778,$T4777-SUM($T4778:BS4778))","v":0},{"$f":"IF(SUM($T4778:BT4778)+BT4778<$T4777,BT4778,$T4777-SUM($T4778:BT4778))","v":0},{"$f":"IF(SUM($T4778:BU4778)+BU4778<$T4777,BU4778,$T4777-SUM($T4778:BU4778))","v":0},{"$f":"IF(SUM($T4778:BV4778)+BV4778<$T4777,BV4778,$T4777-SUM($T4778:BV4778))","v":0},{"$f":"IF(SUM($T4778:BW4778)+BW4778<$T4777,BW4778,$T4777-SUM($T4778:BW4778))","v":0},{"$f":"IF(SUM($T4778:BX4778)+BX4778<$T4777,BX4778,$T4777-SUM($T4778:BX4778))","v":0},{"$f":"IF(SUM($T4778:BY4778)+BY4778<$T4777,BY4778,$T4777-SUM($T4778:BY4778))","v":0},{"$f":"IF(SUM($T4778:BZ4778)+BZ4778<$T4777,BZ4778,$T4777-SUM($T4778:BZ4778))","v":0},{"$f":"IF(SUM($T4778:CA4778)+CA4778<$T4777,CA4778,$T4777-SUM($T4778:CA4778))","v":0},{"$f":"IF(SUM($T4778:CB4778)+CB4778<$T4777,CB4778,$T4777-SUM($T4778:CB4778))","v":0},{"$f":"IF(SUM($T4778:CC4778)+CC4778<$T4777,CC4778,$T4777-SUM($T4778:CC4778))","v":0},{"$f":"IF(SUM($T4778:CD4778)+CD4778<$T4777,CD4778,$T4777-SUM($T4778:CD4778))","v":0},{"$f":"IF(SUM($T4778:CE4778)+CE4778<$T4777,CE4778,$T4777-SUM($T4778:CE4778))","v":0},{"$f":"IF(SUM($T4778:CF4778)+CF4778<$T4777,CF4778,$T4777-SUM($T4778:CF4778))","v":0},{"$f":"IF(SUM($T4778:CG4778)+CG4778<$T4777,CG4778,$T4777-SUM($T4778:CG4778))","v":0},{"$f":"IF(SUM($T4778:CH4778)+CH4778<$T4777,CH4778,$T4777-SUM($T4778:CH4778))","v":0},{"$f":"IF(SUM($T4778:CI4778)+CI4778<$T4777,CI4778,$T4777-SUM($T4778:CI4778))","v":0},{"$f":"IF(SUM($T4778:CJ4778)+CJ4778<$T4777,CJ4778,$T4777-SUM($T4778:CJ4778))","v":0},{"$f":"IF(SUM($T4778:CK4778)+CK4778<$T4777,CK4778,$T4777-SUM($T4778:CK4778))","v":0},{"$f":"IF(SUM($T4778:CL4778)+CL4778<$T4777,CL4778,$T4777-SUM($T4778:CL4778))","v":0},{"$f":"IF(SUM($T4778:CM4778)+CM4778<$T4777,CM4778,$T4777-SUM($T4778:CM4778))","v":0},{"$f":"IF(SUM($T4778:CN4778)+CN4778<$T4777,CN4778,$T4777-SUM($T4778:CN4778))","v":0},{"$f":"IF(SUM($T4778:CO4778)+CO4778<$T4777,CO4778,$T4777-SUM($T4778:CO4778))","v":0},{"$f":"IF(SUM($T4778:CP4778)+CP4778<$T4777,CP4778,$T4777-SUM($T4778:CP4778))","v":0}]
[]
[null,null,"CP:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4777","v":6.1466789013815096E-2},{"$f":"T4784","v":5.844180343714854E-2},{"$f":"U4784","v":5.5282189078464418E-2},{"$f":"V4784","v":5.1983968628521574E-2},4.854306310505202E-2,4.4955289441014998E-2,4.1216358018205786E-2,3.7321870145018879E-2,3.3267315477139396E-2,2.904806937991021E-2,2.4659390231095452E-2,2.0096416662733558E-2,1.5354164740745017E-2,1.0427525080931317E-2,5.3112598999723931E-3,5.2909066017292616E-17,5.389846555181599E-17,5.4906366857634949E-17,5.5933115917872719E-17,5.6979065185536941E-17,5.8044573704506483E-17,5.9130007232780749E-17,6.0235738368033744E-17,6.1362146675515981E-17,6.2509618818348128E-17,6.367854869025124E-17,6.4869337550758937E-17,6.6082394162958127E-17,6.7318134933805442E-17,6.8576984057067606E-17,6.9859373658934764E-17,7.1165743946356843E-17,7.2496543358153721E-17,7.3852228718951199E-17,7.5233265395995585E-17,7.6640127458900705E-17,7.8073297842382152E-17,7.9533268512034695E-17,8.1020540633209746E-17,8.2535624743050764E-17,8.4079040925745815E-17,8.5651318991057261E-17,8.7252998656190032E-17,8.8884629731060782E-17,9.054677230703162E-17,9.2239996949173112E-17,9.3964884892122653E-17,9.5722028239605352E-17,9.7512030167685979E-17,9.9335505131821713E-17,1.0119307907778678E-16,1.0308538965654139E-16,1.0501308644311872E-16,1.0697683115960504E-16,1.0897729790228966E-16,1.1101517337306247E-16,1.1309115711513874E-16,1.1520596175319183E-16,1.1736031323797651E-16,1.1955495109552667E-16,1.2179062868101302E-16,1.2406811343734795E-16,1.2638818715862636E-16,1.2875164625849268E-16,1.311593020435265E-16,1.3361198099174045E-16,1.3611052503628601E-16,{"$f":"CH4784","v":1.3865579185446456E-16},1.4124865516214304E-16,1.4389000501367511E-16,1.4658074810743083E-16,1.4932180809703979E-16,1.5211412590845443E-16,1.5495866006294252E-16,1.5785638700611955E-16,1.6080830144313398E-16]
[null,null,"CP:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4780","v":1.1494289545583424E-3},{"$f":"U$5*U4780","v":1.0928617242746779E-3},{"$f":"V$5*V4780","v":1.0337769357672848E-3},{"$f":"W$5*W4780","v":9.7210021335335348E-4},9.0775528006447281E-4,8.4066391254698054E-4,7.7074589494044823E-4,6.9791897171185308E-4,6.2209879942250678E-4,5.4319889740432094E-4,4.61130597321485E-4,3.7580299159311757E-4,2.8712288065193186E-4,1.9499471901341566E-4,9.9320560129483761E-5,9.8939953452337197E-19,1.0079013058189591E-18,1.0267490602377735E-18,1.04594926766422E-18,1.0655085189695409E-18,1.0854335282742713E-18,1.1057311352530001E-18,1.1264083074822312E-18,1.1474721428321489E-18,1.1689298719031101E-18,1.1907888605076983E-18,1.2130566121991921E-18,1.2357407708473171E-18,1.2588491232621619E-18,1.2823896018671644E-18,1.3063702874220802E-18,1.330799411796873E-18,1.3556853607974747E-18,1.3810366770443876E-18,1.4068620629051176E-18,1.4331703834814432E-18,1.4599706696525463E-18,1.4872721211750489E-18,1.5150841098410223E-18,1.5434161826950495E-18,1.5722780653114468E-18,1.6016796651327709E-18,1.6316310748707538E-18,1.6621425759708368E-18,1.6932246421414915E-18,1.7248879429495374E-18,1.7571433474826938E-18,1.7900019280806201E-18,1.823474964135728E-18,1.857573945965066E-18,1.8923105787546129E-18,1.9276967865773241E-18,1.9637447164863202E-18,2.0004667426846143E-18,2.0378754707728169E-18,2.0759837420762683E-18,2.1148046380530945E-18,2.1543514847846874E-18,2.1946378575501607E-18,2.2356775854863489E-18,2.2774847563349434E-18,2.320073721278407E-18,2.3634590998663129E-18,2.4076557850338131E-18,2.4526789482139458E-18,2.4985440445455466E-18,2.5452668181785486E-18,{"$f":"CI$5*CI4780","v":2.5928633076784873E-18},2.6413498515320749E-18,2.6907430937557246E-18,2.7410599896089569E-18,2.7923178114146441E-18,2.8445341544880981E-18,2.8977269431770254E-18,2.9519144370144359E-18,3.0071152369866056E-18]
[null,null,"CP:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4778/$S$6","v":4.1744145312248952E-3},{"$f":"U$6*U4778/$S$6","v":4.2524760829588002E-3},{"$f":"V$6*V4778/$S$6","v":4.3319973857101303E-3},{"$f":"W$6*W4778/$S$6","v":4.4130057368229093E-3},4.495528944101497E-3,4.5795953353561947E-3,4.6652337681273555E-3,4.7524736395913366E-3,4.8413448966516948E-3,4.9318780462190804E-3,5.0241041656833782E-3,5.1180549135816569E-3,5.2137625404656326E-3,5.3112598999723402E-3,5.4105804601018237E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4778/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"CP:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4782-T4781","v":3.0249855766665531E-3},{"$f":"U4782-U4781","v":3.1596143586841222E-3},{"$f":"V4782-V4781","v":3.2982204499428453E-3},{"$f":"W4782-W4781","v":3.4409055234695561E-3},3.587773664037024E-3,3.7389314228092143E-3,3.8944878731869072E-3,4.0545546678794836E-3,4.2192460972291877E-3,4.3886791488147595E-3,4.5629735683618928E-3,4.7422519219885396E-3,4.9266396598137011E-3,5.1162651809589241E-3,5.3112598999723402E-3,-9.8939953452337197E-19,-1.0079013058189591E-18,-1.0267490602377735E-18,-1.04594926766422E-18,-1.0655085189695409E-18,-1.0854335282742713E-18,-1.1057311352530001E-18,-1.1264083074822312E-18,-1.1474721428321489E-18,-1.1689298719031101E-18,-1.1907888605076983E-18,-1.2130566121991921E-18,-1.2357407708473171E-18,-1.2588491232621619E-18,-1.2823896018671644E-18,-1.3063702874220802E-18,-1.330799411796873E-18,-1.3556853607974747E-18,-1.3810366770443876E-18,-1.4068620629051176E-18,-1.4331703834814432E-18,-1.4599706696525463E-18,-1.4872721211750489E-18,-1.5150841098410223E-18,-1.5434161826950495E-18,-1.5722780653114468E-18,-1.6016796651327709E-18,-1.6316310748707538E-18,-1.6621425759708368E-18,-1.6932246421414915E-18,-1.7248879429495374E-18,-1.7571433474826938E-18,-1.7900019280806201E-18,-1.823474964135728E-18,-1.857573945965066E-18,-1.8923105787546129E-18,-1.9276967865773241E-18,-1.9637447164863202E-18,-2.0004667426846143E-18,-2.0378754707728169E-18,-2.0759837420762683E-18,-2.1148046380530945E-18,-2.1543514847846874E-18,-2.1946378575501607E-18,-2.2356775854863489E-18,-2.2774847563349434E-18,-2.320073721278407E-18,-2.3634590998663129E-18,-2.4076557850338131E-18,-2.4526789482139458E-18,-2.4985440445455466E-18,-2.5452668181785486E-18,{"$f":"CI4782-CI4781","v":-2.5928633076784873E-18},-2.6413498515320749E-18,-2.6907430937557246E-18,-2.7410599896089569E-18,-2.7923178114146441E-18,-2.8445341544880981E-18,-2.8977269431770254E-18,-2.9519144370144359E-18,-3.0071152369866056E-18,null,{"$f":"T4777","v":6.1466789013815096E-2},{"$f":"SUM(T4783:CQ4783)","v":6.146678901381504E-2},{"$f":"CS4783-CT4783","v":5.5511151231257827E-17}]
[null,null,"CP:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4780-T4783","v":5.844180343714854E-2},{"$f":"U4780-U4783","v":5.5282189078464418E-2},{"$f":"V4780-V4783","v":5.1983968628521574E-2},{"$f":"W4780-W4783","v":4.854306310505202E-2},4.4955289441014998E-2,4.1216358018205786E-2,3.7321870145018879E-2,3.3267315477139396E-2,2.904806937991021E-2,2.4659390231095452E-2,2.0096416662733558E-2,1.5354164740745017E-2,1.0427525080931317E-2,5.3112598999723931E-3,5.2909066017292616E-17,5.389846555181599E-17,5.4906366857634949E-17,5.5933115917872719E-17,5.6979065185536941E-17,5.8044573704506483E-17,5.9130007232780749E-17,6.0235738368033744E-17,6.1362146675515981E-17,6.2509618818348128E-17,6.367854869025124E-17,6.4869337550758937E-17,6.6082394162958127E-17,6.7318134933805442E-17,6.8576984057067606E-17,6.9859373658934764E-17,7.1165743946356843E-17,7.2496543358153721E-17,7.3852228718951199E-17,7.5233265395995585E-17,7.6640127458900705E-17,7.8073297842382152E-17,7.9533268512034695E-17,8.1020540633209746E-17,8.2535624743050764E-17,8.4079040925745815E-17,8.5651318991057261E-17,8.7252998656190032E-17,8.8884629731060782E-17,9.054677230703162E-17,9.2239996949173112E-17,9.3964884892122653E-17,9.5722028239605352E-17,9.7512030167685979E-17,9.9335505131821713E-17,1.0119307907778678E-16,1.0308538965654139E-16,1.0501308644311872E-16,1.0697683115960504E-16,1.0897729790228966E-16,1.1101517337306247E-16,1.1309115711513874E-16,1.1520596175319183E-16,1.1736031323797651E-16,1.1955495109552667E-16,1.2179062868101302E-16,1.2406811343734795E-16,1.2638818715862636E-16,1.2875164625849268E-16,1.311593020435265E-16,1.3361198099174045E-16,1.3611052503628601E-16,1.3865579185446456E-16,{"$f":"CI4780-CI4783","v":1.4124865516214304E-16},1.4389000501367511E-16,1.4658074810743083E-16,1.4932180809703979E-16,1.5211412590845443E-16,1.5495866006294252E-16,1.5785638700611955E-16,1.6080830144313398E-16,1.638154166801206E-16]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$23,0)","v":50},"  years"]
[null,null,"Bases:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S31","v":0}]
[null,null,"Bases:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4787<0,T4787,IF(G4786<1,T4787,T4787/G4786))","v":0},{"$f":"IF(T4794=0,0,IF(SUM($T4788:T4788)+T4788<$T4787,T4788,$T4787-SUM($T4788:T4788)))","v":0},{"$f":"IF(SUM($T4788:U4788)+U4788<$T4787,U4788,$T4787-SUM($T4788:U4788))","v":0},{"$f":"IF(SUM($T4788:V4788)+V4788<$T4787,V4788,$T4787-SUM($T4788:V4788))","v":0},{"$f":"IF(SUM($T4788:W4788)+W4788<$T4787,W4788,$T4787-SUM($T4788:W4788))","v":0},{"$f":"IF(SUM($T4788:X4788)+X4788<$T4787,X4788,$T4787-SUM($T4788:X4788))","v":0},{"$f":"IF(SUM($T4788:Y4788)+Y4788<$T4787,Y4788,$T4787-SUM($T4788:Y4788))","v":0},{"$f":"IF(SUM($T4788:Z4788)+Z4788<$T4787,Z4788,$T4787-SUM($T4788:Z4788))","v":0},{"$f":"IF(SUM($T4788:AA4788)+AA4788<$T4787,AA4788,$T4787-SUM($T4788:AA4788))","v":0},{"$f":"IF(SUM($T4788:AB4788)+AB4788<$T4787,AB4788,$T4787-SUM($T4788:AB4788))","v":0},{"$f":"IF(SUM($T4788:AC4788)+AC4788<$T4787,AC4788,$T4787-SUM($T4788:AC4788))","v":0},{"$f":"IF(SUM($T4788:AD4788)+AD4788<$T4787,AD4788,$T4787-SUM($T4788:AD4788))","v":0},{"$f":"IF(SUM($T4788:AE4788)+AE4788<$T4787,AE4788,$T4787-SUM($T4788:AE4788))","v":0},{"$f":"IF(SUM($T4788:AF4788)+AF4788<$T4787,AF4788,$T4787-SUM($T4788:AF4788))","v":0},{"$f":"IF(SUM($T4788:AG4788)+AG4788<$T4787,AG4788,$T4787-SUM($T4788:AG4788))","v":0},{"$f":"IF(SUM($T4788:AH4788)+AH4788<$T4787,AH4788,$T4787-SUM($T4788:AH4788))","v":0},{"$f":"IF(SUM($T4788:AI4788)+AI4788<$T4787,AI4788,$T4787-SUM($T4788:AI4788))","v":0},{"$f":"IF(SUM($T4788:AJ4788)+AJ4788<$T4787,AJ4788,$T4787-SUM($T4788:AJ4788))","v":0},{"$f":"IF(SUM($T4788:AK4788)+AK4788<$T4787,AK4788,$T4787-SUM($T4788:AK4788))","v":0},{"$f":"IF(SUM($T4788:AL4788)+AL4788<$T4787,AL4788,$T4787-SUM($T4788:AL4788))","v":0},{"$f":"IF(SUM($T4788:AM4788)+AM4788<$T4787,AM4788,$T4787-SUM($T4788:AM4788))","v":0},{"$f":"IF(SUM($T4788:AN4788)+AN4788<$T4787,AN4788,$T4787-SUM($T4788:AN4788))","v":0},{"$f":"IF(SUM($T4788:AO4788)+AO4788<$T4787,AO4788,$T4787-SUM($T4788:AO4788))","v":0},{"$f":"IF(SUM($T4788:AP4788)+AP4788<$T4787,AP4788,$T4787-SUM($T4788:AP4788))","v":0},{"$f":"IF(SUM($T4788:AQ4788)+AQ4788<$T4787,AQ4788,$T4787-SUM($T4788:AQ4788))","v":0},{"$f":"IF(SUM($T4788:AR4788)+AR4788<$T4787,AR4788,$T4787-SUM($T4788:AR4788))","v":0},{"$f":"IF(SUM($T4788:AS4788)+AS4788<$T4787,AS4788,$T4787-SUM($T4788:AS4788))","v":0},{"$f":"IF(SUM($T4788:AT4788)+AT4788<$T4787,AT4788,$T4787-SUM($T4788:AT4788))","v":0},{"$f":"IF(SUM($T4788:AU4788)+AU4788<$T4787,AU4788,$T4787-SUM($T4788:AU4788))","v":0},{"$f":"IF(SUM($T4788:AV4788)+AV4788<$T4787,AV4788,$T4787-SUM($T4788:AV4788))","v":0},{"$f":"IF(SUM($T4788:AW4788)+AW4788<$T4787,AW4788,$T4787-SUM($T4788:AW4788))","v":0},{"$f":"IF(SUM($T4788:AX4788)+AX4788<$T4787,AX4788,$T4787-SUM($T4788:AX4788))","v":0},{"$f":"IF(SUM($T4788:AY4788)+AY4788<$T4787,AY4788,$T4787-SUM($T4788:AY4788))","v":0},{"$f":"IF(SUM($T4788:AZ4788)+AZ4788<$T4787,AZ4788,$T4787-SUM($T4788:AZ4788))","v":0},{"$f":"IF(SUM($T4788:BA4788)+BA4788<$T4787,BA4788,$T4787-SUM($T4788:BA4788))","v":0},{"$f":"IF(SUM($T4788:BB4788)+BB4788<$T4787,BB4788,$T4787-SUM($T4788:BB4788))","v":0},{"$f":"IF(SUM($T4788:BC4788)+BC4788<$T4787,BC4788,$T4787-SUM($T4788:BC4788))","v":0},{"$f":"IF(SUM($T4788:BD4788)+BD4788<$T4787,BD4788,$T4787-SUM($T4788:BD4788))","v":0},{"$f":"IF(SUM($T4788:BE4788)+BE4788<$T4787,BE4788,$T4787-SUM($T4788:BE4788))","v":0},{"$f":"IF(SUM($T4788:BF4788)+BF4788<$T4787,BF4788,$T4787-SUM($T4788:BF4788))","v":0},{"$f":"IF(SUM($T4788:BG4788)+BG4788<$T4787,BG4788,$T4787-SUM($T4788:BG4788))","v":0},{"$f":"IF(SUM($T4788:BH4788)+BH4788<$T4787,BH4788,$T4787-SUM($T4788:BH4788))","v":0},{"$f":"IF(SUM($T4788:BI4788)+BI4788<$T4787,BI4788,$T4787-SUM($T4788:BI4788))","v":0},{"$f":"IF(SUM($T4788:BJ4788)+BJ4788<$T4787,BJ4788,$T4787-SUM($T4788:BJ4788))","v":0},{"$f":"IF(SUM($T4788:BK4788)+BK4788<$T4787,BK4788,$T4787-SUM($T4788:BK4788))","v":0},{"$f":"IF(SUM($T4788:BL4788)+BL4788<$T4787,BL4788,$T4787-SUM($T4788:BL4788))","v":0},{"$f":"IF(SUM($T4788:BM4788)+BM4788<$T4787,BM4788,$T4787-SUM($T4788:BM4788))","v":0},{"$f":"IF(SUM($T4788:BN4788)+BN4788<$T4787,BN4788,$T4787-SUM($T4788:BN4788))","v":0},{"$f":"IF(SUM($T4788:BO4788)+BO4788<$T4787,BO4788,$T4787-SUM($T4788:BO4788))","v":0},{"$f":"IF(SUM($T4788:BP4788)+BP4788<$T4787,BP4788,$T4787-SUM($T4788:BP4788))","v":0},{"$f":"IF(SUM($T4788:BQ4788)+BQ4788<$T4787,BQ4788,$T4787-SUM($T4788:BQ4788))","v":0},{"$f":"IF(SUM($T4788:BR4788)+BR4788<$T4787,BR4788,$T4787-SUM($T4788:BR4788))","v":0},{"$f":"IF(SUM($T4788:BS4788)+BS4788<$T4787,BS4788,$T4787-SUM($T4788:BS4788))","v":0},{"$f":"IF(SUM($T4788:BT4788)+BT4788<$T4787,BT4788,$T4787-SUM($T4788:BT4788))","v":0},{"$f":"IF(SUM($T4788:BU4788)+BU4788<$T4787,BU4788,$T4787-SUM($T4788:BU4788))","v":0},{"$f":"IF(SUM($T4788:BV4788)+BV4788<$T4787,BV4788,$T4787-SUM($T4788:BV4788))","v":0},{"$f":"IF(SUM($T4788:BW4788)+BW4788<$T4787,BW4788,$T4787-SUM($T4788:BW4788))","v":0},{"$f":"IF(SUM($T4788:BX4788)+BX4788<$T4787,BX4788,$T4787-SUM($T4788:BX4788))","v":0},{"$f":"IF(SUM($T4788:BY4788)+BY4788<$T4787,BY4788,$T4787-SUM($T4788:BY4788))","v":0},{"$f":"IF(SUM($T4788:BZ4788)+BZ4788<$T4787,BZ4788,$T4787-SUM($T4788:BZ4788))","v":0},{"$f":"IF(SUM($T4788:CA4788)+CA4788<$T4787,CA4788,$T4787-SUM($T4788:CA4788))","v":0},{"$f":"IF(SUM($T4788:CB4788)+CB4788<$T4787,CB4788,$T4787-SUM($T4788:CB4788))","v":0},{"$f":"IF(SUM($T4788:CC4788)+CC4788<$T4787,CC4788,$T4787-SUM($T4788:CC4788))","v":0},{"$f":"IF(SUM($T4788:CD4788)+CD4788<$T4787,CD4788,$T4787-SUM($T4788:CD4788))","v":0},{"$f":"IF(SUM($T4788:CE4788)+CE4788<$T4787,CE4788,$T4787-SUM($T4788:CE4788))","v":0},{"$f":"IF(SUM($T4788:CF4788)+CF4788<$T4787,CF4788,$T4787-SUM($T4788:CF4788))","v":0},{"$f":"IF(SUM($T4788:CG4788)+CG4788<$T4787,CG4788,$T4787-SUM($T4788:CG4788))","v":0},{"$f":"IF(SUM($T4788:CH4788)+CH4788<$T4787,CH4788,$T4787-SUM($T4788:CH4788))","v":0},{"$f":"IF(SUM($T4788:CI4788)+CI4788<$T4787,CI4788,$T4787-SUM($T4788:CI4788))","v":0},{"$f":"IF(SUM($T4788:CJ4788)+CJ4788<$T4787,CJ4788,$T4787-SUM($T4788:CJ4788))","v":0},{"$f":"IF(SUM($T4788:CK4788)+CK4788<$T4787,CK4788,$T4787-SUM($T4788:CK4788))","v":0},{"$f":"IF(SUM($T4788:CL4788)+CL4788<$T4787,CL4788,$T4787-SUM($T4788:CL4788))","v":0},{"$f":"IF(SUM($T4788:CM4788)+CM4788<$T4787,CM4788,$T4787-SUM($T4788:CM4788))","v":0},{"$f":"IF(SUM($T4788:CN4788)+CN4788<$T4787,CN4788,$T4787-SUM($T4788:CN4788))","v":0},{"$f":"IF(SUM($T4788:CO4788)+CO4788<$T4787,CO4788,$T4787-SUM($T4788:CO4788))","v":0},{"$f":"IF(SUM($T4788:CP4788)+CP4788<$T4787,CP4788,$T4787-SUM($T4788:CP4788))","v":0}]
[]
[null,null,"Bases:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4787","v":0},{"$f":"T4794","v":0},{"$f":"U4794","v":0},{"$f":"V4794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4794","v":0},0,0,0,0,0,0,0,0]
[null,null,"Bases:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4790","v":0},{"$f":"U$5*U4790","v":0},{"$f":"V$5*V4790","v":0},{"$f":"W$5*W4790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$5*CI4790","v":0},0,0,0,0,0,0,0,0]
[null,null,"Bases:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4788/$S$6","v":0},{"$f":"U$6*U4788/$S$6","v":0},{"$f":"V$6*V4788/$S$6","v":0},{"$f":"W$6*W4788/$S$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4788/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"Bases:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4792-T4791","v":0},{"$f":"U4792-U4791","v":0},{"$f":"V4792-V4791","v":0},{"$f":"W4792-W4791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4792-CI4791","v":0},0,0,0,0,0,0,0,0,null,{"$f":"T4787","v":0},{"$f":"SUM(T4793:CQ4793)","v":0},{"$f":"CS4793-CT4793","v":0}]
[null,null,"Bases:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4790-T4793","v":0},{"$f":"U4790-U4793","v":0},{"$f":"V4790-V4793","v":0},{"$f":"W4790-W4793","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4790-CI4793","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,{"$f":"MAX('AA 2020-2024 inputs'!$G$24,0)","v":10},"  years"]
[null,null,"Other:  CAPEX",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"S32","v":0}]
[null,null,"Other:  straight line depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T4797<0,T4797,IF(G4796<1,T4797,T4797/G4796))","v":0},{"$f":"IF(T4804=0,0,IF(SUM($T4798:T4798)+T4798<$T4797,T4798,$T4797-SUM($T4798:T4798)))","v":0},{"$f":"IF(SUM($T4798:U4798)+U4798<$T4797,U4798,$T4797-SUM($T4798:U4798))","v":0},{"$f":"IF(SUM($T4798:V4798)+V4798<$T4797,V4798,$T4797-SUM($T4798:V4798))","v":0},{"$f":"IF(SUM($T4798:W4798)+W4798<$T4797,W4798,$T4797-SUM($T4798:W4798))","v":0},{"$f":"IF(SUM($T4798:X4798)+X4798<$T4797,X4798,$T4797-SUM($T4798:X4798))","v":0},{"$f":"IF(SUM($T4798:Y4798)+Y4798<$T4797,Y4798,$T4797-SUM($T4798:Y4798))","v":0},{"$f":"IF(SUM($T4798:Z4798)+Z4798<$T4797,Z4798,$T4797-SUM($T4798:Z4798))","v":0},{"$f":"IF(SUM($T4798:AA4798)+AA4798<$T4797,AA4798,$T4797-SUM($T4798:AA4798))","v":0},{"$f":"IF(SUM($T4798:AB4798)+AB4798<$T4797,AB4798,$T4797-SUM($T4798:AB4798))","v":0},{"$f":"IF(SUM($T4798:AC4798)+AC4798<$T4797,AC4798,$T4797-SUM($T4798:AC4798))","v":0},{"$f":"IF(SUM($T4798:AD4798)+AD4798<$T4797,AD4798,$T4797-SUM($T4798:AD4798))","v":0},{"$f":"IF(SUM($T4798:AE4798)+AE4798<$T4797,AE4798,$T4797-SUM($T4798:AE4798))","v":0},{"$f":"IF(SUM($T4798:AF4798)+AF4798<$T4797,AF4798,$T4797-SUM($T4798:AF4798))","v":0},{"$f":"IF(SUM($T4798:AG4798)+AG4798<$T4797,AG4798,$T4797-SUM($T4798:AG4798))","v":0},{"$f":"IF(SUM($T4798:AH4798)+AH4798<$T4797,AH4798,$T4797-SUM($T4798:AH4798))","v":0},{"$f":"IF(SUM($T4798:AI4798)+AI4798<$T4797,AI4798,$T4797-SUM($T4798:AI4798))","v":0},{"$f":"IF(SUM($T4798:AJ4798)+AJ4798<$T4797,AJ4798,$T4797-SUM($T4798:AJ4798))","v":0},{"$f":"IF(SUM($T4798:AK4798)+AK4798<$T4797,AK4798,$T4797-SUM($T4798:AK4798))","v":0},{"$f":"IF(SUM($T4798:AL4798)+AL4798<$T4797,AL4798,$T4797-SUM($T4798:AL4798))","v":0},{"$f":"IF(SUM($T4798:AM4798)+AM4798<$T4797,AM4798,$T4797-SUM($T4798:AM4798))","v":0},{"$f":"IF(SUM($T4798:AN4798)+AN4798<$T4797,AN4798,$T4797-SUM($T4798:AN4798))","v":0},{"$f":"IF(SUM($T4798:AO4798)+AO4798<$T4797,AO4798,$T4797-SUM($T4798:AO4798))","v":0},{"$f":"IF(SUM($T4798:AP4798)+AP4798<$T4797,AP4798,$T4797-SUM($T4798:AP4798))","v":0},{"$f":"IF(SUM($T4798:AQ4798)+AQ4798<$T4797,AQ4798,$T4797-SUM($T4798:AQ4798))","v":0},{"$f":"IF(SUM($T4798:AR4798)+AR4798<$T4797,AR4798,$T4797-SUM($T4798:AR4798))","v":0},{"$f":"IF(SUM($T4798:AS4798)+AS4798<$T4797,AS4798,$T4797-SUM($T4798:AS4798))","v":0},{"$f":"IF(SUM($T4798:AT4798)+AT4798<$T4797,AT4798,$T4797-SUM($T4798:AT4798))","v":0},{"$f":"IF(SUM($T4798:AU4798)+AU4798<$T4797,AU4798,$T4797-SUM($T4798:AU4798))","v":0},{"$f":"IF(SUM($T4798:AV4798)+AV4798<$T4797,AV4798,$T4797-SUM($T4798:AV4798))","v":0},{"$f":"IF(SUM($T4798:AW4798)+AW4798<$T4797,AW4798,$T4797-SUM($T4798:AW4798))","v":0},{"$f":"IF(SUM($T4798:AX4798)+AX4798<$T4797,AX4798,$T4797-SUM($T4798:AX4798))","v":0},{"$f":"IF(SUM($T4798:AY4798)+AY4798<$T4797,AY4798,$T4797-SUM($T4798:AY4798))","v":0},{"$f":"IF(SUM($T4798:AZ4798)+AZ4798<$T4797,AZ4798,$T4797-SUM($T4798:AZ4798))","v":0},{"$f":"IF(SUM($T4798:BA4798)+BA4798<$T4797,BA4798,$T4797-SUM($T4798:BA4798))","v":0},{"$f":"IF(SUM($T4798:BB4798)+BB4798<$T4797,BB4798,$T4797-SUM($T4798:BB4798))","v":0},{"$f":"IF(SUM($T4798:BC4798)+BC4798<$T4797,BC4798,$T4797-SUM($T4798:BC4798))","v":0},{"$f":"IF(SUM($T4798:BD4798)+BD4798<$T4797,BD4798,$T4797-SUM($T4798:BD4798))","v":0},{"$f":"IF(SUM($T4798:BE4798)+BE4798<$T4797,BE4798,$T4797-SUM($T4798:BE4798))","v":0},{"$f":"IF(SUM($T4798:BF4798)+BF4798<$T4797,BF4798,$T4797-SUM($T4798:BF4798))","v":0},{"$f":"IF(SUM($T4798:BG4798)+BG4798<$T4797,BG4798,$T4797-SUM($T4798:BG4798))","v":0},{"$f":"IF(SUM($T4798:BH4798)+BH4798<$T4797,BH4798,$T4797-SUM($T4798:BH4798))","v":0},{"$f":"IF(SUM($T4798:BI4798)+BI4798<$T4797,BI4798,$T4797-SUM($T4798:BI4798))","v":0},{"$f":"IF(SUM($T4798:BJ4798)+BJ4798<$T4797,BJ4798,$T4797-SUM($T4798:BJ4798))","v":0},{"$f":"IF(SUM($T4798:BK4798)+BK4798<$T4797,BK4798,$T4797-SUM($T4798:BK4798))","v":0},{"$f":"IF(SUM($T4798:BL4798)+BL4798<$T4797,BL4798,$T4797-SUM($T4798:BL4798))","v":0},{"$f":"IF(SUM($T4798:BM4798)+BM4798<$T4797,BM4798,$T4797-SUM($T4798:BM4798))","v":0},{"$f":"IF(SUM($T4798:BN4798)+BN4798<$T4797,BN4798,$T4797-SUM($T4798:BN4798))","v":0},{"$f":"IF(SUM($T4798:BO4798)+BO4798<$T4797,BO4798,$T4797-SUM($T4798:BO4798))","v":0},{"$f":"IF(SUM($T4798:BP4798)+BP4798<$T4797,BP4798,$T4797-SUM($T4798:BP4798))","v":0},{"$f":"IF(SUM($T4798:BQ4798)+BQ4798<$T4797,BQ4798,$T4797-SUM($T4798:BQ4798))","v":0},{"$f":"IF(SUM($T4798:BR4798)+BR4798<$T4797,BR4798,$T4797-SUM($T4798:BR4798))","v":0},{"$f":"IF(SUM($T4798:BS4798)+BS4798<$T4797,BS4798,$T4797-SUM($T4798:BS4798))","v":0},{"$f":"IF(SUM($T4798:BT4798)+BT4798<$T4797,BT4798,$T4797-SUM($T4798:BT4798))","v":0},{"$f":"IF(SUM($T4798:BU4798)+BU4798<$T4797,BU4798,$T4797-SUM($T4798:BU4798))","v":0},{"$f":"IF(SUM($T4798:BV4798)+BV4798<$T4797,BV4798,$T4797-SUM($T4798:BV4798))","v":0},{"$f":"IF(SUM($T4798:BW4798)+BW4798<$T4797,BW4798,$T4797-SUM($T4798:BW4798))","v":0},{"$f":"IF(SUM($T4798:BX4798)+BX4798<$T4797,BX4798,$T4797-SUM($T4798:BX4798))","v":0},{"$f":"IF(SUM($T4798:BY4798)+BY4798<$T4797,BY4798,$T4797-SUM($T4798:BY4798))","v":0},{"$f":"IF(SUM($T4798:BZ4798)+BZ4798<$T4797,BZ4798,$T4797-SUM($T4798:BZ4798))","v":0},{"$f":"IF(SUM($T4798:CA4798)+CA4798<$T4797,CA4798,$T4797-SUM($T4798:CA4798))","v":0},{"$f":"IF(SUM($T4798:CB4798)+CB4798<$T4797,CB4798,$T4797-SUM($T4798:CB4798))","v":0},{"$f":"IF(SUM($T4798:CC4798)+CC4798<$T4797,CC4798,$T4797-SUM($T4798:CC4798))","v":0},{"$f":"IF(SUM($T4798:CD4798)+CD4798<$T4797,CD4798,$T4797-SUM($T4798:CD4798))","v":0},{"$f":"IF(SUM($T4798:CE4798)+CE4798<$T4797,CE4798,$T4797-SUM($T4798:CE4798))","v":0},{"$f":"IF(SUM($T4798:CF4798)+CF4798<$T4797,CF4798,$T4797-SUM($T4798:CF4798))","v":0},{"$f":"IF(SUM($T4798:CG4798)+CG4798<$T4797,CG4798,$T4797-SUM($T4798:CG4798))","v":0},{"$f":"IF(SUM($T4798:CH4798)+CH4798<$T4797,CH4798,$T4797-SUM($T4798:CH4798))","v":0},{"$f":"IF(SUM($T4798:CI4798)+CI4798<$T4797,CI4798,$T4797-SUM($T4798:CI4798))","v":0},{"$f":"IF(SUM($T4798:CJ4798)+CJ4798<$T4797,CJ4798,$T4797-SUM($T4798:CJ4798))","v":0},{"$f":"IF(SUM($T4798:CK4798)+CK4798<$T4797,CK4798,$T4797-SUM($T4798:CK4798))","v":0},{"$f":"IF(SUM($T4798:CL4798)+CL4798<$T4797,CL4798,$T4797-SUM($T4798:CL4798))","v":0},{"$f":"IF(SUM($T4798:CM4798)+CM4798<$T4797,CM4798,$T4797-SUM($T4798:CM4798))","v":0},{"$f":"IF(SUM($T4798:CN4798)+CN4798<$T4797,CN4798,$T4797-SUM($T4798:CN4798))","v":0},{"$f":"IF(SUM($T4798:CO4798)+CO4798<$T4797,CO4798,$T4797-SUM($T4798:CO4798))","v":0},{"$f":"IF(SUM($T4798:CP4798)+CP4798<$T4797,CP4798,$T4797-SUM($T4798:CP4798))","v":0}]
[]
[null,null,"Other:  asset base (start of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4797","v":0},{"$f":"T4804","v":0},{"$f":"U4804","v":0},{"$f":"V4804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH4804","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other:  indexation of asset base",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*T4800","v":0},{"$f":"U$5*U4800","v":0},{"$f":"V$5*V4800","v":0},{"$f":"W$5*W4800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$5*CI4800","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other:  inflation adjusted SL depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T$6*T4798/$S$6","v":0},{"$f":"U$6*U4798/$S$6","v":0},{"$f":"V$6*V4798/$S$6","v":0},{"$f":"W$6*W4798/$S$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI$6*CI4798/$S$6","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other:  regulatory depreciation",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4802-T4801","v":0},{"$f":"U4802-U4801","v":0},{"$f":"V4802-V4801","v":0},{"$f":"W4802-W4801","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4802-CI4801","v":0},0,0,0,0,0,0,0,0,null,{"$f":"T4797","v":0},{"$f":"SUM(T4803:CQ4803)","v":0},{"$f":"CS4803-CT4803","v":0}]
[null,null,"Other:  asset base (end of year)",null,null,null,null,null,"$m    ",null,null,null,null,null,null,null,null,null,null,{"$f":"T4800-T4803","v":0},{"$f":"U4800-U4803","v":0},{"$f":"V4800-V4803","v":0},{"$f":"W4800-W4803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI4800-CI4803","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation check",null,{"$f":"SUM(CS168:CS4806)","v":412.65474331360707},{"$f":"SUM(CT168:CT4806)","v":412.6547433136048},{"$f":"IF(ROUND(CS4807-CT4807,9)=0,SUM(CU168:CU4806),\"ERROR\")","v":2.2197053358785981E-12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J21-J19+SUM(J35:S35)","v":412.65474331360701}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CS4808-CS4807","v":0}]

{"sheet":"Tax asset base_1994-2009","index":7,"n_rows":641,"n_cols":215,"rows_kept":641,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,1994,1994,1994,1995,1995,1995,1995,1996,1996,1996,1996,1997,1997,1997,1997,1998,1998,1998,1998,1999,1999,1999,1999,2000,2000,2000,2000,{"$f":"AF2+1","v":2001},{"$f":"AJ2","v":2001},{"$f":"AK2","v":2001},{"$f":"AL2","v":2001},{"$f":"AJ2+1","v":2002},{"$f":"AN2","v":2002},{"$f":"AO2","v":2002},{"$f":"AP2","v":2002},{"$f":"AN2+1","v":2003},{"$f":"AR2","v":2003},{"$f":"AS2","v":2003},{"$f":"AT2","v":2003},{"$f":"AR2+1","v":2004},{"$f":"AV2","v":2004},{"$f":"AW2","v":2004},{"$f":"AX2","v":2004},{"$f":"AV2+1","v":2005},{"$f":"AZ2","v":2005},{"$f":"BA2","v":2005},{"$f":"BB2","v":2005},{"$f":"AZ2+1","v":2006},{"$f":"BD2","v":2006},{"$f":"BE2","v":2006},{"$f":"BF2","v":2006},{"$f":"BD2+1","v":2007},{"$f":"BH2","v":2007},{"$f":"BI2","v":2007},{"$f":"BJ2","v":2007},{"$f":"BH2+1","v":2008},{"$f":"BL2","v":2008},{"$f":"BM2","v":2008},{"$f":"BN2","v":2008},{"$f":"BL2+1","v":2009},{"$f":"BP2","v":2009},{"$f":"BQ2","v":2009},{"$f":"BR2","v":2009},{"$f":"BP2+1","v":2010},{"$f":"BT2","v":2010},{"$f":"BU2","v":2010},{"$f":"BV2","v":2010},{"$f":"BT2+1","v":2011},{"$f":"BX2","v":2011},{"$f":"BY2","v":2011},{"$f":"BZ2","v":2011},{"$f":"BX2+1","v":2012},{"$f":"CB2","v":2012},{"$f":"CC2","v":2012},{"$f":"CD2","v":2012},{"$f":"CB2+1","v":2013},{"$f":"CF2","v":2013},{"$f":"CG2","v":2013},{"$f":"CH2","v":2013},{"$f":"CF2+1","v":2014},{"$f":"CJ2","v":2014},{"$f":"CK2","v":2014},{"$f":"CL2","v":2014},{"$f":"CJ2+1","v":2015},{"$f":"CN2","v":2015},{"$f":"CO2","v":2015},{"$f":"CP2","v":2015},{"$f":"CN2+1","v":2016},{"$f":"CR2","v":2016},{"$f":"CS2","v":2016},{"$f":"CT2","v":2016},{"$f":"CR2+1","v":2017},{"$f":"CV2","v":2017},{"$f":"CW2","v":2017},{"$f":"CX2","v":2017},{"$f":"CV2+1","v":2018},{"$f":"CZ2","v":2018},{"$f":"DA2","v":2018},{"$f":"DB2","v":2018},{"$f":"CZ2+1","v":2019},{"$f":"DD2","v":2019},{"$f":"DE2","v":2019},{"$f":"DF2","v":2019},{"$f":"DD2+1","v":2020},{"$f":"DH2","v":2020},{"$f":"DI2","v":2020},{"$f":"DJ2","v":2020},{"$f":"DH2+1","v":2021},{"$f":"DL2","v":2021},{"$f":"DM2","v":2021},{"$f":"DN2","v":2021},{"$f":"DL2+1","v":2022},{"$f":"DP2","v":2022},{"$f":"DQ2","v":2022},{"$f":"DR2","v":2022},{"$f":"DP2+1","v":2023},{"$f":"DT2","v":2023},{"$f":"DU2","v":2023},{"$f":"DV2","v":2023},{"$f":"DT2+1","v":2024},{"$f":"DX2","v":2024},{"$f":"DY2","v":2024},{"$f":"DZ2","v":2024},2025,{"$f":"EB2","v":2025},{"$f":"EC2","v":2025},{"$f":"ED2","v":2025},2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044]
[null,"Access Arrangement revision 2020-2024",null,null,null,null,null,null,"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1",{"$f":"AG3","v":"Q2"},"Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"CR3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"DX3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"FD3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"GJ3","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[null,"Tax asset base:  1994-2009"]
[]
[]
[]
[]
[null,"Tax asset base (beginning of period)"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I24:R24)","v":354.38158899999996},{"$f":"S11+S24-S37","v":365.78781541749998},{"$f":"T11+T24-T37","v":361.16009560149996},{"$f":"U11+U24-U37","v":356.53237578549994},351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725007,202.05271036000008,197.16487777275009,192.2770451855001,187.38921259825011,182.50138001100012,177.61354742375013,173.01192859650016,168.12051833725016,163.22910807800017,158.33769781875017,153.52062932950017,148.62828979812517,143.73595026675017,138.84361073537517,133.96341744400016,129.07092608462517,124.17843472525017,119.28594336587517,114.39345200650017,109.50096064712517,104.60846928775017,99.715977928375167,94.823486569000167,89.930995209625166,85.038503850250166,80.146012490875165,75.253521131500165,70.361029772125164,{"$f":"CG11+CG24-CG37","v":65.468538412750164},60.576047053375163,55.683555694000162,50.791064334625162,45.898572975250161,41.006081615875161,36.11359025650016,31.22109889712516,26.328607537750159,21.436116178375158,16.543624819000158,11.651133459625159,6.7586421002501602,1.8661507408751614,1.4034292439999341,1.1386577006247192,0.87388615724950425,0.60911461387497146,0.34434307050043866,0.32811136937592361,0.31187966825140856,0.29564796712689351,0.27941626600237846,0.27067825612786284,0.26194024625334777,0.25320223637883271,0.24446422650431765,0.23603662912980256,0.22760903175528746,0.21918143438077245,0.21075383700625744,0.20232623963174243,0.19389864225722742,0.1854710448827124,0.17704344750819739,0.16861585013368238,0.16018825275916737,0.15176065538465236,0.14333305801013735,0.13490546063562234,0.12647786326110733,0.11805026588659231,0.1096226685120773,0.10119507113756229,9.2767473763047281E-2,8.433987638853227E-2,7.5912279014017259E-2,6.7484681639502248E-2,5.9057084264987236E-2,5.0629486890472225E-2,4.2201889515957214E-2,3.7543117391441977E-2,3.288434526692674E-2,2.8225573142411503E-2,2.3566801017896932E-2,1.8908028893382361E-2,1.4249256768867792E-2,9.5904846443532234E-3,{"$f":"EM11+EM24-EM37","v":4.9317125198386543E-3},3.8506123953240302E-3,2.7695122708094062E-3,1.6884121462947821E-3,6.0731202178015802E-4,4.5548402226551981E-4,3.036560227508816E-4,1.518280232362434E-4,{"$f":"EU11+EU24-EU37","v":2.3721605192303374E-11},2.4206953065306069E-11,2.4692869927608885E-11,2.51787867899117E-11,2.5664703652214516E-11,2.6150676025668562E-11,2.6636648399122609E-11,2.7122620772576655E-11,2.7608593146030702E-11,2.8094565519484749E-11,2.8580537892938795E-11,2.9066510266392842E-11,2.9552482639846889E-11,3.0038455013300935E-11,3.0524427386754982E-11,3.1010399760209029E-11,3.1496372133663075E-11,3.1982344507117122E-11,3.2468316880571169E-11,3.2954289254025215E-11,3.3440261627479262E-11,3.3926234000933309E-11,3.4412206374387355E-11,3.4898178747841402E-11,3.5384151121295448E-11,3.5870123494749495E-11,3.6356095868203542E-11,3.6842068241657588E-11,3.7328040615111635E-11,3.7814012988565682E-11,3.8299985362019728E-11,3.8785957735473775E-11,3.9271930108927822E-11,3.9757902482381868E-11,4.0243874855835915E-11,4.0729847229289962E-11,4.1215819602744008E-11,4.1701791976198055E-11,4.2187764349652102E-11,4.2673736723106148E-11,4.3159709096560195E-11,4.3645681470014241E-11,4.4131653843468288E-11,4.4617626216922335E-11,4.5103598590376381E-11,4.5589570963830428E-11,4.6075543337284475E-11,4.6561515710738521E-11,4.7047488084192568E-11,4.7533460457646615E-11,4.8019432831100661E-11,4.8505405204554708E-11,4.8991377578008755E-11,4.9477349951462801E-11,4.9963322324916848E-11,5.0449294698370895E-11,5.0935267071824941E-11,5.1421239445278988E-11,5.1907211818733034E-11,5.2393184192187081E-11,5.2879156565641128E-11,5.3365128939095174E-11,5.3851101312549221E-11,5.4337073686003268E-11]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I25:R25)","v":4.5868180900000004},{"$f":"S12+S25-S38","v":4.5672508738750004},4.5094435476250005,{"$f":"U12+U25-U38","v":4.4516362213750007},4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,5.2605696438749945,5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,3.0474793174999935,2.9404119561249935,2.8333445947499936,2.7262772333749936,2.6192098719999937,2.5121425106249937,2.4050751492499938,2.2980077878749938,2.1909404264999939,2.0838730651249939,1.976805703749994,1.869738342374994,1.7626709809999941,{"$f":"CG12+CG25-CG38","v":1.6556036196249941},1.5485362582499942,1.4414688968749942,1.3344015354999943,1.2273341741249943,1.1202668127499944,1.0131994513749945,0.90613208999999451,0.79906472862499456,0.69199736724999461,0.58493000587499466,0.47786264449999466,0.37079528312499466,0.26372792174999465,0.2139957864999982,0.16473575137500174,0.11547571625000527,6.6215681125008863E-2,1.6955646000012446E-2,1.6602403375013806E-2,1.6249160750015167E-2,1.5895918125016527E-2,1.5542675500024548E-2,1.518943287503257E-2,1.4836190250040591E-2,1.4482947625048613E-2,1.4129705000056635E-2,1.3776462375064656E-2,1.3423219750072678E-2,1.3069977125080699E-2,1.2716734500088721E-2,1.2363491875096742E-2,1.2010249250104764E-2,1.1657006625112785E-2,1.1303764000120807E-2,1.0950521375128829E-2,1.059727875013685E-2,1.0244036125144872E-2,9.8907935001528932E-3,9.5375508751609148E-3,9.1843082501689363E-3,8.8310656251769579E-3,8.4778230001849794E-3,8.124580375193001E-3,7.7713377502010225E-3,7.4180951252090441E-3,7.0648525002170656E-3,6.7116098752250872E-3,6.3583672502331087E-3,6.0051246252411303E-3,5.6518820002491518E-3,5.2986393752571734E-3,4.9453967502651949E-3,4.5921541252732165E-3,4.238911500281238E-3,3.8856688752892596E-3,3.5324262502972811E-3,3.1791836253053027E-3,{"$f":"EM12+EM25-EM38","v":2.8259410003133242E-3},2.4726983753213458E-3,2.1194557503293673E-3,1.7662131253373887E-3,1.41297050034541E-3,1.0597278753534313E-3,7.0648525036145268E-4,3.5324262536947406E-4,{"$f":"EU12+EU25-EU38","v":3.7749545243187521E-13},3.8550640544393611E-13,3.93517358455997E-13,4.015283114680579E-13,4.0953926448011879E-13,4.1755021749217969E-13,4.2561321220851989E-13,4.3367620692486009E-13,4.4173920164120029E-13,4.4980219635754048E-13,4.5786519107388068E-13,4.6592818579022088E-13,4.7399118050656108E-13,4.8205417522290128E-13,4.9011716993924148E-13,4.9818016465558168E-13,5.0624315937192188E-13,5.1430615408826208E-13,5.2236914880460228E-13,5.3043214352094248E-13,5.3849513823728268E-13,5.4655813295362288E-13,5.5462112766996308E-13,5.6268412238630328E-13,5.7074711710264348E-13,5.7881011181898367E-13,5.8687310653532387E-13,5.9493610125166407E-13,6.0299909596800427E-13,6.1106209068434447E-13,6.1912508540068467E-13,6.2718808011702487E-13,6.3525107483336507E-13,6.4331406954970527E-13,6.5137706426604547E-13,6.5944005898238567E-13,6.6750305369872587E-13,6.7556604841506607E-13,6.8362904313140627E-13,6.9169203784774647E-13,6.9975503256408667E-13,7.0781802728042686E-13,7.1588102199676706E-13,7.2394401671310726E-13,7.3200701142944746E-13,7.4007000614578766E-13,7.4813300086212786E-13,7.5619599557846806E-13,7.6425899029480826E-13,7.7232198501114846E-13,7.8038497972748866E-13,7.8844797444382886E-13,7.9651096916016906E-13,8.0457396387650926E-13,8.1263695859284946E-13,8.2069995330918966E-13,8.2876294802552986E-13,8.3682594274187005E-13,8.4488893745821025E-13,8.5295193217455045E-13,8.6101492689089065E-13,8.6907792160723085E-13,8.7714091632357105E-13,8.8520391103991125E-13]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,28.736501899999997,32.770543836249999,32.356421959875,{"$f":"U13+U26-U39","v":31.942300083500001},31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,46.751789224512891,45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,32.045355070570182,31.201743578882436,30.35813208719469,29.514520595506944,28.670909103819199,27.827297612131453,26.983686120443707,26.140074628755961,25.296463137068216,24.45285164538047,23.609240153692724,22.765628662004978,21.922017170317233,{"$f":"CG13+CG26-CG39","v":21.078405678629487},20.234794186941741,19.391182695253995,18.54757120356625,17.703959711878504,16.860348220190758,16.016736728503012,15.173125236815265,14.329513745127517,13.48590225343977,12.642290761752022,11.798679270064275,10.955067778376527,10.11145628668878,9.6270510687510793,9.1975614534383752,8.768071838125671,8.338582222812974,7.9090926075002761,7.544801390875322,7.1805101742503714,6.8162189576254208,6.4519277410004721,6.0966603431255217,5.7413929452505714,5.3861255473756211,5.0308581495006708,4.6787084927507205,4.3265588360007694,3.9744091792508196,3.6222595225008698,3.3064402561259181,2.9906209897509664,2.6748017233760146,2.3589824570010682,2.1439970977511149,1.9290117385011685,1.714026379251222,1.4990410200012756,1.2921738241263294,1.0853066282513832,0.87843943237643696,0.67157223650149067,0.58722078025154267,0.50286932400159468,0.41851786775164668,0.33416641150170912,0.30072590200176641,0.2672853925018237,0.23384488300188103,0.20040437350193835,0.17580288437699476,0.15120139525205206,0.12659990612710936,0.10199841700216722,8.8865916502224529E-2,7.5733416002281839E-2,6.2600915502339149E-2,{"$f":"EM13+EM26-EM39","v":4.9468415002396467E-2},4.0773810127454055E-2,3.207920525251165E-2,2.3384600377569242E-2,1.4689995502627586E-2,1.101749662768518E-2,7.3449977527427724E-3,3.6724988778003651E-3,{"$f":"EU13+EU26-EU39","v":2.8579577940335277E-12},2.915828169192114E-12,2.9736985443507002E-12,3.0315689195092865E-12,3.0894392946678728E-12,3.1473096698264591E-12,3.2051800449850454E-12,3.2630504201436317E-12,3.320920795302218E-12,3.3787911704608042E-12,3.4366615456193905E-12,3.4945319207779768E-12,3.5524022959365631E-12,3.6102726710951494E-12,3.6681430462537357E-12,3.7260134214123219E-12,3.7838837965709082E-12,3.8417541717294945E-12,3.8996245468880808E-12,3.9574949220466671E-12,4.0153652972052534E-12,4.0732356723638397E-12,4.1311060475224259E-12,4.1889764226810122E-12,4.2468467978395985E-12,4.3047171729981848E-12,4.3625875481567711E-12,4.4204579233153574E-12,4.4783282984739436E-12,4.5361986736325299E-12,4.5940690487911162E-12,4.6519394239497025E-12,4.7098097991082888E-12,4.7676801742668751E-12,4.8255505494254614E-12,4.8834209245840476E-12,4.9412912997426339E-12,4.9991616749012202E-12,5.0570320500598065E-12,5.1149024252183928E-12,5.1727728003769791E-12,5.2306431755355653E-12,5.2885135506941516E-12,5.3463839258527379E-12,5.4042543010113242E-12,5.4621246761699105E-12,5.5199950513284968E-12,5.5778654264870831E-12,5.6357358016456693E-12,5.6936061768042556E-12,5.7514765519628419E-12,5.8093469271214282E-12,5.8672173022800145E-12,5.9250876774386008E-12,5.982958052597187E-12,6.0408284277557733E-12,6.0986988029143596E-12,6.1565691780729459E-12,6.2144395532315322E-12,6.2723099283901185E-12,6.3301803035487048E-12,6.388050678707291E-12,6.4459210538658773E-12,6.5037914290244636E-12]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,{"$f":"U14+U27-U40","v":4.1843725000000005E-2},4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861475,1.4202913304238949,1.3964429053616423,1.3725944802993897,1.3825250552371371,1.3582543926748845,1.3339837301126318,1.3097130675503792,1.3029960749881266,1.2785059915508741,1.2540159081136215,1.229525824676369,1.5854257712391164,1.5561808124268639,1.5269358536146114,1.4976908948023588,1.9491786359901062,1.9139245184278535,1.8786704008656008,1.8434162833033481,1.8113813057410952,1.7760869489288427,1.7407925921165901,1.7054982353043375,1.670203878492085,1.6349095216798324,1.5996151648675798,1.5643208080553272,1.5290264512430747,1.4937320944308221,1.4584377376185695,1.423143380806317,1.3878490239940644,1.3525546671818118,1.3172603103695593,1.2819659535573067,1.2466715967450541,1.2113772399328016,{"$f":"CG14+CG27-CG40","v":1.176082883120549},1.1407885263082964,1.1054941694960438,1.0701998126837913,1.0349054558715387,0.99961109905928613,0.96431674224703356,0.929022385434781,0.89372802862252843,0.85843367181027586,0.82313931499802329,0.78784495818577072,0.75255060137351815,0.71725624456126558,0.68250531274901294,0.6477543809367603,0.61300344912450766,0.57825251731225502,0.54350158550000283,0.51916868550000284,0.49483578550000284,0.47050288550000285,0.44616998550000286,0.42989889262500297,0.41362779975000308,0.39735670687500318,0.38108561400000329,0.3648145211250034,0.34854342825000351,0.33227233537500361,0.31600124250000372,0.30173310262500397,0.28746496275000422,0.27319682287500446,0.25892868300000471,0.24587484775000487,0.23282101250000509,0.2197671772500053,0.20671334200000563,0.19439854312500585,0.18208374425000606,0.16976894537500628,0.1574541465000065,0.14600821475000669,0.13456228300000689,0.1231163512500071,0.11167041950000731,0.10064672525000752,8.9623031000007791E-2,7.8599336750008048E-2,6.7575642500008304E-2,5.6771369125008554E-2,4.5967095750008805E-2,3.5162822375009055E-2,2.4358549000009305E-2,1.8309151000009998E-2,1.2259753000010691E-2,6.2103550000113849E-3,{"$f":"EM14+EM27-EM40","v":1.6095700001266845E-4},1.2071775001336235E-4,8.0478500014056239E-5,4.0239250014750133E-5,1.5444026266187016E-14,1.6134446209625786E-14,1.6824866153064555E-14,1.7522224990407231E-14,{"$f":"EU14+EU27-EU40","v":1.8219583827749908E-14},1.8916942665092584E-14,1.9614301502435261E-14,2.0311660339777937E-14,2.1009019177120614E-14,2.170637801446329E-14,2.2403736851805967E-14,2.3101095689148643E-14,2.3798454526491319E-14,2.4495813363833996E-14,2.5193172201176672E-14,2.5890531038519349E-14,2.6587889875862025E-14,2.7285248713204702E-14,2.7982607550547378E-14,2.8679966387890055E-14,2.9377325225232731E-14,3.0074684062575407E-14,3.0772042899918084E-14,3.146940173726076E-14,3.2166760574603437E-14,3.2864119411946113E-14,3.356147824928879E-14,3.4258837086631466E-14,3.4956195923974143E-14,3.5653554761316819E-14,3.6350913598659496E-14,3.7048272436002172E-14,3.7745631273344848E-14,3.8442990110687525E-14,3.9140348948030201E-14,3.9837707785372878E-14,4.0535066622715554E-14,4.1232425460058231E-14,4.1929784297400907E-14,4.2627143134743584E-14,4.332450197208626E-14,4.4021860809428937E-14,4.4719219646771613E-14,4.5416578484114289E-14,4.6113937321456966E-14,4.6811296158799642E-14,4.7508654996142319E-14,4.8206013833484995E-14,4.8903372670827672E-14,4.9600731508170348E-14,5.0298090345513025E-14,5.0995449182855701E-14,5.1692808020198378E-14,5.2390166857541054E-14,5.308752569488373E-14,5.3784884532226407E-14,5.4482243369569083E-14,5.517960220691176E-14,5.5876961044254436E-14,5.6574319881597113E-14,5.7271678718939789E-14,5.7969037556282466E-14,5.8666396393625142E-14,5.9363755230967818E-14,6.0061114068310495E-14,6.0758472905653171E-14,6.1455831742995848E-14,6.2153190580338524E-14]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,4.6208323300000007,5.3832788817499999,5.2458088895000001,{"$f":"U15+U28-U41","v":5.1083388972500003},4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0629907777499987,5.824760198249999,5.5865296187499993,5.3482990392499996,5.11525080975,4.8768906715,4.63853053325,4.400170395,4.21770868675,3.9779510877500002,3.7381934887500003,3.4984358897500005,3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,2.8016742577500002,2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5699776779999999,1.3167084632499999,1.0634392484999999,1.3755049720000001,1.2484603962500005,1.1214158205000009,0.99437124475000138,1.0627352690000018,1.0186494562500024,0.9745636435000028,0.93047783075000323,1.5914454180000039,1.541781168000004,1.492116918000004,1.4424526680000047,2.1084447880000052,2.0410593287500061,1.9736738695000069,1.9062884102500077,1.8389029510000086,1.7722160032500094,1.7055290555000102,1.638842107750011,1.5721551600000119,1.5055977710000128,1.4390403820000137,1.3724829930000146,1.3059256040000156,1.2407656757500165,{"$f":"CG15+CG28-CG41","v":1.1756057475000175},1.1104458192500184,1.0452858910000193,0.9818606445000202,0.91843539800002105,0.85501015150002191,0.79158490500002276,0.73914910400002409,0.68671330300002542,0.63427750200002675,0.58184170100002808,0.53019338850002939,0.47854507600003071,0.42689676350003203,0.3752484510000334,0.33484549175003453,0.29444253250003566,0.25403957325003734,0.213636614000039,0.17811886975004063,0.14260112550004225,0.10708338125004388,7.1565637000045507E-2,5.3674227750046918E-2,3.578281850004833E-2,1.7891409250049742E-2,5.1819659674379182E-14,5.3565658852949838E-14,5.5311658031520494E-14,5.7723791024866244E-14,6.0135924018211995E-14,6.2548057011557745E-14,6.4960190004903495E-14,6.7372322998249246E-14,6.9784455991594996E-14,7.2196588984940746E-14,7.4608721978286496E-14,7.7020854971632247E-14,7.9960343901674946E-14,8.2899832831717646E-14,8.5839321761760345E-14,8.8778810691803045E-14,9.1718299621845745E-14,9.4657788551888444E-14,9.7597277481931144E-14,1.0053676641197384E-13,1.0347625534201654E-13,1.0641574427205924E-13,1.0935523320210194E-13,1.1229472213214464E-13,1.1523421106218734E-13,1.1817369999223004E-13,1.2111318892227274E-13,1.2405267785231544E-13,1.2699216678235814E-13,1.2993165571240084E-13,1.3287114464244354E-13,1.3581063357248624E-13,{"$f":"EM15+EM28-EM41","v":1.3875012250252894E-13},1.4168961143257164E-13,1.4462910036261434E-13,1.4756858929265704E-13,1.5050807822269974E-13,1.5344756715274244E-13,1.5638705608278514E-13,1.5932654501282784E-13,{"$f":"EU15+EU28-EU41","v":1.6226603394287054E-13},1.6520552287291324E-13,1.6814501180295593E-13,1.7108450073299863E-13,1.7402398966304133E-13,1.7696347859308403E-13,1.7990296752312673E-13,1.8284245645316943E-13,1.8578194538321213E-13,1.8872143431325483E-13,1.9166092324329753E-13,1.9460041217334023E-13,1.9753990110338293E-13,2.0047939003342563E-13,2.0341887896346833E-13,2.0635836789351103E-13,2.0929785682355373E-13,2.1223734575359643E-13,2.1517683468363913E-13,2.1811632361368183E-13,2.2105581254372453E-13,2.2399530147376723E-13,2.2693479040380993E-13,2.2987427933385263E-13,2.3281376826389533E-13,2.3575325719393803E-13,2.3869274612398073E-13,2.4163223505402343E-13,2.4457172398406613E-13,2.4751121291410882E-13,2.5045070184415152E-13,2.5339019077419422E-13,2.5632967970423692E-13,2.5926916863427962E-13,2.6220865756432232E-13,2.6514814649436502E-13,2.6808763542440772E-13,2.7102712435445042E-13,2.7396661328449312E-13,2.7690610221453582E-13,2.7984559114457852E-13,2.8278508007462122E-13,2.8572456900466392E-13,2.8866405793470662E-13,2.9160354686474932E-13,2.9454303579479202E-13,2.9748252472483472E-13,3.0042201365487742E-13,3.0336150258492012E-13,3.0630099151496282E-13,3.0924048044500552E-13,3.1217996937504822E-13,3.1511945830509092E-13,3.1805894723513362E-13,3.2099843616517632E-13,3.2393792509521901E-13,3.2687741402526171E-13,3.2981690295530441E-13,3.3275639188534711E-13,3.3569588081538981E-13,3.3863536974543251E-13,3.4157485867547521E-13,3.4451434760551791E-13,3.4745383653556061E-13]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,1.0654488099999999,1.3089822897500001,1.2755918270000002,{"$f":"U16+U29-U42","v":1.2422013642500003},1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999938,0.57149449174999933,0.54424275274999934,0.50080728874999936,0.45737182474999938,0.4139363607499994,0.37050089674999942,0.32706543274999944,0.28362996874999946,0.24019450474999945,0.19705604074999944,0.15361315174999945,0.11017026274999946,6.6727373749999458E-2,5.8170704999999469E-2,4.7912028749999634E-2,3.76533524999998E-2,2.7394676249999965E-2,1.713600000000013E-2,1.6527600000000132E-2,1.5919200000000133E-2,1.5310800000000133E-2,0.12842706000000012,0.12497554350000079,0.12152402700000145,0.11807251050000211,1.713080034000003,1.6696670415000037,1.6262540490000044,1.5828410565000051,1.5394280640000058,1.4960150715000065,1.4526020790000072,1.4091890865000078,1.3657760940000085,1.3223631015000092,1.2789501090000099,1.2355371165000106,1.1921241240000113,1.148711131500012,{"$f":"CG16+CG29-CG42","v":1.1052981390000127},1.0618851465000134,1.0184721540000141,0.97545388650001474,0.93243561900001537,0.889417351500016,0.84639908400001662,0.80338081650001725,0.76036254900001787,0.7173442815000185,0.67432601400001912,0.63131517150001981,0.5883043290000205,0.54529348650002119,0.50228264400002187,0.45947805150002252,0.41667345900002317,0.37386886650002382,0.33106427400002447,0.28825968150002512,0.24545508900002577,0.20265049650002642,0.15984590400002707,0.11988442800002785,7.9922952000028635E-2,3.996147600002941E-2,3.0184188481996443E-14,3.0746672569081923E-14,3.1309156656167403E-14,3.1871640743252883E-14,3.2434124830338362E-14,3.2996608917423842E-14,3.3559093004509322E-14,3.4121577091594801E-14,3.4684061178680281E-14,3.5246545265765761E-14,3.580902935285124E-14,3.637151343993672E-14,3.69339975270222E-14,3.749648161410768E-14,3.8058965701193159E-14,3.8621449788278639E-14,3.9183933875364119E-14,3.9746417962449598E-14,4.0308902049535078E-14,4.0871386136620558E-14,4.1433870223706037E-14,4.1996354310791517E-14,4.2558838397876997E-14,4.8006303793313165E-14,5.3453769188749334E-14,5.8901234584185502E-14,6.4348699979621671E-14,6.9796165375057839E-14,7.5243630770494008E-14,8.0691096165930176E-14,8.6138561561366345E-14,9.1586026956802513E-14,{"$f":"EM16+EM29-EM42","v":9.7033492352238682E-14},1.0248095774767485E-13,1.0792842314311102E-13,1.1337588853854719E-13,1.1882335393398336E-13,1.2427081932941952E-13,1.2971828472485569E-13,1.3516575012029186E-13,{"$f":"EU16+EU29-EU42","v":1.4061321551572803E-13},1.460606809111642E-13,1.5150814630660037E-13,1.5695561170203653E-13,1.624030770974727E-13,1.6785054249290887E-13,1.7329800788834504E-13,1.7874547328378121E-13,1.8419293867921738E-13,1.8964040407465355E-13,1.9508786947008971E-13,2.0053533486552588E-13,2.0598280026096205E-13,2.1143026565639822E-13,2.1687773105183439E-13,2.2232519644727056E-13,2.2777266184270673E-13,2.3322012723814289E-13,2.3866759263357906E-13,2.4411505802901523E-13,2.495625234244514E-13,2.5500998881988757E-13,2.6045745421532374E-13,2.659049196107599E-13,2.7135238500619607E-13,2.7679985040163224E-13,2.8224731579706841E-13,2.8769478119250458E-13,2.9314224658794075E-13,2.9858971198337692E-13,3.0403717737881308E-13,3.0948464277424925E-13,3.1493210816968542E-13,3.2037957356512159E-13,3.2582703896055776E-13,3.3127450435599393E-13,3.3672196975143009E-13,3.4216943514686626E-13,3.4761690054230243E-13,3.530643659377386E-13,3.5851183133317477E-13,3.6395929672861094E-13,3.6940676212404711E-13,3.7485422751948327E-13,3.8030169291491944E-13,3.8574915831035561E-13,3.9119662370579178E-13,3.9664408910122795E-13,4.0209155449666412E-13,4.0753901989210028E-13,4.1298648528753645E-13,4.1843395068297262E-13,4.2388141607840879E-13,4.2932888147384496E-13,4.3477634686928113E-13,4.402238122647173E-13,4.4567127766015346E-13,4.5111874305558963E-13,4.565662084510258E-13,4.6201367384646197E-13,4.6746113924189814E-13,4.7290860463733431E-13,4.7835607003277048E-13,4.8380353542820664E-13]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,4.8415115599999998,6.1153275354999996,6.0381294551249995,{"$f":"U17+U30-U43","v":5.9609313747499995},5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,4.4067122565000068,4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750087,3.5253695652500086,3.4331281981250084,3.3530136910000081,3.2606207381250081,3.168227785250008,3.075834832375008,3.1281852295000081,3.0339829847500082,2.9397807400000082,2.8455784952500083,2.7701862505000086,2.6757488807500085,2.5813115110000084,2.4868741412500084,2.3924367715000083,2.2979994017500083,2.2035620320000082,2.1091246622500082,2.0146872925000081,1.9202499227500081,1.825812553000008,1.7313751832500079,1.6369378135000079,1.5425004437500078,{"$f":"CG17+CG30-CG43","v":1.4480630740000078},1.3536257042500077,1.2591883345000077,1.1647509647500076,1.0703135950000076,0.97587622525000761,0.88143885550000767,0.78700148575000772,0.69256411600000778,0.59812674625000783,0.50368937650000789,0.40925200675000789,0.31481463700000789,0.22037726725000789,0.18645879200000967,0.16921950262500879,0.15198021325000791,0.13474092387501235,0.1175016345000168,0.11450023200002235,0.1114988295000279,0.10849742700003345,0.105496024500039,0.10249462200004456,9.9493219500050106E-2,9.6491817000055657E-2,9.3490414500061209E-2,9.0654208375066742E-2,8.7818002250072275E-2,8.4981796125077808E-2,8.214559000008341E-2,7.9400531375089012E-2,7.6655472750094614E-2,7.3910414125100216E-2,7.1165355500105817E-2,6.8473649125111419E-2,6.5781942750117006E-2,6.3090236375122594E-2,6.0398530000128195E-2,5.7734323625133796E-2,5.5070117250139397E-2,5.2405910875144998E-2,4.9741704500150599E-2,4.70774981251562E-2,4.4413291750161801E-2,4.1749085375167402E-2,3.9084879000173003E-2,3.6420672625178604E-2,3.3756466250184206E-2,3.1092259875189807E-2,2.8428053500195408E-2,2.579658462520101E-2,2.3165115750206612E-2,2.0533646875212214E-2,1.7902178000217817E-2,1.5706175375223407E-2,1.3510172750228998E-2,1.1314170125234592E-2,{"$f":"EM17+EM30-EM43","v":9.1181675002402277E-3},7.0737506252458726E-3,5.0293337502515176E-3,2.984916875257163E-3,9.4050000026280837E-4,7.0537500026834259E-4,4.7025000027387681E-4,2.35125000279411E-4,{"$f":"EU17+EU30-EU43","v":2.8494519027297271E-13},2.9044469737268819E-13,2.9649931598471624E-13,3.0262332353578336E-13,3.0874733108685048E-13,3.1487133863791761E-13,3.2099534618898473E-13,3.2711935374005185E-13,3.3324336129111898E-13,3.393673688421861E-13,3.4549137639325322E-13,3.5161538394432035E-13,3.5773939149538747E-13,3.6386339904645459E-13,3.6998740659752172E-13,3.7611141414858884E-13,3.8223542169965596E-13,3.8835942925072309E-13,3.9448343680179021E-13,4.0060744435285733E-13,4.0673145190392446E-13,4.1285545945499158E-13,4.189794670060587E-13,4.2510347455712583E-13,4.3122748210819295E-13,4.3735148965926007E-13,4.434754972103272E-13,4.4959950476139432E-13,4.5572351231246144E-13,4.6184751986352857E-13,4.6797152741459569E-13,4.7409553496566281E-13,4.8021954251672994E-13,4.8634355006779706E-13,4.9246755761886418E-13,4.9859156516993131E-13,5.0471557272099843E-13,5.1083958027206555E-13,5.1696358782313268E-13,5.230875953741998E-13,5.2921160292526692E-13,5.3533561047633405E-13,5.4145961802740117E-13,5.4758362557846829E-13,5.5370763312953541E-13,5.5983164068060254E-13,5.6595564823166966E-13,5.7207965578273678E-13,5.7820366333380391E-13,5.8432767088487103E-13,5.9045167843593815E-13,5.9657568598700528E-13,6.026996935380724E-13,6.0882370108913952E-13,6.1494770864020665E-13,6.2107171619127377E-13,6.2719572374234089E-13,6.3331973129340802E-13,6.3944373884447514E-13,6.4556774639554226E-13,6.5169175394660939E-13,6.5781576149767651E-13,6.6393976904874363E-13,6.7006377659981076E-13]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"U18+U31-U44","v":0},0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782837000000006,0.89338588250000006,0.86894339500000006,0.84450090750000006,1.0381447500000001,1.0082501042500001,0.97835545850000005,0.94846081275000005,1.2712697970000002,1.2325575605000001,1.193845324,1.1551330874999999,1.2992185109999996,1.2559363329999997,1.2126541549999996,1.1693719769999995,2.7192835989999993,2.6361715759999993,2.5530595529999993,2.4699475299999993,2.8268860769999993,2.7327727897499994,2.6386595024999995,2.5445462152499996,2.7935129779999999,2.6908226895,2.5881324010000002,2.4854421125000004,2.8487897340000004,2.7344484977500003,2.6201072615000003,2.5057660252500003,2.6406738790000004,2.5241825137500005,2.4076911485000005,2.2911997832500006,2.7774140880000004,2.6526606670000006,2.5279072460000007,2.4031538250000009,2.278400404000001,2.1672027862500012,2.0560051685000018,1.9448075507500024,1.8336099330000031,1.7278644735000037,1.6221190140000044,1.516373554500005,1.4106280950000056,1.3137002262500062,{"$f":"CG18+CG31-CG44","v":1.2167723575000067},1.1198444887500072,1.0229166200000082,0.93055869275000924,0.83820076550001033,0.74584283825001141,0.65348491100001249,0.60095682875001444,0.54842874650001638,0.49590066425001839,0.44337258200002039,0.40184576400002203,0.36031894600002368,0.31879212800002599,0.2772653100000283,0.24431549325003046,0.21136567650003263,0.17841585975003479,0.14546604300003696,0.12416717400003929,0.10286830500004163,8.1569436000044959E-2,6.0270567000048292E-2,4.5202925250051623E-2,3.0135283500054955E-2,1.5067641750058286E-2,6.1617377866696188E-14,6.4281913125796564E-14,6.7612582199672033E-14,7.0943251273547503E-14,7.4273920347422973E-14,7.7604589421298442E-14,8.0935258495173912E-14,8.4265927569049381E-14,8.7596596642924851E-14,9.0927265716800321E-14,9.425793479067579E-14,9.758860386455126E-14,1.0091927293842673E-13,1.042499420123022E-13,1.0758061108617767E-13,1.1091128016005314E-13,1.1424194923392861E-13,1.1757261830780408E-13,1.2090328738167955E-13,1.2423395645555502E-13,1.2756462552943049E-13,1.3089529460330596E-13,1.3422596367718143E-13,1.375566327510569E-13,1.4088730182493236E-13,1.4421797089880783E-13,1.475486399726833E-13,1.5087930904655877E-13,1.5420997812043424E-13,1.5754064719430971E-13,1.6087131626818518E-13,1.6420198534206065E-13,{"$f":"EM18+EM31-EM44","v":1.6753265441593612E-13},1.7086332348981159E-13,1.7419399256368706E-13,1.7752466163756253E-13,1.80855330711438E-13,1.8418599978531347E-13,1.8751666885918894E-13,1.9084733793306441E-13,{"$f":"EU18+EU31-EU44","v":1.9417800700693988E-13},1.9750867608081535E-13,2.0083934515469082E-13,2.0417001422856629E-13,2.0750068330244176E-13,2.1083135237631723E-13,2.141620214501927E-13,2.1749269052406817E-13,2.2082335959794364E-13,2.2415402867181911E-13,2.2748469774569458E-13,2.3081536681957004E-13,2.3414603589344551E-13,2.3747670496732098E-13,2.4080737404119645E-13,2.4413804311507192E-13,2.4746871218894739E-13,2.5079938126282286E-13,2.5413005033669833E-13,2.574607194105738E-13,2.6079138848444927E-13,2.6412205755832474E-13,2.6745272663220021E-13,2.7078339570607568E-13,2.7411406477995115E-13,2.7744473385382662E-13,2.8077540292770209E-13,2.8410607200157756E-13,2.8743674107545303E-13,2.907674101493285E-13,2.9409807922320397E-13,2.9742874829707944E-13,3.0075941737095491E-13,3.0409008644483038E-13,3.0742075551870585E-13,3.1075142459258132E-13,3.1408209366645679E-13,3.1741276274033225E-13,3.2074343181420772E-13,3.2407410088808319E-13,3.2740476996195866E-13,3.3073543903583413E-13,3.340661081097096E-13,3.3739677718358507E-13,3.4072744625746054E-13,3.4405811533133601E-13,3.4738878440521148E-13,3.5071945347908695E-13,3.5405012255296242E-13,3.5738079162683789E-13,3.6071146070071336E-13,3.6404212977458883E-13,3.673727988484643E-13,3.7070346792233977E-13,3.7403413699621524E-13,3.7736480607009071E-13,3.8069547514396618E-13,3.8402614421784165E-13,3.8735681329171712E-13,3.9068748236559259E-13,3.9401815143946806E-13,3.9734882051334353E-13,4.00679489587219E-13,4.0401015866109447E-13]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S11:S19)","v":398.27617569},{"$f":"SUM(T11:T19)","v":415.97612940962506},410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,365.92461107012502,359.98760862999995,354.050606189875,348.11360374974998,350.56799510962514,344.52330938850008,338.47862366737513,332.43393794625018,327.50863026512508,321.44484479275013,315.38105932037524,309.31727384800018,313.39223084562519,307.19836141825016,301.00449199087518,294.81062256350015,294.75617949612507,288.46015759400007,282.16413569187506,275.86811378975011,271.07273931762501,264.75206123375011,258.43138314987505,252.11070506600009,248.06607461062512,241.87956904700016,235.69306348337514,229.50655791975018,225.11560383612519,218.99588005187516,212.87615626762519,206.75643248337519,202.3288085891252,196.19071221287518,190.05261583662517,183.9145194603752,{"$f":"SUM(BT11:BT19)","v":181.04625972412521},174.83780591237519,168.6293521006252,162.42089828887521,156.21244447712522,150.01824498012522,143.82404548312522,137.62984598612522,131.43564648912522,125.2470287091252,119.05841092912522,112.86979314912523,106.68117536912524,100.50277264062524,94.324369912125235,88.145967183625245,81.967564455125228,75.795861074875262,69.624157694625254,63.45245431437526,57.280750934125265,51.159866844375273,45.038982754625266,38.918098664875266,32.797214575125274,26.688126663125281,20.579038751125285,14.469950839125291,13.26823660900012,12.356567825499953,11.444899041999786,10.533230258500316,9.6215614750008456,9.113729806376389,8.6058981377519341,8.0980664691274828,7.5902348005030387,7.1336831277535913,6.6771314550041447,6.2205797822546991,5.7640281095052526,5.3839903137558061,5.0039525180063595,4.6239147222569157,4.2438769265074709,3.9022636216330233,3.560650316758577,3.2190370118841307,2.8774237070096889,2.637911966135241,2.3984002252607994,2.1588884843863578,1.9193767435119171,1.6887497023874771,1.4581226612630362,1.2274956201385958,0.99686857901415526,0.8896261446397129,0.78238371026527054,0.67514127589082817,0.56789884151639625,0.51198959139195921,0.45608034126752217,0.40017109114309013,{"$f":"SUM(EF11:EF19)","v":0.34426184101865803},0.30121259489422481,0.25816334876979247,0.2151141026453601,0.17206485652092895,0.14567494064649769,0.11928502477206648,9.2895108897635248E-2,{"$f":"SUM(EN11:EN19)","v":6.6505193023204651E-2},5.4291589273773706E-2,4.2077985524342741E-2,2.9864381774911793E-2,1.7650778025481588E-2,1.3238083526050512E-2,8.8253890266194318E-3,4.4126945271883555E-3,{"$f":"SUM(EV11:EV19)","v":2.7757280469335038E-11},2.8326424159844793E-11,2.8896691951166981E-11,2.9467029131428207E-11,3.0037366311689434E-11,3.0607759003101892E-11,3.1178203736218629E-11,3.1748648469335367E-11,3.2319093202452104E-11,3.2889537935568841E-11,3.3459982668685578E-11,3.4030427401802316E-11,3.4600872134919053E-11,3.517131686803579E-11,3.5741761601152527E-11,3.6312206334269265E-11,3.6882651067386002E-11,3.7453095800502739E-11,3.8023540533619477E-11,3.8593985266736214E-11,3.9164429999852951E-11,3.9734874732969688E-11,4.0305319466086426E-11,4.0875764199203163E-11,4.14462089323199E-11,4.2016653665436637E-11,4.2587098398553375E-11,4.3157543131670112E-11,4.3727987864786849E-11,4.4298432597903586E-11,4.4868877331020324E-11,4.5439322064137061E-11,4.6009766797253798E-11,4.6580211530370536E-11,4.7150656263487273E-11,4.772110099660401E-11,4.8291545729720747E-11,4.8861990462837485E-11,4.9432435195954222E-11,5.0002879929070959E-11,5.0573324662187696E-11,5.1143769395304434E-11,5.1714214128421171E-11,5.2284658861537908E-11,5.2855103594654645E-11,5.3425548327771383E-11,5.399599306088812E-11,5.4566437794004857E-11,5.5136882527121595E-11,5.5707327260238332E-11,5.6277771993355069E-11,5.6848216726471806E-11,5.7418661459588544E-11,5.7989106192705281E-11,5.8559550925822018E-11,5.9129995658938755E-11,5.9700440392055493E-11,6.027088512517223E-11,6.0841329858288967E-11,6.1411774591405704E-11,6.1982219324522442E-11,6.2552664057639179E-11,6.3123108790755916E-11,6.3693553523872654E-11]
[]
[null,"CAPEX:  actual"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",2.3611559999999998,1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,null,null,null,19.883187379999999,null,null,null,0.59949529999999995,null,null,null,2.4833000000000001E-2,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0.30150601999999999,null,null,null,0,null,null,null,0.28621376000000004,null,null,null,7.4341769999999988E-2,null,null,null,1.2146239999999997E-2]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",0,0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,null,null,null,3.9125433999999997,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,2.8259409999999999E-2]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,null,null,null,5.2158718950197924,null,null,null,0.72190549999999987,null,null,null,0.24941928999999999,null,null,null,2.9064312299999999,null,null,null,8.06671257,null,null,null,0.64945307000000008,null,null,null,9.8012591699999998,null,null,null,4.0728757400000006,null,null,null,0.70712163000000006,null,null,null,{"$f":"0.91751909","v":0.91751908999999998},null,null,null,{"$f":"0.35503165","v":0.35503164999999998},null,null,null,0.40176847999999998,null,null,null,{"$f":"0.29379991","v":0.29379991}]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,null,null,null,0.83344254498020942,null,null,null,0.64494457000000005,null,null,null,-1.6839750000000001E-2,null,null,null,0.16023623999999997,null,null,null,9.7144369999999994E-2,null,null,null,5.9122910000000001E-2,null,null,null,6.9509370000000001E-2,null,null,null,3.3779000000000003E-2,null,null,null,1.7553669999999997E-2,null,null,null,0.38039003000000005,null,null,null,0.48073270000000001,null,null,null,3.2191399999999997E-3,null,null,null,0]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",0,0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,null,null,null,3.5137591199999996,null,null,null,0.48191591,null,null,null,6.8079999999999998E-3,null,null,null,2.7940459999999997E-2,null,null,null,5.1823500000000005E-3,null,null,null,5.5898429999999999E-2,null,null,null,6.9387269999999987E-2,null,null,null,0.43957782000000001,null,null,null,3.1499539999999999E-2,null,null,null,0.44981413000000003,null,null,null,0.19540859999999999,null,null,null,0.70505340000000005,null,null,null,0.71565637000000004]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,null,null,null,0.38601104999999997,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,1.5789000000000001E-2,null,null,null,0,null,null,null,2.9700000000000001E-4,null,null,null,8.2500000000000004E-3,null,null,null,0,null,null,null,0.11372466000000001,null,null,null,1.5984590400000003]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",0,0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,null,null,null,1.13903095,null,null,null,-8.8759169999999998E-2,null,null,null,1.3215709999999999E-2,null,null,null,7.2917999999999993E-3,null,null,null,4.2681799999999999E-3,null,null,null,2.2000000000000001E-3,null,null,null,0,null,null,null,0,null,null,null,2.6190000000000002E-3,null,null,null,3.4837300000000009E-2,null,null,null,1.212686E-2,null,null,null,0.14474334999999999,null,null,null,1.881E-2]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0.16324393000000001,null,null,null,0.27222343999999998,null,null,null,0.54223213000000003,null,null,null,0.21808632999999999,null,null,null,0.35270363000000005,null,null,null,0.18279765999999992,null,null,null,1.5931937999999999,null,null,null,0.44005056999999997,null,null,null,0.34308004999999997,null,null,null,0.46603791,null,null,null,0.24924908999999998,null,null,null,0.60270566999999997]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I24:I32)","v":2.3611559999999998},{"$f":"SUM(J24:J32)","v":1.6051089999999999},2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,22.749484430000003,0,0,0,34.883846339999998,0,0,0,2.5227460399999999,0,0,0,0.54965968999999992,0,0,0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003]
[]
[null,"Tax depreciation "]
[]
[null,{"$f":"'AA 2020-2024 inputs'!B17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,S$51:S$641)","v":4.4297698624999997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,T$51:T$641)","v":4.6277198159999999},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,U$51:U$641)","v":4.6277198159999999},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,V$51:V$641)","v":4.6277198159999999},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,W$51:W$641)","v":4.6277198159999999},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,X$51:X$641)","v":4.8762596582499995},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,Y$51:Y$641)","v":4.8762596582499995},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,Z$51:Z$641)","v":4.8762596582499995},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AA$51:AA$641)","v":4.8762596582499995},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AB$51:AB$641)","v":4.8837533494999992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AC$51:AC$641)","v":4.8837533494999992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AD$51:AD$641)","v":4.8837533494999992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AE$51:AE$641)","v":4.8837533494999992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AF$51:AF$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AG$51:AG$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AH$51:AH$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AI$51:AI$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AJ$51:AJ$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AK$51:AK$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AL$51:AL$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AM$51:AM$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AN$51:AN$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AO$51:AO$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AP$51:AP$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AQ$51:AQ$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AR$51:AR$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AS$51:AS$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AT$51:AT$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AU$51:AU$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AV$51:AV$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AW$51:AW$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AX$51:AX$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AY$51:AY$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,AZ$51:AZ$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BA$51:BA$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BB$51:BB$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BC$51:BC$641)","v":4.8840637619999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BD$51:BD$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BE$51:BE$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BF$51:BF$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BG$51:BG$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BH$51:BH$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BI$51:BI$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BJ$51:BJ$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BK$51:BK$641)","v":4.8878325872499992},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BL$51:BL$641)","v":4.8914102592499988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BM$51:BM$641)","v":4.8914102592499988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BN$51:BN$641)","v":4.8914102592499988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BO$51:BO$641)","v":4.8914102592499988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BP$51:BP$641)","v":4.8923395313749989},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BQ$51:BQ$641)","v":4.8923395313749989},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BR$51:BR$641)","v":4.8923395313749989},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BS$51:BS$641)","v":4.8923395313749989},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BT$51:BT$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BU$51:BU$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BV$51:BV$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BW$51:BW$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BX$51:BX$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BY$51:BY$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,BZ$51:BZ$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CA$51:CA$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CB$51:CB$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CC$51:CC$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CD$51:CD$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CE$51:CE$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CF$51:CF$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CG$51:CG$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CH$51:CH$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CI$51:CI$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CJ$51:CJ$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CK$51:CK$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CL$51:CL$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CM$51:CM$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CN$51:CN$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CO$51:CO$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CP$51:CP$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CQ$51:CQ$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CR$51:CR$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CS$51:CS$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CT$51:CT$641)","v":4.8924913593749988},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CU$51:CU$641)","v":0.4627214968752274},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CV$51:CV$641)","v":0.26477154337521491},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CW$51:CW$641)","v":0.26477154337521491},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CX$51:CX$641)","v":0.26477154337453279},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CY$51:CY$641)","v":0.26477154337453279},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,CZ$51:CZ$641)","v":1.6231701124515052E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DA$51:DA$641)","v":1.6231701124515052E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DB$51:DB$641)","v":1.6231701124515052E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DC$51:DC$641)","v":1.6231701124515052E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DD$51:DD$641)","v":8.7380098745156089E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DE$51:DE$641)","v":8.7380098745150538E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DF$51:DF$641)","v":8.7380098745150538E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DG$51:DG$641)","v":8.7380098745150538E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DH$51:DH$641)","v":8.4275973745150962E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DI$51:DI$641)","v":8.4275973745150962E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DJ$51:DJ$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DK$51:DK$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DL$51:DL$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DM$51:DM$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DN$51:DN$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DO$51:DO$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DP$51:DP$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DQ$51:DQ$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DR$51:DR$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DS$51:DS$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DT$51:DT$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DU$51:DU$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DV$51:DV$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DW$51:DW$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DX$51:DX$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DY$51:DY$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,DZ$51:DZ$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EA$51:EA$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EB$51:EB$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EC$51:EC$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,ED$51:ED$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EE$51:EE$641)","v":8.427597374515013E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EF$51:EF$641)","v":4.6587721245152352E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EG$51:EG$641)","v":4.6587721245152352E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EH$51:EH$641)","v":4.6587721245152352E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EI$51:EI$641)","v":4.6587721245145691E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EJ$51:EJ$641)","v":4.6587721245145691E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EK$51:EK$641)","v":4.6587721245145691E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EL$51:EL$641)","v":4.6587721245145691E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EM$51:EM$641)","v":4.6587721245145691E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EN$51:EN$641)","v":1.0811001245146241E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EO$51:EO$641)","v":1.0811001245146241E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EP$51:EP$641)","v":1.0811001245146241E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EQ$51:EQ$641)","v":1.0811001245146241E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,ER$51:ER$641)","v":1.5182799951463821E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,ES$51:ES$641)","v":1.5182799951463821E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,ET$51:ET$641)","v":1.5182799951463821E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EU$51:EU$641)","v":1.5182799951463821E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EV$51:EV$641)","v":-4.85347873002695E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EW$51:EW$641)","v":-4.8591686230281539E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EX$51:EX$641)","v":-4.8591686230281539E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EY$51:EY$641)","v":-4.8591686230281539E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,EZ$51:EZ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FA$51:FA$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FB$51:FB$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FC$51:FC$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FD$51:FD$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FE$51:FE$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FF$51:FF$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FG$51:FG$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FH$51:FH$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FI$51:FI$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FJ$51:FJ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FK$51:FK$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FL$51:FL$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FM$51:FM$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FN$51:FN$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FO$51:FO$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FP$51:FP$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FQ$51:FQ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FR$51:FR$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FS$51:FS$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FT$51:FT$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FU$51:FU$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FV$51:FV$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FW$51:FW$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FX$51:FX$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FY$51:FY$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,FZ$51:FZ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GA$51:GA$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GB$51:GB$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GC$51:GC$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GD$51:GD$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GE$51:GE$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GF$51:GF$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GG$51:GG$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GH$51:GH$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GI$51:GI$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GJ$51:GJ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GK$51:GK$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GL$51:GL$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GM$51:GM$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GN$51:GN$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GO$51:GO$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GP$51:GP$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GQ$51:GQ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GR$51:GR$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GS$51:GS$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GT$51:GT$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GU$51:GU$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GV$51:GV$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GW$51:GW$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GX$51:GX$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GY$51:GY$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,GZ$51:GZ$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HA$51:HA$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HB$51:HB$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HC$51:HC$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HD$51:HD$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HE$51:HE$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HF$51:HF$641)","v":-4.8597237345404665E-13},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B17,HG$51:HG$641)","v":-4.8597237345404665E-13}]
[null,{"$f":"'AA 2020-2024 inputs'!B18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,S$51:S$641)","v":5.7335226125000006E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,T$51:T$641)","v":5.7807326250000006E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,U$51:U$641)","v":5.7807326250000006E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,V$51:V$641)","v":5.7807326250000006E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,W$51:W$641)","v":5.7807326250000006E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,X$51:X$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,Y$51:Y$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,Z$51:Z$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AA$51:AA$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AB$51:AB$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AC$51:AC$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AD$51:AD$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AE$51:AE$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AF$51:AF$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AG$51:AG$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AH$51:AH$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AI$51:AI$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AJ$51:AJ$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AK$51:AK$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AL$51:AL$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AM$51:AM$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AN$51:AN$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AO$51:AO$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AP$51:AP$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AQ$51:AQ$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AR$51:AR$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AS$51:AS$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AT$51:AT$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AU$51:AU$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AV$51:AV$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AW$51:AW$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AX$51:AX$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AY$51:AY$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,AZ$51:AZ$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BA$51:BA$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BB$51:BB$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BC$51:BC$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BD$51:BD$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BE$51:BE$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BF$51:BF$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BG$51:BG$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BH$51:BH$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BI$51:BI$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BJ$51:BJ$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BK$51:BK$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BL$51:BL$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BM$51:BM$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BN$51:BN$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BO$51:BO$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BP$51:BP$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BQ$51:BQ$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BR$51:BR$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BS$51:BS$641)","v":0.10671411875},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BT$51:BT$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BU$51:BU$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BV$51:BV$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BW$51:BW$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BX$51:BX$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BY$51:BY$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,BZ$51:BZ$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CA$51:CA$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CB$51:CB$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CC$51:CC$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CD$51:CD$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CE$51:CE$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CF$51:CF$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CG$51:CG$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CH$51:CH$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CI$51:CI$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CJ$51:CJ$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CK$51:CK$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CL$51:CL$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CM$51:CM$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CN$51:CN$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CO$51:CO$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CP$51:CP$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CQ$51:CQ$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CR$51:CR$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CS$51:CS$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CT$51:CT$641)","v":0.107067361375},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CU$51:CU$641)","v":4.9732135249996444E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CV$51:CV$641)","v":4.9260035124996472E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CW$51:CW$641)","v":4.9260035124996472E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CX$51:CX$641)","v":4.9260035124996417E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CY$51:CY$641)","v":4.9260035124996417E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,CZ$51:CZ$641)","v":3.5324262499863995E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DA$51:DA$641)","v":3.5324262499863995E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DB$51:DB$641)","v":3.5324262499863995E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DC$51:DC$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DD$51:DD$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DE$51:DE$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DF$51:DF$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DG$51:DG$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DH$51:DH$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DI$51:DI$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DJ$51:DJ$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DK$51:DK$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DL$51:DL$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DM$51:DM$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DN$51:DN$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DO$51:DO$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DP$51:DP$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DQ$51:DQ$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DR$51:DR$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DS$51:DS$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DT$51:DT$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DU$51:DU$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DV$51:DV$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DW$51:DW$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DX$51:DX$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DY$51:DY$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,DZ$51:DZ$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EA$51:EA$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EB$51:EB$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EC$51:EC$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,ED$51:ED$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EE$51:EE$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EF$51:EF$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EG$51:EG$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EH$51:EH$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EI$51:EI$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EJ$51:EJ$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EK$51:EK$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EL$51:EL$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EM$51:EM$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EN$51:EN$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EO$51:EO$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EP$51:EP$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EQ$51:EQ$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,ER$51:ER$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,ES$51:ES$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,ET$51:ET$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EU$51:EU$641)","v":3.5324262499197861E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EV$51:EV$641)","v":-8.0109530120608952E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EW$51:EW$641)","v":-8.0109530120608952E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EX$51:EX$641)","v":-8.0109530120608952E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EY$51:EY$641)","v":-8.0109530120608952E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,EZ$51:EZ$641)","v":-8.0109530120608952E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FA$51:FA$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FB$51:FB$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FC$51:FC$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FD$51:FD$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FE$51:FE$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FF$51:FF$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FG$51:FG$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FH$51:FH$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FI$51:FI$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FJ$51:FJ$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FK$51:FK$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FL$51:FL$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FM$51:FM$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FN$51:FN$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FO$51:FO$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FP$51:FP$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FQ$51:FQ$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FR$51:FR$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FS$51:FS$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FT$51:FT$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FU$51:FU$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FV$51:FV$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FW$51:FW$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FX$51:FX$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FY$51:FY$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,FZ$51:FZ$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GA$51:GA$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GB$51:GB$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GC$51:GC$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GD$51:GD$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GE$51:GE$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GF$51:GF$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GG$51:GG$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GH$51:GH$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GI$51:GI$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GJ$51:GJ$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GK$51:GK$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GL$51:GL$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GM$51:GM$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GN$51:GN$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GO$51:GO$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GP$51:GP$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GQ$51:GQ$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GR$51:GR$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GS$51:GS$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GT$51:GT$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GU$51:GU$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GV$51:GV$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GW$51:GW$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GX$51:GX$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GY$51:GY$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,GZ$51:GZ$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HA$51:HA$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HB$51:HB$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HC$51:HC$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HD$51:HD$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HE$51:HE$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HF$51:HF$641)","v":-8.0629947163401994E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B18,HG$51:HG$641)","v":-8.0629947163401994E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!B19","v":"Compressor stations"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,S$51:S$641)","v":0.35920627374999997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,T$51:T$641)","v":0.41412187637499998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,U$51:U$641)","v":0.41412187637499998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,V$51:V$641)","v":0.41412187637499998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,W$51:W$641)","v":0.41412187637499998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,X$51:X$641)","v":0.47932027506274738},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,Y$51:Y$641)","v":0.47932027506274738},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,Z$51:Z$641)","v":0.47932027506274738},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AA$51:AA$641)","v":0.47932027506274738},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AB$51:AB$641)","v":0.4883440938127474},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AC$51:AC$641)","v":0.4883440938127474},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AD$51:AD$641)","v":0.4883440938127474},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AE$51:AE$641)","v":0.4883440938127474},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AF$51:AF$641)","v":0.49146183493774742},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AG$51:AG$641)","v":0.49146183493774742},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AH$51:AH$641)","v":0.49146183493774742},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AI$51:AI$641)","v":0.49146183493774742},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AJ$51:AJ$641)","v":0.52779222531274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AK$51:AK$641)","v":0.52779222531274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AL$51:AL$641)","v":0.52779222531274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AM$51:AM$641)","v":0.52779222531274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AN$51:AN$641)","v":0.62862613243774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AO$51:AO$641)","v":0.62862613243774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AP$51:AP$641)","v":0.62862613243774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AQ$51:AQ$641)","v":0.62862613243774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AR$51:AR$641)","v":0.63674429581274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AS$51:AS$641)","v":0.63674429581274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AT$51:AT$641)","v":0.63674429581274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AU$51:AU$641)","v":0.63674429581274739},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AV$51:AV$641)","v":0.75926003543774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AW$51:AW$641)","v":0.75926003543774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AX$51:AX$641)","v":0.75926003543774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AY$51:AY$641)","v":0.75926003543774734},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,AZ$51:AZ$641)","v":0.8101709821877473},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BA$51:BA$641)","v":0.8101709821877473},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BB$51:BB$641)","v":0.8101709821877473},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BC$51:BC$641)","v":0.8101709821877473},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BD$51:BD$641)","v":0.81901000256274725},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BE$51:BE$641)","v":0.81901000256274725},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BF$51:BF$641)","v":0.81901000256274725},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BG$51:BG$641)","v":0.81901000256274725},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BH$51:BH$641)","v":0.83047899118774726},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BI$51:BI$641)","v":0.83047899118774726},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BJ$51:BJ$641)","v":0.83047899118774726},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BK$51:BK$641)","v":0.83047899118774726},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BL$51:BL$641)","v":0.83491688681274723},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BM$51:BM$641)","v":0.83491688681274723},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BN$51:BN$641)","v":0.83491688681274723},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BO$51:BO$641)","v":0.83491688681274723},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BP$51:BP$641)","v":0.8399389928127472},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BQ$51:BQ$641)","v":0.8399389928127472},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BR$51:BR$641)","v":0.8399389928127472},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BS$51:BS$641)","v":0.8399389928127472},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BT$51:BT$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BU$51:BU$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BV$51:BV$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BW$51:BW$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BX$51:BX$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BY$51:BY$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,BZ$51:BZ$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CA$51:CA$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CB$51:CB$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CC$51:CC$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CD$51:CD$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CE$51:CE$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CF$51:CF$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CG$51:CG$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CH$51:CH$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CI$51:CI$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CJ$51:CJ$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CK$51:CK$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CL$51:CL$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CM$51:CM$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CN$51:CN$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CO$51:CO$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CP$51:CP$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CQ$51:CQ$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CR$51:CR$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CS$51:CS$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CT$51:CT$641)","v":0.84361149168774718},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CU$51:CU$641)","v":0.48440521793770125},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CV$51:CV$641)","v":0.42948961531270485},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CW$51:CW$641)","v":0.42948961531270485},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CX$51:CX$641)","v":0.42948961531269775},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CY$51:CY$641)","v":0.42948961531269775},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,CZ$51:CZ$641)","v":0.3642912166249539},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DA$51:DA$641)","v":0.36429121662495034},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DB$51:DB$641)","v":0.36429121662495034},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DC$51:DC$641)","v":0.36429121662494912},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DD$51:DD$641)","v":0.35526739787495032},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DE$51:DE$641)","v":0.35526739787495032},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DF$51:DF$641)","v":0.35526739787495032},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DG$51:DG$641)","v":0.35526739787495032},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DH$51:DH$641)","v":0.35214965674995069},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DI$51:DI$641)","v":0.35214965674995069},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DJ$51:DJ$641)","v":0.35214965674994997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DK$51:DK$641)","v":0.35214965674994997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DL$51:DL$641)","v":0.31581926637495172},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DM$51:DM$641)","v":0.31581926637495172},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DN$51:DN$641)","v":0.31581926637495172},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DO$51:DO$641)","v":0.31581926637494639},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DP$51:DP$641)","v":0.21498535924995346},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DQ$51:DQ$641)","v":0.21498535924994636},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DR$51:DR$641)","v":0.21498535924994636},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DS$51:DS$641)","v":0.21498535924994636},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DT$51:DT$641)","v":0.20686719587494626},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DU$51:DU$641)","v":0.20686719587494626},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DV$51:DV$641)","v":0.20686719587494626},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DW$51:DW$641)","v":0.20686719587494626},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DX$51:DX$641)","v":8.4351456249948012E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DY$51:DY$641)","v":8.4351456249948012E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,DZ$51:DZ$641)","v":8.4351456249948012E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EA$51:EA$641)","v":8.4351456249937534E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EB$51:EB$641)","v":3.3440509499942685E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EC$51:EC$641)","v":3.3440509499942685E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,ED$51:ED$641)","v":3.3440509499942685E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EE$51:EE$641)","v":3.3440509499942685E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EF$51:EF$641)","v":2.4601489124943574E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EG$51:EG$641)","v":2.4601489124942685E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EH$51:EH$641)","v":2.4601489124942685E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EI$51:EI$641)","v":2.4601489124942137E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EJ$51:EJ$641)","v":1.3132500499942683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EK$51:EK$641)","v":1.3132500499942683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EL$51:EL$641)","v":1.3132500499942683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EM$51:EM$641)","v":1.3132500499942683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EN$51:EN$641)","v":8.6946048749424083E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EO$51:EO$641)","v":8.6946048749424083E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EP$51:EP$641)","v":8.6946048749424083E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EQ$51:EQ$641)","v":8.6946048749416555E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,ER$51:ER$641)","v":3.6724988749424073E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,ES$51:ES$641)","v":3.6724988749424073E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,ET$51:ET$641)","v":3.6724988749424073E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EU$51:EU$641)","v":3.6724988749424073E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EV$51:EV$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EW$51:EW$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EX$51:EX$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EY$51:EY$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,EZ$51:EZ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FA$51:FA$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FB$51:FB$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FC$51:FC$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FD$51:FD$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FE$51:FE$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FF$51:FF$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FG$51:FG$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FH$51:FH$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FI$51:FI$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FJ$51:FJ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FK$51:FK$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FL$51:FL$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FM$51:FM$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FN$51:FN$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FO$51:FO$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FP$51:FP$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FQ$51:FQ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FR$51:FR$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FS$51:FS$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FT$51:FT$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FU$51:FU$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FV$51:FV$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FW$51:FW$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FX$51:FX$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FY$51:FY$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,FZ$51:FZ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GA$51:GA$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GB$51:GB$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GC$51:GC$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GD$51:GD$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GE$51:GE$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GF$51:GF$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GG$51:GG$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GH$51:GH$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GI$51:GI$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GJ$51:GJ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GK$51:GK$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GL$51:GL$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GM$51:GM$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GN$51:GN$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GO$51:GO$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GP$51:GP$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GQ$51:GQ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GR$51:GR$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GS$51:GS$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GT$51:GT$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GU$51:GU$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GV$51:GV$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GW$51:GW$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GX$51:GX$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GY$51:GY$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,GZ$51:GZ$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HA$51:HA$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HB$51:HB$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HC$51:HC$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HD$51:HD$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HE$51:HE$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HF$51:HF$641)","v":-5.7870375158586285E-14},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B19,HG$51:HG$641)","v":-5.7870375158586285E-14}]
[null,{"$f":"'AA 2020-2024 inputs'!B20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,S$51:S$641)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,T$51:T$641)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,U$51:U$641)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,V$51:V$641)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,W$51:W$641)","v":5.4342500000000005E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,X$51:X$641)","v":1.0961456812252617E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,Y$51:Y$641)","v":1.0961456812252617E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,Z$51:Z$641)","v":1.0961456812252617E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AA$51:AA$641)","v":1.0961456812252617E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AB$51:AB$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AC$51:AC$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AD$51:AD$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AE$51:AE$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AF$51:AF$641)","v":2.1835139372526173E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AG$51:AG$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AH$51:AH$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AI$51:AI$641)","v":1.9023263937252618E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AJ$51:AJ$641)","v":2.1026216937252616E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AK$51:AK$641)","v":2.1026216937252616E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AL$51:AL$641)","v":2.1026216937252616E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AM$51:AM$641)","v":2.1026216937252616E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AN$51:AN$641)","v":2.2240521562252615E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AO$51:AO$641)","v":2.2240521562252615E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AP$51:AP$641)","v":2.2240521562252615E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AQ$51:AQ$641)","v":2.2240521562252615E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AR$51:AR$641)","v":2.2979557937252613E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AS$51:AS$641)","v":2.2979557937252613E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AT$51:AT$641)","v":2.2979557937252613E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AU$51:AU$641)","v":2.2979557937252613E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AV$51:AV$641)","v":2.3848425062252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AW$51:AW$641)","v":2.3848425062252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AX$51:AX$641)","v":2.3848425062252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AY$51:AY$641)","v":2.3848425062252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,AZ$51:AZ$641)","v":2.4270662562252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BA$51:BA$641)","v":2.4270662562252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BB$51:BB$641)","v":2.4270662562252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BC$51:BC$641)","v":2.4270662562252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BD$51:BD$641)","v":2.4490083437252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BE$51:BE$641)","v":2.4490083437252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BF$51:BF$641)","v":2.4490083437252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BG$51:BG$641)","v":2.4490083437252612E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BH$51:BH$641)","v":2.9244958812252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BI$51:BI$641)","v":2.9244958812252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BJ$51:BJ$641)","v":2.9244958812252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BK$51:BK$641)","v":2.9244958812252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BL$51:BL$641)","v":3.5254117562252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BM$51:BM$641)","v":3.5254117562252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BN$51:BN$641)","v":3.5254117562252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BO$51:BO$641)","v":3.5254117562252614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BP$51:BP$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BQ$51:BQ$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BR$51:BR$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BS$51:BS$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BT$51:BT$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BU$51:BU$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BV$51:BV$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BW$51:BW$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BX$51:BX$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BY$51:BY$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,BZ$51:BZ$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CA$51:CA$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CB$51:CB$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CC$51:CC$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CD$51:CD$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CE$51:CE$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CF$51:CF$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CG$51:CG$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CH$51:CH$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CI$51:CI$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CJ$51:CJ$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CK$51:CK$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CL$51:CL$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CM$51:CM$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CN$51:CN$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CO$51:CO$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CP$51:CP$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CQ$51:CQ$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CR$51:CR$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CS$51:CS$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CT$51:CT$641)","v":3.5294356812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CU$51:CU$641)","v":3.4750931812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CV$51:CV$641)","v":3.4750931812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CW$51:CW$641)","v":3.4750931812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CX$51:CX$641)","v":3.4750931812252611E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CY$51:CY$641)","v":3.4750931812252202E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,CZ$51:CZ$641)","v":2.4332900000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DA$51:DA$641)","v":2.4332900000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DB$51:DB$641)","v":2.4332900000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DC$51:DC$641)","v":2.4332900000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DD$51:DD$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DE$51:DE$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DF$51:DF$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DG$51:DG$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DH$51:DH$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DI$51:DI$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DJ$51:DJ$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DK$51:DK$641)","v":1.6271092874999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DL$51:DL$641)","v":1.426813987499978E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DM$51:DM$641)","v":1.426813987499978E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DN$51:DN$641)","v":1.426813987499978E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DO$51:DO$641)","v":1.426813987499978E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DP$51:DP$641)","v":1.3053835249999849E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DQ$51:DQ$641)","v":1.3053835249999779E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DR$51:DR$641)","v":1.3053835249999779E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DS$51:DS$641)","v":1.3053835249999684E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DT$51:DT$641)","v":1.2314798874999779E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DU$51:DU$641)","v":1.2314798874999779E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DV$51:DV$641)","v":1.2314798874999779E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DW$51:DW$641)","v":1.2314798874999779E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DX$51:DX$641)","v":1.1445931749999793E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DY$51:DY$641)","v":1.1445931749999793E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,DZ$51:DZ$641)","v":1.1445931749999793E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EA$51:EA$641)","v":1.1445931749999793E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EB$51:EB$641)","v":1.1023694249999785E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EC$51:EC$641)","v":1.1023694249999737E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,ED$51:ED$641)","v":1.1023694249999737E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EE$51:EE$641)","v":1.1023694249999737E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EF$51:EF$641)","v":1.0804273374999751E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EG$51:EG$641)","v":1.0804273374999751E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EH$51:EH$641)","v":1.0804273374999751E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EI$51:EI$641)","v":1.0804273374999751E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EJ$51:EJ$641)","v":6.0493979999993062E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EK$51:EK$641)","v":6.0493979999993062E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EL$51:EL$641)","v":6.0493979999993062E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EM$51:EM$641)","v":6.0493979999987164E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EN$51:EN$641)","v":4.0239249999306107E-5},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EO$51:EO$641)","v":4.0239249999306107E-5},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EP$51:EP$641)","v":4.0239249999306107E-5},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EQ$51:EQ$641)","v":4.0239249999306107E-5},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,ER$51:ER$641)","v":-6.9041994343876922E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,ES$51:ES$641)","v":-6.9041994343876922E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,ET$51:ET$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EU$51:EU$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EV$51:EV$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EW$51:EW$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EX$51:EX$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EY$51:EY$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,EZ$51:EZ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FA$51:FA$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FB$51:FB$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FC$51:FC$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FD$51:FD$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FE$51:FE$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FF$51:FF$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FG$51:FG$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FH$51:FH$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FI$51:FI$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FJ$51:FJ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FK$51:FK$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FL$51:FL$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FM$51:FM$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FN$51:FN$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FO$51:FO$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FP$51:FP$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FQ$51:FQ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FR$51:FR$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FS$51:FS$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FT$51:FT$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FU$51:FU$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FV$51:FV$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FW$51:FW$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FX$51:FX$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FY$51:FY$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,FZ$51:FZ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GA$51:GA$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GB$51:GB$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GC$51:GC$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GD$51:GD$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GE$51:GE$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GF$51:GF$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GG$51:GG$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GH$51:GH$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GI$51:GI$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GJ$51:GJ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GK$51:GK$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GL$51:GL$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GM$51:GM$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GN$51:GN$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GO$51:GO$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GP$51:GP$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GQ$51:GQ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GR$51:GR$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GS$51:GS$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GT$51:GT$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GU$51:GU$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GV$51:GV$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GW$51:GW$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GX$51:GX$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GY$51:GY$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,GZ$51:GZ$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HA$51:HA$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HB$51:HB$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HC$51:HC$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HD$51:HD$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HE$51:HE$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HF$51:HF$641)","v":-6.9735883734267645E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B20,HG$51:HG$641)","v":-6.9735883734267645E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!B21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,S$51:S$641)","v":0.11552080825000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,T$51:T$641)","v":0.13746999225000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,U$51:U$641)","v":0.13746999225000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,V$51:V$641)","v":0.13746999225000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,W$51:W$641)","v":0.13746999225000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,X$51:X$641)","v":0.22531397025},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,Y$51:Y$641)","v":0.22531397025},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,Z$51:Z$641)","v":0.22531397025},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AA$51:AA$641)","v":0.22531397025},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AB$51:AB$641)","v":0.237361868},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AC$51:AC$641)","v":0.237361868},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AD$51:AD$641)","v":0.237361868},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AE$51:AE$641)","v":0.237361868},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AF$51:AF$641)","v":0.23753206800000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AG$51:AG$641)","v":0.23753206800000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AH$51:AH$641)","v":0.23753206800000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AI$51:AI$641)","v":0.23753206800000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AJ$51:AJ$641)","v":0.23823057950000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AK$51:AK$641)","v":0.23823057950000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AL$51:AL$641)","v":0.23823057950000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AM$51:AM$641)","v":0.23823057950000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AN$51:AN$641)","v":0.23836013825000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AO$51:AO$641)","v":0.23836013825000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AP$51:AP$641)","v":0.23836013825000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AQ$51:AQ$641)","v":0.23836013825000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AR$51:AR$641)","v":0.23975759900000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AS$51:AS$641)","v":0.23975759900000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AT$51:AT$641)","v":0.23975759900000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AU$51:AU$641)","v":0.23975759900000002},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AV$51:AV$641)","v":0.24149228075000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AW$51:AW$641)","v":0.24149228075000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AX$51:AX$641)","v":0.24149228075000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AY$51:AY$641)","v":0.24149228075000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,AZ$51:AZ$641)","v":0.25248172624999998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BA$51:BA$641)","v":0.25248172624999998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BB$51:BB$641)","v":0.25248172624999998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BC$51:BC$641)","v":0.25248172624999998},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BD$51:BD$641)","v":0.25326921474999997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BE$51:BE$641)","v":0.25326921474999997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BF$51:BF$641)","v":0.25326921474999997},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BG$51:BG$641)","v":0.13774840649999995},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BH$51:BH$641)","v":0.12704457574999953},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BI$51:BI$641)","v":0.12704457574999953},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BJ$51:BJ$641)","v":0.12704457574999953},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BK$51:BK$641)","v":0.12704457574999953},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BL$51:BL$641)","v":4.4085812749999558E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BM$51:BM$641)","v":4.4085812749999558E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BN$51:BN$641)","v":4.4085812749999558E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BO$51:BO$641)","v":4.4085812749999558E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BP$51:BP$641)","v":4.9664249999999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BQ$51:BQ$641)","v":4.9664249999999889E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BR$51:BR$641)","v":4.9664249999999223E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BS$51:BS$641)","v":4.9664249999999223E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BT$51:BT$641)","v":6.7385459249999224E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BU$51:BU$641)","v":6.7385459249999224E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BV$51:BV$641)","v":6.7385459249999224E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BW$51:BW$641)","v":6.7385459249999224E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BX$51:BX$641)","v":6.668694774999924E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BY$51:BY$641)","v":6.668694774999924E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,BZ$51:BZ$641)","v":6.668694774999924E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CA$51:CA$641)","v":6.668694774999924E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CB$51:CB$641)","v":6.6557388999999162E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CC$51:CC$641)","v":6.6557388999999162E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CD$51:CD$641)","v":6.6557388999999162E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CE$51:CE$641)","v":6.6557388999999162E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CF$51:CF$641)","v":6.5159928249999124E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CG$51:CG$641)","v":6.5159928249999124E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CH$51:CH$641)","v":6.5159928249999124E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CI$51:CI$641)","v":6.5159928249999124E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CJ$51:CJ$641)","v":6.3425246499999102E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CK$51:CK$641)","v":6.3425246499999102E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CL$51:CL$641)","v":6.3425246499999102E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CM$51:CM$641)","v":6.3425246499999102E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CN$51:CN$641)","v":5.2435800999998658E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CO$51:CO$641)","v":5.2435800999998658E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CP$51:CP$641)","v":5.2435800999998658E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CQ$51:CQ$641)","v":5.2435800999998658E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CR$51:CR$641)","v":5.1648312499998683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CS$51:CS$641)","v":5.1648312499998683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CT$51:CT$641)","v":5.1648312499998683E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CU$51:CU$641)","v":5.1648312499998614E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CV$51:CV$641)","v":4.0402959249998892E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CW$51:CW$641)","v":4.0402959249998892E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CX$51:CX$641)","v":4.0402959249998337E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CY$51:CY$641)","v":4.0402959249998337E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,CZ$51:CZ$641)","v":3.5517744249998366E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DA$51:DA$641)","v":3.5517744249998366E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DB$51:DB$641)","v":3.5517744249998366E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DC$51:DC$641)","v":3.5517744249998366E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DD$51:DD$641)","v":1.7891409249998588E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DE$51:DE$641)","v":1.7891409249998588E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DF$51:DF$641)","v":1.7891409249998588E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DG$51:DG$641)","v":1.7891409249997922E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DH$51:DH$641)","v":-1.7459991785706563E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DI$51:DI$641)","v":-1.7459991785706563E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DJ$51:DJ$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DK$51:DK$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DL$51:DL$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DM$51:DM$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DN$51:DN$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DO$51:DO$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DP$51:DP$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DQ$51:DQ$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DR$51:DR$641)","v":-2.4121329933457503E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DS$51:DS$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DT$51:DT$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DU$51:DU$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DV$51:DV$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DW$51:DW$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DX$51:DX$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DY$51:DY$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,DZ$51:DZ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EA$51:EA$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EB$51:EB$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EC$51:EC$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,ED$51:ED$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EE$51:EE$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EF$51:EF$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EG$51:EG$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EH$51:EH$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EI$51:EI$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EJ$51:EJ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EK$51:EK$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EL$51:EL$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EM$51:EM$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EN$51:EN$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EO$51:EO$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EP$51:EP$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EQ$51:EQ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,ER$51:ER$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,ES$51:ES$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,ET$51:ET$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EU$51:EU$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EV$51:EV$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EW$51:EW$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EX$51:EX$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EY$51:EY$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,EZ$51:EZ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FA$51:FA$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FB$51:FB$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FC$51:FC$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FD$51:FD$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FE$51:FE$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FF$51:FF$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FG$51:FG$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FH$51:FH$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FI$51:FI$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FJ$51:FJ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FK$51:FK$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FL$51:FL$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FM$51:FM$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FN$51:FN$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FO$51:FO$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FP$51:FP$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FQ$51:FQ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FR$51:FR$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FS$51:FS$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FT$51:FT$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FU$51:FU$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FV$51:FV$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FW$51:FW$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FX$51:FX$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FY$51:FY$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,FZ$51:FZ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GA$51:GA$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GB$51:GB$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GC$51:GC$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GD$51:GD$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GE$51:GE$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GF$51:GF$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GG$51:GG$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GH$51:GH$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GI$51:GI$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GJ$51:GJ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GK$51:GK$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GL$51:GL$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GM$51:GM$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GN$51:GN$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GO$51:GO$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GP$51:GP$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GQ$51:GQ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GR$51:GR$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GS$51:GS$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GT$51:GT$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GU$51:GU$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GV$51:GV$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GW$51:GW$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GX$51:GX$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GY$51:GY$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,GZ$51:GZ$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HA$51:HA$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HB$51:HB$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HC$51:HC$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HD$51:HD$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HE$51:HE$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HF$51:HF$641)","v":-2.9394889300426996E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B21,HG$51:HG$641)","v":-2.9394889300426996E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!B22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,S$51:S$641)","v":2.6636220249999999E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,T$51:T$641)","v":3.3390462750000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,U$51:U$641)","v":3.3390462750000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,V$51:V$641)","v":3.3390462750000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,W$51:W$641)","v":3.3390462750000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,X$51:X$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,Y$51:Y$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,Z$51:Z$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AA$51:AA$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AB$51:AB$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AC$51:AC$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AD$51:AD$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AE$51:AE$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AF$51:AF$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AG$51:AG$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AH$51:AH$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AI$51:AI$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AJ$51:AJ$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AK$51:AK$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AL$51:AL$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AM$51:AM$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AN$51:AN$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AO$51:AO$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AP$51:AP$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AQ$51:AQ$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AR$51:AR$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AS$51:AS$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AT$51:AT$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AU$51:AU$641)","v":4.3040739000000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AV$51:AV$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AW$51:AW$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AX$51:AX$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AY$51:AY$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,AZ$51:AZ$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BA$51:BA$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BB$51:BB$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BC$51:BC$641)","v":4.3435464E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BD$51:BD$641)","v":4.3442888999999998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BE$51:BE$641)","v":4.3442888999999998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BF$51:BF$641)","v":4.3442888999999998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BG$51:BG$641)","v":1.6806668749999996E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BH$51:BH$641)","v":1.0258676249999833E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BI$51:BI$641)","v":1.0258676249999833E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BJ$51:BJ$641)","v":1.0258676249999833E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BK$51:BK$641)","v":1.0258676249999833E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BL$51:BL$641)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BM$51:BM$641)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BN$51:BN$641)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BO$51:BO$641)","v":6.0840000000000004E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BP$51:BP$641)","v":3.4515164999993344E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BQ$51:BQ$641)","v":3.4515164999993344E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BR$51:BR$641)","v":3.4515164999993344E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BS$51:BS$641)","v":3.4515164999993344E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BT$51:BT$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BU$51:BU$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BV$51:BV$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BW$51:BW$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BX$51:BX$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BY$51:BY$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,BZ$51:BZ$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CA$51:CA$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CB$51:CB$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CC$51:CC$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CD$51:CD$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CE$51:CE$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CF$51:CF$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CG$51:CG$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CH$51:CH$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CI$51:CI$641)","v":4.3412992499999345E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CJ$51:CJ$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CK$51:CK$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CL$51:CL$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CM$51:CM$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CN$51:CN$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CO$51:CO$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CP$51:CP$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CQ$51:CQ$641)","v":4.3018267499999339E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CR$51:CR$641)","v":4.3010842499999334E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CS$51:CS$641)","v":4.3010842499999334E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CT$51:CT$641)","v":4.3010842499999334E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CU$51:CU$641)","v":4.3010842499999334E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CV$51:CV$641)","v":4.2804592499999343E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CW$51:CW$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CX$51:CX$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CY$51:CY$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,CZ$51:CZ$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DA$51:DA$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DB$51:DB$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DC$51:DC$641)","v":4.2804592499999336E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DD$51:DD$641)","v":3.9961475999999226E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DE$51:DE$641)","v":3.9961475999999226E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DF$51:DF$641)","v":3.9961475999999226E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DG$51:DG$641)","v":3.9961475999999226E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DH$51:DH$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DI$51:DI$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DJ$51:DJ$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DK$51:DK$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DL$51:DL$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DM$51:DM$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DN$51:DN$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DO$51:DO$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DP$51:DP$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DQ$51:DQ$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DR$51:DR$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DS$51:DS$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DT$51:DT$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DU$51:DU$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DV$51:DV$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DW$51:DW$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DX$51:DX$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DY$51:DY$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,DZ$51:DZ$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EA$51:EA$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EB$51:EB$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EC$51:EC$641)","v":-5.624840870854797E-16},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,ED$51:ED$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EE$51:EE$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EF$51:EF$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EG$51:EG$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EH$51:EH$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EI$51:EI$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EJ$51:EJ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EK$51:EK$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EL$51:EL$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EM$51:EM$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EN$51:EN$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EO$51:EO$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EP$51:EP$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EQ$51:EQ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,ER$51:ER$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,ES$51:ES$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,ET$51:ET$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EU$51:EU$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EV$51:EV$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EW$51:EW$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EX$51:EX$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EY$51:EY$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,EZ$51:EZ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FA$51:FA$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FB$51:FB$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FC$51:FC$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FD$51:FD$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FE$51:FE$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FF$51:FF$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FG$51:FG$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FH$51:FH$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FI$51:FI$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FJ$51:FJ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FK$51:FK$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FL$51:FL$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FM$51:FM$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FN$51:FN$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FO$51:FO$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FP$51:FP$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FQ$51:FQ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FR$51:FR$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FS$51:FS$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FT$51:FT$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FU$51:FU$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FV$51:FV$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FW$51:FW$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FX$51:FX$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FY$51:FY$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,FZ$51:FZ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GA$51:GA$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GB$51:GB$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GC$51:GC$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GD$51:GD$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GE$51:GE$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GF$51:GF$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GG$51:GG$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GH$51:GH$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GI$51:GI$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GJ$51:GJ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GK$51:GK$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GL$51:GL$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GM$51:GM$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GN$51:GN$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GO$51:GO$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GP$51:GP$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GQ$51:GQ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GR$51:GR$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GS$51:GS$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GT$51:GT$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GU$51:GU$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GV$51:GV$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GW$51:GW$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GX$51:GX$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GY$51:GY$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,GZ$51:GZ$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HA$51:HA$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HB$51:HB$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HC$51:HC$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HD$51:HD$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HE$51:HE$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HF$51:HF$641)","v":-5.4474653954361685E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B22,HG$51:HG$641)","v":-5.4474653954361685E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!B23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,S$51:S$641)","v":6.0518894499999996E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,T$51:T$641)","v":7.7198080374999992E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,U$51:U$641)","v":7.7198080374999992E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,V$51:V$641)","v":7.7198080374999992E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,W$51:W$641)","v":7.7198080374999992E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,X$51:X$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,Y$51:Y$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,Z$51:Z$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AA$51:AA$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AB$51:AB$641)","v":2.6767972499999876E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AC$51:AC$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AD$51:AD$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AE$51:AE$641)","v":9.1435967249999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AF$51:AF$641)","v":9.1601163624999982E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AG$51:AG$641)","v":9.1601163624999982E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AH$51:AH$641)","v":9.1601163624999982E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AI$51:AI$641)","v":9.1601163624999982E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AJ$51:AJ$641)","v":9.1692311124999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AK$51:AK$641)","v":9.1692311124999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AL$51:AL$641)","v":9.1692311124999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AM$51:AM$641)","v":9.1692311124999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AN$51:AN$641)","v":9.1745663374999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AO$51:AO$641)","v":9.1745663374999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AP$51:AP$641)","v":9.1745663374999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AQ$51:AQ$641)","v":9.1745663374999981E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AR$51:AR$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AS$51:AS$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AT$51:AT$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AU$51:AU$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AV$51:AV$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AW$51:AW$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AX$51:AX$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AY$51:AY$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,AZ$51:AZ$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BA$51:BA$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BB$51:BB$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BC$51:BC$641)","v":9.177316337499998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BD$51:BD$641)","v":9.1805900874999985E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BE$51:BE$641)","v":9.1805900874999985E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BF$51:BF$641)","v":9.1805900874999985E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BG$51:BG$641)","v":9.1805900874999985E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BH$51:BH$641)","v":9.2241367124999987E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BI$51:BI$641)","v":9.2241367124999987E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BJ$51:BJ$641)","v":9.2241367124999987E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BK$51:BK$641)","v":9.2241367124999987E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BL$51:BL$641)","v":9.239295287499999E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BM$51:BM$641)","v":9.239295287499999E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BN$51:BN$641)","v":9.239295287499999E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BO$51:BO$641)","v":9.239295287499999E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BP$51:BP$641)","v":9.4202244749999983E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BQ$51:BQ$641)","v":9.4202244749999983E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BR$51:BR$641)","v":9.4202244749999983E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BS$51:BS$641)","v":9.4202244749999983E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BT$51:BT$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BU$51:BU$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BV$51:BV$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BW$51:BW$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BX$51:BX$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BY$51:BY$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,BZ$51:BZ$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CA$51:CA$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CB$51:CB$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CC$51:CC$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CD$51:CD$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CE$51:CE$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CF$51:CF$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CG$51:CG$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CH$51:CH$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CI$51:CI$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CJ$51:CJ$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CK$51:CK$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CL$51:CL$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CM$51:CM$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CN$51:CN$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CO$51:CO$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CP$51:CP$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CQ$51:CQ$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CR$51:CR$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CS$51:CS$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CT$51:CT$641)","v":9.4437369749999986E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CU$51:CU$641)","v":3.3918475249998227E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CV$51:CV$641)","v":1.7239289375000886E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CW$51:CW$641)","v":1.7239289375000886E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CX$51:CX$641)","v":1.7239289374995557E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CY$51:CY$641)","v":1.7239289374995557E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,CZ$51:CZ$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DA$51:DA$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DB$51:DB$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DC$51:DC$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DD$51:DD$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DE$51:DE$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DF$51:DF$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DG$51:DG$641)","v":3.0014024999944489E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DH$51:DH$641)","v":2.8362061249944713E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DI$51:DI$641)","v":2.8362061249944713E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DJ$51:DJ$641)","v":2.8362061249944713E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DK$51:DK$641)","v":2.8362061249943924E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DL$51:DL$641)","v":2.7450586249944042E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DM$51:DM$641)","v":2.7450586249944042E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DN$51:DN$641)","v":2.7450586249944042E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DO$51:DO$641)","v":2.7450586249944042E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DP$51:DP$641)","v":2.6917063749944056E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DQ$51:DQ$641)","v":2.6917063749944056E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DR$51:DR$641)","v":2.6917063749944056E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DS$51:DS$641)","v":2.6917063749944004E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DT$51:DT$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DU$51:DU$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DV$51:DV$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DW$51:DW$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DX$51:DX$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DY$51:DY$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,DZ$51:DZ$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EA$51:EA$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EB$51:EB$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EC$51:EC$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,ED$51:ED$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EE$51:EE$641)","v":2.6642063749944007E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EF$51:EF$641)","v":2.6314688749943965E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EG$51:EG$641)","v":2.6314688749943965E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EH$51:EH$641)","v":2.6314688749943965E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EI$51:EI$641)","v":2.6314688749943965E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EJ$51:EJ$641)","v":2.1960026249944102E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EK$51:EK$641)","v":2.1960026249944102E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EL$51:EL$641)","v":2.196002624994405E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EM$51:EM$641)","v":2.1960026249943634E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EN$51:EN$641)","v":2.0444168749943546E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EO$51:EO$641)","v":2.0444168749943546E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EP$51:EP$641)","v":2.0444168749943546E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EQ$51:EQ$641)","v":2.0444168749943546E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,ER$51:ER$641)","v":2.3512499999446581E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,ES$51:ES$641)","v":2.3512499999446581E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,ET$51:ET$641)","v":2.3512499999446581E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EU$51:EU$641)","v":2.3512499999446581E-4},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EV$51:EV$641)","v":-5.4995070997154727E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EW$51:EW$641)","v":-6.054618612028051E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EX$51:EX$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EY$51:EY$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,EZ$51:EZ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FA$51:FA$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FB$51:FB$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FC$51:FC$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FD$51:FD$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FE$51:FE$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FF$51:FF$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FG$51:FG$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FH$51:FH$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FI$51:FI$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FJ$51:FJ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FK$51:FK$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FL$51:FL$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FM$51:FM$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FN$51:FN$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FO$51:FO$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FP$51:FP$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FQ$51:FQ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FR$51:FR$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FS$51:FS$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FT$51:FT$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FU$51:FU$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FV$51:FV$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FW$51:FW$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FX$51:FX$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FY$51:FY$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,FZ$51:FZ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GA$51:GA$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GB$51:GB$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GC$51:GC$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GD$51:GD$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GE$51:GE$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GF$51:GF$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GG$51:GG$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GH$51:GH$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GI$51:GI$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GJ$51:GJ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GK$51:GK$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GL$51:GL$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GM$51:GM$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GN$51:GN$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GO$51:GO$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GP$51:GP$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GQ$51:GQ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GR$51:GR$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GS$51:GS$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GT$51:GT$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GU$51:GU$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GV$51:GV$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GW$51:GW$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GX$51:GX$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GY$51:GY$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,GZ$51:GZ$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HA$51:HA$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HB$51:HB$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HC$51:HC$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HD$51:HD$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HE$51:HE$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HF$51:HF$641)","v":-6.1240075510671232E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B23,HG$51:HG$641)","v":-6.1240075510671232E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!B24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,S$51:S$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,T$51:T$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,U$51:U$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,V$51:V$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,W$51:W$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,X$51:X$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,Y$51:Y$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,Z$51:Z$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AA$51:AA$641)","v":0},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AB$51:AB$641)","v":4.0810982499999999E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AC$51:AC$641)","v":4.0810982499999999E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AD$51:AD$641)","v":4.0810982499999999E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AE$51:AE$641)","v":4.0810982499999999E-3},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AF$51:AF$641)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AG$51:AG$641)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AH$51:AH$641)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AI$51:AI$641)","v":1.0886684250000001E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AJ$51:AJ$641)","v":2.4442487500000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AK$51:AK$641)","v":2.4442487500000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AL$51:AL$641)","v":2.4442487500000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AM$51:AM$641)","v":2.4442487500000002E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AN$51:AN$641)","v":2.9894645750000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AO$51:AO$641)","v":2.9894645750000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AP$51:AP$641)","v":2.9894645750000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AQ$51:AQ$641)","v":2.9894645750000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AR$51:AR$641)","v":3.8712236500000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AS$51:AS$641)","v":3.8712236500000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AT$51:AT$641)","v":3.8712236500000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AU$51:AU$641)","v":3.8712236500000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AV$51:AV$641)","v":4.3282178000000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AW$51:AW$641)","v":4.3282178000000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AX$51:AX$641)","v":4.3282178000000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AY$51:AY$641)","v":4.3282178000000004E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,AZ$51:AZ$641)","v":8.3112023000000007E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BA$51:BA$641)","v":8.3112023000000007E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BB$51:BB$641)","v":8.3112023000000007E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BC$51:BC$641)","v":8.3112023000000007E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BD$51:BD$641)","v":9.4113287250000011E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BE$51:BE$641)","v":9.4113287250000011E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BF$51:BF$641)","v":9.4113287250000011E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BG$51:BG$641)","v":9.4113287250000011E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BH$51:BH$641)","v":0.1026902885},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BI$51:BI$641)","v":0.1026902885},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BJ$51:BJ$641)","v":0.1026902885},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BK$51:BK$641)","v":0.1026902885},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BL$51:BL$641)","v":0.11434123625000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BM$51:BM$641)","v":0.11434123625000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BN$51:BN$641)","v":0.11434123625000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BO$51:BO$641)","v":0.11434123625000001},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BP$51:BP$641)","v":0.11649136525000005},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BQ$51:BQ$641)","v":0.11649136525000005},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BR$51:BR$641)","v":0.11649136525000005},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BS$51:BS$641)","v":0.11649136525000005},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BT$51:BT$641)","v":0.12475342100000006},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BU$51:BU$641)","v":0.12475342100000006},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BV$51:BV$641)","v":0.12475342100000006},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BW$51:BW$641)","v":0.12475342100000006},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BX$51:BX$641)","v":0.11119761774999994},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BY$51:BY$641)","v":0.11119761774999944},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,BZ$51:BZ$641)","v":0.11119761774999944},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CA$51:CA$641)","v":0.11119761774999944},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CB$51:CB$641)","v":0.10574545949999929},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CC$51:CC$641)","v":0.10574545949999929},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CD$51:CD$641)","v":0.10574545949999929},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CE$51:CE$641)","v":0.10574545949999929},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CF$51:CF$641)","v":9.6927868749999466E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CG$51:CG$641)","v":9.6927868749999466E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CH$51:CH$641)","v":9.6927868749999466E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CI$51:CI$641)","v":9.6927868749998966E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CJ$51:CJ$641)","v":9.2357927249998875E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CK$51:CK$641)","v":9.2357927249998875E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CL$51:CL$641)","v":9.2357927249998875E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CM$51:CM$641)","v":9.2357927249998875E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CN$51:CN$641)","v":5.2528082249997998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CO$51:CO$641)","v":5.2528082249997998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CP$51:CP$641)","v":5.2528082249997998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CQ$51:CQ$641)","v":5.2528082249997998E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CR$51:CR$641)","v":4.1526817999998328E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CS$51:CS$641)","v":4.1526817999998328E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CT$51:CT$641)","v":4.1526817999997662E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CU$51:CU$641)","v":4.1526817999997662E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CV$51:CV$641)","v":3.2949816749997834E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CW$51:CW$641)","v":3.2949816749997834E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CX$51:CX$641)","v":3.2949816749997834E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CY$51:CY$641)","v":3.2949816749997834E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,CZ$51:CZ$641)","v":2.1298868999997667E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DA$51:DA$641)","v":2.1298868999997667E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DB$51:DB$641)","v":2.1298868999996667E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DC$51:DC$641)","v":2.1298868999996667E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DD$51:DD$641)","v":1.5067641749996669E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DE$51:DE$641)","v":1.5067641749996669E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DF$51:DF$641)","v":1.5067641749996669E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DG$51:DG$641)","v":1.5067641749996669E-2},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DH$51:DH$641)","v":-2.6645352591003757E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DI$51:DI$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DJ$51:DJ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DK$51:DK$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DL$51:DL$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DM$51:DM$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DN$51:DN$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DO$51:DO$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DP$51:DP$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DQ$51:DQ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DR$51:DR$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DS$51:DS$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DT$51:DT$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DU$51:DU$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DV$51:DV$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DW$51:DW$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DX$51:DX$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DY$51:DY$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,DZ$51:DZ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EA$51:EA$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EB$51:EB$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EC$51:EC$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,ED$51:ED$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EE$51:EE$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EF$51:EF$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EG$51:EG$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EH$51:EH$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EI$51:EI$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EJ$51:EJ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EK$51:EK$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EL$51:EL$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EM$51:EM$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EN$51:EN$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EO$51:EO$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EP$51:EP$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EQ$51:EQ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,ER$51:ER$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,ES$51:ES$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,ET$51:ET$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EU$51:EU$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EV$51:EV$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EW$51:EW$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EX$51:EX$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EY$51:EY$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,EZ$51:EZ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FA$51:FA$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FB$51:FB$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FC$51:FC$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FD$51:FD$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FE$51:FE$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FF$51:FF$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FG$51:FG$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FH$51:FH$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FI$51:FI$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FJ$51:FJ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FK$51:FK$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FL$51:FL$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FM$51:FM$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FN$51:FN$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FO$51:FO$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FP$51:FP$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FQ$51:FQ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FR$51:FR$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FS$51:FS$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FT$51:FT$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FU$51:FU$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FV$51:FV$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FW$51:FW$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FX$51:FX$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FY$51:FY$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,FZ$51:FZ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GA$51:GA$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GB$51:GB$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GC$51:GC$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GD$51:GD$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GE$51:GE$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GF$51:GF$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GG$51:GG$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GH$51:GH$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GI$51:GI$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GJ$51:GJ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GK$51:GK$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GL$51:GL$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GM$51:GM$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GN$51:GN$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GO$51:GO$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GP$51:GP$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GQ$51:GQ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GR$51:GR$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GS$51:GS$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GT$51:GT$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GU$51:GU$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GV$51:GV$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GW$51:GW$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GX$51:GX$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GY$51:GY$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,GZ$51:GZ$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HA$51:HA$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HB$51:HB$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HC$51:HC$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HD$51:HD$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HE$51:HE$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HF$51:HF$641)","v":-3.3306690738754696E-15},{"$f":"SUMIF($B$51:$B$641,'AA 2020-2024 inputs'!$B24,HG$51:HG$641)","v":-3.3306690738754696E-15}]
[]
[null,null,null,null,null,null,null,"$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S37:S45)","v":5.0495307103750005},{"$f":"SUM(T37:T45)","v":5.3482509789999995},5.3482509789999995,5.3482509789999995,5.3482509789999995,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.7849953285,5.8737544984999994,5.8737544984999994,5.8737544984999994,5.8674838844999995,5.8843236344999994,5.8843236344999994,5.8843236344999994,5.9370024401249992,5.9370024401249992,5.9370024401249992,5.9370024401249992,6.044685721125,6.044685721125,6.044685721125,6.044685721125,6.0637854723749998,6.0637854723749998,6.0637854723749998,6.0637854723749998,6.1938694273749997,6.1938694273749997,6.1938694273749997,6.1938694273749997,6.2960219021249992,6.2960219021249992,6.2960219021249992,6.2960219021249992,6.3206780838749985,6.3206780838749985,6.3206780838749985,6.1785210553749996,6.1865055636249986,6.1865055636249986,6.1865055636249986,6.1865055636249986,6.1197237842499979,6.1197237842499979,6.1197237842499979,6.1197237842499979,6.1380963762499992,6.1380963762499992,6.1380963762499983,6.1380963762499983,6.2084538117499983,6.2084538117499983,6.2084538117499983,6.2084538117499983,6.1941994969999978,6.1941994969999969,6.1941994969999969,6.1941994969999969,6.1886177799999968,6.1886177799999968,6.1886177799999968,6.1886177799999968,{"$f":"SUM(CF37:CF45)","v":6.1784027284999965},6.1784027284999965,6.1784027284999965,6.1784027284999965,6.1717033802499959,6.1717033802499959,6.1717033802499959,6.1717033802499959,6.1208840897499943,6.1208840897499943,6.1208840897499943,6.1208840897499943,6.1090879119999952,6.1090879119999952,6.1090879119999943,1.2017142301251715,0.91166878350016589,0.91166878350016589,0.91166878349947078,0.91166878349947034,0.50783166862445739,0.50783166862445384,0.50783166862445284,0.50783166862444495,0.45655167274944675,0.45655167274944619,0.45655167274944619,0.45655167274944553,0.38003779574944718,0.38003779574944652,0.38003779574944507,0.38003779574944502,0.34161330487444669,0.34161330487444669,0.34161330487444669,0.34161330487444136,0.2395117408744484,0.23951174087444124,0.23951174087444124,0.2395117408744406,0.2306270411244406,0.2306270411244406,0.2306270411244406,0.2306270411244406,0.10724243437444235,0.10724243437444235,0.10724243437444235,0.10724243437443187,{"$f":"SUM(EB37:EB45)","v":5.5909250124437024E-2},5.5909250124436975E-2,5.590925012443209E-2,5.590925012443209E-2,4.3049246124433213E-2,4.3049246124432325E-2,4.3049246124432325E-2,4.3049246124431111E-2,2.6389915874431232E-2,2.6389915874431232E-2,2.6389915874431229E-2,2.6389915874430597E-2,{"$f":"SUM(EN37:EN45)","v":1.2213603749430955E-2},1.2213603749430955E-2,1.2213603749430955E-2,1.2213603749430202E-2,4.4126944994310816E-3,4.4126944994310816E-3,4.4126944994310746E-3,4.4126944994310746E-3,{"$f":"SUM(EV37:EV45)","v":-5.6914369050975466E-13},-5.7026779132218763E-13,-5.7033718026122671E-13,-5.7033718026122671E-13,-5.7039269141245796E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13,-5.7044473311673727E-13]
[]
[]
[null,"Depreciation:  initial assets",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S11>0,S11/$F51,S11)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:S51)+S51>$S11,$S11-SUM($S51:S51),S51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:T51)+T51>$S11,$S11-SUM($S51:T51),T51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:U51)+U51>$S11,$S11-SUM($S51:U51),U51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:V51)+V51>$S11,$S11-SUM($S51:V51),V51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:W51)+W51>$S11,$S11-SUM($S51:W51),W51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:X51)+X51>$S11,$S11-SUM($S51:X51),X51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:Y51)+Y51>$S11,$S11-SUM($S51:Y51),Y51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:Z51)+Z51>$S11,$S11-SUM($S51:Z51),Z51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AA51)+AA51>$S11,$S11-SUM($S51:AA51),AA51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AB51)+AB51>$S11,$S11-SUM($S51:AB51),AB51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AC51)+AC51>$S11,$S11-SUM($S51:AC51),AC51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AD51)+AD51>$S11,$S11-SUM($S51:AD51),AD51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AE51)+AE51>$S11,$S11-SUM($S51:AE51),AE51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AF51)+AF51>$S11,$S11-SUM($S51:AF51),AF51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AG51)+AG51>$S11,$S11-SUM($S51:AG51),AG51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AH51)+AH51>$S11,$S11-SUM($S51:AH51),AH51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AI51)+AI51>$S11,$S11-SUM($S51:AI51),AI51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AJ51)+AJ51>$S11,$S11-SUM($S51:AJ51),AJ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AK51)+AK51>$S11,$S11-SUM($S51:AK51),AK51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AL51)+AL51>$S11,$S11-SUM($S51:AL51),AL51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AM51)+AM51>$S11,$S11-SUM($S51:AM51),AM51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AN51)+AN51>$S11,$S11-SUM($S51:AN51),AN51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AO51)+AO51>$S11,$S11-SUM($S51:AO51),AO51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AP51)+AP51>$S11,$S11-SUM($S51:AP51),AP51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AQ51)+AQ51>$S11,$S11-SUM($S51:AQ51),AQ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AR51)+AR51>$S11,$S11-SUM($S51:AR51),AR51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AS51)+AS51>$S11,$S11-SUM($S51:AS51),AS51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AT51)+AT51>$S11,$S11-SUM($S51:AT51),AT51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AU51)+AU51>$S11,$S11-SUM($S51:AU51),AU51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AV51)+AV51>$S11,$S11-SUM($S51:AV51),AV51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AW51)+AW51>$S11,$S11-SUM($S51:AW51),AW51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AX51)+AX51>$S11,$S11-SUM($S51:AX51),AX51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AY51)+AY51>$S11,$S11-SUM($S51:AY51),AY51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:AZ51)+AZ51>$S11,$S11-SUM($S51:AZ51),AZ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BA51)+BA51>$S11,$S11-SUM($S51:BA51),BA51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BB51)+BB51>$S11,$S11-SUM($S51:BB51),BB51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BC51)+BC51>$S11,$S11-SUM($S51:BC51),BC51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BD51)+BD51>$S11,$S11-SUM($S51:BD51),BD51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BE51)+BE51>$S11,$S11-SUM($S51:BE51),BE51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BF51)+BF51>$S11,$S11-SUM($S51:BF51),BF51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BG51)+BG51>$S11,$S11-SUM($S51:BG51),BG51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BH51)+BH51>$S11,$S11-SUM($S51:BH51),BH51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BI51)+BI51>$S11,$S11-SUM($S51:BI51),BI51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BJ51)+BJ51>$S11,$S11-SUM($S51:BJ51),BJ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BK51)+BK51>$S11,$S11-SUM($S51:BK51),BK51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BL51)+BL51>$S11,$S11-SUM($S51:BL51),BL51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BM51)+BM51>$S11,$S11-SUM($S51:BM51),BM51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BN51)+BN51>$S11,$S11-SUM($S51:BN51),BN51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BO51)+BO51>$S11,$S11-SUM($S51:BO51),BO51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BP51)+BP51>$S11,$S11-SUM($S51:BP51),BP51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BQ51)+BQ51>$S11,$S11-SUM($S51:BQ51),BQ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BR51)+BR51>$S11,$S11-SUM($S51:BR51),BR51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BS51)+BS51>$S11,$S11-SUM($S51:BS51),BS51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BT51)+BT51>$S11,$S11-SUM($S51:BT51),BT51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BU51)+BU51>$S11,$S11-SUM($S51:BU51),BU51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BV51)+BV51>$S11,$S11-SUM($S51:BV51),BV51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BW51)+BW51>$S11,$S11-SUM($S51:BW51),BW51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BX51)+BX51>$S11,$S11-SUM($S51:BX51),BX51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BY51)+BY51>$S11,$S11-SUM($S51:BY51),BY51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:BZ51)+BZ51>$S11,$S11-SUM($S51:BZ51),BZ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CA51)+CA51>$S11,$S11-SUM($S51:CA51),CA51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CB51)+CB51>$S11,$S11-SUM($S51:CB51),CB51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CC51)+CC51>$S11,$S11-SUM($S51:CC51),CC51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CD51)+CD51>$S11,$S11-SUM($S51:CD51),CD51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CE51)+CE51>$S11,$S11-SUM($S51:CE51),CE51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CF51)+CF51>$S11,$S11-SUM($S51:CF51),CF51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CG51)+CG51>$S11,$S11-SUM($S51:CG51),CG51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CH51)+CH51>$S11,$S11-SUM($S51:CH51),CH51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CI51)+CI51>$S11,$S11-SUM($S51:CI51),CI51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CJ51)+CJ51>$S11,$S11-SUM($S51:CJ51),CJ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CK51)+CK51>$S11,$S11-SUM($S51:CK51),CK51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CL51)+CL51>$S11,$S11-SUM($S51:CL51),CL51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CM51)+CM51>$S11,$S11-SUM($S51:CM51),CM51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CN51)+CN51>$S11,$S11-SUM($S51:CN51),CN51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CO51)+CO51>$S11,$S11-SUM($S51:CO51),CO51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CP51)+CP51>$S11,$S11-SUM($S51:CP51),CP51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CQ51)+CQ51>$S11,$S11-SUM($S51:CQ51),CQ51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CR51)+CR51>$S11,$S11-SUM($S51:CR51),CR51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CS51)+CS51>$S11,$S11-SUM($S51:CS51),CS51),0)","v":4.4297698624999997},{"$f":"IF($S51>0,IF(SUM($S51:CT51)+CT51>$S11,$S11-SUM($S51:CT51),CT51),0)","v":2.2737367544323206E-13},{"$f":"IF($S51>0,IF(SUM($S51:CU51)+CU51>$S11,$S11-SUM($S51:CU51),CU51),0)","v":2.2737367544323206E-13},{"$f":"IF($S51>0,IF(SUM($S51:CV51)+CV51>$S11,$S11-SUM($S51:CV51),CV51),0)","v":2.2737367544323206E-13},{"$f":"IF($S51>0,IF(SUM($S51:CW51)+CW51>$S11,$S11-SUM($S51:CW51),CW51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:CX51)+CX51>$S11,$S11-SUM($S51:CX51),CX51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:CY51)+CY51>$S11,$S11-SUM($S51:CY51),CY51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:CZ51)+CZ51>$S11,$S11-SUM($S51:CZ51),CZ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DA51)+DA51>$S11,$S11-SUM($S51:DA51),DA51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DB51)+DB51>$S11,$S11-SUM($S51:DB51),DB51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DC51)+DC51>$S11,$S11-SUM($S51:DC51),DC51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DD51)+DD51>$S11,$S11-SUM($S51:DD51),DD51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DE51)+DE51>$S11,$S11-SUM($S51:DE51),DE51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DF51)+DF51>$S11,$S11-SUM($S51:DF51),DF51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DG51)+DG51>$S11,$S11-SUM($S51:DG51),DG51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DH51)+DH51>$S11,$S11-SUM($S51:DH51),DH51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DI51)+DI51>$S11,$S11-SUM($S51:DI51),DI51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DJ51)+DJ51>$S11,$S11-SUM($S51:DJ51),DJ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DK51)+DK51>$S11,$S11-SUM($S51:DK51),DK51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DL51)+DL51>$S11,$S11-SUM($S51:DL51),DL51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DM51)+DM51>$S11,$S11-SUM($S51:DM51),DM51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DN51)+DN51>$S11,$S11-SUM($S51:DN51),DN51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DO51)+DO51>$S11,$S11-SUM($S51:DO51),DO51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DP51)+DP51>$S11,$S11-SUM($S51:DP51),DP51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DQ51)+DQ51>$S11,$S11-SUM($S51:DQ51),DQ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DR51)+DR51>$S11,$S11-SUM($S51:DR51),DR51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DS51)+DS51>$S11,$S11-SUM($S51:DS51),DS51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DT51)+DT51>$S11,$S11-SUM($S51:DT51),DT51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DU51)+DU51>$S11,$S11-SUM($S51:DU51),DU51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DV51)+DV51>$S11,$S11-SUM($S51:DV51),DV51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DW51)+DW51>$S11,$S11-SUM($S51:DW51),DW51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DX51)+DX51>$S11,$S11-SUM($S51:DX51),DX51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DY51)+DY51>$S11,$S11-SUM($S51:DY51),DY51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:DZ51)+DZ51>$S11,$S11-SUM($S51:DZ51),DZ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EA51)+EA51>$S11,$S11-SUM($S51:EA51),EA51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EB51)+EB51>$S11,$S11-SUM($S51:EB51),EB51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EC51)+EC51>$S11,$S11-SUM($S51:EC51),EC51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:ED51)+ED51>$S11,$S11-SUM($S51:ED51),ED51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EE51)+EE51>$S11,$S11-SUM($S51:EE51),EE51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EF51)+EF51>$S11,$S11-SUM($S51:EF51),EF51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EG51)+EG51>$S11,$S11-SUM($S51:EG51),EG51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EH51)+EH51>$S11,$S11-SUM($S51:EH51),EH51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EI51)+EI51>$S11,$S11-SUM($S51:EI51),EI51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EJ51)+EJ51>$S11,$S11-SUM($S51:EJ51),EJ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EK51)+EK51>$S11,$S11-SUM($S51:EK51),EK51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EL51)+EL51>$S11,$S11-SUM($S51:EL51),EL51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EM51)+EM51>$S11,$S11-SUM($S51:EM51),EM51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EN51)+EN51>$S11,$S11-SUM($S51:EN51),EN51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EO51)+EO51>$S11,$S11-SUM($S51:EO51),EO51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EP51)+EP51>$S11,$S11-SUM($S51:EP51),EP51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EQ51)+EQ51>$S11,$S11-SUM($S51:EQ51),EQ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:ER51)+ER51>$S11,$S11-SUM($S51:ER51),ER51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:ES51)+ES51>$S11,$S11-SUM($S51:ES51),ES51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:ET51)+ET51>$S11,$S11-SUM($S51:ET51),ET51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EU51)+EU51>$S11,$S11-SUM($S51:EU51),EU51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EV51)+EV51>$S11,$S11-SUM($S51:EV51),EV51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EW51)+EW51>$S11,$S11-SUM($S51:EW51),EW51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EX51)+EX51>$S11,$S11-SUM($S51:EX51),EX51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EY51)+EY51>$S11,$S11-SUM($S51:EY51),EY51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:EZ51)+EZ51>$S11,$S11-SUM($S51:EZ51),EZ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FA51)+FA51>$S11,$S11-SUM($S51:FA51),FA51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FB51)+FB51>$S11,$S11-SUM($S51:FB51),FB51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FC51)+FC51>$S11,$S11-SUM($S51:FC51),FC51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FD51)+FD51>$S11,$S11-SUM($S51:FD51),FD51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FE51)+FE51>$S11,$S11-SUM($S51:FE51),FE51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FF51)+FF51>$S11,$S11-SUM($S51:FF51),FF51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FG51)+FG51>$S11,$S11-SUM($S51:FG51),FG51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FH51)+FH51>$S11,$S11-SUM($S51:FH51),FH51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FI51)+FI51>$S11,$S11-SUM($S51:FI51),FI51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FJ51)+FJ51>$S11,$S11-SUM($S51:FJ51),FJ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FK51)+FK51>$S11,$S11-SUM($S51:FK51),FK51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FL51)+FL51>$S11,$S11-SUM($S51:FL51),FL51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FM51)+FM51>$S11,$S11-SUM($S51:FM51),FM51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FN51)+FN51>$S11,$S11-SUM($S51:FN51),FN51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FO51)+FO51>$S11,$S11-SUM($S51:FO51),FO51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FP51)+FP51>$S11,$S11-SUM($S51:FP51),FP51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FQ51)+FQ51>$S11,$S11-SUM($S51:FQ51),FQ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FR51)+FR51>$S11,$S11-SUM($S51:FR51),FR51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FS51)+FS51>$S11,$S11-SUM($S51:FS51),FS51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FT51)+FT51>$S11,$S11-SUM($S51:FT51),FT51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FU51)+FU51>$S11,$S11-SUM($S51:FU51),FU51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FV51)+FV51>$S11,$S11-SUM($S51:FV51),FV51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FW51)+FW51>$S11,$S11-SUM($S51:FW51),FW51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FX51)+FX51>$S11,$S11-SUM($S51:FX51),FX51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FY51)+FY51>$S11,$S11-SUM($S51:FY51),FY51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:FZ51)+FZ51>$S11,$S11-SUM($S51:FZ51),FZ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GA51)+GA51>$S11,$S11-SUM($S51:GA51),GA51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GB51)+GB51>$S11,$S11-SUM($S51:GB51),GB51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GC51)+GC51>$S11,$S11-SUM($S51:GC51),GC51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GD51)+GD51>$S11,$S11-SUM($S51:GD51),GD51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GE51)+GE51>$S11,$S11-SUM($S51:GE51),GE51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GF51)+GF51>$S11,$S11-SUM($S51:GF51),GF51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GG51)+GG51>$S11,$S11-SUM($S51:GG51),GG51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GH51)+GH51>$S11,$S11-SUM($S51:GH51),GH51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GI51)+GI51>$S11,$S11-SUM($S51:GI51),GI51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GJ51)+GJ51>$S11,$S11-SUM($S51:GJ51),GJ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GK51)+GK51>$S11,$S11-SUM($S51:GK51),GK51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GL51)+GL51>$S11,$S11-SUM($S51:GL51),GL51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GM51)+GM51>$S11,$S11-SUM($S51:GM51),GM51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GN51)+GN51>$S11,$S11-SUM($S51:GN51),GN51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GO51)+GO51>$S11,$S11-SUM($S51:GO51),GO51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GP51)+GP51>$S11,$S11-SUM($S51:GP51),GP51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GQ51)+GQ51>$S11,$S11-SUM($S51:GQ51),GQ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GR51)+GR51>$S11,$S11-SUM($S51:GR51),GR51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GS51)+GS51>$S11,$S11-SUM($S51:GS51),GS51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GT51)+GT51>$S11,$S11-SUM($S51:GT51),GT51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GU51)+GU51>$S11,$S11-SUM($S51:GU51),GU51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GV51)+GV51>$S11,$S11-SUM($S51:GV51),GV51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GW51)+GW51>$S11,$S11-SUM($S51:GW51),GW51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GX51)+GX51>$S11,$S11-SUM($S51:GX51),GX51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GY51)+GY51>$S11,$S11-SUM($S51:GY51),GY51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:GZ51)+GZ51>$S11,$S11-SUM($S51:GZ51),GZ51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:HA51)+HA51>$S11,$S11-SUM($S51:HA51),HA51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:HB51)+HB51>$S11,$S11-SUM($S51:HB51),HB51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:HC51)+HC51>$S11,$S11-SUM($S51:HC51),HC51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:HD51)+HD51>$S11,$S11-SUM($S51:HD51),HD51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:HE51)+HE51>$S11,$S11-SUM($S51:HE51),HE51),0)","v":-4.5474735088646412E-13},{"$f":"IF($S51>0,IF(SUM($S51:HF51)+HF51>$S11,$S11-SUM($S51:HF51),HF51),0)","v":-4.5474735088646412E-13}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,5.7335226125000006E-2,{"$f":"IF($S52>0,IF(SUM($S52:S52)+S52>$S12,$S12-SUM($S52:S52),S52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:T52)+T52>$S12,$S12-SUM($S52:T52),T52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:U52)+U52>$S12,$S12-SUM($S52:U52),U52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:V52)+V52>$S12,$S12-SUM($S52:V52),V52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:W52)+W52>$S12,$S12-SUM($S52:W52),W52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:X52)+X52>$S12,$S12-SUM($S52:X52),X52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:Y52)+Y52>$S12,$S12-SUM($S52:Y52),Y52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:Z52)+Z52>$S12,$S12-SUM($S52:Z52),Z52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AA52)+AA52>$S12,$S12-SUM($S52:AA52),AA52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AB52)+AB52>$S12,$S12-SUM($S52:AB52),AB52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AC52)+AC52>$S12,$S12-SUM($S52:AC52),AC52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AD52)+AD52>$S12,$S12-SUM($S52:AD52),AD52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AE52)+AE52>$S12,$S12-SUM($S52:AE52),AE52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AF52)+AF52>$S12,$S12-SUM($S52:AF52),AF52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AG52)+AG52>$S12,$S12-SUM($S52:AG52),AG52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AH52)+AH52>$S12,$S12-SUM($S52:AH52),AH52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AI52)+AI52>$S12,$S12-SUM($S52:AI52),AI52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AJ52)+AJ52>$S12,$S12-SUM($S52:AJ52),AJ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AK52)+AK52>$S12,$S12-SUM($S52:AK52),AK52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AL52)+AL52>$S12,$S12-SUM($S52:AL52),AL52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AM52)+AM52>$S12,$S12-SUM($S52:AM52),AM52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AN52)+AN52>$S12,$S12-SUM($S52:AN52),AN52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AO52)+AO52>$S12,$S12-SUM($S52:AO52),AO52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AP52)+AP52>$S12,$S12-SUM($S52:AP52),AP52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AQ52)+AQ52>$S12,$S12-SUM($S52:AQ52),AQ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AR52)+AR52>$S12,$S12-SUM($S52:AR52),AR52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AS52)+AS52>$S12,$S12-SUM($S52:AS52),AS52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AT52)+AT52>$S12,$S12-SUM($S52:AT52),AT52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AU52)+AU52>$S12,$S12-SUM($S52:AU52),AU52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AV52)+AV52>$S12,$S12-SUM($S52:AV52),AV52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AW52)+AW52>$S12,$S12-SUM($S52:AW52),AW52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AX52)+AX52>$S12,$S12-SUM($S52:AX52),AX52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AY52)+AY52>$S12,$S12-SUM($S52:AY52),AY52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:AZ52)+AZ52>$S12,$S12-SUM($S52:AZ52),AZ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BA52)+BA52>$S12,$S12-SUM($S52:BA52),BA52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BB52)+BB52>$S12,$S12-SUM($S52:BB52),BB52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BC52)+BC52>$S12,$S12-SUM($S52:BC52),BC52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BD52)+BD52>$S12,$S12-SUM($S52:BD52),BD52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BE52)+BE52>$S12,$S12-SUM($S52:BE52),BE52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BF52)+BF52>$S12,$S12-SUM($S52:BF52),BF52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BG52)+BG52>$S12,$S12-SUM($S52:BG52),BG52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BH52)+BH52>$S12,$S12-SUM($S52:BH52),BH52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BI52)+BI52>$S12,$S12-SUM($S52:BI52),BI52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BJ52)+BJ52>$S12,$S12-SUM($S52:BJ52),BJ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BK52)+BK52>$S12,$S12-SUM($S52:BK52),BK52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BL52)+BL52>$S12,$S12-SUM($S52:BL52),BL52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BM52)+BM52>$S12,$S12-SUM($S52:BM52),BM52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BN52)+BN52>$S12,$S12-SUM($S52:BN52),BN52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BO52)+BO52>$S12,$S12-SUM($S52:BO52),BO52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BP52)+BP52>$S12,$S12-SUM($S52:BP52),BP52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BQ52)+BQ52>$S12,$S12-SUM($S52:BQ52),BQ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BR52)+BR52>$S12,$S12-SUM($S52:BR52),BR52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BS52)+BS52>$S12,$S12-SUM($S52:BS52),BS52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BT52)+BT52>$S12,$S12-SUM($S52:BT52),BT52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BU52)+BU52>$S12,$S12-SUM($S52:BU52),BU52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BV52)+BV52>$S12,$S12-SUM($S52:BV52),BV52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BW52)+BW52>$S12,$S12-SUM($S52:BW52),BW52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BX52)+BX52>$S12,$S12-SUM($S52:BX52),BX52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BY52)+BY52>$S12,$S12-SUM($S52:BY52),BY52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:BZ52)+BZ52>$S12,$S12-SUM($S52:BZ52),BZ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CA52)+CA52>$S12,$S12-SUM($S52:CA52),CA52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CB52)+CB52>$S12,$S12-SUM($S52:CB52),CB52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CC52)+CC52>$S12,$S12-SUM($S52:CC52),CC52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CD52)+CD52>$S12,$S12-SUM($S52:CD52),CD52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CE52)+CE52>$S12,$S12-SUM($S52:CE52),CE52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CF52)+CF52>$S12,$S12-SUM($S52:CF52),CF52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CG52)+CG52>$S12,$S12-SUM($S52:CG52),CG52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CH52)+CH52>$S12,$S12-SUM($S52:CH52),CH52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CI52)+CI52>$S12,$S12-SUM($S52:CI52),CI52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CJ52)+CJ52>$S12,$S12-SUM($S52:CJ52),CJ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CK52)+CK52>$S12,$S12-SUM($S52:CK52),CK52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CL52)+CL52>$S12,$S12-SUM($S52:CL52),CL52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CM52)+CM52>$S12,$S12-SUM($S52:CM52),CM52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CN52)+CN52>$S12,$S12-SUM($S52:CN52),CN52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CO52)+CO52>$S12,$S12-SUM($S52:CO52),CO52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CP52)+CP52>$S12,$S12-SUM($S52:CP52),CP52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CQ52)+CQ52>$S12,$S12-SUM($S52:CQ52),CQ52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CR52)+CR52>$S12,$S12-SUM($S52:CR52),CR52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CS52)+CS52>$S12,$S12-SUM($S52:CS52),CS52),0)","v":5.7335226125000006E-2},{"$f":"IF($S52>0,IF(SUM($S52:CT52)+CT52>$S12,$S12-SUM($S52:CT52),CT52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:CU52)+CU52>$S12,$S12-SUM($S52:CU52),CU52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:CV52)+CV52>$S12,$S12-SUM($S52:CV52),CV52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:CW52)+CW52>$S12,$S12-SUM($S52:CW52),CW52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:CX52)+CX52>$S12,$S12-SUM($S52:CX52),CX52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:CY52)+CY52>$S12,$S12-SUM($S52:CY52),CY52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:CZ52)+CZ52>$S12,$S12-SUM($S52:CZ52),CZ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DA52)+DA52>$S12,$S12-SUM($S52:DA52),DA52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DB52)+DB52>$S12,$S12-SUM($S52:DB52),DB52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DC52)+DC52>$S12,$S12-SUM($S52:DC52),DC52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DD52)+DD52>$S12,$S12-SUM($S52:DD52),DD52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DE52)+DE52>$S12,$S12-SUM($S52:DE52),DE52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DF52)+DF52>$S12,$S12-SUM($S52:DF52),DF52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DG52)+DG52>$S12,$S12-SUM($S52:DG52),DG52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DH52)+DH52>$S12,$S12-SUM($S52:DH52),DH52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DI52)+DI52>$S12,$S12-SUM($S52:DI52),DI52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DJ52)+DJ52>$S12,$S12-SUM($S52:DJ52),DJ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DK52)+DK52>$S12,$S12-SUM($S52:DK52),DK52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DL52)+DL52>$S12,$S12-SUM($S52:DL52),DL52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DM52)+DM52>$S12,$S12-SUM($S52:DM52),DM52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DN52)+DN52>$S12,$S12-SUM($S52:DN52),DN52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DO52)+DO52>$S12,$S12-SUM($S52:DO52),DO52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DP52)+DP52>$S12,$S12-SUM($S52:DP52),DP52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DQ52)+DQ52>$S12,$S12-SUM($S52:DQ52),DQ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DR52)+DR52>$S12,$S12-SUM($S52:DR52),DR52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DS52)+DS52>$S12,$S12-SUM($S52:DS52),DS52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DT52)+DT52>$S12,$S12-SUM($S52:DT52),DT52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DU52)+DU52>$S12,$S12-SUM($S52:DU52),DU52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DV52)+DV52>$S12,$S12-SUM($S52:DV52),DV52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DW52)+DW52>$S12,$S12-SUM($S52:DW52),DW52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DX52)+DX52>$S12,$S12-SUM($S52:DX52),DX52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DY52)+DY52>$S12,$S12-SUM($S52:DY52),DY52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:DZ52)+DZ52>$S12,$S12-SUM($S52:DZ52),DZ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EA52)+EA52>$S12,$S12-SUM($S52:EA52),EA52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EB52)+EB52>$S12,$S12-SUM($S52:EB52),EB52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EC52)+EC52>$S12,$S12-SUM($S52:EC52),EC52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:ED52)+ED52>$S12,$S12-SUM($S52:ED52),ED52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EE52)+EE52>$S12,$S12-SUM($S52:EE52),EE52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EF52)+EF52>$S12,$S12-SUM($S52:EF52),EF52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EG52)+EG52>$S12,$S12-SUM($S52:EG52),EG52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EH52)+EH52>$S12,$S12-SUM($S52:EH52),EH52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EI52)+EI52>$S12,$S12-SUM($S52:EI52),EI52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EJ52)+EJ52>$S12,$S12-SUM($S52:EJ52),EJ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EK52)+EK52>$S12,$S12-SUM($S52:EK52),EK52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EL52)+EL52>$S12,$S12-SUM($S52:EL52),EL52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EM52)+EM52>$S12,$S12-SUM($S52:EM52),EM52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EN52)+EN52>$S12,$S12-SUM($S52:EN52),EN52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EO52)+EO52>$S12,$S12-SUM($S52:EO52),EO52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EP52)+EP52>$S12,$S12-SUM($S52:EP52),EP52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EQ52)+EQ52>$S12,$S12-SUM($S52:EQ52),EQ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:ER52)+ER52>$S12,$S12-SUM($S52:ER52),ER52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:ES52)+ES52>$S12,$S12-SUM($S52:ES52),ES52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:ET52)+ET52>$S12,$S12-SUM($S52:ET52),ET52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EU52)+EU52>$S12,$S12-SUM($S52:EU52),EU52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EV52)+EV52>$S12,$S12-SUM($S52:EV52),EV52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EW52)+EW52>$S12,$S12-SUM($S52:EW52),EW52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EX52)+EX52>$S12,$S12-SUM($S52:EX52),EX52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EY52)+EY52>$S12,$S12-SUM($S52:EY52),EY52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:EZ52)+EZ52>$S12,$S12-SUM($S52:EZ52),EZ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FA52)+FA52>$S12,$S12-SUM($S52:FA52),FA52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FB52)+FB52>$S12,$S12-SUM($S52:FB52),FB52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FC52)+FC52>$S12,$S12-SUM($S52:FC52),FC52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FD52)+FD52>$S12,$S12-SUM($S52:FD52),FD52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FE52)+FE52>$S12,$S12-SUM($S52:FE52),FE52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FF52)+FF52>$S12,$S12-SUM($S52:FF52),FF52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FG52)+FG52>$S12,$S12-SUM($S52:FG52),FG52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FH52)+FH52>$S12,$S12-SUM($S52:FH52),FH52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FI52)+FI52>$S12,$S12-SUM($S52:FI52),FI52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FJ52)+FJ52>$S12,$S12-SUM($S52:FJ52),FJ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FK52)+FK52>$S12,$S12-SUM($S52:FK52),FK52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FL52)+FL52>$S12,$S12-SUM($S52:FL52),FL52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FM52)+FM52>$S12,$S12-SUM($S52:FM52),FM52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FN52)+FN52>$S12,$S12-SUM($S52:FN52),FN52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FO52)+FO52>$S12,$S12-SUM($S52:FO52),FO52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FP52)+FP52>$S12,$S12-SUM($S52:FP52),FP52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FQ52)+FQ52>$S12,$S12-SUM($S52:FQ52),FQ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FR52)+FR52>$S12,$S12-SUM($S52:FR52),FR52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FS52)+FS52>$S12,$S12-SUM($S52:FS52),FS52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FT52)+FT52>$S12,$S12-SUM($S52:FT52),FT52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FU52)+FU52>$S12,$S12-SUM($S52:FU52),FU52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FV52)+FV52>$S12,$S12-SUM($S52:FV52),FV52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FW52)+FW52>$S12,$S12-SUM($S52:FW52),FW52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FX52)+FX52>$S12,$S12-SUM($S52:FX52),FX52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FY52)+FY52>$S12,$S12-SUM($S52:FY52),FY52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:FZ52)+FZ52>$S12,$S12-SUM($S52:FZ52),FZ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GA52)+GA52>$S12,$S12-SUM($S52:GA52),GA52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GB52)+GB52>$S12,$S12-SUM($S52:GB52),GB52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GC52)+GC52>$S12,$S12-SUM($S52:GC52),GC52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GD52)+GD52>$S12,$S12-SUM($S52:GD52),GD52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GE52)+GE52>$S12,$S12-SUM($S52:GE52),GE52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GF52)+GF52>$S12,$S12-SUM($S52:GF52),GF52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GG52)+GG52>$S12,$S12-SUM($S52:GG52),GG52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GH52)+GH52>$S12,$S12-SUM($S52:GH52),GH52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GI52)+GI52>$S12,$S12-SUM($S52:GI52),GI52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GJ52)+GJ52>$S12,$S12-SUM($S52:GJ52),GJ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GK52)+GK52>$S12,$S12-SUM($S52:GK52),GK52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GL52)+GL52>$S12,$S12-SUM($S52:GL52),GL52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GM52)+GM52>$S12,$S12-SUM($S52:GM52),GM52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GN52)+GN52>$S12,$S12-SUM($S52:GN52),GN52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GO52)+GO52>$S12,$S12-SUM($S52:GO52),GO52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GP52)+GP52>$S12,$S12-SUM($S52:GP52),GP52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GQ52)+GQ52>$S12,$S12-SUM($S52:GQ52),GQ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GR52)+GR52>$S12,$S12-SUM($S52:GR52),GR52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GS52)+GS52>$S12,$S12-SUM($S52:GS52),GS52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GT52)+GT52>$S12,$S12-SUM($S52:GT52),GT52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GU52)+GU52>$S12,$S12-SUM($S52:GU52),GU52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GV52)+GV52>$S12,$S12-SUM($S52:GV52),GV52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GW52)+GW52>$S12,$S12-SUM($S52:GW52),GW52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GX52)+GX52>$S12,$S12-SUM($S52:GX52),GX52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GY52)+GY52>$S12,$S12-SUM($S52:GY52),GY52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:GZ52)+GZ52>$S12,$S12-SUM($S52:GZ52),GZ52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:HA52)+HA52>$S12,$S12-SUM($S52:HA52),HA52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:HB52)+HB52>$S12,$S12-SUM($S52:HB52),HB52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:HC52)+HC52>$S12,$S12-SUM($S52:HC52),HC52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:HD52)+HD52>$S12,$S12-SUM($S52:HD52),HD52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:HE52)+HE52>$S12,$S12-SUM($S52:HE52),HE52),0)","v":-3.5527136788005009E-15},{"$f":"IF($S52>0,IF(SUM($S52:HF52)+HF52>$S12,$S12-SUM($S52:HF52),HF52),0)","v":-3.5527136788005009E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,0.35920627374999997,{"$f":"IF($S53>0,IF(SUM($S53:S53)+S53>$S13,$S13-SUM($S53:S53),S53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:T53)+T53>$S13,$S13-SUM($S53:T53),T53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:U53)+U53>$S13,$S13-SUM($S53:U53),U53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:V53)+V53>$S13,$S13-SUM($S53:V53),V53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:W53)+W53>$S13,$S13-SUM($S53:W53),W53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:X53)+X53>$S13,$S13-SUM($S53:X53),X53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:Y53)+Y53>$S13,$S13-SUM($S53:Y53),Y53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:Z53)+Z53>$S13,$S13-SUM($S53:Z53),Z53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AA53)+AA53>$S13,$S13-SUM($S53:AA53),AA53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AB53)+AB53>$S13,$S13-SUM($S53:AB53),AB53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AC53)+AC53>$S13,$S13-SUM($S53:AC53),AC53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AD53)+AD53>$S13,$S13-SUM($S53:AD53),AD53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AE53)+AE53>$S13,$S13-SUM($S53:AE53),AE53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AF53)+AF53>$S13,$S13-SUM($S53:AF53),AF53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AG53)+AG53>$S13,$S13-SUM($S53:AG53),AG53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AH53)+AH53>$S13,$S13-SUM($S53:AH53),AH53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AI53)+AI53>$S13,$S13-SUM($S53:AI53),AI53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AJ53)+AJ53>$S13,$S13-SUM($S53:AJ53),AJ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AK53)+AK53>$S13,$S13-SUM($S53:AK53),AK53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AL53)+AL53>$S13,$S13-SUM($S53:AL53),AL53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AM53)+AM53>$S13,$S13-SUM($S53:AM53),AM53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AN53)+AN53>$S13,$S13-SUM($S53:AN53),AN53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AO53)+AO53>$S13,$S13-SUM($S53:AO53),AO53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AP53)+AP53>$S13,$S13-SUM($S53:AP53),AP53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AQ53)+AQ53>$S13,$S13-SUM($S53:AQ53),AQ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AR53)+AR53>$S13,$S13-SUM($S53:AR53),AR53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AS53)+AS53>$S13,$S13-SUM($S53:AS53),AS53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AT53)+AT53>$S13,$S13-SUM($S53:AT53),AT53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AU53)+AU53>$S13,$S13-SUM($S53:AU53),AU53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AV53)+AV53>$S13,$S13-SUM($S53:AV53),AV53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AW53)+AW53>$S13,$S13-SUM($S53:AW53),AW53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AX53)+AX53>$S13,$S13-SUM($S53:AX53),AX53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AY53)+AY53>$S13,$S13-SUM($S53:AY53),AY53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:AZ53)+AZ53>$S13,$S13-SUM($S53:AZ53),AZ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BA53)+BA53>$S13,$S13-SUM($S53:BA53),BA53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BB53)+BB53>$S13,$S13-SUM($S53:BB53),BB53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BC53)+BC53>$S13,$S13-SUM($S53:BC53),BC53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BD53)+BD53>$S13,$S13-SUM($S53:BD53),BD53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BE53)+BE53>$S13,$S13-SUM($S53:BE53),BE53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BF53)+BF53>$S13,$S13-SUM($S53:BF53),BF53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BG53)+BG53>$S13,$S13-SUM($S53:BG53),BG53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BH53)+BH53>$S13,$S13-SUM($S53:BH53),BH53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BI53)+BI53>$S13,$S13-SUM($S53:BI53),BI53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BJ53)+BJ53>$S13,$S13-SUM($S53:BJ53),BJ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BK53)+BK53>$S13,$S13-SUM($S53:BK53),BK53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BL53)+BL53>$S13,$S13-SUM($S53:BL53),BL53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BM53)+BM53>$S13,$S13-SUM($S53:BM53),BM53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BN53)+BN53>$S13,$S13-SUM($S53:BN53),BN53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BO53)+BO53>$S13,$S13-SUM($S53:BO53),BO53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BP53)+BP53>$S13,$S13-SUM($S53:BP53),BP53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BQ53)+BQ53>$S13,$S13-SUM($S53:BQ53),BQ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BR53)+BR53>$S13,$S13-SUM($S53:BR53),BR53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BS53)+BS53>$S13,$S13-SUM($S53:BS53),BS53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BT53)+BT53>$S13,$S13-SUM($S53:BT53),BT53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BU53)+BU53>$S13,$S13-SUM($S53:BU53),BU53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BV53)+BV53>$S13,$S13-SUM($S53:BV53),BV53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BW53)+BW53>$S13,$S13-SUM($S53:BW53),BW53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BX53)+BX53>$S13,$S13-SUM($S53:BX53),BX53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BY53)+BY53>$S13,$S13-SUM($S53:BY53),BY53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:BZ53)+BZ53>$S13,$S13-SUM($S53:BZ53),BZ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CA53)+CA53>$S13,$S13-SUM($S53:CA53),CA53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CB53)+CB53>$S13,$S13-SUM($S53:CB53),CB53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CC53)+CC53>$S13,$S13-SUM($S53:CC53),CC53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CD53)+CD53>$S13,$S13-SUM($S53:CD53),CD53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CE53)+CE53>$S13,$S13-SUM($S53:CE53),CE53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CF53)+CF53>$S13,$S13-SUM($S53:CF53),CF53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CG53)+CG53>$S13,$S13-SUM($S53:CG53),CG53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CH53)+CH53>$S13,$S13-SUM($S53:CH53),CH53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CI53)+CI53>$S13,$S13-SUM($S53:CI53),CI53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CJ53)+CJ53>$S13,$S13-SUM($S53:CJ53),CJ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CK53)+CK53>$S13,$S13-SUM($S53:CK53),CK53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CL53)+CL53>$S13,$S13-SUM($S53:CL53),CL53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CM53)+CM53>$S13,$S13-SUM($S53:CM53),CM53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CN53)+CN53>$S13,$S13-SUM($S53:CN53),CN53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CO53)+CO53>$S13,$S13-SUM($S53:CO53),CO53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CP53)+CP53>$S13,$S13-SUM($S53:CP53),CP53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CQ53)+CQ53>$S13,$S13-SUM($S53:CQ53),CQ53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CR53)+CR53>$S13,$S13-SUM($S53:CR53),CR53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CS53)+CS53>$S13,$S13-SUM($S53:CS53),CS53),0)","v":0.35920627374999997},{"$f":"IF($S53>0,IF(SUM($S53:CT53)+CT53>$S13,$S13-SUM($S53:CT53),CT53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:CU53)+CU53>$S13,$S13-SUM($S53:CU53),CU53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:CV53)+CV53>$S13,$S13-SUM($S53:CV53),CV53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:CW53)+CW53>$S13,$S13-SUM($S53:CW53),CW53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:CX53)+CX53>$S13,$S13-SUM($S53:CX53),CX53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:CY53)+CY53>$S13,$S13-SUM($S53:CY53),CY53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:CZ53)+CZ53>$S13,$S13-SUM($S53:CZ53),CZ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DA53)+DA53>$S13,$S13-SUM($S53:DA53),DA53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DB53)+DB53>$S13,$S13-SUM($S53:DB53),DB53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DC53)+DC53>$S13,$S13-SUM($S53:DC53),DC53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DD53)+DD53>$S13,$S13-SUM($S53:DD53),DD53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DE53)+DE53>$S13,$S13-SUM($S53:DE53),DE53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DF53)+DF53>$S13,$S13-SUM($S53:DF53),DF53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DG53)+DG53>$S13,$S13-SUM($S53:DG53),DG53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DH53)+DH53>$S13,$S13-SUM($S53:DH53),DH53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DI53)+DI53>$S13,$S13-SUM($S53:DI53),DI53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DJ53)+DJ53>$S13,$S13-SUM($S53:DJ53),DJ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DK53)+DK53>$S13,$S13-SUM($S53:DK53),DK53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DL53)+DL53>$S13,$S13-SUM($S53:DL53),DL53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DM53)+DM53>$S13,$S13-SUM($S53:DM53),DM53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DN53)+DN53>$S13,$S13-SUM($S53:DN53),DN53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DO53)+DO53>$S13,$S13-SUM($S53:DO53),DO53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DP53)+DP53>$S13,$S13-SUM($S53:DP53),DP53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DQ53)+DQ53>$S13,$S13-SUM($S53:DQ53),DQ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DR53)+DR53>$S13,$S13-SUM($S53:DR53),DR53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DS53)+DS53>$S13,$S13-SUM($S53:DS53),DS53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DT53)+DT53>$S13,$S13-SUM($S53:DT53),DT53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DU53)+DU53>$S13,$S13-SUM($S53:DU53),DU53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DV53)+DV53>$S13,$S13-SUM($S53:DV53),DV53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DW53)+DW53>$S13,$S13-SUM($S53:DW53),DW53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DX53)+DX53>$S13,$S13-SUM($S53:DX53),DX53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DY53)+DY53>$S13,$S13-SUM($S53:DY53),DY53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:DZ53)+DZ53>$S13,$S13-SUM($S53:DZ53),DZ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EA53)+EA53>$S13,$S13-SUM($S53:EA53),EA53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EB53)+EB53>$S13,$S13-SUM($S53:EB53),EB53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EC53)+EC53>$S13,$S13-SUM($S53:EC53),EC53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:ED53)+ED53>$S13,$S13-SUM($S53:ED53),ED53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EE53)+EE53>$S13,$S13-SUM($S53:EE53),EE53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EF53)+EF53>$S13,$S13-SUM($S53:EF53),EF53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EG53)+EG53>$S13,$S13-SUM($S53:EG53),EG53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EH53)+EH53>$S13,$S13-SUM($S53:EH53),EH53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EI53)+EI53>$S13,$S13-SUM($S53:EI53),EI53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EJ53)+EJ53>$S13,$S13-SUM($S53:EJ53),EJ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EK53)+EK53>$S13,$S13-SUM($S53:EK53),EK53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EL53)+EL53>$S13,$S13-SUM($S53:EL53),EL53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EM53)+EM53>$S13,$S13-SUM($S53:EM53),EM53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EN53)+EN53>$S13,$S13-SUM($S53:EN53),EN53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EO53)+EO53>$S13,$S13-SUM($S53:EO53),EO53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EP53)+EP53>$S13,$S13-SUM($S53:EP53),EP53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EQ53)+EQ53>$S13,$S13-SUM($S53:EQ53),EQ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:ER53)+ER53>$S13,$S13-SUM($S53:ER53),ER53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:ES53)+ES53>$S13,$S13-SUM($S53:ES53),ES53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:ET53)+ET53>$S13,$S13-SUM($S53:ET53),ET53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EU53)+EU53>$S13,$S13-SUM($S53:EU53),EU53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EV53)+EV53>$S13,$S13-SUM($S53:EV53),EV53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EW53)+EW53>$S13,$S13-SUM($S53:EW53),EW53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EX53)+EX53>$S13,$S13-SUM($S53:EX53),EX53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EY53)+EY53>$S13,$S13-SUM($S53:EY53),EY53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:EZ53)+EZ53>$S13,$S13-SUM($S53:EZ53),EZ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FA53)+FA53>$S13,$S13-SUM($S53:FA53),FA53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FB53)+FB53>$S13,$S13-SUM($S53:FB53),FB53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FC53)+FC53>$S13,$S13-SUM($S53:FC53),FC53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FD53)+FD53>$S13,$S13-SUM($S53:FD53),FD53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FE53)+FE53>$S13,$S13-SUM($S53:FE53),FE53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FF53)+FF53>$S13,$S13-SUM($S53:FF53),FF53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FG53)+FG53>$S13,$S13-SUM($S53:FG53),FG53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FH53)+FH53>$S13,$S13-SUM($S53:FH53),FH53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FI53)+FI53>$S13,$S13-SUM($S53:FI53),FI53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FJ53)+FJ53>$S13,$S13-SUM($S53:FJ53),FJ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FK53)+FK53>$S13,$S13-SUM($S53:FK53),FK53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FL53)+FL53>$S13,$S13-SUM($S53:FL53),FL53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FM53)+FM53>$S13,$S13-SUM($S53:FM53),FM53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FN53)+FN53>$S13,$S13-SUM($S53:FN53),FN53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FO53)+FO53>$S13,$S13-SUM($S53:FO53),FO53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FP53)+FP53>$S13,$S13-SUM($S53:FP53),FP53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FQ53)+FQ53>$S13,$S13-SUM($S53:FQ53),FQ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FR53)+FR53>$S13,$S13-SUM($S53:FR53),FR53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FS53)+FS53>$S13,$S13-SUM($S53:FS53),FS53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FT53)+FT53>$S13,$S13-SUM($S53:FT53),FT53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FU53)+FU53>$S13,$S13-SUM($S53:FU53),FU53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FV53)+FV53>$S13,$S13-SUM($S53:FV53),FV53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FW53)+FW53>$S13,$S13-SUM($S53:FW53),FW53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FX53)+FX53>$S13,$S13-SUM($S53:FX53),FX53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FY53)+FY53>$S13,$S13-SUM($S53:FY53),FY53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:FZ53)+FZ53>$S13,$S13-SUM($S53:FZ53),FZ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GA53)+GA53>$S13,$S13-SUM($S53:GA53),GA53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GB53)+GB53>$S13,$S13-SUM($S53:GB53),GB53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GC53)+GC53>$S13,$S13-SUM($S53:GC53),GC53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GD53)+GD53>$S13,$S13-SUM($S53:GD53),GD53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GE53)+GE53>$S13,$S13-SUM($S53:GE53),GE53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GF53)+GF53>$S13,$S13-SUM($S53:GF53),GF53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GG53)+GG53>$S13,$S13-SUM($S53:GG53),GG53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GH53)+GH53>$S13,$S13-SUM($S53:GH53),GH53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GI53)+GI53>$S13,$S13-SUM($S53:GI53),GI53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GJ53)+GJ53>$S13,$S13-SUM($S53:GJ53),GJ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GK53)+GK53>$S13,$S13-SUM($S53:GK53),GK53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GL53)+GL53>$S13,$S13-SUM($S53:GL53),GL53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GM53)+GM53>$S13,$S13-SUM($S53:GM53),GM53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GN53)+GN53>$S13,$S13-SUM($S53:GN53),GN53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GO53)+GO53>$S13,$S13-SUM($S53:GO53),GO53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GP53)+GP53>$S13,$S13-SUM($S53:GP53),GP53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GQ53)+GQ53>$S13,$S13-SUM($S53:GQ53),GQ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GR53)+GR53>$S13,$S13-SUM($S53:GR53),GR53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GS53)+GS53>$S13,$S13-SUM($S53:GS53),GS53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GT53)+GT53>$S13,$S13-SUM($S53:GT53),GT53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GU53)+GU53>$S13,$S13-SUM($S53:GU53),GU53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GV53)+GV53>$S13,$S13-SUM($S53:GV53),GV53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GW53)+GW53>$S13,$S13-SUM($S53:GW53),GW53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GX53)+GX53>$S13,$S13-SUM($S53:GX53),GX53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GY53)+GY53>$S13,$S13-SUM($S53:GY53),GY53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:GZ53)+GZ53>$S13,$S13-SUM($S53:GZ53),GZ53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:HA53)+HA53>$S13,$S13-SUM($S53:HA53),HA53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:HB53)+HB53>$S13,$S13-SUM($S53:HB53),HB53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:HC53)+HC53>$S13,$S13-SUM($S53:HC53),HC53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:HD53)+HD53>$S13,$S13-SUM($S53:HD53),HD53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:HE53)+HE53>$S13,$S13-SUM($S53:HE53),HE53),0)","v":-4.6185277824406512E-14},{"$f":"IF($S53>0,IF(SUM($S53:HF53)+HF53>$S13,$S13-SUM($S53:HF53),HF53),0)","v":-4.6185277824406512E-14}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,5.4342500000000005E-4,{"$f":"IF($S54>0,IF(SUM($S54:S54)+S54>$S14,$S14-SUM($S54:S54),S54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:T54)+T54>$S14,$S14-SUM($S54:T54),T54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:U54)+U54>$S14,$S14-SUM($S54:U54),U54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:V54)+V54>$S14,$S14-SUM($S54:V54),V54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:W54)+W54>$S14,$S14-SUM($S54:W54),W54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:X54)+X54>$S14,$S14-SUM($S54:X54),X54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:Y54)+Y54>$S14,$S14-SUM($S54:Y54),Y54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:Z54)+Z54>$S14,$S14-SUM($S54:Z54),Z54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AA54)+AA54>$S14,$S14-SUM($S54:AA54),AA54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AB54)+AB54>$S14,$S14-SUM($S54:AB54),AB54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AC54)+AC54>$S14,$S14-SUM($S54:AC54),AC54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AD54)+AD54>$S14,$S14-SUM($S54:AD54),AD54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AE54)+AE54>$S14,$S14-SUM($S54:AE54),AE54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AF54)+AF54>$S14,$S14-SUM($S54:AF54),AF54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AG54)+AG54>$S14,$S14-SUM($S54:AG54),AG54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AH54)+AH54>$S14,$S14-SUM($S54:AH54),AH54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AI54)+AI54>$S14,$S14-SUM($S54:AI54),AI54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AJ54)+AJ54>$S14,$S14-SUM($S54:AJ54),AJ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AK54)+AK54>$S14,$S14-SUM($S54:AK54),AK54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AL54)+AL54>$S14,$S14-SUM($S54:AL54),AL54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AM54)+AM54>$S14,$S14-SUM($S54:AM54),AM54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AN54)+AN54>$S14,$S14-SUM($S54:AN54),AN54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AO54)+AO54>$S14,$S14-SUM($S54:AO54),AO54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AP54)+AP54>$S14,$S14-SUM($S54:AP54),AP54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AQ54)+AQ54>$S14,$S14-SUM($S54:AQ54),AQ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AR54)+AR54>$S14,$S14-SUM($S54:AR54),AR54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AS54)+AS54>$S14,$S14-SUM($S54:AS54),AS54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AT54)+AT54>$S14,$S14-SUM($S54:AT54),AT54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AU54)+AU54>$S14,$S14-SUM($S54:AU54),AU54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AV54)+AV54>$S14,$S14-SUM($S54:AV54),AV54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AW54)+AW54>$S14,$S14-SUM($S54:AW54),AW54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AX54)+AX54>$S14,$S14-SUM($S54:AX54),AX54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AY54)+AY54>$S14,$S14-SUM($S54:AY54),AY54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:AZ54)+AZ54>$S14,$S14-SUM($S54:AZ54),AZ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BA54)+BA54>$S14,$S14-SUM($S54:BA54),BA54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BB54)+BB54>$S14,$S14-SUM($S54:BB54),BB54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BC54)+BC54>$S14,$S14-SUM($S54:BC54),BC54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BD54)+BD54>$S14,$S14-SUM($S54:BD54),BD54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BE54)+BE54>$S14,$S14-SUM($S54:BE54),BE54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BF54)+BF54>$S14,$S14-SUM($S54:BF54),BF54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BG54)+BG54>$S14,$S14-SUM($S54:BG54),BG54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BH54)+BH54>$S14,$S14-SUM($S54:BH54),BH54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BI54)+BI54>$S14,$S14-SUM($S54:BI54),BI54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BJ54)+BJ54>$S14,$S14-SUM($S54:BJ54),BJ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BK54)+BK54>$S14,$S14-SUM($S54:BK54),BK54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BL54)+BL54>$S14,$S14-SUM($S54:BL54),BL54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BM54)+BM54>$S14,$S14-SUM($S54:BM54),BM54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BN54)+BN54>$S14,$S14-SUM($S54:BN54),BN54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BO54)+BO54>$S14,$S14-SUM($S54:BO54),BO54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BP54)+BP54>$S14,$S14-SUM($S54:BP54),BP54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BQ54)+BQ54>$S14,$S14-SUM($S54:BQ54),BQ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BR54)+BR54>$S14,$S14-SUM($S54:BR54),BR54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BS54)+BS54>$S14,$S14-SUM($S54:BS54),BS54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BT54)+BT54>$S14,$S14-SUM($S54:BT54),BT54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BU54)+BU54>$S14,$S14-SUM($S54:BU54),BU54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BV54)+BV54>$S14,$S14-SUM($S54:BV54),BV54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BW54)+BW54>$S14,$S14-SUM($S54:BW54),BW54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BX54)+BX54>$S14,$S14-SUM($S54:BX54),BX54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BY54)+BY54>$S14,$S14-SUM($S54:BY54),BY54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:BZ54)+BZ54>$S14,$S14-SUM($S54:BZ54),BZ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CA54)+CA54>$S14,$S14-SUM($S54:CA54),CA54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CB54)+CB54>$S14,$S14-SUM($S54:CB54),CB54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CC54)+CC54>$S14,$S14-SUM($S54:CC54),CC54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CD54)+CD54>$S14,$S14-SUM($S54:CD54),CD54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CE54)+CE54>$S14,$S14-SUM($S54:CE54),CE54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CF54)+CF54>$S14,$S14-SUM($S54:CF54),CF54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CG54)+CG54>$S14,$S14-SUM($S54:CG54),CG54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CH54)+CH54>$S14,$S14-SUM($S54:CH54),CH54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CI54)+CI54>$S14,$S14-SUM($S54:CI54),CI54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CJ54)+CJ54>$S14,$S14-SUM($S54:CJ54),CJ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CK54)+CK54>$S14,$S14-SUM($S54:CK54),CK54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CL54)+CL54>$S14,$S14-SUM($S54:CL54),CL54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CM54)+CM54>$S14,$S14-SUM($S54:CM54),CM54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CN54)+CN54>$S14,$S14-SUM($S54:CN54),CN54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CO54)+CO54>$S14,$S14-SUM($S54:CO54),CO54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CP54)+CP54>$S14,$S14-SUM($S54:CP54),CP54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CQ54)+CQ54>$S14,$S14-SUM($S54:CQ54),CQ54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CR54)+CR54>$S14,$S14-SUM($S54:CR54),CR54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CS54)+CS54>$S14,$S14-SUM($S54:CS54),CS54),0)","v":5.4342500000000005E-4},{"$f":"IF($S54>0,IF(SUM($S54:CT54)+CT54>$S14,$S14-SUM($S54:CT54),CT54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:CU54)+CU54>$S14,$S14-SUM($S54:CU54),CU54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:CV54)+CV54>$S14,$S14-SUM($S54:CV54),CV54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:CW54)+CW54>$S14,$S14-SUM($S54:CW54),CW54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:CX54)+CX54>$S14,$S14-SUM($S54:CX54),CX54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:CY54)+CY54>$S14,$S14-SUM($S54:CY54),CY54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:CZ54)+CZ54>$S14,$S14-SUM($S54:CZ54),CZ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DA54)+DA54>$S14,$S14-SUM($S54:DA54),DA54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DB54)+DB54>$S14,$S14-SUM($S54:DB54),DB54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DC54)+DC54>$S14,$S14-SUM($S54:DC54),DC54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DD54)+DD54>$S14,$S14-SUM($S54:DD54),DD54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DE54)+DE54>$S14,$S14-SUM($S54:DE54),DE54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DF54)+DF54>$S14,$S14-SUM($S54:DF54),DF54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DG54)+DG54>$S14,$S14-SUM($S54:DG54),DG54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DH54)+DH54>$S14,$S14-SUM($S54:DH54),DH54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DI54)+DI54>$S14,$S14-SUM($S54:DI54),DI54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DJ54)+DJ54>$S14,$S14-SUM($S54:DJ54),DJ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DK54)+DK54>$S14,$S14-SUM($S54:DK54),DK54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DL54)+DL54>$S14,$S14-SUM($S54:DL54),DL54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DM54)+DM54>$S14,$S14-SUM($S54:DM54),DM54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DN54)+DN54>$S14,$S14-SUM($S54:DN54),DN54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DO54)+DO54>$S14,$S14-SUM($S54:DO54),DO54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DP54)+DP54>$S14,$S14-SUM($S54:DP54),DP54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DQ54)+DQ54>$S14,$S14-SUM($S54:DQ54),DQ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DR54)+DR54>$S14,$S14-SUM($S54:DR54),DR54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DS54)+DS54>$S14,$S14-SUM($S54:DS54),DS54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DT54)+DT54>$S14,$S14-SUM($S54:DT54),DT54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DU54)+DU54>$S14,$S14-SUM($S54:DU54),DU54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DV54)+DV54>$S14,$S14-SUM($S54:DV54),DV54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DW54)+DW54>$S14,$S14-SUM($S54:DW54),DW54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DX54)+DX54>$S14,$S14-SUM($S54:DX54),DX54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DY54)+DY54>$S14,$S14-SUM($S54:DY54),DY54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:DZ54)+DZ54>$S14,$S14-SUM($S54:DZ54),DZ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EA54)+EA54>$S14,$S14-SUM($S54:EA54),EA54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EB54)+EB54>$S14,$S14-SUM($S54:EB54),EB54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EC54)+EC54>$S14,$S14-SUM($S54:EC54),EC54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:ED54)+ED54>$S14,$S14-SUM($S54:ED54),ED54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EE54)+EE54>$S14,$S14-SUM($S54:EE54),EE54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EF54)+EF54>$S14,$S14-SUM($S54:EF54),EF54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EG54)+EG54>$S14,$S14-SUM($S54:EG54),EG54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EH54)+EH54>$S14,$S14-SUM($S54:EH54),EH54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EI54)+EI54>$S14,$S14-SUM($S54:EI54),EI54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EJ54)+EJ54>$S14,$S14-SUM($S54:EJ54),EJ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EK54)+EK54>$S14,$S14-SUM($S54:EK54),EK54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EL54)+EL54>$S14,$S14-SUM($S54:EL54),EL54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EM54)+EM54>$S14,$S14-SUM($S54:EM54),EM54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EN54)+EN54>$S14,$S14-SUM($S54:EN54),EN54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EO54)+EO54>$S14,$S14-SUM($S54:EO54),EO54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EP54)+EP54>$S14,$S14-SUM($S54:EP54),EP54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EQ54)+EQ54>$S14,$S14-SUM($S54:EQ54),EQ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:ER54)+ER54>$S14,$S14-SUM($S54:ER54),ER54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:ES54)+ES54>$S14,$S14-SUM($S54:ES54),ES54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:ET54)+ET54>$S14,$S14-SUM($S54:ET54),ET54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EU54)+EU54>$S14,$S14-SUM($S54:EU54),EU54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EV54)+EV54>$S14,$S14-SUM($S54:EV54),EV54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EW54)+EW54>$S14,$S14-SUM($S54:EW54),EW54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EX54)+EX54>$S14,$S14-SUM($S54:EX54),EX54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EY54)+EY54>$S14,$S14-SUM($S54:EY54),EY54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:EZ54)+EZ54>$S14,$S14-SUM($S54:EZ54),EZ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FA54)+FA54>$S14,$S14-SUM($S54:FA54),FA54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FB54)+FB54>$S14,$S14-SUM($S54:FB54),FB54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FC54)+FC54>$S14,$S14-SUM($S54:FC54),FC54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FD54)+FD54>$S14,$S14-SUM($S54:FD54),FD54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FE54)+FE54>$S14,$S14-SUM($S54:FE54),FE54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FF54)+FF54>$S14,$S14-SUM($S54:FF54),FF54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FG54)+FG54>$S14,$S14-SUM($S54:FG54),FG54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FH54)+FH54>$S14,$S14-SUM($S54:FH54),FH54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FI54)+FI54>$S14,$S14-SUM($S54:FI54),FI54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FJ54)+FJ54>$S14,$S14-SUM($S54:FJ54),FJ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FK54)+FK54>$S14,$S14-SUM($S54:FK54),FK54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FL54)+FL54>$S14,$S14-SUM($S54:FL54),FL54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FM54)+FM54>$S14,$S14-SUM($S54:FM54),FM54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FN54)+FN54>$S14,$S14-SUM($S54:FN54),FN54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FO54)+FO54>$S14,$S14-SUM($S54:FO54),FO54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FP54)+FP54>$S14,$S14-SUM($S54:FP54),FP54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FQ54)+FQ54>$S14,$S14-SUM($S54:FQ54),FQ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FR54)+FR54>$S14,$S14-SUM($S54:FR54),FR54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FS54)+FS54>$S14,$S14-SUM($S54:FS54),FS54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FT54)+FT54>$S14,$S14-SUM($S54:FT54),FT54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FU54)+FU54>$S14,$S14-SUM($S54:FU54),FU54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FV54)+FV54>$S14,$S14-SUM($S54:FV54),FV54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FW54)+FW54>$S14,$S14-SUM($S54:FW54),FW54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FX54)+FX54>$S14,$S14-SUM($S54:FX54),FX54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FY54)+FY54>$S14,$S14-SUM($S54:FY54),FY54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:FZ54)+FZ54>$S14,$S14-SUM($S54:FZ54),FZ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GA54)+GA54>$S14,$S14-SUM($S54:GA54),GA54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GB54)+GB54>$S14,$S14-SUM($S54:GB54),GB54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GC54)+GC54>$S14,$S14-SUM($S54:GC54),GC54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GD54)+GD54>$S14,$S14-SUM($S54:GD54),GD54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GE54)+GE54>$S14,$S14-SUM($S54:GE54),GE54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GF54)+GF54>$S14,$S14-SUM($S54:GF54),GF54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GG54)+GG54>$S14,$S14-SUM($S54:GG54),GG54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GH54)+GH54>$S14,$S14-SUM($S54:GH54),GH54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GI54)+GI54>$S14,$S14-SUM($S54:GI54),GI54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GJ54)+GJ54>$S14,$S14-SUM($S54:GJ54),GJ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GK54)+GK54>$S14,$S14-SUM($S54:GK54),GK54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GL54)+GL54>$S14,$S14-SUM($S54:GL54),GL54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GM54)+GM54>$S14,$S14-SUM($S54:GM54),GM54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GN54)+GN54>$S14,$S14-SUM($S54:GN54),GN54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GO54)+GO54>$S14,$S14-SUM($S54:GO54),GO54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GP54)+GP54>$S14,$S14-SUM($S54:GP54),GP54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GQ54)+GQ54>$S14,$S14-SUM($S54:GQ54),GQ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GR54)+GR54>$S14,$S14-SUM($S54:GR54),GR54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GS54)+GS54>$S14,$S14-SUM($S54:GS54),GS54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GT54)+GT54>$S14,$S14-SUM($S54:GT54),GT54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GU54)+GU54>$S14,$S14-SUM($S54:GU54),GU54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GV54)+GV54>$S14,$S14-SUM($S54:GV54),GV54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GW54)+GW54>$S14,$S14-SUM($S54:GW54),GW54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GX54)+GX54>$S14,$S14-SUM($S54:GX54),GX54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GY54)+GY54>$S14,$S14-SUM($S54:GY54),GY54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:GZ54)+GZ54>$S14,$S14-SUM($S54:GZ54),GZ54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:HA54)+HA54>$S14,$S14-SUM($S54:HA54),HA54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:HB54)+HB54>$S14,$S14-SUM($S54:HB54),HB54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:HC54)+HC54>$S14,$S14-SUM($S54:HC54),HC54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:HD54)+HD54>$S14,$S14-SUM($S54:HD54),HD54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:HE54)+HE54>$S14,$S14-SUM($S54:HE54),HE54),0)","v":0},{"$f":"IF($S54>0,IF(SUM($S54:HF54)+HF54>$S14,$S14-SUM($S54:HF54),HF54),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,0.11552080825000002,{"$f":"IF($S55>0,IF(SUM($S55:S55)+S55>$S15,$S15-SUM($S55:S55),S55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:T55)+T55>$S15,$S15-SUM($S55:T55),T55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:U55)+U55>$S15,$S15-SUM($S55:U55),U55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:V55)+V55>$S15,$S15-SUM($S55:V55),V55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:W55)+W55>$S15,$S15-SUM($S55:W55),W55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:X55)+X55>$S15,$S15-SUM($S55:X55),X55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:Y55)+Y55>$S15,$S15-SUM($S55:Y55),Y55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:Z55)+Z55>$S15,$S15-SUM($S55:Z55),Z55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AA55)+AA55>$S15,$S15-SUM($S55:AA55),AA55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AB55)+AB55>$S15,$S15-SUM($S55:AB55),AB55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AC55)+AC55>$S15,$S15-SUM($S55:AC55),AC55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AD55)+AD55>$S15,$S15-SUM($S55:AD55),AD55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AE55)+AE55>$S15,$S15-SUM($S55:AE55),AE55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AF55)+AF55>$S15,$S15-SUM($S55:AF55),AF55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AG55)+AG55>$S15,$S15-SUM($S55:AG55),AG55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AH55)+AH55>$S15,$S15-SUM($S55:AH55),AH55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AI55)+AI55>$S15,$S15-SUM($S55:AI55),AI55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AJ55)+AJ55>$S15,$S15-SUM($S55:AJ55),AJ55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AK55)+AK55>$S15,$S15-SUM($S55:AK55),AK55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AL55)+AL55>$S15,$S15-SUM($S55:AL55),AL55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AM55)+AM55>$S15,$S15-SUM($S55:AM55),AM55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AN55)+AN55>$S15,$S15-SUM($S55:AN55),AN55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AO55)+AO55>$S15,$S15-SUM($S55:AO55),AO55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AP55)+AP55>$S15,$S15-SUM($S55:AP55),AP55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AQ55)+AQ55>$S15,$S15-SUM($S55:AQ55),AQ55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AR55)+AR55>$S15,$S15-SUM($S55:AR55),AR55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AS55)+AS55>$S15,$S15-SUM($S55:AS55),AS55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AT55)+AT55>$S15,$S15-SUM($S55:AT55),AT55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AU55)+AU55>$S15,$S15-SUM($S55:AU55),AU55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AV55)+AV55>$S15,$S15-SUM($S55:AV55),AV55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AW55)+AW55>$S15,$S15-SUM($S55:AW55),AW55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AX55)+AX55>$S15,$S15-SUM($S55:AX55),AX55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AY55)+AY55>$S15,$S15-SUM($S55:AY55),AY55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:AZ55)+AZ55>$S15,$S15-SUM($S55:AZ55),AZ55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:BA55)+BA55>$S15,$S15-SUM($S55:BA55),BA55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:BB55)+BB55>$S15,$S15-SUM($S55:BB55),BB55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:BC55)+BC55>$S15,$S15-SUM($S55:BC55),BC55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:BD55)+BD55>$S15,$S15-SUM($S55:BD55),BD55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:BE55)+BE55>$S15,$S15-SUM($S55:BE55),BE55),0)","v":0.11552080825000002},{"$f":"IF($S55>0,IF(SUM($S55:BF55)+BF55>$S15,$S15-SUM($S55:BF55),BF55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BG55)+BG55>$S15,$S15-SUM($S55:BG55),BG55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BH55)+BH55>$S15,$S15-SUM($S55:BH55),BH55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BI55)+BI55>$S15,$S15-SUM($S55:BI55),BI55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BJ55)+BJ55>$S15,$S15-SUM($S55:BJ55),BJ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BK55)+BK55>$S15,$S15-SUM($S55:BK55),BK55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BL55)+BL55>$S15,$S15-SUM($S55:BL55),BL55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BM55)+BM55>$S15,$S15-SUM($S55:BM55),BM55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BN55)+BN55>$S15,$S15-SUM($S55:BN55),BN55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BO55)+BO55>$S15,$S15-SUM($S55:BO55),BO55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BP55)+BP55>$S15,$S15-SUM($S55:BP55),BP55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BQ55)+BQ55>$S15,$S15-SUM($S55:BQ55),BQ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BR55)+BR55>$S15,$S15-SUM($S55:BR55),BR55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BS55)+BS55>$S15,$S15-SUM($S55:BS55),BS55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BT55)+BT55>$S15,$S15-SUM($S55:BT55),BT55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BU55)+BU55>$S15,$S15-SUM($S55:BU55),BU55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BV55)+BV55>$S15,$S15-SUM($S55:BV55),BV55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BW55)+BW55>$S15,$S15-SUM($S55:BW55),BW55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BX55)+BX55>$S15,$S15-SUM($S55:BX55),BX55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BY55)+BY55>$S15,$S15-SUM($S55:BY55),BY55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:BZ55)+BZ55>$S15,$S15-SUM($S55:BZ55),BZ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CA55)+CA55>$S15,$S15-SUM($S55:CA55),CA55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CB55)+CB55>$S15,$S15-SUM($S55:CB55),CB55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CC55)+CC55>$S15,$S15-SUM($S55:CC55),CC55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CD55)+CD55>$S15,$S15-SUM($S55:CD55),CD55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CE55)+CE55>$S15,$S15-SUM($S55:CE55),CE55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CF55)+CF55>$S15,$S15-SUM($S55:CF55),CF55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CG55)+CG55>$S15,$S15-SUM($S55:CG55),CG55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CH55)+CH55>$S15,$S15-SUM($S55:CH55),CH55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CI55)+CI55>$S15,$S15-SUM($S55:CI55),CI55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CJ55)+CJ55>$S15,$S15-SUM($S55:CJ55),CJ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CK55)+CK55>$S15,$S15-SUM($S55:CK55),CK55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CL55)+CL55>$S15,$S15-SUM($S55:CL55),CL55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CM55)+CM55>$S15,$S15-SUM($S55:CM55),CM55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CN55)+CN55>$S15,$S15-SUM($S55:CN55),CN55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CO55)+CO55>$S15,$S15-SUM($S55:CO55),CO55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CP55)+CP55>$S15,$S15-SUM($S55:CP55),CP55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CQ55)+CQ55>$S15,$S15-SUM($S55:CQ55),CQ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CR55)+CR55>$S15,$S15-SUM($S55:CR55),CR55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CS55)+CS55>$S15,$S15-SUM($S55:CS55),CS55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CT55)+CT55>$S15,$S15-SUM($S55:CT55),CT55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CU55)+CU55>$S15,$S15-SUM($S55:CU55),CU55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CV55)+CV55>$S15,$S15-SUM($S55:CV55),CV55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CW55)+CW55>$S15,$S15-SUM($S55:CW55),CW55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CX55)+CX55>$S15,$S15-SUM($S55:CX55),CX55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CY55)+CY55>$S15,$S15-SUM($S55:CY55),CY55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:CZ55)+CZ55>$S15,$S15-SUM($S55:CZ55),CZ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DA55)+DA55>$S15,$S15-SUM($S55:DA55),DA55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DB55)+DB55>$S15,$S15-SUM($S55:DB55),DB55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DC55)+DC55>$S15,$S15-SUM($S55:DC55),DC55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DD55)+DD55>$S15,$S15-SUM($S55:DD55),DD55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DE55)+DE55>$S15,$S15-SUM($S55:DE55),DE55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DF55)+DF55>$S15,$S15-SUM($S55:DF55),DF55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DG55)+DG55>$S15,$S15-SUM($S55:DG55),DG55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DH55)+DH55>$S15,$S15-SUM($S55:DH55),DH55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DI55)+DI55>$S15,$S15-SUM($S55:DI55),DI55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DJ55)+DJ55>$S15,$S15-SUM($S55:DJ55),DJ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DK55)+DK55>$S15,$S15-SUM($S55:DK55),DK55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DL55)+DL55>$S15,$S15-SUM($S55:DL55),DL55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DM55)+DM55>$S15,$S15-SUM($S55:DM55),DM55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DN55)+DN55>$S15,$S15-SUM($S55:DN55),DN55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DO55)+DO55>$S15,$S15-SUM($S55:DO55),DO55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DP55)+DP55>$S15,$S15-SUM($S55:DP55),DP55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DQ55)+DQ55>$S15,$S15-SUM($S55:DQ55),DQ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DR55)+DR55>$S15,$S15-SUM($S55:DR55),DR55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DS55)+DS55>$S15,$S15-SUM($S55:DS55),DS55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DT55)+DT55>$S15,$S15-SUM($S55:DT55),DT55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DU55)+DU55>$S15,$S15-SUM($S55:DU55),DU55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DV55)+DV55>$S15,$S15-SUM($S55:DV55),DV55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DW55)+DW55>$S15,$S15-SUM($S55:DW55),DW55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DX55)+DX55>$S15,$S15-SUM($S55:DX55),DX55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DY55)+DY55>$S15,$S15-SUM($S55:DY55),DY55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:DZ55)+DZ55>$S15,$S15-SUM($S55:DZ55),DZ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EA55)+EA55>$S15,$S15-SUM($S55:EA55),EA55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EB55)+EB55>$S15,$S15-SUM($S55:EB55),EB55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EC55)+EC55>$S15,$S15-SUM($S55:EC55),EC55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:ED55)+ED55>$S15,$S15-SUM($S55:ED55),ED55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EE55)+EE55>$S15,$S15-SUM($S55:EE55),EE55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EF55)+EF55>$S15,$S15-SUM($S55:EF55),EF55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EG55)+EG55>$S15,$S15-SUM($S55:EG55),EG55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EH55)+EH55>$S15,$S15-SUM($S55:EH55),EH55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EI55)+EI55>$S15,$S15-SUM($S55:EI55),EI55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EJ55)+EJ55>$S15,$S15-SUM($S55:EJ55),EJ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EK55)+EK55>$S15,$S15-SUM($S55:EK55),EK55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EL55)+EL55>$S15,$S15-SUM($S55:EL55),EL55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EM55)+EM55>$S15,$S15-SUM($S55:EM55),EM55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EN55)+EN55>$S15,$S15-SUM($S55:EN55),EN55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EO55)+EO55>$S15,$S15-SUM($S55:EO55),EO55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EP55)+EP55>$S15,$S15-SUM($S55:EP55),EP55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EQ55)+EQ55>$S15,$S15-SUM($S55:EQ55),EQ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:ER55)+ER55>$S15,$S15-SUM($S55:ER55),ER55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:ES55)+ES55>$S15,$S15-SUM($S55:ES55),ES55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:ET55)+ET55>$S15,$S15-SUM($S55:ET55),ET55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EU55)+EU55>$S15,$S15-SUM($S55:EU55),EU55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EV55)+EV55>$S15,$S15-SUM($S55:EV55),EV55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EW55)+EW55>$S15,$S15-SUM($S55:EW55),EW55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EX55)+EX55>$S15,$S15-SUM($S55:EX55),EX55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EY55)+EY55>$S15,$S15-SUM($S55:EY55),EY55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:EZ55)+EZ55>$S15,$S15-SUM($S55:EZ55),EZ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FA55)+FA55>$S15,$S15-SUM($S55:FA55),FA55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FB55)+FB55>$S15,$S15-SUM($S55:FB55),FB55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FC55)+FC55>$S15,$S15-SUM($S55:FC55),FC55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FD55)+FD55>$S15,$S15-SUM($S55:FD55),FD55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FE55)+FE55>$S15,$S15-SUM($S55:FE55),FE55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FF55)+FF55>$S15,$S15-SUM($S55:FF55),FF55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FG55)+FG55>$S15,$S15-SUM($S55:FG55),FG55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FH55)+FH55>$S15,$S15-SUM($S55:FH55),FH55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FI55)+FI55>$S15,$S15-SUM($S55:FI55),FI55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FJ55)+FJ55>$S15,$S15-SUM($S55:FJ55),FJ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FK55)+FK55>$S15,$S15-SUM($S55:FK55),FK55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FL55)+FL55>$S15,$S15-SUM($S55:FL55),FL55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FM55)+FM55>$S15,$S15-SUM($S55:FM55),FM55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FN55)+FN55>$S15,$S15-SUM($S55:FN55),FN55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FO55)+FO55>$S15,$S15-SUM($S55:FO55),FO55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FP55)+FP55>$S15,$S15-SUM($S55:FP55),FP55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FQ55)+FQ55>$S15,$S15-SUM($S55:FQ55),FQ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FR55)+FR55>$S15,$S15-SUM($S55:FR55),FR55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FS55)+FS55>$S15,$S15-SUM($S55:FS55),FS55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FT55)+FT55>$S15,$S15-SUM($S55:FT55),FT55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FU55)+FU55>$S15,$S15-SUM($S55:FU55),FU55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FV55)+FV55>$S15,$S15-SUM($S55:FV55),FV55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FW55)+FW55>$S15,$S15-SUM($S55:FW55),FW55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FX55)+FX55>$S15,$S15-SUM($S55:FX55),FX55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FY55)+FY55>$S15,$S15-SUM($S55:FY55),FY55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:FZ55)+FZ55>$S15,$S15-SUM($S55:FZ55),FZ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GA55)+GA55>$S15,$S15-SUM($S55:GA55),GA55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GB55)+GB55>$S15,$S15-SUM($S55:GB55),GB55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GC55)+GC55>$S15,$S15-SUM($S55:GC55),GC55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GD55)+GD55>$S15,$S15-SUM($S55:GD55),GD55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GE55)+GE55>$S15,$S15-SUM($S55:GE55),GE55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GF55)+GF55>$S15,$S15-SUM($S55:GF55),GF55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GG55)+GG55>$S15,$S15-SUM($S55:GG55),GG55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GH55)+GH55>$S15,$S15-SUM($S55:GH55),GH55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GI55)+GI55>$S15,$S15-SUM($S55:GI55),GI55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GJ55)+GJ55>$S15,$S15-SUM($S55:GJ55),GJ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GK55)+GK55>$S15,$S15-SUM($S55:GK55),GK55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GL55)+GL55>$S15,$S15-SUM($S55:GL55),GL55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GM55)+GM55>$S15,$S15-SUM($S55:GM55),GM55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GN55)+GN55>$S15,$S15-SUM($S55:GN55),GN55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GO55)+GO55>$S15,$S15-SUM($S55:GO55),GO55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GP55)+GP55>$S15,$S15-SUM($S55:GP55),GP55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GQ55)+GQ55>$S15,$S15-SUM($S55:GQ55),GQ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GR55)+GR55>$S15,$S15-SUM($S55:GR55),GR55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GS55)+GS55>$S15,$S15-SUM($S55:GS55),GS55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GT55)+GT55>$S15,$S15-SUM($S55:GT55),GT55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GU55)+GU55>$S15,$S15-SUM($S55:GU55),GU55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GV55)+GV55>$S15,$S15-SUM($S55:GV55),GV55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GW55)+GW55>$S15,$S15-SUM($S55:GW55),GW55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GX55)+GX55>$S15,$S15-SUM($S55:GX55),GX55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GY55)+GY55>$S15,$S15-SUM($S55:GY55),GY55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:GZ55)+GZ55>$S15,$S15-SUM($S55:GZ55),GZ55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:HA55)+HA55>$S15,$S15-SUM($S55:HA55),HA55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:HB55)+HB55>$S15,$S15-SUM($S55:HB55),HB55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:HC55)+HC55>$S15,$S15-SUM($S55:HC55),HC55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:HD55)+HD55>$S15,$S15-SUM($S55:HD55),HD55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:HE55)+HE55>$S15,$S15-SUM($S55:HE55),HE55),0)","v":0},{"$f":"IF($S55>0,IF(SUM($S55:HF55)+HF55>$S15,$S15-SUM($S55:HF55),HF55),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,2.6636220249999999E-2,{"$f":"IF($S56>0,IF(SUM($S56:S56)+S56>$S16,$S16-SUM($S56:S56),S56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:T56)+T56>$S16,$S16-SUM($S56:T56),T56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:U56)+U56>$S16,$S16-SUM($S56:U56),U56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:V56)+V56>$S16,$S16-SUM($S56:V56),V56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:W56)+W56>$S16,$S16-SUM($S56:W56),W56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:X56)+X56>$S16,$S16-SUM($S56:X56),X56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:Y56)+Y56>$S16,$S16-SUM($S56:Y56),Y56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:Z56)+Z56>$S16,$S16-SUM($S56:Z56),Z56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AA56)+AA56>$S16,$S16-SUM($S56:AA56),AA56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AB56)+AB56>$S16,$S16-SUM($S56:AB56),AB56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AC56)+AC56>$S16,$S16-SUM($S56:AC56),AC56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AD56)+AD56>$S16,$S16-SUM($S56:AD56),AD56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AE56)+AE56>$S16,$S16-SUM($S56:AE56),AE56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AF56)+AF56>$S16,$S16-SUM($S56:AF56),AF56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AG56)+AG56>$S16,$S16-SUM($S56:AG56),AG56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AH56)+AH56>$S16,$S16-SUM($S56:AH56),AH56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AI56)+AI56>$S16,$S16-SUM($S56:AI56),AI56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AJ56)+AJ56>$S16,$S16-SUM($S56:AJ56),AJ56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AK56)+AK56>$S16,$S16-SUM($S56:AK56),AK56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AL56)+AL56>$S16,$S16-SUM($S56:AL56),AL56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AM56)+AM56>$S16,$S16-SUM($S56:AM56),AM56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AN56)+AN56>$S16,$S16-SUM($S56:AN56),AN56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AO56)+AO56>$S16,$S16-SUM($S56:AO56),AO56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AP56)+AP56>$S16,$S16-SUM($S56:AP56),AP56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AQ56)+AQ56>$S16,$S16-SUM($S56:AQ56),AQ56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AR56)+AR56>$S16,$S16-SUM($S56:AR56),AR56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AS56)+AS56>$S16,$S16-SUM($S56:AS56),AS56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AT56)+AT56>$S16,$S16-SUM($S56:AT56),AT56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AU56)+AU56>$S16,$S16-SUM($S56:AU56),AU56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AV56)+AV56>$S16,$S16-SUM($S56:AV56),AV56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AW56)+AW56>$S16,$S16-SUM($S56:AW56),AW56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AX56)+AX56>$S16,$S16-SUM($S56:AX56),AX56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AY56)+AY56>$S16,$S16-SUM($S56:AY56),AY56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:AZ56)+AZ56>$S16,$S16-SUM($S56:AZ56),AZ56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:BA56)+BA56>$S16,$S16-SUM($S56:BA56),BA56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:BB56)+BB56>$S16,$S16-SUM($S56:BB56),BB56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:BC56)+BC56>$S16,$S16-SUM($S56:BC56),BC56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:BD56)+BD56>$S16,$S16-SUM($S56:BD56),BD56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:BE56)+BE56>$S16,$S16-SUM($S56:BE56),BE56),0)","v":2.6636220249999999E-2},{"$f":"IF($S56>0,IF(SUM($S56:BF56)+BF56>$S16,$S16-SUM($S56:BF56),BF56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BG56)+BG56>$S16,$S16-SUM($S56:BG56),BG56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BH56)+BH56>$S16,$S16-SUM($S56:BH56),BH56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BI56)+BI56>$S16,$S16-SUM($S56:BI56),BI56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BJ56)+BJ56>$S16,$S16-SUM($S56:BJ56),BJ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BK56)+BK56>$S16,$S16-SUM($S56:BK56),BK56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BL56)+BL56>$S16,$S16-SUM($S56:BL56),BL56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BM56)+BM56>$S16,$S16-SUM($S56:BM56),BM56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BN56)+BN56>$S16,$S16-SUM($S56:BN56),BN56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BO56)+BO56>$S16,$S16-SUM($S56:BO56),BO56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BP56)+BP56>$S16,$S16-SUM($S56:BP56),BP56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BQ56)+BQ56>$S16,$S16-SUM($S56:BQ56),BQ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BR56)+BR56>$S16,$S16-SUM($S56:BR56),BR56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BS56)+BS56>$S16,$S16-SUM($S56:BS56),BS56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BT56)+BT56>$S16,$S16-SUM($S56:BT56),BT56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BU56)+BU56>$S16,$S16-SUM($S56:BU56),BU56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BV56)+BV56>$S16,$S16-SUM($S56:BV56),BV56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BW56)+BW56>$S16,$S16-SUM($S56:BW56),BW56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BX56)+BX56>$S16,$S16-SUM($S56:BX56),BX56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BY56)+BY56>$S16,$S16-SUM($S56:BY56),BY56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:BZ56)+BZ56>$S16,$S16-SUM($S56:BZ56),BZ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CA56)+CA56>$S16,$S16-SUM($S56:CA56),CA56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CB56)+CB56>$S16,$S16-SUM($S56:CB56),CB56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CC56)+CC56>$S16,$S16-SUM($S56:CC56),CC56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CD56)+CD56>$S16,$S16-SUM($S56:CD56),CD56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CE56)+CE56>$S16,$S16-SUM($S56:CE56),CE56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CF56)+CF56>$S16,$S16-SUM($S56:CF56),CF56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CG56)+CG56>$S16,$S16-SUM($S56:CG56),CG56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CH56)+CH56>$S16,$S16-SUM($S56:CH56),CH56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CI56)+CI56>$S16,$S16-SUM($S56:CI56),CI56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CJ56)+CJ56>$S16,$S16-SUM($S56:CJ56),CJ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CK56)+CK56>$S16,$S16-SUM($S56:CK56),CK56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CL56)+CL56>$S16,$S16-SUM($S56:CL56),CL56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CM56)+CM56>$S16,$S16-SUM($S56:CM56),CM56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CN56)+CN56>$S16,$S16-SUM($S56:CN56),CN56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CO56)+CO56>$S16,$S16-SUM($S56:CO56),CO56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CP56)+CP56>$S16,$S16-SUM($S56:CP56),CP56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CQ56)+CQ56>$S16,$S16-SUM($S56:CQ56),CQ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CR56)+CR56>$S16,$S16-SUM($S56:CR56),CR56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CS56)+CS56>$S16,$S16-SUM($S56:CS56),CS56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CT56)+CT56>$S16,$S16-SUM($S56:CT56),CT56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CU56)+CU56>$S16,$S16-SUM($S56:CU56),CU56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CV56)+CV56>$S16,$S16-SUM($S56:CV56),CV56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CW56)+CW56>$S16,$S16-SUM($S56:CW56),CW56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CX56)+CX56>$S16,$S16-SUM($S56:CX56),CX56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CY56)+CY56>$S16,$S16-SUM($S56:CY56),CY56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:CZ56)+CZ56>$S16,$S16-SUM($S56:CZ56),CZ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DA56)+DA56>$S16,$S16-SUM($S56:DA56),DA56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DB56)+DB56>$S16,$S16-SUM($S56:DB56),DB56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DC56)+DC56>$S16,$S16-SUM($S56:DC56),DC56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DD56)+DD56>$S16,$S16-SUM($S56:DD56),DD56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DE56)+DE56>$S16,$S16-SUM($S56:DE56),DE56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DF56)+DF56>$S16,$S16-SUM($S56:DF56),DF56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DG56)+DG56>$S16,$S16-SUM($S56:DG56),DG56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DH56)+DH56>$S16,$S16-SUM($S56:DH56),DH56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DI56)+DI56>$S16,$S16-SUM($S56:DI56),DI56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DJ56)+DJ56>$S16,$S16-SUM($S56:DJ56),DJ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DK56)+DK56>$S16,$S16-SUM($S56:DK56),DK56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DL56)+DL56>$S16,$S16-SUM($S56:DL56),DL56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DM56)+DM56>$S16,$S16-SUM($S56:DM56),DM56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DN56)+DN56>$S16,$S16-SUM($S56:DN56),DN56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DO56)+DO56>$S16,$S16-SUM($S56:DO56),DO56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DP56)+DP56>$S16,$S16-SUM($S56:DP56),DP56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DQ56)+DQ56>$S16,$S16-SUM($S56:DQ56),DQ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DR56)+DR56>$S16,$S16-SUM($S56:DR56),DR56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DS56)+DS56>$S16,$S16-SUM($S56:DS56),DS56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DT56)+DT56>$S16,$S16-SUM($S56:DT56),DT56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DU56)+DU56>$S16,$S16-SUM($S56:DU56),DU56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DV56)+DV56>$S16,$S16-SUM($S56:DV56),DV56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DW56)+DW56>$S16,$S16-SUM($S56:DW56),DW56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DX56)+DX56>$S16,$S16-SUM($S56:DX56),DX56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DY56)+DY56>$S16,$S16-SUM($S56:DY56),DY56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:DZ56)+DZ56>$S16,$S16-SUM($S56:DZ56),DZ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EA56)+EA56>$S16,$S16-SUM($S56:EA56),EA56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EB56)+EB56>$S16,$S16-SUM($S56:EB56),EB56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EC56)+EC56>$S16,$S16-SUM($S56:EC56),EC56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:ED56)+ED56>$S16,$S16-SUM($S56:ED56),ED56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EE56)+EE56>$S16,$S16-SUM($S56:EE56),EE56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EF56)+EF56>$S16,$S16-SUM($S56:EF56),EF56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EG56)+EG56>$S16,$S16-SUM($S56:EG56),EG56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EH56)+EH56>$S16,$S16-SUM($S56:EH56),EH56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EI56)+EI56>$S16,$S16-SUM($S56:EI56),EI56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EJ56)+EJ56>$S16,$S16-SUM($S56:EJ56),EJ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EK56)+EK56>$S16,$S16-SUM($S56:EK56),EK56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EL56)+EL56>$S16,$S16-SUM($S56:EL56),EL56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EM56)+EM56>$S16,$S16-SUM($S56:EM56),EM56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EN56)+EN56>$S16,$S16-SUM($S56:EN56),EN56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EO56)+EO56>$S16,$S16-SUM($S56:EO56),EO56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EP56)+EP56>$S16,$S16-SUM($S56:EP56),EP56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EQ56)+EQ56>$S16,$S16-SUM($S56:EQ56),EQ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:ER56)+ER56>$S16,$S16-SUM($S56:ER56),ER56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:ES56)+ES56>$S16,$S16-SUM($S56:ES56),ES56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:ET56)+ET56>$S16,$S16-SUM($S56:ET56),ET56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EU56)+EU56>$S16,$S16-SUM($S56:EU56),EU56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EV56)+EV56>$S16,$S16-SUM($S56:EV56),EV56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EW56)+EW56>$S16,$S16-SUM($S56:EW56),EW56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EX56)+EX56>$S16,$S16-SUM($S56:EX56),EX56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EY56)+EY56>$S16,$S16-SUM($S56:EY56),EY56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:EZ56)+EZ56>$S16,$S16-SUM($S56:EZ56),EZ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FA56)+FA56>$S16,$S16-SUM($S56:FA56),FA56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FB56)+FB56>$S16,$S16-SUM($S56:FB56),FB56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FC56)+FC56>$S16,$S16-SUM($S56:FC56),FC56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FD56)+FD56>$S16,$S16-SUM($S56:FD56),FD56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FE56)+FE56>$S16,$S16-SUM($S56:FE56),FE56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FF56)+FF56>$S16,$S16-SUM($S56:FF56),FF56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FG56)+FG56>$S16,$S16-SUM($S56:FG56),FG56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FH56)+FH56>$S16,$S16-SUM($S56:FH56),FH56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FI56)+FI56>$S16,$S16-SUM($S56:FI56),FI56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FJ56)+FJ56>$S16,$S16-SUM($S56:FJ56),FJ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FK56)+FK56>$S16,$S16-SUM($S56:FK56),FK56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FL56)+FL56>$S16,$S16-SUM($S56:FL56),FL56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FM56)+FM56>$S16,$S16-SUM($S56:FM56),FM56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FN56)+FN56>$S16,$S16-SUM($S56:FN56),FN56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FO56)+FO56>$S16,$S16-SUM($S56:FO56),FO56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FP56)+FP56>$S16,$S16-SUM($S56:FP56),FP56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FQ56)+FQ56>$S16,$S16-SUM($S56:FQ56),FQ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FR56)+FR56>$S16,$S16-SUM($S56:FR56),FR56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FS56)+FS56>$S16,$S16-SUM($S56:FS56),FS56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FT56)+FT56>$S16,$S16-SUM($S56:FT56),FT56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FU56)+FU56>$S16,$S16-SUM($S56:FU56),FU56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FV56)+FV56>$S16,$S16-SUM($S56:FV56),FV56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FW56)+FW56>$S16,$S16-SUM($S56:FW56),FW56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FX56)+FX56>$S16,$S16-SUM($S56:FX56),FX56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FY56)+FY56>$S16,$S16-SUM($S56:FY56),FY56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:FZ56)+FZ56>$S16,$S16-SUM($S56:FZ56),FZ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GA56)+GA56>$S16,$S16-SUM($S56:GA56),GA56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GB56)+GB56>$S16,$S16-SUM($S56:GB56),GB56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GC56)+GC56>$S16,$S16-SUM($S56:GC56),GC56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GD56)+GD56>$S16,$S16-SUM($S56:GD56),GD56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GE56)+GE56>$S16,$S16-SUM($S56:GE56),GE56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GF56)+GF56>$S16,$S16-SUM($S56:GF56),GF56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GG56)+GG56>$S16,$S16-SUM($S56:GG56),GG56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GH56)+GH56>$S16,$S16-SUM($S56:GH56),GH56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GI56)+GI56>$S16,$S16-SUM($S56:GI56),GI56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GJ56)+GJ56>$S16,$S16-SUM($S56:GJ56),GJ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GK56)+GK56>$S16,$S16-SUM($S56:GK56),GK56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GL56)+GL56>$S16,$S16-SUM($S56:GL56),GL56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GM56)+GM56>$S16,$S16-SUM($S56:GM56),GM56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GN56)+GN56>$S16,$S16-SUM($S56:GN56),GN56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GO56)+GO56>$S16,$S16-SUM($S56:GO56),GO56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GP56)+GP56>$S16,$S16-SUM($S56:GP56),GP56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GQ56)+GQ56>$S16,$S16-SUM($S56:GQ56),GQ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GR56)+GR56>$S16,$S16-SUM($S56:GR56),GR56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GS56)+GS56>$S16,$S16-SUM($S56:GS56),GS56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GT56)+GT56>$S16,$S16-SUM($S56:GT56),GT56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GU56)+GU56>$S16,$S16-SUM($S56:GU56),GU56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GV56)+GV56>$S16,$S16-SUM($S56:GV56),GV56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GW56)+GW56>$S16,$S16-SUM($S56:GW56),GW56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GX56)+GX56>$S16,$S16-SUM($S56:GX56),GX56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GY56)+GY56>$S16,$S16-SUM($S56:GY56),GY56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:GZ56)+GZ56>$S16,$S16-SUM($S56:GZ56),GZ56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:HA56)+HA56>$S16,$S16-SUM($S56:HA56),HA56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:HB56)+HB56>$S16,$S16-SUM($S56:HB56),HB56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:HC56)+HC56>$S16,$S16-SUM($S56:HC56),HC56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:HD56)+HD56>$S16,$S16-SUM($S56:HD56),HD56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:HE56)+HE56>$S16,$S16-SUM($S56:HE56),HE56),0)","v":0},{"$f":"IF($S56>0,IF(SUM($S56:HF56)+HF56>$S16,$S16-SUM($S56:HF56),HF56),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,6.0518894499999996E-2,{"$f":"IF($S57>0,IF(SUM($S57:S57)+S57>$S17,$S17-SUM($S57:S57),S57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:T57)+T57>$S17,$S17-SUM($S57:T57),T57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:U57)+U57>$S17,$S17-SUM($S57:U57),U57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:V57)+V57>$S17,$S17-SUM($S57:V57),V57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:W57)+W57>$S17,$S17-SUM($S57:W57),W57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:X57)+X57>$S17,$S17-SUM($S57:X57),X57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:Y57)+Y57>$S17,$S17-SUM($S57:Y57),Y57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:Z57)+Z57>$S17,$S17-SUM($S57:Z57),Z57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AA57)+AA57>$S17,$S17-SUM($S57:AA57),AA57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AB57)+AB57>$S17,$S17-SUM($S57:AB57),AB57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AC57)+AC57>$S17,$S17-SUM($S57:AC57),AC57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AD57)+AD57>$S17,$S17-SUM($S57:AD57),AD57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AE57)+AE57>$S17,$S17-SUM($S57:AE57),AE57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AF57)+AF57>$S17,$S17-SUM($S57:AF57),AF57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AG57)+AG57>$S17,$S17-SUM($S57:AG57),AG57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AH57)+AH57>$S17,$S17-SUM($S57:AH57),AH57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AI57)+AI57>$S17,$S17-SUM($S57:AI57),AI57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AJ57)+AJ57>$S17,$S17-SUM($S57:AJ57),AJ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AK57)+AK57>$S17,$S17-SUM($S57:AK57),AK57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AL57)+AL57>$S17,$S17-SUM($S57:AL57),AL57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AM57)+AM57>$S17,$S17-SUM($S57:AM57),AM57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AN57)+AN57>$S17,$S17-SUM($S57:AN57),AN57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AO57)+AO57>$S17,$S17-SUM($S57:AO57),AO57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AP57)+AP57>$S17,$S17-SUM($S57:AP57),AP57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AQ57)+AQ57>$S17,$S17-SUM($S57:AQ57),AQ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AR57)+AR57>$S17,$S17-SUM($S57:AR57),AR57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AS57)+AS57>$S17,$S17-SUM($S57:AS57),AS57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AT57)+AT57>$S17,$S17-SUM($S57:AT57),AT57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AU57)+AU57>$S17,$S17-SUM($S57:AU57),AU57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AV57)+AV57>$S17,$S17-SUM($S57:AV57),AV57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AW57)+AW57>$S17,$S17-SUM($S57:AW57),AW57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AX57)+AX57>$S17,$S17-SUM($S57:AX57),AX57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AY57)+AY57>$S17,$S17-SUM($S57:AY57),AY57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:AZ57)+AZ57>$S17,$S17-SUM($S57:AZ57),AZ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BA57)+BA57>$S17,$S17-SUM($S57:BA57),BA57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BB57)+BB57>$S17,$S17-SUM($S57:BB57),BB57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BC57)+BC57>$S17,$S17-SUM($S57:BC57),BC57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BD57)+BD57>$S17,$S17-SUM($S57:BD57),BD57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BE57)+BE57>$S17,$S17-SUM($S57:BE57),BE57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BF57)+BF57>$S17,$S17-SUM($S57:BF57),BF57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BG57)+BG57>$S17,$S17-SUM($S57:BG57),BG57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BH57)+BH57>$S17,$S17-SUM($S57:BH57),BH57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BI57)+BI57>$S17,$S17-SUM($S57:BI57),BI57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BJ57)+BJ57>$S17,$S17-SUM($S57:BJ57),BJ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BK57)+BK57>$S17,$S17-SUM($S57:BK57),BK57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BL57)+BL57>$S17,$S17-SUM($S57:BL57),BL57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BM57)+BM57>$S17,$S17-SUM($S57:BM57),BM57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BN57)+BN57>$S17,$S17-SUM($S57:BN57),BN57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BO57)+BO57>$S17,$S17-SUM($S57:BO57),BO57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BP57)+BP57>$S17,$S17-SUM($S57:BP57),BP57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BQ57)+BQ57>$S17,$S17-SUM($S57:BQ57),BQ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BR57)+BR57>$S17,$S17-SUM($S57:BR57),BR57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BS57)+BS57>$S17,$S17-SUM($S57:BS57),BS57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BT57)+BT57>$S17,$S17-SUM($S57:BT57),BT57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BU57)+BU57>$S17,$S17-SUM($S57:BU57),BU57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BV57)+BV57>$S17,$S17-SUM($S57:BV57),BV57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BW57)+BW57>$S17,$S17-SUM($S57:BW57),BW57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BX57)+BX57>$S17,$S17-SUM($S57:BX57),BX57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BY57)+BY57>$S17,$S17-SUM($S57:BY57),BY57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:BZ57)+BZ57>$S17,$S17-SUM($S57:BZ57),BZ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CA57)+CA57>$S17,$S17-SUM($S57:CA57),CA57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CB57)+CB57>$S17,$S17-SUM($S57:CB57),CB57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CC57)+CC57>$S17,$S17-SUM($S57:CC57),CC57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CD57)+CD57>$S17,$S17-SUM($S57:CD57),CD57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CE57)+CE57>$S17,$S17-SUM($S57:CE57),CE57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CF57)+CF57>$S17,$S17-SUM($S57:CF57),CF57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CG57)+CG57>$S17,$S17-SUM($S57:CG57),CG57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CH57)+CH57>$S17,$S17-SUM($S57:CH57),CH57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CI57)+CI57>$S17,$S17-SUM($S57:CI57),CI57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CJ57)+CJ57>$S17,$S17-SUM($S57:CJ57),CJ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CK57)+CK57>$S17,$S17-SUM($S57:CK57),CK57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CL57)+CL57>$S17,$S17-SUM($S57:CL57),CL57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CM57)+CM57>$S17,$S17-SUM($S57:CM57),CM57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CN57)+CN57>$S17,$S17-SUM($S57:CN57),CN57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CO57)+CO57>$S17,$S17-SUM($S57:CO57),CO57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CP57)+CP57>$S17,$S17-SUM($S57:CP57),CP57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CQ57)+CQ57>$S17,$S17-SUM($S57:CQ57),CQ57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CR57)+CR57>$S17,$S17-SUM($S57:CR57),CR57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CS57)+CS57>$S17,$S17-SUM($S57:CS57),CS57),0)","v":6.0518894499999996E-2},{"$f":"IF($S57>0,IF(SUM($S57:CT57)+CT57>$S17,$S17-SUM($S57:CT57),CT57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:CU57)+CU57>$S17,$S17-SUM($S57:CU57),CU57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:CV57)+CV57>$S17,$S17-SUM($S57:CV57),CV57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:CW57)+CW57>$S17,$S17-SUM($S57:CW57),CW57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:CX57)+CX57>$S17,$S17-SUM($S57:CX57),CX57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:CY57)+CY57>$S17,$S17-SUM($S57:CY57),CY57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:CZ57)+CZ57>$S17,$S17-SUM($S57:CZ57),CZ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DA57)+DA57>$S17,$S17-SUM($S57:DA57),DA57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DB57)+DB57>$S17,$S17-SUM($S57:DB57),DB57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DC57)+DC57>$S17,$S17-SUM($S57:DC57),DC57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DD57)+DD57>$S17,$S17-SUM($S57:DD57),DD57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DE57)+DE57>$S17,$S17-SUM($S57:DE57),DE57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DF57)+DF57>$S17,$S17-SUM($S57:DF57),DF57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DG57)+DG57>$S17,$S17-SUM($S57:DG57),DG57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DH57)+DH57>$S17,$S17-SUM($S57:DH57),DH57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DI57)+DI57>$S17,$S17-SUM($S57:DI57),DI57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DJ57)+DJ57>$S17,$S17-SUM($S57:DJ57),DJ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DK57)+DK57>$S17,$S17-SUM($S57:DK57),DK57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DL57)+DL57>$S17,$S17-SUM($S57:DL57),DL57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DM57)+DM57>$S17,$S17-SUM($S57:DM57),DM57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DN57)+DN57>$S17,$S17-SUM($S57:DN57),DN57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DO57)+DO57>$S17,$S17-SUM($S57:DO57),DO57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DP57)+DP57>$S17,$S17-SUM($S57:DP57),DP57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DQ57)+DQ57>$S17,$S17-SUM($S57:DQ57),DQ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DR57)+DR57>$S17,$S17-SUM($S57:DR57),DR57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DS57)+DS57>$S17,$S17-SUM($S57:DS57),DS57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DT57)+DT57>$S17,$S17-SUM($S57:DT57),DT57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DU57)+DU57>$S17,$S17-SUM($S57:DU57),DU57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DV57)+DV57>$S17,$S17-SUM($S57:DV57),DV57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DW57)+DW57>$S17,$S17-SUM($S57:DW57),DW57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DX57)+DX57>$S17,$S17-SUM($S57:DX57),DX57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DY57)+DY57>$S17,$S17-SUM($S57:DY57),DY57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:DZ57)+DZ57>$S17,$S17-SUM($S57:DZ57),DZ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EA57)+EA57>$S17,$S17-SUM($S57:EA57),EA57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EB57)+EB57>$S17,$S17-SUM($S57:EB57),EB57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EC57)+EC57>$S17,$S17-SUM($S57:EC57),EC57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:ED57)+ED57>$S17,$S17-SUM($S57:ED57),ED57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EE57)+EE57>$S17,$S17-SUM($S57:EE57),EE57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EF57)+EF57>$S17,$S17-SUM($S57:EF57),EF57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EG57)+EG57>$S17,$S17-SUM($S57:EG57),EG57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EH57)+EH57>$S17,$S17-SUM($S57:EH57),EH57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EI57)+EI57>$S17,$S17-SUM($S57:EI57),EI57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EJ57)+EJ57>$S17,$S17-SUM($S57:EJ57),EJ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EK57)+EK57>$S17,$S17-SUM($S57:EK57),EK57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EL57)+EL57>$S17,$S17-SUM($S57:EL57),EL57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EM57)+EM57>$S17,$S17-SUM($S57:EM57),EM57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EN57)+EN57>$S17,$S17-SUM($S57:EN57),EN57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EO57)+EO57>$S17,$S17-SUM($S57:EO57),EO57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EP57)+EP57>$S17,$S17-SUM($S57:EP57),EP57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EQ57)+EQ57>$S17,$S17-SUM($S57:EQ57),EQ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:ER57)+ER57>$S17,$S17-SUM($S57:ER57),ER57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:ES57)+ES57>$S17,$S17-SUM($S57:ES57),ES57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:ET57)+ET57>$S17,$S17-SUM($S57:ET57),ET57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EU57)+EU57>$S17,$S17-SUM($S57:EU57),EU57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EV57)+EV57>$S17,$S17-SUM($S57:EV57),EV57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EW57)+EW57>$S17,$S17-SUM($S57:EW57),EW57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EX57)+EX57>$S17,$S17-SUM($S57:EX57),EX57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EY57)+EY57>$S17,$S17-SUM($S57:EY57),EY57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:EZ57)+EZ57>$S17,$S17-SUM($S57:EZ57),EZ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FA57)+FA57>$S17,$S17-SUM($S57:FA57),FA57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FB57)+FB57>$S17,$S17-SUM($S57:FB57),FB57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FC57)+FC57>$S17,$S17-SUM($S57:FC57),FC57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FD57)+FD57>$S17,$S17-SUM($S57:FD57),FD57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FE57)+FE57>$S17,$S17-SUM($S57:FE57),FE57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FF57)+FF57>$S17,$S17-SUM($S57:FF57),FF57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FG57)+FG57>$S17,$S17-SUM($S57:FG57),FG57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FH57)+FH57>$S17,$S17-SUM($S57:FH57),FH57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FI57)+FI57>$S17,$S17-SUM($S57:FI57),FI57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FJ57)+FJ57>$S17,$S17-SUM($S57:FJ57),FJ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FK57)+FK57>$S17,$S17-SUM($S57:FK57),FK57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FL57)+FL57>$S17,$S17-SUM($S57:FL57),FL57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FM57)+FM57>$S17,$S17-SUM($S57:FM57),FM57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FN57)+FN57>$S17,$S17-SUM($S57:FN57),FN57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FO57)+FO57>$S17,$S17-SUM($S57:FO57),FO57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FP57)+FP57>$S17,$S17-SUM($S57:FP57),FP57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FQ57)+FQ57>$S17,$S17-SUM($S57:FQ57),FQ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FR57)+FR57>$S17,$S17-SUM($S57:FR57),FR57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FS57)+FS57>$S17,$S17-SUM($S57:FS57),FS57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FT57)+FT57>$S17,$S17-SUM($S57:FT57),FT57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FU57)+FU57>$S17,$S17-SUM($S57:FU57),FU57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FV57)+FV57>$S17,$S17-SUM($S57:FV57),FV57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FW57)+FW57>$S17,$S17-SUM($S57:FW57),FW57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FX57)+FX57>$S17,$S17-SUM($S57:FX57),FX57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FY57)+FY57>$S17,$S17-SUM($S57:FY57),FY57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:FZ57)+FZ57>$S17,$S17-SUM($S57:FZ57),FZ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GA57)+GA57>$S17,$S17-SUM($S57:GA57),GA57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GB57)+GB57>$S17,$S17-SUM($S57:GB57),GB57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GC57)+GC57>$S17,$S17-SUM($S57:GC57),GC57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GD57)+GD57>$S17,$S17-SUM($S57:GD57),GD57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GE57)+GE57>$S17,$S17-SUM($S57:GE57),GE57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GF57)+GF57>$S17,$S17-SUM($S57:GF57),GF57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GG57)+GG57>$S17,$S17-SUM($S57:GG57),GG57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GH57)+GH57>$S17,$S17-SUM($S57:GH57),GH57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GI57)+GI57>$S17,$S17-SUM($S57:GI57),GI57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GJ57)+GJ57>$S17,$S17-SUM($S57:GJ57),GJ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GK57)+GK57>$S17,$S17-SUM($S57:GK57),GK57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GL57)+GL57>$S17,$S17-SUM($S57:GL57),GL57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GM57)+GM57>$S17,$S17-SUM($S57:GM57),GM57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GN57)+GN57>$S17,$S17-SUM($S57:GN57),GN57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GO57)+GO57>$S17,$S17-SUM($S57:GO57),GO57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GP57)+GP57>$S17,$S17-SUM($S57:GP57),GP57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GQ57)+GQ57>$S17,$S17-SUM($S57:GQ57),GQ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GR57)+GR57>$S17,$S17-SUM($S57:GR57),GR57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GS57)+GS57>$S17,$S17-SUM($S57:GS57),GS57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GT57)+GT57>$S17,$S17-SUM($S57:GT57),GT57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GU57)+GU57>$S17,$S17-SUM($S57:GU57),GU57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GV57)+GV57>$S17,$S17-SUM($S57:GV57),GV57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GW57)+GW57>$S17,$S17-SUM($S57:GW57),GW57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GX57)+GX57>$S17,$S17-SUM($S57:GX57),GX57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GY57)+GY57>$S17,$S17-SUM($S57:GY57),GY57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:GZ57)+GZ57>$S17,$S17-SUM($S57:GZ57),GZ57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:HA57)+HA57>$S17,$S17-SUM($S57:HA57),HA57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:HB57)+HB57>$S17,$S17-SUM($S57:HB57),HB57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:HC57)+HC57>$S17,$S17-SUM($S57:HC57),HC57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:HD57)+HD57>$S17,$S17-SUM($S57:HD57),HD57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:HE57)+HE57>$S17,$S17-SUM($S57:HE57),HE57),0)","v":-1.7763568394002505E-15},{"$f":"IF($S57>0,IF(SUM($S57:HF57)+HF57>$S17,$S17-SUM($S57:HF57),HF57),0)","v":-1.7763568394002505E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($S58>0,IF(SUM($S58:S58)+S58>$S18,$S18-SUM($S58:S58),S58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:T58)+T58>$S18,$S18-SUM($S58:T58),T58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:U58)+U58>$S18,$S18-SUM($S58:U58),U58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:V58)+V58>$S18,$S18-SUM($S58:V58),V58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:W58)+W58>$S18,$S18-SUM($S58:W58),W58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:X58)+X58>$S18,$S18-SUM($S58:X58),X58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:Y58)+Y58>$S18,$S18-SUM($S58:Y58),Y58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:Z58)+Z58>$S18,$S18-SUM($S58:Z58),Z58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AA58)+AA58>$S18,$S18-SUM($S58:AA58),AA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AB58)+AB58>$S18,$S18-SUM($S58:AB58),AB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AC58)+AC58>$S18,$S18-SUM($S58:AC58),AC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AD58)+AD58>$S18,$S18-SUM($S58:AD58),AD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AE58)+AE58>$S18,$S18-SUM($S58:AE58),AE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AF58)+AF58>$S18,$S18-SUM($S58:AF58),AF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AG58)+AG58>$S18,$S18-SUM($S58:AG58),AG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AH58)+AH58>$S18,$S18-SUM($S58:AH58),AH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AI58)+AI58>$S18,$S18-SUM($S58:AI58),AI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AJ58)+AJ58>$S18,$S18-SUM($S58:AJ58),AJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AK58)+AK58>$S18,$S18-SUM($S58:AK58),AK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AL58)+AL58>$S18,$S18-SUM($S58:AL58),AL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AM58)+AM58>$S18,$S18-SUM($S58:AM58),AM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AN58)+AN58>$S18,$S18-SUM($S58:AN58),AN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AO58)+AO58>$S18,$S18-SUM($S58:AO58),AO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AP58)+AP58>$S18,$S18-SUM($S58:AP58),AP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AQ58)+AQ58>$S18,$S18-SUM($S58:AQ58),AQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AR58)+AR58>$S18,$S18-SUM($S58:AR58),AR58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AS58)+AS58>$S18,$S18-SUM($S58:AS58),AS58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AT58)+AT58>$S18,$S18-SUM($S58:AT58),AT58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AU58)+AU58>$S18,$S18-SUM($S58:AU58),AU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AV58)+AV58>$S18,$S18-SUM($S58:AV58),AV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AW58)+AW58>$S18,$S18-SUM($S58:AW58),AW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AX58)+AX58>$S18,$S18-SUM($S58:AX58),AX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AY58)+AY58>$S18,$S18-SUM($S58:AY58),AY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:AZ58)+AZ58>$S18,$S18-SUM($S58:AZ58),AZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BA58)+BA58>$S18,$S18-SUM($S58:BA58),BA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BB58)+BB58>$S18,$S18-SUM($S58:BB58),BB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BC58)+BC58>$S18,$S18-SUM($S58:BC58),BC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BD58)+BD58>$S18,$S18-SUM($S58:BD58),BD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BE58)+BE58>$S18,$S18-SUM($S58:BE58),BE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BF58)+BF58>$S18,$S18-SUM($S58:BF58),BF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BG58)+BG58>$S18,$S18-SUM($S58:BG58),BG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BH58)+BH58>$S18,$S18-SUM($S58:BH58),BH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BI58)+BI58>$S18,$S18-SUM($S58:BI58),BI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BJ58)+BJ58>$S18,$S18-SUM($S58:BJ58),BJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BK58)+BK58>$S18,$S18-SUM($S58:BK58),BK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BL58)+BL58>$S18,$S18-SUM($S58:BL58),BL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BM58)+BM58>$S18,$S18-SUM($S58:BM58),BM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BN58)+BN58>$S18,$S18-SUM($S58:BN58),BN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BO58)+BO58>$S18,$S18-SUM($S58:BO58),BO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BP58)+BP58>$S18,$S18-SUM($S58:BP58),BP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BQ58)+BQ58>$S18,$S18-SUM($S58:BQ58),BQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BR58)+BR58>$S18,$S18-SUM($S58:BR58),BR58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BS58)+BS58>$S18,$S18-SUM($S58:BS58),BS58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BT58)+BT58>$S18,$S18-SUM($S58:BT58),BT58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BU58)+BU58>$S18,$S18-SUM($S58:BU58),BU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BV58)+BV58>$S18,$S18-SUM($S58:BV58),BV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BW58)+BW58>$S18,$S18-SUM($S58:BW58),BW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BX58)+BX58>$S18,$S18-SUM($S58:BX58),BX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BY58)+BY58>$S18,$S18-SUM($S58:BY58),BY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:BZ58)+BZ58>$S18,$S18-SUM($S58:BZ58),BZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CA58)+CA58>$S18,$S18-SUM($S58:CA58),CA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CB58)+CB58>$S18,$S18-SUM($S58:CB58),CB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CC58)+CC58>$S18,$S18-SUM($S58:CC58),CC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CD58)+CD58>$S18,$S18-SUM($S58:CD58),CD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CE58)+CE58>$S18,$S18-SUM($S58:CE58),CE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CF58)+CF58>$S18,$S18-SUM($S58:CF58),CF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CG58)+CG58>$S18,$S18-SUM($S58:CG58),CG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CH58)+CH58>$S18,$S18-SUM($S58:CH58),CH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CI58)+CI58>$S18,$S18-SUM($S58:CI58),CI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CJ58)+CJ58>$S18,$S18-SUM($S58:CJ58),CJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CK58)+CK58>$S18,$S18-SUM($S58:CK58),CK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CL58)+CL58>$S18,$S18-SUM($S58:CL58),CL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CM58)+CM58>$S18,$S18-SUM($S58:CM58),CM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CN58)+CN58>$S18,$S18-SUM($S58:CN58),CN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CO58)+CO58>$S18,$S18-SUM($S58:CO58),CO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CP58)+CP58>$S18,$S18-SUM($S58:CP58),CP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CQ58)+CQ58>$S18,$S18-SUM($S58:CQ58),CQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CR58)+CR58>$S18,$S18-SUM($S58:CR58),CR58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CS58)+CS58>$S18,$S18-SUM($S58:CS58),CS58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CT58)+CT58>$S18,$S18-SUM($S58:CT58),CT58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CU58)+CU58>$S18,$S18-SUM($S58:CU58),CU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CV58)+CV58>$S18,$S18-SUM($S58:CV58),CV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CW58)+CW58>$S18,$S18-SUM($S58:CW58),CW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CX58)+CX58>$S18,$S18-SUM($S58:CX58),CX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CY58)+CY58>$S18,$S18-SUM($S58:CY58),CY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:CZ58)+CZ58>$S18,$S18-SUM($S58:CZ58),CZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DA58)+DA58>$S18,$S18-SUM($S58:DA58),DA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DB58)+DB58>$S18,$S18-SUM($S58:DB58),DB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DC58)+DC58>$S18,$S18-SUM($S58:DC58),DC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DD58)+DD58>$S18,$S18-SUM($S58:DD58),DD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DE58)+DE58>$S18,$S18-SUM($S58:DE58),DE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DF58)+DF58>$S18,$S18-SUM($S58:DF58),DF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DG58)+DG58>$S18,$S18-SUM($S58:DG58),DG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DH58)+DH58>$S18,$S18-SUM($S58:DH58),DH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DI58)+DI58>$S18,$S18-SUM($S58:DI58),DI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DJ58)+DJ58>$S18,$S18-SUM($S58:DJ58),DJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DK58)+DK58>$S18,$S18-SUM($S58:DK58),DK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DL58)+DL58>$S18,$S18-SUM($S58:DL58),DL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DM58)+DM58>$S18,$S18-SUM($S58:DM58),DM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DN58)+DN58>$S18,$S18-SUM($S58:DN58),DN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DO58)+DO58>$S18,$S18-SUM($S58:DO58),DO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DP58)+DP58>$S18,$S18-SUM($S58:DP58),DP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DQ58)+DQ58>$S18,$S18-SUM($S58:DQ58),DQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DR58)+DR58>$S18,$S18-SUM($S58:DR58),DR58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DS58)+DS58>$S18,$S18-SUM($S58:DS58),DS58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DT58)+DT58>$S18,$S18-SUM($S58:DT58),DT58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DU58)+DU58>$S18,$S18-SUM($S58:DU58),DU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DV58)+DV58>$S18,$S18-SUM($S58:DV58),DV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DW58)+DW58>$S18,$S18-SUM($S58:DW58),DW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DX58)+DX58>$S18,$S18-SUM($S58:DX58),DX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DY58)+DY58>$S18,$S18-SUM($S58:DY58),DY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:DZ58)+DZ58>$S18,$S18-SUM($S58:DZ58),DZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EA58)+EA58>$S18,$S18-SUM($S58:EA58),EA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EB58)+EB58>$S18,$S18-SUM($S58:EB58),EB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EC58)+EC58>$S18,$S18-SUM($S58:EC58),EC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:ED58)+ED58>$S18,$S18-SUM($S58:ED58),ED58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EE58)+EE58>$S18,$S18-SUM($S58:EE58),EE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EF58)+EF58>$S18,$S18-SUM($S58:EF58),EF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EG58)+EG58>$S18,$S18-SUM($S58:EG58),EG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EH58)+EH58>$S18,$S18-SUM($S58:EH58),EH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EI58)+EI58>$S18,$S18-SUM($S58:EI58),EI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EJ58)+EJ58>$S18,$S18-SUM($S58:EJ58),EJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EK58)+EK58>$S18,$S18-SUM($S58:EK58),EK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EL58)+EL58>$S18,$S18-SUM($S58:EL58),EL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EM58)+EM58>$S18,$S18-SUM($S58:EM58),EM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EN58)+EN58>$S18,$S18-SUM($S58:EN58),EN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EO58)+EO58>$S18,$S18-SUM($S58:EO58),EO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EP58)+EP58>$S18,$S18-SUM($S58:EP58),EP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EQ58)+EQ58>$S18,$S18-SUM($S58:EQ58),EQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:ER58)+ER58>$S18,$S18-SUM($S58:ER58),ER58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:ES58)+ES58>$S18,$S18-SUM($S58:ES58),ES58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:ET58)+ET58>$S18,$S18-SUM($S58:ET58),ET58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EU58)+EU58>$S18,$S18-SUM($S58:EU58),EU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EV58)+EV58>$S18,$S18-SUM($S58:EV58),EV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EW58)+EW58>$S18,$S18-SUM($S58:EW58),EW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EX58)+EX58>$S18,$S18-SUM($S58:EX58),EX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EY58)+EY58>$S18,$S18-SUM($S58:EY58),EY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:EZ58)+EZ58>$S18,$S18-SUM($S58:EZ58),EZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FA58)+FA58>$S18,$S18-SUM($S58:FA58),FA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FB58)+FB58>$S18,$S18-SUM($S58:FB58),FB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FC58)+FC58>$S18,$S18-SUM($S58:FC58),FC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FD58)+FD58>$S18,$S18-SUM($S58:FD58),FD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FE58)+FE58>$S18,$S18-SUM($S58:FE58),FE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FF58)+FF58>$S18,$S18-SUM($S58:FF58),FF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FG58)+FG58>$S18,$S18-SUM($S58:FG58),FG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FH58)+FH58>$S18,$S18-SUM($S58:FH58),FH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FI58)+FI58>$S18,$S18-SUM($S58:FI58),FI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FJ58)+FJ58>$S18,$S18-SUM($S58:FJ58),FJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FK58)+FK58>$S18,$S18-SUM($S58:FK58),FK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FL58)+FL58>$S18,$S18-SUM($S58:FL58),FL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FM58)+FM58>$S18,$S18-SUM($S58:FM58),FM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FN58)+FN58>$S18,$S18-SUM($S58:FN58),FN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FO58)+FO58>$S18,$S18-SUM($S58:FO58),FO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FP58)+FP58>$S18,$S18-SUM($S58:FP58),FP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FQ58)+FQ58>$S18,$S18-SUM($S58:FQ58),FQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FR58)+FR58>$S18,$S18-SUM($S58:FR58),FR58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FS58)+FS58>$S18,$S18-SUM($S58:FS58),FS58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FT58)+FT58>$S18,$S18-SUM($S58:FT58),FT58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FU58)+FU58>$S18,$S18-SUM($S58:FU58),FU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FV58)+FV58>$S18,$S18-SUM($S58:FV58),FV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FW58)+FW58>$S18,$S18-SUM($S58:FW58),FW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FX58)+FX58>$S18,$S18-SUM($S58:FX58),FX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FY58)+FY58>$S18,$S18-SUM($S58:FY58),FY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:FZ58)+FZ58>$S18,$S18-SUM($S58:FZ58),FZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GA58)+GA58>$S18,$S18-SUM($S58:GA58),GA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GB58)+GB58>$S18,$S18-SUM($S58:GB58),GB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GC58)+GC58>$S18,$S18-SUM($S58:GC58),GC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GD58)+GD58>$S18,$S18-SUM($S58:GD58),GD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GE58)+GE58>$S18,$S18-SUM($S58:GE58),GE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GF58)+GF58>$S18,$S18-SUM($S58:GF58),GF58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GG58)+GG58>$S18,$S18-SUM($S58:GG58),GG58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GH58)+GH58>$S18,$S18-SUM($S58:GH58),GH58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GI58)+GI58>$S18,$S18-SUM($S58:GI58),GI58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GJ58)+GJ58>$S18,$S18-SUM($S58:GJ58),GJ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GK58)+GK58>$S18,$S18-SUM($S58:GK58),GK58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GL58)+GL58>$S18,$S18-SUM($S58:GL58),GL58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GM58)+GM58>$S18,$S18-SUM($S58:GM58),GM58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GN58)+GN58>$S18,$S18-SUM($S58:GN58),GN58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GO58)+GO58>$S18,$S18-SUM($S58:GO58),GO58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GP58)+GP58>$S18,$S18-SUM($S58:GP58),GP58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GQ58)+GQ58>$S18,$S18-SUM($S58:GQ58),GQ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GR58)+GR58>$S18,$S18-SUM($S58:GR58),GR58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GS58)+GS58>$S18,$S18-SUM($S58:GS58),GS58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GT58)+GT58>$S18,$S18-SUM($S58:GT58),GT58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GU58)+GU58>$S18,$S18-SUM($S58:GU58),GU58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GV58)+GV58>$S18,$S18-SUM($S58:GV58),GV58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GW58)+GW58>$S18,$S18-SUM($S58:GW58),GW58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GX58)+GX58>$S18,$S18-SUM($S58:GX58),GX58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GY58)+GY58>$S18,$S18-SUM($S58:GY58),GY58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:GZ58)+GZ58>$S18,$S18-SUM($S58:GZ58),GZ58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:HA58)+HA58>$S18,$S18-SUM($S58:HA58),HA58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:HB58)+HB58>$S18,$S18-SUM($S58:HB58),HB58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:HC58)+HC58>$S18,$S18-SUM($S58:HC58),HC58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:HD58)+HD58>$S18,$S18-SUM($S58:HD58),HD58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:HE58)+HE58>$S18,$S18-SUM($S58:HE58),HE58),0)","v":0},{"$f":"IF($S58>0,IF(SUM($S58:HF58)+HF58>$S18,$S18-SUM($S58:HF58),HF58),0)","v":0}]
[]
[null,"Depreciation:  1996 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S24>0,S24/$F62,S24)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:T62)+T62>$S24,$S24-SUM($T62:T62),T62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:U62)+U62>$S24,$S24-SUM($T62:U62),U62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:V62)+V62>$S24,$S24-SUM($T62:V62),V62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:W62)+W62>$S24,$S24-SUM($T62:W62),W62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:X62)+X62>$S24,$S24-SUM($T62:X62),X62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:Y62)+Y62>$S24,$S24-SUM($T62:Y62),Y62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:Z62)+Z62>$S24,$S24-SUM($T62:Z62),Z62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AA62)+AA62>$S24,$S24-SUM($T62:AA62),AA62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AB62)+AB62>$S24,$S24-SUM($T62:AB62),AB62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AC62)+AC62>$S24,$S24-SUM($T62:AC62),AC62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AD62)+AD62>$S24,$S24-SUM($T62:AD62),AD62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AE62)+AE62>$S24,$S24-SUM($T62:AE62),AE62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AF62)+AF62>$S24,$S24-SUM($T62:AF62),AF62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AG62)+AG62>$S24,$S24-SUM($T62:AG62),AG62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AH62)+AH62>$S24,$S24-SUM($T62:AH62),AH62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AI62)+AI62>$S24,$S24-SUM($T62:AI62),AI62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AJ62)+AJ62>$S24,$S24-SUM($T62:AJ62),AJ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AK62)+AK62>$S24,$S24-SUM($T62:AK62),AK62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AL62)+AL62>$S24,$S24-SUM($T62:AL62),AL62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AM62)+AM62>$S24,$S24-SUM($T62:AM62),AM62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AN62)+AN62>$S24,$S24-SUM($T62:AN62),AN62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AO62)+AO62>$S24,$S24-SUM($T62:AO62),AO62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AP62)+AP62>$S24,$S24-SUM($T62:AP62),AP62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AQ62)+AQ62>$S24,$S24-SUM($T62:AQ62),AQ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AR62)+AR62>$S24,$S24-SUM($T62:AR62),AR62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AS62)+AS62>$S24,$S24-SUM($T62:AS62),AS62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AT62)+AT62>$S24,$S24-SUM($T62:AT62),AT62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AU62)+AU62>$S24,$S24-SUM($T62:AU62),AU62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AV62)+AV62>$S24,$S24-SUM($T62:AV62),AV62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AW62)+AW62>$S24,$S24-SUM($T62:AW62),AW62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AX62)+AX62>$S24,$S24-SUM($T62:AX62),AX62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AY62)+AY62>$S24,$S24-SUM($T62:AY62),AY62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:AZ62)+AZ62>$S24,$S24-SUM($T62:AZ62),AZ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BA62)+BA62>$S24,$S24-SUM($T62:BA62),BA62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BB62)+BB62>$S24,$S24-SUM($T62:BB62),BB62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BC62)+BC62>$S24,$S24-SUM($T62:BC62),BC62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BD62)+BD62>$S24,$S24-SUM($T62:BD62),BD62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BE62)+BE62>$S24,$S24-SUM($T62:BE62),BE62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BF62)+BF62>$S24,$S24-SUM($T62:BF62),BF62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BG62)+BG62>$S24,$S24-SUM($T62:BG62),BG62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BH62)+BH62>$S24,$S24-SUM($T62:BH62),BH62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BI62)+BI62>$S24,$S24-SUM($T62:BI62),BI62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BJ62)+BJ62>$S24,$S24-SUM($T62:BJ62),BJ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BK62)+BK62>$S24,$S24-SUM($T62:BK62),BK62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BL62)+BL62>$S24,$S24-SUM($T62:BL62),BL62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BM62)+BM62>$S24,$S24-SUM($T62:BM62),BM62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BN62)+BN62>$S24,$S24-SUM($T62:BN62),BN62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BO62)+BO62>$S24,$S24-SUM($T62:BO62),BO62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BP62)+BP62>$S24,$S24-SUM($T62:BP62),BP62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BQ62)+BQ62>$S24,$S24-SUM($T62:BQ62),BQ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BR62)+BR62>$S24,$S24-SUM($T62:BR62),BR62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BS62)+BS62>$S24,$S24-SUM($T62:BS62),BS62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BT62)+BT62>$S24,$S24-SUM($T62:BT62),BT62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BU62)+BU62>$S24,$S24-SUM($T62:BU62),BU62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BV62)+BV62>$S24,$S24-SUM($T62:BV62),BV62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BW62)+BW62>$S24,$S24-SUM($T62:BW62),BW62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BX62)+BX62>$S24,$S24-SUM($T62:BX62),BX62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BY62)+BY62>$S24,$S24-SUM($T62:BY62),BY62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:BZ62)+BZ62>$S24,$S24-SUM($T62:BZ62),BZ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CA62)+CA62>$S24,$S24-SUM($T62:CA62),CA62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CB62)+CB62>$S24,$S24-SUM($T62:CB62),CB62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CC62)+CC62>$S24,$S24-SUM($T62:CC62),CC62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CD62)+CD62>$S24,$S24-SUM($T62:CD62),CD62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CE62)+CE62>$S24,$S24-SUM($T62:CE62),CE62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CF62)+CF62>$S24,$S24-SUM($T62:CF62),CF62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CG62)+CG62>$S24,$S24-SUM($T62:CG62),CG62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CH62)+CH62>$S24,$S24-SUM($T62:CH62),CH62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CI62)+CI62>$S24,$S24-SUM($T62:CI62),CI62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CJ62)+CJ62>$S24,$S24-SUM($T62:CJ62),CJ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CK62)+CK62>$S24,$S24-SUM($T62:CK62),CK62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CL62)+CL62>$S24,$S24-SUM($T62:CL62),CL62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CM62)+CM62>$S24,$S24-SUM($T62:CM62),CM62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CN62)+CN62>$S24,$S24-SUM($T62:CN62),CN62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CO62)+CO62>$S24,$S24-SUM($T62:CO62),CO62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CP62)+CP62>$S24,$S24-SUM($T62:CP62),CP62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CQ62)+CQ62>$S24,$S24-SUM($T62:CQ62),CQ62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CR62)+CR62>$S24,$S24-SUM($T62:CR62),CR62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CS62)+CS62>$S24,$S24-SUM($T62:CS62),CS62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CT62)+CT62>$S24,$S24-SUM($T62:CT62),CT62),0)","v":0.19794995350000003},{"$f":"IF($T$62>0,IF(SUM($T62:CU62)+CU62>$S24,$S24-SUM($T62:CU62),CU62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:CV62)+CV62>$S24,$S24-SUM($T62:CV62),CV62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:CW62)+CW62>$S24,$S24-SUM($T62:CW62),CW62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:CX62)+CX62>$S24,$S24-SUM($T62:CX62),CX62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:CY62)+CY62>$S24,$S24-SUM($T62:CY62),CY62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:CZ62)+CZ62>$S24,$S24-SUM($T62:CZ62),CZ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DA62)+DA62>$S24,$S24-SUM($T62:DA62),DA62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DB62)+DB62>$S24,$S24-SUM($T62:DB62),DB62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DC62)+DC62>$S24,$S24-SUM($T62:DC62),DC62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DD62)+DD62>$S24,$S24-SUM($T62:DD62),DD62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DE62)+DE62>$S24,$S24-SUM($T62:DE62),DE62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DF62)+DF62>$S24,$S24-SUM($T62:DF62),DF62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DG62)+DG62>$S24,$S24-SUM($T62:DG62),DG62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DH62)+DH62>$S24,$S24-SUM($T62:DH62),DH62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DI62)+DI62>$S24,$S24-SUM($T62:DI62),DI62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DJ62)+DJ62>$S24,$S24-SUM($T62:DJ62),DJ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DK62)+DK62>$S24,$S24-SUM($T62:DK62),DK62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DL62)+DL62>$S24,$S24-SUM($T62:DL62),DL62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DM62)+DM62>$S24,$S24-SUM($T62:DM62),DM62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DN62)+DN62>$S24,$S24-SUM($T62:DN62),DN62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DO62)+DO62>$S24,$S24-SUM($T62:DO62),DO62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DP62)+DP62>$S24,$S24-SUM($T62:DP62),DP62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DQ62)+DQ62>$S24,$S24-SUM($T62:DQ62),DQ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DR62)+DR62>$S24,$S24-SUM($T62:DR62),DR62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DS62)+DS62>$S24,$S24-SUM($T62:DS62),DS62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DT62)+DT62>$S24,$S24-SUM($T62:DT62),DT62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DU62)+DU62>$S24,$S24-SUM($T62:DU62),DU62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DV62)+DV62>$S24,$S24-SUM($T62:DV62),DV62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DW62)+DW62>$S24,$S24-SUM($T62:DW62),DW62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DX62)+DX62>$S24,$S24-SUM($T62:DX62),DX62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DY62)+DY62>$S24,$S24-SUM($T62:DY62),DY62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:DZ62)+DZ62>$S24,$S24-SUM($T62:DZ62),DZ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EA62)+EA62>$S24,$S24-SUM($T62:EA62),EA62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EB62)+EB62>$S24,$S24-SUM($T62:EB62),EB62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EC62)+EC62>$S24,$S24-SUM($T62:EC62),EC62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:ED62)+ED62>$S24,$S24-SUM($T62:ED62),ED62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EE62)+EE62>$S24,$S24-SUM($T62:EE62),EE62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EF62)+EF62>$S24,$S24-SUM($T62:EF62),EF62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EG62)+EG62>$S24,$S24-SUM($T62:EG62),EG62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EH62)+EH62>$S24,$S24-SUM($T62:EH62),EH62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EI62)+EI62>$S24,$S24-SUM($T62:EI62),EI62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EJ62)+EJ62>$S24,$S24-SUM($T62:EJ62),EJ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EK62)+EK62>$S24,$S24-SUM($T62:EK62),EK62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EL62)+EL62>$S24,$S24-SUM($T62:EL62),EL62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EM62)+EM62>$S24,$S24-SUM($T62:EM62),EM62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EN62)+EN62>$S24,$S24-SUM($T62:EN62),EN62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EO62)+EO62>$S24,$S24-SUM($T62:EO62),EO62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EP62)+EP62>$S24,$S24-SUM($T62:EP62),EP62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EQ62)+EQ62>$S24,$S24-SUM($T62:EQ62),EQ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:ER62)+ER62>$S24,$S24-SUM($T62:ER62),ER62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:ES62)+ES62>$S24,$S24-SUM($T62:ES62),ES62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:ET62)+ET62>$S24,$S24-SUM($T62:ET62),ET62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EU62)+EU62>$S24,$S24-SUM($T62:EU62),EU62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EV62)+EV62>$S24,$S24-SUM($T62:EV62),EV62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EW62)+EW62>$S24,$S24-SUM($T62:EW62),EW62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EX62)+EX62>$S24,$S24-SUM($T62:EX62),EX62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EY62)+EY62>$S24,$S24-SUM($T62:EY62),EY62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:EZ62)+EZ62>$S24,$S24-SUM($T62:EZ62),EZ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FA62)+FA62>$S24,$S24-SUM($T62:FA62),FA62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FB62)+FB62>$S24,$S24-SUM($T62:FB62),FB62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FC62)+FC62>$S24,$S24-SUM($T62:FC62),FC62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FD62)+FD62>$S24,$S24-SUM($T62:FD62),FD62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FE62)+FE62>$S24,$S24-SUM($T62:FE62),FE62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FF62)+FF62>$S24,$S24-SUM($T62:FF62),FF62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FG62)+FG62>$S24,$S24-SUM($T62:FG62),FG62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FH62)+FH62>$S24,$S24-SUM($T62:FH62),FH62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FI62)+FI62>$S24,$S24-SUM($T62:FI62),FI62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FJ62)+FJ62>$S24,$S24-SUM($T62:FJ62),FJ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FK62)+FK62>$S24,$S24-SUM($T62:FK62),FK62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FL62)+FL62>$S24,$S24-SUM($T62:FL62),FL62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FM62)+FM62>$S24,$S24-SUM($T62:FM62),FM62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FN62)+FN62>$S24,$S24-SUM($T62:FN62),FN62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FO62)+FO62>$S24,$S24-SUM($T62:FO62),FO62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FP62)+FP62>$S24,$S24-SUM($T62:FP62),FP62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FQ62)+FQ62>$S24,$S24-SUM($T62:FQ62),FQ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FR62)+FR62>$S24,$S24-SUM($T62:FR62),FR62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FS62)+FS62>$S24,$S24-SUM($T62:FS62),FS62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FT62)+FT62>$S24,$S24-SUM($T62:FT62),FT62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FU62)+FU62>$S24,$S24-SUM($T62:FU62),FU62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FV62)+FV62>$S24,$S24-SUM($T62:FV62),FV62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FW62)+FW62>$S24,$S24-SUM($T62:FW62),FW62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FX62)+FX62>$S24,$S24-SUM($T62:FX62),FX62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FY62)+FY62>$S24,$S24-SUM($T62:FY62),FY62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:FZ62)+FZ62>$S24,$S24-SUM($T62:FZ62),FZ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GA62)+GA62>$S24,$S24-SUM($T62:GA62),GA62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GB62)+GB62>$S24,$S24-SUM($T62:GB62),GB62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GC62)+GC62>$S24,$S24-SUM($T62:GC62),GC62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GD62)+GD62>$S24,$S24-SUM($T62:GD62),GD62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GE62)+GE62>$S24,$S24-SUM($T62:GE62),GE62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GF62)+GF62>$S24,$S24-SUM($T62:GF62),GF62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GG62)+GG62>$S24,$S24-SUM($T62:GG62),GG62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GH62)+GH62>$S24,$S24-SUM($T62:GH62),GH62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GI62)+GI62>$S24,$S24-SUM($T62:GI62),GI62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GJ62)+GJ62>$S24,$S24-SUM($T62:GJ62),GJ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GK62)+GK62>$S24,$S24-SUM($T62:GK62),GK62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GL62)+GL62>$S24,$S24-SUM($T62:GL62),GL62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GM62)+GM62>$S24,$S24-SUM($T62:GM62),GM62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GN62)+GN62>$S24,$S24-SUM($T62:GN62),GN62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GO62)+GO62>$S24,$S24-SUM($T62:GO62),GO62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GP62)+GP62>$S24,$S24-SUM($T62:GP62),GP62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GQ62)+GQ62>$S24,$S24-SUM($T62:GQ62),GQ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GR62)+GR62>$S24,$S24-SUM($T62:GR62),GR62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GS62)+GS62>$S24,$S24-SUM($T62:GS62),GS62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GT62)+GT62>$S24,$S24-SUM($T62:GT62),GT62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GU62)+GU62>$S24,$S24-SUM($T62:GU62),GU62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GV62)+GV62>$S24,$S24-SUM($T62:GV62),GV62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GW62)+GW62>$S24,$S24-SUM($T62:GW62),GW62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GX62)+GX62>$S24,$S24-SUM($T62:GX62),GX62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GY62)+GY62>$S24,$S24-SUM($T62:GY62),GY62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:GZ62)+GZ62>$S24,$S24-SUM($T62:GZ62),GZ62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:HA62)+HA62>$S24,$S24-SUM($T62:HA62),HA62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:HB62)+HB62>$S24,$S24-SUM($T62:HB62),HB62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:HC62)+HC62>$S24,$S24-SUM($T62:HC62),HC62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:HD62)+HD62>$S24,$S24-SUM($T62:HD62),HD62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:HE62)+HE62>$S24,$S24-SUM($T62:HE62),HE62),0)","v":-1.2434497875801753E-14},{"$f":"IF($T$62>0,IF(SUM($T62:HF62)+HF62>$S24,$S24-SUM($T62:HF62),HF62),0)","v":-1.2434497875801753E-14}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,4.7210012500000008E-4,{"$f":"IF($T$63>0,IF(SUM($T63:T63)+T63>$S25,$S25-SUM($T63:T63),T63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:U63)+U63>$S25,$S25-SUM($T63:U63),U63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:V63)+V63>$S25,$S25-SUM($T63:V63),V63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:W63)+W63>$S25,$S25-SUM($T63:W63),W63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:X63)+X63>$S25,$S25-SUM($T63:X63),X63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:Y63)+Y63>$S25,$S25-SUM($T63:Y63),Y63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:Z63)+Z63>$S25,$S25-SUM($T63:Z63),Z63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AA63)+AA63>$S25,$S25-SUM($T63:AA63),AA63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AB63)+AB63>$S25,$S25-SUM($T63:AB63),AB63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AC63)+AC63>$S25,$S25-SUM($T63:AC63),AC63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AD63)+AD63>$S25,$S25-SUM($T63:AD63),AD63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AE63)+AE63>$S25,$S25-SUM($T63:AE63),AE63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AF63)+AF63>$S25,$S25-SUM($T63:AF63),AF63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AG63)+AG63>$S25,$S25-SUM($T63:AG63),AG63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AH63)+AH63>$S25,$S25-SUM($T63:AH63),AH63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AI63)+AI63>$S25,$S25-SUM($T63:AI63),AI63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AJ63)+AJ63>$S25,$S25-SUM($T63:AJ63),AJ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AK63)+AK63>$S25,$S25-SUM($T63:AK63),AK63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AL63)+AL63>$S25,$S25-SUM($T63:AL63),AL63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AM63)+AM63>$S25,$S25-SUM($T63:AM63),AM63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AN63)+AN63>$S25,$S25-SUM($T63:AN63),AN63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AO63)+AO63>$S25,$S25-SUM($T63:AO63),AO63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AP63)+AP63>$S25,$S25-SUM($T63:AP63),AP63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AQ63)+AQ63>$S25,$S25-SUM($T63:AQ63),AQ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AR63)+AR63>$S25,$S25-SUM($T63:AR63),AR63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AS63)+AS63>$S25,$S25-SUM($T63:AS63),AS63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AT63)+AT63>$S25,$S25-SUM($T63:AT63),AT63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AU63)+AU63>$S25,$S25-SUM($T63:AU63),AU63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AV63)+AV63>$S25,$S25-SUM($T63:AV63),AV63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AW63)+AW63>$S25,$S25-SUM($T63:AW63),AW63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AX63)+AX63>$S25,$S25-SUM($T63:AX63),AX63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AY63)+AY63>$S25,$S25-SUM($T63:AY63),AY63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:AZ63)+AZ63>$S25,$S25-SUM($T63:AZ63),AZ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BA63)+BA63>$S25,$S25-SUM($T63:BA63),BA63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BB63)+BB63>$S25,$S25-SUM($T63:BB63),BB63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BC63)+BC63>$S25,$S25-SUM($T63:BC63),BC63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BD63)+BD63>$S25,$S25-SUM($T63:BD63),BD63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BE63)+BE63>$S25,$S25-SUM($T63:BE63),BE63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BF63)+BF63>$S25,$S25-SUM($T63:BF63),BF63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BG63)+BG63>$S25,$S25-SUM($T63:BG63),BG63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BH63)+BH63>$S25,$S25-SUM($T63:BH63),BH63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BI63)+BI63>$S25,$S25-SUM($T63:BI63),BI63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BJ63)+BJ63>$S25,$S25-SUM($T63:BJ63),BJ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BK63)+BK63>$S25,$S25-SUM($T63:BK63),BK63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BL63)+BL63>$S25,$S25-SUM($T63:BL63),BL63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BM63)+BM63>$S25,$S25-SUM($T63:BM63),BM63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BN63)+BN63>$S25,$S25-SUM($T63:BN63),BN63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BO63)+BO63>$S25,$S25-SUM($T63:BO63),BO63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BP63)+BP63>$S25,$S25-SUM($T63:BP63),BP63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BQ63)+BQ63>$S25,$S25-SUM($T63:BQ63),BQ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BR63)+BR63>$S25,$S25-SUM($T63:BR63),BR63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BS63)+BS63>$S25,$S25-SUM($T63:BS63),BS63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BT63)+BT63>$S25,$S25-SUM($T63:BT63),BT63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BU63)+BU63>$S25,$S25-SUM($T63:BU63),BU63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BV63)+BV63>$S25,$S25-SUM($T63:BV63),BV63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BW63)+BW63>$S25,$S25-SUM($T63:BW63),BW63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BX63)+BX63>$S25,$S25-SUM($T63:BX63),BX63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BY63)+BY63>$S25,$S25-SUM($T63:BY63),BY63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:BZ63)+BZ63>$S25,$S25-SUM($T63:BZ63),BZ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CA63)+CA63>$S25,$S25-SUM($T63:CA63),CA63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CB63)+CB63>$S25,$S25-SUM($T63:CB63),CB63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CC63)+CC63>$S25,$S25-SUM($T63:CC63),CC63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CD63)+CD63>$S25,$S25-SUM($T63:CD63),CD63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CE63)+CE63>$S25,$S25-SUM($T63:CE63),CE63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CF63)+CF63>$S25,$S25-SUM($T63:CF63),CF63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CG63)+CG63>$S25,$S25-SUM($T63:CG63),CG63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CH63)+CH63>$S25,$S25-SUM($T63:CH63),CH63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CI63)+CI63>$S25,$S25-SUM($T63:CI63),CI63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CJ63)+CJ63>$S25,$S25-SUM($T63:CJ63),CJ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CK63)+CK63>$S25,$S25-SUM($T63:CK63),CK63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CL63)+CL63>$S25,$S25-SUM($T63:CL63),CL63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CM63)+CM63>$S25,$S25-SUM($T63:CM63),CM63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CN63)+CN63>$S25,$S25-SUM($T63:CN63),CN63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CO63)+CO63>$S25,$S25-SUM($T63:CO63),CO63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CP63)+CP63>$S25,$S25-SUM($T63:CP63),CP63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CQ63)+CQ63>$S25,$S25-SUM($T63:CQ63),CQ63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CR63)+CR63>$S25,$S25-SUM($T63:CR63),CR63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CS63)+CS63>$S25,$S25-SUM($T63:CS63),CS63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CT63)+CT63>$S25,$S25-SUM($T63:CT63),CT63),0)","v":4.7210012500000008E-4},{"$f":"IF($T$63>0,IF(SUM($T63:CU63)+CU63>$S25,$S25-SUM($T63:CU63),CU63),0)","v":2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:CV63)+CV63>$S25,$S25-SUM($T63:CV63),CV63),0)","v":2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:CW63)+CW63>$S25,$S25-SUM($T63:CW63),CW63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:CX63)+CX63>$S25,$S25-SUM($T63:CX63),CX63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:CY63)+CY63>$S25,$S25-SUM($T63:CY63),CY63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:CZ63)+CZ63>$S25,$S25-SUM($T63:CZ63),CZ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DA63)+DA63>$S25,$S25-SUM($T63:DA63),DA63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DB63)+DB63>$S25,$S25-SUM($T63:DB63),DB63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DC63)+DC63>$S25,$S25-SUM($T63:DC63),DC63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DD63)+DD63>$S25,$S25-SUM($T63:DD63),DD63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DE63)+DE63>$S25,$S25-SUM($T63:DE63),DE63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DF63)+DF63>$S25,$S25-SUM($T63:DF63),DF63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DG63)+DG63>$S25,$S25-SUM($T63:DG63),DG63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DH63)+DH63>$S25,$S25-SUM($T63:DH63),DH63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DI63)+DI63>$S25,$S25-SUM($T63:DI63),DI63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DJ63)+DJ63>$S25,$S25-SUM($T63:DJ63),DJ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DK63)+DK63>$S25,$S25-SUM($T63:DK63),DK63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DL63)+DL63>$S25,$S25-SUM($T63:DL63),DL63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DM63)+DM63>$S25,$S25-SUM($T63:DM63),DM63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DN63)+DN63>$S25,$S25-SUM($T63:DN63),DN63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DO63)+DO63>$S25,$S25-SUM($T63:DO63),DO63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DP63)+DP63>$S25,$S25-SUM($T63:DP63),DP63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DQ63)+DQ63>$S25,$S25-SUM($T63:DQ63),DQ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DR63)+DR63>$S25,$S25-SUM($T63:DR63),DR63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DS63)+DS63>$S25,$S25-SUM($T63:DS63),DS63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DT63)+DT63>$S25,$S25-SUM($T63:DT63),DT63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DU63)+DU63>$S25,$S25-SUM($T63:DU63),DU63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DV63)+DV63>$S25,$S25-SUM($T63:DV63),DV63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DW63)+DW63>$S25,$S25-SUM($T63:DW63),DW63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DX63)+DX63>$S25,$S25-SUM($T63:DX63),DX63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DY63)+DY63>$S25,$S25-SUM($T63:DY63),DY63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:DZ63)+DZ63>$S25,$S25-SUM($T63:DZ63),DZ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EA63)+EA63>$S25,$S25-SUM($T63:EA63),EA63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EB63)+EB63>$S25,$S25-SUM($T63:EB63),EB63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EC63)+EC63>$S25,$S25-SUM($T63:EC63),EC63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:ED63)+ED63>$S25,$S25-SUM($T63:ED63),ED63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EE63)+EE63>$S25,$S25-SUM($T63:EE63),EE63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EF63)+EF63>$S25,$S25-SUM($T63:EF63),EF63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EG63)+EG63>$S25,$S25-SUM($T63:EG63),EG63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EH63)+EH63>$S25,$S25-SUM($T63:EH63),EH63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EI63)+EI63>$S25,$S25-SUM($T63:EI63),EI63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EJ63)+EJ63>$S25,$S25-SUM($T63:EJ63),EJ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EK63)+EK63>$S25,$S25-SUM($T63:EK63),EK63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EL63)+EL63>$S25,$S25-SUM($T63:EL63),EL63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EM63)+EM63>$S25,$S25-SUM($T63:EM63),EM63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EN63)+EN63>$S25,$S25-SUM($T63:EN63),EN63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EO63)+EO63>$S25,$S25-SUM($T63:EO63),EO63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EP63)+EP63>$S25,$S25-SUM($T63:EP63),EP63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EQ63)+EQ63>$S25,$S25-SUM($T63:EQ63),EQ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:ER63)+ER63>$S25,$S25-SUM($T63:ER63),ER63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:ES63)+ES63>$S25,$S25-SUM($T63:ES63),ES63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:ET63)+ET63>$S25,$S25-SUM($T63:ET63),ET63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EU63)+EU63>$S25,$S25-SUM($T63:EU63),EU63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EV63)+EV63>$S25,$S25-SUM($T63:EV63),EV63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EW63)+EW63>$S25,$S25-SUM($T63:EW63),EW63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EX63)+EX63>$S25,$S25-SUM($T63:EX63),EX63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EY63)+EY63>$S25,$S25-SUM($T63:EY63),EY63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:EZ63)+EZ63>$S25,$S25-SUM($T63:EZ63),EZ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FA63)+FA63>$S25,$S25-SUM($T63:FA63),FA63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FB63)+FB63>$S25,$S25-SUM($T63:FB63),FB63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FC63)+FC63>$S25,$S25-SUM($T63:FC63),FC63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FD63)+FD63>$S25,$S25-SUM($T63:FD63),FD63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FE63)+FE63>$S25,$S25-SUM($T63:FE63),FE63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FF63)+FF63>$S25,$S25-SUM($T63:FF63),FF63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FG63)+FG63>$S25,$S25-SUM($T63:FG63),FG63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FH63)+FH63>$S25,$S25-SUM($T63:FH63),FH63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FI63)+FI63>$S25,$S25-SUM($T63:FI63),FI63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FJ63)+FJ63>$S25,$S25-SUM($T63:FJ63),FJ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FK63)+FK63>$S25,$S25-SUM($T63:FK63),FK63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FL63)+FL63>$S25,$S25-SUM($T63:FL63),FL63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FM63)+FM63>$S25,$S25-SUM($T63:FM63),FM63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FN63)+FN63>$S25,$S25-SUM($T63:FN63),FN63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FO63)+FO63>$S25,$S25-SUM($T63:FO63),FO63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FP63)+FP63>$S25,$S25-SUM($T63:FP63),FP63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FQ63)+FQ63>$S25,$S25-SUM($T63:FQ63),FQ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FR63)+FR63>$S25,$S25-SUM($T63:FR63),FR63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FS63)+FS63>$S25,$S25-SUM($T63:FS63),FS63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FT63)+FT63>$S25,$S25-SUM($T63:FT63),FT63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FU63)+FU63>$S25,$S25-SUM($T63:FU63),FU63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FV63)+FV63>$S25,$S25-SUM($T63:FV63),FV63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FW63)+FW63>$S25,$S25-SUM($T63:FW63),FW63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FX63)+FX63>$S25,$S25-SUM($T63:FX63),FX63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FY63)+FY63>$S25,$S25-SUM($T63:FY63),FY63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:FZ63)+FZ63>$S25,$S25-SUM($T63:FZ63),FZ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GA63)+GA63>$S25,$S25-SUM($T63:GA63),GA63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GB63)+GB63>$S25,$S25-SUM($T63:GB63),GB63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GC63)+GC63>$S25,$S25-SUM($T63:GC63),GC63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GD63)+GD63>$S25,$S25-SUM($T63:GD63),GD63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GE63)+GE63>$S25,$S25-SUM($T63:GE63),GE63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GF63)+GF63>$S25,$S25-SUM($T63:GF63),GF63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GG63)+GG63>$S25,$S25-SUM($T63:GG63),GG63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GH63)+GH63>$S25,$S25-SUM($T63:GH63),GH63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GI63)+GI63>$S25,$S25-SUM($T63:GI63),GI63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GJ63)+GJ63>$S25,$S25-SUM($T63:GJ63),GJ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GK63)+GK63>$S25,$S25-SUM($T63:GK63),GK63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GL63)+GL63>$S25,$S25-SUM($T63:GL63),GL63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GM63)+GM63>$S25,$S25-SUM($T63:GM63),GM63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GN63)+GN63>$S25,$S25-SUM($T63:GN63),GN63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GO63)+GO63>$S25,$S25-SUM($T63:GO63),GO63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GP63)+GP63>$S25,$S25-SUM($T63:GP63),GP63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GQ63)+GQ63>$S25,$S25-SUM($T63:GQ63),GQ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GR63)+GR63>$S25,$S25-SUM($T63:GR63),GR63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GS63)+GS63>$S25,$S25-SUM($T63:GS63),GS63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GT63)+GT63>$S25,$S25-SUM($T63:GT63),GT63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GU63)+GU63>$S25,$S25-SUM($T63:GU63),GU63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GV63)+GV63>$S25,$S25-SUM($T63:GV63),GV63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GW63)+GW63>$S25,$S25-SUM($T63:GW63),GW63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GX63)+GX63>$S25,$S25-SUM($T63:GX63),GX63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GY63)+GY63>$S25,$S25-SUM($T63:GY63),GY63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:GZ63)+GZ63>$S25,$S25-SUM($T63:GZ63),GZ63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:HA63)+HA63>$S25,$S25-SUM($T63:HA63),HA63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:HB63)+HB63>$S25,$S25-SUM($T63:HB63),HB63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:HC63)+HC63>$S25,$S25-SUM($T63:HC63),HC63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:HD63)+HD63>$S25,$S25-SUM($T63:HD63),HD63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:HE63)+HE63>$S25,$S25-SUM($T63:HE63),HE63),0)","v":-2.7755575615628914E-17},{"$f":"IF($T$63>0,IF(SUM($T63:HF63)+HF63>$S25,$S25-SUM($T63:HF63),HF63),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,5.4915602625000004E-2,{"$f":"IF($T$64>0,IF(SUM($T64:T64)+T64>$S26,$S26-SUM($T64:T64),T64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:U64)+U64>$S26,$S26-SUM($T64:U64),U64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:V64)+V64>$S26,$S26-SUM($T64:V64),V64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:W64)+W64>$S26,$S26-SUM($T64:W64),W64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:X64)+X64>$S26,$S26-SUM($T64:X64),X64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:Y64)+Y64>$S26,$S26-SUM($T64:Y64),Y64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:Z64)+Z64>$S26,$S26-SUM($T64:Z64),Z64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AA64)+AA64>$S26,$S26-SUM($T64:AA64),AA64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AB64)+AB64>$S26,$S26-SUM($T64:AB64),AB64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AC64)+AC64>$S26,$S26-SUM($T64:AC64),AC64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AD64)+AD64>$S26,$S26-SUM($T64:AD64),AD64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AE64)+AE64>$S26,$S26-SUM($T64:AE64),AE64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AF64)+AF64>$S26,$S26-SUM($T64:AF64),AF64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AG64)+AG64>$S26,$S26-SUM($T64:AG64),AG64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AH64)+AH64>$S26,$S26-SUM($T64:AH64),AH64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AI64)+AI64>$S26,$S26-SUM($T64:AI64),AI64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AJ64)+AJ64>$S26,$S26-SUM($T64:AJ64),AJ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AK64)+AK64>$S26,$S26-SUM($T64:AK64),AK64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AL64)+AL64>$S26,$S26-SUM($T64:AL64),AL64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AM64)+AM64>$S26,$S26-SUM($T64:AM64),AM64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AN64)+AN64>$S26,$S26-SUM($T64:AN64),AN64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AO64)+AO64>$S26,$S26-SUM($T64:AO64),AO64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AP64)+AP64>$S26,$S26-SUM($T64:AP64),AP64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AQ64)+AQ64>$S26,$S26-SUM($T64:AQ64),AQ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AR64)+AR64>$S26,$S26-SUM($T64:AR64),AR64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AS64)+AS64>$S26,$S26-SUM($T64:AS64),AS64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AT64)+AT64>$S26,$S26-SUM($T64:AT64),AT64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AU64)+AU64>$S26,$S26-SUM($T64:AU64),AU64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AV64)+AV64>$S26,$S26-SUM($T64:AV64),AV64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AW64)+AW64>$S26,$S26-SUM($T64:AW64),AW64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AX64)+AX64>$S26,$S26-SUM($T64:AX64),AX64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AY64)+AY64>$S26,$S26-SUM($T64:AY64),AY64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:AZ64)+AZ64>$S26,$S26-SUM($T64:AZ64),AZ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BA64)+BA64>$S26,$S26-SUM($T64:BA64),BA64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BB64)+BB64>$S26,$S26-SUM($T64:BB64),BB64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BC64)+BC64>$S26,$S26-SUM($T64:BC64),BC64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BD64)+BD64>$S26,$S26-SUM($T64:BD64),BD64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BE64)+BE64>$S26,$S26-SUM($T64:BE64),BE64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BF64)+BF64>$S26,$S26-SUM($T64:BF64),BF64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BG64)+BG64>$S26,$S26-SUM($T64:BG64),BG64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BH64)+BH64>$S26,$S26-SUM($T64:BH64),BH64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BI64)+BI64>$S26,$S26-SUM($T64:BI64),BI64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BJ64)+BJ64>$S26,$S26-SUM($T64:BJ64),BJ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BK64)+BK64>$S26,$S26-SUM($T64:BK64),BK64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BL64)+BL64>$S26,$S26-SUM($T64:BL64),BL64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BM64)+BM64>$S26,$S26-SUM($T64:BM64),BM64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BN64)+BN64>$S26,$S26-SUM($T64:BN64),BN64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BO64)+BO64>$S26,$S26-SUM($T64:BO64),BO64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BP64)+BP64>$S26,$S26-SUM($T64:BP64),BP64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BQ64)+BQ64>$S26,$S26-SUM($T64:BQ64),BQ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BR64)+BR64>$S26,$S26-SUM($T64:BR64),BR64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BS64)+BS64>$S26,$S26-SUM($T64:BS64),BS64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BT64)+BT64>$S26,$S26-SUM($T64:BT64),BT64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BU64)+BU64>$S26,$S26-SUM($T64:BU64),BU64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BV64)+BV64>$S26,$S26-SUM($T64:BV64),BV64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BW64)+BW64>$S26,$S26-SUM($T64:BW64),BW64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BX64)+BX64>$S26,$S26-SUM($T64:BX64),BX64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BY64)+BY64>$S26,$S26-SUM($T64:BY64),BY64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:BZ64)+BZ64>$S26,$S26-SUM($T64:BZ64),BZ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CA64)+CA64>$S26,$S26-SUM($T64:CA64),CA64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CB64)+CB64>$S26,$S26-SUM($T64:CB64),CB64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CC64)+CC64>$S26,$S26-SUM($T64:CC64),CC64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CD64)+CD64>$S26,$S26-SUM($T64:CD64),CD64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CE64)+CE64>$S26,$S26-SUM($T64:CE64),CE64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CF64)+CF64>$S26,$S26-SUM($T64:CF64),CF64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CG64)+CG64>$S26,$S26-SUM($T64:CG64),CG64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CH64)+CH64>$S26,$S26-SUM($T64:CH64),CH64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CI64)+CI64>$S26,$S26-SUM($T64:CI64),CI64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CJ64)+CJ64>$S26,$S26-SUM($T64:CJ64),CJ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CK64)+CK64>$S26,$S26-SUM($T64:CK64),CK64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CL64)+CL64>$S26,$S26-SUM($T64:CL64),CL64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CM64)+CM64>$S26,$S26-SUM($T64:CM64),CM64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CN64)+CN64>$S26,$S26-SUM($T64:CN64),CN64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CO64)+CO64>$S26,$S26-SUM($T64:CO64),CO64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CP64)+CP64>$S26,$S26-SUM($T64:CP64),CP64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CQ64)+CQ64>$S26,$S26-SUM($T64:CQ64),CQ64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CR64)+CR64>$S26,$S26-SUM($T64:CR64),CR64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CS64)+CS64>$S26,$S26-SUM($T64:CS64),CS64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CT64)+CT64>$S26,$S26-SUM($T64:CT64),CT64),0)","v":5.4915602625000004E-2},{"$f":"IF($T$64>0,IF(SUM($T64:CU64)+CU64>$S26,$S26-SUM($T64:CU64),CU64),0)","v":3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:CV64)+CV64>$S26,$S26-SUM($T64:CV64),CV64),0)","v":3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:CW64)+CW64>$S26,$S26-SUM($T64:CW64),CW64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:CX64)+CX64>$S26,$S26-SUM($T64:CX64),CX64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:CY64)+CY64>$S26,$S26-SUM($T64:CY64),CY64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:CZ64)+CZ64>$S26,$S26-SUM($T64:CZ64),CZ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DA64)+DA64>$S26,$S26-SUM($T64:DA64),DA64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DB64)+DB64>$S26,$S26-SUM($T64:DB64),DB64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DC64)+DC64>$S26,$S26-SUM($T64:DC64),DC64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DD64)+DD64>$S26,$S26-SUM($T64:DD64),DD64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DE64)+DE64>$S26,$S26-SUM($T64:DE64),DE64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DF64)+DF64>$S26,$S26-SUM($T64:DF64),DF64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DG64)+DG64>$S26,$S26-SUM($T64:DG64),DG64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DH64)+DH64>$S26,$S26-SUM($T64:DH64),DH64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DI64)+DI64>$S26,$S26-SUM($T64:DI64),DI64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DJ64)+DJ64>$S26,$S26-SUM($T64:DJ64),DJ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DK64)+DK64>$S26,$S26-SUM($T64:DK64),DK64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DL64)+DL64>$S26,$S26-SUM($T64:DL64),DL64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DM64)+DM64>$S26,$S26-SUM($T64:DM64),DM64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DN64)+DN64>$S26,$S26-SUM($T64:DN64),DN64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DO64)+DO64>$S26,$S26-SUM($T64:DO64),DO64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DP64)+DP64>$S26,$S26-SUM($T64:DP64),DP64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DQ64)+DQ64>$S26,$S26-SUM($T64:DQ64),DQ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DR64)+DR64>$S26,$S26-SUM($T64:DR64),DR64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DS64)+DS64>$S26,$S26-SUM($T64:DS64),DS64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DT64)+DT64>$S26,$S26-SUM($T64:DT64),DT64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DU64)+DU64>$S26,$S26-SUM($T64:DU64),DU64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DV64)+DV64>$S26,$S26-SUM($T64:DV64),DV64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DW64)+DW64>$S26,$S26-SUM($T64:DW64),DW64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DX64)+DX64>$S26,$S26-SUM($T64:DX64),DX64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DY64)+DY64>$S26,$S26-SUM($T64:DY64),DY64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:DZ64)+DZ64>$S26,$S26-SUM($T64:DZ64),DZ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EA64)+EA64>$S26,$S26-SUM($T64:EA64),EA64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EB64)+EB64>$S26,$S26-SUM($T64:EB64),EB64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EC64)+EC64>$S26,$S26-SUM($T64:EC64),EC64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:ED64)+ED64>$S26,$S26-SUM($T64:ED64),ED64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EE64)+EE64>$S26,$S26-SUM($T64:EE64),EE64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EF64)+EF64>$S26,$S26-SUM($T64:EF64),EF64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EG64)+EG64>$S26,$S26-SUM($T64:EG64),EG64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EH64)+EH64>$S26,$S26-SUM($T64:EH64),EH64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EI64)+EI64>$S26,$S26-SUM($T64:EI64),EI64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EJ64)+EJ64>$S26,$S26-SUM($T64:EJ64),EJ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EK64)+EK64>$S26,$S26-SUM($T64:EK64),EK64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EL64)+EL64>$S26,$S26-SUM($T64:EL64),EL64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EM64)+EM64>$S26,$S26-SUM($T64:EM64),EM64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EN64)+EN64>$S26,$S26-SUM($T64:EN64),EN64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EO64)+EO64>$S26,$S26-SUM($T64:EO64),EO64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EP64)+EP64>$S26,$S26-SUM($T64:EP64),EP64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EQ64)+EQ64>$S26,$S26-SUM($T64:EQ64),EQ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:ER64)+ER64>$S26,$S26-SUM($T64:ER64),ER64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:ES64)+ES64>$S26,$S26-SUM($T64:ES64),ES64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:ET64)+ET64>$S26,$S26-SUM($T64:ET64),ET64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EU64)+EU64>$S26,$S26-SUM($T64:EU64),EU64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EV64)+EV64>$S26,$S26-SUM($T64:EV64),EV64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EW64)+EW64>$S26,$S26-SUM($T64:EW64),EW64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EX64)+EX64>$S26,$S26-SUM($T64:EX64),EX64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EY64)+EY64>$S26,$S26-SUM($T64:EY64),EY64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:EZ64)+EZ64>$S26,$S26-SUM($T64:EZ64),EZ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FA64)+FA64>$S26,$S26-SUM($T64:FA64),FA64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FB64)+FB64>$S26,$S26-SUM($T64:FB64),FB64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FC64)+FC64>$S26,$S26-SUM($T64:FC64),FC64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FD64)+FD64>$S26,$S26-SUM($T64:FD64),FD64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FE64)+FE64>$S26,$S26-SUM($T64:FE64),FE64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FF64)+FF64>$S26,$S26-SUM($T64:FF64),FF64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FG64)+FG64>$S26,$S26-SUM($T64:FG64),FG64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FH64)+FH64>$S26,$S26-SUM($T64:FH64),FH64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FI64)+FI64>$S26,$S26-SUM($T64:FI64),FI64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FJ64)+FJ64>$S26,$S26-SUM($T64:FJ64),FJ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FK64)+FK64>$S26,$S26-SUM($T64:FK64),FK64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FL64)+FL64>$S26,$S26-SUM($T64:FL64),FL64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FM64)+FM64>$S26,$S26-SUM($T64:FM64),FM64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FN64)+FN64>$S26,$S26-SUM($T64:FN64),FN64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FO64)+FO64>$S26,$S26-SUM($T64:FO64),FO64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FP64)+FP64>$S26,$S26-SUM($T64:FP64),FP64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FQ64)+FQ64>$S26,$S26-SUM($T64:FQ64),FQ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FR64)+FR64>$S26,$S26-SUM($T64:FR64),FR64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FS64)+FS64>$S26,$S26-SUM($T64:FS64),FS64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FT64)+FT64>$S26,$S26-SUM($T64:FT64),FT64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FU64)+FU64>$S26,$S26-SUM($T64:FU64),FU64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FV64)+FV64>$S26,$S26-SUM($T64:FV64),FV64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FW64)+FW64>$S26,$S26-SUM($T64:FW64),FW64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FX64)+FX64>$S26,$S26-SUM($T64:FX64),FX64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FY64)+FY64>$S26,$S26-SUM($T64:FY64),FY64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:FZ64)+FZ64>$S26,$S26-SUM($T64:FZ64),FZ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GA64)+GA64>$S26,$S26-SUM($T64:GA64),GA64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GB64)+GB64>$S26,$S26-SUM($T64:GB64),GB64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GC64)+GC64>$S26,$S26-SUM($T64:GC64),GC64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GD64)+GD64>$S26,$S26-SUM($T64:GD64),GD64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GE64)+GE64>$S26,$S26-SUM($T64:GE64),GE64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GF64)+GF64>$S26,$S26-SUM($T64:GF64),GF64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GG64)+GG64>$S26,$S26-SUM($T64:GG64),GG64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GH64)+GH64>$S26,$S26-SUM($T64:GH64),GH64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GI64)+GI64>$S26,$S26-SUM($T64:GI64),GI64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GJ64)+GJ64>$S26,$S26-SUM($T64:GJ64),GJ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GK64)+GK64>$S26,$S26-SUM($T64:GK64),GK64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GL64)+GL64>$S26,$S26-SUM($T64:GL64),GL64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GM64)+GM64>$S26,$S26-SUM($T64:GM64),GM64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GN64)+GN64>$S26,$S26-SUM($T64:GN64),GN64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GO64)+GO64>$S26,$S26-SUM($T64:GO64),GO64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GP64)+GP64>$S26,$S26-SUM($T64:GP64),GP64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GQ64)+GQ64>$S26,$S26-SUM($T64:GQ64),GQ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GR64)+GR64>$S26,$S26-SUM($T64:GR64),GR64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GS64)+GS64>$S26,$S26-SUM($T64:GS64),GS64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GT64)+GT64>$S26,$S26-SUM($T64:GT64),GT64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GU64)+GU64>$S26,$S26-SUM($T64:GU64),GU64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GV64)+GV64>$S26,$S26-SUM($T64:GV64),GV64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GW64)+GW64>$S26,$S26-SUM($T64:GW64),GW64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GX64)+GX64>$S26,$S26-SUM($T64:GX64),GX64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GY64)+GY64>$S26,$S26-SUM($T64:GY64),GY64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:GZ64)+GZ64>$S26,$S26-SUM($T64:GZ64),GZ64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:HA64)+HA64>$S26,$S26-SUM($T64:HA64),HA64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:HB64)+HB64>$S26,$S26-SUM($T64:HB64),HB64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:HC64)+HC64>$S26,$S26-SUM($T64:HC64),HC64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:HD64)+HD64>$S26,$S26-SUM($T64:HD64),HD64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:HE64)+HE64>$S26,$S26-SUM($T64:HE64),HE64),0)","v":-3.5527136788005009E-15},{"$f":"IF($T$64>0,IF(SUM($T64:HF64)+HF64>$S26,$S26-SUM($T64:HF64),HF64),0)","v":-3.5527136788005009E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($T$65>0,IF(SUM($T65:T65)+T65>$S27,$S27-SUM($T65:T65),T65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:U65)+U65>$S27,$S27-SUM($T65:U65),U65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:V65)+V65>$S27,$S27-SUM($T65:V65),V65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:W65)+W65>$S27,$S27-SUM($T65:W65),W65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:X65)+X65>$S27,$S27-SUM($T65:X65),X65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:Y65)+Y65>$S27,$S27-SUM($T65:Y65),Y65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:Z65)+Z65>$S27,$S27-SUM($T65:Z65),Z65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AA65)+AA65>$S27,$S27-SUM($T65:AA65),AA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AB65)+AB65>$S27,$S27-SUM($T65:AB65),AB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AC65)+AC65>$S27,$S27-SUM($T65:AC65),AC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AD65)+AD65>$S27,$S27-SUM($T65:AD65),AD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AE65)+AE65>$S27,$S27-SUM($T65:AE65),AE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AF65)+AF65>$S27,$S27-SUM($T65:AF65),AF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AG65)+AG65>$S27,$S27-SUM($T65:AG65),AG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AH65)+AH65>$S27,$S27-SUM($T65:AH65),AH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AI65)+AI65>$S27,$S27-SUM($T65:AI65),AI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AJ65)+AJ65>$S27,$S27-SUM($T65:AJ65),AJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AK65)+AK65>$S27,$S27-SUM($T65:AK65),AK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AL65)+AL65>$S27,$S27-SUM($T65:AL65),AL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AM65)+AM65>$S27,$S27-SUM($T65:AM65),AM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AN65)+AN65>$S27,$S27-SUM($T65:AN65),AN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AO65)+AO65>$S27,$S27-SUM($T65:AO65),AO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AP65)+AP65>$S27,$S27-SUM($T65:AP65),AP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AQ65)+AQ65>$S27,$S27-SUM($T65:AQ65),AQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AR65)+AR65>$S27,$S27-SUM($T65:AR65),AR65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AS65)+AS65>$S27,$S27-SUM($T65:AS65),AS65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AT65)+AT65>$S27,$S27-SUM($T65:AT65),AT65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AU65)+AU65>$S27,$S27-SUM($T65:AU65),AU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AV65)+AV65>$S27,$S27-SUM($T65:AV65),AV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AW65)+AW65>$S27,$S27-SUM($T65:AW65),AW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AX65)+AX65>$S27,$S27-SUM($T65:AX65),AX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AY65)+AY65>$S27,$S27-SUM($T65:AY65),AY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:AZ65)+AZ65>$S27,$S27-SUM($T65:AZ65),AZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BA65)+BA65>$S27,$S27-SUM($T65:BA65),BA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BB65)+BB65>$S27,$S27-SUM($T65:BB65),BB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BC65)+BC65>$S27,$S27-SUM($T65:BC65),BC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BD65)+BD65>$S27,$S27-SUM($T65:BD65),BD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BE65)+BE65>$S27,$S27-SUM($T65:BE65),BE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BF65)+BF65>$S27,$S27-SUM($T65:BF65),BF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BG65)+BG65>$S27,$S27-SUM($T65:BG65),BG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BH65)+BH65>$S27,$S27-SUM($T65:BH65),BH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BI65)+BI65>$S27,$S27-SUM($T65:BI65),BI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BJ65)+BJ65>$S27,$S27-SUM($T65:BJ65),BJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BK65)+BK65>$S27,$S27-SUM($T65:BK65),BK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BL65)+BL65>$S27,$S27-SUM($T65:BL65),BL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BM65)+BM65>$S27,$S27-SUM($T65:BM65),BM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BN65)+BN65>$S27,$S27-SUM($T65:BN65),BN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BO65)+BO65>$S27,$S27-SUM($T65:BO65),BO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BP65)+BP65>$S27,$S27-SUM($T65:BP65),BP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BQ65)+BQ65>$S27,$S27-SUM($T65:BQ65),BQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BR65)+BR65>$S27,$S27-SUM($T65:BR65),BR65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BS65)+BS65>$S27,$S27-SUM($T65:BS65),BS65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BT65)+BT65>$S27,$S27-SUM($T65:BT65),BT65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BU65)+BU65>$S27,$S27-SUM($T65:BU65),BU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BV65)+BV65>$S27,$S27-SUM($T65:BV65),BV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BW65)+BW65>$S27,$S27-SUM($T65:BW65),BW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BX65)+BX65>$S27,$S27-SUM($T65:BX65),BX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BY65)+BY65>$S27,$S27-SUM($T65:BY65),BY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:BZ65)+BZ65>$S27,$S27-SUM($T65:BZ65),BZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CA65)+CA65>$S27,$S27-SUM($T65:CA65),CA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CB65)+CB65>$S27,$S27-SUM($T65:CB65),CB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CC65)+CC65>$S27,$S27-SUM($T65:CC65),CC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CD65)+CD65>$S27,$S27-SUM($T65:CD65),CD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CE65)+CE65>$S27,$S27-SUM($T65:CE65),CE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CF65)+CF65>$S27,$S27-SUM($T65:CF65),CF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CG65)+CG65>$S27,$S27-SUM($T65:CG65),CG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CH65)+CH65>$S27,$S27-SUM($T65:CH65),CH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CI65)+CI65>$S27,$S27-SUM($T65:CI65),CI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CJ65)+CJ65>$S27,$S27-SUM($T65:CJ65),CJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CK65)+CK65>$S27,$S27-SUM($T65:CK65),CK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CL65)+CL65>$S27,$S27-SUM($T65:CL65),CL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CM65)+CM65>$S27,$S27-SUM($T65:CM65),CM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CN65)+CN65>$S27,$S27-SUM($T65:CN65),CN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CO65)+CO65>$S27,$S27-SUM($T65:CO65),CO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CP65)+CP65>$S27,$S27-SUM($T65:CP65),CP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CQ65)+CQ65>$S27,$S27-SUM($T65:CQ65),CQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CR65)+CR65>$S27,$S27-SUM($T65:CR65),CR65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CS65)+CS65>$S27,$S27-SUM($T65:CS65),CS65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CT65)+CT65>$S27,$S27-SUM($T65:CT65),CT65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CU65)+CU65>$S27,$S27-SUM($T65:CU65),CU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CV65)+CV65>$S27,$S27-SUM($T65:CV65),CV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CW65)+CW65>$S27,$S27-SUM($T65:CW65),CW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CX65)+CX65>$S27,$S27-SUM($T65:CX65),CX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CY65)+CY65>$S27,$S27-SUM($T65:CY65),CY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:CZ65)+CZ65>$S27,$S27-SUM($T65:CZ65),CZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DA65)+DA65>$S27,$S27-SUM($T65:DA65),DA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DB65)+DB65>$S27,$S27-SUM($T65:DB65),DB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DC65)+DC65>$S27,$S27-SUM($T65:DC65),DC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DD65)+DD65>$S27,$S27-SUM($T65:DD65),DD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DE65)+DE65>$S27,$S27-SUM($T65:DE65),DE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DF65)+DF65>$S27,$S27-SUM($T65:DF65),DF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DG65)+DG65>$S27,$S27-SUM($T65:DG65),DG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DH65)+DH65>$S27,$S27-SUM($T65:DH65),DH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DI65)+DI65>$S27,$S27-SUM($T65:DI65),DI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DJ65)+DJ65>$S27,$S27-SUM($T65:DJ65),DJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DK65)+DK65>$S27,$S27-SUM($T65:DK65),DK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DL65)+DL65>$S27,$S27-SUM($T65:DL65),DL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DM65)+DM65>$S27,$S27-SUM($T65:DM65),DM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DN65)+DN65>$S27,$S27-SUM($T65:DN65),DN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DO65)+DO65>$S27,$S27-SUM($T65:DO65),DO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DP65)+DP65>$S27,$S27-SUM($T65:DP65),DP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DQ65)+DQ65>$S27,$S27-SUM($T65:DQ65),DQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DR65)+DR65>$S27,$S27-SUM($T65:DR65),DR65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DS65)+DS65>$S27,$S27-SUM($T65:DS65),DS65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DT65)+DT65>$S27,$S27-SUM($T65:DT65),DT65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DU65)+DU65>$S27,$S27-SUM($T65:DU65),DU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DV65)+DV65>$S27,$S27-SUM($T65:DV65),DV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DW65)+DW65>$S27,$S27-SUM($T65:DW65),DW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DX65)+DX65>$S27,$S27-SUM($T65:DX65),DX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DY65)+DY65>$S27,$S27-SUM($T65:DY65),DY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:DZ65)+DZ65>$S27,$S27-SUM($T65:DZ65),DZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EA65)+EA65>$S27,$S27-SUM($T65:EA65),EA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EB65)+EB65>$S27,$S27-SUM($T65:EB65),EB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EC65)+EC65>$S27,$S27-SUM($T65:EC65),EC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:ED65)+ED65>$S27,$S27-SUM($T65:ED65),ED65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EE65)+EE65>$S27,$S27-SUM($T65:EE65),EE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EF65)+EF65>$S27,$S27-SUM($T65:EF65),EF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EG65)+EG65>$S27,$S27-SUM($T65:EG65),EG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EH65)+EH65>$S27,$S27-SUM($T65:EH65),EH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EI65)+EI65>$S27,$S27-SUM($T65:EI65),EI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EJ65)+EJ65>$S27,$S27-SUM($T65:EJ65),EJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EK65)+EK65>$S27,$S27-SUM($T65:EK65),EK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EL65)+EL65>$S27,$S27-SUM($T65:EL65),EL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EM65)+EM65>$S27,$S27-SUM($T65:EM65),EM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EN65)+EN65>$S27,$S27-SUM($T65:EN65),EN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EO65)+EO65>$S27,$S27-SUM($T65:EO65),EO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EP65)+EP65>$S27,$S27-SUM($T65:EP65),EP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EQ65)+EQ65>$S27,$S27-SUM($T65:EQ65),EQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:ER65)+ER65>$S27,$S27-SUM($T65:ER65),ER65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:ES65)+ES65>$S27,$S27-SUM($T65:ES65),ES65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:ET65)+ET65>$S27,$S27-SUM($T65:ET65),ET65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EU65)+EU65>$S27,$S27-SUM($T65:EU65),EU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EV65)+EV65>$S27,$S27-SUM($T65:EV65),EV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EW65)+EW65>$S27,$S27-SUM($T65:EW65),EW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EX65)+EX65>$S27,$S27-SUM($T65:EX65),EX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EY65)+EY65>$S27,$S27-SUM($T65:EY65),EY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:EZ65)+EZ65>$S27,$S27-SUM($T65:EZ65),EZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FA65)+FA65>$S27,$S27-SUM($T65:FA65),FA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FB65)+FB65>$S27,$S27-SUM($T65:FB65),FB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FC65)+FC65>$S27,$S27-SUM($T65:FC65),FC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FD65)+FD65>$S27,$S27-SUM($T65:FD65),FD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FE65)+FE65>$S27,$S27-SUM($T65:FE65),FE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FF65)+FF65>$S27,$S27-SUM($T65:FF65),FF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FG65)+FG65>$S27,$S27-SUM($T65:FG65),FG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FH65)+FH65>$S27,$S27-SUM($T65:FH65),FH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FI65)+FI65>$S27,$S27-SUM($T65:FI65),FI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FJ65)+FJ65>$S27,$S27-SUM($T65:FJ65),FJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FK65)+FK65>$S27,$S27-SUM($T65:FK65),FK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FL65)+FL65>$S27,$S27-SUM($T65:FL65),FL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FM65)+FM65>$S27,$S27-SUM($T65:FM65),FM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FN65)+FN65>$S27,$S27-SUM($T65:FN65),FN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FO65)+FO65>$S27,$S27-SUM($T65:FO65),FO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FP65)+FP65>$S27,$S27-SUM($T65:FP65),FP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FQ65)+FQ65>$S27,$S27-SUM($T65:FQ65),FQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FR65)+FR65>$S27,$S27-SUM($T65:FR65),FR65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FS65)+FS65>$S27,$S27-SUM($T65:FS65),FS65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FT65)+FT65>$S27,$S27-SUM($T65:FT65),FT65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FU65)+FU65>$S27,$S27-SUM($T65:FU65),FU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FV65)+FV65>$S27,$S27-SUM($T65:FV65),FV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FW65)+FW65>$S27,$S27-SUM($T65:FW65),FW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FX65)+FX65>$S27,$S27-SUM($T65:FX65),FX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FY65)+FY65>$S27,$S27-SUM($T65:FY65),FY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:FZ65)+FZ65>$S27,$S27-SUM($T65:FZ65),FZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GA65)+GA65>$S27,$S27-SUM($T65:GA65),GA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GB65)+GB65>$S27,$S27-SUM($T65:GB65),GB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GC65)+GC65>$S27,$S27-SUM($T65:GC65),GC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GD65)+GD65>$S27,$S27-SUM($T65:GD65),GD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GE65)+GE65>$S27,$S27-SUM($T65:GE65),GE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GF65)+GF65>$S27,$S27-SUM($T65:GF65),GF65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GG65)+GG65>$S27,$S27-SUM($T65:GG65),GG65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GH65)+GH65>$S27,$S27-SUM($T65:GH65),GH65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GI65)+GI65>$S27,$S27-SUM($T65:GI65),GI65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GJ65)+GJ65>$S27,$S27-SUM($T65:GJ65),GJ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GK65)+GK65>$S27,$S27-SUM($T65:GK65),GK65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GL65)+GL65>$S27,$S27-SUM($T65:GL65),GL65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GM65)+GM65>$S27,$S27-SUM($T65:GM65),GM65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GN65)+GN65>$S27,$S27-SUM($T65:GN65),GN65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GO65)+GO65>$S27,$S27-SUM($T65:GO65),GO65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GP65)+GP65>$S27,$S27-SUM($T65:GP65),GP65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GQ65)+GQ65>$S27,$S27-SUM($T65:GQ65),GQ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GR65)+GR65>$S27,$S27-SUM($T65:GR65),GR65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GS65)+GS65>$S27,$S27-SUM($T65:GS65),GS65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GT65)+GT65>$S27,$S27-SUM($T65:GT65),GT65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GU65)+GU65>$S27,$S27-SUM($T65:GU65),GU65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GV65)+GV65>$S27,$S27-SUM($T65:GV65),GV65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GW65)+GW65>$S27,$S27-SUM($T65:GW65),GW65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GX65)+GX65>$S27,$S27-SUM($T65:GX65),GX65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GY65)+GY65>$S27,$S27-SUM($T65:GY65),GY65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:GZ65)+GZ65>$S27,$S27-SUM($T65:GZ65),GZ65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:HA65)+HA65>$S27,$S27-SUM($T65:HA65),HA65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:HB65)+HB65>$S27,$S27-SUM($T65:HB65),HB65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:HC65)+HC65>$S27,$S27-SUM($T65:HC65),HC65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:HD65)+HD65>$S27,$S27-SUM($T65:HD65),HD65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:HE65)+HE65>$S27,$S27-SUM($T65:HE65),HE65),0)","v":0},{"$f":"IF($T$65>0,IF(SUM($T65:HF65)+HF65>$S27,$S27-SUM($T65:HF65),HF65),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,2.1949183999999997E-2,{"$f":"IF($T$66>0,IF(SUM($T66:T66)+T66>$S28,$S28-SUM($T66:T66),T66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:U66)+U66>$S28,$S28-SUM($T66:U66),U66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:V66)+V66>$S28,$S28-SUM($T66:V66),V66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:W66)+W66>$S28,$S28-SUM($T66:W66),W66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:X66)+X66>$S28,$S28-SUM($T66:X66),X66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:Y66)+Y66>$S28,$S28-SUM($T66:Y66),Y66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:Z66)+Z66>$S28,$S28-SUM($T66:Z66),Z66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AA66)+AA66>$S28,$S28-SUM($T66:AA66),AA66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AB66)+AB66>$S28,$S28-SUM($T66:AB66),AB66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AC66)+AC66>$S28,$S28-SUM($T66:AC66),AC66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AD66)+AD66>$S28,$S28-SUM($T66:AD66),AD66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AE66)+AE66>$S28,$S28-SUM($T66:AE66),AE66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AF66)+AF66>$S28,$S28-SUM($T66:AF66),AF66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AG66)+AG66>$S28,$S28-SUM($T66:AG66),AG66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AH66)+AH66>$S28,$S28-SUM($T66:AH66),AH66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AI66)+AI66>$S28,$S28-SUM($T66:AI66),AI66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AJ66)+AJ66>$S28,$S28-SUM($T66:AJ66),AJ66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AK66)+AK66>$S28,$S28-SUM($T66:AK66),AK66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AL66)+AL66>$S28,$S28-SUM($T66:AL66),AL66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AM66)+AM66>$S28,$S28-SUM($T66:AM66),AM66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AN66)+AN66>$S28,$S28-SUM($T66:AN66),AN66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AO66)+AO66>$S28,$S28-SUM($T66:AO66),AO66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AP66)+AP66>$S28,$S28-SUM($T66:AP66),AP66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AQ66)+AQ66>$S28,$S28-SUM($T66:AQ66),AQ66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AR66)+AR66>$S28,$S28-SUM($T66:AR66),AR66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AS66)+AS66>$S28,$S28-SUM($T66:AS66),AS66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AT66)+AT66>$S28,$S28-SUM($T66:AT66),AT66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AU66)+AU66>$S28,$S28-SUM($T66:AU66),AU66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AV66)+AV66>$S28,$S28-SUM($T66:AV66),AV66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AW66)+AW66>$S28,$S28-SUM($T66:AW66),AW66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AX66)+AX66>$S28,$S28-SUM($T66:AX66),AX66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AY66)+AY66>$S28,$S28-SUM($T66:AY66),AY66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:AZ66)+AZ66>$S28,$S28-SUM($T66:AZ66),AZ66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BA66)+BA66>$S28,$S28-SUM($T66:BA66),BA66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BB66)+BB66>$S28,$S28-SUM($T66:BB66),BB66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BC66)+BC66>$S28,$S28-SUM($T66:BC66),BC66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BD66)+BD66>$S28,$S28-SUM($T66:BD66),BD66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BE66)+BE66>$S28,$S28-SUM($T66:BE66),BE66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BF66)+BF66>$S28,$S28-SUM($T66:BF66),BF66),0)","v":2.1949183999999997E-2},{"$f":"IF($T$66>0,IF(SUM($T66:BG66)+BG66>$S28,$S28-SUM($T66:BG66),BG66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BH66)+BH66>$S28,$S28-SUM($T66:BH66),BH66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BI66)+BI66>$S28,$S28-SUM($T66:BI66),BI66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BJ66)+BJ66>$S28,$S28-SUM($T66:BJ66),BJ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BK66)+BK66>$S28,$S28-SUM($T66:BK66),BK66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BL66)+BL66>$S28,$S28-SUM($T66:BL66),BL66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BM66)+BM66>$S28,$S28-SUM($T66:BM66),BM66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BN66)+BN66>$S28,$S28-SUM($T66:BN66),BN66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BO66)+BO66>$S28,$S28-SUM($T66:BO66),BO66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BP66)+BP66>$S28,$S28-SUM($T66:BP66),BP66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BQ66)+BQ66>$S28,$S28-SUM($T66:BQ66),BQ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BR66)+BR66>$S28,$S28-SUM($T66:BR66),BR66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BS66)+BS66>$S28,$S28-SUM($T66:BS66),BS66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BT66)+BT66>$S28,$S28-SUM($T66:BT66),BT66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BU66)+BU66>$S28,$S28-SUM($T66:BU66),BU66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BV66)+BV66>$S28,$S28-SUM($T66:BV66),BV66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BW66)+BW66>$S28,$S28-SUM($T66:BW66),BW66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BX66)+BX66>$S28,$S28-SUM($T66:BX66),BX66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BY66)+BY66>$S28,$S28-SUM($T66:BY66),BY66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:BZ66)+BZ66>$S28,$S28-SUM($T66:BZ66),BZ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CA66)+CA66>$S28,$S28-SUM($T66:CA66),CA66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CB66)+CB66>$S28,$S28-SUM($T66:CB66),CB66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CC66)+CC66>$S28,$S28-SUM($T66:CC66),CC66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CD66)+CD66>$S28,$S28-SUM($T66:CD66),CD66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CE66)+CE66>$S28,$S28-SUM($T66:CE66),CE66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CF66)+CF66>$S28,$S28-SUM($T66:CF66),CF66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CG66)+CG66>$S28,$S28-SUM($T66:CG66),CG66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CH66)+CH66>$S28,$S28-SUM($T66:CH66),CH66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CI66)+CI66>$S28,$S28-SUM($T66:CI66),CI66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CJ66)+CJ66>$S28,$S28-SUM($T66:CJ66),CJ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CK66)+CK66>$S28,$S28-SUM($T66:CK66),CK66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CL66)+CL66>$S28,$S28-SUM($T66:CL66),CL66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CM66)+CM66>$S28,$S28-SUM($T66:CM66),CM66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CN66)+CN66>$S28,$S28-SUM($T66:CN66),CN66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CO66)+CO66>$S28,$S28-SUM($T66:CO66),CO66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CP66)+CP66>$S28,$S28-SUM($T66:CP66),CP66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CQ66)+CQ66>$S28,$S28-SUM($T66:CQ66),CQ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CR66)+CR66>$S28,$S28-SUM($T66:CR66),CR66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CS66)+CS66>$S28,$S28-SUM($T66:CS66),CS66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CT66)+CT66>$S28,$S28-SUM($T66:CT66),CT66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CU66)+CU66>$S28,$S28-SUM($T66:CU66),CU66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CV66)+CV66>$S28,$S28-SUM($T66:CV66),CV66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CW66)+CW66>$S28,$S28-SUM($T66:CW66),CW66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CX66)+CX66>$S28,$S28-SUM($T66:CX66),CX66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CY66)+CY66>$S28,$S28-SUM($T66:CY66),CY66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:CZ66)+CZ66>$S28,$S28-SUM($T66:CZ66),CZ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DA66)+DA66>$S28,$S28-SUM($T66:DA66),DA66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DB66)+DB66>$S28,$S28-SUM($T66:DB66),DB66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DC66)+DC66>$S28,$S28-SUM($T66:DC66),DC66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DD66)+DD66>$S28,$S28-SUM($T66:DD66),DD66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DE66)+DE66>$S28,$S28-SUM($T66:DE66),DE66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DF66)+DF66>$S28,$S28-SUM($T66:DF66),DF66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DG66)+DG66>$S28,$S28-SUM($T66:DG66),DG66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DH66)+DH66>$S28,$S28-SUM($T66:DH66),DH66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DI66)+DI66>$S28,$S28-SUM($T66:DI66),DI66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DJ66)+DJ66>$S28,$S28-SUM($T66:DJ66),DJ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DK66)+DK66>$S28,$S28-SUM($T66:DK66),DK66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DL66)+DL66>$S28,$S28-SUM($T66:DL66),DL66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DM66)+DM66>$S28,$S28-SUM($T66:DM66),DM66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DN66)+DN66>$S28,$S28-SUM($T66:DN66),DN66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DO66)+DO66>$S28,$S28-SUM($T66:DO66),DO66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DP66)+DP66>$S28,$S28-SUM($T66:DP66),DP66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DQ66)+DQ66>$S28,$S28-SUM($T66:DQ66),DQ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DR66)+DR66>$S28,$S28-SUM($T66:DR66),DR66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DS66)+DS66>$S28,$S28-SUM($T66:DS66),DS66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DT66)+DT66>$S28,$S28-SUM($T66:DT66),DT66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DU66)+DU66>$S28,$S28-SUM($T66:DU66),DU66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DV66)+DV66>$S28,$S28-SUM($T66:DV66),DV66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DW66)+DW66>$S28,$S28-SUM($T66:DW66),DW66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DX66)+DX66>$S28,$S28-SUM($T66:DX66),DX66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DY66)+DY66>$S28,$S28-SUM($T66:DY66),DY66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:DZ66)+DZ66>$S28,$S28-SUM($T66:DZ66),DZ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EA66)+EA66>$S28,$S28-SUM($T66:EA66),EA66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EB66)+EB66>$S28,$S28-SUM($T66:EB66),EB66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EC66)+EC66>$S28,$S28-SUM($T66:EC66),EC66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:ED66)+ED66>$S28,$S28-SUM($T66:ED66),ED66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EE66)+EE66>$S28,$S28-SUM($T66:EE66),EE66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EF66)+EF66>$S28,$S28-SUM($T66:EF66),EF66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EG66)+EG66>$S28,$S28-SUM($T66:EG66),EG66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EH66)+EH66>$S28,$S28-SUM($T66:EH66),EH66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EI66)+EI66>$S28,$S28-SUM($T66:EI66),EI66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EJ66)+EJ66>$S28,$S28-SUM($T66:EJ66),EJ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EK66)+EK66>$S28,$S28-SUM($T66:EK66),EK66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EL66)+EL66>$S28,$S28-SUM($T66:EL66),EL66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EM66)+EM66>$S28,$S28-SUM($T66:EM66),EM66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EN66)+EN66>$S28,$S28-SUM($T66:EN66),EN66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EO66)+EO66>$S28,$S28-SUM($T66:EO66),EO66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EP66)+EP66>$S28,$S28-SUM($T66:EP66),EP66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EQ66)+EQ66>$S28,$S28-SUM($T66:EQ66),EQ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:ER66)+ER66>$S28,$S28-SUM($T66:ER66),ER66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:ES66)+ES66>$S28,$S28-SUM($T66:ES66),ES66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:ET66)+ET66>$S28,$S28-SUM($T66:ET66),ET66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EU66)+EU66>$S28,$S28-SUM($T66:EU66),EU66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EV66)+EV66>$S28,$S28-SUM($T66:EV66),EV66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EW66)+EW66>$S28,$S28-SUM($T66:EW66),EW66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EX66)+EX66>$S28,$S28-SUM($T66:EX66),EX66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EY66)+EY66>$S28,$S28-SUM($T66:EY66),EY66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:EZ66)+EZ66>$S28,$S28-SUM($T66:EZ66),EZ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FA66)+FA66>$S28,$S28-SUM($T66:FA66),FA66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FB66)+FB66>$S28,$S28-SUM($T66:FB66),FB66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FC66)+FC66>$S28,$S28-SUM($T66:FC66),FC66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FD66)+FD66>$S28,$S28-SUM($T66:FD66),FD66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FE66)+FE66>$S28,$S28-SUM($T66:FE66),FE66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FF66)+FF66>$S28,$S28-SUM($T66:FF66),FF66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FG66)+FG66>$S28,$S28-SUM($T66:FG66),FG66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FH66)+FH66>$S28,$S28-SUM($T66:FH66),FH66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FI66)+FI66>$S28,$S28-SUM($T66:FI66),FI66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FJ66)+FJ66>$S28,$S28-SUM($T66:FJ66),FJ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FK66)+FK66>$S28,$S28-SUM($T66:FK66),FK66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FL66)+FL66>$S28,$S28-SUM($T66:FL66),FL66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FM66)+FM66>$S28,$S28-SUM($T66:FM66),FM66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FN66)+FN66>$S28,$S28-SUM($T66:FN66),FN66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FO66)+FO66>$S28,$S28-SUM($T66:FO66),FO66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FP66)+FP66>$S28,$S28-SUM($T66:FP66),FP66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FQ66)+FQ66>$S28,$S28-SUM($T66:FQ66),FQ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FR66)+FR66>$S28,$S28-SUM($T66:FR66),FR66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FS66)+FS66>$S28,$S28-SUM($T66:FS66),FS66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FT66)+FT66>$S28,$S28-SUM($T66:FT66),FT66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FU66)+FU66>$S28,$S28-SUM($T66:FU66),FU66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FV66)+FV66>$S28,$S28-SUM($T66:FV66),FV66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FW66)+FW66>$S28,$S28-SUM($T66:FW66),FW66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FX66)+FX66>$S28,$S28-SUM($T66:FX66),FX66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FY66)+FY66>$S28,$S28-SUM($T66:FY66),FY66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:FZ66)+FZ66>$S28,$S28-SUM($T66:FZ66),FZ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GA66)+GA66>$S28,$S28-SUM($T66:GA66),GA66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GB66)+GB66>$S28,$S28-SUM($T66:GB66),GB66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GC66)+GC66>$S28,$S28-SUM($T66:GC66),GC66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GD66)+GD66>$S28,$S28-SUM($T66:GD66),GD66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GE66)+GE66>$S28,$S28-SUM($T66:GE66),GE66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GF66)+GF66>$S28,$S28-SUM($T66:GF66),GF66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GG66)+GG66>$S28,$S28-SUM($T66:GG66),GG66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GH66)+GH66>$S28,$S28-SUM($T66:GH66),GH66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GI66)+GI66>$S28,$S28-SUM($T66:GI66),GI66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GJ66)+GJ66>$S28,$S28-SUM($T66:GJ66),GJ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GK66)+GK66>$S28,$S28-SUM($T66:GK66),GK66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GL66)+GL66>$S28,$S28-SUM($T66:GL66),GL66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GM66)+GM66>$S28,$S28-SUM($T66:GM66),GM66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GN66)+GN66>$S28,$S28-SUM($T66:GN66),GN66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GO66)+GO66>$S28,$S28-SUM($T66:GO66),GO66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GP66)+GP66>$S28,$S28-SUM($T66:GP66),GP66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GQ66)+GQ66>$S28,$S28-SUM($T66:GQ66),GQ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GR66)+GR66>$S28,$S28-SUM($T66:GR66),GR66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GS66)+GS66>$S28,$S28-SUM($T66:GS66),GS66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GT66)+GT66>$S28,$S28-SUM($T66:GT66),GT66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GU66)+GU66>$S28,$S28-SUM($T66:GU66),GU66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GV66)+GV66>$S28,$S28-SUM($T66:GV66),GV66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GW66)+GW66>$S28,$S28-SUM($T66:GW66),GW66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GX66)+GX66>$S28,$S28-SUM($T66:GX66),GX66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GY66)+GY66>$S28,$S28-SUM($T66:GY66),GY66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:GZ66)+GZ66>$S28,$S28-SUM($T66:GZ66),GZ66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:HA66)+HA66>$S28,$S28-SUM($T66:HA66),HA66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:HB66)+HB66>$S28,$S28-SUM($T66:HB66),HB66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:HC66)+HC66>$S28,$S28-SUM($T66:HC66),HC66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:HD66)+HD66>$S28,$S28-SUM($T66:HD66),HD66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:HE66)+HE66>$S28,$S28-SUM($T66:HE66),HE66),0)","v":-4.4408920985006262E-16},{"$f":"IF($T$66>0,IF(SUM($T66:HF66)+HF66>$S28,$S28-SUM($T66:HF66),HF66),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,6.7542425000000003E-3,{"$f":"IF($T$67>0,IF(SUM($T67:T67)+T67>$S29,$S29-SUM($T67:T67),T67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:U67)+U67>$S29,$S29-SUM($T67:U67),U67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:V67)+V67>$S29,$S29-SUM($T67:V67),V67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:W67)+W67>$S29,$S29-SUM($T67:W67),W67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:X67)+X67>$S29,$S29-SUM($T67:X67),X67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:Y67)+Y67>$S29,$S29-SUM($T67:Y67),Y67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:Z67)+Z67>$S29,$S29-SUM($T67:Z67),Z67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AA67)+AA67>$S29,$S29-SUM($T67:AA67),AA67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AB67)+AB67>$S29,$S29-SUM($T67:AB67),AB67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AC67)+AC67>$S29,$S29-SUM($T67:AC67),AC67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AD67)+AD67>$S29,$S29-SUM($T67:AD67),AD67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AE67)+AE67>$S29,$S29-SUM($T67:AE67),AE67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AF67)+AF67>$S29,$S29-SUM($T67:AF67),AF67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AG67)+AG67>$S29,$S29-SUM($T67:AG67),AG67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AH67)+AH67>$S29,$S29-SUM($T67:AH67),AH67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AI67)+AI67>$S29,$S29-SUM($T67:AI67),AI67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AJ67)+AJ67>$S29,$S29-SUM($T67:AJ67),AJ67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AK67)+AK67>$S29,$S29-SUM($T67:AK67),AK67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AL67)+AL67>$S29,$S29-SUM($T67:AL67),AL67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AM67)+AM67>$S29,$S29-SUM($T67:AM67),AM67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AN67)+AN67>$S29,$S29-SUM($T67:AN67),AN67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AO67)+AO67>$S29,$S29-SUM($T67:AO67),AO67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AP67)+AP67>$S29,$S29-SUM($T67:AP67),AP67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AQ67)+AQ67>$S29,$S29-SUM($T67:AQ67),AQ67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AR67)+AR67>$S29,$S29-SUM($T67:AR67),AR67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AS67)+AS67>$S29,$S29-SUM($T67:AS67),AS67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AT67)+AT67>$S29,$S29-SUM($T67:AT67),AT67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AU67)+AU67>$S29,$S29-SUM($T67:AU67),AU67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AV67)+AV67>$S29,$S29-SUM($T67:AV67),AV67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AW67)+AW67>$S29,$S29-SUM($T67:AW67),AW67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AX67)+AX67>$S29,$S29-SUM($T67:AX67),AX67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AY67)+AY67>$S29,$S29-SUM($T67:AY67),AY67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:AZ67)+AZ67>$S29,$S29-SUM($T67:AZ67),AZ67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BA67)+BA67>$S29,$S29-SUM($T67:BA67),BA67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BB67)+BB67>$S29,$S29-SUM($T67:BB67),BB67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BC67)+BC67>$S29,$S29-SUM($T67:BC67),BC67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BD67)+BD67>$S29,$S29-SUM($T67:BD67),BD67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BE67)+BE67>$S29,$S29-SUM($T67:BE67),BE67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BF67)+BF67>$S29,$S29-SUM($T67:BF67),BF67),0)","v":6.7542425000000003E-3},{"$f":"IF($T$67>0,IF(SUM($T67:BG67)+BG67>$S29,$S29-SUM($T67:BG67),BG67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BH67)+BH67>$S29,$S29-SUM($T67:BH67),BH67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BI67)+BI67>$S29,$S29-SUM($T67:BI67),BI67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BJ67)+BJ67>$S29,$S29-SUM($T67:BJ67),BJ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BK67)+BK67>$S29,$S29-SUM($T67:BK67),BK67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BL67)+BL67>$S29,$S29-SUM($T67:BL67),BL67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BM67)+BM67>$S29,$S29-SUM($T67:BM67),BM67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BN67)+BN67>$S29,$S29-SUM($T67:BN67),BN67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BO67)+BO67>$S29,$S29-SUM($T67:BO67),BO67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BP67)+BP67>$S29,$S29-SUM($T67:BP67),BP67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BQ67)+BQ67>$S29,$S29-SUM($T67:BQ67),BQ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BR67)+BR67>$S29,$S29-SUM($T67:BR67),BR67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BS67)+BS67>$S29,$S29-SUM($T67:BS67),BS67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BT67)+BT67>$S29,$S29-SUM($T67:BT67),BT67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BU67)+BU67>$S29,$S29-SUM($T67:BU67),BU67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BV67)+BV67>$S29,$S29-SUM($T67:BV67),BV67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BW67)+BW67>$S29,$S29-SUM($T67:BW67),BW67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BX67)+BX67>$S29,$S29-SUM($T67:BX67),BX67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BY67)+BY67>$S29,$S29-SUM($T67:BY67),BY67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:BZ67)+BZ67>$S29,$S29-SUM($T67:BZ67),BZ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CA67)+CA67>$S29,$S29-SUM($T67:CA67),CA67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CB67)+CB67>$S29,$S29-SUM($T67:CB67),CB67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CC67)+CC67>$S29,$S29-SUM($T67:CC67),CC67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CD67)+CD67>$S29,$S29-SUM($T67:CD67),CD67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CE67)+CE67>$S29,$S29-SUM($T67:CE67),CE67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CF67)+CF67>$S29,$S29-SUM($T67:CF67),CF67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CG67)+CG67>$S29,$S29-SUM($T67:CG67),CG67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CH67)+CH67>$S29,$S29-SUM($T67:CH67),CH67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CI67)+CI67>$S29,$S29-SUM($T67:CI67),CI67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CJ67)+CJ67>$S29,$S29-SUM($T67:CJ67),CJ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CK67)+CK67>$S29,$S29-SUM($T67:CK67),CK67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CL67)+CL67>$S29,$S29-SUM($T67:CL67),CL67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CM67)+CM67>$S29,$S29-SUM($T67:CM67),CM67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CN67)+CN67>$S29,$S29-SUM($T67:CN67),CN67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CO67)+CO67>$S29,$S29-SUM($T67:CO67),CO67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CP67)+CP67>$S29,$S29-SUM($T67:CP67),CP67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CQ67)+CQ67>$S29,$S29-SUM($T67:CQ67),CQ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CR67)+CR67>$S29,$S29-SUM($T67:CR67),CR67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CS67)+CS67>$S29,$S29-SUM($T67:CS67),CS67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CT67)+CT67>$S29,$S29-SUM($T67:CT67),CT67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CU67)+CU67>$S29,$S29-SUM($T67:CU67),CU67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CV67)+CV67>$S29,$S29-SUM($T67:CV67),CV67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CW67)+CW67>$S29,$S29-SUM($T67:CW67),CW67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CX67)+CX67>$S29,$S29-SUM($T67:CX67),CX67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CY67)+CY67>$S29,$S29-SUM($T67:CY67),CY67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:CZ67)+CZ67>$S29,$S29-SUM($T67:CZ67),CZ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DA67)+DA67>$S29,$S29-SUM($T67:DA67),DA67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DB67)+DB67>$S29,$S29-SUM($T67:DB67),DB67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DC67)+DC67>$S29,$S29-SUM($T67:DC67),DC67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DD67)+DD67>$S29,$S29-SUM($T67:DD67),DD67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DE67)+DE67>$S29,$S29-SUM($T67:DE67),DE67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DF67)+DF67>$S29,$S29-SUM($T67:DF67),DF67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DG67)+DG67>$S29,$S29-SUM($T67:DG67),DG67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DH67)+DH67>$S29,$S29-SUM($T67:DH67),DH67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DI67)+DI67>$S29,$S29-SUM($T67:DI67),DI67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DJ67)+DJ67>$S29,$S29-SUM($T67:DJ67),DJ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DK67)+DK67>$S29,$S29-SUM($T67:DK67),DK67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DL67)+DL67>$S29,$S29-SUM($T67:DL67),DL67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DM67)+DM67>$S29,$S29-SUM($T67:DM67),DM67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DN67)+DN67>$S29,$S29-SUM($T67:DN67),DN67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DO67)+DO67>$S29,$S29-SUM($T67:DO67),DO67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DP67)+DP67>$S29,$S29-SUM($T67:DP67),DP67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DQ67)+DQ67>$S29,$S29-SUM($T67:DQ67),DQ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DR67)+DR67>$S29,$S29-SUM($T67:DR67),DR67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DS67)+DS67>$S29,$S29-SUM($T67:DS67),DS67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DT67)+DT67>$S29,$S29-SUM($T67:DT67),DT67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DU67)+DU67>$S29,$S29-SUM($T67:DU67),DU67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DV67)+DV67>$S29,$S29-SUM($T67:DV67),DV67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DW67)+DW67>$S29,$S29-SUM($T67:DW67),DW67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DX67)+DX67>$S29,$S29-SUM($T67:DX67),DX67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DY67)+DY67>$S29,$S29-SUM($T67:DY67),DY67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:DZ67)+DZ67>$S29,$S29-SUM($T67:DZ67),DZ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EA67)+EA67>$S29,$S29-SUM($T67:EA67),EA67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EB67)+EB67>$S29,$S29-SUM($T67:EB67),EB67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EC67)+EC67>$S29,$S29-SUM($T67:EC67),EC67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:ED67)+ED67>$S29,$S29-SUM($T67:ED67),ED67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EE67)+EE67>$S29,$S29-SUM($T67:EE67),EE67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EF67)+EF67>$S29,$S29-SUM($T67:EF67),EF67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EG67)+EG67>$S29,$S29-SUM($T67:EG67),EG67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EH67)+EH67>$S29,$S29-SUM($T67:EH67),EH67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EI67)+EI67>$S29,$S29-SUM($T67:EI67),EI67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EJ67)+EJ67>$S29,$S29-SUM($T67:EJ67),EJ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EK67)+EK67>$S29,$S29-SUM($T67:EK67),EK67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EL67)+EL67>$S29,$S29-SUM($T67:EL67),EL67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EM67)+EM67>$S29,$S29-SUM($T67:EM67),EM67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EN67)+EN67>$S29,$S29-SUM($T67:EN67),EN67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EO67)+EO67>$S29,$S29-SUM($T67:EO67),EO67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EP67)+EP67>$S29,$S29-SUM($T67:EP67),EP67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EQ67)+EQ67>$S29,$S29-SUM($T67:EQ67),EQ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:ER67)+ER67>$S29,$S29-SUM($T67:ER67),ER67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:ES67)+ES67>$S29,$S29-SUM($T67:ES67),ES67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:ET67)+ET67>$S29,$S29-SUM($T67:ET67),ET67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EU67)+EU67>$S29,$S29-SUM($T67:EU67),EU67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EV67)+EV67>$S29,$S29-SUM($T67:EV67),EV67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EW67)+EW67>$S29,$S29-SUM($T67:EW67),EW67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EX67)+EX67>$S29,$S29-SUM($T67:EX67),EX67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EY67)+EY67>$S29,$S29-SUM($T67:EY67),EY67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:EZ67)+EZ67>$S29,$S29-SUM($T67:EZ67),EZ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FA67)+FA67>$S29,$S29-SUM($T67:FA67),FA67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FB67)+FB67>$S29,$S29-SUM($T67:FB67),FB67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FC67)+FC67>$S29,$S29-SUM($T67:FC67),FC67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FD67)+FD67>$S29,$S29-SUM($T67:FD67),FD67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FE67)+FE67>$S29,$S29-SUM($T67:FE67),FE67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FF67)+FF67>$S29,$S29-SUM($T67:FF67),FF67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FG67)+FG67>$S29,$S29-SUM($T67:FG67),FG67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FH67)+FH67>$S29,$S29-SUM($T67:FH67),FH67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FI67)+FI67>$S29,$S29-SUM($T67:FI67),FI67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FJ67)+FJ67>$S29,$S29-SUM($T67:FJ67),FJ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FK67)+FK67>$S29,$S29-SUM($T67:FK67),FK67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FL67)+FL67>$S29,$S29-SUM($T67:FL67),FL67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FM67)+FM67>$S29,$S29-SUM($T67:FM67),FM67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FN67)+FN67>$S29,$S29-SUM($T67:FN67),FN67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FO67)+FO67>$S29,$S29-SUM($T67:FO67),FO67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FP67)+FP67>$S29,$S29-SUM($T67:FP67),FP67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FQ67)+FQ67>$S29,$S29-SUM($T67:FQ67),FQ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FR67)+FR67>$S29,$S29-SUM($T67:FR67),FR67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FS67)+FS67>$S29,$S29-SUM($T67:FS67),FS67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FT67)+FT67>$S29,$S29-SUM($T67:FT67),FT67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FU67)+FU67>$S29,$S29-SUM($T67:FU67),FU67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FV67)+FV67>$S29,$S29-SUM($T67:FV67),FV67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FW67)+FW67>$S29,$S29-SUM($T67:FW67),FW67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FX67)+FX67>$S29,$S29-SUM($T67:FX67),FX67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FY67)+FY67>$S29,$S29-SUM($T67:FY67),FY67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:FZ67)+FZ67>$S29,$S29-SUM($T67:FZ67),FZ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GA67)+GA67>$S29,$S29-SUM($T67:GA67),GA67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GB67)+GB67>$S29,$S29-SUM($T67:GB67),GB67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GC67)+GC67>$S29,$S29-SUM($T67:GC67),GC67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GD67)+GD67>$S29,$S29-SUM($T67:GD67),GD67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GE67)+GE67>$S29,$S29-SUM($T67:GE67),GE67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GF67)+GF67>$S29,$S29-SUM($T67:GF67),GF67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GG67)+GG67>$S29,$S29-SUM($T67:GG67),GG67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GH67)+GH67>$S29,$S29-SUM($T67:GH67),GH67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GI67)+GI67>$S29,$S29-SUM($T67:GI67),GI67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GJ67)+GJ67>$S29,$S29-SUM($T67:GJ67),GJ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GK67)+GK67>$S29,$S29-SUM($T67:GK67),GK67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GL67)+GL67>$S29,$S29-SUM($T67:GL67),GL67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GM67)+GM67>$S29,$S29-SUM($T67:GM67),GM67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GN67)+GN67>$S29,$S29-SUM($T67:GN67),GN67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GO67)+GO67>$S29,$S29-SUM($T67:GO67),GO67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GP67)+GP67>$S29,$S29-SUM($T67:GP67),GP67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GQ67)+GQ67>$S29,$S29-SUM($T67:GQ67),GQ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GR67)+GR67>$S29,$S29-SUM($T67:GR67),GR67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GS67)+GS67>$S29,$S29-SUM($T67:GS67),GS67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GT67)+GT67>$S29,$S29-SUM($T67:GT67),GT67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GU67)+GU67>$S29,$S29-SUM($T67:GU67),GU67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GV67)+GV67>$S29,$S29-SUM($T67:GV67),GV67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GW67)+GW67>$S29,$S29-SUM($T67:GW67),GW67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GX67)+GX67>$S29,$S29-SUM($T67:GX67),GX67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GY67)+GY67>$S29,$S29-SUM($T67:GY67),GY67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:GZ67)+GZ67>$S29,$S29-SUM($T67:GZ67),GZ67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:HA67)+HA67>$S29,$S29-SUM($T67:HA67),HA67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:HB67)+HB67>$S29,$S29-SUM($T67:HB67),HB67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:HC67)+HC67>$S29,$S29-SUM($T67:HC67),HC67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:HD67)+HD67>$S29,$S29-SUM($T67:HD67),HD67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:HE67)+HE67>$S29,$S29-SUM($T67:HE67),HE67),0)","v":-1.6653345369377348E-16},{"$f":"IF($T$67>0,IF(SUM($T67:HF67)+HF67>$S29,$S29-SUM($T67:HF67),HF67),0)","v":-1.6653345369377348E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,1.6679185874999999E-2,{"$f":"IF($T$68>0,IF(SUM($T68:T68)+T68>$S30,$S30-SUM($T68:T68),T68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:U68)+U68>$S30,$S30-SUM($T68:U68),U68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:V68)+V68>$S30,$S30-SUM($T68:V68),V68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:W68)+W68>$S30,$S30-SUM($T68:W68),W68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:X68)+X68>$S30,$S30-SUM($T68:X68),X68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:Y68)+Y68>$S30,$S30-SUM($T68:Y68),Y68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:Z68)+Z68>$S30,$S30-SUM($T68:Z68),Z68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AA68)+AA68>$S30,$S30-SUM($T68:AA68),AA68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AB68)+AB68>$S30,$S30-SUM($T68:AB68),AB68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AC68)+AC68>$S30,$S30-SUM($T68:AC68),AC68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AD68)+AD68>$S30,$S30-SUM($T68:AD68),AD68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AE68)+AE68>$S30,$S30-SUM($T68:AE68),AE68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AF68)+AF68>$S30,$S30-SUM($T68:AF68),AF68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AG68)+AG68>$S30,$S30-SUM($T68:AG68),AG68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AH68)+AH68>$S30,$S30-SUM($T68:AH68),AH68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AI68)+AI68>$S30,$S30-SUM($T68:AI68),AI68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AJ68)+AJ68>$S30,$S30-SUM($T68:AJ68),AJ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AK68)+AK68>$S30,$S30-SUM($T68:AK68),AK68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AL68)+AL68>$S30,$S30-SUM($T68:AL68),AL68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AM68)+AM68>$S30,$S30-SUM($T68:AM68),AM68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AN68)+AN68>$S30,$S30-SUM($T68:AN68),AN68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AO68)+AO68>$S30,$S30-SUM($T68:AO68),AO68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AP68)+AP68>$S30,$S30-SUM($T68:AP68),AP68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AQ68)+AQ68>$S30,$S30-SUM($T68:AQ68),AQ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AR68)+AR68>$S30,$S30-SUM($T68:AR68),AR68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AS68)+AS68>$S30,$S30-SUM($T68:AS68),AS68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AT68)+AT68>$S30,$S30-SUM($T68:AT68),AT68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AU68)+AU68>$S30,$S30-SUM($T68:AU68),AU68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AV68)+AV68>$S30,$S30-SUM($T68:AV68),AV68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AW68)+AW68>$S30,$S30-SUM($T68:AW68),AW68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AX68)+AX68>$S30,$S30-SUM($T68:AX68),AX68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AY68)+AY68>$S30,$S30-SUM($T68:AY68),AY68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:AZ68)+AZ68>$S30,$S30-SUM($T68:AZ68),AZ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BA68)+BA68>$S30,$S30-SUM($T68:BA68),BA68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BB68)+BB68>$S30,$S30-SUM($T68:BB68),BB68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BC68)+BC68>$S30,$S30-SUM($T68:BC68),BC68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BD68)+BD68>$S30,$S30-SUM($T68:BD68),BD68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BE68)+BE68>$S30,$S30-SUM($T68:BE68),BE68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BF68)+BF68>$S30,$S30-SUM($T68:BF68),BF68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BG68)+BG68>$S30,$S30-SUM($T68:BG68),BG68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BH68)+BH68>$S30,$S30-SUM($T68:BH68),BH68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BI68)+BI68>$S30,$S30-SUM($T68:BI68),BI68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BJ68)+BJ68>$S30,$S30-SUM($T68:BJ68),BJ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BK68)+BK68>$S30,$S30-SUM($T68:BK68),BK68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BL68)+BL68>$S30,$S30-SUM($T68:BL68),BL68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BM68)+BM68>$S30,$S30-SUM($T68:BM68),BM68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BN68)+BN68>$S30,$S30-SUM($T68:BN68),BN68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BO68)+BO68>$S30,$S30-SUM($T68:BO68),BO68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BP68)+BP68>$S30,$S30-SUM($T68:BP68),BP68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BQ68)+BQ68>$S30,$S30-SUM($T68:BQ68),BQ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BR68)+BR68>$S30,$S30-SUM($T68:BR68),BR68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BS68)+BS68>$S30,$S30-SUM($T68:BS68),BS68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BT68)+BT68>$S30,$S30-SUM($T68:BT68),BT68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BU68)+BU68>$S30,$S30-SUM($T68:BU68),BU68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BV68)+BV68>$S30,$S30-SUM($T68:BV68),BV68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BW68)+BW68>$S30,$S30-SUM($T68:BW68),BW68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BX68)+BX68>$S30,$S30-SUM($T68:BX68),BX68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BY68)+BY68>$S30,$S30-SUM($T68:BY68),BY68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:BZ68)+BZ68>$S30,$S30-SUM($T68:BZ68),BZ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CA68)+CA68>$S30,$S30-SUM($T68:CA68),CA68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CB68)+CB68>$S30,$S30-SUM($T68:CB68),CB68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CC68)+CC68>$S30,$S30-SUM($T68:CC68),CC68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CD68)+CD68>$S30,$S30-SUM($T68:CD68),CD68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CE68)+CE68>$S30,$S30-SUM($T68:CE68),CE68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CF68)+CF68>$S30,$S30-SUM($T68:CF68),CF68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CG68)+CG68>$S30,$S30-SUM($T68:CG68),CG68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CH68)+CH68>$S30,$S30-SUM($T68:CH68),CH68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CI68)+CI68>$S30,$S30-SUM($T68:CI68),CI68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CJ68)+CJ68>$S30,$S30-SUM($T68:CJ68),CJ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CK68)+CK68>$S30,$S30-SUM($T68:CK68),CK68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CL68)+CL68>$S30,$S30-SUM($T68:CL68),CL68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CM68)+CM68>$S30,$S30-SUM($T68:CM68),CM68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CN68)+CN68>$S30,$S30-SUM($T68:CN68),CN68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CO68)+CO68>$S30,$S30-SUM($T68:CO68),CO68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CP68)+CP68>$S30,$S30-SUM($T68:CP68),CP68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CQ68)+CQ68>$S30,$S30-SUM($T68:CQ68),CQ68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CR68)+CR68>$S30,$S30-SUM($T68:CR68),CR68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CS68)+CS68>$S30,$S30-SUM($T68:CS68),CS68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CT68)+CT68>$S30,$S30-SUM($T68:CT68),CT68),0)","v":1.6679185874999999E-2},{"$f":"IF($T$68>0,IF(SUM($T68:CU68)+CU68>$S30,$S30-SUM($T68:CU68),CU68),0)","v":2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:CV68)+CV68>$S30,$S30-SUM($T68:CV68),CV68),0)","v":2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:CW68)+CW68>$S30,$S30-SUM($T68:CW68),CW68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:CX68)+CX68>$S30,$S30-SUM($T68:CX68),CX68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:CY68)+CY68>$S30,$S30-SUM($T68:CY68),CY68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:CZ68)+CZ68>$S30,$S30-SUM($T68:CZ68),CZ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DA68)+DA68>$S30,$S30-SUM($T68:DA68),DA68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DB68)+DB68>$S30,$S30-SUM($T68:DB68),DB68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DC68)+DC68>$S30,$S30-SUM($T68:DC68),DC68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DD68)+DD68>$S30,$S30-SUM($T68:DD68),DD68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DE68)+DE68>$S30,$S30-SUM($T68:DE68),DE68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DF68)+DF68>$S30,$S30-SUM($T68:DF68),DF68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DG68)+DG68>$S30,$S30-SUM($T68:DG68),DG68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DH68)+DH68>$S30,$S30-SUM($T68:DH68),DH68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DI68)+DI68>$S30,$S30-SUM($T68:DI68),DI68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DJ68)+DJ68>$S30,$S30-SUM($T68:DJ68),DJ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DK68)+DK68>$S30,$S30-SUM($T68:DK68),DK68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DL68)+DL68>$S30,$S30-SUM($T68:DL68),DL68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DM68)+DM68>$S30,$S30-SUM($T68:DM68),DM68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DN68)+DN68>$S30,$S30-SUM($T68:DN68),DN68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DO68)+DO68>$S30,$S30-SUM($T68:DO68),DO68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DP68)+DP68>$S30,$S30-SUM($T68:DP68),DP68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DQ68)+DQ68>$S30,$S30-SUM($T68:DQ68),DQ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DR68)+DR68>$S30,$S30-SUM($T68:DR68),DR68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DS68)+DS68>$S30,$S30-SUM($T68:DS68),DS68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DT68)+DT68>$S30,$S30-SUM($T68:DT68),DT68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DU68)+DU68>$S30,$S30-SUM($T68:DU68),DU68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DV68)+DV68>$S30,$S30-SUM($T68:DV68),DV68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DW68)+DW68>$S30,$S30-SUM($T68:DW68),DW68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DX68)+DX68>$S30,$S30-SUM($T68:DX68),DX68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DY68)+DY68>$S30,$S30-SUM($T68:DY68),DY68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:DZ68)+DZ68>$S30,$S30-SUM($T68:DZ68),DZ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EA68)+EA68>$S30,$S30-SUM($T68:EA68),EA68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EB68)+EB68>$S30,$S30-SUM($T68:EB68),EB68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EC68)+EC68>$S30,$S30-SUM($T68:EC68),EC68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:ED68)+ED68>$S30,$S30-SUM($T68:ED68),ED68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EE68)+EE68>$S30,$S30-SUM($T68:EE68),EE68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EF68)+EF68>$S30,$S30-SUM($T68:EF68),EF68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EG68)+EG68>$S30,$S30-SUM($T68:EG68),EG68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EH68)+EH68>$S30,$S30-SUM($T68:EH68),EH68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EI68)+EI68>$S30,$S30-SUM($T68:EI68),EI68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EJ68)+EJ68>$S30,$S30-SUM($T68:EJ68),EJ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EK68)+EK68>$S30,$S30-SUM($T68:EK68),EK68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EL68)+EL68>$S30,$S30-SUM($T68:EL68),EL68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EM68)+EM68>$S30,$S30-SUM($T68:EM68),EM68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EN68)+EN68>$S30,$S30-SUM($T68:EN68),EN68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EO68)+EO68>$S30,$S30-SUM($T68:EO68),EO68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EP68)+EP68>$S30,$S30-SUM($T68:EP68),EP68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EQ68)+EQ68>$S30,$S30-SUM($T68:EQ68),EQ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:ER68)+ER68>$S30,$S30-SUM($T68:ER68),ER68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:ES68)+ES68>$S30,$S30-SUM($T68:ES68),ES68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:ET68)+ET68>$S30,$S30-SUM($T68:ET68),ET68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EU68)+EU68>$S30,$S30-SUM($T68:EU68),EU68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EV68)+EV68>$S30,$S30-SUM($T68:EV68),EV68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EW68)+EW68>$S30,$S30-SUM($T68:EW68),EW68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EX68)+EX68>$S30,$S30-SUM($T68:EX68),EX68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EY68)+EY68>$S30,$S30-SUM($T68:EY68),EY68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:EZ68)+EZ68>$S30,$S30-SUM($T68:EZ68),EZ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FA68)+FA68>$S30,$S30-SUM($T68:FA68),FA68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FB68)+FB68>$S30,$S30-SUM($T68:FB68),FB68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FC68)+FC68>$S30,$S30-SUM($T68:FC68),FC68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FD68)+FD68>$S30,$S30-SUM($T68:FD68),FD68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FE68)+FE68>$S30,$S30-SUM($T68:FE68),FE68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FF68)+FF68>$S30,$S30-SUM($T68:FF68),FF68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FG68)+FG68>$S30,$S30-SUM($T68:FG68),FG68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FH68)+FH68>$S30,$S30-SUM($T68:FH68),FH68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FI68)+FI68>$S30,$S30-SUM($T68:FI68),FI68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FJ68)+FJ68>$S30,$S30-SUM($T68:FJ68),FJ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FK68)+FK68>$S30,$S30-SUM($T68:FK68),FK68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FL68)+FL68>$S30,$S30-SUM($T68:FL68),FL68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FM68)+FM68>$S30,$S30-SUM($T68:FM68),FM68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FN68)+FN68>$S30,$S30-SUM($T68:FN68),FN68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FO68)+FO68>$S30,$S30-SUM($T68:FO68),FO68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FP68)+FP68>$S30,$S30-SUM($T68:FP68),FP68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FQ68)+FQ68>$S30,$S30-SUM($T68:FQ68),FQ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FR68)+FR68>$S30,$S30-SUM($T68:FR68),FR68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FS68)+FS68>$S30,$S30-SUM($T68:FS68),FS68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FT68)+FT68>$S30,$S30-SUM($T68:FT68),FT68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FU68)+FU68>$S30,$S30-SUM($T68:FU68),FU68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FV68)+FV68>$S30,$S30-SUM($T68:FV68),FV68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FW68)+FW68>$S30,$S30-SUM($T68:FW68),FW68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FX68)+FX68>$S30,$S30-SUM($T68:FX68),FX68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FY68)+FY68>$S30,$S30-SUM($T68:FY68),FY68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:FZ68)+FZ68>$S30,$S30-SUM($T68:FZ68),FZ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GA68)+GA68>$S30,$S30-SUM($T68:GA68),GA68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GB68)+GB68>$S30,$S30-SUM($T68:GB68),GB68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GC68)+GC68>$S30,$S30-SUM($T68:GC68),GC68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GD68)+GD68>$S30,$S30-SUM($T68:GD68),GD68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GE68)+GE68>$S30,$S30-SUM($T68:GE68),GE68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GF68)+GF68>$S30,$S30-SUM($T68:GF68),GF68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GG68)+GG68>$S30,$S30-SUM($T68:GG68),GG68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GH68)+GH68>$S30,$S30-SUM($T68:GH68),GH68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GI68)+GI68>$S30,$S30-SUM($T68:GI68),GI68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GJ68)+GJ68>$S30,$S30-SUM($T68:GJ68),GJ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GK68)+GK68>$S30,$S30-SUM($T68:GK68),GK68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GL68)+GL68>$S30,$S30-SUM($T68:GL68),GL68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GM68)+GM68>$S30,$S30-SUM($T68:GM68),GM68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GN68)+GN68>$S30,$S30-SUM($T68:GN68),GN68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GO68)+GO68>$S30,$S30-SUM($T68:GO68),GO68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GP68)+GP68>$S30,$S30-SUM($T68:GP68),GP68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GQ68)+GQ68>$S30,$S30-SUM($T68:GQ68),GQ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GR68)+GR68>$S30,$S30-SUM($T68:GR68),GR68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GS68)+GS68>$S30,$S30-SUM($T68:GS68),GS68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GT68)+GT68>$S30,$S30-SUM($T68:GT68),GT68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GU68)+GU68>$S30,$S30-SUM($T68:GU68),GU68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GV68)+GV68>$S30,$S30-SUM($T68:GV68),GV68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GW68)+GW68>$S30,$S30-SUM($T68:GW68),GW68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GX68)+GX68>$S30,$S30-SUM($T68:GX68),GX68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GY68)+GY68>$S30,$S30-SUM($T68:GY68),GY68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:GZ68)+GZ68>$S30,$S30-SUM($T68:GZ68),GZ68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:HA68)+HA68>$S30,$S30-SUM($T68:HA68),HA68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:HB68)+HB68>$S30,$S30-SUM($T68:HB68),HB68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:HC68)+HC68>$S30,$S30-SUM($T68:HC68),HC68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:HD68)+HD68>$S30,$S30-SUM($T68:HD68),HD68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:HE68)+HE68>$S30,$S30-SUM($T68:HE68),HE68),0)","v":-2.6645352591003757E-15},{"$f":"IF($T$68>0,IF(SUM($T68:HF68)+HF68>$S30,$S30-SUM($T68:HF68),HF68),0)","v":-2.6645352591003757E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($T$69>0,IF(SUM($T69:T69)+T69>$S31,$S31-SUM($T69:T69),T69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:U69)+U69>$S31,$S31-SUM($T69:U69),U69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:V69)+V69>$S31,$S31-SUM($T69:V69),V69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:W69)+W69>$S31,$S31-SUM($T69:W69),W69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:X69)+X69>$S31,$S31-SUM($T69:X69),X69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:Y69)+Y69>$S31,$S31-SUM($T69:Y69),Y69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:Z69)+Z69>$S31,$S31-SUM($T69:Z69),Z69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AA69)+AA69>$S31,$S31-SUM($T69:AA69),AA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AB69)+AB69>$S31,$S31-SUM($T69:AB69),AB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AC69)+AC69>$S31,$S31-SUM($T69:AC69),AC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AD69)+AD69>$S31,$S31-SUM($T69:AD69),AD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AE69)+AE69>$S31,$S31-SUM($T69:AE69),AE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AF69)+AF69>$S31,$S31-SUM($T69:AF69),AF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AG69)+AG69>$S31,$S31-SUM($T69:AG69),AG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AH69)+AH69>$S31,$S31-SUM($T69:AH69),AH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AI69)+AI69>$S31,$S31-SUM($T69:AI69),AI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AJ69)+AJ69>$S31,$S31-SUM($T69:AJ69),AJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AK69)+AK69>$S31,$S31-SUM($T69:AK69),AK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AL69)+AL69>$S31,$S31-SUM($T69:AL69),AL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AM69)+AM69>$S31,$S31-SUM($T69:AM69),AM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AN69)+AN69>$S31,$S31-SUM($T69:AN69),AN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AO69)+AO69>$S31,$S31-SUM($T69:AO69),AO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AP69)+AP69>$S31,$S31-SUM($T69:AP69),AP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AQ69)+AQ69>$S31,$S31-SUM($T69:AQ69),AQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AR69)+AR69>$S31,$S31-SUM($T69:AR69),AR69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AS69)+AS69>$S31,$S31-SUM($T69:AS69),AS69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AT69)+AT69>$S31,$S31-SUM($T69:AT69),AT69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AU69)+AU69>$S31,$S31-SUM($T69:AU69),AU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AV69)+AV69>$S31,$S31-SUM($T69:AV69),AV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AW69)+AW69>$S31,$S31-SUM($T69:AW69),AW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AX69)+AX69>$S31,$S31-SUM($T69:AX69),AX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AY69)+AY69>$S31,$S31-SUM($T69:AY69),AY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:AZ69)+AZ69>$S31,$S31-SUM($T69:AZ69),AZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BA69)+BA69>$S31,$S31-SUM($T69:BA69),BA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BB69)+BB69>$S31,$S31-SUM($T69:BB69),BB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BC69)+BC69>$S31,$S31-SUM($T69:BC69),BC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BD69)+BD69>$S31,$S31-SUM($T69:BD69),BD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BE69)+BE69>$S31,$S31-SUM($T69:BE69),BE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BF69)+BF69>$S31,$S31-SUM($T69:BF69),BF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BG69)+BG69>$S31,$S31-SUM($T69:BG69),BG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BH69)+BH69>$S31,$S31-SUM($T69:BH69),BH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BI69)+BI69>$S31,$S31-SUM($T69:BI69),BI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BJ69)+BJ69>$S31,$S31-SUM($T69:BJ69),BJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BK69)+BK69>$S31,$S31-SUM($T69:BK69),BK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BL69)+BL69>$S31,$S31-SUM($T69:BL69),BL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BM69)+BM69>$S31,$S31-SUM($T69:BM69),BM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BN69)+BN69>$S31,$S31-SUM($T69:BN69),BN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BO69)+BO69>$S31,$S31-SUM($T69:BO69),BO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BP69)+BP69>$S31,$S31-SUM($T69:BP69),BP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BQ69)+BQ69>$S31,$S31-SUM($T69:BQ69),BQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BR69)+BR69>$S31,$S31-SUM($T69:BR69),BR69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BS69)+BS69>$S31,$S31-SUM($T69:BS69),BS69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BT69)+BT69>$S31,$S31-SUM($T69:BT69),BT69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BU69)+BU69>$S31,$S31-SUM($T69:BU69),BU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BV69)+BV69>$S31,$S31-SUM($T69:BV69),BV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BW69)+BW69>$S31,$S31-SUM($T69:BW69),BW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BX69)+BX69>$S31,$S31-SUM($T69:BX69),BX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BY69)+BY69>$S31,$S31-SUM($T69:BY69),BY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:BZ69)+BZ69>$S31,$S31-SUM($T69:BZ69),BZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CA69)+CA69>$S31,$S31-SUM($T69:CA69),CA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CB69)+CB69>$S31,$S31-SUM($T69:CB69),CB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CC69)+CC69>$S31,$S31-SUM($T69:CC69),CC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CD69)+CD69>$S31,$S31-SUM($T69:CD69),CD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CE69)+CE69>$S31,$S31-SUM($T69:CE69),CE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CF69)+CF69>$S31,$S31-SUM($T69:CF69),CF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CG69)+CG69>$S31,$S31-SUM($T69:CG69),CG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CH69)+CH69>$S31,$S31-SUM($T69:CH69),CH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CI69)+CI69>$S31,$S31-SUM($T69:CI69),CI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CJ69)+CJ69>$S31,$S31-SUM($T69:CJ69),CJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CK69)+CK69>$S31,$S31-SUM($T69:CK69),CK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CL69)+CL69>$S31,$S31-SUM($T69:CL69),CL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CM69)+CM69>$S31,$S31-SUM($T69:CM69),CM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CN69)+CN69>$S31,$S31-SUM($T69:CN69),CN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CO69)+CO69>$S31,$S31-SUM($T69:CO69),CO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CP69)+CP69>$S31,$S31-SUM($T69:CP69),CP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CQ69)+CQ69>$S31,$S31-SUM($T69:CQ69),CQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CR69)+CR69>$S31,$S31-SUM($T69:CR69),CR69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CS69)+CS69>$S31,$S31-SUM($T69:CS69),CS69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CT69)+CT69>$S31,$S31-SUM($T69:CT69),CT69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CU69)+CU69>$S31,$S31-SUM($T69:CU69),CU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CV69)+CV69>$S31,$S31-SUM($T69:CV69),CV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CW69)+CW69>$S31,$S31-SUM($T69:CW69),CW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CX69)+CX69>$S31,$S31-SUM($T69:CX69),CX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CY69)+CY69>$S31,$S31-SUM($T69:CY69),CY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:CZ69)+CZ69>$S31,$S31-SUM($T69:CZ69),CZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DA69)+DA69>$S31,$S31-SUM($T69:DA69),DA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DB69)+DB69>$S31,$S31-SUM($T69:DB69),DB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DC69)+DC69>$S31,$S31-SUM($T69:DC69),DC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DD69)+DD69>$S31,$S31-SUM($T69:DD69),DD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DE69)+DE69>$S31,$S31-SUM($T69:DE69),DE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DF69)+DF69>$S31,$S31-SUM($T69:DF69),DF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DG69)+DG69>$S31,$S31-SUM($T69:DG69),DG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DH69)+DH69>$S31,$S31-SUM($T69:DH69),DH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DI69)+DI69>$S31,$S31-SUM($T69:DI69),DI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DJ69)+DJ69>$S31,$S31-SUM($T69:DJ69),DJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DK69)+DK69>$S31,$S31-SUM($T69:DK69),DK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DL69)+DL69>$S31,$S31-SUM($T69:DL69),DL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DM69)+DM69>$S31,$S31-SUM($T69:DM69),DM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DN69)+DN69>$S31,$S31-SUM($T69:DN69),DN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DO69)+DO69>$S31,$S31-SUM($T69:DO69),DO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DP69)+DP69>$S31,$S31-SUM($T69:DP69),DP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DQ69)+DQ69>$S31,$S31-SUM($T69:DQ69),DQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DR69)+DR69>$S31,$S31-SUM($T69:DR69),DR69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DS69)+DS69>$S31,$S31-SUM($T69:DS69),DS69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DT69)+DT69>$S31,$S31-SUM($T69:DT69),DT69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DU69)+DU69>$S31,$S31-SUM($T69:DU69),DU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DV69)+DV69>$S31,$S31-SUM($T69:DV69),DV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DW69)+DW69>$S31,$S31-SUM($T69:DW69),DW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DX69)+DX69>$S31,$S31-SUM($T69:DX69),DX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DY69)+DY69>$S31,$S31-SUM($T69:DY69),DY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:DZ69)+DZ69>$S31,$S31-SUM($T69:DZ69),DZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EA69)+EA69>$S31,$S31-SUM($T69:EA69),EA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EB69)+EB69>$S31,$S31-SUM($T69:EB69),EB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EC69)+EC69>$S31,$S31-SUM($T69:EC69),EC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:ED69)+ED69>$S31,$S31-SUM($T69:ED69),ED69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EE69)+EE69>$S31,$S31-SUM($T69:EE69),EE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EF69)+EF69>$S31,$S31-SUM($T69:EF69),EF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EG69)+EG69>$S31,$S31-SUM($T69:EG69),EG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EH69)+EH69>$S31,$S31-SUM($T69:EH69),EH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EI69)+EI69>$S31,$S31-SUM($T69:EI69),EI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EJ69)+EJ69>$S31,$S31-SUM($T69:EJ69),EJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EK69)+EK69>$S31,$S31-SUM($T69:EK69),EK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EL69)+EL69>$S31,$S31-SUM($T69:EL69),EL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EM69)+EM69>$S31,$S31-SUM($T69:EM69),EM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EN69)+EN69>$S31,$S31-SUM($T69:EN69),EN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EO69)+EO69>$S31,$S31-SUM($T69:EO69),EO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EP69)+EP69>$S31,$S31-SUM($T69:EP69),EP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EQ69)+EQ69>$S31,$S31-SUM($T69:EQ69),EQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:ER69)+ER69>$S31,$S31-SUM($T69:ER69),ER69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:ES69)+ES69>$S31,$S31-SUM($T69:ES69),ES69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:ET69)+ET69>$S31,$S31-SUM($T69:ET69),ET69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EU69)+EU69>$S31,$S31-SUM($T69:EU69),EU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EV69)+EV69>$S31,$S31-SUM($T69:EV69),EV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EW69)+EW69>$S31,$S31-SUM($T69:EW69),EW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EX69)+EX69>$S31,$S31-SUM($T69:EX69),EX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EY69)+EY69>$S31,$S31-SUM($T69:EY69),EY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:EZ69)+EZ69>$S31,$S31-SUM($T69:EZ69),EZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FA69)+FA69>$S31,$S31-SUM($T69:FA69),FA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FB69)+FB69>$S31,$S31-SUM($T69:FB69),FB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FC69)+FC69>$S31,$S31-SUM($T69:FC69),FC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FD69)+FD69>$S31,$S31-SUM($T69:FD69),FD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FE69)+FE69>$S31,$S31-SUM($T69:FE69),FE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FF69)+FF69>$S31,$S31-SUM($T69:FF69),FF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FG69)+FG69>$S31,$S31-SUM($T69:FG69),FG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FH69)+FH69>$S31,$S31-SUM($T69:FH69),FH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FI69)+FI69>$S31,$S31-SUM($T69:FI69),FI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FJ69)+FJ69>$S31,$S31-SUM($T69:FJ69),FJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FK69)+FK69>$S31,$S31-SUM($T69:FK69),FK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FL69)+FL69>$S31,$S31-SUM($T69:FL69),FL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FM69)+FM69>$S31,$S31-SUM($T69:FM69),FM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FN69)+FN69>$S31,$S31-SUM($T69:FN69),FN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FO69)+FO69>$S31,$S31-SUM($T69:FO69),FO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FP69)+FP69>$S31,$S31-SUM($T69:FP69),FP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FQ69)+FQ69>$S31,$S31-SUM($T69:FQ69),FQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FR69)+FR69>$S31,$S31-SUM($T69:FR69),FR69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FS69)+FS69>$S31,$S31-SUM($T69:FS69),FS69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FT69)+FT69>$S31,$S31-SUM($T69:FT69),FT69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FU69)+FU69>$S31,$S31-SUM($T69:FU69),FU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FV69)+FV69>$S31,$S31-SUM($T69:FV69),FV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FW69)+FW69>$S31,$S31-SUM($T69:FW69),FW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FX69)+FX69>$S31,$S31-SUM($T69:FX69),FX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FY69)+FY69>$S31,$S31-SUM($T69:FY69),FY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:FZ69)+FZ69>$S31,$S31-SUM($T69:FZ69),FZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GA69)+GA69>$S31,$S31-SUM($T69:GA69),GA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GB69)+GB69>$S31,$S31-SUM($T69:GB69),GB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GC69)+GC69>$S31,$S31-SUM($T69:GC69),GC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GD69)+GD69>$S31,$S31-SUM($T69:GD69),GD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GE69)+GE69>$S31,$S31-SUM($T69:GE69),GE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GF69)+GF69>$S31,$S31-SUM($T69:GF69),GF69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GG69)+GG69>$S31,$S31-SUM($T69:GG69),GG69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GH69)+GH69>$S31,$S31-SUM($T69:GH69),GH69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GI69)+GI69>$S31,$S31-SUM($T69:GI69),GI69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GJ69)+GJ69>$S31,$S31-SUM($T69:GJ69),GJ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GK69)+GK69>$S31,$S31-SUM($T69:GK69),GK69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GL69)+GL69>$S31,$S31-SUM($T69:GL69),GL69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GM69)+GM69>$S31,$S31-SUM($T69:GM69),GM69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GN69)+GN69>$S31,$S31-SUM($T69:GN69),GN69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GO69)+GO69>$S31,$S31-SUM($T69:GO69),GO69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GP69)+GP69>$S31,$S31-SUM($T69:GP69),GP69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GQ69)+GQ69>$S31,$S31-SUM($T69:GQ69),GQ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GR69)+GR69>$S31,$S31-SUM($T69:GR69),GR69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GS69)+GS69>$S31,$S31-SUM($T69:GS69),GS69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GT69)+GT69>$S31,$S31-SUM($T69:GT69),GT69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GU69)+GU69>$S31,$S31-SUM($T69:GU69),GU69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GV69)+GV69>$S31,$S31-SUM($T69:GV69),GV69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GW69)+GW69>$S31,$S31-SUM($T69:GW69),GW69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GX69)+GX69>$S31,$S31-SUM($T69:GX69),GX69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GY69)+GY69>$S31,$S31-SUM($T69:GY69),GY69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:GZ69)+GZ69>$S31,$S31-SUM($T69:GZ69),GZ69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:HA69)+HA69>$S31,$S31-SUM($T69:HA69),HA69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:HB69)+HB69>$S31,$S31-SUM($T69:HB69),HB69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:HC69)+HC69>$S31,$S31-SUM($T69:HC69),HC69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:HD69)+HD69>$S31,$S31-SUM($T69:HD69),HD69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:HE69)+HE69>$S31,$S31-SUM($T69:HE69),HE69),0)","v":0},{"$f":"IF($T$69>0,IF(SUM($T69:HF69)+HF69>$S31,$S31-SUM($T69:HF69),HF69),0)","v":0}]
[]
[null,"Depreciation:  1997 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T24>0,T24/$F73,T24)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:U73)+U73>$T24,$T24-SUM($U73:U73),U73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:V73)+V73>$T24,$T24-SUM($U73:V73),V73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:W73)+W73>$T24,$T24-SUM($U73:W73),W73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:X73)+X73>$T24,$T24-SUM($U73:X73),X73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:Y73)+Y73>$T24,$T24-SUM($U73:Y73),Y73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:Z73)+Z73>$T24,$T24-SUM($U73:Z73),Z73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AA73)+AA73>$T24,$T24-SUM($U73:AA73),AA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AB73)+AB73>$T24,$T24-SUM($U73:AB73),AB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AC73)+AC73>$T24,$T24-SUM($U73:AC73),AC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AD73)+AD73>$T24,$T24-SUM($U73:AD73),AD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AE73)+AE73>$T24,$T24-SUM($U73:AE73),AE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AF73)+AF73>$T24,$T24-SUM($U73:AF73),AF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AG73)+AG73>$T24,$T24-SUM($U73:AG73),AG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AH73)+AH73>$T24,$T24-SUM($U73:AH73),AH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AI73)+AI73>$T24,$T24-SUM($U73:AI73),AI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AJ73)+AJ73>$T24,$T24-SUM($U73:AJ73),AJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AK73)+AK73>$T24,$T24-SUM($U73:AK73),AK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AL73)+AL73>$T24,$T24-SUM($U73:AL73),AL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AM73)+AM73>$T24,$T24-SUM($U73:AM73),AM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AN73)+AN73>$T24,$T24-SUM($U73:AN73),AN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AO73)+AO73>$T24,$T24-SUM($U73:AO73),AO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AP73)+AP73>$T24,$T24-SUM($U73:AP73),AP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AQ73)+AQ73>$T24,$T24-SUM($U73:AQ73),AQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AR73)+AR73>$T24,$T24-SUM($U73:AR73),AR73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AS73)+AS73>$T24,$T24-SUM($U73:AS73),AS73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AT73)+AT73>$T24,$T24-SUM($U73:AT73),AT73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AU73)+AU73>$T24,$T24-SUM($U73:AU73),AU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AV73)+AV73>$T24,$T24-SUM($U73:AV73),AV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AW73)+AW73>$T24,$T24-SUM($U73:AW73),AW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AX73)+AX73>$T24,$T24-SUM($U73:AX73),AX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AY73)+AY73>$T24,$T24-SUM($U73:AY73),AY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:AZ73)+AZ73>$T24,$T24-SUM($U73:AZ73),AZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BA73)+BA73>$T24,$T24-SUM($U73:BA73),BA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BB73)+BB73>$T24,$T24-SUM($U73:BB73),BB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BC73)+BC73>$T24,$T24-SUM($U73:BC73),BC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BD73)+BD73>$T24,$T24-SUM($U73:BD73),BD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BE73)+BE73>$T24,$T24-SUM($U73:BE73),BE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BF73)+BF73>$T24,$T24-SUM($U73:BF73),BF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BG73)+BG73>$T24,$T24-SUM($U73:BG73),BG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BH73)+BH73>$T24,$T24-SUM($U73:BH73),BH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BI73)+BI73>$T24,$T24-SUM($U73:BI73),BI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BJ73)+BJ73>$T24,$T24-SUM($U73:BJ73),BJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BK73)+BK73>$T24,$T24-SUM($U73:BK73),BK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BL73)+BL73>$T24,$T24-SUM($U73:BL73),BL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BM73)+BM73>$T24,$T24-SUM($U73:BM73),BM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BN73)+BN73>$T24,$T24-SUM($U73:BN73),BN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BO73)+BO73>$T24,$T24-SUM($U73:BO73),BO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BP73)+BP73>$T24,$T24-SUM($U73:BP73),BP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BQ73)+BQ73>$T24,$T24-SUM($U73:BQ73),BQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BR73)+BR73>$T24,$T24-SUM($U73:BR73),BR73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BS73)+BS73>$T24,$T24-SUM($U73:BS73),BS73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BT73)+BT73>$T24,$T24-SUM($U73:BT73),BT73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BU73)+BU73>$T24,$T24-SUM($U73:BU73),BU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BV73)+BV73>$T24,$T24-SUM($U73:BV73),BV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BW73)+BW73>$T24,$T24-SUM($U73:BW73),BW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BX73)+BX73>$T24,$T24-SUM($U73:BX73),BX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BY73)+BY73>$T24,$T24-SUM($U73:BY73),BY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:BZ73)+BZ73>$T24,$T24-SUM($U73:BZ73),BZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CA73)+CA73>$T24,$T24-SUM($U73:CA73),CA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CB73)+CB73>$T24,$T24-SUM($U73:CB73),CB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CC73)+CC73>$T24,$T24-SUM($U73:CC73),CC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CD73)+CD73>$T24,$T24-SUM($U73:CD73),CD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CE73)+CE73>$T24,$T24-SUM($U73:CE73),CE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CF73)+CF73>$T24,$T24-SUM($U73:CF73),CF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CG73)+CG73>$T24,$T24-SUM($U73:CG73),CG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CH73)+CH73>$T24,$T24-SUM($U73:CH73),CH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CI73)+CI73>$T24,$T24-SUM($U73:CI73),CI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CJ73)+CJ73>$T24,$T24-SUM($U73:CJ73),CJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CK73)+CK73>$T24,$T24-SUM($U73:CK73),CK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CL73)+CL73>$T24,$T24-SUM($U73:CL73),CL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CM73)+CM73>$T24,$T24-SUM($U73:CM73),CM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CN73)+CN73>$T24,$T24-SUM($U73:CN73),CN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CO73)+CO73>$T24,$T24-SUM($U73:CO73),CO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CP73)+CP73>$T24,$T24-SUM($U73:CP73),CP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CQ73)+CQ73>$T24,$T24-SUM($U73:CQ73),CQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CR73)+CR73>$T24,$T24-SUM($U73:CR73),CR73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CS73)+CS73>$T24,$T24-SUM($U73:CS73),CS73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CT73)+CT73>$T24,$T24-SUM($U73:CT73),CT73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CU73)+CU73>$T24,$T24-SUM($U73:CU73),CU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CV73)+CV73>$T24,$T24-SUM($U73:CV73),CV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CW73)+CW73>$T24,$T24-SUM($U73:CW73),CW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CX73)+CX73>$T24,$T24-SUM($U73:CX73),CX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CY73)+CY73>$T24,$T24-SUM($U73:CY73),CY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:CZ73)+CZ73>$T24,$T24-SUM($U73:CZ73),CZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DA73)+DA73>$T24,$T24-SUM($U73:DA73),DA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DB73)+DB73>$T24,$T24-SUM($U73:DB73),DB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DC73)+DC73>$T24,$T24-SUM($U73:DC73),DC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DD73)+DD73>$T24,$T24-SUM($U73:DD73),DD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DE73)+DE73>$T24,$T24-SUM($U73:DE73),DE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DF73)+DF73>$T24,$T24-SUM($U73:DF73),DF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DG73)+DG73>$T24,$T24-SUM($U73:DG73),DG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DH73)+DH73>$T24,$T24-SUM($U73:DH73),DH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DI73)+DI73>$T24,$T24-SUM($U73:DI73),DI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DJ73)+DJ73>$T24,$T24-SUM($U73:DJ73),DJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DK73)+DK73>$T24,$T24-SUM($U73:DK73),DK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DL73)+DL73>$T24,$T24-SUM($U73:DL73),DL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DM73)+DM73>$T24,$T24-SUM($U73:DM73),DM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DN73)+DN73>$T24,$T24-SUM($U73:DN73),DN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DO73)+DO73>$T24,$T24-SUM($U73:DO73),DO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DP73)+DP73>$T24,$T24-SUM($U73:DP73),DP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DQ73)+DQ73>$T24,$T24-SUM($U73:DQ73),DQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DR73)+DR73>$T24,$T24-SUM($U73:DR73),DR73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DS73)+DS73>$T24,$T24-SUM($U73:DS73),DS73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DT73)+DT73>$T24,$T24-SUM($U73:DT73),DT73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DU73)+DU73>$T24,$T24-SUM($U73:DU73),DU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DV73)+DV73>$T24,$T24-SUM($U73:DV73),DV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DW73)+DW73>$T24,$T24-SUM($U73:DW73),DW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DX73)+DX73>$T24,$T24-SUM($U73:DX73),DX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DY73)+DY73>$T24,$T24-SUM($U73:DY73),DY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:DZ73)+DZ73>$T24,$T24-SUM($U73:DZ73),DZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EA73)+EA73>$T24,$T24-SUM($U73:EA73),EA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EB73)+EB73>$T24,$T24-SUM($U73:EB73),EB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EC73)+EC73>$T24,$T24-SUM($U73:EC73),EC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:ED73)+ED73>$T24,$T24-SUM($U73:ED73),ED73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EE73)+EE73>$T24,$T24-SUM($U73:EE73),EE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EF73)+EF73>$T24,$T24-SUM($U73:EF73),EF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EG73)+EG73>$T24,$T24-SUM($U73:EG73),EG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EH73)+EH73>$T24,$T24-SUM($U73:EH73),EH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EI73)+EI73>$T24,$T24-SUM($U73:EI73),EI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EJ73)+EJ73>$T24,$T24-SUM($U73:EJ73),EJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EK73)+EK73>$T24,$T24-SUM($U73:EK73),EK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EL73)+EL73>$T24,$T24-SUM($U73:EL73),EL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EM73)+EM73>$T24,$T24-SUM($U73:EM73),EM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EN73)+EN73>$T24,$T24-SUM($U73:EN73),EN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EO73)+EO73>$T24,$T24-SUM($U73:EO73),EO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EP73)+EP73>$T24,$T24-SUM($U73:EP73),EP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EQ73)+EQ73>$T24,$T24-SUM($U73:EQ73),EQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:ER73)+ER73>$T24,$T24-SUM($U73:ER73),ER73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:ES73)+ES73>$T24,$T24-SUM($U73:ES73),ES73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:ET73)+ET73>$T24,$T24-SUM($U73:ET73),ET73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EU73)+EU73>$T24,$T24-SUM($U73:EU73),EU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EV73)+EV73>$T24,$T24-SUM($U73:EV73),EV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EW73)+EW73>$T24,$T24-SUM($U73:EW73),EW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EX73)+EX73>$T24,$T24-SUM($U73:EX73),EX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EY73)+EY73>$T24,$T24-SUM($U73:EY73),EY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:EZ73)+EZ73>$T24,$T24-SUM($U73:EZ73),EZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FA73)+FA73>$T24,$T24-SUM($U73:FA73),FA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FB73)+FB73>$T24,$T24-SUM($U73:FB73),FB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FC73)+FC73>$T24,$T24-SUM($U73:FC73),FC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FD73)+FD73>$T24,$T24-SUM($U73:FD73),FD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FE73)+FE73>$T24,$T24-SUM($U73:FE73),FE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FF73)+FF73>$T24,$T24-SUM($U73:FF73),FF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FG73)+FG73>$T24,$T24-SUM($U73:FG73),FG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FH73)+FH73>$T24,$T24-SUM($U73:FH73),FH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FI73)+FI73>$T24,$T24-SUM($U73:FI73),FI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FJ73)+FJ73>$T24,$T24-SUM($U73:FJ73),FJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FK73)+FK73>$T24,$T24-SUM($U73:FK73),FK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FL73)+FL73>$T24,$T24-SUM($U73:FL73),FL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FM73)+FM73>$T24,$T24-SUM($U73:FM73),FM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FN73)+FN73>$T24,$T24-SUM($U73:FN73),FN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FO73)+FO73>$T24,$T24-SUM($U73:FO73),FO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FP73)+FP73>$T24,$T24-SUM($U73:FP73),FP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FQ73)+FQ73>$T24,$T24-SUM($U73:FQ73),FQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FR73)+FR73>$T24,$T24-SUM($U73:FR73),FR73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FS73)+FS73>$T24,$T24-SUM($U73:FS73),FS73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FT73)+FT73>$T24,$T24-SUM($U73:FT73),FT73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FU73)+FU73>$T24,$T24-SUM($U73:FU73),FU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FV73)+FV73>$T24,$T24-SUM($U73:FV73),FV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FW73)+FW73>$T24,$T24-SUM($U73:FW73),FW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FX73)+FX73>$T24,$T24-SUM($U73:FX73),FX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FY73)+FY73>$T24,$T24-SUM($U73:FY73),FY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:FZ73)+FZ73>$T24,$T24-SUM($U73:FZ73),FZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GA73)+GA73>$T24,$T24-SUM($U73:GA73),GA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GB73)+GB73>$T24,$T24-SUM($U73:GB73),GB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GC73)+GC73>$T24,$T24-SUM($U73:GC73),GC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GD73)+GD73>$T24,$T24-SUM($U73:GD73),GD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GE73)+GE73>$T24,$T24-SUM($U73:GE73),GE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GF73)+GF73>$T24,$T24-SUM($U73:GF73),GF73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GG73)+GG73>$T24,$T24-SUM($U73:GG73),GG73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GH73)+GH73>$T24,$T24-SUM($U73:GH73),GH73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GI73)+GI73>$T24,$T24-SUM($U73:GI73),GI73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GJ73)+GJ73>$T24,$T24-SUM($U73:GJ73),GJ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GK73)+GK73>$T24,$T24-SUM($U73:GK73),GK73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GL73)+GL73>$T24,$T24-SUM($U73:GL73),GL73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GM73)+GM73>$T24,$T24-SUM($U73:GM73),GM73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GN73)+GN73>$T24,$T24-SUM($U73:GN73),GN73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GO73)+GO73>$T24,$T24-SUM($U73:GO73),GO73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GP73)+GP73>$T24,$T24-SUM($U73:GP73),GP73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GQ73)+GQ73>$T24,$T24-SUM($U73:GQ73),GQ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GR73)+GR73>$T24,$T24-SUM($U73:GR73),GR73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GS73)+GS73>$T24,$T24-SUM($U73:GS73),GS73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GT73)+GT73>$T24,$T24-SUM($U73:GT73),GT73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GU73)+GU73>$T24,$T24-SUM($U73:GU73),GU73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GV73)+GV73>$T24,$T24-SUM($U73:GV73),GV73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GW73)+GW73>$T24,$T24-SUM($U73:GW73),GW73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GX73)+GX73>$T24,$T24-SUM($U73:GX73),GX73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GY73)+GY73>$T24,$T24-SUM($U73:GY73),GY73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:GZ73)+GZ73>$T24,$T24-SUM($U73:GZ73),GZ73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:HA73)+HA73>$T24,$T24-SUM($U73:HA73),HA73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:HB73)+HB73>$T24,$T24-SUM($U73:HB73),HB73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:HC73)+HC73>$T24,$T24-SUM($U73:HC73),HC73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:HD73)+HD73>$T24,$T24-SUM($U73:HD73),HD73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:HE73)+HE73>$T24,$T24-SUM($U73:HE73),HE73),0)","v":0},{"$f":"IF($U73>0,IF(SUM($U73:HF73)+HF73>$T24,$T24-SUM($U73:HF73),HF73),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U74>0,IF(SUM($U74:U74)+U74>$T25,$T25-SUM($U74:U74),U74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:V74)+V74>$T25,$T25-SUM($U74:V74),V74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:W74)+W74>$T25,$T25-SUM($U74:W74),W74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:X74)+X74>$T25,$T25-SUM($U74:X74),X74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:Y74)+Y74>$T25,$T25-SUM($U74:Y74),Y74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:Z74)+Z74>$T25,$T25-SUM($U74:Z74),Z74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AA74)+AA74>$T25,$T25-SUM($U74:AA74),AA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AB74)+AB74>$T25,$T25-SUM($U74:AB74),AB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AC74)+AC74>$T25,$T25-SUM($U74:AC74),AC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AD74)+AD74>$T25,$T25-SUM($U74:AD74),AD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AE74)+AE74>$T25,$T25-SUM($U74:AE74),AE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AF74)+AF74>$T25,$T25-SUM($U74:AF74),AF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AG74)+AG74>$T25,$T25-SUM($U74:AG74),AG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AH74)+AH74>$T25,$T25-SUM($U74:AH74),AH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AI74)+AI74>$T25,$T25-SUM($U74:AI74),AI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AJ74)+AJ74>$T25,$T25-SUM($U74:AJ74),AJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AK74)+AK74>$T25,$T25-SUM($U74:AK74),AK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AL74)+AL74>$T25,$T25-SUM($U74:AL74),AL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AM74)+AM74>$T25,$T25-SUM($U74:AM74),AM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AN74)+AN74>$T25,$T25-SUM($U74:AN74),AN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AO74)+AO74>$T25,$T25-SUM($U74:AO74),AO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AP74)+AP74>$T25,$T25-SUM($U74:AP74),AP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AQ74)+AQ74>$T25,$T25-SUM($U74:AQ74),AQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AR74)+AR74>$T25,$T25-SUM($U74:AR74),AR74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AS74)+AS74>$T25,$T25-SUM($U74:AS74),AS74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AT74)+AT74>$T25,$T25-SUM($U74:AT74),AT74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AU74)+AU74>$T25,$T25-SUM($U74:AU74),AU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AV74)+AV74>$T25,$T25-SUM($U74:AV74),AV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AW74)+AW74>$T25,$T25-SUM($U74:AW74),AW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AX74)+AX74>$T25,$T25-SUM($U74:AX74),AX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AY74)+AY74>$T25,$T25-SUM($U74:AY74),AY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:AZ74)+AZ74>$T25,$T25-SUM($U74:AZ74),AZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BA74)+BA74>$T25,$T25-SUM($U74:BA74),BA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BB74)+BB74>$T25,$T25-SUM($U74:BB74),BB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BC74)+BC74>$T25,$T25-SUM($U74:BC74),BC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BD74)+BD74>$T25,$T25-SUM($U74:BD74),BD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BE74)+BE74>$T25,$T25-SUM($U74:BE74),BE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BF74)+BF74>$T25,$T25-SUM($U74:BF74),BF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BG74)+BG74>$T25,$T25-SUM($U74:BG74),BG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BH74)+BH74>$T25,$T25-SUM($U74:BH74),BH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BI74)+BI74>$T25,$T25-SUM($U74:BI74),BI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BJ74)+BJ74>$T25,$T25-SUM($U74:BJ74),BJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BK74)+BK74>$T25,$T25-SUM($U74:BK74),BK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BL74)+BL74>$T25,$T25-SUM($U74:BL74),BL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BM74)+BM74>$T25,$T25-SUM($U74:BM74),BM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BN74)+BN74>$T25,$T25-SUM($U74:BN74),BN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BO74)+BO74>$T25,$T25-SUM($U74:BO74),BO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BP74)+BP74>$T25,$T25-SUM($U74:BP74),BP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BQ74)+BQ74>$T25,$T25-SUM($U74:BQ74),BQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BR74)+BR74>$T25,$T25-SUM($U74:BR74),BR74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BS74)+BS74>$T25,$T25-SUM($U74:BS74),BS74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BT74)+BT74>$T25,$T25-SUM($U74:BT74),BT74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BU74)+BU74>$T25,$T25-SUM($U74:BU74),BU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BV74)+BV74>$T25,$T25-SUM($U74:BV74),BV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BW74)+BW74>$T25,$T25-SUM($U74:BW74),BW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BX74)+BX74>$T25,$T25-SUM($U74:BX74),BX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BY74)+BY74>$T25,$T25-SUM($U74:BY74),BY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:BZ74)+BZ74>$T25,$T25-SUM($U74:BZ74),BZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CA74)+CA74>$T25,$T25-SUM($U74:CA74),CA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CB74)+CB74>$T25,$T25-SUM($U74:CB74),CB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CC74)+CC74>$T25,$T25-SUM($U74:CC74),CC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CD74)+CD74>$T25,$T25-SUM($U74:CD74),CD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CE74)+CE74>$T25,$T25-SUM($U74:CE74),CE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CF74)+CF74>$T25,$T25-SUM($U74:CF74),CF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CG74)+CG74>$T25,$T25-SUM($U74:CG74),CG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CH74)+CH74>$T25,$T25-SUM($U74:CH74),CH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CI74)+CI74>$T25,$T25-SUM($U74:CI74),CI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CJ74)+CJ74>$T25,$T25-SUM($U74:CJ74),CJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CK74)+CK74>$T25,$T25-SUM($U74:CK74),CK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CL74)+CL74>$T25,$T25-SUM($U74:CL74),CL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CM74)+CM74>$T25,$T25-SUM($U74:CM74),CM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CN74)+CN74>$T25,$T25-SUM($U74:CN74),CN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CO74)+CO74>$T25,$T25-SUM($U74:CO74),CO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CP74)+CP74>$T25,$T25-SUM($U74:CP74),CP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CQ74)+CQ74>$T25,$T25-SUM($U74:CQ74),CQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CR74)+CR74>$T25,$T25-SUM($U74:CR74),CR74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CS74)+CS74>$T25,$T25-SUM($U74:CS74),CS74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CT74)+CT74>$T25,$T25-SUM($U74:CT74),CT74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CU74)+CU74>$T25,$T25-SUM($U74:CU74),CU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CV74)+CV74>$T25,$T25-SUM($U74:CV74),CV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CW74)+CW74>$T25,$T25-SUM($U74:CW74),CW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CX74)+CX74>$T25,$T25-SUM($U74:CX74),CX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CY74)+CY74>$T25,$T25-SUM($U74:CY74),CY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:CZ74)+CZ74>$T25,$T25-SUM($U74:CZ74),CZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DA74)+DA74>$T25,$T25-SUM($U74:DA74),DA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DB74)+DB74>$T25,$T25-SUM($U74:DB74),DB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DC74)+DC74>$T25,$T25-SUM($U74:DC74),DC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DD74)+DD74>$T25,$T25-SUM($U74:DD74),DD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DE74)+DE74>$T25,$T25-SUM($U74:DE74),DE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DF74)+DF74>$T25,$T25-SUM($U74:DF74),DF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DG74)+DG74>$T25,$T25-SUM($U74:DG74),DG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DH74)+DH74>$T25,$T25-SUM($U74:DH74),DH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DI74)+DI74>$T25,$T25-SUM($U74:DI74),DI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DJ74)+DJ74>$T25,$T25-SUM($U74:DJ74),DJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DK74)+DK74>$T25,$T25-SUM($U74:DK74),DK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DL74)+DL74>$T25,$T25-SUM($U74:DL74),DL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DM74)+DM74>$T25,$T25-SUM($U74:DM74),DM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DN74)+DN74>$T25,$T25-SUM($U74:DN74),DN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DO74)+DO74>$T25,$T25-SUM($U74:DO74),DO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DP74)+DP74>$T25,$T25-SUM($U74:DP74),DP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DQ74)+DQ74>$T25,$T25-SUM($U74:DQ74),DQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DR74)+DR74>$T25,$T25-SUM($U74:DR74),DR74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DS74)+DS74>$T25,$T25-SUM($U74:DS74),DS74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DT74)+DT74>$T25,$T25-SUM($U74:DT74),DT74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DU74)+DU74>$T25,$T25-SUM($U74:DU74),DU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DV74)+DV74>$T25,$T25-SUM($U74:DV74),DV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DW74)+DW74>$T25,$T25-SUM($U74:DW74),DW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DX74)+DX74>$T25,$T25-SUM($U74:DX74),DX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DY74)+DY74>$T25,$T25-SUM($U74:DY74),DY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:DZ74)+DZ74>$T25,$T25-SUM($U74:DZ74),DZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EA74)+EA74>$T25,$T25-SUM($U74:EA74),EA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EB74)+EB74>$T25,$T25-SUM($U74:EB74),EB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EC74)+EC74>$T25,$T25-SUM($U74:EC74),EC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:ED74)+ED74>$T25,$T25-SUM($U74:ED74),ED74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EE74)+EE74>$T25,$T25-SUM($U74:EE74),EE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EF74)+EF74>$T25,$T25-SUM($U74:EF74),EF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EG74)+EG74>$T25,$T25-SUM($U74:EG74),EG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EH74)+EH74>$T25,$T25-SUM($U74:EH74),EH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EI74)+EI74>$T25,$T25-SUM($U74:EI74),EI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EJ74)+EJ74>$T25,$T25-SUM($U74:EJ74),EJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EK74)+EK74>$T25,$T25-SUM($U74:EK74),EK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EL74)+EL74>$T25,$T25-SUM($U74:EL74),EL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EM74)+EM74>$T25,$T25-SUM($U74:EM74),EM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EN74)+EN74>$T25,$T25-SUM($U74:EN74),EN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EO74)+EO74>$T25,$T25-SUM($U74:EO74),EO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EP74)+EP74>$T25,$T25-SUM($U74:EP74),EP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EQ74)+EQ74>$T25,$T25-SUM($U74:EQ74),EQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:ER74)+ER74>$T25,$T25-SUM($U74:ER74),ER74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:ES74)+ES74>$T25,$T25-SUM($U74:ES74),ES74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:ET74)+ET74>$T25,$T25-SUM($U74:ET74),ET74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EU74)+EU74>$T25,$T25-SUM($U74:EU74),EU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EV74)+EV74>$T25,$T25-SUM($U74:EV74),EV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EW74)+EW74>$T25,$T25-SUM($U74:EW74),EW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EX74)+EX74>$T25,$T25-SUM($U74:EX74),EX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EY74)+EY74>$T25,$T25-SUM($U74:EY74),EY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:EZ74)+EZ74>$T25,$T25-SUM($U74:EZ74),EZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FA74)+FA74>$T25,$T25-SUM($U74:FA74),FA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FB74)+FB74>$T25,$T25-SUM($U74:FB74),FB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FC74)+FC74>$T25,$T25-SUM($U74:FC74),FC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FD74)+FD74>$T25,$T25-SUM($U74:FD74),FD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FE74)+FE74>$T25,$T25-SUM($U74:FE74),FE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FF74)+FF74>$T25,$T25-SUM($U74:FF74),FF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FG74)+FG74>$T25,$T25-SUM($U74:FG74),FG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FH74)+FH74>$T25,$T25-SUM($U74:FH74),FH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FI74)+FI74>$T25,$T25-SUM($U74:FI74),FI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FJ74)+FJ74>$T25,$T25-SUM($U74:FJ74),FJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FK74)+FK74>$T25,$T25-SUM($U74:FK74),FK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FL74)+FL74>$T25,$T25-SUM($U74:FL74),FL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FM74)+FM74>$T25,$T25-SUM($U74:FM74),FM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FN74)+FN74>$T25,$T25-SUM($U74:FN74),FN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FO74)+FO74>$T25,$T25-SUM($U74:FO74),FO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FP74)+FP74>$T25,$T25-SUM($U74:FP74),FP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FQ74)+FQ74>$T25,$T25-SUM($U74:FQ74),FQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FR74)+FR74>$T25,$T25-SUM($U74:FR74),FR74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FS74)+FS74>$T25,$T25-SUM($U74:FS74),FS74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FT74)+FT74>$T25,$T25-SUM($U74:FT74),FT74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FU74)+FU74>$T25,$T25-SUM($U74:FU74),FU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FV74)+FV74>$T25,$T25-SUM($U74:FV74),FV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FW74)+FW74>$T25,$T25-SUM($U74:FW74),FW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FX74)+FX74>$T25,$T25-SUM($U74:FX74),FX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FY74)+FY74>$T25,$T25-SUM($U74:FY74),FY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:FZ74)+FZ74>$T25,$T25-SUM($U74:FZ74),FZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GA74)+GA74>$T25,$T25-SUM($U74:GA74),GA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GB74)+GB74>$T25,$T25-SUM($U74:GB74),GB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GC74)+GC74>$T25,$T25-SUM($U74:GC74),GC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GD74)+GD74>$T25,$T25-SUM($U74:GD74),GD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GE74)+GE74>$T25,$T25-SUM($U74:GE74),GE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GF74)+GF74>$T25,$T25-SUM($U74:GF74),GF74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GG74)+GG74>$T25,$T25-SUM($U74:GG74),GG74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GH74)+GH74>$T25,$T25-SUM($U74:GH74),GH74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GI74)+GI74>$T25,$T25-SUM($U74:GI74),GI74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GJ74)+GJ74>$T25,$T25-SUM($U74:GJ74),GJ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GK74)+GK74>$T25,$T25-SUM($U74:GK74),GK74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GL74)+GL74>$T25,$T25-SUM($U74:GL74),GL74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GM74)+GM74>$T25,$T25-SUM($U74:GM74),GM74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GN74)+GN74>$T25,$T25-SUM($U74:GN74),GN74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GO74)+GO74>$T25,$T25-SUM($U74:GO74),GO74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GP74)+GP74>$T25,$T25-SUM($U74:GP74),GP74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GQ74)+GQ74>$T25,$T25-SUM($U74:GQ74),GQ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GR74)+GR74>$T25,$T25-SUM($U74:GR74),GR74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GS74)+GS74>$T25,$T25-SUM($U74:GS74),GS74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GT74)+GT74>$T25,$T25-SUM($U74:GT74),GT74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GU74)+GU74>$T25,$T25-SUM($U74:GU74),GU74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GV74)+GV74>$T25,$T25-SUM($U74:GV74),GV74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GW74)+GW74>$T25,$T25-SUM($U74:GW74),GW74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GX74)+GX74>$T25,$T25-SUM($U74:GX74),GX74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GY74)+GY74>$T25,$T25-SUM($U74:GY74),GY74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:GZ74)+GZ74>$T25,$T25-SUM($U74:GZ74),GZ74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:HA74)+HA74>$T25,$T25-SUM($U74:HA74),HA74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:HB74)+HB74>$T25,$T25-SUM($U74:HB74),HB74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:HC74)+HC74>$T25,$T25-SUM($U74:HC74),HC74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:HD74)+HD74>$T25,$T25-SUM($U74:HD74),HD74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:HE74)+HE74>$T25,$T25-SUM($U74:HE74),HE74),0)","v":0},{"$f":"IF($U74>0,IF(SUM($U74:HF74)+HF74>$T25,$T25-SUM($U74:HF74),HF74),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U75>0,IF(SUM($U75:U75)+U75>$T26,$T26-SUM($U75:U75),U75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:V75)+V75>$T26,$T26-SUM($U75:V75),V75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:W75)+W75>$T26,$T26-SUM($U75:W75),W75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:X75)+X75>$T26,$T26-SUM($U75:X75),X75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:Y75)+Y75>$T26,$T26-SUM($U75:Y75),Y75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:Z75)+Z75>$T26,$T26-SUM($U75:Z75),Z75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AA75)+AA75>$T26,$T26-SUM($U75:AA75),AA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AB75)+AB75>$T26,$T26-SUM($U75:AB75),AB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AC75)+AC75>$T26,$T26-SUM($U75:AC75),AC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AD75)+AD75>$T26,$T26-SUM($U75:AD75),AD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AE75)+AE75>$T26,$T26-SUM($U75:AE75),AE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AF75)+AF75>$T26,$T26-SUM($U75:AF75),AF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AG75)+AG75>$T26,$T26-SUM($U75:AG75),AG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AH75)+AH75>$T26,$T26-SUM($U75:AH75),AH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AI75)+AI75>$T26,$T26-SUM($U75:AI75),AI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AJ75)+AJ75>$T26,$T26-SUM($U75:AJ75),AJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AK75)+AK75>$T26,$T26-SUM($U75:AK75),AK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AL75)+AL75>$T26,$T26-SUM($U75:AL75),AL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AM75)+AM75>$T26,$T26-SUM($U75:AM75),AM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AN75)+AN75>$T26,$T26-SUM($U75:AN75),AN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AO75)+AO75>$T26,$T26-SUM($U75:AO75),AO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AP75)+AP75>$T26,$T26-SUM($U75:AP75),AP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AQ75)+AQ75>$T26,$T26-SUM($U75:AQ75),AQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AR75)+AR75>$T26,$T26-SUM($U75:AR75),AR75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AS75)+AS75>$T26,$T26-SUM($U75:AS75),AS75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AT75)+AT75>$T26,$T26-SUM($U75:AT75),AT75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AU75)+AU75>$T26,$T26-SUM($U75:AU75),AU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AV75)+AV75>$T26,$T26-SUM($U75:AV75),AV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AW75)+AW75>$T26,$T26-SUM($U75:AW75),AW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AX75)+AX75>$T26,$T26-SUM($U75:AX75),AX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AY75)+AY75>$T26,$T26-SUM($U75:AY75),AY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:AZ75)+AZ75>$T26,$T26-SUM($U75:AZ75),AZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BA75)+BA75>$T26,$T26-SUM($U75:BA75),BA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BB75)+BB75>$T26,$T26-SUM($U75:BB75),BB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BC75)+BC75>$T26,$T26-SUM($U75:BC75),BC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BD75)+BD75>$T26,$T26-SUM($U75:BD75),BD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BE75)+BE75>$T26,$T26-SUM($U75:BE75),BE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BF75)+BF75>$T26,$T26-SUM($U75:BF75),BF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BG75)+BG75>$T26,$T26-SUM($U75:BG75),BG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BH75)+BH75>$T26,$T26-SUM($U75:BH75),BH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BI75)+BI75>$T26,$T26-SUM($U75:BI75),BI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BJ75)+BJ75>$T26,$T26-SUM($U75:BJ75),BJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BK75)+BK75>$T26,$T26-SUM($U75:BK75),BK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BL75)+BL75>$T26,$T26-SUM($U75:BL75),BL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BM75)+BM75>$T26,$T26-SUM($U75:BM75),BM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BN75)+BN75>$T26,$T26-SUM($U75:BN75),BN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BO75)+BO75>$T26,$T26-SUM($U75:BO75),BO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BP75)+BP75>$T26,$T26-SUM($U75:BP75),BP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BQ75)+BQ75>$T26,$T26-SUM($U75:BQ75),BQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BR75)+BR75>$T26,$T26-SUM($U75:BR75),BR75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BS75)+BS75>$T26,$T26-SUM($U75:BS75),BS75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BT75)+BT75>$T26,$T26-SUM($U75:BT75),BT75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BU75)+BU75>$T26,$T26-SUM($U75:BU75),BU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BV75)+BV75>$T26,$T26-SUM($U75:BV75),BV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BW75)+BW75>$T26,$T26-SUM($U75:BW75),BW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BX75)+BX75>$T26,$T26-SUM($U75:BX75),BX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BY75)+BY75>$T26,$T26-SUM($U75:BY75),BY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:BZ75)+BZ75>$T26,$T26-SUM($U75:BZ75),BZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CA75)+CA75>$T26,$T26-SUM($U75:CA75),CA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CB75)+CB75>$T26,$T26-SUM($U75:CB75),CB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CC75)+CC75>$T26,$T26-SUM($U75:CC75),CC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CD75)+CD75>$T26,$T26-SUM($U75:CD75),CD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CE75)+CE75>$T26,$T26-SUM($U75:CE75),CE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CF75)+CF75>$T26,$T26-SUM($U75:CF75),CF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CG75)+CG75>$T26,$T26-SUM($U75:CG75),CG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CH75)+CH75>$T26,$T26-SUM($U75:CH75),CH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CI75)+CI75>$T26,$T26-SUM($U75:CI75),CI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CJ75)+CJ75>$T26,$T26-SUM($U75:CJ75),CJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CK75)+CK75>$T26,$T26-SUM($U75:CK75),CK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CL75)+CL75>$T26,$T26-SUM($U75:CL75),CL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CM75)+CM75>$T26,$T26-SUM($U75:CM75),CM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CN75)+CN75>$T26,$T26-SUM($U75:CN75),CN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CO75)+CO75>$T26,$T26-SUM($U75:CO75),CO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CP75)+CP75>$T26,$T26-SUM($U75:CP75),CP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CQ75)+CQ75>$T26,$T26-SUM($U75:CQ75),CQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CR75)+CR75>$T26,$T26-SUM($U75:CR75),CR75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CS75)+CS75>$T26,$T26-SUM($U75:CS75),CS75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CT75)+CT75>$T26,$T26-SUM($U75:CT75),CT75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CU75)+CU75>$T26,$T26-SUM($U75:CU75),CU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CV75)+CV75>$T26,$T26-SUM($U75:CV75),CV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CW75)+CW75>$T26,$T26-SUM($U75:CW75),CW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CX75)+CX75>$T26,$T26-SUM($U75:CX75),CX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CY75)+CY75>$T26,$T26-SUM($U75:CY75),CY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:CZ75)+CZ75>$T26,$T26-SUM($U75:CZ75),CZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DA75)+DA75>$T26,$T26-SUM($U75:DA75),DA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DB75)+DB75>$T26,$T26-SUM($U75:DB75),DB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DC75)+DC75>$T26,$T26-SUM($U75:DC75),DC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DD75)+DD75>$T26,$T26-SUM($U75:DD75),DD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DE75)+DE75>$T26,$T26-SUM($U75:DE75),DE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DF75)+DF75>$T26,$T26-SUM($U75:DF75),DF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DG75)+DG75>$T26,$T26-SUM($U75:DG75),DG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DH75)+DH75>$T26,$T26-SUM($U75:DH75),DH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DI75)+DI75>$T26,$T26-SUM($U75:DI75),DI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DJ75)+DJ75>$T26,$T26-SUM($U75:DJ75),DJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DK75)+DK75>$T26,$T26-SUM($U75:DK75),DK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DL75)+DL75>$T26,$T26-SUM($U75:DL75),DL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DM75)+DM75>$T26,$T26-SUM($U75:DM75),DM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DN75)+DN75>$T26,$T26-SUM($U75:DN75),DN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DO75)+DO75>$T26,$T26-SUM($U75:DO75),DO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DP75)+DP75>$T26,$T26-SUM($U75:DP75),DP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DQ75)+DQ75>$T26,$T26-SUM($U75:DQ75),DQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DR75)+DR75>$T26,$T26-SUM($U75:DR75),DR75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DS75)+DS75>$T26,$T26-SUM($U75:DS75),DS75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DT75)+DT75>$T26,$T26-SUM($U75:DT75),DT75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DU75)+DU75>$T26,$T26-SUM($U75:DU75),DU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DV75)+DV75>$T26,$T26-SUM($U75:DV75),DV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DW75)+DW75>$T26,$T26-SUM($U75:DW75),DW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DX75)+DX75>$T26,$T26-SUM($U75:DX75),DX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DY75)+DY75>$T26,$T26-SUM($U75:DY75),DY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:DZ75)+DZ75>$T26,$T26-SUM($U75:DZ75),DZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EA75)+EA75>$T26,$T26-SUM($U75:EA75),EA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EB75)+EB75>$T26,$T26-SUM($U75:EB75),EB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EC75)+EC75>$T26,$T26-SUM($U75:EC75),EC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:ED75)+ED75>$T26,$T26-SUM($U75:ED75),ED75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EE75)+EE75>$T26,$T26-SUM($U75:EE75),EE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EF75)+EF75>$T26,$T26-SUM($U75:EF75),EF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EG75)+EG75>$T26,$T26-SUM($U75:EG75),EG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EH75)+EH75>$T26,$T26-SUM($U75:EH75),EH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EI75)+EI75>$T26,$T26-SUM($U75:EI75),EI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EJ75)+EJ75>$T26,$T26-SUM($U75:EJ75),EJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EK75)+EK75>$T26,$T26-SUM($U75:EK75),EK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EL75)+EL75>$T26,$T26-SUM($U75:EL75),EL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EM75)+EM75>$T26,$T26-SUM($U75:EM75),EM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EN75)+EN75>$T26,$T26-SUM($U75:EN75),EN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EO75)+EO75>$T26,$T26-SUM($U75:EO75),EO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EP75)+EP75>$T26,$T26-SUM($U75:EP75),EP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EQ75)+EQ75>$T26,$T26-SUM($U75:EQ75),EQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:ER75)+ER75>$T26,$T26-SUM($U75:ER75),ER75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:ES75)+ES75>$T26,$T26-SUM($U75:ES75),ES75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:ET75)+ET75>$T26,$T26-SUM($U75:ET75),ET75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EU75)+EU75>$T26,$T26-SUM($U75:EU75),EU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EV75)+EV75>$T26,$T26-SUM($U75:EV75),EV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EW75)+EW75>$T26,$T26-SUM($U75:EW75),EW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EX75)+EX75>$T26,$T26-SUM($U75:EX75),EX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EY75)+EY75>$T26,$T26-SUM($U75:EY75),EY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:EZ75)+EZ75>$T26,$T26-SUM($U75:EZ75),EZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FA75)+FA75>$T26,$T26-SUM($U75:FA75),FA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FB75)+FB75>$T26,$T26-SUM($U75:FB75),FB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FC75)+FC75>$T26,$T26-SUM($U75:FC75),FC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FD75)+FD75>$T26,$T26-SUM($U75:FD75),FD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FE75)+FE75>$T26,$T26-SUM($U75:FE75),FE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FF75)+FF75>$T26,$T26-SUM($U75:FF75),FF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FG75)+FG75>$T26,$T26-SUM($U75:FG75),FG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FH75)+FH75>$T26,$T26-SUM($U75:FH75),FH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FI75)+FI75>$T26,$T26-SUM($U75:FI75),FI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FJ75)+FJ75>$T26,$T26-SUM($U75:FJ75),FJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FK75)+FK75>$T26,$T26-SUM($U75:FK75),FK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FL75)+FL75>$T26,$T26-SUM($U75:FL75),FL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FM75)+FM75>$T26,$T26-SUM($U75:FM75),FM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FN75)+FN75>$T26,$T26-SUM($U75:FN75),FN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FO75)+FO75>$T26,$T26-SUM($U75:FO75),FO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FP75)+FP75>$T26,$T26-SUM($U75:FP75),FP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FQ75)+FQ75>$T26,$T26-SUM($U75:FQ75),FQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FR75)+FR75>$T26,$T26-SUM($U75:FR75),FR75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FS75)+FS75>$T26,$T26-SUM($U75:FS75),FS75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FT75)+FT75>$T26,$T26-SUM($U75:FT75),FT75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FU75)+FU75>$T26,$T26-SUM($U75:FU75),FU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FV75)+FV75>$T26,$T26-SUM($U75:FV75),FV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FW75)+FW75>$T26,$T26-SUM($U75:FW75),FW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FX75)+FX75>$T26,$T26-SUM($U75:FX75),FX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FY75)+FY75>$T26,$T26-SUM($U75:FY75),FY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:FZ75)+FZ75>$T26,$T26-SUM($U75:FZ75),FZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GA75)+GA75>$T26,$T26-SUM($U75:GA75),GA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GB75)+GB75>$T26,$T26-SUM($U75:GB75),GB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GC75)+GC75>$T26,$T26-SUM($U75:GC75),GC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GD75)+GD75>$T26,$T26-SUM($U75:GD75),GD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GE75)+GE75>$T26,$T26-SUM($U75:GE75),GE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GF75)+GF75>$T26,$T26-SUM($U75:GF75),GF75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GG75)+GG75>$T26,$T26-SUM($U75:GG75),GG75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GH75)+GH75>$T26,$T26-SUM($U75:GH75),GH75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GI75)+GI75>$T26,$T26-SUM($U75:GI75),GI75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GJ75)+GJ75>$T26,$T26-SUM($U75:GJ75),GJ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GK75)+GK75>$T26,$T26-SUM($U75:GK75),GK75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GL75)+GL75>$T26,$T26-SUM($U75:GL75),GL75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GM75)+GM75>$T26,$T26-SUM($U75:GM75),GM75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GN75)+GN75>$T26,$T26-SUM($U75:GN75),GN75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GO75)+GO75>$T26,$T26-SUM($U75:GO75),GO75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GP75)+GP75>$T26,$T26-SUM($U75:GP75),GP75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GQ75)+GQ75>$T26,$T26-SUM($U75:GQ75),GQ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GR75)+GR75>$T26,$T26-SUM($U75:GR75),GR75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GS75)+GS75>$T26,$T26-SUM($U75:GS75),GS75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GT75)+GT75>$T26,$T26-SUM($U75:GT75),GT75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GU75)+GU75>$T26,$T26-SUM($U75:GU75),GU75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GV75)+GV75>$T26,$T26-SUM($U75:GV75),GV75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GW75)+GW75>$T26,$T26-SUM($U75:GW75),GW75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GX75)+GX75>$T26,$T26-SUM($U75:GX75),GX75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GY75)+GY75>$T26,$T26-SUM($U75:GY75),GY75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:GZ75)+GZ75>$T26,$T26-SUM($U75:GZ75),GZ75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:HA75)+HA75>$T26,$T26-SUM($U75:HA75),HA75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:HB75)+HB75>$T26,$T26-SUM($U75:HB75),HB75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:HC75)+HC75>$T26,$T26-SUM($U75:HC75),HC75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:HD75)+HD75>$T26,$T26-SUM($U75:HD75),HD75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:HE75)+HE75>$T26,$T26-SUM($U75:HE75),HE75),0)","v":0},{"$f":"IF($U75>0,IF(SUM($U75:HF75)+HF75>$T26,$T26-SUM($U75:HF75),HF75),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U76>0,IF(SUM($U76:U76)+U76>$T27,$T27-SUM($U76:U76),U76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:V76)+V76>$T27,$T27-SUM($U76:V76),V76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:W76)+W76>$T27,$T27-SUM($U76:W76),W76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:X76)+X76>$T27,$T27-SUM($U76:X76),X76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:Y76)+Y76>$T27,$T27-SUM($U76:Y76),Y76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:Z76)+Z76>$T27,$T27-SUM($U76:Z76),Z76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AA76)+AA76>$T27,$T27-SUM($U76:AA76),AA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AB76)+AB76>$T27,$T27-SUM($U76:AB76),AB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AC76)+AC76>$T27,$T27-SUM($U76:AC76),AC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AD76)+AD76>$T27,$T27-SUM($U76:AD76),AD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AE76)+AE76>$T27,$T27-SUM($U76:AE76),AE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AF76)+AF76>$T27,$T27-SUM($U76:AF76),AF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AG76)+AG76>$T27,$T27-SUM($U76:AG76),AG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AH76)+AH76>$T27,$T27-SUM($U76:AH76),AH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AI76)+AI76>$T27,$T27-SUM($U76:AI76),AI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AJ76)+AJ76>$T27,$T27-SUM($U76:AJ76),AJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AK76)+AK76>$T27,$T27-SUM($U76:AK76),AK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AL76)+AL76>$T27,$T27-SUM($U76:AL76),AL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AM76)+AM76>$T27,$T27-SUM($U76:AM76),AM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AN76)+AN76>$T27,$T27-SUM($U76:AN76),AN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AO76)+AO76>$T27,$T27-SUM($U76:AO76),AO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AP76)+AP76>$T27,$T27-SUM($U76:AP76),AP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AQ76)+AQ76>$T27,$T27-SUM($U76:AQ76),AQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AR76)+AR76>$T27,$T27-SUM($U76:AR76),AR76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AS76)+AS76>$T27,$T27-SUM($U76:AS76),AS76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AT76)+AT76>$T27,$T27-SUM($U76:AT76),AT76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AU76)+AU76>$T27,$T27-SUM($U76:AU76),AU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AV76)+AV76>$T27,$T27-SUM($U76:AV76),AV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AW76)+AW76>$T27,$T27-SUM($U76:AW76),AW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AX76)+AX76>$T27,$T27-SUM($U76:AX76),AX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AY76)+AY76>$T27,$T27-SUM($U76:AY76),AY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:AZ76)+AZ76>$T27,$T27-SUM($U76:AZ76),AZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BA76)+BA76>$T27,$T27-SUM($U76:BA76),BA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BB76)+BB76>$T27,$T27-SUM($U76:BB76),BB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BC76)+BC76>$T27,$T27-SUM($U76:BC76),BC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BD76)+BD76>$T27,$T27-SUM($U76:BD76),BD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BE76)+BE76>$T27,$T27-SUM($U76:BE76),BE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BF76)+BF76>$T27,$T27-SUM($U76:BF76),BF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BG76)+BG76>$T27,$T27-SUM($U76:BG76),BG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BH76)+BH76>$T27,$T27-SUM($U76:BH76),BH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BI76)+BI76>$T27,$T27-SUM($U76:BI76),BI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BJ76)+BJ76>$T27,$T27-SUM($U76:BJ76),BJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BK76)+BK76>$T27,$T27-SUM($U76:BK76),BK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BL76)+BL76>$T27,$T27-SUM($U76:BL76),BL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BM76)+BM76>$T27,$T27-SUM($U76:BM76),BM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BN76)+BN76>$T27,$T27-SUM($U76:BN76),BN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BO76)+BO76>$T27,$T27-SUM($U76:BO76),BO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BP76)+BP76>$T27,$T27-SUM($U76:BP76),BP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BQ76)+BQ76>$T27,$T27-SUM($U76:BQ76),BQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BR76)+BR76>$T27,$T27-SUM($U76:BR76),BR76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BS76)+BS76>$T27,$T27-SUM($U76:BS76),BS76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BT76)+BT76>$T27,$T27-SUM($U76:BT76),BT76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BU76)+BU76>$T27,$T27-SUM($U76:BU76),BU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BV76)+BV76>$T27,$T27-SUM($U76:BV76),BV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BW76)+BW76>$T27,$T27-SUM($U76:BW76),BW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BX76)+BX76>$T27,$T27-SUM($U76:BX76),BX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BY76)+BY76>$T27,$T27-SUM($U76:BY76),BY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:BZ76)+BZ76>$T27,$T27-SUM($U76:BZ76),BZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CA76)+CA76>$T27,$T27-SUM($U76:CA76),CA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CB76)+CB76>$T27,$T27-SUM($U76:CB76),CB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CC76)+CC76>$T27,$T27-SUM($U76:CC76),CC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CD76)+CD76>$T27,$T27-SUM($U76:CD76),CD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CE76)+CE76>$T27,$T27-SUM($U76:CE76),CE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CF76)+CF76>$T27,$T27-SUM($U76:CF76),CF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CG76)+CG76>$T27,$T27-SUM($U76:CG76),CG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CH76)+CH76>$T27,$T27-SUM($U76:CH76),CH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CI76)+CI76>$T27,$T27-SUM($U76:CI76),CI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CJ76)+CJ76>$T27,$T27-SUM($U76:CJ76),CJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CK76)+CK76>$T27,$T27-SUM($U76:CK76),CK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CL76)+CL76>$T27,$T27-SUM($U76:CL76),CL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CM76)+CM76>$T27,$T27-SUM($U76:CM76),CM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CN76)+CN76>$T27,$T27-SUM($U76:CN76),CN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CO76)+CO76>$T27,$T27-SUM($U76:CO76),CO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CP76)+CP76>$T27,$T27-SUM($U76:CP76),CP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CQ76)+CQ76>$T27,$T27-SUM($U76:CQ76),CQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CR76)+CR76>$T27,$T27-SUM($U76:CR76),CR76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CS76)+CS76>$T27,$T27-SUM($U76:CS76),CS76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CT76)+CT76>$T27,$T27-SUM($U76:CT76),CT76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CU76)+CU76>$T27,$T27-SUM($U76:CU76),CU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CV76)+CV76>$T27,$T27-SUM($U76:CV76),CV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CW76)+CW76>$T27,$T27-SUM($U76:CW76),CW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CX76)+CX76>$T27,$T27-SUM($U76:CX76),CX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CY76)+CY76>$T27,$T27-SUM($U76:CY76),CY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:CZ76)+CZ76>$T27,$T27-SUM($U76:CZ76),CZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DA76)+DA76>$T27,$T27-SUM($U76:DA76),DA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DB76)+DB76>$T27,$T27-SUM($U76:DB76),DB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DC76)+DC76>$T27,$T27-SUM($U76:DC76),DC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DD76)+DD76>$T27,$T27-SUM($U76:DD76),DD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DE76)+DE76>$T27,$T27-SUM($U76:DE76),DE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DF76)+DF76>$T27,$T27-SUM($U76:DF76),DF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DG76)+DG76>$T27,$T27-SUM($U76:DG76),DG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DH76)+DH76>$T27,$T27-SUM($U76:DH76),DH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DI76)+DI76>$T27,$T27-SUM($U76:DI76),DI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DJ76)+DJ76>$T27,$T27-SUM($U76:DJ76),DJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DK76)+DK76>$T27,$T27-SUM($U76:DK76),DK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DL76)+DL76>$T27,$T27-SUM($U76:DL76),DL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DM76)+DM76>$T27,$T27-SUM($U76:DM76),DM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DN76)+DN76>$T27,$T27-SUM($U76:DN76),DN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DO76)+DO76>$T27,$T27-SUM($U76:DO76),DO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DP76)+DP76>$T27,$T27-SUM($U76:DP76),DP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DQ76)+DQ76>$T27,$T27-SUM($U76:DQ76),DQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DR76)+DR76>$T27,$T27-SUM($U76:DR76),DR76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DS76)+DS76>$T27,$T27-SUM($U76:DS76),DS76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DT76)+DT76>$T27,$T27-SUM($U76:DT76),DT76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DU76)+DU76>$T27,$T27-SUM($U76:DU76),DU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DV76)+DV76>$T27,$T27-SUM($U76:DV76),DV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DW76)+DW76>$T27,$T27-SUM($U76:DW76),DW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DX76)+DX76>$T27,$T27-SUM($U76:DX76),DX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DY76)+DY76>$T27,$T27-SUM($U76:DY76),DY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:DZ76)+DZ76>$T27,$T27-SUM($U76:DZ76),DZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EA76)+EA76>$T27,$T27-SUM($U76:EA76),EA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EB76)+EB76>$T27,$T27-SUM($U76:EB76),EB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EC76)+EC76>$T27,$T27-SUM($U76:EC76),EC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:ED76)+ED76>$T27,$T27-SUM($U76:ED76),ED76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EE76)+EE76>$T27,$T27-SUM($U76:EE76),EE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EF76)+EF76>$T27,$T27-SUM($U76:EF76),EF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EG76)+EG76>$T27,$T27-SUM($U76:EG76),EG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EH76)+EH76>$T27,$T27-SUM($U76:EH76),EH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EI76)+EI76>$T27,$T27-SUM($U76:EI76),EI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EJ76)+EJ76>$T27,$T27-SUM($U76:EJ76),EJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EK76)+EK76>$T27,$T27-SUM($U76:EK76),EK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EL76)+EL76>$T27,$T27-SUM($U76:EL76),EL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EM76)+EM76>$T27,$T27-SUM($U76:EM76),EM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EN76)+EN76>$T27,$T27-SUM($U76:EN76),EN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EO76)+EO76>$T27,$T27-SUM($U76:EO76),EO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EP76)+EP76>$T27,$T27-SUM($U76:EP76),EP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EQ76)+EQ76>$T27,$T27-SUM($U76:EQ76),EQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:ER76)+ER76>$T27,$T27-SUM($U76:ER76),ER76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:ES76)+ES76>$T27,$T27-SUM($U76:ES76),ES76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:ET76)+ET76>$T27,$T27-SUM($U76:ET76),ET76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EU76)+EU76>$T27,$T27-SUM($U76:EU76),EU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EV76)+EV76>$T27,$T27-SUM($U76:EV76),EV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EW76)+EW76>$T27,$T27-SUM($U76:EW76),EW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EX76)+EX76>$T27,$T27-SUM($U76:EX76),EX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EY76)+EY76>$T27,$T27-SUM($U76:EY76),EY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:EZ76)+EZ76>$T27,$T27-SUM($U76:EZ76),EZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FA76)+FA76>$T27,$T27-SUM($U76:FA76),FA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FB76)+FB76>$T27,$T27-SUM($U76:FB76),FB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FC76)+FC76>$T27,$T27-SUM($U76:FC76),FC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FD76)+FD76>$T27,$T27-SUM($U76:FD76),FD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FE76)+FE76>$T27,$T27-SUM($U76:FE76),FE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FF76)+FF76>$T27,$T27-SUM($U76:FF76),FF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FG76)+FG76>$T27,$T27-SUM($U76:FG76),FG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FH76)+FH76>$T27,$T27-SUM($U76:FH76),FH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FI76)+FI76>$T27,$T27-SUM($U76:FI76),FI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FJ76)+FJ76>$T27,$T27-SUM($U76:FJ76),FJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FK76)+FK76>$T27,$T27-SUM($U76:FK76),FK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FL76)+FL76>$T27,$T27-SUM($U76:FL76),FL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FM76)+FM76>$T27,$T27-SUM($U76:FM76),FM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FN76)+FN76>$T27,$T27-SUM($U76:FN76),FN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FO76)+FO76>$T27,$T27-SUM($U76:FO76),FO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FP76)+FP76>$T27,$T27-SUM($U76:FP76),FP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FQ76)+FQ76>$T27,$T27-SUM($U76:FQ76),FQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FR76)+FR76>$T27,$T27-SUM($U76:FR76),FR76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FS76)+FS76>$T27,$T27-SUM($U76:FS76),FS76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FT76)+FT76>$T27,$T27-SUM($U76:FT76),FT76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FU76)+FU76>$T27,$T27-SUM($U76:FU76),FU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FV76)+FV76>$T27,$T27-SUM($U76:FV76),FV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FW76)+FW76>$T27,$T27-SUM($U76:FW76),FW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FX76)+FX76>$T27,$T27-SUM($U76:FX76),FX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FY76)+FY76>$T27,$T27-SUM($U76:FY76),FY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:FZ76)+FZ76>$T27,$T27-SUM($U76:FZ76),FZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GA76)+GA76>$T27,$T27-SUM($U76:GA76),GA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GB76)+GB76>$T27,$T27-SUM($U76:GB76),GB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GC76)+GC76>$T27,$T27-SUM($U76:GC76),GC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GD76)+GD76>$T27,$T27-SUM($U76:GD76),GD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GE76)+GE76>$T27,$T27-SUM($U76:GE76),GE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GF76)+GF76>$T27,$T27-SUM($U76:GF76),GF76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GG76)+GG76>$T27,$T27-SUM($U76:GG76),GG76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GH76)+GH76>$T27,$T27-SUM($U76:GH76),GH76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GI76)+GI76>$T27,$T27-SUM($U76:GI76),GI76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GJ76)+GJ76>$T27,$T27-SUM($U76:GJ76),GJ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GK76)+GK76>$T27,$T27-SUM($U76:GK76),GK76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GL76)+GL76>$T27,$T27-SUM($U76:GL76),GL76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GM76)+GM76>$T27,$T27-SUM($U76:GM76),GM76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GN76)+GN76>$T27,$T27-SUM($U76:GN76),GN76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GO76)+GO76>$T27,$T27-SUM($U76:GO76),GO76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GP76)+GP76>$T27,$T27-SUM($U76:GP76),GP76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GQ76)+GQ76>$T27,$T27-SUM($U76:GQ76),GQ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GR76)+GR76>$T27,$T27-SUM($U76:GR76),GR76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GS76)+GS76>$T27,$T27-SUM($U76:GS76),GS76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GT76)+GT76>$T27,$T27-SUM($U76:GT76),GT76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GU76)+GU76>$T27,$T27-SUM($U76:GU76),GU76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GV76)+GV76>$T27,$T27-SUM($U76:GV76),GV76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GW76)+GW76>$T27,$T27-SUM($U76:GW76),GW76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GX76)+GX76>$T27,$T27-SUM($U76:GX76),GX76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GY76)+GY76>$T27,$T27-SUM($U76:GY76),GY76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:GZ76)+GZ76>$T27,$T27-SUM($U76:GZ76),GZ76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:HA76)+HA76>$T27,$T27-SUM($U76:HA76),HA76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:HB76)+HB76>$T27,$T27-SUM($U76:HB76),HB76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:HC76)+HC76>$T27,$T27-SUM($U76:HC76),HC76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:HD76)+HD76>$T27,$T27-SUM($U76:HD76),HD76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:HE76)+HE76>$T27,$T27-SUM($U76:HE76),HE76),0)","v":0},{"$f":"IF($U76>0,IF(SUM($U76:HF76)+HF76>$T27,$T27-SUM($U76:HF76),HF76),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U77>0,IF(SUM($U77:U77)+U77>$T28,$T28-SUM($U77:U77),U77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:V77)+V77>$T28,$T28-SUM($U77:V77),V77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:W77)+W77>$T28,$T28-SUM($U77:W77),W77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:X77)+X77>$T28,$T28-SUM($U77:X77),X77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:Y77)+Y77>$T28,$T28-SUM($U77:Y77),Y77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:Z77)+Z77>$T28,$T28-SUM($U77:Z77),Z77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AA77)+AA77>$T28,$T28-SUM($U77:AA77),AA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AB77)+AB77>$T28,$T28-SUM($U77:AB77),AB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AC77)+AC77>$T28,$T28-SUM($U77:AC77),AC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AD77)+AD77>$T28,$T28-SUM($U77:AD77),AD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AE77)+AE77>$T28,$T28-SUM($U77:AE77),AE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AF77)+AF77>$T28,$T28-SUM($U77:AF77),AF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AG77)+AG77>$T28,$T28-SUM($U77:AG77),AG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AH77)+AH77>$T28,$T28-SUM($U77:AH77),AH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AI77)+AI77>$T28,$T28-SUM($U77:AI77),AI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AJ77)+AJ77>$T28,$T28-SUM($U77:AJ77),AJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AK77)+AK77>$T28,$T28-SUM($U77:AK77),AK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AL77)+AL77>$T28,$T28-SUM($U77:AL77),AL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AM77)+AM77>$T28,$T28-SUM($U77:AM77),AM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AN77)+AN77>$T28,$T28-SUM($U77:AN77),AN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AO77)+AO77>$T28,$T28-SUM($U77:AO77),AO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AP77)+AP77>$T28,$T28-SUM($U77:AP77),AP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AQ77)+AQ77>$T28,$T28-SUM($U77:AQ77),AQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AR77)+AR77>$T28,$T28-SUM($U77:AR77),AR77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AS77)+AS77>$T28,$T28-SUM($U77:AS77),AS77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AT77)+AT77>$T28,$T28-SUM($U77:AT77),AT77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AU77)+AU77>$T28,$T28-SUM($U77:AU77),AU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AV77)+AV77>$T28,$T28-SUM($U77:AV77),AV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AW77)+AW77>$T28,$T28-SUM($U77:AW77),AW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AX77)+AX77>$T28,$T28-SUM($U77:AX77),AX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AY77)+AY77>$T28,$T28-SUM($U77:AY77),AY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:AZ77)+AZ77>$T28,$T28-SUM($U77:AZ77),AZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BA77)+BA77>$T28,$T28-SUM($U77:BA77),BA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BB77)+BB77>$T28,$T28-SUM($U77:BB77),BB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BC77)+BC77>$T28,$T28-SUM($U77:BC77),BC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BD77)+BD77>$T28,$T28-SUM($U77:BD77),BD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BE77)+BE77>$T28,$T28-SUM($U77:BE77),BE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BF77)+BF77>$T28,$T28-SUM($U77:BF77),BF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BG77)+BG77>$T28,$T28-SUM($U77:BG77),BG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BH77)+BH77>$T28,$T28-SUM($U77:BH77),BH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BI77)+BI77>$T28,$T28-SUM($U77:BI77),BI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BJ77)+BJ77>$T28,$T28-SUM($U77:BJ77),BJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BK77)+BK77>$T28,$T28-SUM($U77:BK77),BK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BL77)+BL77>$T28,$T28-SUM($U77:BL77),BL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BM77)+BM77>$T28,$T28-SUM($U77:BM77),BM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BN77)+BN77>$T28,$T28-SUM($U77:BN77),BN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BO77)+BO77>$T28,$T28-SUM($U77:BO77),BO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BP77)+BP77>$T28,$T28-SUM($U77:BP77),BP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BQ77)+BQ77>$T28,$T28-SUM($U77:BQ77),BQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BR77)+BR77>$T28,$T28-SUM($U77:BR77),BR77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BS77)+BS77>$T28,$T28-SUM($U77:BS77),BS77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BT77)+BT77>$T28,$T28-SUM($U77:BT77),BT77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BU77)+BU77>$T28,$T28-SUM($U77:BU77),BU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BV77)+BV77>$T28,$T28-SUM($U77:BV77),BV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BW77)+BW77>$T28,$T28-SUM($U77:BW77),BW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BX77)+BX77>$T28,$T28-SUM($U77:BX77),BX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BY77)+BY77>$T28,$T28-SUM($U77:BY77),BY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:BZ77)+BZ77>$T28,$T28-SUM($U77:BZ77),BZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CA77)+CA77>$T28,$T28-SUM($U77:CA77),CA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CB77)+CB77>$T28,$T28-SUM($U77:CB77),CB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CC77)+CC77>$T28,$T28-SUM($U77:CC77),CC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CD77)+CD77>$T28,$T28-SUM($U77:CD77),CD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CE77)+CE77>$T28,$T28-SUM($U77:CE77),CE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CF77)+CF77>$T28,$T28-SUM($U77:CF77),CF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CG77)+CG77>$T28,$T28-SUM($U77:CG77),CG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CH77)+CH77>$T28,$T28-SUM($U77:CH77),CH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CI77)+CI77>$T28,$T28-SUM($U77:CI77),CI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CJ77)+CJ77>$T28,$T28-SUM($U77:CJ77),CJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CK77)+CK77>$T28,$T28-SUM($U77:CK77),CK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CL77)+CL77>$T28,$T28-SUM($U77:CL77),CL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CM77)+CM77>$T28,$T28-SUM($U77:CM77),CM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CN77)+CN77>$T28,$T28-SUM($U77:CN77),CN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CO77)+CO77>$T28,$T28-SUM($U77:CO77),CO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CP77)+CP77>$T28,$T28-SUM($U77:CP77),CP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CQ77)+CQ77>$T28,$T28-SUM($U77:CQ77),CQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CR77)+CR77>$T28,$T28-SUM($U77:CR77),CR77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CS77)+CS77>$T28,$T28-SUM($U77:CS77),CS77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CT77)+CT77>$T28,$T28-SUM($U77:CT77),CT77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CU77)+CU77>$T28,$T28-SUM($U77:CU77),CU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CV77)+CV77>$T28,$T28-SUM($U77:CV77),CV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CW77)+CW77>$T28,$T28-SUM($U77:CW77),CW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CX77)+CX77>$T28,$T28-SUM($U77:CX77),CX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CY77)+CY77>$T28,$T28-SUM($U77:CY77),CY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:CZ77)+CZ77>$T28,$T28-SUM($U77:CZ77),CZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DA77)+DA77>$T28,$T28-SUM($U77:DA77),DA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DB77)+DB77>$T28,$T28-SUM($U77:DB77),DB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DC77)+DC77>$T28,$T28-SUM($U77:DC77),DC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DD77)+DD77>$T28,$T28-SUM($U77:DD77),DD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DE77)+DE77>$T28,$T28-SUM($U77:DE77),DE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DF77)+DF77>$T28,$T28-SUM($U77:DF77),DF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DG77)+DG77>$T28,$T28-SUM($U77:DG77),DG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DH77)+DH77>$T28,$T28-SUM($U77:DH77),DH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DI77)+DI77>$T28,$T28-SUM($U77:DI77),DI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DJ77)+DJ77>$T28,$T28-SUM($U77:DJ77),DJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DK77)+DK77>$T28,$T28-SUM($U77:DK77),DK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DL77)+DL77>$T28,$T28-SUM($U77:DL77),DL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DM77)+DM77>$T28,$T28-SUM($U77:DM77),DM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DN77)+DN77>$T28,$T28-SUM($U77:DN77),DN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DO77)+DO77>$T28,$T28-SUM($U77:DO77),DO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DP77)+DP77>$T28,$T28-SUM($U77:DP77),DP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DQ77)+DQ77>$T28,$T28-SUM($U77:DQ77),DQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DR77)+DR77>$T28,$T28-SUM($U77:DR77),DR77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DS77)+DS77>$T28,$T28-SUM($U77:DS77),DS77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DT77)+DT77>$T28,$T28-SUM($U77:DT77),DT77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DU77)+DU77>$T28,$T28-SUM($U77:DU77),DU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DV77)+DV77>$T28,$T28-SUM($U77:DV77),DV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DW77)+DW77>$T28,$T28-SUM($U77:DW77),DW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DX77)+DX77>$T28,$T28-SUM($U77:DX77),DX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DY77)+DY77>$T28,$T28-SUM($U77:DY77),DY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:DZ77)+DZ77>$T28,$T28-SUM($U77:DZ77),DZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EA77)+EA77>$T28,$T28-SUM($U77:EA77),EA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EB77)+EB77>$T28,$T28-SUM($U77:EB77),EB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EC77)+EC77>$T28,$T28-SUM($U77:EC77),EC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:ED77)+ED77>$T28,$T28-SUM($U77:ED77),ED77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EE77)+EE77>$T28,$T28-SUM($U77:EE77),EE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EF77)+EF77>$T28,$T28-SUM($U77:EF77),EF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EG77)+EG77>$T28,$T28-SUM($U77:EG77),EG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EH77)+EH77>$T28,$T28-SUM($U77:EH77),EH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EI77)+EI77>$T28,$T28-SUM($U77:EI77),EI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EJ77)+EJ77>$T28,$T28-SUM($U77:EJ77),EJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EK77)+EK77>$T28,$T28-SUM($U77:EK77),EK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EL77)+EL77>$T28,$T28-SUM($U77:EL77),EL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EM77)+EM77>$T28,$T28-SUM($U77:EM77),EM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EN77)+EN77>$T28,$T28-SUM($U77:EN77),EN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EO77)+EO77>$T28,$T28-SUM($U77:EO77),EO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EP77)+EP77>$T28,$T28-SUM($U77:EP77),EP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EQ77)+EQ77>$T28,$T28-SUM($U77:EQ77),EQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:ER77)+ER77>$T28,$T28-SUM($U77:ER77),ER77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:ES77)+ES77>$T28,$T28-SUM($U77:ES77),ES77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:ET77)+ET77>$T28,$T28-SUM($U77:ET77),ET77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EU77)+EU77>$T28,$T28-SUM($U77:EU77),EU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EV77)+EV77>$T28,$T28-SUM($U77:EV77),EV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EW77)+EW77>$T28,$T28-SUM($U77:EW77),EW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EX77)+EX77>$T28,$T28-SUM($U77:EX77),EX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EY77)+EY77>$T28,$T28-SUM($U77:EY77),EY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:EZ77)+EZ77>$T28,$T28-SUM($U77:EZ77),EZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FA77)+FA77>$T28,$T28-SUM($U77:FA77),FA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FB77)+FB77>$T28,$T28-SUM($U77:FB77),FB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FC77)+FC77>$T28,$T28-SUM($U77:FC77),FC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FD77)+FD77>$T28,$T28-SUM($U77:FD77),FD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FE77)+FE77>$T28,$T28-SUM($U77:FE77),FE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FF77)+FF77>$T28,$T28-SUM($U77:FF77),FF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FG77)+FG77>$T28,$T28-SUM($U77:FG77),FG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FH77)+FH77>$T28,$T28-SUM($U77:FH77),FH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FI77)+FI77>$T28,$T28-SUM($U77:FI77),FI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FJ77)+FJ77>$T28,$T28-SUM($U77:FJ77),FJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FK77)+FK77>$T28,$T28-SUM($U77:FK77),FK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FL77)+FL77>$T28,$T28-SUM($U77:FL77),FL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FM77)+FM77>$T28,$T28-SUM($U77:FM77),FM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FN77)+FN77>$T28,$T28-SUM($U77:FN77),FN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FO77)+FO77>$T28,$T28-SUM($U77:FO77),FO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FP77)+FP77>$T28,$T28-SUM($U77:FP77),FP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FQ77)+FQ77>$T28,$T28-SUM($U77:FQ77),FQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FR77)+FR77>$T28,$T28-SUM($U77:FR77),FR77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FS77)+FS77>$T28,$T28-SUM($U77:FS77),FS77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FT77)+FT77>$T28,$T28-SUM($U77:FT77),FT77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FU77)+FU77>$T28,$T28-SUM($U77:FU77),FU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FV77)+FV77>$T28,$T28-SUM($U77:FV77),FV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FW77)+FW77>$T28,$T28-SUM($U77:FW77),FW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FX77)+FX77>$T28,$T28-SUM($U77:FX77),FX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FY77)+FY77>$T28,$T28-SUM($U77:FY77),FY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:FZ77)+FZ77>$T28,$T28-SUM($U77:FZ77),FZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GA77)+GA77>$T28,$T28-SUM($U77:GA77),GA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GB77)+GB77>$T28,$T28-SUM($U77:GB77),GB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GC77)+GC77>$T28,$T28-SUM($U77:GC77),GC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GD77)+GD77>$T28,$T28-SUM($U77:GD77),GD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GE77)+GE77>$T28,$T28-SUM($U77:GE77),GE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GF77)+GF77>$T28,$T28-SUM($U77:GF77),GF77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GG77)+GG77>$T28,$T28-SUM($U77:GG77),GG77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GH77)+GH77>$T28,$T28-SUM($U77:GH77),GH77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GI77)+GI77>$T28,$T28-SUM($U77:GI77),GI77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GJ77)+GJ77>$T28,$T28-SUM($U77:GJ77),GJ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GK77)+GK77>$T28,$T28-SUM($U77:GK77),GK77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GL77)+GL77>$T28,$T28-SUM($U77:GL77),GL77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GM77)+GM77>$T28,$T28-SUM($U77:GM77),GM77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GN77)+GN77>$T28,$T28-SUM($U77:GN77),GN77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GO77)+GO77>$T28,$T28-SUM($U77:GO77),GO77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GP77)+GP77>$T28,$T28-SUM($U77:GP77),GP77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GQ77)+GQ77>$T28,$T28-SUM($U77:GQ77),GQ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GR77)+GR77>$T28,$T28-SUM($U77:GR77),GR77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GS77)+GS77>$T28,$T28-SUM($U77:GS77),GS77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GT77)+GT77>$T28,$T28-SUM($U77:GT77),GT77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GU77)+GU77>$T28,$T28-SUM($U77:GU77),GU77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GV77)+GV77>$T28,$T28-SUM($U77:GV77),GV77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GW77)+GW77>$T28,$T28-SUM($U77:GW77),GW77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GX77)+GX77>$T28,$T28-SUM($U77:GX77),GX77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GY77)+GY77>$T28,$T28-SUM($U77:GY77),GY77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:GZ77)+GZ77>$T28,$T28-SUM($U77:GZ77),GZ77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:HA77)+HA77>$T28,$T28-SUM($U77:HA77),HA77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:HB77)+HB77>$T28,$T28-SUM($U77:HB77),HB77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:HC77)+HC77>$T28,$T28-SUM($U77:HC77),HC77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:HD77)+HD77>$T28,$T28-SUM($U77:HD77),HD77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:HE77)+HE77>$T28,$T28-SUM($U77:HE77),HE77),0)","v":0},{"$f":"IF($U77>0,IF(SUM($U77:HF77)+HF77>$T28,$T28-SUM($U77:HF77),HF77),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U78>0,IF(SUM($U78:U78)+U78>$T29,$T29-SUM($U78:U78),U78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:V78)+V78>$T29,$T29-SUM($U78:V78),V78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:W78)+W78>$T29,$T29-SUM($U78:W78),W78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:X78)+X78>$T29,$T29-SUM($U78:X78),X78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:Y78)+Y78>$T29,$T29-SUM($U78:Y78),Y78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:Z78)+Z78>$T29,$T29-SUM($U78:Z78),Z78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AA78)+AA78>$T29,$T29-SUM($U78:AA78),AA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AB78)+AB78>$T29,$T29-SUM($U78:AB78),AB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AC78)+AC78>$T29,$T29-SUM($U78:AC78),AC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AD78)+AD78>$T29,$T29-SUM($U78:AD78),AD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AE78)+AE78>$T29,$T29-SUM($U78:AE78),AE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AF78)+AF78>$T29,$T29-SUM($U78:AF78),AF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AG78)+AG78>$T29,$T29-SUM($U78:AG78),AG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AH78)+AH78>$T29,$T29-SUM($U78:AH78),AH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AI78)+AI78>$T29,$T29-SUM($U78:AI78),AI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AJ78)+AJ78>$T29,$T29-SUM($U78:AJ78),AJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AK78)+AK78>$T29,$T29-SUM($U78:AK78),AK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AL78)+AL78>$T29,$T29-SUM($U78:AL78),AL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AM78)+AM78>$T29,$T29-SUM($U78:AM78),AM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AN78)+AN78>$T29,$T29-SUM($U78:AN78),AN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AO78)+AO78>$T29,$T29-SUM($U78:AO78),AO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AP78)+AP78>$T29,$T29-SUM($U78:AP78),AP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AQ78)+AQ78>$T29,$T29-SUM($U78:AQ78),AQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AR78)+AR78>$T29,$T29-SUM($U78:AR78),AR78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AS78)+AS78>$T29,$T29-SUM($U78:AS78),AS78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AT78)+AT78>$T29,$T29-SUM($U78:AT78),AT78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AU78)+AU78>$T29,$T29-SUM($U78:AU78),AU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AV78)+AV78>$T29,$T29-SUM($U78:AV78),AV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AW78)+AW78>$T29,$T29-SUM($U78:AW78),AW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AX78)+AX78>$T29,$T29-SUM($U78:AX78),AX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AY78)+AY78>$T29,$T29-SUM($U78:AY78),AY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:AZ78)+AZ78>$T29,$T29-SUM($U78:AZ78),AZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BA78)+BA78>$T29,$T29-SUM($U78:BA78),BA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BB78)+BB78>$T29,$T29-SUM($U78:BB78),BB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BC78)+BC78>$T29,$T29-SUM($U78:BC78),BC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BD78)+BD78>$T29,$T29-SUM($U78:BD78),BD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BE78)+BE78>$T29,$T29-SUM($U78:BE78),BE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BF78)+BF78>$T29,$T29-SUM($U78:BF78),BF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BG78)+BG78>$T29,$T29-SUM($U78:BG78),BG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BH78)+BH78>$T29,$T29-SUM($U78:BH78),BH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BI78)+BI78>$T29,$T29-SUM($U78:BI78),BI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BJ78)+BJ78>$T29,$T29-SUM($U78:BJ78),BJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BK78)+BK78>$T29,$T29-SUM($U78:BK78),BK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BL78)+BL78>$T29,$T29-SUM($U78:BL78),BL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BM78)+BM78>$T29,$T29-SUM($U78:BM78),BM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BN78)+BN78>$T29,$T29-SUM($U78:BN78),BN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BO78)+BO78>$T29,$T29-SUM($U78:BO78),BO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BP78)+BP78>$T29,$T29-SUM($U78:BP78),BP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BQ78)+BQ78>$T29,$T29-SUM($U78:BQ78),BQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BR78)+BR78>$T29,$T29-SUM($U78:BR78),BR78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BS78)+BS78>$T29,$T29-SUM($U78:BS78),BS78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BT78)+BT78>$T29,$T29-SUM($U78:BT78),BT78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BU78)+BU78>$T29,$T29-SUM($U78:BU78),BU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BV78)+BV78>$T29,$T29-SUM($U78:BV78),BV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BW78)+BW78>$T29,$T29-SUM($U78:BW78),BW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BX78)+BX78>$T29,$T29-SUM($U78:BX78),BX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BY78)+BY78>$T29,$T29-SUM($U78:BY78),BY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:BZ78)+BZ78>$T29,$T29-SUM($U78:BZ78),BZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CA78)+CA78>$T29,$T29-SUM($U78:CA78),CA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CB78)+CB78>$T29,$T29-SUM($U78:CB78),CB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CC78)+CC78>$T29,$T29-SUM($U78:CC78),CC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CD78)+CD78>$T29,$T29-SUM($U78:CD78),CD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CE78)+CE78>$T29,$T29-SUM($U78:CE78),CE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CF78)+CF78>$T29,$T29-SUM($U78:CF78),CF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CG78)+CG78>$T29,$T29-SUM($U78:CG78),CG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CH78)+CH78>$T29,$T29-SUM($U78:CH78),CH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CI78)+CI78>$T29,$T29-SUM($U78:CI78),CI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CJ78)+CJ78>$T29,$T29-SUM($U78:CJ78),CJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CK78)+CK78>$T29,$T29-SUM($U78:CK78),CK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CL78)+CL78>$T29,$T29-SUM($U78:CL78),CL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CM78)+CM78>$T29,$T29-SUM($U78:CM78),CM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CN78)+CN78>$T29,$T29-SUM($U78:CN78),CN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CO78)+CO78>$T29,$T29-SUM($U78:CO78),CO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CP78)+CP78>$T29,$T29-SUM($U78:CP78),CP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CQ78)+CQ78>$T29,$T29-SUM($U78:CQ78),CQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CR78)+CR78>$T29,$T29-SUM($U78:CR78),CR78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CS78)+CS78>$T29,$T29-SUM($U78:CS78),CS78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CT78)+CT78>$T29,$T29-SUM($U78:CT78),CT78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CU78)+CU78>$T29,$T29-SUM($U78:CU78),CU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CV78)+CV78>$T29,$T29-SUM($U78:CV78),CV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CW78)+CW78>$T29,$T29-SUM($U78:CW78),CW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CX78)+CX78>$T29,$T29-SUM($U78:CX78),CX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CY78)+CY78>$T29,$T29-SUM($U78:CY78),CY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:CZ78)+CZ78>$T29,$T29-SUM($U78:CZ78),CZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DA78)+DA78>$T29,$T29-SUM($U78:DA78),DA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DB78)+DB78>$T29,$T29-SUM($U78:DB78),DB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DC78)+DC78>$T29,$T29-SUM($U78:DC78),DC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DD78)+DD78>$T29,$T29-SUM($U78:DD78),DD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DE78)+DE78>$T29,$T29-SUM($U78:DE78),DE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DF78)+DF78>$T29,$T29-SUM($U78:DF78),DF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DG78)+DG78>$T29,$T29-SUM($U78:DG78),DG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DH78)+DH78>$T29,$T29-SUM($U78:DH78),DH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DI78)+DI78>$T29,$T29-SUM($U78:DI78),DI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DJ78)+DJ78>$T29,$T29-SUM($U78:DJ78),DJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DK78)+DK78>$T29,$T29-SUM($U78:DK78),DK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DL78)+DL78>$T29,$T29-SUM($U78:DL78),DL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DM78)+DM78>$T29,$T29-SUM($U78:DM78),DM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DN78)+DN78>$T29,$T29-SUM($U78:DN78),DN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DO78)+DO78>$T29,$T29-SUM($U78:DO78),DO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DP78)+DP78>$T29,$T29-SUM($U78:DP78),DP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DQ78)+DQ78>$T29,$T29-SUM($U78:DQ78),DQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DR78)+DR78>$T29,$T29-SUM($U78:DR78),DR78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DS78)+DS78>$T29,$T29-SUM($U78:DS78),DS78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DT78)+DT78>$T29,$T29-SUM($U78:DT78),DT78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DU78)+DU78>$T29,$T29-SUM($U78:DU78),DU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DV78)+DV78>$T29,$T29-SUM($U78:DV78),DV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DW78)+DW78>$T29,$T29-SUM($U78:DW78),DW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DX78)+DX78>$T29,$T29-SUM($U78:DX78),DX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DY78)+DY78>$T29,$T29-SUM($U78:DY78),DY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:DZ78)+DZ78>$T29,$T29-SUM($U78:DZ78),DZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EA78)+EA78>$T29,$T29-SUM($U78:EA78),EA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EB78)+EB78>$T29,$T29-SUM($U78:EB78),EB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EC78)+EC78>$T29,$T29-SUM($U78:EC78),EC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:ED78)+ED78>$T29,$T29-SUM($U78:ED78),ED78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EE78)+EE78>$T29,$T29-SUM($U78:EE78),EE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EF78)+EF78>$T29,$T29-SUM($U78:EF78),EF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EG78)+EG78>$T29,$T29-SUM($U78:EG78),EG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EH78)+EH78>$T29,$T29-SUM($U78:EH78),EH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EI78)+EI78>$T29,$T29-SUM($U78:EI78),EI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EJ78)+EJ78>$T29,$T29-SUM($U78:EJ78),EJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EK78)+EK78>$T29,$T29-SUM($U78:EK78),EK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EL78)+EL78>$T29,$T29-SUM($U78:EL78),EL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EM78)+EM78>$T29,$T29-SUM($U78:EM78),EM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EN78)+EN78>$T29,$T29-SUM($U78:EN78),EN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EO78)+EO78>$T29,$T29-SUM($U78:EO78),EO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EP78)+EP78>$T29,$T29-SUM($U78:EP78),EP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EQ78)+EQ78>$T29,$T29-SUM($U78:EQ78),EQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:ER78)+ER78>$T29,$T29-SUM($U78:ER78),ER78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:ES78)+ES78>$T29,$T29-SUM($U78:ES78),ES78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:ET78)+ET78>$T29,$T29-SUM($U78:ET78),ET78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EU78)+EU78>$T29,$T29-SUM($U78:EU78),EU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EV78)+EV78>$T29,$T29-SUM($U78:EV78),EV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EW78)+EW78>$T29,$T29-SUM($U78:EW78),EW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EX78)+EX78>$T29,$T29-SUM($U78:EX78),EX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EY78)+EY78>$T29,$T29-SUM($U78:EY78),EY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:EZ78)+EZ78>$T29,$T29-SUM($U78:EZ78),EZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FA78)+FA78>$T29,$T29-SUM($U78:FA78),FA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FB78)+FB78>$T29,$T29-SUM($U78:FB78),FB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FC78)+FC78>$T29,$T29-SUM($U78:FC78),FC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FD78)+FD78>$T29,$T29-SUM($U78:FD78),FD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FE78)+FE78>$T29,$T29-SUM($U78:FE78),FE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FF78)+FF78>$T29,$T29-SUM($U78:FF78),FF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FG78)+FG78>$T29,$T29-SUM($U78:FG78),FG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FH78)+FH78>$T29,$T29-SUM($U78:FH78),FH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FI78)+FI78>$T29,$T29-SUM($U78:FI78),FI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FJ78)+FJ78>$T29,$T29-SUM($U78:FJ78),FJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FK78)+FK78>$T29,$T29-SUM($U78:FK78),FK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FL78)+FL78>$T29,$T29-SUM($U78:FL78),FL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FM78)+FM78>$T29,$T29-SUM($U78:FM78),FM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FN78)+FN78>$T29,$T29-SUM($U78:FN78),FN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FO78)+FO78>$T29,$T29-SUM($U78:FO78),FO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FP78)+FP78>$T29,$T29-SUM($U78:FP78),FP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FQ78)+FQ78>$T29,$T29-SUM($U78:FQ78),FQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FR78)+FR78>$T29,$T29-SUM($U78:FR78),FR78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FS78)+FS78>$T29,$T29-SUM($U78:FS78),FS78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FT78)+FT78>$T29,$T29-SUM($U78:FT78),FT78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FU78)+FU78>$T29,$T29-SUM($U78:FU78),FU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FV78)+FV78>$T29,$T29-SUM($U78:FV78),FV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FW78)+FW78>$T29,$T29-SUM($U78:FW78),FW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FX78)+FX78>$T29,$T29-SUM($U78:FX78),FX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FY78)+FY78>$T29,$T29-SUM($U78:FY78),FY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:FZ78)+FZ78>$T29,$T29-SUM($U78:FZ78),FZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GA78)+GA78>$T29,$T29-SUM($U78:GA78),GA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GB78)+GB78>$T29,$T29-SUM($U78:GB78),GB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GC78)+GC78>$T29,$T29-SUM($U78:GC78),GC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GD78)+GD78>$T29,$T29-SUM($U78:GD78),GD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GE78)+GE78>$T29,$T29-SUM($U78:GE78),GE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GF78)+GF78>$T29,$T29-SUM($U78:GF78),GF78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GG78)+GG78>$T29,$T29-SUM($U78:GG78),GG78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GH78)+GH78>$T29,$T29-SUM($U78:GH78),GH78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GI78)+GI78>$T29,$T29-SUM($U78:GI78),GI78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GJ78)+GJ78>$T29,$T29-SUM($U78:GJ78),GJ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GK78)+GK78>$T29,$T29-SUM($U78:GK78),GK78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GL78)+GL78>$T29,$T29-SUM($U78:GL78),GL78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GM78)+GM78>$T29,$T29-SUM($U78:GM78),GM78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GN78)+GN78>$T29,$T29-SUM($U78:GN78),GN78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GO78)+GO78>$T29,$T29-SUM($U78:GO78),GO78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GP78)+GP78>$T29,$T29-SUM($U78:GP78),GP78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GQ78)+GQ78>$T29,$T29-SUM($U78:GQ78),GQ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GR78)+GR78>$T29,$T29-SUM($U78:GR78),GR78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GS78)+GS78>$T29,$T29-SUM($U78:GS78),GS78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GT78)+GT78>$T29,$T29-SUM($U78:GT78),GT78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GU78)+GU78>$T29,$T29-SUM($U78:GU78),GU78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GV78)+GV78>$T29,$T29-SUM($U78:GV78),GV78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GW78)+GW78>$T29,$T29-SUM($U78:GW78),GW78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GX78)+GX78>$T29,$T29-SUM($U78:GX78),GX78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GY78)+GY78>$T29,$T29-SUM($U78:GY78),GY78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:GZ78)+GZ78>$T29,$T29-SUM($U78:GZ78),GZ78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:HA78)+HA78>$T29,$T29-SUM($U78:HA78),HA78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:HB78)+HB78>$T29,$T29-SUM($U78:HB78),HB78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:HC78)+HC78>$T29,$T29-SUM($U78:HC78),HC78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:HD78)+HD78>$T29,$T29-SUM($U78:HD78),HD78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:HE78)+HE78>$T29,$T29-SUM($U78:HE78),HE78),0)","v":0},{"$f":"IF($U78>0,IF(SUM($U78:HF78)+HF78>$T29,$T29-SUM($U78:HF78),HF78),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U79>0,IF(SUM($U79:U79)+U79>$T30,$T30-SUM($U79:U79),U79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:V79)+V79>$T30,$T30-SUM($U79:V79),V79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:W79)+W79>$T30,$T30-SUM($U79:W79),W79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:X79)+X79>$T30,$T30-SUM($U79:X79),X79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:Y79)+Y79>$T30,$T30-SUM($U79:Y79),Y79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:Z79)+Z79>$T30,$T30-SUM($U79:Z79),Z79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AA79)+AA79>$T30,$T30-SUM($U79:AA79),AA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AB79)+AB79>$T30,$T30-SUM($U79:AB79),AB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AC79)+AC79>$T30,$T30-SUM($U79:AC79),AC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AD79)+AD79>$T30,$T30-SUM($U79:AD79),AD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AE79)+AE79>$T30,$T30-SUM($U79:AE79),AE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AF79)+AF79>$T30,$T30-SUM($U79:AF79),AF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AG79)+AG79>$T30,$T30-SUM($U79:AG79),AG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AH79)+AH79>$T30,$T30-SUM($U79:AH79),AH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AI79)+AI79>$T30,$T30-SUM($U79:AI79),AI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AJ79)+AJ79>$T30,$T30-SUM($U79:AJ79),AJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AK79)+AK79>$T30,$T30-SUM($U79:AK79),AK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AL79)+AL79>$T30,$T30-SUM($U79:AL79),AL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AM79)+AM79>$T30,$T30-SUM($U79:AM79),AM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AN79)+AN79>$T30,$T30-SUM($U79:AN79),AN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AO79)+AO79>$T30,$T30-SUM($U79:AO79),AO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AP79)+AP79>$T30,$T30-SUM($U79:AP79),AP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AQ79)+AQ79>$T30,$T30-SUM($U79:AQ79),AQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AR79)+AR79>$T30,$T30-SUM($U79:AR79),AR79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AS79)+AS79>$T30,$T30-SUM($U79:AS79),AS79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AT79)+AT79>$T30,$T30-SUM($U79:AT79),AT79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AU79)+AU79>$T30,$T30-SUM($U79:AU79),AU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AV79)+AV79>$T30,$T30-SUM($U79:AV79),AV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AW79)+AW79>$T30,$T30-SUM($U79:AW79),AW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AX79)+AX79>$T30,$T30-SUM($U79:AX79),AX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AY79)+AY79>$T30,$T30-SUM($U79:AY79),AY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:AZ79)+AZ79>$T30,$T30-SUM($U79:AZ79),AZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BA79)+BA79>$T30,$T30-SUM($U79:BA79),BA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BB79)+BB79>$T30,$T30-SUM($U79:BB79),BB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BC79)+BC79>$T30,$T30-SUM($U79:BC79),BC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BD79)+BD79>$T30,$T30-SUM($U79:BD79),BD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BE79)+BE79>$T30,$T30-SUM($U79:BE79),BE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BF79)+BF79>$T30,$T30-SUM($U79:BF79),BF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BG79)+BG79>$T30,$T30-SUM($U79:BG79),BG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BH79)+BH79>$T30,$T30-SUM($U79:BH79),BH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BI79)+BI79>$T30,$T30-SUM($U79:BI79),BI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BJ79)+BJ79>$T30,$T30-SUM($U79:BJ79),BJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BK79)+BK79>$T30,$T30-SUM($U79:BK79),BK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BL79)+BL79>$T30,$T30-SUM($U79:BL79),BL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BM79)+BM79>$T30,$T30-SUM($U79:BM79),BM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BN79)+BN79>$T30,$T30-SUM($U79:BN79),BN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BO79)+BO79>$T30,$T30-SUM($U79:BO79),BO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BP79)+BP79>$T30,$T30-SUM($U79:BP79),BP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BQ79)+BQ79>$T30,$T30-SUM($U79:BQ79),BQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BR79)+BR79>$T30,$T30-SUM($U79:BR79),BR79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BS79)+BS79>$T30,$T30-SUM($U79:BS79),BS79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BT79)+BT79>$T30,$T30-SUM($U79:BT79),BT79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BU79)+BU79>$T30,$T30-SUM($U79:BU79),BU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BV79)+BV79>$T30,$T30-SUM($U79:BV79),BV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BW79)+BW79>$T30,$T30-SUM($U79:BW79),BW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BX79)+BX79>$T30,$T30-SUM($U79:BX79),BX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BY79)+BY79>$T30,$T30-SUM($U79:BY79),BY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:BZ79)+BZ79>$T30,$T30-SUM($U79:BZ79),BZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CA79)+CA79>$T30,$T30-SUM($U79:CA79),CA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CB79)+CB79>$T30,$T30-SUM($U79:CB79),CB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CC79)+CC79>$T30,$T30-SUM($U79:CC79),CC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CD79)+CD79>$T30,$T30-SUM($U79:CD79),CD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CE79)+CE79>$T30,$T30-SUM($U79:CE79),CE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CF79)+CF79>$T30,$T30-SUM($U79:CF79),CF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CG79)+CG79>$T30,$T30-SUM($U79:CG79),CG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CH79)+CH79>$T30,$T30-SUM($U79:CH79),CH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CI79)+CI79>$T30,$T30-SUM($U79:CI79),CI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CJ79)+CJ79>$T30,$T30-SUM($U79:CJ79),CJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CK79)+CK79>$T30,$T30-SUM($U79:CK79),CK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CL79)+CL79>$T30,$T30-SUM($U79:CL79),CL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CM79)+CM79>$T30,$T30-SUM($U79:CM79),CM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CN79)+CN79>$T30,$T30-SUM($U79:CN79),CN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CO79)+CO79>$T30,$T30-SUM($U79:CO79),CO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CP79)+CP79>$T30,$T30-SUM($U79:CP79),CP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CQ79)+CQ79>$T30,$T30-SUM($U79:CQ79),CQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CR79)+CR79>$T30,$T30-SUM($U79:CR79),CR79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CS79)+CS79>$T30,$T30-SUM($U79:CS79),CS79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CT79)+CT79>$T30,$T30-SUM($U79:CT79),CT79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CU79)+CU79>$T30,$T30-SUM($U79:CU79),CU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CV79)+CV79>$T30,$T30-SUM($U79:CV79),CV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CW79)+CW79>$T30,$T30-SUM($U79:CW79),CW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CX79)+CX79>$T30,$T30-SUM($U79:CX79),CX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CY79)+CY79>$T30,$T30-SUM($U79:CY79),CY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:CZ79)+CZ79>$T30,$T30-SUM($U79:CZ79),CZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DA79)+DA79>$T30,$T30-SUM($U79:DA79),DA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DB79)+DB79>$T30,$T30-SUM($U79:DB79),DB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DC79)+DC79>$T30,$T30-SUM($U79:DC79),DC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DD79)+DD79>$T30,$T30-SUM($U79:DD79),DD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DE79)+DE79>$T30,$T30-SUM($U79:DE79),DE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DF79)+DF79>$T30,$T30-SUM($U79:DF79),DF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DG79)+DG79>$T30,$T30-SUM($U79:DG79),DG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DH79)+DH79>$T30,$T30-SUM($U79:DH79),DH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DI79)+DI79>$T30,$T30-SUM($U79:DI79),DI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DJ79)+DJ79>$T30,$T30-SUM($U79:DJ79),DJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DK79)+DK79>$T30,$T30-SUM($U79:DK79),DK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DL79)+DL79>$T30,$T30-SUM($U79:DL79),DL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DM79)+DM79>$T30,$T30-SUM($U79:DM79),DM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DN79)+DN79>$T30,$T30-SUM($U79:DN79),DN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DO79)+DO79>$T30,$T30-SUM($U79:DO79),DO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DP79)+DP79>$T30,$T30-SUM($U79:DP79),DP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DQ79)+DQ79>$T30,$T30-SUM($U79:DQ79),DQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DR79)+DR79>$T30,$T30-SUM($U79:DR79),DR79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DS79)+DS79>$T30,$T30-SUM($U79:DS79),DS79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DT79)+DT79>$T30,$T30-SUM($U79:DT79),DT79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DU79)+DU79>$T30,$T30-SUM($U79:DU79),DU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DV79)+DV79>$T30,$T30-SUM($U79:DV79),DV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DW79)+DW79>$T30,$T30-SUM($U79:DW79),DW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DX79)+DX79>$T30,$T30-SUM($U79:DX79),DX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DY79)+DY79>$T30,$T30-SUM($U79:DY79),DY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:DZ79)+DZ79>$T30,$T30-SUM($U79:DZ79),DZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EA79)+EA79>$T30,$T30-SUM($U79:EA79),EA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EB79)+EB79>$T30,$T30-SUM($U79:EB79),EB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EC79)+EC79>$T30,$T30-SUM($U79:EC79),EC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:ED79)+ED79>$T30,$T30-SUM($U79:ED79),ED79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EE79)+EE79>$T30,$T30-SUM($U79:EE79),EE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EF79)+EF79>$T30,$T30-SUM($U79:EF79),EF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EG79)+EG79>$T30,$T30-SUM($U79:EG79),EG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EH79)+EH79>$T30,$T30-SUM($U79:EH79),EH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EI79)+EI79>$T30,$T30-SUM($U79:EI79),EI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EJ79)+EJ79>$T30,$T30-SUM($U79:EJ79),EJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EK79)+EK79>$T30,$T30-SUM($U79:EK79),EK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EL79)+EL79>$T30,$T30-SUM($U79:EL79),EL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EM79)+EM79>$T30,$T30-SUM($U79:EM79),EM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EN79)+EN79>$T30,$T30-SUM($U79:EN79),EN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EO79)+EO79>$T30,$T30-SUM($U79:EO79),EO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EP79)+EP79>$T30,$T30-SUM($U79:EP79),EP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EQ79)+EQ79>$T30,$T30-SUM($U79:EQ79),EQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:ER79)+ER79>$T30,$T30-SUM($U79:ER79),ER79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:ES79)+ES79>$T30,$T30-SUM($U79:ES79),ES79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:ET79)+ET79>$T30,$T30-SUM($U79:ET79),ET79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EU79)+EU79>$T30,$T30-SUM($U79:EU79),EU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EV79)+EV79>$T30,$T30-SUM($U79:EV79),EV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EW79)+EW79>$T30,$T30-SUM($U79:EW79),EW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EX79)+EX79>$T30,$T30-SUM($U79:EX79),EX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EY79)+EY79>$T30,$T30-SUM($U79:EY79),EY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:EZ79)+EZ79>$T30,$T30-SUM($U79:EZ79),EZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FA79)+FA79>$T30,$T30-SUM($U79:FA79),FA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FB79)+FB79>$T30,$T30-SUM($U79:FB79),FB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FC79)+FC79>$T30,$T30-SUM($U79:FC79),FC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FD79)+FD79>$T30,$T30-SUM($U79:FD79),FD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FE79)+FE79>$T30,$T30-SUM($U79:FE79),FE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FF79)+FF79>$T30,$T30-SUM($U79:FF79),FF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FG79)+FG79>$T30,$T30-SUM($U79:FG79),FG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FH79)+FH79>$T30,$T30-SUM($U79:FH79),FH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FI79)+FI79>$T30,$T30-SUM($U79:FI79),FI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FJ79)+FJ79>$T30,$T30-SUM($U79:FJ79),FJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FK79)+FK79>$T30,$T30-SUM($U79:FK79),FK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FL79)+FL79>$T30,$T30-SUM($U79:FL79),FL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FM79)+FM79>$T30,$T30-SUM($U79:FM79),FM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FN79)+FN79>$T30,$T30-SUM($U79:FN79),FN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FO79)+FO79>$T30,$T30-SUM($U79:FO79),FO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FP79)+FP79>$T30,$T30-SUM($U79:FP79),FP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FQ79)+FQ79>$T30,$T30-SUM($U79:FQ79),FQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FR79)+FR79>$T30,$T30-SUM($U79:FR79),FR79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FS79)+FS79>$T30,$T30-SUM($U79:FS79),FS79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FT79)+FT79>$T30,$T30-SUM($U79:FT79),FT79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FU79)+FU79>$T30,$T30-SUM($U79:FU79),FU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FV79)+FV79>$T30,$T30-SUM($U79:FV79),FV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FW79)+FW79>$T30,$T30-SUM($U79:FW79),FW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FX79)+FX79>$T30,$T30-SUM($U79:FX79),FX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FY79)+FY79>$T30,$T30-SUM($U79:FY79),FY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:FZ79)+FZ79>$T30,$T30-SUM($U79:FZ79),FZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GA79)+GA79>$T30,$T30-SUM($U79:GA79),GA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GB79)+GB79>$T30,$T30-SUM($U79:GB79),GB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GC79)+GC79>$T30,$T30-SUM($U79:GC79),GC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GD79)+GD79>$T30,$T30-SUM($U79:GD79),GD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GE79)+GE79>$T30,$T30-SUM($U79:GE79),GE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GF79)+GF79>$T30,$T30-SUM($U79:GF79),GF79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GG79)+GG79>$T30,$T30-SUM($U79:GG79),GG79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GH79)+GH79>$T30,$T30-SUM($U79:GH79),GH79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GI79)+GI79>$T30,$T30-SUM($U79:GI79),GI79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GJ79)+GJ79>$T30,$T30-SUM($U79:GJ79),GJ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GK79)+GK79>$T30,$T30-SUM($U79:GK79),GK79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GL79)+GL79>$T30,$T30-SUM($U79:GL79),GL79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GM79)+GM79>$T30,$T30-SUM($U79:GM79),GM79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GN79)+GN79>$T30,$T30-SUM($U79:GN79),GN79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GO79)+GO79>$T30,$T30-SUM($U79:GO79),GO79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GP79)+GP79>$T30,$T30-SUM($U79:GP79),GP79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GQ79)+GQ79>$T30,$T30-SUM($U79:GQ79),GQ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GR79)+GR79>$T30,$T30-SUM($U79:GR79),GR79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GS79)+GS79>$T30,$T30-SUM($U79:GS79),GS79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GT79)+GT79>$T30,$T30-SUM($U79:GT79),GT79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GU79)+GU79>$T30,$T30-SUM($U79:GU79),GU79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GV79)+GV79>$T30,$T30-SUM($U79:GV79),GV79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GW79)+GW79>$T30,$T30-SUM($U79:GW79),GW79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GX79)+GX79>$T30,$T30-SUM($U79:GX79),GX79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GY79)+GY79>$T30,$T30-SUM($U79:GY79),GY79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:GZ79)+GZ79>$T30,$T30-SUM($U79:GZ79),GZ79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:HA79)+HA79>$T30,$T30-SUM($U79:HA79),HA79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:HB79)+HB79>$T30,$T30-SUM($U79:HB79),HB79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:HC79)+HC79>$T30,$T30-SUM($U79:HC79),HC79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:HD79)+HD79>$T30,$T30-SUM($U79:HD79),HD79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:HE79)+HE79>$T30,$T30-SUM($U79:HE79),HE79),0)","v":0},{"$f":"IF($U79>0,IF(SUM($U79:HF79)+HF79>$T30,$T30-SUM($U79:HF79),HF79),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U80>0,IF(SUM($U80:U80)+U80>$T31,$T31-SUM($U80:U80),U80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:V80)+V80>$T31,$T31-SUM($U80:V80),V80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:W80)+W80>$T31,$T31-SUM($U80:W80),W80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:X80)+X80>$T31,$T31-SUM($U80:X80),X80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:Y80)+Y80>$T31,$T31-SUM($U80:Y80),Y80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:Z80)+Z80>$T31,$T31-SUM($U80:Z80),Z80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AA80)+AA80>$T31,$T31-SUM($U80:AA80),AA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AB80)+AB80>$T31,$T31-SUM($U80:AB80),AB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AC80)+AC80>$T31,$T31-SUM($U80:AC80),AC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AD80)+AD80>$T31,$T31-SUM($U80:AD80),AD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AE80)+AE80>$T31,$T31-SUM($U80:AE80),AE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AF80)+AF80>$T31,$T31-SUM($U80:AF80),AF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AG80)+AG80>$T31,$T31-SUM($U80:AG80),AG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AH80)+AH80>$T31,$T31-SUM($U80:AH80),AH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AI80)+AI80>$T31,$T31-SUM($U80:AI80),AI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AJ80)+AJ80>$T31,$T31-SUM($U80:AJ80),AJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AK80)+AK80>$T31,$T31-SUM($U80:AK80),AK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AL80)+AL80>$T31,$T31-SUM($U80:AL80),AL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AM80)+AM80>$T31,$T31-SUM($U80:AM80),AM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AN80)+AN80>$T31,$T31-SUM($U80:AN80),AN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AO80)+AO80>$T31,$T31-SUM($U80:AO80),AO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AP80)+AP80>$T31,$T31-SUM($U80:AP80),AP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AQ80)+AQ80>$T31,$T31-SUM($U80:AQ80),AQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AR80)+AR80>$T31,$T31-SUM($U80:AR80),AR80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AS80)+AS80>$T31,$T31-SUM($U80:AS80),AS80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AT80)+AT80>$T31,$T31-SUM($U80:AT80),AT80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AU80)+AU80>$T31,$T31-SUM($U80:AU80),AU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AV80)+AV80>$T31,$T31-SUM($U80:AV80),AV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AW80)+AW80>$T31,$T31-SUM($U80:AW80),AW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AX80)+AX80>$T31,$T31-SUM($U80:AX80),AX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AY80)+AY80>$T31,$T31-SUM($U80:AY80),AY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:AZ80)+AZ80>$T31,$T31-SUM($U80:AZ80),AZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BA80)+BA80>$T31,$T31-SUM($U80:BA80),BA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BB80)+BB80>$T31,$T31-SUM($U80:BB80),BB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BC80)+BC80>$T31,$T31-SUM($U80:BC80),BC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BD80)+BD80>$T31,$T31-SUM($U80:BD80),BD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BE80)+BE80>$T31,$T31-SUM($U80:BE80),BE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BF80)+BF80>$T31,$T31-SUM($U80:BF80),BF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BG80)+BG80>$T31,$T31-SUM($U80:BG80),BG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BH80)+BH80>$T31,$T31-SUM($U80:BH80),BH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BI80)+BI80>$T31,$T31-SUM($U80:BI80),BI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BJ80)+BJ80>$T31,$T31-SUM($U80:BJ80),BJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BK80)+BK80>$T31,$T31-SUM($U80:BK80),BK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BL80)+BL80>$T31,$T31-SUM($U80:BL80),BL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BM80)+BM80>$T31,$T31-SUM($U80:BM80),BM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BN80)+BN80>$T31,$T31-SUM($U80:BN80),BN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BO80)+BO80>$T31,$T31-SUM($U80:BO80),BO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BP80)+BP80>$T31,$T31-SUM($U80:BP80),BP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BQ80)+BQ80>$T31,$T31-SUM($U80:BQ80),BQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BR80)+BR80>$T31,$T31-SUM($U80:BR80),BR80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BS80)+BS80>$T31,$T31-SUM($U80:BS80),BS80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BT80)+BT80>$T31,$T31-SUM($U80:BT80),BT80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BU80)+BU80>$T31,$T31-SUM($U80:BU80),BU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BV80)+BV80>$T31,$T31-SUM($U80:BV80),BV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BW80)+BW80>$T31,$T31-SUM($U80:BW80),BW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BX80)+BX80>$T31,$T31-SUM($U80:BX80),BX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BY80)+BY80>$T31,$T31-SUM($U80:BY80),BY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:BZ80)+BZ80>$T31,$T31-SUM($U80:BZ80),BZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CA80)+CA80>$T31,$T31-SUM($U80:CA80),CA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CB80)+CB80>$T31,$T31-SUM($U80:CB80),CB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CC80)+CC80>$T31,$T31-SUM($U80:CC80),CC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CD80)+CD80>$T31,$T31-SUM($U80:CD80),CD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CE80)+CE80>$T31,$T31-SUM($U80:CE80),CE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CF80)+CF80>$T31,$T31-SUM($U80:CF80),CF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CG80)+CG80>$T31,$T31-SUM($U80:CG80),CG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CH80)+CH80>$T31,$T31-SUM($U80:CH80),CH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CI80)+CI80>$T31,$T31-SUM($U80:CI80),CI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CJ80)+CJ80>$T31,$T31-SUM($U80:CJ80),CJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CK80)+CK80>$T31,$T31-SUM($U80:CK80),CK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CL80)+CL80>$T31,$T31-SUM($U80:CL80),CL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CM80)+CM80>$T31,$T31-SUM($U80:CM80),CM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CN80)+CN80>$T31,$T31-SUM($U80:CN80),CN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CO80)+CO80>$T31,$T31-SUM($U80:CO80),CO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CP80)+CP80>$T31,$T31-SUM($U80:CP80),CP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CQ80)+CQ80>$T31,$T31-SUM($U80:CQ80),CQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CR80)+CR80>$T31,$T31-SUM($U80:CR80),CR80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CS80)+CS80>$T31,$T31-SUM($U80:CS80),CS80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CT80)+CT80>$T31,$T31-SUM($U80:CT80),CT80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CU80)+CU80>$T31,$T31-SUM($U80:CU80),CU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CV80)+CV80>$T31,$T31-SUM($U80:CV80),CV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CW80)+CW80>$T31,$T31-SUM($U80:CW80),CW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CX80)+CX80>$T31,$T31-SUM($U80:CX80),CX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CY80)+CY80>$T31,$T31-SUM($U80:CY80),CY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:CZ80)+CZ80>$T31,$T31-SUM($U80:CZ80),CZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DA80)+DA80>$T31,$T31-SUM($U80:DA80),DA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DB80)+DB80>$T31,$T31-SUM($U80:DB80),DB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DC80)+DC80>$T31,$T31-SUM($U80:DC80),DC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DD80)+DD80>$T31,$T31-SUM($U80:DD80),DD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DE80)+DE80>$T31,$T31-SUM($U80:DE80),DE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DF80)+DF80>$T31,$T31-SUM($U80:DF80),DF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DG80)+DG80>$T31,$T31-SUM($U80:DG80),DG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DH80)+DH80>$T31,$T31-SUM($U80:DH80),DH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DI80)+DI80>$T31,$T31-SUM($U80:DI80),DI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DJ80)+DJ80>$T31,$T31-SUM($U80:DJ80),DJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DK80)+DK80>$T31,$T31-SUM($U80:DK80),DK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DL80)+DL80>$T31,$T31-SUM($U80:DL80),DL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DM80)+DM80>$T31,$T31-SUM($U80:DM80),DM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DN80)+DN80>$T31,$T31-SUM($U80:DN80),DN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DO80)+DO80>$T31,$T31-SUM($U80:DO80),DO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DP80)+DP80>$T31,$T31-SUM($U80:DP80),DP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DQ80)+DQ80>$T31,$T31-SUM($U80:DQ80),DQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DR80)+DR80>$T31,$T31-SUM($U80:DR80),DR80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DS80)+DS80>$T31,$T31-SUM($U80:DS80),DS80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DT80)+DT80>$T31,$T31-SUM($U80:DT80),DT80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DU80)+DU80>$T31,$T31-SUM($U80:DU80),DU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DV80)+DV80>$T31,$T31-SUM($U80:DV80),DV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DW80)+DW80>$T31,$T31-SUM($U80:DW80),DW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DX80)+DX80>$T31,$T31-SUM($U80:DX80),DX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DY80)+DY80>$T31,$T31-SUM($U80:DY80),DY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:DZ80)+DZ80>$T31,$T31-SUM($U80:DZ80),DZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EA80)+EA80>$T31,$T31-SUM($U80:EA80),EA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EB80)+EB80>$T31,$T31-SUM($U80:EB80),EB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EC80)+EC80>$T31,$T31-SUM($U80:EC80),EC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:ED80)+ED80>$T31,$T31-SUM($U80:ED80),ED80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EE80)+EE80>$T31,$T31-SUM($U80:EE80),EE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EF80)+EF80>$T31,$T31-SUM($U80:EF80),EF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EG80)+EG80>$T31,$T31-SUM($U80:EG80),EG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EH80)+EH80>$T31,$T31-SUM($U80:EH80),EH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EI80)+EI80>$T31,$T31-SUM($U80:EI80),EI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EJ80)+EJ80>$T31,$T31-SUM($U80:EJ80),EJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EK80)+EK80>$T31,$T31-SUM($U80:EK80),EK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EL80)+EL80>$T31,$T31-SUM($U80:EL80),EL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EM80)+EM80>$T31,$T31-SUM($U80:EM80),EM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EN80)+EN80>$T31,$T31-SUM($U80:EN80),EN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EO80)+EO80>$T31,$T31-SUM($U80:EO80),EO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EP80)+EP80>$T31,$T31-SUM($U80:EP80),EP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EQ80)+EQ80>$T31,$T31-SUM($U80:EQ80),EQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:ER80)+ER80>$T31,$T31-SUM($U80:ER80),ER80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:ES80)+ES80>$T31,$T31-SUM($U80:ES80),ES80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:ET80)+ET80>$T31,$T31-SUM($U80:ET80),ET80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EU80)+EU80>$T31,$T31-SUM($U80:EU80),EU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EV80)+EV80>$T31,$T31-SUM($U80:EV80),EV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EW80)+EW80>$T31,$T31-SUM($U80:EW80),EW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EX80)+EX80>$T31,$T31-SUM($U80:EX80),EX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EY80)+EY80>$T31,$T31-SUM($U80:EY80),EY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:EZ80)+EZ80>$T31,$T31-SUM($U80:EZ80),EZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FA80)+FA80>$T31,$T31-SUM($U80:FA80),FA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FB80)+FB80>$T31,$T31-SUM($U80:FB80),FB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FC80)+FC80>$T31,$T31-SUM($U80:FC80),FC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FD80)+FD80>$T31,$T31-SUM($U80:FD80),FD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FE80)+FE80>$T31,$T31-SUM($U80:FE80),FE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FF80)+FF80>$T31,$T31-SUM($U80:FF80),FF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FG80)+FG80>$T31,$T31-SUM($U80:FG80),FG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FH80)+FH80>$T31,$T31-SUM($U80:FH80),FH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FI80)+FI80>$T31,$T31-SUM($U80:FI80),FI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FJ80)+FJ80>$T31,$T31-SUM($U80:FJ80),FJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FK80)+FK80>$T31,$T31-SUM($U80:FK80),FK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FL80)+FL80>$T31,$T31-SUM($U80:FL80),FL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FM80)+FM80>$T31,$T31-SUM($U80:FM80),FM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FN80)+FN80>$T31,$T31-SUM($U80:FN80),FN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FO80)+FO80>$T31,$T31-SUM($U80:FO80),FO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FP80)+FP80>$T31,$T31-SUM($U80:FP80),FP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FQ80)+FQ80>$T31,$T31-SUM($U80:FQ80),FQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FR80)+FR80>$T31,$T31-SUM($U80:FR80),FR80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FS80)+FS80>$T31,$T31-SUM($U80:FS80),FS80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FT80)+FT80>$T31,$T31-SUM($U80:FT80),FT80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FU80)+FU80>$T31,$T31-SUM($U80:FU80),FU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FV80)+FV80>$T31,$T31-SUM($U80:FV80),FV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FW80)+FW80>$T31,$T31-SUM($U80:FW80),FW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FX80)+FX80>$T31,$T31-SUM($U80:FX80),FX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FY80)+FY80>$T31,$T31-SUM($U80:FY80),FY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:FZ80)+FZ80>$T31,$T31-SUM($U80:FZ80),FZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GA80)+GA80>$T31,$T31-SUM($U80:GA80),GA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GB80)+GB80>$T31,$T31-SUM($U80:GB80),GB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GC80)+GC80>$T31,$T31-SUM($U80:GC80),GC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GD80)+GD80>$T31,$T31-SUM($U80:GD80),GD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GE80)+GE80>$T31,$T31-SUM($U80:GE80),GE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GF80)+GF80>$T31,$T31-SUM($U80:GF80),GF80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GG80)+GG80>$T31,$T31-SUM($U80:GG80),GG80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GH80)+GH80>$T31,$T31-SUM($U80:GH80),GH80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GI80)+GI80>$T31,$T31-SUM($U80:GI80),GI80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GJ80)+GJ80>$T31,$T31-SUM($U80:GJ80),GJ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GK80)+GK80>$T31,$T31-SUM($U80:GK80),GK80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GL80)+GL80>$T31,$T31-SUM($U80:GL80),GL80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GM80)+GM80>$T31,$T31-SUM($U80:GM80),GM80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GN80)+GN80>$T31,$T31-SUM($U80:GN80),GN80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GO80)+GO80>$T31,$T31-SUM($U80:GO80),GO80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GP80)+GP80>$T31,$T31-SUM($U80:GP80),GP80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GQ80)+GQ80>$T31,$T31-SUM($U80:GQ80),GQ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GR80)+GR80>$T31,$T31-SUM($U80:GR80),GR80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GS80)+GS80>$T31,$T31-SUM($U80:GS80),GS80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GT80)+GT80>$T31,$T31-SUM($U80:GT80),GT80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GU80)+GU80>$T31,$T31-SUM($U80:GU80),GU80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GV80)+GV80>$T31,$T31-SUM($U80:GV80),GV80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GW80)+GW80>$T31,$T31-SUM($U80:GW80),GW80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GX80)+GX80>$T31,$T31-SUM($U80:GX80),GX80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GY80)+GY80>$T31,$T31-SUM($U80:GY80),GY80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:GZ80)+GZ80>$T31,$T31-SUM($U80:GZ80),GZ80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:HA80)+HA80>$T31,$T31-SUM($U80:HA80),HA80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:HB80)+HB80>$T31,$T31-SUM($U80:HB80),HB80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:HC80)+HC80>$T31,$T31-SUM($U80:HC80),HC80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:HD80)+HD80>$T31,$T31-SUM($U80:HD80),HD80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:HE80)+HE80>$T31,$T31-SUM($U80:HE80),HE80),0)","v":0},{"$f":"IF($U80>0,IF(SUM($U80:HF80)+HF80>$T31,$T31-SUM($U80:HF80),HF80),0)","v":0}]
[]
[null,"Depreciation:  1997 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U24>0,U24/$F84,U24)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:V84)+V84>$U24,$U24-SUM($V84:V84),V84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:W84)+W84>$U24,$U24-SUM($V84:W84),W84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:X84)+X84>$U24,$U24-SUM($V84:X84),X84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:Y84)+Y84>$U24,$U24-SUM($V84:Y84),Y84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:Z84)+Z84>$U24,$U24-SUM($V84:Z84),Z84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AA84)+AA84>$U24,$U24-SUM($V84:AA84),AA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AB84)+AB84>$U24,$U24-SUM($V84:AB84),AB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AC84)+AC84>$U24,$U24-SUM($V84:AC84),AC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AD84)+AD84>$U24,$U24-SUM($V84:AD84),AD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AE84)+AE84>$U24,$U24-SUM($V84:AE84),AE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AF84)+AF84>$U24,$U24-SUM($V84:AF84),AF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AG84)+AG84>$U24,$U24-SUM($V84:AG84),AG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AH84)+AH84>$U24,$U24-SUM($V84:AH84),AH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AI84)+AI84>$U24,$U24-SUM($V84:AI84),AI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AJ84)+AJ84>$U24,$U24-SUM($V84:AJ84),AJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AK84)+AK84>$U24,$U24-SUM($V84:AK84),AK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AL84)+AL84>$U24,$U24-SUM($V84:AL84),AL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AM84)+AM84>$U24,$U24-SUM($V84:AM84),AM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AN84)+AN84>$U24,$U24-SUM($V84:AN84),AN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AO84)+AO84>$U24,$U24-SUM($V84:AO84),AO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AP84)+AP84>$U24,$U24-SUM($V84:AP84),AP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AQ84)+AQ84>$U24,$U24-SUM($V84:AQ84),AQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AR84)+AR84>$U24,$U24-SUM($V84:AR84),AR84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AS84)+AS84>$U24,$U24-SUM($V84:AS84),AS84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AT84)+AT84>$U24,$U24-SUM($V84:AT84),AT84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AU84)+AU84>$U24,$U24-SUM($V84:AU84),AU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AV84)+AV84>$U24,$U24-SUM($V84:AV84),AV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AW84)+AW84>$U24,$U24-SUM($V84:AW84),AW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AX84)+AX84>$U24,$U24-SUM($V84:AX84),AX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AY84)+AY84>$U24,$U24-SUM($V84:AY84),AY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:AZ84)+AZ84>$U24,$U24-SUM($V84:AZ84),AZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BA84)+BA84>$U24,$U24-SUM($V84:BA84),BA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BB84)+BB84>$U24,$U24-SUM($V84:BB84),BB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BC84)+BC84>$U24,$U24-SUM($V84:BC84),BC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BD84)+BD84>$U24,$U24-SUM($V84:BD84),BD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BE84)+BE84>$U24,$U24-SUM($V84:BE84),BE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BF84)+BF84>$U24,$U24-SUM($V84:BF84),BF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BG84)+BG84>$U24,$U24-SUM($V84:BG84),BG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BH84)+BH84>$U24,$U24-SUM($V84:BH84),BH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BI84)+BI84>$U24,$U24-SUM($V84:BI84),BI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BJ84)+BJ84>$U24,$U24-SUM($V84:BJ84),BJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BK84)+BK84>$U24,$U24-SUM($V84:BK84),BK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BL84)+BL84>$U24,$U24-SUM($V84:BL84),BL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BM84)+BM84>$U24,$U24-SUM($V84:BM84),BM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BN84)+BN84>$U24,$U24-SUM($V84:BN84),BN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BO84)+BO84>$U24,$U24-SUM($V84:BO84),BO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BP84)+BP84>$U24,$U24-SUM($V84:BP84),BP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BQ84)+BQ84>$U24,$U24-SUM($V84:BQ84),BQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BR84)+BR84>$U24,$U24-SUM($V84:BR84),BR84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BS84)+BS84>$U24,$U24-SUM($V84:BS84),BS84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BT84)+BT84>$U24,$U24-SUM($V84:BT84),BT84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BU84)+BU84>$U24,$U24-SUM($V84:BU84),BU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BV84)+BV84>$U24,$U24-SUM($V84:BV84),BV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BW84)+BW84>$U24,$U24-SUM($V84:BW84),BW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BX84)+BX84>$U24,$U24-SUM($V84:BX84),BX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BY84)+BY84>$U24,$U24-SUM($V84:BY84),BY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:BZ84)+BZ84>$U24,$U24-SUM($V84:BZ84),BZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CA84)+CA84>$U24,$U24-SUM($V84:CA84),CA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CB84)+CB84>$U24,$U24-SUM($V84:CB84),CB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CC84)+CC84>$U24,$U24-SUM($V84:CC84),CC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CD84)+CD84>$U24,$U24-SUM($V84:CD84),CD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CE84)+CE84>$U24,$U24-SUM($V84:CE84),CE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CF84)+CF84>$U24,$U24-SUM($V84:CF84),CF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CG84)+CG84>$U24,$U24-SUM($V84:CG84),CG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CH84)+CH84>$U24,$U24-SUM($V84:CH84),CH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CI84)+CI84>$U24,$U24-SUM($V84:CI84),CI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CJ84)+CJ84>$U24,$U24-SUM($V84:CJ84),CJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CK84)+CK84>$U24,$U24-SUM($V84:CK84),CK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CL84)+CL84>$U24,$U24-SUM($V84:CL84),CL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CM84)+CM84>$U24,$U24-SUM($V84:CM84),CM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CN84)+CN84>$U24,$U24-SUM($V84:CN84),CN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CO84)+CO84>$U24,$U24-SUM($V84:CO84),CO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CP84)+CP84>$U24,$U24-SUM($V84:CP84),CP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CQ84)+CQ84>$U24,$U24-SUM($V84:CQ84),CQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CR84)+CR84>$U24,$U24-SUM($V84:CR84),CR84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CS84)+CS84>$U24,$U24-SUM($V84:CS84),CS84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CT84)+CT84>$U24,$U24-SUM($V84:CT84),CT84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CU84)+CU84>$U24,$U24-SUM($V84:CU84),CU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CV84)+CV84>$U24,$U24-SUM($V84:CV84),CV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CW84)+CW84>$U24,$U24-SUM($V84:CW84),CW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CX84)+CX84>$U24,$U24-SUM($V84:CX84),CX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CY84)+CY84>$U24,$U24-SUM($V84:CY84),CY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:CZ84)+CZ84>$U24,$U24-SUM($V84:CZ84),CZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DA84)+DA84>$U24,$U24-SUM($V84:DA84),DA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DB84)+DB84>$U24,$U24-SUM($V84:DB84),DB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DC84)+DC84>$U24,$U24-SUM($V84:DC84),DC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DD84)+DD84>$U24,$U24-SUM($V84:DD84),DD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DE84)+DE84>$U24,$U24-SUM($V84:DE84),DE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DF84)+DF84>$U24,$U24-SUM($V84:DF84),DF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DG84)+DG84>$U24,$U24-SUM($V84:DG84),DG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DH84)+DH84>$U24,$U24-SUM($V84:DH84),DH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DI84)+DI84>$U24,$U24-SUM($V84:DI84),DI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DJ84)+DJ84>$U24,$U24-SUM($V84:DJ84),DJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DK84)+DK84>$U24,$U24-SUM($V84:DK84),DK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DL84)+DL84>$U24,$U24-SUM($V84:DL84),DL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DM84)+DM84>$U24,$U24-SUM($V84:DM84),DM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DN84)+DN84>$U24,$U24-SUM($V84:DN84),DN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DO84)+DO84>$U24,$U24-SUM($V84:DO84),DO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DP84)+DP84>$U24,$U24-SUM($V84:DP84),DP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DQ84)+DQ84>$U24,$U24-SUM($V84:DQ84),DQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DR84)+DR84>$U24,$U24-SUM($V84:DR84),DR84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DS84)+DS84>$U24,$U24-SUM($V84:DS84),DS84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DT84)+DT84>$U24,$U24-SUM($V84:DT84),DT84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DU84)+DU84>$U24,$U24-SUM($V84:DU84),DU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DV84)+DV84>$U24,$U24-SUM($V84:DV84),DV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DW84)+DW84>$U24,$U24-SUM($V84:DW84),DW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DX84)+DX84>$U24,$U24-SUM($V84:DX84),DX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DY84)+DY84>$U24,$U24-SUM($V84:DY84),DY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:DZ84)+DZ84>$U24,$U24-SUM($V84:DZ84),DZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EA84)+EA84>$U24,$U24-SUM($V84:EA84),EA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EB84)+EB84>$U24,$U24-SUM($V84:EB84),EB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EC84)+EC84>$U24,$U24-SUM($V84:EC84),EC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:ED84)+ED84>$U24,$U24-SUM($V84:ED84),ED84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EE84)+EE84>$U24,$U24-SUM($V84:EE84),EE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EF84)+EF84>$U24,$U24-SUM($V84:EF84),EF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EG84)+EG84>$U24,$U24-SUM($V84:EG84),EG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EH84)+EH84>$U24,$U24-SUM($V84:EH84),EH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EI84)+EI84>$U24,$U24-SUM($V84:EI84),EI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EJ84)+EJ84>$U24,$U24-SUM($V84:EJ84),EJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EK84)+EK84>$U24,$U24-SUM($V84:EK84),EK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EL84)+EL84>$U24,$U24-SUM($V84:EL84),EL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EM84)+EM84>$U24,$U24-SUM($V84:EM84),EM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EN84)+EN84>$U24,$U24-SUM($V84:EN84),EN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EO84)+EO84>$U24,$U24-SUM($V84:EO84),EO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EP84)+EP84>$U24,$U24-SUM($V84:EP84),EP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EQ84)+EQ84>$U24,$U24-SUM($V84:EQ84),EQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:ER84)+ER84>$U24,$U24-SUM($V84:ER84),ER84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:ES84)+ES84>$U24,$U24-SUM($V84:ES84),ES84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:ET84)+ET84>$U24,$U24-SUM($V84:ET84),ET84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EU84)+EU84>$U24,$U24-SUM($V84:EU84),EU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EV84)+EV84>$U24,$U24-SUM($V84:EV84),EV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EW84)+EW84>$U24,$U24-SUM($V84:EW84),EW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EX84)+EX84>$U24,$U24-SUM($V84:EX84),EX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EY84)+EY84>$U24,$U24-SUM($V84:EY84),EY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:EZ84)+EZ84>$U24,$U24-SUM($V84:EZ84),EZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FA84)+FA84>$U24,$U24-SUM($V84:FA84),FA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FB84)+FB84>$U24,$U24-SUM($V84:FB84),FB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FC84)+FC84>$U24,$U24-SUM($V84:FC84),FC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FD84)+FD84>$U24,$U24-SUM($V84:FD84),FD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FE84)+FE84>$U24,$U24-SUM($V84:FE84),FE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FF84)+FF84>$U24,$U24-SUM($V84:FF84),FF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FG84)+FG84>$U24,$U24-SUM($V84:FG84),FG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FH84)+FH84>$U24,$U24-SUM($V84:FH84),FH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FI84)+FI84>$U24,$U24-SUM($V84:FI84),FI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FJ84)+FJ84>$U24,$U24-SUM($V84:FJ84),FJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FK84)+FK84>$U24,$U24-SUM($V84:FK84),FK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FL84)+FL84>$U24,$U24-SUM($V84:FL84),FL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FM84)+FM84>$U24,$U24-SUM($V84:FM84),FM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FN84)+FN84>$U24,$U24-SUM($V84:FN84),FN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FO84)+FO84>$U24,$U24-SUM($V84:FO84),FO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FP84)+FP84>$U24,$U24-SUM($V84:FP84),FP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FQ84)+FQ84>$U24,$U24-SUM($V84:FQ84),FQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FR84)+FR84>$U24,$U24-SUM($V84:FR84),FR84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FS84)+FS84>$U24,$U24-SUM($V84:FS84),FS84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FT84)+FT84>$U24,$U24-SUM($V84:FT84),FT84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FU84)+FU84>$U24,$U24-SUM($V84:FU84),FU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FV84)+FV84>$U24,$U24-SUM($V84:FV84),FV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FW84)+FW84>$U24,$U24-SUM($V84:FW84),FW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FX84)+FX84>$U24,$U24-SUM($V84:FX84),FX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FY84)+FY84>$U24,$U24-SUM($V84:FY84),FY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:FZ84)+FZ84>$U24,$U24-SUM($V84:FZ84),FZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GA84)+GA84>$U24,$U24-SUM($V84:GA84),GA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GB84)+GB84>$U24,$U24-SUM($V84:GB84),GB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GC84)+GC84>$U24,$U24-SUM($V84:GC84),GC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GD84)+GD84>$U24,$U24-SUM($V84:GD84),GD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GE84)+GE84>$U24,$U24-SUM($V84:GE84),GE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GF84)+GF84>$U24,$U24-SUM($V84:GF84),GF84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GG84)+GG84>$U24,$U24-SUM($V84:GG84),GG84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GH84)+GH84>$U24,$U24-SUM($V84:GH84),GH84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GI84)+GI84>$U24,$U24-SUM($V84:GI84),GI84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GJ84)+GJ84>$U24,$U24-SUM($V84:GJ84),GJ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GK84)+GK84>$U24,$U24-SUM($V84:GK84),GK84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GL84)+GL84>$U24,$U24-SUM($V84:GL84),GL84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GM84)+GM84>$U24,$U24-SUM($V84:GM84),GM84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GN84)+GN84>$U24,$U24-SUM($V84:GN84),GN84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GO84)+GO84>$U24,$U24-SUM($V84:GO84),GO84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GP84)+GP84>$U24,$U24-SUM($V84:GP84),GP84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GQ84)+GQ84>$U24,$U24-SUM($V84:GQ84),GQ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GR84)+GR84>$U24,$U24-SUM($V84:GR84),GR84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GS84)+GS84>$U24,$U24-SUM($V84:GS84),GS84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GT84)+GT84>$U24,$U24-SUM($V84:GT84),GT84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GU84)+GU84>$U24,$U24-SUM($V84:GU84),GU84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GV84)+GV84>$U24,$U24-SUM($V84:GV84),GV84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GW84)+GW84>$U24,$U24-SUM($V84:GW84),GW84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GX84)+GX84>$U24,$U24-SUM($V84:GX84),GX84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GY84)+GY84>$U24,$U24-SUM($V84:GY84),GY84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:GZ84)+GZ84>$U24,$U24-SUM($V84:GZ84),GZ84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:HA84)+HA84>$U24,$U24-SUM($V84:HA84),HA84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:HB84)+HB84>$U24,$U24-SUM($V84:HB84),HB84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:HC84)+HC84>$U24,$U24-SUM($V84:HC84),HC84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:HD84)+HD84>$U24,$U24-SUM($V84:HD84),HD84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:HE84)+HE84>$U24,$U24-SUM($V84:HE84),HE84),0)","v":0},{"$f":"IF($V84>0,IF(SUM($V84:HF84)+HF84>$U24,$U24-SUM($V84:HF84),HF84),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V85>0,IF(SUM($V85:V85)+V85>$U25,$U25-SUM($V85:V85),V85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:W85)+W85>$U25,$U25-SUM($V85:W85),W85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:X85)+X85>$U25,$U25-SUM($V85:X85),X85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:Y85)+Y85>$U25,$U25-SUM($V85:Y85),Y85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:Z85)+Z85>$U25,$U25-SUM($V85:Z85),Z85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AA85)+AA85>$U25,$U25-SUM($V85:AA85),AA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AB85)+AB85>$U25,$U25-SUM($V85:AB85),AB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AC85)+AC85>$U25,$U25-SUM($V85:AC85),AC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AD85)+AD85>$U25,$U25-SUM($V85:AD85),AD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AE85)+AE85>$U25,$U25-SUM($V85:AE85),AE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AF85)+AF85>$U25,$U25-SUM($V85:AF85),AF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AG85)+AG85>$U25,$U25-SUM($V85:AG85),AG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AH85)+AH85>$U25,$U25-SUM($V85:AH85),AH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AI85)+AI85>$U25,$U25-SUM($V85:AI85),AI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AJ85)+AJ85>$U25,$U25-SUM($V85:AJ85),AJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AK85)+AK85>$U25,$U25-SUM($V85:AK85),AK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AL85)+AL85>$U25,$U25-SUM($V85:AL85),AL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AM85)+AM85>$U25,$U25-SUM($V85:AM85),AM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AN85)+AN85>$U25,$U25-SUM($V85:AN85),AN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AO85)+AO85>$U25,$U25-SUM($V85:AO85),AO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AP85)+AP85>$U25,$U25-SUM($V85:AP85),AP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AQ85)+AQ85>$U25,$U25-SUM($V85:AQ85),AQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AR85)+AR85>$U25,$U25-SUM($V85:AR85),AR85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AS85)+AS85>$U25,$U25-SUM($V85:AS85),AS85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AT85)+AT85>$U25,$U25-SUM($V85:AT85),AT85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AU85)+AU85>$U25,$U25-SUM($V85:AU85),AU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AV85)+AV85>$U25,$U25-SUM($V85:AV85),AV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AW85)+AW85>$U25,$U25-SUM($V85:AW85),AW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AX85)+AX85>$U25,$U25-SUM($V85:AX85),AX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AY85)+AY85>$U25,$U25-SUM($V85:AY85),AY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:AZ85)+AZ85>$U25,$U25-SUM($V85:AZ85),AZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BA85)+BA85>$U25,$U25-SUM($V85:BA85),BA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BB85)+BB85>$U25,$U25-SUM($V85:BB85),BB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BC85)+BC85>$U25,$U25-SUM($V85:BC85),BC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BD85)+BD85>$U25,$U25-SUM($V85:BD85),BD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BE85)+BE85>$U25,$U25-SUM($V85:BE85),BE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BF85)+BF85>$U25,$U25-SUM($V85:BF85),BF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BG85)+BG85>$U25,$U25-SUM($V85:BG85),BG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BH85)+BH85>$U25,$U25-SUM($V85:BH85),BH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BI85)+BI85>$U25,$U25-SUM($V85:BI85),BI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BJ85)+BJ85>$U25,$U25-SUM($V85:BJ85),BJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BK85)+BK85>$U25,$U25-SUM($V85:BK85),BK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BL85)+BL85>$U25,$U25-SUM($V85:BL85),BL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BM85)+BM85>$U25,$U25-SUM($V85:BM85),BM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BN85)+BN85>$U25,$U25-SUM($V85:BN85),BN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BO85)+BO85>$U25,$U25-SUM($V85:BO85),BO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BP85)+BP85>$U25,$U25-SUM($V85:BP85),BP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BQ85)+BQ85>$U25,$U25-SUM($V85:BQ85),BQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BR85)+BR85>$U25,$U25-SUM($V85:BR85),BR85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BS85)+BS85>$U25,$U25-SUM($V85:BS85),BS85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BT85)+BT85>$U25,$U25-SUM($V85:BT85),BT85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BU85)+BU85>$U25,$U25-SUM($V85:BU85),BU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BV85)+BV85>$U25,$U25-SUM($V85:BV85),BV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BW85)+BW85>$U25,$U25-SUM($V85:BW85),BW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BX85)+BX85>$U25,$U25-SUM($V85:BX85),BX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BY85)+BY85>$U25,$U25-SUM($V85:BY85),BY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:BZ85)+BZ85>$U25,$U25-SUM($V85:BZ85),BZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CA85)+CA85>$U25,$U25-SUM($V85:CA85),CA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CB85)+CB85>$U25,$U25-SUM($V85:CB85),CB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CC85)+CC85>$U25,$U25-SUM($V85:CC85),CC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CD85)+CD85>$U25,$U25-SUM($V85:CD85),CD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CE85)+CE85>$U25,$U25-SUM($V85:CE85),CE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CF85)+CF85>$U25,$U25-SUM($V85:CF85),CF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CG85)+CG85>$U25,$U25-SUM($V85:CG85),CG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CH85)+CH85>$U25,$U25-SUM($V85:CH85),CH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CI85)+CI85>$U25,$U25-SUM($V85:CI85),CI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CJ85)+CJ85>$U25,$U25-SUM($V85:CJ85),CJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CK85)+CK85>$U25,$U25-SUM($V85:CK85),CK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CL85)+CL85>$U25,$U25-SUM($V85:CL85),CL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CM85)+CM85>$U25,$U25-SUM($V85:CM85),CM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CN85)+CN85>$U25,$U25-SUM($V85:CN85),CN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CO85)+CO85>$U25,$U25-SUM($V85:CO85),CO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CP85)+CP85>$U25,$U25-SUM($V85:CP85),CP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CQ85)+CQ85>$U25,$U25-SUM($V85:CQ85),CQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CR85)+CR85>$U25,$U25-SUM($V85:CR85),CR85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CS85)+CS85>$U25,$U25-SUM($V85:CS85),CS85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CT85)+CT85>$U25,$U25-SUM($V85:CT85),CT85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CU85)+CU85>$U25,$U25-SUM($V85:CU85),CU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CV85)+CV85>$U25,$U25-SUM($V85:CV85),CV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CW85)+CW85>$U25,$U25-SUM($V85:CW85),CW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CX85)+CX85>$U25,$U25-SUM($V85:CX85),CX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CY85)+CY85>$U25,$U25-SUM($V85:CY85),CY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:CZ85)+CZ85>$U25,$U25-SUM($V85:CZ85),CZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DA85)+DA85>$U25,$U25-SUM($V85:DA85),DA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DB85)+DB85>$U25,$U25-SUM($V85:DB85),DB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DC85)+DC85>$U25,$U25-SUM($V85:DC85),DC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DD85)+DD85>$U25,$U25-SUM($V85:DD85),DD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DE85)+DE85>$U25,$U25-SUM($V85:DE85),DE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DF85)+DF85>$U25,$U25-SUM($V85:DF85),DF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DG85)+DG85>$U25,$U25-SUM($V85:DG85),DG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DH85)+DH85>$U25,$U25-SUM($V85:DH85),DH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DI85)+DI85>$U25,$U25-SUM($V85:DI85),DI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DJ85)+DJ85>$U25,$U25-SUM($V85:DJ85),DJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DK85)+DK85>$U25,$U25-SUM($V85:DK85),DK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DL85)+DL85>$U25,$U25-SUM($V85:DL85),DL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DM85)+DM85>$U25,$U25-SUM($V85:DM85),DM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DN85)+DN85>$U25,$U25-SUM($V85:DN85),DN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DO85)+DO85>$U25,$U25-SUM($V85:DO85),DO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DP85)+DP85>$U25,$U25-SUM($V85:DP85),DP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DQ85)+DQ85>$U25,$U25-SUM($V85:DQ85),DQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DR85)+DR85>$U25,$U25-SUM($V85:DR85),DR85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DS85)+DS85>$U25,$U25-SUM($V85:DS85),DS85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DT85)+DT85>$U25,$U25-SUM($V85:DT85),DT85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DU85)+DU85>$U25,$U25-SUM($V85:DU85),DU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DV85)+DV85>$U25,$U25-SUM($V85:DV85),DV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DW85)+DW85>$U25,$U25-SUM($V85:DW85),DW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DX85)+DX85>$U25,$U25-SUM($V85:DX85),DX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DY85)+DY85>$U25,$U25-SUM($V85:DY85),DY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:DZ85)+DZ85>$U25,$U25-SUM($V85:DZ85),DZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EA85)+EA85>$U25,$U25-SUM($V85:EA85),EA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EB85)+EB85>$U25,$U25-SUM($V85:EB85),EB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EC85)+EC85>$U25,$U25-SUM($V85:EC85),EC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:ED85)+ED85>$U25,$U25-SUM($V85:ED85),ED85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EE85)+EE85>$U25,$U25-SUM($V85:EE85),EE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EF85)+EF85>$U25,$U25-SUM($V85:EF85),EF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EG85)+EG85>$U25,$U25-SUM($V85:EG85),EG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EH85)+EH85>$U25,$U25-SUM($V85:EH85),EH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EI85)+EI85>$U25,$U25-SUM($V85:EI85),EI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EJ85)+EJ85>$U25,$U25-SUM($V85:EJ85),EJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EK85)+EK85>$U25,$U25-SUM($V85:EK85),EK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EL85)+EL85>$U25,$U25-SUM($V85:EL85),EL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EM85)+EM85>$U25,$U25-SUM($V85:EM85),EM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EN85)+EN85>$U25,$U25-SUM($V85:EN85),EN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EO85)+EO85>$U25,$U25-SUM($V85:EO85),EO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EP85)+EP85>$U25,$U25-SUM($V85:EP85),EP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EQ85)+EQ85>$U25,$U25-SUM($V85:EQ85),EQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:ER85)+ER85>$U25,$U25-SUM($V85:ER85),ER85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:ES85)+ES85>$U25,$U25-SUM($V85:ES85),ES85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:ET85)+ET85>$U25,$U25-SUM($V85:ET85),ET85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EU85)+EU85>$U25,$U25-SUM($V85:EU85),EU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EV85)+EV85>$U25,$U25-SUM($V85:EV85),EV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EW85)+EW85>$U25,$U25-SUM($V85:EW85),EW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EX85)+EX85>$U25,$U25-SUM($V85:EX85),EX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EY85)+EY85>$U25,$U25-SUM($V85:EY85),EY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:EZ85)+EZ85>$U25,$U25-SUM($V85:EZ85),EZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FA85)+FA85>$U25,$U25-SUM($V85:FA85),FA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FB85)+FB85>$U25,$U25-SUM($V85:FB85),FB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FC85)+FC85>$U25,$U25-SUM($V85:FC85),FC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FD85)+FD85>$U25,$U25-SUM($V85:FD85),FD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FE85)+FE85>$U25,$U25-SUM($V85:FE85),FE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FF85)+FF85>$U25,$U25-SUM($V85:FF85),FF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FG85)+FG85>$U25,$U25-SUM($V85:FG85),FG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FH85)+FH85>$U25,$U25-SUM($V85:FH85),FH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FI85)+FI85>$U25,$U25-SUM($V85:FI85),FI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FJ85)+FJ85>$U25,$U25-SUM($V85:FJ85),FJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FK85)+FK85>$U25,$U25-SUM($V85:FK85),FK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FL85)+FL85>$U25,$U25-SUM($V85:FL85),FL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FM85)+FM85>$U25,$U25-SUM($V85:FM85),FM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FN85)+FN85>$U25,$U25-SUM($V85:FN85),FN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FO85)+FO85>$U25,$U25-SUM($V85:FO85),FO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FP85)+FP85>$U25,$U25-SUM($V85:FP85),FP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FQ85)+FQ85>$U25,$U25-SUM($V85:FQ85),FQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FR85)+FR85>$U25,$U25-SUM($V85:FR85),FR85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FS85)+FS85>$U25,$U25-SUM($V85:FS85),FS85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FT85)+FT85>$U25,$U25-SUM($V85:FT85),FT85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FU85)+FU85>$U25,$U25-SUM($V85:FU85),FU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FV85)+FV85>$U25,$U25-SUM($V85:FV85),FV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FW85)+FW85>$U25,$U25-SUM($V85:FW85),FW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FX85)+FX85>$U25,$U25-SUM($V85:FX85),FX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FY85)+FY85>$U25,$U25-SUM($V85:FY85),FY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:FZ85)+FZ85>$U25,$U25-SUM($V85:FZ85),FZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GA85)+GA85>$U25,$U25-SUM($V85:GA85),GA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GB85)+GB85>$U25,$U25-SUM($V85:GB85),GB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GC85)+GC85>$U25,$U25-SUM($V85:GC85),GC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GD85)+GD85>$U25,$U25-SUM($V85:GD85),GD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GE85)+GE85>$U25,$U25-SUM($V85:GE85),GE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GF85)+GF85>$U25,$U25-SUM($V85:GF85),GF85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GG85)+GG85>$U25,$U25-SUM($V85:GG85),GG85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GH85)+GH85>$U25,$U25-SUM($V85:GH85),GH85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GI85)+GI85>$U25,$U25-SUM($V85:GI85),GI85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GJ85)+GJ85>$U25,$U25-SUM($V85:GJ85),GJ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GK85)+GK85>$U25,$U25-SUM($V85:GK85),GK85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GL85)+GL85>$U25,$U25-SUM($V85:GL85),GL85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GM85)+GM85>$U25,$U25-SUM($V85:GM85),GM85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GN85)+GN85>$U25,$U25-SUM($V85:GN85),GN85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GO85)+GO85>$U25,$U25-SUM($V85:GO85),GO85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GP85)+GP85>$U25,$U25-SUM($V85:GP85),GP85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GQ85)+GQ85>$U25,$U25-SUM($V85:GQ85),GQ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GR85)+GR85>$U25,$U25-SUM($V85:GR85),GR85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GS85)+GS85>$U25,$U25-SUM($V85:GS85),GS85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GT85)+GT85>$U25,$U25-SUM($V85:GT85),GT85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GU85)+GU85>$U25,$U25-SUM($V85:GU85),GU85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GV85)+GV85>$U25,$U25-SUM($V85:GV85),GV85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GW85)+GW85>$U25,$U25-SUM($V85:GW85),GW85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GX85)+GX85>$U25,$U25-SUM($V85:GX85),GX85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GY85)+GY85>$U25,$U25-SUM($V85:GY85),GY85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:GZ85)+GZ85>$U25,$U25-SUM($V85:GZ85),GZ85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:HA85)+HA85>$U25,$U25-SUM($V85:HA85),HA85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:HB85)+HB85>$U25,$U25-SUM($V85:HB85),HB85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:HC85)+HC85>$U25,$U25-SUM($V85:HC85),HC85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:HD85)+HD85>$U25,$U25-SUM($V85:HD85),HD85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:HE85)+HE85>$U25,$U25-SUM($V85:HE85),HE85),0)","v":0},{"$f":"IF($V85>0,IF(SUM($V85:HF85)+HF85>$U25,$U25-SUM($V85:HF85),HF85),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V86>0,IF(SUM($V86:V86)+V86>$U26,$U26-SUM($V86:V86),V86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:W86)+W86>$U26,$U26-SUM($V86:W86),W86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:X86)+X86>$U26,$U26-SUM($V86:X86),X86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:Y86)+Y86>$U26,$U26-SUM($V86:Y86),Y86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:Z86)+Z86>$U26,$U26-SUM($V86:Z86),Z86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AA86)+AA86>$U26,$U26-SUM($V86:AA86),AA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AB86)+AB86>$U26,$U26-SUM($V86:AB86),AB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AC86)+AC86>$U26,$U26-SUM($V86:AC86),AC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AD86)+AD86>$U26,$U26-SUM($V86:AD86),AD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AE86)+AE86>$U26,$U26-SUM($V86:AE86),AE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AF86)+AF86>$U26,$U26-SUM($V86:AF86),AF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AG86)+AG86>$U26,$U26-SUM($V86:AG86),AG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AH86)+AH86>$U26,$U26-SUM($V86:AH86),AH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AI86)+AI86>$U26,$U26-SUM($V86:AI86),AI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AJ86)+AJ86>$U26,$U26-SUM($V86:AJ86),AJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AK86)+AK86>$U26,$U26-SUM($V86:AK86),AK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AL86)+AL86>$U26,$U26-SUM($V86:AL86),AL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AM86)+AM86>$U26,$U26-SUM($V86:AM86),AM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AN86)+AN86>$U26,$U26-SUM($V86:AN86),AN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AO86)+AO86>$U26,$U26-SUM($V86:AO86),AO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AP86)+AP86>$U26,$U26-SUM($V86:AP86),AP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AQ86)+AQ86>$U26,$U26-SUM($V86:AQ86),AQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AR86)+AR86>$U26,$U26-SUM($V86:AR86),AR86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AS86)+AS86>$U26,$U26-SUM($V86:AS86),AS86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AT86)+AT86>$U26,$U26-SUM($V86:AT86),AT86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AU86)+AU86>$U26,$U26-SUM($V86:AU86),AU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AV86)+AV86>$U26,$U26-SUM($V86:AV86),AV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AW86)+AW86>$U26,$U26-SUM($V86:AW86),AW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AX86)+AX86>$U26,$U26-SUM($V86:AX86),AX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AY86)+AY86>$U26,$U26-SUM($V86:AY86),AY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:AZ86)+AZ86>$U26,$U26-SUM($V86:AZ86),AZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BA86)+BA86>$U26,$U26-SUM($V86:BA86),BA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BB86)+BB86>$U26,$U26-SUM($V86:BB86),BB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BC86)+BC86>$U26,$U26-SUM($V86:BC86),BC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BD86)+BD86>$U26,$U26-SUM($V86:BD86),BD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BE86)+BE86>$U26,$U26-SUM($V86:BE86),BE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BF86)+BF86>$U26,$U26-SUM($V86:BF86),BF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BG86)+BG86>$U26,$U26-SUM($V86:BG86),BG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BH86)+BH86>$U26,$U26-SUM($V86:BH86),BH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BI86)+BI86>$U26,$U26-SUM($V86:BI86),BI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BJ86)+BJ86>$U26,$U26-SUM($V86:BJ86),BJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BK86)+BK86>$U26,$U26-SUM($V86:BK86),BK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BL86)+BL86>$U26,$U26-SUM($V86:BL86),BL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BM86)+BM86>$U26,$U26-SUM($V86:BM86),BM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BN86)+BN86>$U26,$U26-SUM($V86:BN86),BN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BO86)+BO86>$U26,$U26-SUM($V86:BO86),BO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BP86)+BP86>$U26,$U26-SUM($V86:BP86),BP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BQ86)+BQ86>$U26,$U26-SUM($V86:BQ86),BQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BR86)+BR86>$U26,$U26-SUM($V86:BR86),BR86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BS86)+BS86>$U26,$U26-SUM($V86:BS86),BS86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BT86)+BT86>$U26,$U26-SUM($V86:BT86),BT86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BU86)+BU86>$U26,$U26-SUM($V86:BU86),BU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BV86)+BV86>$U26,$U26-SUM($V86:BV86),BV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BW86)+BW86>$U26,$U26-SUM($V86:BW86),BW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BX86)+BX86>$U26,$U26-SUM($V86:BX86),BX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BY86)+BY86>$U26,$U26-SUM($V86:BY86),BY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:BZ86)+BZ86>$U26,$U26-SUM($V86:BZ86),BZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CA86)+CA86>$U26,$U26-SUM($V86:CA86),CA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CB86)+CB86>$U26,$U26-SUM($V86:CB86),CB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CC86)+CC86>$U26,$U26-SUM($V86:CC86),CC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CD86)+CD86>$U26,$U26-SUM($V86:CD86),CD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CE86)+CE86>$U26,$U26-SUM($V86:CE86),CE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CF86)+CF86>$U26,$U26-SUM($V86:CF86),CF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CG86)+CG86>$U26,$U26-SUM($V86:CG86),CG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CH86)+CH86>$U26,$U26-SUM($V86:CH86),CH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CI86)+CI86>$U26,$U26-SUM($V86:CI86),CI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CJ86)+CJ86>$U26,$U26-SUM($V86:CJ86),CJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CK86)+CK86>$U26,$U26-SUM($V86:CK86),CK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CL86)+CL86>$U26,$U26-SUM($V86:CL86),CL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CM86)+CM86>$U26,$U26-SUM($V86:CM86),CM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CN86)+CN86>$U26,$U26-SUM($V86:CN86),CN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CO86)+CO86>$U26,$U26-SUM($V86:CO86),CO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CP86)+CP86>$U26,$U26-SUM($V86:CP86),CP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CQ86)+CQ86>$U26,$U26-SUM($V86:CQ86),CQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CR86)+CR86>$U26,$U26-SUM($V86:CR86),CR86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CS86)+CS86>$U26,$U26-SUM($V86:CS86),CS86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CT86)+CT86>$U26,$U26-SUM($V86:CT86),CT86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CU86)+CU86>$U26,$U26-SUM($V86:CU86),CU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CV86)+CV86>$U26,$U26-SUM($V86:CV86),CV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CW86)+CW86>$U26,$U26-SUM($V86:CW86),CW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CX86)+CX86>$U26,$U26-SUM($V86:CX86),CX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CY86)+CY86>$U26,$U26-SUM($V86:CY86),CY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:CZ86)+CZ86>$U26,$U26-SUM($V86:CZ86),CZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DA86)+DA86>$U26,$U26-SUM($V86:DA86),DA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DB86)+DB86>$U26,$U26-SUM($V86:DB86),DB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DC86)+DC86>$U26,$U26-SUM($V86:DC86),DC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DD86)+DD86>$U26,$U26-SUM($V86:DD86),DD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DE86)+DE86>$U26,$U26-SUM($V86:DE86),DE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DF86)+DF86>$U26,$U26-SUM($V86:DF86),DF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DG86)+DG86>$U26,$U26-SUM($V86:DG86),DG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DH86)+DH86>$U26,$U26-SUM($V86:DH86),DH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DI86)+DI86>$U26,$U26-SUM($V86:DI86),DI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DJ86)+DJ86>$U26,$U26-SUM($V86:DJ86),DJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DK86)+DK86>$U26,$U26-SUM($V86:DK86),DK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DL86)+DL86>$U26,$U26-SUM($V86:DL86),DL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DM86)+DM86>$U26,$U26-SUM($V86:DM86),DM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DN86)+DN86>$U26,$U26-SUM($V86:DN86),DN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DO86)+DO86>$U26,$U26-SUM($V86:DO86),DO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DP86)+DP86>$U26,$U26-SUM($V86:DP86),DP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DQ86)+DQ86>$U26,$U26-SUM($V86:DQ86),DQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DR86)+DR86>$U26,$U26-SUM($V86:DR86),DR86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DS86)+DS86>$U26,$U26-SUM($V86:DS86),DS86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DT86)+DT86>$U26,$U26-SUM($V86:DT86),DT86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DU86)+DU86>$U26,$U26-SUM($V86:DU86),DU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DV86)+DV86>$U26,$U26-SUM($V86:DV86),DV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DW86)+DW86>$U26,$U26-SUM($V86:DW86),DW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DX86)+DX86>$U26,$U26-SUM($V86:DX86),DX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DY86)+DY86>$U26,$U26-SUM($V86:DY86),DY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:DZ86)+DZ86>$U26,$U26-SUM($V86:DZ86),DZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EA86)+EA86>$U26,$U26-SUM($V86:EA86),EA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EB86)+EB86>$U26,$U26-SUM($V86:EB86),EB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EC86)+EC86>$U26,$U26-SUM($V86:EC86),EC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:ED86)+ED86>$U26,$U26-SUM($V86:ED86),ED86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EE86)+EE86>$U26,$U26-SUM($V86:EE86),EE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EF86)+EF86>$U26,$U26-SUM($V86:EF86),EF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EG86)+EG86>$U26,$U26-SUM($V86:EG86),EG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EH86)+EH86>$U26,$U26-SUM($V86:EH86),EH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EI86)+EI86>$U26,$U26-SUM($V86:EI86),EI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EJ86)+EJ86>$U26,$U26-SUM($V86:EJ86),EJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EK86)+EK86>$U26,$U26-SUM($V86:EK86),EK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EL86)+EL86>$U26,$U26-SUM($V86:EL86),EL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EM86)+EM86>$U26,$U26-SUM($V86:EM86),EM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EN86)+EN86>$U26,$U26-SUM($V86:EN86),EN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EO86)+EO86>$U26,$U26-SUM($V86:EO86),EO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EP86)+EP86>$U26,$U26-SUM($V86:EP86),EP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EQ86)+EQ86>$U26,$U26-SUM($V86:EQ86),EQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:ER86)+ER86>$U26,$U26-SUM($V86:ER86),ER86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:ES86)+ES86>$U26,$U26-SUM($V86:ES86),ES86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:ET86)+ET86>$U26,$U26-SUM($V86:ET86),ET86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EU86)+EU86>$U26,$U26-SUM($V86:EU86),EU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EV86)+EV86>$U26,$U26-SUM($V86:EV86),EV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EW86)+EW86>$U26,$U26-SUM($V86:EW86),EW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EX86)+EX86>$U26,$U26-SUM($V86:EX86),EX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EY86)+EY86>$U26,$U26-SUM($V86:EY86),EY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:EZ86)+EZ86>$U26,$U26-SUM($V86:EZ86),EZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FA86)+FA86>$U26,$U26-SUM($V86:FA86),FA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FB86)+FB86>$U26,$U26-SUM($V86:FB86),FB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FC86)+FC86>$U26,$U26-SUM($V86:FC86),FC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FD86)+FD86>$U26,$U26-SUM($V86:FD86),FD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FE86)+FE86>$U26,$U26-SUM($V86:FE86),FE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FF86)+FF86>$U26,$U26-SUM($V86:FF86),FF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FG86)+FG86>$U26,$U26-SUM($V86:FG86),FG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FH86)+FH86>$U26,$U26-SUM($V86:FH86),FH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FI86)+FI86>$U26,$U26-SUM($V86:FI86),FI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FJ86)+FJ86>$U26,$U26-SUM($V86:FJ86),FJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FK86)+FK86>$U26,$U26-SUM($V86:FK86),FK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FL86)+FL86>$U26,$U26-SUM($V86:FL86),FL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FM86)+FM86>$U26,$U26-SUM($V86:FM86),FM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FN86)+FN86>$U26,$U26-SUM($V86:FN86),FN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FO86)+FO86>$U26,$U26-SUM($V86:FO86),FO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FP86)+FP86>$U26,$U26-SUM($V86:FP86),FP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FQ86)+FQ86>$U26,$U26-SUM($V86:FQ86),FQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FR86)+FR86>$U26,$U26-SUM($V86:FR86),FR86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FS86)+FS86>$U26,$U26-SUM($V86:FS86),FS86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FT86)+FT86>$U26,$U26-SUM($V86:FT86),FT86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FU86)+FU86>$U26,$U26-SUM($V86:FU86),FU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FV86)+FV86>$U26,$U26-SUM($V86:FV86),FV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FW86)+FW86>$U26,$U26-SUM($V86:FW86),FW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FX86)+FX86>$U26,$U26-SUM($V86:FX86),FX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FY86)+FY86>$U26,$U26-SUM($V86:FY86),FY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:FZ86)+FZ86>$U26,$U26-SUM($V86:FZ86),FZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GA86)+GA86>$U26,$U26-SUM($V86:GA86),GA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GB86)+GB86>$U26,$U26-SUM($V86:GB86),GB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GC86)+GC86>$U26,$U26-SUM($V86:GC86),GC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GD86)+GD86>$U26,$U26-SUM($V86:GD86),GD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GE86)+GE86>$U26,$U26-SUM($V86:GE86),GE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GF86)+GF86>$U26,$U26-SUM($V86:GF86),GF86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GG86)+GG86>$U26,$U26-SUM($V86:GG86),GG86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GH86)+GH86>$U26,$U26-SUM($V86:GH86),GH86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GI86)+GI86>$U26,$U26-SUM($V86:GI86),GI86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GJ86)+GJ86>$U26,$U26-SUM($V86:GJ86),GJ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GK86)+GK86>$U26,$U26-SUM($V86:GK86),GK86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GL86)+GL86>$U26,$U26-SUM($V86:GL86),GL86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GM86)+GM86>$U26,$U26-SUM($V86:GM86),GM86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GN86)+GN86>$U26,$U26-SUM($V86:GN86),GN86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GO86)+GO86>$U26,$U26-SUM($V86:GO86),GO86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GP86)+GP86>$U26,$U26-SUM($V86:GP86),GP86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GQ86)+GQ86>$U26,$U26-SUM($V86:GQ86),GQ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GR86)+GR86>$U26,$U26-SUM($V86:GR86),GR86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GS86)+GS86>$U26,$U26-SUM($V86:GS86),GS86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GT86)+GT86>$U26,$U26-SUM($V86:GT86),GT86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GU86)+GU86>$U26,$U26-SUM($V86:GU86),GU86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GV86)+GV86>$U26,$U26-SUM($V86:GV86),GV86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GW86)+GW86>$U26,$U26-SUM($V86:GW86),GW86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GX86)+GX86>$U26,$U26-SUM($V86:GX86),GX86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GY86)+GY86>$U26,$U26-SUM($V86:GY86),GY86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:GZ86)+GZ86>$U26,$U26-SUM($V86:GZ86),GZ86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:HA86)+HA86>$U26,$U26-SUM($V86:HA86),HA86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:HB86)+HB86>$U26,$U26-SUM($V86:HB86),HB86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:HC86)+HC86>$U26,$U26-SUM($V86:HC86),HC86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:HD86)+HD86>$U26,$U26-SUM($V86:HD86),HD86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:HE86)+HE86>$U26,$U26-SUM($V86:HE86),HE86),0)","v":0},{"$f":"IF($V86>0,IF(SUM($V86:HF86)+HF86>$U26,$U26-SUM($V86:HF86),HF86),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V87>0,IF(SUM($V87:V87)+V87>$U27,$U27-SUM($V87:V87),V87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:W87)+W87>$U27,$U27-SUM($V87:W87),W87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:X87)+X87>$U27,$U27-SUM($V87:X87),X87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:Y87)+Y87>$U27,$U27-SUM($V87:Y87),Y87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:Z87)+Z87>$U27,$U27-SUM($V87:Z87),Z87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AA87)+AA87>$U27,$U27-SUM($V87:AA87),AA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AB87)+AB87>$U27,$U27-SUM($V87:AB87),AB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AC87)+AC87>$U27,$U27-SUM($V87:AC87),AC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AD87)+AD87>$U27,$U27-SUM($V87:AD87),AD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AE87)+AE87>$U27,$U27-SUM($V87:AE87),AE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AF87)+AF87>$U27,$U27-SUM($V87:AF87),AF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AG87)+AG87>$U27,$U27-SUM($V87:AG87),AG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AH87)+AH87>$U27,$U27-SUM($V87:AH87),AH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AI87)+AI87>$U27,$U27-SUM($V87:AI87),AI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AJ87)+AJ87>$U27,$U27-SUM($V87:AJ87),AJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AK87)+AK87>$U27,$U27-SUM($V87:AK87),AK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AL87)+AL87>$U27,$U27-SUM($V87:AL87),AL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AM87)+AM87>$U27,$U27-SUM($V87:AM87),AM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AN87)+AN87>$U27,$U27-SUM($V87:AN87),AN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AO87)+AO87>$U27,$U27-SUM($V87:AO87),AO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AP87)+AP87>$U27,$U27-SUM($V87:AP87),AP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AQ87)+AQ87>$U27,$U27-SUM($V87:AQ87),AQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AR87)+AR87>$U27,$U27-SUM($V87:AR87),AR87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AS87)+AS87>$U27,$U27-SUM($V87:AS87),AS87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AT87)+AT87>$U27,$U27-SUM($V87:AT87),AT87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AU87)+AU87>$U27,$U27-SUM($V87:AU87),AU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AV87)+AV87>$U27,$U27-SUM($V87:AV87),AV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AW87)+AW87>$U27,$U27-SUM($V87:AW87),AW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AX87)+AX87>$U27,$U27-SUM($V87:AX87),AX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AY87)+AY87>$U27,$U27-SUM($V87:AY87),AY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:AZ87)+AZ87>$U27,$U27-SUM($V87:AZ87),AZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BA87)+BA87>$U27,$U27-SUM($V87:BA87),BA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BB87)+BB87>$U27,$U27-SUM($V87:BB87),BB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BC87)+BC87>$U27,$U27-SUM($V87:BC87),BC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BD87)+BD87>$U27,$U27-SUM($V87:BD87),BD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BE87)+BE87>$U27,$U27-SUM($V87:BE87),BE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BF87)+BF87>$U27,$U27-SUM($V87:BF87),BF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BG87)+BG87>$U27,$U27-SUM($V87:BG87),BG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BH87)+BH87>$U27,$U27-SUM($V87:BH87),BH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BI87)+BI87>$U27,$U27-SUM($V87:BI87),BI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BJ87)+BJ87>$U27,$U27-SUM($V87:BJ87),BJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BK87)+BK87>$U27,$U27-SUM($V87:BK87),BK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BL87)+BL87>$U27,$U27-SUM($V87:BL87),BL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BM87)+BM87>$U27,$U27-SUM($V87:BM87),BM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BN87)+BN87>$U27,$U27-SUM($V87:BN87),BN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BO87)+BO87>$U27,$U27-SUM($V87:BO87),BO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BP87)+BP87>$U27,$U27-SUM($V87:BP87),BP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BQ87)+BQ87>$U27,$U27-SUM($V87:BQ87),BQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BR87)+BR87>$U27,$U27-SUM($V87:BR87),BR87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BS87)+BS87>$U27,$U27-SUM($V87:BS87),BS87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BT87)+BT87>$U27,$U27-SUM($V87:BT87),BT87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BU87)+BU87>$U27,$U27-SUM($V87:BU87),BU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BV87)+BV87>$U27,$U27-SUM($V87:BV87),BV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BW87)+BW87>$U27,$U27-SUM($V87:BW87),BW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BX87)+BX87>$U27,$U27-SUM($V87:BX87),BX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BY87)+BY87>$U27,$U27-SUM($V87:BY87),BY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:BZ87)+BZ87>$U27,$U27-SUM($V87:BZ87),BZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CA87)+CA87>$U27,$U27-SUM($V87:CA87),CA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CB87)+CB87>$U27,$U27-SUM($V87:CB87),CB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CC87)+CC87>$U27,$U27-SUM($V87:CC87),CC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CD87)+CD87>$U27,$U27-SUM($V87:CD87),CD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CE87)+CE87>$U27,$U27-SUM($V87:CE87),CE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CF87)+CF87>$U27,$U27-SUM($V87:CF87),CF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CG87)+CG87>$U27,$U27-SUM($V87:CG87),CG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CH87)+CH87>$U27,$U27-SUM($V87:CH87),CH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CI87)+CI87>$U27,$U27-SUM($V87:CI87),CI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CJ87)+CJ87>$U27,$U27-SUM($V87:CJ87),CJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CK87)+CK87>$U27,$U27-SUM($V87:CK87),CK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CL87)+CL87>$U27,$U27-SUM($V87:CL87),CL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CM87)+CM87>$U27,$U27-SUM($V87:CM87),CM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CN87)+CN87>$U27,$U27-SUM($V87:CN87),CN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CO87)+CO87>$U27,$U27-SUM($V87:CO87),CO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CP87)+CP87>$U27,$U27-SUM($V87:CP87),CP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CQ87)+CQ87>$U27,$U27-SUM($V87:CQ87),CQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CR87)+CR87>$U27,$U27-SUM($V87:CR87),CR87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CS87)+CS87>$U27,$U27-SUM($V87:CS87),CS87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CT87)+CT87>$U27,$U27-SUM($V87:CT87),CT87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CU87)+CU87>$U27,$U27-SUM($V87:CU87),CU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CV87)+CV87>$U27,$U27-SUM($V87:CV87),CV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CW87)+CW87>$U27,$U27-SUM($V87:CW87),CW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CX87)+CX87>$U27,$U27-SUM($V87:CX87),CX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CY87)+CY87>$U27,$U27-SUM($V87:CY87),CY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:CZ87)+CZ87>$U27,$U27-SUM($V87:CZ87),CZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DA87)+DA87>$U27,$U27-SUM($V87:DA87),DA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DB87)+DB87>$U27,$U27-SUM($V87:DB87),DB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DC87)+DC87>$U27,$U27-SUM($V87:DC87),DC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DD87)+DD87>$U27,$U27-SUM($V87:DD87),DD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DE87)+DE87>$U27,$U27-SUM($V87:DE87),DE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DF87)+DF87>$U27,$U27-SUM($V87:DF87),DF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DG87)+DG87>$U27,$U27-SUM($V87:DG87),DG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DH87)+DH87>$U27,$U27-SUM($V87:DH87),DH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DI87)+DI87>$U27,$U27-SUM($V87:DI87),DI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DJ87)+DJ87>$U27,$U27-SUM($V87:DJ87),DJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DK87)+DK87>$U27,$U27-SUM($V87:DK87),DK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DL87)+DL87>$U27,$U27-SUM($V87:DL87),DL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DM87)+DM87>$U27,$U27-SUM($V87:DM87),DM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DN87)+DN87>$U27,$U27-SUM($V87:DN87),DN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DO87)+DO87>$U27,$U27-SUM($V87:DO87),DO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DP87)+DP87>$U27,$U27-SUM($V87:DP87),DP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DQ87)+DQ87>$U27,$U27-SUM($V87:DQ87),DQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DR87)+DR87>$U27,$U27-SUM($V87:DR87),DR87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DS87)+DS87>$U27,$U27-SUM($V87:DS87),DS87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DT87)+DT87>$U27,$U27-SUM($V87:DT87),DT87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DU87)+DU87>$U27,$U27-SUM($V87:DU87),DU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DV87)+DV87>$U27,$U27-SUM($V87:DV87),DV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DW87)+DW87>$U27,$U27-SUM($V87:DW87),DW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DX87)+DX87>$U27,$U27-SUM($V87:DX87),DX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DY87)+DY87>$U27,$U27-SUM($V87:DY87),DY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:DZ87)+DZ87>$U27,$U27-SUM($V87:DZ87),DZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EA87)+EA87>$U27,$U27-SUM($V87:EA87),EA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EB87)+EB87>$U27,$U27-SUM($V87:EB87),EB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EC87)+EC87>$U27,$U27-SUM($V87:EC87),EC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:ED87)+ED87>$U27,$U27-SUM($V87:ED87),ED87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EE87)+EE87>$U27,$U27-SUM($V87:EE87),EE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EF87)+EF87>$U27,$U27-SUM($V87:EF87),EF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EG87)+EG87>$U27,$U27-SUM($V87:EG87),EG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EH87)+EH87>$U27,$U27-SUM($V87:EH87),EH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EI87)+EI87>$U27,$U27-SUM($V87:EI87),EI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EJ87)+EJ87>$U27,$U27-SUM($V87:EJ87),EJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EK87)+EK87>$U27,$U27-SUM($V87:EK87),EK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EL87)+EL87>$U27,$U27-SUM($V87:EL87),EL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EM87)+EM87>$U27,$U27-SUM($V87:EM87),EM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EN87)+EN87>$U27,$U27-SUM($V87:EN87),EN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EO87)+EO87>$U27,$U27-SUM($V87:EO87),EO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EP87)+EP87>$U27,$U27-SUM($V87:EP87),EP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EQ87)+EQ87>$U27,$U27-SUM($V87:EQ87),EQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:ER87)+ER87>$U27,$U27-SUM($V87:ER87),ER87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:ES87)+ES87>$U27,$U27-SUM($V87:ES87),ES87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:ET87)+ET87>$U27,$U27-SUM($V87:ET87),ET87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EU87)+EU87>$U27,$U27-SUM($V87:EU87),EU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EV87)+EV87>$U27,$U27-SUM($V87:EV87),EV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EW87)+EW87>$U27,$U27-SUM($V87:EW87),EW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EX87)+EX87>$U27,$U27-SUM($V87:EX87),EX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EY87)+EY87>$U27,$U27-SUM($V87:EY87),EY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:EZ87)+EZ87>$U27,$U27-SUM($V87:EZ87),EZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FA87)+FA87>$U27,$U27-SUM($V87:FA87),FA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FB87)+FB87>$U27,$U27-SUM($V87:FB87),FB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FC87)+FC87>$U27,$U27-SUM($V87:FC87),FC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FD87)+FD87>$U27,$U27-SUM($V87:FD87),FD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FE87)+FE87>$U27,$U27-SUM($V87:FE87),FE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FF87)+FF87>$U27,$U27-SUM($V87:FF87),FF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FG87)+FG87>$U27,$U27-SUM($V87:FG87),FG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FH87)+FH87>$U27,$U27-SUM($V87:FH87),FH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FI87)+FI87>$U27,$U27-SUM($V87:FI87),FI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FJ87)+FJ87>$U27,$U27-SUM($V87:FJ87),FJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FK87)+FK87>$U27,$U27-SUM($V87:FK87),FK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FL87)+FL87>$U27,$U27-SUM($V87:FL87),FL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FM87)+FM87>$U27,$U27-SUM($V87:FM87),FM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FN87)+FN87>$U27,$U27-SUM($V87:FN87),FN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FO87)+FO87>$U27,$U27-SUM($V87:FO87),FO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FP87)+FP87>$U27,$U27-SUM($V87:FP87),FP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FQ87)+FQ87>$U27,$U27-SUM($V87:FQ87),FQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FR87)+FR87>$U27,$U27-SUM($V87:FR87),FR87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FS87)+FS87>$U27,$U27-SUM($V87:FS87),FS87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FT87)+FT87>$U27,$U27-SUM($V87:FT87),FT87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FU87)+FU87>$U27,$U27-SUM($V87:FU87),FU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FV87)+FV87>$U27,$U27-SUM($V87:FV87),FV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FW87)+FW87>$U27,$U27-SUM($V87:FW87),FW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FX87)+FX87>$U27,$U27-SUM($V87:FX87),FX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FY87)+FY87>$U27,$U27-SUM($V87:FY87),FY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:FZ87)+FZ87>$U27,$U27-SUM($V87:FZ87),FZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GA87)+GA87>$U27,$U27-SUM($V87:GA87),GA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GB87)+GB87>$U27,$U27-SUM($V87:GB87),GB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GC87)+GC87>$U27,$U27-SUM($V87:GC87),GC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GD87)+GD87>$U27,$U27-SUM($V87:GD87),GD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GE87)+GE87>$U27,$U27-SUM($V87:GE87),GE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GF87)+GF87>$U27,$U27-SUM($V87:GF87),GF87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GG87)+GG87>$U27,$U27-SUM($V87:GG87),GG87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GH87)+GH87>$U27,$U27-SUM($V87:GH87),GH87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GI87)+GI87>$U27,$U27-SUM($V87:GI87),GI87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GJ87)+GJ87>$U27,$U27-SUM($V87:GJ87),GJ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GK87)+GK87>$U27,$U27-SUM($V87:GK87),GK87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GL87)+GL87>$U27,$U27-SUM($V87:GL87),GL87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GM87)+GM87>$U27,$U27-SUM($V87:GM87),GM87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GN87)+GN87>$U27,$U27-SUM($V87:GN87),GN87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GO87)+GO87>$U27,$U27-SUM($V87:GO87),GO87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GP87)+GP87>$U27,$U27-SUM($V87:GP87),GP87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GQ87)+GQ87>$U27,$U27-SUM($V87:GQ87),GQ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GR87)+GR87>$U27,$U27-SUM($V87:GR87),GR87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GS87)+GS87>$U27,$U27-SUM($V87:GS87),GS87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GT87)+GT87>$U27,$U27-SUM($V87:GT87),GT87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GU87)+GU87>$U27,$U27-SUM($V87:GU87),GU87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GV87)+GV87>$U27,$U27-SUM($V87:GV87),GV87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GW87)+GW87>$U27,$U27-SUM($V87:GW87),GW87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GX87)+GX87>$U27,$U27-SUM($V87:GX87),GX87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GY87)+GY87>$U27,$U27-SUM($V87:GY87),GY87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:GZ87)+GZ87>$U27,$U27-SUM($V87:GZ87),GZ87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:HA87)+HA87>$U27,$U27-SUM($V87:HA87),HA87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:HB87)+HB87>$U27,$U27-SUM($V87:HB87),HB87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:HC87)+HC87>$U27,$U27-SUM($V87:HC87),HC87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:HD87)+HD87>$U27,$U27-SUM($V87:HD87),HD87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:HE87)+HE87>$U27,$U27-SUM($V87:HE87),HE87),0)","v":0},{"$f":"IF($V87>0,IF(SUM($V87:HF87)+HF87>$U27,$U27-SUM($V87:HF87),HF87),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V88>0,IF(SUM($V88:V88)+V88>$U28,$U28-SUM($V88:V88),V88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:W88)+W88>$U28,$U28-SUM($V88:W88),W88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:X88)+X88>$U28,$U28-SUM($V88:X88),X88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:Y88)+Y88>$U28,$U28-SUM($V88:Y88),Y88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:Z88)+Z88>$U28,$U28-SUM($V88:Z88),Z88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AA88)+AA88>$U28,$U28-SUM($V88:AA88),AA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AB88)+AB88>$U28,$U28-SUM($V88:AB88),AB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AC88)+AC88>$U28,$U28-SUM($V88:AC88),AC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AD88)+AD88>$U28,$U28-SUM($V88:AD88),AD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AE88)+AE88>$U28,$U28-SUM($V88:AE88),AE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AF88)+AF88>$U28,$U28-SUM($V88:AF88),AF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AG88)+AG88>$U28,$U28-SUM($V88:AG88),AG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AH88)+AH88>$U28,$U28-SUM($V88:AH88),AH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AI88)+AI88>$U28,$U28-SUM($V88:AI88),AI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AJ88)+AJ88>$U28,$U28-SUM($V88:AJ88),AJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AK88)+AK88>$U28,$U28-SUM($V88:AK88),AK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AL88)+AL88>$U28,$U28-SUM($V88:AL88),AL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AM88)+AM88>$U28,$U28-SUM($V88:AM88),AM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AN88)+AN88>$U28,$U28-SUM($V88:AN88),AN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AO88)+AO88>$U28,$U28-SUM($V88:AO88),AO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AP88)+AP88>$U28,$U28-SUM($V88:AP88),AP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AQ88)+AQ88>$U28,$U28-SUM($V88:AQ88),AQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AR88)+AR88>$U28,$U28-SUM($V88:AR88),AR88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AS88)+AS88>$U28,$U28-SUM($V88:AS88),AS88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AT88)+AT88>$U28,$U28-SUM($V88:AT88),AT88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AU88)+AU88>$U28,$U28-SUM($V88:AU88),AU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AV88)+AV88>$U28,$U28-SUM($V88:AV88),AV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AW88)+AW88>$U28,$U28-SUM($V88:AW88),AW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AX88)+AX88>$U28,$U28-SUM($V88:AX88),AX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AY88)+AY88>$U28,$U28-SUM($V88:AY88),AY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:AZ88)+AZ88>$U28,$U28-SUM($V88:AZ88),AZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BA88)+BA88>$U28,$U28-SUM($V88:BA88),BA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BB88)+BB88>$U28,$U28-SUM($V88:BB88),BB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BC88)+BC88>$U28,$U28-SUM($V88:BC88),BC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BD88)+BD88>$U28,$U28-SUM($V88:BD88),BD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BE88)+BE88>$U28,$U28-SUM($V88:BE88),BE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BF88)+BF88>$U28,$U28-SUM($V88:BF88),BF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BG88)+BG88>$U28,$U28-SUM($V88:BG88),BG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BH88)+BH88>$U28,$U28-SUM($V88:BH88),BH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BI88)+BI88>$U28,$U28-SUM($V88:BI88),BI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BJ88)+BJ88>$U28,$U28-SUM($V88:BJ88),BJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BK88)+BK88>$U28,$U28-SUM($V88:BK88),BK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BL88)+BL88>$U28,$U28-SUM($V88:BL88),BL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BM88)+BM88>$U28,$U28-SUM($V88:BM88),BM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BN88)+BN88>$U28,$U28-SUM($V88:BN88),BN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BO88)+BO88>$U28,$U28-SUM($V88:BO88),BO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BP88)+BP88>$U28,$U28-SUM($V88:BP88),BP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BQ88)+BQ88>$U28,$U28-SUM($V88:BQ88),BQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BR88)+BR88>$U28,$U28-SUM($V88:BR88),BR88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BS88)+BS88>$U28,$U28-SUM($V88:BS88),BS88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BT88)+BT88>$U28,$U28-SUM($V88:BT88),BT88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BU88)+BU88>$U28,$U28-SUM($V88:BU88),BU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BV88)+BV88>$U28,$U28-SUM($V88:BV88),BV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BW88)+BW88>$U28,$U28-SUM($V88:BW88),BW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BX88)+BX88>$U28,$U28-SUM($V88:BX88),BX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BY88)+BY88>$U28,$U28-SUM($V88:BY88),BY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:BZ88)+BZ88>$U28,$U28-SUM($V88:BZ88),BZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CA88)+CA88>$U28,$U28-SUM($V88:CA88),CA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CB88)+CB88>$U28,$U28-SUM($V88:CB88),CB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CC88)+CC88>$U28,$U28-SUM($V88:CC88),CC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CD88)+CD88>$U28,$U28-SUM($V88:CD88),CD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CE88)+CE88>$U28,$U28-SUM($V88:CE88),CE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CF88)+CF88>$U28,$U28-SUM($V88:CF88),CF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CG88)+CG88>$U28,$U28-SUM($V88:CG88),CG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CH88)+CH88>$U28,$U28-SUM($V88:CH88),CH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CI88)+CI88>$U28,$U28-SUM($V88:CI88),CI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CJ88)+CJ88>$U28,$U28-SUM($V88:CJ88),CJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CK88)+CK88>$U28,$U28-SUM($V88:CK88),CK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CL88)+CL88>$U28,$U28-SUM($V88:CL88),CL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CM88)+CM88>$U28,$U28-SUM($V88:CM88),CM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CN88)+CN88>$U28,$U28-SUM($V88:CN88),CN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CO88)+CO88>$U28,$U28-SUM($V88:CO88),CO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CP88)+CP88>$U28,$U28-SUM($V88:CP88),CP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CQ88)+CQ88>$U28,$U28-SUM($V88:CQ88),CQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CR88)+CR88>$U28,$U28-SUM($V88:CR88),CR88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CS88)+CS88>$U28,$U28-SUM($V88:CS88),CS88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CT88)+CT88>$U28,$U28-SUM($V88:CT88),CT88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CU88)+CU88>$U28,$U28-SUM($V88:CU88),CU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CV88)+CV88>$U28,$U28-SUM($V88:CV88),CV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CW88)+CW88>$U28,$U28-SUM($V88:CW88),CW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CX88)+CX88>$U28,$U28-SUM($V88:CX88),CX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CY88)+CY88>$U28,$U28-SUM($V88:CY88),CY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:CZ88)+CZ88>$U28,$U28-SUM($V88:CZ88),CZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DA88)+DA88>$U28,$U28-SUM($V88:DA88),DA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DB88)+DB88>$U28,$U28-SUM($V88:DB88),DB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DC88)+DC88>$U28,$U28-SUM($V88:DC88),DC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DD88)+DD88>$U28,$U28-SUM($V88:DD88),DD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DE88)+DE88>$U28,$U28-SUM($V88:DE88),DE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DF88)+DF88>$U28,$U28-SUM($V88:DF88),DF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DG88)+DG88>$U28,$U28-SUM($V88:DG88),DG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DH88)+DH88>$U28,$U28-SUM($V88:DH88),DH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DI88)+DI88>$U28,$U28-SUM($V88:DI88),DI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DJ88)+DJ88>$U28,$U28-SUM($V88:DJ88),DJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DK88)+DK88>$U28,$U28-SUM($V88:DK88),DK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DL88)+DL88>$U28,$U28-SUM($V88:DL88),DL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DM88)+DM88>$U28,$U28-SUM($V88:DM88),DM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DN88)+DN88>$U28,$U28-SUM($V88:DN88),DN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DO88)+DO88>$U28,$U28-SUM($V88:DO88),DO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DP88)+DP88>$U28,$U28-SUM($V88:DP88),DP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DQ88)+DQ88>$U28,$U28-SUM($V88:DQ88),DQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DR88)+DR88>$U28,$U28-SUM($V88:DR88),DR88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DS88)+DS88>$U28,$U28-SUM($V88:DS88),DS88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DT88)+DT88>$U28,$U28-SUM($V88:DT88),DT88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DU88)+DU88>$U28,$U28-SUM($V88:DU88),DU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DV88)+DV88>$U28,$U28-SUM($V88:DV88),DV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DW88)+DW88>$U28,$U28-SUM($V88:DW88),DW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DX88)+DX88>$U28,$U28-SUM($V88:DX88),DX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DY88)+DY88>$U28,$U28-SUM($V88:DY88),DY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:DZ88)+DZ88>$U28,$U28-SUM($V88:DZ88),DZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EA88)+EA88>$U28,$U28-SUM($V88:EA88),EA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EB88)+EB88>$U28,$U28-SUM($V88:EB88),EB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EC88)+EC88>$U28,$U28-SUM($V88:EC88),EC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:ED88)+ED88>$U28,$U28-SUM($V88:ED88),ED88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EE88)+EE88>$U28,$U28-SUM($V88:EE88),EE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EF88)+EF88>$U28,$U28-SUM($V88:EF88),EF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EG88)+EG88>$U28,$U28-SUM($V88:EG88),EG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EH88)+EH88>$U28,$U28-SUM($V88:EH88),EH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EI88)+EI88>$U28,$U28-SUM($V88:EI88),EI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EJ88)+EJ88>$U28,$U28-SUM($V88:EJ88),EJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EK88)+EK88>$U28,$U28-SUM($V88:EK88),EK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EL88)+EL88>$U28,$U28-SUM($V88:EL88),EL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EM88)+EM88>$U28,$U28-SUM($V88:EM88),EM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EN88)+EN88>$U28,$U28-SUM($V88:EN88),EN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EO88)+EO88>$U28,$U28-SUM($V88:EO88),EO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EP88)+EP88>$U28,$U28-SUM($V88:EP88),EP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EQ88)+EQ88>$U28,$U28-SUM($V88:EQ88),EQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:ER88)+ER88>$U28,$U28-SUM($V88:ER88),ER88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:ES88)+ES88>$U28,$U28-SUM($V88:ES88),ES88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:ET88)+ET88>$U28,$U28-SUM($V88:ET88),ET88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EU88)+EU88>$U28,$U28-SUM($V88:EU88),EU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EV88)+EV88>$U28,$U28-SUM($V88:EV88),EV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EW88)+EW88>$U28,$U28-SUM($V88:EW88),EW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EX88)+EX88>$U28,$U28-SUM($V88:EX88),EX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EY88)+EY88>$U28,$U28-SUM($V88:EY88),EY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:EZ88)+EZ88>$U28,$U28-SUM($V88:EZ88),EZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FA88)+FA88>$U28,$U28-SUM($V88:FA88),FA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FB88)+FB88>$U28,$U28-SUM($V88:FB88),FB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FC88)+FC88>$U28,$U28-SUM($V88:FC88),FC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FD88)+FD88>$U28,$U28-SUM($V88:FD88),FD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FE88)+FE88>$U28,$U28-SUM($V88:FE88),FE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FF88)+FF88>$U28,$U28-SUM($V88:FF88),FF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FG88)+FG88>$U28,$U28-SUM($V88:FG88),FG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FH88)+FH88>$U28,$U28-SUM($V88:FH88),FH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FI88)+FI88>$U28,$U28-SUM($V88:FI88),FI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FJ88)+FJ88>$U28,$U28-SUM($V88:FJ88),FJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FK88)+FK88>$U28,$U28-SUM($V88:FK88),FK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FL88)+FL88>$U28,$U28-SUM($V88:FL88),FL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FM88)+FM88>$U28,$U28-SUM($V88:FM88),FM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FN88)+FN88>$U28,$U28-SUM($V88:FN88),FN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FO88)+FO88>$U28,$U28-SUM($V88:FO88),FO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FP88)+FP88>$U28,$U28-SUM($V88:FP88),FP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FQ88)+FQ88>$U28,$U28-SUM($V88:FQ88),FQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FR88)+FR88>$U28,$U28-SUM($V88:FR88),FR88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FS88)+FS88>$U28,$U28-SUM($V88:FS88),FS88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FT88)+FT88>$U28,$U28-SUM($V88:FT88),FT88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FU88)+FU88>$U28,$U28-SUM($V88:FU88),FU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FV88)+FV88>$U28,$U28-SUM($V88:FV88),FV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FW88)+FW88>$U28,$U28-SUM($V88:FW88),FW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FX88)+FX88>$U28,$U28-SUM($V88:FX88),FX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FY88)+FY88>$U28,$U28-SUM($V88:FY88),FY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:FZ88)+FZ88>$U28,$U28-SUM($V88:FZ88),FZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GA88)+GA88>$U28,$U28-SUM($V88:GA88),GA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GB88)+GB88>$U28,$U28-SUM($V88:GB88),GB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GC88)+GC88>$U28,$U28-SUM($V88:GC88),GC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GD88)+GD88>$U28,$U28-SUM($V88:GD88),GD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GE88)+GE88>$U28,$U28-SUM($V88:GE88),GE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GF88)+GF88>$U28,$U28-SUM($V88:GF88),GF88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GG88)+GG88>$U28,$U28-SUM($V88:GG88),GG88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GH88)+GH88>$U28,$U28-SUM($V88:GH88),GH88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GI88)+GI88>$U28,$U28-SUM($V88:GI88),GI88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GJ88)+GJ88>$U28,$U28-SUM($V88:GJ88),GJ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GK88)+GK88>$U28,$U28-SUM($V88:GK88),GK88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GL88)+GL88>$U28,$U28-SUM($V88:GL88),GL88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GM88)+GM88>$U28,$U28-SUM($V88:GM88),GM88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GN88)+GN88>$U28,$U28-SUM($V88:GN88),GN88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GO88)+GO88>$U28,$U28-SUM($V88:GO88),GO88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GP88)+GP88>$U28,$U28-SUM($V88:GP88),GP88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GQ88)+GQ88>$U28,$U28-SUM($V88:GQ88),GQ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GR88)+GR88>$U28,$U28-SUM($V88:GR88),GR88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GS88)+GS88>$U28,$U28-SUM($V88:GS88),GS88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GT88)+GT88>$U28,$U28-SUM($V88:GT88),GT88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GU88)+GU88>$U28,$U28-SUM($V88:GU88),GU88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GV88)+GV88>$U28,$U28-SUM($V88:GV88),GV88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GW88)+GW88>$U28,$U28-SUM($V88:GW88),GW88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GX88)+GX88>$U28,$U28-SUM($V88:GX88),GX88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GY88)+GY88>$U28,$U28-SUM($V88:GY88),GY88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:GZ88)+GZ88>$U28,$U28-SUM($V88:GZ88),GZ88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:HA88)+HA88>$U28,$U28-SUM($V88:HA88),HA88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:HB88)+HB88>$U28,$U28-SUM($V88:HB88),HB88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:HC88)+HC88>$U28,$U28-SUM($V88:HC88),HC88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:HD88)+HD88>$U28,$U28-SUM($V88:HD88),HD88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:HE88)+HE88>$U28,$U28-SUM($V88:HE88),HE88),0)","v":0},{"$f":"IF($V88>0,IF(SUM($V88:HF88)+HF88>$U28,$U28-SUM($V88:HF88),HF88),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V89>0,IF(SUM($V89:V89)+V89>$U29,$U29-SUM($V89:V89),V89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:W89)+W89>$U29,$U29-SUM($V89:W89),W89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:X89)+X89>$U29,$U29-SUM($V89:X89),X89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:Y89)+Y89>$U29,$U29-SUM($V89:Y89),Y89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:Z89)+Z89>$U29,$U29-SUM($V89:Z89),Z89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AA89)+AA89>$U29,$U29-SUM($V89:AA89),AA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AB89)+AB89>$U29,$U29-SUM($V89:AB89),AB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AC89)+AC89>$U29,$U29-SUM($V89:AC89),AC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AD89)+AD89>$U29,$U29-SUM($V89:AD89),AD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AE89)+AE89>$U29,$U29-SUM($V89:AE89),AE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AF89)+AF89>$U29,$U29-SUM($V89:AF89),AF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AG89)+AG89>$U29,$U29-SUM($V89:AG89),AG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AH89)+AH89>$U29,$U29-SUM($V89:AH89),AH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AI89)+AI89>$U29,$U29-SUM($V89:AI89),AI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AJ89)+AJ89>$U29,$U29-SUM($V89:AJ89),AJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AK89)+AK89>$U29,$U29-SUM($V89:AK89),AK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AL89)+AL89>$U29,$U29-SUM($V89:AL89),AL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AM89)+AM89>$U29,$U29-SUM($V89:AM89),AM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AN89)+AN89>$U29,$U29-SUM($V89:AN89),AN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AO89)+AO89>$U29,$U29-SUM($V89:AO89),AO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AP89)+AP89>$U29,$U29-SUM($V89:AP89),AP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AQ89)+AQ89>$U29,$U29-SUM($V89:AQ89),AQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AR89)+AR89>$U29,$U29-SUM($V89:AR89),AR89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AS89)+AS89>$U29,$U29-SUM($V89:AS89),AS89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AT89)+AT89>$U29,$U29-SUM($V89:AT89),AT89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AU89)+AU89>$U29,$U29-SUM($V89:AU89),AU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AV89)+AV89>$U29,$U29-SUM($V89:AV89),AV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AW89)+AW89>$U29,$U29-SUM($V89:AW89),AW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AX89)+AX89>$U29,$U29-SUM($V89:AX89),AX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AY89)+AY89>$U29,$U29-SUM($V89:AY89),AY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:AZ89)+AZ89>$U29,$U29-SUM($V89:AZ89),AZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BA89)+BA89>$U29,$U29-SUM($V89:BA89),BA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BB89)+BB89>$U29,$U29-SUM($V89:BB89),BB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BC89)+BC89>$U29,$U29-SUM($V89:BC89),BC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BD89)+BD89>$U29,$U29-SUM($V89:BD89),BD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BE89)+BE89>$U29,$U29-SUM($V89:BE89),BE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BF89)+BF89>$U29,$U29-SUM($V89:BF89),BF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BG89)+BG89>$U29,$U29-SUM($V89:BG89),BG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BH89)+BH89>$U29,$U29-SUM($V89:BH89),BH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BI89)+BI89>$U29,$U29-SUM($V89:BI89),BI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BJ89)+BJ89>$U29,$U29-SUM($V89:BJ89),BJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BK89)+BK89>$U29,$U29-SUM($V89:BK89),BK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BL89)+BL89>$U29,$U29-SUM($V89:BL89),BL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BM89)+BM89>$U29,$U29-SUM($V89:BM89),BM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BN89)+BN89>$U29,$U29-SUM($V89:BN89),BN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BO89)+BO89>$U29,$U29-SUM($V89:BO89),BO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BP89)+BP89>$U29,$U29-SUM($V89:BP89),BP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BQ89)+BQ89>$U29,$U29-SUM($V89:BQ89),BQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BR89)+BR89>$U29,$U29-SUM($V89:BR89),BR89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BS89)+BS89>$U29,$U29-SUM($V89:BS89),BS89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BT89)+BT89>$U29,$U29-SUM($V89:BT89),BT89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BU89)+BU89>$U29,$U29-SUM($V89:BU89),BU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BV89)+BV89>$U29,$U29-SUM($V89:BV89),BV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BW89)+BW89>$U29,$U29-SUM($V89:BW89),BW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BX89)+BX89>$U29,$U29-SUM($V89:BX89),BX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BY89)+BY89>$U29,$U29-SUM($V89:BY89),BY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:BZ89)+BZ89>$U29,$U29-SUM($V89:BZ89),BZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CA89)+CA89>$U29,$U29-SUM($V89:CA89),CA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CB89)+CB89>$U29,$U29-SUM($V89:CB89),CB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CC89)+CC89>$U29,$U29-SUM($V89:CC89),CC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CD89)+CD89>$U29,$U29-SUM($V89:CD89),CD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CE89)+CE89>$U29,$U29-SUM($V89:CE89),CE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CF89)+CF89>$U29,$U29-SUM($V89:CF89),CF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CG89)+CG89>$U29,$U29-SUM($V89:CG89),CG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CH89)+CH89>$U29,$U29-SUM($V89:CH89),CH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CI89)+CI89>$U29,$U29-SUM($V89:CI89),CI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CJ89)+CJ89>$U29,$U29-SUM($V89:CJ89),CJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CK89)+CK89>$U29,$U29-SUM($V89:CK89),CK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CL89)+CL89>$U29,$U29-SUM($V89:CL89),CL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CM89)+CM89>$U29,$U29-SUM($V89:CM89),CM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CN89)+CN89>$U29,$U29-SUM($V89:CN89),CN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CO89)+CO89>$U29,$U29-SUM($V89:CO89),CO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CP89)+CP89>$U29,$U29-SUM($V89:CP89),CP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CQ89)+CQ89>$U29,$U29-SUM($V89:CQ89),CQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CR89)+CR89>$U29,$U29-SUM($V89:CR89),CR89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CS89)+CS89>$U29,$U29-SUM($V89:CS89),CS89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CT89)+CT89>$U29,$U29-SUM($V89:CT89),CT89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CU89)+CU89>$U29,$U29-SUM($V89:CU89),CU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CV89)+CV89>$U29,$U29-SUM($V89:CV89),CV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CW89)+CW89>$U29,$U29-SUM($V89:CW89),CW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CX89)+CX89>$U29,$U29-SUM($V89:CX89),CX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CY89)+CY89>$U29,$U29-SUM($V89:CY89),CY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:CZ89)+CZ89>$U29,$U29-SUM($V89:CZ89),CZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DA89)+DA89>$U29,$U29-SUM($V89:DA89),DA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DB89)+DB89>$U29,$U29-SUM($V89:DB89),DB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DC89)+DC89>$U29,$U29-SUM($V89:DC89),DC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DD89)+DD89>$U29,$U29-SUM($V89:DD89),DD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DE89)+DE89>$U29,$U29-SUM($V89:DE89),DE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DF89)+DF89>$U29,$U29-SUM($V89:DF89),DF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DG89)+DG89>$U29,$U29-SUM($V89:DG89),DG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DH89)+DH89>$U29,$U29-SUM($V89:DH89),DH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DI89)+DI89>$U29,$U29-SUM($V89:DI89),DI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DJ89)+DJ89>$U29,$U29-SUM($V89:DJ89),DJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DK89)+DK89>$U29,$U29-SUM($V89:DK89),DK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DL89)+DL89>$U29,$U29-SUM($V89:DL89),DL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DM89)+DM89>$U29,$U29-SUM($V89:DM89),DM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DN89)+DN89>$U29,$U29-SUM($V89:DN89),DN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DO89)+DO89>$U29,$U29-SUM($V89:DO89),DO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DP89)+DP89>$U29,$U29-SUM($V89:DP89),DP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DQ89)+DQ89>$U29,$U29-SUM($V89:DQ89),DQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DR89)+DR89>$U29,$U29-SUM($V89:DR89),DR89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DS89)+DS89>$U29,$U29-SUM($V89:DS89),DS89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DT89)+DT89>$U29,$U29-SUM($V89:DT89),DT89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DU89)+DU89>$U29,$U29-SUM($V89:DU89),DU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DV89)+DV89>$U29,$U29-SUM($V89:DV89),DV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DW89)+DW89>$U29,$U29-SUM($V89:DW89),DW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DX89)+DX89>$U29,$U29-SUM($V89:DX89),DX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DY89)+DY89>$U29,$U29-SUM($V89:DY89),DY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:DZ89)+DZ89>$U29,$U29-SUM($V89:DZ89),DZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EA89)+EA89>$U29,$U29-SUM($V89:EA89),EA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EB89)+EB89>$U29,$U29-SUM($V89:EB89),EB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EC89)+EC89>$U29,$U29-SUM($V89:EC89),EC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:ED89)+ED89>$U29,$U29-SUM($V89:ED89),ED89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EE89)+EE89>$U29,$U29-SUM($V89:EE89),EE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EF89)+EF89>$U29,$U29-SUM($V89:EF89),EF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EG89)+EG89>$U29,$U29-SUM($V89:EG89),EG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EH89)+EH89>$U29,$U29-SUM($V89:EH89),EH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EI89)+EI89>$U29,$U29-SUM($V89:EI89),EI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EJ89)+EJ89>$U29,$U29-SUM($V89:EJ89),EJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EK89)+EK89>$U29,$U29-SUM($V89:EK89),EK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EL89)+EL89>$U29,$U29-SUM($V89:EL89),EL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EM89)+EM89>$U29,$U29-SUM($V89:EM89),EM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EN89)+EN89>$U29,$U29-SUM($V89:EN89),EN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EO89)+EO89>$U29,$U29-SUM($V89:EO89),EO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EP89)+EP89>$U29,$U29-SUM($V89:EP89),EP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EQ89)+EQ89>$U29,$U29-SUM($V89:EQ89),EQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:ER89)+ER89>$U29,$U29-SUM($V89:ER89),ER89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:ES89)+ES89>$U29,$U29-SUM($V89:ES89),ES89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:ET89)+ET89>$U29,$U29-SUM($V89:ET89),ET89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EU89)+EU89>$U29,$U29-SUM($V89:EU89),EU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EV89)+EV89>$U29,$U29-SUM($V89:EV89),EV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EW89)+EW89>$U29,$U29-SUM($V89:EW89),EW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EX89)+EX89>$U29,$U29-SUM($V89:EX89),EX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EY89)+EY89>$U29,$U29-SUM($V89:EY89),EY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:EZ89)+EZ89>$U29,$U29-SUM($V89:EZ89),EZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FA89)+FA89>$U29,$U29-SUM($V89:FA89),FA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FB89)+FB89>$U29,$U29-SUM($V89:FB89),FB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FC89)+FC89>$U29,$U29-SUM($V89:FC89),FC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FD89)+FD89>$U29,$U29-SUM($V89:FD89),FD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FE89)+FE89>$U29,$U29-SUM($V89:FE89),FE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FF89)+FF89>$U29,$U29-SUM($V89:FF89),FF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FG89)+FG89>$U29,$U29-SUM($V89:FG89),FG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FH89)+FH89>$U29,$U29-SUM($V89:FH89),FH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FI89)+FI89>$U29,$U29-SUM($V89:FI89),FI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FJ89)+FJ89>$U29,$U29-SUM($V89:FJ89),FJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FK89)+FK89>$U29,$U29-SUM($V89:FK89),FK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FL89)+FL89>$U29,$U29-SUM($V89:FL89),FL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FM89)+FM89>$U29,$U29-SUM($V89:FM89),FM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FN89)+FN89>$U29,$U29-SUM($V89:FN89),FN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FO89)+FO89>$U29,$U29-SUM($V89:FO89),FO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FP89)+FP89>$U29,$U29-SUM($V89:FP89),FP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FQ89)+FQ89>$U29,$U29-SUM($V89:FQ89),FQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FR89)+FR89>$U29,$U29-SUM($V89:FR89),FR89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FS89)+FS89>$U29,$U29-SUM($V89:FS89),FS89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FT89)+FT89>$U29,$U29-SUM($V89:FT89),FT89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FU89)+FU89>$U29,$U29-SUM($V89:FU89),FU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FV89)+FV89>$U29,$U29-SUM($V89:FV89),FV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FW89)+FW89>$U29,$U29-SUM($V89:FW89),FW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FX89)+FX89>$U29,$U29-SUM($V89:FX89),FX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FY89)+FY89>$U29,$U29-SUM($V89:FY89),FY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:FZ89)+FZ89>$U29,$U29-SUM($V89:FZ89),FZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GA89)+GA89>$U29,$U29-SUM($V89:GA89),GA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GB89)+GB89>$U29,$U29-SUM($V89:GB89),GB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GC89)+GC89>$U29,$U29-SUM($V89:GC89),GC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GD89)+GD89>$U29,$U29-SUM($V89:GD89),GD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GE89)+GE89>$U29,$U29-SUM($V89:GE89),GE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GF89)+GF89>$U29,$U29-SUM($V89:GF89),GF89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GG89)+GG89>$U29,$U29-SUM($V89:GG89),GG89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GH89)+GH89>$U29,$U29-SUM($V89:GH89),GH89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GI89)+GI89>$U29,$U29-SUM($V89:GI89),GI89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GJ89)+GJ89>$U29,$U29-SUM($V89:GJ89),GJ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GK89)+GK89>$U29,$U29-SUM($V89:GK89),GK89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GL89)+GL89>$U29,$U29-SUM($V89:GL89),GL89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GM89)+GM89>$U29,$U29-SUM($V89:GM89),GM89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GN89)+GN89>$U29,$U29-SUM($V89:GN89),GN89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GO89)+GO89>$U29,$U29-SUM($V89:GO89),GO89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GP89)+GP89>$U29,$U29-SUM($V89:GP89),GP89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GQ89)+GQ89>$U29,$U29-SUM($V89:GQ89),GQ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GR89)+GR89>$U29,$U29-SUM($V89:GR89),GR89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GS89)+GS89>$U29,$U29-SUM($V89:GS89),GS89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GT89)+GT89>$U29,$U29-SUM($V89:GT89),GT89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GU89)+GU89>$U29,$U29-SUM($V89:GU89),GU89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GV89)+GV89>$U29,$U29-SUM($V89:GV89),GV89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GW89)+GW89>$U29,$U29-SUM($V89:GW89),GW89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GX89)+GX89>$U29,$U29-SUM($V89:GX89),GX89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GY89)+GY89>$U29,$U29-SUM($V89:GY89),GY89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:GZ89)+GZ89>$U29,$U29-SUM($V89:GZ89),GZ89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:HA89)+HA89>$U29,$U29-SUM($V89:HA89),HA89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:HB89)+HB89>$U29,$U29-SUM($V89:HB89),HB89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:HC89)+HC89>$U29,$U29-SUM($V89:HC89),HC89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:HD89)+HD89>$U29,$U29-SUM($V89:HD89),HD89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:HE89)+HE89>$U29,$U29-SUM($V89:HE89),HE89),0)","v":0},{"$f":"IF($V89>0,IF(SUM($V89:HF89)+HF89>$U29,$U29-SUM($V89:HF89),HF89),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V90>0,IF(SUM($V90:V90)+V90>$U30,$U30-SUM($V90:V90),V90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:W90)+W90>$U30,$U30-SUM($V90:W90),W90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:X90)+X90>$U30,$U30-SUM($V90:X90),X90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:Y90)+Y90>$U30,$U30-SUM($V90:Y90),Y90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:Z90)+Z90>$U30,$U30-SUM($V90:Z90),Z90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AA90)+AA90>$U30,$U30-SUM($V90:AA90),AA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AB90)+AB90>$U30,$U30-SUM($V90:AB90),AB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AC90)+AC90>$U30,$U30-SUM($V90:AC90),AC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AD90)+AD90>$U30,$U30-SUM($V90:AD90),AD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AE90)+AE90>$U30,$U30-SUM($V90:AE90),AE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AF90)+AF90>$U30,$U30-SUM($V90:AF90),AF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AG90)+AG90>$U30,$U30-SUM($V90:AG90),AG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AH90)+AH90>$U30,$U30-SUM($V90:AH90),AH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AI90)+AI90>$U30,$U30-SUM($V90:AI90),AI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AJ90)+AJ90>$U30,$U30-SUM($V90:AJ90),AJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AK90)+AK90>$U30,$U30-SUM($V90:AK90),AK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AL90)+AL90>$U30,$U30-SUM($V90:AL90),AL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AM90)+AM90>$U30,$U30-SUM($V90:AM90),AM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AN90)+AN90>$U30,$U30-SUM($V90:AN90),AN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AO90)+AO90>$U30,$U30-SUM($V90:AO90),AO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AP90)+AP90>$U30,$U30-SUM($V90:AP90),AP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AQ90)+AQ90>$U30,$U30-SUM($V90:AQ90),AQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AR90)+AR90>$U30,$U30-SUM($V90:AR90),AR90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AS90)+AS90>$U30,$U30-SUM($V90:AS90),AS90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AT90)+AT90>$U30,$U30-SUM($V90:AT90),AT90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AU90)+AU90>$U30,$U30-SUM($V90:AU90),AU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AV90)+AV90>$U30,$U30-SUM($V90:AV90),AV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AW90)+AW90>$U30,$U30-SUM($V90:AW90),AW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AX90)+AX90>$U30,$U30-SUM($V90:AX90),AX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AY90)+AY90>$U30,$U30-SUM($V90:AY90),AY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:AZ90)+AZ90>$U30,$U30-SUM($V90:AZ90),AZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BA90)+BA90>$U30,$U30-SUM($V90:BA90),BA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BB90)+BB90>$U30,$U30-SUM($V90:BB90),BB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BC90)+BC90>$U30,$U30-SUM($V90:BC90),BC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BD90)+BD90>$U30,$U30-SUM($V90:BD90),BD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BE90)+BE90>$U30,$U30-SUM($V90:BE90),BE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BF90)+BF90>$U30,$U30-SUM($V90:BF90),BF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BG90)+BG90>$U30,$U30-SUM($V90:BG90),BG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BH90)+BH90>$U30,$U30-SUM($V90:BH90),BH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BI90)+BI90>$U30,$U30-SUM($V90:BI90),BI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BJ90)+BJ90>$U30,$U30-SUM($V90:BJ90),BJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BK90)+BK90>$U30,$U30-SUM($V90:BK90),BK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BL90)+BL90>$U30,$U30-SUM($V90:BL90),BL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BM90)+BM90>$U30,$U30-SUM($V90:BM90),BM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BN90)+BN90>$U30,$U30-SUM($V90:BN90),BN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BO90)+BO90>$U30,$U30-SUM($V90:BO90),BO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BP90)+BP90>$U30,$U30-SUM($V90:BP90),BP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BQ90)+BQ90>$U30,$U30-SUM($V90:BQ90),BQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BR90)+BR90>$U30,$U30-SUM($V90:BR90),BR90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BS90)+BS90>$U30,$U30-SUM($V90:BS90),BS90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BT90)+BT90>$U30,$U30-SUM($V90:BT90),BT90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BU90)+BU90>$U30,$U30-SUM($V90:BU90),BU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BV90)+BV90>$U30,$U30-SUM($V90:BV90),BV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BW90)+BW90>$U30,$U30-SUM($V90:BW90),BW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BX90)+BX90>$U30,$U30-SUM($V90:BX90),BX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BY90)+BY90>$U30,$U30-SUM($V90:BY90),BY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:BZ90)+BZ90>$U30,$U30-SUM($V90:BZ90),BZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CA90)+CA90>$U30,$U30-SUM($V90:CA90),CA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CB90)+CB90>$U30,$U30-SUM($V90:CB90),CB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CC90)+CC90>$U30,$U30-SUM($V90:CC90),CC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CD90)+CD90>$U30,$U30-SUM($V90:CD90),CD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CE90)+CE90>$U30,$U30-SUM($V90:CE90),CE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CF90)+CF90>$U30,$U30-SUM($V90:CF90),CF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CG90)+CG90>$U30,$U30-SUM($V90:CG90),CG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CH90)+CH90>$U30,$U30-SUM($V90:CH90),CH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CI90)+CI90>$U30,$U30-SUM($V90:CI90),CI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CJ90)+CJ90>$U30,$U30-SUM($V90:CJ90),CJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CK90)+CK90>$U30,$U30-SUM($V90:CK90),CK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CL90)+CL90>$U30,$U30-SUM($V90:CL90),CL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CM90)+CM90>$U30,$U30-SUM($V90:CM90),CM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CN90)+CN90>$U30,$U30-SUM($V90:CN90),CN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CO90)+CO90>$U30,$U30-SUM($V90:CO90),CO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CP90)+CP90>$U30,$U30-SUM($V90:CP90),CP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CQ90)+CQ90>$U30,$U30-SUM($V90:CQ90),CQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CR90)+CR90>$U30,$U30-SUM($V90:CR90),CR90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CS90)+CS90>$U30,$U30-SUM($V90:CS90),CS90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CT90)+CT90>$U30,$U30-SUM($V90:CT90),CT90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CU90)+CU90>$U30,$U30-SUM($V90:CU90),CU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CV90)+CV90>$U30,$U30-SUM($V90:CV90),CV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CW90)+CW90>$U30,$U30-SUM($V90:CW90),CW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CX90)+CX90>$U30,$U30-SUM($V90:CX90),CX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CY90)+CY90>$U30,$U30-SUM($V90:CY90),CY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:CZ90)+CZ90>$U30,$U30-SUM($V90:CZ90),CZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DA90)+DA90>$U30,$U30-SUM($V90:DA90),DA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DB90)+DB90>$U30,$U30-SUM($V90:DB90),DB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DC90)+DC90>$U30,$U30-SUM($V90:DC90),DC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DD90)+DD90>$U30,$U30-SUM($V90:DD90),DD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DE90)+DE90>$U30,$U30-SUM($V90:DE90),DE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DF90)+DF90>$U30,$U30-SUM($V90:DF90),DF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DG90)+DG90>$U30,$U30-SUM($V90:DG90),DG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DH90)+DH90>$U30,$U30-SUM($V90:DH90),DH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DI90)+DI90>$U30,$U30-SUM($V90:DI90),DI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DJ90)+DJ90>$U30,$U30-SUM($V90:DJ90),DJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DK90)+DK90>$U30,$U30-SUM($V90:DK90),DK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DL90)+DL90>$U30,$U30-SUM($V90:DL90),DL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DM90)+DM90>$U30,$U30-SUM($V90:DM90),DM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DN90)+DN90>$U30,$U30-SUM($V90:DN90),DN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DO90)+DO90>$U30,$U30-SUM($V90:DO90),DO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DP90)+DP90>$U30,$U30-SUM($V90:DP90),DP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DQ90)+DQ90>$U30,$U30-SUM($V90:DQ90),DQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DR90)+DR90>$U30,$U30-SUM($V90:DR90),DR90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DS90)+DS90>$U30,$U30-SUM($V90:DS90),DS90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DT90)+DT90>$U30,$U30-SUM($V90:DT90),DT90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DU90)+DU90>$U30,$U30-SUM($V90:DU90),DU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DV90)+DV90>$U30,$U30-SUM($V90:DV90),DV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DW90)+DW90>$U30,$U30-SUM($V90:DW90),DW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DX90)+DX90>$U30,$U30-SUM($V90:DX90),DX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DY90)+DY90>$U30,$U30-SUM($V90:DY90),DY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:DZ90)+DZ90>$U30,$U30-SUM($V90:DZ90),DZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EA90)+EA90>$U30,$U30-SUM($V90:EA90),EA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EB90)+EB90>$U30,$U30-SUM($V90:EB90),EB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EC90)+EC90>$U30,$U30-SUM($V90:EC90),EC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:ED90)+ED90>$U30,$U30-SUM($V90:ED90),ED90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EE90)+EE90>$U30,$U30-SUM($V90:EE90),EE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EF90)+EF90>$U30,$U30-SUM($V90:EF90),EF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EG90)+EG90>$U30,$U30-SUM($V90:EG90),EG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EH90)+EH90>$U30,$U30-SUM($V90:EH90),EH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EI90)+EI90>$U30,$U30-SUM($V90:EI90),EI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EJ90)+EJ90>$U30,$U30-SUM($V90:EJ90),EJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EK90)+EK90>$U30,$U30-SUM($V90:EK90),EK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EL90)+EL90>$U30,$U30-SUM($V90:EL90),EL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EM90)+EM90>$U30,$U30-SUM($V90:EM90),EM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EN90)+EN90>$U30,$U30-SUM($V90:EN90),EN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EO90)+EO90>$U30,$U30-SUM($V90:EO90),EO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EP90)+EP90>$U30,$U30-SUM($V90:EP90),EP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EQ90)+EQ90>$U30,$U30-SUM($V90:EQ90),EQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:ER90)+ER90>$U30,$U30-SUM($V90:ER90),ER90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:ES90)+ES90>$U30,$U30-SUM($V90:ES90),ES90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:ET90)+ET90>$U30,$U30-SUM($V90:ET90),ET90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EU90)+EU90>$U30,$U30-SUM($V90:EU90),EU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EV90)+EV90>$U30,$U30-SUM($V90:EV90),EV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EW90)+EW90>$U30,$U30-SUM($V90:EW90),EW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EX90)+EX90>$U30,$U30-SUM($V90:EX90),EX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EY90)+EY90>$U30,$U30-SUM($V90:EY90),EY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:EZ90)+EZ90>$U30,$U30-SUM($V90:EZ90),EZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FA90)+FA90>$U30,$U30-SUM($V90:FA90),FA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FB90)+FB90>$U30,$U30-SUM($V90:FB90),FB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FC90)+FC90>$U30,$U30-SUM($V90:FC90),FC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FD90)+FD90>$U30,$U30-SUM($V90:FD90),FD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FE90)+FE90>$U30,$U30-SUM($V90:FE90),FE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FF90)+FF90>$U30,$U30-SUM($V90:FF90),FF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FG90)+FG90>$U30,$U30-SUM($V90:FG90),FG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FH90)+FH90>$U30,$U30-SUM($V90:FH90),FH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FI90)+FI90>$U30,$U30-SUM($V90:FI90),FI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FJ90)+FJ90>$U30,$U30-SUM($V90:FJ90),FJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FK90)+FK90>$U30,$U30-SUM($V90:FK90),FK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FL90)+FL90>$U30,$U30-SUM($V90:FL90),FL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FM90)+FM90>$U30,$U30-SUM($V90:FM90),FM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FN90)+FN90>$U30,$U30-SUM($V90:FN90),FN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FO90)+FO90>$U30,$U30-SUM($V90:FO90),FO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FP90)+FP90>$U30,$U30-SUM($V90:FP90),FP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FQ90)+FQ90>$U30,$U30-SUM($V90:FQ90),FQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FR90)+FR90>$U30,$U30-SUM($V90:FR90),FR90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FS90)+FS90>$U30,$U30-SUM($V90:FS90),FS90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FT90)+FT90>$U30,$U30-SUM($V90:FT90),FT90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FU90)+FU90>$U30,$U30-SUM($V90:FU90),FU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FV90)+FV90>$U30,$U30-SUM($V90:FV90),FV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FW90)+FW90>$U30,$U30-SUM($V90:FW90),FW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FX90)+FX90>$U30,$U30-SUM($V90:FX90),FX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FY90)+FY90>$U30,$U30-SUM($V90:FY90),FY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:FZ90)+FZ90>$U30,$U30-SUM($V90:FZ90),FZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GA90)+GA90>$U30,$U30-SUM($V90:GA90),GA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GB90)+GB90>$U30,$U30-SUM($V90:GB90),GB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GC90)+GC90>$U30,$U30-SUM($V90:GC90),GC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GD90)+GD90>$U30,$U30-SUM($V90:GD90),GD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GE90)+GE90>$U30,$U30-SUM($V90:GE90),GE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GF90)+GF90>$U30,$U30-SUM($V90:GF90),GF90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GG90)+GG90>$U30,$U30-SUM($V90:GG90),GG90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GH90)+GH90>$U30,$U30-SUM($V90:GH90),GH90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GI90)+GI90>$U30,$U30-SUM($V90:GI90),GI90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GJ90)+GJ90>$U30,$U30-SUM($V90:GJ90),GJ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GK90)+GK90>$U30,$U30-SUM($V90:GK90),GK90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GL90)+GL90>$U30,$U30-SUM($V90:GL90),GL90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GM90)+GM90>$U30,$U30-SUM($V90:GM90),GM90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GN90)+GN90>$U30,$U30-SUM($V90:GN90),GN90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GO90)+GO90>$U30,$U30-SUM($V90:GO90),GO90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GP90)+GP90>$U30,$U30-SUM($V90:GP90),GP90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GQ90)+GQ90>$U30,$U30-SUM($V90:GQ90),GQ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GR90)+GR90>$U30,$U30-SUM($V90:GR90),GR90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GS90)+GS90>$U30,$U30-SUM($V90:GS90),GS90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GT90)+GT90>$U30,$U30-SUM($V90:GT90),GT90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GU90)+GU90>$U30,$U30-SUM($V90:GU90),GU90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GV90)+GV90>$U30,$U30-SUM($V90:GV90),GV90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GW90)+GW90>$U30,$U30-SUM($V90:GW90),GW90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GX90)+GX90>$U30,$U30-SUM($V90:GX90),GX90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GY90)+GY90>$U30,$U30-SUM($V90:GY90),GY90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:GZ90)+GZ90>$U30,$U30-SUM($V90:GZ90),GZ90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:HA90)+HA90>$U30,$U30-SUM($V90:HA90),HA90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:HB90)+HB90>$U30,$U30-SUM($V90:HB90),HB90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:HC90)+HC90>$U30,$U30-SUM($V90:HC90),HC90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:HD90)+HD90>$U30,$U30-SUM($V90:HD90),HD90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:HE90)+HE90>$U30,$U30-SUM($V90:HE90),HE90),0)","v":0},{"$f":"IF($V90>0,IF(SUM($V90:HF90)+HF90>$U30,$U30-SUM($V90:HF90),HF90),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V91>0,IF(SUM($V91:V91)+V91>$U31,$U31-SUM($V91:V91),V91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:W91)+W91>$U31,$U31-SUM($V91:W91),W91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:X91)+X91>$U31,$U31-SUM($V91:X91),X91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:Y91)+Y91>$U31,$U31-SUM($V91:Y91),Y91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:Z91)+Z91>$U31,$U31-SUM($V91:Z91),Z91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AA91)+AA91>$U31,$U31-SUM($V91:AA91),AA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AB91)+AB91>$U31,$U31-SUM($V91:AB91),AB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AC91)+AC91>$U31,$U31-SUM($V91:AC91),AC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AD91)+AD91>$U31,$U31-SUM($V91:AD91),AD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AE91)+AE91>$U31,$U31-SUM($V91:AE91),AE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AF91)+AF91>$U31,$U31-SUM($V91:AF91),AF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AG91)+AG91>$U31,$U31-SUM($V91:AG91),AG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AH91)+AH91>$U31,$U31-SUM($V91:AH91),AH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AI91)+AI91>$U31,$U31-SUM($V91:AI91),AI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AJ91)+AJ91>$U31,$U31-SUM($V91:AJ91),AJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AK91)+AK91>$U31,$U31-SUM($V91:AK91),AK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AL91)+AL91>$U31,$U31-SUM($V91:AL91),AL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AM91)+AM91>$U31,$U31-SUM($V91:AM91),AM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AN91)+AN91>$U31,$U31-SUM($V91:AN91),AN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AO91)+AO91>$U31,$U31-SUM($V91:AO91),AO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AP91)+AP91>$U31,$U31-SUM($V91:AP91),AP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AQ91)+AQ91>$U31,$U31-SUM($V91:AQ91),AQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AR91)+AR91>$U31,$U31-SUM($V91:AR91),AR91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AS91)+AS91>$U31,$U31-SUM($V91:AS91),AS91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AT91)+AT91>$U31,$U31-SUM($V91:AT91),AT91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AU91)+AU91>$U31,$U31-SUM($V91:AU91),AU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AV91)+AV91>$U31,$U31-SUM($V91:AV91),AV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AW91)+AW91>$U31,$U31-SUM($V91:AW91),AW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AX91)+AX91>$U31,$U31-SUM($V91:AX91),AX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AY91)+AY91>$U31,$U31-SUM($V91:AY91),AY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:AZ91)+AZ91>$U31,$U31-SUM($V91:AZ91),AZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BA91)+BA91>$U31,$U31-SUM($V91:BA91),BA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BB91)+BB91>$U31,$U31-SUM($V91:BB91),BB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BC91)+BC91>$U31,$U31-SUM($V91:BC91),BC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BD91)+BD91>$U31,$U31-SUM($V91:BD91),BD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BE91)+BE91>$U31,$U31-SUM($V91:BE91),BE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BF91)+BF91>$U31,$U31-SUM($V91:BF91),BF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BG91)+BG91>$U31,$U31-SUM($V91:BG91),BG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BH91)+BH91>$U31,$U31-SUM($V91:BH91),BH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BI91)+BI91>$U31,$U31-SUM($V91:BI91),BI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BJ91)+BJ91>$U31,$U31-SUM($V91:BJ91),BJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BK91)+BK91>$U31,$U31-SUM($V91:BK91),BK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BL91)+BL91>$U31,$U31-SUM($V91:BL91),BL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BM91)+BM91>$U31,$U31-SUM($V91:BM91),BM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BN91)+BN91>$U31,$U31-SUM($V91:BN91),BN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BO91)+BO91>$U31,$U31-SUM($V91:BO91),BO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BP91)+BP91>$U31,$U31-SUM($V91:BP91),BP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BQ91)+BQ91>$U31,$U31-SUM($V91:BQ91),BQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BR91)+BR91>$U31,$U31-SUM($V91:BR91),BR91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BS91)+BS91>$U31,$U31-SUM($V91:BS91),BS91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BT91)+BT91>$U31,$U31-SUM($V91:BT91),BT91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BU91)+BU91>$U31,$U31-SUM($V91:BU91),BU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BV91)+BV91>$U31,$U31-SUM($V91:BV91),BV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BW91)+BW91>$U31,$U31-SUM($V91:BW91),BW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BX91)+BX91>$U31,$U31-SUM($V91:BX91),BX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BY91)+BY91>$U31,$U31-SUM($V91:BY91),BY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:BZ91)+BZ91>$U31,$U31-SUM($V91:BZ91),BZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CA91)+CA91>$U31,$U31-SUM($V91:CA91),CA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CB91)+CB91>$U31,$U31-SUM($V91:CB91),CB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CC91)+CC91>$U31,$U31-SUM($V91:CC91),CC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CD91)+CD91>$U31,$U31-SUM($V91:CD91),CD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CE91)+CE91>$U31,$U31-SUM($V91:CE91),CE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CF91)+CF91>$U31,$U31-SUM($V91:CF91),CF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CG91)+CG91>$U31,$U31-SUM($V91:CG91),CG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CH91)+CH91>$U31,$U31-SUM($V91:CH91),CH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CI91)+CI91>$U31,$U31-SUM($V91:CI91),CI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CJ91)+CJ91>$U31,$U31-SUM($V91:CJ91),CJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CK91)+CK91>$U31,$U31-SUM($V91:CK91),CK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CL91)+CL91>$U31,$U31-SUM($V91:CL91),CL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CM91)+CM91>$U31,$U31-SUM($V91:CM91),CM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CN91)+CN91>$U31,$U31-SUM($V91:CN91),CN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CO91)+CO91>$U31,$U31-SUM($V91:CO91),CO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CP91)+CP91>$U31,$U31-SUM($V91:CP91),CP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CQ91)+CQ91>$U31,$U31-SUM($V91:CQ91),CQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CR91)+CR91>$U31,$U31-SUM($V91:CR91),CR91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CS91)+CS91>$U31,$U31-SUM($V91:CS91),CS91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CT91)+CT91>$U31,$U31-SUM($V91:CT91),CT91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CU91)+CU91>$U31,$U31-SUM($V91:CU91),CU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CV91)+CV91>$U31,$U31-SUM($V91:CV91),CV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CW91)+CW91>$U31,$U31-SUM($V91:CW91),CW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CX91)+CX91>$U31,$U31-SUM($V91:CX91),CX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CY91)+CY91>$U31,$U31-SUM($V91:CY91),CY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:CZ91)+CZ91>$U31,$U31-SUM($V91:CZ91),CZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DA91)+DA91>$U31,$U31-SUM($V91:DA91),DA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DB91)+DB91>$U31,$U31-SUM($V91:DB91),DB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DC91)+DC91>$U31,$U31-SUM($V91:DC91),DC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DD91)+DD91>$U31,$U31-SUM($V91:DD91),DD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DE91)+DE91>$U31,$U31-SUM($V91:DE91),DE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DF91)+DF91>$U31,$U31-SUM($V91:DF91),DF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DG91)+DG91>$U31,$U31-SUM($V91:DG91),DG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DH91)+DH91>$U31,$U31-SUM($V91:DH91),DH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DI91)+DI91>$U31,$U31-SUM($V91:DI91),DI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DJ91)+DJ91>$U31,$U31-SUM($V91:DJ91),DJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DK91)+DK91>$U31,$U31-SUM($V91:DK91),DK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DL91)+DL91>$U31,$U31-SUM($V91:DL91),DL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DM91)+DM91>$U31,$U31-SUM($V91:DM91),DM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DN91)+DN91>$U31,$U31-SUM($V91:DN91),DN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DO91)+DO91>$U31,$U31-SUM($V91:DO91),DO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DP91)+DP91>$U31,$U31-SUM($V91:DP91),DP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DQ91)+DQ91>$U31,$U31-SUM($V91:DQ91),DQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DR91)+DR91>$U31,$U31-SUM($V91:DR91),DR91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DS91)+DS91>$U31,$U31-SUM($V91:DS91),DS91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DT91)+DT91>$U31,$U31-SUM($V91:DT91),DT91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DU91)+DU91>$U31,$U31-SUM($V91:DU91),DU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DV91)+DV91>$U31,$U31-SUM($V91:DV91),DV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DW91)+DW91>$U31,$U31-SUM($V91:DW91),DW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DX91)+DX91>$U31,$U31-SUM($V91:DX91),DX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DY91)+DY91>$U31,$U31-SUM($V91:DY91),DY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:DZ91)+DZ91>$U31,$U31-SUM($V91:DZ91),DZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EA91)+EA91>$U31,$U31-SUM($V91:EA91),EA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EB91)+EB91>$U31,$U31-SUM($V91:EB91),EB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EC91)+EC91>$U31,$U31-SUM($V91:EC91),EC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:ED91)+ED91>$U31,$U31-SUM($V91:ED91),ED91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EE91)+EE91>$U31,$U31-SUM($V91:EE91),EE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EF91)+EF91>$U31,$U31-SUM($V91:EF91),EF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EG91)+EG91>$U31,$U31-SUM($V91:EG91),EG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EH91)+EH91>$U31,$U31-SUM($V91:EH91),EH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EI91)+EI91>$U31,$U31-SUM($V91:EI91),EI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EJ91)+EJ91>$U31,$U31-SUM($V91:EJ91),EJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EK91)+EK91>$U31,$U31-SUM($V91:EK91),EK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EL91)+EL91>$U31,$U31-SUM($V91:EL91),EL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EM91)+EM91>$U31,$U31-SUM($V91:EM91),EM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EN91)+EN91>$U31,$U31-SUM($V91:EN91),EN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EO91)+EO91>$U31,$U31-SUM($V91:EO91),EO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EP91)+EP91>$U31,$U31-SUM($V91:EP91),EP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EQ91)+EQ91>$U31,$U31-SUM($V91:EQ91),EQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:ER91)+ER91>$U31,$U31-SUM($V91:ER91),ER91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:ES91)+ES91>$U31,$U31-SUM($V91:ES91),ES91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:ET91)+ET91>$U31,$U31-SUM($V91:ET91),ET91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EU91)+EU91>$U31,$U31-SUM($V91:EU91),EU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EV91)+EV91>$U31,$U31-SUM($V91:EV91),EV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EW91)+EW91>$U31,$U31-SUM($V91:EW91),EW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EX91)+EX91>$U31,$U31-SUM($V91:EX91),EX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EY91)+EY91>$U31,$U31-SUM($V91:EY91),EY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:EZ91)+EZ91>$U31,$U31-SUM($V91:EZ91),EZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FA91)+FA91>$U31,$U31-SUM($V91:FA91),FA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FB91)+FB91>$U31,$U31-SUM($V91:FB91),FB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FC91)+FC91>$U31,$U31-SUM($V91:FC91),FC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FD91)+FD91>$U31,$U31-SUM($V91:FD91),FD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FE91)+FE91>$U31,$U31-SUM($V91:FE91),FE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FF91)+FF91>$U31,$U31-SUM($V91:FF91),FF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FG91)+FG91>$U31,$U31-SUM($V91:FG91),FG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FH91)+FH91>$U31,$U31-SUM($V91:FH91),FH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FI91)+FI91>$U31,$U31-SUM($V91:FI91),FI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FJ91)+FJ91>$U31,$U31-SUM($V91:FJ91),FJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FK91)+FK91>$U31,$U31-SUM($V91:FK91),FK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FL91)+FL91>$U31,$U31-SUM($V91:FL91),FL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FM91)+FM91>$U31,$U31-SUM($V91:FM91),FM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FN91)+FN91>$U31,$U31-SUM($V91:FN91),FN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FO91)+FO91>$U31,$U31-SUM($V91:FO91),FO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FP91)+FP91>$U31,$U31-SUM($V91:FP91),FP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FQ91)+FQ91>$U31,$U31-SUM($V91:FQ91),FQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FR91)+FR91>$U31,$U31-SUM($V91:FR91),FR91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FS91)+FS91>$U31,$U31-SUM($V91:FS91),FS91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FT91)+FT91>$U31,$U31-SUM($V91:FT91),FT91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FU91)+FU91>$U31,$U31-SUM($V91:FU91),FU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FV91)+FV91>$U31,$U31-SUM($V91:FV91),FV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FW91)+FW91>$U31,$U31-SUM($V91:FW91),FW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FX91)+FX91>$U31,$U31-SUM($V91:FX91),FX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FY91)+FY91>$U31,$U31-SUM($V91:FY91),FY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:FZ91)+FZ91>$U31,$U31-SUM($V91:FZ91),FZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GA91)+GA91>$U31,$U31-SUM($V91:GA91),GA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GB91)+GB91>$U31,$U31-SUM($V91:GB91),GB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GC91)+GC91>$U31,$U31-SUM($V91:GC91),GC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GD91)+GD91>$U31,$U31-SUM($V91:GD91),GD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GE91)+GE91>$U31,$U31-SUM($V91:GE91),GE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GF91)+GF91>$U31,$U31-SUM($V91:GF91),GF91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GG91)+GG91>$U31,$U31-SUM($V91:GG91),GG91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GH91)+GH91>$U31,$U31-SUM($V91:GH91),GH91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GI91)+GI91>$U31,$U31-SUM($V91:GI91),GI91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GJ91)+GJ91>$U31,$U31-SUM($V91:GJ91),GJ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GK91)+GK91>$U31,$U31-SUM($V91:GK91),GK91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GL91)+GL91>$U31,$U31-SUM($V91:GL91),GL91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GM91)+GM91>$U31,$U31-SUM($V91:GM91),GM91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GN91)+GN91>$U31,$U31-SUM($V91:GN91),GN91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GO91)+GO91>$U31,$U31-SUM($V91:GO91),GO91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GP91)+GP91>$U31,$U31-SUM($V91:GP91),GP91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GQ91)+GQ91>$U31,$U31-SUM($V91:GQ91),GQ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GR91)+GR91>$U31,$U31-SUM($V91:GR91),GR91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GS91)+GS91>$U31,$U31-SUM($V91:GS91),GS91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GT91)+GT91>$U31,$U31-SUM($V91:GT91),GT91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GU91)+GU91>$U31,$U31-SUM($V91:GU91),GU91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GV91)+GV91>$U31,$U31-SUM($V91:GV91),GV91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GW91)+GW91>$U31,$U31-SUM($V91:GW91),GW91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GX91)+GX91>$U31,$U31-SUM($V91:GX91),GX91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GY91)+GY91>$U31,$U31-SUM($V91:GY91),GY91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:GZ91)+GZ91>$U31,$U31-SUM($V91:GZ91),GZ91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:HA91)+HA91>$U31,$U31-SUM($V91:HA91),HA91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:HB91)+HB91>$U31,$U31-SUM($V91:HB91),HB91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:HC91)+HC91>$U31,$U31-SUM($V91:HC91),HC91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:HD91)+HD91>$U31,$U31-SUM($V91:HD91),HD91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:HE91)+HE91>$U31,$U31-SUM($V91:HE91),HE91),0)","v":0},{"$f":"IF($V91>0,IF(SUM($V91:HF91)+HF91>$U31,$U31-SUM($V91:HF91),HF91),0)","v":0}]
[]
[null,"Depreciation:  1997 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V24>0,V24/$F95,V24)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:W95)+W95>$V24,$V24-SUM($W95:W95),W95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:X95)+X95>$V24,$V24-SUM($W95:X95),X95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:Y95)+Y95>$V24,$V24-SUM($W95:Y95),Y95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:Z95)+Z95>$V24,$V24-SUM($W95:Z95),Z95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AA95)+AA95>$V24,$V24-SUM($W95:AA95),AA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AB95)+AB95>$V24,$V24-SUM($W95:AB95),AB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AC95)+AC95>$V24,$V24-SUM($W95:AC95),AC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AD95)+AD95>$V24,$V24-SUM($W95:AD95),AD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AE95)+AE95>$V24,$V24-SUM($W95:AE95),AE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AF95)+AF95>$V24,$V24-SUM($W95:AF95),AF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AG95)+AG95>$V24,$V24-SUM($W95:AG95),AG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AH95)+AH95>$V24,$V24-SUM($W95:AH95),AH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AI95)+AI95>$V24,$V24-SUM($W95:AI95),AI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AJ95)+AJ95>$V24,$V24-SUM($W95:AJ95),AJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AK95)+AK95>$V24,$V24-SUM($W95:AK95),AK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AL95)+AL95>$V24,$V24-SUM($W95:AL95),AL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AM95)+AM95>$V24,$V24-SUM($W95:AM95),AM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AN95)+AN95>$V24,$V24-SUM($W95:AN95),AN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AO95)+AO95>$V24,$V24-SUM($W95:AO95),AO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AP95)+AP95>$V24,$V24-SUM($W95:AP95),AP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AQ95)+AQ95>$V24,$V24-SUM($W95:AQ95),AQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AR95)+AR95>$V24,$V24-SUM($W95:AR95),AR95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AS95)+AS95>$V24,$V24-SUM($W95:AS95),AS95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AT95)+AT95>$V24,$V24-SUM($W95:AT95),AT95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AU95)+AU95>$V24,$V24-SUM($W95:AU95),AU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AV95)+AV95>$V24,$V24-SUM($W95:AV95),AV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AW95)+AW95>$V24,$V24-SUM($W95:AW95),AW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AX95)+AX95>$V24,$V24-SUM($W95:AX95),AX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AY95)+AY95>$V24,$V24-SUM($W95:AY95),AY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:AZ95)+AZ95>$V24,$V24-SUM($W95:AZ95),AZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BA95)+BA95>$V24,$V24-SUM($W95:BA95),BA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BB95)+BB95>$V24,$V24-SUM($W95:BB95),BB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BC95)+BC95>$V24,$V24-SUM($W95:BC95),BC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BD95)+BD95>$V24,$V24-SUM($W95:BD95),BD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BE95)+BE95>$V24,$V24-SUM($W95:BE95),BE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BF95)+BF95>$V24,$V24-SUM($W95:BF95),BF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BG95)+BG95>$V24,$V24-SUM($W95:BG95),BG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BH95)+BH95>$V24,$V24-SUM($W95:BH95),BH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BI95)+BI95>$V24,$V24-SUM($W95:BI95),BI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BJ95)+BJ95>$V24,$V24-SUM($W95:BJ95),BJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BK95)+BK95>$V24,$V24-SUM($W95:BK95),BK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BL95)+BL95>$V24,$V24-SUM($W95:BL95),BL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BM95)+BM95>$V24,$V24-SUM($W95:BM95),BM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BN95)+BN95>$V24,$V24-SUM($W95:BN95),BN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BO95)+BO95>$V24,$V24-SUM($W95:BO95),BO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BP95)+BP95>$V24,$V24-SUM($W95:BP95),BP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BQ95)+BQ95>$V24,$V24-SUM($W95:BQ95),BQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BR95)+BR95>$V24,$V24-SUM($W95:BR95),BR95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BS95)+BS95>$V24,$V24-SUM($W95:BS95),BS95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BT95)+BT95>$V24,$V24-SUM($W95:BT95),BT95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BU95)+BU95>$V24,$V24-SUM($W95:BU95),BU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BV95)+BV95>$V24,$V24-SUM($W95:BV95),BV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BW95)+BW95>$V24,$V24-SUM($W95:BW95),BW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BX95)+BX95>$V24,$V24-SUM($W95:BX95),BX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BY95)+BY95>$V24,$V24-SUM($W95:BY95),BY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:BZ95)+BZ95>$V24,$V24-SUM($W95:BZ95),BZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CA95)+CA95>$V24,$V24-SUM($W95:CA95),CA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CB95)+CB95>$V24,$V24-SUM($W95:CB95),CB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CC95)+CC95>$V24,$V24-SUM($W95:CC95),CC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CD95)+CD95>$V24,$V24-SUM($W95:CD95),CD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CE95)+CE95>$V24,$V24-SUM($W95:CE95),CE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CF95)+CF95>$V24,$V24-SUM($W95:CF95),CF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CG95)+CG95>$V24,$V24-SUM($W95:CG95),CG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CH95)+CH95>$V24,$V24-SUM($W95:CH95),CH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CI95)+CI95>$V24,$V24-SUM($W95:CI95),CI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CJ95)+CJ95>$V24,$V24-SUM($W95:CJ95),CJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CK95)+CK95>$V24,$V24-SUM($W95:CK95),CK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CL95)+CL95>$V24,$V24-SUM($W95:CL95),CL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CM95)+CM95>$V24,$V24-SUM($W95:CM95),CM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CN95)+CN95>$V24,$V24-SUM($W95:CN95),CN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CO95)+CO95>$V24,$V24-SUM($W95:CO95),CO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CP95)+CP95>$V24,$V24-SUM($W95:CP95),CP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CQ95)+CQ95>$V24,$V24-SUM($W95:CQ95),CQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CR95)+CR95>$V24,$V24-SUM($W95:CR95),CR95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CS95)+CS95>$V24,$V24-SUM($W95:CS95),CS95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CT95)+CT95>$V24,$V24-SUM($W95:CT95),CT95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CU95)+CU95>$V24,$V24-SUM($W95:CU95),CU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CV95)+CV95>$V24,$V24-SUM($W95:CV95),CV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CW95)+CW95>$V24,$V24-SUM($W95:CW95),CW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CX95)+CX95>$V24,$V24-SUM($W95:CX95),CX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CY95)+CY95>$V24,$V24-SUM($W95:CY95),CY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:CZ95)+CZ95>$V24,$V24-SUM($W95:CZ95),CZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DA95)+DA95>$V24,$V24-SUM($W95:DA95),DA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DB95)+DB95>$V24,$V24-SUM($W95:DB95),DB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DC95)+DC95>$V24,$V24-SUM($W95:DC95),DC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DD95)+DD95>$V24,$V24-SUM($W95:DD95),DD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DE95)+DE95>$V24,$V24-SUM($W95:DE95),DE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DF95)+DF95>$V24,$V24-SUM($W95:DF95),DF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DG95)+DG95>$V24,$V24-SUM($W95:DG95),DG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DH95)+DH95>$V24,$V24-SUM($W95:DH95),DH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DI95)+DI95>$V24,$V24-SUM($W95:DI95),DI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DJ95)+DJ95>$V24,$V24-SUM($W95:DJ95),DJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DK95)+DK95>$V24,$V24-SUM($W95:DK95),DK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DL95)+DL95>$V24,$V24-SUM($W95:DL95),DL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DM95)+DM95>$V24,$V24-SUM($W95:DM95),DM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DN95)+DN95>$V24,$V24-SUM($W95:DN95),DN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DO95)+DO95>$V24,$V24-SUM($W95:DO95),DO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DP95)+DP95>$V24,$V24-SUM($W95:DP95),DP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DQ95)+DQ95>$V24,$V24-SUM($W95:DQ95),DQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DR95)+DR95>$V24,$V24-SUM($W95:DR95),DR95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DS95)+DS95>$V24,$V24-SUM($W95:DS95),DS95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DT95)+DT95>$V24,$V24-SUM($W95:DT95),DT95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DU95)+DU95>$V24,$V24-SUM($W95:DU95),DU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DV95)+DV95>$V24,$V24-SUM($W95:DV95),DV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DW95)+DW95>$V24,$V24-SUM($W95:DW95),DW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DX95)+DX95>$V24,$V24-SUM($W95:DX95),DX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DY95)+DY95>$V24,$V24-SUM($W95:DY95),DY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:DZ95)+DZ95>$V24,$V24-SUM($W95:DZ95),DZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EA95)+EA95>$V24,$V24-SUM($W95:EA95),EA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EB95)+EB95>$V24,$V24-SUM($W95:EB95),EB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EC95)+EC95>$V24,$V24-SUM($W95:EC95),EC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:ED95)+ED95>$V24,$V24-SUM($W95:ED95),ED95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EE95)+EE95>$V24,$V24-SUM($W95:EE95),EE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EF95)+EF95>$V24,$V24-SUM($W95:EF95),EF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EG95)+EG95>$V24,$V24-SUM($W95:EG95),EG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EH95)+EH95>$V24,$V24-SUM($W95:EH95),EH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EI95)+EI95>$V24,$V24-SUM($W95:EI95),EI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EJ95)+EJ95>$V24,$V24-SUM($W95:EJ95),EJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EK95)+EK95>$V24,$V24-SUM($W95:EK95),EK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EL95)+EL95>$V24,$V24-SUM($W95:EL95),EL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EM95)+EM95>$V24,$V24-SUM($W95:EM95),EM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EN95)+EN95>$V24,$V24-SUM($W95:EN95),EN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EO95)+EO95>$V24,$V24-SUM($W95:EO95),EO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EP95)+EP95>$V24,$V24-SUM($W95:EP95),EP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EQ95)+EQ95>$V24,$V24-SUM($W95:EQ95),EQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:ER95)+ER95>$V24,$V24-SUM($W95:ER95),ER95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:ES95)+ES95>$V24,$V24-SUM($W95:ES95),ES95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:ET95)+ET95>$V24,$V24-SUM($W95:ET95),ET95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EU95)+EU95>$V24,$V24-SUM($W95:EU95),EU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EV95)+EV95>$V24,$V24-SUM($W95:EV95),EV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EW95)+EW95>$V24,$V24-SUM($W95:EW95),EW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EX95)+EX95>$V24,$V24-SUM($W95:EX95),EX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EY95)+EY95>$V24,$V24-SUM($W95:EY95),EY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:EZ95)+EZ95>$V24,$V24-SUM($W95:EZ95),EZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FA95)+FA95>$V24,$V24-SUM($W95:FA95),FA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FB95)+FB95>$V24,$V24-SUM($W95:FB95),FB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FC95)+FC95>$V24,$V24-SUM($W95:FC95),FC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FD95)+FD95>$V24,$V24-SUM($W95:FD95),FD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FE95)+FE95>$V24,$V24-SUM($W95:FE95),FE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FF95)+FF95>$V24,$V24-SUM($W95:FF95),FF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FG95)+FG95>$V24,$V24-SUM($W95:FG95),FG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FH95)+FH95>$V24,$V24-SUM($W95:FH95),FH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FI95)+FI95>$V24,$V24-SUM($W95:FI95),FI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FJ95)+FJ95>$V24,$V24-SUM($W95:FJ95),FJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FK95)+FK95>$V24,$V24-SUM($W95:FK95),FK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FL95)+FL95>$V24,$V24-SUM($W95:FL95),FL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FM95)+FM95>$V24,$V24-SUM($W95:FM95),FM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FN95)+FN95>$V24,$V24-SUM($W95:FN95),FN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FO95)+FO95>$V24,$V24-SUM($W95:FO95),FO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FP95)+FP95>$V24,$V24-SUM($W95:FP95),FP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FQ95)+FQ95>$V24,$V24-SUM($W95:FQ95),FQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FR95)+FR95>$V24,$V24-SUM($W95:FR95),FR95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FS95)+FS95>$V24,$V24-SUM($W95:FS95),FS95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FT95)+FT95>$V24,$V24-SUM($W95:FT95),FT95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FU95)+FU95>$V24,$V24-SUM($W95:FU95),FU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FV95)+FV95>$V24,$V24-SUM($W95:FV95),FV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FW95)+FW95>$V24,$V24-SUM($W95:FW95),FW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FX95)+FX95>$V24,$V24-SUM($W95:FX95),FX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FY95)+FY95>$V24,$V24-SUM($W95:FY95),FY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:FZ95)+FZ95>$V24,$V24-SUM($W95:FZ95),FZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GA95)+GA95>$V24,$V24-SUM($W95:GA95),GA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GB95)+GB95>$V24,$V24-SUM($W95:GB95),GB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GC95)+GC95>$V24,$V24-SUM($W95:GC95),GC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GD95)+GD95>$V24,$V24-SUM($W95:GD95),GD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GE95)+GE95>$V24,$V24-SUM($W95:GE95),GE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GF95)+GF95>$V24,$V24-SUM($W95:GF95),GF95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GG95)+GG95>$V24,$V24-SUM($W95:GG95),GG95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GH95)+GH95>$V24,$V24-SUM($W95:GH95),GH95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GI95)+GI95>$V24,$V24-SUM($W95:GI95),GI95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GJ95)+GJ95>$V24,$V24-SUM($W95:GJ95),GJ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GK95)+GK95>$V24,$V24-SUM($W95:GK95),GK95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GL95)+GL95>$V24,$V24-SUM($W95:GL95),GL95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GM95)+GM95>$V24,$V24-SUM($W95:GM95),GM95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GN95)+GN95>$V24,$V24-SUM($W95:GN95),GN95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GO95)+GO95>$V24,$V24-SUM($W95:GO95),GO95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GP95)+GP95>$V24,$V24-SUM($W95:GP95),GP95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GQ95)+GQ95>$V24,$V24-SUM($W95:GQ95),GQ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GR95)+GR95>$V24,$V24-SUM($W95:GR95),GR95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GS95)+GS95>$V24,$V24-SUM($W95:GS95),GS95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GT95)+GT95>$V24,$V24-SUM($W95:GT95),GT95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GU95)+GU95>$V24,$V24-SUM($W95:GU95),GU95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GV95)+GV95>$V24,$V24-SUM($W95:GV95),GV95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GW95)+GW95>$V24,$V24-SUM($W95:GW95),GW95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GX95)+GX95>$V24,$V24-SUM($W95:GX95),GX95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GY95)+GY95>$V24,$V24-SUM($W95:GY95),GY95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:GZ95)+GZ95>$V24,$V24-SUM($W95:GZ95),GZ95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:HA95)+HA95>$V24,$V24-SUM($W95:HA95),HA95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:HB95)+HB95>$V24,$V24-SUM($W95:HB95),HB95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:HC95)+HC95>$V24,$V24-SUM($W95:HC95),HC95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:HD95)+HD95>$V24,$V24-SUM($W95:HD95),HD95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:HE95)+HE95>$V24,$V24-SUM($W95:HE95),HE95),0)","v":0},{"$f":"IF($W95>0,IF(SUM($W95:HF95)+HF95>$V24,$V24-SUM($W95:HF95),HF95),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W96>0,IF(SUM($W96:W96)+W96>$V25,$V25-SUM($W96:W96),W96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:X96)+X96>$V25,$V25-SUM($W96:X96),X96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:Y96)+Y96>$V25,$V25-SUM($W96:Y96),Y96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:Z96)+Z96>$V25,$V25-SUM($W96:Z96),Z96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AA96)+AA96>$V25,$V25-SUM($W96:AA96),AA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AB96)+AB96>$V25,$V25-SUM($W96:AB96),AB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AC96)+AC96>$V25,$V25-SUM($W96:AC96),AC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AD96)+AD96>$V25,$V25-SUM($W96:AD96),AD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AE96)+AE96>$V25,$V25-SUM($W96:AE96),AE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AF96)+AF96>$V25,$V25-SUM($W96:AF96),AF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AG96)+AG96>$V25,$V25-SUM($W96:AG96),AG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AH96)+AH96>$V25,$V25-SUM($W96:AH96),AH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AI96)+AI96>$V25,$V25-SUM($W96:AI96),AI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AJ96)+AJ96>$V25,$V25-SUM($W96:AJ96),AJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AK96)+AK96>$V25,$V25-SUM($W96:AK96),AK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AL96)+AL96>$V25,$V25-SUM($W96:AL96),AL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AM96)+AM96>$V25,$V25-SUM($W96:AM96),AM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AN96)+AN96>$V25,$V25-SUM($W96:AN96),AN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AO96)+AO96>$V25,$V25-SUM($W96:AO96),AO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AP96)+AP96>$V25,$V25-SUM($W96:AP96),AP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AQ96)+AQ96>$V25,$V25-SUM($W96:AQ96),AQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AR96)+AR96>$V25,$V25-SUM($W96:AR96),AR96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AS96)+AS96>$V25,$V25-SUM($W96:AS96),AS96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AT96)+AT96>$V25,$V25-SUM($W96:AT96),AT96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AU96)+AU96>$V25,$V25-SUM($W96:AU96),AU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AV96)+AV96>$V25,$V25-SUM($W96:AV96),AV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AW96)+AW96>$V25,$V25-SUM($W96:AW96),AW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AX96)+AX96>$V25,$V25-SUM($W96:AX96),AX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AY96)+AY96>$V25,$V25-SUM($W96:AY96),AY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:AZ96)+AZ96>$V25,$V25-SUM($W96:AZ96),AZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BA96)+BA96>$V25,$V25-SUM($W96:BA96),BA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BB96)+BB96>$V25,$V25-SUM($W96:BB96),BB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BC96)+BC96>$V25,$V25-SUM($W96:BC96),BC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BD96)+BD96>$V25,$V25-SUM($W96:BD96),BD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BE96)+BE96>$V25,$V25-SUM($W96:BE96),BE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BF96)+BF96>$V25,$V25-SUM($W96:BF96),BF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BG96)+BG96>$V25,$V25-SUM($W96:BG96),BG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BH96)+BH96>$V25,$V25-SUM($W96:BH96),BH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BI96)+BI96>$V25,$V25-SUM($W96:BI96),BI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BJ96)+BJ96>$V25,$V25-SUM($W96:BJ96),BJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BK96)+BK96>$V25,$V25-SUM($W96:BK96),BK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BL96)+BL96>$V25,$V25-SUM($W96:BL96),BL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BM96)+BM96>$V25,$V25-SUM($W96:BM96),BM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BN96)+BN96>$V25,$V25-SUM($W96:BN96),BN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BO96)+BO96>$V25,$V25-SUM($W96:BO96),BO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BP96)+BP96>$V25,$V25-SUM($W96:BP96),BP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BQ96)+BQ96>$V25,$V25-SUM($W96:BQ96),BQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BR96)+BR96>$V25,$V25-SUM($W96:BR96),BR96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BS96)+BS96>$V25,$V25-SUM($W96:BS96),BS96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BT96)+BT96>$V25,$V25-SUM($W96:BT96),BT96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BU96)+BU96>$V25,$V25-SUM($W96:BU96),BU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BV96)+BV96>$V25,$V25-SUM($W96:BV96),BV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BW96)+BW96>$V25,$V25-SUM($W96:BW96),BW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BX96)+BX96>$V25,$V25-SUM($W96:BX96),BX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BY96)+BY96>$V25,$V25-SUM($W96:BY96),BY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:BZ96)+BZ96>$V25,$V25-SUM($W96:BZ96),BZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CA96)+CA96>$V25,$V25-SUM($W96:CA96),CA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CB96)+CB96>$V25,$V25-SUM($W96:CB96),CB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CC96)+CC96>$V25,$V25-SUM($W96:CC96),CC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CD96)+CD96>$V25,$V25-SUM($W96:CD96),CD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CE96)+CE96>$V25,$V25-SUM($W96:CE96),CE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CF96)+CF96>$V25,$V25-SUM($W96:CF96),CF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CG96)+CG96>$V25,$V25-SUM($W96:CG96),CG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CH96)+CH96>$V25,$V25-SUM($W96:CH96),CH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CI96)+CI96>$V25,$V25-SUM($W96:CI96),CI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CJ96)+CJ96>$V25,$V25-SUM($W96:CJ96),CJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CK96)+CK96>$V25,$V25-SUM($W96:CK96),CK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CL96)+CL96>$V25,$V25-SUM($W96:CL96),CL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CM96)+CM96>$V25,$V25-SUM($W96:CM96),CM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CN96)+CN96>$V25,$V25-SUM($W96:CN96),CN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CO96)+CO96>$V25,$V25-SUM($W96:CO96),CO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CP96)+CP96>$V25,$V25-SUM($W96:CP96),CP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CQ96)+CQ96>$V25,$V25-SUM($W96:CQ96),CQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CR96)+CR96>$V25,$V25-SUM($W96:CR96),CR96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CS96)+CS96>$V25,$V25-SUM($W96:CS96),CS96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CT96)+CT96>$V25,$V25-SUM($W96:CT96),CT96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CU96)+CU96>$V25,$V25-SUM($W96:CU96),CU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CV96)+CV96>$V25,$V25-SUM($W96:CV96),CV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CW96)+CW96>$V25,$V25-SUM($W96:CW96),CW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CX96)+CX96>$V25,$V25-SUM($W96:CX96),CX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CY96)+CY96>$V25,$V25-SUM($W96:CY96),CY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:CZ96)+CZ96>$V25,$V25-SUM($W96:CZ96),CZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DA96)+DA96>$V25,$V25-SUM($W96:DA96),DA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DB96)+DB96>$V25,$V25-SUM($W96:DB96),DB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DC96)+DC96>$V25,$V25-SUM($W96:DC96),DC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DD96)+DD96>$V25,$V25-SUM($W96:DD96),DD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DE96)+DE96>$V25,$V25-SUM($W96:DE96),DE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DF96)+DF96>$V25,$V25-SUM($W96:DF96),DF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DG96)+DG96>$V25,$V25-SUM($W96:DG96),DG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DH96)+DH96>$V25,$V25-SUM($W96:DH96),DH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DI96)+DI96>$V25,$V25-SUM($W96:DI96),DI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DJ96)+DJ96>$V25,$V25-SUM($W96:DJ96),DJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DK96)+DK96>$V25,$V25-SUM($W96:DK96),DK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DL96)+DL96>$V25,$V25-SUM($W96:DL96),DL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DM96)+DM96>$V25,$V25-SUM($W96:DM96),DM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DN96)+DN96>$V25,$V25-SUM($W96:DN96),DN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DO96)+DO96>$V25,$V25-SUM($W96:DO96),DO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DP96)+DP96>$V25,$V25-SUM($W96:DP96),DP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DQ96)+DQ96>$V25,$V25-SUM($W96:DQ96),DQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DR96)+DR96>$V25,$V25-SUM($W96:DR96),DR96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DS96)+DS96>$V25,$V25-SUM($W96:DS96),DS96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DT96)+DT96>$V25,$V25-SUM($W96:DT96),DT96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DU96)+DU96>$V25,$V25-SUM($W96:DU96),DU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DV96)+DV96>$V25,$V25-SUM($W96:DV96),DV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DW96)+DW96>$V25,$V25-SUM($W96:DW96),DW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DX96)+DX96>$V25,$V25-SUM($W96:DX96),DX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DY96)+DY96>$V25,$V25-SUM($W96:DY96),DY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:DZ96)+DZ96>$V25,$V25-SUM($W96:DZ96),DZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EA96)+EA96>$V25,$V25-SUM($W96:EA96),EA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EB96)+EB96>$V25,$V25-SUM($W96:EB96),EB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EC96)+EC96>$V25,$V25-SUM($W96:EC96),EC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:ED96)+ED96>$V25,$V25-SUM($W96:ED96),ED96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EE96)+EE96>$V25,$V25-SUM($W96:EE96),EE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EF96)+EF96>$V25,$V25-SUM($W96:EF96),EF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EG96)+EG96>$V25,$V25-SUM($W96:EG96),EG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EH96)+EH96>$V25,$V25-SUM($W96:EH96),EH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EI96)+EI96>$V25,$V25-SUM($W96:EI96),EI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EJ96)+EJ96>$V25,$V25-SUM($W96:EJ96),EJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EK96)+EK96>$V25,$V25-SUM($W96:EK96),EK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EL96)+EL96>$V25,$V25-SUM($W96:EL96),EL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EM96)+EM96>$V25,$V25-SUM($W96:EM96),EM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EN96)+EN96>$V25,$V25-SUM($W96:EN96),EN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EO96)+EO96>$V25,$V25-SUM($W96:EO96),EO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EP96)+EP96>$V25,$V25-SUM($W96:EP96),EP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EQ96)+EQ96>$V25,$V25-SUM($W96:EQ96),EQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:ER96)+ER96>$V25,$V25-SUM($W96:ER96),ER96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:ES96)+ES96>$V25,$V25-SUM($W96:ES96),ES96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:ET96)+ET96>$V25,$V25-SUM($W96:ET96),ET96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EU96)+EU96>$V25,$V25-SUM($W96:EU96),EU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EV96)+EV96>$V25,$V25-SUM($W96:EV96),EV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EW96)+EW96>$V25,$V25-SUM($W96:EW96),EW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EX96)+EX96>$V25,$V25-SUM($W96:EX96),EX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EY96)+EY96>$V25,$V25-SUM($W96:EY96),EY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:EZ96)+EZ96>$V25,$V25-SUM($W96:EZ96),EZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FA96)+FA96>$V25,$V25-SUM($W96:FA96),FA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FB96)+FB96>$V25,$V25-SUM($W96:FB96),FB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FC96)+FC96>$V25,$V25-SUM($W96:FC96),FC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FD96)+FD96>$V25,$V25-SUM($W96:FD96),FD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FE96)+FE96>$V25,$V25-SUM($W96:FE96),FE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FF96)+FF96>$V25,$V25-SUM($W96:FF96),FF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FG96)+FG96>$V25,$V25-SUM($W96:FG96),FG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FH96)+FH96>$V25,$V25-SUM($W96:FH96),FH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FI96)+FI96>$V25,$V25-SUM($W96:FI96),FI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FJ96)+FJ96>$V25,$V25-SUM($W96:FJ96),FJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FK96)+FK96>$V25,$V25-SUM($W96:FK96),FK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FL96)+FL96>$V25,$V25-SUM($W96:FL96),FL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FM96)+FM96>$V25,$V25-SUM($W96:FM96),FM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FN96)+FN96>$V25,$V25-SUM($W96:FN96),FN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FO96)+FO96>$V25,$V25-SUM($W96:FO96),FO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FP96)+FP96>$V25,$V25-SUM($W96:FP96),FP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FQ96)+FQ96>$V25,$V25-SUM($W96:FQ96),FQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FR96)+FR96>$V25,$V25-SUM($W96:FR96),FR96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FS96)+FS96>$V25,$V25-SUM($W96:FS96),FS96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FT96)+FT96>$V25,$V25-SUM($W96:FT96),FT96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FU96)+FU96>$V25,$V25-SUM($W96:FU96),FU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FV96)+FV96>$V25,$V25-SUM($W96:FV96),FV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FW96)+FW96>$V25,$V25-SUM($W96:FW96),FW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FX96)+FX96>$V25,$V25-SUM($W96:FX96),FX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FY96)+FY96>$V25,$V25-SUM($W96:FY96),FY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:FZ96)+FZ96>$V25,$V25-SUM($W96:FZ96),FZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GA96)+GA96>$V25,$V25-SUM($W96:GA96),GA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GB96)+GB96>$V25,$V25-SUM($W96:GB96),GB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GC96)+GC96>$V25,$V25-SUM($W96:GC96),GC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GD96)+GD96>$V25,$V25-SUM($W96:GD96),GD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GE96)+GE96>$V25,$V25-SUM($W96:GE96),GE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GF96)+GF96>$V25,$V25-SUM($W96:GF96),GF96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GG96)+GG96>$V25,$V25-SUM($W96:GG96),GG96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GH96)+GH96>$V25,$V25-SUM($W96:GH96),GH96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GI96)+GI96>$V25,$V25-SUM($W96:GI96),GI96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GJ96)+GJ96>$V25,$V25-SUM($W96:GJ96),GJ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GK96)+GK96>$V25,$V25-SUM($W96:GK96),GK96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GL96)+GL96>$V25,$V25-SUM($W96:GL96),GL96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GM96)+GM96>$V25,$V25-SUM($W96:GM96),GM96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GN96)+GN96>$V25,$V25-SUM($W96:GN96),GN96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GO96)+GO96>$V25,$V25-SUM($W96:GO96),GO96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GP96)+GP96>$V25,$V25-SUM($W96:GP96),GP96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GQ96)+GQ96>$V25,$V25-SUM($W96:GQ96),GQ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GR96)+GR96>$V25,$V25-SUM($W96:GR96),GR96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GS96)+GS96>$V25,$V25-SUM($W96:GS96),GS96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GT96)+GT96>$V25,$V25-SUM($W96:GT96),GT96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GU96)+GU96>$V25,$V25-SUM($W96:GU96),GU96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GV96)+GV96>$V25,$V25-SUM($W96:GV96),GV96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GW96)+GW96>$V25,$V25-SUM($W96:GW96),GW96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GX96)+GX96>$V25,$V25-SUM($W96:GX96),GX96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GY96)+GY96>$V25,$V25-SUM($W96:GY96),GY96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:GZ96)+GZ96>$V25,$V25-SUM($W96:GZ96),GZ96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:HA96)+HA96>$V25,$V25-SUM($W96:HA96),HA96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:HB96)+HB96>$V25,$V25-SUM($W96:HB96),HB96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:HC96)+HC96>$V25,$V25-SUM($W96:HC96),HC96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:HD96)+HD96>$V25,$V25-SUM($W96:HD96),HD96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:HE96)+HE96>$V25,$V25-SUM($W96:HE96),HE96),0)","v":0},{"$f":"IF($W96>0,IF(SUM($W96:HF96)+HF96>$V25,$V25-SUM($W96:HF96),HF96),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W97>0,IF(SUM($W97:W97)+W97>$V26,$V26-SUM($W97:W97),W97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:X97)+X97>$V26,$V26-SUM($W97:X97),X97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:Y97)+Y97>$V26,$V26-SUM($W97:Y97),Y97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:Z97)+Z97>$V26,$V26-SUM($W97:Z97),Z97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AA97)+AA97>$V26,$V26-SUM($W97:AA97),AA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AB97)+AB97>$V26,$V26-SUM($W97:AB97),AB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AC97)+AC97>$V26,$V26-SUM($W97:AC97),AC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AD97)+AD97>$V26,$V26-SUM($W97:AD97),AD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AE97)+AE97>$V26,$V26-SUM($W97:AE97),AE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AF97)+AF97>$V26,$V26-SUM($W97:AF97),AF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AG97)+AG97>$V26,$V26-SUM($W97:AG97),AG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AH97)+AH97>$V26,$V26-SUM($W97:AH97),AH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AI97)+AI97>$V26,$V26-SUM($W97:AI97),AI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AJ97)+AJ97>$V26,$V26-SUM($W97:AJ97),AJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AK97)+AK97>$V26,$V26-SUM($W97:AK97),AK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AL97)+AL97>$V26,$V26-SUM($W97:AL97),AL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AM97)+AM97>$V26,$V26-SUM($W97:AM97),AM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AN97)+AN97>$V26,$V26-SUM($W97:AN97),AN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AO97)+AO97>$V26,$V26-SUM($W97:AO97),AO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AP97)+AP97>$V26,$V26-SUM($W97:AP97),AP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AQ97)+AQ97>$V26,$V26-SUM($W97:AQ97),AQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AR97)+AR97>$V26,$V26-SUM($W97:AR97),AR97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AS97)+AS97>$V26,$V26-SUM($W97:AS97),AS97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AT97)+AT97>$V26,$V26-SUM($W97:AT97),AT97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AU97)+AU97>$V26,$V26-SUM($W97:AU97),AU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AV97)+AV97>$V26,$V26-SUM($W97:AV97),AV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AW97)+AW97>$V26,$V26-SUM($W97:AW97),AW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AX97)+AX97>$V26,$V26-SUM($W97:AX97),AX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AY97)+AY97>$V26,$V26-SUM($W97:AY97),AY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:AZ97)+AZ97>$V26,$V26-SUM($W97:AZ97),AZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BA97)+BA97>$V26,$V26-SUM($W97:BA97),BA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BB97)+BB97>$V26,$V26-SUM($W97:BB97),BB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BC97)+BC97>$V26,$V26-SUM($W97:BC97),BC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BD97)+BD97>$V26,$V26-SUM($W97:BD97),BD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BE97)+BE97>$V26,$V26-SUM($W97:BE97),BE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BF97)+BF97>$V26,$V26-SUM($W97:BF97),BF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BG97)+BG97>$V26,$V26-SUM($W97:BG97),BG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BH97)+BH97>$V26,$V26-SUM($W97:BH97),BH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BI97)+BI97>$V26,$V26-SUM($W97:BI97),BI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BJ97)+BJ97>$V26,$V26-SUM($W97:BJ97),BJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BK97)+BK97>$V26,$V26-SUM($W97:BK97),BK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BL97)+BL97>$V26,$V26-SUM($W97:BL97),BL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BM97)+BM97>$V26,$V26-SUM($W97:BM97),BM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BN97)+BN97>$V26,$V26-SUM($W97:BN97),BN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BO97)+BO97>$V26,$V26-SUM($W97:BO97),BO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BP97)+BP97>$V26,$V26-SUM($W97:BP97),BP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BQ97)+BQ97>$V26,$V26-SUM($W97:BQ97),BQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BR97)+BR97>$V26,$V26-SUM($W97:BR97),BR97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BS97)+BS97>$V26,$V26-SUM($W97:BS97),BS97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BT97)+BT97>$V26,$V26-SUM($W97:BT97),BT97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BU97)+BU97>$V26,$V26-SUM($W97:BU97),BU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BV97)+BV97>$V26,$V26-SUM($W97:BV97),BV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BW97)+BW97>$V26,$V26-SUM($W97:BW97),BW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BX97)+BX97>$V26,$V26-SUM($W97:BX97),BX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BY97)+BY97>$V26,$V26-SUM($W97:BY97),BY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:BZ97)+BZ97>$V26,$V26-SUM($W97:BZ97),BZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CA97)+CA97>$V26,$V26-SUM($W97:CA97),CA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CB97)+CB97>$V26,$V26-SUM($W97:CB97),CB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CC97)+CC97>$V26,$V26-SUM($W97:CC97),CC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CD97)+CD97>$V26,$V26-SUM($W97:CD97),CD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CE97)+CE97>$V26,$V26-SUM($W97:CE97),CE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CF97)+CF97>$V26,$V26-SUM($W97:CF97),CF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CG97)+CG97>$V26,$V26-SUM($W97:CG97),CG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CH97)+CH97>$V26,$V26-SUM($W97:CH97),CH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CI97)+CI97>$V26,$V26-SUM($W97:CI97),CI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CJ97)+CJ97>$V26,$V26-SUM($W97:CJ97),CJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CK97)+CK97>$V26,$V26-SUM($W97:CK97),CK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CL97)+CL97>$V26,$V26-SUM($W97:CL97),CL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CM97)+CM97>$V26,$V26-SUM($W97:CM97),CM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CN97)+CN97>$V26,$V26-SUM($W97:CN97),CN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CO97)+CO97>$V26,$V26-SUM($W97:CO97),CO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CP97)+CP97>$V26,$V26-SUM($W97:CP97),CP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CQ97)+CQ97>$V26,$V26-SUM($W97:CQ97),CQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CR97)+CR97>$V26,$V26-SUM($W97:CR97),CR97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CS97)+CS97>$V26,$V26-SUM($W97:CS97),CS97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CT97)+CT97>$V26,$V26-SUM($W97:CT97),CT97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CU97)+CU97>$V26,$V26-SUM($W97:CU97),CU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CV97)+CV97>$V26,$V26-SUM($W97:CV97),CV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CW97)+CW97>$V26,$V26-SUM($W97:CW97),CW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CX97)+CX97>$V26,$V26-SUM($W97:CX97),CX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CY97)+CY97>$V26,$V26-SUM($W97:CY97),CY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:CZ97)+CZ97>$V26,$V26-SUM($W97:CZ97),CZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DA97)+DA97>$V26,$V26-SUM($W97:DA97),DA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DB97)+DB97>$V26,$V26-SUM($W97:DB97),DB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DC97)+DC97>$V26,$V26-SUM($W97:DC97),DC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DD97)+DD97>$V26,$V26-SUM($W97:DD97),DD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DE97)+DE97>$V26,$V26-SUM($W97:DE97),DE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DF97)+DF97>$V26,$V26-SUM($W97:DF97),DF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DG97)+DG97>$V26,$V26-SUM($W97:DG97),DG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DH97)+DH97>$V26,$V26-SUM($W97:DH97),DH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DI97)+DI97>$V26,$V26-SUM($W97:DI97),DI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DJ97)+DJ97>$V26,$V26-SUM($W97:DJ97),DJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DK97)+DK97>$V26,$V26-SUM($W97:DK97),DK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DL97)+DL97>$V26,$V26-SUM($W97:DL97),DL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DM97)+DM97>$V26,$V26-SUM($W97:DM97),DM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DN97)+DN97>$V26,$V26-SUM($W97:DN97),DN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DO97)+DO97>$V26,$V26-SUM($W97:DO97),DO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DP97)+DP97>$V26,$V26-SUM($W97:DP97),DP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DQ97)+DQ97>$V26,$V26-SUM($W97:DQ97),DQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DR97)+DR97>$V26,$V26-SUM($W97:DR97),DR97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DS97)+DS97>$V26,$V26-SUM($W97:DS97),DS97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DT97)+DT97>$V26,$V26-SUM($W97:DT97),DT97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DU97)+DU97>$V26,$V26-SUM($W97:DU97),DU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DV97)+DV97>$V26,$V26-SUM($W97:DV97),DV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DW97)+DW97>$V26,$V26-SUM($W97:DW97),DW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DX97)+DX97>$V26,$V26-SUM($W97:DX97),DX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DY97)+DY97>$V26,$V26-SUM($W97:DY97),DY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:DZ97)+DZ97>$V26,$V26-SUM($W97:DZ97),DZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EA97)+EA97>$V26,$V26-SUM($W97:EA97),EA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EB97)+EB97>$V26,$V26-SUM($W97:EB97),EB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EC97)+EC97>$V26,$V26-SUM($W97:EC97),EC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:ED97)+ED97>$V26,$V26-SUM($W97:ED97),ED97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EE97)+EE97>$V26,$V26-SUM($W97:EE97),EE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EF97)+EF97>$V26,$V26-SUM($W97:EF97),EF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EG97)+EG97>$V26,$V26-SUM($W97:EG97),EG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EH97)+EH97>$V26,$V26-SUM($W97:EH97),EH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EI97)+EI97>$V26,$V26-SUM($W97:EI97),EI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EJ97)+EJ97>$V26,$V26-SUM($W97:EJ97),EJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EK97)+EK97>$V26,$V26-SUM($W97:EK97),EK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EL97)+EL97>$V26,$V26-SUM($W97:EL97),EL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EM97)+EM97>$V26,$V26-SUM($W97:EM97),EM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EN97)+EN97>$V26,$V26-SUM($W97:EN97),EN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EO97)+EO97>$V26,$V26-SUM($W97:EO97),EO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EP97)+EP97>$V26,$V26-SUM($W97:EP97),EP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EQ97)+EQ97>$V26,$V26-SUM($W97:EQ97),EQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:ER97)+ER97>$V26,$V26-SUM($W97:ER97),ER97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:ES97)+ES97>$V26,$V26-SUM($W97:ES97),ES97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:ET97)+ET97>$V26,$V26-SUM($W97:ET97),ET97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EU97)+EU97>$V26,$V26-SUM($W97:EU97),EU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EV97)+EV97>$V26,$V26-SUM($W97:EV97),EV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EW97)+EW97>$V26,$V26-SUM($W97:EW97),EW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EX97)+EX97>$V26,$V26-SUM($W97:EX97),EX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EY97)+EY97>$V26,$V26-SUM($W97:EY97),EY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:EZ97)+EZ97>$V26,$V26-SUM($W97:EZ97),EZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FA97)+FA97>$V26,$V26-SUM($W97:FA97),FA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FB97)+FB97>$V26,$V26-SUM($W97:FB97),FB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FC97)+FC97>$V26,$V26-SUM($W97:FC97),FC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FD97)+FD97>$V26,$V26-SUM($W97:FD97),FD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FE97)+FE97>$V26,$V26-SUM($W97:FE97),FE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FF97)+FF97>$V26,$V26-SUM($W97:FF97),FF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FG97)+FG97>$V26,$V26-SUM($W97:FG97),FG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FH97)+FH97>$V26,$V26-SUM($W97:FH97),FH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FI97)+FI97>$V26,$V26-SUM($W97:FI97),FI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FJ97)+FJ97>$V26,$V26-SUM($W97:FJ97),FJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FK97)+FK97>$V26,$V26-SUM($W97:FK97),FK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FL97)+FL97>$V26,$V26-SUM($W97:FL97),FL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FM97)+FM97>$V26,$V26-SUM($W97:FM97),FM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FN97)+FN97>$V26,$V26-SUM($W97:FN97),FN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FO97)+FO97>$V26,$V26-SUM($W97:FO97),FO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FP97)+FP97>$V26,$V26-SUM($W97:FP97),FP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FQ97)+FQ97>$V26,$V26-SUM($W97:FQ97),FQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FR97)+FR97>$V26,$V26-SUM($W97:FR97),FR97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FS97)+FS97>$V26,$V26-SUM($W97:FS97),FS97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FT97)+FT97>$V26,$V26-SUM($W97:FT97),FT97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FU97)+FU97>$V26,$V26-SUM($W97:FU97),FU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FV97)+FV97>$V26,$V26-SUM($W97:FV97),FV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FW97)+FW97>$V26,$V26-SUM($W97:FW97),FW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FX97)+FX97>$V26,$V26-SUM($W97:FX97),FX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FY97)+FY97>$V26,$V26-SUM($W97:FY97),FY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:FZ97)+FZ97>$V26,$V26-SUM($W97:FZ97),FZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GA97)+GA97>$V26,$V26-SUM($W97:GA97),GA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GB97)+GB97>$V26,$V26-SUM($W97:GB97),GB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GC97)+GC97>$V26,$V26-SUM($W97:GC97),GC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GD97)+GD97>$V26,$V26-SUM($W97:GD97),GD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GE97)+GE97>$V26,$V26-SUM($W97:GE97),GE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GF97)+GF97>$V26,$V26-SUM($W97:GF97),GF97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GG97)+GG97>$V26,$V26-SUM($W97:GG97),GG97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GH97)+GH97>$V26,$V26-SUM($W97:GH97),GH97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GI97)+GI97>$V26,$V26-SUM($W97:GI97),GI97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GJ97)+GJ97>$V26,$V26-SUM($W97:GJ97),GJ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GK97)+GK97>$V26,$V26-SUM($W97:GK97),GK97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GL97)+GL97>$V26,$V26-SUM($W97:GL97),GL97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GM97)+GM97>$V26,$V26-SUM($W97:GM97),GM97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GN97)+GN97>$V26,$V26-SUM($W97:GN97),GN97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GO97)+GO97>$V26,$V26-SUM($W97:GO97),GO97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GP97)+GP97>$V26,$V26-SUM($W97:GP97),GP97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GQ97)+GQ97>$V26,$V26-SUM($W97:GQ97),GQ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GR97)+GR97>$V26,$V26-SUM($W97:GR97),GR97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GS97)+GS97>$V26,$V26-SUM($W97:GS97),GS97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GT97)+GT97>$V26,$V26-SUM($W97:GT97),GT97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GU97)+GU97>$V26,$V26-SUM($W97:GU97),GU97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GV97)+GV97>$V26,$V26-SUM($W97:GV97),GV97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GW97)+GW97>$V26,$V26-SUM($W97:GW97),GW97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GX97)+GX97>$V26,$V26-SUM($W97:GX97),GX97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GY97)+GY97>$V26,$V26-SUM($W97:GY97),GY97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:GZ97)+GZ97>$V26,$V26-SUM($W97:GZ97),GZ97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:HA97)+HA97>$V26,$V26-SUM($W97:HA97),HA97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:HB97)+HB97>$V26,$V26-SUM($W97:HB97),HB97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:HC97)+HC97>$V26,$V26-SUM($W97:HC97),HC97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:HD97)+HD97>$V26,$V26-SUM($W97:HD97),HD97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:HE97)+HE97>$V26,$V26-SUM($W97:HE97),HE97),0)","v":0},{"$f":"IF($W97>0,IF(SUM($W97:HF97)+HF97>$V26,$V26-SUM($W97:HF97),HF97),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W98>0,IF(SUM($W98:W98)+W98>$V27,$V27-SUM($W98:W98),W98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:X98)+X98>$V27,$V27-SUM($W98:X98),X98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:Y98)+Y98>$V27,$V27-SUM($W98:Y98),Y98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:Z98)+Z98>$V27,$V27-SUM($W98:Z98),Z98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AA98)+AA98>$V27,$V27-SUM($W98:AA98),AA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AB98)+AB98>$V27,$V27-SUM($W98:AB98),AB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AC98)+AC98>$V27,$V27-SUM($W98:AC98),AC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AD98)+AD98>$V27,$V27-SUM($W98:AD98),AD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AE98)+AE98>$V27,$V27-SUM($W98:AE98),AE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AF98)+AF98>$V27,$V27-SUM($W98:AF98),AF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AG98)+AG98>$V27,$V27-SUM($W98:AG98),AG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AH98)+AH98>$V27,$V27-SUM($W98:AH98),AH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AI98)+AI98>$V27,$V27-SUM($W98:AI98),AI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AJ98)+AJ98>$V27,$V27-SUM($W98:AJ98),AJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AK98)+AK98>$V27,$V27-SUM($W98:AK98),AK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AL98)+AL98>$V27,$V27-SUM($W98:AL98),AL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AM98)+AM98>$V27,$V27-SUM($W98:AM98),AM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AN98)+AN98>$V27,$V27-SUM($W98:AN98),AN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AO98)+AO98>$V27,$V27-SUM($W98:AO98),AO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AP98)+AP98>$V27,$V27-SUM($W98:AP98),AP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AQ98)+AQ98>$V27,$V27-SUM($W98:AQ98),AQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AR98)+AR98>$V27,$V27-SUM($W98:AR98),AR98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AS98)+AS98>$V27,$V27-SUM($W98:AS98),AS98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AT98)+AT98>$V27,$V27-SUM($W98:AT98),AT98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AU98)+AU98>$V27,$V27-SUM($W98:AU98),AU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AV98)+AV98>$V27,$V27-SUM($W98:AV98),AV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AW98)+AW98>$V27,$V27-SUM($W98:AW98),AW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AX98)+AX98>$V27,$V27-SUM($W98:AX98),AX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AY98)+AY98>$V27,$V27-SUM($W98:AY98),AY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:AZ98)+AZ98>$V27,$V27-SUM($W98:AZ98),AZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BA98)+BA98>$V27,$V27-SUM($W98:BA98),BA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BB98)+BB98>$V27,$V27-SUM($W98:BB98),BB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BC98)+BC98>$V27,$V27-SUM($W98:BC98),BC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BD98)+BD98>$V27,$V27-SUM($W98:BD98),BD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BE98)+BE98>$V27,$V27-SUM($W98:BE98),BE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BF98)+BF98>$V27,$V27-SUM($W98:BF98),BF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BG98)+BG98>$V27,$V27-SUM($W98:BG98),BG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BH98)+BH98>$V27,$V27-SUM($W98:BH98),BH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BI98)+BI98>$V27,$V27-SUM($W98:BI98),BI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BJ98)+BJ98>$V27,$V27-SUM($W98:BJ98),BJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BK98)+BK98>$V27,$V27-SUM($W98:BK98),BK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BL98)+BL98>$V27,$V27-SUM($W98:BL98),BL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BM98)+BM98>$V27,$V27-SUM($W98:BM98),BM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BN98)+BN98>$V27,$V27-SUM($W98:BN98),BN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BO98)+BO98>$V27,$V27-SUM($W98:BO98),BO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BP98)+BP98>$V27,$V27-SUM($W98:BP98),BP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BQ98)+BQ98>$V27,$V27-SUM($W98:BQ98),BQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BR98)+BR98>$V27,$V27-SUM($W98:BR98),BR98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BS98)+BS98>$V27,$V27-SUM($W98:BS98),BS98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BT98)+BT98>$V27,$V27-SUM($W98:BT98),BT98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BU98)+BU98>$V27,$V27-SUM($W98:BU98),BU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BV98)+BV98>$V27,$V27-SUM($W98:BV98),BV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BW98)+BW98>$V27,$V27-SUM($W98:BW98),BW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BX98)+BX98>$V27,$V27-SUM($W98:BX98),BX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BY98)+BY98>$V27,$V27-SUM($W98:BY98),BY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:BZ98)+BZ98>$V27,$V27-SUM($W98:BZ98),BZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CA98)+CA98>$V27,$V27-SUM($W98:CA98),CA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CB98)+CB98>$V27,$V27-SUM($W98:CB98),CB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CC98)+CC98>$V27,$V27-SUM($W98:CC98),CC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CD98)+CD98>$V27,$V27-SUM($W98:CD98),CD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CE98)+CE98>$V27,$V27-SUM($W98:CE98),CE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CF98)+CF98>$V27,$V27-SUM($W98:CF98),CF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CG98)+CG98>$V27,$V27-SUM($W98:CG98),CG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CH98)+CH98>$V27,$V27-SUM($W98:CH98),CH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CI98)+CI98>$V27,$V27-SUM($W98:CI98),CI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CJ98)+CJ98>$V27,$V27-SUM($W98:CJ98),CJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CK98)+CK98>$V27,$V27-SUM($W98:CK98),CK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CL98)+CL98>$V27,$V27-SUM($W98:CL98),CL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CM98)+CM98>$V27,$V27-SUM($W98:CM98),CM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CN98)+CN98>$V27,$V27-SUM($W98:CN98),CN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CO98)+CO98>$V27,$V27-SUM($W98:CO98),CO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CP98)+CP98>$V27,$V27-SUM($W98:CP98),CP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CQ98)+CQ98>$V27,$V27-SUM($W98:CQ98),CQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CR98)+CR98>$V27,$V27-SUM($W98:CR98),CR98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CS98)+CS98>$V27,$V27-SUM($W98:CS98),CS98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CT98)+CT98>$V27,$V27-SUM($W98:CT98),CT98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CU98)+CU98>$V27,$V27-SUM($W98:CU98),CU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CV98)+CV98>$V27,$V27-SUM($W98:CV98),CV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CW98)+CW98>$V27,$V27-SUM($W98:CW98),CW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CX98)+CX98>$V27,$V27-SUM($W98:CX98),CX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CY98)+CY98>$V27,$V27-SUM($W98:CY98),CY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:CZ98)+CZ98>$V27,$V27-SUM($W98:CZ98),CZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DA98)+DA98>$V27,$V27-SUM($W98:DA98),DA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DB98)+DB98>$V27,$V27-SUM($W98:DB98),DB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DC98)+DC98>$V27,$V27-SUM($W98:DC98),DC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DD98)+DD98>$V27,$V27-SUM($W98:DD98),DD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DE98)+DE98>$V27,$V27-SUM($W98:DE98),DE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DF98)+DF98>$V27,$V27-SUM($W98:DF98),DF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DG98)+DG98>$V27,$V27-SUM($W98:DG98),DG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DH98)+DH98>$V27,$V27-SUM($W98:DH98),DH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DI98)+DI98>$V27,$V27-SUM($W98:DI98),DI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DJ98)+DJ98>$V27,$V27-SUM($W98:DJ98),DJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DK98)+DK98>$V27,$V27-SUM($W98:DK98),DK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DL98)+DL98>$V27,$V27-SUM($W98:DL98),DL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DM98)+DM98>$V27,$V27-SUM($W98:DM98),DM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DN98)+DN98>$V27,$V27-SUM($W98:DN98),DN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DO98)+DO98>$V27,$V27-SUM($W98:DO98),DO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DP98)+DP98>$V27,$V27-SUM($W98:DP98),DP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DQ98)+DQ98>$V27,$V27-SUM($W98:DQ98),DQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DR98)+DR98>$V27,$V27-SUM($W98:DR98),DR98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DS98)+DS98>$V27,$V27-SUM($W98:DS98),DS98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DT98)+DT98>$V27,$V27-SUM($W98:DT98),DT98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DU98)+DU98>$V27,$V27-SUM($W98:DU98),DU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DV98)+DV98>$V27,$V27-SUM($W98:DV98),DV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DW98)+DW98>$V27,$V27-SUM($W98:DW98),DW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DX98)+DX98>$V27,$V27-SUM($W98:DX98),DX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DY98)+DY98>$V27,$V27-SUM($W98:DY98),DY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:DZ98)+DZ98>$V27,$V27-SUM($W98:DZ98),DZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EA98)+EA98>$V27,$V27-SUM($W98:EA98),EA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EB98)+EB98>$V27,$V27-SUM($W98:EB98),EB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EC98)+EC98>$V27,$V27-SUM($W98:EC98),EC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:ED98)+ED98>$V27,$V27-SUM($W98:ED98),ED98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EE98)+EE98>$V27,$V27-SUM($W98:EE98),EE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EF98)+EF98>$V27,$V27-SUM($W98:EF98),EF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EG98)+EG98>$V27,$V27-SUM($W98:EG98),EG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EH98)+EH98>$V27,$V27-SUM($W98:EH98),EH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EI98)+EI98>$V27,$V27-SUM($W98:EI98),EI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EJ98)+EJ98>$V27,$V27-SUM($W98:EJ98),EJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EK98)+EK98>$V27,$V27-SUM($W98:EK98),EK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EL98)+EL98>$V27,$V27-SUM($W98:EL98),EL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EM98)+EM98>$V27,$V27-SUM($W98:EM98),EM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EN98)+EN98>$V27,$V27-SUM($W98:EN98),EN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EO98)+EO98>$V27,$V27-SUM($W98:EO98),EO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EP98)+EP98>$V27,$V27-SUM($W98:EP98),EP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EQ98)+EQ98>$V27,$V27-SUM($W98:EQ98),EQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:ER98)+ER98>$V27,$V27-SUM($W98:ER98),ER98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:ES98)+ES98>$V27,$V27-SUM($W98:ES98),ES98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:ET98)+ET98>$V27,$V27-SUM($W98:ET98),ET98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EU98)+EU98>$V27,$V27-SUM($W98:EU98),EU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EV98)+EV98>$V27,$V27-SUM($W98:EV98),EV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EW98)+EW98>$V27,$V27-SUM($W98:EW98),EW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EX98)+EX98>$V27,$V27-SUM($W98:EX98),EX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EY98)+EY98>$V27,$V27-SUM($W98:EY98),EY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:EZ98)+EZ98>$V27,$V27-SUM($W98:EZ98),EZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FA98)+FA98>$V27,$V27-SUM($W98:FA98),FA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FB98)+FB98>$V27,$V27-SUM($W98:FB98),FB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FC98)+FC98>$V27,$V27-SUM($W98:FC98),FC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FD98)+FD98>$V27,$V27-SUM($W98:FD98),FD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FE98)+FE98>$V27,$V27-SUM($W98:FE98),FE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FF98)+FF98>$V27,$V27-SUM($W98:FF98),FF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FG98)+FG98>$V27,$V27-SUM($W98:FG98),FG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FH98)+FH98>$V27,$V27-SUM($W98:FH98),FH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FI98)+FI98>$V27,$V27-SUM($W98:FI98),FI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FJ98)+FJ98>$V27,$V27-SUM($W98:FJ98),FJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FK98)+FK98>$V27,$V27-SUM($W98:FK98),FK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FL98)+FL98>$V27,$V27-SUM($W98:FL98),FL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FM98)+FM98>$V27,$V27-SUM($W98:FM98),FM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FN98)+FN98>$V27,$V27-SUM($W98:FN98),FN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FO98)+FO98>$V27,$V27-SUM($W98:FO98),FO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FP98)+FP98>$V27,$V27-SUM($W98:FP98),FP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FQ98)+FQ98>$V27,$V27-SUM($W98:FQ98),FQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FR98)+FR98>$V27,$V27-SUM($W98:FR98),FR98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FS98)+FS98>$V27,$V27-SUM($W98:FS98),FS98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FT98)+FT98>$V27,$V27-SUM($W98:FT98),FT98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FU98)+FU98>$V27,$V27-SUM($W98:FU98),FU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FV98)+FV98>$V27,$V27-SUM($W98:FV98),FV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FW98)+FW98>$V27,$V27-SUM($W98:FW98),FW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FX98)+FX98>$V27,$V27-SUM($W98:FX98),FX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FY98)+FY98>$V27,$V27-SUM($W98:FY98),FY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:FZ98)+FZ98>$V27,$V27-SUM($W98:FZ98),FZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GA98)+GA98>$V27,$V27-SUM($W98:GA98),GA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GB98)+GB98>$V27,$V27-SUM($W98:GB98),GB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GC98)+GC98>$V27,$V27-SUM($W98:GC98),GC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GD98)+GD98>$V27,$V27-SUM($W98:GD98),GD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GE98)+GE98>$V27,$V27-SUM($W98:GE98),GE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GF98)+GF98>$V27,$V27-SUM($W98:GF98),GF98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GG98)+GG98>$V27,$V27-SUM($W98:GG98),GG98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GH98)+GH98>$V27,$V27-SUM($W98:GH98),GH98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GI98)+GI98>$V27,$V27-SUM($W98:GI98),GI98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GJ98)+GJ98>$V27,$V27-SUM($W98:GJ98),GJ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GK98)+GK98>$V27,$V27-SUM($W98:GK98),GK98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GL98)+GL98>$V27,$V27-SUM($W98:GL98),GL98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GM98)+GM98>$V27,$V27-SUM($W98:GM98),GM98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GN98)+GN98>$V27,$V27-SUM($W98:GN98),GN98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GO98)+GO98>$V27,$V27-SUM($W98:GO98),GO98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GP98)+GP98>$V27,$V27-SUM($W98:GP98),GP98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GQ98)+GQ98>$V27,$V27-SUM($W98:GQ98),GQ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GR98)+GR98>$V27,$V27-SUM($W98:GR98),GR98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GS98)+GS98>$V27,$V27-SUM($W98:GS98),GS98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GT98)+GT98>$V27,$V27-SUM($W98:GT98),GT98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GU98)+GU98>$V27,$V27-SUM($W98:GU98),GU98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GV98)+GV98>$V27,$V27-SUM($W98:GV98),GV98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GW98)+GW98>$V27,$V27-SUM($W98:GW98),GW98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GX98)+GX98>$V27,$V27-SUM($W98:GX98),GX98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GY98)+GY98>$V27,$V27-SUM($W98:GY98),GY98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:GZ98)+GZ98>$V27,$V27-SUM($W98:GZ98),GZ98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:HA98)+HA98>$V27,$V27-SUM($W98:HA98),HA98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:HB98)+HB98>$V27,$V27-SUM($W98:HB98),HB98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:HC98)+HC98>$V27,$V27-SUM($W98:HC98),HC98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:HD98)+HD98>$V27,$V27-SUM($W98:HD98),HD98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:HE98)+HE98>$V27,$V27-SUM($W98:HE98),HE98),0)","v":0},{"$f":"IF($W98>0,IF(SUM($W98:HF98)+HF98>$V27,$V27-SUM($W98:HF98),HF98),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W99>0,IF(SUM($W99:W99)+W99>$V28,$V28-SUM($W99:W99),W99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:X99)+X99>$V28,$V28-SUM($W99:X99),X99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:Y99)+Y99>$V28,$V28-SUM($W99:Y99),Y99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:Z99)+Z99>$V28,$V28-SUM($W99:Z99),Z99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AA99)+AA99>$V28,$V28-SUM($W99:AA99),AA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AB99)+AB99>$V28,$V28-SUM($W99:AB99),AB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AC99)+AC99>$V28,$V28-SUM($W99:AC99),AC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AD99)+AD99>$V28,$V28-SUM($W99:AD99),AD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AE99)+AE99>$V28,$V28-SUM($W99:AE99),AE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AF99)+AF99>$V28,$V28-SUM($W99:AF99),AF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AG99)+AG99>$V28,$V28-SUM($W99:AG99),AG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AH99)+AH99>$V28,$V28-SUM($W99:AH99),AH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AI99)+AI99>$V28,$V28-SUM($W99:AI99),AI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AJ99)+AJ99>$V28,$V28-SUM($W99:AJ99),AJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AK99)+AK99>$V28,$V28-SUM($W99:AK99),AK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AL99)+AL99>$V28,$V28-SUM($W99:AL99),AL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AM99)+AM99>$V28,$V28-SUM($W99:AM99),AM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AN99)+AN99>$V28,$V28-SUM($W99:AN99),AN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AO99)+AO99>$V28,$V28-SUM($W99:AO99),AO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AP99)+AP99>$V28,$V28-SUM($W99:AP99),AP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AQ99)+AQ99>$V28,$V28-SUM($W99:AQ99),AQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AR99)+AR99>$V28,$V28-SUM($W99:AR99),AR99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AS99)+AS99>$V28,$V28-SUM($W99:AS99),AS99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AT99)+AT99>$V28,$V28-SUM($W99:AT99),AT99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AU99)+AU99>$V28,$V28-SUM($W99:AU99),AU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AV99)+AV99>$V28,$V28-SUM($W99:AV99),AV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AW99)+AW99>$V28,$V28-SUM($W99:AW99),AW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AX99)+AX99>$V28,$V28-SUM($W99:AX99),AX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AY99)+AY99>$V28,$V28-SUM($W99:AY99),AY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:AZ99)+AZ99>$V28,$V28-SUM($W99:AZ99),AZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BA99)+BA99>$V28,$V28-SUM($W99:BA99),BA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BB99)+BB99>$V28,$V28-SUM($W99:BB99),BB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BC99)+BC99>$V28,$V28-SUM($W99:BC99),BC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BD99)+BD99>$V28,$V28-SUM($W99:BD99),BD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BE99)+BE99>$V28,$V28-SUM($W99:BE99),BE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BF99)+BF99>$V28,$V28-SUM($W99:BF99),BF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BG99)+BG99>$V28,$V28-SUM($W99:BG99),BG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BH99)+BH99>$V28,$V28-SUM($W99:BH99),BH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BI99)+BI99>$V28,$V28-SUM($W99:BI99),BI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BJ99)+BJ99>$V28,$V28-SUM($W99:BJ99),BJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BK99)+BK99>$V28,$V28-SUM($W99:BK99),BK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BL99)+BL99>$V28,$V28-SUM($W99:BL99),BL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BM99)+BM99>$V28,$V28-SUM($W99:BM99),BM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BN99)+BN99>$V28,$V28-SUM($W99:BN99),BN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BO99)+BO99>$V28,$V28-SUM($W99:BO99),BO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BP99)+BP99>$V28,$V28-SUM($W99:BP99),BP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BQ99)+BQ99>$V28,$V28-SUM($W99:BQ99),BQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BR99)+BR99>$V28,$V28-SUM($W99:BR99),BR99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BS99)+BS99>$V28,$V28-SUM($W99:BS99),BS99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BT99)+BT99>$V28,$V28-SUM($W99:BT99),BT99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BU99)+BU99>$V28,$V28-SUM($W99:BU99),BU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BV99)+BV99>$V28,$V28-SUM($W99:BV99),BV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BW99)+BW99>$V28,$V28-SUM($W99:BW99),BW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BX99)+BX99>$V28,$V28-SUM($W99:BX99),BX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BY99)+BY99>$V28,$V28-SUM($W99:BY99),BY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:BZ99)+BZ99>$V28,$V28-SUM($W99:BZ99),BZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CA99)+CA99>$V28,$V28-SUM($W99:CA99),CA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CB99)+CB99>$V28,$V28-SUM($W99:CB99),CB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CC99)+CC99>$V28,$V28-SUM($W99:CC99),CC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CD99)+CD99>$V28,$V28-SUM($W99:CD99),CD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CE99)+CE99>$V28,$V28-SUM($W99:CE99),CE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CF99)+CF99>$V28,$V28-SUM($W99:CF99),CF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CG99)+CG99>$V28,$V28-SUM($W99:CG99),CG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CH99)+CH99>$V28,$V28-SUM($W99:CH99),CH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CI99)+CI99>$V28,$V28-SUM($W99:CI99),CI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CJ99)+CJ99>$V28,$V28-SUM($W99:CJ99),CJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CK99)+CK99>$V28,$V28-SUM($W99:CK99),CK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CL99)+CL99>$V28,$V28-SUM($W99:CL99),CL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CM99)+CM99>$V28,$V28-SUM($W99:CM99),CM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CN99)+CN99>$V28,$V28-SUM($W99:CN99),CN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CO99)+CO99>$V28,$V28-SUM($W99:CO99),CO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CP99)+CP99>$V28,$V28-SUM($W99:CP99),CP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CQ99)+CQ99>$V28,$V28-SUM($W99:CQ99),CQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CR99)+CR99>$V28,$V28-SUM($W99:CR99),CR99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CS99)+CS99>$V28,$V28-SUM($W99:CS99),CS99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CT99)+CT99>$V28,$V28-SUM($W99:CT99),CT99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CU99)+CU99>$V28,$V28-SUM($W99:CU99),CU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CV99)+CV99>$V28,$V28-SUM($W99:CV99),CV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CW99)+CW99>$V28,$V28-SUM($W99:CW99),CW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CX99)+CX99>$V28,$V28-SUM($W99:CX99),CX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CY99)+CY99>$V28,$V28-SUM($W99:CY99),CY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:CZ99)+CZ99>$V28,$V28-SUM($W99:CZ99),CZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DA99)+DA99>$V28,$V28-SUM($W99:DA99),DA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DB99)+DB99>$V28,$V28-SUM($W99:DB99),DB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DC99)+DC99>$V28,$V28-SUM($W99:DC99),DC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DD99)+DD99>$V28,$V28-SUM($W99:DD99),DD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DE99)+DE99>$V28,$V28-SUM($W99:DE99),DE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DF99)+DF99>$V28,$V28-SUM($W99:DF99),DF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DG99)+DG99>$V28,$V28-SUM($W99:DG99),DG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DH99)+DH99>$V28,$V28-SUM($W99:DH99),DH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DI99)+DI99>$V28,$V28-SUM($W99:DI99),DI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DJ99)+DJ99>$V28,$V28-SUM($W99:DJ99),DJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DK99)+DK99>$V28,$V28-SUM($W99:DK99),DK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DL99)+DL99>$V28,$V28-SUM($W99:DL99),DL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DM99)+DM99>$V28,$V28-SUM($W99:DM99),DM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DN99)+DN99>$V28,$V28-SUM($W99:DN99),DN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DO99)+DO99>$V28,$V28-SUM($W99:DO99),DO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DP99)+DP99>$V28,$V28-SUM($W99:DP99),DP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DQ99)+DQ99>$V28,$V28-SUM($W99:DQ99),DQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DR99)+DR99>$V28,$V28-SUM($W99:DR99),DR99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DS99)+DS99>$V28,$V28-SUM($W99:DS99),DS99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DT99)+DT99>$V28,$V28-SUM($W99:DT99),DT99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DU99)+DU99>$V28,$V28-SUM($W99:DU99),DU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DV99)+DV99>$V28,$V28-SUM($W99:DV99),DV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DW99)+DW99>$V28,$V28-SUM($W99:DW99),DW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DX99)+DX99>$V28,$V28-SUM($W99:DX99),DX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DY99)+DY99>$V28,$V28-SUM($W99:DY99),DY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:DZ99)+DZ99>$V28,$V28-SUM($W99:DZ99),DZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EA99)+EA99>$V28,$V28-SUM($W99:EA99),EA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EB99)+EB99>$V28,$V28-SUM($W99:EB99),EB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EC99)+EC99>$V28,$V28-SUM($W99:EC99),EC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:ED99)+ED99>$V28,$V28-SUM($W99:ED99),ED99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EE99)+EE99>$V28,$V28-SUM($W99:EE99),EE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EF99)+EF99>$V28,$V28-SUM($W99:EF99),EF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EG99)+EG99>$V28,$V28-SUM($W99:EG99),EG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EH99)+EH99>$V28,$V28-SUM($W99:EH99),EH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EI99)+EI99>$V28,$V28-SUM($W99:EI99),EI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EJ99)+EJ99>$V28,$V28-SUM($W99:EJ99),EJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EK99)+EK99>$V28,$V28-SUM($W99:EK99),EK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EL99)+EL99>$V28,$V28-SUM($W99:EL99),EL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EM99)+EM99>$V28,$V28-SUM($W99:EM99),EM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EN99)+EN99>$V28,$V28-SUM($W99:EN99),EN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EO99)+EO99>$V28,$V28-SUM($W99:EO99),EO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EP99)+EP99>$V28,$V28-SUM($W99:EP99),EP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EQ99)+EQ99>$V28,$V28-SUM($W99:EQ99),EQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:ER99)+ER99>$V28,$V28-SUM($W99:ER99),ER99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:ES99)+ES99>$V28,$V28-SUM($W99:ES99),ES99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:ET99)+ET99>$V28,$V28-SUM($W99:ET99),ET99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EU99)+EU99>$V28,$V28-SUM($W99:EU99),EU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EV99)+EV99>$V28,$V28-SUM($W99:EV99),EV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EW99)+EW99>$V28,$V28-SUM($W99:EW99),EW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EX99)+EX99>$V28,$V28-SUM($W99:EX99),EX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EY99)+EY99>$V28,$V28-SUM($W99:EY99),EY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:EZ99)+EZ99>$V28,$V28-SUM($W99:EZ99),EZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FA99)+FA99>$V28,$V28-SUM($W99:FA99),FA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FB99)+FB99>$V28,$V28-SUM($W99:FB99),FB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FC99)+FC99>$V28,$V28-SUM($W99:FC99),FC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FD99)+FD99>$V28,$V28-SUM($W99:FD99),FD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FE99)+FE99>$V28,$V28-SUM($W99:FE99),FE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FF99)+FF99>$V28,$V28-SUM($W99:FF99),FF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FG99)+FG99>$V28,$V28-SUM($W99:FG99),FG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FH99)+FH99>$V28,$V28-SUM($W99:FH99),FH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FI99)+FI99>$V28,$V28-SUM($W99:FI99),FI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FJ99)+FJ99>$V28,$V28-SUM($W99:FJ99),FJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FK99)+FK99>$V28,$V28-SUM($W99:FK99),FK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FL99)+FL99>$V28,$V28-SUM($W99:FL99),FL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FM99)+FM99>$V28,$V28-SUM($W99:FM99),FM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FN99)+FN99>$V28,$V28-SUM($W99:FN99),FN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FO99)+FO99>$V28,$V28-SUM($W99:FO99),FO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FP99)+FP99>$V28,$V28-SUM($W99:FP99),FP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FQ99)+FQ99>$V28,$V28-SUM($W99:FQ99),FQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FR99)+FR99>$V28,$V28-SUM($W99:FR99),FR99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FS99)+FS99>$V28,$V28-SUM($W99:FS99),FS99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FT99)+FT99>$V28,$V28-SUM($W99:FT99),FT99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FU99)+FU99>$V28,$V28-SUM($W99:FU99),FU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FV99)+FV99>$V28,$V28-SUM($W99:FV99),FV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FW99)+FW99>$V28,$V28-SUM($W99:FW99),FW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FX99)+FX99>$V28,$V28-SUM($W99:FX99),FX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FY99)+FY99>$V28,$V28-SUM($W99:FY99),FY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:FZ99)+FZ99>$V28,$V28-SUM($W99:FZ99),FZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GA99)+GA99>$V28,$V28-SUM($W99:GA99),GA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GB99)+GB99>$V28,$V28-SUM($W99:GB99),GB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GC99)+GC99>$V28,$V28-SUM($W99:GC99),GC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GD99)+GD99>$V28,$V28-SUM($W99:GD99),GD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GE99)+GE99>$V28,$V28-SUM($W99:GE99),GE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GF99)+GF99>$V28,$V28-SUM($W99:GF99),GF99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GG99)+GG99>$V28,$V28-SUM($W99:GG99),GG99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GH99)+GH99>$V28,$V28-SUM($W99:GH99),GH99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GI99)+GI99>$V28,$V28-SUM($W99:GI99),GI99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GJ99)+GJ99>$V28,$V28-SUM($W99:GJ99),GJ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GK99)+GK99>$V28,$V28-SUM($W99:GK99),GK99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GL99)+GL99>$V28,$V28-SUM($W99:GL99),GL99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GM99)+GM99>$V28,$V28-SUM($W99:GM99),GM99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GN99)+GN99>$V28,$V28-SUM($W99:GN99),GN99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GO99)+GO99>$V28,$V28-SUM($W99:GO99),GO99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GP99)+GP99>$V28,$V28-SUM($W99:GP99),GP99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GQ99)+GQ99>$V28,$V28-SUM($W99:GQ99),GQ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GR99)+GR99>$V28,$V28-SUM($W99:GR99),GR99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GS99)+GS99>$V28,$V28-SUM($W99:GS99),GS99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GT99)+GT99>$V28,$V28-SUM($W99:GT99),GT99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GU99)+GU99>$V28,$V28-SUM($W99:GU99),GU99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GV99)+GV99>$V28,$V28-SUM($W99:GV99),GV99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GW99)+GW99>$V28,$V28-SUM($W99:GW99),GW99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GX99)+GX99>$V28,$V28-SUM($W99:GX99),GX99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GY99)+GY99>$V28,$V28-SUM($W99:GY99),GY99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:GZ99)+GZ99>$V28,$V28-SUM($W99:GZ99),GZ99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:HA99)+HA99>$V28,$V28-SUM($W99:HA99),HA99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:HB99)+HB99>$V28,$V28-SUM($W99:HB99),HB99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:HC99)+HC99>$V28,$V28-SUM($W99:HC99),HC99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:HD99)+HD99>$V28,$V28-SUM($W99:HD99),HD99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:HE99)+HE99>$V28,$V28-SUM($W99:HE99),HE99),0)","v":0},{"$f":"IF($W99>0,IF(SUM($W99:HF99)+HF99>$V28,$V28-SUM($W99:HF99),HF99),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W100>0,IF(SUM($W100:W100)+W100>$V29,$V29-SUM($W100:W100),W100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:X100)+X100>$V29,$V29-SUM($W100:X100),X100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:Y100)+Y100>$V29,$V29-SUM($W100:Y100),Y100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:Z100)+Z100>$V29,$V29-SUM($W100:Z100),Z100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AA100)+AA100>$V29,$V29-SUM($W100:AA100),AA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AB100)+AB100>$V29,$V29-SUM($W100:AB100),AB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AC100)+AC100>$V29,$V29-SUM($W100:AC100),AC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AD100)+AD100>$V29,$V29-SUM($W100:AD100),AD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AE100)+AE100>$V29,$V29-SUM($W100:AE100),AE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AF100)+AF100>$V29,$V29-SUM($W100:AF100),AF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AG100)+AG100>$V29,$V29-SUM($W100:AG100),AG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AH100)+AH100>$V29,$V29-SUM($W100:AH100),AH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AI100)+AI100>$V29,$V29-SUM($W100:AI100),AI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AJ100)+AJ100>$V29,$V29-SUM($W100:AJ100),AJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AK100)+AK100>$V29,$V29-SUM($W100:AK100),AK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AL100)+AL100>$V29,$V29-SUM($W100:AL100),AL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AM100)+AM100>$V29,$V29-SUM($W100:AM100),AM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AN100)+AN100>$V29,$V29-SUM($W100:AN100),AN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AO100)+AO100>$V29,$V29-SUM($W100:AO100),AO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AP100)+AP100>$V29,$V29-SUM($W100:AP100),AP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AQ100)+AQ100>$V29,$V29-SUM($W100:AQ100),AQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AR100)+AR100>$V29,$V29-SUM($W100:AR100),AR100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AS100)+AS100>$V29,$V29-SUM($W100:AS100),AS100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AT100)+AT100>$V29,$V29-SUM($W100:AT100),AT100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AU100)+AU100>$V29,$V29-SUM($W100:AU100),AU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AV100)+AV100>$V29,$V29-SUM($W100:AV100),AV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AW100)+AW100>$V29,$V29-SUM($W100:AW100),AW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AX100)+AX100>$V29,$V29-SUM($W100:AX100),AX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AY100)+AY100>$V29,$V29-SUM($W100:AY100),AY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:AZ100)+AZ100>$V29,$V29-SUM($W100:AZ100),AZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BA100)+BA100>$V29,$V29-SUM($W100:BA100),BA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BB100)+BB100>$V29,$V29-SUM($W100:BB100),BB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BC100)+BC100>$V29,$V29-SUM($W100:BC100),BC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BD100)+BD100>$V29,$V29-SUM($W100:BD100),BD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BE100)+BE100>$V29,$V29-SUM($W100:BE100),BE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BF100)+BF100>$V29,$V29-SUM($W100:BF100),BF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BG100)+BG100>$V29,$V29-SUM($W100:BG100),BG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BH100)+BH100>$V29,$V29-SUM($W100:BH100),BH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BI100)+BI100>$V29,$V29-SUM($W100:BI100),BI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BJ100)+BJ100>$V29,$V29-SUM($W100:BJ100),BJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BK100)+BK100>$V29,$V29-SUM($W100:BK100),BK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BL100)+BL100>$V29,$V29-SUM($W100:BL100),BL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BM100)+BM100>$V29,$V29-SUM($W100:BM100),BM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BN100)+BN100>$V29,$V29-SUM($W100:BN100),BN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BO100)+BO100>$V29,$V29-SUM($W100:BO100),BO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BP100)+BP100>$V29,$V29-SUM($W100:BP100),BP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BQ100)+BQ100>$V29,$V29-SUM($W100:BQ100),BQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BR100)+BR100>$V29,$V29-SUM($W100:BR100),BR100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BS100)+BS100>$V29,$V29-SUM($W100:BS100),BS100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BT100)+BT100>$V29,$V29-SUM($W100:BT100),BT100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BU100)+BU100>$V29,$V29-SUM($W100:BU100),BU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BV100)+BV100>$V29,$V29-SUM($W100:BV100),BV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BW100)+BW100>$V29,$V29-SUM($W100:BW100),BW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BX100)+BX100>$V29,$V29-SUM($W100:BX100),BX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BY100)+BY100>$V29,$V29-SUM($W100:BY100),BY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:BZ100)+BZ100>$V29,$V29-SUM($W100:BZ100),BZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CA100)+CA100>$V29,$V29-SUM($W100:CA100),CA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CB100)+CB100>$V29,$V29-SUM($W100:CB100),CB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CC100)+CC100>$V29,$V29-SUM($W100:CC100),CC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CD100)+CD100>$V29,$V29-SUM($W100:CD100),CD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CE100)+CE100>$V29,$V29-SUM($W100:CE100),CE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CF100)+CF100>$V29,$V29-SUM($W100:CF100),CF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CG100)+CG100>$V29,$V29-SUM($W100:CG100),CG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CH100)+CH100>$V29,$V29-SUM($W100:CH100),CH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CI100)+CI100>$V29,$V29-SUM($W100:CI100),CI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CJ100)+CJ100>$V29,$V29-SUM($W100:CJ100),CJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CK100)+CK100>$V29,$V29-SUM($W100:CK100),CK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CL100)+CL100>$V29,$V29-SUM($W100:CL100),CL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CM100)+CM100>$V29,$V29-SUM($W100:CM100),CM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CN100)+CN100>$V29,$V29-SUM($W100:CN100),CN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CO100)+CO100>$V29,$V29-SUM($W100:CO100),CO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CP100)+CP100>$V29,$V29-SUM($W100:CP100),CP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CQ100)+CQ100>$V29,$V29-SUM($W100:CQ100),CQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CR100)+CR100>$V29,$V29-SUM($W100:CR100),CR100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CS100)+CS100>$V29,$V29-SUM($W100:CS100),CS100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CT100)+CT100>$V29,$V29-SUM($W100:CT100),CT100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CU100)+CU100>$V29,$V29-SUM($W100:CU100),CU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CV100)+CV100>$V29,$V29-SUM($W100:CV100),CV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CW100)+CW100>$V29,$V29-SUM($W100:CW100),CW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CX100)+CX100>$V29,$V29-SUM($W100:CX100),CX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CY100)+CY100>$V29,$V29-SUM($W100:CY100),CY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:CZ100)+CZ100>$V29,$V29-SUM($W100:CZ100),CZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DA100)+DA100>$V29,$V29-SUM($W100:DA100),DA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DB100)+DB100>$V29,$V29-SUM($W100:DB100),DB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DC100)+DC100>$V29,$V29-SUM($W100:DC100),DC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DD100)+DD100>$V29,$V29-SUM($W100:DD100),DD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DE100)+DE100>$V29,$V29-SUM($W100:DE100),DE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DF100)+DF100>$V29,$V29-SUM($W100:DF100),DF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DG100)+DG100>$V29,$V29-SUM($W100:DG100),DG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DH100)+DH100>$V29,$V29-SUM($W100:DH100),DH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DI100)+DI100>$V29,$V29-SUM($W100:DI100),DI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DJ100)+DJ100>$V29,$V29-SUM($W100:DJ100),DJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DK100)+DK100>$V29,$V29-SUM($W100:DK100),DK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DL100)+DL100>$V29,$V29-SUM($W100:DL100),DL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DM100)+DM100>$V29,$V29-SUM($W100:DM100),DM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DN100)+DN100>$V29,$V29-SUM($W100:DN100),DN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DO100)+DO100>$V29,$V29-SUM($W100:DO100),DO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DP100)+DP100>$V29,$V29-SUM($W100:DP100),DP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DQ100)+DQ100>$V29,$V29-SUM($W100:DQ100),DQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DR100)+DR100>$V29,$V29-SUM($W100:DR100),DR100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DS100)+DS100>$V29,$V29-SUM($W100:DS100),DS100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DT100)+DT100>$V29,$V29-SUM($W100:DT100),DT100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DU100)+DU100>$V29,$V29-SUM($W100:DU100),DU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DV100)+DV100>$V29,$V29-SUM($W100:DV100),DV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DW100)+DW100>$V29,$V29-SUM($W100:DW100),DW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DX100)+DX100>$V29,$V29-SUM($W100:DX100),DX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DY100)+DY100>$V29,$V29-SUM($W100:DY100),DY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:DZ100)+DZ100>$V29,$V29-SUM($W100:DZ100),DZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EA100)+EA100>$V29,$V29-SUM($W100:EA100),EA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EB100)+EB100>$V29,$V29-SUM($W100:EB100),EB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EC100)+EC100>$V29,$V29-SUM($W100:EC100),EC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:ED100)+ED100>$V29,$V29-SUM($W100:ED100),ED100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EE100)+EE100>$V29,$V29-SUM($W100:EE100),EE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EF100)+EF100>$V29,$V29-SUM($W100:EF100),EF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EG100)+EG100>$V29,$V29-SUM($W100:EG100),EG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EH100)+EH100>$V29,$V29-SUM($W100:EH100),EH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EI100)+EI100>$V29,$V29-SUM($W100:EI100),EI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EJ100)+EJ100>$V29,$V29-SUM($W100:EJ100),EJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EK100)+EK100>$V29,$V29-SUM($W100:EK100),EK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EL100)+EL100>$V29,$V29-SUM($W100:EL100),EL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EM100)+EM100>$V29,$V29-SUM($W100:EM100),EM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EN100)+EN100>$V29,$V29-SUM($W100:EN100),EN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EO100)+EO100>$V29,$V29-SUM($W100:EO100),EO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EP100)+EP100>$V29,$V29-SUM($W100:EP100),EP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EQ100)+EQ100>$V29,$V29-SUM($W100:EQ100),EQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:ER100)+ER100>$V29,$V29-SUM($W100:ER100),ER100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:ES100)+ES100>$V29,$V29-SUM($W100:ES100),ES100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:ET100)+ET100>$V29,$V29-SUM($W100:ET100),ET100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EU100)+EU100>$V29,$V29-SUM($W100:EU100),EU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EV100)+EV100>$V29,$V29-SUM($W100:EV100),EV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EW100)+EW100>$V29,$V29-SUM($W100:EW100),EW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EX100)+EX100>$V29,$V29-SUM($W100:EX100),EX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EY100)+EY100>$V29,$V29-SUM($W100:EY100),EY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:EZ100)+EZ100>$V29,$V29-SUM($W100:EZ100),EZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FA100)+FA100>$V29,$V29-SUM($W100:FA100),FA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FB100)+FB100>$V29,$V29-SUM($W100:FB100),FB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FC100)+FC100>$V29,$V29-SUM($W100:FC100),FC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FD100)+FD100>$V29,$V29-SUM($W100:FD100),FD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FE100)+FE100>$V29,$V29-SUM($W100:FE100),FE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FF100)+FF100>$V29,$V29-SUM($W100:FF100),FF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FG100)+FG100>$V29,$V29-SUM($W100:FG100),FG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FH100)+FH100>$V29,$V29-SUM($W100:FH100),FH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FI100)+FI100>$V29,$V29-SUM($W100:FI100),FI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FJ100)+FJ100>$V29,$V29-SUM($W100:FJ100),FJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FK100)+FK100>$V29,$V29-SUM($W100:FK100),FK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FL100)+FL100>$V29,$V29-SUM($W100:FL100),FL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FM100)+FM100>$V29,$V29-SUM($W100:FM100),FM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FN100)+FN100>$V29,$V29-SUM($W100:FN100),FN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FO100)+FO100>$V29,$V29-SUM($W100:FO100),FO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FP100)+FP100>$V29,$V29-SUM($W100:FP100),FP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FQ100)+FQ100>$V29,$V29-SUM($W100:FQ100),FQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FR100)+FR100>$V29,$V29-SUM($W100:FR100),FR100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FS100)+FS100>$V29,$V29-SUM($W100:FS100),FS100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FT100)+FT100>$V29,$V29-SUM($W100:FT100),FT100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FU100)+FU100>$V29,$V29-SUM($W100:FU100),FU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FV100)+FV100>$V29,$V29-SUM($W100:FV100),FV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FW100)+FW100>$V29,$V29-SUM($W100:FW100),FW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FX100)+FX100>$V29,$V29-SUM($W100:FX100),FX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FY100)+FY100>$V29,$V29-SUM($W100:FY100),FY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:FZ100)+FZ100>$V29,$V29-SUM($W100:FZ100),FZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GA100)+GA100>$V29,$V29-SUM($W100:GA100),GA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GB100)+GB100>$V29,$V29-SUM($W100:GB100),GB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GC100)+GC100>$V29,$V29-SUM($W100:GC100),GC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GD100)+GD100>$V29,$V29-SUM($W100:GD100),GD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GE100)+GE100>$V29,$V29-SUM($W100:GE100),GE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GF100)+GF100>$V29,$V29-SUM($W100:GF100),GF100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GG100)+GG100>$V29,$V29-SUM($W100:GG100),GG100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GH100)+GH100>$V29,$V29-SUM($W100:GH100),GH100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GI100)+GI100>$V29,$V29-SUM($W100:GI100),GI100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GJ100)+GJ100>$V29,$V29-SUM($W100:GJ100),GJ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GK100)+GK100>$V29,$V29-SUM($W100:GK100),GK100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GL100)+GL100>$V29,$V29-SUM($W100:GL100),GL100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GM100)+GM100>$V29,$V29-SUM($W100:GM100),GM100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GN100)+GN100>$V29,$V29-SUM($W100:GN100),GN100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GO100)+GO100>$V29,$V29-SUM($W100:GO100),GO100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GP100)+GP100>$V29,$V29-SUM($W100:GP100),GP100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GQ100)+GQ100>$V29,$V29-SUM($W100:GQ100),GQ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GR100)+GR100>$V29,$V29-SUM($W100:GR100),GR100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GS100)+GS100>$V29,$V29-SUM($W100:GS100),GS100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GT100)+GT100>$V29,$V29-SUM($W100:GT100),GT100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GU100)+GU100>$V29,$V29-SUM($W100:GU100),GU100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GV100)+GV100>$V29,$V29-SUM($W100:GV100),GV100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GW100)+GW100>$V29,$V29-SUM($W100:GW100),GW100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GX100)+GX100>$V29,$V29-SUM($W100:GX100),GX100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GY100)+GY100>$V29,$V29-SUM($W100:GY100),GY100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:GZ100)+GZ100>$V29,$V29-SUM($W100:GZ100),GZ100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:HA100)+HA100>$V29,$V29-SUM($W100:HA100),HA100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:HB100)+HB100>$V29,$V29-SUM($W100:HB100),HB100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:HC100)+HC100>$V29,$V29-SUM($W100:HC100),HC100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:HD100)+HD100>$V29,$V29-SUM($W100:HD100),HD100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:HE100)+HE100>$V29,$V29-SUM($W100:HE100),HE100),0)","v":0},{"$f":"IF($W100>0,IF(SUM($W100:HF100)+HF100>$V29,$V29-SUM($W100:HF100),HF100),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W101>0,IF(SUM($W101:W101)+W101>$V30,$V30-SUM($W101:W101),W101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:X101)+X101>$V30,$V30-SUM($W101:X101),X101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:Y101)+Y101>$V30,$V30-SUM($W101:Y101),Y101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:Z101)+Z101>$V30,$V30-SUM($W101:Z101),Z101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AA101)+AA101>$V30,$V30-SUM($W101:AA101),AA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AB101)+AB101>$V30,$V30-SUM($W101:AB101),AB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AC101)+AC101>$V30,$V30-SUM($W101:AC101),AC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AD101)+AD101>$V30,$V30-SUM($W101:AD101),AD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AE101)+AE101>$V30,$V30-SUM($W101:AE101),AE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AF101)+AF101>$V30,$V30-SUM($W101:AF101),AF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AG101)+AG101>$V30,$V30-SUM($W101:AG101),AG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AH101)+AH101>$V30,$V30-SUM($W101:AH101),AH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AI101)+AI101>$V30,$V30-SUM($W101:AI101),AI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AJ101)+AJ101>$V30,$V30-SUM($W101:AJ101),AJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AK101)+AK101>$V30,$V30-SUM($W101:AK101),AK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AL101)+AL101>$V30,$V30-SUM($W101:AL101),AL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AM101)+AM101>$V30,$V30-SUM($W101:AM101),AM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AN101)+AN101>$V30,$V30-SUM($W101:AN101),AN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AO101)+AO101>$V30,$V30-SUM($W101:AO101),AO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AP101)+AP101>$V30,$V30-SUM($W101:AP101),AP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AQ101)+AQ101>$V30,$V30-SUM($W101:AQ101),AQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AR101)+AR101>$V30,$V30-SUM($W101:AR101),AR101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AS101)+AS101>$V30,$V30-SUM($W101:AS101),AS101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AT101)+AT101>$V30,$V30-SUM($W101:AT101),AT101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AU101)+AU101>$V30,$V30-SUM($W101:AU101),AU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AV101)+AV101>$V30,$V30-SUM($W101:AV101),AV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AW101)+AW101>$V30,$V30-SUM($W101:AW101),AW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AX101)+AX101>$V30,$V30-SUM($W101:AX101),AX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AY101)+AY101>$V30,$V30-SUM($W101:AY101),AY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:AZ101)+AZ101>$V30,$V30-SUM($W101:AZ101),AZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BA101)+BA101>$V30,$V30-SUM($W101:BA101),BA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BB101)+BB101>$V30,$V30-SUM($W101:BB101),BB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BC101)+BC101>$V30,$V30-SUM($W101:BC101),BC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BD101)+BD101>$V30,$V30-SUM($W101:BD101),BD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BE101)+BE101>$V30,$V30-SUM($W101:BE101),BE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BF101)+BF101>$V30,$V30-SUM($W101:BF101),BF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BG101)+BG101>$V30,$V30-SUM($W101:BG101),BG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BH101)+BH101>$V30,$V30-SUM($W101:BH101),BH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BI101)+BI101>$V30,$V30-SUM($W101:BI101),BI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BJ101)+BJ101>$V30,$V30-SUM($W101:BJ101),BJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BK101)+BK101>$V30,$V30-SUM($W101:BK101),BK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BL101)+BL101>$V30,$V30-SUM($W101:BL101),BL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BM101)+BM101>$V30,$V30-SUM($W101:BM101),BM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BN101)+BN101>$V30,$V30-SUM($W101:BN101),BN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BO101)+BO101>$V30,$V30-SUM($W101:BO101),BO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BP101)+BP101>$V30,$V30-SUM($W101:BP101),BP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BQ101)+BQ101>$V30,$V30-SUM($W101:BQ101),BQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BR101)+BR101>$V30,$V30-SUM($W101:BR101),BR101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BS101)+BS101>$V30,$V30-SUM($W101:BS101),BS101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BT101)+BT101>$V30,$V30-SUM($W101:BT101),BT101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BU101)+BU101>$V30,$V30-SUM($W101:BU101),BU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BV101)+BV101>$V30,$V30-SUM($W101:BV101),BV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BW101)+BW101>$V30,$V30-SUM($W101:BW101),BW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BX101)+BX101>$V30,$V30-SUM($W101:BX101),BX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BY101)+BY101>$V30,$V30-SUM($W101:BY101),BY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:BZ101)+BZ101>$V30,$V30-SUM($W101:BZ101),BZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CA101)+CA101>$V30,$V30-SUM($W101:CA101),CA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CB101)+CB101>$V30,$V30-SUM($W101:CB101),CB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CC101)+CC101>$V30,$V30-SUM($W101:CC101),CC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CD101)+CD101>$V30,$V30-SUM($W101:CD101),CD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CE101)+CE101>$V30,$V30-SUM($W101:CE101),CE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CF101)+CF101>$V30,$V30-SUM($W101:CF101),CF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CG101)+CG101>$V30,$V30-SUM($W101:CG101),CG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CH101)+CH101>$V30,$V30-SUM($W101:CH101),CH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CI101)+CI101>$V30,$V30-SUM($W101:CI101),CI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CJ101)+CJ101>$V30,$V30-SUM($W101:CJ101),CJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CK101)+CK101>$V30,$V30-SUM($W101:CK101),CK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CL101)+CL101>$V30,$V30-SUM($W101:CL101),CL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CM101)+CM101>$V30,$V30-SUM($W101:CM101),CM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CN101)+CN101>$V30,$V30-SUM($W101:CN101),CN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CO101)+CO101>$V30,$V30-SUM($W101:CO101),CO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CP101)+CP101>$V30,$V30-SUM($W101:CP101),CP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CQ101)+CQ101>$V30,$V30-SUM($W101:CQ101),CQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CR101)+CR101>$V30,$V30-SUM($W101:CR101),CR101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CS101)+CS101>$V30,$V30-SUM($W101:CS101),CS101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CT101)+CT101>$V30,$V30-SUM($W101:CT101),CT101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CU101)+CU101>$V30,$V30-SUM($W101:CU101),CU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CV101)+CV101>$V30,$V30-SUM($W101:CV101),CV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CW101)+CW101>$V30,$V30-SUM($W101:CW101),CW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CX101)+CX101>$V30,$V30-SUM($W101:CX101),CX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CY101)+CY101>$V30,$V30-SUM($W101:CY101),CY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:CZ101)+CZ101>$V30,$V30-SUM($W101:CZ101),CZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DA101)+DA101>$V30,$V30-SUM($W101:DA101),DA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DB101)+DB101>$V30,$V30-SUM($W101:DB101),DB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DC101)+DC101>$V30,$V30-SUM($W101:DC101),DC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DD101)+DD101>$V30,$V30-SUM($W101:DD101),DD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DE101)+DE101>$V30,$V30-SUM($W101:DE101),DE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DF101)+DF101>$V30,$V30-SUM($W101:DF101),DF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DG101)+DG101>$V30,$V30-SUM($W101:DG101),DG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DH101)+DH101>$V30,$V30-SUM($W101:DH101),DH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DI101)+DI101>$V30,$V30-SUM($W101:DI101),DI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DJ101)+DJ101>$V30,$V30-SUM($W101:DJ101),DJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DK101)+DK101>$V30,$V30-SUM($W101:DK101),DK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DL101)+DL101>$V30,$V30-SUM($W101:DL101),DL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DM101)+DM101>$V30,$V30-SUM($W101:DM101),DM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DN101)+DN101>$V30,$V30-SUM($W101:DN101),DN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DO101)+DO101>$V30,$V30-SUM($W101:DO101),DO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DP101)+DP101>$V30,$V30-SUM($W101:DP101),DP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DQ101)+DQ101>$V30,$V30-SUM($W101:DQ101),DQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DR101)+DR101>$V30,$V30-SUM($W101:DR101),DR101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DS101)+DS101>$V30,$V30-SUM($W101:DS101),DS101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DT101)+DT101>$V30,$V30-SUM($W101:DT101),DT101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DU101)+DU101>$V30,$V30-SUM($W101:DU101),DU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DV101)+DV101>$V30,$V30-SUM($W101:DV101),DV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DW101)+DW101>$V30,$V30-SUM($W101:DW101),DW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DX101)+DX101>$V30,$V30-SUM($W101:DX101),DX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DY101)+DY101>$V30,$V30-SUM($W101:DY101),DY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:DZ101)+DZ101>$V30,$V30-SUM($W101:DZ101),DZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EA101)+EA101>$V30,$V30-SUM($W101:EA101),EA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EB101)+EB101>$V30,$V30-SUM($W101:EB101),EB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EC101)+EC101>$V30,$V30-SUM($W101:EC101),EC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:ED101)+ED101>$V30,$V30-SUM($W101:ED101),ED101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EE101)+EE101>$V30,$V30-SUM($W101:EE101),EE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EF101)+EF101>$V30,$V30-SUM($W101:EF101),EF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EG101)+EG101>$V30,$V30-SUM($W101:EG101),EG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EH101)+EH101>$V30,$V30-SUM($W101:EH101),EH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EI101)+EI101>$V30,$V30-SUM($W101:EI101),EI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EJ101)+EJ101>$V30,$V30-SUM($W101:EJ101),EJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EK101)+EK101>$V30,$V30-SUM($W101:EK101),EK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EL101)+EL101>$V30,$V30-SUM($W101:EL101),EL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EM101)+EM101>$V30,$V30-SUM($W101:EM101),EM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EN101)+EN101>$V30,$V30-SUM($W101:EN101),EN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EO101)+EO101>$V30,$V30-SUM($W101:EO101),EO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EP101)+EP101>$V30,$V30-SUM($W101:EP101),EP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EQ101)+EQ101>$V30,$V30-SUM($W101:EQ101),EQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:ER101)+ER101>$V30,$V30-SUM($W101:ER101),ER101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:ES101)+ES101>$V30,$V30-SUM($W101:ES101),ES101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:ET101)+ET101>$V30,$V30-SUM($W101:ET101),ET101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EU101)+EU101>$V30,$V30-SUM($W101:EU101),EU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EV101)+EV101>$V30,$V30-SUM($W101:EV101),EV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EW101)+EW101>$V30,$V30-SUM($W101:EW101),EW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EX101)+EX101>$V30,$V30-SUM($W101:EX101),EX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EY101)+EY101>$V30,$V30-SUM($W101:EY101),EY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:EZ101)+EZ101>$V30,$V30-SUM($W101:EZ101),EZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FA101)+FA101>$V30,$V30-SUM($W101:FA101),FA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FB101)+FB101>$V30,$V30-SUM($W101:FB101),FB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FC101)+FC101>$V30,$V30-SUM($W101:FC101),FC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FD101)+FD101>$V30,$V30-SUM($W101:FD101),FD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FE101)+FE101>$V30,$V30-SUM($W101:FE101),FE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FF101)+FF101>$V30,$V30-SUM($W101:FF101),FF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FG101)+FG101>$V30,$V30-SUM($W101:FG101),FG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FH101)+FH101>$V30,$V30-SUM($W101:FH101),FH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FI101)+FI101>$V30,$V30-SUM($W101:FI101),FI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FJ101)+FJ101>$V30,$V30-SUM($W101:FJ101),FJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FK101)+FK101>$V30,$V30-SUM($W101:FK101),FK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FL101)+FL101>$V30,$V30-SUM($W101:FL101),FL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FM101)+FM101>$V30,$V30-SUM($W101:FM101),FM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FN101)+FN101>$V30,$V30-SUM($W101:FN101),FN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FO101)+FO101>$V30,$V30-SUM($W101:FO101),FO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FP101)+FP101>$V30,$V30-SUM($W101:FP101),FP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FQ101)+FQ101>$V30,$V30-SUM($W101:FQ101),FQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FR101)+FR101>$V30,$V30-SUM($W101:FR101),FR101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FS101)+FS101>$V30,$V30-SUM($W101:FS101),FS101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FT101)+FT101>$V30,$V30-SUM($W101:FT101),FT101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FU101)+FU101>$V30,$V30-SUM($W101:FU101),FU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FV101)+FV101>$V30,$V30-SUM($W101:FV101),FV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FW101)+FW101>$V30,$V30-SUM($W101:FW101),FW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FX101)+FX101>$V30,$V30-SUM($W101:FX101),FX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FY101)+FY101>$V30,$V30-SUM($W101:FY101),FY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:FZ101)+FZ101>$V30,$V30-SUM($W101:FZ101),FZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GA101)+GA101>$V30,$V30-SUM($W101:GA101),GA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GB101)+GB101>$V30,$V30-SUM($W101:GB101),GB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GC101)+GC101>$V30,$V30-SUM($W101:GC101),GC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GD101)+GD101>$V30,$V30-SUM($W101:GD101),GD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GE101)+GE101>$V30,$V30-SUM($W101:GE101),GE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GF101)+GF101>$V30,$V30-SUM($W101:GF101),GF101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GG101)+GG101>$V30,$V30-SUM($W101:GG101),GG101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GH101)+GH101>$V30,$V30-SUM($W101:GH101),GH101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GI101)+GI101>$V30,$V30-SUM($W101:GI101),GI101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GJ101)+GJ101>$V30,$V30-SUM($W101:GJ101),GJ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GK101)+GK101>$V30,$V30-SUM($W101:GK101),GK101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GL101)+GL101>$V30,$V30-SUM($W101:GL101),GL101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GM101)+GM101>$V30,$V30-SUM($W101:GM101),GM101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GN101)+GN101>$V30,$V30-SUM($W101:GN101),GN101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GO101)+GO101>$V30,$V30-SUM($W101:GO101),GO101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GP101)+GP101>$V30,$V30-SUM($W101:GP101),GP101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GQ101)+GQ101>$V30,$V30-SUM($W101:GQ101),GQ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GR101)+GR101>$V30,$V30-SUM($W101:GR101),GR101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GS101)+GS101>$V30,$V30-SUM($W101:GS101),GS101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GT101)+GT101>$V30,$V30-SUM($W101:GT101),GT101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GU101)+GU101>$V30,$V30-SUM($W101:GU101),GU101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GV101)+GV101>$V30,$V30-SUM($W101:GV101),GV101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GW101)+GW101>$V30,$V30-SUM($W101:GW101),GW101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GX101)+GX101>$V30,$V30-SUM($W101:GX101),GX101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GY101)+GY101>$V30,$V30-SUM($W101:GY101),GY101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:GZ101)+GZ101>$V30,$V30-SUM($W101:GZ101),GZ101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:HA101)+HA101>$V30,$V30-SUM($W101:HA101),HA101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:HB101)+HB101>$V30,$V30-SUM($W101:HB101),HB101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:HC101)+HC101>$V30,$V30-SUM($W101:HC101),HC101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:HD101)+HD101>$V30,$V30-SUM($W101:HD101),HD101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:HE101)+HE101>$V30,$V30-SUM($W101:HE101),HE101),0)","v":0},{"$f":"IF($W101>0,IF(SUM($W101:HF101)+HF101>$V30,$V30-SUM($W101:HF101),HF101),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W102>0,IF(SUM($W102:W102)+W102>$V31,$V31-SUM($W102:W102),W102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:X102)+X102>$V31,$V31-SUM($W102:X102),X102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:Y102)+Y102>$V31,$V31-SUM($W102:Y102),Y102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:Z102)+Z102>$V31,$V31-SUM($W102:Z102),Z102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AA102)+AA102>$V31,$V31-SUM($W102:AA102),AA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AB102)+AB102>$V31,$V31-SUM($W102:AB102),AB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AC102)+AC102>$V31,$V31-SUM($W102:AC102),AC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AD102)+AD102>$V31,$V31-SUM($W102:AD102),AD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AE102)+AE102>$V31,$V31-SUM($W102:AE102),AE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AF102)+AF102>$V31,$V31-SUM($W102:AF102),AF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AG102)+AG102>$V31,$V31-SUM($W102:AG102),AG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AH102)+AH102>$V31,$V31-SUM($W102:AH102),AH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AI102)+AI102>$V31,$V31-SUM($W102:AI102),AI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AJ102)+AJ102>$V31,$V31-SUM($W102:AJ102),AJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AK102)+AK102>$V31,$V31-SUM($W102:AK102),AK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AL102)+AL102>$V31,$V31-SUM($W102:AL102),AL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AM102)+AM102>$V31,$V31-SUM($W102:AM102),AM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AN102)+AN102>$V31,$V31-SUM($W102:AN102),AN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AO102)+AO102>$V31,$V31-SUM($W102:AO102),AO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AP102)+AP102>$V31,$V31-SUM($W102:AP102),AP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AQ102)+AQ102>$V31,$V31-SUM($W102:AQ102),AQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AR102)+AR102>$V31,$V31-SUM($W102:AR102),AR102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AS102)+AS102>$V31,$V31-SUM($W102:AS102),AS102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AT102)+AT102>$V31,$V31-SUM($W102:AT102),AT102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AU102)+AU102>$V31,$V31-SUM($W102:AU102),AU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AV102)+AV102>$V31,$V31-SUM($W102:AV102),AV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AW102)+AW102>$V31,$V31-SUM($W102:AW102),AW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AX102)+AX102>$V31,$V31-SUM($W102:AX102),AX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AY102)+AY102>$V31,$V31-SUM($W102:AY102),AY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:AZ102)+AZ102>$V31,$V31-SUM($W102:AZ102),AZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BA102)+BA102>$V31,$V31-SUM($W102:BA102),BA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BB102)+BB102>$V31,$V31-SUM($W102:BB102),BB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BC102)+BC102>$V31,$V31-SUM($W102:BC102),BC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BD102)+BD102>$V31,$V31-SUM($W102:BD102),BD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BE102)+BE102>$V31,$V31-SUM($W102:BE102),BE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BF102)+BF102>$V31,$V31-SUM($W102:BF102),BF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BG102)+BG102>$V31,$V31-SUM($W102:BG102),BG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BH102)+BH102>$V31,$V31-SUM($W102:BH102),BH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BI102)+BI102>$V31,$V31-SUM($W102:BI102),BI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BJ102)+BJ102>$V31,$V31-SUM($W102:BJ102),BJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BK102)+BK102>$V31,$V31-SUM($W102:BK102),BK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BL102)+BL102>$V31,$V31-SUM($W102:BL102),BL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BM102)+BM102>$V31,$V31-SUM($W102:BM102),BM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BN102)+BN102>$V31,$V31-SUM($W102:BN102),BN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BO102)+BO102>$V31,$V31-SUM($W102:BO102),BO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BP102)+BP102>$V31,$V31-SUM($W102:BP102),BP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BQ102)+BQ102>$V31,$V31-SUM($W102:BQ102),BQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BR102)+BR102>$V31,$V31-SUM($W102:BR102),BR102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BS102)+BS102>$V31,$V31-SUM($W102:BS102),BS102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BT102)+BT102>$V31,$V31-SUM($W102:BT102),BT102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BU102)+BU102>$V31,$V31-SUM($W102:BU102),BU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BV102)+BV102>$V31,$V31-SUM($W102:BV102),BV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BW102)+BW102>$V31,$V31-SUM($W102:BW102),BW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BX102)+BX102>$V31,$V31-SUM($W102:BX102),BX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BY102)+BY102>$V31,$V31-SUM($W102:BY102),BY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:BZ102)+BZ102>$V31,$V31-SUM($W102:BZ102),BZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CA102)+CA102>$V31,$V31-SUM($W102:CA102),CA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CB102)+CB102>$V31,$V31-SUM($W102:CB102),CB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CC102)+CC102>$V31,$V31-SUM($W102:CC102),CC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CD102)+CD102>$V31,$V31-SUM($W102:CD102),CD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CE102)+CE102>$V31,$V31-SUM($W102:CE102),CE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CF102)+CF102>$V31,$V31-SUM($W102:CF102),CF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CG102)+CG102>$V31,$V31-SUM($W102:CG102),CG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CH102)+CH102>$V31,$V31-SUM($W102:CH102),CH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CI102)+CI102>$V31,$V31-SUM($W102:CI102),CI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CJ102)+CJ102>$V31,$V31-SUM($W102:CJ102),CJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CK102)+CK102>$V31,$V31-SUM($W102:CK102),CK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CL102)+CL102>$V31,$V31-SUM($W102:CL102),CL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CM102)+CM102>$V31,$V31-SUM($W102:CM102),CM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CN102)+CN102>$V31,$V31-SUM($W102:CN102),CN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CO102)+CO102>$V31,$V31-SUM($W102:CO102),CO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CP102)+CP102>$V31,$V31-SUM($W102:CP102),CP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CQ102)+CQ102>$V31,$V31-SUM($W102:CQ102),CQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CR102)+CR102>$V31,$V31-SUM($W102:CR102),CR102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CS102)+CS102>$V31,$V31-SUM($W102:CS102),CS102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CT102)+CT102>$V31,$V31-SUM($W102:CT102),CT102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CU102)+CU102>$V31,$V31-SUM($W102:CU102),CU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CV102)+CV102>$V31,$V31-SUM($W102:CV102),CV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CW102)+CW102>$V31,$V31-SUM($W102:CW102),CW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CX102)+CX102>$V31,$V31-SUM($W102:CX102),CX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CY102)+CY102>$V31,$V31-SUM($W102:CY102),CY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:CZ102)+CZ102>$V31,$V31-SUM($W102:CZ102),CZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DA102)+DA102>$V31,$V31-SUM($W102:DA102),DA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DB102)+DB102>$V31,$V31-SUM($W102:DB102),DB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DC102)+DC102>$V31,$V31-SUM($W102:DC102),DC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DD102)+DD102>$V31,$V31-SUM($W102:DD102),DD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DE102)+DE102>$V31,$V31-SUM($W102:DE102),DE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DF102)+DF102>$V31,$V31-SUM($W102:DF102),DF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DG102)+DG102>$V31,$V31-SUM($W102:DG102),DG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DH102)+DH102>$V31,$V31-SUM($W102:DH102),DH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DI102)+DI102>$V31,$V31-SUM($W102:DI102),DI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DJ102)+DJ102>$V31,$V31-SUM($W102:DJ102),DJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DK102)+DK102>$V31,$V31-SUM($W102:DK102),DK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DL102)+DL102>$V31,$V31-SUM($W102:DL102),DL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DM102)+DM102>$V31,$V31-SUM($W102:DM102),DM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DN102)+DN102>$V31,$V31-SUM($W102:DN102),DN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DO102)+DO102>$V31,$V31-SUM($W102:DO102),DO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DP102)+DP102>$V31,$V31-SUM($W102:DP102),DP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DQ102)+DQ102>$V31,$V31-SUM($W102:DQ102),DQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DR102)+DR102>$V31,$V31-SUM($W102:DR102),DR102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DS102)+DS102>$V31,$V31-SUM($W102:DS102),DS102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DT102)+DT102>$V31,$V31-SUM($W102:DT102),DT102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DU102)+DU102>$V31,$V31-SUM($W102:DU102),DU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DV102)+DV102>$V31,$V31-SUM($W102:DV102),DV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DW102)+DW102>$V31,$V31-SUM($W102:DW102),DW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DX102)+DX102>$V31,$V31-SUM($W102:DX102),DX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DY102)+DY102>$V31,$V31-SUM($W102:DY102),DY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:DZ102)+DZ102>$V31,$V31-SUM($W102:DZ102),DZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EA102)+EA102>$V31,$V31-SUM($W102:EA102),EA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EB102)+EB102>$V31,$V31-SUM($W102:EB102),EB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EC102)+EC102>$V31,$V31-SUM($W102:EC102),EC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:ED102)+ED102>$V31,$V31-SUM($W102:ED102),ED102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EE102)+EE102>$V31,$V31-SUM($W102:EE102),EE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EF102)+EF102>$V31,$V31-SUM($W102:EF102),EF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EG102)+EG102>$V31,$V31-SUM($W102:EG102),EG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EH102)+EH102>$V31,$V31-SUM($W102:EH102),EH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EI102)+EI102>$V31,$V31-SUM($W102:EI102),EI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EJ102)+EJ102>$V31,$V31-SUM($W102:EJ102),EJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EK102)+EK102>$V31,$V31-SUM($W102:EK102),EK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EL102)+EL102>$V31,$V31-SUM($W102:EL102),EL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EM102)+EM102>$V31,$V31-SUM($W102:EM102),EM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EN102)+EN102>$V31,$V31-SUM($W102:EN102),EN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EO102)+EO102>$V31,$V31-SUM($W102:EO102),EO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EP102)+EP102>$V31,$V31-SUM($W102:EP102),EP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EQ102)+EQ102>$V31,$V31-SUM($W102:EQ102),EQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:ER102)+ER102>$V31,$V31-SUM($W102:ER102),ER102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:ES102)+ES102>$V31,$V31-SUM($W102:ES102),ES102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:ET102)+ET102>$V31,$V31-SUM($W102:ET102),ET102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EU102)+EU102>$V31,$V31-SUM($W102:EU102),EU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EV102)+EV102>$V31,$V31-SUM($W102:EV102),EV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EW102)+EW102>$V31,$V31-SUM($W102:EW102),EW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EX102)+EX102>$V31,$V31-SUM($W102:EX102),EX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EY102)+EY102>$V31,$V31-SUM($W102:EY102),EY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:EZ102)+EZ102>$V31,$V31-SUM($W102:EZ102),EZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FA102)+FA102>$V31,$V31-SUM($W102:FA102),FA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FB102)+FB102>$V31,$V31-SUM($W102:FB102),FB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FC102)+FC102>$V31,$V31-SUM($W102:FC102),FC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FD102)+FD102>$V31,$V31-SUM($W102:FD102),FD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FE102)+FE102>$V31,$V31-SUM($W102:FE102),FE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FF102)+FF102>$V31,$V31-SUM($W102:FF102),FF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FG102)+FG102>$V31,$V31-SUM($W102:FG102),FG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FH102)+FH102>$V31,$V31-SUM($W102:FH102),FH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FI102)+FI102>$V31,$V31-SUM($W102:FI102),FI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FJ102)+FJ102>$V31,$V31-SUM($W102:FJ102),FJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FK102)+FK102>$V31,$V31-SUM($W102:FK102),FK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FL102)+FL102>$V31,$V31-SUM($W102:FL102),FL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FM102)+FM102>$V31,$V31-SUM($W102:FM102),FM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FN102)+FN102>$V31,$V31-SUM($W102:FN102),FN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FO102)+FO102>$V31,$V31-SUM($W102:FO102),FO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FP102)+FP102>$V31,$V31-SUM($W102:FP102),FP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FQ102)+FQ102>$V31,$V31-SUM($W102:FQ102),FQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FR102)+FR102>$V31,$V31-SUM($W102:FR102),FR102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FS102)+FS102>$V31,$V31-SUM($W102:FS102),FS102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FT102)+FT102>$V31,$V31-SUM($W102:FT102),FT102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FU102)+FU102>$V31,$V31-SUM($W102:FU102),FU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FV102)+FV102>$V31,$V31-SUM($W102:FV102),FV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FW102)+FW102>$V31,$V31-SUM($W102:FW102),FW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FX102)+FX102>$V31,$V31-SUM($W102:FX102),FX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FY102)+FY102>$V31,$V31-SUM($W102:FY102),FY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:FZ102)+FZ102>$V31,$V31-SUM($W102:FZ102),FZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GA102)+GA102>$V31,$V31-SUM($W102:GA102),GA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GB102)+GB102>$V31,$V31-SUM($W102:GB102),GB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GC102)+GC102>$V31,$V31-SUM($W102:GC102),GC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GD102)+GD102>$V31,$V31-SUM($W102:GD102),GD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GE102)+GE102>$V31,$V31-SUM($W102:GE102),GE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GF102)+GF102>$V31,$V31-SUM($W102:GF102),GF102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GG102)+GG102>$V31,$V31-SUM($W102:GG102),GG102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GH102)+GH102>$V31,$V31-SUM($W102:GH102),GH102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GI102)+GI102>$V31,$V31-SUM($W102:GI102),GI102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GJ102)+GJ102>$V31,$V31-SUM($W102:GJ102),GJ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GK102)+GK102>$V31,$V31-SUM($W102:GK102),GK102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GL102)+GL102>$V31,$V31-SUM($W102:GL102),GL102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GM102)+GM102>$V31,$V31-SUM($W102:GM102),GM102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GN102)+GN102>$V31,$V31-SUM($W102:GN102),GN102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GO102)+GO102>$V31,$V31-SUM($W102:GO102),GO102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GP102)+GP102>$V31,$V31-SUM($W102:GP102),GP102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GQ102)+GQ102>$V31,$V31-SUM($W102:GQ102),GQ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GR102)+GR102>$V31,$V31-SUM($W102:GR102),GR102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GS102)+GS102>$V31,$V31-SUM($W102:GS102),GS102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GT102)+GT102>$V31,$V31-SUM($W102:GT102),GT102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GU102)+GU102>$V31,$V31-SUM($W102:GU102),GU102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GV102)+GV102>$V31,$V31-SUM($W102:GV102),GV102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GW102)+GW102>$V31,$V31-SUM($W102:GW102),GW102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GX102)+GX102>$V31,$V31-SUM($W102:GX102),GX102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GY102)+GY102>$V31,$V31-SUM($W102:GY102),GY102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:GZ102)+GZ102>$V31,$V31-SUM($W102:GZ102),GZ102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:HA102)+HA102>$V31,$V31-SUM($W102:HA102),HA102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:HB102)+HB102>$V31,$V31-SUM($W102:HB102),HB102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:HC102)+HC102>$V31,$V31-SUM($W102:HC102),HC102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:HD102)+HD102>$V31,$V31-SUM($W102:HD102),HD102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:HE102)+HE102>$V31,$V31-SUM($W102:HE102),HE102),0)","v":0},{"$f":"IF($W102>0,IF(SUM($W102:HF102)+HF102>$V31,$V31-SUM($W102:HF102),HF102),0)","v":0}]
[]
[null,"Depreciation:  1997 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W24>0,W24/$F106,W24)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:X106)+X106>$W24,$W24-SUM($X106:X106),X106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:Y106)+Y106>$W24,$W24-SUM($X106:Y106),Y106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:Z106)+Z106>$W24,$W24-SUM($X106:Z106),Z106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AA106)+AA106>$W24,$W24-SUM($X106:AA106),AA106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AB106)+AB106>$W24,$W24-SUM($X106:AB106),AB106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AC106)+AC106>$W24,$W24-SUM($X106:AC106),AC106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AD106)+AD106>$W24,$W24-SUM($X106:AD106),AD106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AE106)+AE106>$W24,$W24-SUM($X106:AE106),AE106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AF106)+AF106>$W24,$W24-SUM($X106:AF106),AF106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AG106)+AG106>$W24,$W24-SUM($X106:AG106),AG106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AH106)+AH106>$W24,$W24-SUM($X106:AH106),AH106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AI106)+AI106>$W24,$W24-SUM($X106:AI106),AI106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AJ106)+AJ106>$W24,$W24-SUM($X106:AJ106),AJ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AK106)+AK106>$W24,$W24-SUM($X106:AK106),AK106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AL106)+AL106>$W24,$W24-SUM($X106:AL106),AL106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AM106)+AM106>$W24,$W24-SUM($X106:AM106),AM106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AN106)+AN106>$W24,$W24-SUM($X106:AN106),AN106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AO106)+AO106>$W24,$W24-SUM($X106:AO106),AO106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AP106)+AP106>$W24,$W24-SUM($X106:AP106),AP106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AQ106)+AQ106>$W24,$W24-SUM($X106:AQ106),AQ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AR106)+AR106>$W24,$W24-SUM($X106:AR106),AR106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AS106)+AS106>$W24,$W24-SUM($X106:AS106),AS106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AT106)+AT106>$W24,$W24-SUM($X106:AT106),AT106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AU106)+AU106>$W24,$W24-SUM($X106:AU106),AU106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AV106)+AV106>$W24,$W24-SUM($X106:AV106),AV106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AW106)+AW106>$W24,$W24-SUM($X106:AW106),AW106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AX106)+AX106>$W24,$W24-SUM($X106:AX106),AX106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AY106)+AY106>$W24,$W24-SUM($X106:AY106),AY106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:AZ106)+AZ106>$W24,$W24-SUM($X106:AZ106),AZ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BA106)+BA106>$W24,$W24-SUM($X106:BA106),BA106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BB106)+BB106>$W24,$W24-SUM($X106:BB106),BB106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BC106)+BC106>$W24,$W24-SUM($X106:BC106),BC106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BD106)+BD106>$W24,$W24-SUM($X106:BD106),BD106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BE106)+BE106>$W24,$W24-SUM($X106:BE106),BE106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BF106)+BF106>$W24,$W24-SUM($X106:BF106),BF106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BG106)+BG106>$W24,$W24-SUM($X106:BG106),BG106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BH106)+BH106>$W24,$W24-SUM($X106:BH106),BH106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BI106)+BI106>$W24,$W24-SUM($X106:BI106),BI106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BJ106)+BJ106>$W24,$W24-SUM($X106:BJ106),BJ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BK106)+BK106>$W24,$W24-SUM($X106:BK106),BK106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BL106)+BL106>$W24,$W24-SUM($X106:BL106),BL106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BM106)+BM106>$W24,$W24-SUM($X106:BM106),BM106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BN106)+BN106>$W24,$W24-SUM($X106:BN106),BN106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BO106)+BO106>$W24,$W24-SUM($X106:BO106),BO106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BP106)+BP106>$W24,$W24-SUM($X106:BP106),BP106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BQ106)+BQ106>$W24,$W24-SUM($X106:BQ106),BQ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BR106)+BR106>$W24,$W24-SUM($X106:BR106),BR106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BS106)+BS106>$W24,$W24-SUM($X106:BS106),BS106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BT106)+BT106>$W24,$W24-SUM($X106:BT106),BT106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BU106)+BU106>$W24,$W24-SUM($X106:BU106),BU106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BV106)+BV106>$W24,$W24-SUM($X106:BV106),BV106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BW106)+BW106>$W24,$W24-SUM($X106:BW106),BW106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BX106)+BX106>$W24,$W24-SUM($X106:BX106),BX106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BY106)+BY106>$W24,$W24-SUM($X106:BY106),BY106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:BZ106)+BZ106>$W24,$W24-SUM($X106:BZ106),BZ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CA106)+CA106>$W24,$W24-SUM($X106:CA106),CA106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CB106)+CB106>$W24,$W24-SUM($X106:CB106),CB106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CC106)+CC106>$W24,$W24-SUM($X106:CC106),CC106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CD106)+CD106>$W24,$W24-SUM($X106:CD106),CD106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CE106)+CE106>$W24,$W24-SUM($X106:CE106),CE106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CF106)+CF106>$W24,$W24-SUM($X106:CF106),CF106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CG106)+CG106>$W24,$W24-SUM($X106:CG106),CG106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CH106)+CH106>$W24,$W24-SUM($X106:CH106),CH106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CI106)+CI106>$W24,$W24-SUM($X106:CI106),CI106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CJ106)+CJ106>$W24,$W24-SUM($X106:CJ106),CJ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CK106)+CK106>$W24,$W24-SUM($X106:CK106),CK106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CL106)+CL106>$W24,$W24-SUM($X106:CL106),CL106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CM106)+CM106>$W24,$W24-SUM($X106:CM106),CM106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CN106)+CN106>$W24,$W24-SUM($X106:CN106),CN106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CO106)+CO106>$W24,$W24-SUM($X106:CO106),CO106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CP106)+CP106>$W24,$W24-SUM($X106:CP106),CP106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CQ106)+CQ106>$W24,$W24-SUM($X106:CQ106),CQ106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CR106)+CR106>$W24,$W24-SUM($X106:CR106),CR106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CS106)+CS106>$W24,$W24-SUM($X106:CS106),CS106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CT106)+CT106>$W24,$W24-SUM($X106:CT106),CT106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CU106)+CU106>$W24,$W24-SUM($X106:CU106),CU106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CV106)+CV106>$W24,$W24-SUM($X106:CV106),CV106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CW106)+CW106>$W24,$W24-SUM($X106:CW106),CW106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CX106)+CX106>$W24,$W24-SUM($X106:CX106),CX106),0)","v":0.24853984224999998},{"$f":"IF($X106>0,IF(SUM($X106:CY106)+CY106>$W24,$W24-SUM($X106:CY106),CY106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:CZ106)+CZ106>$W24,$W24-SUM($X106:CZ106),CZ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DA106)+DA106>$W24,$W24-SUM($X106:DA106),DA106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DB106)+DB106>$W24,$W24-SUM($X106:DB106),DB106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DC106)+DC106>$W24,$W24-SUM($X106:DC106),DC106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DD106)+DD106>$W24,$W24-SUM($X106:DD106),DD106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DE106)+DE106>$W24,$W24-SUM($X106:DE106),DE106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DF106)+DF106>$W24,$W24-SUM($X106:DF106),DF106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DG106)+DG106>$W24,$W24-SUM($X106:DG106),DG106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DH106)+DH106>$W24,$W24-SUM($X106:DH106),DH106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DI106)+DI106>$W24,$W24-SUM($X106:DI106),DI106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DJ106)+DJ106>$W24,$W24-SUM($X106:DJ106),DJ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DK106)+DK106>$W24,$W24-SUM($X106:DK106),DK106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DL106)+DL106>$W24,$W24-SUM($X106:DL106),DL106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DM106)+DM106>$W24,$W24-SUM($X106:DM106),DM106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DN106)+DN106>$W24,$W24-SUM($X106:DN106),DN106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DO106)+DO106>$W24,$W24-SUM($X106:DO106),DO106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DP106)+DP106>$W24,$W24-SUM($X106:DP106),DP106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DQ106)+DQ106>$W24,$W24-SUM($X106:DQ106),DQ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DR106)+DR106>$W24,$W24-SUM($X106:DR106),DR106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DS106)+DS106>$W24,$W24-SUM($X106:DS106),DS106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DT106)+DT106>$W24,$W24-SUM($X106:DT106),DT106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DU106)+DU106>$W24,$W24-SUM($X106:DU106),DU106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DV106)+DV106>$W24,$W24-SUM($X106:DV106),DV106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DW106)+DW106>$W24,$W24-SUM($X106:DW106),DW106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DX106)+DX106>$W24,$W24-SUM($X106:DX106),DX106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DY106)+DY106>$W24,$W24-SUM($X106:DY106),DY106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:DZ106)+DZ106>$W24,$W24-SUM($X106:DZ106),DZ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EA106)+EA106>$W24,$W24-SUM($X106:EA106),EA106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EB106)+EB106>$W24,$W24-SUM($X106:EB106),EB106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EC106)+EC106>$W24,$W24-SUM($X106:EC106),EC106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:ED106)+ED106>$W24,$W24-SUM($X106:ED106),ED106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EE106)+EE106>$W24,$W24-SUM($X106:EE106),EE106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EF106)+EF106>$W24,$W24-SUM($X106:EF106),EF106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EG106)+EG106>$W24,$W24-SUM($X106:EG106),EG106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EH106)+EH106>$W24,$W24-SUM($X106:EH106),EH106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EI106)+EI106>$W24,$W24-SUM($X106:EI106),EI106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EJ106)+EJ106>$W24,$W24-SUM($X106:EJ106),EJ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EK106)+EK106>$W24,$W24-SUM($X106:EK106),EK106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EL106)+EL106>$W24,$W24-SUM($X106:EL106),EL106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EM106)+EM106>$W24,$W24-SUM($X106:EM106),EM106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EN106)+EN106>$W24,$W24-SUM($X106:EN106),EN106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EO106)+EO106>$W24,$W24-SUM($X106:EO106),EO106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EP106)+EP106>$W24,$W24-SUM($X106:EP106),EP106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EQ106)+EQ106>$W24,$W24-SUM($X106:EQ106),EQ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:ER106)+ER106>$W24,$W24-SUM($X106:ER106),ER106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:ES106)+ES106>$W24,$W24-SUM($X106:ES106),ES106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:ET106)+ET106>$W24,$W24-SUM($X106:ET106),ET106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EU106)+EU106>$W24,$W24-SUM($X106:EU106),EU106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EV106)+EV106>$W24,$W24-SUM($X106:EV106),EV106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EW106)+EW106>$W24,$W24-SUM($X106:EW106),EW106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EX106)+EX106>$W24,$W24-SUM($X106:EX106),EX106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EY106)+EY106>$W24,$W24-SUM($X106:EY106),EY106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:EZ106)+EZ106>$W24,$W24-SUM($X106:EZ106),EZ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FA106)+FA106>$W24,$W24-SUM($X106:FA106),FA106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FB106)+FB106>$W24,$W24-SUM($X106:FB106),FB106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FC106)+FC106>$W24,$W24-SUM($X106:FC106),FC106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FD106)+FD106>$W24,$W24-SUM($X106:FD106),FD106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FE106)+FE106>$W24,$W24-SUM($X106:FE106),FE106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FF106)+FF106>$W24,$W24-SUM($X106:FF106),FF106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FG106)+FG106>$W24,$W24-SUM($X106:FG106),FG106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FH106)+FH106>$W24,$W24-SUM($X106:FH106),FH106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FI106)+FI106>$W24,$W24-SUM($X106:FI106),FI106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FJ106)+FJ106>$W24,$W24-SUM($X106:FJ106),FJ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FK106)+FK106>$W24,$W24-SUM($X106:FK106),FK106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FL106)+FL106>$W24,$W24-SUM($X106:FL106),FL106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FM106)+FM106>$W24,$W24-SUM($X106:FM106),FM106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FN106)+FN106>$W24,$W24-SUM($X106:FN106),FN106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FO106)+FO106>$W24,$W24-SUM($X106:FO106),FO106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FP106)+FP106>$W24,$W24-SUM($X106:FP106),FP106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FQ106)+FQ106>$W24,$W24-SUM($X106:FQ106),FQ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FR106)+FR106>$W24,$W24-SUM($X106:FR106),FR106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FS106)+FS106>$W24,$W24-SUM($X106:FS106),FS106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FT106)+FT106>$W24,$W24-SUM($X106:FT106),FT106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FU106)+FU106>$W24,$W24-SUM($X106:FU106),FU106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FV106)+FV106>$W24,$W24-SUM($X106:FV106),FV106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FW106)+FW106>$W24,$W24-SUM($X106:FW106),FW106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FX106)+FX106>$W24,$W24-SUM($X106:FX106),FX106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FY106)+FY106>$W24,$W24-SUM($X106:FY106),FY106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:FZ106)+FZ106>$W24,$W24-SUM($X106:FZ106),FZ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GA106)+GA106>$W24,$W24-SUM($X106:GA106),GA106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GB106)+GB106>$W24,$W24-SUM($X106:GB106),GB106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GC106)+GC106>$W24,$W24-SUM($X106:GC106),GC106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GD106)+GD106>$W24,$W24-SUM($X106:GD106),GD106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GE106)+GE106>$W24,$W24-SUM($X106:GE106),GE106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GF106)+GF106>$W24,$W24-SUM($X106:GF106),GF106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GG106)+GG106>$W24,$W24-SUM($X106:GG106),GG106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GH106)+GH106>$W24,$W24-SUM($X106:GH106),GH106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GI106)+GI106>$W24,$W24-SUM($X106:GI106),GI106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GJ106)+GJ106>$W24,$W24-SUM($X106:GJ106),GJ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GK106)+GK106>$W24,$W24-SUM($X106:GK106),GK106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GL106)+GL106>$W24,$W24-SUM($X106:GL106),GL106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GM106)+GM106>$W24,$W24-SUM($X106:GM106),GM106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GN106)+GN106>$W24,$W24-SUM($X106:GN106),GN106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GO106)+GO106>$W24,$W24-SUM($X106:GO106),GO106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GP106)+GP106>$W24,$W24-SUM($X106:GP106),GP106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GQ106)+GQ106>$W24,$W24-SUM($X106:GQ106),GQ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GR106)+GR106>$W24,$W24-SUM($X106:GR106),GR106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GS106)+GS106>$W24,$W24-SUM($X106:GS106),GS106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GT106)+GT106>$W24,$W24-SUM($X106:GT106),GT106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GU106)+GU106>$W24,$W24-SUM($X106:GU106),GU106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GV106)+GV106>$W24,$W24-SUM($X106:GV106),GV106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GW106)+GW106>$W24,$W24-SUM($X106:GW106),GW106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GX106)+GX106>$W24,$W24-SUM($X106:GX106),GX106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GY106)+GY106>$W24,$W24-SUM($X106:GY106),GY106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:GZ106)+GZ106>$W24,$W24-SUM($X106:GZ106),GZ106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:HA106)+HA106>$W24,$W24-SUM($X106:HA106),HA106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:HB106)+HB106>$W24,$W24-SUM($X106:HB106),HB106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:HC106)+HC106>$W24,$W24-SUM($X106:HC106),HC106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:HD106)+HD106>$W24,$W24-SUM($X106:HD106),HD106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:HE106)+HE106>$W24,$W24-SUM($X106:HE106),HE106),0)","v":-1.7763568394002505E-14},{"$f":"IF($X106>0,IF(SUM($X106:HF106)+HF106>$W24,$W24-SUM($X106:HF106),HF106),0)","v":-1.7763568394002505E-14}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8906792499999997E-2,{"$f":"IF($X107>0,IF(SUM($X107:X107)+X107>$W25,$W25-SUM($X107:X107),X107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:Y107)+Y107>$W25,$W25-SUM($X107:Y107),Y107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:Z107)+Z107>$W25,$W25-SUM($X107:Z107),Z107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AA107)+AA107>$W25,$W25-SUM($X107:AA107),AA107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AB107)+AB107>$W25,$W25-SUM($X107:AB107),AB107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AC107)+AC107>$W25,$W25-SUM($X107:AC107),AC107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AD107)+AD107>$W25,$W25-SUM($X107:AD107),AD107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AE107)+AE107>$W25,$W25-SUM($X107:AE107),AE107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AF107)+AF107>$W25,$W25-SUM($X107:AF107),AF107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AG107)+AG107>$W25,$W25-SUM($X107:AG107),AG107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AH107)+AH107>$W25,$W25-SUM($X107:AH107),AH107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AI107)+AI107>$W25,$W25-SUM($X107:AI107),AI107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AJ107)+AJ107>$W25,$W25-SUM($X107:AJ107),AJ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AK107)+AK107>$W25,$W25-SUM($X107:AK107),AK107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AL107)+AL107>$W25,$W25-SUM($X107:AL107),AL107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AM107)+AM107>$W25,$W25-SUM($X107:AM107),AM107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AN107)+AN107>$W25,$W25-SUM($X107:AN107),AN107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AO107)+AO107>$W25,$W25-SUM($X107:AO107),AO107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AP107)+AP107>$W25,$W25-SUM($X107:AP107),AP107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AQ107)+AQ107>$W25,$W25-SUM($X107:AQ107),AQ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AR107)+AR107>$W25,$W25-SUM($X107:AR107),AR107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AS107)+AS107>$W25,$W25-SUM($X107:AS107),AS107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AT107)+AT107>$W25,$W25-SUM($X107:AT107),AT107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AU107)+AU107>$W25,$W25-SUM($X107:AU107),AU107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AV107)+AV107>$W25,$W25-SUM($X107:AV107),AV107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AW107)+AW107>$W25,$W25-SUM($X107:AW107),AW107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AX107)+AX107>$W25,$W25-SUM($X107:AX107),AX107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AY107)+AY107>$W25,$W25-SUM($X107:AY107),AY107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:AZ107)+AZ107>$W25,$W25-SUM($X107:AZ107),AZ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BA107)+BA107>$W25,$W25-SUM($X107:BA107),BA107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BB107)+BB107>$W25,$W25-SUM($X107:BB107),BB107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BC107)+BC107>$W25,$W25-SUM($X107:BC107),BC107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BD107)+BD107>$W25,$W25-SUM($X107:BD107),BD107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BE107)+BE107>$W25,$W25-SUM($X107:BE107),BE107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BF107)+BF107>$W25,$W25-SUM($X107:BF107),BF107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BG107)+BG107>$W25,$W25-SUM($X107:BG107),BG107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BH107)+BH107>$W25,$W25-SUM($X107:BH107),BH107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BI107)+BI107>$W25,$W25-SUM($X107:BI107),BI107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BJ107)+BJ107>$W25,$W25-SUM($X107:BJ107),BJ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BK107)+BK107>$W25,$W25-SUM($X107:BK107),BK107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BL107)+BL107>$W25,$W25-SUM($X107:BL107),BL107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BM107)+BM107>$W25,$W25-SUM($X107:BM107),BM107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BN107)+BN107>$W25,$W25-SUM($X107:BN107),BN107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BO107)+BO107>$W25,$W25-SUM($X107:BO107),BO107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BP107)+BP107>$W25,$W25-SUM($X107:BP107),BP107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BQ107)+BQ107>$W25,$W25-SUM($X107:BQ107),BQ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BR107)+BR107>$W25,$W25-SUM($X107:BR107),BR107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BS107)+BS107>$W25,$W25-SUM($X107:BS107),BS107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BT107)+BT107>$W25,$W25-SUM($X107:BT107),BT107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BU107)+BU107>$W25,$W25-SUM($X107:BU107),BU107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BV107)+BV107>$W25,$W25-SUM($X107:BV107),BV107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BW107)+BW107>$W25,$W25-SUM($X107:BW107),BW107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BX107)+BX107>$W25,$W25-SUM($X107:BX107),BX107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BY107)+BY107>$W25,$W25-SUM($X107:BY107),BY107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:BZ107)+BZ107>$W25,$W25-SUM($X107:BZ107),BZ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CA107)+CA107>$W25,$W25-SUM($X107:CA107),CA107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CB107)+CB107>$W25,$W25-SUM($X107:CB107),CB107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CC107)+CC107>$W25,$W25-SUM($X107:CC107),CC107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CD107)+CD107>$W25,$W25-SUM($X107:CD107),CD107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CE107)+CE107>$W25,$W25-SUM($X107:CE107),CE107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CF107)+CF107>$W25,$W25-SUM($X107:CF107),CF107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CG107)+CG107>$W25,$W25-SUM($X107:CG107),CG107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CH107)+CH107>$W25,$W25-SUM($X107:CH107),CH107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CI107)+CI107>$W25,$W25-SUM($X107:CI107),CI107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CJ107)+CJ107>$W25,$W25-SUM($X107:CJ107),CJ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CK107)+CK107>$W25,$W25-SUM($X107:CK107),CK107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CL107)+CL107>$W25,$W25-SUM($X107:CL107),CL107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CM107)+CM107>$W25,$W25-SUM($X107:CM107),CM107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CN107)+CN107>$W25,$W25-SUM($X107:CN107),CN107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CO107)+CO107>$W25,$W25-SUM($X107:CO107),CO107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CP107)+CP107>$W25,$W25-SUM($X107:CP107),CP107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CQ107)+CQ107>$W25,$W25-SUM($X107:CQ107),CQ107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CR107)+CR107>$W25,$W25-SUM($X107:CR107),CR107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CS107)+CS107>$W25,$W25-SUM($X107:CS107),CS107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CT107)+CT107>$W25,$W25-SUM($X107:CT107),CT107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CU107)+CU107>$W25,$W25-SUM($X107:CU107),CU107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CV107)+CV107>$W25,$W25-SUM($X107:CV107),CV107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CW107)+CW107>$W25,$W25-SUM($X107:CW107),CW107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CX107)+CX107>$W25,$W25-SUM($X107:CX107),CX107),0)","v":4.8906792499999997E-2},{"$f":"IF($X107>0,IF(SUM($X107:CY107)+CY107>$W25,$W25-SUM($X107:CY107),CY107),0)","v":2.2204460492503131E-15},{"$f":"IF($X107>0,IF(SUM($X107:CZ107)+CZ107>$W25,$W25-SUM($X107:CZ107),CZ107),0)","v":2.2204460492503131E-15},{"$f":"IF($X107>0,IF(SUM($X107:DA107)+DA107>$W25,$W25-SUM($X107:DA107),DA107),0)","v":2.2204460492503131E-15},{"$f":"IF($X107>0,IF(SUM($X107:DB107)+DB107>$W25,$W25-SUM($X107:DB107),DB107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DC107)+DC107>$W25,$W25-SUM($X107:DC107),DC107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DD107)+DD107>$W25,$W25-SUM($X107:DD107),DD107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DE107)+DE107>$W25,$W25-SUM($X107:DE107),DE107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DF107)+DF107>$W25,$W25-SUM($X107:DF107),DF107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DG107)+DG107>$W25,$W25-SUM($X107:DG107),DG107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DH107)+DH107>$W25,$W25-SUM($X107:DH107),DH107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DI107)+DI107>$W25,$W25-SUM($X107:DI107),DI107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DJ107)+DJ107>$W25,$W25-SUM($X107:DJ107),DJ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DK107)+DK107>$W25,$W25-SUM($X107:DK107),DK107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DL107)+DL107>$W25,$W25-SUM($X107:DL107),DL107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DM107)+DM107>$W25,$W25-SUM($X107:DM107),DM107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DN107)+DN107>$W25,$W25-SUM($X107:DN107),DN107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DO107)+DO107>$W25,$W25-SUM($X107:DO107),DO107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DP107)+DP107>$W25,$W25-SUM($X107:DP107),DP107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DQ107)+DQ107>$W25,$W25-SUM($X107:DQ107),DQ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DR107)+DR107>$W25,$W25-SUM($X107:DR107),DR107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DS107)+DS107>$W25,$W25-SUM($X107:DS107),DS107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DT107)+DT107>$W25,$W25-SUM($X107:DT107),DT107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DU107)+DU107>$W25,$W25-SUM($X107:DU107),DU107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DV107)+DV107>$W25,$W25-SUM($X107:DV107),DV107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DW107)+DW107>$W25,$W25-SUM($X107:DW107),DW107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DX107)+DX107>$W25,$W25-SUM($X107:DX107),DX107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DY107)+DY107>$W25,$W25-SUM($X107:DY107),DY107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:DZ107)+DZ107>$W25,$W25-SUM($X107:DZ107),DZ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EA107)+EA107>$W25,$W25-SUM($X107:EA107),EA107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EB107)+EB107>$W25,$W25-SUM($X107:EB107),EB107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EC107)+EC107>$W25,$W25-SUM($X107:EC107),EC107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:ED107)+ED107>$W25,$W25-SUM($X107:ED107),ED107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EE107)+EE107>$W25,$W25-SUM($X107:EE107),EE107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EF107)+EF107>$W25,$W25-SUM($X107:EF107),EF107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EG107)+EG107>$W25,$W25-SUM($X107:EG107),EG107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EH107)+EH107>$W25,$W25-SUM($X107:EH107),EH107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EI107)+EI107>$W25,$W25-SUM($X107:EI107),EI107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EJ107)+EJ107>$W25,$W25-SUM($X107:EJ107),EJ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EK107)+EK107>$W25,$W25-SUM($X107:EK107),EK107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EL107)+EL107>$W25,$W25-SUM($X107:EL107),EL107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EM107)+EM107>$W25,$W25-SUM($X107:EM107),EM107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EN107)+EN107>$W25,$W25-SUM($X107:EN107),EN107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EO107)+EO107>$W25,$W25-SUM($X107:EO107),EO107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EP107)+EP107>$W25,$W25-SUM($X107:EP107),EP107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EQ107)+EQ107>$W25,$W25-SUM($X107:EQ107),EQ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:ER107)+ER107>$W25,$W25-SUM($X107:ER107),ER107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:ES107)+ES107>$W25,$W25-SUM($X107:ES107),ES107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:ET107)+ET107>$W25,$W25-SUM($X107:ET107),ET107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EU107)+EU107>$W25,$W25-SUM($X107:EU107),EU107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EV107)+EV107>$W25,$W25-SUM($X107:EV107),EV107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EW107)+EW107>$W25,$W25-SUM($X107:EW107),EW107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EX107)+EX107>$W25,$W25-SUM($X107:EX107),EX107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EY107)+EY107>$W25,$W25-SUM($X107:EY107),EY107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:EZ107)+EZ107>$W25,$W25-SUM($X107:EZ107),EZ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FA107)+FA107>$W25,$W25-SUM($X107:FA107),FA107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FB107)+FB107>$W25,$W25-SUM($X107:FB107),FB107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FC107)+FC107>$W25,$W25-SUM($X107:FC107),FC107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FD107)+FD107>$W25,$W25-SUM($X107:FD107),FD107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FE107)+FE107>$W25,$W25-SUM($X107:FE107),FE107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FF107)+FF107>$W25,$W25-SUM($X107:FF107),FF107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FG107)+FG107>$W25,$W25-SUM($X107:FG107),FG107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FH107)+FH107>$W25,$W25-SUM($X107:FH107),FH107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FI107)+FI107>$W25,$W25-SUM($X107:FI107),FI107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FJ107)+FJ107>$W25,$W25-SUM($X107:FJ107),FJ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FK107)+FK107>$W25,$W25-SUM($X107:FK107),FK107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FL107)+FL107>$W25,$W25-SUM($X107:FL107),FL107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FM107)+FM107>$W25,$W25-SUM($X107:FM107),FM107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FN107)+FN107>$W25,$W25-SUM($X107:FN107),FN107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FO107)+FO107>$W25,$W25-SUM($X107:FO107),FO107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FP107)+FP107>$W25,$W25-SUM($X107:FP107),FP107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FQ107)+FQ107>$W25,$W25-SUM($X107:FQ107),FQ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FR107)+FR107>$W25,$W25-SUM($X107:FR107),FR107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FS107)+FS107>$W25,$W25-SUM($X107:FS107),FS107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FT107)+FT107>$W25,$W25-SUM($X107:FT107),FT107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FU107)+FU107>$W25,$W25-SUM($X107:FU107),FU107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FV107)+FV107>$W25,$W25-SUM($X107:FV107),FV107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FW107)+FW107>$W25,$W25-SUM($X107:FW107),FW107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FX107)+FX107>$W25,$W25-SUM($X107:FX107),FX107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FY107)+FY107>$W25,$W25-SUM($X107:FY107),FY107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:FZ107)+FZ107>$W25,$W25-SUM($X107:FZ107),FZ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GA107)+GA107>$W25,$W25-SUM($X107:GA107),GA107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GB107)+GB107>$W25,$W25-SUM($X107:GB107),GB107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GC107)+GC107>$W25,$W25-SUM($X107:GC107),GC107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GD107)+GD107>$W25,$W25-SUM($X107:GD107),GD107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GE107)+GE107>$W25,$W25-SUM($X107:GE107),GE107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GF107)+GF107>$W25,$W25-SUM($X107:GF107),GF107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GG107)+GG107>$W25,$W25-SUM($X107:GG107),GG107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GH107)+GH107>$W25,$W25-SUM($X107:GH107),GH107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GI107)+GI107>$W25,$W25-SUM($X107:GI107),GI107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GJ107)+GJ107>$W25,$W25-SUM($X107:GJ107),GJ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GK107)+GK107>$W25,$W25-SUM($X107:GK107),GK107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GL107)+GL107>$W25,$W25-SUM($X107:GL107),GL107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GM107)+GM107>$W25,$W25-SUM($X107:GM107),GM107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GN107)+GN107>$W25,$W25-SUM($X107:GN107),GN107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GO107)+GO107>$W25,$W25-SUM($X107:GO107),GO107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GP107)+GP107>$W25,$W25-SUM($X107:GP107),GP107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GQ107)+GQ107>$W25,$W25-SUM($X107:GQ107),GQ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GR107)+GR107>$W25,$W25-SUM($X107:GR107),GR107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GS107)+GS107>$W25,$W25-SUM($X107:GS107),GS107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GT107)+GT107>$W25,$W25-SUM($X107:GT107),GT107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GU107)+GU107>$W25,$W25-SUM($X107:GU107),GU107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GV107)+GV107>$W25,$W25-SUM($X107:GV107),GV107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GW107)+GW107>$W25,$W25-SUM($X107:GW107),GW107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GX107)+GX107>$W25,$W25-SUM($X107:GX107),GX107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GY107)+GY107>$W25,$W25-SUM($X107:GY107),GY107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:GZ107)+GZ107>$W25,$W25-SUM($X107:GZ107),GZ107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:HA107)+HA107>$W25,$W25-SUM($X107:HA107),HA107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:HB107)+HB107>$W25,$W25-SUM($X107:HB107),HB107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:HC107)+HC107>$W25,$W25-SUM($X107:HC107),HC107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:HD107)+HD107>$W25,$W25-SUM($X107:HD107),HD107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:HE107)+HE107>$W25,$W25-SUM($X107:HE107),HE107),0)","v":-4.4408920985006262E-15},{"$f":"IF($X107>0,IF(SUM($X107:HF107)+HF107>$W25,$W25-SUM($X107:HF107),HF107),0)","v":-4.4408920985006262E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5198398687747405E-2,{"$f":"IF($X108>0,IF(SUM($X108:X108)+X108>$W26,$W26-SUM($X108:X108),X108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:Y108)+Y108>$W26,$W26-SUM($X108:Y108),Y108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:Z108)+Z108>$W26,$W26-SUM($X108:Z108),Z108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AA108)+AA108>$W26,$W26-SUM($X108:AA108),AA108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AB108)+AB108>$W26,$W26-SUM($X108:AB108),AB108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AC108)+AC108>$W26,$W26-SUM($X108:AC108),AC108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AD108)+AD108>$W26,$W26-SUM($X108:AD108),AD108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AE108)+AE108>$W26,$W26-SUM($X108:AE108),AE108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AF108)+AF108>$W26,$W26-SUM($X108:AF108),AF108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AG108)+AG108>$W26,$W26-SUM($X108:AG108),AG108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AH108)+AH108>$W26,$W26-SUM($X108:AH108),AH108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AI108)+AI108>$W26,$W26-SUM($X108:AI108),AI108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AJ108)+AJ108>$W26,$W26-SUM($X108:AJ108),AJ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AK108)+AK108>$W26,$W26-SUM($X108:AK108),AK108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AL108)+AL108>$W26,$W26-SUM($X108:AL108),AL108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AM108)+AM108>$W26,$W26-SUM($X108:AM108),AM108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AN108)+AN108>$W26,$W26-SUM($X108:AN108),AN108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AO108)+AO108>$W26,$W26-SUM($X108:AO108),AO108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AP108)+AP108>$W26,$W26-SUM($X108:AP108),AP108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AQ108)+AQ108>$W26,$W26-SUM($X108:AQ108),AQ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AR108)+AR108>$W26,$W26-SUM($X108:AR108),AR108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AS108)+AS108>$W26,$W26-SUM($X108:AS108),AS108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AT108)+AT108>$W26,$W26-SUM($X108:AT108),AT108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AU108)+AU108>$W26,$W26-SUM($X108:AU108),AU108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AV108)+AV108>$W26,$W26-SUM($X108:AV108),AV108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AW108)+AW108>$W26,$W26-SUM($X108:AW108),AW108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AX108)+AX108>$W26,$W26-SUM($X108:AX108),AX108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AY108)+AY108>$W26,$W26-SUM($X108:AY108),AY108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:AZ108)+AZ108>$W26,$W26-SUM($X108:AZ108),AZ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BA108)+BA108>$W26,$W26-SUM($X108:BA108),BA108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BB108)+BB108>$W26,$W26-SUM($X108:BB108),BB108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BC108)+BC108>$W26,$W26-SUM($X108:BC108),BC108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BD108)+BD108>$W26,$W26-SUM($X108:BD108),BD108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BE108)+BE108>$W26,$W26-SUM($X108:BE108),BE108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BF108)+BF108>$W26,$W26-SUM($X108:BF108),BF108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BG108)+BG108>$W26,$W26-SUM($X108:BG108),BG108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BH108)+BH108>$W26,$W26-SUM($X108:BH108),BH108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BI108)+BI108>$W26,$W26-SUM($X108:BI108),BI108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BJ108)+BJ108>$W26,$W26-SUM($X108:BJ108),BJ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BK108)+BK108>$W26,$W26-SUM($X108:BK108),BK108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BL108)+BL108>$W26,$W26-SUM($X108:BL108),BL108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BM108)+BM108>$W26,$W26-SUM($X108:BM108),BM108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BN108)+BN108>$W26,$W26-SUM($X108:BN108),BN108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BO108)+BO108>$W26,$W26-SUM($X108:BO108),BO108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BP108)+BP108>$W26,$W26-SUM($X108:BP108),BP108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BQ108)+BQ108>$W26,$W26-SUM($X108:BQ108),BQ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BR108)+BR108>$W26,$W26-SUM($X108:BR108),BR108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BS108)+BS108>$W26,$W26-SUM($X108:BS108),BS108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BT108)+BT108>$W26,$W26-SUM($X108:BT108),BT108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BU108)+BU108>$W26,$W26-SUM($X108:BU108),BU108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BV108)+BV108>$W26,$W26-SUM($X108:BV108),BV108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BW108)+BW108>$W26,$W26-SUM($X108:BW108),BW108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BX108)+BX108>$W26,$W26-SUM($X108:BX108),BX108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BY108)+BY108>$W26,$W26-SUM($X108:BY108),BY108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:BZ108)+BZ108>$W26,$W26-SUM($X108:BZ108),BZ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CA108)+CA108>$W26,$W26-SUM($X108:CA108),CA108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CB108)+CB108>$W26,$W26-SUM($X108:CB108),CB108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CC108)+CC108>$W26,$W26-SUM($X108:CC108),CC108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CD108)+CD108>$W26,$W26-SUM($X108:CD108),CD108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CE108)+CE108>$W26,$W26-SUM($X108:CE108),CE108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CF108)+CF108>$W26,$W26-SUM($X108:CF108),CF108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CG108)+CG108>$W26,$W26-SUM($X108:CG108),CG108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CH108)+CH108>$W26,$W26-SUM($X108:CH108),CH108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CI108)+CI108>$W26,$W26-SUM($X108:CI108),CI108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CJ108)+CJ108>$W26,$W26-SUM($X108:CJ108),CJ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CK108)+CK108>$W26,$W26-SUM($X108:CK108),CK108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CL108)+CL108>$W26,$W26-SUM($X108:CL108),CL108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CM108)+CM108>$W26,$W26-SUM($X108:CM108),CM108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CN108)+CN108>$W26,$W26-SUM($X108:CN108),CN108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CO108)+CO108>$W26,$W26-SUM($X108:CO108),CO108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CP108)+CP108>$W26,$W26-SUM($X108:CP108),CP108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CQ108)+CQ108>$W26,$W26-SUM($X108:CQ108),CQ108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CR108)+CR108>$W26,$W26-SUM($X108:CR108),CR108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CS108)+CS108>$W26,$W26-SUM($X108:CS108),CS108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CT108)+CT108>$W26,$W26-SUM($X108:CT108),CT108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CU108)+CU108>$W26,$W26-SUM($X108:CU108),CU108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CV108)+CV108>$W26,$W26-SUM($X108:CV108),CV108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CW108)+CW108>$W26,$W26-SUM($X108:CW108),CW108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CX108)+CX108>$W26,$W26-SUM($X108:CX108),CX108),0)","v":6.5198398687747405E-2},{"$f":"IF($X108>0,IF(SUM($X108:CY108)+CY108>$W26,$W26-SUM($X108:CY108),CY108),0)","v":3.5527136788005009E-15},{"$f":"IF($X108>0,IF(SUM($X108:CZ108)+CZ108>$W26,$W26-SUM($X108:CZ108),CZ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DA108)+DA108>$W26,$W26-SUM($X108:DA108),DA108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DB108)+DB108>$W26,$W26-SUM($X108:DB108),DB108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DC108)+DC108>$W26,$W26-SUM($X108:DC108),DC108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DD108)+DD108>$W26,$W26-SUM($X108:DD108),DD108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DE108)+DE108>$W26,$W26-SUM($X108:DE108),DE108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DF108)+DF108>$W26,$W26-SUM($X108:DF108),DF108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DG108)+DG108>$W26,$W26-SUM($X108:DG108),DG108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DH108)+DH108>$W26,$W26-SUM($X108:DH108),DH108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DI108)+DI108>$W26,$W26-SUM($X108:DI108),DI108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DJ108)+DJ108>$W26,$W26-SUM($X108:DJ108),DJ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DK108)+DK108>$W26,$W26-SUM($X108:DK108),DK108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DL108)+DL108>$W26,$W26-SUM($X108:DL108),DL108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DM108)+DM108>$W26,$W26-SUM($X108:DM108),DM108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DN108)+DN108>$W26,$W26-SUM($X108:DN108),DN108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DO108)+DO108>$W26,$W26-SUM($X108:DO108),DO108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DP108)+DP108>$W26,$W26-SUM($X108:DP108),DP108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DQ108)+DQ108>$W26,$W26-SUM($X108:DQ108),DQ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DR108)+DR108>$W26,$W26-SUM($X108:DR108),DR108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DS108)+DS108>$W26,$W26-SUM($X108:DS108),DS108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DT108)+DT108>$W26,$W26-SUM($X108:DT108),DT108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DU108)+DU108>$W26,$W26-SUM($X108:DU108),DU108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DV108)+DV108>$W26,$W26-SUM($X108:DV108),DV108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DW108)+DW108>$W26,$W26-SUM($X108:DW108),DW108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DX108)+DX108>$W26,$W26-SUM($X108:DX108),DX108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DY108)+DY108>$W26,$W26-SUM($X108:DY108),DY108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:DZ108)+DZ108>$W26,$W26-SUM($X108:DZ108),DZ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EA108)+EA108>$W26,$W26-SUM($X108:EA108),EA108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EB108)+EB108>$W26,$W26-SUM($X108:EB108),EB108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EC108)+EC108>$W26,$W26-SUM($X108:EC108),EC108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:ED108)+ED108>$W26,$W26-SUM($X108:ED108),ED108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EE108)+EE108>$W26,$W26-SUM($X108:EE108),EE108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EF108)+EF108>$W26,$W26-SUM($X108:EF108),EF108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EG108)+EG108>$W26,$W26-SUM($X108:EG108),EG108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EH108)+EH108>$W26,$W26-SUM($X108:EH108),EH108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EI108)+EI108>$W26,$W26-SUM($X108:EI108),EI108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EJ108)+EJ108>$W26,$W26-SUM($X108:EJ108),EJ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EK108)+EK108>$W26,$W26-SUM($X108:EK108),EK108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EL108)+EL108>$W26,$W26-SUM($X108:EL108),EL108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EM108)+EM108>$W26,$W26-SUM($X108:EM108),EM108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EN108)+EN108>$W26,$W26-SUM($X108:EN108),EN108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EO108)+EO108>$W26,$W26-SUM($X108:EO108),EO108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EP108)+EP108>$W26,$W26-SUM($X108:EP108),EP108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EQ108)+EQ108>$W26,$W26-SUM($X108:EQ108),EQ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:ER108)+ER108>$W26,$W26-SUM($X108:ER108),ER108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:ES108)+ES108>$W26,$W26-SUM($X108:ES108),ES108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:ET108)+ET108>$W26,$W26-SUM($X108:ET108),ET108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EU108)+EU108>$W26,$W26-SUM($X108:EU108),EU108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EV108)+EV108>$W26,$W26-SUM($X108:EV108),EV108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EW108)+EW108>$W26,$W26-SUM($X108:EW108),EW108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EX108)+EX108>$W26,$W26-SUM($X108:EX108),EX108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EY108)+EY108>$W26,$W26-SUM($X108:EY108),EY108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:EZ108)+EZ108>$W26,$W26-SUM($X108:EZ108),EZ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FA108)+FA108>$W26,$W26-SUM($X108:FA108),FA108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FB108)+FB108>$W26,$W26-SUM($X108:FB108),FB108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FC108)+FC108>$W26,$W26-SUM($X108:FC108),FC108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FD108)+FD108>$W26,$W26-SUM($X108:FD108),FD108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FE108)+FE108>$W26,$W26-SUM($X108:FE108),FE108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FF108)+FF108>$W26,$W26-SUM($X108:FF108),FF108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FG108)+FG108>$W26,$W26-SUM($X108:FG108),FG108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FH108)+FH108>$W26,$W26-SUM($X108:FH108),FH108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FI108)+FI108>$W26,$W26-SUM($X108:FI108),FI108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FJ108)+FJ108>$W26,$W26-SUM($X108:FJ108),FJ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FK108)+FK108>$W26,$W26-SUM($X108:FK108),FK108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FL108)+FL108>$W26,$W26-SUM($X108:FL108),FL108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FM108)+FM108>$W26,$W26-SUM($X108:FM108),FM108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FN108)+FN108>$W26,$W26-SUM($X108:FN108),FN108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FO108)+FO108>$W26,$W26-SUM($X108:FO108),FO108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FP108)+FP108>$W26,$W26-SUM($X108:FP108),FP108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FQ108)+FQ108>$W26,$W26-SUM($X108:FQ108),FQ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FR108)+FR108>$W26,$W26-SUM($X108:FR108),FR108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FS108)+FS108>$W26,$W26-SUM($X108:FS108),FS108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FT108)+FT108>$W26,$W26-SUM($X108:FT108),FT108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FU108)+FU108>$W26,$W26-SUM($X108:FU108),FU108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FV108)+FV108>$W26,$W26-SUM($X108:FV108),FV108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FW108)+FW108>$W26,$W26-SUM($X108:FW108),FW108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FX108)+FX108>$W26,$W26-SUM($X108:FX108),FX108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FY108)+FY108>$W26,$W26-SUM($X108:FY108),FY108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:FZ108)+FZ108>$W26,$W26-SUM($X108:FZ108),FZ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GA108)+GA108>$W26,$W26-SUM($X108:GA108),GA108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GB108)+GB108>$W26,$W26-SUM($X108:GB108),GB108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GC108)+GC108>$W26,$W26-SUM($X108:GC108),GC108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GD108)+GD108>$W26,$W26-SUM($X108:GD108),GD108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GE108)+GE108>$W26,$W26-SUM($X108:GE108),GE108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GF108)+GF108>$W26,$W26-SUM($X108:GF108),GF108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GG108)+GG108>$W26,$W26-SUM($X108:GG108),GG108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GH108)+GH108>$W26,$W26-SUM($X108:GH108),GH108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GI108)+GI108>$W26,$W26-SUM($X108:GI108),GI108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GJ108)+GJ108>$W26,$W26-SUM($X108:GJ108),GJ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GK108)+GK108>$W26,$W26-SUM($X108:GK108),GK108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GL108)+GL108>$W26,$W26-SUM($X108:GL108),GL108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GM108)+GM108>$W26,$W26-SUM($X108:GM108),GM108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GN108)+GN108>$W26,$W26-SUM($X108:GN108),GN108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GO108)+GO108>$W26,$W26-SUM($X108:GO108),GO108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GP108)+GP108>$W26,$W26-SUM($X108:GP108),GP108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GQ108)+GQ108>$W26,$W26-SUM($X108:GQ108),GQ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GR108)+GR108>$W26,$W26-SUM($X108:GR108),GR108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GS108)+GS108>$W26,$W26-SUM($X108:GS108),GS108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GT108)+GT108>$W26,$W26-SUM($X108:GT108),GT108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GU108)+GU108>$W26,$W26-SUM($X108:GU108),GU108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GV108)+GV108>$W26,$W26-SUM($X108:GV108),GV108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GW108)+GW108>$W26,$W26-SUM($X108:GW108),GW108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GX108)+GX108>$W26,$W26-SUM($X108:GX108),GX108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GY108)+GY108>$W26,$W26-SUM($X108:GY108),GY108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:GZ108)+GZ108>$W26,$W26-SUM($X108:GZ108),GZ108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:HA108)+HA108>$W26,$W26-SUM($X108:HA108),HA108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:HB108)+HB108>$W26,$W26-SUM($X108:HB108),HB108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:HC108)+HC108>$W26,$W26-SUM($X108:HC108),HC108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:HD108)+HD108>$W26,$W26-SUM($X108:HD108),HD108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:HE108)+HE108>$W26,$W26-SUM($X108:HE108),HE108),0)","v":0},{"$f":"IF($X108>0,IF(SUM($X108:HF108)+HF108>$W26,$W26-SUM($X108:HF108),HF108),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0418031812252617E-2,{"$f":"IF($X109>0,IF(SUM($X109:X109)+X109>$W27,$W27-SUM($X109:X109),X109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:Y109)+Y109>$W27,$W27-SUM($X109:Y109),Y109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:Z109)+Z109>$W27,$W27-SUM($X109:Z109),Z109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AA109)+AA109>$W27,$W27-SUM($X109:AA109),AA109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AB109)+AB109>$W27,$W27-SUM($X109:AB109),AB109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AC109)+AC109>$W27,$W27-SUM($X109:AC109),AC109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AD109)+AD109>$W27,$W27-SUM($X109:AD109),AD109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AE109)+AE109>$W27,$W27-SUM($X109:AE109),AE109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AF109)+AF109>$W27,$W27-SUM($X109:AF109),AF109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AG109)+AG109>$W27,$W27-SUM($X109:AG109),AG109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AH109)+AH109>$W27,$W27-SUM($X109:AH109),AH109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AI109)+AI109>$W27,$W27-SUM($X109:AI109),AI109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AJ109)+AJ109>$W27,$W27-SUM($X109:AJ109),AJ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AK109)+AK109>$W27,$W27-SUM($X109:AK109),AK109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AL109)+AL109>$W27,$W27-SUM($X109:AL109),AL109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AM109)+AM109>$W27,$W27-SUM($X109:AM109),AM109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AN109)+AN109>$W27,$W27-SUM($X109:AN109),AN109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AO109)+AO109>$W27,$W27-SUM($X109:AO109),AO109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AP109)+AP109>$W27,$W27-SUM($X109:AP109),AP109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AQ109)+AQ109>$W27,$W27-SUM($X109:AQ109),AQ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AR109)+AR109>$W27,$W27-SUM($X109:AR109),AR109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AS109)+AS109>$W27,$W27-SUM($X109:AS109),AS109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AT109)+AT109>$W27,$W27-SUM($X109:AT109),AT109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AU109)+AU109>$W27,$W27-SUM($X109:AU109),AU109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AV109)+AV109>$W27,$W27-SUM($X109:AV109),AV109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AW109)+AW109>$W27,$W27-SUM($X109:AW109),AW109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AX109)+AX109>$W27,$W27-SUM($X109:AX109),AX109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AY109)+AY109>$W27,$W27-SUM($X109:AY109),AY109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:AZ109)+AZ109>$W27,$W27-SUM($X109:AZ109),AZ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BA109)+BA109>$W27,$W27-SUM($X109:BA109),BA109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BB109)+BB109>$W27,$W27-SUM($X109:BB109),BB109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BC109)+BC109>$W27,$W27-SUM($X109:BC109),BC109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BD109)+BD109>$W27,$W27-SUM($X109:BD109),BD109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BE109)+BE109>$W27,$W27-SUM($X109:BE109),BE109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BF109)+BF109>$W27,$W27-SUM($X109:BF109),BF109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BG109)+BG109>$W27,$W27-SUM($X109:BG109),BG109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BH109)+BH109>$W27,$W27-SUM($X109:BH109),BH109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BI109)+BI109>$W27,$W27-SUM($X109:BI109),BI109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BJ109)+BJ109>$W27,$W27-SUM($X109:BJ109),BJ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BK109)+BK109>$W27,$W27-SUM($X109:BK109),BK109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BL109)+BL109>$W27,$W27-SUM($X109:BL109),BL109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BM109)+BM109>$W27,$W27-SUM($X109:BM109),BM109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BN109)+BN109>$W27,$W27-SUM($X109:BN109),BN109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BO109)+BO109>$W27,$W27-SUM($X109:BO109),BO109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BP109)+BP109>$W27,$W27-SUM($X109:BP109),BP109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BQ109)+BQ109>$W27,$W27-SUM($X109:BQ109),BQ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BR109)+BR109>$W27,$W27-SUM($X109:BR109),BR109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BS109)+BS109>$W27,$W27-SUM($X109:BS109),BS109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BT109)+BT109>$W27,$W27-SUM($X109:BT109),BT109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BU109)+BU109>$W27,$W27-SUM($X109:BU109),BU109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BV109)+BV109>$W27,$W27-SUM($X109:BV109),BV109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BW109)+BW109>$W27,$W27-SUM($X109:BW109),BW109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BX109)+BX109>$W27,$W27-SUM($X109:BX109),BX109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BY109)+BY109>$W27,$W27-SUM($X109:BY109),BY109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:BZ109)+BZ109>$W27,$W27-SUM($X109:BZ109),BZ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CA109)+CA109>$W27,$W27-SUM($X109:CA109),CA109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CB109)+CB109>$W27,$W27-SUM($X109:CB109),CB109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CC109)+CC109>$W27,$W27-SUM($X109:CC109),CC109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CD109)+CD109>$W27,$W27-SUM($X109:CD109),CD109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CE109)+CE109>$W27,$W27-SUM($X109:CE109),CE109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CF109)+CF109>$W27,$W27-SUM($X109:CF109),CF109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CG109)+CG109>$W27,$W27-SUM($X109:CG109),CG109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CH109)+CH109>$W27,$W27-SUM($X109:CH109),CH109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CI109)+CI109>$W27,$W27-SUM($X109:CI109),CI109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CJ109)+CJ109>$W27,$W27-SUM($X109:CJ109),CJ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CK109)+CK109>$W27,$W27-SUM($X109:CK109),CK109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CL109)+CL109>$W27,$W27-SUM($X109:CL109),CL109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CM109)+CM109>$W27,$W27-SUM($X109:CM109),CM109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CN109)+CN109>$W27,$W27-SUM($X109:CN109),CN109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CO109)+CO109>$W27,$W27-SUM($X109:CO109),CO109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CP109)+CP109>$W27,$W27-SUM($X109:CP109),CP109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CQ109)+CQ109>$W27,$W27-SUM($X109:CQ109),CQ109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CR109)+CR109>$W27,$W27-SUM($X109:CR109),CR109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CS109)+CS109>$W27,$W27-SUM($X109:CS109),CS109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CT109)+CT109>$W27,$W27-SUM($X109:CT109),CT109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CU109)+CU109>$W27,$W27-SUM($X109:CU109),CU109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CV109)+CV109>$W27,$W27-SUM($X109:CV109),CV109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CW109)+CW109>$W27,$W27-SUM($X109:CW109),CW109),0)","v":1.0418031812252617E-2},{"$f":"IF($X109>0,IF(SUM($X109:CX109)+CX109>$W27,$W27-SUM($X109:CX109),CX109),0)","v":1.0418031812252204E-2},{"$f":"IF($X109>0,IF(SUM($X109:CY109)+CY109>$W27,$W27-SUM($X109:CY109),CY109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:CZ109)+CZ109>$W27,$W27-SUM($X109:CZ109),CZ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DA109)+DA109>$W27,$W27-SUM($X109:DA109),DA109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DB109)+DB109>$W27,$W27-SUM($X109:DB109),DB109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DC109)+DC109>$W27,$W27-SUM($X109:DC109),DC109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DD109)+DD109>$W27,$W27-SUM($X109:DD109),DD109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DE109)+DE109>$W27,$W27-SUM($X109:DE109),DE109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DF109)+DF109>$W27,$W27-SUM($X109:DF109),DF109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DG109)+DG109>$W27,$W27-SUM($X109:DG109),DG109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DH109)+DH109>$W27,$W27-SUM($X109:DH109),DH109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DI109)+DI109>$W27,$W27-SUM($X109:DI109),DI109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DJ109)+DJ109>$W27,$W27-SUM($X109:DJ109),DJ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DK109)+DK109>$W27,$W27-SUM($X109:DK109),DK109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DL109)+DL109>$W27,$W27-SUM($X109:DL109),DL109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DM109)+DM109>$W27,$W27-SUM($X109:DM109),DM109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DN109)+DN109>$W27,$W27-SUM($X109:DN109),DN109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DO109)+DO109>$W27,$W27-SUM($X109:DO109),DO109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DP109)+DP109>$W27,$W27-SUM($X109:DP109),DP109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DQ109)+DQ109>$W27,$W27-SUM($X109:DQ109),DQ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DR109)+DR109>$W27,$W27-SUM($X109:DR109),DR109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DS109)+DS109>$W27,$W27-SUM($X109:DS109),DS109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DT109)+DT109>$W27,$W27-SUM($X109:DT109),DT109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DU109)+DU109>$W27,$W27-SUM($X109:DU109),DU109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DV109)+DV109>$W27,$W27-SUM($X109:DV109),DV109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DW109)+DW109>$W27,$W27-SUM($X109:DW109),DW109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DX109)+DX109>$W27,$W27-SUM($X109:DX109),DX109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DY109)+DY109>$W27,$W27-SUM($X109:DY109),DY109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:DZ109)+DZ109>$W27,$W27-SUM($X109:DZ109),DZ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EA109)+EA109>$W27,$W27-SUM($X109:EA109),EA109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EB109)+EB109>$W27,$W27-SUM($X109:EB109),EB109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EC109)+EC109>$W27,$W27-SUM($X109:EC109),EC109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:ED109)+ED109>$W27,$W27-SUM($X109:ED109),ED109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EE109)+EE109>$W27,$W27-SUM($X109:EE109),EE109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EF109)+EF109>$W27,$W27-SUM($X109:EF109),EF109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EG109)+EG109>$W27,$W27-SUM($X109:EG109),EG109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EH109)+EH109>$W27,$W27-SUM($X109:EH109),EH109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EI109)+EI109>$W27,$W27-SUM($X109:EI109),EI109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EJ109)+EJ109>$W27,$W27-SUM($X109:EJ109),EJ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EK109)+EK109>$W27,$W27-SUM($X109:EK109),EK109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EL109)+EL109>$W27,$W27-SUM($X109:EL109),EL109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EM109)+EM109>$W27,$W27-SUM($X109:EM109),EM109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EN109)+EN109>$W27,$W27-SUM($X109:EN109),EN109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EO109)+EO109>$W27,$W27-SUM($X109:EO109),EO109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EP109)+EP109>$W27,$W27-SUM($X109:EP109),EP109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EQ109)+EQ109>$W27,$W27-SUM($X109:EQ109),EQ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:ER109)+ER109>$W27,$W27-SUM($X109:ER109),ER109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:ES109)+ES109>$W27,$W27-SUM($X109:ES109),ES109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:ET109)+ET109>$W27,$W27-SUM($X109:ET109),ET109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EU109)+EU109>$W27,$W27-SUM($X109:EU109),EU109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EV109)+EV109>$W27,$W27-SUM($X109:EV109),EV109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EW109)+EW109>$W27,$W27-SUM($X109:EW109),EW109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EX109)+EX109>$W27,$W27-SUM($X109:EX109),EX109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EY109)+EY109>$W27,$W27-SUM($X109:EY109),EY109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:EZ109)+EZ109>$W27,$W27-SUM($X109:EZ109),EZ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FA109)+FA109>$W27,$W27-SUM($X109:FA109),FA109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FB109)+FB109>$W27,$W27-SUM($X109:FB109),FB109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FC109)+FC109>$W27,$W27-SUM($X109:FC109),FC109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FD109)+FD109>$W27,$W27-SUM($X109:FD109),FD109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FE109)+FE109>$W27,$W27-SUM($X109:FE109),FE109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FF109)+FF109>$W27,$W27-SUM($X109:FF109),FF109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FG109)+FG109>$W27,$W27-SUM($X109:FG109),FG109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FH109)+FH109>$W27,$W27-SUM($X109:FH109),FH109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FI109)+FI109>$W27,$W27-SUM($X109:FI109),FI109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FJ109)+FJ109>$W27,$W27-SUM($X109:FJ109),FJ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FK109)+FK109>$W27,$W27-SUM($X109:FK109),FK109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FL109)+FL109>$W27,$W27-SUM($X109:FL109),FL109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FM109)+FM109>$W27,$W27-SUM($X109:FM109),FM109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FN109)+FN109>$W27,$W27-SUM($X109:FN109),FN109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FO109)+FO109>$W27,$W27-SUM($X109:FO109),FO109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FP109)+FP109>$W27,$W27-SUM($X109:FP109),FP109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FQ109)+FQ109>$W27,$W27-SUM($X109:FQ109),FQ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FR109)+FR109>$W27,$W27-SUM($X109:FR109),FR109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FS109)+FS109>$W27,$W27-SUM($X109:FS109),FS109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FT109)+FT109>$W27,$W27-SUM($X109:FT109),FT109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FU109)+FU109>$W27,$W27-SUM($X109:FU109),FU109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FV109)+FV109>$W27,$W27-SUM($X109:FV109),FV109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FW109)+FW109>$W27,$W27-SUM($X109:FW109),FW109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FX109)+FX109>$W27,$W27-SUM($X109:FX109),FX109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FY109)+FY109>$W27,$W27-SUM($X109:FY109),FY109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:FZ109)+FZ109>$W27,$W27-SUM($X109:FZ109),FZ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GA109)+GA109>$W27,$W27-SUM($X109:GA109),GA109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GB109)+GB109>$W27,$W27-SUM($X109:GB109),GB109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GC109)+GC109>$W27,$W27-SUM($X109:GC109),GC109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GD109)+GD109>$W27,$W27-SUM($X109:GD109),GD109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GE109)+GE109>$W27,$W27-SUM($X109:GE109),GE109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GF109)+GF109>$W27,$W27-SUM($X109:GF109),GF109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GG109)+GG109>$W27,$W27-SUM($X109:GG109),GG109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GH109)+GH109>$W27,$W27-SUM($X109:GH109),GH109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GI109)+GI109>$W27,$W27-SUM($X109:GI109),GI109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GJ109)+GJ109>$W27,$W27-SUM($X109:GJ109),GJ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GK109)+GK109>$W27,$W27-SUM($X109:GK109),GK109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GL109)+GL109>$W27,$W27-SUM($X109:GL109),GL109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GM109)+GM109>$W27,$W27-SUM($X109:GM109),GM109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GN109)+GN109>$W27,$W27-SUM($X109:GN109),GN109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GO109)+GO109>$W27,$W27-SUM($X109:GO109),GO109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GP109)+GP109>$W27,$W27-SUM($X109:GP109),GP109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GQ109)+GQ109>$W27,$W27-SUM($X109:GQ109),GQ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GR109)+GR109>$W27,$W27-SUM($X109:GR109),GR109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GS109)+GS109>$W27,$W27-SUM($X109:GS109),GS109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GT109)+GT109>$W27,$W27-SUM($X109:GT109),GT109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GU109)+GU109>$W27,$W27-SUM($X109:GU109),GU109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GV109)+GV109>$W27,$W27-SUM($X109:GV109),GV109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GW109)+GW109>$W27,$W27-SUM($X109:GW109),GW109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GX109)+GX109>$W27,$W27-SUM($X109:GX109),GX109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GY109)+GY109>$W27,$W27-SUM($X109:GY109),GY109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:GZ109)+GZ109>$W27,$W27-SUM($X109:GZ109),GZ109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:HA109)+HA109>$W27,$W27-SUM($X109:HA109),HA109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:HB109)+HB109>$W27,$W27-SUM($X109:HB109),HB109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:HC109)+HC109>$W27,$W27-SUM($X109:HC109),HC109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:HD109)+HD109>$W27,$W27-SUM($X109:HD109),HD109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:HE109)+HE109>$W27,$W27-SUM($X109:HE109),HE109),0)","v":0},{"$f":"IF($X109>0,IF(SUM($X109:HF109)+HF109>$W27,$W27-SUM($X109:HF109),HF109),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7843977999999989E-2,{"$f":"IF($X110>0,IF(SUM($X110:X110)+X110>$W28,$W28-SUM($X110:X110),X110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:Y110)+Y110>$W28,$W28-SUM($X110:Y110),Y110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:Z110)+Z110>$W28,$W28-SUM($X110:Z110),Z110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AA110)+AA110>$W28,$W28-SUM($X110:AA110),AA110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AB110)+AB110>$W28,$W28-SUM($X110:AB110),AB110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AC110)+AC110>$W28,$W28-SUM($X110:AC110),AC110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AD110)+AD110>$W28,$W28-SUM($X110:AD110),AD110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AE110)+AE110>$W28,$W28-SUM($X110:AE110),AE110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AF110)+AF110>$W28,$W28-SUM($X110:AF110),AF110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AG110)+AG110>$W28,$W28-SUM($X110:AG110),AG110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AH110)+AH110>$W28,$W28-SUM($X110:AH110),AH110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AI110)+AI110>$W28,$W28-SUM($X110:AI110),AI110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AJ110)+AJ110>$W28,$W28-SUM($X110:AJ110),AJ110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AK110)+AK110>$W28,$W28-SUM($X110:AK110),AK110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AL110)+AL110>$W28,$W28-SUM($X110:AL110),AL110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AM110)+AM110>$W28,$W28-SUM($X110:AM110),AM110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AN110)+AN110>$W28,$W28-SUM($X110:AN110),AN110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AO110)+AO110>$W28,$W28-SUM($X110:AO110),AO110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AP110)+AP110>$W28,$W28-SUM($X110:AP110),AP110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AQ110)+AQ110>$W28,$W28-SUM($X110:AQ110),AQ110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AR110)+AR110>$W28,$W28-SUM($X110:AR110),AR110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AS110)+AS110>$W28,$W28-SUM($X110:AS110),AS110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AT110)+AT110>$W28,$W28-SUM($X110:AT110),AT110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AU110)+AU110>$W28,$W28-SUM($X110:AU110),AU110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AV110)+AV110>$W28,$W28-SUM($X110:AV110),AV110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AW110)+AW110>$W28,$W28-SUM($X110:AW110),AW110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AX110)+AX110>$W28,$W28-SUM($X110:AX110),AX110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AY110)+AY110>$W28,$W28-SUM($X110:AY110),AY110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:AZ110)+AZ110>$W28,$W28-SUM($X110:AZ110),AZ110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BA110)+BA110>$W28,$W28-SUM($X110:BA110),BA110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BB110)+BB110>$W28,$W28-SUM($X110:BB110),BB110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BC110)+BC110>$W28,$W28-SUM($X110:BC110),BC110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BD110)+BD110>$W28,$W28-SUM($X110:BD110),BD110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BE110)+BE110>$W28,$W28-SUM($X110:BE110),BE110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BF110)+BF110>$W28,$W28-SUM($X110:BF110),BF110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BG110)+BG110>$W28,$W28-SUM($X110:BG110),BG110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BH110)+BH110>$W28,$W28-SUM($X110:BH110),BH110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BI110)+BI110>$W28,$W28-SUM($X110:BI110),BI110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BJ110)+BJ110>$W28,$W28-SUM($X110:BJ110),BJ110),0)","v":8.7843977999999989E-2},{"$f":"IF($X110>0,IF(SUM($X110:BK110)+BK110>$W28,$W28-SUM($X110:BK110),BK110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BL110)+BL110>$W28,$W28-SUM($X110:BL110),BL110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BM110)+BM110>$W28,$W28-SUM($X110:BM110),BM110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BN110)+BN110>$W28,$W28-SUM($X110:BN110),BN110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BO110)+BO110>$W28,$W28-SUM($X110:BO110),BO110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BP110)+BP110>$W28,$W28-SUM($X110:BP110),BP110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BQ110)+BQ110>$W28,$W28-SUM($X110:BQ110),BQ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BR110)+BR110>$W28,$W28-SUM($X110:BR110),BR110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BS110)+BS110>$W28,$W28-SUM($X110:BS110),BS110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BT110)+BT110>$W28,$W28-SUM($X110:BT110),BT110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BU110)+BU110>$W28,$W28-SUM($X110:BU110),BU110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BV110)+BV110>$W28,$W28-SUM($X110:BV110),BV110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BW110)+BW110>$W28,$W28-SUM($X110:BW110),BW110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BX110)+BX110>$W28,$W28-SUM($X110:BX110),BX110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BY110)+BY110>$W28,$W28-SUM($X110:BY110),BY110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:BZ110)+BZ110>$W28,$W28-SUM($X110:BZ110),BZ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CA110)+CA110>$W28,$W28-SUM($X110:CA110),CA110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CB110)+CB110>$W28,$W28-SUM($X110:CB110),CB110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CC110)+CC110>$W28,$W28-SUM($X110:CC110),CC110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CD110)+CD110>$W28,$W28-SUM($X110:CD110),CD110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CE110)+CE110>$W28,$W28-SUM($X110:CE110),CE110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CF110)+CF110>$W28,$W28-SUM($X110:CF110),CF110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CG110)+CG110>$W28,$W28-SUM($X110:CG110),CG110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CH110)+CH110>$W28,$W28-SUM($X110:CH110),CH110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CI110)+CI110>$W28,$W28-SUM($X110:CI110),CI110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CJ110)+CJ110>$W28,$W28-SUM($X110:CJ110),CJ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CK110)+CK110>$W28,$W28-SUM($X110:CK110),CK110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CL110)+CL110>$W28,$W28-SUM($X110:CL110),CL110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CM110)+CM110>$W28,$W28-SUM($X110:CM110),CM110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CN110)+CN110>$W28,$W28-SUM($X110:CN110),CN110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CO110)+CO110>$W28,$W28-SUM($X110:CO110),CO110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CP110)+CP110>$W28,$W28-SUM($X110:CP110),CP110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CQ110)+CQ110>$W28,$W28-SUM($X110:CQ110),CQ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CR110)+CR110>$W28,$W28-SUM($X110:CR110),CR110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CS110)+CS110>$W28,$W28-SUM($X110:CS110),CS110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CT110)+CT110>$W28,$W28-SUM($X110:CT110),CT110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CU110)+CU110>$W28,$W28-SUM($X110:CU110),CU110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CV110)+CV110>$W28,$W28-SUM($X110:CV110),CV110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CW110)+CW110>$W28,$W28-SUM($X110:CW110),CW110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CX110)+CX110>$W28,$W28-SUM($X110:CX110),CX110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CY110)+CY110>$W28,$W28-SUM($X110:CY110),CY110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:CZ110)+CZ110>$W28,$W28-SUM($X110:CZ110),CZ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DA110)+DA110>$W28,$W28-SUM($X110:DA110),DA110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DB110)+DB110>$W28,$W28-SUM($X110:DB110),DB110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DC110)+DC110>$W28,$W28-SUM($X110:DC110),DC110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DD110)+DD110>$W28,$W28-SUM($X110:DD110),DD110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DE110)+DE110>$W28,$W28-SUM($X110:DE110),DE110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DF110)+DF110>$W28,$W28-SUM($X110:DF110),DF110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DG110)+DG110>$W28,$W28-SUM($X110:DG110),DG110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DH110)+DH110>$W28,$W28-SUM($X110:DH110),DH110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DI110)+DI110>$W28,$W28-SUM($X110:DI110),DI110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DJ110)+DJ110>$W28,$W28-SUM($X110:DJ110),DJ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DK110)+DK110>$W28,$W28-SUM($X110:DK110),DK110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DL110)+DL110>$W28,$W28-SUM($X110:DL110),DL110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DM110)+DM110>$W28,$W28-SUM($X110:DM110),DM110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DN110)+DN110>$W28,$W28-SUM($X110:DN110),DN110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DO110)+DO110>$W28,$W28-SUM($X110:DO110),DO110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DP110)+DP110>$W28,$W28-SUM($X110:DP110),DP110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DQ110)+DQ110>$W28,$W28-SUM($X110:DQ110),DQ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DR110)+DR110>$W28,$W28-SUM($X110:DR110),DR110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DS110)+DS110>$W28,$W28-SUM($X110:DS110),DS110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DT110)+DT110>$W28,$W28-SUM($X110:DT110),DT110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DU110)+DU110>$W28,$W28-SUM($X110:DU110),DU110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DV110)+DV110>$W28,$W28-SUM($X110:DV110),DV110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DW110)+DW110>$W28,$W28-SUM($X110:DW110),DW110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DX110)+DX110>$W28,$W28-SUM($X110:DX110),DX110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DY110)+DY110>$W28,$W28-SUM($X110:DY110),DY110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:DZ110)+DZ110>$W28,$W28-SUM($X110:DZ110),DZ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EA110)+EA110>$W28,$W28-SUM($X110:EA110),EA110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EB110)+EB110>$W28,$W28-SUM($X110:EB110),EB110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EC110)+EC110>$W28,$W28-SUM($X110:EC110),EC110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:ED110)+ED110>$W28,$W28-SUM($X110:ED110),ED110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EE110)+EE110>$W28,$W28-SUM($X110:EE110),EE110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EF110)+EF110>$W28,$W28-SUM($X110:EF110),EF110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EG110)+EG110>$W28,$W28-SUM($X110:EG110),EG110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EH110)+EH110>$W28,$W28-SUM($X110:EH110),EH110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EI110)+EI110>$W28,$W28-SUM($X110:EI110),EI110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EJ110)+EJ110>$W28,$W28-SUM($X110:EJ110),EJ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EK110)+EK110>$W28,$W28-SUM($X110:EK110),EK110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EL110)+EL110>$W28,$W28-SUM($X110:EL110),EL110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EM110)+EM110>$W28,$W28-SUM($X110:EM110),EM110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EN110)+EN110>$W28,$W28-SUM($X110:EN110),EN110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EO110)+EO110>$W28,$W28-SUM($X110:EO110),EO110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EP110)+EP110>$W28,$W28-SUM($X110:EP110),EP110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EQ110)+EQ110>$W28,$W28-SUM($X110:EQ110),EQ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:ER110)+ER110>$W28,$W28-SUM($X110:ER110),ER110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:ES110)+ES110>$W28,$W28-SUM($X110:ES110),ES110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:ET110)+ET110>$W28,$W28-SUM($X110:ET110),ET110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EU110)+EU110>$W28,$W28-SUM($X110:EU110),EU110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EV110)+EV110>$W28,$W28-SUM($X110:EV110),EV110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EW110)+EW110>$W28,$W28-SUM($X110:EW110),EW110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EX110)+EX110>$W28,$W28-SUM($X110:EX110),EX110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EY110)+EY110>$W28,$W28-SUM($X110:EY110),EY110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:EZ110)+EZ110>$W28,$W28-SUM($X110:EZ110),EZ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FA110)+FA110>$W28,$W28-SUM($X110:FA110),FA110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FB110)+FB110>$W28,$W28-SUM($X110:FB110),FB110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FC110)+FC110>$W28,$W28-SUM($X110:FC110),FC110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FD110)+FD110>$W28,$W28-SUM($X110:FD110),FD110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FE110)+FE110>$W28,$W28-SUM($X110:FE110),FE110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FF110)+FF110>$W28,$W28-SUM($X110:FF110),FF110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FG110)+FG110>$W28,$W28-SUM($X110:FG110),FG110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FH110)+FH110>$W28,$W28-SUM($X110:FH110),FH110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FI110)+FI110>$W28,$W28-SUM($X110:FI110),FI110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FJ110)+FJ110>$W28,$W28-SUM($X110:FJ110),FJ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FK110)+FK110>$W28,$W28-SUM($X110:FK110),FK110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FL110)+FL110>$W28,$W28-SUM($X110:FL110),FL110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FM110)+FM110>$W28,$W28-SUM($X110:FM110),FM110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FN110)+FN110>$W28,$W28-SUM($X110:FN110),FN110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FO110)+FO110>$W28,$W28-SUM($X110:FO110),FO110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FP110)+FP110>$W28,$W28-SUM($X110:FP110),FP110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FQ110)+FQ110>$W28,$W28-SUM($X110:FQ110),FQ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FR110)+FR110>$W28,$W28-SUM($X110:FR110),FR110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FS110)+FS110>$W28,$W28-SUM($X110:FS110),FS110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FT110)+FT110>$W28,$W28-SUM($X110:FT110),FT110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FU110)+FU110>$W28,$W28-SUM($X110:FU110),FU110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FV110)+FV110>$W28,$W28-SUM($X110:FV110),FV110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FW110)+FW110>$W28,$W28-SUM($X110:FW110),FW110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FX110)+FX110>$W28,$W28-SUM($X110:FX110),FX110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FY110)+FY110>$W28,$W28-SUM($X110:FY110),FY110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:FZ110)+FZ110>$W28,$W28-SUM($X110:FZ110),FZ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GA110)+GA110>$W28,$W28-SUM($X110:GA110),GA110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GB110)+GB110>$W28,$W28-SUM($X110:GB110),GB110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GC110)+GC110>$W28,$W28-SUM($X110:GC110),GC110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GD110)+GD110>$W28,$W28-SUM($X110:GD110),GD110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GE110)+GE110>$W28,$W28-SUM($X110:GE110),GE110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GF110)+GF110>$W28,$W28-SUM($X110:GF110),GF110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GG110)+GG110>$W28,$W28-SUM($X110:GG110),GG110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GH110)+GH110>$W28,$W28-SUM($X110:GH110),GH110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GI110)+GI110>$W28,$W28-SUM($X110:GI110),GI110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GJ110)+GJ110>$W28,$W28-SUM($X110:GJ110),GJ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GK110)+GK110>$W28,$W28-SUM($X110:GK110),GK110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GL110)+GL110>$W28,$W28-SUM($X110:GL110),GL110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GM110)+GM110>$W28,$W28-SUM($X110:GM110),GM110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GN110)+GN110>$W28,$W28-SUM($X110:GN110),GN110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GO110)+GO110>$W28,$W28-SUM($X110:GO110),GO110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GP110)+GP110>$W28,$W28-SUM($X110:GP110),GP110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GQ110)+GQ110>$W28,$W28-SUM($X110:GQ110),GQ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GR110)+GR110>$W28,$W28-SUM($X110:GR110),GR110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GS110)+GS110>$W28,$W28-SUM($X110:GS110),GS110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GT110)+GT110>$W28,$W28-SUM($X110:GT110),GT110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GU110)+GU110>$W28,$W28-SUM($X110:GU110),GU110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GV110)+GV110>$W28,$W28-SUM($X110:GV110),GV110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GW110)+GW110>$W28,$W28-SUM($X110:GW110),GW110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GX110)+GX110>$W28,$W28-SUM($X110:GX110),GX110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GY110)+GY110>$W28,$W28-SUM($X110:GY110),GY110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:GZ110)+GZ110>$W28,$W28-SUM($X110:GZ110),GZ110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:HA110)+HA110>$W28,$W28-SUM($X110:HA110),HA110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:HB110)+HB110>$W28,$W28-SUM($X110:HB110),HB110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:HC110)+HC110>$W28,$W28-SUM($X110:HC110),HC110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:HD110)+HD110>$W28,$W28-SUM($X110:HD110),HD110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:HE110)+HE110>$W28,$W28-SUM($X110:HE110),HE110),0)","v":0},{"$f":"IF($X110>0,IF(SUM($X110:HF110)+HF110>$W28,$W28-SUM($X110:HF110),HF110),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6502762499999992E-3,{"$f":"IF($X111>0,IF(SUM($X111:X111)+X111>$W29,$W29-SUM($X111:X111),X111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:Y111)+Y111>$W29,$W29-SUM($X111:Y111),Y111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:Z111)+Z111>$W29,$W29-SUM($X111:Z111),Z111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AA111)+AA111>$W29,$W29-SUM($X111:AA111),AA111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AB111)+AB111>$W29,$W29-SUM($X111:AB111),AB111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AC111)+AC111>$W29,$W29-SUM($X111:AC111),AC111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AD111)+AD111>$W29,$W29-SUM($X111:AD111),AD111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AE111)+AE111>$W29,$W29-SUM($X111:AE111),AE111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AF111)+AF111>$W29,$W29-SUM($X111:AF111),AF111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AG111)+AG111>$W29,$W29-SUM($X111:AG111),AG111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AH111)+AH111>$W29,$W29-SUM($X111:AH111),AH111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AI111)+AI111>$W29,$W29-SUM($X111:AI111),AI111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AJ111)+AJ111>$W29,$W29-SUM($X111:AJ111),AJ111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AK111)+AK111>$W29,$W29-SUM($X111:AK111),AK111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AL111)+AL111>$W29,$W29-SUM($X111:AL111),AL111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AM111)+AM111>$W29,$W29-SUM($X111:AM111),AM111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AN111)+AN111>$W29,$W29-SUM($X111:AN111),AN111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AO111)+AO111>$W29,$W29-SUM($X111:AO111),AO111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AP111)+AP111>$W29,$W29-SUM($X111:AP111),AP111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AQ111)+AQ111>$W29,$W29-SUM($X111:AQ111),AQ111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AR111)+AR111>$W29,$W29-SUM($X111:AR111),AR111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AS111)+AS111>$W29,$W29-SUM($X111:AS111),AS111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AT111)+AT111>$W29,$W29-SUM($X111:AT111),AT111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AU111)+AU111>$W29,$W29-SUM($X111:AU111),AU111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AV111)+AV111>$W29,$W29-SUM($X111:AV111),AV111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AW111)+AW111>$W29,$W29-SUM($X111:AW111),AW111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AX111)+AX111>$W29,$W29-SUM($X111:AX111),AX111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AY111)+AY111>$W29,$W29-SUM($X111:AY111),AY111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:AZ111)+AZ111>$W29,$W29-SUM($X111:AZ111),AZ111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BA111)+BA111>$W29,$W29-SUM($X111:BA111),BA111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BB111)+BB111>$W29,$W29-SUM($X111:BB111),BB111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BC111)+BC111>$W29,$W29-SUM($X111:BC111),BC111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BD111)+BD111>$W29,$W29-SUM($X111:BD111),BD111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BE111)+BE111>$W29,$W29-SUM($X111:BE111),BE111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BF111)+BF111>$W29,$W29-SUM($X111:BF111),BF111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BG111)+BG111>$W29,$W29-SUM($X111:BG111),BG111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BH111)+BH111>$W29,$W29-SUM($X111:BH111),BH111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BI111)+BI111>$W29,$W29-SUM($X111:BI111),BI111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BJ111)+BJ111>$W29,$W29-SUM($X111:BJ111),BJ111),0)","v":9.6502762499999992E-3},{"$f":"IF($X111>0,IF(SUM($X111:BK111)+BK111>$W29,$W29-SUM($X111:BK111),BK111),0)","v":1.6653345369377348E-16},{"$f":"IF($X111>0,IF(SUM($X111:BL111)+BL111>$W29,$W29-SUM($X111:BL111),BL111),0)","v":1.6653345369377348E-16},{"$f":"IF($X111>0,IF(SUM($X111:BM111)+BM111>$W29,$W29-SUM($X111:BM111),BM111),0)","v":1.6653345369377348E-16},{"$f":"IF($X111>0,IF(SUM($X111:BN111)+BN111>$W29,$W29-SUM($X111:BN111),BN111),0)","v":1.6653345369377348E-16},{"$f":"IF($X111>0,IF(SUM($X111:BO111)+BO111>$W29,$W29-SUM($X111:BO111),BO111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BP111)+BP111>$W29,$W29-SUM($X111:BP111),BP111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BQ111)+BQ111>$W29,$W29-SUM($X111:BQ111),BQ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BR111)+BR111>$W29,$W29-SUM($X111:BR111),BR111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BS111)+BS111>$W29,$W29-SUM($X111:BS111),BS111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BT111)+BT111>$W29,$W29-SUM($X111:BT111),BT111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BU111)+BU111>$W29,$W29-SUM($X111:BU111),BU111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BV111)+BV111>$W29,$W29-SUM($X111:BV111),BV111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BW111)+BW111>$W29,$W29-SUM($X111:BW111),BW111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BX111)+BX111>$W29,$W29-SUM($X111:BX111),BX111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BY111)+BY111>$W29,$W29-SUM($X111:BY111),BY111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:BZ111)+BZ111>$W29,$W29-SUM($X111:BZ111),BZ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CA111)+CA111>$W29,$W29-SUM($X111:CA111),CA111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CB111)+CB111>$W29,$W29-SUM($X111:CB111),CB111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CC111)+CC111>$W29,$W29-SUM($X111:CC111),CC111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CD111)+CD111>$W29,$W29-SUM($X111:CD111),CD111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CE111)+CE111>$W29,$W29-SUM($X111:CE111),CE111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CF111)+CF111>$W29,$W29-SUM($X111:CF111),CF111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CG111)+CG111>$W29,$W29-SUM($X111:CG111),CG111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CH111)+CH111>$W29,$W29-SUM($X111:CH111),CH111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CI111)+CI111>$W29,$W29-SUM($X111:CI111),CI111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CJ111)+CJ111>$W29,$W29-SUM($X111:CJ111),CJ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CK111)+CK111>$W29,$W29-SUM($X111:CK111),CK111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CL111)+CL111>$W29,$W29-SUM($X111:CL111),CL111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CM111)+CM111>$W29,$W29-SUM($X111:CM111),CM111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CN111)+CN111>$W29,$W29-SUM($X111:CN111),CN111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CO111)+CO111>$W29,$W29-SUM($X111:CO111),CO111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CP111)+CP111>$W29,$W29-SUM($X111:CP111),CP111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CQ111)+CQ111>$W29,$W29-SUM($X111:CQ111),CQ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CR111)+CR111>$W29,$W29-SUM($X111:CR111),CR111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CS111)+CS111>$W29,$W29-SUM($X111:CS111),CS111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CT111)+CT111>$W29,$W29-SUM($X111:CT111),CT111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CU111)+CU111>$W29,$W29-SUM($X111:CU111),CU111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CV111)+CV111>$W29,$W29-SUM($X111:CV111),CV111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CW111)+CW111>$W29,$W29-SUM($X111:CW111),CW111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CX111)+CX111>$W29,$W29-SUM($X111:CX111),CX111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CY111)+CY111>$W29,$W29-SUM($X111:CY111),CY111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:CZ111)+CZ111>$W29,$W29-SUM($X111:CZ111),CZ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DA111)+DA111>$W29,$W29-SUM($X111:DA111),DA111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DB111)+DB111>$W29,$W29-SUM($X111:DB111),DB111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DC111)+DC111>$W29,$W29-SUM($X111:DC111),DC111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DD111)+DD111>$W29,$W29-SUM($X111:DD111),DD111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DE111)+DE111>$W29,$W29-SUM($X111:DE111),DE111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DF111)+DF111>$W29,$W29-SUM($X111:DF111),DF111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DG111)+DG111>$W29,$W29-SUM($X111:DG111),DG111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DH111)+DH111>$W29,$W29-SUM($X111:DH111),DH111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DI111)+DI111>$W29,$W29-SUM($X111:DI111),DI111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DJ111)+DJ111>$W29,$W29-SUM($X111:DJ111),DJ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DK111)+DK111>$W29,$W29-SUM($X111:DK111),DK111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DL111)+DL111>$W29,$W29-SUM($X111:DL111),DL111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DM111)+DM111>$W29,$W29-SUM($X111:DM111),DM111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DN111)+DN111>$W29,$W29-SUM($X111:DN111),DN111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DO111)+DO111>$W29,$W29-SUM($X111:DO111),DO111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DP111)+DP111>$W29,$W29-SUM($X111:DP111),DP111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DQ111)+DQ111>$W29,$W29-SUM($X111:DQ111),DQ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DR111)+DR111>$W29,$W29-SUM($X111:DR111),DR111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DS111)+DS111>$W29,$W29-SUM($X111:DS111),DS111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DT111)+DT111>$W29,$W29-SUM($X111:DT111),DT111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DU111)+DU111>$W29,$W29-SUM($X111:DU111),DU111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DV111)+DV111>$W29,$W29-SUM($X111:DV111),DV111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DW111)+DW111>$W29,$W29-SUM($X111:DW111),DW111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DX111)+DX111>$W29,$W29-SUM($X111:DX111),DX111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DY111)+DY111>$W29,$W29-SUM($X111:DY111),DY111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:DZ111)+DZ111>$W29,$W29-SUM($X111:DZ111),DZ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EA111)+EA111>$W29,$W29-SUM($X111:EA111),EA111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EB111)+EB111>$W29,$W29-SUM($X111:EB111),EB111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EC111)+EC111>$W29,$W29-SUM($X111:EC111),EC111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:ED111)+ED111>$W29,$W29-SUM($X111:ED111),ED111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EE111)+EE111>$W29,$W29-SUM($X111:EE111),EE111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EF111)+EF111>$W29,$W29-SUM($X111:EF111),EF111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EG111)+EG111>$W29,$W29-SUM($X111:EG111),EG111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EH111)+EH111>$W29,$W29-SUM($X111:EH111),EH111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EI111)+EI111>$W29,$W29-SUM($X111:EI111),EI111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EJ111)+EJ111>$W29,$W29-SUM($X111:EJ111),EJ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EK111)+EK111>$W29,$W29-SUM($X111:EK111),EK111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EL111)+EL111>$W29,$W29-SUM($X111:EL111),EL111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EM111)+EM111>$W29,$W29-SUM($X111:EM111),EM111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EN111)+EN111>$W29,$W29-SUM($X111:EN111),EN111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EO111)+EO111>$W29,$W29-SUM($X111:EO111),EO111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EP111)+EP111>$W29,$W29-SUM($X111:EP111),EP111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EQ111)+EQ111>$W29,$W29-SUM($X111:EQ111),EQ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:ER111)+ER111>$W29,$W29-SUM($X111:ER111),ER111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:ES111)+ES111>$W29,$W29-SUM($X111:ES111),ES111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:ET111)+ET111>$W29,$W29-SUM($X111:ET111),ET111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EU111)+EU111>$W29,$W29-SUM($X111:EU111),EU111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EV111)+EV111>$W29,$W29-SUM($X111:EV111),EV111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EW111)+EW111>$W29,$W29-SUM($X111:EW111),EW111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EX111)+EX111>$W29,$W29-SUM($X111:EX111),EX111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EY111)+EY111>$W29,$W29-SUM($X111:EY111),EY111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:EZ111)+EZ111>$W29,$W29-SUM($X111:EZ111),EZ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FA111)+FA111>$W29,$W29-SUM($X111:FA111),FA111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FB111)+FB111>$W29,$W29-SUM($X111:FB111),FB111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FC111)+FC111>$W29,$W29-SUM($X111:FC111),FC111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FD111)+FD111>$W29,$W29-SUM($X111:FD111),FD111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FE111)+FE111>$W29,$W29-SUM($X111:FE111),FE111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FF111)+FF111>$W29,$W29-SUM($X111:FF111),FF111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FG111)+FG111>$W29,$W29-SUM($X111:FG111),FG111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FH111)+FH111>$W29,$W29-SUM($X111:FH111),FH111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FI111)+FI111>$W29,$W29-SUM($X111:FI111),FI111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FJ111)+FJ111>$W29,$W29-SUM($X111:FJ111),FJ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FK111)+FK111>$W29,$W29-SUM($X111:FK111),FK111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FL111)+FL111>$W29,$W29-SUM($X111:FL111),FL111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FM111)+FM111>$W29,$W29-SUM($X111:FM111),FM111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FN111)+FN111>$W29,$W29-SUM($X111:FN111),FN111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FO111)+FO111>$W29,$W29-SUM($X111:FO111),FO111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FP111)+FP111>$W29,$W29-SUM($X111:FP111),FP111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FQ111)+FQ111>$W29,$W29-SUM($X111:FQ111),FQ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FR111)+FR111>$W29,$W29-SUM($X111:FR111),FR111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FS111)+FS111>$W29,$W29-SUM($X111:FS111),FS111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FT111)+FT111>$W29,$W29-SUM($X111:FT111),FT111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FU111)+FU111>$W29,$W29-SUM($X111:FU111),FU111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FV111)+FV111>$W29,$W29-SUM($X111:FV111),FV111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FW111)+FW111>$W29,$W29-SUM($X111:FW111),FW111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FX111)+FX111>$W29,$W29-SUM($X111:FX111),FX111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FY111)+FY111>$W29,$W29-SUM($X111:FY111),FY111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:FZ111)+FZ111>$W29,$W29-SUM($X111:FZ111),FZ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GA111)+GA111>$W29,$W29-SUM($X111:GA111),GA111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GB111)+GB111>$W29,$W29-SUM($X111:GB111),GB111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GC111)+GC111>$W29,$W29-SUM($X111:GC111),GC111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GD111)+GD111>$W29,$W29-SUM($X111:GD111),GD111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GE111)+GE111>$W29,$W29-SUM($X111:GE111),GE111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GF111)+GF111>$W29,$W29-SUM($X111:GF111),GF111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GG111)+GG111>$W29,$W29-SUM($X111:GG111),GG111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GH111)+GH111>$W29,$W29-SUM($X111:GH111),GH111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GI111)+GI111>$W29,$W29-SUM($X111:GI111),GI111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GJ111)+GJ111>$W29,$W29-SUM($X111:GJ111),GJ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GK111)+GK111>$W29,$W29-SUM($X111:GK111),GK111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GL111)+GL111>$W29,$W29-SUM($X111:GL111),GL111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GM111)+GM111>$W29,$W29-SUM($X111:GM111),GM111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GN111)+GN111>$W29,$W29-SUM($X111:GN111),GN111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GO111)+GO111>$W29,$W29-SUM($X111:GO111),GO111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GP111)+GP111>$W29,$W29-SUM($X111:GP111),GP111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GQ111)+GQ111>$W29,$W29-SUM($X111:GQ111),GQ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GR111)+GR111>$W29,$W29-SUM($X111:GR111),GR111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GS111)+GS111>$W29,$W29-SUM($X111:GS111),GS111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GT111)+GT111>$W29,$W29-SUM($X111:GT111),GT111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GU111)+GU111>$W29,$W29-SUM($X111:GU111),GU111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GV111)+GV111>$W29,$W29-SUM($X111:GV111),GV111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GW111)+GW111>$W29,$W29-SUM($X111:GW111),GW111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GX111)+GX111>$W29,$W29-SUM($X111:GX111),GX111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GY111)+GY111>$W29,$W29-SUM($X111:GY111),GY111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:GZ111)+GZ111>$W29,$W29-SUM($X111:GZ111),GZ111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:HA111)+HA111>$W29,$W29-SUM($X111:HA111),HA111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:HB111)+HB111>$W29,$W29-SUM($X111:HB111),HB111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:HC111)+HC111>$W29,$W29-SUM($X111:HC111),HC111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:HD111)+HD111>$W29,$W29-SUM($X111:HD111),HD111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:HE111)+HE111>$W29,$W29-SUM($X111:HE111),HE111),0)","v":-4.9960036108132044E-16},{"$f":"IF($X111>0,IF(SUM($X111:HF111)+HF111>$W29,$W29-SUM($X111:HF111),HF111),0)","v":-4.9960036108132044E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4237886874999999E-2,{"$f":"IF($X112>0,IF(SUM($X112:X112)+X112>$W30,$W30-SUM($X112:X112),X112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:Y112)+Y112>$W30,$W30-SUM($X112:Y112),Y112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:Z112)+Z112>$W30,$W30-SUM($X112:Z112),Z112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AA112)+AA112>$W30,$W30-SUM($X112:AA112),AA112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AB112)+AB112>$W30,$W30-SUM($X112:AB112),AB112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AC112)+AC112>$W30,$W30-SUM($X112:AC112),AC112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AD112)+AD112>$W30,$W30-SUM($X112:AD112),AD112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AE112)+AE112>$W30,$W30-SUM($X112:AE112),AE112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AF112)+AF112>$W30,$W30-SUM($X112:AF112),AF112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AG112)+AG112>$W30,$W30-SUM($X112:AG112),AG112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AH112)+AH112>$W30,$W30-SUM($X112:AH112),AH112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AI112)+AI112>$W30,$W30-SUM($X112:AI112),AI112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AJ112)+AJ112>$W30,$W30-SUM($X112:AJ112),AJ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AK112)+AK112>$W30,$W30-SUM($X112:AK112),AK112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AL112)+AL112>$W30,$W30-SUM($X112:AL112),AL112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AM112)+AM112>$W30,$W30-SUM($X112:AM112),AM112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AN112)+AN112>$W30,$W30-SUM($X112:AN112),AN112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AO112)+AO112>$W30,$W30-SUM($X112:AO112),AO112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AP112)+AP112>$W30,$W30-SUM($X112:AP112),AP112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AQ112)+AQ112>$W30,$W30-SUM($X112:AQ112),AQ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AR112)+AR112>$W30,$W30-SUM($X112:AR112),AR112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AS112)+AS112>$W30,$W30-SUM($X112:AS112),AS112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AT112)+AT112>$W30,$W30-SUM($X112:AT112),AT112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AU112)+AU112>$W30,$W30-SUM($X112:AU112),AU112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AV112)+AV112>$W30,$W30-SUM($X112:AV112),AV112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AW112)+AW112>$W30,$W30-SUM($X112:AW112),AW112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AX112)+AX112>$W30,$W30-SUM($X112:AX112),AX112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AY112)+AY112>$W30,$W30-SUM($X112:AY112),AY112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:AZ112)+AZ112>$W30,$W30-SUM($X112:AZ112),AZ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BA112)+BA112>$W30,$W30-SUM($X112:BA112),BA112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BB112)+BB112>$W30,$W30-SUM($X112:BB112),BB112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BC112)+BC112>$W30,$W30-SUM($X112:BC112),BC112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BD112)+BD112>$W30,$W30-SUM($X112:BD112),BD112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BE112)+BE112>$W30,$W30-SUM($X112:BE112),BE112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BF112)+BF112>$W30,$W30-SUM($X112:BF112),BF112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BG112)+BG112>$W30,$W30-SUM($X112:BG112),BG112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BH112)+BH112>$W30,$W30-SUM($X112:BH112),BH112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BI112)+BI112>$W30,$W30-SUM($X112:BI112),BI112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BJ112)+BJ112>$W30,$W30-SUM($X112:BJ112),BJ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BK112)+BK112>$W30,$W30-SUM($X112:BK112),BK112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BL112)+BL112>$W30,$W30-SUM($X112:BL112),BL112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BM112)+BM112>$W30,$W30-SUM($X112:BM112),BM112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BN112)+BN112>$W30,$W30-SUM($X112:BN112),BN112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BO112)+BO112>$W30,$W30-SUM($X112:BO112),BO112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BP112)+BP112>$W30,$W30-SUM($X112:BP112),BP112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BQ112)+BQ112>$W30,$W30-SUM($X112:BQ112),BQ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BR112)+BR112>$W30,$W30-SUM($X112:BR112),BR112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BS112)+BS112>$W30,$W30-SUM($X112:BS112),BS112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BT112)+BT112>$W30,$W30-SUM($X112:BT112),BT112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BU112)+BU112>$W30,$W30-SUM($X112:BU112),BU112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BV112)+BV112>$W30,$W30-SUM($X112:BV112),BV112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BW112)+BW112>$W30,$W30-SUM($X112:BW112),BW112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BX112)+BX112>$W30,$W30-SUM($X112:BX112),BX112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BY112)+BY112>$W30,$W30-SUM($X112:BY112),BY112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:BZ112)+BZ112>$W30,$W30-SUM($X112:BZ112),BZ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CA112)+CA112>$W30,$W30-SUM($X112:CA112),CA112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CB112)+CB112>$W30,$W30-SUM($X112:CB112),CB112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CC112)+CC112>$W30,$W30-SUM($X112:CC112),CC112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CD112)+CD112>$W30,$W30-SUM($X112:CD112),CD112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CE112)+CE112>$W30,$W30-SUM($X112:CE112),CE112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CF112)+CF112>$W30,$W30-SUM($X112:CF112),CF112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CG112)+CG112>$W30,$W30-SUM($X112:CG112),CG112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CH112)+CH112>$W30,$W30-SUM($X112:CH112),CH112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CI112)+CI112>$W30,$W30-SUM($X112:CI112),CI112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CJ112)+CJ112>$W30,$W30-SUM($X112:CJ112),CJ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CK112)+CK112>$W30,$W30-SUM($X112:CK112),CK112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CL112)+CL112>$W30,$W30-SUM($X112:CL112),CL112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CM112)+CM112>$W30,$W30-SUM($X112:CM112),CM112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CN112)+CN112>$W30,$W30-SUM($X112:CN112),CN112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CO112)+CO112>$W30,$W30-SUM($X112:CO112),CO112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CP112)+CP112>$W30,$W30-SUM($X112:CP112),CP112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CQ112)+CQ112>$W30,$W30-SUM($X112:CQ112),CQ112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CR112)+CR112>$W30,$W30-SUM($X112:CR112),CR112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CS112)+CS112>$W30,$W30-SUM($X112:CS112),CS112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CT112)+CT112>$W30,$W30-SUM($X112:CT112),CT112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CU112)+CU112>$W30,$W30-SUM($X112:CU112),CU112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CV112)+CV112>$W30,$W30-SUM($X112:CV112),CV112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CW112)+CW112>$W30,$W30-SUM($X112:CW112),CW112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CX112)+CX112>$W30,$W30-SUM($X112:CX112),CX112),0)","v":1.4237886874999999E-2},{"$f":"IF($X112>0,IF(SUM($X112:CY112)+CY112>$W30,$W30-SUM($X112:CY112),CY112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:CZ112)+CZ112>$W30,$W30-SUM($X112:CZ112),CZ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DA112)+DA112>$W30,$W30-SUM($X112:DA112),DA112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DB112)+DB112>$W30,$W30-SUM($X112:DB112),DB112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DC112)+DC112>$W30,$W30-SUM($X112:DC112),DC112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DD112)+DD112>$W30,$W30-SUM($X112:DD112),DD112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DE112)+DE112>$W30,$W30-SUM($X112:DE112),DE112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DF112)+DF112>$W30,$W30-SUM($X112:DF112),DF112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DG112)+DG112>$W30,$W30-SUM($X112:DG112),DG112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DH112)+DH112>$W30,$W30-SUM($X112:DH112),DH112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DI112)+DI112>$W30,$W30-SUM($X112:DI112),DI112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DJ112)+DJ112>$W30,$W30-SUM($X112:DJ112),DJ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DK112)+DK112>$W30,$W30-SUM($X112:DK112),DK112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DL112)+DL112>$W30,$W30-SUM($X112:DL112),DL112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DM112)+DM112>$W30,$W30-SUM($X112:DM112),DM112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DN112)+DN112>$W30,$W30-SUM($X112:DN112),DN112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DO112)+DO112>$W30,$W30-SUM($X112:DO112),DO112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DP112)+DP112>$W30,$W30-SUM($X112:DP112),DP112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DQ112)+DQ112>$W30,$W30-SUM($X112:DQ112),DQ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DR112)+DR112>$W30,$W30-SUM($X112:DR112),DR112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DS112)+DS112>$W30,$W30-SUM($X112:DS112),DS112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DT112)+DT112>$W30,$W30-SUM($X112:DT112),DT112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DU112)+DU112>$W30,$W30-SUM($X112:DU112),DU112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DV112)+DV112>$W30,$W30-SUM($X112:DV112),DV112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DW112)+DW112>$W30,$W30-SUM($X112:DW112),DW112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DX112)+DX112>$W30,$W30-SUM($X112:DX112),DX112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DY112)+DY112>$W30,$W30-SUM($X112:DY112),DY112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:DZ112)+DZ112>$W30,$W30-SUM($X112:DZ112),DZ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EA112)+EA112>$W30,$W30-SUM($X112:EA112),EA112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EB112)+EB112>$W30,$W30-SUM($X112:EB112),EB112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EC112)+EC112>$W30,$W30-SUM($X112:EC112),EC112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:ED112)+ED112>$W30,$W30-SUM($X112:ED112),ED112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EE112)+EE112>$W30,$W30-SUM($X112:EE112),EE112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EF112)+EF112>$W30,$W30-SUM($X112:EF112),EF112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EG112)+EG112>$W30,$W30-SUM($X112:EG112),EG112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EH112)+EH112>$W30,$W30-SUM($X112:EH112),EH112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EI112)+EI112>$W30,$W30-SUM($X112:EI112),EI112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EJ112)+EJ112>$W30,$W30-SUM($X112:EJ112),EJ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EK112)+EK112>$W30,$W30-SUM($X112:EK112),EK112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EL112)+EL112>$W30,$W30-SUM($X112:EL112),EL112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EM112)+EM112>$W30,$W30-SUM($X112:EM112),EM112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EN112)+EN112>$W30,$W30-SUM($X112:EN112),EN112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EO112)+EO112>$W30,$W30-SUM($X112:EO112),EO112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EP112)+EP112>$W30,$W30-SUM($X112:EP112),EP112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EQ112)+EQ112>$W30,$W30-SUM($X112:EQ112),EQ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:ER112)+ER112>$W30,$W30-SUM($X112:ER112),ER112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:ES112)+ES112>$W30,$W30-SUM($X112:ES112),ES112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:ET112)+ET112>$W30,$W30-SUM($X112:ET112),ET112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EU112)+EU112>$W30,$W30-SUM($X112:EU112),EU112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EV112)+EV112>$W30,$W30-SUM($X112:EV112),EV112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EW112)+EW112>$W30,$W30-SUM($X112:EW112),EW112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EX112)+EX112>$W30,$W30-SUM($X112:EX112),EX112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EY112)+EY112>$W30,$W30-SUM($X112:EY112),EY112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:EZ112)+EZ112>$W30,$W30-SUM($X112:EZ112),EZ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FA112)+FA112>$W30,$W30-SUM($X112:FA112),FA112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FB112)+FB112>$W30,$W30-SUM($X112:FB112),FB112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FC112)+FC112>$W30,$W30-SUM($X112:FC112),FC112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FD112)+FD112>$W30,$W30-SUM($X112:FD112),FD112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FE112)+FE112>$W30,$W30-SUM($X112:FE112),FE112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FF112)+FF112>$W30,$W30-SUM($X112:FF112),FF112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FG112)+FG112>$W30,$W30-SUM($X112:FG112),FG112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FH112)+FH112>$W30,$W30-SUM($X112:FH112),FH112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FI112)+FI112>$W30,$W30-SUM($X112:FI112),FI112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FJ112)+FJ112>$W30,$W30-SUM($X112:FJ112),FJ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FK112)+FK112>$W30,$W30-SUM($X112:FK112),FK112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FL112)+FL112>$W30,$W30-SUM($X112:FL112),FL112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FM112)+FM112>$W30,$W30-SUM($X112:FM112),FM112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FN112)+FN112>$W30,$W30-SUM($X112:FN112),FN112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FO112)+FO112>$W30,$W30-SUM($X112:FO112),FO112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FP112)+FP112>$W30,$W30-SUM($X112:FP112),FP112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FQ112)+FQ112>$W30,$W30-SUM($X112:FQ112),FQ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FR112)+FR112>$W30,$W30-SUM($X112:FR112),FR112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FS112)+FS112>$W30,$W30-SUM($X112:FS112),FS112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FT112)+FT112>$W30,$W30-SUM($X112:FT112),FT112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FU112)+FU112>$W30,$W30-SUM($X112:FU112),FU112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FV112)+FV112>$W30,$W30-SUM($X112:FV112),FV112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FW112)+FW112>$W30,$W30-SUM($X112:FW112),FW112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FX112)+FX112>$W30,$W30-SUM($X112:FX112),FX112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FY112)+FY112>$W30,$W30-SUM($X112:FY112),FY112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:FZ112)+FZ112>$W30,$W30-SUM($X112:FZ112),FZ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GA112)+GA112>$W30,$W30-SUM($X112:GA112),GA112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GB112)+GB112>$W30,$W30-SUM($X112:GB112),GB112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GC112)+GC112>$W30,$W30-SUM($X112:GC112),GC112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GD112)+GD112>$W30,$W30-SUM($X112:GD112),GD112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GE112)+GE112>$W30,$W30-SUM($X112:GE112),GE112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GF112)+GF112>$W30,$W30-SUM($X112:GF112),GF112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GG112)+GG112>$W30,$W30-SUM($X112:GG112),GG112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GH112)+GH112>$W30,$W30-SUM($X112:GH112),GH112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GI112)+GI112>$W30,$W30-SUM($X112:GI112),GI112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GJ112)+GJ112>$W30,$W30-SUM($X112:GJ112),GJ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GK112)+GK112>$W30,$W30-SUM($X112:GK112),GK112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GL112)+GL112>$W30,$W30-SUM($X112:GL112),GL112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GM112)+GM112>$W30,$W30-SUM($X112:GM112),GM112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GN112)+GN112>$W30,$W30-SUM($X112:GN112),GN112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GO112)+GO112>$W30,$W30-SUM($X112:GO112),GO112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GP112)+GP112>$W30,$W30-SUM($X112:GP112),GP112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GQ112)+GQ112>$W30,$W30-SUM($X112:GQ112),GQ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GR112)+GR112>$W30,$W30-SUM($X112:GR112),GR112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GS112)+GS112>$W30,$W30-SUM($X112:GS112),GS112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GT112)+GT112>$W30,$W30-SUM($X112:GT112),GT112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GU112)+GU112>$W30,$W30-SUM($X112:GU112),GU112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GV112)+GV112>$W30,$W30-SUM($X112:GV112),GV112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GW112)+GW112>$W30,$W30-SUM($X112:GW112),GW112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GX112)+GX112>$W30,$W30-SUM($X112:GX112),GX112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GY112)+GY112>$W30,$W30-SUM($X112:GY112),GY112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:GZ112)+GZ112>$W30,$W30-SUM($X112:GZ112),GZ112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:HA112)+HA112>$W30,$W30-SUM($X112:HA112),HA112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:HB112)+HB112>$W30,$W30-SUM($X112:HB112),HB112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:HC112)+HC112>$W30,$W30-SUM($X112:HC112),HC112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:HD112)+HD112>$W30,$W30-SUM($X112:HD112),HD112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:HE112)+HE112>$W30,$W30-SUM($X112:HE112),HE112),0)","v":-1.1102230246251565E-15},{"$f":"IF($X112>0,IF(SUM($X112:HF112)+HF112>$W30,$W30-SUM($X112:HF112),HF112),0)","v":-1.1102230246251565E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($X113>0,IF(SUM($X113:X113)+X113>$W31,$W31-SUM($X113:X113),X113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:Y113)+Y113>$W31,$W31-SUM($X113:Y113),Y113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:Z113)+Z113>$W31,$W31-SUM($X113:Z113),Z113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AA113)+AA113>$W31,$W31-SUM($X113:AA113),AA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AB113)+AB113>$W31,$W31-SUM($X113:AB113),AB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AC113)+AC113>$W31,$W31-SUM($X113:AC113),AC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AD113)+AD113>$W31,$W31-SUM($X113:AD113),AD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AE113)+AE113>$W31,$W31-SUM($X113:AE113),AE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AF113)+AF113>$W31,$W31-SUM($X113:AF113),AF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AG113)+AG113>$W31,$W31-SUM($X113:AG113),AG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AH113)+AH113>$W31,$W31-SUM($X113:AH113),AH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AI113)+AI113>$W31,$W31-SUM($X113:AI113),AI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AJ113)+AJ113>$W31,$W31-SUM($X113:AJ113),AJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AK113)+AK113>$W31,$W31-SUM($X113:AK113),AK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AL113)+AL113>$W31,$W31-SUM($X113:AL113),AL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AM113)+AM113>$W31,$W31-SUM($X113:AM113),AM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AN113)+AN113>$W31,$W31-SUM($X113:AN113),AN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AO113)+AO113>$W31,$W31-SUM($X113:AO113),AO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AP113)+AP113>$W31,$W31-SUM($X113:AP113),AP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AQ113)+AQ113>$W31,$W31-SUM($X113:AQ113),AQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AR113)+AR113>$W31,$W31-SUM($X113:AR113),AR113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AS113)+AS113>$W31,$W31-SUM($X113:AS113),AS113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AT113)+AT113>$W31,$W31-SUM($X113:AT113),AT113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AU113)+AU113>$W31,$W31-SUM($X113:AU113),AU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AV113)+AV113>$W31,$W31-SUM($X113:AV113),AV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AW113)+AW113>$W31,$W31-SUM($X113:AW113),AW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AX113)+AX113>$W31,$W31-SUM($X113:AX113),AX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AY113)+AY113>$W31,$W31-SUM($X113:AY113),AY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:AZ113)+AZ113>$W31,$W31-SUM($X113:AZ113),AZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BA113)+BA113>$W31,$W31-SUM($X113:BA113),BA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BB113)+BB113>$W31,$W31-SUM($X113:BB113),BB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BC113)+BC113>$W31,$W31-SUM($X113:BC113),BC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BD113)+BD113>$W31,$W31-SUM($X113:BD113),BD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BE113)+BE113>$W31,$W31-SUM($X113:BE113),BE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BF113)+BF113>$W31,$W31-SUM($X113:BF113),BF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BG113)+BG113>$W31,$W31-SUM($X113:BG113),BG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BH113)+BH113>$W31,$W31-SUM($X113:BH113),BH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BI113)+BI113>$W31,$W31-SUM($X113:BI113),BI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BJ113)+BJ113>$W31,$W31-SUM($X113:BJ113),BJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BK113)+BK113>$W31,$W31-SUM($X113:BK113),BK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BL113)+BL113>$W31,$W31-SUM($X113:BL113),BL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BM113)+BM113>$W31,$W31-SUM($X113:BM113),BM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BN113)+BN113>$W31,$W31-SUM($X113:BN113),BN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BO113)+BO113>$W31,$W31-SUM($X113:BO113),BO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BP113)+BP113>$W31,$W31-SUM($X113:BP113),BP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BQ113)+BQ113>$W31,$W31-SUM($X113:BQ113),BQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BR113)+BR113>$W31,$W31-SUM($X113:BR113),BR113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BS113)+BS113>$W31,$W31-SUM($X113:BS113),BS113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BT113)+BT113>$W31,$W31-SUM($X113:BT113),BT113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BU113)+BU113>$W31,$W31-SUM($X113:BU113),BU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BV113)+BV113>$W31,$W31-SUM($X113:BV113),BV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BW113)+BW113>$W31,$W31-SUM($X113:BW113),BW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BX113)+BX113>$W31,$W31-SUM($X113:BX113),BX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BY113)+BY113>$W31,$W31-SUM($X113:BY113),BY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:BZ113)+BZ113>$W31,$W31-SUM($X113:BZ113),BZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CA113)+CA113>$W31,$W31-SUM($X113:CA113),CA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CB113)+CB113>$W31,$W31-SUM($X113:CB113),CB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CC113)+CC113>$W31,$W31-SUM($X113:CC113),CC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CD113)+CD113>$W31,$W31-SUM($X113:CD113),CD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CE113)+CE113>$W31,$W31-SUM($X113:CE113),CE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CF113)+CF113>$W31,$W31-SUM($X113:CF113),CF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CG113)+CG113>$W31,$W31-SUM($X113:CG113),CG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CH113)+CH113>$W31,$W31-SUM($X113:CH113),CH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CI113)+CI113>$W31,$W31-SUM($X113:CI113),CI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CJ113)+CJ113>$W31,$W31-SUM($X113:CJ113),CJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CK113)+CK113>$W31,$W31-SUM($X113:CK113),CK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CL113)+CL113>$W31,$W31-SUM($X113:CL113),CL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CM113)+CM113>$W31,$W31-SUM($X113:CM113),CM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CN113)+CN113>$W31,$W31-SUM($X113:CN113),CN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CO113)+CO113>$W31,$W31-SUM($X113:CO113),CO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CP113)+CP113>$W31,$W31-SUM($X113:CP113),CP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CQ113)+CQ113>$W31,$W31-SUM($X113:CQ113),CQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CR113)+CR113>$W31,$W31-SUM($X113:CR113),CR113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CS113)+CS113>$W31,$W31-SUM($X113:CS113),CS113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CT113)+CT113>$W31,$W31-SUM($X113:CT113),CT113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CU113)+CU113>$W31,$W31-SUM($X113:CU113),CU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CV113)+CV113>$W31,$W31-SUM($X113:CV113),CV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CW113)+CW113>$W31,$W31-SUM($X113:CW113),CW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CX113)+CX113>$W31,$W31-SUM($X113:CX113),CX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CY113)+CY113>$W31,$W31-SUM($X113:CY113),CY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:CZ113)+CZ113>$W31,$W31-SUM($X113:CZ113),CZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DA113)+DA113>$W31,$W31-SUM($X113:DA113),DA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DB113)+DB113>$W31,$W31-SUM($X113:DB113),DB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DC113)+DC113>$W31,$W31-SUM($X113:DC113),DC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DD113)+DD113>$W31,$W31-SUM($X113:DD113),DD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DE113)+DE113>$W31,$W31-SUM($X113:DE113),DE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DF113)+DF113>$W31,$W31-SUM($X113:DF113),DF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DG113)+DG113>$W31,$W31-SUM($X113:DG113),DG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DH113)+DH113>$W31,$W31-SUM($X113:DH113),DH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DI113)+DI113>$W31,$W31-SUM($X113:DI113),DI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DJ113)+DJ113>$W31,$W31-SUM($X113:DJ113),DJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DK113)+DK113>$W31,$W31-SUM($X113:DK113),DK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DL113)+DL113>$W31,$W31-SUM($X113:DL113),DL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DM113)+DM113>$W31,$W31-SUM($X113:DM113),DM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DN113)+DN113>$W31,$W31-SUM($X113:DN113),DN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DO113)+DO113>$W31,$W31-SUM($X113:DO113),DO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DP113)+DP113>$W31,$W31-SUM($X113:DP113),DP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DQ113)+DQ113>$W31,$W31-SUM($X113:DQ113),DQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DR113)+DR113>$W31,$W31-SUM($X113:DR113),DR113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DS113)+DS113>$W31,$W31-SUM($X113:DS113),DS113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DT113)+DT113>$W31,$W31-SUM($X113:DT113),DT113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DU113)+DU113>$W31,$W31-SUM($X113:DU113),DU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DV113)+DV113>$W31,$W31-SUM($X113:DV113),DV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DW113)+DW113>$W31,$W31-SUM($X113:DW113),DW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DX113)+DX113>$W31,$W31-SUM($X113:DX113),DX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DY113)+DY113>$W31,$W31-SUM($X113:DY113),DY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:DZ113)+DZ113>$W31,$W31-SUM($X113:DZ113),DZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EA113)+EA113>$W31,$W31-SUM($X113:EA113),EA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EB113)+EB113>$W31,$W31-SUM($X113:EB113),EB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EC113)+EC113>$W31,$W31-SUM($X113:EC113),EC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:ED113)+ED113>$W31,$W31-SUM($X113:ED113),ED113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EE113)+EE113>$W31,$W31-SUM($X113:EE113),EE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EF113)+EF113>$W31,$W31-SUM($X113:EF113),EF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EG113)+EG113>$W31,$W31-SUM($X113:EG113),EG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EH113)+EH113>$W31,$W31-SUM($X113:EH113),EH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EI113)+EI113>$W31,$W31-SUM($X113:EI113),EI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EJ113)+EJ113>$W31,$W31-SUM($X113:EJ113),EJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EK113)+EK113>$W31,$W31-SUM($X113:EK113),EK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EL113)+EL113>$W31,$W31-SUM($X113:EL113),EL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EM113)+EM113>$W31,$W31-SUM($X113:EM113),EM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EN113)+EN113>$W31,$W31-SUM($X113:EN113),EN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EO113)+EO113>$W31,$W31-SUM($X113:EO113),EO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EP113)+EP113>$W31,$W31-SUM($X113:EP113),EP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EQ113)+EQ113>$W31,$W31-SUM($X113:EQ113),EQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:ER113)+ER113>$W31,$W31-SUM($X113:ER113),ER113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:ES113)+ES113>$W31,$W31-SUM($X113:ES113),ES113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:ET113)+ET113>$W31,$W31-SUM($X113:ET113),ET113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EU113)+EU113>$W31,$W31-SUM($X113:EU113),EU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EV113)+EV113>$W31,$W31-SUM($X113:EV113),EV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EW113)+EW113>$W31,$W31-SUM($X113:EW113),EW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EX113)+EX113>$W31,$W31-SUM($X113:EX113),EX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EY113)+EY113>$W31,$W31-SUM($X113:EY113),EY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:EZ113)+EZ113>$W31,$W31-SUM($X113:EZ113),EZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FA113)+FA113>$W31,$W31-SUM($X113:FA113),FA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FB113)+FB113>$W31,$W31-SUM($X113:FB113),FB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FC113)+FC113>$W31,$W31-SUM($X113:FC113),FC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FD113)+FD113>$W31,$W31-SUM($X113:FD113),FD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FE113)+FE113>$W31,$W31-SUM($X113:FE113),FE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FF113)+FF113>$W31,$W31-SUM($X113:FF113),FF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FG113)+FG113>$W31,$W31-SUM($X113:FG113),FG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FH113)+FH113>$W31,$W31-SUM($X113:FH113),FH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FI113)+FI113>$W31,$W31-SUM($X113:FI113),FI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FJ113)+FJ113>$W31,$W31-SUM($X113:FJ113),FJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FK113)+FK113>$W31,$W31-SUM($X113:FK113),FK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FL113)+FL113>$W31,$W31-SUM($X113:FL113),FL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FM113)+FM113>$W31,$W31-SUM($X113:FM113),FM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FN113)+FN113>$W31,$W31-SUM($X113:FN113),FN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FO113)+FO113>$W31,$W31-SUM($X113:FO113),FO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FP113)+FP113>$W31,$W31-SUM($X113:FP113),FP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FQ113)+FQ113>$W31,$W31-SUM($X113:FQ113),FQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FR113)+FR113>$W31,$W31-SUM($X113:FR113),FR113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FS113)+FS113>$W31,$W31-SUM($X113:FS113),FS113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FT113)+FT113>$W31,$W31-SUM($X113:FT113),FT113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FU113)+FU113>$W31,$W31-SUM($X113:FU113),FU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FV113)+FV113>$W31,$W31-SUM($X113:FV113),FV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FW113)+FW113>$W31,$W31-SUM($X113:FW113),FW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FX113)+FX113>$W31,$W31-SUM($X113:FX113),FX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FY113)+FY113>$W31,$W31-SUM($X113:FY113),FY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:FZ113)+FZ113>$W31,$W31-SUM($X113:FZ113),FZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GA113)+GA113>$W31,$W31-SUM($X113:GA113),GA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GB113)+GB113>$W31,$W31-SUM($X113:GB113),GB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GC113)+GC113>$W31,$W31-SUM($X113:GC113),GC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GD113)+GD113>$W31,$W31-SUM($X113:GD113),GD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GE113)+GE113>$W31,$W31-SUM($X113:GE113),GE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GF113)+GF113>$W31,$W31-SUM($X113:GF113),GF113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GG113)+GG113>$W31,$W31-SUM($X113:GG113),GG113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GH113)+GH113>$W31,$W31-SUM($X113:GH113),GH113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GI113)+GI113>$W31,$W31-SUM($X113:GI113),GI113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GJ113)+GJ113>$W31,$W31-SUM($X113:GJ113),GJ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GK113)+GK113>$W31,$W31-SUM($X113:GK113),GK113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GL113)+GL113>$W31,$W31-SUM($X113:GL113),GL113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GM113)+GM113>$W31,$W31-SUM($X113:GM113),GM113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GN113)+GN113>$W31,$W31-SUM($X113:GN113),GN113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GO113)+GO113>$W31,$W31-SUM($X113:GO113),GO113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GP113)+GP113>$W31,$W31-SUM($X113:GP113),GP113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GQ113)+GQ113>$W31,$W31-SUM($X113:GQ113),GQ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GR113)+GR113>$W31,$W31-SUM($X113:GR113),GR113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GS113)+GS113>$W31,$W31-SUM($X113:GS113),GS113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GT113)+GT113>$W31,$W31-SUM($X113:GT113),GT113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GU113)+GU113>$W31,$W31-SUM($X113:GU113),GU113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GV113)+GV113>$W31,$W31-SUM($X113:GV113),GV113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GW113)+GW113>$W31,$W31-SUM($X113:GW113),GW113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GX113)+GX113>$W31,$W31-SUM($X113:GX113),GX113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GY113)+GY113>$W31,$W31-SUM($X113:GY113),GY113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:GZ113)+GZ113>$W31,$W31-SUM($X113:GZ113),GZ113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:HA113)+HA113>$W31,$W31-SUM($X113:HA113),HA113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:HB113)+HB113>$W31,$W31-SUM($X113:HB113),HB113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:HC113)+HC113>$W31,$W31-SUM($X113:HC113),HC113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:HD113)+HD113>$W31,$W31-SUM($X113:HD113),HD113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:HE113)+HE113>$W31,$W31-SUM($X113:HE113),HE113),0)","v":0},{"$f":"IF($X113>0,IF(SUM($X113:HF113)+HF113>$W31,$W31-SUM($X113:HF113),HF113),0)","v":0}]
[]
[null,"Depreciation:  1998 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X24>0,X24/$F117,X24)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:Y117)+Y117>$X24,$X24-SUM($Y117:Y117),Y117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:Z117)+Z117>$X24,$X24-SUM($Y117:Z117),Z117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AA117)+AA117>$X24,$X24-SUM($Y117:AA117),AA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AB117)+AB117>$X24,$X24-SUM($Y117:AB117),AB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AC117)+AC117>$X24,$X24-SUM($Y117:AC117),AC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AD117)+AD117>$X24,$X24-SUM($Y117:AD117),AD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AE117)+AE117>$X24,$X24-SUM($Y117:AE117),AE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AF117)+AF117>$X24,$X24-SUM($Y117:AF117),AF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AG117)+AG117>$X24,$X24-SUM($Y117:AG117),AG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AH117)+AH117>$X24,$X24-SUM($Y117:AH117),AH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AI117)+AI117>$X24,$X24-SUM($Y117:AI117),AI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AJ117)+AJ117>$X24,$X24-SUM($Y117:AJ117),AJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AK117)+AK117>$X24,$X24-SUM($Y117:AK117),AK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AL117)+AL117>$X24,$X24-SUM($Y117:AL117),AL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AM117)+AM117>$X24,$X24-SUM($Y117:AM117),AM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AN117)+AN117>$X24,$X24-SUM($Y117:AN117),AN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AO117)+AO117>$X24,$X24-SUM($Y117:AO117),AO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AP117)+AP117>$X24,$X24-SUM($Y117:AP117),AP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AQ117)+AQ117>$X24,$X24-SUM($Y117:AQ117),AQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AR117)+AR117>$X24,$X24-SUM($Y117:AR117),AR117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AS117)+AS117>$X24,$X24-SUM($Y117:AS117),AS117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AT117)+AT117>$X24,$X24-SUM($Y117:AT117),AT117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AU117)+AU117>$X24,$X24-SUM($Y117:AU117),AU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AV117)+AV117>$X24,$X24-SUM($Y117:AV117),AV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AW117)+AW117>$X24,$X24-SUM($Y117:AW117),AW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AX117)+AX117>$X24,$X24-SUM($Y117:AX117),AX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AY117)+AY117>$X24,$X24-SUM($Y117:AY117),AY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:AZ117)+AZ117>$X24,$X24-SUM($Y117:AZ117),AZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BA117)+BA117>$X24,$X24-SUM($Y117:BA117),BA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BB117)+BB117>$X24,$X24-SUM($Y117:BB117),BB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BC117)+BC117>$X24,$X24-SUM($Y117:BC117),BC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BD117)+BD117>$X24,$X24-SUM($Y117:BD117),BD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BE117)+BE117>$X24,$X24-SUM($Y117:BE117),BE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BF117)+BF117>$X24,$X24-SUM($Y117:BF117),BF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BG117)+BG117>$X24,$X24-SUM($Y117:BG117),BG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BH117)+BH117>$X24,$X24-SUM($Y117:BH117),BH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BI117)+BI117>$X24,$X24-SUM($Y117:BI117),BI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BJ117)+BJ117>$X24,$X24-SUM($Y117:BJ117),BJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BK117)+BK117>$X24,$X24-SUM($Y117:BK117),BK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BL117)+BL117>$X24,$X24-SUM($Y117:BL117),BL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BM117)+BM117>$X24,$X24-SUM($Y117:BM117),BM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BN117)+BN117>$X24,$X24-SUM($Y117:BN117),BN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BO117)+BO117>$X24,$X24-SUM($Y117:BO117),BO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BP117)+BP117>$X24,$X24-SUM($Y117:BP117),BP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BQ117)+BQ117>$X24,$X24-SUM($Y117:BQ117),BQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BR117)+BR117>$X24,$X24-SUM($Y117:BR117),BR117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BS117)+BS117>$X24,$X24-SUM($Y117:BS117),BS117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BT117)+BT117>$X24,$X24-SUM($Y117:BT117),BT117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BU117)+BU117>$X24,$X24-SUM($Y117:BU117),BU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BV117)+BV117>$X24,$X24-SUM($Y117:BV117),BV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BW117)+BW117>$X24,$X24-SUM($Y117:BW117),BW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BX117)+BX117>$X24,$X24-SUM($Y117:BX117),BX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BY117)+BY117>$X24,$X24-SUM($Y117:BY117),BY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:BZ117)+BZ117>$X24,$X24-SUM($Y117:BZ117),BZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CA117)+CA117>$X24,$X24-SUM($Y117:CA117),CA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CB117)+CB117>$X24,$X24-SUM($Y117:CB117),CB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CC117)+CC117>$X24,$X24-SUM($Y117:CC117),CC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CD117)+CD117>$X24,$X24-SUM($Y117:CD117),CD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CE117)+CE117>$X24,$X24-SUM($Y117:CE117),CE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CF117)+CF117>$X24,$X24-SUM($Y117:CF117),CF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CG117)+CG117>$X24,$X24-SUM($Y117:CG117),CG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CH117)+CH117>$X24,$X24-SUM($Y117:CH117),CH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CI117)+CI117>$X24,$X24-SUM($Y117:CI117),CI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CJ117)+CJ117>$X24,$X24-SUM($Y117:CJ117),CJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CK117)+CK117>$X24,$X24-SUM($Y117:CK117),CK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CL117)+CL117>$X24,$X24-SUM($Y117:CL117),CL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CM117)+CM117>$X24,$X24-SUM($Y117:CM117),CM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CN117)+CN117>$X24,$X24-SUM($Y117:CN117),CN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CO117)+CO117>$X24,$X24-SUM($Y117:CO117),CO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CP117)+CP117>$X24,$X24-SUM($Y117:CP117),CP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CQ117)+CQ117>$X24,$X24-SUM($Y117:CQ117),CQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CR117)+CR117>$X24,$X24-SUM($Y117:CR117),CR117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CS117)+CS117>$X24,$X24-SUM($Y117:CS117),CS117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CT117)+CT117>$X24,$X24-SUM($Y117:CT117),CT117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CU117)+CU117>$X24,$X24-SUM($Y117:CU117),CU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CV117)+CV117>$X24,$X24-SUM($Y117:CV117),CV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CW117)+CW117>$X24,$X24-SUM($Y117:CW117),CW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CX117)+CX117>$X24,$X24-SUM($Y117:CX117),CX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CY117)+CY117>$X24,$X24-SUM($Y117:CY117),CY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:CZ117)+CZ117>$X24,$X24-SUM($Y117:CZ117),CZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DA117)+DA117>$X24,$X24-SUM($Y117:DA117),DA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DB117)+DB117>$X24,$X24-SUM($Y117:DB117),DB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DC117)+DC117>$X24,$X24-SUM($Y117:DC117),DC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DD117)+DD117>$X24,$X24-SUM($Y117:DD117),DD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DE117)+DE117>$X24,$X24-SUM($Y117:DE117),DE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DF117)+DF117>$X24,$X24-SUM($Y117:DF117),DF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DG117)+DG117>$X24,$X24-SUM($Y117:DG117),DG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DH117)+DH117>$X24,$X24-SUM($Y117:DH117),DH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DI117)+DI117>$X24,$X24-SUM($Y117:DI117),DI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DJ117)+DJ117>$X24,$X24-SUM($Y117:DJ117),DJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DK117)+DK117>$X24,$X24-SUM($Y117:DK117),DK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DL117)+DL117>$X24,$X24-SUM($Y117:DL117),DL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DM117)+DM117>$X24,$X24-SUM($Y117:DM117),DM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DN117)+DN117>$X24,$X24-SUM($Y117:DN117),DN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DO117)+DO117>$X24,$X24-SUM($Y117:DO117),DO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DP117)+DP117>$X24,$X24-SUM($Y117:DP117),DP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DQ117)+DQ117>$X24,$X24-SUM($Y117:DQ117),DQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DR117)+DR117>$X24,$X24-SUM($Y117:DR117),DR117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DS117)+DS117>$X24,$X24-SUM($Y117:DS117),DS117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DT117)+DT117>$X24,$X24-SUM($Y117:DT117),DT117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DU117)+DU117>$X24,$X24-SUM($Y117:DU117),DU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DV117)+DV117>$X24,$X24-SUM($Y117:DV117),DV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DW117)+DW117>$X24,$X24-SUM($Y117:DW117),DW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DX117)+DX117>$X24,$X24-SUM($Y117:DX117),DX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DY117)+DY117>$X24,$X24-SUM($Y117:DY117),DY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:DZ117)+DZ117>$X24,$X24-SUM($Y117:DZ117),DZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EA117)+EA117>$X24,$X24-SUM($Y117:EA117),EA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EB117)+EB117>$X24,$X24-SUM($Y117:EB117),EB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EC117)+EC117>$X24,$X24-SUM($Y117:EC117),EC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:ED117)+ED117>$X24,$X24-SUM($Y117:ED117),ED117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EE117)+EE117>$X24,$X24-SUM($Y117:EE117),EE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EF117)+EF117>$X24,$X24-SUM($Y117:EF117),EF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EG117)+EG117>$X24,$X24-SUM($Y117:EG117),EG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EH117)+EH117>$X24,$X24-SUM($Y117:EH117),EH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EI117)+EI117>$X24,$X24-SUM($Y117:EI117),EI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EJ117)+EJ117>$X24,$X24-SUM($Y117:EJ117),EJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EK117)+EK117>$X24,$X24-SUM($Y117:EK117),EK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EL117)+EL117>$X24,$X24-SUM($Y117:EL117),EL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EM117)+EM117>$X24,$X24-SUM($Y117:EM117),EM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EN117)+EN117>$X24,$X24-SUM($Y117:EN117),EN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EO117)+EO117>$X24,$X24-SUM($Y117:EO117),EO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EP117)+EP117>$X24,$X24-SUM($Y117:EP117),EP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EQ117)+EQ117>$X24,$X24-SUM($Y117:EQ117),EQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:ER117)+ER117>$X24,$X24-SUM($Y117:ER117),ER117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:ES117)+ES117>$X24,$X24-SUM($Y117:ES117),ES117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:ET117)+ET117>$X24,$X24-SUM($Y117:ET117),ET117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EU117)+EU117>$X24,$X24-SUM($Y117:EU117),EU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EV117)+EV117>$X24,$X24-SUM($Y117:EV117),EV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EW117)+EW117>$X24,$X24-SUM($Y117:EW117),EW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EX117)+EX117>$X24,$X24-SUM($Y117:EX117),EX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EY117)+EY117>$X24,$X24-SUM($Y117:EY117),EY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:EZ117)+EZ117>$X24,$X24-SUM($Y117:EZ117),EZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FA117)+FA117>$X24,$X24-SUM($Y117:FA117),FA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FB117)+FB117>$X24,$X24-SUM($Y117:FB117),FB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FC117)+FC117>$X24,$X24-SUM($Y117:FC117),FC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FD117)+FD117>$X24,$X24-SUM($Y117:FD117),FD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FE117)+FE117>$X24,$X24-SUM($Y117:FE117),FE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FF117)+FF117>$X24,$X24-SUM($Y117:FF117),FF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FG117)+FG117>$X24,$X24-SUM($Y117:FG117),FG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FH117)+FH117>$X24,$X24-SUM($Y117:FH117),FH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FI117)+FI117>$X24,$X24-SUM($Y117:FI117),FI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FJ117)+FJ117>$X24,$X24-SUM($Y117:FJ117),FJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FK117)+FK117>$X24,$X24-SUM($Y117:FK117),FK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FL117)+FL117>$X24,$X24-SUM($Y117:FL117),FL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FM117)+FM117>$X24,$X24-SUM($Y117:FM117),FM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FN117)+FN117>$X24,$X24-SUM($Y117:FN117),FN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FO117)+FO117>$X24,$X24-SUM($Y117:FO117),FO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FP117)+FP117>$X24,$X24-SUM($Y117:FP117),FP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FQ117)+FQ117>$X24,$X24-SUM($Y117:FQ117),FQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FR117)+FR117>$X24,$X24-SUM($Y117:FR117),FR117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FS117)+FS117>$X24,$X24-SUM($Y117:FS117),FS117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FT117)+FT117>$X24,$X24-SUM($Y117:FT117),FT117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FU117)+FU117>$X24,$X24-SUM($Y117:FU117),FU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FV117)+FV117>$X24,$X24-SUM($Y117:FV117),FV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FW117)+FW117>$X24,$X24-SUM($Y117:FW117),FW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FX117)+FX117>$X24,$X24-SUM($Y117:FX117),FX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FY117)+FY117>$X24,$X24-SUM($Y117:FY117),FY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:FZ117)+FZ117>$X24,$X24-SUM($Y117:FZ117),FZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GA117)+GA117>$X24,$X24-SUM($Y117:GA117),GA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GB117)+GB117>$X24,$X24-SUM($Y117:GB117),GB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GC117)+GC117>$X24,$X24-SUM($Y117:GC117),GC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GD117)+GD117>$X24,$X24-SUM($Y117:GD117),GD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GE117)+GE117>$X24,$X24-SUM($Y117:GE117),GE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GF117)+GF117>$X24,$X24-SUM($Y117:GF117),GF117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GG117)+GG117>$X24,$X24-SUM($Y117:GG117),GG117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GH117)+GH117>$X24,$X24-SUM($Y117:GH117),GH117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GI117)+GI117>$X24,$X24-SUM($Y117:GI117),GI117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GJ117)+GJ117>$X24,$X24-SUM($Y117:GJ117),GJ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GK117)+GK117>$X24,$X24-SUM($Y117:GK117),GK117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GL117)+GL117>$X24,$X24-SUM($Y117:GL117),GL117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GM117)+GM117>$X24,$X24-SUM($Y117:GM117),GM117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GN117)+GN117>$X24,$X24-SUM($Y117:GN117),GN117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GO117)+GO117>$X24,$X24-SUM($Y117:GO117),GO117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GP117)+GP117>$X24,$X24-SUM($Y117:GP117),GP117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GQ117)+GQ117>$X24,$X24-SUM($Y117:GQ117),GQ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GR117)+GR117>$X24,$X24-SUM($Y117:GR117),GR117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GS117)+GS117>$X24,$X24-SUM($Y117:GS117),GS117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GT117)+GT117>$X24,$X24-SUM($Y117:GT117),GT117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GU117)+GU117>$X24,$X24-SUM($Y117:GU117),GU117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GV117)+GV117>$X24,$X24-SUM($Y117:GV117),GV117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GW117)+GW117>$X24,$X24-SUM($Y117:GW117),GW117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GX117)+GX117>$X24,$X24-SUM($Y117:GX117),GX117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GY117)+GY117>$X24,$X24-SUM($Y117:GY117),GY117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:GZ117)+GZ117>$X24,$X24-SUM($Y117:GZ117),GZ117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:HA117)+HA117>$X24,$X24-SUM($Y117:HA117),HA117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:HB117)+HB117>$X24,$X24-SUM($Y117:HB117),HB117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:HC117)+HC117>$X24,$X24-SUM($Y117:HC117),HC117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:HD117)+HD117>$X24,$X24-SUM($Y117:HD117),HD117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:HE117)+HE117>$X24,$X24-SUM($Y117:HE117),HE117),0)","v":0},{"$f":"IF($Y117>0,IF(SUM($Y117:HF117)+HF117>$X24,$X24-SUM($Y117:HF117),HF117),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y118>0,IF(SUM($Y118:Y118)+Y118>$X25,$X25-SUM($Y118:Y118),Y118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:Z118)+Z118>$X25,$X25-SUM($Y118:Z118),Z118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AA118)+AA118>$X25,$X25-SUM($Y118:AA118),AA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AB118)+AB118>$X25,$X25-SUM($Y118:AB118),AB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AC118)+AC118>$X25,$X25-SUM($Y118:AC118),AC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AD118)+AD118>$X25,$X25-SUM($Y118:AD118),AD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AE118)+AE118>$X25,$X25-SUM($Y118:AE118),AE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AF118)+AF118>$X25,$X25-SUM($Y118:AF118),AF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AG118)+AG118>$X25,$X25-SUM($Y118:AG118),AG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AH118)+AH118>$X25,$X25-SUM($Y118:AH118),AH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AI118)+AI118>$X25,$X25-SUM($Y118:AI118),AI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AJ118)+AJ118>$X25,$X25-SUM($Y118:AJ118),AJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AK118)+AK118>$X25,$X25-SUM($Y118:AK118),AK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AL118)+AL118>$X25,$X25-SUM($Y118:AL118),AL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AM118)+AM118>$X25,$X25-SUM($Y118:AM118),AM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AN118)+AN118>$X25,$X25-SUM($Y118:AN118),AN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AO118)+AO118>$X25,$X25-SUM($Y118:AO118),AO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AP118)+AP118>$X25,$X25-SUM($Y118:AP118),AP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AQ118)+AQ118>$X25,$X25-SUM($Y118:AQ118),AQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AR118)+AR118>$X25,$X25-SUM($Y118:AR118),AR118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AS118)+AS118>$X25,$X25-SUM($Y118:AS118),AS118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AT118)+AT118>$X25,$X25-SUM($Y118:AT118),AT118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AU118)+AU118>$X25,$X25-SUM($Y118:AU118),AU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AV118)+AV118>$X25,$X25-SUM($Y118:AV118),AV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AW118)+AW118>$X25,$X25-SUM($Y118:AW118),AW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AX118)+AX118>$X25,$X25-SUM($Y118:AX118),AX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AY118)+AY118>$X25,$X25-SUM($Y118:AY118),AY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:AZ118)+AZ118>$X25,$X25-SUM($Y118:AZ118),AZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BA118)+BA118>$X25,$X25-SUM($Y118:BA118),BA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BB118)+BB118>$X25,$X25-SUM($Y118:BB118),BB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BC118)+BC118>$X25,$X25-SUM($Y118:BC118),BC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BD118)+BD118>$X25,$X25-SUM($Y118:BD118),BD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BE118)+BE118>$X25,$X25-SUM($Y118:BE118),BE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BF118)+BF118>$X25,$X25-SUM($Y118:BF118),BF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BG118)+BG118>$X25,$X25-SUM($Y118:BG118),BG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BH118)+BH118>$X25,$X25-SUM($Y118:BH118),BH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BI118)+BI118>$X25,$X25-SUM($Y118:BI118),BI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BJ118)+BJ118>$X25,$X25-SUM($Y118:BJ118),BJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BK118)+BK118>$X25,$X25-SUM($Y118:BK118),BK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BL118)+BL118>$X25,$X25-SUM($Y118:BL118),BL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BM118)+BM118>$X25,$X25-SUM($Y118:BM118),BM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BN118)+BN118>$X25,$X25-SUM($Y118:BN118),BN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BO118)+BO118>$X25,$X25-SUM($Y118:BO118),BO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BP118)+BP118>$X25,$X25-SUM($Y118:BP118),BP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BQ118)+BQ118>$X25,$X25-SUM($Y118:BQ118),BQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BR118)+BR118>$X25,$X25-SUM($Y118:BR118),BR118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BS118)+BS118>$X25,$X25-SUM($Y118:BS118),BS118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BT118)+BT118>$X25,$X25-SUM($Y118:BT118),BT118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BU118)+BU118>$X25,$X25-SUM($Y118:BU118),BU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BV118)+BV118>$X25,$X25-SUM($Y118:BV118),BV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BW118)+BW118>$X25,$X25-SUM($Y118:BW118),BW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BX118)+BX118>$X25,$X25-SUM($Y118:BX118),BX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BY118)+BY118>$X25,$X25-SUM($Y118:BY118),BY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:BZ118)+BZ118>$X25,$X25-SUM($Y118:BZ118),BZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CA118)+CA118>$X25,$X25-SUM($Y118:CA118),CA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CB118)+CB118>$X25,$X25-SUM($Y118:CB118),CB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CC118)+CC118>$X25,$X25-SUM($Y118:CC118),CC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CD118)+CD118>$X25,$X25-SUM($Y118:CD118),CD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CE118)+CE118>$X25,$X25-SUM($Y118:CE118),CE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CF118)+CF118>$X25,$X25-SUM($Y118:CF118),CF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CG118)+CG118>$X25,$X25-SUM($Y118:CG118),CG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CH118)+CH118>$X25,$X25-SUM($Y118:CH118),CH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CI118)+CI118>$X25,$X25-SUM($Y118:CI118),CI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CJ118)+CJ118>$X25,$X25-SUM($Y118:CJ118),CJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CK118)+CK118>$X25,$X25-SUM($Y118:CK118),CK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CL118)+CL118>$X25,$X25-SUM($Y118:CL118),CL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CM118)+CM118>$X25,$X25-SUM($Y118:CM118),CM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CN118)+CN118>$X25,$X25-SUM($Y118:CN118),CN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CO118)+CO118>$X25,$X25-SUM($Y118:CO118),CO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CP118)+CP118>$X25,$X25-SUM($Y118:CP118),CP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CQ118)+CQ118>$X25,$X25-SUM($Y118:CQ118),CQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CR118)+CR118>$X25,$X25-SUM($Y118:CR118),CR118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CS118)+CS118>$X25,$X25-SUM($Y118:CS118),CS118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CT118)+CT118>$X25,$X25-SUM($Y118:CT118),CT118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CU118)+CU118>$X25,$X25-SUM($Y118:CU118),CU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CV118)+CV118>$X25,$X25-SUM($Y118:CV118),CV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CW118)+CW118>$X25,$X25-SUM($Y118:CW118),CW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CX118)+CX118>$X25,$X25-SUM($Y118:CX118),CX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CY118)+CY118>$X25,$X25-SUM($Y118:CY118),CY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:CZ118)+CZ118>$X25,$X25-SUM($Y118:CZ118),CZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DA118)+DA118>$X25,$X25-SUM($Y118:DA118),DA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DB118)+DB118>$X25,$X25-SUM($Y118:DB118),DB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DC118)+DC118>$X25,$X25-SUM($Y118:DC118),DC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DD118)+DD118>$X25,$X25-SUM($Y118:DD118),DD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DE118)+DE118>$X25,$X25-SUM($Y118:DE118),DE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DF118)+DF118>$X25,$X25-SUM($Y118:DF118),DF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DG118)+DG118>$X25,$X25-SUM($Y118:DG118),DG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DH118)+DH118>$X25,$X25-SUM($Y118:DH118),DH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DI118)+DI118>$X25,$X25-SUM($Y118:DI118),DI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DJ118)+DJ118>$X25,$X25-SUM($Y118:DJ118),DJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DK118)+DK118>$X25,$X25-SUM($Y118:DK118),DK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DL118)+DL118>$X25,$X25-SUM($Y118:DL118),DL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DM118)+DM118>$X25,$X25-SUM($Y118:DM118),DM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DN118)+DN118>$X25,$X25-SUM($Y118:DN118),DN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DO118)+DO118>$X25,$X25-SUM($Y118:DO118),DO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DP118)+DP118>$X25,$X25-SUM($Y118:DP118),DP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DQ118)+DQ118>$X25,$X25-SUM($Y118:DQ118),DQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DR118)+DR118>$X25,$X25-SUM($Y118:DR118),DR118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DS118)+DS118>$X25,$X25-SUM($Y118:DS118),DS118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DT118)+DT118>$X25,$X25-SUM($Y118:DT118),DT118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DU118)+DU118>$X25,$X25-SUM($Y118:DU118),DU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DV118)+DV118>$X25,$X25-SUM($Y118:DV118),DV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DW118)+DW118>$X25,$X25-SUM($Y118:DW118),DW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DX118)+DX118>$X25,$X25-SUM($Y118:DX118),DX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DY118)+DY118>$X25,$X25-SUM($Y118:DY118),DY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:DZ118)+DZ118>$X25,$X25-SUM($Y118:DZ118),DZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EA118)+EA118>$X25,$X25-SUM($Y118:EA118),EA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EB118)+EB118>$X25,$X25-SUM($Y118:EB118),EB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EC118)+EC118>$X25,$X25-SUM($Y118:EC118),EC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:ED118)+ED118>$X25,$X25-SUM($Y118:ED118),ED118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EE118)+EE118>$X25,$X25-SUM($Y118:EE118),EE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EF118)+EF118>$X25,$X25-SUM($Y118:EF118),EF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EG118)+EG118>$X25,$X25-SUM($Y118:EG118),EG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EH118)+EH118>$X25,$X25-SUM($Y118:EH118),EH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EI118)+EI118>$X25,$X25-SUM($Y118:EI118),EI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EJ118)+EJ118>$X25,$X25-SUM($Y118:EJ118),EJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EK118)+EK118>$X25,$X25-SUM($Y118:EK118),EK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EL118)+EL118>$X25,$X25-SUM($Y118:EL118),EL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EM118)+EM118>$X25,$X25-SUM($Y118:EM118),EM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EN118)+EN118>$X25,$X25-SUM($Y118:EN118),EN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EO118)+EO118>$X25,$X25-SUM($Y118:EO118),EO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EP118)+EP118>$X25,$X25-SUM($Y118:EP118),EP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EQ118)+EQ118>$X25,$X25-SUM($Y118:EQ118),EQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:ER118)+ER118>$X25,$X25-SUM($Y118:ER118),ER118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:ES118)+ES118>$X25,$X25-SUM($Y118:ES118),ES118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:ET118)+ET118>$X25,$X25-SUM($Y118:ET118),ET118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EU118)+EU118>$X25,$X25-SUM($Y118:EU118),EU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EV118)+EV118>$X25,$X25-SUM($Y118:EV118),EV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EW118)+EW118>$X25,$X25-SUM($Y118:EW118),EW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EX118)+EX118>$X25,$X25-SUM($Y118:EX118),EX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EY118)+EY118>$X25,$X25-SUM($Y118:EY118),EY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:EZ118)+EZ118>$X25,$X25-SUM($Y118:EZ118),EZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FA118)+FA118>$X25,$X25-SUM($Y118:FA118),FA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FB118)+FB118>$X25,$X25-SUM($Y118:FB118),FB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FC118)+FC118>$X25,$X25-SUM($Y118:FC118),FC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FD118)+FD118>$X25,$X25-SUM($Y118:FD118),FD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FE118)+FE118>$X25,$X25-SUM($Y118:FE118),FE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FF118)+FF118>$X25,$X25-SUM($Y118:FF118),FF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FG118)+FG118>$X25,$X25-SUM($Y118:FG118),FG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FH118)+FH118>$X25,$X25-SUM($Y118:FH118),FH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FI118)+FI118>$X25,$X25-SUM($Y118:FI118),FI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FJ118)+FJ118>$X25,$X25-SUM($Y118:FJ118),FJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FK118)+FK118>$X25,$X25-SUM($Y118:FK118),FK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FL118)+FL118>$X25,$X25-SUM($Y118:FL118),FL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FM118)+FM118>$X25,$X25-SUM($Y118:FM118),FM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FN118)+FN118>$X25,$X25-SUM($Y118:FN118),FN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FO118)+FO118>$X25,$X25-SUM($Y118:FO118),FO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FP118)+FP118>$X25,$X25-SUM($Y118:FP118),FP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FQ118)+FQ118>$X25,$X25-SUM($Y118:FQ118),FQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FR118)+FR118>$X25,$X25-SUM($Y118:FR118),FR118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FS118)+FS118>$X25,$X25-SUM($Y118:FS118),FS118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FT118)+FT118>$X25,$X25-SUM($Y118:FT118),FT118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FU118)+FU118>$X25,$X25-SUM($Y118:FU118),FU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FV118)+FV118>$X25,$X25-SUM($Y118:FV118),FV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FW118)+FW118>$X25,$X25-SUM($Y118:FW118),FW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FX118)+FX118>$X25,$X25-SUM($Y118:FX118),FX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FY118)+FY118>$X25,$X25-SUM($Y118:FY118),FY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:FZ118)+FZ118>$X25,$X25-SUM($Y118:FZ118),FZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GA118)+GA118>$X25,$X25-SUM($Y118:GA118),GA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GB118)+GB118>$X25,$X25-SUM($Y118:GB118),GB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GC118)+GC118>$X25,$X25-SUM($Y118:GC118),GC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GD118)+GD118>$X25,$X25-SUM($Y118:GD118),GD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GE118)+GE118>$X25,$X25-SUM($Y118:GE118),GE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GF118)+GF118>$X25,$X25-SUM($Y118:GF118),GF118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GG118)+GG118>$X25,$X25-SUM($Y118:GG118),GG118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GH118)+GH118>$X25,$X25-SUM($Y118:GH118),GH118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GI118)+GI118>$X25,$X25-SUM($Y118:GI118),GI118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GJ118)+GJ118>$X25,$X25-SUM($Y118:GJ118),GJ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GK118)+GK118>$X25,$X25-SUM($Y118:GK118),GK118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GL118)+GL118>$X25,$X25-SUM($Y118:GL118),GL118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GM118)+GM118>$X25,$X25-SUM($Y118:GM118),GM118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GN118)+GN118>$X25,$X25-SUM($Y118:GN118),GN118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GO118)+GO118>$X25,$X25-SUM($Y118:GO118),GO118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GP118)+GP118>$X25,$X25-SUM($Y118:GP118),GP118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GQ118)+GQ118>$X25,$X25-SUM($Y118:GQ118),GQ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GR118)+GR118>$X25,$X25-SUM($Y118:GR118),GR118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GS118)+GS118>$X25,$X25-SUM($Y118:GS118),GS118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GT118)+GT118>$X25,$X25-SUM($Y118:GT118),GT118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GU118)+GU118>$X25,$X25-SUM($Y118:GU118),GU118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GV118)+GV118>$X25,$X25-SUM($Y118:GV118),GV118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GW118)+GW118>$X25,$X25-SUM($Y118:GW118),GW118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GX118)+GX118>$X25,$X25-SUM($Y118:GX118),GX118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GY118)+GY118>$X25,$X25-SUM($Y118:GY118),GY118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:GZ118)+GZ118>$X25,$X25-SUM($Y118:GZ118),GZ118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:HA118)+HA118>$X25,$X25-SUM($Y118:HA118),HA118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:HB118)+HB118>$X25,$X25-SUM($Y118:HB118),HB118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:HC118)+HC118>$X25,$X25-SUM($Y118:HC118),HC118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:HD118)+HD118>$X25,$X25-SUM($Y118:HD118),HD118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:HE118)+HE118>$X25,$X25-SUM($Y118:HE118),HE118),0)","v":0},{"$f":"IF($Y118>0,IF(SUM($Y118:HF118)+HF118>$X25,$X25-SUM($Y118:HF118),HF118),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y119>0,IF(SUM($Y119:Y119)+Y119>$X26,$X26-SUM($Y119:Y119),Y119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:Z119)+Z119>$X26,$X26-SUM($Y119:Z119),Z119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AA119)+AA119>$X26,$X26-SUM($Y119:AA119),AA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AB119)+AB119>$X26,$X26-SUM($Y119:AB119),AB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AC119)+AC119>$X26,$X26-SUM($Y119:AC119),AC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AD119)+AD119>$X26,$X26-SUM($Y119:AD119),AD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AE119)+AE119>$X26,$X26-SUM($Y119:AE119),AE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AF119)+AF119>$X26,$X26-SUM($Y119:AF119),AF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AG119)+AG119>$X26,$X26-SUM($Y119:AG119),AG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AH119)+AH119>$X26,$X26-SUM($Y119:AH119),AH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AI119)+AI119>$X26,$X26-SUM($Y119:AI119),AI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AJ119)+AJ119>$X26,$X26-SUM($Y119:AJ119),AJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AK119)+AK119>$X26,$X26-SUM($Y119:AK119),AK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AL119)+AL119>$X26,$X26-SUM($Y119:AL119),AL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AM119)+AM119>$X26,$X26-SUM($Y119:AM119),AM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AN119)+AN119>$X26,$X26-SUM($Y119:AN119),AN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AO119)+AO119>$X26,$X26-SUM($Y119:AO119),AO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AP119)+AP119>$X26,$X26-SUM($Y119:AP119),AP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AQ119)+AQ119>$X26,$X26-SUM($Y119:AQ119),AQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AR119)+AR119>$X26,$X26-SUM($Y119:AR119),AR119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AS119)+AS119>$X26,$X26-SUM($Y119:AS119),AS119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AT119)+AT119>$X26,$X26-SUM($Y119:AT119),AT119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AU119)+AU119>$X26,$X26-SUM($Y119:AU119),AU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AV119)+AV119>$X26,$X26-SUM($Y119:AV119),AV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AW119)+AW119>$X26,$X26-SUM($Y119:AW119),AW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AX119)+AX119>$X26,$X26-SUM($Y119:AX119),AX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AY119)+AY119>$X26,$X26-SUM($Y119:AY119),AY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:AZ119)+AZ119>$X26,$X26-SUM($Y119:AZ119),AZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BA119)+BA119>$X26,$X26-SUM($Y119:BA119),BA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BB119)+BB119>$X26,$X26-SUM($Y119:BB119),BB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BC119)+BC119>$X26,$X26-SUM($Y119:BC119),BC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BD119)+BD119>$X26,$X26-SUM($Y119:BD119),BD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BE119)+BE119>$X26,$X26-SUM($Y119:BE119),BE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BF119)+BF119>$X26,$X26-SUM($Y119:BF119),BF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BG119)+BG119>$X26,$X26-SUM($Y119:BG119),BG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BH119)+BH119>$X26,$X26-SUM($Y119:BH119),BH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BI119)+BI119>$X26,$X26-SUM($Y119:BI119),BI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BJ119)+BJ119>$X26,$X26-SUM($Y119:BJ119),BJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BK119)+BK119>$X26,$X26-SUM($Y119:BK119),BK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BL119)+BL119>$X26,$X26-SUM($Y119:BL119),BL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BM119)+BM119>$X26,$X26-SUM($Y119:BM119),BM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BN119)+BN119>$X26,$X26-SUM($Y119:BN119),BN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BO119)+BO119>$X26,$X26-SUM($Y119:BO119),BO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BP119)+BP119>$X26,$X26-SUM($Y119:BP119),BP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BQ119)+BQ119>$X26,$X26-SUM($Y119:BQ119),BQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BR119)+BR119>$X26,$X26-SUM($Y119:BR119),BR119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BS119)+BS119>$X26,$X26-SUM($Y119:BS119),BS119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BT119)+BT119>$X26,$X26-SUM($Y119:BT119),BT119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BU119)+BU119>$X26,$X26-SUM($Y119:BU119),BU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BV119)+BV119>$X26,$X26-SUM($Y119:BV119),BV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BW119)+BW119>$X26,$X26-SUM($Y119:BW119),BW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BX119)+BX119>$X26,$X26-SUM($Y119:BX119),BX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BY119)+BY119>$X26,$X26-SUM($Y119:BY119),BY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:BZ119)+BZ119>$X26,$X26-SUM($Y119:BZ119),BZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CA119)+CA119>$X26,$X26-SUM($Y119:CA119),CA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CB119)+CB119>$X26,$X26-SUM($Y119:CB119),CB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CC119)+CC119>$X26,$X26-SUM($Y119:CC119),CC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CD119)+CD119>$X26,$X26-SUM($Y119:CD119),CD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CE119)+CE119>$X26,$X26-SUM($Y119:CE119),CE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CF119)+CF119>$X26,$X26-SUM($Y119:CF119),CF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CG119)+CG119>$X26,$X26-SUM($Y119:CG119),CG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CH119)+CH119>$X26,$X26-SUM($Y119:CH119),CH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CI119)+CI119>$X26,$X26-SUM($Y119:CI119),CI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CJ119)+CJ119>$X26,$X26-SUM($Y119:CJ119),CJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CK119)+CK119>$X26,$X26-SUM($Y119:CK119),CK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CL119)+CL119>$X26,$X26-SUM($Y119:CL119),CL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CM119)+CM119>$X26,$X26-SUM($Y119:CM119),CM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CN119)+CN119>$X26,$X26-SUM($Y119:CN119),CN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CO119)+CO119>$X26,$X26-SUM($Y119:CO119),CO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CP119)+CP119>$X26,$X26-SUM($Y119:CP119),CP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CQ119)+CQ119>$X26,$X26-SUM($Y119:CQ119),CQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CR119)+CR119>$X26,$X26-SUM($Y119:CR119),CR119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CS119)+CS119>$X26,$X26-SUM($Y119:CS119),CS119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CT119)+CT119>$X26,$X26-SUM($Y119:CT119),CT119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CU119)+CU119>$X26,$X26-SUM($Y119:CU119),CU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CV119)+CV119>$X26,$X26-SUM($Y119:CV119),CV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CW119)+CW119>$X26,$X26-SUM($Y119:CW119),CW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CX119)+CX119>$X26,$X26-SUM($Y119:CX119),CX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CY119)+CY119>$X26,$X26-SUM($Y119:CY119),CY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:CZ119)+CZ119>$X26,$X26-SUM($Y119:CZ119),CZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DA119)+DA119>$X26,$X26-SUM($Y119:DA119),DA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DB119)+DB119>$X26,$X26-SUM($Y119:DB119),DB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DC119)+DC119>$X26,$X26-SUM($Y119:DC119),DC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DD119)+DD119>$X26,$X26-SUM($Y119:DD119),DD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DE119)+DE119>$X26,$X26-SUM($Y119:DE119),DE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DF119)+DF119>$X26,$X26-SUM($Y119:DF119),DF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DG119)+DG119>$X26,$X26-SUM($Y119:DG119),DG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DH119)+DH119>$X26,$X26-SUM($Y119:DH119),DH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DI119)+DI119>$X26,$X26-SUM($Y119:DI119),DI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DJ119)+DJ119>$X26,$X26-SUM($Y119:DJ119),DJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DK119)+DK119>$X26,$X26-SUM($Y119:DK119),DK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DL119)+DL119>$X26,$X26-SUM($Y119:DL119),DL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DM119)+DM119>$X26,$X26-SUM($Y119:DM119),DM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DN119)+DN119>$X26,$X26-SUM($Y119:DN119),DN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DO119)+DO119>$X26,$X26-SUM($Y119:DO119),DO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DP119)+DP119>$X26,$X26-SUM($Y119:DP119),DP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DQ119)+DQ119>$X26,$X26-SUM($Y119:DQ119),DQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DR119)+DR119>$X26,$X26-SUM($Y119:DR119),DR119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DS119)+DS119>$X26,$X26-SUM($Y119:DS119),DS119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DT119)+DT119>$X26,$X26-SUM($Y119:DT119),DT119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DU119)+DU119>$X26,$X26-SUM($Y119:DU119),DU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DV119)+DV119>$X26,$X26-SUM($Y119:DV119),DV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DW119)+DW119>$X26,$X26-SUM($Y119:DW119),DW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DX119)+DX119>$X26,$X26-SUM($Y119:DX119),DX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DY119)+DY119>$X26,$X26-SUM($Y119:DY119),DY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:DZ119)+DZ119>$X26,$X26-SUM($Y119:DZ119),DZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EA119)+EA119>$X26,$X26-SUM($Y119:EA119),EA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EB119)+EB119>$X26,$X26-SUM($Y119:EB119),EB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EC119)+EC119>$X26,$X26-SUM($Y119:EC119),EC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:ED119)+ED119>$X26,$X26-SUM($Y119:ED119),ED119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EE119)+EE119>$X26,$X26-SUM($Y119:EE119),EE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EF119)+EF119>$X26,$X26-SUM($Y119:EF119),EF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EG119)+EG119>$X26,$X26-SUM($Y119:EG119),EG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EH119)+EH119>$X26,$X26-SUM($Y119:EH119),EH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EI119)+EI119>$X26,$X26-SUM($Y119:EI119),EI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EJ119)+EJ119>$X26,$X26-SUM($Y119:EJ119),EJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EK119)+EK119>$X26,$X26-SUM($Y119:EK119),EK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EL119)+EL119>$X26,$X26-SUM($Y119:EL119),EL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EM119)+EM119>$X26,$X26-SUM($Y119:EM119),EM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EN119)+EN119>$X26,$X26-SUM($Y119:EN119),EN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EO119)+EO119>$X26,$X26-SUM($Y119:EO119),EO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EP119)+EP119>$X26,$X26-SUM($Y119:EP119),EP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EQ119)+EQ119>$X26,$X26-SUM($Y119:EQ119),EQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:ER119)+ER119>$X26,$X26-SUM($Y119:ER119),ER119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:ES119)+ES119>$X26,$X26-SUM($Y119:ES119),ES119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:ET119)+ET119>$X26,$X26-SUM($Y119:ET119),ET119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EU119)+EU119>$X26,$X26-SUM($Y119:EU119),EU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EV119)+EV119>$X26,$X26-SUM($Y119:EV119),EV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EW119)+EW119>$X26,$X26-SUM($Y119:EW119),EW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EX119)+EX119>$X26,$X26-SUM($Y119:EX119),EX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EY119)+EY119>$X26,$X26-SUM($Y119:EY119),EY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:EZ119)+EZ119>$X26,$X26-SUM($Y119:EZ119),EZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FA119)+FA119>$X26,$X26-SUM($Y119:FA119),FA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FB119)+FB119>$X26,$X26-SUM($Y119:FB119),FB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FC119)+FC119>$X26,$X26-SUM($Y119:FC119),FC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FD119)+FD119>$X26,$X26-SUM($Y119:FD119),FD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FE119)+FE119>$X26,$X26-SUM($Y119:FE119),FE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FF119)+FF119>$X26,$X26-SUM($Y119:FF119),FF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FG119)+FG119>$X26,$X26-SUM($Y119:FG119),FG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FH119)+FH119>$X26,$X26-SUM($Y119:FH119),FH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FI119)+FI119>$X26,$X26-SUM($Y119:FI119),FI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FJ119)+FJ119>$X26,$X26-SUM($Y119:FJ119),FJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FK119)+FK119>$X26,$X26-SUM($Y119:FK119),FK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FL119)+FL119>$X26,$X26-SUM($Y119:FL119),FL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FM119)+FM119>$X26,$X26-SUM($Y119:FM119),FM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FN119)+FN119>$X26,$X26-SUM($Y119:FN119),FN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FO119)+FO119>$X26,$X26-SUM($Y119:FO119),FO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FP119)+FP119>$X26,$X26-SUM($Y119:FP119),FP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FQ119)+FQ119>$X26,$X26-SUM($Y119:FQ119),FQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FR119)+FR119>$X26,$X26-SUM($Y119:FR119),FR119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FS119)+FS119>$X26,$X26-SUM($Y119:FS119),FS119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FT119)+FT119>$X26,$X26-SUM($Y119:FT119),FT119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FU119)+FU119>$X26,$X26-SUM($Y119:FU119),FU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FV119)+FV119>$X26,$X26-SUM($Y119:FV119),FV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FW119)+FW119>$X26,$X26-SUM($Y119:FW119),FW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FX119)+FX119>$X26,$X26-SUM($Y119:FX119),FX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FY119)+FY119>$X26,$X26-SUM($Y119:FY119),FY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:FZ119)+FZ119>$X26,$X26-SUM($Y119:FZ119),FZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GA119)+GA119>$X26,$X26-SUM($Y119:GA119),GA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GB119)+GB119>$X26,$X26-SUM($Y119:GB119),GB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GC119)+GC119>$X26,$X26-SUM($Y119:GC119),GC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GD119)+GD119>$X26,$X26-SUM($Y119:GD119),GD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GE119)+GE119>$X26,$X26-SUM($Y119:GE119),GE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GF119)+GF119>$X26,$X26-SUM($Y119:GF119),GF119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GG119)+GG119>$X26,$X26-SUM($Y119:GG119),GG119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GH119)+GH119>$X26,$X26-SUM($Y119:GH119),GH119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GI119)+GI119>$X26,$X26-SUM($Y119:GI119),GI119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GJ119)+GJ119>$X26,$X26-SUM($Y119:GJ119),GJ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GK119)+GK119>$X26,$X26-SUM($Y119:GK119),GK119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GL119)+GL119>$X26,$X26-SUM($Y119:GL119),GL119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GM119)+GM119>$X26,$X26-SUM($Y119:GM119),GM119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GN119)+GN119>$X26,$X26-SUM($Y119:GN119),GN119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GO119)+GO119>$X26,$X26-SUM($Y119:GO119),GO119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GP119)+GP119>$X26,$X26-SUM($Y119:GP119),GP119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GQ119)+GQ119>$X26,$X26-SUM($Y119:GQ119),GQ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GR119)+GR119>$X26,$X26-SUM($Y119:GR119),GR119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GS119)+GS119>$X26,$X26-SUM($Y119:GS119),GS119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GT119)+GT119>$X26,$X26-SUM($Y119:GT119),GT119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GU119)+GU119>$X26,$X26-SUM($Y119:GU119),GU119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GV119)+GV119>$X26,$X26-SUM($Y119:GV119),GV119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GW119)+GW119>$X26,$X26-SUM($Y119:GW119),GW119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GX119)+GX119>$X26,$X26-SUM($Y119:GX119),GX119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GY119)+GY119>$X26,$X26-SUM($Y119:GY119),GY119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:GZ119)+GZ119>$X26,$X26-SUM($Y119:GZ119),GZ119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:HA119)+HA119>$X26,$X26-SUM($Y119:HA119),HA119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:HB119)+HB119>$X26,$X26-SUM($Y119:HB119),HB119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:HC119)+HC119>$X26,$X26-SUM($Y119:HC119),HC119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:HD119)+HD119>$X26,$X26-SUM($Y119:HD119),HD119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:HE119)+HE119>$X26,$X26-SUM($Y119:HE119),HE119),0)","v":0},{"$f":"IF($Y119>0,IF(SUM($Y119:HF119)+HF119>$X26,$X26-SUM($Y119:HF119),HF119),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y120>0,IF(SUM($Y120:Y120)+Y120>$X27,$X27-SUM($Y120:Y120),Y120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:Z120)+Z120>$X27,$X27-SUM($Y120:Z120),Z120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AA120)+AA120>$X27,$X27-SUM($Y120:AA120),AA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AB120)+AB120>$X27,$X27-SUM($Y120:AB120),AB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AC120)+AC120>$X27,$X27-SUM($Y120:AC120),AC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AD120)+AD120>$X27,$X27-SUM($Y120:AD120),AD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AE120)+AE120>$X27,$X27-SUM($Y120:AE120),AE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AF120)+AF120>$X27,$X27-SUM($Y120:AF120),AF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AG120)+AG120>$X27,$X27-SUM($Y120:AG120),AG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AH120)+AH120>$X27,$X27-SUM($Y120:AH120),AH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AI120)+AI120>$X27,$X27-SUM($Y120:AI120),AI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AJ120)+AJ120>$X27,$X27-SUM($Y120:AJ120),AJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AK120)+AK120>$X27,$X27-SUM($Y120:AK120),AK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AL120)+AL120>$X27,$X27-SUM($Y120:AL120),AL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AM120)+AM120>$X27,$X27-SUM($Y120:AM120),AM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AN120)+AN120>$X27,$X27-SUM($Y120:AN120),AN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AO120)+AO120>$X27,$X27-SUM($Y120:AO120),AO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AP120)+AP120>$X27,$X27-SUM($Y120:AP120),AP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AQ120)+AQ120>$X27,$X27-SUM($Y120:AQ120),AQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AR120)+AR120>$X27,$X27-SUM($Y120:AR120),AR120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AS120)+AS120>$X27,$X27-SUM($Y120:AS120),AS120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AT120)+AT120>$X27,$X27-SUM($Y120:AT120),AT120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AU120)+AU120>$X27,$X27-SUM($Y120:AU120),AU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AV120)+AV120>$X27,$X27-SUM($Y120:AV120),AV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AW120)+AW120>$X27,$X27-SUM($Y120:AW120),AW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AX120)+AX120>$X27,$X27-SUM($Y120:AX120),AX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AY120)+AY120>$X27,$X27-SUM($Y120:AY120),AY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:AZ120)+AZ120>$X27,$X27-SUM($Y120:AZ120),AZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BA120)+BA120>$X27,$X27-SUM($Y120:BA120),BA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BB120)+BB120>$X27,$X27-SUM($Y120:BB120),BB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BC120)+BC120>$X27,$X27-SUM($Y120:BC120),BC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BD120)+BD120>$X27,$X27-SUM($Y120:BD120),BD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BE120)+BE120>$X27,$X27-SUM($Y120:BE120),BE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BF120)+BF120>$X27,$X27-SUM($Y120:BF120),BF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BG120)+BG120>$X27,$X27-SUM($Y120:BG120),BG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BH120)+BH120>$X27,$X27-SUM($Y120:BH120),BH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BI120)+BI120>$X27,$X27-SUM($Y120:BI120),BI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BJ120)+BJ120>$X27,$X27-SUM($Y120:BJ120),BJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BK120)+BK120>$X27,$X27-SUM($Y120:BK120),BK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BL120)+BL120>$X27,$X27-SUM($Y120:BL120),BL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BM120)+BM120>$X27,$X27-SUM($Y120:BM120),BM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BN120)+BN120>$X27,$X27-SUM($Y120:BN120),BN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BO120)+BO120>$X27,$X27-SUM($Y120:BO120),BO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BP120)+BP120>$X27,$X27-SUM($Y120:BP120),BP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BQ120)+BQ120>$X27,$X27-SUM($Y120:BQ120),BQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BR120)+BR120>$X27,$X27-SUM($Y120:BR120),BR120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BS120)+BS120>$X27,$X27-SUM($Y120:BS120),BS120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BT120)+BT120>$X27,$X27-SUM($Y120:BT120),BT120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BU120)+BU120>$X27,$X27-SUM($Y120:BU120),BU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BV120)+BV120>$X27,$X27-SUM($Y120:BV120),BV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BW120)+BW120>$X27,$X27-SUM($Y120:BW120),BW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BX120)+BX120>$X27,$X27-SUM($Y120:BX120),BX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BY120)+BY120>$X27,$X27-SUM($Y120:BY120),BY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:BZ120)+BZ120>$X27,$X27-SUM($Y120:BZ120),BZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CA120)+CA120>$X27,$X27-SUM($Y120:CA120),CA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CB120)+CB120>$X27,$X27-SUM($Y120:CB120),CB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CC120)+CC120>$X27,$X27-SUM($Y120:CC120),CC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CD120)+CD120>$X27,$X27-SUM($Y120:CD120),CD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CE120)+CE120>$X27,$X27-SUM($Y120:CE120),CE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CF120)+CF120>$X27,$X27-SUM($Y120:CF120),CF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CG120)+CG120>$X27,$X27-SUM($Y120:CG120),CG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CH120)+CH120>$X27,$X27-SUM($Y120:CH120),CH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CI120)+CI120>$X27,$X27-SUM($Y120:CI120),CI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CJ120)+CJ120>$X27,$X27-SUM($Y120:CJ120),CJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CK120)+CK120>$X27,$X27-SUM($Y120:CK120),CK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CL120)+CL120>$X27,$X27-SUM($Y120:CL120),CL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CM120)+CM120>$X27,$X27-SUM($Y120:CM120),CM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CN120)+CN120>$X27,$X27-SUM($Y120:CN120),CN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CO120)+CO120>$X27,$X27-SUM($Y120:CO120),CO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CP120)+CP120>$X27,$X27-SUM($Y120:CP120),CP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CQ120)+CQ120>$X27,$X27-SUM($Y120:CQ120),CQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CR120)+CR120>$X27,$X27-SUM($Y120:CR120),CR120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CS120)+CS120>$X27,$X27-SUM($Y120:CS120),CS120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CT120)+CT120>$X27,$X27-SUM($Y120:CT120),CT120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CU120)+CU120>$X27,$X27-SUM($Y120:CU120),CU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CV120)+CV120>$X27,$X27-SUM($Y120:CV120),CV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CW120)+CW120>$X27,$X27-SUM($Y120:CW120),CW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CX120)+CX120>$X27,$X27-SUM($Y120:CX120),CX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CY120)+CY120>$X27,$X27-SUM($Y120:CY120),CY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:CZ120)+CZ120>$X27,$X27-SUM($Y120:CZ120),CZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DA120)+DA120>$X27,$X27-SUM($Y120:DA120),DA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DB120)+DB120>$X27,$X27-SUM($Y120:DB120),DB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DC120)+DC120>$X27,$X27-SUM($Y120:DC120),DC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DD120)+DD120>$X27,$X27-SUM($Y120:DD120),DD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DE120)+DE120>$X27,$X27-SUM($Y120:DE120),DE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DF120)+DF120>$X27,$X27-SUM($Y120:DF120),DF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DG120)+DG120>$X27,$X27-SUM($Y120:DG120),DG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DH120)+DH120>$X27,$X27-SUM($Y120:DH120),DH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DI120)+DI120>$X27,$X27-SUM($Y120:DI120),DI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DJ120)+DJ120>$X27,$X27-SUM($Y120:DJ120),DJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DK120)+DK120>$X27,$X27-SUM($Y120:DK120),DK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DL120)+DL120>$X27,$X27-SUM($Y120:DL120),DL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DM120)+DM120>$X27,$X27-SUM($Y120:DM120),DM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DN120)+DN120>$X27,$X27-SUM($Y120:DN120),DN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DO120)+DO120>$X27,$X27-SUM($Y120:DO120),DO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DP120)+DP120>$X27,$X27-SUM($Y120:DP120),DP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DQ120)+DQ120>$X27,$X27-SUM($Y120:DQ120),DQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DR120)+DR120>$X27,$X27-SUM($Y120:DR120),DR120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DS120)+DS120>$X27,$X27-SUM($Y120:DS120),DS120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DT120)+DT120>$X27,$X27-SUM($Y120:DT120),DT120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DU120)+DU120>$X27,$X27-SUM($Y120:DU120),DU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DV120)+DV120>$X27,$X27-SUM($Y120:DV120),DV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DW120)+DW120>$X27,$X27-SUM($Y120:DW120),DW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DX120)+DX120>$X27,$X27-SUM($Y120:DX120),DX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DY120)+DY120>$X27,$X27-SUM($Y120:DY120),DY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:DZ120)+DZ120>$X27,$X27-SUM($Y120:DZ120),DZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EA120)+EA120>$X27,$X27-SUM($Y120:EA120),EA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EB120)+EB120>$X27,$X27-SUM($Y120:EB120),EB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EC120)+EC120>$X27,$X27-SUM($Y120:EC120),EC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:ED120)+ED120>$X27,$X27-SUM($Y120:ED120),ED120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EE120)+EE120>$X27,$X27-SUM($Y120:EE120),EE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EF120)+EF120>$X27,$X27-SUM($Y120:EF120),EF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EG120)+EG120>$X27,$X27-SUM($Y120:EG120),EG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EH120)+EH120>$X27,$X27-SUM($Y120:EH120),EH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EI120)+EI120>$X27,$X27-SUM($Y120:EI120),EI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EJ120)+EJ120>$X27,$X27-SUM($Y120:EJ120),EJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EK120)+EK120>$X27,$X27-SUM($Y120:EK120),EK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EL120)+EL120>$X27,$X27-SUM($Y120:EL120),EL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EM120)+EM120>$X27,$X27-SUM($Y120:EM120),EM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EN120)+EN120>$X27,$X27-SUM($Y120:EN120),EN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EO120)+EO120>$X27,$X27-SUM($Y120:EO120),EO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EP120)+EP120>$X27,$X27-SUM($Y120:EP120),EP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EQ120)+EQ120>$X27,$X27-SUM($Y120:EQ120),EQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:ER120)+ER120>$X27,$X27-SUM($Y120:ER120),ER120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:ES120)+ES120>$X27,$X27-SUM($Y120:ES120),ES120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:ET120)+ET120>$X27,$X27-SUM($Y120:ET120),ET120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EU120)+EU120>$X27,$X27-SUM($Y120:EU120),EU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EV120)+EV120>$X27,$X27-SUM($Y120:EV120),EV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EW120)+EW120>$X27,$X27-SUM($Y120:EW120),EW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EX120)+EX120>$X27,$X27-SUM($Y120:EX120),EX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EY120)+EY120>$X27,$X27-SUM($Y120:EY120),EY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:EZ120)+EZ120>$X27,$X27-SUM($Y120:EZ120),EZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FA120)+FA120>$X27,$X27-SUM($Y120:FA120),FA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FB120)+FB120>$X27,$X27-SUM($Y120:FB120),FB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FC120)+FC120>$X27,$X27-SUM($Y120:FC120),FC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FD120)+FD120>$X27,$X27-SUM($Y120:FD120),FD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FE120)+FE120>$X27,$X27-SUM($Y120:FE120),FE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FF120)+FF120>$X27,$X27-SUM($Y120:FF120),FF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FG120)+FG120>$X27,$X27-SUM($Y120:FG120),FG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FH120)+FH120>$X27,$X27-SUM($Y120:FH120),FH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FI120)+FI120>$X27,$X27-SUM($Y120:FI120),FI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FJ120)+FJ120>$X27,$X27-SUM($Y120:FJ120),FJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FK120)+FK120>$X27,$X27-SUM($Y120:FK120),FK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FL120)+FL120>$X27,$X27-SUM($Y120:FL120),FL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FM120)+FM120>$X27,$X27-SUM($Y120:FM120),FM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FN120)+FN120>$X27,$X27-SUM($Y120:FN120),FN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FO120)+FO120>$X27,$X27-SUM($Y120:FO120),FO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FP120)+FP120>$X27,$X27-SUM($Y120:FP120),FP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FQ120)+FQ120>$X27,$X27-SUM($Y120:FQ120),FQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FR120)+FR120>$X27,$X27-SUM($Y120:FR120),FR120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FS120)+FS120>$X27,$X27-SUM($Y120:FS120),FS120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FT120)+FT120>$X27,$X27-SUM($Y120:FT120),FT120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FU120)+FU120>$X27,$X27-SUM($Y120:FU120),FU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FV120)+FV120>$X27,$X27-SUM($Y120:FV120),FV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FW120)+FW120>$X27,$X27-SUM($Y120:FW120),FW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FX120)+FX120>$X27,$X27-SUM($Y120:FX120),FX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FY120)+FY120>$X27,$X27-SUM($Y120:FY120),FY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:FZ120)+FZ120>$X27,$X27-SUM($Y120:FZ120),FZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GA120)+GA120>$X27,$X27-SUM($Y120:GA120),GA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GB120)+GB120>$X27,$X27-SUM($Y120:GB120),GB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GC120)+GC120>$X27,$X27-SUM($Y120:GC120),GC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GD120)+GD120>$X27,$X27-SUM($Y120:GD120),GD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GE120)+GE120>$X27,$X27-SUM($Y120:GE120),GE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GF120)+GF120>$X27,$X27-SUM($Y120:GF120),GF120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GG120)+GG120>$X27,$X27-SUM($Y120:GG120),GG120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GH120)+GH120>$X27,$X27-SUM($Y120:GH120),GH120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GI120)+GI120>$X27,$X27-SUM($Y120:GI120),GI120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GJ120)+GJ120>$X27,$X27-SUM($Y120:GJ120),GJ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GK120)+GK120>$X27,$X27-SUM($Y120:GK120),GK120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GL120)+GL120>$X27,$X27-SUM($Y120:GL120),GL120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GM120)+GM120>$X27,$X27-SUM($Y120:GM120),GM120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GN120)+GN120>$X27,$X27-SUM($Y120:GN120),GN120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GO120)+GO120>$X27,$X27-SUM($Y120:GO120),GO120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GP120)+GP120>$X27,$X27-SUM($Y120:GP120),GP120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GQ120)+GQ120>$X27,$X27-SUM($Y120:GQ120),GQ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GR120)+GR120>$X27,$X27-SUM($Y120:GR120),GR120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GS120)+GS120>$X27,$X27-SUM($Y120:GS120),GS120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GT120)+GT120>$X27,$X27-SUM($Y120:GT120),GT120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GU120)+GU120>$X27,$X27-SUM($Y120:GU120),GU120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GV120)+GV120>$X27,$X27-SUM($Y120:GV120),GV120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GW120)+GW120>$X27,$X27-SUM($Y120:GW120),GW120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GX120)+GX120>$X27,$X27-SUM($Y120:GX120),GX120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GY120)+GY120>$X27,$X27-SUM($Y120:GY120),GY120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:GZ120)+GZ120>$X27,$X27-SUM($Y120:GZ120),GZ120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:HA120)+HA120>$X27,$X27-SUM($Y120:HA120),HA120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:HB120)+HB120>$X27,$X27-SUM($Y120:HB120),HB120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:HC120)+HC120>$X27,$X27-SUM($Y120:HC120),HC120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:HD120)+HD120>$X27,$X27-SUM($Y120:HD120),HD120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:HE120)+HE120>$X27,$X27-SUM($Y120:HE120),HE120),0)","v":0},{"$f":"IF($Y120>0,IF(SUM($Y120:HF120)+HF120>$X27,$X27-SUM($Y120:HF120),HF120),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y121>0,IF(SUM($Y121:Y121)+Y121>$X28,$X28-SUM($Y121:Y121),Y121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:Z121)+Z121>$X28,$X28-SUM($Y121:Z121),Z121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AA121)+AA121>$X28,$X28-SUM($Y121:AA121),AA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AB121)+AB121>$X28,$X28-SUM($Y121:AB121),AB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AC121)+AC121>$X28,$X28-SUM($Y121:AC121),AC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AD121)+AD121>$X28,$X28-SUM($Y121:AD121),AD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AE121)+AE121>$X28,$X28-SUM($Y121:AE121),AE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AF121)+AF121>$X28,$X28-SUM($Y121:AF121),AF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AG121)+AG121>$X28,$X28-SUM($Y121:AG121),AG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AH121)+AH121>$X28,$X28-SUM($Y121:AH121),AH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AI121)+AI121>$X28,$X28-SUM($Y121:AI121),AI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AJ121)+AJ121>$X28,$X28-SUM($Y121:AJ121),AJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AK121)+AK121>$X28,$X28-SUM($Y121:AK121),AK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AL121)+AL121>$X28,$X28-SUM($Y121:AL121),AL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AM121)+AM121>$X28,$X28-SUM($Y121:AM121),AM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AN121)+AN121>$X28,$X28-SUM($Y121:AN121),AN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AO121)+AO121>$X28,$X28-SUM($Y121:AO121),AO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AP121)+AP121>$X28,$X28-SUM($Y121:AP121),AP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AQ121)+AQ121>$X28,$X28-SUM($Y121:AQ121),AQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AR121)+AR121>$X28,$X28-SUM($Y121:AR121),AR121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AS121)+AS121>$X28,$X28-SUM($Y121:AS121),AS121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AT121)+AT121>$X28,$X28-SUM($Y121:AT121),AT121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AU121)+AU121>$X28,$X28-SUM($Y121:AU121),AU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AV121)+AV121>$X28,$X28-SUM($Y121:AV121),AV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AW121)+AW121>$X28,$X28-SUM($Y121:AW121),AW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AX121)+AX121>$X28,$X28-SUM($Y121:AX121),AX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AY121)+AY121>$X28,$X28-SUM($Y121:AY121),AY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:AZ121)+AZ121>$X28,$X28-SUM($Y121:AZ121),AZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BA121)+BA121>$X28,$X28-SUM($Y121:BA121),BA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BB121)+BB121>$X28,$X28-SUM($Y121:BB121),BB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BC121)+BC121>$X28,$X28-SUM($Y121:BC121),BC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BD121)+BD121>$X28,$X28-SUM($Y121:BD121),BD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BE121)+BE121>$X28,$X28-SUM($Y121:BE121),BE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BF121)+BF121>$X28,$X28-SUM($Y121:BF121),BF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BG121)+BG121>$X28,$X28-SUM($Y121:BG121),BG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BH121)+BH121>$X28,$X28-SUM($Y121:BH121),BH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BI121)+BI121>$X28,$X28-SUM($Y121:BI121),BI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BJ121)+BJ121>$X28,$X28-SUM($Y121:BJ121),BJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BK121)+BK121>$X28,$X28-SUM($Y121:BK121),BK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BL121)+BL121>$X28,$X28-SUM($Y121:BL121),BL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BM121)+BM121>$X28,$X28-SUM($Y121:BM121),BM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BN121)+BN121>$X28,$X28-SUM($Y121:BN121),BN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BO121)+BO121>$X28,$X28-SUM($Y121:BO121),BO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BP121)+BP121>$X28,$X28-SUM($Y121:BP121),BP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BQ121)+BQ121>$X28,$X28-SUM($Y121:BQ121),BQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BR121)+BR121>$X28,$X28-SUM($Y121:BR121),BR121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BS121)+BS121>$X28,$X28-SUM($Y121:BS121),BS121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BT121)+BT121>$X28,$X28-SUM($Y121:BT121),BT121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BU121)+BU121>$X28,$X28-SUM($Y121:BU121),BU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BV121)+BV121>$X28,$X28-SUM($Y121:BV121),BV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BW121)+BW121>$X28,$X28-SUM($Y121:BW121),BW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BX121)+BX121>$X28,$X28-SUM($Y121:BX121),BX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BY121)+BY121>$X28,$X28-SUM($Y121:BY121),BY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:BZ121)+BZ121>$X28,$X28-SUM($Y121:BZ121),BZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CA121)+CA121>$X28,$X28-SUM($Y121:CA121),CA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CB121)+CB121>$X28,$X28-SUM($Y121:CB121),CB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CC121)+CC121>$X28,$X28-SUM($Y121:CC121),CC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CD121)+CD121>$X28,$X28-SUM($Y121:CD121),CD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CE121)+CE121>$X28,$X28-SUM($Y121:CE121),CE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CF121)+CF121>$X28,$X28-SUM($Y121:CF121),CF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CG121)+CG121>$X28,$X28-SUM($Y121:CG121),CG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CH121)+CH121>$X28,$X28-SUM($Y121:CH121),CH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CI121)+CI121>$X28,$X28-SUM($Y121:CI121),CI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CJ121)+CJ121>$X28,$X28-SUM($Y121:CJ121),CJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CK121)+CK121>$X28,$X28-SUM($Y121:CK121),CK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CL121)+CL121>$X28,$X28-SUM($Y121:CL121),CL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CM121)+CM121>$X28,$X28-SUM($Y121:CM121),CM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CN121)+CN121>$X28,$X28-SUM($Y121:CN121),CN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CO121)+CO121>$X28,$X28-SUM($Y121:CO121),CO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CP121)+CP121>$X28,$X28-SUM($Y121:CP121),CP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CQ121)+CQ121>$X28,$X28-SUM($Y121:CQ121),CQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CR121)+CR121>$X28,$X28-SUM($Y121:CR121),CR121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CS121)+CS121>$X28,$X28-SUM($Y121:CS121),CS121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CT121)+CT121>$X28,$X28-SUM($Y121:CT121),CT121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CU121)+CU121>$X28,$X28-SUM($Y121:CU121),CU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CV121)+CV121>$X28,$X28-SUM($Y121:CV121),CV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CW121)+CW121>$X28,$X28-SUM($Y121:CW121),CW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CX121)+CX121>$X28,$X28-SUM($Y121:CX121),CX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CY121)+CY121>$X28,$X28-SUM($Y121:CY121),CY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:CZ121)+CZ121>$X28,$X28-SUM($Y121:CZ121),CZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DA121)+DA121>$X28,$X28-SUM($Y121:DA121),DA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DB121)+DB121>$X28,$X28-SUM($Y121:DB121),DB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DC121)+DC121>$X28,$X28-SUM($Y121:DC121),DC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DD121)+DD121>$X28,$X28-SUM($Y121:DD121),DD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DE121)+DE121>$X28,$X28-SUM($Y121:DE121),DE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DF121)+DF121>$X28,$X28-SUM($Y121:DF121),DF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DG121)+DG121>$X28,$X28-SUM($Y121:DG121),DG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DH121)+DH121>$X28,$X28-SUM($Y121:DH121),DH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DI121)+DI121>$X28,$X28-SUM($Y121:DI121),DI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DJ121)+DJ121>$X28,$X28-SUM($Y121:DJ121),DJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DK121)+DK121>$X28,$X28-SUM($Y121:DK121),DK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DL121)+DL121>$X28,$X28-SUM($Y121:DL121),DL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DM121)+DM121>$X28,$X28-SUM($Y121:DM121),DM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DN121)+DN121>$X28,$X28-SUM($Y121:DN121),DN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DO121)+DO121>$X28,$X28-SUM($Y121:DO121),DO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DP121)+DP121>$X28,$X28-SUM($Y121:DP121),DP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DQ121)+DQ121>$X28,$X28-SUM($Y121:DQ121),DQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DR121)+DR121>$X28,$X28-SUM($Y121:DR121),DR121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DS121)+DS121>$X28,$X28-SUM($Y121:DS121),DS121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DT121)+DT121>$X28,$X28-SUM($Y121:DT121),DT121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DU121)+DU121>$X28,$X28-SUM($Y121:DU121),DU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DV121)+DV121>$X28,$X28-SUM($Y121:DV121),DV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DW121)+DW121>$X28,$X28-SUM($Y121:DW121),DW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DX121)+DX121>$X28,$X28-SUM($Y121:DX121),DX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DY121)+DY121>$X28,$X28-SUM($Y121:DY121),DY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:DZ121)+DZ121>$X28,$X28-SUM($Y121:DZ121),DZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EA121)+EA121>$X28,$X28-SUM($Y121:EA121),EA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EB121)+EB121>$X28,$X28-SUM($Y121:EB121),EB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EC121)+EC121>$X28,$X28-SUM($Y121:EC121),EC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:ED121)+ED121>$X28,$X28-SUM($Y121:ED121),ED121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EE121)+EE121>$X28,$X28-SUM($Y121:EE121),EE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EF121)+EF121>$X28,$X28-SUM($Y121:EF121),EF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EG121)+EG121>$X28,$X28-SUM($Y121:EG121),EG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EH121)+EH121>$X28,$X28-SUM($Y121:EH121),EH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EI121)+EI121>$X28,$X28-SUM($Y121:EI121),EI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EJ121)+EJ121>$X28,$X28-SUM($Y121:EJ121),EJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EK121)+EK121>$X28,$X28-SUM($Y121:EK121),EK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EL121)+EL121>$X28,$X28-SUM($Y121:EL121),EL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EM121)+EM121>$X28,$X28-SUM($Y121:EM121),EM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EN121)+EN121>$X28,$X28-SUM($Y121:EN121),EN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EO121)+EO121>$X28,$X28-SUM($Y121:EO121),EO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EP121)+EP121>$X28,$X28-SUM($Y121:EP121),EP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EQ121)+EQ121>$X28,$X28-SUM($Y121:EQ121),EQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:ER121)+ER121>$X28,$X28-SUM($Y121:ER121),ER121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:ES121)+ES121>$X28,$X28-SUM($Y121:ES121),ES121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:ET121)+ET121>$X28,$X28-SUM($Y121:ET121),ET121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EU121)+EU121>$X28,$X28-SUM($Y121:EU121),EU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EV121)+EV121>$X28,$X28-SUM($Y121:EV121),EV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EW121)+EW121>$X28,$X28-SUM($Y121:EW121),EW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EX121)+EX121>$X28,$X28-SUM($Y121:EX121),EX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EY121)+EY121>$X28,$X28-SUM($Y121:EY121),EY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:EZ121)+EZ121>$X28,$X28-SUM($Y121:EZ121),EZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FA121)+FA121>$X28,$X28-SUM($Y121:FA121),FA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FB121)+FB121>$X28,$X28-SUM($Y121:FB121),FB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FC121)+FC121>$X28,$X28-SUM($Y121:FC121),FC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FD121)+FD121>$X28,$X28-SUM($Y121:FD121),FD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FE121)+FE121>$X28,$X28-SUM($Y121:FE121),FE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FF121)+FF121>$X28,$X28-SUM($Y121:FF121),FF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FG121)+FG121>$X28,$X28-SUM($Y121:FG121),FG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FH121)+FH121>$X28,$X28-SUM($Y121:FH121),FH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FI121)+FI121>$X28,$X28-SUM($Y121:FI121),FI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FJ121)+FJ121>$X28,$X28-SUM($Y121:FJ121),FJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FK121)+FK121>$X28,$X28-SUM($Y121:FK121),FK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FL121)+FL121>$X28,$X28-SUM($Y121:FL121),FL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FM121)+FM121>$X28,$X28-SUM($Y121:FM121),FM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FN121)+FN121>$X28,$X28-SUM($Y121:FN121),FN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FO121)+FO121>$X28,$X28-SUM($Y121:FO121),FO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FP121)+FP121>$X28,$X28-SUM($Y121:FP121),FP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FQ121)+FQ121>$X28,$X28-SUM($Y121:FQ121),FQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FR121)+FR121>$X28,$X28-SUM($Y121:FR121),FR121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FS121)+FS121>$X28,$X28-SUM($Y121:FS121),FS121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FT121)+FT121>$X28,$X28-SUM($Y121:FT121),FT121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FU121)+FU121>$X28,$X28-SUM($Y121:FU121),FU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FV121)+FV121>$X28,$X28-SUM($Y121:FV121),FV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FW121)+FW121>$X28,$X28-SUM($Y121:FW121),FW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FX121)+FX121>$X28,$X28-SUM($Y121:FX121),FX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FY121)+FY121>$X28,$X28-SUM($Y121:FY121),FY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:FZ121)+FZ121>$X28,$X28-SUM($Y121:FZ121),FZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GA121)+GA121>$X28,$X28-SUM($Y121:GA121),GA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GB121)+GB121>$X28,$X28-SUM($Y121:GB121),GB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GC121)+GC121>$X28,$X28-SUM($Y121:GC121),GC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GD121)+GD121>$X28,$X28-SUM($Y121:GD121),GD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GE121)+GE121>$X28,$X28-SUM($Y121:GE121),GE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GF121)+GF121>$X28,$X28-SUM($Y121:GF121),GF121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GG121)+GG121>$X28,$X28-SUM($Y121:GG121),GG121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GH121)+GH121>$X28,$X28-SUM($Y121:GH121),GH121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GI121)+GI121>$X28,$X28-SUM($Y121:GI121),GI121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GJ121)+GJ121>$X28,$X28-SUM($Y121:GJ121),GJ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GK121)+GK121>$X28,$X28-SUM($Y121:GK121),GK121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GL121)+GL121>$X28,$X28-SUM($Y121:GL121),GL121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GM121)+GM121>$X28,$X28-SUM($Y121:GM121),GM121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GN121)+GN121>$X28,$X28-SUM($Y121:GN121),GN121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GO121)+GO121>$X28,$X28-SUM($Y121:GO121),GO121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GP121)+GP121>$X28,$X28-SUM($Y121:GP121),GP121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GQ121)+GQ121>$X28,$X28-SUM($Y121:GQ121),GQ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GR121)+GR121>$X28,$X28-SUM($Y121:GR121),GR121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GS121)+GS121>$X28,$X28-SUM($Y121:GS121),GS121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GT121)+GT121>$X28,$X28-SUM($Y121:GT121),GT121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GU121)+GU121>$X28,$X28-SUM($Y121:GU121),GU121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GV121)+GV121>$X28,$X28-SUM($Y121:GV121),GV121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GW121)+GW121>$X28,$X28-SUM($Y121:GW121),GW121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GX121)+GX121>$X28,$X28-SUM($Y121:GX121),GX121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GY121)+GY121>$X28,$X28-SUM($Y121:GY121),GY121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:GZ121)+GZ121>$X28,$X28-SUM($Y121:GZ121),GZ121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:HA121)+HA121>$X28,$X28-SUM($Y121:HA121),HA121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:HB121)+HB121>$X28,$X28-SUM($Y121:HB121),HB121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:HC121)+HC121>$X28,$X28-SUM($Y121:HC121),HC121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:HD121)+HD121>$X28,$X28-SUM($Y121:HD121),HD121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:HE121)+HE121>$X28,$X28-SUM($Y121:HE121),HE121),0)","v":0},{"$f":"IF($Y121>0,IF(SUM($Y121:HF121)+HF121>$X28,$X28-SUM($Y121:HF121),HF121),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y122>0,IF(SUM($Y122:Y122)+Y122>$X29,$X29-SUM($Y122:Y122),Y122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:Z122)+Z122>$X29,$X29-SUM($Y122:Z122),Z122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AA122)+AA122>$X29,$X29-SUM($Y122:AA122),AA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AB122)+AB122>$X29,$X29-SUM($Y122:AB122),AB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AC122)+AC122>$X29,$X29-SUM($Y122:AC122),AC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AD122)+AD122>$X29,$X29-SUM($Y122:AD122),AD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AE122)+AE122>$X29,$X29-SUM($Y122:AE122),AE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AF122)+AF122>$X29,$X29-SUM($Y122:AF122),AF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AG122)+AG122>$X29,$X29-SUM($Y122:AG122),AG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AH122)+AH122>$X29,$X29-SUM($Y122:AH122),AH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AI122)+AI122>$X29,$X29-SUM($Y122:AI122),AI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AJ122)+AJ122>$X29,$X29-SUM($Y122:AJ122),AJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AK122)+AK122>$X29,$X29-SUM($Y122:AK122),AK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AL122)+AL122>$X29,$X29-SUM($Y122:AL122),AL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AM122)+AM122>$X29,$X29-SUM($Y122:AM122),AM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AN122)+AN122>$X29,$X29-SUM($Y122:AN122),AN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AO122)+AO122>$X29,$X29-SUM($Y122:AO122),AO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AP122)+AP122>$X29,$X29-SUM($Y122:AP122),AP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AQ122)+AQ122>$X29,$X29-SUM($Y122:AQ122),AQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AR122)+AR122>$X29,$X29-SUM($Y122:AR122),AR122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AS122)+AS122>$X29,$X29-SUM($Y122:AS122),AS122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AT122)+AT122>$X29,$X29-SUM($Y122:AT122),AT122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AU122)+AU122>$X29,$X29-SUM($Y122:AU122),AU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AV122)+AV122>$X29,$X29-SUM($Y122:AV122),AV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AW122)+AW122>$X29,$X29-SUM($Y122:AW122),AW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AX122)+AX122>$X29,$X29-SUM($Y122:AX122),AX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AY122)+AY122>$X29,$X29-SUM($Y122:AY122),AY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:AZ122)+AZ122>$X29,$X29-SUM($Y122:AZ122),AZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BA122)+BA122>$X29,$X29-SUM($Y122:BA122),BA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BB122)+BB122>$X29,$X29-SUM($Y122:BB122),BB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BC122)+BC122>$X29,$X29-SUM($Y122:BC122),BC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BD122)+BD122>$X29,$X29-SUM($Y122:BD122),BD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BE122)+BE122>$X29,$X29-SUM($Y122:BE122),BE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BF122)+BF122>$X29,$X29-SUM($Y122:BF122),BF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BG122)+BG122>$X29,$X29-SUM($Y122:BG122),BG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BH122)+BH122>$X29,$X29-SUM($Y122:BH122),BH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BI122)+BI122>$X29,$X29-SUM($Y122:BI122),BI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BJ122)+BJ122>$X29,$X29-SUM($Y122:BJ122),BJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BK122)+BK122>$X29,$X29-SUM($Y122:BK122),BK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BL122)+BL122>$X29,$X29-SUM($Y122:BL122),BL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BM122)+BM122>$X29,$X29-SUM($Y122:BM122),BM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BN122)+BN122>$X29,$X29-SUM($Y122:BN122),BN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BO122)+BO122>$X29,$X29-SUM($Y122:BO122),BO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BP122)+BP122>$X29,$X29-SUM($Y122:BP122),BP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BQ122)+BQ122>$X29,$X29-SUM($Y122:BQ122),BQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BR122)+BR122>$X29,$X29-SUM($Y122:BR122),BR122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BS122)+BS122>$X29,$X29-SUM($Y122:BS122),BS122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BT122)+BT122>$X29,$X29-SUM($Y122:BT122),BT122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BU122)+BU122>$X29,$X29-SUM($Y122:BU122),BU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BV122)+BV122>$X29,$X29-SUM($Y122:BV122),BV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BW122)+BW122>$X29,$X29-SUM($Y122:BW122),BW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BX122)+BX122>$X29,$X29-SUM($Y122:BX122),BX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BY122)+BY122>$X29,$X29-SUM($Y122:BY122),BY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:BZ122)+BZ122>$X29,$X29-SUM($Y122:BZ122),BZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CA122)+CA122>$X29,$X29-SUM($Y122:CA122),CA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CB122)+CB122>$X29,$X29-SUM($Y122:CB122),CB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CC122)+CC122>$X29,$X29-SUM($Y122:CC122),CC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CD122)+CD122>$X29,$X29-SUM($Y122:CD122),CD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CE122)+CE122>$X29,$X29-SUM($Y122:CE122),CE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CF122)+CF122>$X29,$X29-SUM($Y122:CF122),CF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CG122)+CG122>$X29,$X29-SUM($Y122:CG122),CG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CH122)+CH122>$X29,$X29-SUM($Y122:CH122),CH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CI122)+CI122>$X29,$X29-SUM($Y122:CI122),CI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CJ122)+CJ122>$X29,$X29-SUM($Y122:CJ122),CJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CK122)+CK122>$X29,$X29-SUM($Y122:CK122),CK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CL122)+CL122>$X29,$X29-SUM($Y122:CL122),CL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CM122)+CM122>$X29,$X29-SUM($Y122:CM122),CM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CN122)+CN122>$X29,$X29-SUM($Y122:CN122),CN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CO122)+CO122>$X29,$X29-SUM($Y122:CO122),CO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CP122)+CP122>$X29,$X29-SUM($Y122:CP122),CP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CQ122)+CQ122>$X29,$X29-SUM($Y122:CQ122),CQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CR122)+CR122>$X29,$X29-SUM($Y122:CR122),CR122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CS122)+CS122>$X29,$X29-SUM($Y122:CS122),CS122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CT122)+CT122>$X29,$X29-SUM($Y122:CT122),CT122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CU122)+CU122>$X29,$X29-SUM($Y122:CU122),CU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CV122)+CV122>$X29,$X29-SUM($Y122:CV122),CV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CW122)+CW122>$X29,$X29-SUM($Y122:CW122),CW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CX122)+CX122>$X29,$X29-SUM($Y122:CX122),CX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CY122)+CY122>$X29,$X29-SUM($Y122:CY122),CY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:CZ122)+CZ122>$X29,$X29-SUM($Y122:CZ122),CZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DA122)+DA122>$X29,$X29-SUM($Y122:DA122),DA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DB122)+DB122>$X29,$X29-SUM($Y122:DB122),DB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DC122)+DC122>$X29,$X29-SUM($Y122:DC122),DC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DD122)+DD122>$X29,$X29-SUM($Y122:DD122),DD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DE122)+DE122>$X29,$X29-SUM($Y122:DE122),DE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DF122)+DF122>$X29,$X29-SUM($Y122:DF122),DF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DG122)+DG122>$X29,$X29-SUM($Y122:DG122),DG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DH122)+DH122>$X29,$X29-SUM($Y122:DH122),DH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DI122)+DI122>$X29,$X29-SUM($Y122:DI122),DI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DJ122)+DJ122>$X29,$X29-SUM($Y122:DJ122),DJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DK122)+DK122>$X29,$X29-SUM($Y122:DK122),DK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DL122)+DL122>$X29,$X29-SUM($Y122:DL122),DL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DM122)+DM122>$X29,$X29-SUM($Y122:DM122),DM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DN122)+DN122>$X29,$X29-SUM($Y122:DN122),DN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DO122)+DO122>$X29,$X29-SUM($Y122:DO122),DO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DP122)+DP122>$X29,$X29-SUM($Y122:DP122),DP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DQ122)+DQ122>$X29,$X29-SUM($Y122:DQ122),DQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DR122)+DR122>$X29,$X29-SUM($Y122:DR122),DR122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DS122)+DS122>$X29,$X29-SUM($Y122:DS122),DS122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DT122)+DT122>$X29,$X29-SUM($Y122:DT122),DT122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DU122)+DU122>$X29,$X29-SUM($Y122:DU122),DU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DV122)+DV122>$X29,$X29-SUM($Y122:DV122),DV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DW122)+DW122>$X29,$X29-SUM($Y122:DW122),DW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DX122)+DX122>$X29,$X29-SUM($Y122:DX122),DX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DY122)+DY122>$X29,$X29-SUM($Y122:DY122),DY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:DZ122)+DZ122>$X29,$X29-SUM($Y122:DZ122),DZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EA122)+EA122>$X29,$X29-SUM($Y122:EA122),EA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EB122)+EB122>$X29,$X29-SUM($Y122:EB122),EB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EC122)+EC122>$X29,$X29-SUM($Y122:EC122),EC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:ED122)+ED122>$X29,$X29-SUM($Y122:ED122),ED122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EE122)+EE122>$X29,$X29-SUM($Y122:EE122),EE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EF122)+EF122>$X29,$X29-SUM($Y122:EF122),EF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EG122)+EG122>$X29,$X29-SUM($Y122:EG122),EG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EH122)+EH122>$X29,$X29-SUM($Y122:EH122),EH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EI122)+EI122>$X29,$X29-SUM($Y122:EI122),EI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EJ122)+EJ122>$X29,$X29-SUM($Y122:EJ122),EJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EK122)+EK122>$X29,$X29-SUM($Y122:EK122),EK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EL122)+EL122>$X29,$X29-SUM($Y122:EL122),EL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EM122)+EM122>$X29,$X29-SUM($Y122:EM122),EM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EN122)+EN122>$X29,$X29-SUM($Y122:EN122),EN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EO122)+EO122>$X29,$X29-SUM($Y122:EO122),EO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EP122)+EP122>$X29,$X29-SUM($Y122:EP122),EP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EQ122)+EQ122>$X29,$X29-SUM($Y122:EQ122),EQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:ER122)+ER122>$X29,$X29-SUM($Y122:ER122),ER122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:ES122)+ES122>$X29,$X29-SUM($Y122:ES122),ES122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:ET122)+ET122>$X29,$X29-SUM($Y122:ET122),ET122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EU122)+EU122>$X29,$X29-SUM($Y122:EU122),EU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EV122)+EV122>$X29,$X29-SUM($Y122:EV122),EV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EW122)+EW122>$X29,$X29-SUM($Y122:EW122),EW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EX122)+EX122>$X29,$X29-SUM($Y122:EX122),EX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EY122)+EY122>$X29,$X29-SUM($Y122:EY122),EY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:EZ122)+EZ122>$X29,$X29-SUM($Y122:EZ122),EZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FA122)+FA122>$X29,$X29-SUM($Y122:FA122),FA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FB122)+FB122>$X29,$X29-SUM($Y122:FB122),FB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FC122)+FC122>$X29,$X29-SUM($Y122:FC122),FC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FD122)+FD122>$X29,$X29-SUM($Y122:FD122),FD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FE122)+FE122>$X29,$X29-SUM($Y122:FE122),FE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FF122)+FF122>$X29,$X29-SUM($Y122:FF122),FF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FG122)+FG122>$X29,$X29-SUM($Y122:FG122),FG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FH122)+FH122>$X29,$X29-SUM($Y122:FH122),FH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FI122)+FI122>$X29,$X29-SUM($Y122:FI122),FI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FJ122)+FJ122>$X29,$X29-SUM($Y122:FJ122),FJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FK122)+FK122>$X29,$X29-SUM($Y122:FK122),FK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FL122)+FL122>$X29,$X29-SUM($Y122:FL122),FL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FM122)+FM122>$X29,$X29-SUM($Y122:FM122),FM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FN122)+FN122>$X29,$X29-SUM($Y122:FN122),FN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FO122)+FO122>$X29,$X29-SUM($Y122:FO122),FO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FP122)+FP122>$X29,$X29-SUM($Y122:FP122),FP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FQ122)+FQ122>$X29,$X29-SUM($Y122:FQ122),FQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FR122)+FR122>$X29,$X29-SUM($Y122:FR122),FR122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FS122)+FS122>$X29,$X29-SUM($Y122:FS122),FS122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FT122)+FT122>$X29,$X29-SUM($Y122:FT122),FT122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FU122)+FU122>$X29,$X29-SUM($Y122:FU122),FU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FV122)+FV122>$X29,$X29-SUM($Y122:FV122),FV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FW122)+FW122>$X29,$X29-SUM($Y122:FW122),FW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FX122)+FX122>$X29,$X29-SUM($Y122:FX122),FX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FY122)+FY122>$X29,$X29-SUM($Y122:FY122),FY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:FZ122)+FZ122>$X29,$X29-SUM($Y122:FZ122),FZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GA122)+GA122>$X29,$X29-SUM($Y122:GA122),GA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GB122)+GB122>$X29,$X29-SUM($Y122:GB122),GB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GC122)+GC122>$X29,$X29-SUM($Y122:GC122),GC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GD122)+GD122>$X29,$X29-SUM($Y122:GD122),GD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GE122)+GE122>$X29,$X29-SUM($Y122:GE122),GE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GF122)+GF122>$X29,$X29-SUM($Y122:GF122),GF122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GG122)+GG122>$X29,$X29-SUM($Y122:GG122),GG122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GH122)+GH122>$X29,$X29-SUM($Y122:GH122),GH122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GI122)+GI122>$X29,$X29-SUM($Y122:GI122),GI122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GJ122)+GJ122>$X29,$X29-SUM($Y122:GJ122),GJ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GK122)+GK122>$X29,$X29-SUM($Y122:GK122),GK122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GL122)+GL122>$X29,$X29-SUM($Y122:GL122),GL122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GM122)+GM122>$X29,$X29-SUM($Y122:GM122),GM122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GN122)+GN122>$X29,$X29-SUM($Y122:GN122),GN122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GO122)+GO122>$X29,$X29-SUM($Y122:GO122),GO122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GP122)+GP122>$X29,$X29-SUM($Y122:GP122),GP122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GQ122)+GQ122>$X29,$X29-SUM($Y122:GQ122),GQ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GR122)+GR122>$X29,$X29-SUM($Y122:GR122),GR122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GS122)+GS122>$X29,$X29-SUM($Y122:GS122),GS122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GT122)+GT122>$X29,$X29-SUM($Y122:GT122),GT122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GU122)+GU122>$X29,$X29-SUM($Y122:GU122),GU122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GV122)+GV122>$X29,$X29-SUM($Y122:GV122),GV122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GW122)+GW122>$X29,$X29-SUM($Y122:GW122),GW122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GX122)+GX122>$X29,$X29-SUM($Y122:GX122),GX122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GY122)+GY122>$X29,$X29-SUM($Y122:GY122),GY122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:GZ122)+GZ122>$X29,$X29-SUM($Y122:GZ122),GZ122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:HA122)+HA122>$X29,$X29-SUM($Y122:HA122),HA122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:HB122)+HB122>$X29,$X29-SUM($Y122:HB122),HB122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:HC122)+HC122>$X29,$X29-SUM($Y122:HC122),HC122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:HD122)+HD122>$X29,$X29-SUM($Y122:HD122),HD122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:HE122)+HE122>$X29,$X29-SUM($Y122:HE122),HE122),0)","v":0},{"$f":"IF($Y122>0,IF(SUM($Y122:HF122)+HF122>$X29,$X29-SUM($Y122:HF122),HF122),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y123>0,IF(SUM($Y123:Y123)+Y123>$X30,$X30-SUM($Y123:Y123),Y123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:Z123)+Z123>$X30,$X30-SUM($Y123:Z123),Z123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AA123)+AA123>$X30,$X30-SUM($Y123:AA123),AA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AB123)+AB123>$X30,$X30-SUM($Y123:AB123),AB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AC123)+AC123>$X30,$X30-SUM($Y123:AC123),AC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AD123)+AD123>$X30,$X30-SUM($Y123:AD123),AD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AE123)+AE123>$X30,$X30-SUM($Y123:AE123),AE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AF123)+AF123>$X30,$X30-SUM($Y123:AF123),AF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AG123)+AG123>$X30,$X30-SUM($Y123:AG123),AG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AH123)+AH123>$X30,$X30-SUM($Y123:AH123),AH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AI123)+AI123>$X30,$X30-SUM($Y123:AI123),AI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AJ123)+AJ123>$X30,$X30-SUM($Y123:AJ123),AJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AK123)+AK123>$X30,$X30-SUM($Y123:AK123),AK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AL123)+AL123>$X30,$X30-SUM($Y123:AL123),AL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AM123)+AM123>$X30,$X30-SUM($Y123:AM123),AM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AN123)+AN123>$X30,$X30-SUM($Y123:AN123),AN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AO123)+AO123>$X30,$X30-SUM($Y123:AO123),AO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AP123)+AP123>$X30,$X30-SUM($Y123:AP123),AP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AQ123)+AQ123>$X30,$X30-SUM($Y123:AQ123),AQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AR123)+AR123>$X30,$X30-SUM($Y123:AR123),AR123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AS123)+AS123>$X30,$X30-SUM($Y123:AS123),AS123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AT123)+AT123>$X30,$X30-SUM($Y123:AT123),AT123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AU123)+AU123>$X30,$X30-SUM($Y123:AU123),AU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AV123)+AV123>$X30,$X30-SUM($Y123:AV123),AV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AW123)+AW123>$X30,$X30-SUM($Y123:AW123),AW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AX123)+AX123>$X30,$X30-SUM($Y123:AX123),AX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AY123)+AY123>$X30,$X30-SUM($Y123:AY123),AY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:AZ123)+AZ123>$X30,$X30-SUM($Y123:AZ123),AZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BA123)+BA123>$X30,$X30-SUM($Y123:BA123),BA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BB123)+BB123>$X30,$X30-SUM($Y123:BB123),BB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BC123)+BC123>$X30,$X30-SUM($Y123:BC123),BC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BD123)+BD123>$X30,$X30-SUM($Y123:BD123),BD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BE123)+BE123>$X30,$X30-SUM($Y123:BE123),BE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BF123)+BF123>$X30,$X30-SUM($Y123:BF123),BF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BG123)+BG123>$X30,$X30-SUM($Y123:BG123),BG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BH123)+BH123>$X30,$X30-SUM($Y123:BH123),BH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BI123)+BI123>$X30,$X30-SUM($Y123:BI123),BI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BJ123)+BJ123>$X30,$X30-SUM($Y123:BJ123),BJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BK123)+BK123>$X30,$X30-SUM($Y123:BK123),BK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BL123)+BL123>$X30,$X30-SUM($Y123:BL123),BL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BM123)+BM123>$X30,$X30-SUM($Y123:BM123),BM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BN123)+BN123>$X30,$X30-SUM($Y123:BN123),BN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BO123)+BO123>$X30,$X30-SUM($Y123:BO123),BO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BP123)+BP123>$X30,$X30-SUM($Y123:BP123),BP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BQ123)+BQ123>$X30,$X30-SUM($Y123:BQ123),BQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BR123)+BR123>$X30,$X30-SUM($Y123:BR123),BR123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BS123)+BS123>$X30,$X30-SUM($Y123:BS123),BS123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BT123)+BT123>$X30,$X30-SUM($Y123:BT123),BT123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BU123)+BU123>$X30,$X30-SUM($Y123:BU123),BU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BV123)+BV123>$X30,$X30-SUM($Y123:BV123),BV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BW123)+BW123>$X30,$X30-SUM($Y123:BW123),BW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BX123)+BX123>$X30,$X30-SUM($Y123:BX123),BX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BY123)+BY123>$X30,$X30-SUM($Y123:BY123),BY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:BZ123)+BZ123>$X30,$X30-SUM($Y123:BZ123),BZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CA123)+CA123>$X30,$X30-SUM($Y123:CA123),CA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CB123)+CB123>$X30,$X30-SUM($Y123:CB123),CB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CC123)+CC123>$X30,$X30-SUM($Y123:CC123),CC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CD123)+CD123>$X30,$X30-SUM($Y123:CD123),CD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CE123)+CE123>$X30,$X30-SUM($Y123:CE123),CE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CF123)+CF123>$X30,$X30-SUM($Y123:CF123),CF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CG123)+CG123>$X30,$X30-SUM($Y123:CG123),CG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CH123)+CH123>$X30,$X30-SUM($Y123:CH123),CH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CI123)+CI123>$X30,$X30-SUM($Y123:CI123),CI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CJ123)+CJ123>$X30,$X30-SUM($Y123:CJ123),CJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CK123)+CK123>$X30,$X30-SUM($Y123:CK123),CK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CL123)+CL123>$X30,$X30-SUM($Y123:CL123),CL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CM123)+CM123>$X30,$X30-SUM($Y123:CM123),CM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CN123)+CN123>$X30,$X30-SUM($Y123:CN123),CN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CO123)+CO123>$X30,$X30-SUM($Y123:CO123),CO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CP123)+CP123>$X30,$X30-SUM($Y123:CP123),CP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CQ123)+CQ123>$X30,$X30-SUM($Y123:CQ123),CQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CR123)+CR123>$X30,$X30-SUM($Y123:CR123),CR123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CS123)+CS123>$X30,$X30-SUM($Y123:CS123),CS123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CT123)+CT123>$X30,$X30-SUM($Y123:CT123),CT123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CU123)+CU123>$X30,$X30-SUM($Y123:CU123),CU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CV123)+CV123>$X30,$X30-SUM($Y123:CV123),CV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CW123)+CW123>$X30,$X30-SUM($Y123:CW123),CW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CX123)+CX123>$X30,$X30-SUM($Y123:CX123),CX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CY123)+CY123>$X30,$X30-SUM($Y123:CY123),CY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:CZ123)+CZ123>$X30,$X30-SUM($Y123:CZ123),CZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DA123)+DA123>$X30,$X30-SUM($Y123:DA123),DA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DB123)+DB123>$X30,$X30-SUM($Y123:DB123),DB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DC123)+DC123>$X30,$X30-SUM($Y123:DC123),DC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DD123)+DD123>$X30,$X30-SUM($Y123:DD123),DD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DE123)+DE123>$X30,$X30-SUM($Y123:DE123),DE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DF123)+DF123>$X30,$X30-SUM($Y123:DF123),DF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DG123)+DG123>$X30,$X30-SUM($Y123:DG123),DG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DH123)+DH123>$X30,$X30-SUM($Y123:DH123),DH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DI123)+DI123>$X30,$X30-SUM($Y123:DI123),DI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DJ123)+DJ123>$X30,$X30-SUM($Y123:DJ123),DJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DK123)+DK123>$X30,$X30-SUM($Y123:DK123),DK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DL123)+DL123>$X30,$X30-SUM($Y123:DL123),DL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DM123)+DM123>$X30,$X30-SUM($Y123:DM123),DM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DN123)+DN123>$X30,$X30-SUM($Y123:DN123),DN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DO123)+DO123>$X30,$X30-SUM($Y123:DO123),DO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DP123)+DP123>$X30,$X30-SUM($Y123:DP123),DP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DQ123)+DQ123>$X30,$X30-SUM($Y123:DQ123),DQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DR123)+DR123>$X30,$X30-SUM($Y123:DR123),DR123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DS123)+DS123>$X30,$X30-SUM($Y123:DS123),DS123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DT123)+DT123>$X30,$X30-SUM($Y123:DT123),DT123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DU123)+DU123>$X30,$X30-SUM($Y123:DU123),DU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DV123)+DV123>$X30,$X30-SUM($Y123:DV123),DV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DW123)+DW123>$X30,$X30-SUM($Y123:DW123),DW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DX123)+DX123>$X30,$X30-SUM($Y123:DX123),DX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DY123)+DY123>$X30,$X30-SUM($Y123:DY123),DY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:DZ123)+DZ123>$X30,$X30-SUM($Y123:DZ123),DZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EA123)+EA123>$X30,$X30-SUM($Y123:EA123),EA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EB123)+EB123>$X30,$X30-SUM($Y123:EB123),EB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EC123)+EC123>$X30,$X30-SUM($Y123:EC123),EC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:ED123)+ED123>$X30,$X30-SUM($Y123:ED123),ED123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EE123)+EE123>$X30,$X30-SUM($Y123:EE123),EE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EF123)+EF123>$X30,$X30-SUM($Y123:EF123),EF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EG123)+EG123>$X30,$X30-SUM($Y123:EG123),EG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EH123)+EH123>$X30,$X30-SUM($Y123:EH123),EH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EI123)+EI123>$X30,$X30-SUM($Y123:EI123),EI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EJ123)+EJ123>$X30,$X30-SUM($Y123:EJ123),EJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EK123)+EK123>$X30,$X30-SUM($Y123:EK123),EK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EL123)+EL123>$X30,$X30-SUM($Y123:EL123),EL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EM123)+EM123>$X30,$X30-SUM($Y123:EM123),EM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EN123)+EN123>$X30,$X30-SUM($Y123:EN123),EN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EO123)+EO123>$X30,$X30-SUM($Y123:EO123),EO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EP123)+EP123>$X30,$X30-SUM($Y123:EP123),EP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EQ123)+EQ123>$X30,$X30-SUM($Y123:EQ123),EQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:ER123)+ER123>$X30,$X30-SUM($Y123:ER123),ER123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:ES123)+ES123>$X30,$X30-SUM($Y123:ES123),ES123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:ET123)+ET123>$X30,$X30-SUM($Y123:ET123),ET123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EU123)+EU123>$X30,$X30-SUM($Y123:EU123),EU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EV123)+EV123>$X30,$X30-SUM($Y123:EV123),EV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EW123)+EW123>$X30,$X30-SUM($Y123:EW123),EW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EX123)+EX123>$X30,$X30-SUM($Y123:EX123),EX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EY123)+EY123>$X30,$X30-SUM($Y123:EY123),EY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:EZ123)+EZ123>$X30,$X30-SUM($Y123:EZ123),EZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FA123)+FA123>$X30,$X30-SUM($Y123:FA123),FA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FB123)+FB123>$X30,$X30-SUM($Y123:FB123),FB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FC123)+FC123>$X30,$X30-SUM($Y123:FC123),FC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FD123)+FD123>$X30,$X30-SUM($Y123:FD123),FD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FE123)+FE123>$X30,$X30-SUM($Y123:FE123),FE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FF123)+FF123>$X30,$X30-SUM($Y123:FF123),FF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FG123)+FG123>$X30,$X30-SUM($Y123:FG123),FG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FH123)+FH123>$X30,$X30-SUM($Y123:FH123),FH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FI123)+FI123>$X30,$X30-SUM($Y123:FI123),FI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FJ123)+FJ123>$X30,$X30-SUM($Y123:FJ123),FJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FK123)+FK123>$X30,$X30-SUM($Y123:FK123),FK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FL123)+FL123>$X30,$X30-SUM($Y123:FL123),FL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FM123)+FM123>$X30,$X30-SUM($Y123:FM123),FM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FN123)+FN123>$X30,$X30-SUM($Y123:FN123),FN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FO123)+FO123>$X30,$X30-SUM($Y123:FO123),FO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FP123)+FP123>$X30,$X30-SUM($Y123:FP123),FP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FQ123)+FQ123>$X30,$X30-SUM($Y123:FQ123),FQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FR123)+FR123>$X30,$X30-SUM($Y123:FR123),FR123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FS123)+FS123>$X30,$X30-SUM($Y123:FS123),FS123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FT123)+FT123>$X30,$X30-SUM($Y123:FT123),FT123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FU123)+FU123>$X30,$X30-SUM($Y123:FU123),FU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FV123)+FV123>$X30,$X30-SUM($Y123:FV123),FV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FW123)+FW123>$X30,$X30-SUM($Y123:FW123),FW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FX123)+FX123>$X30,$X30-SUM($Y123:FX123),FX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FY123)+FY123>$X30,$X30-SUM($Y123:FY123),FY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:FZ123)+FZ123>$X30,$X30-SUM($Y123:FZ123),FZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GA123)+GA123>$X30,$X30-SUM($Y123:GA123),GA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GB123)+GB123>$X30,$X30-SUM($Y123:GB123),GB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GC123)+GC123>$X30,$X30-SUM($Y123:GC123),GC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GD123)+GD123>$X30,$X30-SUM($Y123:GD123),GD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GE123)+GE123>$X30,$X30-SUM($Y123:GE123),GE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GF123)+GF123>$X30,$X30-SUM($Y123:GF123),GF123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GG123)+GG123>$X30,$X30-SUM($Y123:GG123),GG123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GH123)+GH123>$X30,$X30-SUM($Y123:GH123),GH123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GI123)+GI123>$X30,$X30-SUM($Y123:GI123),GI123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GJ123)+GJ123>$X30,$X30-SUM($Y123:GJ123),GJ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GK123)+GK123>$X30,$X30-SUM($Y123:GK123),GK123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GL123)+GL123>$X30,$X30-SUM($Y123:GL123),GL123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GM123)+GM123>$X30,$X30-SUM($Y123:GM123),GM123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GN123)+GN123>$X30,$X30-SUM($Y123:GN123),GN123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GO123)+GO123>$X30,$X30-SUM($Y123:GO123),GO123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GP123)+GP123>$X30,$X30-SUM($Y123:GP123),GP123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GQ123)+GQ123>$X30,$X30-SUM($Y123:GQ123),GQ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GR123)+GR123>$X30,$X30-SUM($Y123:GR123),GR123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GS123)+GS123>$X30,$X30-SUM($Y123:GS123),GS123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GT123)+GT123>$X30,$X30-SUM($Y123:GT123),GT123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GU123)+GU123>$X30,$X30-SUM($Y123:GU123),GU123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GV123)+GV123>$X30,$X30-SUM($Y123:GV123),GV123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GW123)+GW123>$X30,$X30-SUM($Y123:GW123),GW123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GX123)+GX123>$X30,$X30-SUM($Y123:GX123),GX123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GY123)+GY123>$X30,$X30-SUM($Y123:GY123),GY123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:GZ123)+GZ123>$X30,$X30-SUM($Y123:GZ123),GZ123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:HA123)+HA123>$X30,$X30-SUM($Y123:HA123),HA123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:HB123)+HB123>$X30,$X30-SUM($Y123:HB123),HB123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:HC123)+HC123>$X30,$X30-SUM($Y123:HC123),HC123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:HD123)+HD123>$X30,$X30-SUM($Y123:HD123),HD123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:HE123)+HE123>$X30,$X30-SUM($Y123:HE123),HE123),0)","v":0},{"$f":"IF($Y123>0,IF(SUM($Y123:HF123)+HF123>$X30,$X30-SUM($Y123:HF123),HF123),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Y124>0,IF(SUM($Y124:Y124)+Y124>$X31,$X31-SUM($Y124:Y124),Y124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:Z124)+Z124>$X31,$X31-SUM($Y124:Z124),Z124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AA124)+AA124>$X31,$X31-SUM($Y124:AA124),AA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AB124)+AB124>$X31,$X31-SUM($Y124:AB124),AB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AC124)+AC124>$X31,$X31-SUM($Y124:AC124),AC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AD124)+AD124>$X31,$X31-SUM($Y124:AD124),AD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AE124)+AE124>$X31,$X31-SUM($Y124:AE124),AE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AF124)+AF124>$X31,$X31-SUM($Y124:AF124),AF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AG124)+AG124>$X31,$X31-SUM($Y124:AG124),AG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AH124)+AH124>$X31,$X31-SUM($Y124:AH124),AH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AI124)+AI124>$X31,$X31-SUM($Y124:AI124),AI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AJ124)+AJ124>$X31,$X31-SUM($Y124:AJ124),AJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AK124)+AK124>$X31,$X31-SUM($Y124:AK124),AK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AL124)+AL124>$X31,$X31-SUM($Y124:AL124),AL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AM124)+AM124>$X31,$X31-SUM($Y124:AM124),AM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AN124)+AN124>$X31,$X31-SUM($Y124:AN124),AN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AO124)+AO124>$X31,$X31-SUM($Y124:AO124),AO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AP124)+AP124>$X31,$X31-SUM($Y124:AP124),AP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AQ124)+AQ124>$X31,$X31-SUM($Y124:AQ124),AQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AR124)+AR124>$X31,$X31-SUM($Y124:AR124),AR124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AS124)+AS124>$X31,$X31-SUM($Y124:AS124),AS124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AT124)+AT124>$X31,$X31-SUM($Y124:AT124),AT124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AU124)+AU124>$X31,$X31-SUM($Y124:AU124),AU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AV124)+AV124>$X31,$X31-SUM($Y124:AV124),AV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AW124)+AW124>$X31,$X31-SUM($Y124:AW124),AW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AX124)+AX124>$X31,$X31-SUM($Y124:AX124),AX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AY124)+AY124>$X31,$X31-SUM($Y124:AY124),AY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:AZ124)+AZ124>$X31,$X31-SUM($Y124:AZ124),AZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BA124)+BA124>$X31,$X31-SUM($Y124:BA124),BA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BB124)+BB124>$X31,$X31-SUM($Y124:BB124),BB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BC124)+BC124>$X31,$X31-SUM($Y124:BC124),BC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BD124)+BD124>$X31,$X31-SUM($Y124:BD124),BD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BE124)+BE124>$X31,$X31-SUM($Y124:BE124),BE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BF124)+BF124>$X31,$X31-SUM($Y124:BF124),BF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BG124)+BG124>$X31,$X31-SUM($Y124:BG124),BG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BH124)+BH124>$X31,$X31-SUM($Y124:BH124),BH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BI124)+BI124>$X31,$X31-SUM($Y124:BI124),BI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BJ124)+BJ124>$X31,$X31-SUM($Y124:BJ124),BJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BK124)+BK124>$X31,$X31-SUM($Y124:BK124),BK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BL124)+BL124>$X31,$X31-SUM($Y124:BL124),BL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BM124)+BM124>$X31,$X31-SUM($Y124:BM124),BM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BN124)+BN124>$X31,$X31-SUM($Y124:BN124),BN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BO124)+BO124>$X31,$X31-SUM($Y124:BO124),BO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BP124)+BP124>$X31,$X31-SUM($Y124:BP124),BP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BQ124)+BQ124>$X31,$X31-SUM($Y124:BQ124),BQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BR124)+BR124>$X31,$X31-SUM($Y124:BR124),BR124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BS124)+BS124>$X31,$X31-SUM($Y124:BS124),BS124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BT124)+BT124>$X31,$X31-SUM($Y124:BT124),BT124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BU124)+BU124>$X31,$X31-SUM($Y124:BU124),BU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BV124)+BV124>$X31,$X31-SUM($Y124:BV124),BV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BW124)+BW124>$X31,$X31-SUM($Y124:BW124),BW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BX124)+BX124>$X31,$X31-SUM($Y124:BX124),BX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BY124)+BY124>$X31,$X31-SUM($Y124:BY124),BY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:BZ124)+BZ124>$X31,$X31-SUM($Y124:BZ124),BZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CA124)+CA124>$X31,$X31-SUM($Y124:CA124),CA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CB124)+CB124>$X31,$X31-SUM($Y124:CB124),CB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CC124)+CC124>$X31,$X31-SUM($Y124:CC124),CC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CD124)+CD124>$X31,$X31-SUM($Y124:CD124),CD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CE124)+CE124>$X31,$X31-SUM($Y124:CE124),CE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CF124)+CF124>$X31,$X31-SUM($Y124:CF124),CF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CG124)+CG124>$X31,$X31-SUM($Y124:CG124),CG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CH124)+CH124>$X31,$X31-SUM($Y124:CH124),CH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CI124)+CI124>$X31,$X31-SUM($Y124:CI124),CI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CJ124)+CJ124>$X31,$X31-SUM($Y124:CJ124),CJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CK124)+CK124>$X31,$X31-SUM($Y124:CK124),CK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CL124)+CL124>$X31,$X31-SUM($Y124:CL124),CL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CM124)+CM124>$X31,$X31-SUM($Y124:CM124),CM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CN124)+CN124>$X31,$X31-SUM($Y124:CN124),CN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CO124)+CO124>$X31,$X31-SUM($Y124:CO124),CO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CP124)+CP124>$X31,$X31-SUM($Y124:CP124),CP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CQ124)+CQ124>$X31,$X31-SUM($Y124:CQ124),CQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CR124)+CR124>$X31,$X31-SUM($Y124:CR124),CR124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CS124)+CS124>$X31,$X31-SUM($Y124:CS124),CS124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CT124)+CT124>$X31,$X31-SUM($Y124:CT124),CT124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CU124)+CU124>$X31,$X31-SUM($Y124:CU124),CU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CV124)+CV124>$X31,$X31-SUM($Y124:CV124),CV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CW124)+CW124>$X31,$X31-SUM($Y124:CW124),CW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CX124)+CX124>$X31,$X31-SUM($Y124:CX124),CX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CY124)+CY124>$X31,$X31-SUM($Y124:CY124),CY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:CZ124)+CZ124>$X31,$X31-SUM($Y124:CZ124),CZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DA124)+DA124>$X31,$X31-SUM($Y124:DA124),DA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DB124)+DB124>$X31,$X31-SUM($Y124:DB124),DB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DC124)+DC124>$X31,$X31-SUM($Y124:DC124),DC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DD124)+DD124>$X31,$X31-SUM($Y124:DD124),DD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DE124)+DE124>$X31,$X31-SUM($Y124:DE124),DE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DF124)+DF124>$X31,$X31-SUM($Y124:DF124),DF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DG124)+DG124>$X31,$X31-SUM($Y124:DG124),DG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DH124)+DH124>$X31,$X31-SUM($Y124:DH124),DH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DI124)+DI124>$X31,$X31-SUM($Y124:DI124),DI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DJ124)+DJ124>$X31,$X31-SUM($Y124:DJ124),DJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DK124)+DK124>$X31,$X31-SUM($Y124:DK124),DK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DL124)+DL124>$X31,$X31-SUM($Y124:DL124),DL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DM124)+DM124>$X31,$X31-SUM($Y124:DM124),DM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DN124)+DN124>$X31,$X31-SUM($Y124:DN124),DN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DO124)+DO124>$X31,$X31-SUM($Y124:DO124),DO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DP124)+DP124>$X31,$X31-SUM($Y124:DP124),DP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DQ124)+DQ124>$X31,$X31-SUM($Y124:DQ124),DQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DR124)+DR124>$X31,$X31-SUM($Y124:DR124),DR124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DS124)+DS124>$X31,$X31-SUM($Y124:DS124),DS124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DT124)+DT124>$X31,$X31-SUM($Y124:DT124),DT124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DU124)+DU124>$X31,$X31-SUM($Y124:DU124),DU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DV124)+DV124>$X31,$X31-SUM($Y124:DV124),DV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DW124)+DW124>$X31,$X31-SUM($Y124:DW124),DW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DX124)+DX124>$X31,$X31-SUM($Y124:DX124),DX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DY124)+DY124>$X31,$X31-SUM($Y124:DY124),DY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:DZ124)+DZ124>$X31,$X31-SUM($Y124:DZ124),DZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EA124)+EA124>$X31,$X31-SUM($Y124:EA124),EA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EB124)+EB124>$X31,$X31-SUM($Y124:EB124),EB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EC124)+EC124>$X31,$X31-SUM($Y124:EC124),EC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:ED124)+ED124>$X31,$X31-SUM($Y124:ED124),ED124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EE124)+EE124>$X31,$X31-SUM($Y124:EE124),EE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EF124)+EF124>$X31,$X31-SUM($Y124:EF124),EF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EG124)+EG124>$X31,$X31-SUM($Y124:EG124),EG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EH124)+EH124>$X31,$X31-SUM($Y124:EH124),EH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EI124)+EI124>$X31,$X31-SUM($Y124:EI124),EI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EJ124)+EJ124>$X31,$X31-SUM($Y124:EJ124),EJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EK124)+EK124>$X31,$X31-SUM($Y124:EK124),EK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EL124)+EL124>$X31,$X31-SUM($Y124:EL124),EL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EM124)+EM124>$X31,$X31-SUM($Y124:EM124),EM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EN124)+EN124>$X31,$X31-SUM($Y124:EN124),EN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EO124)+EO124>$X31,$X31-SUM($Y124:EO124),EO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EP124)+EP124>$X31,$X31-SUM($Y124:EP124),EP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EQ124)+EQ124>$X31,$X31-SUM($Y124:EQ124),EQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:ER124)+ER124>$X31,$X31-SUM($Y124:ER124),ER124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:ES124)+ES124>$X31,$X31-SUM($Y124:ES124),ES124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:ET124)+ET124>$X31,$X31-SUM($Y124:ET124),ET124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EU124)+EU124>$X31,$X31-SUM($Y124:EU124),EU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EV124)+EV124>$X31,$X31-SUM($Y124:EV124),EV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EW124)+EW124>$X31,$X31-SUM($Y124:EW124),EW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EX124)+EX124>$X31,$X31-SUM($Y124:EX124),EX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EY124)+EY124>$X31,$X31-SUM($Y124:EY124),EY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:EZ124)+EZ124>$X31,$X31-SUM($Y124:EZ124),EZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FA124)+FA124>$X31,$X31-SUM($Y124:FA124),FA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FB124)+FB124>$X31,$X31-SUM($Y124:FB124),FB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FC124)+FC124>$X31,$X31-SUM($Y124:FC124),FC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FD124)+FD124>$X31,$X31-SUM($Y124:FD124),FD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FE124)+FE124>$X31,$X31-SUM($Y124:FE124),FE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FF124)+FF124>$X31,$X31-SUM($Y124:FF124),FF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FG124)+FG124>$X31,$X31-SUM($Y124:FG124),FG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FH124)+FH124>$X31,$X31-SUM($Y124:FH124),FH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FI124)+FI124>$X31,$X31-SUM($Y124:FI124),FI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FJ124)+FJ124>$X31,$X31-SUM($Y124:FJ124),FJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FK124)+FK124>$X31,$X31-SUM($Y124:FK124),FK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FL124)+FL124>$X31,$X31-SUM($Y124:FL124),FL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FM124)+FM124>$X31,$X31-SUM($Y124:FM124),FM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FN124)+FN124>$X31,$X31-SUM($Y124:FN124),FN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FO124)+FO124>$X31,$X31-SUM($Y124:FO124),FO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FP124)+FP124>$X31,$X31-SUM($Y124:FP124),FP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FQ124)+FQ124>$X31,$X31-SUM($Y124:FQ124),FQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FR124)+FR124>$X31,$X31-SUM($Y124:FR124),FR124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FS124)+FS124>$X31,$X31-SUM($Y124:FS124),FS124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FT124)+FT124>$X31,$X31-SUM($Y124:FT124),FT124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FU124)+FU124>$X31,$X31-SUM($Y124:FU124),FU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FV124)+FV124>$X31,$X31-SUM($Y124:FV124),FV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FW124)+FW124>$X31,$X31-SUM($Y124:FW124),FW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FX124)+FX124>$X31,$X31-SUM($Y124:FX124),FX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FY124)+FY124>$X31,$X31-SUM($Y124:FY124),FY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:FZ124)+FZ124>$X31,$X31-SUM($Y124:FZ124),FZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GA124)+GA124>$X31,$X31-SUM($Y124:GA124),GA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GB124)+GB124>$X31,$X31-SUM($Y124:GB124),GB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GC124)+GC124>$X31,$X31-SUM($Y124:GC124),GC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GD124)+GD124>$X31,$X31-SUM($Y124:GD124),GD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GE124)+GE124>$X31,$X31-SUM($Y124:GE124),GE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GF124)+GF124>$X31,$X31-SUM($Y124:GF124),GF124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GG124)+GG124>$X31,$X31-SUM($Y124:GG124),GG124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GH124)+GH124>$X31,$X31-SUM($Y124:GH124),GH124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GI124)+GI124>$X31,$X31-SUM($Y124:GI124),GI124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GJ124)+GJ124>$X31,$X31-SUM($Y124:GJ124),GJ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GK124)+GK124>$X31,$X31-SUM($Y124:GK124),GK124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GL124)+GL124>$X31,$X31-SUM($Y124:GL124),GL124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GM124)+GM124>$X31,$X31-SUM($Y124:GM124),GM124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GN124)+GN124>$X31,$X31-SUM($Y124:GN124),GN124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GO124)+GO124>$X31,$X31-SUM($Y124:GO124),GO124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GP124)+GP124>$X31,$X31-SUM($Y124:GP124),GP124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GQ124)+GQ124>$X31,$X31-SUM($Y124:GQ124),GQ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GR124)+GR124>$X31,$X31-SUM($Y124:GR124),GR124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GS124)+GS124>$X31,$X31-SUM($Y124:GS124),GS124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GT124)+GT124>$X31,$X31-SUM($Y124:GT124),GT124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GU124)+GU124>$X31,$X31-SUM($Y124:GU124),GU124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GV124)+GV124>$X31,$X31-SUM($Y124:GV124),GV124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GW124)+GW124>$X31,$X31-SUM($Y124:GW124),GW124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GX124)+GX124>$X31,$X31-SUM($Y124:GX124),GX124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GY124)+GY124>$X31,$X31-SUM($Y124:GY124),GY124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:GZ124)+GZ124>$X31,$X31-SUM($Y124:GZ124),GZ124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:HA124)+HA124>$X31,$X31-SUM($Y124:HA124),HA124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:HB124)+HB124>$X31,$X31-SUM($Y124:HB124),HB124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:HC124)+HC124>$X31,$X31-SUM($Y124:HC124),HC124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:HD124)+HD124>$X31,$X31-SUM($Y124:HD124),HD124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:HE124)+HE124>$X31,$X31-SUM($Y124:HE124),HE124),0)","v":0},{"$f":"IF($Y124>0,IF(SUM($Y124:HF124)+HF124>$X31,$X31-SUM($Y124:HF124),HF124),0)","v":0}]
[]
[null,"Depreciation:  1998 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y24>0,Y24/$F128,Y24)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:Z128)+Z128>$Y24,$Y24-SUM($Z128:Z128),Z128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AA128)+AA128>$Y24,$Y24-SUM($Z128:AA128),AA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AB128)+AB128>$Y24,$Y24-SUM($Z128:AB128),AB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AC128)+AC128>$Y24,$Y24-SUM($Z128:AC128),AC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AD128)+AD128>$Y24,$Y24-SUM($Z128:AD128),AD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AE128)+AE128>$Y24,$Y24-SUM($Z128:AE128),AE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AF128)+AF128>$Y24,$Y24-SUM($Z128:AF128),AF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AG128)+AG128>$Y24,$Y24-SUM($Z128:AG128),AG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AH128)+AH128>$Y24,$Y24-SUM($Z128:AH128),AH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AI128)+AI128>$Y24,$Y24-SUM($Z128:AI128),AI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AJ128)+AJ128>$Y24,$Y24-SUM($Z128:AJ128),AJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AK128)+AK128>$Y24,$Y24-SUM($Z128:AK128),AK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AL128)+AL128>$Y24,$Y24-SUM($Z128:AL128),AL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AM128)+AM128>$Y24,$Y24-SUM($Z128:AM128),AM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AN128)+AN128>$Y24,$Y24-SUM($Z128:AN128),AN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AO128)+AO128>$Y24,$Y24-SUM($Z128:AO128),AO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AP128)+AP128>$Y24,$Y24-SUM($Z128:AP128),AP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AQ128)+AQ128>$Y24,$Y24-SUM($Z128:AQ128),AQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AR128)+AR128>$Y24,$Y24-SUM($Z128:AR128),AR128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AS128)+AS128>$Y24,$Y24-SUM($Z128:AS128),AS128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AT128)+AT128>$Y24,$Y24-SUM($Z128:AT128),AT128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AU128)+AU128>$Y24,$Y24-SUM($Z128:AU128),AU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AV128)+AV128>$Y24,$Y24-SUM($Z128:AV128),AV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AW128)+AW128>$Y24,$Y24-SUM($Z128:AW128),AW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AX128)+AX128>$Y24,$Y24-SUM($Z128:AX128),AX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AY128)+AY128>$Y24,$Y24-SUM($Z128:AY128),AY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:AZ128)+AZ128>$Y24,$Y24-SUM($Z128:AZ128),AZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BA128)+BA128>$Y24,$Y24-SUM($Z128:BA128),BA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BB128)+BB128>$Y24,$Y24-SUM($Z128:BB128),BB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BC128)+BC128>$Y24,$Y24-SUM($Z128:BC128),BC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BD128)+BD128>$Y24,$Y24-SUM($Z128:BD128),BD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BE128)+BE128>$Y24,$Y24-SUM($Z128:BE128),BE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BF128)+BF128>$Y24,$Y24-SUM($Z128:BF128),BF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BG128)+BG128>$Y24,$Y24-SUM($Z128:BG128),BG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BH128)+BH128>$Y24,$Y24-SUM($Z128:BH128),BH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BI128)+BI128>$Y24,$Y24-SUM($Z128:BI128),BI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BJ128)+BJ128>$Y24,$Y24-SUM($Z128:BJ128),BJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BK128)+BK128>$Y24,$Y24-SUM($Z128:BK128),BK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BL128)+BL128>$Y24,$Y24-SUM($Z128:BL128),BL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BM128)+BM128>$Y24,$Y24-SUM($Z128:BM128),BM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BN128)+BN128>$Y24,$Y24-SUM($Z128:BN128),BN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BO128)+BO128>$Y24,$Y24-SUM($Z128:BO128),BO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BP128)+BP128>$Y24,$Y24-SUM($Z128:BP128),BP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BQ128)+BQ128>$Y24,$Y24-SUM($Z128:BQ128),BQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BR128)+BR128>$Y24,$Y24-SUM($Z128:BR128),BR128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BS128)+BS128>$Y24,$Y24-SUM($Z128:BS128),BS128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BT128)+BT128>$Y24,$Y24-SUM($Z128:BT128),BT128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BU128)+BU128>$Y24,$Y24-SUM($Z128:BU128),BU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BV128)+BV128>$Y24,$Y24-SUM($Z128:BV128),BV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BW128)+BW128>$Y24,$Y24-SUM($Z128:BW128),BW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BX128)+BX128>$Y24,$Y24-SUM($Z128:BX128),BX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BY128)+BY128>$Y24,$Y24-SUM($Z128:BY128),BY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:BZ128)+BZ128>$Y24,$Y24-SUM($Z128:BZ128),BZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CA128)+CA128>$Y24,$Y24-SUM($Z128:CA128),CA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CB128)+CB128>$Y24,$Y24-SUM($Z128:CB128),CB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CC128)+CC128>$Y24,$Y24-SUM($Z128:CC128),CC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CD128)+CD128>$Y24,$Y24-SUM($Z128:CD128),CD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CE128)+CE128>$Y24,$Y24-SUM($Z128:CE128),CE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CF128)+CF128>$Y24,$Y24-SUM($Z128:CF128),CF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CG128)+CG128>$Y24,$Y24-SUM($Z128:CG128),CG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CH128)+CH128>$Y24,$Y24-SUM($Z128:CH128),CH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CI128)+CI128>$Y24,$Y24-SUM($Z128:CI128),CI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CJ128)+CJ128>$Y24,$Y24-SUM($Z128:CJ128),CJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CK128)+CK128>$Y24,$Y24-SUM($Z128:CK128),CK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CL128)+CL128>$Y24,$Y24-SUM($Z128:CL128),CL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CM128)+CM128>$Y24,$Y24-SUM($Z128:CM128),CM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CN128)+CN128>$Y24,$Y24-SUM($Z128:CN128),CN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CO128)+CO128>$Y24,$Y24-SUM($Z128:CO128),CO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CP128)+CP128>$Y24,$Y24-SUM($Z128:CP128),CP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CQ128)+CQ128>$Y24,$Y24-SUM($Z128:CQ128),CQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CR128)+CR128>$Y24,$Y24-SUM($Z128:CR128),CR128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CS128)+CS128>$Y24,$Y24-SUM($Z128:CS128),CS128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CT128)+CT128>$Y24,$Y24-SUM($Z128:CT128),CT128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CU128)+CU128>$Y24,$Y24-SUM($Z128:CU128),CU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CV128)+CV128>$Y24,$Y24-SUM($Z128:CV128),CV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CW128)+CW128>$Y24,$Y24-SUM($Z128:CW128),CW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CX128)+CX128>$Y24,$Y24-SUM($Z128:CX128),CX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CY128)+CY128>$Y24,$Y24-SUM($Z128:CY128),CY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:CZ128)+CZ128>$Y24,$Y24-SUM($Z128:CZ128),CZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DA128)+DA128>$Y24,$Y24-SUM($Z128:DA128),DA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DB128)+DB128>$Y24,$Y24-SUM($Z128:DB128),DB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DC128)+DC128>$Y24,$Y24-SUM($Z128:DC128),DC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DD128)+DD128>$Y24,$Y24-SUM($Z128:DD128),DD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DE128)+DE128>$Y24,$Y24-SUM($Z128:DE128),DE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DF128)+DF128>$Y24,$Y24-SUM($Z128:DF128),DF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DG128)+DG128>$Y24,$Y24-SUM($Z128:DG128),DG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DH128)+DH128>$Y24,$Y24-SUM($Z128:DH128),DH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DI128)+DI128>$Y24,$Y24-SUM($Z128:DI128),DI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DJ128)+DJ128>$Y24,$Y24-SUM($Z128:DJ128),DJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DK128)+DK128>$Y24,$Y24-SUM($Z128:DK128),DK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DL128)+DL128>$Y24,$Y24-SUM($Z128:DL128),DL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DM128)+DM128>$Y24,$Y24-SUM($Z128:DM128),DM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DN128)+DN128>$Y24,$Y24-SUM($Z128:DN128),DN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DO128)+DO128>$Y24,$Y24-SUM($Z128:DO128),DO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DP128)+DP128>$Y24,$Y24-SUM($Z128:DP128),DP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DQ128)+DQ128>$Y24,$Y24-SUM($Z128:DQ128),DQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DR128)+DR128>$Y24,$Y24-SUM($Z128:DR128),DR128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DS128)+DS128>$Y24,$Y24-SUM($Z128:DS128),DS128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DT128)+DT128>$Y24,$Y24-SUM($Z128:DT128),DT128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DU128)+DU128>$Y24,$Y24-SUM($Z128:DU128),DU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DV128)+DV128>$Y24,$Y24-SUM($Z128:DV128),DV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DW128)+DW128>$Y24,$Y24-SUM($Z128:DW128),DW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DX128)+DX128>$Y24,$Y24-SUM($Z128:DX128),DX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DY128)+DY128>$Y24,$Y24-SUM($Z128:DY128),DY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:DZ128)+DZ128>$Y24,$Y24-SUM($Z128:DZ128),DZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EA128)+EA128>$Y24,$Y24-SUM($Z128:EA128),EA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EB128)+EB128>$Y24,$Y24-SUM($Z128:EB128),EB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EC128)+EC128>$Y24,$Y24-SUM($Z128:EC128),EC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:ED128)+ED128>$Y24,$Y24-SUM($Z128:ED128),ED128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EE128)+EE128>$Y24,$Y24-SUM($Z128:EE128),EE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EF128)+EF128>$Y24,$Y24-SUM($Z128:EF128),EF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EG128)+EG128>$Y24,$Y24-SUM($Z128:EG128),EG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EH128)+EH128>$Y24,$Y24-SUM($Z128:EH128),EH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EI128)+EI128>$Y24,$Y24-SUM($Z128:EI128),EI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EJ128)+EJ128>$Y24,$Y24-SUM($Z128:EJ128),EJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EK128)+EK128>$Y24,$Y24-SUM($Z128:EK128),EK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EL128)+EL128>$Y24,$Y24-SUM($Z128:EL128),EL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EM128)+EM128>$Y24,$Y24-SUM($Z128:EM128),EM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EN128)+EN128>$Y24,$Y24-SUM($Z128:EN128),EN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EO128)+EO128>$Y24,$Y24-SUM($Z128:EO128),EO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EP128)+EP128>$Y24,$Y24-SUM($Z128:EP128),EP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EQ128)+EQ128>$Y24,$Y24-SUM($Z128:EQ128),EQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:ER128)+ER128>$Y24,$Y24-SUM($Z128:ER128),ER128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:ES128)+ES128>$Y24,$Y24-SUM($Z128:ES128),ES128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:ET128)+ET128>$Y24,$Y24-SUM($Z128:ET128),ET128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EU128)+EU128>$Y24,$Y24-SUM($Z128:EU128),EU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EV128)+EV128>$Y24,$Y24-SUM($Z128:EV128),EV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EW128)+EW128>$Y24,$Y24-SUM($Z128:EW128),EW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EX128)+EX128>$Y24,$Y24-SUM($Z128:EX128),EX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EY128)+EY128>$Y24,$Y24-SUM($Z128:EY128),EY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:EZ128)+EZ128>$Y24,$Y24-SUM($Z128:EZ128),EZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FA128)+FA128>$Y24,$Y24-SUM($Z128:FA128),FA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FB128)+FB128>$Y24,$Y24-SUM($Z128:FB128),FB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FC128)+FC128>$Y24,$Y24-SUM($Z128:FC128),FC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FD128)+FD128>$Y24,$Y24-SUM($Z128:FD128),FD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FE128)+FE128>$Y24,$Y24-SUM($Z128:FE128),FE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FF128)+FF128>$Y24,$Y24-SUM($Z128:FF128),FF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FG128)+FG128>$Y24,$Y24-SUM($Z128:FG128),FG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FH128)+FH128>$Y24,$Y24-SUM($Z128:FH128),FH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FI128)+FI128>$Y24,$Y24-SUM($Z128:FI128),FI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FJ128)+FJ128>$Y24,$Y24-SUM($Z128:FJ128),FJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FK128)+FK128>$Y24,$Y24-SUM($Z128:FK128),FK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FL128)+FL128>$Y24,$Y24-SUM($Z128:FL128),FL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FM128)+FM128>$Y24,$Y24-SUM($Z128:FM128),FM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FN128)+FN128>$Y24,$Y24-SUM($Z128:FN128),FN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FO128)+FO128>$Y24,$Y24-SUM($Z128:FO128),FO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FP128)+FP128>$Y24,$Y24-SUM($Z128:FP128),FP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FQ128)+FQ128>$Y24,$Y24-SUM($Z128:FQ128),FQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FR128)+FR128>$Y24,$Y24-SUM($Z128:FR128),FR128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FS128)+FS128>$Y24,$Y24-SUM($Z128:FS128),FS128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FT128)+FT128>$Y24,$Y24-SUM($Z128:FT128),FT128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FU128)+FU128>$Y24,$Y24-SUM($Z128:FU128),FU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FV128)+FV128>$Y24,$Y24-SUM($Z128:FV128),FV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FW128)+FW128>$Y24,$Y24-SUM($Z128:FW128),FW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FX128)+FX128>$Y24,$Y24-SUM($Z128:FX128),FX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FY128)+FY128>$Y24,$Y24-SUM($Z128:FY128),FY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:FZ128)+FZ128>$Y24,$Y24-SUM($Z128:FZ128),FZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GA128)+GA128>$Y24,$Y24-SUM($Z128:GA128),GA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GB128)+GB128>$Y24,$Y24-SUM($Z128:GB128),GB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GC128)+GC128>$Y24,$Y24-SUM($Z128:GC128),GC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GD128)+GD128>$Y24,$Y24-SUM($Z128:GD128),GD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GE128)+GE128>$Y24,$Y24-SUM($Z128:GE128),GE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GF128)+GF128>$Y24,$Y24-SUM($Z128:GF128),GF128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GG128)+GG128>$Y24,$Y24-SUM($Z128:GG128),GG128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GH128)+GH128>$Y24,$Y24-SUM($Z128:GH128),GH128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GI128)+GI128>$Y24,$Y24-SUM($Z128:GI128),GI128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GJ128)+GJ128>$Y24,$Y24-SUM($Z128:GJ128),GJ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GK128)+GK128>$Y24,$Y24-SUM($Z128:GK128),GK128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GL128)+GL128>$Y24,$Y24-SUM($Z128:GL128),GL128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GM128)+GM128>$Y24,$Y24-SUM($Z128:GM128),GM128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GN128)+GN128>$Y24,$Y24-SUM($Z128:GN128),GN128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GO128)+GO128>$Y24,$Y24-SUM($Z128:GO128),GO128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GP128)+GP128>$Y24,$Y24-SUM($Z128:GP128),GP128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GQ128)+GQ128>$Y24,$Y24-SUM($Z128:GQ128),GQ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GR128)+GR128>$Y24,$Y24-SUM($Z128:GR128),GR128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GS128)+GS128>$Y24,$Y24-SUM($Z128:GS128),GS128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GT128)+GT128>$Y24,$Y24-SUM($Z128:GT128),GT128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GU128)+GU128>$Y24,$Y24-SUM($Z128:GU128),GU128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GV128)+GV128>$Y24,$Y24-SUM($Z128:GV128),GV128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GW128)+GW128>$Y24,$Y24-SUM($Z128:GW128),GW128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GX128)+GX128>$Y24,$Y24-SUM($Z128:GX128),GX128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GY128)+GY128>$Y24,$Y24-SUM($Z128:GY128),GY128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:GZ128)+GZ128>$Y24,$Y24-SUM($Z128:GZ128),GZ128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:HA128)+HA128>$Y24,$Y24-SUM($Z128:HA128),HA128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:HB128)+HB128>$Y24,$Y24-SUM($Z128:HB128),HB128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:HC128)+HC128>$Y24,$Y24-SUM($Z128:HC128),HC128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:HD128)+HD128>$Y24,$Y24-SUM($Z128:HD128),HD128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:HE128)+HE128>$Y24,$Y24-SUM($Z128:HE128),HE128),0)","v":0},{"$f":"IF($Z128>0,IF(SUM($Z128:HF128)+HF128>$Y24,$Y24-SUM($Z128:HF128),HF128),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z129>0,IF(SUM($Z129:Z129)+Z129>$Y25,$Y25-SUM($Z129:Z129),Z129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AA129)+AA129>$Y25,$Y25-SUM($Z129:AA129),AA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AB129)+AB129>$Y25,$Y25-SUM($Z129:AB129),AB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AC129)+AC129>$Y25,$Y25-SUM($Z129:AC129),AC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AD129)+AD129>$Y25,$Y25-SUM($Z129:AD129),AD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AE129)+AE129>$Y25,$Y25-SUM($Z129:AE129),AE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AF129)+AF129>$Y25,$Y25-SUM($Z129:AF129),AF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AG129)+AG129>$Y25,$Y25-SUM($Z129:AG129),AG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AH129)+AH129>$Y25,$Y25-SUM($Z129:AH129),AH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AI129)+AI129>$Y25,$Y25-SUM($Z129:AI129),AI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AJ129)+AJ129>$Y25,$Y25-SUM($Z129:AJ129),AJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AK129)+AK129>$Y25,$Y25-SUM($Z129:AK129),AK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AL129)+AL129>$Y25,$Y25-SUM($Z129:AL129),AL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AM129)+AM129>$Y25,$Y25-SUM($Z129:AM129),AM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AN129)+AN129>$Y25,$Y25-SUM($Z129:AN129),AN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AO129)+AO129>$Y25,$Y25-SUM($Z129:AO129),AO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AP129)+AP129>$Y25,$Y25-SUM($Z129:AP129),AP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AQ129)+AQ129>$Y25,$Y25-SUM($Z129:AQ129),AQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AR129)+AR129>$Y25,$Y25-SUM($Z129:AR129),AR129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AS129)+AS129>$Y25,$Y25-SUM($Z129:AS129),AS129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AT129)+AT129>$Y25,$Y25-SUM($Z129:AT129),AT129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AU129)+AU129>$Y25,$Y25-SUM($Z129:AU129),AU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AV129)+AV129>$Y25,$Y25-SUM($Z129:AV129),AV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AW129)+AW129>$Y25,$Y25-SUM($Z129:AW129),AW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AX129)+AX129>$Y25,$Y25-SUM($Z129:AX129),AX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AY129)+AY129>$Y25,$Y25-SUM($Z129:AY129),AY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:AZ129)+AZ129>$Y25,$Y25-SUM($Z129:AZ129),AZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BA129)+BA129>$Y25,$Y25-SUM($Z129:BA129),BA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BB129)+BB129>$Y25,$Y25-SUM($Z129:BB129),BB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BC129)+BC129>$Y25,$Y25-SUM($Z129:BC129),BC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BD129)+BD129>$Y25,$Y25-SUM($Z129:BD129),BD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BE129)+BE129>$Y25,$Y25-SUM($Z129:BE129),BE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BF129)+BF129>$Y25,$Y25-SUM($Z129:BF129),BF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BG129)+BG129>$Y25,$Y25-SUM($Z129:BG129),BG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BH129)+BH129>$Y25,$Y25-SUM($Z129:BH129),BH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BI129)+BI129>$Y25,$Y25-SUM($Z129:BI129),BI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BJ129)+BJ129>$Y25,$Y25-SUM($Z129:BJ129),BJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BK129)+BK129>$Y25,$Y25-SUM($Z129:BK129),BK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BL129)+BL129>$Y25,$Y25-SUM($Z129:BL129),BL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BM129)+BM129>$Y25,$Y25-SUM($Z129:BM129),BM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BN129)+BN129>$Y25,$Y25-SUM($Z129:BN129),BN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BO129)+BO129>$Y25,$Y25-SUM($Z129:BO129),BO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BP129)+BP129>$Y25,$Y25-SUM($Z129:BP129),BP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BQ129)+BQ129>$Y25,$Y25-SUM($Z129:BQ129),BQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BR129)+BR129>$Y25,$Y25-SUM($Z129:BR129),BR129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BS129)+BS129>$Y25,$Y25-SUM($Z129:BS129),BS129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BT129)+BT129>$Y25,$Y25-SUM($Z129:BT129),BT129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BU129)+BU129>$Y25,$Y25-SUM($Z129:BU129),BU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BV129)+BV129>$Y25,$Y25-SUM($Z129:BV129),BV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BW129)+BW129>$Y25,$Y25-SUM($Z129:BW129),BW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BX129)+BX129>$Y25,$Y25-SUM($Z129:BX129),BX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BY129)+BY129>$Y25,$Y25-SUM($Z129:BY129),BY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:BZ129)+BZ129>$Y25,$Y25-SUM($Z129:BZ129),BZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CA129)+CA129>$Y25,$Y25-SUM($Z129:CA129),CA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CB129)+CB129>$Y25,$Y25-SUM($Z129:CB129),CB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CC129)+CC129>$Y25,$Y25-SUM($Z129:CC129),CC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CD129)+CD129>$Y25,$Y25-SUM($Z129:CD129),CD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CE129)+CE129>$Y25,$Y25-SUM($Z129:CE129),CE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CF129)+CF129>$Y25,$Y25-SUM($Z129:CF129),CF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CG129)+CG129>$Y25,$Y25-SUM($Z129:CG129),CG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CH129)+CH129>$Y25,$Y25-SUM($Z129:CH129),CH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CI129)+CI129>$Y25,$Y25-SUM($Z129:CI129),CI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CJ129)+CJ129>$Y25,$Y25-SUM($Z129:CJ129),CJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CK129)+CK129>$Y25,$Y25-SUM($Z129:CK129),CK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CL129)+CL129>$Y25,$Y25-SUM($Z129:CL129),CL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CM129)+CM129>$Y25,$Y25-SUM($Z129:CM129),CM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CN129)+CN129>$Y25,$Y25-SUM($Z129:CN129),CN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CO129)+CO129>$Y25,$Y25-SUM($Z129:CO129),CO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CP129)+CP129>$Y25,$Y25-SUM($Z129:CP129),CP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CQ129)+CQ129>$Y25,$Y25-SUM($Z129:CQ129),CQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CR129)+CR129>$Y25,$Y25-SUM($Z129:CR129),CR129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CS129)+CS129>$Y25,$Y25-SUM($Z129:CS129),CS129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CT129)+CT129>$Y25,$Y25-SUM($Z129:CT129),CT129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CU129)+CU129>$Y25,$Y25-SUM($Z129:CU129),CU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CV129)+CV129>$Y25,$Y25-SUM($Z129:CV129),CV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CW129)+CW129>$Y25,$Y25-SUM($Z129:CW129),CW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CX129)+CX129>$Y25,$Y25-SUM($Z129:CX129),CX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CY129)+CY129>$Y25,$Y25-SUM($Z129:CY129),CY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:CZ129)+CZ129>$Y25,$Y25-SUM($Z129:CZ129),CZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DA129)+DA129>$Y25,$Y25-SUM($Z129:DA129),DA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DB129)+DB129>$Y25,$Y25-SUM($Z129:DB129),DB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DC129)+DC129>$Y25,$Y25-SUM($Z129:DC129),DC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DD129)+DD129>$Y25,$Y25-SUM($Z129:DD129),DD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DE129)+DE129>$Y25,$Y25-SUM($Z129:DE129),DE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DF129)+DF129>$Y25,$Y25-SUM($Z129:DF129),DF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DG129)+DG129>$Y25,$Y25-SUM($Z129:DG129),DG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DH129)+DH129>$Y25,$Y25-SUM($Z129:DH129),DH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DI129)+DI129>$Y25,$Y25-SUM($Z129:DI129),DI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DJ129)+DJ129>$Y25,$Y25-SUM($Z129:DJ129),DJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DK129)+DK129>$Y25,$Y25-SUM($Z129:DK129),DK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DL129)+DL129>$Y25,$Y25-SUM($Z129:DL129),DL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DM129)+DM129>$Y25,$Y25-SUM($Z129:DM129),DM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DN129)+DN129>$Y25,$Y25-SUM($Z129:DN129),DN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DO129)+DO129>$Y25,$Y25-SUM($Z129:DO129),DO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DP129)+DP129>$Y25,$Y25-SUM($Z129:DP129),DP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DQ129)+DQ129>$Y25,$Y25-SUM($Z129:DQ129),DQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DR129)+DR129>$Y25,$Y25-SUM($Z129:DR129),DR129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DS129)+DS129>$Y25,$Y25-SUM($Z129:DS129),DS129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DT129)+DT129>$Y25,$Y25-SUM($Z129:DT129),DT129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DU129)+DU129>$Y25,$Y25-SUM($Z129:DU129),DU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DV129)+DV129>$Y25,$Y25-SUM($Z129:DV129),DV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DW129)+DW129>$Y25,$Y25-SUM($Z129:DW129),DW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DX129)+DX129>$Y25,$Y25-SUM($Z129:DX129),DX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DY129)+DY129>$Y25,$Y25-SUM($Z129:DY129),DY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:DZ129)+DZ129>$Y25,$Y25-SUM($Z129:DZ129),DZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EA129)+EA129>$Y25,$Y25-SUM($Z129:EA129),EA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EB129)+EB129>$Y25,$Y25-SUM($Z129:EB129),EB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EC129)+EC129>$Y25,$Y25-SUM($Z129:EC129),EC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:ED129)+ED129>$Y25,$Y25-SUM($Z129:ED129),ED129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EE129)+EE129>$Y25,$Y25-SUM($Z129:EE129),EE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EF129)+EF129>$Y25,$Y25-SUM($Z129:EF129),EF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EG129)+EG129>$Y25,$Y25-SUM($Z129:EG129),EG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EH129)+EH129>$Y25,$Y25-SUM($Z129:EH129),EH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EI129)+EI129>$Y25,$Y25-SUM($Z129:EI129),EI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EJ129)+EJ129>$Y25,$Y25-SUM($Z129:EJ129),EJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EK129)+EK129>$Y25,$Y25-SUM($Z129:EK129),EK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EL129)+EL129>$Y25,$Y25-SUM($Z129:EL129),EL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EM129)+EM129>$Y25,$Y25-SUM($Z129:EM129),EM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EN129)+EN129>$Y25,$Y25-SUM($Z129:EN129),EN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EO129)+EO129>$Y25,$Y25-SUM($Z129:EO129),EO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EP129)+EP129>$Y25,$Y25-SUM($Z129:EP129),EP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EQ129)+EQ129>$Y25,$Y25-SUM($Z129:EQ129),EQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:ER129)+ER129>$Y25,$Y25-SUM($Z129:ER129),ER129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:ES129)+ES129>$Y25,$Y25-SUM($Z129:ES129),ES129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:ET129)+ET129>$Y25,$Y25-SUM($Z129:ET129),ET129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EU129)+EU129>$Y25,$Y25-SUM($Z129:EU129),EU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EV129)+EV129>$Y25,$Y25-SUM($Z129:EV129),EV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EW129)+EW129>$Y25,$Y25-SUM($Z129:EW129),EW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EX129)+EX129>$Y25,$Y25-SUM($Z129:EX129),EX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EY129)+EY129>$Y25,$Y25-SUM($Z129:EY129),EY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:EZ129)+EZ129>$Y25,$Y25-SUM($Z129:EZ129),EZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FA129)+FA129>$Y25,$Y25-SUM($Z129:FA129),FA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FB129)+FB129>$Y25,$Y25-SUM($Z129:FB129),FB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FC129)+FC129>$Y25,$Y25-SUM($Z129:FC129),FC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FD129)+FD129>$Y25,$Y25-SUM($Z129:FD129),FD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FE129)+FE129>$Y25,$Y25-SUM($Z129:FE129),FE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FF129)+FF129>$Y25,$Y25-SUM($Z129:FF129),FF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FG129)+FG129>$Y25,$Y25-SUM($Z129:FG129),FG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FH129)+FH129>$Y25,$Y25-SUM($Z129:FH129),FH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FI129)+FI129>$Y25,$Y25-SUM($Z129:FI129),FI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FJ129)+FJ129>$Y25,$Y25-SUM($Z129:FJ129),FJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FK129)+FK129>$Y25,$Y25-SUM($Z129:FK129),FK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FL129)+FL129>$Y25,$Y25-SUM($Z129:FL129),FL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FM129)+FM129>$Y25,$Y25-SUM($Z129:FM129),FM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FN129)+FN129>$Y25,$Y25-SUM($Z129:FN129),FN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FO129)+FO129>$Y25,$Y25-SUM($Z129:FO129),FO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FP129)+FP129>$Y25,$Y25-SUM($Z129:FP129),FP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FQ129)+FQ129>$Y25,$Y25-SUM($Z129:FQ129),FQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FR129)+FR129>$Y25,$Y25-SUM($Z129:FR129),FR129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FS129)+FS129>$Y25,$Y25-SUM($Z129:FS129),FS129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FT129)+FT129>$Y25,$Y25-SUM($Z129:FT129),FT129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FU129)+FU129>$Y25,$Y25-SUM($Z129:FU129),FU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FV129)+FV129>$Y25,$Y25-SUM($Z129:FV129),FV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FW129)+FW129>$Y25,$Y25-SUM($Z129:FW129),FW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FX129)+FX129>$Y25,$Y25-SUM($Z129:FX129),FX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FY129)+FY129>$Y25,$Y25-SUM($Z129:FY129),FY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:FZ129)+FZ129>$Y25,$Y25-SUM($Z129:FZ129),FZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GA129)+GA129>$Y25,$Y25-SUM($Z129:GA129),GA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GB129)+GB129>$Y25,$Y25-SUM($Z129:GB129),GB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GC129)+GC129>$Y25,$Y25-SUM($Z129:GC129),GC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GD129)+GD129>$Y25,$Y25-SUM($Z129:GD129),GD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GE129)+GE129>$Y25,$Y25-SUM($Z129:GE129),GE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GF129)+GF129>$Y25,$Y25-SUM($Z129:GF129),GF129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GG129)+GG129>$Y25,$Y25-SUM($Z129:GG129),GG129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GH129)+GH129>$Y25,$Y25-SUM($Z129:GH129),GH129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GI129)+GI129>$Y25,$Y25-SUM($Z129:GI129),GI129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GJ129)+GJ129>$Y25,$Y25-SUM($Z129:GJ129),GJ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GK129)+GK129>$Y25,$Y25-SUM($Z129:GK129),GK129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GL129)+GL129>$Y25,$Y25-SUM($Z129:GL129),GL129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GM129)+GM129>$Y25,$Y25-SUM($Z129:GM129),GM129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GN129)+GN129>$Y25,$Y25-SUM($Z129:GN129),GN129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GO129)+GO129>$Y25,$Y25-SUM($Z129:GO129),GO129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GP129)+GP129>$Y25,$Y25-SUM($Z129:GP129),GP129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GQ129)+GQ129>$Y25,$Y25-SUM($Z129:GQ129),GQ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GR129)+GR129>$Y25,$Y25-SUM($Z129:GR129),GR129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GS129)+GS129>$Y25,$Y25-SUM($Z129:GS129),GS129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GT129)+GT129>$Y25,$Y25-SUM($Z129:GT129),GT129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GU129)+GU129>$Y25,$Y25-SUM($Z129:GU129),GU129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GV129)+GV129>$Y25,$Y25-SUM($Z129:GV129),GV129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GW129)+GW129>$Y25,$Y25-SUM($Z129:GW129),GW129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GX129)+GX129>$Y25,$Y25-SUM($Z129:GX129),GX129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GY129)+GY129>$Y25,$Y25-SUM($Z129:GY129),GY129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:GZ129)+GZ129>$Y25,$Y25-SUM($Z129:GZ129),GZ129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:HA129)+HA129>$Y25,$Y25-SUM($Z129:HA129),HA129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:HB129)+HB129>$Y25,$Y25-SUM($Z129:HB129),HB129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:HC129)+HC129>$Y25,$Y25-SUM($Z129:HC129),HC129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:HD129)+HD129>$Y25,$Y25-SUM($Z129:HD129),HD129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:HE129)+HE129>$Y25,$Y25-SUM($Z129:HE129),HE129),0)","v":0},{"$f":"IF($Z129>0,IF(SUM($Z129:HF129)+HF129>$Y25,$Y25-SUM($Z129:HF129),HF129),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z130>0,IF(SUM($Z130:Z130)+Z130>$Y26,$Y26-SUM($Z130:Z130),Z130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AA130)+AA130>$Y26,$Y26-SUM($Z130:AA130),AA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AB130)+AB130>$Y26,$Y26-SUM($Z130:AB130),AB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AC130)+AC130>$Y26,$Y26-SUM($Z130:AC130),AC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AD130)+AD130>$Y26,$Y26-SUM($Z130:AD130),AD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AE130)+AE130>$Y26,$Y26-SUM($Z130:AE130),AE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AF130)+AF130>$Y26,$Y26-SUM($Z130:AF130),AF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AG130)+AG130>$Y26,$Y26-SUM($Z130:AG130),AG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AH130)+AH130>$Y26,$Y26-SUM($Z130:AH130),AH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AI130)+AI130>$Y26,$Y26-SUM($Z130:AI130),AI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AJ130)+AJ130>$Y26,$Y26-SUM($Z130:AJ130),AJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AK130)+AK130>$Y26,$Y26-SUM($Z130:AK130),AK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AL130)+AL130>$Y26,$Y26-SUM($Z130:AL130),AL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AM130)+AM130>$Y26,$Y26-SUM($Z130:AM130),AM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AN130)+AN130>$Y26,$Y26-SUM($Z130:AN130),AN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AO130)+AO130>$Y26,$Y26-SUM($Z130:AO130),AO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AP130)+AP130>$Y26,$Y26-SUM($Z130:AP130),AP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AQ130)+AQ130>$Y26,$Y26-SUM($Z130:AQ130),AQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AR130)+AR130>$Y26,$Y26-SUM($Z130:AR130),AR130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AS130)+AS130>$Y26,$Y26-SUM($Z130:AS130),AS130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AT130)+AT130>$Y26,$Y26-SUM($Z130:AT130),AT130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AU130)+AU130>$Y26,$Y26-SUM($Z130:AU130),AU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AV130)+AV130>$Y26,$Y26-SUM($Z130:AV130),AV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AW130)+AW130>$Y26,$Y26-SUM($Z130:AW130),AW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AX130)+AX130>$Y26,$Y26-SUM($Z130:AX130),AX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AY130)+AY130>$Y26,$Y26-SUM($Z130:AY130),AY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:AZ130)+AZ130>$Y26,$Y26-SUM($Z130:AZ130),AZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BA130)+BA130>$Y26,$Y26-SUM($Z130:BA130),BA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BB130)+BB130>$Y26,$Y26-SUM($Z130:BB130),BB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BC130)+BC130>$Y26,$Y26-SUM($Z130:BC130),BC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BD130)+BD130>$Y26,$Y26-SUM($Z130:BD130),BD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BE130)+BE130>$Y26,$Y26-SUM($Z130:BE130),BE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BF130)+BF130>$Y26,$Y26-SUM($Z130:BF130),BF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BG130)+BG130>$Y26,$Y26-SUM($Z130:BG130),BG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BH130)+BH130>$Y26,$Y26-SUM($Z130:BH130),BH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BI130)+BI130>$Y26,$Y26-SUM($Z130:BI130),BI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BJ130)+BJ130>$Y26,$Y26-SUM($Z130:BJ130),BJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BK130)+BK130>$Y26,$Y26-SUM($Z130:BK130),BK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BL130)+BL130>$Y26,$Y26-SUM($Z130:BL130),BL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BM130)+BM130>$Y26,$Y26-SUM($Z130:BM130),BM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BN130)+BN130>$Y26,$Y26-SUM($Z130:BN130),BN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BO130)+BO130>$Y26,$Y26-SUM($Z130:BO130),BO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BP130)+BP130>$Y26,$Y26-SUM($Z130:BP130),BP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BQ130)+BQ130>$Y26,$Y26-SUM($Z130:BQ130),BQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BR130)+BR130>$Y26,$Y26-SUM($Z130:BR130),BR130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BS130)+BS130>$Y26,$Y26-SUM($Z130:BS130),BS130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BT130)+BT130>$Y26,$Y26-SUM($Z130:BT130),BT130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BU130)+BU130>$Y26,$Y26-SUM($Z130:BU130),BU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BV130)+BV130>$Y26,$Y26-SUM($Z130:BV130),BV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BW130)+BW130>$Y26,$Y26-SUM($Z130:BW130),BW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BX130)+BX130>$Y26,$Y26-SUM($Z130:BX130),BX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BY130)+BY130>$Y26,$Y26-SUM($Z130:BY130),BY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:BZ130)+BZ130>$Y26,$Y26-SUM($Z130:BZ130),BZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CA130)+CA130>$Y26,$Y26-SUM($Z130:CA130),CA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CB130)+CB130>$Y26,$Y26-SUM($Z130:CB130),CB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CC130)+CC130>$Y26,$Y26-SUM($Z130:CC130),CC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CD130)+CD130>$Y26,$Y26-SUM($Z130:CD130),CD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CE130)+CE130>$Y26,$Y26-SUM($Z130:CE130),CE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CF130)+CF130>$Y26,$Y26-SUM($Z130:CF130),CF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CG130)+CG130>$Y26,$Y26-SUM($Z130:CG130),CG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CH130)+CH130>$Y26,$Y26-SUM($Z130:CH130),CH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CI130)+CI130>$Y26,$Y26-SUM($Z130:CI130),CI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CJ130)+CJ130>$Y26,$Y26-SUM($Z130:CJ130),CJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CK130)+CK130>$Y26,$Y26-SUM($Z130:CK130),CK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CL130)+CL130>$Y26,$Y26-SUM($Z130:CL130),CL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CM130)+CM130>$Y26,$Y26-SUM($Z130:CM130),CM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CN130)+CN130>$Y26,$Y26-SUM($Z130:CN130),CN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CO130)+CO130>$Y26,$Y26-SUM($Z130:CO130),CO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CP130)+CP130>$Y26,$Y26-SUM($Z130:CP130),CP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CQ130)+CQ130>$Y26,$Y26-SUM($Z130:CQ130),CQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CR130)+CR130>$Y26,$Y26-SUM($Z130:CR130),CR130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CS130)+CS130>$Y26,$Y26-SUM($Z130:CS130),CS130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CT130)+CT130>$Y26,$Y26-SUM($Z130:CT130),CT130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CU130)+CU130>$Y26,$Y26-SUM($Z130:CU130),CU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CV130)+CV130>$Y26,$Y26-SUM($Z130:CV130),CV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CW130)+CW130>$Y26,$Y26-SUM($Z130:CW130),CW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CX130)+CX130>$Y26,$Y26-SUM($Z130:CX130),CX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CY130)+CY130>$Y26,$Y26-SUM($Z130:CY130),CY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:CZ130)+CZ130>$Y26,$Y26-SUM($Z130:CZ130),CZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DA130)+DA130>$Y26,$Y26-SUM($Z130:DA130),DA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DB130)+DB130>$Y26,$Y26-SUM($Z130:DB130),DB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DC130)+DC130>$Y26,$Y26-SUM($Z130:DC130),DC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DD130)+DD130>$Y26,$Y26-SUM($Z130:DD130),DD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DE130)+DE130>$Y26,$Y26-SUM($Z130:DE130),DE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DF130)+DF130>$Y26,$Y26-SUM($Z130:DF130),DF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DG130)+DG130>$Y26,$Y26-SUM($Z130:DG130),DG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DH130)+DH130>$Y26,$Y26-SUM($Z130:DH130),DH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DI130)+DI130>$Y26,$Y26-SUM($Z130:DI130),DI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DJ130)+DJ130>$Y26,$Y26-SUM($Z130:DJ130),DJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DK130)+DK130>$Y26,$Y26-SUM($Z130:DK130),DK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DL130)+DL130>$Y26,$Y26-SUM($Z130:DL130),DL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DM130)+DM130>$Y26,$Y26-SUM($Z130:DM130),DM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DN130)+DN130>$Y26,$Y26-SUM($Z130:DN130),DN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DO130)+DO130>$Y26,$Y26-SUM($Z130:DO130),DO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DP130)+DP130>$Y26,$Y26-SUM($Z130:DP130),DP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DQ130)+DQ130>$Y26,$Y26-SUM($Z130:DQ130),DQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DR130)+DR130>$Y26,$Y26-SUM($Z130:DR130),DR130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DS130)+DS130>$Y26,$Y26-SUM($Z130:DS130),DS130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DT130)+DT130>$Y26,$Y26-SUM($Z130:DT130),DT130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DU130)+DU130>$Y26,$Y26-SUM($Z130:DU130),DU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DV130)+DV130>$Y26,$Y26-SUM($Z130:DV130),DV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DW130)+DW130>$Y26,$Y26-SUM($Z130:DW130),DW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DX130)+DX130>$Y26,$Y26-SUM($Z130:DX130),DX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DY130)+DY130>$Y26,$Y26-SUM($Z130:DY130),DY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:DZ130)+DZ130>$Y26,$Y26-SUM($Z130:DZ130),DZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EA130)+EA130>$Y26,$Y26-SUM($Z130:EA130),EA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EB130)+EB130>$Y26,$Y26-SUM($Z130:EB130),EB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EC130)+EC130>$Y26,$Y26-SUM($Z130:EC130),EC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:ED130)+ED130>$Y26,$Y26-SUM($Z130:ED130),ED130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EE130)+EE130>$Y26,$Y26-SUM($Z130:EE130),EE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EF130)+EF130>$Y26,$Y26-SUM($Z130:EF130),EF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EG130)+EG130>$Y26,$Y26-SUM($Z130:EG130),EG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EH130)+EH130>$Y26,$Y26-SUM($Z130:EH130),EH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EI130)+EI130>$Y26,$Y26-SUM($Z130:EI130),EI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EJ130)+EJ130>$Y26,$Y26-SUM($Z130:EJ130),EJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EK130)+EK130>$Y26,$Y26-SUM($Z130:EK130),EK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EL130)+EL130>$Y26,$Y26-SUM($Z130:EL130),EL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EM130)+EM130>$Y26,$Y26-SUM($Z130:EM130),EM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EN130)+EN130>$Y26,$Y26-SUM($Z130:EN130),EN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EO130)+EO130>$Y26,$Y26-SUM($Z130:EO130),EO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EP130)+EP130>$Y26,$Y26-SUM($Z130:EP130),EP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EQ130)+EQ130>$Y26,$Y26-SUM($Z130:EQ130),EQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:ER130)+ER130>$Y26,$Y26-SUM($Z130:ER130),ER130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:ES130)+ES130>$Y26,$Y26-SUM($Z130:ES130),ES130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:ET130)+ET130>$Y26,$Y26-SUM($Z130:ET130),ET130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EU130)+EU130>$Y26,$Y26-SUM($Z130:EU130),EU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EV130)+EV130>$Y26,$Y26-SUM($Z130:EV130),EV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EW130)+EW130>$Y26,$Y26-SUM($Z130:EW130),EW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EX130)+EX130>$Y26,$Y26-SUM($Z130:EX130),EX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EY130)+EY130>$Y26,$Y26-SUM($Z130:EY130),EY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:EZ130)+EZ130>$Y26,$Y26-SUM($Z130:EZ130),EZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FA130)+FA130>$Y26,$Y26-SUM($Z130:FA130),FA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FB130)+FB130>$Y26,$Y26-SUM($Z130:FB130),FB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FC130)+FC130>$Y26,$Y26-SUM($Z130:FC130),FC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FD130)+FD130>$Y26,$Y26-SUM($Z130:FD130),FD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FE130)+FE130>$Y26,$Y26-SUM($Z130:FE130),FE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FF130)+FF130>$Y26,$Y26-SUM($Z130:FF130),FF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FG130)+FG130>$Y26,$Y26-SUM($Z130:FG130),FG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FH130)+FH130>$Y26,$Y26-SUM($Z130:FH130),FH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FI130)+FI130>$Y26,$Y26-SUM($Z130:FI130),FI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FJ130)+FJ130>$Y26,$Y26-SUM($Z130:FJ130),FJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FK130)+FK130>$Y26,$Y26-SUM($Z130:FK130),FK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FL130)+FL130>$Y26,$Y26-SUM($Z130:FL130),FL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FM130)+FM130>$Y26,$Y26-SUM($Z130:FM130),FM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FN130)+FN130>$Y26,$Y26-SUM($Z130:FN130),FN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FO130)+FO130>$Y26,$Y26-SUM($Z130:FO130),FO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FP130)+FP130>$Y26,$Y26-SUM($Z130:FP130),FP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FQ130)+FQ130>$Y26,$Y26-SUM($Z130:FQ130),FQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FR130)+FR130>$Y26,$Y26-SUM($Z130:FR130),FR130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FS130)+FS130>$Y26,$Y26-SUM($Z130:FS130),FS130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FT130)+FT130>$Y26,$Y26-SUM($Z130:FT130),FT130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FU130)+FU130>$Y26,$Y26-SUM($Z130:FU130),FU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FV130)+FV130>$Y26,$Y26-SUM($Z130:FV130),FV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FW130)+FW130>$Y26,$Y26-SUM($Z130:FW130),FW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FX130)+FX130>$Y26,$Y26-SUM($Z130:FX130),FX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FY130)+FY130>$Y26,$Y26-SUM($Z130:FY130),FY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:FZ130)+FZ130>$Y26,$Y26-SUM($Z130:FZ130),FZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GA130)+GA130>$Y26,$Y26-SUM($Z130:GA130),GA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GB130)+GB130>$Y26,$Y26-SUM($Z130:GB130),GB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GC130)+GC130>$Y26,$Y26-SUM($Z130:GC130),GC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GD130)+GD130>$Y26,$Y26-SUM($Z130:GD130),GD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GE130)+GE130>$Y26,$Y26-SUM($Z130:GE130),GE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GF130)+GF130>$Y26,$Y26-SUM($Z130:GF130),GF130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GG130)+GG130>$Y26,$Y26-SUM($Z130:GG130),GG130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GH130)+GH130>$Y26,$Y26-SUM($Z130:GH130),GH130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GI130)+GI130>$Y26,$Y26-SUM($Z130:GI130),GI130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GJ130)+GJ130>$Y26,$Y26-SUM($Z130:GJ130),GJ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GK130)+GK130>$Y26,$Y26-SUM($Z130:GK130),GK130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GL130)+GL130>$Y26,$Y26-SUM($Z130:GL130),GL130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GM130)+GM130>$Y26,$Y26-SUM($Z130:GM130),GM130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GN130)+GN130>$Y26,$Y26-SUM($Z130:GN130),GN130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GO130)+GO130>$Y26,$Y26-SUM($Z130:GO130),GO130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GP130)+GP130>$Y26,$Y26-SUM($Z130:GP130),GP130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GQ130)+GQ130>$Y26,$Y26-SUM($Z130:GQ130),GQ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GR130)+GR130>$Y26,$Y26-SUM($Z130:GR130),GR130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GS130)+GS130>$Y26,$Y26-SUM($Z130:GS130),GS130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GT130)+GT130>$Y26,$Y26-SUM($Z130:GT130),GT130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GU130)+GU130>$Y26,$Y26-SUM($Z130:GU130),GU130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GV130)+GV130>$Y26,$Y26-SUM($Z130:GV130),GV130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GW130)+GW130>$Y26,$Y26-SUM($Z130:GW130),GW130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GX130)+GX130>$Y26,$Y26-SUM($Z130:GX130),GX130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GY130)+GY130>$Y26,$Y26-SUM($Z130:GY130),GY130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:GZ130)+GZ130>$Y26,$Y26-SUM($Z130:GZ130),GZ130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:HA130)+HA130>$Y26,$Y26-SUM($Z130:HA130),HA130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:HB130)+HB130>$Y26,$Y26-SUM($Z130:HB130),HB130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:HC130)+HC130>$Y26,$Y26-SUM($Z130:HC130),HC130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:HD130)+HD130>$Y26,$Y26-SUM($Z130:HD130),HD130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:HE130)+HE130>$Y26,$Y26-SUM($Z130:HE130),HE130),0)","v":0},{"$f":"IF($Z130>0,IF(SUM($Z130:HF130)+HF130>$Y26,$Y26-SUM($Z130:HF130),HF130),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z131>0,IF(SUM($Z131:Z131)+Z131>$Y27,$Y27-SUM($Z131:Z131),Z131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AA131)+AA131>$Y27,$Y27-SUM($Z131:AA131),AA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AB131)+AB131>$Y27,$Y27-SUM($Z131:AB131),AB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AC131)+AC131>$Y27,$Y27-SUM($Z131:AC131),AC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AD131)+AD131>$Y27,$Y27-SUM($Z131:AD131),AD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AE131)+AE131>$Y27,$Y27-SUM($Z131:AE131),AE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AF131)+AF131>$Y27,$Y27-SUM($Z131:AF131),AF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AG131)+AG131>$Y27,$Y27-SUM($Z131:AG131),AG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AH131)+AH131>$Y27,$Y27-SUM($Z131:AH131),AH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AI131)+AI131>$Y27,$Y27-SUM($Z131:AI131),AI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AJ131)+AJ131>$Y27,$Y27-SUM($Z131:AJ131),AJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AK131)+AK131>$Y27,$Y27-SUM($Z131:AK131),AK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AL131)+AL131>$Y27,$Y27-SUM($Z131:AL131),AL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AM131)+AM131>$Y27,$Y27-SUM($Z131:AM131),AM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AN131)+AN131>$Y27,$Y27-SUM($Z131:AN131),AN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AO131)+AO131>$Y27,$Y27-SUM($Z131:AO131),AO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AP131)+AP131>$Y27,$Y27-SUM($Z131:AP131),AP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AQ131)+AQ131>$Y27,$Y27-SUM($Z131:AQ131),AQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AR131)+AR131>$Y27,$Y27-SUM($Z131:AR131),AR131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AS131)+AS131>$Y27,$Y27-SUM($Z131:AS131),AS131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AT131)+AT131>$Y27,$Y27-SUM($Z131:AT131),AT131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AU131)+AU131>$Y27,$Y27-SUM($Z131:AU131),AU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AV131)+AV131>$Y27,$Y27-SUM($Z131:AV131),AV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AW131)+AW131>$Y27,$Y27-SUM($Z131:AW131),AW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AX131)+AX131>$Y27,$Y27-SUM($Z131:AX131),AX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AY131)+AY131>$Y27,$Y27-SUM($Z131:AY131),AY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:AZ131)+AZ131>$Y27,$Y27-SUM($Z131:AZ131),AZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BA131)+BA131>$Y27,$Y27-SUM($Z131:BA131),BA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BB131)+BB131>$Y27,$Y27-SUM($Z131:BB131),BB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BC131)+BC131>$Y27,$Y27-SUM($Z131:BC131),BC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BD131)+BD131>$Y27,$Y27-SUM($Z131:BD131),BD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BE131)+BE131>$Y27,$Y27-SUM($Z131:BE131),BE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BF131)+BF131>$Y27,$Y27-SUM($Z131:BF131),BF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BG131)+BG131>$Y27,$Y27-SUM($Z131:BG131),BG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BH131)+BH131>$Y27,$Y27-SUM($Z131:BH131),BH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BI131)+BI131>$Y27,$Y27-SUM($Z131:BI131),BI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BJ131)+BJ131>$Y27,$Y27-SUM($Z131:BJ131),BJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BK131)+BK131>$Y27,$Y27-SUM($Z131:BK131),BK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BL131)+BL131>$Y27,$Y27-SUM($Z131:BL131),BL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BM131)+BM131>$Y27,$Y27-SUM($Z131:BM131),BM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BN131)+BN131>$Y27,$Y27-SUM($Z131:BN131),BN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BO131)+BO131>$Y27,$Y27-SUM($Z131:BO131),BO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BP131)+BP131>$Y27,$Y27-SUM($Z131:BP131),BP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BQ131)+BQ131>$Y27,$Y27-SUM($Z131:BQ131),BQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BR131)+BR131>$Y27,$Y27-SUM($Z131:BR131),BR131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BS131)+BS131>$Y27,$Y27-SUM($Z131:BS131),BS131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BT131)+BT131>$Y27,$Y27-SUM($Z131:BT131),BT131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BU131)+BU131>$Y27,$Y27-SUM($Z131:BU131),BU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BV131)+BV131>$Y27,$Y27-SUM($Z131:BV131),BV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BW131)+BW131>$Y27,$Y27-SUM($Z131:BW131),BW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BX131)+BX131>$Y27,$Y27-SUM($Z131:BX131),BX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BY131)+BY131>$Y27,$Y27-SUM($Z131:BY131),BY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:BZ131)+BZ131>$Y27,$Y27-SUM($Z131:BZ131),BZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CA131)+CA131>$Y27,$Y27-SUM($Z131:CA131),CA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CB131)+CB131>$Y27,$Y27-SUM($Z131:CB131),CB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CC131)+CC131>$Y27,$Y27-SUM($Z131:CC131),CC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CD131)+CD131>$Y27,$Y27-SUM($Z131:CD131),CD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CE131)+CE131>$Y27,$Y27-SUM($Z131:CE131),CE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CF131)+CF131>$Y27,$Y27-SUM($Z131:CF131),CF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CG131)+CG131>$Y27,$Y27-SUM($Z131:CG131),CG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CH131)+CH131>$Y27,$Y27-SUM($Z131:CH131),CH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CI131)+CI131>$Y27,$Y27-SUM($Z131:CI131),CI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CJ131)+CJ131>$Y27,$Y27-SUM($Z131:CJ131),CJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CK131)+CK131>$Y27,$Y27-SUM($Z131:CK131),CK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CL131)+CL131>$Y27,$Y27-SUM($Z131:CL131),CL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CM131)+CM131>$Y27,$Y27-SUM($Z131:CM131),CM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CN131)+CN131>$Y27,$Y27-SUM($Z131:CN131),CN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CO131)+CO131>$Y27,$Y27-SUM($Z131:CO131),CO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CP131)+CP131>$Y27,$Y27-SUM($Z131:CP131),CP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CQ131)+CQ131>$Y27,$Y27-SUM($Z131:CQ131),CQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CR131)+CR131>$Y27,$Y27-SUM($Z131:CR131),CR131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CS131)+CS131>$Y27,$Y27-SUM($Z131:CS131),CS131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CT131)+CT131>$Y27,$Y27-SUM($Z131:CT131),CT131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CU131)+CU131>$Y27,$Y27-SUM($Z131:CU131),CU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CV131)+CV131>$Y27,$Y27-SUM($Z131:CV131),CV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CW131)+CW131>$Y27,$Y27-SUM($Z131:CW131),CW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CX131)+CX131>$Y27,$Y27-SUM($Z131:CX131),CX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CY131)+CY131>$Y27,$Y27-SUM($Z131:CY131),CY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:CZ131)+CZ131>$Y27,$Y27-SUM($Z131:CZ131),CZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DA131)+DA131>$Y27,$Y27-SUM($Z131:DA131),DA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DB131)+DB131>$Y27,$Y27-SUM($Z131:DB131),DB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DC131)+DC131>$Y27,$Y27-SUM($Z131:DC131),DC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DD131)+DD131>$Y27,$Y27-SUM($Z131:DD131),DD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DE131)+DE131>$Y27,$Y27-SUM($Z131:DE131),DE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DF131)+DF131>$Y27,$Y27-SUM($Z131:DF131),DF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DG131)+DG131>$Y27,$Y27-SUM($Z131:DG131),DG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DH131)+DH131>$Y27,$Y27-SUM($Z131:DH131),DH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DI131)+DI131>$Y27,$Y27-SUM($Z131:DI131),DI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DJ131)+DJ131>$Y27,$Y27-SUM($Z131:DJ131),DJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DK131)+DK131>$Y27,$Y27-SUM($Z131:DK131),DK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DL131)+DL131>$Y27,$Y27-SUM($Z131:DL131),DL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DM131)+DM131>$Y27,$Y27-SUM($Z131:DM131),DM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DN131)+DN131>$Y27,$Y27-SUM($Z131:DN131),DN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DO131)+DO131>$Y27,$Y27-SUM($Z131:DO131),DO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DP131)+DP131>$Y27,$Y27-SUM($Z131:DP131),DP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DQ131)+DQ131>$Y27,$Y27-SUM($Z131:DQ131),DQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DR131)+DR131>$Y27,$Y27-SUM($Z131:DR131),DR131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DS131)+DS131>$Y27,$Y27-SUM($Z131:DS131),DS131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DT131)+DT131>$Y27,$Y27-SUM($Z131:DT131),DT131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DU131)+DU131>$Y27,$Y27-SUM($Z131:DU131),DU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DV131)+DV131>$Y27,$Y27-SUM($Z131:DV131),DV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DW131)+DW131>$Y27,$Y27-SUM($Z131:DW131),DW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DX131)+DX131>$Y27,$Y27-SUM($Z131:DX131),DX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DY131)+DY131>$Y27,$Y27-SUM($Z131:DY131),DY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:DZ131)+DZ131>$Y27,$Y27-SUM($Z131:DZ131),DZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EA131)+EA131>$Y27,$Y27-SUM($Z131:EA131),EA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EB131)+EB131>$Y27,$Y27-SUM($Z131:EB131),EB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EC131)+EC131>$Y27,$Y27-SUM($Z131:EC131),EC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:ED131)+ED131>$Y27,$Y27-SUM($Z131:ED131),ED131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EE131)+EE131>$Y27,$Y27-SUM($Z131:EE131),EE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EF131)+EF131>$Y27,$Y27-SUM($Z131:EF131),EF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EG131)+EG131>$Y27,$Y27-SUM($Z131:EG131),EG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EH131)+EH131>$Y27,$Y27-SUM($Z131:EH131),EH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EI131)+EI131>$Y27,$Y27-SUM($Z131:EI131),EI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EJ131)+EJ131>$Y27,$Y27-SUM($Z131:EJ131),EJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EK131)+EK131>$Y27,$Y27-SUM($Z131:EK131),EK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EL131)+EL131>$Y27,$Y27-SUM($Z131:EL131),EL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EM131)+EM131>$Y27,$Y27-SUM($Z131:EM131),EM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EN131)+EN131>$Y27,$Y27-SUM($Z131:EN131),EN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EO131)+EO131>$Y27,$Y27-SUM($Z131:EO131),EO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EP131)+EP131>$Y27,$Y27-SUM($Z131:EP131),EP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EQ131)+EQ131>$Y27,$Y27-SUM($Z131:EQ131),EQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:ER131)+ER131>$Y27,$Y27-SUM($Z131:ER131),ER131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:ES131)+ES131>$Y27,$Y27-SUM($Z131:ES131),ES131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:ET131)+ET131>$Y27,$Y27-SUM($Z131:ET131),ET131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EU131)+EU131>$Y27,$Y27-SUM($Z131:EU131),EU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EV131)+EV131>$Y27,$Y27-SUM($Z131:EV131),EV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EW131)+EW131>$Y27,$Y27-SUM($Z131:EW131),EW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EX131)+EX131>$Y27,$Y27-SUM($Z131:EX131),EX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EY131)+EY131>$Y27,$Y27-SUM($Z131:EY131),EY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:EZ131)+EZ131>$Y27,$Y27-SUM($Z131:EZ131),EZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FA131)+FA131>$Y27,$Y27-SUM($Z131:FA131),FA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FB131)+FB131>$Y27,$Y27-SUM($Z131:FB131),FB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FC131)+FC131>$Y27,$Y27-SUM($Z131:FC131),FC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FD131)+FD131>$Y27,$Y27-SUM($Z131:FD131),FD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FE131)+FE131>$Y27,$Y27-SUM($Z131:FE131),FE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FF131)+FF131>$Y27,$Y27-SUM($Z131:FF131),FF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FG131)+FG131>$Y27,$Y27-SUM($Z131:FG131),FG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FH131)+FH131>$Y27,$Y27-SUM($Z131:FH131),FH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FI131)+FI131>$Y27,$Y27-SUM($Z131:FI131),FI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FJ131)+FJ131>$Y27,$Y27-SUM($Z131:FJ131),FJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FK131)+FK131>$Y27,$Y27-SUM($Z131:FK131),FK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FL131)+FL131>$Y27,$Y27-SUM($Z131:FL131),FL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FM131)+FM131>$Y27,$Y27-SUM($Z131:FM131),FM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FN131)+FN131>$Y27,$Y27-SUM($Z131:FN131),FN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FO131)+FO131>$Y27,$Y27-SUM($Z131:FO131),FO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FP131)+FP131>$Y27,$Y27-SUM($Z131:FP131),FP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FQ131)+FQ131>$Y27,$Y27-SUM($Z131:FQ131),FQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FR131)+FR131>$Y27,$Y27-SUM($Z131:FR131),FR131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FS131)+FS131>$Y27,$Y27-SUM($Z131:FS131),FS131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FT131)+FT131>$Y27,$Y27-SUM($Z131:FT131),FT131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FU131)+FU131>$Y27,$Y27-SUM($Z131:FU131),FU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FV131)+FV131>$Y27,$Y27-SUM($Z131:FV131),FV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FW131)+FW131>$Y27,$Y27-SUM($Z131:FW131),FW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FX131)+FX131>$Y27,$Y27-SUM($Z131:FX131),FX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FY131)+FY131>$Y27,$Y27-SUM($Z131:FY131),FY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:FZ131)+FZ131>$Y27,$Y27-SUM($Z131:FZ131),FZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GA131)+GA131>$Y27,$Y27-SUM($Z131:GA131),GA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GB131)+GB131>$Y27,$Y27-SUM($Z131:GB131),GB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GC131)+GC131>$Y27,$Y27-SUM($Z131:GC131),GC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GD131)+GD131>$Y27,$Y27-SUM($Z131:GD131),GD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GE131)+GE131>$Y27,$Y27-SUM($Z131:GE131),GE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GF131)+GF131>$Y27,$Y27-SUM($Z131:GF131),GF131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GG131)+GG131>$Y27,$Y27-SUM($Z131:GG131),GG131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GH131)+GH131>$Y27,$Y27-SUM($Z131:GH131),GH131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GI131)+GI131>$Y27,$Y27-SUM($Z131:GI131),GI131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GJ131)+GJ131>$Y27,$Y27-SUM($Z131:GJ131),GJ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GK131)+GK131>$Y27,$Y27-SUM($Z131:GK131),GK131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GL131)+GL131>$Y27,$Y27-SUM($Z131:GL131),GL131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GM131)+GM131>$Y27,$Y27-SUM($Z131:GM131),GM131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GN131)+GN131>$Y27,$Y27-SUM($Z131:GN131),GN131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GO131)+GO131>$Y27,$Y27-SUM($Z131:GO131),GO131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GP131)+GP131>$Y27,$Y27-SUM($Z131:GP131),GP131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GQ131)+GQ131>$Y27,$Y27-SUM($Z131:GQ131),GQ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GR131)+GR131>$Y27,$Y27-SUM($Z131:GR131),GR131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GS131)+GS131>$Y27,$Y27-SUM($Z131:GS131),GS131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GT131)+GT131>$Y27,$Y27-SUM($Z131:GT131),GT131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GU131)+GU131>$Y27,$Y27-SUM($Z131:GU131),GU131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GV131)+GV131>$Y27,$Y27-SUM($Z131:GV131),GV131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GW131)+GW131>$Y27,$Y27-SUM($Z131:GW131),GW131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GX131)+GX131>$Y27,$Y27-SUM($Z131:GX131),GX131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GY131)+GY131>$Y27,$Y27-SUM($Z131:GY131),GY131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:GZ131)+GZ131>$Y27,$Y27-SUM($Z131:GZ131),GZ131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:HA131)+HA131>$Y27,$Y27-SUM($Z131:HA131),HA131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:HB131)+HB131>$Y27,$Y27-SUM($Z131:HB131),HB131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:HC131)+HC131>$Y27,$Y27-SUM($Z131:HC131),HC131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:HD131)+HD131>$Y27,$Y27-SUM($Z131:HD131),HD131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:HE131)+HE131>$Y27,$Y27-SUM($Z131:HE131),HE131),0)","v":0},{"$f":"IF($Z131>0,IF(SUM($Z131:HF131)+HF131>$Y27,$Y27-SUM($Z131:HF131),HF131),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z132>0,IF(SUM($Z132:Z132)+Z132>$Y28,$Y28-SUM($Z132:Z132),Z132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AA132)+AA132>$Y28,$Y28-SUM($Z132:AA132),AA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AB132)+AB132>$Y28,$Y28-SUM($Z132:AB132),AB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AC132)+AC132>$Y28,$Y28-SUM($Z132:AC132),AC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AD132)+AD132>$Y28,$Y28-SUM($Z132:AD132),AD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AE132)+AE132>$Y28,$Y28-SUM($Z132:AE132),AE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AF132)+AF132>$Y28,$Y28-SUM($Z132:AF132),AF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AG132)+AG132>$Y28,$Y28-SUM($Z132:AG132),AG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AH132)+AH132>$Y28,$Y28-SUM($Z132:AH132),AH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AI132)+AI132>$Y28,$Y28-SUM($Z132:AI132),AI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AJ132)+AJ132>$Y28,$Y28-SUM($Z132:AJ132),AJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AK132)+AK132>$Y28,$Y28-SUM($Z132:AK132),AK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AL132)+AL132>$Y28,$Y28-SUM($Z132:AL132),AL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AM132)+AM132>$Y28,$Y28-SUM($Z132:AM132),AM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AN132)+AN132>$Y28,$Y28-SUM($Z132:AN132),AN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AO132)+AO132>$Y28,$Y28-SUM($Z132:AO132),AO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AP132)+AP132>$Y28,$Y28-SUM($Z132:AP132),AP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AQ132)+AQ132>$Y28,$Y28-SUM($Z132:AQ132),AQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AR132)+AR132>$Y28,$Y28-SUM($Z132:AR132),AR132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AS132)+AS132>$Y28,$Y28-SUM($Z132:AS132),AS132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AT132)+AT132>$Y28,$Y28-SUM($Z132:AT132),AT132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AU132)+AU132>$Y28,$Y28-SUM($Z132:AU132),AU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AV132)+AV132>$Y28,$Y28-SUM($Z132:AV132),AV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AW132)+AW132>$Y28,$Y28-SUM($Z132:AW132),AW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AX132)+AX132>$Y28,$Y28-SUM($Z132:AX132),AX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AY132)+AY132>$Y28,$Y28-SUM($Z132:AY132),AY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:AZ132)+AZ132>$Y28,$Y28-SUM($Z132:AZ132),AZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BA132)+BA132>$Y28,$Y28-SUM($Z132:BA132),BA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BB132)+BB132>$Y28,$Y28-SUM($Z132:BB132),BB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BC132)+BC132>$Y28,$Y28-SUM($Z132:BC132),BC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BD132)+BD132>$Y28,$Y28-SUM($Z132:BD132),BD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BE132)+BE132>$Y28,$Y28-SUM($Z132:BE132),BE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BF132)+BF132>$Y28,$Y28-SUM($Z132:BF132),BF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BG132)+BG132>$Y28,$Y28-SUM($Z132:BG132),BG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BH132)+BH132>$Y28,$Y28-SUM($Z132:BH132),BH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BI132)+BI132>$Y28,$Y28-SUM($Z132:BI132),BI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BJ132)+BJ132>$Y28,$Y28-SUM($Z132:BJ132),BJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BK132)+BK132>$Y28,$Y28-SUM($Z132:BK132),BK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BL132)+BL132>$Y28,$Y28-SUM($Z132:BL132),BL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BM132)+BM132>$Y28,$Y28-SUM($Z132:BM132),BM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BN132)+BN132>$Y28,$Y28-SUM($Z132:BN132),BN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BO132)+BO132>$Y28,$Y28-SUM($Z132:BO132),BO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BP132)+BP132>$Y28,$Y28-SUM($Z132:BP132),BP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BQ132)+BQ132>$Y28,$Y28-SUM($Z132:BQ132),BQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BR132)+BR132>$Y28,$Y28-SUM($Z132:BR132),BR132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BS132)+BS132>$Y28,$Y28-SUM($Z132:BS132),BS132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BT132)+BT132>$Y28,$Y28-SUM($Z132:BT132),BT132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BU132)+BU132>$Y28,$Y28-SUM($Z132:BU132),BU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BV132)+BV132>$Y28,$Y28-SUM($Z132:BV132),BV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BW132)+BW132>$Y28,$Y28-SUM($Z132:BW132),BW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BX132)+BX132>$Y28,$Y28-SUM($Z132:BX132),BX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BY132)+BY132>$Y28,$Y28-SUM($Z132:BY132),BY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:BZ132)+BZ132>$Y28,$Y28-SUM($Z132:BZ132),BZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CA132)+CA132>$Y28,$Y28-SUM($Z132:CA132),CA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CB132)+CB132>$Y28,$Y28-SUM($Z132:CB132),CB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CC132)+CC132>$Y28,$Y28-SUM($Z132:CC132),CC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CD132)+CD132>$Y28,$Y28-SUM($Z132:CD132),CD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CE132)+CE132>$Y28,$Y28-SUM($Z132:CE132),CE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CF132)+CF132>$Y28,$Y28-SUM($Z132:CF132),CF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CG132)+CG132>$Y28,$Y28-SUM($Z132:CG132),CG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CH132)+CH132>$Y28,$Y28-SUM($Z132:CH132),CH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CI132)+CI132>$Y28,$Y28-SUM($Z132:CI132),CI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CJ132)+CJ132>$Y28,$Y28-SUM($Z132:CJ132),CJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CK132)+CK132>$Y28,$Y28-SUM($Z132:CK132),CK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CL132)+CL132>$Y28,$Y28-SUM($Z132:CL132),CL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CM132)+CM132>$Y28,$Y28-SUM($Z132:CM132),CM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CN132)+CN132>$Y28,$Y28-SUM($Z132:CN132),CN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CO132)+CO132>$Y28,$Y28-SUM($Z132:CO132),CO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CP132)+CP132>$Y28,$Y28-SUM($Z132:CP132),CP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CQ132)+CQ132>$Y28,$Y28-SUM($Z132:CQ132),CQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CR132)+CR132>$Y28,$Y28-SUM($Z132:CR132),CR132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CS132)+CS132>$Y28,$Y28-SUM($Z132:CS132),CS132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CT132)+CT132>$Y28,$Y28-SUM($Z132:CT132),CT132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CU132)+CU132>$Y28,$Y28-SUM($Z132:CU132),CU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CV132)+CV132>$Y28,$Y28-SUM($Z132:CV132),CV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CW132)+CW132>$Y28,$Y28-SUM($Z132:CW132),CW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CX132)+CX132>$Y28,$Y28-SUM($Z132:CX132),CX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CY132)+CY132>$Y28,$Y28-SUM($Z132:CY132),CY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:CZ132)+CZ132>$Y28,$Y28-SUM($Z132:CZ132),CZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DA132)+DA132>$Y28,$Y28-SUM($Z132:DA132),DA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DB132)+DB132>$Y28,$Y28-SUM($Z132:DB132),DB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DC132)+DC132>$Y28,$Y28-SUM($Z132:DC132),DC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DD132)+DD132>$Y28,$Y28-SUM($Z132:DD132),DD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DE132)+DE132>$Y28,$Y28-SUM($Z132:DE132),DE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DF132)+DF132>$Y28,$Y28-SUM($Z132:DF132),DF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DG132)+DG132>$Y28,$Y28-SUM($Z132:DG132),DG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DH132)+DH132>$Y28,$Y28-SUM($Z132:DH132),DH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DI132)+DI132>$Y28,$Y28-SUM($Z132:DI132),DI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DJ132)+DJ132>$Y28,$Y28-SUM($Z132:DJ132),DJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DK132)+DK132>$Y28,$Y28-SUM($Z132:DK132),DK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DL132)+DL132>$Y28,$Y28-SUM($Z132:DL132),DL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DM132)+DM132>$Y28,$Y28-SUM($Z132:DM132),DM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DN132)+DN132>$Y28,$Y28-SUM($Z132:DN132),DN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DO132)+DO132>$Y28,$Y28-SUM($Z132:DO132),DO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DP132)+DP132>$Y28,$Y28-SUM($Z132:DP132),DP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DQ132)+DQ132>$Y28,$Y28-SUM($Z132:DQ132),DQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DR132)+DR132>$Y28,$Y28-SUM($Z132:DR132),DR132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DS132)+DS132>$Y28,$Y28-SUM($Z132:DS132),DS132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DT132)+DT132>$Y28,$Y28-SUM($Z132:DT132),DT132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DU132)+DU132>$Y28,$Y28-SUM($Z132:DU132),DU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DV132)+DV132>$Y28,$Y28-SUM($Z132:DV132),DV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DW132)+DW132>$Y28,$Y28-SUM($Z132:DW132),DW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DX132)+DX132>$Y28,$Y28-SUM($Z132:DX132),DX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DY132)+DY132>$Y28,$Y28-SUM($Z132:DY132),DY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:DZ132)+DZ132>$Y28,$Y28-SUM($Z132:DZ132),DZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EA132)+EA132>$Y28,$Y28-SUM($Z132:EA132),EA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EB132)+EB132>$Y28,$Y28-SUM($Z132:EB132),EB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EC132)+EC132>$Y28,$Y28-SUM($Z132:EC132),EC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:ED132)+ED132>$Y28,$Y28-SUM($Z132:ED132),ED132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EE132)+EE132>$Y28,$Y28-SUM($Z132:EE132),EE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EF132)+EF132>$Y28,$Y28-SUM($Z132:EF132),EF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EG132)+EG132>$Y28,$Y28-SUM($Z132:EG132),EG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EH132)+EH132>$Y28,$Y28-SUM($Z132:EH132),EH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EI132)+EI132>$Y28,$Y28-SUM($Z132:EI132),EI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EJ132)+EJ132>$Y28,$Y28-SUM($Z132:EJ132),EJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EK132)+EK132>$Y28,$Y28-SUM($Z132:EK132),EK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EL132)+EL132>$Y28,$Y28-SUM($Z132:EL132),EL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EM132)+EM132>$Y28,$Y28-SUM($Z132:EM132),EM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EN132)+EN132>$Y28,$Y28-SUM($Z132:EN132),EN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EO132)+EO132>$Y28,$Y28-SUM($Z132:EO132),EO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EP132)+EP132>$Y28,$Y28-SUM($Z132:EP132),EP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EQ132)+EQ132>$Y28,$Y28-SUM($Z132:EQ132),EQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:ER132)+ER132>$Y28,$Y28-SUM($Z132:ER132),ER132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:ES132)+ES132>$Y28,$Y28-SUM($Z132:ES132),ES132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:ET132)+ET132>$Y28,$Y28-SUM($Z132:ET132),ET132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EU132)+EU132>$Y28,$Y28-SUM($Z132:EU132),EU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EV132)+EV132>$Y28,$Y28-SUM($Z132:EV132),EV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EW132)+EW132>$Y28,$Y28-SUM($Z132:EW132),EW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EX132)+EX132>$Y28,$Y28-SUM($Z132:EX132),EX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EY132)+EY132>$Y28,$Y28-SUM($Z132:EY132),EY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:EZ132)+EZ132>$Y28,$Y28-SUM($Z132:EZ132),EZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FA132)+FA132>$Y28,$Y28-SUM($Z132:FA132),FA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FB132)+FB132>$Y28,$Y28-SUM($Z132:FB132),FB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FC132)+FC132>$Y28,$Y28-SUM($Z132:FC132),FC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FD132)+FD132>$Y28,$Y28-SUM($Z132:FD132),FD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FE132)+FE132>$Y28,$Y28-SUM($Z132:FE132),FE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FF132)+FF132>$Y28,$Y28-SUM($Z132:FF132),FF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FG132)+FG132>$Y28,$Y28-SUM($Z132:FG132),FG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FH132)+FH132>$Y28,$Y28-SUM($Z132:FH132),FH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FI132)+FI132>$Y28,$Y28-SUM($Z132:FI132),FI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FJ132)+FJ132>$Y28,$Y28-SUM($Z132:FJ132),FJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FK132)+FK132>$Y28,$Y28-SUM($Z132:FK132),FK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FL132)+FL132>$Y28,$Y28-SUM($Z132:FL132),FL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FM132)+FM132>$Y28,$Y28-SUM($Z132:FM132),FM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FN132)+FN132>$Y28,$Y28-SUM($Z132:FN132),FN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FO132)+FO132>$Y28,$Y28-SUM($Z132:FO132),FO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FP132)+FP132>$Y28,$Y28-SUM($Z132:FP132),FP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FQ132)+FQ132>$Y28,$Y28-SUM($Z132:FQ132),FQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FR132)+FR132>$Y28,$Y28-SUM($Z132:FR132),FR132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FS132)+FS132>$Y28,$Y28-SUM($Z132:FS132),FS132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FT132)+FT132>$Y28,$Y28-SUM($Z132:FT132),FT132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FU132)+FU132>$Y28,$Y28-SUM($Z132:FU132),FU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FV132)+FV132>$Y28,$Y28-SUM($Z132:FV132),FV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FW132)+FW132>$Y28,$Y28-SUM($Z132:FW132),FW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FX132)+FX132>$Y28,$Y28-SUM($Z132:FX132),FX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FY132)+FY132>$Y28,$Y28-SUM($Z132:FY132),FY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:FZ132)+FZ132>$Y28,$Y28-SUM($Z132:FZ132),FZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GA132)+GA132>$Y28,$Y28-SUM($Z132:GA132),GA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GB132)+GB132>$Y28,$Y28-SUM($Z132:GB132),GB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GC132)+GC132>$Y28,$Y28-SUM($Z132:GC132),GC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GD132)+GD132>$Y28,$Y28-SUM($Z132:GD132),GD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GE132)+GE132>$Y28,$Y28-SUM($Z132:GE132),GE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GF132)+GF132>$Y28,$Y28-SUM($Z132:GF132),GF132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GG132)+GG132>$Y28,$Y28-SUM($Z132:GG132),GG132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GH132)+GH132>$Y28,$Y28-SUM($Z132:GH132),GH132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GI132)+GI132>$Y28,$Y28-SUM($Z132:GI132),GI132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GJ132)+GJ132>$Y28,$Y28-SUM($Z132:GJ132),GJ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GK132)+GK132>$Y28,$Y28-SUM($Z132:GK132),GK132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GL132)+GL132>$Y28,$Y28-SUM($Z132:GL132),GL132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GM132)+GM132>$Y28,$Y28-SUM($Z132:GM132),GM132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GN132)+GN132>$Y28,$Y28-SUM($Z132:GN132),GN132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GO132)+GO132>$Y28,$Y28-SUM($Z132:GO132),GO132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GP132)+GP132>$Y28,$Y28-SUM($Z132:GP132),GP132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GQ132)+GQ132>$Y28,$Y28-SUM($Z132:GQ132),GQ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GR132)+GR132>$Y28,$Y28-SUM($Z132:GR132),GR132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GS132)+GS132>$Y28,$Y28-SUM($Z132:GS132),GS132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GT132)+GT132>$Y28,$Y28-SUM($Z132:GT132),GT132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GU132)+GU132>$Y28,$Y28-SUM($Z132:GU132),GU132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GV132)+GV132>$Y28,$Y28-SUM($Z132:GV132),GV132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GW132)+GW132>$Y28,$Y28-SUM($Z132:GW132),GW132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GX132)+GX132>$Y28,$Y28-SUM($Z132:GX132),GX132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GY132)+GY132>$Y28,$Y28-SUM($Z132:GY132),GY132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:GZ132)+GZ132>$Y28,$Y28-SUM($Z132:GZ132),GZ132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:HA132)+HA132>$Y28,$Y28-SUM($Z132:HA132),HA132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:HB132)+HB132>$Y28,$Y28-SUM($Z132:HB132),HB132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:HC132)+HC132>$Y28,$Y28-SUM($Z132:HC132),HC132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:HD132)+HD132>$Y28,$Y28-SUM($Z132:HD132),HD132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:HE132)+HE132>$Y28,$Y28-SUM($Z132:HE132),HE132),0)","v":0},{"$f":"IF($Z132>0,IF(SUM($Z132:HF132)+HF132>$Y28,$Y28-SUM($Z132:HF132),HF132),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z133>0,IF(SUM($Z133:Z133)+Z133>$Y29,$Y29-SUM($Z133:Z133),Z133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AA133)+AA133>$Y29,$Y29-SUM($Z133:AA133),AA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AB133)+AB133>$Y29,$Y29-SUM($Z133:AB133),AB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AC133)+AC133>$Y29,$Y29-SUM($Z133:AC133),AC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AD133)+AD133>$Y29,$Y29-SUM($Z133:AD133),AD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AE133)+AE133>$Y29,$Y29-SUM($Z133:AE133),AE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AF133)+AF133>$Y29,$Y29-SUM($Z133:AF133),AF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AG133)+AG133>$Y29,$Y29-SUM($Z133:AG133),AG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AH133)+AH133>$Y29,$Y29-SUM($Z133:AH133),AH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AI133)+AI133>$Y29,$Y29-SUM($Z133:AI133),AI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AJ133)+AJ133>$Y29,$Y29-SUM($Z133:AJ133),AJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AK133)+AK133>$Y29,$Y29-SUM($Z133:AK133),AK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AL133)+AL133>$Y29,$Y29-SUM($Z133:AL133),AL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AM133)+AM133>$Y29,$Y29-SUM($Z133:AM133),AM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AN133)+AN133>$Y29,$Y29-SUM($Z133:AN133),AN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AO133)+AO133>$Y29,$Y29-SUM($Z133:AO133),AO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AP133)+AP133>$Y29,$Y29-SUM($Z133:AP133),AP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AQ133)+AQ133>$Y29,$Y29-SUM($Z133:AQ133),AQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AR133)+AR133>$Y29,$Y29-SUM($Z133:AR133),AR133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AS133)+AS133>$Y29,$Y29-SUM($Z133:AS133),AS133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AT133)+AT133>$Y29,$Y29-SUM($Z133:AT133),AT133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AU133)+AU133>$Y29,$Y29-SUM($Z133:AU133),AU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AV133)+AV133>$Y29,$Y29-SUM($Z133:AV133),AV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AW133)+AW133>$Y29,$Y29-SUM($Z133:AW133),AW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AX133)+AX133>$Y29,$Y29-SUM($Z133:AX133),AX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AY133)+AY133>$Y29,$Y29-SUM($Z133:AY133),AY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:AZ133)+AZ133>$Y29,$Y29-SUM($Z133:AZ133),AZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BA133)+BA133>$Y29,$Y29-SUM($Z133:BA133),BA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BB133)+BB133>$Y29,$Y29-SUM($Z133:BB133),BB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BC133)+BC133>$Y29,$Y29-SUM($Z133:BC133),BC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BD133)+BD133>$Y29,$Y29-SUM($Z133:BD133),BD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BE133)+BE133>$Y29,$Y29-SUM($Z133:BE133),BE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BF133)+BF133>$Y29,$Y29-SUM($Z133:BF133),BF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BG133)+BG133>$Y29,$Y29-SUM($Z133:BG133),BG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BH133)+BH133>$Y29,$Y29-SUM($Z133:BH133),BH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BI133)+BI133>$Y29,$Y29-SUM($Z133:BI133),BI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BJ133)+BJ133>$Y29,$Y29-SUM($Z133:BJ133),BJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BK133)+BK133>$Y29,$Y29-SUM($Z133:BK133),BK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BL133)+BL133>$Y29,$Y29-SUM($Z133:BL133),BL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BM133)+BM133>$Y29,$Y29-SUM($Z133:BM133),BM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BN133)+BN133>$Y29,$Y29-SUM($Z133:BN133),BN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BO133)+BO133>$Y29,$Y29-SUM($Z133:BO133),BO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BP133)+BP133>$Y29,$Y29-SUM($Z133:BP133),BP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BQ133)+BQ133>$Y29,$Y29-SUM($Z133:BQ133),BQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BR133)+BR133>$Y29,$Y29-SUM($Z133:BR133),BR133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BS133)+BS133>$Y29,$Y29-SUM($Z133:BS133),BS133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BT133)+BT133>$Y29,$Y29-SUM($Z133:BT133),BT133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BU133)+BU133>$Y29,$Y29-SUM($Z133:BU133),BU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BV133)+BV133>$Y29,$Y29-SUM($Z133:BV133),BV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BW133)+BW133>$Y29,$Y29-SUM($Z133:BW133),BW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BX133)+BX133>$Y29,$Y29-SUM($Z133:BX133),BX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BY133)+BY133>$Y29,$Y29-SUM($Z133:BY133),BY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:BZ133)+BZ133>$Y29,$Y29-SUM($Z133:BZ133),BZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CA133)+CA133>$Y29,$Y29-SUM($Z133:CA133),CA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CB133)+CB133>$Y29,$Y29-SUM($Z133:CB133),CB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CC133)+CC133>$Y29,$Y29-SUM($Z133:CC133),CC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CD133)+CD133>$Y29,$Y29-SUM($Z133:CD133),CD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CE133)+CE133>$Y29,$Y29-SUM($Z133:CE133),CE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CF133)+CF133>$Y29,$Y29-SUM($Z133:CF133),CF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CG133)+CG133>$Y29,$Y29-SUM($Z133:CG133),CG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CH133)+CH133>$Y29,$Y29-SUM($Z133:CH133),CH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CI133)+CI133>$Y29,$Y29-SUM($Z133:CI133),CI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CJ133)+CJ133>$Y29,$Y29-SUM($Z133:CJ133),CJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CK133)+CK133>$Y29,$Y29-SUM($Z133:CK133),CK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CL133)+CL133>$Y29,$Y29-SUM($Z133:CL133),CL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CM133)+CM133>$Y29,$Y29-SUM($Z133:CM133),CM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CN133)+CN133>$Y29,$Y29-SUM($Z133:CN133),CN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CO133)+CO133>$Y29,$Y29-SUM($Z133:CO133),CO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CP133)+CP133>$Y29,$Y29-SUM($Z133:CP133),CP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CQ133)+CQ133>$Y29,$Y29-SUM($Z133:CQ133),CQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CR133)+CR133>$Y29,$Y29-SUM($Z133:CR133),CR133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CS133)+CS133>$Y29,$Y29-SUM($Z133:CS133),CS133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CT133)+CT133>$Y29,$Y29-SUM($Z133:CT133),CT133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CU133)+CU133>$Y29,$Y29-SUM($Z133:CU133),CU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CV133)+CV133>$Y29,$Y29-SUM($Z133:CV133),CV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CW133)+CW133>$Y29,$Y29-SUM($Z133:CW133),CW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CX133)+CX133>$Y29,$Y29-SUM($Z133:CX133),CX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CY133)+CY133>$Y29,$Y29-SUM($Z133:CY133),CY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:CZ133)+CZ133>$Y29,$Y29-SUM($Z133:CZ133),CZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DA133)+DA133>$Y29,$Y29-SUM($Z133:DA133),DA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DB133)+DB133>$Y29,$Y29-SUM($Z133:DB133),DB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DC133)+DC133>$Y29,$Y29-SUM($Z133:DC133),DC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DD133)+DD133>$Y29,$Y29-SUM($Z133:DD133),DD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DE133)+DE133>$Y29,$Y29-SUM($Z133:DE133),DE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DF133)+DF133>$Y29,$Y29-SUM($Z133:DF133),DF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DG133)+DG133>$Y29,$Y29-SUM($Z133:DG133),DG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DH133)+DH133>$Y29,$Y29-SUM($Z133:DH133),DH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DI133)+DI133>$Y29,$Y29-SUM($Z133:DI133),DI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DJ133)+DJ133>$Y29,$Y29-SUM($Z133:DJ133),DJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DK133)+DK133>$Y29,$Y29-SUM($Z133:DK133),DK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DL133)+DL133>$Y29,$Y29-SUM($Z133:DL133),DL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DM133)+DM133>$Y29,$Y29-SUM($Z133:DM133),DM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DN133)+DN133>$Y29,$Y29-SUM($Z133:DN133),DN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DO133)+DO133>$Y29,$Y29-SUM($Z133:DO133),DO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DP133)+DP133>$Y29,$Y29-SUM($Z133:DP133),DP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DQ133)+DQ133>$Y29,$Y29-SUM($Z133:DQ133),DQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DR133)+DR133>$Y29,$Y29-SUM($Z133:DR133),DR133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DS133)+DS133>$Y29,$Y29-SUM($Z133:DS133),DS133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DT133)+DT133>$Y29,$Y29-SUM($Z133:DT133),DT133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DU133)+DU133>$Y29,$Y29-SUM($Z133:DU133),DU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DV133)+DV133>$Y29,$Y29-SUM($Z133:DV133),DV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DW133)+DW133>$Y29,$Y29-SUM($Z133:DW133),DW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DX133)+DX133>$Y29,$Y29-SUM($Z133:DX133),DX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DY133)+DY133>$Y29,$Y29-SUM($Z133:DY133),DY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:DZ133)+DZ133>$Y29,$Y29-SUM($Z133:DZ133),DZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EA133)+EA133>$Y29,$Y29-SUM($Z133:EA133),EA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EB133)+EB133>$Y29,$Y29-SUM($Z133:EB133),EB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EC133)+EC133>$Y29,$Y29-SUM($Z133:EC133),EC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:ED133)+ED133>$Y29,$Y29-SUM($Z133:ED133),ED133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EE133)+EE133>$Y29,$Y29-SUM($Z133:EE133),EE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EF133)+EF133>$Y29,$Y29-SUM($Z133:EF133),EF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EG133)+EG133>$Y29,$Y29-SUM($Z133:EG133),EG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EH133)+EH133>$Y29,$Y29-SUM($Z133:EH133),EH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EI133)+EI133>$Y29,$Y29-SUM($Z133:EI133),EI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EJ133)+EJ133>$Y29,$Y29-SUM($Z133:EJ133),EJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EK133)+EK133>$Y29,$Y29-SUM($Z133:EK133),EK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EL133)+EL133>$Y29,$Y29-SUM($Z133:EL133),EL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EM133)+EM133>$Y29,$Y29-SUM($Z133:EM133),EM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EN133)+EN133>$Y29,$Y29-SUM($Z133:EN133),EN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EO133)+EO133>$Y29,$Y29-SUM($Z133:EO133),EO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EP133)+EP133>$Y29,$Y29-SUM($Z133:EP133),EP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EQ133)+EQ133>$Y29,$Y29-SUM($Z133:EQ133),EQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:ER133)+ER133>$Y29,$Y29-SUM($Z133:ER133),ER133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:ES133)+ES133>$Y29,$Y29-SUM($Z133:ES133),ES133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:ET133)+ET133>$Y29,$Y29-SUM($Z133:ET133),ET133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EU133)+EU133>$Y29,$Y29-SUM($Z133:EU133),EU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EV133)+EV133>$Y29,$Y29-SUM($Z133:EV133),EV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EW133)+EW133>$Y29,$Y29-SUM($Z133:EW133),EW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EX133)+EX133>$Y29,$Y29-SUM($Z133:EX133),EX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EY133)+EY133>$Y29,$Y29-SUM($Z133:EY133),EY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:EZ133)+EZ133>$Y29,$Y29-SUM($Z133:EZ133),EZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FA133)+FA133>$Y29,$Y29-SUM($Z133:FA133),FA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FB133)+FB133>$Y29,$Y29-SUM($Z133:FB133),FB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FC133)+FC133>$Y29,$Y29-SUM($Z133:FC133),FC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FD133)+FD133>$Y29,$Y29-SUM($Z133:FD133),FD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FE133)+FE133>$Y29,$Y29-SUM($Z133:FE133),FE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FF133)+FF133>$Y29,$Y29-SUM($Z133:FF133),FF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FG133)+FG133>$Y29,$Y29-SUM($Z133:FG133),FG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FH133)+FH133>$Y29,$Y29-SUM($Z133:FH133),FH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FI133)+FI133>$Y29,$Y29-SUM($Z133:FI133),FI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FJ133)+FJ133>$Y29,$Y29-SUM($Z133:FJ133),FJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FK133)+FK133>$Y29,$Y29-SUM($Z133:FK133),FK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FL133)+FL133>$Y29,$Y29-SUM($Z133:FL133),FL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FM133)+FM133>$Y29,$Y29-SUM($Z133:FM133),FM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FN133)+FN133>$Y29,$Y29-SUM($Z133:FN133),FN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FO133)+FO133>$Y29,$Y29-SUM($Z133:FO133),FO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FP133)+FP133>$Y29,$Y29-SUM($Z133:FP133),FP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FQ133)+FQ133>$Y29,$Y29-SUM($Z133:FQ133),FQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FR133)+FR133>$Y29,$Y29-SUM($Z133:FR133),FR133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FS133)+FS133>$Y29,$Y29-SUM($Z133:FS133),FS133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FT133)+FT133>$Y29,$Y29-SUM($Z133:FT133),FT133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FU133)+FU133>$Y29,$Y29-SUM($Z133:FU133),FU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FV133)+FV133>$Y29,$Y29-SUM($Z133:FV133),FV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FW133)+FW133>$Y29,$Y29-SUM($Z133:FW133),FW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FX133)+FX133>$Y29,$Y29-SUM($Z133:FX133),FX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FY133)+FY133>$Y29,$Y29-SUM($Z133:FY133),FY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:FZ133)+FZ133>$Y29,$Y29-SUM($Z133:FZ133),FZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GA133)+GA133>$Y29,$Y29-SUM($Z133:GA133),GA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GB133)+GB133>$Y29,$Y29-SUM($Z133:GB133),GB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GC133)+GC133>$Y29,$Y29-SUM($Z133:GC133),GC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GD133)+GD133>$Y29,$Y29-SUM($Z133:GD133),GD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GE133)+GE133>$Y29,$Y29-SUM($Z133:GE133),GE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GF133)+GF133>$Y29,$Y29-SUM($Z133:GF133),GF133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GG133)+GG133>$Y29,$Y29-SUM($Z133:GG133),GG133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GH133)+GH133>$Y29,$Y29-SUM($Z133:GH133),GH133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GI133)+GI133>$Y29,$Y29-SUM($Z133:GI133),GI133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GJ133)+GJ133>$Y29,$Y29-SUM($Z133:GJ133),GJ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GK133)+GK133>$Y29,$Y29-SUM($Z133:GK133),GK133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GL133)+GL133>$Y29,$Y29-SUM($Z133:GL133),GL133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GM133)+GM133>$Y29,$Y29-SUM($Z133:GM133),GM133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GN133)+GN133>$Y29,$Y29-SUM($Z133:GN133),GN133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GO133)+GO133>$Y29,$Y29-SUM($Z133:GO133),GO133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GP133)+GP133>$Y29,$Y29-SUM($Z133:GP133),GP133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GQ133)+GQ133>$Y29,$Y29-SUM($Z133:GQ133),GQ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GR133)+GR133>$Y29,$Y29-SUM($Z133:GR133),GR133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GS133)+GS133>$Y29,$Y29-SUM($Z133:GS133),GS133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GT133)+GT133>$Y29,$Y29-SUM($Z133:GT133),GT133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GU133)+GU133>$Y29,$Y29-SUM($Z133:GU133),GU133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GV133)+GV133>$Y29,$Y29-SUM($Z133:GV133),GV133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GW133)+GW133>$Y29,$Y29-SUM($Z133:GW133),GW133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GX133)+GX133>$Y29,$Y29-SUM($Z133:GX133),GX133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GY133)+GY133>$Y29,$Y29-SUM($Z133:GY133),GY133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:GZ133)+GZ133>$Y29,$Y29-SUM($Z133:GZ133),GZ133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:HA133)+HA133>$Y29,$Y29-SUM($Z133:HA133),HA133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:HB133)+HB133>$Y29,$Y29-SUM($Z133:HB133),HB133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:HC133)+HC133>$Y29,$Y29-SUM($Z133:HC133),HC133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:HD133)+HD133>$Y29,$Y29-SUM($Z133:HD133),HD133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:HE133)+HE133>$Y29,$Y29-SUM($Z133:HE133),HE133),0)","v":0},{"$f":"IF($Z133>0,IF(SUM($Z133:HF133)+HF133>$Y29,$Y29-SUM($Z133:HF133),HF133),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z134>0,IF(SUM($Z134:Z134)+Z134>$Y30,$Y30-SUM($Z134:Z134),Z134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AA134)+AA134>$Y30,$Y30-SUM($Z134:AA134),AA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AB134)+AB134>$Y30,$Y30-SUM($Z134:AB134),AB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AC134)+AC134>$Y30,$Y30-SUM($Z134:AC134),AC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AD134)+AD134>$Y30,$Y30-SUM($Z134:AD134),AD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AE134)+AE134>$Y30,$Y30-SUM($Z134:AE134),AE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AF134)+AF134>$Y30,$Y30-SUM($Z134:AF134),AF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AG134)+AG134>$Y30,$Y30-SUM($Z134:AG134),AG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AH134)+AH134>$Y30,$Y30-SUM($Z134:AH134),AH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AI134)+AI134>$Y30,$Y30-SUM($Z134:AI134),AI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AJ134)+AJ134>$Y30,$Y30-SUM($Z134:AJ134),AJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AK134)+AK134>$Y30,$Y30-SUM($Z134:AK134),AK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AL134)+AL134>$Y30,$Y30-SUM($Z134:AL134),AL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AM134)+AM134>$Y30,$Y30-SUM($Z134:AM134),AM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AN134)+AN134>$Y30,$Y30-SUM($Z134:AN134),AN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AO134)+AO134>$Y30,$Y30-SUM($Z134:AO134),AO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AP134)+AP134>$Y30,$Y30-SUM($Z134:AP134),AP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AQ134)+AQ134>$Y30,$Y30-SUM($Z134:AQ134),AQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AR134)+AR134>$Y30,$Y30-SUM($Z134:AR134),AR134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AS134)+AS134>$Y30,$Y30-SUM($Z134:AS134),AS134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AT134)+AT134>$Y30,$Y30-SUM($Z134:AT134),AT134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AU134)+AU134>$Y30,$Y30-SUM($Z134:AU134),AU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AV134)+AV134>$Y30,$Y30-SUM($Z134:AV134),AV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AW134)+AW134>$Y30,$Y30-SUM($Z134:AW134),AW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AX134)+AX134>$Y30,$Y30-SUM($Z134:AX134),AX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AY134)+AY134>$Y30,$Y30-SUM($Z134:AY134),AY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:AZ134)+AZ134>$Y30,$Y30-SUM($Z134:AZ134),AZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BA134)+BA134>$Y30,$Y30-SUM($Z134:BA134),BA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BB134)+BB134>$Y30,$Y30-SUM($Z134:BB134),BB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BC134)+BC134>$Y30,$Y30-SUM($Z134:BC134),BC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BD134)+BD134>$Y30,$Y30-SUM($Z134:BD134),BD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BE134)+BE134>$Y30,$Y30-SUM($Z134:BE134),BE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BF134)+BF134>$Y30,$Y30-SUM($Z134:BF134),BF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BG134)+BG134>$Y30,$Y30-SUM($Z134:BG134),BG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BH134)+BH134>$Y30,$Y30-SUM($Z134:BH134),BH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BI134)+BI134>$Y30,$Y30-SUM($Z134:BI134),BI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BJ134)+BJ134>$Y30,$Y30-SUM($Z134:BJ134),BJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BK134)+BK134>$Y30,$Y30-SUM($Z134:BK134),BK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BL134)+BL134>$Y30,$Y30-SUM($Z134:BL134),BL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BM134)+BM134>$Y30,$Y30-SUM($Z134:BM134),BM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BN134)+BN134>$Y30,$Y30-SUM($Z134:BN134),BN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BO134)+BO134>$Y30,$Y30-SUM($Z134:BO134),BO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BP134)+BP134>$Y30,$Y30-SUM($Z134:BP134),BP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BQ134)+BQ134>$Y30,$Y30-SUM($Z134:BQ134),BQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BR134)+BR134>$Y30,$Y30-SUM($Z134:BR134),BR134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BS134)+BS134>$Y30,$Y30-SUM($Z134:BS134),BS134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BT134)+BT134>$Y30,$Y30-SUM($Z134:BT134),BT134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BU134)+BU134>$Y30,$Y30-SUM($Z134:BU134),BU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BV134)+BV134>$Y30,$Y30-SUM($Z134:BV134),BV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BW134)+BW134>$Y30,$Y30-SUM($Z134:BW134),BW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BX134)+BX134>$Y30,$Y30-SUM($Z134:BX134),BX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BY134)+BY134>$Y30,$Y30-SUM($Z134:BY134),BY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:BZ134)+BZ134>$Y30,$Y30-SUM($Z134:BZ134),BZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CA134)+CA134>$Y30,$Y30-SUM($Z134:CA134),CA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CB134)+CB134>$Y30,$Y30-SUM($Z134:CB134),CB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CC134)+CC134>$Y30,$Y30-SUM($Z134:CC134),CC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CD134)+CD134>$Y30,$Y30-SUM($Z134:CD134),CD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CE134)+CE134>$Y30,$Y30-SUM($Z134:CE134),CE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CF134)+CF134>$Y30,$Y30-SUM($Z134:CF134),CF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CG134)+CG134>$Y30,$Y30-SUM($Z134:CG134),CG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CH134)+CH134>$Y30,$Y30-SUM($Z134:CH134),CH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CI134)+CI134>$Y30,$Y30-SUM($Z134:CI134),CI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CJ134)+CJ134>$Y30,$Y30-SUM($Z134:CJ134),CJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CK134)+CK134>$Y30,$Y30-SUM($Z134:CK134),CK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CL134)+CL134>$Y30,$Y30-SUM($Z134:CL134),CL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CM134)+CM134>$Y30,$Y30-SUM($Z134:CM134),CM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CN134)+CN134>$Y30,$Y30-SUM($Z134:CN134),CN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CO134)+CO134>$Y30,$Y30-SUM($Z134:CO134),CO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CP134)+CP134>$Y30,$Y30-SUM($Z134:CP134),CP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CQ134)+CQ134>$Y30,$Y30-SUM($Z134:CQ134),CQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CR134)+CR134>$Y30,$Y30-SUM($Z134:CR134),CR134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CS134)+CS134>$Y30,$Y30-SUM($Z134:CS134),CS134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CT134)+CT134>$Y30,$Y30-SUM($Z134:CT134),CT134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CU134)+CU134>$Y30,$Y30-SUM($Z134:CU134),CU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CV134)+CV134>$Y30,$Y30-SUM($Z134:CV134),CV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CW134)+CW134>$Y30,$Y30-SUM($Z134:CW134),CW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CX134)+CX134>$Y30,$Y30-SUM($Z134:CX134),CX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CY134)+CY134>$Y30,$Y30-SUM($Z134:CY134),CY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:CZ134)+CZ134>$Y30,$Y30-SUM($Z134:CZ134),CZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DA134)+DA134>$Y30,$Y30-SUM($Z134:DA134),DA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DB134)+DB134>$Y30,$Y30-SUM($Z134:DB134),DB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DC134)+DC134>$Y30,$Y30-SUM($Z134:DC134),DC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DD134)+DD134>$Y30,$Y30-SUM($Z134:DD134),DD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DE134)+DE134>$Y30,$Y30-SUM($Z134:DE134),DE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DF134)+DF134>$Y30,$Y30-SUM($Z134:DF134),DF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DG134)+DG134>$Y30,$Y30-SUM($Z134:DG134),DG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DH134)+DH134>$Y30,$Y30-SUM($Z134:DH134),DH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DI134)+DI134>$Y30,$Y30-SUM($Z134:DI134),DI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DJ134)+DJ134>$Y30,$Y30-SUM($Z134:DJ134),DJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DK134)+DK134>$Y30,$Y30-SUM($Z134:DK134),DK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DL134)+DL134>$Y30,$Y30-SUM($Z134:DL134),DL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DM134)+DM134>$Y30,$Y30-SUM($Z134:DM134),DM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DN134)+DN134>$Y30,$Y30-SUM($Z134:DN134),DN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DO134)+DO134>$Y30,$Y30-SUM($Z134:DO134),DO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DP134)+DP134>$Y30,$Y30-SUM($Z134:DP134),DP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DQ134)+DQ134>$Y30,$Y30-SUM($Z134:DQ134),DQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DR134)+DR134>$Y30,$Y30-SUM($Z134:DR134),DR134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DS134)+DS134>$Y30,$Y30-SUM($Z134:DS134),DS134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DT134)+DT134>$Y30,$Y30-SUM($Z134:DT134),DT134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DU134)+DU134>$Y30,$Y30-SUM($Z134:DU134),DU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DV134)+DV134>$Y30,$Y30-SUM($Z134:DV134),DV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DW134)+DW134>$Y30,$Y30-SUM($Z134:DW134),DW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DX134)+DX134>$Y30,$Y30-SUM($Z134:DX134),DX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DY134)+DY134>$Y30,$Y30-SUM($Z134:DY134),DY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:DZ134)+DZ134>$Y30,$Y30-SUM($Z134:DZ134),DZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EA134)+EA134>$Y30,$Y30-SUM($Z134:EA134),EA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EB134)+EB134>$Y30,$Y30-SUM($Z134:EB134),EB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EC134)+EC134>$Y30,$Y30-SUM($Z134:EC134),EC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:ED134)+ED134>$Y30,$Y30-SUM($Z134:ED134),ED134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EE134)+EE134>$Y30,$Y30-SUM($Z134:EE134),EE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EF134)+EF134>$Y30,$Y30-SUM($Z134:EF134),EF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EG134)+EG134>$Y30,$Y30-SUM($Z134:EG134),EG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EH134)+EH134>$Y30,$Y30-SUM($Z134:EH134),EH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EI134)+EI134>$Y30,$Y30-SUM($Z134:EI134),EI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EJ134)+EJ134>$Y30,$Y30-SUM($Z134:EJ134),EJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EK134)+EK134>$Y30,$Y30-SUM($Z134:EK134),EK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EL134)+EL134>$Y30,$Y30-SUM($Z134:EL134),EL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EM134)+EM134>$Y30,$Y30-SUM($Z134:EM134),EM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EN134)+EN134>$Y30,$Y30-SUM($Z134:EN134),EN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EO134)+EO134>$Y30,$Y30-SUM($Z134:EO134),EO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EP134)+EP134>$Y30,$Y30-SUM($Z134:EP134),EP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EQ134)+EQ134>$Y30,$Y30-SUM($Z134:EQ134),EQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:ER134)+ER134>$Y30,$Y30-SUM($Z134:ER134),ER134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:ES134)+ES134>$Y30,$Y30-SUM($Z134:ES134),ES134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:ET134)+ET134>$Y30,$Y30-SUM($Z134:ET134),ET134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EU134)+EU134>$Y30,$Y30-SUM($Z134:EU134),EU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EV134)+EV134>$Y30,$Y30-SUM($Z134:EV134),EV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EW134)+EW134>$Y30,$Y30-SUM($Z134:EW134),EW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EX134)+EX134>$Y30,$Y30-SUM($Z134:EX134),EX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EY134)+EY134>$Y30,$Y30-SUM($Z134:EY134),EY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:EZ134)+EZ134>$Y30,$Y30-SUM($Z134:EZ134),EZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FA134)+FA134>$Y30,$Y30-SUM($Z134:FA134),FA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FB134)+FB134>$Y30,$Y30-SUM($Z134:FB134),FB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FC134)+FC134>$Y30,$Y30-SUM($Z134:FC134),FC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FD134)+FD134>$Y30,$Y30-SUM($Z134:FD134),FD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FE134)+FE134>$Y30,$Y30-SUM($Z134:FE134),FE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FF134)+FF134>$Y30,$Y30-SUM($Z134:FF134),FF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FG134)+FG134>$Y30,$Y30-SUM($Z134:FG134),FG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FH134)+FH134>$Y30,$Y30-SUM($Z134:FH134),FH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FI134)+FI134>$Y30,$Y30-SUM($Z134:FI134),FI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FJ134)+FJ134>$Y30,$Y30-SUM($Z134:FJ134),FJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FK134)+FK134>$Y30,$Y30-SUM($Z134:FK134),FK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FL134)+FL134>$Y30,$Y30-SUM($Z134:FL134),FL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FM134)+FM134>$Y30,$Y30-SUM($Z134:FM134),FM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FN134)+FN134>$Y30,$Y30-SUM($Z134:FN134),FN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FO134)+FO134>$Y30,$Y30-SUM($Z134:FO134),FO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FP134)+FP134>$Y30,$Y30-SUM($Z134:FP134),FP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FQ134)+FQ134>$Y30,$Y30-SUM($Z134:FQ134),FQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FR134)+FR134>$Y30,$Y30-SUM($Z134:FR134),FR134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FS134)+FS134>$Y30,$Y30-SUM($Z134:FS134),FS134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FT134)+FT134>$Y30,$Y30-SUM($Z134:FT134),FT134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FU134)+FU134>$Y30,$Y30-SUM($Z134:FU134),FU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FV134)+FV134>$Y30,$Y30-SUM($Z134:FV134),FV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FW134)+FW134>$Y30,$Y30-SUM($Z134:FW134),FW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FX134)+FX134>$Y30,$Y30-SUM($Z134:FX134),FX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FY134)+FY134>$Y30,$Y30-SUM($Z134:FY134),FY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:FZ134)+FZ134>$Y30,$Y30-SUM($Z134:FZ134),FZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GA134)+GA134>$Y30,$Y30-SUM($Z134:GA134),GA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GB134)+GB134>$Y30,$Y30-SUM($Z134:GB134),GB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GC134)+GC134>$Y30,$Y30-SUM($Z134:GC134),GC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GD134)+GD134>$Y30,$Y30-SUM($Z134:GD134),GD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GE134)+GE134>$Y30,$Y30-SUM($Z134:GE134),GE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GF134)+GF134>$Y30,$Y30-SUM($Z134:GF134),GF134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GG134)+GG134>$Y30,$Y30-SUM($Z134:GG134),GG134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GH134)+GH134>$Y30,$Y30-SUM($Z134:GH134),GH134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GI134)+GI134>$Y30,$Y30-SUM($Z134:GI134),GI134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GJ134)+GJ134>$Y30,$Y30-SUM($Z134:GJ134),GJ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GK134)+GK134>$Y30,$Y30-SUM($Z134:GK134),GK134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GL134)+GL134>$Y30,$Y30-SUM($Z134:GL134),GL134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GM134)+GM134>$Y30,$Y30-SUM($Z134:GM134),GM134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GN134)+GN134>$Y30,$Y30-SUM($Z134:GN134),GN134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GO134)+GO134>$Y30,$Y30-SUM($Z134:GO134),GO134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GP134)+GP134>$Y30,$Y30-SUM($Z134:GP134),GP134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GQ134)+GQ134>$Y30,$Y30-SUM($Z134:GQ134),GQ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GR134)+GR134>$Y30,$Y30-SUM($Z134:GR134),GR134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GS134)+GS134>$Y30,$Y30-SUM($Z134:GS134),GS134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GT134)+GT134>$Y30,$Y30-SUM($Z134:GT134),GT134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GU134)+GU134>$Y30,$Y30-SUM($Z134:GU134),GU134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GV134)+GV134>$Y30,$Y30-SUM($Z134:GV134),GV134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GW134)+GW134>$Y30,$Y30-SUM($Z134:GW134),GW134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GX134)+GX134>$Y30,$Y30-SUM($Z134:GX134),GX134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GY134)+GY134>$Y30,$Y30-SUM($Z134:GY134),GY134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:GZ134)+GZ134>$Y30,$Y30-SUM($Z134:GZ134),GZ134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:HA134)+HA134>$Y30,$Y30-SUM($Z134:HA134),HA134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:HB134)+HB134>$Y30,$Y30-SUM($Z134:HB134),HB134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:HC134)+HC134>$Y30,$Y30-SUM($Z134:HC134),HC134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:HD134)+HD134>$Y30,$Y30-SUM($Z134:HD134),HD134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:HE134)+HE134>$Y30,$Y30-SUM($Z134:HE134),HE134),0)","v":0},{"$f":"IF($Z134>0,IF(SUM($Z134:HF134)+HF134>$Y30,$Y30-SUM($Z134:HF134),HF134),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($Z135>0,IF(SUM($Z135:Z135)+Z135>$Y31,$Y31-SUM($Z135:Z135),Z135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AA135)+AA135>$Y31,$Y31-SUM($Z135:AA135),AA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AB135)+AB135>$Y31,$Y31-SUM($Z135:AB135),AB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AC135)+AC135>$Y31,$Y31-SUM($Z135:AC135),AC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AD135)+AD135>$Y31,$Y31-SUM($Z135:AD135),AD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AE135)+AE135>$Y31,$Y31-SUM($Z135:AE135),AE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AF135)+AF135>$Y31,$Y31-SUM($Z135:AF135),AF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AG135)+AG135>$Y31,$Y31-SUM($Z135:AG135),AG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AH135)+AH135>$Y31,$Y31-SUM($Z135:AH135),AH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AI135)+AI135>$Y31,$Y31-SUM($Z135:AI135),AI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AJ135)+AJ135>$Y31,$Y31-SUM($Z135:AJ135),AJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AK135)+AK135>$Y31,$Y31-SUM($Z135:AK135),AK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AL135)+AL135>$Y31,$Y31-SUM($Z135:AL135),AL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AM135)+AM135>$Y31,$Y31-SUM($Z135:AM135),AM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AN135)+AN135>$Y31,$Y31-SUM($Z135:AN135),AN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AO135)+AO135>$Y31,$Y31-SUM($Z135:AO135),AO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AP135)+AP135>$Y31,$Y31-SUM($Z135:AP135),AP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AQ135)+AQ135>$Y31,$Y31-SUM($Z135:AQ135),AQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AR135)+AR135>$Y31,$Y31-SUM($Z135:AR135),AR135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AS135)+AS135>$Y31,$Y31-SUM($Z135:AS135),AS135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AT135)+AT135>$Y31,$Y31-SUM($Z135:AT135),AT135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AU135)+AU135>$Y31,$Y31-SUM($Z135:AU135),AU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AV135)+AV135>$Y31,$Y31-SUM($Z135:AV135),AV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AW135)+AW135>$Y31,$Y31-SUM($Z135:AW135),AW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AX135)+AX135>$Y31,$Y31-SUM($Z135:AX135),AX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AY135)+AY135>$Y31,$Y31-SUM($Z135:AY135),AY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:AZ135)+AZ135>$Y31,$Y31-SUM($Z135:AZ135),AZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BA135)+BA135>$Y31,$Y31-SUM($Z135:BA135),BA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BB135)+BB135>$Y31,$Y31-SUM($Z135:BB135),BB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BC135)+BC135>$Y31,$Y31-SUM($Z135:BC135),BC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BD135)+BD135>$Y31,$Y31-SUM($Z135:BD135),BD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BE135)+BE135>$Y31,$Y31-SUM($Z135:BE135),BE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BF135)+BF135>$Y31,$Y31-SUM($Z135:BF135),BF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BG135)+BG135>$Y31,$Y31-SUM($Z135:BG135),BG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BH135)+BH135>$Y31,$Y31-SUM($Z135:BH135),BH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BI135)+BI135>$Y31,$Y31-SUM($Z135:BI135),BI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BJ135)+BJ135>$Y31,$Y31-SUM($Z135:BJ135),BJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BK135)+BK135>$Y31,$Y31-SUM($Z135:BK135),BK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BL135)+BL135>$Y31,$Y31-SUM($Z135:BL135),BL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BM135)+BM135>$Y31,$Y31-SUM($Z135:BM135),BM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BN135)+BN135>$Y31,$Y31-SUM($Z135:BN135),BN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BO135)+BO135>$Y31,$Y31-SUM($Z135:BO135),BO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BP135)+BP135>$Y31,$Y31-SUM($Z135:BP135),BP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BQ135)+BQ135>$Y31,$Y31-SUM($Z135:BQ135),BQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BR135)+BR135>$Y31,$Y31-SUM($Z135:BR135),BR135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BS135)+BS135>$Y31,$Y31-SUM($Z135:BS135),BS135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BT135)+BT135>$Y31,$Y31-SUM($Z135:BT135),BT135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BU135)+BU135>$Y31,$Y31-SUM($Z135:BU135),BU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BV135)+BV135>$Y31,$Y31-SUM($Z135:BV135),BV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BW135)+BW135>$Y31,$Y31-SUM($Z135:BW135),BW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BX135)+BX135>$Y31,$Y31-SUM($Z135:BX135),BX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BY135)+BY135>$Y31,$Y31-SUM($Z135:BY135),BY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:BZ135)+BZ135>$Y31,$Y31-SUM($Z135:BZ135),BZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CA135)+CA135>$Y31,$Y31-SUM($Z135:CA135),CA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CB135)+CB135>$Y31,$Y31-SUM($Z135:CB135),CB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CC135)+CC135>$Y31,$Y31-SUM($Z135:CC135),CC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CD135)+CD135>$Y31,$Y31-SUM($Z135:CD135),CD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CE135)+CE135>$Y31,$Y31-SUM($Z135:CE135),CE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CF135)+CF135>$Y31,$Y31-SUM($Z135:CF135),CF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CG135)+CG135>$Y31,$Y31-SUM($Z135:CG135),CG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CH135)+CH135>$Y31,$Y31-SUM($Z135:CH135),CH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CI135)+CI135>$Y31,$Y31-SUM($Z135:CI135),CI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CJ135)+CJ135>$Y31,$Y31-SUM($Z135:CJ135),CJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CK135)+CK135>$Y31,$Y31-SUM($Z135:CK135),CK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CL135)+CL135>$Y31,$Y31-SUM($Z135:CL135),CL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CM135)+CM135>$Y31,$Y31-SUM($Z135:CM135),CM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CN135)+CN135>$Y31,$Y31-SUM($Z135:CN135),CN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CO135)+CO135>$Y31,$Y31-SUM($Z135:CO135),CO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CP135)+CP135>$Y31,$Y31-SUM($Z135:CP135),CP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CQ135)+CQ135>$Y31,$Y31-SUM($Z135:CQ135),CQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CR135)+CR135>$Y31,$Y31-SUM($Z135:CR135),CR135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CS135)+CS135>$Y31,$Y31-SUM($Z135:CS135),CS135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CT135)+CT135>$Y31,$Y31-SUM($Z135:CT135),CT135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CU135)+CU135>$Y31,$Y31-SUM($Z135:CU135),CU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CV135)+CV135>$Y31,$Y31-SUM($Z135:CV135),CV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CW135)+CW135>$Y31,$Y31-SUM($Z135:CW135),CW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CX135)+CX135>$Y31,$Y31-SUM($Z135:CX135),CX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CY135)+CY135>$Y31,$Y31-SUM($Z135:CY135),CY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:CZ135)+CZ135>$Y31,$Y31-SUM($Z135:CZ135),CZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DA135)+DA135>$Y31,$Y31-SUM($Z135:DA135),DA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DB135)+DB135>$Y31,$Y31-SUM($Z135:DB135),DB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DC135)+DC135>$Y31,$Y31-SUM($Z135:DC135),DC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DD135)+DD135>$Y31,$Y31-SUM($Z135:DD135),DD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DE135)+DE135>$Y31,$Y31-SUM($Z135:DE135),DE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DF135)+DF135>$Y31,$Y31-SUM($Z135:DF135),DF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DG135)+DG135>$Y31,$Y31-SUM($Z135:DG135),DG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DH135)+DH135>$Y31,$Y31-SUM($Z135:DH135),DH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DI135)+DI135>$Y31,$Y31-SUM($Z135:DI135),DI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DJ135)+DJ135>$Y31,$Y31-SUM($Z135:DJ135),DJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DK135)+DK135>$Y31,$Y31-SUM($Z135:DK135),DK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DL135)+DL135>$Y31,$Y31-SUM($Z135:DL135),DL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DM135)+DM135>$Y31,$Y31-SUM($Z135:DM135),DM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DN135)+DN135>$Y31,$Y31-SUM($Z135:DN135),DN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DO135)+DO135>$Y31,$Y31-SUM($Z135:DO135),DO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DP135)+DP135>$Y31,$Y31-SUM($Z135:DP135),DP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DQ135)+DQ135>$Y31,$Y31-SUM($Z135:DQ135),DQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DR135)+DR135>$Y31,$Y31-SUM($Z135:DR135),DR135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DS135)+DS135>$Y31,$Y31-SUM($Z135:DS135),DS135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DT135)+DT135>$Y31,$Y31-SUM($Z135:DT135),DT135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DU135)+DU135>$Y31,$Y31-SUM($Z135:DU135),DU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DV135)+DV135>$Y31,$Y31-SUM($Z135:DV135),DV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DW135)+DW135>$Y31,$Y31-SUM($Z135:DW135),DW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DX135)+DX135>$Y31,$Y31-SUM($Z135:DX135),DX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DY135)+DY135>$Y31,$Y31-SUM($Z135:DY135),DY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:DZ135)+DZ135>$Y31,$Y31-SUM($Z135:DZ135),DZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EA135)+EA135>$Y31,$Y31-SUM($Z135:EA135),EA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EB135)+EB135>$Y31,$Y31-SUM($Z135:EB135),EB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EC135)+EC135>$Y31,$Y31-SUM($Z135:EC135),EC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:ED135)+ED135>$Y31,$Y31-SUM($Z135:ED135),ED135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EE135)+EE135>$Y31,$Y31-SUM($Z135:EE135),EE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EF135)+EF135>$Y31,$Y31-SUM($Z135:EF135),EF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EG135)+EG135>$Y31,$Y31-SUM($Z135:EG135),EG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EH135)+EH135>$Y31,$Y31-SUM($Z135:EH135),EH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EI135)+EI135>$Y31,$Y31-SUM($Z135:EI135),EI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EJ135)+EJ135>$Y31,$Y31-SUM($Z135:EJ135),EJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EK135)+EK135>$Y31,$Y31-SUM($Z135:EK135),EK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EL135)+EL135>$Y31,$Y31-SUM($Z135:EL135),EL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EM135)+EM135>$Y31,$Y31-SUM($Z135:EM135),EM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EN135)+EN135>$Y31,$Y31-SUM($Z135:EN135),EN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EO135)+EO135>$Y31,$Y31-SUM($Z135:EO135),EO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EP135)+EP135>$Y31,$Y31-SUM($Z135:EP135),EP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EQ135)+EQ135>$Y31,$Y31-SUM($Z135:EQ135),EQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:ER135)+ER135>$Y31,$Y31-SUM($Z135:ER135),ER135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:ES135)+ES135>$Y31,$Y31-SUM($Z135:ES135),ES135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:ET135)+ET135>$Y31,$Y31-SUM($Z135:ET135),ET135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EU135)+EU135>$Y31,$Y31-SUM($Z135:EU135),EU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EV135)+EV135>$Y31,$Y31-SUM($Z135:EV135),EV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EW135)+EW135>$Y31,$Y31-SUM($Z135:EW135),EW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EX135)+EX135>$Y31,$Y31-SUM($Z135:EX135),EX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EY135)+EY135>$Y31,$Y31-SUM($Z135:EY135),EY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:EZ135)+EZ135>$Y31,$Y31-SUM($Z135:EZ135),EZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FA135)+FA135>$Y31,$Y31-SUM($Z135:FA135),FA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FB135)+FB135>$Y31,$Y31-SUM($Z135:FB135),FB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FC135)+FC135>$Y31,$Y31-SUM($Z135:FC135),FC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FD135)+FD135>$Y31,$Y31-SUM($Z135:FD135),FD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FE135)+FE135>$Y31,$Y31-SUM($Z135:FE135),FE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FF135)+FF135>$Y31,$Y31-SUM($Z135:FF135),FF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FG135)+FG135>$Y31,$Y31-SUM($Z135:FG135),FG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FH135)+FH135>$Y31,$Y31-SUM($Z135:FH135),FH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FI135)+FI135>$Y31,$Y31-SUM($Z135:FI135),FI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FJ135)+FJ135>$Y31,$Y31-SUM($Z135:FJ135),FJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FK135)+FK135>$Y31,$Y31-SUM($Z135:FK135),FK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FL135)+FL135>$Y31,$Y31-SUM($Z135:FL135),FL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FM135)+FM135>$Y31,$Y31-SUM($Z135:FM135),FM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FN135)+FN135>$Y31,$Y31-SUM($Z135:FN135),FN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FO135)+FO135>$Y31,$Y31-SUM($Z135:FO135),FO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FP135)+FP135>$Y31,$Y31-SUM($Z135:FP135),FP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FQ135)+FQ135>$Y31,$Y31-SUM($Z135:FQ135),FQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FR135)+FR135>$Y31,$Y31-SUM($Z135:FR135),FR135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FS135)+FS135>$Y31,$Y31-SUM($Z135:FS135),FS135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FT135)+FT135>$Y31,$Y31-SUM($Z135:FT135),FT135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FU135)+FU135>$Y31,$Y31-SUM($Z135:FU135),FU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FV135)+FV135>$Y31,$Y31-SUM($Z135:FV135),FV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FW135)+FW135>$Y31,$Y31-SUM($Z135:FW135),FW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FX135)+FX135>$Y31,$Y31-SUM($Z135:FX135),FX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FY135)+FY135>$Y31,$Y31-SUM($Z135:FY135),FY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:FZ135)+FZ135>$Y31,$Y31-SUM($Z135:FZ135),FZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GA135)+GA135>$Y31,$Y31-SUM($Z135:GA135),GA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GB135)+GB135>$Y31,$Y31-SUM($Z135:GB135),GB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GC135)+GC135>$Y31,$Y31-SUM($Z135:GC135),GC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GD135)+GD135>$Y31,$Y31-SUM($Z135:GD135),GD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GE135)+GE135>$Y31,$Y31-SUM($Z135:GE135),GE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GF135)+GF135>$Y31,$Y31-SUM($Z135:GF135),GF135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GG135)+GG135>$Y31,$Y31-SUM($Z135:GG135),GG135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GH135)+GH135>$Y31,$Y31-SUM($Z135:GH135),GH135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GI135)+GI135>$Y31,$Y31-SUM($Z135:GI135),GI135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GJ135)+GJ135>$Y31,$Y31-SUM($Z135:GJ135),GJ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GK135)+GK135>$Y31,$Y31-SUM($Z135:GK135),GK135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GL135)+GL135>$Y31,$Y31-SUM($Z135:GL135),GL135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GM135)+GM135>$Y31,$Y31-SUM($Z135:GM135),GM135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GN135)+GN135>$Y31,$Y31-SUM($Z135:GN135),GN135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GO135)+GO135>$Y31,$Y31-SUM($Z135:GO135),GO135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GP135)+GP135>$Y31,$Y31-SUM($Z135:GP135),GP135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GQ135)+GQ135>$Y31,$Y31-SUM($Z135:GQ135),GQ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GR135)+GR135>$Y31,$Y31-SUM($Z135:GR135),GR135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GS135)+GS135>$Y31,$Y31-SUM($Z135:GS135),GS135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GT135)+GT135>$Y31,$Y31-SUM($Z135:GT135),GT135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GU135)+GU135>$Y31,$Y31-SUM($Z135:GU135),GU135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GV135)+GV135>$Y31,$Y31-SUM($Z135:GV135),GV135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GW135)+GW135>$Y31,$Y31-SUM($Z135:GW135),GW135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GX135)+GX135>$Y31,$Y31-SUM($Z135:GX135),GX135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GY135)+GY135>$Y31,$Y31-SUM($Z135:GY135),GY135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:GZ135)+GZ135>$Y31,$Y31-SUM($Z135:GZ135),GZ135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:HA135)+HA135>$Y31,$Y31-SUM($Z135:HA135),HA135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:HB135)+HB135>$Y31,$Y31-SUM($Z135:HB135),HB135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:HC135)+HC135>$Y31,$Y31-SUM($Z135:HC135),HC135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:HD135)+HD135>$Y31,$Y31-SUM($Z135:HD135),HD135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:HE135)+HE135>$Y31,$Y31-SUM($Z135:HE135),HE135),0)","v":0},{"$f":"IF($Z135>0,IF(SUM($Z135:HF135)+HF135>$Y31,$Y31-SUM($Z135:HF135),HF135),0)","v":0}]
[]
[null,"Depreciation:  1998 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z24>0,Z24/$F139,Z24)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AA139)+AA139>$Z24,$Z24-SUM($AA139:AA139),AA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AB139)+AB139>$Z24,$Z24-SUM($AA139:AB139),AB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AC139)+AC139>$Z24,$Z24-SUM($AA139:AC139),AC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AD139)+AD139>$Z24,$Z24-SUM($AA139:AD139),AD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AE139)+AE139>$Z24,$Z24-SUM($AA139:AE139),AE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AF139)+AF139>$Z24,$Z24-SUM($AA139:AF139),AF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AG139)+AG139>$Z24,$Z24-SUM($AA139:AG139),AG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AH139)+AH139>$Z24,$Z24-SUM($AA139:AH139),AH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AI139)+AI139>$Z24,$Z24-SUM($AA139:AI139),AI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AJ139)+AJ139>$Z24,$Z24-SUM($AA139:AJ139),AJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AK139)+AK139>$Z24,$Z24-SUM($AA139:AK139),AK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AL139)+AL139>$Z24,$Z24-SUM($AA139:AL139),AL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AM139)+AM139>$Z24,$Z24-SUM($AA139:AM139),AM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AN139)+AN139>$Z24,$Z24-SUM($AA139:AN139),AN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AO139)+AO139>$Z24,$Z24-SUM($AA139:AO139),AO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AP139)+AP139>$Z24,$Z24-SUM($AA139:AP139),AP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AQ139)+AQ139>$Z24,$Z24-SUM($AA139:AQ139),AQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AR139)+AR139>$Z24,$Z24-SUM($AA139:AR139),AR139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AS139)+AS139>$Z24,$Z24-SUM($AA139:AS139),AS139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AT139)+AT139>$Z24,$Z24-SUM($AA139:AT139),AT139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AU139)+AU139>$Z24,$Z24-SUM($AA139:AU139),AU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AV139)+AV139>$Z24,$Z24-SUM($AA139:AV139),AV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AW139)+AW139>$Z24,$Z24-SUM($AA139:AW139),AW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AX139)+AX139>$Z24,$Z24-SUM($AA139:AX139),AX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AY139)+AY139>$Z24,$Z24-SUM($AA139:AY139),AY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:AZ139)+AZ139>$Z24,$Z24-SUM($AA139:AZ139),AZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BA139)+BA139>$Z24,$Z24-SUM($AA139:BA139),BA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BB139)+BB139>$Z24,$Z24-SUM($AA139:BB139),BB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BC139)+BC139>$Z24,$Z24-SUM($AA139:BC139),BC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BD139)+BD139>$Z24,$Z24-SUM($AA139:BD139),BD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BE139)+BE139>$Z24,$Z24-SUM($AA139:BE139),BE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BF139)+BF139>$Z24,$Z24-SUM($AA139:BF139),BF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BG139)+BG139>$Z24,$Z24-SUM($AA139:BG139),BG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BH139)+BH139>$Z24,$Z24-SUM($AA139:BH139),BH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BI139)+BI139>$Z24,$Z24-SUM($AA139:BI139),BI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BJ139)+BJ139>$Z24,$Z24-SUM($AA139:BJ139),BJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BK139)+BK139>$Z24,$Z24-SUM($AA139:BK139),BK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BL139)+BL139>$Z24,$Z24-SUM($AA139:BL139),BL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BM139)+BM139>$Z24,$Z24-SUM($AA139:BM139),BM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BN139)+BN139>$Z24,$Z24-SUM($AA139:BN139),BN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BO139)+BO139>$Z24,$Z24-SUM($AA139:BO139),BO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BP139)+BP139>$Z24,$Z24-SUM($AA139:BP139),BP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BQ139)+BQ139>$Z24,$Z24-SUM($AA139:BQ139),BQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BR139)+BR139>$Z24,$Z24-SUM($AA139:BR139),BR139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BS139)+BS139>$Z24,$Z24-SUM($AA139:BS139),BS139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BT139)+BT139>$Z24,$Z24-SUM($AA139:BT139),BT139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BU139)+BU139>$Z24,$Z24-SUM($AA139:BU139),BU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BV139)+BV139>$Z24,$Z24-SUM($AA139:BV139),BV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BW139)+BW139>$Z24,$Z24-SUM($AA139:BW139),BW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BX139)+BX139>$Z24,$Z24-SUM($AA139:BX139),BX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BY139)+BY139>$Z24,$Z24-SUM($AA139:BY139),BY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:BZ139)+BZ139>$Z24,$Z24-SUM($AA139:BZ139),BZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CA139)+CA139>$Z24,$Z24-SUM($AA139:CA139),CA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CB139)+CB139>$Z24,$Z24-SUM($AA139:CB139),CB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CC139)+CC139>$Z24,$Z24-SUM($AA139:CC139),CC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CD139)+CD139>$Z24,$Z24-SUM($AA139:CD139),CD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CE139)+CE139>$Z24,$Z24-SUM($AA139:CE139),CE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CF139)+CF139>$Z24,$Z24-SUM($AA139:CF139),CF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CG139)+CG139>$Z24,$Z24-SUM($AA139:CG139),CG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CH139)+CH139>$Z24,$Z24-SUM($AA139:CH139),CH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CI139)+CI139>$Z24,$Z24-SUM($AA139:CI139),CI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CJ139)+CJ139>$Z24,$Z24-SUM($AA139:CJ139),CJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CK139)+CK139>$Z24,$Z24-SUM($AA139:CK139),CK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CL139)+CL139>$Z24,$Z24-SUM($AA139:CL139),CL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CM139)+CM139>$Z24,$Z24-SUM($AA139:CM139),CM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CN139)+CN139>$Z24,$Z24-SUM($AA139:CN139),CN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CO139)+CO139>$Z24,$Z24-SUM($AA139:CO139),CO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CP139)+CP139>$Z24,$Z24-SUM($AA139:CP139),CP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CQ139)+CQ139>$Z24,$Z24-SUM($AA139:CQ139),CQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CR139)+CR139>$Z24,$Z24-SUM($AA139:CR139),CR139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CS139)+CS139>$Z24,$Z24-SUM($AA139:CS139),CS139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CT139)+CT139>$Z24,$Z24-SUM($AA139:CT139),CT139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CU139)+CU139>$Z24,$Z24-SUM($AA139:CU139),CU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CV139)+CV139>$Z24,$Z24-SUM($AA139:CV139),CV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CW139)+CW139>$Z24,$Z24-SUM($AA139:CW139),CW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CX139)+CX139>$Z24,$Z24-SUM($AA139:CX139),CX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CY139)+CY139>$Z24,$Z24-SUM($AA139:CY139),CY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:CZ139)+CZ139>$Z24,$Z24-SUM($AA139:CZ139),CZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DA139)+DA139>$Z24,$Z24-SUM($AA139:DA139),DA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DB139)+DB139>$Z24,$Z24-SUM($AA139:DB139),DB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DC139)+DC139>$Z24,$Z24-SUM($AA139:DC139),DC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DD139)+DD139>$Z24,$Z24-SUM($AA139:DD139),DD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DE139)+DE139>$Z24,$Z24-SUM($AA139:DE139),DE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DF139)+DF139>$Z24,$Z24-SUM($AA139:DF139),DF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DG139)+DG139>$Z24,$Z24-SUM($AA139:DG139),DG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DH139)+DH139>$Z24,$Z24-SUM($AA139:DH139),DH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DI139)+DI139>$Z24,$Z24-SUM($AA139:DI139),DI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DJ139)+DJ139>$Z24,$Z24-SUM($AA139:DJ139),DJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DK139)+DK139>$Z24,$Z24-SUM($AA139:DK139),DK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DL139)+DL139>$Z24,$Z24-SUM($AA139:DL139),DL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DM139)+DM139>$Z24,$Z24-SUM($AA139:DM139),DM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DN139)+DN139>$Z24,$Z24-SUM($AA139:DN139),DN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DO139)+DO139>$Z24,$Z24-SUM($AA139:DO139),DO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DP139)+DP139>$Z24,$Z24-SUM($AA139:DP139),DP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DQ139)+DQ139>$Z24,$Z24-SUM($AA139:DQ139),DQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DR139)+DR139>$Z24,$Z24-SUM($AA139:DR139),DR139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DS139)+DS139>$Z24,$Z24-SUM($AA139:DS139),DS139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DT139)+DT139>$Z24,$Z24-SUM($AA139:DT139),DT139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DU139)+DU139>$Z24,$Z24-SUM($AA139:DU139),DU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DV139)+DV139>$Z24,$Z24-SUM($AA139:DV139),DV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DW139)+DW139>$Z24,$Z24-SUM($AA139:DW139),DW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DX139)+DX139>$Z24,$Z24-SUM($AA139:DX139),DX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DY139)+DY139>$Z24,$Z24-SUM($AA139:DY139),DY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:DZ139)+DZ139>$Z24,$Z24-SUM($AA139:DZ139),DZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EA139)+EA139>$Z24,$Z24-SUM($AA139:EA139),EA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EB139)+EB139>$Z24,$Z24-SUM($AA139:EB139),EB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EC139)+EC139>$Z24,$Z24-SUM($AA139:EC139),EC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:ED139)+ED139>$Z24,$Z24-SUM($AA139:ED139),ED139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EE139)+EE139>$Z24,$Z24-SUM($AA139:EE139),EE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EF139)+EF139>$Z24,$Z24-SUM($AA139:EF139),EF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EG139)+EG139>$Z24,$Z24-SUM($AA139:EG139),EG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EH139)+EH139>$Z24,$Z24-SUM($AA139:EH139),EH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EI139)+EI139>$Z24,$Z24-SUM($AA139:EI139),EI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EJ139)+EJ139>$Z24,$Z24-SUM($AA139:EJ139),EJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EK139)+EK139>$Z24,$Z24-SUM($AA139:EK139),EK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EL139)+EL139>$Z24,$Z24-SUM($AA139:EL139),EL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EM139)+EM139>$Z24,$Z24-SUM($AA139:EM139),EM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EN139)+EN139>$Z24,$Z24-SUM($AA139:EN139),EN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EO139)+EO139>$Z24,$Z24-SUM($AA139:EO139),EO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EP139)+EP139>$Z24,$Z24-SUM($AA139:EP139),EP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EQ139)+EQ139>$Z24,$Z24-SUM($AA139:EQ139),EQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:ER139)+ER139>$Z24,$Z24-SUM($AA139:ER139),ER139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:ES139)+ES139>$Z24,$Z24-SUM($AA139:ES139),ES139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:ET139)+ET139>$Z24,$Z24-SUM($AA139:ET139),ET139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EU139)+EU139>$Z24,$Z24-SUM($AA139:EU139),EU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EV139)+EV139>$Z24,$Z24-SUM($AA139:EV139),EV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EW139)+EW139>$Z24,$Z24-SUM($AA139:EW139),EW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EX139)+EX139>$Z24,$Z24-SUM($AA139:EX139),EX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EY139)+EY139>$Z24,$Z24-SUM($AA139:EY139),EY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:EZ139)+EZ139>$Z24,$Z24-SUM($AA139:EZ139),EZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FA139)+FA139>$Z24,$Z24-SUM($AA139:FA139),FA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FB139)+FB139>$Z24,$Z24-SUM($AA139:FB139),FB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FC139)+FC139>$Z24,$Z24-SUM($AA139:FC139),FC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FD139)+FD139>$Z24,$Z24-SUM($AA139:FD139),FD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FE139)+FE139>$Z24,$Z24-SUM($AA139:FE139),FE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FF139)+FF139>$Z24,$Z24-SUM($AA139:FF139),FF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FG139)+FG139>$Z24,$Z24-SUM($AA139:FG139),FG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FH139)+FH139>$Z24,$Z24-SUM($AA139:FH139),FH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FI139)+FI139>$Z24,$Z24-SUM($AA139:FI139),FI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FJ139)+FJ139>$Z24,$Z24-SUM($AA139:FJ139),FJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FK139)+FK139>$Z24,$Z24-SUM($AA139:FK139),FK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FL139)+FL139>$Z24,$Z24-SUM($AA139:FL139),FL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FM139)+FM139>$Z24,$Z24-SUM($AA139:FM139),FM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FN139)+FN139>$Z24,$Z24-SUM($AA139:FN139),FN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FO139)+FO139>$Z24,$Z24-SUM($AA139:FO139),FO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FP139)+FP139>$Z24,$Z24-SUM($AA139:FP139),FP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FQ139)+FQ139>$Z24,$Z24-SUM($AA139:FQ139),FQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FR139)+FR139>$Z24,$Z24-SUM($AA139:FR139),FR139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FS139)+FS139>$Z24,$Z24-SUM($AA139:FS139),FS139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FT139)+FT139>$Z24,$Z24-SUM($AA139:FT139),FT139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FU139)+FU139>$Z24,$Z24-SUM($AA139:FU139),FU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FV139)+FV139>$Z24,$Z24-SUM($AA139:FV139),FV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FW139)+FW139>$Z24,$Z24-SUM($AA139:FW139),FW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FX139)+FX139>$Z24,$Z24-SUM($AA139:FX139),FX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FY139)+FY139>$Z24,$Z24-SUM($AA139:FY139),FY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:FZ139)+FZ139>$Z24,$Z24-SUM($AA139:FZ139),FZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GA139)+GA139>$Z24,$Z24-SUM($AA139:GA139),GA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GB139)+GB139>$Z24,$Z24-SUM($AA139:GB139),GB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GC139)+GC139>$Z24,$Z24-SUM($AA139:GC139),GC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GD139)+GD139>$Z24,$Z24-SUM($AA139:GD139),GD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GE139)+GE139>$Z24,$Z24-SUM($AA139:GE139),GE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GF139)+GF139>$Z24,$Z24-SUM($AA139:GF139),GF139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GG139)+GG139>$Z24,$Z24-SUM($AA139:GG139),GG139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GH139)+GH139>$Z24,$Z24-SUM($AA139:GH139),GH139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GI139)+GI139>$Z24,$Z24-SUM($AA139:GI139),GI139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GJ139)+GJ139>$Z24,$Z24-SUM($AA139:GJ139),GJ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GK139)+GK139>$Z24,$Z24-SUM($AA139:GK139),GK139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GL139)+GL139>$Z24,$Z24-SUM($AA139:GL139),GL139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GM139)+GM139>$Z24,$Z24-SUM($AA139:GM139),GM139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GN139)+GN139>$Z24,$Z24-SUM($AA139:GN139),GN139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GO139)+GO139>$Z24,$Z24-SUM($AA139:GO139),GO139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GP139)+GP139>$Z24,$Z24-SUM($AA139:GP139),GP139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GQ139)+GQ139>$Z24,$Z24-SUM($AA139:GQ139),GQ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GR139)+GR139>$Z24,$Z24-SUM($AA139:GR139),GR139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GS139)+GS139>$Z24,$Z24-SUM($AA139:GS139),GS139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GT139)+GT139>$Z24,$Z24-SUM($AA139:GT139),GT139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GU139)+GU139>$Z24,$Z24-SUM($AA139:GU139),GU139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GV139)+GV139>$Z24,$Z24-SUM($AA139:GV139),GV139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GW139)+GW139>$Z24,$Z24-SUM($AA139:GW139),GW139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GX139)+GX139>$Z24,$Z24-SUM($AA139:GX139),GX139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GY139)+GY139>$Z24,$Z24-SUM($AA139:GY139),GY139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:GZ139)+GZ139>$Z24,$Z24-SUM($AA139:GZ139),GZ139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:HA139)+HA139>$Z24,$Z24-SUM($AA139:HA139),HA139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:HB139)+HB139>$Z24,$Z24-SUM($AA139:HB139),HB139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:HC139)+HC139>$Z24,$Z24-SUM($AA139:HC139),HC139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:HD139)+HD139>$Z24,$Z24-SUM($AA139:HD139),HD139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:HE139)+HE139>$Z24,$Z24-SUM($AA139:HE139),HE139),0)","v":0},{"$f":"IF($AA139>0,IF(SUM($AA139:HF139)+HF139>$Z24,$Z24-SUM($AA139:HF139),HF139),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA140>0,IF(SUM($AA140:AA140)+AA140>$Z25,$Z25-SUM($AA140:AA140),AA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AB140)+AB140>$Z25,$Z25-SUM($AA140:AB140),AB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AC140)+AC140>$Z25,$Z25-SUM($AA140:AC140),AC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AD140)+AD140>$Z25,$Z25-SUM($AA140:AD140),AD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AE140)+AE140>$Z25,$Z25-SUM($AA140:AE140),AE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AF140)+AF140>$Z25,$Z25-SUM($AA140:AF140),AF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AG140)+AG140>$Z25,$Z25-SUM($AA140:AG140),AG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AH140)+AH140>$Z25,$Z25-SUM($AA140:AH140),AH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AI140)+AI140>$Z25,$Z25-SUM($AA140:AI140),AI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AJ140)+AJ140>$Z25,$Z25-SUM($AA140:AJ140),AJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AK140)+AK140>$Z25,$Z25-SUM($AA140:AK140),AK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AL140)+AL140>$Z25,$Z25-SUM($AA140:AL140),AL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AM140)+AM140>$Z25,$Z25-SUM($AA140:AM140),AM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AN140)+AN140>$Z25,$Z25-SUM($AA140:AN140),AN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AO140)+AO140>$Z25,$Z25-SUM($AA140:AO140),AO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AP140)+AP140>$Z25,$Z25-SUM($AA140:AP140),AP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AQ140)+AQ140>$Z25,$Z25-SUM($AA140:AQ140),AQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AR140)+AR140>$Z25,$Z25-SUM($AA140:AR140),AR140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AS140)+AS140>$Z25,$Z25-SUM($AA140:AS140),AS140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AT140)+AT140>$Z25,$Z25-SUM($AA140:AT140),AT140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AU140)+AU140>$Z25,$Z25-SUM($AA140:AU140),AU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AV140)+AV140>$Z25,$Z25-SUM($AA140:AV140),AV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AW140)+AW140>$Z25,$Z25-SUM($AA140:AW140),AW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AX140)+AX140>$Z25,$Z25-SUM($AA140:AX140),AX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AY140)+AY140>$Z25,$Z25-SUM($AA140:AY140),AY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:AZ140)+AZ140>$Z25,$Z25-SUM($AA140:AZ140),AZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BA140)+BA140>$Z25,$Z25-SUM($AA140:BA140),BA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BB140)+BB140>$Z25,$Z25-SUM($AA140:BB140),BB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BC140)+BC140>$Z25,$Z25-SUM($AA140:BC140),BC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BD140)+BD140>$Z25,$Z25-SUM($AA140:BD140),BD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BE140)+BE140>$Z25,$Z25-SUM($AA140:BE140),BE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BF140)+BF140>$Z25,$Z25-SUM($AA140:BF140),BF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BG140)+BG140>$Z25,$Z25-SUM($AA140:BG140),BG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BH140)+BH140>$Z25,$Z25-SUM($AA140:BH140),BH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BI140)+BI140>$Z25,$Z25-SUM($AA140:BI140),BI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BJ140)+BJ140>$Z25,$Z25-SUM($AA140:BJ140),BJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BK140)+BK140>$Z25,$Z25-SUM($AA140:BK140),BK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BL140)+BL140>$Z25,$Z25-SUM($AA140:BL140),BL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BM140)+BM140>$Z25,$Z25-SUM($AA140:BM140),BM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BN140)+BN140>$Z25,$Z25-SUM($AA140:BN140),BN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BO140)+BO140>$Z25,$Z25-SUM($AA140:BO140),BO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BP140)+BP140>$Z25,$Z25-SUM($AA140:BP140),BP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BQ140)+BQ140>$Z25,$Z25-SUM($AA140:BQ140),BQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BR140)+BR140>$Z25,$Z25-SUM($AA140:BR140),BR140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BS140)+BS140>$Z25,$Z25-SUM($AA140:BS140),BS140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BT140)+BT140>$Z25,$Z25-SUM($AA140:BT140),BT140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BU140)+BU140>$Z25,$Z25-SUM($AA140:BU140),BU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BV140)+BV140>$Z25,$Z25-SUM($AA140:BV140),BV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BW140)+BW140>$Z25,$Z25-SUM($AA140:BW140),BW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BX140)+BX140>$Z25,$Z25-SUM($AA140:BX140),BX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BY140)+BY140>$Z25,$Z25-SUM($AA140:BY140),BY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:BZ140)+BZ140>$Z25,$Z25-SUM($AA140:BZ140),BZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CA140)+CA140>$Z25,$Z25-SUM($AA140:CA140),CA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CB140)+CB140>$Z25,$Z25-SUM($AA140:CB140),CB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CC140)+CC140>$Z25,$Z25-SUM($AA140:CC140),CC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CD140)+CD140>$Z25,$Z25-SUM($AA140:CD140),CD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CE140)+CE140>$Z25,$Z25-SUM($AA140:CE140),CE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CF140)+CF140>$Z25,$Z25-SUM($AA140:CF140),CF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CG140)+CG140>$Z25,$Z25-SUM($AA140:CG140),CG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CH140)+CH140>$Z25,$Z25-SUM($AA140:CH140),CH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CI140)+CI140>$Z25,$Z25-SUM($AA140:CI140),CI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CJ140)+CJ140>$Z25,$Z25-SUM($AA140:CJ140),CJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CK140)+CK140>$Z25,$Z25-SUM($AA140:CK140),CK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CL140)+CL140>$Z25,$Z25-SUM($AA140:CL140),CL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CM140)+CM140>$Z25,$Z25-SUM($AA140:CM140),CM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CN140)+CN140>$Z25,$Z25-SUM($AA140:CN140),CN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CO140)+CO140>$Z25,$Z25-SUM($AA140:CO140),CO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CP140)+CP140>$Z25,$Z25-SUM($AA140:CP140),CP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CQ140)+CQ140>$Z25,$Z25-SUM($AA140:CQ140),CQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CR140)+CR140>$Z25,$Z25-SUM($AA140:CR140),CR140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CS140)+CS140>$Z25,$Z25-SUM($AA140:CS140),CS140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CT140)+CT140>$Z25,$Z25-SUM($AA140:CT140),CT140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CU140)+CU140>$Z25,$Z25-SUM($AA140:CU140),CU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CV140)+CV140>$Z25,$Z25-SUM($AA140:CV140),CV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CW140)+CW140>$Z25,$Z25-SUM($AA140:CW140),CW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CX140)+CX140>$Z25,$Z25-SUM($AA140:CX140),CX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CY140)+CY140>$Z25,$Z25-SUM($AA140:CY140),CY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:CZ140)+CZ140>$Z25,$Z25-SUM($AA140:CZ140),CZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DA140)+DA140>$Z25,$Z25-SUM($AA140:DA140),DA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DB140)+DB140>$Z25,$Z25-SUM($AA140:DB140),DB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DC140)+DC140>$Z25,$Z25-SUM($AA140:DC140),DC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DD140)+DD140>$Z25,$Z25-SUM($AA140:DD140),DD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DE140)+DE140>$Z25,$Z25-SUM($AA140:DE140),DE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DF140)+DF140>$Z25,$Z25-SUM($AA140:DF140),DF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DG140)+DG140>$Z25,$Z25-SUM($AA140:DG140),DG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DH140)+DH140>$Z25,$Z25-SUM($AA140:DH140),DH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DI140)+DI140>$Z25,$Z25-SUM($AA140:DI140),DI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DJ140)+DJ140>$Z25,$Z25-SUM($AA140:DJ140),DJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DK140)+DK140>$Z25,$Z25-SUM($AA140:DK140),DK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DL140)+DL140>$Z25,$Z25-SUM($AA140:DL140),DL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DM140)+DM140>$Z25,$Z25-SUM($AA140:DM140),DM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DN140)+DN140>$Z25,$Z25-SUM($AA140:DN140),DN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DO140)+DO140>$Z25,$Z25-SUM($AA140:DO140),DO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DP140)+DP140>$Z25,$Z25-SUM($AA140:DP140),DP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DQ140)+DQ140>$Z25,$Z25-SUM($AA140:DQ140),DQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DR140)+DR140>$Z25,$Z25-SUM($AA140:DR140),DR140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DS140)+DS140>$Z25,$Z25-SUM($AA140:DS140),DS140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DT140)+DT140>$Z25,$Z25-SUM($AA140:DT140),DT140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DU140)+DU140>$Z25,$Z25-SUM($AA140:DU140),DU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DV140)+DV140>$Z25,$Z25-SUM($AA140:DV140),DV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DW140)+DW140>$Z25,$Z25-SUM($AA140:DW140),DW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DX140)+DX140>$Z25,$Z25-SUM($AA140:DX140),DX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DY140)+DY140>$Z25,$Z25-SUM($AA140:DY140),DY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:DZ140)+DZ140>$Z25,$Z25-SUM($AA140:DZ140),DZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EA140)+EA140>$Z25,$Z25-SUM($AA140:EA140),EA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EB140)+EB140>$Z25,$Z25-SUM($AA140:EB140),EB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EC140)+EC140>$Z25,$Z25-SUM($AA140:EC140),EC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:ED140)+ED140>$Z25,$Z25-SUM($AA140:ED140),ED140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EE140)+EE140>$Z25,$Z25-SUM($AA140:EE140),EE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EF140)+EF140>$Z25,$Z25-SUM($AA140:EF140),EF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EG140)+EG140>$Z25,$Z25-SUM($AA140:EG140),EG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EH140)+EH140>$Z25,$Z25-SUM($AA140:EH140),EH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EI140)+EI140>$Z25,$Z25-SUM($AA140:EI140),EI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EJ140)+EJ140>$Z25,$Z25-SUM($AA140:EJ140),EJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EK140)+EK140>$Z25,$Z25-SUM($AA140:EK140),EK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EL140)+EL140>$Z25,$Z25-SUM($AA140:EL140),EL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EM140)+EM140>$Z25,$Z25-SUM($AA140:EM140),EM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EN140)+EN140>$Z25,$Z25-SUM($AA140:EN140),EN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EO140)+EO140>$Z25,$Z25-SUM($AA140:EO140),EO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EP140)+EP140>$Z25,$Z25-SUM($AA140:EP140),EP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EQ140)+EQ140>$Z25,$Z25-SUM($AA140:EQ140),EQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:ER140)+ER140>$Z25,$Z25-SUM($AA140:ER140),ER140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:ES140)+ES140>$Z25,$Z25-SUM($AA140:ES140),ES140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:ET140)+ET140>$Z25,$Z25-SUM($AA140:ET140),ET140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EU140)+EU140>$Z25,$Z25-SUM($AA140:EU140),EU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EV140)+EV140>$Z25,$Z25-SUM($AA140:EV140),EV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EW140)+EW140>$Z25,$Z25-SUM($AA140:EW140),EW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EX140)+EX140>$Z25,$Z25-SUM($AA140:EX140),EX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EY140)+EY140>$Z25,$Z25-SUM($AA140:EY140),EY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:EZ140)+EZ140>$Z25,$Z25-SUM($AA140:EZ140),EZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FA140)+FA140>$Z25,$Z25-SUM($AA140:FA140),FA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FB140)+FB140>$Z25,$Z25-SUM($AA140:FB140),FB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FC140)+FC140>$Z25,$Z25-SUM($AA140:FC140),FC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FD140)+FD140>$Z25,$Z25-SUM($AA140:FD140),FD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FE140)+FE140>$Z25,$Z25-SUM($AA140:FE140),FE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FF140)+FF140>$Z25,$Z25-SUM($AA140:FF140),FF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FG140)+FG140>$Z25,$Z25-SUM($AA140:FG140),FG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FH140)+FH140>$Z25,$Z25-SUM($AA140:FH140),FH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FI140)+FI140>$Z25,$Z25-SUM($AA140:FI140),FI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FJ140)+FJ140>$Z25,$Z25-SUM($AA140:FJ140),FJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FK140)+FK140>$Z25,$Z25-SUM($AA140:FK140),FK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FL140)+FL140>$Z25,$Z25-SUM($AA140:FL140),FL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FM140)+FM140>$Z25,$Z25-SUM($AA140:FM140),FM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FN140)+FN140>$Z25,$Z25-SUM($AA140:FN140),FN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FO140)+FO140>$Z25,$Z25-SUM($AA140:FO140),FO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FP140)+FP140>$Z25,$Z25-SUM($AA140:FP140),FP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FQ140)+FQ140>$Z25,$Z25-SUM($AA140:FQ140),FQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FR140)+FR140>$Z25,$Z25-SUM($AA140:FR140),FR140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FS140)+FS140>$Z25,$Z25-SUM($AA140:FS140),FS140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FT140)+FT140>$Z25,$Z25-SUM($AA140:FT140),FT140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FU140)+FU140>$Z25,$Z25-SUM($AA140:FU140),FU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FV140)+FV140>$Z25,$Z25-SUM($AA140:FV140),FV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FW140)+FW140>$Z25,$Z25-SUM($AA140:FW140),FW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FX140)+FX140>$Z25,$Z25-SUM($AA140:FX140),FX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FY140)+FY140>$Z25,$Z25-SUM($AA140:FY140),FY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:FZ140)+FZ140>$Z25,$Z25-SUM($AA140:FZ140),FZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GA140)+GA140>$Z25,$Z25-SUM($AA140:GA140),GA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GB140)+GB140>$Z25,$Z25-SUM($AA140:GB140),GB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GC140)+GC140>$Z25,$Z25-SUM($AA140:GC140),GC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GD140)+GD140>$Z25,$Z25-SUM($AA140:GD140),GD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GE140)+GE140>$Z25,$Z25-SUM($AA140:GE140),GE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GF140)+GF140>$Z25,$Z25-SUM($AA140:GF140),GF140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GG140)+GG140>$Z25,$Z25-SUM($AA140:GG140),GG140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GH140)+GH140>$Z25,$Z25-SUM($AA140:GH140),GH140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GI140)+GI140>$Z25,$Z25-SUM($AA140:GI140),GI140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GJ140)+GJ140>$Z25,$Z25-SUM($AA140:GJ140),GJ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GK140)+GK140>$Z25,$Z25-SUM($AA140:GK140),GK140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GL140)+GL140>$Z25,$Z25-SUM($AA140:GL140),GL140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GM140)+GM140>$Z25,$Z25-SUM($AA140:GM140),GM140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GN140)+GN140>$Z25,$Z25-SUM($AA140:GN140),GN140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GO140)+GO140>$Z25,$Z25-SUM($AA140:GO140),GO140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GP140)+GP140>$Z25,$Z25-SUM($AA140:GP140),GP140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GQ140)+GQ140>$Z25,$Z25-SUM($AA140:GQ140),GQ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GR140)+GR140>$Z25,$Z25-SUM($AA140:GR140),GR140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GS140)+GS140>$Z25,$Z25-SUM($AA140:GS140),GS140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GT140)+GT140>$Z25,$Z25-SUM($AA140:GT140),GT140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GU140)+GU140>$Z25,$Z25-SUM($AA140:GU140),GU140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GV140)+GV140>$Z25,$Z25-SUM($AA140:GV140),GV140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GW140)+GW140>$Z25,$Z25-SUM($AA140:GW140),GW140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GX140)+GX140>$Z25,$Z25-SUM($AA140:GX140),GX140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GY140)+GY140>$Z25,$Z25-SUM($AA140:GY140),GY140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:GZ140)+GZ140>$Z25,$Z25-SUM($AA140:GZ140),GZ140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:HA140)+HA140>$Z25,$Z25-SUM($AA140:HA140),HA140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:HB140)+HB140>$Z25,$Z25-SUM($AA140:HB140),HB140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:HC140)+HC140>$Z25,$Z25-SUM($AA140:HC140),HC140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:HD140)+HD140>$Z25,$Z25-SUM($AA140:HD140),HD140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:HE140)+HE140>$Z25,$Z25-SUM($AA140:HE140),HE140),0)","v":0},{"$f":"IF($AA140>0,IF(SUM($AA140:HF140)+HF140>$Z25,$Z25-SUM($AA140:HF140),HF140),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA141>0,IF(SUM($AA141:AA141)+AA141>$Z26,$Z26-SUM($AA141:AA141),AA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AB141)+AB141>$Z26,$Z26-SUM($AA141:AB141),AB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AC141)+AC141>$Z26,$Z26-SUM($AA141:AC141),AC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AD141)+AD141>$Z26,$Z26-SUM($AA141:AD141),AD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AE141)+AE141>$Z26,$Z26-SUM($AA141:AE141),AE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AF141)+AF141>$Z26,$Z26-SUM($AA141:AF141),AF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AG141)+AG141>$Z26,$Z26-SUM($AA141:AG141),AG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AH141)+AH141>$Z26,$Z26-SUM($AA141:AH141),AH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AI141)+AI141>$Z26,$Z26-SUM($AA141:AI141),AI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AJ141)+AJ141>$Z26,$Z26-SUM($AA141:AJ141),AJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AK141)+AK141>$Z26,$Z26-SUM($AA141:AK141),AK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AL141)+AL141>$Z26,$Z26-SUM($AA141:AL141),AL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AM141)+AM141>$Z26,$Z26-SUM($AA141:AM141),AM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AN141)+AN141>$Z26,$Z26-SUM($AA141:AN141),AN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AO141)+AO141>$Z26,$Z26-SUM($AA141:AO141),AO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AP141)+AP141>$Z26,$Z26-SUM($AA141:AP141),AP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AQ141)+AQ141>$Z26,$Z26-SUM($AA141:AQ141),AQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AR141)+AR141>$Z26,$Z26-SUM($AA141:AR141),AR141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AS141)+AS141>$Z26,$Z26-SUM($AA141:AS141),AS141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AT141)+AT141>$Z26,$Z26-SUM($AA141:AT141),AT141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AU141)+AU141>$Z26,$Z26-SUM($AA141:AU141),AU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AV141)+AV141>$Z26,$Z26-SUM($AA141:AV141),AV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AW141)+AW141>$Z26,$Z26-SUM($AA141:AW141),AW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AX141)+AX141>$Z26,$Z26-SUM($AA141:AX141),AX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AY141)+AY141>$Z26,$Z26-SUM($AA141:AY141),AY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:AZ141)+AZ141>$Z26,$Z26-SUM($AA141:AZ141),AZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BA141)+BA141>$Z26,$Z26-SUM($AA141:BA141),BA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BB141)+BB141>$Z26,$Z26-SUM($AA141:BB141),BB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BC141)+BC141>$Z26,$Z26-SUM($AA141:BC141),BC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BD141)+BD141>$Z26,$Z26-SUM($AA141:BD141),BD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BE141)+BE141>$Z26,$Z26-SUM($AA141:BE141),BE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BF141)+BF141>$Z26,$Z26-SUM($AA141:BF141),BF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BG141)+BG141>$Z26,$Z26-SUM($AA141:BG141),BG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BH141)+BH141>$Z26,$Z26-SUM($AA141:BH141),BH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BI141)+BI141>$Z26,$Z26-SUM($AA141:BI141),BI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BJ141)+BJ141>$Z26,$Z26-SUM($AA141:BJ141),BJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BK141)+BK141>$Z26,$Z26-SUM($AA141:BK141),BK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BL141)+BL141>$Z26,$Z26-SUM($AA141:BL141),BL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BM141)+BM141>$Z26,$Z26-SUM($AA141:BM141),BM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BN141)+BN141>$Z26,$Z26-SUM($AA141:BN141),BN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BO141)+BO141>$Z26,$Z26-SUM($AA141:BO141),BO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BP141)+BP141>$Z26,$Z26-SUM($AA141:BP141),BP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BQ141)+BQ141>$Z26,$Z26-SUM($AA141:BQ141),BQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BR141)+BR141>$Z26,$Z26-SUM($AA141:BR141),BR141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BS141)+BS141>$Z26,$Z26-SUM($AA141:BS141),BS141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BT141)+BT141>$Z26,$Z26-SUM($AA141:BT141),BT141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BU141)+BU141>$Z26,$Z26-SUM($AA141:BU141),BU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BV141)+BV141>$Z26,$Z26-SUM($AA141:BV141),BV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BW141)+BW141>$Z26,$Z26-SUM($AA141:BW141),BW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BX141)+BX141>$Z26,$Z26-SUM($AA141:BX141),BX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BY141)+BY141>$Z26,$Z26-SUM($AA141:BY141),BY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:BZ141)+BZ141>$Z26,$Z26-SUM($AA141:BZ141),BZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CA141)+CA141>$Z26,$Z26-SUM($AA141:CA141),CA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CB141)+CB141>$Z26,$Z26-SUM($AA141:CB141),CB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CC141)+CC141>$Z26,$Z26-SUM($AA141:CC141),CC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CD141)+CD141>$Z26,$Z26-SUM($AA141:CD141),CD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CE141)+CE141>$Z26,$Z26-SUM($AA141:CE141),CE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CF141)+CF141>$Z26,$Z26-SUM($AA141:CF141),CF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CG141)+CG141>$Z26,$Z26-SUM($AA141:CG141),CG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CH141)+CH141>$Z26,$Z26-SUM($AA141:CH141),CH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CI141)+CI141>$Z26,$Z26-SUM($AA141:CI141),CI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CJ141)+CJ141>$Z26,$Z26-SUM($AA141:CJ141),CJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CK141)+CK141>$Z26,$Z26-SUM($AA141:CK141),CK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CL141)+CL141>$Z26,$Z26-SUM($AA141:CL141),CL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CM141)+CM141>$Z26,$Z26-SUM($AA141:CM141),CM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CN141)+CN141>$Z26,$Z26-SUM($AA141:CN141),CN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CO141)+CO141>$Z26,$Z26-SUM($AA141:CO141),CO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CP141)+CP141>$Z26,$Z26-SUM($AA141:CP141),CP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CQ141)+CQ141>$Z26,$Z26-SUM($AA141:CQ141),CQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CR141)+CR141>$Z26,$Z26-SUM($AA141:CR141),CR141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CS141)+CS141>$Z26,$Z26-SUM($AA141:CS141),CS141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CT141)+CT141>$Z26,$Z26-SUM($AA141:CT141),CT141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CU141)+CU141>$Z26,$Z26-SUM($AA141:CU141),CU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CV141)+CV141>$Z26,$Z26-SUM($AA141:CV141),CV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CW141)+CW141>$Z26,$Z26-SUM($AA141:CW141),CW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CX141)+CX141>$Z26,$Z26-SUM($AA141:CX141),CX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CY141)+CY141>$Z26,$Z26-SUM($AA141:CY141),CY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:CZ141)+CZ141>$Z26,$Z26-SUM($AA141:CZ141),CZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DA141)+DA141>$Z26,$Z26-SUM($AA141:DA141),DA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DB141)+DB141>$Z26,$Z26-SUM($AA141:DB141),DB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DC141)+DC141>$Z26,$Z26-SUM($AA141:DC141),DC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DD141)+DD141>$Z26,$Z26-SUM($AA141:DD141),DD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DE141)+DE141>$Z26,$Z26-SUM($AA141:DE141),DE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DF141)+DF141>$Z26,$Z26-SUM($AA141:DF141),DF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DG141)+DG141>$Z26,$Z26-SUM($AA141:DG141),DG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DH141)+DH141>$Z26,$Z26-SUM($AA141:DH141),DH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DI141)+DI141>$Z26,$Z26-SUM($AA141:DI141),DI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DJ141)+DJ141>$Z26,$Z26-SUM($AA141:DJ141),DJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DK141)+DK141>$Z26,$Z26-SUM($AA141:DK141),DK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DL141)+DL141>$Z26,$Z26-SUM($AA141:DL141),DL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DM141)+DM141>$Z26,$Z26-SUM($AA141:DM141),DM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DN141)+DN141>$Z26,$Z26-SUM($AA141:DN141),DN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DO141)+DO141>$Z26,$Z26-SUM($AA141:DO141),DO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DP141)+DP141>$Z26,$Z26-SUM($AA141:DP141),DP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DQ141)+DQ141>$Z26,$Z26-SUM($AA141:DQ141),DQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DR141)+DR141>$Z26,$Z26-SUM($AA141:DR141),DR141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DS141)+DS141>$Z26,$Z26-SUM($AA141:DS141),DS141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DT141)+DT141>$Z26,$Z26-SUM($AA141:DT141),DT141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DU141)+DU141>$Z26,$Z26-SUM($AA141:DU141),DU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DV141)+DV141>$Z26,$Z26-SUM($AA141:DV141),DV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DW141)+DW141>$Z26,$Z26-SUM($AA141:DW141),DW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DX141)+DX141>$Z26,$Z26-SUM($AA141:DX141),DX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DY141)+DY141>$Z26,$Z26-SUM($AA141:DY141),DY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:DZ141)+DZ141>$Z26,$Z26-SUM($AA141:DZ141),DZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EA141)+EA141>$Z26,$Z26-SUM($AA141:EA141),EA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EB141)+EB141>$Z26,$Z26-SUM($AA141:EB141),EB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EC141)+EC141>$Z26,$Z26-SUM($AA141:EC141),EC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:ED141)+ED141>$Z26,$Z26-SUM($AA141:ED141),ED141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EE141)+EE141>$Z26,$Z26-SUM($AA141:EE141),EE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EF141)+EF141>$Z26,$Z26-SUM($AA141:EF141),EF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EG141)+EG141>$Z26,$Z26-SUM($AA141:EG141),EG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EH141)+EH141>$Z26,$Z26-SUM($AA141:EH141),EH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EI141)+EI141>$Z26,$Z26-SUM($AA141:EI141),EI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EJ141)+EJ141>$Z26,$Z26-SUM($AA141:EJ141),EJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EK141)+EK141>$Z26,$Z26-SUM($AA141:EK141),EK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EL141)+EL141>$Z26,$Z26-SUM($AA141:EL141),EL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EM141)+EM141>$Z26,$Z26-SUM($AA141:EM141),EM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EN141)+EN141>$Z26,$Z26-SUM($AA141:EN141),EN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EO141)+EO141>$Z26,$Z26-SUM($AA141:EO141),EO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EP141)+EP141>$Z26,$Z26-SUM($AA141:EP141),EP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EQ141)+EQ141>$Z26,$Z26-SUM($AA141:EQ141),EQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:ER141)+ER141>$Z26,$Z26-SUM($AA141:ER141),ER141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:ES141)+ES141>$Z26,$Z26-SUM($AA141:ES141),ES141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:ET141)+ET141>$Z26,$Z26-SUM($AA141:ET141),ET141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EU141)+EU141>$Z26,$Z26-SUM($AA141:EU141),EU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EV141)+EV141>$Z26,$Z26-SUM($AA141:EV141),EV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EW141)+EW141>$Z26,$Z26-SUM($AA141:EW141),EW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EX141)+EX141>$Z26,$Z26-SUM($AA141:EX141),EX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EY141)+EY141>$Z26,$Z26-SUM($AA141:EY141),EY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:EZ141)+EZ141>$Z26,$Z26-SUM($AA141:EZ141),EZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FA141)+FA141>$Z26,$Z26-SUM($AA141:FA141),FA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FB141)+FB141>$Z26,$Z26-SUM($AA141:FB141),FB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FC141)+FC141>$Z26,$Z26-SUM($AA141:FC141),FC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FD141)+FD141>$Z26,$Z26-SUM($AA141:FD141),FD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FE141)+FE141>$Z26,$Z26-SUM($AA141:FE141),FE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FF141)+FF141>$Z26,$Z26-SUM($AA141:FF141),FF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FG141)+FG141>$Z26,$Z26-SUM($AA141:FG141),FG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FH141)+FH141>$Z26,$Z26-SUM($AA141:FH141),FH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FI141)+FI141>$Z26,$Z26-SUM($AA141:FI141),FI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FJ141)+FJ141>$Z26,$Z26-SUM($AA141:FJ141),FJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FK141)+FK141>$Z26,$Z26-SUM($AA141:FK141),FK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FL141)+FL141>$Z26,$Z26-SUM($AA141:FL141),FL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FM141)+FM141>$Z26,$Z26-SUM($AA141:FM141),FM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FN141)+FN141>$Z26,$Z26-SUM($AA141:FN141),FN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FO141)+FO141>$Z26,$Z26-SUM($AA141:FO141),FO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FP141)+FP141>$Z26,$Z26-SUM($AA141:FP141),FP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FQ141)+FQ141>$Z26,$Z26-SUM($AA141:FQ141),FQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FR141)+FR141>$Z26,$Z26-SUM($AA141:FR141),FR141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FS141)+FS141>$Z26,$Z26-SUM($AA141:FS141),FS141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FT141)+FT141>$Z26,$Z26-SUM($AA141:FT141),FT141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FU141)+FU141>$Z26,$Z26-SUM($AA141:FU141),FU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FV141)+FV141>$Z26,$Z26-SUM($AA141:FV141),FV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FW141)+FW141>$Z26,$Z26-SUM($AA141:FW141),FW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FX141)+FX141>$Z26,$Z26-SUM($AA141:FX141),FX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FY141)+FY141>$Z26,$Z26-SUM($AA141:FY141),FY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:FZ141)+FZ141>$Z26,$Z26-SUM($AA141:FZ141),FZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GA141)+GA141>$Z26,$Z26-SUM($AA141:GA141),GA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GB141)+GB141>$Z26,$Z26-SUM($AA141:GB141),GB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GC141)+GC141>$Z26,$Z26-SUM($AA141:GC141),GC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GD141)+GD141>$Z26,$Z26-SUM($AA141:GD141),GD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GE141)+GE141>$Z26,$Z26-SUM($AA141:GE141),GE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GF141)+GF141>$Z26,$Z26-SUM($AA141:GF141),GF141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GG141)+GG141>$Z26,$Z26-SUM($AA141:GG141),GG141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GH141)+GH141>$Z26,$Z26-SUM($AA141:GH141),GH141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GI141)+GI141>$Z26,$Z26-SUM($AA141:GI141),GI141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GJ141)+GJ141>$Z26,$Z26-SUM($AA141:GJ141),GJ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GK141)+GK141>$Z26,$Z26-SUM($AA141:GK141),GK141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GL141)+GL141>$Z26,$Z26-SUM($AA141:GL141),GL141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GM141)+GM141>$Z26,$Z26-SUM($AA141:GM141),GM141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GN141)+GN141>$Z26,$Z26-SUM($AA141:GN141),GN141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GO141)+GO141>$Z26,$Z26-SUM($AA141:GO141),GO141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GP141)+GP141>$Z26,$Z26-SUM($AA141:GP141),GP141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GQ141)+GQ141>$Z26,$Z26-SUM($AA141:GQ141),GQ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GR141)+GR141>$Z26,$Z26-SUM($AA141:GR141),GR141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GS141)+GS141>$Z26,$Z26-SUM($AA141:GS141),GS141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GT141)+GT141>$Z26,$Z26-SUM($AA141:GT141),GT141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GU141)+GU141>$Z26,$Z26-SUM($AA141:GU141),GU141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GV141)+GV141>$Z26,$Z26-SUM($AA141:GV141),GV141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GW141)+GW141>$Z26,$Z26-SUM($AA141:GW141),GW141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GX141)+GX141>$Z26,$Z26-SUM($AA141:GX141),GX141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GY141)+GY141>$Z26,$Z26-SUM($AA141:GY141),GY141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:GZ141)+GZ141>$Z26,$Z26-SUM($AA141:GZ141),GZ141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:HA141)+HA141>$Z26,$Z26-SUM($AA141:HA141),HA141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:HB141)+HB141>$Z26,$Z26-SUM($AA141:HB141),HB141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:HC141)+HC141>$Z26,$Z26-SUM($AA141:HC141),HC141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:HD141)+HD141>$Z26,$Z26-SUM($AA141:HD141),HD141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:HE141)+HE141>$Z26,$Z26-SUM($AA141:HE141),HE141),0)","v":0},{"$f":"IF($AA141>0,IF(SUM($AA141:HF141)+HF141>$Z26,$Z26-SUM($AA141:HF141),HF141),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA142>0,IF(SUM($AA142:AA142)+AA142>$Z27,$Z27-SUM($AA142:AA142),AA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AB142)+AB142>$Z27,$Z27-SUM($AA142:AB142),AB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AC142)+AC142>$Z27,$Z27-SUM($AA142:AC142),AC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AD142)+AD142>$Z27,$Z27-SUM($AA142:AD142),AD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AE142)+AE142>$Z27,$Z27-SUM($AA142:AE142),AE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AF142)+AF142>$Z27,$Z27-SUM($AA142:AF142),AF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AG142)+AG142>$Z27,$Z27-SUM($AA142:AG142),AG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AH142)+AH142>$Z27,$Z27-SUM($AA142:AH142),AH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AI142)+AI142>$Z27,$Z27-SUM($AA142:AI142),AI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AJ142)+AJ142>$Z27,$Z27-SUM($AA142:AJ142),AJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AK142)+AK142>$Z27,$Z27-SUM($AA142:AK142),AK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AL142)+AL142>$Z27,$Z27-SUM($AA142:AL142),AL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AM142)+AM142>$Z27,$Z27-SUM($AA142:AM142),AM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AN142)+AN142>$Z27,$Z27-SUM($AA142:AN142),AN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AO142)+AO142>$Z27,$Z27-SUM($AA142:AO142),AO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AP142)+AP142>$Z27,$Z27-SUM($AA142:AP142),AP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AQ142)+AQ142>$Z27,$Z27-SUM($AA142:AQ142),AQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AR142)+AR142>$Z27,$Z27-SUM($AA142:AR142),AR142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AS142)+AS142>$Z27,$Z27-SUM($AA142:AS142),AS142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AT142)+AT142>$Z27,$Z27-SUM($AA142:AT142),AT142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AU142)+AU142>$Z27,$Z27-SUM($AA142:AU142),AU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AV142)+AV142>$Z27,$Z27-SUM($AA142:AV142),AV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AW142)+AW142>$Z27,$Z27-SUM($AA142:AW142),AW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AX142)+AX142>$Z27,$Z27-SUM($AA142:AX142),AX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AY142)+AY142>$Z27,$Z27-SUM($AA142:AY142),AY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:AZ142)+AZ142>$Z27,$Z27-SUM($AA142:AZ142),AZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BA142)+BA142>$Z27,$Z27-SUM($AA142:BA142),BA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BB142)+BB142>$Z27,$Z27-SUM($AA142:BB142),BB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BC142)+BC142>$Z27,$Z27-SUM($AA142:BC142),BC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BD142)+BD142>$Z27,$Z27-SUM($AA142:BD142),BD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BE142)+BE142>$Z27,$Z27-SUM($AA142:BE142),BE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BF142)+BF142>$Z27,$Z27-SUM($AA142:BF142),BF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BG142)+BG142>$Z27,$Z27-SUM($AA142:BG142),BG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BH142)+BH142>$Z27,$Z27-SUM($AA142:BH142),BH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BI142)+BI142>$Z27,$Z27-SUM($AA142:BI142),BI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BJ142)+BJ142>$Z27,$Z27-SUM($AA142:BJ142),BJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BK142)+BK142>$Z27,$Z27-SUM($AA142:BK142),BK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BL142)+BL142>$Z27,$Z27-SUM($AA142:BL142),BL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BM142)+BM142>$Z27,$Z27-SUM($AA142:BM142),BM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BN142)+BN142>$Z27,$Z27-SUM($AA142:BN142),BN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BO142)+BO142>$Z27,$Z27-SUM($AA142:BO142),BO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BP142)+BP142>$Z27,$Z27-SUM($AA142:BP142),BP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BQ142)+BQ142>$Z27,$Z27-SUM($AA142:BQ142),BQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BR142)+BR142>$Z27,$Z27-SUM($AA142:BR142),BR142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BS142)+BS142>$Z27,$Z27-SUM($AA142:BS142),BS142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BT142)+BT142>$Z27,$Z27-SUM($AA142:BT142),BT142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BU142)+BU142>$Z27,$Z27-SUM($AA142:BU142),BU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BV142)+BV142>$Z27,$Z27-SUM($AA142:BV142),BV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BW142)+BW142>$Z27,$Z27-SUM($AA142:BW142),BW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BX142)+BX142>$Z27,$Z27-SUM($AA142:BX142),BX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BY142)+BY142>$Z27,$Z27-SUM($AA142:BY142),BY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:BZ142)+BZ142>$Z27,$Z27-SUM($AA142:BZ142),BZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CA142)+CA142>$Z27,$Z27-SUM($AA142:CA142),CA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CB142)+CB142>$Z27,$Z27-SUM($AA142:CB142),CB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CC142)+CC142>$Z27,$Z27-SUM($AA142:CC142),CC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CD142)+CD142>$Z27,$Z27-SUM($AA142:CD142),CD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CE142)+CE142>$Z27,$Z27-SUM($AA142:CE142),CE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CF142)+CF142>$Z27,$Z27-SUM($AA142:CF142),CF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CG142)+CG142>$Z27,$Z27-SUM($AA142:CG142),CG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CH142)+CH142>$Z27,$Z27-SUM($AA142:CH142),CH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CI142)+CI142>$Z27,$Z27-SUM($AA142:CI142),CI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CJ142)+CJ142>$Z27,$Z27-SUM($AA142:CJ142),CJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CK142)+CK142>$Z27,$Z27-SUM($AA142:CK142),CK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CL142)+CL142>$Z27,$Z27-SUM($AA142:CL142),CL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CM142)+CM142>$Z27,$Z27-SUM($AA142:CM142),CM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CN142)+CN142>$Z27,$Z27-SUM($AA142:CN142),CN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CO142)+CO142>$Z27,$Z27-SUM($AA142:CO142),CO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CP142)+CP142>$Z27,$Z27-SUM($AA142:CP142),CP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CQ142)+CQ142>$Z27,$Z27-SUM($AA142:CQ142),CQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CR142)+CR142>$Z27,$Z27-SUM($AA142:CR142),CR142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CS142)+CS142>$Z27,$Z27-SUM($AA142:CS142),CS142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CT142)+CT142>$Z27,$Z27-SUM($AA142:CT142),CT142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CU142)+CU142>$Z27,$Z27-SUM($AA142:CU142),CU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CV142)+CV142>$Z27,$Z27-SUM($AA142:CV142),CV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CW142)+CW142>$Z27,$Z27-SUM($AA142:CW142),CW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CX142)+CX142>$Z27,$Z27-SUM($AA142:CX142),CX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CY142)+CY142>$Z27,$Z27-SUM($AA142:CY142),CY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:CZ142)+CZ142>$Z27,$Z27-SUM($AA142:CZ142),CZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DA142)+DA142>$Z27,$Z27-SUM($AA142:DA142),DA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DB142)+DB142>$Z27,$Z27-SUM($AA142:DB142),DB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DC142)+DC142>$Z27,$Z27-SUM($AA142:DC142),DC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DD142)+DD142>$Z27,$Z27-SUM($AA142:DD142),DD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DE142)+DE142>$Z27,$Z27-SUM($AA142:DE142),DE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DF142)+DF142>$Z27,$Z27-SUM($AA142:DF142),DF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DG142)+DG142>$Z27,$Z27-SUM($AA142:DG142),DG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DH142)+DH142>$Z27,$Z27-SUM($AA142:DH142),DH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DI142)+DI142>$Z27,$Z27-SUM($AA142:DI142),DI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DJ142)+DJ142>$Z27,$Z27-SUM($AA142:DJ142),DJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DK142)+DK142>$Z27,$Z27-SUM($AA142:DK142),DK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DL142)+DL142>$Z27,$Z27-SUM($AA142:DL142),DL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DM142)+DM142>$Z27,$Z27-SUM($AA142:DM142),DM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DN142)+DN142>$Z27,$Z27-SUM($AA142:DN142),DN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DO142)+DO142>$Z27,$Z27-SUM($AA142:DO142),DO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DP142)+DP142>$Z27,$Z27-SUM($AA142:DP142),DP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DQ142)+DQ142>$Z27,$Z27-SUM($AA142:DQ142),DQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DR142)+DR142>$Z27,$Z27-SUM($AA142:DR142),DR142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DS142)+DS142>$Z27,$Z27-SUM($AA142:DS142),DS142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DT142)+DT142>$Z27,$Z27-SUM($AA142:DT142),DT142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DU142)+DU142>$Z27,$Z27-SUM($AA142:DU142),DU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DV142)+DV142>$Z27,$Z27-SUM($AA142:DV142),DV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DW142)+DW142>$Z27,$Z27-SUM($AA142:DW142),DW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DX142)+DX142>$Z27,$Z27-SUM($AA142:DX142),DX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DY142)+DY142>$Z27,$Z27-SUM($AA142:DY142),DY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:DZ142)+DZ142>$Z27,$Z27-SUM($AA142:DZ142),DZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EA142)+EA142>$Z27,$Z27-SUM($AA142:EA142),EA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EB142)+EB142>$Z27,$Z27-SUM($AA142:EB142),EB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EC142)+EC142>$Z27,$Z27-SUM($AA142:EC142),EC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:ED142)+ED142>$Z27,$Z27-SUM($AA142:ED142),ED142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EE142)+EE142>$Z27,$Z27-SUM($AA142:EE142),EE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EF142)+EF142>$Z27,$Z27-SUM($AA142:EF142),EF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EG142)+EG142>$Z27,$Z27-SUM($AA142:EG142),EG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EH142)+EH142>$Z27,$Z27-SUM($AA142:EH142),EH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EI142)+EI142>$Z27,$Z27-SUM($AA142:EI142),EI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EJ142)+EJ142>$Z27,$Z27-SUM($AA142:EJ142),EJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EK142)+EK142>$Z27,$Z27-SUM($AA142:EK142),EK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EL142)+EL142>$Z27,$Z27-SUM($AA142:EL142),EL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EM142)+EM142>$Z27,$Z27-SUM($AA142:EM142),EM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EN142)+EN142>$Z27,$Z27-SUM($AA142:EN142),EN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EO142)+EO142>$Z27,$Z27-SUM($AA142:EO142),EO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EP142)+EP142>$Z27,$Z27-SUM($AA142:EP142),EP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EQ142)+EQ142>$Z27,$Z27-SUM($AA142:EQ142),EQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:ER142)+ER142>$Z27,$Z27-SUM($AA142:ER142),ER142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:ES142)+ES142>$Z27,$Z27-SUM($AA142:ES142),ES142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:ET142)+ET142>$Z27,$Z27-SUM($AA142:ET142),ET142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EU142)+EU142>$Z27,$Z27-SUM($AA142:EU142),EU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EV142)+EV142>$Z27,$Z27-SUM($AA142:EV142),EV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EW142)+EW142>$Z27,$Z27-SUM($AA142:EW142),EW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EX142)+EX142>$Z27,$Z27-SUM($AA142:EX142),EX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EY142)+EY142>$Z27,$Z27-SUM($AA142:EY142),EY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:EZ142)+EZ142>$Z27,$Z27-SUM($AA142:EZ142),EZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FA142)+FA142>$Z27,$Z27-SUM($AA142:FA142),FA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FB142)+FB142>$Z27,$Z27-SUM($AA142:FB142),FB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FC142)+FC142>$Z27,$Z27-SUM($AA142:FC142),FC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FD142)+FD142>$Z27,$Z27-SUM($AA142:FD142),FD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FE142)+FE142>$Z27,$Z27-SUM($AA142:FE142),FE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FF142)+FF142>$Z27,$Z27-SUM($AA142:FF142),FF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FG142)+FG142>$Z27,$Z27-SUM($AA142:FG142),FG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FH142)+FH142>$Z27,$Z27-SUM($AA142:FH142),FH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FI142)+FI142>$Z27,$Z27-SUM($AA142:FI142),FI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FJ142)+FJ142>$Z27,$Z27-SUM($AA142:FJ142),FJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FK142)+FK142>$Z27,$Z27-SUM($AA142:FK142),FK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FL142)+FL142>$Z27,$Z27-SUM($AA142:FL142),FL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FM142)+FM142>$Z27,$Z27-SUM($AA142:FM142),FM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FN142)+FN142>$Z27,$Z27-SUM($AA142:FN142),FN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FO142)+FO142>$Z27,$Z27-SUM($AA142:FO142),FO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FP142)+FP142>$Z27,$Z27-SUM($AA142:FP142),FP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FQ142)+FQ142>$Z27,$Z27-SUM($AA142:FQ142),FQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FR142)+FR142>$Z27,$Z27-SUM($AA142:FR142),FR142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FS142)+FS142>$Z27,$Z27-SUM($AA142:FS142),FS142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FT142)+FT142>$Z27,$Z27-SUM($AA142:FT142),FT142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FU142)+FU142>$Z27,$Z27-SUM($AA142:FU142),FU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FV142)+FV142>$Z27,$Z27-SUM($AA142:FV142),FV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FW142)+FW142>$Z27,$Z27-SUM($AA142:FW142),FW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FX142)+FX142>$Z27,$Z27-SUM($AA142:FX142),FX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FY142)+FY142>$Z27,$Z27-SUM($AA142:FY142),FY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:FZ142)+FZ142>$Z27,$Z27-SUM($AA142:FZ142),FZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GA142)+GA142>$Z27,$Z27-SUM($AA142:GA142),GA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GB142)+GB142>$Z27,$Z27-SUM($AA142:GB142),GB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GC142)+GC142>$Z27,$Z27-SUM($AA142:GC142),GC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GD142)+GD142>$Z27,$Z27-SUM($AA142:GD142),GD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GE142)+GE142>$Z27,$Z27-SUM($AA142:GE142),GE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GF142)+GF142>$Z27,$Z27-SUM($AA142:GF142),GF142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GG142)+GG142>$Z27,$Z27-SUM($AA142:GG142),GG142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GH142)+GH142>$Z27,$Z27-SUM($AA142:GH142),GH142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GI142)+GI142>$Z27,$Z27-SUM($AA142:GI142),GI142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GJ142)+GJ142>$Z27,$Z27-SUM($AA142:GJ142),GJ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GK142)+GK142>$Z27,$Z27-SUM($AA142:GK142),GK142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GL142)+GL142>$Z27,$Z27-SUM($AA142:GL142),GL142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GM142)+GM142>$Z27,$Z27-SUM($AA142:GM142),GM142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GN142)+GN142>$Z27,$Z27-SUM($AA142:GN142),GN142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GO142)+GO142>$Z27,$Z27-SUM($AA142:GO142),GO142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GP142)+GP142>$Z27,$Z27-SUM($AA142:GP142),GP142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GQ142)+GQ142>$Z27,$Z27-SUM($AA142:GQ142),GQ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GR142)+GR142>$Z27,$Z27-SUM($AA142:GR142),GR142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GS142)+GS142>$Z27,$Z27-SUM($AA142:GS142),GS142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GT142)+GT142>$Z27,$Z27-SUM($AA142:GT142),GT142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GU142)+GU142>$Z27,$Z27-SUM($AA142:GU142),GU142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GV142)+GV142>$Z27,$Z27-SUM($AA142:GV142),GV142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GW142)+GW142>$Z27,$Z27-SUM($AA142:GW142),GW142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GX142)+GX142>$Z27,$Z27-SUM($AA142:GX142),GX142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GY142)+GY142>$Z27,$Z27-SUM($AA142:GY142),GY142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:GZ142)+GZ142>$Z27,$Z27-SUM($AA142:GZ142),GZ142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:HA142)+HA142>$Z27,$Z27-SUM($AA142:HA142),HA142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:HB142)+HB142>$Z27,$Z27-SUM($AA142:HB142),HB142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:HC142)+HC142>$Z27,$Z27-SUM($AA142:HC142),HC142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:HD142)+HD142>$Z27,$Z27-SUM($AA142:HD142),HD142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:HE142)+HE142>$Z27,$Z27-SUM($AA142:HE142),HE142),0)","v":0},{"$f":"IF($AA142>0,IF(SUM($AA142:HF142)+HF142>$Z27,$Z27-SUM($AA142:HF142),HF142),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA143>0,IF(SUM($AA143:AA143)+AA143>$Z28,$Z28-SUM($AA143:AA143),AA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AB143)+AB143>$Z28,$Z28-SUM($AA143:AB143),AB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AC143)+AC143>$Z28,$Z28-SUM($AA143:AC143),AC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AD143)+AD143>$Z28,$Z28-SUM($AA143:AD143),AD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AE143)+AE143>$Z28,$Z28-SUM($AA143:AE143),AE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AF143)+AF143>$Z28,$Z28-SUM($AA143:AF143),AF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AG143)+AG143>$Z28,$Z28-SUM($AA143:AG143),AG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AH143)+AH143>$Z28,$Z28-SUM($AA143:AH143),AH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AI143)+AI143>$Z28,$Z28-SUM($AA143:AI143),AI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AJ143)+AJ143>$Z28,$Z28-SUM($AA143:AJ143),AJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AK143)+AK143>$Z28,$Z28-SUM($AA143:AK143),AK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AL143)+AL143>$Z28,$Z28-SUM($AA143:AL143),AL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AM143)+AM143>$Z28,$Z28-SUM($AA143:AM143),AM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AN143)+AN143>$Z28,$Z28-SUM($AA143:AN143),AN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AO143)+AO143>$Z28,$Z28-SUM($AA143:AO143),AO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AP143)+AP143>$Z28,$Z28-SUM($AA143:AP143),AP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AQ143)+AQ143>$Z28,$Z28-SUM($AA143:AQ143),AQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AR143)+AR143>$Z28,$Z28-SUM($AA143:AR143),AR143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AS143)+AS143>$Z28,$Z28-SUM($AA143:AS143),AS143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AT143)+AT143>$Z28,$Z28-SUM($AA143:AT143),AT143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AU143)+AU143>$Z28,$Z28-SUM($AA143:AU143),AU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AV143)+AV143>$Z28,$Z28-SUM($AA143:AV143),AV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AW143)+AW143>$Z28,$Z28-SUM($AA143:AW143),AW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AX143)+AX143>$Z28,$Z28-SUM($AA143:AX143),AX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AY143)+AY143>$Z28,$Z28-SUM($AA143:AY143),AY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:AZ143)+AZ143>$Z28,$Z28-SUM($AA143:AZ143),AZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BA143)+BA143>$Z28,$Z28-SUM($AA143:BA143),BA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BB143)+BB143>$Z28,$Z28-SUM($AA143:BB143),BB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BC143)+BC143>$Z28,$Z28-SUM($AA143:BC143),BC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BD143)+BD143>$Z28,$Z28-SUM($AA143:BD143),BD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BE143)+BE143>$Z28,$Z28-SUM($AA143:BE143),BE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BF143)+BF143>$Z28,$Z28-SUM($AA143:BF143),BF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BG143)+BG143>$Z28,$Z28-SUM($AA143:BG143),BG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BH143)+BH143>$Z28,$Z28-SUM($AA143:BH143),BH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BI143)+BI143>$Z28,$Z28-SUM($AA143:BI143),BI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BJ143)+BJ143>$Z28,$Z28-SUM($AA143:BJ143),BJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BK143)+BK143>$Z28,$Z28-SUM($AA143:BK143),BK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BL143)+BL143>$Z28,$Z28-SUM($AA143:BL143),BL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BM143)+BM143>$Z28,$Z28-SUM($AA143:BM143),BM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BN143)+BN143>$Z28,$Z28-SUM($AA143:BN143),BN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BO143)+BO143>$Z28,$Z28-SUM($AA143:BO143),BO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BP143)+BP143>$Z28,$Z28-SUM($AA143:BP143),BP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BQ143)+BQ143>$Z28,$Z28-SUM($AA143:BQ143),BQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BR143)+BR143>$Z28,$Z28-SUM($AA143:BR143),BR143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BS143)+BS143>$Z28,$Z28-SUM($AA143:BS143),BS143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BT143)+BT143>$Z28,$Z28-SUM($AA143:BT143),BT143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BU143)+BU143>$Z28,$Z28-SUM($AA143:BU143),BU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BV143)+BV143>$Z28,$Z28-SUM($AA143:BV143),BV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BW143)+BW143>$Z28,$Z28-SUM($AA143:BW143),BW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BX143)+BX143>$Z28,$Z28-SUM($AA143:BX143),BX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BY143)+BY143>$Z28,$Z28-SUM($AA143:BY143),BY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:BZ143)+BZ143>$Z28,$Z28-SUM($AA143:BZ143),BZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CA143)+CA143>$Z28,$Z28-SUM($AA143:CA143),CA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CB143)+CB143>$Z28,$Z28-SUM($AA143:CB143),CB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CC143)+CC143>$Z28,$Z28-SUM($AA143:CC143),CC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CD143)+CD143>$Z28,$Z28-SUM($AA143:CD143),CD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CE143)+CE143>$Z28,$Z28-SUM($AA143:CE143),CE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CF143)+CF143>$Z28,$Z28-SUM($AA143:CF143),CF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CG143)+CG143>$Z28,$Z28-SUM($AA143:CG143),CG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CH143)+CH143>$Z28,$Z28-SUM($AA143:CH143),CH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CI143)+CI143>$Z28,$Z28-SUM($AA143:CI143),CI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CJ143)+CJ143>$Z28,$Z28-SUM($AA143:CJ143),CJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CK143)+CK143>$Z28,$Z28-SUM($AA143:CK143),CK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CL143)+CL143>$Z28,$Z28-SUM($AA143:CL143),CL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CM143)+CM143>$Z28,$Z28-SUM($AA143:CM143),CM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CN143)+CN143>$Z28,$Z28-SUM($AA143:CN143),CN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CO143)+CO143>$Z28,$Z28-SUM($AA143:CO143),CO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CP143)+CP143>$Z28,$Z28-SUM($AA143:CP143),CP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CQ143)+CQ143>$Z28,$Z28-SUM($AA143:CQ143),CQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CR143)+CR143>$Z28,$Z28-SUM($AA143:CR143),CR143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CS143)+CS143>$Z28,$Z28-SUM($AA143:CS143),CS143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CT143)+CT143>$Z28,$Z28-SUM($AA143:CT143),CT143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CU143)+CU143>$Z28,$Z28-SUM($AA143:CU143),CU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CV143)+CV143>$Z28,$Z28-SUM($AA143:CV143),CV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CW143)+CW143>$Z28,$Z28-SUM($AA143:CW143),CW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CX143)+CX143>$Z28,$Z28-SUM($AA143:CX143),CX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CY143)+CY143>$Z28,$Z28-SUM($AA143:CY143),CY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:CZ143)+CZ143>$Z28,$Z28-SUM($AA143:CZ143),CZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DA143)+DA143>$Z28,$Z28-SUM($AA143:DA143),DA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DB143)+DB143>$Z28,$Z28-SUM($AA143:DB143),DB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DC143)+DC143>$Z28,$Z28-SUM($AA143:DC143),DC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DD143)+DD143>$Z28,$Z28-SUM($AA143:DD143),DD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DE143)+DE143>$Z28,$Z28-SUM($AA143:DE143),DE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DF143)+DF143>$Z28,$Z28-SUM($AA143:DF143),DF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DG143)+DG143>$Z28,$Z28-SUM($AA143:DG143),DG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DH143)+DH143>$Z28,$Z28-SUM($AA143:DH143),DH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DI143)+DI143>$Z28,$Z28-SUM($AA143:DI143),DI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DJ143)+DJ143>$Z28,$Z28-SUM($AA143:DJ143),DJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DK143)+DK143>$Z28,$Z28-SUM($AA143:DK143),DK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DL143)+DL143>$Z28,$Z28-SUM($AA143:DL143),DL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DM143)+DM143>$Z28,$Z28-SUM($AA143:DM143),DM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DN143)+DN143>$Z28,$Z28-SUM($AA143:DN143),DN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DO143)+DO143>$Z28,$Z28-SUM($AA143:DO143),DO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DP143)+DP143>$Z28,$Z28-SUM($AA143:DP143),DP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DQ143)+DQ143>$Z28,$Z28-SUM($AA143:DQ143),DQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DR143)+DR143>$Z28,$Z28-SUM($AA143:DR143),DR143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DS143)+DS143>$Z28,$Z28-SUM($AA143:DS143),DS143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DT143)+DT143>$Z28,$Z28-SUM($AA143:DT143),DT143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DU143)+DU143>$Z28,$Z28-SUM($AA143:DU143),DU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DV143)+DV143>$Z28,$Z28-SUM($AA143:DV143),DV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DW143)+DW143>$Z28,$Z28-SUM($AA143:DW143),DW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DX143)+DX143>$Z28,$Z28-SUM($AA143:DX143),DX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DY143)+DY143>$Z28,$Z28-SUM($AA143:DY143),DY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:DZ143)+DZ143>$Z28,$Z28-SUM($AA143:DZ143),DZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EA143)+EA143>$Z28,$Z28-SUM($AA143:EA143),EA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EB143)+EB143>$Z28,$Z28-SUM($AA143:EB143),EB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EC143)+EC143>$Z28,$Z28-SUM($AA143:EC143),EC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:ED143)+ED143>$Z28,$Z28-SUM($AA143:ED143),ED143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EE143)+EE143>$Z28,$Z28-SUM($AA143:EE143),EE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EF143)+EF143>$Z28,$Z28-SUM($AA143:EF143),EF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EG143)+EG143>$Z28,$Z28-SUM($AA143:EG143),EG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EH143)+EH143>$Z28,$Z28-SUM($AA143:EH143),EH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EI143)+EI143>$Z28,$Z28-SUM($AA143:EI143),EI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EJ143)+EJ143>$Z28,$Z28-SUM($AA143:EJ143),EJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EK143)+EK143>$Z28,$Z28-SUM($AA143:EK143),EK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EL143)+EL143>$Z28,$Z28-SUM($AA143:EL143),EL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EM143)+EM143>$Z28,$Z28-SUM($AA143:EM143),EM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EN143)+EN143>$Z28,$Z28-SUM($AA143:EN143),EN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EO143)+EO143>$Z28,$Z28-SUM($AA143:EO143),EO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EP143)+EP143>$Z28,$Z28-SUM($AA143:EP143),EP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EQ143)+EQ143>$Z28,$Z28-SUM($AA143:EQ143),EQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:ER143)+ER143>$Z28,$Z28-SUM($AA143:ER143),ER143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:ES143)+ES143>$Z28,$Z28-SUM($AA143:ES143),ES143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:ET143)+ET143>$Z28,$Z28-SUM($AA143:ET143),ET143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EU143)+EU143>$Z28,$Z28-SUM($AA143:EU143),EU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EV143)+EV143>$Z28,$Z28-SUM($AA143:EV143),EV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EW143)+EW143>$Z28,$Z28-SUM($AA143:EW143),EW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EX143)+EX143>$Z28,$Z28-SUM($AA143:EX143),EX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EY143)+EY143>$Z28,$Z28-SUM($AA143:EY143),EY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:EZ143)+EZ143>$Z28,$Z28-SUM($AA143:EZ143),EZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FA143)+FA143>$Z28,$Z28-SUM($AA143:FA143),FA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FB143)+FB143>$Z28,$Z28-SUM($AA143:FB143),FB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FC143)+FC143>$Z28,$Z28-SUM($AA143:FC143),FC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FD143)+FD143>$Z28,$Z28-SUM($AA143:FD143),FD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FE143)+FE143>$Z28,$Z28-SUM($AA143:FE143),FE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FF143)+FF143>$Z28,$Z28-SUM($AA143:FF143),FF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FG143)+FG143>$Z28,$Z28-SUM($AA143:FG143),FG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FH143)+FH143>$Z28,$Z28-SUM($AA143:FH143),FH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FI143)+FI143>$Z28,$Z28-SUM($AA143:FI143),FI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FJ143)+FJ143>$Z28,$Z28-SUM($AA143:FJ143),FJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FK143)+FK143>$Z28,$Z28-SUM($AA143:FK143),FK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FL143)+FL143>$Z28,$Z28-SUM($AA143:FL143),FL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FM143)+FM143>$Z28,$Z28-SUM($AA143:FM143),FM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FN143)+FN143>$Z28,$Z28-SUM($AA143:FN143),FN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FO143)+FO143>$Z28,$Z28-SUM($AA143:FO143),FO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FP143)+FP143>$Z28,$Z28-SUM($AA143:FP143),FP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FQ143)+FQ143>$Z28,$Z28-SUM($AA143:FQ143),FQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FR143)+FR143>$Z28,$Z28-SUM($AA143:FR143),FR143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FS143)+FS143>$Z28,$Z28-SUM($AA143:FS143),FS143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FT143)+FT143>$Z28,$Z28-SUM($AA143:FT143),FT143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FU143)+FU143>$Z28,$Z28-SUM($AA143:FU143),FU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FV143)+FV143>$Z28,$Z28-SUM($AA143:FV143),FV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FW143)+FW143>$Z28,$Z28-SUM($AA143:FW143),FW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FX143)+FX143>$Z28,$Z28-SUM($AA143:FX143),FX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FY143)+FY143>$Z28,$Z28-SUM($AA143:FY143),FY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:FZ143)+FZ143>$Z28,$Z28-SUM($AA143:FZ143),FZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GA143)+GA143>$Z28,$Z28-SUM($AA143:GA143),GA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GB143)+GB143>$Z28,$Z28-SUM($AA143:GB143),GB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GC143)+GC143>$Z28,$Z28-SUM($AA143:GC143),GC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GD143)+GD143>$Z28,$Z28-SUM($AA143:GD143),GD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GE143)+GE143>$Z28,$Z28-SUM($AA143:GE143),GE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GF143)+GF143>$Z28,$Z28-SUM($AA143:GF143),GF143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GG143)+GG143>$Z28,$Z28-SUM($AA143:GG143),GG143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GH143)+GH143>$Z28,$Z28-SUM($AA143:GH143),GH143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GI143)+GI143>$Z28,$Z28-SUM($AA143:GI143),GI143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GJ143)+GJ143>$Z28,$Z28-SUM($AA143:GJ143),GJ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GK143)+GK143>$Z28,$Z28-SUM($AA143:GK143),GK143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GL143)+GL143>$Z28,$Z28-SUM($AA143:GL143),GL143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GM143)+GM143>$Z28,$Z28-SUM($AA143:GM143),GM143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GN143)+GN143>$Z28,$Z28-SUM($AA143:GN143),GN143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GO143)+GO143>$Z28,$Z28-SUM($AA143:GO143),GO143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GP143)+GP143>$Z28,$Z28-SUM($AA143:GP143),GP143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GQ143)+GQ143>$Z28,$Z28-SUM($AA143:GQ143),GQ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GR143)+GR143>$Z28,$Z28-SUM($AA143:GR143),GR143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GS143)+GS143>$Z28,$Z28-SUM($AA143:GS143),GS143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GT143)+GT143>$Z28,$Z28-SUM($AA143:GT143),GT143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GU143)+GU143>$Z28,$Z28-SUM($AA143:GU143),GU143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GV143)+GV143>$Z28,$Z28-SUM($AA143:GV143),GV143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GW143)+GW143>$Z28,$Z28-SUM($AA143:GW143),GW143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GX143)+GX143>$Z28,$Z28-SUM($AA143:GX143),GX143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GY143)+GY143>$Z28,$Z28-SUM($AA143:GY143),GY143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:GZ143)+GZ143>$Z28,$Z28-SUM($AA143:GZ143),GZ143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:HA143)+HA143>$Z28,$Z28-SUM($AA143:HA143),HA143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:HB143)+HB143>$Z28,$Z28-SUM($AA143:HB143),HB143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:HC143)+HC143>$Z28,$Z28-SUM($AA143:HC143),HC143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:HD143)+HD143>$Z28,$Z28-SUM($AA143:HD143),HD143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:HE143)+HE143>$Z28,$Z28-SUM($AA143:HE143),HE143),0)","v":0},{"$f":"IF($AA143>0,IF(SUM($AA143:HF143)+HF143>$Z28,$Z28-SUM($AA143:HF143),HF143),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA144>0,IF(SUM($AA144:AA144)+AA144>$Z29,$Z29-SUM($AA144:AA144),AA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AB144)+AB144>$Z29,$Z29-SUM($AA144:AB144),AB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AC144)+AC144>$Z29,$Z29-SUM($AA144:AC144),AC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AD144)+AD144>$Z29,$Z29-SUM($AA144:AD144),AD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AE144)+AE144>$Z29,$Z29-SUM($AA144:AE144),AE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AF144)+AF144>$Z29,$Z29-SUM($AA144:AF144),AF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AG144)+AG144>$Z29,$Z29-SUM($AA144:AG144),AG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AH144)+AH144>$Z29,$Z29-SUM($AA144:AH144),AH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AI144)+AI144>$Z29,$Z29-SUM($AA144:AI144),AI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AJ144)+AJ144>$Z29,$Z29-SUM($AA144:AJ144),AJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AK144)+AK144>$Z29,$Z29-SUM($AA144:AK144),AK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AL144)+AL144>$Z29,$Z29-SUM($AA144:AL144),AL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AM144)+AM144>$Z29,$Z29-SUM($AA144:AM144),AM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AN144)+AN144>$Z29,$Z29-SUM($AA144:AN144),AN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AO144)+AO144>$Z29,$Z29-SUM($AA144:AO144),AO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AP144)+AP144>$Z29,$Z29-SUM($AA144:AP144),AP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AQ144)+AQ144>$Z29,$Z29-SUM($AA144:AQ144),AQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AR144)+AR144>$Z29,$Z29-SUM($AA144:AR144),AR144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AS144)+AS144>$Z29,$Z29-SUM($AA144:AS144),AS144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AT144)+AT144>$Z29,$Z29-SUM($AA144:AT144),AT144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AU144)+AU144>$Z29,$Z29-SUM($AA144:AU144),AU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AV144)+AV144>$Z29,$Z29-SUM($AA144:AV144),AV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AW144)+AW144>$Z29,$Z29-SUM($AA144:AW144),AW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AX144)+AX144>$Z29,$Z29-SUM($AA144:AX144),AX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AY144)+AY144>$Z29,$Z29-SUM($AA144:AY144),AY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:AZ144)+AZ144>$Z29,$Z29-SUM($AA144:AZ144),AZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BA144)+BA144>$Z29,$Z29-SUM($AA144:BA144),BA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BB144)+BB144>$Z29,$Z29-SUM($AA144:BB144),BB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BC144)+BC144>$Z29,$Z29-SUM($AA144:BC144),BC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BD144)+BD144>$Z29,$Z29-SUM($AA144:BD144),BD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BE144)+BE144>$Z29,$Z29-SUM($AA144:BE144),BE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BF144)+BF144>$Z29,$Z29-SUM($AA144:BF144),BF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BG144)+BG144>$Z29,$Z29-SUM($AA144:BG144),BG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BH144)+BH144>$Z29,$Z29-SUM($AA144:BH144),BH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BI144)+BI144>$Z29,$Z29-SUM($AA144:BI144),BI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BJ144)+BJ144>$Z29,$Z29-SUM($AA144:BJ144),BJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BK144)+BK144>$Z29,$Z29-SUM($AA144:BK144),BK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BL144)+BL144>$Z29,$Z29-SUM($AA144:BL144),BL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BM144)+BM144>$Z29,$Z29-SUM($AA144:BM144),BM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BN144)+BN144>$Z29,$Z29-SUM($AA144:BN144),BN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BO144)+BO144>$Z29,$Z29-SUM($AA144:BO144),BO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BP144)+BP144>$Z29,$Z29-SUM($AA144:BP144),BP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BQ144)+BQ144>$Z29,$Z29-SUM($AA144:BQ144),BQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BR144)+BR144>$Z29,$Z29-SUM($AA144:BR144),BR144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BS144)+BS144>$Z29,$Z29-SUM($AA144:BS144),BS144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BT144)+BT144>$Z29,$Z29-SUM($AA144:BT144),BT144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BU144)+BU144>$Z29,$Z29-SUM($AA144:BU144),BU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BV144)+BV144>$Z29,$Z29-SUM($AA144:BV144),BV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BW144)+BW144>$Z29,$Z29-SUM($AA144:BW144),BW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BX144)+BX144>$Z29,$Z29-SUM($AA144:BX144),BX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BY144)+BY144>$Z29,$Z29-SUM($AA144:BY144),BY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:BZ144)+BZ144>$Z29,$Z29-SUM($AA144:BZ144),BZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CA144)+CA144>$Z29,$Z29-SUM($AA144:CA144),CA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CB144)+CB144>$Z29,$Z29-SUM($AA144:CB144),CB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CC144)+CC144>$Z29,$Z29-SUM($AA144:CC144),CC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CD144)+CD144>$Z29,$Z29-SUM($AA144:CD144),CD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CE144)+CE144>$Z29,$Z29-SUM($AA144:CE144),CE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CF144)+CF144>$Z29,$Z29-SUM($AA144:CF144),CF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CG144)+CG144>$Z29,$Z29-SUM($AA144:CG144),CG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CH144)+CH144>$Z29,$Z29-SUM($AA144:CH144),CH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CI144)+CI144>$Z29,$Z29-SUM($AA144:CI144),CI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CJ144)+CJ144>$Z29,$Z29-SUM($AA144:CJ144),CJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CK144)+CK144>$Z29,$Z29-SUM($AA144:CK144),CK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CL144)+CL144>$Z29,$Z29-SUM($AA144:CL144),CL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CM144)+CM144>$Z29,$Z29-SUM($AA144:CM144),CM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CN144)+CN144>$Z29,$Z29-SUM($AA144:CN144),CN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CO144)+CO144>$Z29,$Z29-SUM($AA144:CO144),CO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CP144)+CP144>$Z29,$Z29-SUM($AA144:CP144),CP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CQ144)+CQ144>$Z29,$Z29-SUM($AA144:CQ144),CQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CR144)+CR144>$Z29,$Z29-SUM($AA144:CR144),CR144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CS144)+CS144>$Z29,$Z29-SUM($AA144:CS144),CS144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CT144)+CT144>$Z29,$Z29-SUM($AA144:CT144),CT144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CU144)+CU144>$Z29,$Z29-SUM($AA144:CU144),CU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CV144)+CV144>$Z29,$Z29-SUM($AA144:CV144),CV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CW144)+CW144>$Z29,$Z29-SUM($AA144:CW144),CW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CX144)+CX144>$Z29,$Z29-SUM($AA144:CX144),CX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CY144)+CY144>$Z29,$Z29-SUM($AA144:CY144),CY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:CZ144)+CZ144>$Z29,$Z29-SUM($AA144:CZ144),CZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DA144)+DA144>$Z29,$Z29-SUM($AA144:DA144),DA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DB144)+DB144>$Z29,$Z29-SUM($AA144:DB144),DB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DC144)+DC144>$Z29,$Z29-SUM($AA144:DC144),DC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DD144)+DD144>$Z29,$Z29-SUM($AA144:DD144),DD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DE144)+DE144>$Z29,$Z29-SUM($AA144:DE144),DE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DF144)+DF144>$Z29,$Z29-SUM($AA144:DF144),DF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DG144)+DG144>$Z29,$Z29-SUM($AA144:DG144),DG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DH144)+DH144>$Z29,$Z29-SUM($AA144:DH144),DH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DI144)+DI144>$Z29,$Z29-SUM($AA144:DI144),DI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DJ144)+DJ144>$Z29,$Z29-SUM($AA144:DJ144),DJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DK144)+DK144>$Z29,$Z29-SUM($AA144:DK144),DK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DL144)+DL144>$Z29,$Z29-SUM($AA144:DL144),DL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DM144)+DM144>$Z29,$Z29-SUM($AA144:DM144),DM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DN144)+DN144>$Z29,$Z29-SUM($AA144:DN144),DN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DO144)+DO144>$Z29,$Z29-SUM($AA144:DO144),DO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DP144)+DP144>$Z29,$Z29-SUM($AA144:DP144),DP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DQ144)+DQ144>$Z29,$Z29-SUM($AA144:DQ144),DQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DR144)+DR144>$Z29,$Z29-SUM($AA144:DR144),DR144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DS144)+DS144>$Z29,$Z29-SUM($AA144:DS144),DS144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DT144)+DT144>$Z29,$Z29-SUM($AA144:DT144),DT144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DU144)+DU144>$Z29,$Z29-SUM($AA144:DU144),DU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DV144)+DV144>$Z29,$Z29-SUM($AA144:DV144),DV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DW144)+DW144>$Z29,$Z29-SUM($AA144:DW144),DW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DX144)+DX144>$Z29,$Z29-SUM($AA144:DX144),DX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DY144)+DY144>$Z29,$Z29-SUM($AA144:DY144),DY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:DZ144)+DZ144>$Z29,$Z29-SUM($AA144:DZ144),DZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EA144)+EA144>$Z29,$Z29-SUM($AA144:EA144),EA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EB144)+EB144>$Z29,$Z29-SUM($AA144:EB144),EB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EC144)+EC144>$Z29,$Z29-SUM($AA144:EC144),EC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:ED144)+ED144>$Z29,$Z29-SUM($AA144:ED144),ED144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EE144)+EE144>$Z29,$Z29-SUM($AA144:EE144),EE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EF144)+EF144>$Z29,$Z29-SUM($AA144:EF144),EF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EG144)+EG144>$Z29,$Z29-SUM($AA144:EG144),EG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EH144)+EH144>$Z29,$Z29-SUM($AA144:EH144),EH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EI144)+EI144>$Z29,$Z29-SUM($AA144:EI144),EI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EJ144)+EJ144>$Z29,$Z29-SUM($AA144:EJ144),EJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EK144)+EK144>$Z29,$Z29-SUM($AA144:EK144),EK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EL144)+EL144>$Z29,$Z29-SUM($AA144:EL144),EL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EM144)+EM144>$Z29,$Z29-SUM($AA144:EM144),EM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EN144)+EN144>$Z29,$Z29-SUM($AA144:EN144),EN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EO144)+EO144>$Z29,$Z29-SUM($AA144:EO144),EO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EP144)+EP144>$Z29,$Z29-SUM($AA144:EP144),EP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EQ144)+EQ144>$Z29,$Z29-SUM($AA144:EQ144),EQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:ER144)+ER144>$Z29,$Z29-SUM($AA144:ER144),ER144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:ES144)+ES144>$Z29,$Z29-SUM($AA144:ES144),ES144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:ET144)+ET144>$Z29,$Z29-SUM($AA144:ET144),ET144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EU144)+EU144>$Z29,$Z29-SUM($AA144:EU144),EU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EV144)+EV144>$Z29,$Z29-SUM($AA144:EV144),EV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EW144)+EW144>$Z29,$Z29-SUM($AA144:EW144),EW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EX144)+EX144>$Z29,$Z29-SUM($AA144:EX144),EX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EY144)+EY144>$Z29,$Z29-SUM($AA144:EY144),EY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:EZ144)+EZ144>$Z29,$Z29-SUM($AA144:EZ144),EZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FA144)+FA144>$Z29,$Z29-SUM($AA144:FA144),FA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FB144)+FB144>$Z29,$Z29-SUM($AA144:FB144),FB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FC144)+FC144>$Z29,$Z29-SUM($AA144:FC144),FC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FD144)+FD144>$Z29,$Z29-SUM($AA144:FD144),FD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FE144)+FE144>$Z29,$Z29-SUM($AA144:FE144),FE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FF144)+FF144>$Z29,$Z29-SUM($AA144:FF144),FF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FG144)+FG144>$Z29,$Z29-SUM($AA144:FG144),FG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FH144)+FH144>$Z29,$Z29-SUM($AA144:FH144),FH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FI144)+FI144>$Z29,$Z29-SUM($AA144:FI144),FI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FJ144)+FJ144>$Z29,$Z29-SUM($AA144:FJ144),FJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FK144)+FK144>$Z29,$Z29-SUM($AA144:FK144),FK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FL144)+FL144>$Z29,$Z29-SUM($AA144:FL144),FL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FM144)+FM144>$Z29,$Z29-SUM($AA144:FM144),FM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FN144)+FN144>$Z29,$Z29-SUM($AA144:FN144),FN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FO144)+FO144>$Z29,$Z29-SUM($AA144:FO144),FO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FP144)+FP144>$Z29,$Z29-SUM($AA144:FP144),FP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FQ144)+FQ144>$Z29,$Z29-SUM($AA144:FQ144),FQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FR144)+FR144>$Z29,$Z29-SUM($AA144:FR144),FR144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FS144)+FS144>$Z29,$Z29-SUM($AA144:FS144),FS144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FT144)+FT144>$Z29,$Z29-SUM($AA144:FT144),FT144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FU144)+FU144>$Z29,$Z29-SUM($AA144:FU144),FU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FV144)+FV144>$Z29,$Z29-SUM($AA144:FV144),FV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FW144)+FW144>$Z29,$Z29-SUM($AA144:FW144),FW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FX144)+FX144>$Z29,$Z29-SUM($AA144:FX144),FX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FY144)+FY144>$Z29,$Z29-SUM($AA144:FY144),FY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:FZ144)+FZ144>$Z29,$Z29-SUM($AA144:FZ144),FZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GA144)+GA144>$Z29,$Z29-SUM($AA144:GA144),GA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GB144)+GB144>$Z29,$Z29-SUM($AA144:GB144),GB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GC144)+GC144>$Z29,$Z29-SUM($AA144:GC144),GC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GD144)+GD144>$Z29,$Z29-SUM($AA144:GD144),GD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GE144)+GE144>$Z29,$Z29-SUM($AA144:GE144),GE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GF144)+GF144>$Z29,$Z29-SUM($AA144:GF144),GF144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GG144)+GG144>$Z29,$Z29-SUM($AA144:GG144),GG144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GH144)+GH144>$Z29,$Z29-SUM($AA144:GH144),GH144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GI144)+GI144>$Z29,$Z29-SUM($AA144:GI144),GI144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GJ144)+GJ144>$Z29,$Z29-SUM($AA144:GJ144),GJ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GK144)+GK144>$Z29,$Z29-SUM($AA144:GK144),GK144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GL144)+GL144>$Z29,$Z29-SUM($AA144:GL144),GL144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GM144)+GM144>$Z29,$Z29-SUM($AA144:GM144),GM144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GN144)+GN144>$Z29,$Z29-SUM($AA144:GN144),GN144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GO144)+GO144>$Z29,$Z29-SUM($AA144:GO144),GO144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GP144)+GP144>$Z29,$Z29-SUM($AA144:GP144),GP144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GQ144)+GQ144>$Z29,$Z29-SUM($AA144:GQ144),GQ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GR144)+GR144>$Z29,$Z29-SUM($AA144:GR144),GR144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GS144)+GS144>$Z29,$Z29-SUM($AA144:GS144),GS144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GT144)+GT144>$Z29,$Z29-SUM($AA144:GT144),GT144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GU144)+GU144>$Z29,$Z29-SUM($AA144:GU144),GU144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GV144)+GV144>$Z29,$Z29-SUM($AA144:GV144),GV144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GW144)+GW144>$Z29,$Z29-SUM($AA144:GW144),GW144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GX144)+GX144>$Z29,$Z29-SUM($AA144:GX144),GX144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GY144)+GY144>$Z29,$Z29-SUM($AA144:GY144),GY144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:GZ144)+GZ144>$Z29,$Z29-SUM($AA144:GZ144),GZ144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:HA144)+HA144>$Z29,$Z29-SUM($AA144:HA144),HA144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:HB144)+HB144>$Z29,$Z29-SUM($AA144:HB144),HB144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:HC144)+HC144>$Z29,$Z29-SUM($AA144:HC144),HC144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:HD144)+HD144>$Z29,$Z29-SUM($AA144:HD144),HD144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:HE144)+HE144>$Z29,$Z29-SUM($AA144:HE144),HE144),0)","v":0},{"$f":"IF($AA144>0,IF(SUM($AA144:HF144)+HF144>$Z29,$Z29-SUM($AA144:HF144),HF144),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA145>0,IF(SUM($AA145:AA145)+AA145>$Z30,$Z30-SUM($AA145:AA145),AA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AB145)+AB145>$Z30,$Z30-SUM($AA145:AB145),AB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AC145)+AC145>$Z30,$Z30-SUM($AA145:AC145),AC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AD145)+AD145>$Z30,$Z30-SUM($AA145:AD145),AD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AE145)+AE145>$Z30,$Z30-SUM($AA145:AE145),AE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AF145)+AF145>$Z30,$Z30-SUM($AA145:AF145),AF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AG145)+AG145>$Z30,$Z30-SUM($AA145:AG145),AG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AH145)+AH145>$Z30,$Z30-SUM($AA145:AH145),AH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AI145)+AI145>$Z30,$Z30-SUM($AA145:AI145),AI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AJ145)+AJ145>$Z30,$Z30-SUM($AA145:AJ145),AJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AK145)+AK145>$Z30,$Z30-SUM($AA145:AK145),AK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AL145)+AL145>$Z30,$Z30-SUM($AA145:AL145),AL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AM145)+AM145>$Z30,$Z30-SUM($AA145:AM145),AM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AN145)+AN145>$Z30,$Z30-SUM($AA145:AN145),AN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AO145)+AO145>$Z30,$Z30-SUM($AA145:AO145),AO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AP145)+AP145>$Z30,$Z30-SUM($AA145:AP145),AP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AQ145)+AQ145>$Z30,$Z30-SUM($AA145:AQ145),AQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AR145)+AR145>$Z30,$Z30-SUM($AA145:AR145),AR145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AS145)+AS145>$Z30,$Z30-SUM($AA145:AS145),AS145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AT145)+AT145>$Z30,$Z30-SUM($AA145:AT145),AT145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AU145)+AU145>$Z30,$Z30-SUM($AA145:AU145),AU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AV145)+AV145>$Z30,$Z30-SUM($AA145:AV145),AV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AW145)+AW145>$Z30,$Z30-SUM($AA145:AW145),AW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AX145)+AX145>$Z30,$Z30-SUM($AA145:AX145),AX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AY145)+AY145>$Z30,$Z30-SUM($AA145:AY145),AY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:AZ145)+AZ145>$Z30,$Z30-SUM($AA145:AZ145),AZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BA145)+BA145>$Z30,$Z30-SUM($AA145:BA145),BA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BB145)+BB145>$Z30,$Z30-SUM($AA145:BB145),BB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BC145)+BC145>$Z30,$Z30-SUM($AA145:BC145),BC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BD145)+BD145>$Z30,$Z30-SUM($AA145:BD145),BD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BE145)+BE145>$Z30,$Z30-SUM($AA145:BE145),BE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BF145)+BF145>$Z30,$Z30-SUM($AA145:BF145),BF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BG145)+BG145>$Z30,$Z30-SUM($AA145:BG145),BG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BH145)+BH145>$Z30,$Z30-SUM($AA145:BH145),BH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BI145)+BI145>$Z30,$Z30-SUM($AA145:BI145),BI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BJ145)+BJ145>$Z30,$Z30-SUM($AA145:BJ145),BJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BK145)+BK145>$Z30,$Z30-SUM($AA145:BK145),BK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BL145)+BL145>$Z30,$Z30-SUM($AA145:BL145),BL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BM145)+BM145>$Z30,$Z30-SUM($AA145:BM145),BM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BN145)+BN145>$Z30,$Z30-SUM($AA145:BN145),BN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BO145)+BO145>$Z30,$Z30-SUM($AA145:BO145),BO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BP145)+BP145>$Z30,$Z30-SUM($AA145:BP145),BP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BQ145)+BQ145>$Z30,$Z30-SUM($AA145:BQ145),BQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BR145)+BR145>$Z30,$Z30-SUM($AA145:BR145),BR145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BS145)+BS145>$Z30,$Z30-SUM($AA145:BS145),BS145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BT145)+BT145>$Z30,$Z30-SUM($AA145:BT145),BT145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BU145)+BU145>$Z30,$Z30-SUM($AA145:BU145),BU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BV145)+BV145>$Z30,$Z30-SUM($AA145:BV145),BV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BW145)+BW145>$Z30,$Z30-SUM($AA145:BW145),BW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BX145)+BX145>$Z30,$Z30-SUM($AA145:BX145),BX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BY145)+BY145>$Z30,$Z30-SUM($AA145:BY145),BY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:BZ145)+BZ145>$Z30,$Z30-SUM($AA145:BZ145),BZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CA145)+CA145>$Z30,$Z30-SUM($AA145:CA145),CA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CB145)+CB145>$Z30,$Z30-SUM($AA145:CB145),CB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CC145)+CC145>$Z30,$Z30-SUM($AA145:CC145),CC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CD145)+CD145>$Z30,$Z30-SUM($AA145:CD145),CD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CE145)+CE145>$Z30,$Z30-SUM($AA145:CE145),CE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CF145)+CF145>$Z30,$Z30-SUM($AA145:CF145),CF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CG145)+CG145>$Z30,$Z30-SUM($AA145:CG145),CG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CH145)+CH145>$Z30,$Z30-SUM($AA145:CH145),CH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CI145)+CI145>$Z30,$Z30-SUM($AA145:CI145),CI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CJ145)+CJ145>$Z30,$Z30-SUM($AA145:CJ145),CJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CK145)+CK145>$Z30,$Z30-SUM($AA145:CK145),CK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CL145)+CL145>$Z30,$Z30-SUM($AA145:CL145),CL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CM145)+CM145>$Z30,$Z30-SUM($AA145:CM145),CM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CN145)+CN145>$Z30,$Z30-SUM($AA145:CN145),CN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CO145)+CO145>$Z30,$Z30-SUM($AA145:CO145),CO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CP145)+CP145>$Z30,$Z30-SUM($AA145:CP145),CP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CQ145)+CQ145>$Z30,$Z30-SUM($AA145:CQ145),CQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CR145)+CR145>$Z30,$Z30-SUM($AA145:CR145),CR145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CS145)+CS145>$Z30,$Z30-SUM($AA145:CS145),CS145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CT145)+CT145>$Z30,$Z30-SUM($AA145:CT145),CT145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CU145)+CU145>$Z30,$Z30-SUM($AA145:CU145),CU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CV145)+CV145>$Z30,$Z30-SUM($AA145:CV145),CV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CW145)+CW145>$Z30,$Z30-SUM($AA145:CW145),CW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CX145)+CX145>$Z30,$Z30-SUM($AA145:CX145),CX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CY145)+CY145>$Z30,$Z30-SUM($AA145:CY145),CY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:CZ145)+CZ145>$Z30,$Z30-SUM($AA145:CZ145),CZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DA145)+DA145>$Z30,$Z30-SUM($AA145:DA145),DA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DB145)+DB145>$Z30,$Z30-SUM($AA145:DB145),DB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DC145)+DC145>$Z30,$Z30-SUM($AA145:DC145),DC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DD145)+DD145>$Z30,$Z30-SUM($AA145:DD145),DD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DE145)+DE145>$Z30,$Z30-SUM($AA145:DE145),DE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DF145)+DF145>$Z30,$Z30-SUM($AA145:DF145),DF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DG145)+DG145>$Z30,$Z30-SUM($AA145:DG145),DG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DH145)+DH145>$Z30,$Z30-SUM($AA145:DH145),DH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DI145)+DI145>$Z30,$Z30-SUM($AA145:DI145),DI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DJ145)+DJ145>$Z30,$Z30-SUM($AA145:DJ145),DJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DK145)+DK145>$Z30,$Z30-SUM($AA145:DK145),DK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DL145)+DL145>$Z30,$Z30-SUM($AA145:DL145),DL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DM145)+DM145>$Z30,$Z30-SUM($AA145:DM145),DM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DN145)+DN145>$Z30,$Z30-SUM($AA145:DN145),DN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DO145)+DO145>$Z30,$Z30-SUM($AA145:DO145),DO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DP145)+DP145>$Z30,$Z30-SUM($AA145:DP145),DP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DQ145)+DQ145>$Z30,$Z30-SUM($AA145:DQ145),DQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DR145)+DR145>$Z30,$Z30-SUM($AA145:DR145),DR145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DS145)+DS145>$Z30,$Z30-SUM($AA145:DS145),DS145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DT145)+DT145>$Z30,$Z30-SUM($AA145:DT145),DT145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DU145)+DU145>$Z30,$Z30-SUM($AA145:DU145),DU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DV145)+DV145>$Z30,$Z30-SUM($AA145:DV145),DV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DW145)+DW145>$Z30,$Z30-SUM($AA145:DW145),DW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DX145)+DX145>$Z30,$Z30-SUM($AA145:DX145),DX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DY145)+DY145>$Z30,$Z30-SUM($AA145:DY145),DY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:DZ145)+DZ145>$Z30,$Z30-SUM($AA145:DZ145),DZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EA145)+EA145>$Z30,$Z30-SUM($AA145:EA145),EA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EB145)+EB145>$Z30,$Z30-SUM($AA145:EB145),EB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EC145)+EC145>$Z30,$Z30-SUM($AA145:EC145),EC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:ED145)+ED145>$Z30,$Z30-SUM($AA145:ED145),ED145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EE145)+EE145>$Z30,$Z30-SUM($AA145:EE145),EE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EF145)+EF145>$Z30,$Z30-SUM($AA145:EF145),EF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EG145)+EG145>$Z30,$Z30-SUM($AA145:EG145),EG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EH145)+EH145>$Z30,$Z30-SUM($AA145:EH145),EH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EI145)+EI145>$Z30,$Z30-SUM($AA145:EI145),EI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EJ145)+EJ145>$Z30,$Z30-SUM($AA145:EJ145),EJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EK145)+EK145>$Z30,$Z30-SUM($AA145:EK145),EK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EL145)+EL145>$Z30,$Z30-SUM($AA145:EL145),EL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EM145)+EM145>$Z30,$Z30-SUM($AA145:EM145),EM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EN145)+EN145>$Z30,$Z30-SUM($AA145:EN145),EN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EO145)+EO145>$Z30,$Z30-SUM($AA145:EO145),EO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EP145)+EP145>$Z30,$Z30-SUM($AA145:EP145),EP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EQ145)+EQ145>$Z30,$Z30-SUM($AA145:EQ145),EQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:ER145)+ER145>$Z30,$Z30-SUM($AA145:ER145),ER145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:ES145)+ES145>$Z30,$Z30-SUM($AA145:ES145),ES145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:ET145)+ET145>$Z30,$Z30-SUM($AA145:ET145),ET145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EU145)+EU145>$Z30,$Z30-SUM($AA145:EU145),EU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EV145)+EV145>$Z30,$Z30-SUM($AA145:EV145),EV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EW145)+EW145>$Z30,$Z30-SUM($AA145:EW145),EW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EX145)+EX145>$Z30,$Z30-SUM($AA145:EX145),EX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EY145)+EY145>$Z30,$Z30-SUM($AA145:EY145),EY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:EZ145)+EZ145>$Z30,$Z30-SUM($AA145:EZ145),EZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FA145)+FA145>$Z30,$Z30-SUM($AA145:FA145),FA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FB145)+FB145>$Z30,$Z30-SUM($AA145:FB145),FB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FC145)+FC145>$Z30,$Z30-SUM($AA145:FC145),FC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FD145)+FD145>$Z30,$Z30-SUM($AA145:FD145),FD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FE145)+FE145>$Z30,$Z30-SUM($AA145:FE145),FE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FF145)+FF145>$Z30,$Z30-SUM($AA145:FF145),FF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FG145)+FG145>$Z30,$Z30-SUM($AA145:FG145),FG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FH145)+FH145>$Z30,$Z30-SUM($AA145:FH145),FH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FI145)+FI145>$Z30,$Z30-SUM($AA145:FI145),FI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FJ145)+FJ145>$Z30,$Z30-SUM($AA145:FJ145),FJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FK145)+FK145>$Z30,$Z30-SUM($AA145:FK145),FK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FL145)+FL145>$Z30,$Z30-SUM($AA145:FL145),FL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FM145)+FM145>$Z30,$Z30-SUM($AA145:FM145),FM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FN145)+FN145>$Z30,$Z30-SUM($AA145:FN145),FN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FO145)+FO145>$Z30,$Z30-SUM($AA145:FO145),FO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FP145)+FP145>$Z30,$Z30-SUM($AA145:FP145),FP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FQ145)+FQ145>$Z30,$Z30-SUM($AA145:FQ145),FQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FR145)+FR145>$Z30,$Z30-SUM($AA145:FR145),FR145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FS145)+FS145>$Z30,$Z30-SUM($AA145:FS145),FS145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FT145)+FT145>$Z30,$Z30-SUM($AA145:FT145),FT145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FU145)+FU145>$Z30,$Z30-SUM($AA145:FU145),FU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FV145)+FV145>$Z30,$Z30-SUM($AA145:FV145),FV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FW145)+FW145>$Z30,$Z30-SUM($AA145:FW145),FW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FX145)+FX145>$Z30,$Z30-SUM($AA145:FX145),FX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FY145)+FY145>$Z30,$Z30-SUM($AA145:FY145),FY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:FZ145)+FZ145>$Z30,$Z30-SUM($AA145:FZ145),FZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GA145)+GA145>$Z30,$Z30-SUM($AA145:GA145),GA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GB145)+GB145>$Z30,$Z30-SUM($AA145:GB145),GB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GC145)+GC145>$Z30,$Z30-SUM($AA145:GC145),GC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GD145)+GD145>$Z30,$Z30-SUM($AA145:GD145),GD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GE145)+GE145>$Z30,$Z30-SUM($AA145:GE145),GE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GF145)+GF145>$Z30,$Z30-SUM($AA145:GF145),GF145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GG145)+GG145>$Z30,$Z30-SUM($AA145:GG145),GG145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GH145)+GH145>$Z30,$Z30-SUM($AA145:GH145),GH145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GI145)+GI145>$Z30,$Z30-SUM($AA145:GI145),GI145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GJ145)+GJ145>$Z30,$Z30-SUM($AA145:GJ145),GJ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GK145)+GK145>$Z30,$Z30-SUM($AA145:GK145),GK145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GL145)+GL145>$Z30,$Z30-SUM($AA145:GL145),GL145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GM145)+GM145>$Z30,$Z30-SUM($AA145:GM145),GM145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GN145)+GN145>$Z30,$Z30-SUM($AA145:GN145),GN145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GO145)+GO145>$Z30,$Z30-SUM($AA145:GO145),GO145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GP145)+GP145>$Z30,$Z30-SUM($AA145:GP145),GP145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GQ145)+GQ145>$Z30,$Z30-SUM($AA145:GQ145),GQ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GR145)+GR145>$Z30,$Z30-SUM($AA145:GR145),GR145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GS145)+GS145>$Z30,$Z30-SUM($AA145:GS145),GS145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GT145)+GT145>$Z30,$Z30-SUM($AA145:GT145),GT145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GU145)+GU145>$Z30,$Z30-SUM($AA145:GU145),GU145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GV145)+GV145>$Z30,$Z30-SUM($AA145:GV145),GV145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GW145)+GW145>$Z30,$Z30-SUM($AA145:GW145),GW145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GX145)+GX145>$Z30,$Z30-SUM($AA145:GX145),GX145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GY145)+GY145>$Z30,$Z30-SUM($AA145:GY145),GY145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:GZ145)+GZ145>$Z30,$Z30-SUM($AA145:GZ145),GZ145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:HA145)+HA145>$Z30,$Z30-SUM($AA145:HA145),HA145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:HB145)+HB145>$Z30,$Z30-SUM($AA145:HB145),HB145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:HC145)+HC145>$Z30,$Z30-SUM($AA145:HC145),HC145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:HD145)+HD145>$Z30,$Z30-SUM($AA145:HD145),HD145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:HE145)+HE145>$Z30,$Z30-SUM($AA145:HE145),HE145),0)","v":0},{"$f":"IF($AA145>0,IF(SUM($AA145:HF145)+HF145>$Z30,$Z30-SUM($AA145:HF145),HF145),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA146>0,IF(SUM($AA146:AA146)+AA146>$Z31,$Z31-SUM($AA146:AA146),AA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AB146)+AB146>$Z31,$Z31-SUM($AA146:AB146),AB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AC146)+AC146>$Z31,$Z31-SUM($AA146:AC146),AC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AD146)+AD146>$Z31,$Z31-SUM($AA146:AD146),AD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AE146)+AE146>$Z31,$Z31-SUM($AA146:AE146),AE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AF146)+AF146>$Z31,$Z31-SUM($AA146:AF146),AF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AG146)+AG146>$Z31,$Z31-SUM($AA146:AG146),AG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AH146)+AH146>$Z31,$Z31-SUM($AA146:AH146),AH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AI146)+AI146>$Z31,$Z31-SUM($AA146:AI146),AI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AJ146)+AJ146>$Z31,$Z31-SUM($AA146:AJ146),AJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AK146)+AK146>$Z31,$Z31-SUM($AA146:AK146),AK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AL146)+AL146>$Z31,$Z31-SUM($AA146:AL146),AL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AM146)+AM146>$Z31,$Z31-SUM($AA146:AM146),AM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AN146)+AN146>$Z31,$Z31-SUM($AA146:AN146),AN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AO146)+AO146>$Z31,$Z31-SUM($AA146:AO146),AO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AP146)+AP146>$Z31,$Z31-SUM($AA146:AP146),AP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AQ146)+AQ146>$Z31,$Z31-SUM($AA146:AQ146),AQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AR146)+AR146>$Z31,$Z31-SUM($AA146:AR146),AR146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AS146)+AS146>$Z31,$Z31-SUM($AA146:AS146),AS146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AT146)+AT146>$Z31,$Z31-SUM($AA146:AT146),AT146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AU146)+AU146>$Z31,$Z31-SUM($AA146:AU146),AU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AV146)+AV146>$Z31,$Z31-SUM($AA146:AV146),AV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AW146)+AW146>$Z31,$Z31-SUM($AA146:AW146),AW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AX146)+AX146>$Z31,$Z31-SUM($AA146:AX146),AX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AY146)+AY146>$Z31,$Z31-SUM($AA146:AY146),AY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:AZ146)+AZ146>$Z31,$Z31-SUM($AA146:AZ146),AZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BA146)+BA146>$Z31,$Z31-SUM($AA146:BA146),BA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BB146)+BB146>$Z31,$Z31-SUM($AA146:BB146),BB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BC146)+BC146>$Z31,$Z31-SUM($AA146:BC146),BC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BD146)+BD146>$Z31,$Z31-SUM($AA146:BD146),BD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BE146)+BE146>$Z31,$Z31-SUM($AA146:BE146),BE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BF146)+BF146>$Z31,$Z31-SUM($AA146:BF146),BF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BG146)+BG146>$Z31,$Z31-SUM($AA146:BG146),BG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BH146)+BH146>$Z31,$Z31-SUM($AA146:BH146),BH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BI146)+BI146>$Z31,$Z31-SUM($AA146:BI146),BI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BJ146)+BJ146>$Z31,$Z31-SUM($AA146:BJ146),BJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BK146)+BK146>$Z31,$Z31-SUM($AA146:BK146),BK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BL146)+BL146>$Z31,$Z31-SUM($AA146:BL146),BL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BM146)+BM146>$Z31,$Z31-SUM($AA146:BM146),BM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BN146)+BN146>$Z31,$Z31-SUM($AA146:BN146),BN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BO146)+BO146>$Z31,$Z31-SUM($AA146:BO146),BO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BP146)+BP146>$Z31,$Z31-SUM($AA146:BP146),BP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BQ146)+BQ146>$Z31,$Z31-SUM($AA146:BQ146),BQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BR146)+BR146>$Z31,$Z31-SUM($AA146:BR146),BR146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BS146)+BS146>$Z31,$Z31-SUM($AA146:BS146),BS146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BT146)+BT146>$Z31,$Z31-SUM($AA146:BT146),BT146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BU146)+BU146>$Z31,$Z31-SUM($AA146:BU146),BU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BV146)+BV146>$Z31,$Z31-SUM($AA146:BV146),BV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BW146)+BW146>$Z31,$Z31-SUM($AA146:BW146),BW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BX146)+BX146>$Z31,$Z31-SUM($AA146:BX146),BX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BY146)+BY146>$Z31,$Z31-SUM($AA146:BY146),BY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:BZ146)+BZ146>$Z31,$Z31-SUM($AA146:BZ146),BZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CA146)+CA146>$Z31,$Z31-SUM($AA146:CA146),CA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CB146)+CB146>$Z31,$Z31-SUM($AA146:CB146),CB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CC146)+CC146>$Z31,$Z31-SUM($AA146:CC146),CC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CD146)+CD146>$Z31,$Z31-SUM($AA146:CD146),CD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CE146)+CE146>$Z31,$Z31-SUM($AA146:CE146),CE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CF146)+CF146>$Z31,$Z31-SUM($AA146:CF146),CF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CG146)+CG146>$Z31,$Z31-SUM($AA146:CG146),CG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CH146)+CH146>$Z31,$Z31-SUM($AA146:CH146),CH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CI146)+CI146>$Z31,$Z31-SUM($AA146:CI146),CI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CJ146)+CJ146>$Z31,$Z31-SUM($AA146:CJ146),CJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CK146)+CK146>$Z31,$Z31-SUM($AA146:CK146),CK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CL146)+CL146>$Z31,$Z31-SUM($AA146:CL146),CL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CM146)+CM146>$Z31,$Z31-SUM($AA146:CM146),CM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CN146)+CN146>$Z31,$Z31-SUM($AA146:CN146),CN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CO146)+CO146>$Z31,$Z31-SUM($AA146:CO146),CO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CP146)+CP146>$Z31,$Z31-SUM($AA146:CP146),CP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CQ146)+CQ146>$Z31,$Z31-SUM($AA146:CQ146),CQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CR146)+CR146>$Z31,$Z31-SUM($AA146:CR146),CR146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CS146)+CS146>$Z31,$Z31-SUM($AA146:CS146),CS146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CT146)+CT146>$Z31,$Z31-SUM($AA146:CT146),CT146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CU146)+CU146>$Z31,$Z31-SUM($AA146:CU146),CU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CV146)+CV146>$Z31,$Z31-SUM($AA146:CV146),CV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CW146)+CW146>$Z31,$Z31-SUM($AA146:CW146),CW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CX146)+CX146>$Z31,$Z31-SUM($AA146:CX146),CX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CY146)+CY146>$Z31,$Z31-SUM($AA146:CY146),CY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:CZ146)+CZ146>$Z31,$Z31-SUM($AA146:CZ146),CZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DA146)+DA146>$Z31,$Z31-SUM($AA146:DA146),DA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DB146)+DB146>$Z31,$Z31-SUM($AA146:DB146),DB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DC146)+DC146>$Z31,$Z31-SUM($AA146:DC146),DC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DD146)+DD146>$Z31,$Z31-SUM($AA146:DD146),DD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DE146)+DE146>$Z31,$Z31-SUM($AA146:DE146),DE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DF146)+DF146>$Z31,$Z31-SUM($AA146:DF146),DF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DG146)+DG146>$Z31,$Z31-SUM($AA146:DG146),DG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DH146)+DH146>$Z31,$Z31-SUM($AA146:DH146),DH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DI146)+DI146>$Z31,$Z31-SUM($AA146:DI146),DI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DJ146)+DJ146>$Z31,$Z31-SUM($AA146:DJ146),DJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DK146)+DK146>$Z31,$Z31-SUM($AA146:DK146),DK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DL146)+DL146>$Z31,$Z31-SUM($AA146:DL146),DL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DM146)+DM146>$Z31,$Z31-SUM($AA146:DM146),DM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DN146)+DN146>$Z31,$Z31-SUM($AA146:DN146),DN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DO146)+DO146>$Z31,$Z31-SUM($AA146:DO146),DO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DP146)+DP146>$Z31,$Z31-SUM($AA146:DP146),DP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DQ146)+DQ146>$Z31,$Z31-SUM($AA146:DQ146),DQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DR146)+DR146>$Z31,$Z31-SUM($AA146:DR146),DR146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DS146)+DS146>$Z31,$Z31-SUM($AA146:DS146),DS146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DT146)+DT146>$Z31,$Z31-SUM($AA146:DT146),DT146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DU146)+DU146>$Z31,$Z31-SUM($AA146:DU146),DU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DV146)+DV146>$Z31,$Z31-SUM($AA146:DV146),DV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DW146)+DW146>$Z31,$Z31-SUM($AA146:DW146),DW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DX146)+DX146>$Z31,$Z31-SUM($AA146:DX146),DX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DY146)+DY146>$Z31,$Z31-SUM($AA146:DY146),DY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:DZ146)+DZ146>$Z31,$Z31-SUM($AA146:DZ146),DZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EA146)+EA146>$Z31,$Z31-SUM($AA146:EA146),EA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EB146)+EB146>$Z31,$Z31-SUM($AA146:EB146),EB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EC146)+EC146>$Z31,$Z31-SUM($AA146:EC146),EC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:ED146)+ED146>$Z31,$Z31-SUM($AA146:ED146),ED146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EE146)+EE146>$Z31,$Z31-SUM($AA146:EE146),EE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EF146)+EF146>$Z31,$Z31-SUM($AA146:EF146),EF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EG146)+EG146>$Z31,$Z31-SUM($AA146:EG146),EG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EH146)+EH146>$Z31,$Z31-SUM($AA146:EH146),EH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EI146)+EI146>$Z31,$Z31-SUM($AA146:EI146),EI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EJ146)+EJ146>$Z31,$Z31-SUM($AA146:EJ146),EJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EK146)+EK146>$Z31,$Z31-SUM($AA146:EK146),EK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EL146)+EL146>$Z31,$Z31-SUM($AA146:EL146),EL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EM146)+EM146>$Z31,$Z31-SUM($AA146:EM146),EM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EN146)+EN146>$Z31,$Z31-SUM($AA146:EN146),EN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EO146)+EO146>$Z31,$Z31-SUM($AA146:EO146),EO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EP146)+EP146>$Z31,$Z31-SUM($AA146:EP146),EP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EQ146)+EQ146>$Z31,$Z31-SUM($AA146:EQ146),EQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:ER146)+ER146>$Z31,$Z31-SUM($AA146:ER146),ER146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:ES146)+ES146>$Z31,$Z31-SUM($AA146:ES146),ES146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:ET146)+ET146>$Z31,$Z31-SUM($AA146:ET146),ET146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EU146)+EU146>$Z31,$Z31-SUM($AA146:EU146),EU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EV146)+EV146>$Z31,$Z31-SUM($AA146:EV146),EV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EW146)+EW146>$Z31,$Z31-SUM($AA146:EW146),EW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EX146)+EX146>$Z31,$Z31-SUM($AA146:EX146),EX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EY146)+EY146>$Z31,$Z31-SUM($AA146:EY146),EY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:EZ146)+EZ146>$Z31,$Z31-SUM($AA146:EZ146),EZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FA146)+FA146>$Z31,$Z31-SUM($AA146:FA146),FA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FB146)+FB146>$Z31,$Z31-SUM($AA146:FB146),FB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FC146)+FC146>$Z31,$Z31-SUM($AA146:FC146),FC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FD146)+FD146>$Z31,$Z31-SUM($AA146:FD146),FD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FE146)+FE146>$Z31,$Z31-SUM($AA146:FE146),FE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FF146)+FF146>$Z31,$Z31-SUM($AA146:FF146),FF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FG146)+FG146>$Z31,$Z31-SUM($AA146:FG146),FG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FH146)+FH146>$Z31,$Z31-SUM($AA146:FH146),FH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FI146)+FI146>$Z31,$Z31-SUM($AA146:FI146),FI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FJ146)+FJ146>$Z31,$Z31-SUM($AA146:FJ146),FJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FK146)+FK146>$Z31,$Z31-SUM($AA146:FK146),FK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FL146)+FL146>$Z31,$Z31-SUM($AA146:FL146),FL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FM146)+FM146>$Z31,$Z31-SUM($AA146:FM146),FM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FN146)+FN146>$Z31,$Z31-SUM($AA146:FN146),FN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FO146)+FO146>$Z31,$Z31-SUM($AA146:FO146),FO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FP146)+FP146>$Z31,$Z31-SUM($AA146:FP146),FP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FQ146)+FQ146>$Z31,$Z31-SUM($AA146:FQ146),FQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FR146)+FR146>$Z31,$Z31-SUM($AA146:FR146),FR146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FS146)+FS146>$Z31,$Z31-SUM($AA146:FS146),FS146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FT146)+FT146>$Z31,$Z31-SUM($AA146:FT146),FT146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FU146)+FU146>$Z31,$Z31-SUM($AA146:FU146),FU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FV146)+FV146>$Z31,$Z31-SUM($AA146:FV146),FV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FW146)+FW146>$Z31,$Z31-SUM($AA146:FW146),FW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FX146)+FX146>$Z31,$Z31-SUM($AA146:FX146),FX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FY146)+FY146>$Z31,$Z31-SUM($AA146:FY146),FY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:FZ146)+FZ146>$Z31,$Z31-SUM($AA146:FZ146),FZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GA146)+GA146>$Z31,$Z31-SUM($AA146:GA146),GA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GB146)+GB146>$Z31,$Z31-SUM($AA146:GB146),GB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GC146)+GC146>$Z31,$Z31-SUM($AA146:GC146),GC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GD146)+GD146>$Z31,$Z31-SUM($AA146:GD146),GD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GE146)+GE146>$Z31,$Z31-SUM($AA146:GE146),GE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GF146)+GF146>$Z31,$Z31-SUM($AA146:GF146),GF146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GG146)+GG146>$Z31,$Z31-SUM($AA146:GG146),GG146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GH146)+GH146>$Z31,$Z31-SUM($AA146:GH146),GH146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GI146)+GI146>$Z31,$Z31-SUM($AA146:GI146),GI146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GJ146)+GJ146>$Z31,$Z31-SUM($AA146:GJ146),GJ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GK146)+GK146>$Z31,$Z31-SUM($AA146:GK146),GK146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GL146)+GL146>$Z31,$Z31-SUM($AA146:GL146),GL146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GM146)+GM146>$Z31,$Z31-SUM($AA146:GM146),GM146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GN146)+GN146>$Z31,$Z31-SUM($AA146:GN146),GN146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GO146)+GO146>$Z31,$Z31-SUM($AA146:GO146),GO146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GP146)+GP146>$Z31,$Z31-SUM($AA146:GP146),GP146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GQ146)+GQ146>$Z31,$Z31-SUM($AA146:GQ146),GQ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GR146)+GR146>$Z31,$Z31-SUM($AA146:GR146),GR146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GS146)+GS146>$Z31,$Z31-SUM($AA146:GS146),GS146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GT146)+GT146>$Z31,$Z31-SUM($AA146:GT146),GT146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GU146)+GU146>$Z31,$Z31-SUM($AA146:GU146),GU146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GV146)+GV146>$Z31,$Z31-SUM($AA146:GV146),GV146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GW146)+GW146>$Z31,$Z31-SUM($AA146:GW146),GW146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GX146)+GX146>$Z31,$Z31-SUM($AA146:GX146),GX146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GY146)+GY146>$Z31,$Z31-SUM($AA146:GY146),GY146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:GZ146)+GZ146>$Z31,$Z31-SUM($AA146:GZ146),GZ146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:HA146)+HA146>$Z31,$Z31-SUM($AA146:HA146),HA146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:HB146)+HB146>$Z31,$Z31-SUM($AA146:HB146),HB146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:HC146)+HC146>$Z31,$Z31-SUM($AA146:HC146),HC146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:HD146)+HD146>$Z31,$Z31-SUM($AA146:HD146),HD146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:HE146)+HE146>$Z31,$Z31-SUM($AA146:HE146),HE146),0)","v":0},{"$f":"IF($AA146>0,IF(SUM($AA146:HF146)+HF146>$Z31,$Z31-SUM($AA146:HF146),HF146),0)","v":0}]
[]
[null,"Depreciation:  1998 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA24>0,AA24/$F150,AA24)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AB150)+AB150>$AA24,$AA24-SUM($AB150:AB150),AB150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AC150)+AC150>$AA24,$AA24-SUM($AB150:AC150),AC150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AD150)+AD150>$AA24,$AA24-SUM($AB150:AD150),AD150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AE150)+AE150>$AA24,$AA24-SUM($AB150:AE150),AE150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AF150)+AF150>$AA24,$AA24-SUM($AB150:AF150),AF150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AG150)+AG150>$AA24,$AA24-SUM($AB150:AG150),AG150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AH150)+AH150>$AA24,$AA24-SUM($AB150:AH150),AH150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AI150)+AI150>$AA24,$AA24-SUM($AB150:AI150),AI150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AJ150)+AJ150>$AA24,$AA24-SUM($AB150:AJ150),AJ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AK150)+AK150>$AA24,$AA24-SUM($AB150:AK150),AK150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AL150)+AL150>$AA24,$AA24-SUM($AB150:AL150),AL150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AM150)+AM150>$AA24,$AA24-SUM($AB150:AM150),AM150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AN150)+AN150>$AA24,$AA24-SUM($AB150:AN150),AN150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AO150)+AO150>$AA24,$AA24-SUM($AB150:AO150),AO150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AP150)+AP150>$AA24,$AA24-SUM($AB150:AP150),AP150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AQ150)+AQ150>$AA24,$AA24-SUM($AB150:AQ150),AQ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AR150)+AR150>$AA24,$AA24-SUM($AB150:AR150),AR150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AS150)+AS150>$AA24,$AA24-SUM($AB150:AS150),AS150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AT150)+AT150>$AA24,$AA24-SUM($AB150:AT150),AT150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AU150)+AU150>$AA24,$AA24-SUM($AB150:AU150),AU150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AV150)+AV150>$AA24,$AA24-SUM($AB150:AV150),AV150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AW150)+AW150>$AA24,$AA24-SUM($AB150:AW150),AW150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AX150)+AX150>$AA24,$AA24-SUM($AB150:AX150),AX150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AY150)+AY150>$AA24,$AA24-SUM($AB150:AY150),AY150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:AZ150)+AZ150>$AA24,$AA24-SUM($AB150:AZ150),AZ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BA150)+BA150>$AA24,$AA24-SUM($AB150:BA150),BA150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BB150)+BB150>$AA24,$AA24-SUM($AB150:BB150),BB150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BC150)+BC150>$AA24,$AA24-SUM($AB150:BC150),BC150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BD150)+BD150>$AA24,$AA24-SUM($AB150:BD150),BD150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BE150)+BE150>$AA24,$AA24-SUM($AB150:BE150),BE150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BF150)+BF150>$AA24,$AA24-SUM($AB150:BF150),BF150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BG150)+BG150>$AA24,$AA24-SUM($AB150:BG150),BG150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BH150)+BH150>$AA24,$AA24-SUM($AB150:BH150),BH150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BI150)+BI150>$AA24,$AA24-SUM($AB150:BI150),BI150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BJ150)+BJ150>$AA24,$AA24-SUM($AB150:BJ150),BJ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BK150)+BK150>$AA24,$AA24-SUM($AB150:BK150),BK150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BL150)+BL150>$AA24,$AA24-SUM($AB150:BL150),BL150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BM150)+BM150>$AA24,$AA24-SUM($AB150:BM150),BM150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BN150)+BN150>$AA24,$AA24-SUM($AB150:BN150),BN150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BO150)+BO150>$AA24,$AA24-SUM($AB150:BO150),BO150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BP150)+BP150>$AA24,$AA24-SUM($AB150:BP150),BP150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BQ150)+BQ150>$AA24,$AA24-SUM($AB150:BQ150),BQ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BR150)+BR150>$AA24,$AA24-SUM($AB150:BR150),BR150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BS150)+BS150>$AA24,$AA24-SUM($AB150:BS150),BS150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BT150)+BT150>$AA24,$AA24-SUM($AB150:BT150),BT150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BU150)+BU150>$AA24,$AA24-SUM($AB150:BU150),BU150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BV150)+BV150>$AA24,$AA24-SUM($AB150:BV150),BV150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BW150)+BW150>$AA24,$AA24-SUM($AB150:BW150),BW150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BX150)+BX150>$AA24,$AA24-SUM($AB150:BX150),BX150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BY150)+BY150>$AA24,$AA24-SUM($AB150:BY150),BY150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:BZ150)+BZ150>$AA24,$AA24-SUM($AB150:BZ150),BZ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CA150)+CA150>$AA24,$AA24-SUM($AB150:CA150),CA150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CB150)+CB150>$AA24,$AA24-SUM($AB150:CB150),CB150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CC150)+CC150>$AA24,$AA24-SUM($AB150:CC150),CC150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CD150)+CD150>$AA24,$AA24-SUM($AB150:CD150),CD150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CE150)+CE150>$AA24,$AA24-SUM($AB150:CE150),CE150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CF150)+CF150>$AA24,$AA24-SUM($AB150:CF150),CF150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CG150)+CG150>$AA24,$AA24-SUM($AB150:CG150),CG150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CH150)+CH150>$AA24,$AA24-SUM($AB150:CH150),CH150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CI150)+CI150>$AA24,$AA24-SUM($AB150:CI150),CI150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CJ150)+CJ150>$AA24,$AA24-SUM($AB150:CJ150),CJ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CK150)+CK150>$AA24,$AA24-SUM($AB150:CK150),CK150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CL150)+CL150>$AA24,$AA24-SUM($AB150:CL150),CL150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CM150)+CM150>$AA24,$AA24-SUM($AB150:CM150),CM150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CN150)+CN150>$AA24,$AA24-SUM($AB150:CN150),CN150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CO150)+CO150>$AA24,$AA24-SUM($AB150:CO150),CO150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CP150)+CP150>$AA24,$AA24-SUM($AB150:CP150),CP150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CQ150)+CQ150>$AA24,$AA24-SUM($AB150:CQ150),CQ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CR150)+CR150>$AA24,$AA24-SUM($AB150:CR150),CR150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CS150)+CS150>$AA24,$AA24-SUM($AB150:CS150),CS150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CT150)+CT150>$AA24,$AA24-SUM($AB150:CT150),CT150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CU150)+CU150>$AA24,$AA24-SUM($AB150:CU150),CU150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CV150)+CV150>$AA24,$AA24-SUM($AB150:CV150),CV150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CW150)+CW150>$AA24,$AA24-SUM($AB150:CW150),CW150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CX150)+CX150>$AA24,$AA24-SUM($AB150:CX150),CX150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CY150)+CY150>$AA24,$AA24-SUM($AB150:CY150),CY150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:CZ150)+CZ150>$AA24,$AA24-SUM($AB150:CZ150),CZ150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:DA150)+DA150>$AA24,$AA24-SUM($AB150:DA150),DA150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:DB150)+DB150>$AA24,$AA24-SUM($AB150:DB150),DB150),0)","v":7.4936912499999992E-3},{"$f":"IF($AB150>0,IF(SUM($AB150:DC150)+DC150>$AA24,$AA24-SUM($AB150:DC150),DC150),0)","v":5.5511151231257827E-16},{"$f":"IF($AB150>0,IF(SUM($AB150:DD150)+DD150>$AA24,$AA24-SUM($AB150:DD150),DD150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DE150)+DE150>$AA24,$AA24-SUM($AB150:DE150),DE150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DF150)+DF150>$AA24,$AA24-SUM($AB150:DF150),DF150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DG150)+DG150>$AA24,$AA24-SUM($AB150:DG150),DG150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DH150)+DH150>$AA24,$AA24-SUM($AB150:DH150),DH150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DI150)+DI150>$AA24,$AA24-SUM($AB150:DI150),DI150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DJ150)+DJ150>$AA24,$AA24-SUM($AB150:DJ150),DJ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DK150)+DK150>$AA24,$AA24-SUM($AB150:DK150),DK150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DL150)+DL150>$AA24,$AA24-SUM($AB150:DL150),DL150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DM150)+DM150>$AA24,$AA24-SUM($AB150:DM150),DM150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DN150)+DN150>$AA24,$AA24-SUM($AB150:DN150),DN150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DO150)+DO150>$AA24,$AA24-SUM($AB150:DO150),DO150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DP150)+DP150>$AA24,$AA24-SUM($AB150:DP150),DP150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DQ150)+DQ150>$AA24,$AA24-SUM($AB150:DQ150),DQ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DR150)+DR150>$AA24,$AA24-SUM($AB150:DR150),DR150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DS150)+DS150>$AA24,$AA24-SUM($AB150:DS150),DS150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DT150)+DT150>$AA24,$AA24-SUM($AB150:DT150),DT150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DU150)+DU150>$AA24,$AA24-SUM($AB150:DU150),DU150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DV150)+DV150>$AA24,$AA24-SUM($AB150:DV150),DV150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DW150)+DW150>$AA24,$AA24-SUM($AB150:DW150),DW150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DX150)+DX150>$AA24,$AA24-SUM($AB150:DX150),DX150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DY150)+DY150>$AA24,$AA24-SUM($AB150:DY150),DY150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:DZ150)+DZ150>$AA24,$AA24-SUM($AB150:DZ150),DZ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EA150)+EA150>$AA24,$AA24-SUM($AB150:EA150),EA150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EB150)+EB150>$AA24,$AA24-SUM($AB150:EB150),EB150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EC150)+EC150>$AA24,$AA24-SUM($AB150:EC150),EC150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:ED150)+ED150>$AA24,$AA24-SUM($AB150:ED150),ED150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EE150)+EE150>$AA24,$AA24-SUM($AB150:EE150),EE150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EF150)+EF150>$AA24,$AA24-SUM($AB150:EF150),EF150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EG150)+EG150>$AA24,$AA24-SUM($AB150:EG150),EG150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EH150)+EH150>$AA24,$AA24-SUM($AB150:EH150),EH150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EI150)+EI150>$AA24,$AA24-SUM($AB150:EI150),EI150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EJ150)+EJ150>$AA24,$AA24-SUM($AB150:EJ150),EJ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EK150)+EK150>$AA24,$AA24-SUM($AB150:EK150),EK150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EL150)+EL150>$AA24,$AA24-SUM($AB150:EL150),EL150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EM150)+EM150>$AA24,$AA24-SUM($AB150:EM150),EM150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EN150)+EN150>$AA24,$AA24-SUM($AB150:EN150),EN150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EO150)+EO150>$AA24,$AA24-SUM($AB150:EO150),EO150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EP150)+EP150>$AA24,$AA24-SUM($AB150:EP150),EP150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EQ150)+EQ150>$AA24,$AA24-SUM($AB150:EQ150),EQ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:ER150)+ER150>$AA24,$AA24-SUM($AB150:ER150),ER150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:ES150)+ES150>$AA24,$AA24-SUM($AB150:ES150),ES150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:ET150)+ET150>$AA24,$AA24-SUM($AB150:ET150),ET150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EU150)+EU150>$AA24,$AA24-SUM($AB150:EU150),EU150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EV150)+EV150>$AA24,$AA24-SUM($AB150:EV150),EV150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EW150)+EW150>$AA24,$AA24-SUM($AB150:EW150),EW150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EX150)+EX150>$AA24,$AA24-SUM($AB150:EX150),EX150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EY150)+EY150>$AA24,$AA24-SUM($AB150:EY150),EY150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:EZ150)+EZ150>$AA24,$AA24-SUM($AB150:EZ150),EZ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FA150)+FA150>$AA24,$AA24-SUM($AB150:FA150),FA150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FB150)+FB150>$AA24,$AA24-SUM($AB150:FB150),FB150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FC150)+FC150>$AA24,$AA24-SUM($AB150:FC150),FC150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FD150)+FD150>$AA24,$AA24-SUM($AB150:FD150),FD150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FE150)+FE150>$AA24,$AA24-SUM($AB150:FE150),FE150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FF150)+FF150>$AA24,$AA24-SUM($AB150:FF150),FF150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FG150)+FG150>$AA24,$AA24-SUM($AB150:FG150),FG150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FH150)+FH150>$AA24,$AA24-SUM($AB150:FH150),FH150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FI150)+FI150>$AA24,$AA24-SUM($AB150:FI150),FI150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FJ150)+FJ150>$AA24,$AA24-SUM($AB150:FJ150),FJ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FK150)+FK150>$AA24,$AA24-SUM($AB150:FK150),FK150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FL150)+FL150>$AA24,$AA24-SUM($AB150:FL150),FL150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FM150)+FM150>$AA24,$AA24-SUM($AB150:FM150),FM150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FN150)+FN150>$AA24,$AA24-SUM($AB150:FN150),FN150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FO150)+FO150>$AA24,$AA24-SUM($AB150:FO150),FO150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FP150)+FP150>$AA24,$AA24-SUM($AB150:FP150),FP150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FQ150)+FQ150>$AA24,$AA24-SUM($AB150:FQ150),FQ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FR150)+FR150>$AA24,$AA24-SUM($AB150:FR150),FR150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FS150)+FS150>$AA24,$AA24-SUM($AB150:FS150),FS150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FT150)+FT150>$AA24,$AA24-SUM($AB150:FT150),FT150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FU150)+FU150>$AA24,$AA24-SUM($AB150:FU150),FU150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FV150)+FV150>$AA24,$AA24-SUM($AB150:FV150),FV150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FW150)+FW150>$AA24,$AA24-SUM($AB150:FW150),FW150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FX150)+FX150>$AA24,$AA24-SUM($AB150:FX150),FX150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FY150)+FY150>$AA24,$AA24-SUM($AB150:FY150),FY150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:FZ150)+FZ150>$AA24,$AA24-SUM($AB150:FZ150),FZ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GA150)+GA150>$AA24,$AA24-SUM($AB150:GA150),GA150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GB150)+GB150>$AA24,$AA24-SUM($AB150:GB150),GB150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GC150)+GC150>$AA24,$AA24-SUM($AB150:GC150),GC150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GD150)+GD150>$AA24,$AA24-SUM($AB150:GD150),GD150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GE150)+GE150>$AA24,$AA24-SUM($AB150:GE150),GE150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GF150)+GF150>$AA24,$AA24-SUM($AB150:GF150),GF150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GG150)+GG150>$AA24,$AA24-SUM($AB150:GG150),GG150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GH150)+GH150>$AA24,$AA24-SUM($AB150:GH150),GH150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GI150)+GI150>$AA24,$AA24-SUM($AB150:GI150),GI150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GJ150)+GJ150>$AA24,$AA24-SUM($AB150:GJ150),GJ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GK150)+GK150>$AA24,$AA24-SUM($AB150:GK150),GK150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GL150)+GL150>$AA24,$AA24-SUM($AB150:GL150),GL150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GM150)+GM150>$AA24,$AA24-SUM($AB150:GM150),GM150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GN150)+GN150>$AA24,$AA24-SUM($AB150:GN150),GN150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GO150)+GO150>$AA24,$AA24-SUM($AB150:GO150),GO150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GP150)+GP150>$AA24,$AA24-SUM($AB150:GP150),GP150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GQ150)+GQ150>$AA24,$AA24-SUM($AB150:GQ150),GQ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GR150)+GR150>$AA24,$AA24-SUM($AB150:GR150),GR150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GS150)+GS150>$AA24,$AA24-SUM($AB150:GS150),GS150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GT150)+GT150>$AA24,$AA24-SUM($AB150:GT150),GT150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GU150)+GU150>$AA24,$AA24-SUM($AB150:GU150),GU150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GV150)+GV150>$AA24,$AA24-SUM($AB150:GV150),GV150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GW150)+GW150>$AA24,$AA24-SUM($AB150:GW150),GW150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GX150)+GX150>$AA24,$AA24-SUM($AB150:GX150),GX150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GY150)+GY150>$AA24,$AA24-SUM($AB150:GY150),GY150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:GZ150)+GZ150>$AA24,$AA24-SUM($AB150:GZ150),GZ150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:HA150)+HA150>$AA24,$AA24-SUM($AB150:HA150),HA150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:HB150)+HB150>$AA24,$AA24-SUM($AB150:HB150),HB150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:HC150)+HC150>$AA24,$AA24-SUM($AB150:HC150),HC150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:HD150)+HD150>$AA24,$AA24-SUM($AB150:HD150),HD150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:HE150)+HE150>$AA24,$AA24-SUM($AB150:HE150),HE150),0)","v":0},{"$f":"IF($AB150>0,IF(SUM($AB150:HF150)+HF150>$AA24,$AA24-SUM($AB150:HF150),HF150),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AB151>0,IF(SUM($AB151:AB151)+AB151>$AA25,$AA25-SUM($AB151:AB151),AB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AC151)+AC151>$AA25,$AA25-SUM($AB151:AC151),AC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AD151)+AD151>$AA25,$AA25-SUM($AB151:AD151),AD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AE151)+AE151>$AA25,$AA25-SUM($AB151:AE151),AE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AF151)+AF151>$AA25,$AA25-SUM($AB151:AF151),AF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AG151)+AG151>$AA25,$AA25-SUM($AB151:AG151),AG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AH151)+AH151>$AA25,$AA25-SUM($AB151:AH151),AH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AI151)+AI151>$AA25,$AA25-SUM($AB151:AI151),AI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AJ151)+AJ151>$AA25,$AA25-SUM($AB151:AJ151),AJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AK151)+AK151>$AA25,$AA25-SUM($AB151:AK151),AK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AL151)+AL151>$AA25,$AA25-SUM($AB151:AL151),AL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AM151)+AM151>$AA25,$AA25-SUM($AB151:AM151),AM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AN151)+AN151>$AA25,$AA25-SUM($AB151:AN151),AN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AO151)+AO151>$AA25,$AA25-SUM($AB151:AO151),AO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AP151)+AP151>$AA25,$AA25-SUM($AB151:AP151),AP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AQ151)+AQ151>$AA25,$AA25-SUM($AB151:AQ151),AQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AR151)+AR151>$AA25,$AA25-SUM($AB151:AR151),AR151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AS151)+AS151>$AA25,$AA25-SUM($AB151:AS151),AS151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AT151)+AT151>$AA25,$AA25-SUM($AB151:AT151),AT151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AU151)+AU151>$AA25,$AA25-SUM($AB151:AU151),AU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AV151)+AV151>$AA25,$AA25-SUM($AB151:AV151),AV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AW151)+AW151>$AA25,$AA25-SUM($AB151:AW151),AW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AX151)+AX151>$AA25,$AA25-SUM($AB151:AX151),AX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AY151)+AY151>$AA25,$AA25-SUM($AB151:AY151),AY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:AZ151)+AZ151>$AA25,$AA25-SUM($AB151:AZ151),AZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BA151)+BA151>$AA25,$AA25-SUM($AB151:BA151),BA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BB151)+BB151>$AA25,$AA25-SUM($AB151:BB151),BB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BC151)+BC151>$AA25,$AA25-SUM($AB151:BC151),BC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BD151)+BD151>$AA25,$AA25-SUM($AB151:BD151),BD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BE151)+BE151>$AA25,$AA25-SUM($AB151:BE151),BE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BF151)+BF151>$AA25,$AA25-SUM($AB151:BF151),BF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BG151)+BG151>$AA25,$AA25-SUM($AB151:BG151),BG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BH151)+BH151>$AA25,$AA25-SUM($AB151:BH151),BH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BI151)+BI151>$AA25,$AA25-SUM($AB151:BI151),BI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BJ151)+BJ151>$AA25,$AA25-SUM($AB151:BJ151),BJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BK151)+BK151>$AA25,$AA25-SUM($AB151:BK151),BK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BL151)+BL151>$AA25,$AA25-SUM($AB151:BL151),BL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BM151)+BM151>$AA25,$AA25-SUM($AB151:BM151),BM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BN151)+BN151>$AA25,$AA25-SUM($AB151:BN151),BN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BO151)+BO151>$AA25,$AA25-SUM($AB151:BO151),BO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BP151)+BP151>$AA25,$AA25-SUM($AB151:BP151),BP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BQ151)+BQ151>$AA25,$AA25-SUM($AB151:BQ151),BQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BR151)+BR151>$AA25,$AA25-SUM($AB151:BR151),BR151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BS151)+BS151>$AA25,$AA25-SUM($AB151:BS151),BS151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BT151)+BT151>$AA25,$AA25-SUM($AB151:BT151),BT151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BU151)+BU151>$AA25,$AA25-SUM($AB151:BU151),BU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BV151)+BV151>$AA25,$AA25-SUM($AB151:BV151),BV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BW151)+BW151>$AA25,$AA25-SUM($AB151:BW151),BW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BX151)+BX151>$AA25,$AA25-SUM($AB151:BX151),BX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BY151)+BY151>$AA25,$AA25-SUM($AB151:BY151),BY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:BZ151)+BZ151>$AA25,$AA25-SUM($AB151:BZ151),BZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CA151)+CA151>$AA25,$AA25-SUM($AB151:CA151),CA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CB151)+CB151>$AA25,$AA25-SUM($AB151:CB151),CB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CC151)+CC151>$AA25,$AA25-SUM($AB151:CC151),CC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CD151)+CD151>$AA25,$AA25-SUM($AB151:CD151),CD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CE151)+CE151>$AA25,$AA25-SUM($AB151:CE151),CE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CF151)+CF151>$AA25,$AA25-SUM($AB151:CF151),CF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CG151)+CG151>$AA25,$AA25-SUM($AB151:CG151),CG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CH151)+CH151>$AA25,$AA25-SUM($AB151:CH151),CH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CI151)+CI151>$AA25,$AA25-SUM($AB151:CI151),CI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CJ151)+CJ151>$AA25,$AA25-SUM($AB151:CJ151),CJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CK151)+CK151>$AA25,$AA25-SUM($AB151:CK151),CK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CL151)+CL151>$AA25,$AA25-SUM($AB151:CL151),CL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CM151)+CM151>$AA25,$AA25-SUM($AB151:CM151),CM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CN151)+CN151>$AA25,$AA25-SUM($AB151:CN151),CN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CO151)+CO151>$AA25,$AA25-SUM($AB151:CO151),CO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CP151)+CP151>$AA25,$AA25-SUM($AB151:CP151),CP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CQ151)+CQ151>$AA25,$AA25-SUM($AB151:CQ151),CQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CR151)+CR151>$AA25,$AA25-SUM($AB151:CR151),CR151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CS151)+CS151>$AA25,$AA25-SUM($AB151:CS151),CS151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CT151)+CT151>$AA25,$AA25-SUM($AB151:CT151),CT151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CU151)+CU151>$AA25,$AA25-SUM($AB151:CU151),CU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CV151)+CV151>$AA25,$AA25-SUM($AB151:CV151),CV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CW151)+CW151>$AA25,$AA25-SUM($AB151:CW151),CW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CX151)+CX151>$AA25,$AA25-SUM($AB151:CX151),CX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CY151)+CY151>$AA25,$AA25-SUM($AB151:CY151),CY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:CZ151)+CZ151>$AA25,$AA25-SUM($AB151:CZ151),CZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DA151)+DA151>$AA25,$AA25-SUM($AB151:DA151),DA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DB151)+DB151>$AA25,$AA25-SUM($AB151:DB151),DB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DC151)+DC151>$AA25,$AA25-SUM($AB151:DC151),DC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DD151)+DD151>$AA25,$AA25-SUM($AB151:DD151),DD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DE151)+DE151>$AA25,$AA25-SUM($AB151:DE151),DE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DF151)+DF151>$AA25,$AA25-SUM($AB151:DF151),DF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DG151)+DG151>$AA25,$AA25-SUM($AB151:DG151),DG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DH151)+DH151>$AA25,$AA25-SUM($AB151:DH151),DH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DI151)+DI151>$AA25,$AA25-SUM($AB151:DI151),DI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DJ151)+DJ151>$AA25,$AA25-SUM($AB151:DJ151),DJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DK151)+DK151>$AA25,$AA25-SUM($AB151:DK151),DK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DL151)+DL151>$AA25,$AA25-SUM($AB151:DL151),DL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DM151)+DM151>$AA25,$AA25-SUM($AB151:DM151),DM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DN151)+DN151>$AA25,$AA25-SUM($AB151:DN151),DN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DO151)+DO151>$AA25,$AA25-SUM($AB151:DO151),DO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DP151)+DP151>$AA25,$AA25-SUM($AB151:DP151),DP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DQ151)+DQ151>$AA25,$AA25-SUM($AB151:DQ151),DQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DR151)+DR151>$AA25,$AA25-SUM($AB151:DR151),DR151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DS151)+DS151>$AA25,$AA25-SUM($AB151:DS151),DS151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DT151)+DT151>$AA25,$AA25-SUM($AB151:DT151),DT151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DU151)+DU151>$AA25,$AA25-SUM($AB151:DU151),DU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DV151)+DV151>$AA25,$AA25-SUM($AB151:DV151),DV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DW151)+DW151>$AA25,$AA25-SUM($AB151:DW151),DW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DX151)+DX151>$AA25,$AA25-SUM($AB151:DX151),DX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DY151)+DY151>$AA25,$AA25-SUM($AB151:DY151),DY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:DZ151)+DZ151>$AA25,$AA25-SUM($AB151:DZ151),DZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EA151)+EA151>$AA25,$AA25-SUM($AB151:EA151),EA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EB151)+EB151>$AA25,$AA25-SUM($AB151:EB151),EB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EC151)+EC151>$AA25,$AA25-SUM($AB151:EC151),EC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:ED151)+ED151>$AA25,$AA25-SUM($AB151:ED151),ED151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EE151)+EE151>$AA25,$AA25-SUM($AB151:EE151),EE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EF151)+EF151>$AA25,$AA25-SUM($AB151:EF151),EF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EG151)+EG151>$AA25,$AA25-SUM($AB151:EG151),EG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EH151)+EH151>$AA25,$AA25-SUM($AB151:EH151),EH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EI151)+EI151>$AA25,$AA25-SUM($AB151:EI151),EI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EJ151)+EJ151>$AA25,$AA25-SUM($AB151:EJ151),EJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EK151)+EK151>$AA25,$AA25-SUM($AB151:EK151),EK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EL151)+EL151>$AA25,$AA25-SUM($AB151:EL151),EL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EM151)+EM151>$AA25,$AA25-SUM($AB151:EM151),EM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EN151)+EN151>$AA25,$AA25-SUM($AB151:EN151),EN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EO151)+EO151>$AA25,$AA25-SUM($AB151:EO151),EO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EP151)+EP151>$AA25,$AA25-SUM($AB151:EP151),EP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EQ151)+EQ151>$AA25,$AA25-SUM($AB151:EQ151),EQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:ER151)+ER151>$AA25,$AA25-SUM($AB151:ER151),ER151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:ES151)+ES151>$AA25,$AA25-SUM($AB151:ES151),ES151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:ET151)+ET151>$AA25,$AA25-SUM($AB151:ET151),ET151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EU151)+EU151>$AA25,$AA25-SUM($AB151:EU151),EU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EV151)+EV151>$AA25,$AA25-SUM($AB151:EV151),EV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EW151)+EW151>$AA25,$AA25-SUM($AB151:EW151),EW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EX151)+EX151>$AA25,$AA25-SUM($AB151:EX151),EX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EY151)+EY151>$AA25,$AA25-SUM($AB151:EY151),EY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:EZ151)+EZ151>$AA25,$AA25-SUM($AB151:EZ151),EZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FA151)+FA151>$AA25,$AA25-SUM($AB151:FA151),FA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FB151)+FB151>$AA25,$AA25-SUM($AB151:FB151),FB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FC151)+FC151>$AA25,$AA25-SUM($AB151:FC151),FC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FD151)+FD151>$AA25,$AA25-SUM($AB151:FD151),FD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FE151)+FE151>$AA25,$AA25-SUM($AB151:FE151),FE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FF151)+FF151>$AA25,$AA25-SUM($AB151:FF151),FF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FG151)+FG151>$AA25,$AA25-SUM($AB151:FG151),FG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FH151)+FH151>$AA25,$AA25-SUM($AB151:FH151),FH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FI151)+FI151>$AA25,$AA25-SUM($AB151:FI151),FI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FJ151)+FJ151>$AA25,$AA25-SUM($AB151:FJ151),FJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FK151)+FK151>$AA25,$AA25-SUM($AB151:FK151),FK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FL151)+FL151>$AA25,$AA25-SUM($AB151:FL151),FL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FM151)+FM151>$AA25,$AA25-SUM($AB151:FM151),FM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FN151)+FN151>$AA25,$AA25-SUM($AB151:FN151),FN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FO151)+FO151>$AA25,$AA25-SUM($AB151:FO151),FO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FP151)+FP151>$AA25,$AA25-SUM($AB151:FP151),FP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FQ151)+FQ151>$AA25,$AA25-SUM($AB151:FQ151),FQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FR151)+FR151>$AA25,$AA25-SUM($AB151:FR151),FR151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FS151)+FS151>$AA25,$AA25-SUM($AB151:FS151),FS151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FT151)+FT151>$AA25,$AA25-SUM($AB151:FT151),FT151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FU151)+FU151>$AA25,$AA25-SUM($AB151:FU151),FU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FV151)+FV151>$AA25,$AA25-SUM($AB151:FV151),FV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FW151)+FW151>$AA25,$AA25-SUM($AB151:FW151),FW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FX151)+FX151>$AA25,$AA25-SUM($AB151:FX151),FX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FY151)+FY151>$AA25,$AA25-SUM($AB151:FY151),FY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:FZ151)+FZ151>$AA25,$AA25-SUM($AB151:FZ151),FZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GA151)+GA151>$AA25,$AA25-SUM($AB151:GA151),GA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GB151)+GB151>$AA25,$AA25-SUM($AB151:GB151),GB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GC151)+GC151>$AA25,$AA25-SUM($AB151:GC151),GC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GD151)+GD151>$AA25,$AA25-SUM($AB151:GD151),GD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GE151)+GE151>$AA25,$AA25-SUM($AB151:GE151),GE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GF151)+GF151>$AA25,$AA25-SUM($AB151:GF151),GF151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GG151)+GG151>$AA25,$AA25-SUM($AB151:GG151),GG151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GH151)+GH151>$AA25,$AA25-SUM($AB151:GH151),GH151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GI151)+GI151>$AA25,$AA25-SUM($AB151:GI151),GI151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GJ151)+GJ151>$AA25,$AA25-SUM($AB151:GJ151),GJ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GK151)+GK151>$AA25,$AA25-SUM($AB151:GK151),GK151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GL151)+GL151>$AA25,$AA25-SUM($AB151:GL151),GL151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GM151)+GM151>$AA25,$AA25-SUM($AB151:GM151),GM151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GN151)+GN151>$AA25,$AA25-SUM($AB151:GN151),GN151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GO151)+GO151>$AA25,$AA25-SUM($AB151:GO151),GO151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GP151)+GP151>$AA25,$AA25-SUM($AB151:GP151),GP151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GQ151)+GQ151>$AA25,$AA25-SUM($AB151:GQ151),GQ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GR151)+GR151>$AA25,$AA25-SUM($AB151:GR151),GR151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GS151)+GS151>$AA25,$AA25-SUM($AB151:GS151),GS151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GT151)+GT151>$AA25,$AA25-SUM($AB151:GT151),GT151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GU151)+GU151>$AA25,$AA25-SUM($AB151:GU151),GU151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GV151)+GV151>$AA25,$AA25-SUM($AB151:GV151),GV151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GW151)+GW151>$AA25,$AA25-SUM($AB151:GW151),GW151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GX151)+GX151>$AA25,$AA25-SUM($AB151:GX151),GX151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GY151)+GY151>$AA25,$AA25-SUM($AB151:GY151),GY151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:GZ151)+GZ151>$AA25,$AA25-SUM($AB151:GZ151),GZ151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:HA151)+HA151>$AA25,$AA25-SUM($AB151:HA151),HA151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:HB151)+HB151>$AA25,$AA25-SUM($AB151:HB151),HB151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:HC151)+HC151>$AA25,$AA25-SUM($AB151:HC151),HC151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:HD151)+HD151>$AA25,$AA25-SUM($AB151:HD151),HD151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:HE151)+HE151>$AA25,$AA25-SUM($AB151:HE151),HE151),0)","v":0},{"$f":"IF($AB151>0,IF(SUM($AB151:HF151)+HF151>$AA25,$AA25-SUM($AB151:HF151),HF151),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.023818749999999E-3,{"$f":"IF($AB152>0,IF(SUM($AB152:AB152)+AB152>$AA26,$AA26-SUM($AB152:AB152),AB152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AC152)+AC152>$AA26,$AA26-SUM($AB152:AC152),AC152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AD152)+AD152>$AA26,$AA26-SUM($AB152:AD152),AD152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AE152)+AE152>$AA26,$AA26-SUM($AB152:AE152),AE152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AF152)+AF152>$AA26,$AA26-SUM($AB152:AF152),AF152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AG152)+AG152>$AA26,$AA26-SUM($AB152:AG152),AG152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AH152)+AH152>$AA26,$AA26-SUM($AB152:AH152),AH152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AI152)+AI152>$AA26,$AA26-SUM($AB152:AI152),AI152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AJ152)+AJ152>$AA26,$AA26-SUM($AB152:AJ152),AJ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AK152)+AK152>$AA26,$AA26-SUM($AB152:AK152),AK152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AL152)+AL152>$AA26,$AA26-SUM($AB152:AL152),AL152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AM152)+AM152>$AA26,$AA26-SUM($AB152:AM152),AM152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AN152)+AN152>$AA26,$AA26-SUM($AB152:AN152),AN152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AO152)+AO152>$AA26,$AA26-SUM($AB152:AO152),AO152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AP152)+AP152>$AA26,$AA26-SUM($AB152:AP152),AP152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AQ152)+AQ152>$AA26,$AA26-SUM($AB152:AQ152),AQ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AR152)+AR152>$AA26,$AA26-SUM($AB152:AR152),AR152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AS152)+AS152>$AA26,$AA26-SUM($AB152:AS152),AS152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AT152)+AT152>$AA26,$AA26-SUM($AB152:AT152),AT152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AU152)+AU152>$AA26,$AA26-SUM($AB152:AU152),AU152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AV152)+AV152>$AA26,$AA26-SUM($AB152:AV152),AV152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AW152)+AW152>$AA26,$AA26-SUM($AB152:AW152),AW152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AX152)+AX152>$AA26,$AA26-SUM($AB152:AX152),AX152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AY152)+AY152>$AA26,$AA26-SUM($AB152:AY152),AY152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:AZ152)+AZ152>$AA26,$AA26-SUM($AB152:AZ152),AZ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BA152)+BA152>$AA26,$AA26-SUM($AB152:BA152),BA152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BB152)+BB152>$AA26,$AA26-SUM($AB152:BB152),BB152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BC152)+BC152>$AA26,$AA26-SUM($AB152:BC152),BC152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BD152)+BD152>$AA26,$AA26-SUM($AB152:BD152),BD152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BE152)+BE152>$AA26,$AA26-SUM($AB152:BE152),BE152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BF152)+BF152>$AA26,$AA26-SUM($AB152:BF152),BF152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BG152)+BG152>$AA26,$AA26-SUM($AB152:BG152),BG152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BH152)+BH152>$AA26,$AA26-SUM($AB152:BH152),BH152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BI152)+BI152>$AA26,$AA26-SUM($AB152:BI152),BI152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BJ152)+BJ152>$AA26,$AA26-SUM($AB152:BJ152),BJ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BK152)+BK152>$AA26,$AA26-SUM($AB152:BK152),BK152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BL152)+BL152>$AA26,$AA26-SUM($AB152:BL152),BL152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BM152)+BM152>$AA26,$AA26-SUM($AB152:BM152),BM152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BN152)+BN152>$AA26,$AA26-SUM($AB152:BN152),BN152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BO152)+BO152>$AA26,$AA26-SUM($AB152:BO152),BO152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BP152)+BP152>$AA26,$AA26-SUM($AB152:BP152),BP152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BQ152)+BQ152>$AA26,$AA26-SUM($AB152:BQ152),BQ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BR152)+BR152>$AA26,$AA26-SUM($AB152:BR152),BR152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BS152)+BS152>$AA26,$AA26-SUM($AB152:BS152),BS152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BT152)+BT152>$AA26,$AA26-SUM($AB152:BT152),BT152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BU152)+BU152>$AA26,$AA26-SUM($AB152:BU152),BU152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BV152)+BV152>$AA26,$AA26-SUM($AB152:BV152),BV152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BW152)+BW152>$AA26,$AA26-SUM($AB152:BW152),BW152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BX152)+BX152>$AA26,$AA26-SUM($AB152:BX152),BX152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BY152)+BY152>$AA26,$AA26-SUM($AB152:BY152),BY152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:BZ152)+BZ152>$AA26,$AA26-SUM($AB152:BZ152),BZ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CA152)+CA152>$AA26,$AA26-SUM($AB152:CA152),CA152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CB152)+CB152>$AA26,$AA26-SUM($AB152:CB152),CB152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CC152)+CC152>$AA26,$AA26-SUM($AB152:CC152),CC152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CD152)+CD152>$AA26,$AA26-SUM($AB152:CD152),CD152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CE152)+CE152>$AA26,$AA26-SUM($AB152:CE152),CE152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CF152)+CF152>$AA26,$AA26-SUM($AB152:CF152),CF152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CG152)+CG152>$AA26,$AA26-SUM($AB152:CG152),CG152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CH152)+CH152>$AA26,$AA26-SUM($AB152:CH152),CH152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CI152)+CI152>$AA26,$AA26-SUM($AB152:CI152),CI152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CJ152)+CJ152>$AA26,$AA26-SUM($AB152:CJ152),CJ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CK152)+CK152>$AA26,$AA26-SUM($AB152:CK152),CK152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CL152)+CL152>$AA26,$AA26-SUM($AB152:CL152),CL152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CM152)+CM152>$AA26,$AA26-SUM($AB152:CM152),CM152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CN152)+CN152>$AA26,$AA26-SUM($AB152:CN152),CN152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CO152)+CO152>$AA26,$AA26-SUM($AB152:CO152),CO152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CP152)+CP152>$AA26,$AA26-SUM($AB152:CP152),CP152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CQ152)+CQ152>$AA26,$AA26-SUM($AB152:CQ152),CQ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CR152)+CR152>$AA26,$AA26-SUM($AB152:CR152),CR152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CS152)+CS152>$AA26,$AA26-SUM($AB152:CS152),CS152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CT152)+CT152>$AA26,$AA26-SUM($AB152:CT152),CT152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CU152)+CU152>$AA26,$AA26-SUM($AB152:CU152),CU152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CV152)+CV152>$AA26,$AA26-SUM($AB152:CV152),CV152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CW152)+CW152>$AA26,$AA26-SUM($AB152:CW152),CW152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CX152)+CX152>$AA26,$AA26-SUM($AB152:CX152),CX152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CY152)+CY152>$AA26,$AA26-SUM($AB152:CY152),CY152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:CZ152)+CZ152>$AA26,$AA26-SUM($AB152:CZ152),CZ152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:DA152)+DA152>$AA26,$AA26-SUM($AB152:DA152),DA152),0)","v":9.023818749999999E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:DB152)+DB152>$AA26,$AA26-SUM($AB152:DB152),DB152),0)","v":9.0238187499988021E-3},{"$f":"IF($AB152>0,IF(SUM($AB152:DC152)+DC152>$AA26,$AA26-SUM($AB152:DC152),DC152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DD152)+DD152>$AA26,$AA26-SUM($AB152:DD152),DD152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DE152)+DE152>$AA26,$AA26-SUM($AB152:DE152),DE152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DF152)+DF152>$AA26,$AA26-SUM($AB152:DF152),DF152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DG152)+DG152>$AA26,$AA26-SUM($AB152:DG152),DG152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DH152)+DH152>$AA26,$AA26-SUM($AB152:DH152),DH152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DI152)+DI152>$AA26,$AA26-SUM($AB152:DI152),DI152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DJ152)+DJ152>$AA26,$AA26-SUM($AB152:DJ152),DJ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DK152)+DK152>$AA26,$AA26-SUM($AB152:DK152),DK152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DL152)+DL152>$AA26,$AA26-SUM($AB152:DL152),DL152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DM152)+DM152>$AA26,$AA26-SUM($AB152:DM152),DM152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DN152)+DN152>$AA26,$AA26-SUM($AB152:DN152),DN152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DO152)+DO152>$AA26,$AA26-SUM($AB152:DO152),DO152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DP152)+DP152>$AA26,$AA26-SUM($AB152:DP152),DP152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DQ152)+DQ152>$AA26,$AA26-SUM($AB152:DQ152),DQ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DR152)+DR152>$AA26,$AA26-SUM($AB152:DR152),DR152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DS152)+DS152>$AA26,$AA26-SUM($AB152:DS152),DS152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DT152)+DT152>$AA26,$AA26-SUM($AB152:DT152),DT152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DU152)+DU152>$AA26,$AA26-SUM($AB152:DU152),DU152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DV152)+DV152>$AA26,$AA26-SUM($AB152:DV152),DV152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DW152)+DW152>$AA26,$AA26-SUM($AB152:DW152),DW152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DX152)+DX152>$AA26,$AA26-SUM($AB152:DX152),DX152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DY152)+DY152>$AA26,$AA26-SUM($AB152:DY152),DY152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:DZ152)+DZ152>$AA26,$AA26-SUM($AB152:DZ152),DZ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EA152)+EA152>$AA26,$AA26-SUM($AB152:EA152),EA152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EB152)+EB152>$AA26,$AA26-SUM($AB152:EB152),EB152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EC152)+EC152>$AA26,$AA26-SUM($AB152:EC152),EC152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:ED152)+ED152>$AA26,$AA26-SUM($AB152:ED152),ED152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EE152)+EE152>$AA26,$AA26-SUM($AB152:EE152),EE152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EF152)+EF152>$AA26,$AA26-SUM($AB152:EF152),EF152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EG152)+EG152>$AA26,$AA26-SUM($AB152:EG152),EG152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EH152)+EH152>$AA26,$AA26-SUM($AB152:EH152),EH152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EI152)+EI152>$AA26,$AA26-SUM($AB152:EI152),EI152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EJ152)+EJ152>$AA26,$AA26-SUM($AB152:EJ152),EJ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EK152)+EK152>$AA26,$AA26-SUM($AB152:EK152),EK152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EL152)+EL152>$AA26,$AA26-SUM($AB152:EL152),EL152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EM152)+EM152>$AA26,$AA26-SUM($AB152:EM152),EM152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EN152)+EN152>$AA26,$AA26-SUM($AB152:EN152),EN152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EO152)+EO152>$AA26,$AA26-SUM($AB152:EO152),EO152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EP152)+EP152>$AA26,$AA26-SUM($AB152:EP152),EP152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EQ152)+EQ152>$AA26,$AA26-SUM($AB152:EQ152),EQ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:ER152)+ER152>$AA26,$AA26-SUM($AB152:ER152),ER152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:ES152)+ES152>$AA26,$AA26-SUM($AB152:ES152),ES152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:ET152)+ET152>$AA26,$AA26-SUM($AB152:ET152),ET152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EU152)+EU152>$AA26,$AA26-SUM($AB152:EU152),EU152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EV152)+EV152>$AA26,$AA26-SUM($AB152:EV152),EV152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EW152)+EW152>$AA26,$AA26-SUM($AB152:EW152),EW152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EX152)+EX152>$AA26,$AA26-SUM($AB152:EX152),EX152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EY152)+EY152>$AA26,$AA26-SUM($AB152:EY152),EY152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:EZ152)+EZ152>$AA26,$AA26-SUM($AB152:EZ152),EZ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FA152)+FA152>$AA26,$AA26-SUM($AB152:FA152),FA152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FB152)+FB152>$AA26,$AA26-SUM($AB152:FB152),FB152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FC152)+FC152>$AA26,$AA26-SUM($AB152:FC152),FC152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FD152)+FD152>$AA26,$AA26-SUM($AB152:FD152),FD152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FE152)+FE152>$AA26,$AA26-SUM($AB152:FE152),FE152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FF152)+FF152>$AA26,$AA26-SUM($AB152:FF152),FF152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FG152)+FG152>$AA26,$AA26-SUM($AB152:FG152),FG152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FH152)+FH152>$AA26,$AA26-SUM($AB152:FH152),FH152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FI152)+FI152>$AA26,$AA26-SUM($AB152:FI152),FI152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FJ152)+FJ152>$AA26,$AA26-SUM($AB152:FJ152),FJ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FK152)+FK152>$AA26,$AA26-SUM($AB152:FK152),FK152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FL152)+FL152>$AA26,$AA26-SUM($AB152:FL152),FL152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FM152)+FM152>$AA26,$AA26-SUM($AB152:FM152),FM152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FN152)+FN152>$AA26,$AA26-SUM($AB152:FN152),FN152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FO152)+FO152>$AA26,$AA26-SUM($AB152:FO152),FO152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FP152)+FP152>$AA26,$AA26-SUM($AB152:FP152),FP152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FQ152)+FQ152>$AA26,$AA26-SUM($AB152:FQ152),FQ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FR152)+FR152>$AA26,$AA26-SUM($AB152:FR152),FR152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FS152)+FS152>$AA26,$AA26-SUM($AB152:FS152),FS152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FT152)+FT152>$AA26,$AA26-SUM($AB152:FT152),FT152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FU152)+FU152>$AA26,$AA26-SUM($AB152:FU152),FU152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FV152)+FV152>$AA26,$AA26-SUM($AB152:FV152),FV152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FW152)+FW152>$AA26,$AA26-SUM($AB152:FW152),FW152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FX152)+FX152>$AA26,$AA26-SUM($AB152:FX152),FX152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FY152)+FY152>$AA26,$AA26-SUM($AB152:FY152),FY152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:FZ152)+FZ152>$AA26,$AA26-SUM($AB152:FZ152),FZ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GA152)+GA152>$AA26,$AA26-SUM($AB152:GA152),GA152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GB152)+GB152>$AA26,$AA26-SUM($AB152:GB152),GB152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GC152)+GC152>$AA26,$AA26-SUM($AB152:GC152),GC152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GD152)+GD152>$AA26,$AA26-SUM($AB152:GD152),GD152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GE152)+GE152>$AA26,$AA26-SUM($AB152:GE152),GE152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GF152)+GF152>$AA26,$AA26-SUM($AB152:GF152),GF152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GG152)+GG152>$AA26,$AA26-SUM($AB152:GG152),GG152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GH152)+GH152>$AA26,$AA26-SUM($AB152:GH152),GH152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GI152)+GI152>$AA26,$AA26-SUM($AB152:GI152),GI152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GJ152)+GJ152>$AA26,$AA26-SUM($AB152:GJ152),GJ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GK152)+GK152>$AA26,$AA26-SUM($AB152:GK152),GK152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GL152)+GL152>$AA26,$AA26-SUM($AB152:GL152),GL152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GM152)+GM152>$AA26,$AA26-SUM($AB152:GM152),GM152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GN152)+GN152>$AA26,$AA26-SUM($AB152:GN152),GN152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GO152)+GO152>$AA26,$AA26-SUM($AB152:GO152),GO152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GP152)+GP152>$AA26,$AA26-SUM($AB152:GP152),GP152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GQ152)+GQ152>$AA26,$AA26-SUM($AB152:GQ152),GQ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GR152)+GR152>$AA26,$AA26-SUM($AB152:GR152),GR152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GS152)+GS152>$AA26,$AA26-SUM($AB152:GS152),GS152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GT152)+GT152>$AA26,$AA26-SUM($AB152:GT152),GT152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GU152)+GU152>$AA26,$AA26-SUM($AB152:GU152),GU152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GV152)+GV152>$AA26,$AA26-SUM($AB152:GV152),GV152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GW152)+GW152>$AA26,$AA26-SUM($AB152:GW152),GW152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GX152)+GX152>$AA26,$AA26-SUM($AB152:GX152),GX152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GY152)+GY152>$AA26,$AA26-SUM($AB152:GY152),GY152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:GZ152)+GZ152>$AA26,$AA26-SUM($AB152:GZ152),GZ152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:HA152)+HA152>$AA26,$AA26-SUM($AB152:HA152),HA152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:HB152)+HB152>$AA26,$AA26-SUM($AB152:HB152),HB152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:HC152)+HC152>$AA26,$AA26-SUM($AB152:HC152),HC152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:HD152)+HD152>$AA26,$AA26-SUM($AB152:HD152),HD152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:HE152)+HE152>$AA26,$AA26-SUM($AB152:HE152),HE152),0)","v":0},{"$f":"IF($AB152>0,IF(SUM($AB152:HF152)+HF152>$AA26,$AA26-SUM($AB152:HF152),HF152),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0618071250000006E-3,{"$f":"IF($AB153>0,IF(SUM($AB153:AB153)+AB153>$AA27,$AA27-SUM($AB153:AB153),AB153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AC153)+AC153>$AA27,$AA27-SUM($AB153:AC153),AC153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AD153)+AD153>$AA27,$AA27-SUM($AB153:AD153),AD153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AE153)+AE153>$AA27,$AA27-SUM($AB153:AE153),AE153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AF153)+AF153>$AA27,$AA27-SUM($AB153:AF153),AF153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AG153)+AG153>$AA27,$AA27-SUM($AB153:AG153),AG153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AH153)+AH153>$AA27,$AA27-SUM($AB153:AH153),AH153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AI153)+AI153>$AA27,$AA27-SUM($AB153:AI153),AI153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AJ153)+AJ153>$AA27,$AA27-SUM($AB153:AJ153),AJ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AK153)+AK153>$AA27,$AA27-SUM($AB153:AK153),AK153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AL153)+AL153>$AA27,$AA27-SUM($AB153:AL153),AL153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AM153)+AM153>$AA27,$AA27-SUM($AB153:AM153),AM153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AN153)+AN153>$AA27,$AA27-SUM($AB153:AN153),AN153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AO153)+AO153>$AA27,$AA27-SUM($AB153:AO153),AO153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AP153)+AP153>$AA27,$AA27-SUM($AB153:AP153),AP153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AQ153)+AQ153>$AA27,$AA27-SUM($AB153:AQ153),AQ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AR153)+AR153>$AA27,$AA27-SUM($AB153:AR153),AR153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AS153)+AS153>$AA27,$AA27-SUM($AB153:AS153),AS153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AT153)+AT153>$AA27,$AA27-SUM($AB153:AT153),AT153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AU153)+AU153>$AA27,$AA27-SUM($AB153:AU153),AU153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AV153)+AV153>$AA27,$AA27-SUM($AB153:AV153),AV153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AW153)+AW153>$AA27,$AA27-SUM($AB153:AW153),AW153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AX153)+AX153>$AA27,$AA27-SUM($AB153:AX153),AX153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AY153)+AY153>$AA27,$AA27-SUM($AB153:AY153),AY153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:AZ153)+AZ153>$AA27,$AA27-SUM($AB153:AZ153),AZ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BA153)+BA153>$AA27,$AA27-SUM($AB153:BA153),BA153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BB153)+BB153>$AA27,$AA27-SUM($AB153:BB153),BB153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BC153)+BC153>$AA27,$AA27-SUM($AB153:BC153),BC153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BD153)+BD153>$AA27,$AA27-SUM($AB153:BD153),BD153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BE153)+BE153>$AA27,$AA27-SUM($AB153:BE153),BE153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BF153)+BF153>$AA27,$AA27-SUM($AB153:BF153),BF153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BG153)+BG153>$AA27,$AA27-SUM($AB153:BG153),BG153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BH153)+BH153>$AA27,$AA27-SUM($AB153:BH153),BH153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BI153)+BI153>$AA27,$AA27-SUM($AB153:BI153),BI153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BJ153)+BJ153>$AA27,$AA27-SUM($AB153:BJ153),BJ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BK153)+BK153>$AA27,$AA27-SUM($AB153:BK153),BK153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BL153)+BL153>$AA27,$AA27-SUM($AB153:BL153),BL153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BM153)+BM153>$AA27,$AA27-SUM($AB153:BM153),BM153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BN153)+BN153>$AA27,$AA27-SUM($AB153:BN153),BN153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BO153)+BO153>$AA27,$AA27-SUM($AB153:BO153),BO153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BP153)+BP153>$AA27,$AA27-SUM($AB153:BP153),BP153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BQ153)+BQ153>$AA27,$AA27-SUM($AB153:BQ153),BQ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BR153)+BR153>$AA27,$AA27-SUM($AB153:BR153),BR153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BS153)+BS153>$AA27,$AA27-SUM($AB153:BS153),BS153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BT153)+BT153>$AA27,$AA27-SUM($AB153:BT153),BT153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BU153)+BU153>$AA27,$AA27-SUM($AB153:BU153),BU153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BV153)+BV153>$AA27,$AA27-SUM($AB153:BV153),BV153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BW153)+BW153>$AA27,$AA27-SUM($AB153:BW153),BW153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BX153)+BX153>$AA27,$AA27-SUM($AB153:BX153),BX153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BY153)+BY153>$AA27,$AA27-SUM($AB153:BY153),BY153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:BZ153)+BZ153>$AA27,$AA27-SUM($AB153:BZ153),BZ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CA153)+CA153>$AA27,$AA27-SUM($AB153:CA153),CA153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CB153)+CB153>$AA27,$AA27-SUM($AB153:CB153),CB153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CC153)+CC153>$AA27,$AA27-SUM($AB153:CC153),CC153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CD153)+CD153>$AA27,$AA27-SUM($AB153:CD153),CD153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CE153)+CE153>$AA27,$AA27-SUM($AB153:CE153),CE153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CF153)+CF153>$AA27,$AA27-SUM($AB153:CF153),CF153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CG153)+CG153>$AA27,$AA27-SUM($AB153:CG153),CG153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CH153)+CH153>$AA27,$AA27-SUM($AB153:CH153),CH153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CI153)+CI153>$AA27,$AA27-SUM($AB153:CI153),CI153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CJ153)+CJ153>$AA27,$AA27-SUM($AB153:CJ153),CJ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CK153)+CK153>$AA27,$AA27-SUM($AB153:CK153),CK153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CL153)+CL153>$AA27,$AA27-SUM($AB153:CL153),CL153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CM153)+CM153>$AA27,$AA27-SUM($AB153:CM153),CM153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CN153)+CN153>$AA27,$AA27-SUM($AB153:CN153),CN153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CO153)+CO153>$AA27,$AA27-SUM($AB153:CO153),CO153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CP153)+CP153>$AA27,$AA27-SUM($AB153:CP153),CP153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CQ153)+CQ153>$AA27,$AA27-SUM($AB153:CQ153),CQ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CR153)+CR153>$AA27,$AA27-SUM($AB153:CR153),CR153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CS153)+CS153>$AA27,$AA27-SUM($AB153:CS153),CS153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CT153)+CT153>$AA27,$AA27-SUM($AB153:CT153),CT153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CU153)+CU153>$AA27,$AA27-SUM($AB153:CU153),CU153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CV153)+CV153>$AA27,$AA27-SUM($AB153:CV153),CV153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CW153)+CW153>$AA27,$AA27-SUM($AB153:CW153),CW153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CX153)+CX153>$AA27,$AA27-SUM($AB153:CX153),CX153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CY153)+CY153>$AA27,$AA27-SUM($AB153:CY153),CY153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:CZ153)+CZ153>$AA27,$AA27-SUM($AB153:CZ153),CZ153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:DA153)+DA153>$AA27,$AA27-SUM($AB153:DA153),DA153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:DB153)+DB153>$AA27,$AA27-SUM($AB153:DB153),DB153),0)","v":8.0618071250000006E-3},{"$f":"IF($AB153>0,IF(SUM($AB153:DC153)+DC153>$AA27,$AA27-SUM($AB153:DC153),DC153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DD153)+DD153>$AA27,$AA27-SUM($AB153:DD153),DD153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DE153)+DE153>$AA27,$AA27-SUM($AB153:DE153),DE153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DF153)+DF153>$AA27,$AA27-SUM($AB153:DF153),DF153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DG153)+DG153>$AA27,$AA27-SUM($AB153:DG153),DG153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DH153)+DH153>$AA27,$AA27-SUM($AB153:DH153),DH153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DI153)+DI153>$AA27,$AA27-SUM($AB153:DI153),DI153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DJ153)+DJ153>$AA27,$AA27-SUM($AB153:DJ153),DJ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DK153)+DK153>$AA27,$AA27-SUM($AB153:DK153),DK153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DL153)+DL153>$AA27,$AA27-SUM($AB153:DL153),DL153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DM153)+DM153>$AA27,$AA27-SUM($AB153:DM153),DM153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DN153)+DN153>$AA27,$AA27-SUM($AB153:DN153),DN153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DO153)+DO153>$AA27,$AA27-SUM($AB153:DO153),DO153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DP153)+DP153>$AA27,$AA27-SUM($AB153:DP153),DP153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DQ153)+DQ153>$AA27,$AA27-SUM($AB153:DQ153),DQ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DR153)+DR153>$AA27,$AA27-SUM($AB153:DR153),DR153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DS153)+DS153>$AA27,$AA27-SUM($AB153:DS153),DS153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DT153)+DT153>$AA27,$AA27-SUM($AB153:DT153),DT153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DU153)+DU153>$AA27,$AA27-SUM($AB153:DU153),DU153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DV153)+DV153>$AA27,$AA27-SUM($AB153:DV153),DV153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DW153)+DW153>$AA27,$AA27-SUM($AB153:DW153),DW153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DX153)+DX153>$AA27,$AA27-SUM($AB153:DX153),DX153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DY153)+DY153>$AA27,$AA27-SUM($AB153:DY153),DY153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:DZ153)+DZ153>$AA27,$AA27-SUM($AB153:DZ153),DZ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EA153)+EA153>$AA27,$AA27-SUM($AB153:EA153),EA153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EB153)+EB153>$AA27,$AA27-SUM($AB153:EB153),EB153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EC153)+EC153>$AA27,$AA27-SUM($AB153:EC153),EC153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:ED153)+ED153>$AA27,$AA27-SUM($AB153:ED153),ED153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EE153)+EE153>$AA27,$AA27-SUM($AB153:EE153),EE153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EF153)+EF153>$AA27,$AA27-SUM($AB153:EF153),EF153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EG153)+EG153>$AA27,$AA27-SUM($AB153:EG153),EG153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EH153)+EH153>$AA27,$AA27-SUM($AB153:EH153),EH153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EI153)+EI153>$AA27,$AA27-SUM($AB153:EI153),EI153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EJ153)+EJ153>$AA27,$AA27-SUM($AB153:EJ153),EJ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EK153)+EK153>$AA27,$AA27-SUM($AB153:EK153),EK153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EL153)+EL153>$AA27,$AA27-SUM($AB153:EL153),EL153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EM153)+EM153>$AA27,$AA27-SUM($AB153:EM153),EM153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EN153)+EN153>$AA27,$AA27-SUM($AB153:EN153),EN153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EO153)+EO153>$AA27,$AA27-SUM($AB153:EO153),EO153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EP153)+EP153>$AA27,$AA27-SUM($AB153:EP153),EP153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EQ153)+EQ153>$AA27,$AA27-SUM($AB153:EQ153),EQ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:ER153)+ER153>$AA27,$AA27-SUM($AB153:ER153),ER153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:ES153)+ES153>$AA27,$AA27-SUM($AB153:ES153),ES153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:ET153)+ET153>$AA27,$AA27-SUM($AB153:ET153),ET153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EU153)+EU153>$AA27,$AA27-SUM($AB153:EU153),EU153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EV153)+EV153>$AA27,$AA27-SUM($AB153:EV153),EV153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EW153)+EW153>$AA27,$AA27-SUM($AB153:EW153),EW153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EX153)+EX153>$AA27,$AA27-SUM($AB153:EX153),EX153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EY153)+EY153>$AA27,$AA27-SUM($AB153:EY153),EY153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:EZ153)+EZ153>$AA27,$AA27-SUM($AB153:EZ153),EZ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FA153)+FA153>$AA27,$AA27-SUM($AB153:FA153),FA153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FB153)+FB153>$AA27,$AA27-SUM($AB153:FB153),FB153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FC153)+FC153>$AA27,$AA27-SUM($AB153:FC153),FC153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FD153)+FD153>$AA27,$AA27-SUM($AB153:FD153),FD153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FE153)+FE153>$AA27,$AA27-SUM($AB153:FE153),FE153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FF153)+FF153>$AA27,$AA27-SUM($AB153:FF153),FF153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FG153)+FG153>$AA27,$AA27-SUM($AB153:FG153),FG153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FH153)+FH153>$AA27,$AA27-SUM($AB153:FH153),FH153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FI153)+FI153>$AA27,$AA27-SUM($AB153:FI153),FI153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FJ153)+FJ153>$AA27,$AA27-SUM($AB153:FJ153),FJ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FK153)+FK153>$AA27,$AA27-SUM($AB153:FK153),FK153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FL153)+FL153>$AA27,$AA27-SUM($AB153:FL153),FL153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FM153)+FM153>$AA27,$AA27-SUM($AB153:FM153),FM153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FN153)+FN153>$AA27,$AA27-SUM($AB153:FN153),FN153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FO153)+FO153>$AA27,$AA27-SUM($AB153:FO153),FO153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FP153)+FP153>$AA27,$AA27-SUM($AB153:FP153),FP153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FQ153)+FQ153>$AA27,$AA27-SUM($AB153:FQ153),FQ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FR153)+FR153>$AA27,$AA27-SUM($AB153:FR153),FR153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FS153)+FS153>$AA27,$AA27-SUM($AB153:FS153),FS153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FT153)+FT153>$AA27,$AA27-SUM($AB153:FT153),FT153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FU153)+FU153>$AA27,$AA27-SUM($AB153:FU153),FU153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FV153)+FV153>$AA27,$AA27-SUM($AB153:FV153),FV153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FW153)+FW153>$AA27,$AA27-SUM($AB153:FW153),FW153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FX153)+FX153>$AA27,$AA27-SUM($AB153:FX153),FX153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FY153)+FY153>$AA27,$AA27-SUM($AB153:FY153),FY153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:FZ153)+FZ153>$AA27,$AA27-SUM($AB153:FZ153),FZ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GA153)+GA153>$AA27,$AA27-SUM($AB153:GA153),GA153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GB153)+GB153>$AA27,$AA27-SUM($AB153:GB153),GB153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GC153)+GC153>$AA27,$AA27-SUM($AB153:GC153),GC153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GD153)+GD153>$AA27,$AA27-SUM($AB153:GD153),GD153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GE153)+GE153>$AA27,$AA27-SUM($AB153:GE153),GE153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GF153)+GF153>$AA27,$AA27-SUM($AB153:GF153),GF153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GG153)+GG153>$AA27,$AA27-SUM($AB153:GG153),GG153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GH153)+GH153>$AA27,$AA27-SUM($AB153:GH153),GH153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GI153)+GI153>$AA27,$AA27-SUM($AB153:GI153),GI153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GJ153)+GJ153>$AA27,$AA27-SUM($AB153:GJ153),GJ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GK153)+GK153>$AA27,$AA27-SUM($AB153:GK153),GK153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GL153)+GL153>$AA27,$AA27-SUM($AB153:GL153),GL153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GM153)+GM153>$AA27,$AA27-SUM($AB153:GM153),GM153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GN153)+GN153>$AA27,$AA27-SUM($AB153:GN153),GN153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GO153)+GO153>$AA27,$AA27-SUM($AB153:GO153),GO153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GP153)+GP153>$AA27,$AA27-SUM($AB153:GP153),GP153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GQ153)+GQ153>$AA27,$AA27-SUM($AB153:GQ153),GQ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GR153)+GR153>$AA27,$AA27-SUM($AB153:GR153),GR153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GS153)+GS153>$AA27,$AA27-SUM($AB153:GS153),GS153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GT153)+GT153>$AA27,$AA27-SUM($AB153:GT153),GT153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GU153)+GU153>$AA27,$AA27-SUM($AB153:GU153),GU153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GV153)+GV153>$AA27,$AA27-SUM($AB153:GV153),GV153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GW153)+GW153>$AA27,$AA27-SUM($AB153:GW153),GW153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GX153)+GX153>$AA27,$AA27-SUM($AB153:GX153),GX153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GY153)+GY153>$AA27,$AA27-SUM($AB153:GY153),GY153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:GZ153)+GZ153>$AA27,$AA27-SUM($AB153:GZ153),GZ153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:HA153)+HA153>$AA27,$AA27-SUM($AB153:HA153),HA153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:HB153)+HB153>$AA27,$AA27-SUM($AB153:HB153),HB153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:HC153)+HC153>$AA27,$AA27-SUM($AB153:HC153),HC153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:HD153)+HD153>$AA27,$AA27-SUM($AB153:HD153),HD153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:HE153)+HE153>$AA27,$AA27-SUM($AB153:HE153),HE153),0)","v":-1.1102230246251565E-16},{"$f":"IF($AB153>0,IF(SUM($AB153:HF153)+HF153>$AA27,$AA27-SUM($AB153:HF153),HF153),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.204789775E-2,{"$f":"IF($AB154>0,IF(SUM($AB154:AB154)+AB154>$AA28,$AA28-SUM($AB154:AB154),AB154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AC154)+AC154>$AA28,$AA28-SUM($AB154:AC154),AC154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AD154)+AD154>$AA28,$AA28-SUM($AB154:AD154),AD154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AE154)+AE154>$AA28,$AA28-SUM($AB154:AE154),AE154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AF154)+AF154>$AA28,$AA28-SUM($AB154:AF154),AF154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AG154)+AG154>$AA28,$AA28-SUM($AB154:AG154),AG154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AH154)+AH154>$AA28,$AA28-SUM($AB154:AH154),AH154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AI154)+AI154>$AA28,$AA28-SUM($AB154:AI154),AI154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AJ154)+AJ154>$AA28,$AA28-SUM($AB154:AJ154),AJ154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AK154)+AK154>$AA28,$AA28-SUM($AB154:AK154),AK154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AL154)+AL154>$AA28,$AA28-SUM($AB154:AL154),AL154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AM154)+AM154>$AA28,$AA28-SUM($AB154:AM154),AM154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AN154)+AN154>$AA28,$AA28-SUM($AB154:AN154),AN154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AO154)+AO154>$AA28,$AA28-SUM($AB154:AO154),AO154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AP154)+AP154>$AA28,$AA28-SUM($AB154:AP154),AP154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AQ154)+AQ154>$AA28,$AA28-SUM($AB154:AQ154),AQ154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AR154)+AR154>$AA28,$AA28-SUM($AB154:AR154),AR154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AS154)+AS154>$AA28,$AA28-SUM($AB154:AS154),AS154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AT154)+AT154>$AA28,$AA28-SUM($AB154:AT154),AT154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AU154)+AU154>$AA28,$AA28-SUM($AB154:AU154),AU154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AV154)+AV154>$AA28,$AA28-SUM($AB154:AV154),AV154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AW154)+AW154>$AA28,$AA28-SUM($AB154:AW154),AW154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AX154)+AX154>$AA28,$AA28-SUM($AB154:AX154),AX154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AY154)+AY154>$AA28,$AA28-SUM($AB154:AY154),AY154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:AZ154)+AZ154>$AA28,$AA28-SUM($AB154:AZ154),AZ154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BA154)+BA154>$AA28,$AA28-SUM($AB154:BA154),BA154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BB154)+BB154>$AA28,$AA28-SUM($AB154:BB154),BB154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BC154)+BC154>$AA28,$AA28-SUM($AB154:BC154),BC154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BD154)+BD154>$AA28,$AA28-SUM($AB154:BD154),BD154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BE154)+BE154>$AA28,$AA28-SUM($AB154:BE154),BE154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BF154)+BF154>$AA28,$AA28-SUM($AB154:BF154),BF154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BG154)+BG154>$AA28,$AA28-SUM($AB154:BG154),BG154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BH154)+BH154>$AA28,$AA28-SUM($AB154:BH154),BH154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BI154)+BI154>$AA28,$AA28-SUM($AB154:BI154),BI154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BJ154)+BJ154>$AA28,$AA28-SUM($AB154:BJ154),BJ154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BK154)+BK154>$AA28,$AA28-SUM($AB154:BK154),BK154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BL154)+BL154>$AA28,$AA28-SUM($AB154:BL154),BL154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BM154)+BM154>$AA28,$AA28-SUM($AB154:BM154),BM154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BN154)+BN154>$AA28,$AA28-SUM($AB154:BN154),BN154),0)","v":1.204789775E-2},{"$f":"IF($AB154>0,IF(SUM($AB154:BO154)+BO154>$AA28,$AA28-SUM($AB154:BO154),BO154),0)","v":3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BP154)+BP154>$AA28,$AA28-SUM($AB154:BP154),BP154),0)","v":3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BQ154)+BQ154>$AA28,$AA28-SUM($AB154:BQ154),BQ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BR154)+BR154>$AA28,$AA28-SUM($AB154:BR154),BR154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BS154)+BS154>$AA28,$AA28-SUM($AB154:BS154),BS154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BT154)+BT154>$AA28,$AA28-SUM($AB154:BT154),BT154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BU154)+BU154>$AA28,$AA28-SUM($AB154:BU154),BU154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BV154)+BV154>$AA28,$AA28-SUM($AB154:BV154),BV154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BW154)+BW154>$AA28,$AA28-SUM($AB154:BW154),BW154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BX154)+BX154>$AA28,$AA28-SUM($AB154:BX154),BX154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BY154)+BY154>$AA28,$AA28-SUM($AB154:BY154),BY154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:BZ154)+BZ154>$AA28,$AA28-SUM($AB154:BZ154),BZ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CA154)+CA154>$AA28,$AA28-SUM($AB154:CA154),CA154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CB154)+CB154>$AA28,$AA28-SUM($AB154:CB154),CB154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CC154)+CC154>$AA28,$AA28-SUM($AB154:CC154),CC154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CD154)+CD154>$AA28,$AA28-SUM($AB154:CD154),CD154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CE154)+CE154>$AA28,$AA28-SUM($AB154:CE154),CE154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CF154)+CF154>$AA28,$AA28-SUM($AB154:CF154),CF154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CG154)+CG154>$AA28,$AA28-SUM($AB154:CG154),CG154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CH154)+CH154>$AA28,$AA28-SUM($AB154:CH154),CH154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CI154)+CI154>$AA28,$AA28-SUM($AB154:CI154),CI154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CJ154)+CJ154>$AA28,$AA28-SUM($AB154:CJ154),CJ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CK154)+CK154>$AA28,$AA28-SUM($AB154:CK154),CK154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CL154)+CL154>$AA28,$AA28-SUM($AB154:CL154),CL154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CM154)+CM154>$AA28,$AA28-SUM($AB154:CM154),CM154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CN154)+CN154>$AA28,$AA28-SUM($AB154:CN154),CN154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CO154)+CO154>$AA28,$AA28-SUM($AB154:CO154),CO154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CP154)+CP154>$AA28,$AA28-SUM($AB154:CP154),CP154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CQ154)+CQ154>$AA28,$AA28-SUM($AB154:CQ154),CQ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CR154)+CR154>$AA28,$AA28-SUM($AB154:CR154),CR154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CS154)+CS154>$AA28,$AA28-SUM($AB154:CS154),CS154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CT154)+CT154>$AA28,$AA28-SUM($AB154:CT154),CT154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CU154)+CU154>$AA28,$AA28-SUM($AB154:CU154),CU154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CV154)+CV154>$AA28,$AA28-SUM($AB154:CV154),CV154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CW154)+CW154>$AA28,$AA28-SUM($AB154:CW154),CW154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CX154)+CX154>$AA28,$AA28-SUM($AB154:CX154),CX154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CY154)+CY154>$AA28,$AA28-SUM($AB154:CY154),CY154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:CZ154)+CZ154>$AA28,$AA28-SUM($AB154:CZ154),CZ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DA154)+DA154>$AA28,$AA28-SUM($AB154:DA154),DA154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DB154)+DB154>$AA28,$AA28-SUM($AB154:DB154),DB154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DC154)+DC154>$AA28,$AA28-SUM($AB154:DC154),DC154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DD154)+DD154>$AA28,$AA28-SUM($AB154:DD154),DD154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DE154)+DE154>$AA28,$AA28-SUM($AB154:DE154),DE154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DF154)+DF154>$AA28,$AA28-SUM($AB154:DF154),DF154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DG154)+DG154>$AA28,$AA28-SUM($AB154:DG154),DG154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DH154)+DH154>$AA28,$AA28-SUM($AB154:DH154),DH154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DI154)+DI154>$AA28,$AA28-SUM($AB154:DI154),DI154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DJ154)+DJ154>$AA28,$AA28-SUM($AB154:DJ154),DJ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DK154)+DK154>$AA28,$AA28-SUM($AB154:DK154),DK154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DL154)+DL154>$AA28,$AA28-SUM($AB154:DL154),DL154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DM154)+DM154>$AA28,$AA28-SUM($AB154:DM154),DM154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DN154)+DN154>$AA28,$AA28-SUM($AB154:DN154),DN154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DO154)+DO154>$AA28,$AA28-SUM($AB154:DO154),DO154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DP154)+DP154>$AA28,$AA28-SUM($AB154:DP154),DP154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DQ154)+DQ154>$AA28,$AA28-SUM($AB154:DQ154),DQ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DR154)+DR154>$AA28,$AA28-SUM($AB154:DR154),DR154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DS154)+DS154>$AA28,$AA28-SUM($AB154:DS154),DS154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DT154)+DT154>$AA28,$AA28-SUM($AB154:DT154),DT154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DU154)+DU154>$AA28,$AA28-SUM($AB154:DU154),DU154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DV154)+DV154>$AA28,$AA28-SUM($AB154:DV154),DV154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DW154)+DW154>$AA28,$AA28-SUM($AB154:DW154),DW154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DX154)+DX154>$AA28,$AA28-SUM($AB154:DX154),DX154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DY154)+DY154>$AA28,$AA28-SUM($AB154:DY154),DY154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:DZ154)+DZ154>$AA28,$AA28-SUM($AB154:DZ154),DZ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EA154)+EA154>$AA28,$AA28-SUM($AB154:EA154),EA154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EB154)+EB154>$AA28,$AA28-SUM($AB154:EB154),EB154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EC154)+EC154>$AA28,$AA28-SUM($AB154:EC154),EC154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:ED154)+ED154>$AA28,$AA28-SUM($AB154:ED154),ED154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EE154)+EE154>$AA28,$AA28-SUM($AB154:EE154),EE154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EF154)+EF154>$AA28,$AA28-SUM($AB154:EF154),EF154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EG154)+EG154>$AA28,$AA28-SUM($AB154:EG154),EG154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EH154)+EH154>$AA28,$AA28-SUM($AB154:EH154),EH154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EI154)+EI154>$AA28,$AA28-SUM($AB154:EI154),EI154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EJ154)+EJ154>$AA28,$AA28-SUM($AB154:EJ154),EJ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EK154)+EK154>$AA28,$AA28-SUM($AB154:EK154),EK154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EL154)+EL154>$AA28,$AA28-SUM($AB154:EL154),EL154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EM154)+EM154>$AA28,$AA28-SUM($AB154:EM154),EM154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EN154)+EN154>$AA28,$AA28-SUM($AB154:EN154),EN154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EO154)+EO154>$AA28,$AA28-SUM($AB154:EO154),EO154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EP154)+EP154>$AA28,$AA28-SUM($AB154:EP154),EP154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EQ154)+EQ154>$AA28,$AA28-SUM($AB154:EQ154),EQ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:ER154)+ER154>$AA28,$AA28-SUM($AB154:ER154),ER154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:ES154)+ES154>$AA28,$AA28-SUM($AB154:ES154),ES154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:ET154)+ET154>$AA28,$AA28-SUM($AB154:ET154),ET154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EU154)+EU154>$AA28,$AA28-SUM($AB154:EU154),EU154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EV154)+EV154>$AA28,$AA28-SUM($AB154:EV154),EV154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EW154)+EW154>$AA28,$AA28-SUM($AB154:EW154),EW154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EX154)+EX154>$AA28,$AA28-SUM($AB154:EX154),EX154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EY154)+EY154>$AA28,$AA28-SUM($AB154:EY154),EY154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:EZ154)+EZ154>$AA28,$AA28-SUM($AB154:EZ154),EZ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FA154)+FA154>$AA28,$AA28-SUM($AB154:FA154),FA154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FB154)+FB154>$AA28,$AA28-SUM($AB154:FB154),FB154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FC154)+FC154>$AA28,$AA28-SUM($AB154:FC154),FC154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FD154)+FD154>$AA28,$AA28-SUM($AB154:FD154),FD154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FE154)+FE154>$AA28,$AA28-SUM($AB154:FE154),FE154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FF154)+FF154>$AA28,$AA28-SUM($AB154:FF154),FF154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FG154)+FG154>$AA28,$AA28-SUM($AB154:FG154),FG154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FH154)+FH154>$AA28,$AA28-SUM($AB154:FH154),FH154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FI154)+FI154>$AA28,$AA28-SUM($AB154:FI154),FI154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FJ154)+FJ154>$AA28,$AA28-SUM($AB154:FJ154),FJ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FK154)+FK154>$AA28,$AA28-SUM($AB154:FK154),FK154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FL154)+FL154>$AA28,$AA28-SUM($AB154:FL154),FL154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FM154)+FM154>$AA28,$AA28-SUM($AB154:FM154),FM154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FN154)+FN154>$AA28,$AA28-SUM($AB154:FN154),FN154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FO154)+FO154>$AA28,$AA28-SUM($AB154:FO154),FO154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FP154)+FP154>$AA28,$AA28-SUM($AB154:FP154),FP154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FQ154)+FQ154>$AA28,$AA28-SUM($AB154:FQ154),FQ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FR154)+FR154>$AA28,$AA28-SUM($AB154:FR154),FR154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FS154)+FS154>$AA28,$AA28-SUM($AB154:FS154),FS154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FT154)+FT154>$AA28,$AA28-SUM($AB154:FT154),FT154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FU154)+FU154>$AA28,$AA28-SUM($AB154:FU154),FU154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FV154)+FV154>$AA28,$AA28-SUM($AB154:FV154),FV154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FW154)+FW154>$AA28,$AA28-SUM($AB154:FW154),FW154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FX154)+FX154>$AA28,$AA28-SUM($AB154:FX154),FX154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FY154)+FY154>$AA28,$AA28-SUM($AB154:FY154),FY154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:FZ154)+FZ154>$AA28,$AA28-SUM($AB154:FZ154),FZ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GA154)+GA154>$AA28,$AA28-SUM($AB154:GA154),GA154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GB154)+GB154>$AA28,$AA28-SUM($AB154:GB154),GB154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GC154)+GC154>$AA28,$AA28-SUM($AB154:GC154),GC154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GD154)+GD154>$AA28,$AA28-SUM($AB154:GD154),GD154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GE154)+GE154>$AA28,$AA28-SUM($AB154:GE154),GE154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GF154)+GF154>$AA28,$AA28-SUM($AB154:GF154),GF154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GG154)+GG154>$AA28,$AA28-SUM($AB154:GG154),GG154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GH154)+GH154>$AA28,$AA28-SUM($AB154:GH154),GH154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GI154)+GI154>$AA28,$AA28-SUM($AB154:GI154),GI154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GJ154)+GJ154>$AA28,$AA28-SUM($AB154:GJ154),GJ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GK154)+GK154>$AA28,$AA28-SUM($AB154:GK154),GK154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GL154)+GL154>$AA28,$AA28-SUM($AB154:GL154),GL154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GM154)+GM154>$AA28,$AA28-SUM($AB154:GM154),GM154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GN154)+GN154>$AA28,$AA28-SUM($AB154:GN154),GN154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GO154)+GO154>$AA28,$AA28-SUM($AB154:GO154),GO154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GP154)+GP154>$AA28,$AA28-SUM($AB154:GP154),GP154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GQ154)+GQ154>$AA28,$AA28-SUM($AB154:GQ154),GQ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GR154)+GR154>$AA28,$AA28-SUM($AB154:GR154),GR154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GS154)+GS154>$AA28,$AA28-SUM($AB154:GS154),GS154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GT154)+GT154>$AA28,$AA28-SUM($AB154:GT154),GT154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GU154)+GU154>$AA28,$AA28-SUM($AB154:GU154),GU154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GV154)+GV154>$AA28,$AA28-SUM($AB154:GV154),GV154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GW154)+GW154>$AA28,$AA28-SUM($AB154:GW154),GW154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GX154)+GX154>$AA28,$AA28-SUM($AB154:GX154),GX154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GY154)+GY154>$AA28,$AA28-SUM($AB154:GY154),GY154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:GZ154)+GZ154>$AA28,$AA28-SUM($AB154:GZ154),GZ154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:HA154)+HA154>$AA28,$AA28-SUM($AB154:HA154),HA154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:HB154)+HB154>$AA28,$AA28-SUM($AB154:HB154),HB154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:HC154)+HC154>$AA28,$AA28-SUM($AB154:HC154),HC154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:HD154)+HD154>$AA28,$AA28-SUM($AB154:HD154),HD154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:HE154)+HE154>$AA28,$AA28-SUM($AB154:HE154),HE154),0)","v":-3.3306690738754696E-16},{"$f":"IF($AB154>0,IF(SUM($AB154:HF154)+HF154>$AA28,$AA28-SUM($AB154:HF154),HF154),0)","v":-3.3306690738754696E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AB155>0,IF(SUM($AB155:AB155)+AB155>$AA29,$AA29-SUM($AB155:AB155),AB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AC155)+AC155>$AA29,$AA29-SUM($AB155:AC155),AC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AD155)+AD155>$AA29,$AA29-SUM($AB155:AD155),AD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AE155)+AE155>$AA29,$AA29-SUM($AB155:AE155),AE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AF155)+AF155>$AA29,$AA29-SUM($AB155:AF155),AF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AG155)+AG155>$AA29,$AA29-SUM($AB155:AG155),AG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AH155)+AH155>$AA29,$AA29-SUM($AB155:AH155),AH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AI155)+AI155>$AA29,$AA29-SUM($AB155:AI155),AI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AJ155)+AJ155>$AA29,$AA29-SUM($AB155:AJ155),AJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AK155)+AK155>$AA29,$AA29-SUM($AB155:AK155),AK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AL155)+AL155>$AA29,$AA29-SUM($AB155:AL155),AL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AM155)+AM155>$AA29,$AA29-SUM($AB155:AM155),AM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AN155)+AN155>$AA29,$AA29-SUM($AB155:AN155),AN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AO155)+AO155>$AA29,$AA29-SUM($AB155:AO155),AO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AP155)+AP155>$AA29,$AA29-SUM($AB155:AP155),AP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AQ155)+AQ155>$AA29,$AA29-SUM($AB155:AQ155),AQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AR155)+AR155>$AA29,$AA29-SUM($AB155:AR155),AR155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AS155)+AS155>$AA29,$AA29-SUM($AB155:AS155),AS155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AT155)+AT155>$AA29,$AA29-SUM($AB155:AT155),AT155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AU155)+AU155>$AA29,$AA29-SUM($AB155:AU155),AU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AV155)+AV155>$AA29,$AA29-SUM($AB155:AV155),AV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AW155)+AW155>$AA29,$AA29-SUM($AB155:AW155),AW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AX155)+AX155>$AA29,$AA29-SUM($AB155:AX155),AX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AY155)+AY155>$AA29,$AA29-SUM($AB155:AY155),AY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:AZ155)+AZ155>$AA29,$AA29-SUM($AB155:AZ155),AZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BA155)+BA155>$AA29,$AA29-SUM($AB155:BA155),BA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BB155)+BB155>$AA29,$AA29-SUM($AB155:BB155),BB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BC155)+BC155>$AA29,$AA29-SUM($AB155:BC155),BC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BD155)+BD155>$AA29,$AA29-SUM($AB155:BD155),BD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BE155)+BE155>$AA29,$AA29-SUM($AB155:BE155),BE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BF155)+BF155>$AA29,$AA29-SUM($AB155:BF155),BF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BG155)+BG155>$AA29,$AA29-SUM($AB155:BG155),BG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BH155)+BH155>$AA29,$AA29-SUM($AB155:BH155),BH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BI155)+BI155>$AA29,$AA29-SUM($AB155:BI155),BI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BJ155)+BJ155>$AA29,$AA29-SUM($AB155:BJ155),BJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BK155)+BK155>$AA29,$AA29-SUM($AB155:BK155),BK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BL155)+BL155>$AA29,$AA29-SUM($AB155:BL155),BL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BM155)+BM155>$AA29,$AA29-SUM($AB155:BM155),BM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BN155)+BN155>$AA29,$AA29-SUM($AB155:BN155),BN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BO155)+BO155>$AA29,$AA29-SUM($AB155:BO155),BO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BP155)+BP155>$AA29,$AA29-SUM($AB155:BP155),BP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BQ155)+BQ155>$AA29,$AA29-SUM($AB155:BQ155),BQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BR155)+BR155>$AA29,$AA29-SUM($AB155:BR155),BR155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BS155)+BS155>$AA29,$AA29-SUM($AB155:BS155),BS155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BT155)+BT155>$AA29,$AA29-SUM($AB155:BT155),BT155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BU155)+BU155>$AA29,$AA29-SUM($AB155:BU155),BU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BV155)+BV155>$AA29,$AA29-SUM($AB155:BV155),BV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BW155)+BW155>$AA29,$AA29-SUM($AB155:BW155),BW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BX155)+BX155>$AA29,$AA29-SUM($AB155:BX155),BX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BY155)+BY155>$AA29,$AA29-SUM($AB155:BY155),BY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:BZ155)+BZ155>$AA29,$AA29-SUM($AB155:BZ155),BZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CA155)+CA155>$AA29,$AA29-SUM($AB155:CA155),CA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CB155)+CB155>$AA29,$AA29-SUM($AB155:CB155),CB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CC155)+CC155>$AA29,$AA29-SUM($AB155:CC155),CC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CD155)+CD155>$AA29,$AA29-SUM($AB155:CD155),CD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CE155)+CE155>$AA29,$AA29-SUM($AB155:CE155),CE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CF155)+CF155>$AA29,$AA29-SUM($AB155:CF155),CF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CG155)+CG155>$AA29,$AA29-SUM($AB155:CG155),CG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CH155)+CH155>$AA29,$AA29-SUM($AB155:CH155),CH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CI155)+CI155>$AA29,$AA29-SUM($AB155:CI155),CI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CJ155)+CJ155>$AA29,$AA29-SUM($AB155:CJ155),CJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CK155)+CK155>$AA29,$AA29-SUM($AB155:CK155),CK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CL155)+CL155>$AA29,$AA29-SUM($AB155:CL155),CL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CM155)+CM155>$AA29,$AA29-SUM($AB155:CM155),CM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CN155)+CN155>$AA29,$AA29-SUM($AB155:CN155),CN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CO155)+CO155>$AA29,$AA29-SUM($AB155:CO155),CO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CP155)+CP155>$AA29,$AA29-SUM($AB155:CP155),CP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CQ155)+CQ155>$AA29,$AA29-SUM($AB155:CQ155),CQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CR155)+CR155>$AA29,$AA29-SUM($AB155:CR155),CR155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CS155)+CS155>$AA29,$AA29-SUM($AB155:CS155),CS155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CT155)+CT155>$AA29,$AA29-SUM($AB155:CT155),CT155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CU155)+CU155>$AA29,$AA29-SUM($AB155:CU155),CU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CV155)+CV155>$AA29,$AA29-SUM($AB155:CV155),CV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CW155)+CW155>$AA29,$AA29-SUM($AB155:CW155),CW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CX155)+CX155>$AA29,$AA29-SUM($AB155:CX155),CX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CY155)+CY155>$AA29,$AA29-SUM($AB155:CY155),CY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:CZ155)+CZ155>$AA29,$AA29-SUM($AB155:CZ155),CZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DA155)+DA155>$AA29,$AA29-SUM($AB155:DA155),DA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DB155)+DB155>$AA29,$AA29-SUM($AB155:DB155),DB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DC155)+DC155>$AA29,$AA29-SUM($AB155:DC155),DC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DD155)+DD155>$AA29,$AA29-SUM($AB155:DD155),DD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DE155)+DE155>$AA29,$AA29-SUM($AB155:DE155),DE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DF155)+DF155>$AA29,$AA29-SUM($AB155:DF155),DF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DG155)+DG155>$AA29,$AA29-SUM($AB155:DG155),DG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DH155)+DH155>$AA29,$AA29-SUM($AB155:DH155),DH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DI155)+DI155>$AA29,$AA29-SUM($AB155:DI155),DI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DJ155)+DJ155>$AA29,$AA29-SUM($AB155:DJ155),DJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DK155)+DK155>$AA29,$AA29-SUM($AB155:DK155),DK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DL155)+DL155>$AA29,$AA29-SUM($AB155:DL155),DL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DM155)+DM155>$AA29,$AA29-SUM($AB155:DM155),DM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DN155)+DN155>$AA29,$AA29-SUM($AB155:DN155),DN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DO155)+DO155>$AA29,$AA29-SUM($AB155:DO155),DO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DP155)+DP155>$AA29,$AA29-SUM($AB155:DP155),DP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DQ155)+DQ155>$AA29,$AA29-SUM($AB155:DQ155),DQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DR155)+DR155>$AA29,$AA29-SUM($AB155:DR155),DR155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DS155)+DS155>$AA29,$AA29-SUM($AB155:DS155),DS155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DT155)+DT155>$AA29,$AA29-SUM($AB155:DT155),DT155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DU155)+DU155>$AA29,$AA29-SUM($AB155:DU155),DU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DV155)+DV155>$AA29,$AA29-SUM($AB155:DV155),DV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DW155)+DW155>$AA29,$AA29-SUM($AB155:DW155),DW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DX155)+DX155>$AA29,$AA29-SUM($AB155:DX155),DX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DY155)+DY155>$AA29,$AA29-SUM($AB155:DY155),DY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:DZ155)+DZ155>$AA29,$AA29-SUM($AB155:DZ155),DZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EA155)+EA155>$AA29,$AA29-SUM($AB155:EA155),EA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EB155)+EB155>$AA29,$AA29-SUM($AB155:EB155),EB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EC155)+EC155>$AA29,$AA29-SUM($AB155:EC155),EC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:ED155)+ED155>$AA29,$AA29-SUM($AB155:ED155),ED155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EE155)+EE155>$AA29,$AA29-SUM($AB155:EE155),EE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EF155)+EF155>$AA29,$AA29-SUM($AB155:EF155),EF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EG155)+EG155>$AA29,$AA29-SUM($AB155:EG155),EG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EH155)+EH155>$AA29,$AA29-SUM($AB155:EH155),EH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EI155)+EI155>$AA29,$AA29-SUM($AB155:EI155),EI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EJ155)+EJ155>$AA29,$AA29-SUM($AB155:EJ155),EJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EK155)+EK155>$AA29,$AA29-SUM($AB155:EK155),EK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EL155)+EL155>$AA29,$AA29-SUM($AB155:EL155),EL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EM155)+EM155>$AA29,$AA29-SUM($AB155:EM155),EM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EN155)+EN155>$AA29,$AA29-SUM($AB155:EN155),EN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EO155)+EO155>$AA29,$AA29-SUM($AB155:EO155),EO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EP155)+EP155>$AA29,$AA29-SUM($AB155:EP155),EP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EQ155)+EQ155>$AA29,$AA29-SUM($AB155:EQ155),EQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:ER155)+ER155>$AA29,$AA29-SUM($AB155:ER155),ER155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:ES155)+ES155>$AA29,$AA29-SUM($AB155:ES155),ES155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:ET155)+ET155>$AA29,$AA29-SUM($AB155:ET155),ET155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EU155)+EU155>$AA29,$AA29-SUM($AB155:EU155),EU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EV155)+EV155>$AA29,$AA29-SUM($AB155:EV155),EV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EW155)+EW155>$AA29,$AA29-SUM($AB155:EW155),EW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EX155)+EX155>$AA29,$AA29-SUM($AB155:EX155),EX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EY155)+EY155>$AA29,$AA29-SUM($AB155:EY155),EY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:EZ155)+EZ155>$AA29,$AA29-SUM($AB155:EZ155),EZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FA155)+FA155>$AA29,$AA29-SUM($AB155:FA155),FA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FB155)+FB155>$AA29,$AA29-SUM($AB155:FB155),FB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FC155)+FC155>$AA29,$AA29-SUM($AB155:FC155),FC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FD155)+FD155>$AA29,$AA29-SUM($AB155:FD155),FD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FE155)+FE155>$AA29,$AA29-SUM($AB155:FE155),FE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FF155)+FF155>$AA29,$AA29-SUM($AB155:FF155),FF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FG155)+FG155>$AA29,$AA29-SUM($AB155:FG155),FG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FH155)+FH155>$AA29,$AA29-SUM($AB155:FH155),FH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FI155)+FI155>$AA29,$AA29-SUM($AB155:FI155),FI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FJ155)+FJ155>$AA29,$AA29-SUM($AB155:FJ155),FJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FK155)+FK155>$AA29,$AA29-SUM($AB155:FK155),FK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FL155)+FL155>$AA29,$AA29-SUM($AB155:FL155),FL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FM155)+FM155>$AA29,$AA29-SUM($AB155:FM155),FM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FN155)+FN155>$AA29,$AA29-SUM($AB155:FN155),FN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FO155)+FO155>$AA29,$AA29-SUM($AB155:FO155),FO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FP155)+FP155>$AA29,$AA29-SUM($AB155:FP155),FP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FQ155)+FQ155>$AA29,$AA29-SUM($AB155:FQ155),FQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FR155)+FR155>$AA29,$AA29-SUM($AB155:FR155),FR155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FS155)+FS155>$AA29,$AA29-SUM($AB155:FS155),FS155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FT155)+FT155>$AA29,$AA29-SUM($AB155:FT155),FT155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FU155)+FU155>$AA29,$AA29-SUM($AB155:FU155),FU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FV155)+FV155>$AA29,$AA29-SUM($AB155:FV155),FV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FW155)+FW155>$AA29,$AA29-SUM($AB155:FW155),FW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FX155)+FX155>$AA29,$AA29-SUM($AB155:FX155),FX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FY155)+FY155>$AA29,$AA29-SUM($AB155:FY155),FY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:FZ155)+FZ155>$AA29,$AA29-SUM($AB155:FZ155),FZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GA155)+GA155>$AA29,$AA29-SUM($AB155:GA155),GA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GB155)+GB155>$AA29,$AA29-SUM($AB155:GB155),GB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GC155)+GC155>$AA29,$AA29-SUM($AB155:GC155),GC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GD155)+GD155>$AA29,$AA29-SUM($AB155:GD155),GD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GE155)+GE155>$AA29,$AA29-SUM($AB155:GE155),GE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GF155)+GF155>$AA29,$AA29-SUM($AB155:GF155),GF155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GG155)+GG155>$AA29,$AA29-SUM($AB155:GG155),GG155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GH155)+GH155>$AA29,$AA29-SUM($AB155:GH155),GH155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GI155)+GI155>$AA29,$AA29-SUM($AB155:GI155),GI155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GJ155)+GJ155>$AA29,$AA29-SUM($AB155:GJ155),GJ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GK155)+GK155>$AA29,$AA29-SUM($AB155:GK155),GK155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GL155)+GL155>$AA29,$AA29-SUM($AB155:GL155),GL155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GM155)+GM155>$AA29,$AA29-SUM($AB155:GM155),GM155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GN155)+GN155>$AA29,$AA29-SUM($AB155:GN155),GN155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GO155)+GO155>$AA29,$AA29-SUM($AB155:GO155),GO155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GP155)+GP155>$AA29,$AA29-SUM($AB155:GP155),GP155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GQ155)+GQ155>$AA29,$AA29-SUM($AB155:GQ155),GQ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GR155)+GR155>$AA29,$AA29-SUM($AB155:GR155),GR155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GS155)+GS155>$AA29,$AA29-SUM($AB155:GS155),GS155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GT155)+GT155>$AA29,$AA29-SUM($AB155:GT155),GT155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GU155)+GU155>$AA29,$AA29-SUM($AB155:GU155),GU155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GV155)+GV155>$AA29,$AA29-SUM($AB155:GV155),GV155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GW155)+GW155>$AA29,$AA29-SUM($AB155:GW155),GW155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GX155)+GX155>$AA29,$AA29-SUM($AB155:GX155),GX155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GY155)+GY155>$AA29,$AA29-SUM($AB155:GY155),GY155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:GZ155)+GZ155>$AA29,$AA29-SUM($AB155:GZ155),GZ155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:HA155)+HA155>$AA29,$AA29-SUM($AB155:HA155),HA155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:HB155)+HB155>$AA29,$AA29-SUM($AB155:HB155),HB155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:HC155)+HC155>$AA29,$AA29-SUM($AB155:HC155),HC155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:HD155)+HD155>$AA29,$AA29-SUM($AB155:HD155),HD155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:HE155)+HE155>$AA29,$AA29-SUM($AB155:HE155),HE155),0)","v":0},{"$f":"IF($AB155>0,IF(SUM($AB155:HF155)+HF155>$AA29,$AA29-SUM($AB155:HF155),HF155),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.8759169999999998E-2,{"$f":"IF($AB156>0,IF(SUM($AB156:AB156)+AB156>$AA30,$AA30-SUM($AB156:AB156),AB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AC156)+AC156>$AA30,$AA30-SUM($AB156:AC156),AC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AD156)+AD156>$AA30,$AA30-SUM($AB156:AD156),AD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AE156)+AE156>$AA30,$AA30-SUM($AB156:AE156),AE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AF156)+AF156>$AA30,$AA30-SUM($AB156:AF156),AF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AG156)+AG156>$AA30,$AA30-SUM($AB156:AG156),AG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AH156)+AH156>$AA30,$AA30-SUM($AB156:AH156),AH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AI156)+AI156>$AA30,$AA30-SUM($AB156:AI156),AI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AJ156)+AJ156>$AA30,$AA30-SUM($AB156:AJ156),AJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AK156)+AK156>$AA30,$AA30-SUM($AB156:AK156),AK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AL156)+AL156>$AA30,$AA30-SUM($AB156:AL156),AL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AM156)+AM156>$AA30,$AA30-SUM($AB156:AM156),AM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AN156)+AN156>$AA30,$AA30-SUM($AB156:AN156),AN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AO156)+AO156>$AA30,$AA30-SUM($AB156:AO156),AO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AP156)+AP156>$AA30,$AA30-SUM($AB156:AP156),AP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AQ156)+AQ156>$AA30,$AA30-SUM($AB156:AQ156),AQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AR156)+AR156>$AA30,$AA30-SUM($AB156:AR156),AR156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AS156)+AS156>$AA30,$AA30-SUM($AB156:AS156),AS156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AT156)+AT156>$AA30,$AA30-SUM($AB156:AT156),AT156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AU156)+AU156>$AA30,$AA30-SUM($AB156:AU156),AU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AV156)+AV156>$AA30,$AA30-SUM($AB156:AV156),AV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AW156)+AW156>$AA30,$AA30-SUM($AB156:AW156),AW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AX156)+AX156>$AA30,$AA30-SUM($AB156:AX156),AX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AY156)+AY156>$AA30,$AA30-SUM($AB156:AY156),AY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:AZ156)+AZ156>$AA30,$AA30-SUM($AB156:AZ156),AZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BA156)+BA156>$AA30,$AA30-SUM($AB156:BA156),BA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BB156)+BB156>$AA30,$AA30-SUM($AB156:BB156),BB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BC156)+BC156>$AA30,$AA30-SUM($AB156:BC156),BC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BD156)+BD156>$AA30,$AA30-SUM($AB156:BD156),BD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BE156)+BE156>$AA30,$AA30-SUM($AB156:BE156),BE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BF156)+BF156>$AA30,$AA30-SUM($AB156:BF156),BF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BG156)+BG156>$AA30,$AA30-SUM($AB156:BG156),BG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BH156)+BH156>$AA30,$AA30-SUM($AB156:BH156),BH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BI156)+BI156>$AA30,$AA30-SUM($AB156:BI156),BI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BJ156)+BJ156>$AA30,$AA30-SUM($AB156:BJ156),BJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BK156)+BK156>$AA30,$AA30-SUM($AB156:BK156),BK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BL156)+BL156>$AA30,$AA30-SUM($AB156:BL156),BL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BM156)+BM156>$AA30,$AA30-SUM($AB156:BM156),BM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BN156)+BN156>$AA30,$AA30-SUM($AB156:BN156),BN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BO156)+BO156>$AA30,$AA30-SUM($AB156:BO156),BO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BP156)+BP156>$AA30,$AA30-SUM($AB156:BP156),BP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BQ156)+BQ156>$AA30,$AA30-SUM($AB156:BQ156),BQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BR156)+BR156>$AA30,$AA30-SUM($AB156:BR156),BR156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BS156)+BS156>$AA30,$AA30-SUM($AB156:BS156),BS156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BT156)+BT156>$AA30,$AA30-SUM($AB156:BT156),BT156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BU156)+BU156>$AA30,$AA30-SUM($AB156:BU156),BU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BV156)+BV156>$AA30,$AA30-SUM($AB156:BV156),BV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BW156)+BW156>$AA30,$AA30-SUM($AB156:BW156),BW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BX156)+BX156>$AA30,$AA30-SUM($AB156:BX156),BX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BY156)+BY156>$AA30,$AA30-SUM($AB156:BY156),BY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:BZ156)+BZ156>$AA30,$AA30-SUM($AB156:BZ156),BZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CA156)+CA156>$AA30,$AA30-SUM($AB156:CA156),CA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CB156)+CB156>$AA30,$AA30-SUM($AB156:CB156),CB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CC156)+CC156>$AA30,$AA30-SUM($AB156:CC156),CC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CD156)+CD156>$AA30,$AA30-SUM($AB156:CD156),CD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CE156)+CE156>$AA30,$AA30-SUM($AB156:CE156),CE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CF156)+CF156>$AA30,$AA30-SUM($AB156:CF156),CF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CG156)+CG156>$AA30,$AA30-SUM($AB156:CG156),CG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CH156)+CH156>$AA30,$AA30-SUM($AB156:CH156),CH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CI156)+CI156>$AA30,$AA30-SUM($AB156:CI156),CI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CJ156)+CJ156>$AA30,$AA30-SUM($AB156:CJ156),CJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CK156)+CK156>$AA30,$AA30-SUM($AB156:CK156),CK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CL156)+CL156>$AA30,$AA30-SUM($AB156:CL156),CL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CM156)+CM156>$AA30,$AA30-SUM($AB156:CM156),CM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CN156)+CN156>$AA30,$AA30-SUM($AB156:CN156),CN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CO156)+CO156>$AA30,$AA30-SUM($AB156:CO156),CO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CP156)+CP156>$AA30,$AA30-SUM($AB156:CP156),CP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CQ156)+CQ156>$AA30,$AA30-SUM($AB156:CQ156),CQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CR156)+CR156>$AA30,$AA30-SUM($AB156:CR156),CR156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CS156)+CS156>$AA30,$AA30-SUM($AB156:CS156),CS156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CT156)+CT156>$AA30,$AA30-SUM($AB156:CT156),CT156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CU156)+CU156>$AA30,$AA30-SUM($AB156:CU156),CU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CV156)+CV156>$AA30,$AA30-SUM($AB156:CV156),CV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CW156)+CW156>$AA30,$AA30-SUM($AB156:CW156),CW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CX156)+CX156>$AA30,$AA30-SUM($AB156:CX156),CX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CY156)+CY156>$AA30,$AA30-SUM($AB156:CY156),CY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:CZ156)+CZ156>$AA30,$AA30-SUM($AB156:CZ156),CZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DA156)+DA156>$AA30,$AA30-SUM($AB156:DA156),DA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DB156)+DB156>$AA30,$AA30-SUM($AB156:DB156),DB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DC156)+DC156>$AA30,$AA30-SUM($AB156:DC156),DC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DD156)+DD156>$AA30,$AA30-SUM($AB156:DD156),DD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DE156)+DE156>$AA30,$AA30-SUM($AB156:DE156),DE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DF156)+DF156>$AA30,$AA30-SUM($AB156:DF156),DF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DG156)+DG156>$AA30,$AA30-SUM($AB156:DG156),DG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DH156)+DH156>$AA30,$AA30-SUM($AB156:DH156),DH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DI156)+DI156>$AA30,$AA30-SUM($AB156:DI156),DI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DJ156)+DJ156>$AA30,$AA30-SUM($AB156:DJ156),DJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DK156)+DK156>$AA30,$AA30-SUM($AB156:DK156),DK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DL156)+DL156>$AA30,$AA30-SUM($AB156:DL156),DL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DM156)+DM156>$AA30,$AA30-SUM($AB156:DM156),DM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DN156)+DN156>$AA30,$AA30-SUM($AB156:DN156),DN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DO156)+DO156>$AA30,$AA30-SUM($AB156:DO156),DO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DP156)+DP156>$AA30,$AA30-SUM($AB156:DP156),DP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DQ156)+DQ156>$AA30,$AA30-SUM($AB156:DQ156),DQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DR156)+DR156>$AA30,$AA30-SUM($AB156:DR156),DR156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DS156)+DS156>$AA30,$AA30-SUM($AB156:DS156),DS156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DT156)+DT156>$AA30,$AA30-SUM($AB156:DT156),DT156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DU156)+DU156>$AA30,$AA30-SUM($AB156:DU156),DU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DV156)+DV156>$AA30,$AA30-SUM($AB156:DV156),DV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DW156)+DW156>$AA30,$AA30-SUM($AB156:DW156),DW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DX156)+DX156>$AA30,$AA30-SUM($AB156:DX156),DX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DY156)+DY156>$AA30,$AA30-SUM($AB156:DY156),DY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:DZ156)+DZ156>$AA30,$AA30-SUM($AB156:DZ156),DZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EA156)+EA156>$AA30,$AA30-SUM($AB156:EA156),EA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EB156)+EB156>$AA30,$AA30-SUM($AB156:EB156),EB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EC156)+EC156>$AA30,$AA30-SUM($AB156:EC156),EC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:ED156)+ED156>$AA30,$AA30-SUM($AB156:ED156),ED156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EE156)+EE156>$AA30,$AA30-SUM($AB156:EE156),EE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EF156)+EF156>$AA30,$AA30-SUM($AB156:EF156),EF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EG156)+EG156>$AA30,$AA30-SUM($AB156:EG156),EG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EH156)+EH156>$AA30,$AA30-SUM($AB156:EH156),EH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EI156)+EI156>$AA30,$AA30-SUM($AB156:EI156),EI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EJ156)+EJ156>$AA30,$AA30-SUM($AB156:EJ156),EJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EK156)+EK156>$AA30,$AA30-SUM($AB156:EK156),EK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EL156)+EL156>$AA30,$AA30-SUM($AB156:EL156),EL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EM156)+EM156>$AA30,$AA30-SUM($AB156:EM156),EM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EN156)+EN156>$AA30,$AA30-SUM($AB156:EN156),EN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EO156)+EO156>$AA30,$AA30-SUM($AB156:EO156),EO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EP156)+EP156>$AA30,$AA30-SUM($AB156:EP156),EP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EQ156)+EQ156>$AA30,$AA30-SUM($AB156:EQ156),EQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:ER156)+ER156>$AA30,$AA30-SUM($AB156:ER156),ER156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:ES156)+ES156>$AA30,$AA30-SUM($AB156:ES156),ES156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:ET156)+ET156>$AA30,$AA30-SUM($AB156:ET156),ET156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EU156)+EU156>$AA30,$AA30-SUM($AB156:EU156),EU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EV156)+EV156>$AA30,$AA30-SUM($AB156:EV156),EV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EW156)+EW156>$AA30,$AA30-SUM($AB156:EW156),EW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EX156)+EX156>$AA30,$AA30-SUM($AB156:EX156),EX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EY156)+EY156>$AA30,$AA30-SUM($AB156:EY156),EY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:EZ156)+EZ156>$AA30,$AA30-SUM($AB156:EZ156),EZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FA156)+FA156>$AA30,$AA30-SUM($AB156:FA156),FA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FB156)+FB156>$AA30,$AA30-SUM($AB156:FB156),FB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FC156)+FC156>$AA30,$AA30-SUM($AB156:FC156),FC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FD156)+FD156>$AA30,$AA30-SUM($AB156:FD156),FD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FE156)+FE156>$AA30,$AA30-SUM($AB156:FE156),FE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FF156)+FF156>$AA30,$AA30-SUM($AB156:FF156),FF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FG156)+FG156>$AA30,$AA30-SUM($AB156:FG156),FG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FH156)+FH156>$AA30,$AA30-SUM($AB156:FH156),FH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FI156)+FI156>$AA30,$AA30-SUM($AB156:FI156),FI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FJ156)+FJ156>$AA30,$AA30-SUM($AB156:FJ156),FJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FK156)+FK156>$AA30,$AA30-SUM($AB156:FK156),FK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FL156)+FL156>$AA30,$AA30-SUM($AB156:FL156),FL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FM156)+FM156>$AA30,$AA30-SUM($AB156:FM156),FM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FN156)+FN156>$AA30,$AA30-SUM($AB156:FN156),FN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FO156)+FO156>$AA30,$AA30-SUM($AB156:FO156),FO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FP156)+FP156>$AA30,$AA30-SUM($AB156:FP156),FP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FQ156)+FQ156>$AA30,$AA30-SUM($AB156:FQ156),FQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FR156)+FR156>$AA30,$AA30-SUM($AB156:FR156),FR156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FS156)+FS156>$AA30,$AA30-SUM($AB156:FS156),FS156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FT156)+FT156>$AA30,$AA30-SUM($AB156:FT156),FT156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FU156)+FU156>$AA30,$AA30-SUM($AB156:FU156),FU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FV156)+FV156>$AA30,$AA30-SUM($AB156:FV156),FV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FW156)+FW156>$AA30,$AA30-SUM($AB156:FW156),FW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FX156)+FX156>$AA30,$AA30-SUM($AB156:FX156),FX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FY156)+FY156>$AA30,$AA30-SUM($AB156:FY156),FY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:FZ156)+FZ156>$AA30,$AA30-SUM($AB156:FZ156),FZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GA156)+GA156>$AA30,$AA30-SUM($AB156:GA156),GA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GB156)+GB156>$AA30,$AA30-SUM($AB156:GB156),GB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GC156)+GC156>$AA30,$AA30-SUM($AB156:GC156),GC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GD156)+GD156>$AA30,$AA30-SUM($AB156:GD156),GD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GE156)+GE156>$AA30,$AA30-SUM($AB156:GE156),GE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GF156)+GF156>$AA30,$AA30-SUM($AB156:GF156),GF156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GG156)+GG156>$AA30,$AA30-SUM($AB156:GG156),GG156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GH156)+GH156>$AA30,$AA30-SUM($AB156:GH156),GH156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GI156)+GI156>$AA30,$AA30-SUM($AB156:GI156),GI156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GJ156)+GJ156>$AA30,$AA30-SUM($AB156:GJ156),GJ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GK156)+GK156>$AA30,$AA30-SUM($AB156:GK156),GK156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GL156)+GL156>$AA30,$AA30-SUM($AB156:GL156),GL156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GM156)+GM156>$AA30,$AA30-SUM($AB156:GM156),GM156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GN156)+GN156>$AA30,$AA30-SUM($AB156:GN156),GN156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GO156)+GO156>$AA30,$AA30-SUM($AB156:GO156),GO156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GP156)+GP156>$AA30,$AA30-SUM($AB156:GP156),GP156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GQ156)+GQ156>$AA30,$AA30-SUM($AB156:GQ156),GQ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GR156)+GR156>$AA30,$AA30-SUM($AB156:GR156),GR156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GS156)+GS156>$AA30,$AA30-SUM($AB156:GS156),GS156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GT156)+GT156>$AA30,$AA30-SUM($AB156:GT156),GT156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GU156)+GU156>$AA30,$AA30-SUM($AB156:GU156),GU156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GV156)+GV156>$AA30,$AA30-SUM($AB156:GV156),GV156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GW156)+GW156>$AA30,$AA30-SUM($AB156:GW156),GW156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GX156)+GX156>$AA30,$AA30-SUM($AB156:GX156),GX156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GY156)+GY156>$AA30,$AA30-SUM($AB156:GY156),GY156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:GZ156)+GZ156>$AA30,$AA30-SUM($AB156:GZ156),GZ156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:HA156)+HA156>$AA30,$AA30-SUM($AB156:HA156),HA156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:HB156)+HB156>$AA30,$AA30-SUM($AB156:HB156),HB156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:HC156)+HC156>$AA30,$AA30-SUM($AB156:HC156),HC156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:HD156)+HD156>$AA30,$AA30-SUM($AB156:HD156),HD156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:HE156)+HE156>$AA30,$AA30-SUM($AB156:HE156),HE156),0)","v":0},{"$f":"IF($AB156>0,IF(SUM($AB156:HF156)+HF156>$AA30,$AA30-SUM($AB156:HF156),HF156),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0810982499999999E-3,{"$f":"IF($AB157>0,IF(SUM($AB157:AB157)+AB157>$AA31,$AA31-SUM($AB157:AB157),AB157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AC157)+AC157>$AA31,$AA31-SUM($AB157:AC157),AC157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AD157)+AD157>$AA31,$AA31-SUM($AB157:AD157),AD157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AE157)+AE157>$AA31,$AA31-SUM($AB157:AE157),AE157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AF157)+AF157>$AA31,$AA31-SUM($AB157:AF157),AF157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AG157)+AG157>$AA31,$AA31-SUM($AB157:AG157),AG157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AH157)+AH157>$AA31,$AA31-SUM($AB157:AH157),AH157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AI157)+AI157>$AA31,$AA31-SUM($AB157:AI157),AI157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AJ157)+AJ157>$AA31,$AA31-SUM($AB157:AJ157),AJ157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AK157)+AK157>$AA31,$AA31-SUM($AB157:AK157),AK157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AL157)+AL157>$AA31,$AA31-SUM($AB157:AL157),AL157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AM157)+AM157>$AA31,$AA31-SUM($AB157:AM157),AM157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AN157)+AN157>$AA31,$AA31-SUM($AB157:AN157),AN157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AO157)+AO157>$AA31,$AA31-SUM($AB157:AO157),AO157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AP157)+AP157>$AA31,$AA31-SUM($AB157:AP157),AP157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AQ157)+AQ157>$AA31,$AA31-SUM($AB157:AQ157),AQ157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AR157)+AR157>$AA31,$AA31-SUM($AB157:AR157),AR157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AS157)+AS157>$AA31,$AA31-SUM($AB157:AS157),AS157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AT157)+AT157>$AA31,$AA31-SUM($AB157:AT157),AT157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AU157)+AU157>$AA31,$AA31-SUM($AB157:AU157),AU157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AV157)+AV157>$AA31,$AA31-SUM($AB157:AV157),AV157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AW157)+AW157>$AA31,$AA31-SUM($AB157:AW157),AW157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AX157)+AX157>$AA31,$AA31-SUM($AB157:AX157),AX157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AY157)+AY157>$AA31,$AA31-SUM($AB157:AY157),AY157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:AZ157)+AZ157>$AA31,$AA31-SUM($AB157:AZ157),AZ157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BA157)+BA157>$AA31,$AA31-SUM($AB157:BA157),BA157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BB157)+BB157>$AA31,$AA31-SUM($AB157:BB157),BB157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BC157)+BC157>$AA31,$AA31-SUM($AB157:BC157),BC157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BD157)+BD157>$AA31,$AA31-SUM($AB157:BD157),BD157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BE157)+BE157>$AA31,$AA31-SUM($AB157:BE157),BE157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BF157)+BF157>$AA31,$AA31-SUM($AB157:BF157),BF157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BG157)+BG157>$AA31,$AA31-SUM($AB157:BG157),BG157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BH157)+BH157>$AA31,$AA31-SUM($AB157:BH157),BH157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BI157)+BI157>$AA31,$AA31-SUM($AB157:BI157),BI157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BJ157)+BJ157>$AA31,$AA31-SUM($AB157:BJ157),BJ157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BK157)+BK157>$AA31,$AA31-SUM($AB157:BK157),BK157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BL157)+BL157>$AA31,$AA31-SUM($AB157:BL157),BL157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BM157)+BM157>$AA31,$AA31-SUM($AB157:BM157),BM157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BN157)+BN157>$AA31,$AA31-SUM($AB157:BN157),BN157),0)","v":4.0810982499999999E-3},{"$f":"IF($AB157>0,IF(SUM($AB157:BO157)+BO157>$AA31,$AA31-SUM($AB157:BO157),BO157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BP157)+BP157>$AA31,$AA31-SUM($AB157:BP157),BP157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BQ157)+BQ157>$AA31,$AA31-SUM($AB157:BQ157),BQ157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BR157)+BR157>$AA31,$AA31-SUM($AB157:BR157),BR157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BS157)+BS157>$AA31,$AA31-SUM($AB157:BS157),BS157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BT157)+BT157>$AA31,$AA31-SUM($AB157:BT157),BT157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BU157)+BU157>$AA31,$AA31-SUM($AB157:BU157),BU157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BV157)+BV157>$AA31,$AA31-SUM($AB157:BV157),BV157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BW157)+BW157>$AA31,$AA31-SUM($AB157:BW157),BW157),0)","v":5.5511151231257827E-17},{"$f":"IF($AB157>0,IF(SUM($AB157:BX157)+BX157>$AA31,$AA31-SUM($AB157:BX157),BX157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:BY157)+BY157>$AA31,$AA31-SUM($AB157:BY157),BY157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:BZ157)+BZ157>$AA31,$AA31-SUM($AB157:BZ157),BZ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CA157)+CA157>$AA31,$AA31-SUM($AB157:CA157),CA157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CB157)+CB157>$AA31,$AA31-SUM($AB157:CB157),CB157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CC157)+CC157>$AA31,$AA31-SUM($AB157:CC157),CC157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CD157)+CD157>$AA31,$AA31-SUM($AB157:CD157),CD157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CE157)+CE157>$AA31,$AA31-SUM($AB157:CE157),CE157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CF157)+CF157>$AA31,$AA31-SUM($AB157:CF157),CF157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CG157)+CG157>$AA31,$AA31-SUM($AB157:CG157),CG157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CH157)+CH157>$AA31,$AA31-SUM($AB157:CH157),CH157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CI157)+CI157>$AA31,$AA31-SUM($AB157:CI157),CI157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CJ157)+CJ157>$AA31,$AA31-SUM($AB157:CJ157),CJ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CK157)+CK157>$AA31,$AA31-SUM($AB157:CK157),CK157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CL157)+CL157>$AA31,$AA31-SUM($AB157:CL157),CL157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CM157)+CM157>$AA31,$AA31-SUM($AB157:CM157),CM157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CN157)+CN157>$AA31,$AA31-SUM($AB157:CN157),CN157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CO157)+CO157>$AA31,$AA31-SUM($AB157:CO157),CO157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CP157)+CP157>$AA31,$AA31-SUM($AB157:CP157),CP157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CQ157)+CQ157>$AA31,$AA31-SUM($AB157:CQ157),CQ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CR157)+CR157>$AA31,$AA31-SUM($AB157:CR157),CR157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CS157)+CS157>$AA31,$AA31-SUM($AB157:CS157),CS157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CT157)+CT157>$AA31,$AA31-SUM($AB157:CT157),CT157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CU157)+CU157>$AA31,$AA31-SUM($AB157:CU157),CU157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CV157)+CV157>$AA31,$AA31-SUM($AB157:CV157),CV157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CW157)+CW157>$AA31,$AA31-SUM($AB157:CW157),CW157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CX157)+CX157>$AA31,$AA31-SUM($AB157:CX157),CX157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CY157)+CY157>$AA31,$AA31-SUM($AB157:CY157),CY157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:CZ157)+CZ157>$AA31,$AA31-SUM($AB157:CZ157),CZ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DA157)+DA157>$AA31,$AA31-SUM($AB157:DA157),DA157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DB157)+DB157>$AA31,$AA31-SUM($AB157:DB157),DB157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DC157)+DC157>$AA31,$AA31-SUM($AB157:DC157),DC157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DD157)+DD157>$AA31,$AA31-SUM($AB157:DD157),DD157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DE157)+DE157>$AA31,$AA31-SUM($AB157:DE157),DE157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DF157)+DF157>$AA31,$AA31-SUM($AB157:DF157),DF157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DG157)+DG157>$AA31,$AA31-SUM($AB157:DG157),DG157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DH157)+DH157>$AA31,$AA31-SUM($AB157:DH157),DH157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DI157)+DI157>$AA31,$AA31-SUM($AB157:DI157),DI157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DJ157)+DJ157>$AA31,$AA31-SUM($AB157:DJ157),DJ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DK157)+DK157>$AA31,$AA31-SUM($AB157:DK157),DK157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DL157)+DL157>$AA31,$AA31-SUM($AB157:DL157),DL157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DM157)+DM157>$AA31,$AA31-SUM($AB157:DM157),DM157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DN157)+DN157>$AA31,$AA31-SUM($AB157:DN157),DN157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DO157)+DO157>$AA31,$AA31-SUM($AB157:DO157),DO157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DP157)+DP157>$AA31,$AA31-SUM($AB157:DP157),DP157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DQ157)+DQ157>$AA31,$AA31-SUM($AB157:DQ157),DQ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DR157)+DR157>$AA31,$AA31-SUM($AB157:DR157),DR157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DS157)+DS157>$AA31,$AA31-SUM($AB157:DS157),DS157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DT157)+DT157>$AA31,$AA31-SUM($AB157:DT157),DT157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DU157)+DU157>$AA31,$AA31-SUM($AB157:DU157),DU157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DV157)+DV157>$AA31,$AA31-SUM($AB157:DV157),DV157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DW157)+DW157>$AA31,$AA31-SUM($AB157:DW157),DW157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DX157)+DX157>$AA31,$AA31-SUM($AB157:DX157),DX157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DY157)+DY157>$AA31,$AA31-SUM($AB157:DY157),DY157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:DZ157)+DZ157>$AA31,$AA31-SUM($AB157:DZ157),DZ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EA157)+EA157>$AA31,$AA31-SUM($AB157:EA157),EA157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EB157)+EB157>$AA31,$AA31-SUM($AB157:EB157),EB157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EC157)+EC157>$AA31,$AA31-SUM($AB157:EC157),EC157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:ED157)+ED157>$AA31,$AA31-SUM($AB157:ED157),ED157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EE157)+EE157>$AA31,$AA31-SUM($AB157:EE157),EE157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EF157)+EF157>$AA31,$AA31-SUM($AB157:EF157),EF157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EG157)+EG157>$AA31,$AA31-SUM($AB157:EG157),EG157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EH157)+EH157>$AA31,$AA31-SUM($AB157:EH157),EH157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EI157)+EI157>$AA31,$AA31-SUM($AB157:EI157),EI157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EJ157)+EJ157>$AA31,$AA31-SUM($AB157:EJ157),EJ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EK157)+EK157>$AA31,$AA31-SUM($AB157:EK157),EK157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EL157)+EL157>$AA31,$AA31-SUM($AB157:EL157),EL157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EM157)+EM157>$AA31,$AA31-SUM($AB157:EM157),EM157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EN157)+EN157>$AA31,$AA31-SUM($AB157:EN157),EN157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EO157)+EO157>$AA31,$AA31-SUM($AB157:EO157),EO157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EP157)+EP157>$AA31,$AA31-SUM($AB157:EP157),EP157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EQ157)+EQ157>$AA31,$AA31-SUM($AB157:EQ157),EQ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:ER157)+ER157>$AA31,$AA31-SUM($AB157:ER157),ER157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:ES157)+ES157>$AA31,$AA31-SUM($AB157:ES157),ES157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:ET157)+ET157>$AA31,$AA31-SUM($AB157:ET157),ET157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EU157)+EU157>$AA31,$AA31-SUM($AB157:EU157),EU157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EV157)+EV157>$AA31,$AA31-SUM($AB157:EV157),EV157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EW157)+EW157>$AA31,$AA31-SUM($AB157:EW157),EW157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EX157)+EX157>$AA31,$AA31-SUM($AB157:EX157),EX157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EY157)+EY157>$AA31,$AA31-SUM($AB157:EY157),EY157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:EZ157)+EZ157>$AA31,$AA31-SUM($AB157:EZ157),EZ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FA157)+FA157>$AA31,$AA31-SUM($AB157:FA157),FA157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FB157)+FB157>$AA31,$AA31-SUM($AB157:FB157),FB157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FC157)+FC157>$AA31,$AA31-SUM($AB157:FC157),FC157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FD157)+FD157>$AA31,$AA31-SUM($AB157:FD157),FD157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FE157)+FE157>$AA31,$AA31-SUM($AB157:FE157),FE157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FF157)+FF157>$AA31,$AA31-SUM($AB157:FF157),FF157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FG157)+FG157>$AA31,$AA31-SUM($AB157:FG157),FG157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FH157)+FH157>$AA31,$AA31-SUM($AB157:FH157),FH157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FI157)+FI157>$AA31,$AA31-SUM($AB157:FI157),FI157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FJ157)+FJ157>$AA31,$AA31-SUM($AB157:FJ157),FJ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FK157)+FK157>$AA31,$AA31-SUM($AB157:FK157),FK157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FL157)+FL157>$AA31,$AA31-SUM($AB157:FL157),FL157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FM157)+FM157>$AA31,$AA31-SUM($AB157:FM157),FM157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FN157)+FN157>$AA31,$AA31-SUM($AB157:FN157),FN157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FO157)+FO157>$AA31,$AA31-SUM($AB157:FO157),FO157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FP157)+FP157>$AA31,$AA31-SUM($AB157:FP157),FP157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FQ157)+FQ157>$AA31,$AA31-SUM($AB157:FQ157),FQ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FR157)+FR157>$AA31,$AA31-SUM($AB157:FR157),FR157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FS157)+FS157>$AA31,$AA31-SUM($AB157:FS157),FS157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FT157)+FT157>$AA31,$AA31-SUM($AB157:FT157),FT157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FU157)+FU157>$AA31,$AA31-SUM($AB157:FU157),FU157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FV157)+FV157>$AA31,$AA31-SUM($AB157:FV157),FV157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FW157)+FW157>$AA31,$AA31-SUM($AB157:FW157),FW157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FX157)+FX157>$AA31,$AA31-SUM($AB157:FX157),FX157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FY157)+FY157>$AA31,$AA31-SUM($AB157:FY157),FY157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:FZ157)+FZ157>$AA31,$AA31-SUM($AB157:FZ157),FZ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GA157)+GA157>$AA31,$AA31-SUM($AB157:GA157),GA157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GB157)+GB157>$AA31,$AA31-SUM($AB157:GB157),GB157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GC157)+GC157>$AA31,$AA31-SUM($AB157:GC157),GC157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GD157)+GD157>$AA31,$AA31-SUM($AB157:GD157),GD157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GE157)+GE157>$AA31,$AA31-SUM($AB157:GE157),GE157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GF157)+GF157>$AA31,$AA31-SUM($AB157:GF157),GF157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GG157)+GG157>$AA31,$AA31-SUM($AB157:GG157),GG157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GH157)+GH157>$AA31,$AA31-SUM($AB157:GH157),GH157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GI157)+GI157>$AA31,$AA31-SUM($AB157:GI157),GI157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GJ157)+GJ157>$AA31,$AA31-SUM($AB157:GJ157),GJ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GK157)+GK157>$AA31,$AA31-SUM($AB157:GK157),GK157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GL157)+GL157>$AA31,$AA31-SUM($AB157:GL157),GL157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GM157)+GM157>$AA31,$AA31-SUM($AB157:GM157),GM157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GN157)+GN157>$AA31,$AA31-SUM($AB157:GN157),GN157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GO157)+GO157>$AA31,$AA31-SUM($AB157:GO157),GO157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GP157)+GP157>$AA31,$AA31-SUM($AB157:GP157),GP157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GQ157)+GQ157>$AA31,$AA31-SUM($AB157:GQ157),GQ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GR157)+GR157>$AA31,$AA31-SUM($AB157:GR157),GR157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GS157)+GS157>$AA31,$AA31-SUM($AB157:GS157),GS157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GT157)+GT157>$AA31,$AA31-SUM($AB157:GT157),GT157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GU157)+GU157>$AA31,$AA31-SUM($AB157:GU157),GU157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GV157)+GV157>$AA31,$AA31-SUM($AB157:GV157),GV157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GW157)+GW157>$AA31,$AA31-SUM($AB157:GW157),GW157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GX157)+GX157>$AA31,$AA31-SUM($AB157:GX157),GX157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GY157)+GY157>$AA31,$AA31-SUM($AB157:GY157),GY157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:GZ157)+GZ157>$AA31,$AA31-SUM($AB157:GZ157),GZ157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:HA157)+HA157>$AA31,$AA31-SUM($AB157:HA157),HA157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:HB157)+HB157>$AA31,$AA31-SUM($AB157:HB157),HB157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:HC157)+HC157>$AA31,$AA31-SUM($AB157:HC157),HC157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:HD157)+HD157>$AA31,$AA31-SUM($AB157:HD157),HD157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:HE157)+HE157>$AA31,$AA31-SUM($AB157:HE157),HE157),0)","v":-4.4408920985006262E-16},{"$f":"IF($AB157>0,IF(SUM($AB157:HF157)+HF157>$AA31,$AA31-SUM($AB157:HF157),HF157),0)","v":-4.4408920985006262E-16}]
[]
[null,"Depreciation:  1999 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB24>0,AB24/$F161,AB24)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AC161)+AC161>$AB24,$AB24-SUM($AC161:AC161),AC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AD161)+AD161>$AB24,$AB24-SUM($AC161:AD161),AD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AE161)+AE161>$AB24,$AB24-SUM($AC161:AE161),AE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AF161)+AF161>$AB24,$AB24-SUM($AC161:AF161),AF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AG161)+AG161>$AB24,$AB24-SUM($AC161:AG161),AG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AH161)+AH161>$AB24,$AB24-SUM($AC161:AH161),AH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AI161)+AI161>$AB24,$AB24-SUM($AC161:AI161),AI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AJ161)+AJ161>$AB24,$AB24-SUM($AC161:AJ161),AJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AK161)+AK161>$AB24,$AB24-SUM($AC161:AK161),AK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AL161)+AL161>$AB24,$AB24-SUM($AC161:AL161),AL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AM161)+AM161>$AB24,$AB24-SUM($AC161:AM161),AM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AN161)+AN161>$AB24,$AB24-SUM($AC161:AN161),AN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AO161)+AO161>$AB24,$AB24-SUM($AC161:AO161),AO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AP161)+AP161>$AB24,$AB24-SUM($AC161:AP161),AP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AQ161)+AQ161>$AB24,$AB24-SUM($AC161:AQ161),AQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AR161)+AR161>$AB24,$AB24-SUM($AC161:AR161),AR161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AS161)+AS161>$AB24,$AB24-SUM($AC161:AS161),AS161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AT161)+AT161>$AB24,$AB24-SUM($AC161:AT161),AT161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AU161)+AU161>$AB24,$AB24-SUM($AC161:AU161),AU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AV161)+AV161>$AB24,$AB24-SUM($AC161:AV161),AV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AW161)+AW161>$AB24,$AB24-SUM($AC161:AW161),AW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AX161)+AX161>$AB24,$AB24-SUM($AC161:AX161),AX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AY161)+AY161>$AB24,$AB24-SUM($AC161:AY161),AY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:AZ161)+AZ161>$AB24,$AB24-SUM($AC161:AZ161),AZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BA161)+BA161>$AB24,$AB24-SUM($AC161:BA161),BA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BB161)+BB161>$AB24,$AB24-SUM($AC161:BB161),BB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BC161)+BC161>$AB24,$AB24-SUM($AC161:BC161),BC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BD161)+BD161>$AB24,$AB24-SUM($AC161:BD161),BD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BE161)+BE161>$AB24,$AB24-SUM($AC161:BE161),BE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BF161)+BF161>$AB24,$AB24-SUM($AC161:BF161),BF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BG161)+BG161>$AB24,$AB24-SUM($AC161:BG161),BG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BH161)+BH161>$AB24,$AB24-SUM($AC161:BH161),BH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BI161)+BI161>$AB24,$AB24-SUM($AC161:BI161),BI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BJ161)+BJ161>$AB24,$AB24-SUM($AC161:BJ161),BJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BK161)+BK161>$AB24,$AB24-SUM($AC161:BK161),BK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BL161)+BL161>$AB24,$AB24-SUM($AC161:BL161),BL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BM161)+BM161>$AB24,$AB24-SUM($AC161:BM161),BM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BN161)+BN161>$AB24,$AB24-SUM($AC161:BN161),BN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BO161)+BO161>$AB24,$AB24-SUM($AC161:BO161),BO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BP161)+BP161>$AB24,$AB24-SUM($AC161:BP161),BP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BQ161)+BQ161>$AB24,$AB24-SUM($AC161:BQ161),BQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BR161)+BR161>$AB24,$AB24-SUM($AC161:BR161),BR161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BS161)+BS161>$AB24,$AB24-SUM($AC161:BS161),BS161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BT161)+BT161>$AB24,$AB24-SUM($AC161:BT161),BT161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BU161)+BU161>$AB24,$AB24-SUM($AC161:BU161),BU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BV161)+BV161>$AB24,$AB24-SUM($AC161:BV161),BV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BW161)+BW161>$AB24,$AB24-SUM($AC161:BW161),BW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BX161)+BX161>$AB24,$AB24-SUM($AC161:BX161),BX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BY161)+BY161>$AB24,$AB24-SUM($AC161:BY161),BY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:BZ161)+BZ161>$AB24,$AB24-SUM($AC161:BZ161),BZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CA161)+CA161>$AB24,$AB24-SUM($AC161:CA161),CA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CB161)+CB161>$AB24,$AB24-SUM($AC161:CB161),CB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CC161)+CC161>$AB24,$AB24-SUM($AC161:CC161),CC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CD161)+CD161>$AB24,$AB24-SUM($AC161:CD161),CD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CE161)+CE161>$AB24,$AB24-SUM($AC161:CE161),CE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CF161)+CF161>$AB24,$AB24-SUM($AC161:CF161),CF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CG161)+CG161>$AB24,$AB24-SUM($AC161:CG161),CG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CH161)+CH161>$AB24,$AB24-SUM($AC161:CH161),CH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CI161)+CI161>$AB24,$AB24-SUM($AC161:CI161),CI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CJ161)+CJ161>$AB24,$AB24-SUM($AC161:CJ161),CJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CK161)+CK161>$AB24,$AB24-SUM($AC161:CK161),CK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CL161)+CL161>$AB24,$AB24-SUM($AC161:CL161),CL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CM161)+CM161>$AB24,$AB24-SUM($AC161:CM161),CM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CN161)+CN161>$AB24,$AB24-SUM($AC161:CN161),CN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CO161)+CO161>$AB24,$AB24-SUM($AC161:CO161),CO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CP161)+CP161>$AB24,$AB24-SUM($AC161:CP161),CP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CQ161)+CQ161>$AB24,$AB24-SUM($AC161:CQ161),CQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CR161)+CR161>$AB24,$AB24-SUM($AC161:CR161),CR161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CS161)+CS161>$AB24,$AB24-SUM($AC161:CS161),CS161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CT161)+CT161>$AB24,$AB24-SUM($AC161:CT161),CT161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CU161)+CU161>$AB24,$AB24-SUM($AC161:CU161),CU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CV161)+CV161>$AB24,$AB24-SUM($AC161:CV161),CV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CW161)+CW161>$AB24,$AB24-SUM($AC161:CW161),CW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CX161)+CX161>$AB24,$AB24-SUM($AC161:CX161),CX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CY161)+CY161>$AB24,$AB24-SUM($AC161:CY161),CY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:CZ161)+CZ161>$AB24,$AB24-SUM($AC161:CZ161),CZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DA161)+DA161>$AB24,$AB24-SUM($AC161:DA161),DA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DB161)+DB161>$AB24,$AB24-SUM($AC161:DB161),DB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DC161)+DC161>$AB24,$AB24-SUM($AC161:DC161),DC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DD161)+DD161>$AB24,$AB24-SUM($AC161:DD161),DD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DE161)+DE161>$AB24,$AB24-SUM($AC161:DE161),DE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DF161)+DF161>$AB24,$AB24-SUM($AC161:DF161),DF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DG161)+DG161>$AB24,$AB24-SUM($AC161:DG161),DG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DH161)+DH161>$AB24,$AB24-SUM($AC161:DH161),DH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DI161)+DI161>$AB24,$AB24-SUM($AC161:DI161),DI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DJ161)+DJ161>$AB24,$AB24-SUM($AC161:DJ161),DJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DK161)+DK161>$AB24,$AB24-SUM($AC161:DK161),DK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DL161)+DL161>$AB24,$AB24-SUM($AC161:DL161),DL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DM161)+DM161>$AB24,$AB24-SUM($AC161:DM161),DM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DN161)+DN161>$AB24,$AB24-SUM($AC161:DN161),DN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DO161)+DO161>$AB24,$AB24-SUM($AC161:DO161),DO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DP161)+DP161>$AB24,$AB24-SUM($AC161:DP161),DP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DQ161)+DQ161>$AB24,$AB24-SUM($AC161:DQ161),DQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DR161)+DR161>$AB24,$AB24-SUM($AC161:DR161),DR161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DS161)+DS161>$AB24,$AB24-SUM($AC161:DS161),DS161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DT161)+DT161>$AB24,$AB24-SUM($AC161:DT161),DT161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DU161)+DU161>$AB24,$AB24-SUM($AC161:DU161),DU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DV161)+DV161>$AB24,$AB24-SUM($AC161:DV161),DV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DW161)+DW161>$AB24,$AB24-SUM($AC161:DW161),DW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DX161)+DX161>$AB24,$AB24-SUM($AC161:DX161),DX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DY161)+DY161>$AB24,$AB24-SUM($AC161:DY161),DY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:DZ161)+DZ161>$AB24,$AB24-SUM($AC161:DZ161),DZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EA161)+EA161>$AB24,$AB24-SUM($AC161:EA161),EA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EB161)+EB161>$AB24,$AB24-SUM($AC161:EB161),EB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EC161)+EC161>$AB24,$AB24-SUM($AC161:EC161),EC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:ED161)+ED161>$AB24,$AB24-SUM($AC161:ED161),ED161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EE161)+EE161>$AB24,$AB24-SUM($AC161:EE161),EE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EF161)+EF161>$AB24,$AB24-SUM($AC161:EF161),EF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EG161)+EG161>$AB24,$AB24-SUM($AC161:EG161),EG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EH161)+EH161>$AB24,$AB24-SUM($AC161:EH161),EH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EI161)+EI161>$AB24,$AB24-SUM($AC161:EI161),EI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EJ161)+EJ161>$AB24,$AB24-SUM($AC161:EJ161),EJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EK161)+EK161>$AB24,$AB24-SUM($AC161:EK161),EK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EL161)+EL161>$AB24,$AB24-SUM($AC161:EL161),EL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EM161)+EM161>$AB24,$AB24-SUM($AC161:EM161),EM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EN161)+EN161>$AB24,$AB24-SUM($AC161:EN161),EN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EO161)+EO161>$AB24,$AB24-SUM($AC161:EO161),EO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EP161)+EP161>$AB24,$AB24-SUM($AC161:EP161),EP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EQ161)+EQ161>$AB24,$AB24-SUM($AC161:EQ161),EQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:ER161)+ER161>$AB24,$AB24-SUM($AC161:ER161),ER161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:ES161)+ES161>$AB24,$AB24-SUM($AC161:ES161),ES161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:ET161)+ET161>$AB24,$AB24-SUM($AC161:ET161),ET161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EU161)+EU161>$AB24,$AB24-SUM($AC161:EU161),EU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EV161)+EV161>$AB24,$AB24-SUM($AC161:EV161),EV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EW161)+EW161>$AB24,$AB24-SUM($AC161:EW161),EW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EX161)+EX161>$AB24,$AB24-SUM($AC161:EX161),EX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EY161)+EY161>$AB24,$AB24-SUM($AC161:EY161),EY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:EZ161)+EZ161>$AB24,$AB24-SUM($AC161:EZ161),EZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FA161)+FA161>$AB24,$AB24-SUM($AC161:FA161),FA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FB161)+FB161>$AB24,$AB24-SUM($AC161:FB161),FB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FC161)+FC161>$AB24,$AB24-SUM($AC161:FC161),FC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FD161)+FD161>$AB24,$AB24-SUM($AC161:FD161),FD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FE161)+FE161>$AB24,$AB24-SUM($AC161:FE161),FE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FF161)+FF161>$AB24,$AB24-SUM($AC161:FF161),FF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FG161)+FG161>$AB24,$AB24-SUM($AC161:FG161),FG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FH161)+FH161>$AB24,$AB24-SUM($AC161:FH161),FH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FI161)+FI161>$AB24,$AB24-SUM($AC161:FI161),FI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FJ161)+FJ161>$AB24,$AB24-SUM($AC161:FJ161),FJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FK161)+FK161>$AB24,$AB24-SUM($AC161:FK161),FK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FL161)+FL161>$AB24,$AB24-SUM($AC161:FL161),FL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FM161)+FM161>$AB24,$AB24-SUM($AC161:FM161),FM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FN161)+FN161>$AB24,$AB24-SUM($AC161:FN161),FN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FO161)+FO161>$AB24,$AB24-SUM($AC161:FO161),FO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FP161)+FP161>$AB24,$AB24-SUM($AC161:FP161),FP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FQ161)+FQ161>$AB24,$AB24-SUM($AC161:FQ161),FQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FR161)+FR161>$AB24,$AB24-SUM($AC161:FR161),FR161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FS161)+FS161>$AB24,$AB24-SUM($AC161:FS161),FS161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FT161)+FT161>$AB24,$AB24-SUM($AC161:FT161),FT161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FU161)+FU161>$AB24,$AB24-SUM($AC161:FU161),FU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FV161)+FV161>$AB24,$AB24-SUM($AC161:FV161),FV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FW161)+FW161>$AB24,$AB24-SUM($AC161:FW161),FW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FX161)+FX161>$AB24,$AB24-SUM($AC161:FX161),FX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FY161)+FY161>$AB24,$AB24-SUM($AC161:FY161),FY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:FZ161)+FZ161>$AB24,$AB24-SUM($AC161:FZ161),FZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GA161)+GA161>$AB24,$AB24-SUM($AC161:GA161),GA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GB161)+GB161>$AB24,$AB24-SUM($AC161:GB161),GB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GC161)+GC161>$AB24,$AB24-SUM($AC161:GC161),GC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GD161)+GD161>$AB24,$AB24-SUM($AC161:GD161),GD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GE161)+GE161>$AB24,$AB24-SUM($AC161:GE161),GE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GF161)+GF161>$AB24,$AB24-SUM($AC161:GF161),GF161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GG161)+GG161>$AB24,$AB24-SUM($AC161:GG161),GG161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GH161)+GH161>$AB24,$AB24-SUM($AC161:GH161),GH161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GI161)+GI161>$AB24,$AB24-SUM($AC161:GI161),GI161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GJ161)+GJ161>$AB24,$AB24-SUM($AC161:GJ161),GJ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GK161)+GK161>$AB24,$AB24-SUM($AC161:GK161),GK161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GL161)+GL161>$AB24,$AB24-SUM($AC161:GL161),GL161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GM161)+GM161>$AB24,$AB24-SUM($AC161:GM161),GM161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GN161)+GN161>$AB24,$AB24-SUM($AC161:GN161),GN161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GO161)+GO161>$AB24,$AB24-SUM($AC161:GO161),GO161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GP161)+GP161>$AB24,$AB24-SUM($AC161:GP161),GP161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GQ161)+GQ161>$AB24,$AB24-SUM($AC161:GQ161),GQ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GR161)+GR161>$AB24,$AB24-SUM($AC161:GR161),GR161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GS161)+GS161>$AB24,$AB24-SUM($AC161:GS161),GS161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GT161)+GT161>$AB24,$AB24-SUM($AC161:GT161),GT161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GU161)+GU161>$AB24,$AB24-SUM($AC161:GU161),GU161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GV161)+GV161>$AB24,$AB24-SUM($AC161:GV161),GV161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GW161)+GW161>$AB24,$AB24-SUM($AC161:GW161),GW161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GX161)+GX161>$AB24,$AB24-SUM($AC161:GX161),GX161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GY161)+GY161>$AB24,$AB24-SUM($AC161:GY161),GY161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:GZ161)+GZ161>$AB24,$AB24-SUM($AC161:GZ161),GZ161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:HA161)+HA161>$AB24,$AB24-SUM($AC161:HA161),HA161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:HB161)+HB161>$AB24,$AB24-SUM($AC161:HB161),HB161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:HC161)+HC161>$AB24,$AB24-SUM($AC161:HC161),HC161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:HD161)+HD161>$AB24,$AB24-SUM($AC161:HD161),HD161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:HE161)+HE161>$AB24,$AB24-SUM($AC161:HE161),HE161),0)","v":0},{"$f":"IF($AC161>0,IF(SUM($AC161:HF161)+HF161>$AB24,$AB24-SUM($AC161:HF161),HF161),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC162>0,IF(SUM($AC162:AC162)+AC162>$AB25,$AB25-SUM($AC162:AC162),AC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AD162)+AD162>$AB25,$AB25-SUM($AC162:AD162),AD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AE162)+AE162>$AB25,$AB25-SUM($AC162:AE162),AE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AF162)+AF162>$AB25,$AB25-SUM($AC162:AF162),AF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AG162)+AG162>$AB25,$AB25-SUM($AC162:AG162),AG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AH162)+AH162>$AB25,$AB25-SUM($AC162:AH162),AH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AI162)+AI162>$AB25,$AB25-SUM($AC162:AI162),AI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AJ162)+AJ162>$AB25,$AB25-SUM($AC162:AJ162),AJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AK162)+AK162>$AB25,$AB25-SUM($AC162:AK162),AK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AL162)+AL162>$AB25,$AB25-SUM($AC162:AL162),AL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AM162)+AM162>$AB25,$AB25-SUM($AC162:AM162),AM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AN162)+AN162>$AB25,$AB25-SUM($AC162:AN162),AN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AO162)+AO162>$AB25,$AB25-SUM($AC162:AO162),AO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AP162)+AP162>$AB25,$AB25-SUM($AC162:AP162),AP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AQ162)+AQ162>$AB25,$AB25-SUM($AC162:AQ162),AQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AR162)+AR162>$AB25,$AB25-SUM($AC162:AR162),AR162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AS162)+AS162>$AB25,$AB25-SUM($AC162:AS162),AS162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AT162)+AT162>$AB25,$AB25-SUM($AC162:AT162),AT162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AU162)+AU162>$AB25,$AB25-SUM($AC162:AU162),AU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AV162)+AV162>$AB25,$AB25-SUM($AC162:AV162),AV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AW162)+AW162>$AB25,$AB25-SUM($AC162:AW162),AW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AX162)+AX162>$AB25,$AB25-SUM($AC162:AX162),AX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AY162)+AY162>$AB25,$AB25-SUM($AC162:AY162),AY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:AZ162)+AZ162>$AB25,$AB25-SUM($AC162:AZ162),AZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BA162)+BA162>$AB25,$AB25-SUM($AC162:BA162),BA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BB162)+BB162>$AB25,$AB25-SUM($AC162:BB162),BB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BC162)+BC162>$AB25,$AB25-SUM($AC162:BC162),BC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BD162)+BD162>$AB25,$AB25-SUM($AC162:BD162),BD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BE162)+BE162>$AB25,$AB25-SUM($AC162:BE162),BE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BF162)+BF162>$AB25,$AB25-SUM($AC162:BF162),BF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BG162)+BG162>$AB25,$AB25-SUM($AC162:BG162),BG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BH162)+BH162>$AB25,$AB25-SUM($AC162:BH162),BH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BI162)+BI162>$AB25,$AB25-SUM($AC162:BI162),BI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BJ162)+BJ162>$AB25,$AB25-SUM($AC162:BJ162),BJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BK162)+BK162>$AB25,$AB25-SUM($AC162:BK162),BK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BL162)+BL162>$AB25,$AB25-SUM($AC162:BL162),BL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BM162)+BM162>$AB25,$AB25-SUM($AC162:BM162),BM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BN162)+BN162>$AB25,$AB25-SUM($AC162:BN162),BN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BO162)+BO162>$AB25,$AB25-SUM($AC162:BO162),BO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BP162)+BP162>$AB25,$AB25-SUM($AC162:BP162),BP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BQ162)+BQ162>$AB25,$AB25-SUM($AC162:BQ162),BQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BR162)+BR162>$AB25,$AB25-SUM($AC162:BR162),BR162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BS162)+BS162>$AB25,$AB25-SUM($AC162:BS162),BS162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BT162)+BT162>$AB25,$AB25-SUM($AC162:BT162),BT162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BU162)+BU162>$AB25,$AB25-SUM($AC162:BU162),BU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BV162)+BV162>$AB25,$AB25-SUM($AC162:BV162),BV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BW162)+BW162>$AB25,$AB25-SUM($AC162:BW162),BW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BX162)+BX162>$AB25,$AB25-SUM($AC162:BX162),BX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BY162)+BY162>$AB25,$AB25-SUM($AC162:BY162),BY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:BZ162)+BZ162>$AB25,$AB25-SUM($AC162:BZ162),BZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CA162)+CA162>$AB25,$AB25-SUM($AC162:CA162),CA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CB162)+CB162>$AB25,$AB25-SUM($AC162:CB162),CB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CC162)+CC162>$AB25,$AB25-SUM($AC162:CC162),CC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CD162)+CD162>$AB25,$AB25-SUM($AC162:CD162),CD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CE162)+CE162>$AB25,$AB25-SUM($AC162:CE162),CE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CF162)+CF162>$AB25,$AB25-SUM($AC162:CF162),CF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CG162)+CG162>$AB25,$AB25-SUM($AC162:CG162),CG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CH162)+CH162>$AB25,$AB25-SUM($AC162:CH162),CH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CI162)+CI162>$AB25,$AB25-SUM($AC162:CI162),CI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CJ162)+CJ162>$AB25,$AB25-SUM($AC162:CJ162),CJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CK162)+CK162>$AB25,$AB25-SUM($AC162:CK162),CK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CL162)+CL162>$AB25,$AB25-SUM($AC162:CL162),CL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CM162)+CM162>$AB25,$AB25-SUM($AC162:CM162),CM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CN162)+CN162>$AB25,$AB25-SUM($AC162:CN162),CN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CO162)+CO162>$AB25,$AB25-SUM($AC162:CO162),CO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CP162)+CP162>$AB25,$AB25-SUM($AC162:CP162),CP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CQ162)+CQ162>$AB25,$AB25-SUM($AC162:CQ162),CQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CR162)+CR162>$AB25,$AB25-SUM($AC162:CR162),CR162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CS162)+CS162>$AB25,$AB25-SUM($AC162:CS162),CS162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CT162)+CT162>$AB25,$AB25-SUM($AC162:CT162),CT162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CU162)+CU162>$AB25,$AB25-SUM($AC162:CU162),CU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CV162)+CV162>$AB25,$AB25-SUM($AC162:CV162),CV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CW162)+CW162>$AB25,$AB25-SUM($AC162:CW162),CW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CX162)+CX162>$AB25,$AB25-SUM($AC162:CX162),CX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CY162)+CY162>$AB25,$AB25-SUM($AC162:CY162),CY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:CZ162)+CZ162>$AB25,$AB25-SUM($AC162:CZ162),CZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DA162)+DA162>$AB25,$AB25-SUM($AC162:DA162),DA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DB162)+DB162>$AB25,$AB25-SUM($AC162:DB162),DB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DC162)+DC162>$AB25,$AB25-SUM($AC162:DC162),DC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DD162)+DD162>$AB25,$AB25-SUM($AC162:DD162),DD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DE162)+DE162>$AB25,$AB25-SUM($AC162:DE162),DE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DF162)+DF162>$AB25,$AB25-SUM($AC162:DF162),DF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DG162)+DG162>$AB25,$AB25-SUM($AC162:DG162),DG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DH162)+DH162>$AB25,$AB25-SUM($AC162:DH162),DH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DI162)+DI162>$AB25,$AB25-SUM($AC162:DI162),DI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DJ162)+DJ162>$AB25,$AB25-SUM($AC162:DJ162),DJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DK162)+DK162>$AB25,$AB25-SUM($AC162:DK162),DK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DL162)+DL162>$AB25,$AB25-SUM($AC162:DL162),DL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DM162)+DM162>$AB25,$AB25-SUM($AC162:DM162),DM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DN162)+DN162>$AB25,$AB25-SUM($AC162:DN162),DN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DO162)+DO162>$AB25,$AB25-SUM($AC162:DO162),DO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DP162)+DP162>$AB25,$AB25-SUM($AC162:DP162),DP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DQ162)+DQ162>$AB25,$AB25-SUM($AC162:DQ162),DQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DR162)+DR162>$AB25,$AB25-SUM($AC162:DR162),DR162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DS162)+DS162>$AB25,$AB25-SUM($AC162:DS162),DS162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DT162)+DT162>$AB25,$AB25-SUM($AC162:DT162),DT162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DU162)+DU162>$AB25,$AB25-SUM($AC162:DU162),DU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DV162)+DV162>$AB25,$AB25-SUM($AC162:DV162),DV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DW162)+DW162>$AB25,$AB25-SUM($AC162:DW162),DW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DX162)+DX162>$AB25,$AB25-SUM($AC162:DX162),DX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DY162)+DY162>$AB25,$AB25-SUM($AC162:DY162),DY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:DZ162)+DZ162>$AB25,$AB25-SUM($AC162:DZ162),DZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EA162)+EA162>$AB25,$AB25-SUM($AC162:EA162),EA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EB162)+EB162>$AB25,$AB25-SUM($AC162:EB162),EB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EC162)+EC162>$AB25,$AB25-SUM($AC162:EC162),EC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:ED162)+ED162>$AB25,$AB25-SUM($AC162:ED162),ED162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EE162)+EE162>$AB25,$AB25-SUM($AC162:EE162),EE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EF162)+EF162>$AB25,$AB25-SUM($AC162:EF162),EF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EG162)+EG162>$AB25,$AB25-SUM($AC162:EG162),EG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EH162)+EH162>$AB25,$AB25-SUM($AC162:EH162),EH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EI162)+EI162>$AB25,$AB25-SUM($AC162:EI162),EI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EJ162)+EJ162>$AB25,$AB25-SUM($AC162:EJ162),EJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EK162)+EK162>$AB25,$AB25-SUM($AC162:EK162),EK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EL162)+EL162>$AB25,$AB25-SUM($AC162:EL162),EL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EM162)+EM162>$AB25,$AB25-SUM($AC162:EM162),EM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EN162)+EN162>$AB25,$AB25-SUM($AC162:EN162),EN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EO162)+EO162>$AB25,$AB25-SUM($AC162:EO162),EO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EP162)+EP162>$AB25,$AB25-SUM($AC162:EP162),EP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EQ162)+EQ162>$AB25,$AB25-SUM($AC162:EQ162),EQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:ER162)+ER162>$AB25,$AB25-SUM($AC162:ER162),ER162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:ES162)+ES162>$AB25,$AB25-SUM($AC162:ES162),ES162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:ET162)+ET162>$AB25,$AB25-SUM($AC162:ET162),ET162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EU162)+EU162>$AB25,$AB25-SUM($AC162:EU162),EU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EV162)+EV162>$AB25,$AB25-SUM($AC162:EV162),EV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EW162)+EW162>$AB25,$AB25-SUM($AC162:EW162),EW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EX162)+EX162>$AB25,$AB25-SUM($AC162:EX162),EX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EY162)+EY162>$AB25,$AB25-SUM($AC162:EY162),EY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:EZ162)+EZ162>$AB25,$AB25-SUM($AC162:EZ162),EZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FA162)+FA162>$AB25,$AB25-SUM($AC162:FA162),FA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FB162)+FB162>$AB25,$AB25-SUM($AC162:FB162),FB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FC162)+FC162>$AB25,$AB25-SUM($AC162:FC162),FC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FD162)+FD162>$AB25,$AB25-SUM($AC162:FD162),FD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FE162)+FE162>$AB25,$AB25-SUM($AC162:FE162),FE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FF162)+FF162>$AB25,$AB25-SUM($AC162:FF162),FF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FG162)+FG162>$AB25,$AB25-SUM($AC162:FG162),FG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FH162)+FH162>$AB25,$AB25-SUM($AC162:FH162),FH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FI162)+FI162>$AB25,$AB25-SUM($AC162:FI162),FI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FJ162)+FJ162>$AB25,$AB25-SUM($AC162:FJ162),FJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FK162)+FK162>$AB25,$AB25-SUM($AC162:FK162),FK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FL162)+FL162>$AB25,$AB25-SUM($AC162:FL162),FL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FM162)+FM162>$AB25,$AB25-SUM($AC162:FM162),FM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FN162)+FN162>$AB25,$AB25-SUM($AC162:FN162),FN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FO162)+FO162>$AB25,$AB25-SUM($AC162:FO162),FO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FP162)+FP162>$AB25,$AB25-SUM($AC162:FP162),FP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FQ162)+FQ162>$AB25,$AB25-SUM($AC162:FQ162),FQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FR162)+FR162>$AB25,$AB25-SUM($AC162:FR162),FR162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FS162)+FS162>$AB25,$AB25-SUM($AC162:FS162),FS162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FT162)+FT162>$AB25,$AB25-SUM($AC162:FT162),FT162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FU162)+FU162>$AB25,$AB25-SUM($AC162:FU162),FU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FV162)+FV162>$AB25,$AB25-SUM($AC162:FV162),FV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FW162)+FW162>$AB25,$AB25-SUM($AC162:FW162),FW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FX162)+FX162>$AB25,$AB25-SUM($AC162:FX162),FX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FY162)+FY162>$AB25,$AB25-SUM($AC162:FY162),FY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:FZ162)+FZ162>$AB25,$AB25-SUM($AC162:FZ162),FZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GA162)+GA162>$AB25,$AB25-SUM($AC162:GA162),GA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GB162)+GB162>$AB25,$AB25-SUM($AC162:GB162),GB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GC162)+GC162>$AB25,$AB25-SUM($AC162:GC162),GC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GD162)+GD162>$AB25,$AB25-SUM($AC162:GD162),GD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GE162)+GE162>$AB25,$AB25-SUM($AC162:GE162),GE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GF162)+GF162>$AB25,$AB25-SUM($AC162:GF162),GF162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GG162)+GG162>$AB25,$AB25-SUM($AC162:GG162),GG162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GH162)+GH162>$AB25,$AB25-SUM($AC162:GH162),GH162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GI162)+GI162>$AB25,$AB25-SUM($AC162:GI162),GI162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GJ162)+GJ162>$AB25,$AB25-SUM($AC162:GJ162),GJ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GK162)+GK162>$AB25,$AB25-SUM($AC162:GK162),GK162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GL162)+GL162>$AB25,$AB25-SUM($AC162:GL162),GL162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GM162)+GM162>$AB25,$AB25-SUM($AC162:GM162),GM162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GN162)+GN162>$AB25,$AB25-SUM($AC162:GN162),GN162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GO162)+GO162>$AB25,$AB25-SUM($AC162:GO162),GO162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GP162)+GP162>$AB25,$AB25-SUM($AC162:GP162),GP162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GQ162)+GQ162>$AB25,$AB25-SUM($AC162:GQ162),GQ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GR162)+GR162>$AB25,$AB25-SUM($AC162:GR162),GR162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GS162)+GS162>$AB25,$AB25-SUM($AC162:GS162),GS162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GT162)+GT162>$AB25,$AB25-SUM($AC162:GT162),GT162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GU162)+GU162>$AB25,$AB25-SUM($AC162:GU162),GU162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GV162)+GV162>$AB25,$AB25-SUM($AC162:GV162),GV162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GW162)+GW162>$AB25,$AB25-SUM($AC162:GW162),GW162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GX162)+GX162>$AB25,$AB25-SUM($AC162:GX162),GX162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GY162)+GY162>$AB25,$AB25-SUM($AC162:GY162),GY162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:GZ162)+GZ162>$AB25,$AB25-SUM($AC162:GZ162),GZ162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:HA162)+HA162>$AB25,$AB25-SUM($AC162:HA162),HA162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:HB162)+HB162>$AB25,$AB25-SUM($AC162:HB162),HB162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:HC162)+HC162>$AB25,$AB25-SUM($AC162:HC162),HC162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:HD162)+HD162>$AB25,$AB25-SUM($AC162:HD162),HD162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:HE162)+HE162>$AB25,$AB25-SUM($AC162:HE162),HE162),0)","v":0},{"$f":"IF($AC162>0,IF(SUM($AC162:HF162)+HF162>$AB25,$AB25-SUM($AC162:HF162),HF162),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC163>0,IF(SUM($AC163:AC163)+AC163>$AB26,$AB26-SUM($AC163:AC163),AC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AD163)+AD163>$AB26,$AB26-SUM($AC163:AD163),AD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AE163)+AE163>$AB26,$AB26-SUM($AC163:AE163),AE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AF163)+AF163>$AB26,$AB26-SUM($AC163:AF163),AF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AG163)+AG163>$AB26,$AB26-SUM($AC163:AG163),AG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AH163)+AH163>$AB26,$AB26-SUM($AC163:AH163),AH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AI163)+AI163>$AB26,$AB26-SUM($AC163:AI163),AI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AJ163)+AJ163>$AB26,$AB26-SUM($AC163:AJ163),AJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AK163)+AK163>$AB26,$AB26-SUM($AC163:AK163),AK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AL163)+AL163>$AB26,$AB26-SUM($AC163:AL163),AL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AM163)+AM163>$AB26,$AB26-SUM($AC163:AM163),AM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AN163)+AN163>$AB26,$AB26-SUM($AC163:AN163),AN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AO163)+AO163>$AB26,$AB26-SUM($AC163:AO163),AO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AP163)+AP163>$AB26,$AB26-SUM($AC163:AP163),AP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AQ163)+AQ163>$AB26,$AB26-SUM($AC163:AQ163),AQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AR163)+AR163>$AB26,$AB26-SUM($AC163:AR163),AR163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AS163)+AS163>$AB26,$AB26-SUM($AC163:AS163),AS163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AT163)+AT163>$AB26,$AB26-SUM($AC163:AT163),AT163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AU163)+AU163>$AB26,$AB26-SUM($AC163:AU163),AU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AV163)+AV163>$AB26,$AB26-SUM($AC163:AV163),AV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AW163)+AW163>$AB26,$AB26-SUM($AC163:AW163),AW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AX163)+AX163>$AB26,$AB26-SUM($AC163:AX163),AX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AY163)+AY163>$AB26,$AB26-SUM($AC163:AY163),AY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:AZ163)+AZ163>$AB26,$AB26-SUM($AC163:AZ163),AZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BA163)+BA163>$AB26,$AB26-SUM($AC163:BA163),BA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BB163)+BB163>$AB26,$AB26-SUM($AC163:BB163),BB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BC163)+BC163>$AB26,$AB26-SUM($AC163:BC163),BC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BD163)+BD163>$AB26,$AB26-SUM($AC163:BD163),BD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BE163)+BE163>$AB26,$AB26-SUM($AC163:BE163),BE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BF163)+BF163>$AB26,$AB26-SUM($AC163:BF163),BF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BG163)+BG163>$AB26,$AB26-SUM($AC163:BG163),BG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BH163)+BH163>$AB26,$AB26-SUM($AC163:BH163),BH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BI163)+BI163>$AB26,$AB26-SUM($AC163:BI163),BI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BJ163)+BJ163>$AB26,$AB26-SUM($AC163:BJ163),BJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BK163)+BK163>$AB26,$AB26-SUM($AC163:BK163),BK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BL163)+BL163>$AB26,$AB26-SUM($AC163:BL163),BL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BM163)+BM163>$AB26,$AB26-SUM($AC163:BM163),BM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BN163)+BN163>$AB26,$AB26-SUM($AC163:BN163),BN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BO163)+BO163>$AB26,$AB26-SUM($AC163:BO163),BO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BP163)+BP163>$AB26,$AB26-SUM($AC163:BP163),BP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BQ163)+BQ163>$AB26,$AB26-SUM($AC163:BQ163),BQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BR163)+BR163>$AB26,$AB26-SUM($AC163:BR163),BR163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BS163)+BS163>$AB26,$AB26-SUM($AC163:BS163),BS163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BT163)+BT163>$AB26,$AB26-SUM($AC163:BT163),BT163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BU163)+BU163>$AB26,$AB26-SUM($AC163:BU163),BU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BV163)+BV163>$AB26,$AB26-SUM($AC163:BV163),BV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BW163)+BW163>$AB26,$AB26-SUM($AC163:BW163),BW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BX163)+BX163>$AB26,$AB26-SUM($AC163:BX163),BX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BY163)+BY163>$AB26,$AB26-SUM($AC163:BY163),BY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:BZ163)+BZ163>$AB26,$AB26-SUM($AC163:BZ163),BZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CA163)+CA163>$AB26,$AB26-SUM($AC163:CA163),CA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CB163)+CB163>$AB26,$AB26-SUM($AC163:CB163),CB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CC163)+CC163>$AB26,$AB26-SUM($AC163:CC163),CC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CD163)+CD163>$AB26,$AB26-SUM($AC163:CD163),CD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CE163)+CE163>$AB26,$AB26-SUM($AC163:CE163),CE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CF163)+CF163>$AB26,$AB26-SUM($AC163:CF163),CF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CG163)+CG163>$AB26,$AB26-SUM($AC163:CG163),CG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CH163)+CH163>$AB26,$AB26-SUM($AC163:CH163),CH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CI163)+CI163>$AB26,$AB26-SUM($AC163:CI163),CI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CJ163)+CJ163>$AB26,$AB26-SUM($AC163:CJ163),CJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CK163)+CK163>$AB26,$AB26-SUM($AC163:CK163),CK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CL163)+CL163>$AB26,$AB26-SUM($AC163:CL163),CL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CM163)+CM163>$AB26,$AB26-SUM($AC163:CM163),CM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CN163)+CN163>$AB26,$AB26-SUM($AC163:CN163),CN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CO163)+CO163>$AB26,$AB26-SUM($AC163:CO163),CO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CP163)+CP163>$AB26,$AB26-SUM($AC163:CP163),CP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CQ163)+CQ163>$AB26,$AB26-SUM($AC163:CQ163),CQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CR163)+CR163>$AB26,$AB26-SUM($AC163:CR163),CR163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CS163)+CS163>$AB26,$AB26-SUM($AC163:CS163),CS163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CT163)+CT163>$AB26,$AB26-SUM($AC163:CT163),CT163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CU163)+CU163>$AB26,$AB26-SUM($AC163:CU163),CU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CV163)+CV163>$AB26,$AB26-SUM($AC163:CV163),CV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CW163)+CW163>$AB26,$AB26-SUM($AC163:CW163),CW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CX163)+CX163>$AB26,$AB26-SUM($AC163:CX163),CX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CY163)+CY163>$AB26,$AB26-SUM($AC163:CY163),CY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:CZ163)+CZ163>$AB26,$AB26-SUM($AC163:CZ163),CZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DA163)+DA163>$AB26,$AB26-SUM($AC163:DA163),DA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DB163)+DB163>$AB26,$AB26-SUM($AC163:DB163),DB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DC163)+DC163>$AB26,$AB26-SUM($AC163:DC163),DC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DD163)+DD163>$AB26,$AB26-SUM($AC163:DD163),DD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DE163)+DE163>$AB26,$AB26-SUM($AC163:DE163),DE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DF163)+DF163>$AB26,$AB26-SUM($AC163:DF163),DF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DG163)+DG163>$AB26,$AB26-SUM($AC163:DG163),DG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DH163)+DH163>$AB26,$AB26-SUM($AC163:DH163),DH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DI163)+DI163>$AB26,$AB26-SUM($AC163:DI163),DI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DJ163)+DJ163>$AB26,$AB26-SUM($AC163:DJ163),DJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DK163)+DK163>$AB26,$AB26-SUM($AC163:DK163),DK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DL163)+DL163>$AB26,$AB26-SUM($AC163:DL163),DL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DM163)+DM163>$AB26,$AB26-SUM($AC163:DM163),DM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DN163)+DN163>$AB26,$AB26-SUM($AC163:DN163),DN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DO163)+DO163>$AB26,$AB26-SUM($AC163:DO163),DO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DP163)+DP163>$AB26,$AB26-SUM($AC163:DP163),DP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DQ163)+DQ163>$AB26,$AB26-SUM($AC163:DQ163),DQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DR163)+DR163>$AB26,$AB26-SUM($AC163:DR163),DR163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DS163)+DS163>$AB26,$AB26-SUM($AC163:DS163),DS163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DT163)+DT163>$AB26,$AB26-SUM($AC163:DT163),DT163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DU163)+DU163>$AB26,$AB26-SUM($AC163:DU163),DU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DV163)+DV163>$AB26,$AB26-SUM($AC163:DV163),DV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DW163)+DW163>$AB26,$AB26-SUM($AC163:DW163),DW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DX163)+DX163>$AB26,$AB26-SUM($AC163:DX163),DX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DY163)+DY163>$AB26,$AB26-SUM($AC163:DY163),DY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:DZ163)+DZ163>$AB26,$AB26-SUM($AC163:DZ163),DZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EA163)+EA163>$AB26,$AB26-SUM($AC163:EA163),EA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EB163)+EB163>$AB26,$AB26-SUM($AC163:EB163),EB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EC163)+EC163>$AB26,$AB26-SUM($AC163:EC163),EC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:ED163)+ED163>$AB26,$AB26-SUM($AC163:ED163),ED163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EE163)+EE163>$AB26,$AB26-SUM($AC163:EE163),EE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EF163)+EF163>$AB26,$AB26-SUM($AC163:EF163),EF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EG163)+EG163>$AB26,$AB26-SUM($AC163:EG163),EG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EH163)+EH163>$AB26,$AB26-SUM($AC163:EH163),EH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EI163)+EI163>$AB26,$AB26-SUM($AC163:EI163),EI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EJ163)+EJ163>$AB26,$AB26-SUM($AC163:EJ163),EJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EK163)+EK163>$AB26,$AB26-SUM($AC163:EK163),EK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EL163)+EL163>$AB26,$AB26-SUM($AC163:EL163),EL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EM163)+EM163>$AB26,$AB26-SUM($AC163:EM163),EM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EN163)+EN163>$AB26,$AB26-SUM($AC163:EN163),EN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EO163)+EO163>$AB26,$AB26-SUM($AC163:EO163),EO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EP163)+EP163>$AB26,$AB26-SUM($AC163:EP163),EP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EQ163)+EQ163>$AB26,$AB26-SUM($AC163:EQ163),EQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:ER163)+ER163>$AB26,$AB26-SUM($AC163:ER163),ER163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:ES163)+ES163>$AB26,$AB26-SUM($AC163:ES163),ES163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:ET163)+ET163>$AB26,$AB26-SUM($AC163:ET163),ET163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EU163)+EU163>$AB26,$AB26-SUM($AC163:EU163),EU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EV163)+EV163>$AB26,$AB26-SUM($AC163:EV163),EV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EW163)+EW163>$AB26,$AB26-SUM($AC163:EW163),EW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EX163)+EX163>$AB26,$AB26-SUM($AC163:EX163),EX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EY163)+EY163>$AB26,$AB26-SUM($AC163:EY163),EY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:EZ163)+EZ163>$AB26,$AB26-SUM($AC163:EZ163),EZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FA163)+FA163>$AB26,$AB26-SUM($AC163:FA163),FA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FB163)+FB163>$AB26,$AB26-SUM($AC163:FB163),FB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FC163)+FC163>$AB26,$AB26-SUM($AC163:FC163),FC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FD163)+FD163>$AB26,$AB26-SUM($AC163:FD163),FD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FE163)+FE163>$AB26,$AB26-SUM($AC163:FE163),FE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FF163)+FF163>$AB26,$AB26-SUM($AC163:FF163),FF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FG163)+FG163>$AB26,$AB26-SUM($AC163:FG163),FG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FH163)+FH163>$AB26,$AB26-SUM($AC163:FH163),FH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FI163)+FI163>$AB26,$AB26-SUM($AC163:FI163),FI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FJ163)+FJ163>$AB26,$AB26-SUM($AC163:FJ163),FJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FK163)+FK163>$AB26,$AB26-SUM($AC163:FK163),FK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FL163)+FL163>$AB26,$AB26-SUM($AC163:FL163),FL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FM163)+FM163>$AB26,$AB26-SUM($AC163:FM163),FM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FN163)+FN163>$AB26,$AB26-SUM($AC163:FN163),FN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FO163)+FO163>$AB26,$AB26-SUM($AC163:FO163),FO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FP163)+FP163>$AB26,$AB26-SUM($AC163:FP163),FP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FQ163)+FQ163>$AB26,$AB26-SUM($AC163:FQ163),FQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FR163)+FR163>$AB26,$AB26-SUM($AC163:FR163),FR163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FS163)+FS163>$AB26,$AB26-SUM($AC163:FS163),FS163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FT163)+FT163>$AB26,$AB26-SUM($AC163:FT163),FT163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FU163)+FU163>$AB26,$AB26-SUM($AC163:FU163),FU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FV163)+FV163>$AB26,$AB26-SUM($AC163:FV163),FV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FW163)+FW163>$AB26,$AB26-SUM($AC163:FW163),FW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FX163)+FX163>$AB26,$AB26-SUM($AC163:FX163),FX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FY163)+FY163>$AB26,$AB26-SUM($AC163:FY163),FY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:FZ163)+FZ163>$AB26,$AB26-SUM($AC163:FZ163),FZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GA163)+GA163>$AB26,$AB26-SUM($AC163:GA163),GA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GB163)+GB163>$AB26,$AB26-SUM($AC163:GB163),GB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GC163)+GC163>$AB26,$AB26-SUM($AC163:GC163),GC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GD163)+GD163>$AB26,$AB26-SUM($AC163:GD163),GD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GE163)+GE163>$AB26,$AB26-SUM($AC163:GE163),GE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GF163)+GF163>$AB26,$AB26-SUM($AC163:GF163),GF163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GG163)+GG163>$AB26,$AB26-SUM($AC163:GG163),GG163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GH163)+GH163>$AB26,$AB26-SUM($AC163:GH163),GH163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GI163)+GI163>$AB26,$AB26-SUM($AC163:GI163),GI163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GJ163)+GJ163>$AB26,$AB26-SUM($AC163:GJ163),GJ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GK163)+GK163>$AB26,$AB26-SUM($AC163:GK163),GK163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GL163)+GL163>$AB26,$AB26-SUM($AC163:GL163),GL163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GM163)+GM163>$AB26,$AB26-SUM($AC163:GM163),GM163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GN163)+GN163>$AB26,$AB26-SUM($AC163:GN163),GN163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GO163)+GO163>$AB26,$AB26-SUM($AC163:GO163),GO163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GP163)+GP163>$AB26,$AB26-SUM($AC163:GP163),GP163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GQ163)+GQ163>$AB26,$AB26-SUM($AC163:GQ163),GQ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GR163)+GR163>$AB26,$AB26-SUM($AC163:GR163),GR163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GS163)+GS163>$AB26,$AB26-SUM($AC163:GS163),GS163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GT163)+GT163>$AB26,$AB26-SUM($AC163:GT163),GT163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GU163)+GU163>$AB26,$AB26-SUM($AC163:GU163),GU163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GV163)+GV163>$AB26,$AB26-SUM($AC163:GV163),GV163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GW163)+GW163>$AB26,$AB26-SUM($AC163:GW163),GW163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GX163)+GX163>$AB26,$AB26-SUM($AC163:GX163),GX163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GY163)+GY163>$AB26,$AB26-SUM($AC163:GY163),GY163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:GZ163)+GZ163>$AB26,$AB26-SUM($AC163:GZ163),GZ163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:HA163)+HA163>$AB26,$AB26-SUM($AC163:HA163),HA163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:HB163)+HB163>$AB26,$AB26-SUM($AC163:HB163),HB163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:HC163)+HC163>$AB26,$AB26-SUM($AC163:HC163),HC163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:HD163)+HD163>$AB26,$AB26-SUM($AC163:HD163),HD163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:HE163)+HE163>$AB26,$AB26-SUM($AC163:HE163),HE163),0)","v":0},{"$f":"IF($AC163>0,IF(SUM($AC163:HF163)+HF163>$AB26,$AB26-SUM($AC163:HF163),HF163),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC164>0,IF(SUM($AC164:AC164)+AC164>$AB27,$AB27-SUM($AC164:AC164),AC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AD164)+AD164>$AB27,$AB27-SUM($AC164:AD164),AD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AE164)+AE164>$AB27,$AB27-SUM($AC164:AE164),AE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AF164)+AF164>$AB27,$AB27-SUM($AC164:AF164),AF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AG164)+AG164>$AB27,$AB27-SUM($AC164:AG164),AG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AH164)+AH164>$AB27,$AB27-SUM($AC164:AH164),AH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AI164)+AI164>$AB27,$AB27-SUM($AC164:AI164),AI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AJ164)+AJ164>$AB27,$AB27-SUM($AC164:AJ164),AJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AK164)+AK164>$AB27,$AB27-SUM($AC164:AK164),AK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AL164)+AL164>$AB27,$AB27-SUM($AC164:AL164),AL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AM164)+AM164>$AB27,$AB27-SUM($AC164:AM164),AM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AN164)+AN164>$AB27,$AB27-SUM($AC164:AN164),AN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AO164)+AO164>$AB27,$AB27-SUM($AC164:AO164),AO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AP164)+AP164>$AB27,$AB27-SUM($AC164:AP164),AP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AQ164)+AQ164>$AB27,$AB27-SUM($AC164:AQ164),AQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AR164)+AR164>$AB27,$AB27-SUM($AC164:AR164),AR164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AS164)+AS164>$AB27,$AB27-SUM($AC164:AS164),AS164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AT164)+AT164>$AB27,$AB27-SUM($AC164:AT164),AT164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AU164)+AU164>$AB27,$AB27-SUM($AC164:AU164),AU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AV164)+AV164>$AB27,$AB27-SUM($AC164:AV164),AV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AW164)+AW164>$AB27,$AB27-SUM($AC164:AW164),AW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AX164)+AX164>$AB27,$AB27-SUM($AC164:AX164),AX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AY164)+AY164>$AB27,$AB27-SUM($AC164:AY164),AY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:AZ164)+AZ164>$AB27,$AB27-SUM($AC164:AZ164),AZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BA164)+BA164>$AB27,$AB27-SUM($AC164:BA164),BA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BB164)+BB164>$AB27,$AB27-SUM($AC164:BB164),BB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BC164)+BC164>$AB27,$AB27-SUM($AC164:BC164),BC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BD164)+BD164>$AB27,$AB27-SUM($AC164:BD164),BD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BE164)+BE164>$AB27,$AB27-SUM($AC164:BE164),BE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BF164)+BF164>$AB27,$AB27-SUM($AC164:BF164),BF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BG164)+BG164>$AB27,$AB27-SUM($AC164:BG164),BG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BH164)+BH164>$AB27,$AB27-SUM($AC164:BH164),BH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BI164)+BI164>$AB27,$AB27-SUM($AC164:BI164),BI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BJ164)+BJ164>$AB27,$AB27-SUM($AC164:BJ164),BJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BK164)+BK164>$AB27,$AB27-SUM($AC164:BK164),BK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BL164)+BL164>$AB27,$AB27-SUM($AC164:BL164),BL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BM164)+BM164>$AB27,$AB27-SUM($AC164:BM164),BM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BN164)+BN164>$AB27,$AB27-SUM($AC164:BN164),BN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BO164)+BO164>$AB27,$AB27-SUM($AC164:BO164),BO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BP164)+BP164>$AB27,$AB27-SUM($AC164:BP164),BP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BQ164)+BQ164>$AB27,$AB27-SUM($AC164:BQ164),BQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BR164)+BR164>$AB27,$AB27-SUM($AC164:BR164),BR164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BS164)+BS164>$AB27,$AB27-SUM($AC164:BS164),BS164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BT164)+BT164>$AB27,$AB27-SUM($AC164:BT164),BT164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BU164)+BU164>$AB27,$AB27-SUM($AC164:BU164),BU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BV164)+BV164>$AB27,$AB27-SUM($AC164:BV164),BV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BW164)+BW164>$AB27,$AB27-SUM($AC164:BW164),BW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BX164)+BX164>$AB27,$AB27-SUM($AC164:BX164),BX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BY164)+BY164>$AB27,$AB27-SUM($AC164:BY164),BY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:BZ164)+BZ164>$AB27,$AB27-SUM($AC164:BZ164),BZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CA164)+CA164>$AB27,$AB27-SUM($AC164:CA164),CA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CB164)+CB164>$AB27,$AB27-SUM($AC164:CB164),CB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CC164)+CC164>$AB27,$AB27-SUM($AC164:CC164),CC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CD164)+CD164>$AB27,$AB27-SUM($AC164:CD164),CD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CE164)+CE164>$AB27,$AB27-SUM($AC164:CE164),CE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CF164)+CF164>$AB27,$AB27-SUM($AC164:CF164),CF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CG164)+CG164>$AB27,$AB27-SUM($AC164:CG164),CG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CH164)+CH164>$AB27,$AB27-SUM($AC164:CH164),CH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CI164)+CI164>$AB27,$AB27-SUM($AC164:CI164),CI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CJ164)+CJ164>$AB27,$AB27-SUM($AC164:CJ164),CJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CK164)+CK164>$AB27,$AB27-SUM($AC164:CK164),CK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CL164)+CL164>$AB27,$AB27-SUM($AC164:CL164),CL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CM164)+CM164>$AB27,$AB27-SUM($AC164:CM164),CM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CN164)+CN164>$AB27,$AB27-SUM($AC164:CN164),CN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CO164)+CO164>$AB27,$AB27-SUM($AC164:CO164),CO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CP164)+CP164>$AB27,$AB27-SUM($AC164:CP164),CP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CQ164)+CQ164>$AB27,$AB27-SUM($AC164:CQ164),CQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CR164)+CR164>$AB27,$AB27-SUM($AC164:CR164),CR164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CS164)+CS164>$AB27,$AB27-SUM($AC164:CS164),CS164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CT164)+CT164>$AB27,$AB27-SUM($AC164:CT164),CT164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CU164)+CU164>$AB27,$AB27-SUM($AC164:CU164),CU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CV164)+CV164>$AB27,$AB27-SUM($AC164:CV164),CV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CW164)+CW164>$AB27,$AB27-SUM($AC164:CW164),CW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CX164)+CX164>$AB27,$AB27-SUM($AC164:CX164),CX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CY164)+CY164>$AB27,$AB27-SUM($AC164:CY164),CY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:CZ164)+CZ164>$AB27,$AB27-SUM($AC164:CZ164),CZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DA164)+DA164>$AB27,$AB27-SUM($AC164:DA164),DA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DB164)+DB164>$AB27,$AB27-SUM($AC164:DB164),DB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DC164)+DC164>$AB27,$AB27-SUM($AC164:DC164),DC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DD164)+DD164>$AB27,$AB27-SUM($AC164:DD164),DD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DE164)+DE164>$AB27,$AB27-SUM($AC164:DE164),DE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DF164)+DF164>$AB27,$AB27-SUM($AC164:DF164),DF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DG164)+DG164>$AB27,$AB27-SUM($AC164:DG164),DG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DH164)+DH164>$AB27,$AB27-SUM($AC164:DH164),DH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DI164)+DI164>$AB27,$AB27-SUM($AC164:DI164),DI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DJ164)+DJ164>$AB27,$AB27-SUM($AC164:DJ164),DJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DK164)+DK164>$AB27,$AB27-SUM($AC164:DK164),DK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DL164)+DL164>$AB27,$AB27-SUM($AC164:DL164),DL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DM164)+DM164>$AB27,$AB27-SUM($AC164:DM164),DM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DN164)+DN164>$AB27,$AB27-SUM($AC164:DN164),DN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DO164)+DO164>$AB27,$AB27-SUM($AC164:DO164),DO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DP164)+DP164>$AB27,$AB27-SUM($AC164:DP164),DP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DQ164)+DQ164>$AB27,$AB27-SUM($AC164:DQ164),DQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DR164)+DR164>$AB27,$AB27-SUM($AC164:DR164),DR164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DS164)+DS164>$AB27,$AB27-SUM($AC164:DS164),DS164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DT164)+DT164>$AB27,$AB27-SUM($AC164:DT164),DT164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DU164)+DU164>$AB27,$AB27-SUM($AC164:DU164),DU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DV164)+DV164>$AB27,$AB27-SUM($AC164:DV164),DV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DW164)+DW164>$AB27,$AB27-SUM($AC164:DW164),DW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DX164)+DX164>$AB27,$AB27-SUM($AC164:DX164),DX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DY164)+DY164>$AB27,$AB27-SUM($AC164:DY164),DY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:DZ164)+DZ164>$AB27,$AB27-SUM($AC164:DZ164),DZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EA164)+EA164>$AB27,$AB27-SUM($AC164:EA164),EA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EB164)+EB164>$AB27,$AB27-SUM($AC164:EB164),EB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EC164)+EC164>$AB27,$AB27-SUM($AC164:EC164),EC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:ED164)+ED164>$AB27,$AB27-SUM($AC164:ED164),ED164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EE164)+EE164>$AB27,$AB27-SUM($AC164:EE164),EE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EF164)+EF164>$AB27,$AB27-SUM($AC164:EF164),EF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EG164)+EG164>$AB27,$AB27-SUM($AC164:EG164),EG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EH164)+EH164>$AB27,$AB27-SUM($AC164:EH164),EH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EI164)+EI164>$AB27,$AB27-SUM($AC164:EI164),EI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EJ164)+EJ164>$AB27,$AB27-SUM($AC164:EJ164),EJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EK164)+EK164>$AB27,$AB27-SUM($AC164:EK164),EK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EL164)+EL164>$AB27,$AB27-SUM($AC164:EL164),EL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EM164)+EM164>$AB27,$AB27-SUM($AC164:EM164),EM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EN164)+EN164>$AB27,$AB27-SUM($AC164:EN164),EN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EO164)+EO164>$AB27,$AB27-SUM($AC164:EO164),EO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EP164)+EP164>$AB27,$AB27-SUM($AC164:EP164),EP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EQ164)+EQ164>$AB27,$AB27-SUM($AC164:EQ164),EQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:ER164)+ER164>$AB27,$AB27-SUM($AC164:ER164),ER164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:ES164)+ES164>$AB27,$AB27-SUM($AC164:ES164),ES164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:ET164)+ET164>$AB27,$AB27-SUM($AC164:ET164),ET164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EU164)+EU164>$AB27,$AB27-SUM($AC164:EU164),EU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EV164)+EV164>$AB27,$AB27-SUM($AC164:EV164),EV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EW164)+EW164>$AB27,$AB27-SUM($AC164:EW164),EW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EX164)+EX164>$AB27,$AB27-SUM($AC164:EX164),EX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EY164)+EY164>$AB27,$AB27-SUM($AC164:EY164),EY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:EZ164)+EZ164>$AB27,$AB27-SUM($AC164:EZ164),EZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FA164)+FA164>$AB27,$AB27-SUM($AC164:FA164),FA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FB164)+FB164>$AB27,$AB27-SUM($AC164:FB164),FB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FC164)+FC164>$AB27,$AB27-SUM($AC164:FC164),FC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FD164)+FD164>$AB27,$AB27-SUM($AC164:FD164),FD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FE164)+FE164>$AB27,$AB27-SUM($AC164:FE164),FE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FF164)+FF164>$AB27,$AB27-SUM($AC164:FF164),FF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FG164)+FG164>$AB27,$AB27-SUM($AC164:FG164),FG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FH164)+FH164>$AB27,$AB27-SUM($AC164:FH164),FH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FI164)+FI164>$AB27,$AB27-SUM($AC164:FI164),FI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FJ164)+FJ164>$AB27,$AB27-SUM($AC164:FJ164),FJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FK164)+FK164>$AB27,$AB27-SUM($AC164:FK164),FK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FL164)+FL164>$AB27,$AB27-SUM($AC164:FL164),FL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FM164)+FM164>$AB27,$AB27-SUM($AC164:FM164),FM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FN164)+FN164>$AB27,$AB27-SUM($AC164:FN164),FN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FO164)+FO164>$AB27,$AB27-SUM($AC164:FO164),FO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FP164)+FP164>$AB27,$AB27-SUM($AC164:FP164),FP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FQ164)+FQ164>$AB27,$AB27-SUM($AC164:FQ164),FQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FR164)+FR164>$AB27,$AB27-SUM($AC164:FR164),FR164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FS164)+FS164>$AB27,$AB27-SUM($AC164:FS164),FS164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FT164)+FT164>$AB27,$AB27-SUM($AC164:FT164),FT164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FU164)+FU164>$AB27,$AB27-SUM($AC164:FU164),FU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FV164)+FV164>$AB27,$AB27-SUM($AC164:FV164),FV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FW164)+FW164>$AB27,$AB27-SUM($AC164:FW164),FW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FX164)+FX164>$AB27,$AB27-SUM($AC164:FX164),FX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FY164)+FY164>$AB27,$AB27-SUM($AC164:FY164),FY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:FZ164)+FZ164>$AB27,$AB27-SUM($AC164:FZ164),FZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GA164)+GA164>$AB27,$AB27-SUM($AC164:GA164),GA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GB164)+GB164>$AB27,$AB27-SUM($AC164:GB164),GB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GC164)+GC164>$AB27,$AB27-SUM($AC164:GC164),GC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GD164)+GD164>$AB27,$AB27-SUM($AC164:GD164),GD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GE164)+GE164>$AB27,$AB27-SUM($AC164:GE164),GE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GF164)+GF164>$AB27,$AB27-SUM($AC164:GF164),GF164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GG164)+GG164>$AB27,$AB27-SUM($AC164:GG164),GG164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GH164)+GH164>$AB27,$AB27-SUM($AC164:GH164),GH164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GI164)+GI164>$AB27,$AB27-SUM($AC164:GI164),GI164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GJ164)+GJ164>$AB27,$AB27-SUM($AC164:GJ164),GJ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GK164)+GK164>$AB27,$AB27-SUM($AC164:GK164),GK164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GL164)+GL164>$AB27,$AB27-SUM($AC164:GL164),GL164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GM164)+GM164>$AB27,$AB27-SUM($AC164:GM164),GM164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GN164)+GN164>$AB27,$AB27-SUM($AC164:GN164),GN164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GO164)+GO164>$AB27,$AB27-SUM($AC164:GO164),GO164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GP164)+GP164>$AB27,$AB27-SUM($AC164:GP164),GP164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GQ164)+GQ164>$AB27,$AB27-SUM($AC164:GQ164),GQ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GR164)+GR164>$AB27,$AB27-SUM($AC164:GR164),GR164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GS164)+GS164>$AB27,$AB27-SUM($AC164:GS164),GS164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GT164)+GT164>$AB27,$AB27-SUM($AC164:GT164),GT164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GU164)+GU164>$AB27,$AB27-SUM($AC164:GU164),GU164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GV164)+GV164>$AB27,$AB27-SUM($AC164:GV164),GV164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GW164)+GW164>$AB27,$AB27-SUM($AC164:GW164),GW164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GX164)+GX164>$AB27,$AB27-SUM($AC164:GX164),GX164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GY164)+GY164>$AB27,$AB27-SUM($AC164:GY164),GY164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:GZ164)+GZ164>$AB27,$AB27-SUM($AC164:GZ164),GZ164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:HA164)+HA164>$AB27,$AB27-SUM($AC164:HA164),HA164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:HB164)+HB164>$AB27,$AB27-SUM($AC164:HB164),HB164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:HC164)+HC164>$AB27,$AB27-SUM($AC164:HC164),HC164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:HD164)+HD164>$AB27,$AB27-SUM($AC164:HD164),HD164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:HE164)+HE164>$AB27,$AB27-SUM($AC164:HE164),HE164),0)","v":0},{"$f":"IF($AC164>0,IF(SUM($AC164:HF164)+HF164>$AB27,$AB27-SUM($AC164:HF164),HF164),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC165>0,IF(SUM($AC165:AC165)+AC165>$AB28,$AB28-SUM($AC165:AC165),AC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AD165)+AD165>$AB28,$AB28-SUM($AC165:AD165),AD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AE165)+AE165>$AB28,$AB28-SUM($AC165:AE165),AE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AF165)+AF165>$AB28,$AB28-SUM($AC165:AF165),AF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AG165)+AG165>$AB28,$AB28-SUM($AC165:AG165),AG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AH165)+AH165>$AB28,$AB28-SUM($AC165:AH165),AH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AI165)+AI165>$AB28,$AB28-SUM($AC165:AI165),AI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AJ165)+AJ165>$AB28,$AB28-SUM($AC165:AJ165),AJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AK165)+AK165>$AB28,$AB28-SUM($AC165:AK165),AK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AL165)+AL165>$AB28,$AB28-SUM($AC165:AL165),AL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AM165)+AM165>$AB28,$AB28-SUM($AC165:AM165),AM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AN165)+AN165>$AB28,$AB28-SUM($AC165:AN165),AN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AO165)+AO165>$AB28,$AB28-SUM($AC165:AO165),AO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AP165)+AP165>$AB28,$AB28-SUM($AC165:AP165),AP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AQ165)+AQ165>$AB28,$AB28-SUM($AC165:AQ165),AQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AR165)+AR165>$AB28,$AB28-SUM($AC165:AR165),AR165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AS165)+AS165>$AB28,$AB28-SUM($AC165:AS165),AS165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AT165)+AT165>$AB28,$AB28-SUM($AC165:AT165),AT165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AU165)+AU165>$AB28,$AB28-SUM($AC165:AU165),AU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AV165)+AV165>$AB28,$AB28-SUM($AC165:AV165),AV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AW165)+AW165>$AB28,$AB28-SUM($AC165:AW165),AW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AX165)+AX165>$AB28,$AB28-SUM($AC165:AX165),AX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AY165)+AY165>$AB28,$AB28-SUM($AC165:AY165),AY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:AZ165)+AZ165>$AB28,$AB28-SUM($AC165:AZ165),AZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BA165)+BA165>$AB28,$AB28-SUM($AC165:BA165),BA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BB165)+BB165>$AB28,$AB28-SUM($AC165:BB165),BB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BC165)+BC165>$AB28,$AB28-SUM($AC165:BC165),BC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BD165)+BD165>$AB28,$AB28-SUM($AC165:BD165),BD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BE165)+BE165>$AB28,$AB28-SUM($AC165:BE165),BE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BF165)+BF165>$AB28,$AB28-SUM($AC165:BF165),BF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BG165)+BG165>$AB28,$AB28-SUM($AC165:BG165),BG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BH165)+BH165>$AB28,$AB28-SUM($AC165:BH165),BH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BI165)+BI165>$AB28,$AB28-SUM($AC165:BI165),BI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BJ165)+BJ165>$AB28,$AB28-SUM($AC165:BJ165),BJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BK165)+BK165>$AB28,$AB28-SUM($AC165:BK165),BK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BL165)+BL165>$AB28,$AB28-SUM($AC165:BL165),BL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BM165)+BM165>$AB28,$AB28-SUM($AC165:BM165),BM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BN165)+BN165>$AB28,$AB28-SUM($AC165:BN165),BN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BO165)+BO165>$AB28,$AB28-SUM($AC165:BO165),BO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BP165)+BP165>$AB28,$AB28-SUM($AC165:BP165),BP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BQ165)+BQ165>$AB28,$AB28-SUM($AC165:BQ165),BQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BR165)+BR165>$AB28,$AB28-SUM($AC165:BR165),BR165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BS165)+BS165>$AB28,$AB28-SUM($AC165:BS165),BS165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BT165)+BT165>$AB28,$AB28-SUM($AC165:BT165),BT165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BU165)+BU165>$AB28,$AB28-SUM($AC165:BU165),BU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BV165)+BV165>$AB28,$AB28-SUM($AC165:BV165),BV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BW165)+BW165>$AB28,$AB28-SUM($AC165:BW165),BW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BX165)+BX165>$AB28,$AB28-SUM($AC165:BX165),BX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BY165)+BY165>$AB28,$AB28-SUM($AC165:BY165),BY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:BZ165)+BZ165>$AB28,$AB28-SUM($AC165:BZ165),BZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CA165)+CA165>$AB28,$AB28-SUM($AC165:CA165),CA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CB165)+CB165>$AB28,$AB28-SUM($AC165:CB165),CB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CC165)+CC165>$AB28,$AB28-SUM($AC165:CC165),CC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CD165)+CD165>$AB28,$AB28-SUM($AC165:CD165),CD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CE165)+CE165>$AB28,$AB28-SUM($AC165:CE165),CE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CF165)+CF165>$AB28,$AB28-SUM($AC165:CF165),CF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CG165)+CG165>$AB28,$AB28-SUM($AC165:CG165),CG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CH165)+CH165>$AB28,$AB28-SUM($AC165:CH165),CH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CI165)+CI165>$AB28,$AB28-SUM($AC165:CI165),CI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CJ165)+CJ165>$AB28,$AB28-SUM($AC165:CJ165),CJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CK165)+CK165>$AB28,$AB28-SUM($AC165:CK165),CK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CL165)+CL165>$AB28,$AB28-SUM($AC165:CL165),CL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CM165)+CM165>$AB28,$AB28-SUM($AC165:CM165),CM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CN165)+CN165>$AB28,$AB28-SUM($AC165:CN165),CN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CO165)+CO165>$AB28,$AB28-SUM($AC165:CO165),CO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CP165)+CP165>$AB28,$AB28-SUM($AC165:CP165),CP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CQ165)+CQ165>$AB28,$AB28-SUM($AC165:CQ165),CQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CR165)+CR165>$AB28,$AB28-SUM($AC165:CR165),CR165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CS165)+CS165>$AB28,$AB28-SUM($AC165:CS165),CS165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CT165)+CT165>$AB28,$AB28-SUM($AC165:CT165),CT165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CU165)+CU165>$AB28,$AB28-SUM($AC165:CU165),CU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CV165)+CV165>$AB28,$AB28-SUM($AC165:CV165),CV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CW165)+CW165>$AB28,$AB28-SUM($AC165:CW165),CW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CX165)+CX165>$AB28,$AB28-SUM($AC165:CX165),CX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CY165)+CY165>$AB28,$AB28-SUM($AC165:CY165),CY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:CZ165)+CZ165>$AB28,$AB28-SUM($AC165:CZ165),CZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DA165)+DA165>$AB28,$AB28-SUM($AC165:DA165),DA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DB165)+DB165>$AB28,$AB28-SUM($AC165:DB165),DB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DC165)+DC165>$AB28,$AB28-SUM($AC165:DC165),DC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DD165)+DD165>$AB28,$AB28-SUM($AC165:DD165),DD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DE165)+DE165>$AB28,$AB28-SUM($AC165:DE165),DE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DF165)+DF165>$AB28,$AB28-SUM($AC165:DF165),DF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DG165)+DG165>$AB28,$AB28-SUM($AC165:DG165),DG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DH165)+DH165>$AB28,$AB28-SUM($AC165:DH165),DH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DI165)+DI165>$AB28,$AB28-SUM($AC165:DI165),DI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DJ165)+DJ165>$AB28,$AB28-SUM($AC165:DJ165),DJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DK165)+DK165>$AB28,$AB28-SUM($AC165:DK165),DK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DL165)+DL165>$AB28,$AB28-SUM($AC165:DL165),DL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DM165)+DM165>$AB28,$AB28-SUM($AC165:DM165),DM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DN165)+DN165>$AB28,$AB28-SUM($AC165:DN165),DN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DO165)+DO165>$AB28,$AB28-SUM($AC165:DO165),DO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DP165)+DP165>$AB28,$AB28-SUM($AC165:DP165),DP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DQ165)+DQ165>$AB28,$AB28-SUM($AC165:DQ165),DQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DR165)+DR165>$AB28,$AB28-SUM($AC165:DR165),DR165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DS165)+DS165>$AB28,$AB28-SUM($AC165:DS165),DS165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DT165)+DT165>$AB28,$AB28-SUM($AC165:DT165),DT165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DU165)+DU165>$AB28,$AB28-SUM($AC165:DU165),DU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DV165)+DV165>$AB28,$AB28-SUM($AC165:DV165),DV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DW165)+DW165>$AB28,$AB28-SUM($AC165:DW165),DW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DX165)+DX165>$AB28,$AB28-SUM($AC165:DX165),DX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DY165)+DY165>$AB28,$AB28-SUM($AC165:DY165),DY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:DZ165)+DZ165>$AB28,$AB28-SUM($AC165:DZ165),DZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EA165)+EA165>$AB28,$AB28-SUM($AC165:EA165),EA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EB165)+EB165>$AB28,$AB28-SUM($AC165:EB165),EB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EC165)+EC165>$AB28,$AB28-SUM($AC165:EC165),EC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:ED165)+ED165>$AB28,$AB28-SUM($AC165:ED165),ED165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EE165)+EE165>$AB28,$AB28-SUM($AC165:EE165),EE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EF165)+EF165>$AB28,$AB28-SUM($AC165:EF165),EF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EG165)+EG165>$AB28,$AB28-SUM($AC165:EG165),EG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EH165)+EH165>$AB28,$AB28-SUM($AC165:EH165),EH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EI165)+EI165>$AB28,$AB28-SUM($AC165:EI165),EI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EJ165)+EJ165>$AB28,$AB28-SUM($AC165:EJ165),EJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EK165)+EK165>$AB28,$AB28-SUM($AC165:EK165),EK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EL165)+EL165>$AB28,$AB28-SUM($AC165:EL165),EL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EM165)+EM165>$AB28,$AB28-SUM($AC165:EM165),EM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EN165)+EN165>$AB28,$AB28-SUM($AC165:EN165),EN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EO165)+EO165>$AB28,$AB28-SUM($AC165:EO165),EO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EP165)+EP165>$AB28,$AB28-SUM($AC165:EP165),EP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EQ165)+EQ165>$AB28,$AB28-SUM($AC165:EQ165),EQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:ER165)+ER165>$AB28,$AB28-SUM($AC165:ER165),ER165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:ES165)+ES165>$AB28,$AB28-SUM($AC165:ES165),ES165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:ET165)+ET165>$AB28,$AB28-SUM($AC165:ET165),ET165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EU165)+EU165>$AB28,$AB28-SUM($AC165:EU165),EU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EV165)+EV165>$AB28,$AB28-SUM($AC165:EV165),EV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EW165)+EW165>$AB28,$AB28-SUM($AC165:EW165),EW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EX165)+EX165>$AB28,$AB28-SUM($AC165:EX165),EX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EY165)+EY165>$AB28,$AB28-SUM($AC165:EY165),EY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:EZ165)+EZ165>$AB28,$AB28-SUM($AC165:EZ165),EZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FA165)+FA165>$AB28,$AB28-SUM($AC165:FA165),FA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FB165)+FB165>$AB28,$AB28-SUM($AC165:FB165),FB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FC165)+FC165>$AB28,$AB28-SUM($AC165:FC165),FC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FD165)+FD165>$AB28,$AB28-SUM($AC165:FD165),FD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FE165)+FE165>$AB28,$AB28-SUM($AC165:FE165),FE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FF165)+FF165>$AB28,$AB28-SUM($AC165:FF165),FF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FG165)+FG165>$AB28,$AB28-SUM($AC165:FG165),FG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FH165)+FH165>$AB28,$AB28-SUM($AC165:FH165),FH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FI165)+FI165>$AB28,$AB28-SUM($AC165:FI165),FI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FJ165)+FJ165>$AB28,$AB28-SUM($AC165:FJ165),FJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FK165)+FK165>$AB28,$AB28-SUM($AC165:FK165),FK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FL165)+FL165>$AB28,$AB28-SUM($AC165:FL165),FL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FM165)+FM165>$AB28,$AB28-SUM($AC165:FM165),FM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FN165)+FN165>$AB28,$AB28-SUM($AC165:FN165),FN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FO165)+FO165>$AB28,$AB28-SUM($AC165:FO165),FO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FP165)+FP165>$AB28,$AB28-SUM($AC165:FP165),FP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FQ165)+FQ165>$AB28,$AB28-SUM($AC165:FQ165),FQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FR165)+FR165>$AB28,$AB28-SUM($AC165:FR165),FR165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FS165)+FS165>$AB28,$AB28-SUM($AC165:FS165),FS165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FT165)+FT165>$AB28,$AB28-SUM($AC165:FT165),FT165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FU165)+FU165>$AB28,$AB28-SUM($AC165:FU165),FU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FV165)+FV165>$AB28,$AB28-SUM($AC165:FV165),FV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FW165)+FW165>$AB28,$AB28-SUM($AC165:FW165),FW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FX165)+FX165>$AB28,$AB28-SUM($AC165:FX165),FX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FY165)+FY165>$AB28,$AB28-SUM($AC165:FY165),FY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:FZ165)+FZ165>$AB28,$AB28-SUM($AC165:FZ165),FZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GA165)+GA165>$AB28,$AB28-SUM($AC165:GA165),GA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GB165)+GB165>$AB28,$AB28-SUM($AC165:GB165),GB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GC165)+GC165>$AB28,$AB28-SUM($AC165:GC165),GC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GD165)+GD165>$AB28,$AB28-SUM($AC165:GD165),GD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GE165)+GE165>$AB28,$AB28-SUM($AC165:GE165),GE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GF165)+GF165>$AB28,$AB28-SUM($AC165:GF165),GF165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GG165)+GG165>$AB28,$AB28-SUM($AC165:GG165),GG165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GH165)+GH165>$AB28,$AB28-SUM($AC165:GH165),GH165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GI165)+GI165>$AB28,$AB28-SUM($AC165:GI165),GI165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GJ165)+GJ165>$AB28,$AB28-SUM($AC165:GJ165),GJ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GK165)+GK165>$AB28,$AB28-SUM($AC165:GK165),GK165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GL165)+GL165>$AB28,$AB28-SUM($AC165:GL165),GL165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GM165)+GM165>$AB28,$AB28-SUM($AC165:GM165),GM165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GN165)+GN165>$AB28,$AB28-SUM($AC165:GN165),GN165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GO165)+GO165>$AB28,$AB28-SUM($AC165:GO165),GO165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GP165)+GP165>$AB28,$AB28-SUM($AC165:GP165),GP165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GQ165)+GQ165>$AB28,$AB28-SUM($AC165:GQ165),GQ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GR165)+GR165>$AB28,$AB28-SUM($AC165:GR165),GR165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GS165)+GS165>$AB28,$AB28-SUM($AC165:GS165),GS165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GT165)+GT165>$AB28,$AB28-SUM($AC165:GT165),GT165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GU165)+GU165>$AB28,$AB28-SUM($AC165:GU165),GU165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GV165)+GV165>$AB28,$AB28-SUM($AC165:GV165),GV165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GW165)+GW165>$AB28,$AB28-SUM($AC165:GW165),GW165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GX165)+GX165>$AB28,$AB28-SUM($AC165:GX165),GX165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GY165)+GY165>$AB28,$AB28-SUM($AC165:GY165),GY165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:GZ165)+GZ165>$AB28,$AB28-SUM($AC165:GZ165),GZ165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:HA165)+HA165>$AB28,$AB28-SUM($AC165:HA165),HA165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:HB165)+HB165>$AB28,$AB28-SUM($AC165:HB165),HB165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:HC165)+HC165>$AB28,$AB28-SUM($AC165:HC165),HC165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:HD165)+HD165>$AB28,$AB28-SUM($AC165:HD165),HD165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:HE165)+HE165>$AB28,$AB28-SUM($AC165:HE165),HE165),0)","v":0},{"$f":"IF($AC165>0,IF(SUM($AC165:HF165)+HF165>$AB28,$AB28-SUM($AC165:HF165),HF165),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC166>0,IF(SUM($AC166:AC166)+AC166>$AB29,$AB29-SUM($AC166:AC166),AC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AD166)+AD166>$AB29,$AB29-SUM($AC166:AD166),AD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AE166)+AE166>$AB29,$AB29-SUM($AC166:AE166),AE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AF166)+AF166>$AB29,$AB29-SUM($AC166:AF166),AF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AG166)+AG166>$AB29,$AB29-SUM($AC166:AG166),AG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AH166)+AH166>$AB29,$AB29-SUM($AC166:AH166),AH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AI166)+AI166>$AB29,$AB29-SUM($AC166:AI166),AI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AJ166)+AJ166>$AB29,$AB29-SUM($AC166:AJ166),AJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AK166)+AK166>$AB29,$AB29-SUM($AC166:AK166),AK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AL166)+AL166>$AB29,$AB29-SUM($AC166:AL166),AL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AM166)+AM166>$AB29,$AB29-SUM($AC166:AM166),AM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AN166)+AN166>$AB29,$AB29-SUM($AC166:AN166),AN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AO166)+AO166>$AB29,$AB29-SUM($AC166:AO166),AO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AP166)+AP166>$AB29,$AB29-SUM($AC166:AP166),AP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AQ166)+AQ166>$AB29,$AB29-SUM($AC166:AQ166),AQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AR166)+AR166>$AB29,$AB29-SUM($AC166:AR166),AR166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AS166)+AS166>$AB29,$AB29-SUM($AC166:AS166),AS166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AT166)+AT166>$AB29,$AB29-SUM($AC166:AT166),AT166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AU166)+AU166>$AB29,$AB29-SUM($AC166:AU166),AU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AV166)+AV166>$AB29,$AB29-SUM($AC166:AV166),AV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AW166)+AW166>$AB29,$AB29-SUM($AC166:AW166),AW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AX166)+AX166>$AB29,$AB29-SUM($AC166:AX166),AX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AY166)+AY166>$AB29,$AB29-SUM($AC166:AY166),AY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:AZ166)+AZ166>$AB29,$AB29-SUM($AC166:AZ166),AZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BA166)+BA166>$AB29,$AB29-SUM($AC166:BA166),BA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BB166)+BB166>$AB29,$AB29-SUM($AC166:BB166),BB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BC166)+BC166>$AB29,$AB29-SUM($AC166:BC166),BC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BD166)+BD166>$AB29,$AB29-SUM($AC166:BD166),BD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BE166)+BE166>$AB29,$AB29-SUM($AC166:BE166),BE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BF166)+BF166>$AB29,$AB29-SUM($AC166:BF166),BF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BG166)+BG166>$AB29,$AB29-SUM($AC166:BG166),BG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BH166)+BH166>$AB29,$AB29-SUM($AC166:BH166),BH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BI166)+BI166>$AB29,$AB29-SUM($AC166:BI166),BI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BJ166)+BJ166>$AB29,$AB29-SUM($AC166:BJ166),BJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BK166)+BK166>$AB29,$AB29-SUM($AC166:BK166),BK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BL166)+BL166>$AB29,$AB29-SUM($AC166:BL166),BL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BM166)+BM166>$AB29,$AB29-SUM($AC166:BM166),BM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BN166)+BN166>$AB29,$AB29-SUM($AC166:BN166),BN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BO166)+BO166>$AB29,$AB29-SUM($AC166:BO166),BO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BP166)+BP166>$AB29,$AB29-SUM($AC166:BP166),BP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BQ166)+BQ166>$AB29,$AB29-SUM($AC166:BQ166),BQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BR166)+BR166>$AB29,$AB29-SUM($AC166:BR166),BR166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BS166)+BS166>$AB29,$AB29-SUM($AC166:BS166),BS166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BT166)+BT166>$AB29,$AB29-SUM($AC166:BT166),BT166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BU166)+BU166>$AB29,$AB29-SUM($AC166:BU166),BU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BV166)+BV166>$AB29,$AB29-SUM($AC166:BV166),BV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BW166)+BW166>$AB29,$AB29-SUM($AC166:BW166),BW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BX166)+BX166>$AB29,$AB29-SUM($AC166:BX166),BX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BY166)+BY166>$AB29,$AB29-SUM($AC166:BY166),BY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:BZ166)+BZ166>$AB29,$AB29-SUM($AC166:BZ166),BZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CA166)+CA166>$AB29,$AB29-SUM($AC166:CA166),CA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CB166)+CB166>$AB29,$AB29-SUM($AC166:CB166),CB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CC166)+CC166>$AB29,$AB29-SUM($AC166:CC166),CC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CD166)+CD166>$AB29,$AB29-SUM($AC166:CD166),CD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CE166)+CE166>$AB29,$AB29-SUM($AC166:CE166),CE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CF166)+CF166>$AB29,$AB29-SUM($AC166:CF166),CF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CG166)+CG166>$AB29,$AB29-SUM($AC166:CG166),CG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CH166)+CH166>$AB29,$AB29-SUM($AC166:CH166),CH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CI166)+CI166>$AB29,$AB29-SUM($AC166:CI166),CI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CJ166)+CJ166>$AB29,$AB29-SUM($AC166:CJ166),CJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CK166)+CK166>$AB29,$AB29-SUM($AC166:CK166),CK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CL166)+CL166>$AB29,$AB29-SUM($AC166:CL166),CL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CM166)+CM166>$AB29,$AB29-SUM($AC166:CM166),CM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CN166)+CN166>$AB29,$AB29-SUM($AC166:CN166),CN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CO166)+CO166>$AB29,$AB29-SUM($AC166:CO166),CO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CP166)+CP166>$AB29,$AB29-SUM($AC166:CP166),CP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CQ166)+CQ166>$AB29,$AB29-SUM($AC166:CQ166),CQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CR166)+CR166>$AB29,$AB29-SUM($AC166:CR166),CR166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CS166)+CS166>$AB29,$AB29-SUM($AC166:CS166),CS166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CT166)+CT166>$AB29,$AB29-SUM($AC166:CT166),CT166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CU166)+CU166>$AB29,$AB29-SUM($AC166:CU166),CU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CV166)+CV166>$AB29,$AB29-SUM($AC166:CV166),CV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CW166)+CW166>$AB29,$AB29-SUM($AC166:CW166),CW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CX166)+CX166>$AB29,$AB29-SUM($AC166:CX166),CX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CY166)+CY166>$AB29,$AB29-SUM($AC166:CY166),CY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:CZ166)+CZ166>$AB29,$AB29-SUM($AC166:CZ166),CZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DA166)+DA166>$AB29,$AB29-SUM($AC166:DA166),DA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DB166)+DB166>$AB29,$AB29-SUM($AC166:DB166),DB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DC166)+DC166>$AB29,$AB29-SUM($AC166:DC166),DC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DD166)+DD166>$AB29,$AB29-SUM($AC166:DD166),DD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DE166)+DE166>$AB29,$AB29-SUM($AC166:DE166),DE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DF166)+DF166>$AB29,$AB29-SUM($AC166:DF166),DF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DG166)+DG166>$AB29,$AB29-SUM($AC166:DG166),DG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DH166)+DH166>$AB29,$AB29-SUM($AC166:DH166),DH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DI166)+DI166>$AB29,$AB29-SUM($AC166:DI166),DI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DJ166)+DJ166>$AB29,$AB29-SUM($AC166:DJ166),DJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DK166)+DK166>$AB29,$AB29-SUM($AC166:DK166),DK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DL166)+DL166>$AB29,$AB29-SUM($AC166:DL166),DL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DM166)+DM166>$AB29,$AB29-SUM($AC166:DM166),DM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DN166)+DN166>$AB29,$AB29-SUM($AC166:DN166),DN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DO166)+DO166>$AB29,$AB29-SUM($AC166:DO166),DO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DP166)+DP166>$AB29,$AB29-SUM($AC166:DP166),DP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DQ166)+DQ166>$AB29,$AB29-SUM($AC166:DQ166),DQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DR166)+DR166>$AB29,$AB29-SUM($AC166:DR166),DR166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DS166)+DS166>$AB29,$AB29-SUM($AC166:DS166),DS166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DT166)+DT166>$AB29,$AB29-SUM($AC166:DT166),DT166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DU166)+DU166>$AB29,$AB29-SUM($AC166:DU166),DU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DV166)+DV166>$AB29,$AB29-SUM($AC166:DV166),DV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DW166)+DW166>$AB29,$AB29-SUM($AC166:DW166),DW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DX166)+DX166>$AB29,$AB29-SUM($AC166:DX166),DX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DY166)+DY166>$AB29,$AB29-SUM($AC166:DY166),DY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:DZ166)+DZ166>$AB29,$AB29-SUM($AC166:DZ166),DZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EA166)+EA166>$AB29,$AB29-SUM($AC166:EA166),EA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EB166)+EB166>$AB29,$AB29-SUM($AC166:EB166),EB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EC166)+EC166>$AB29,$AB29-SUM($AC166:EC166),EC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:ED166)+ED166>$AB29,$AB29-SUM($AC166:ED166),ED166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EE166)+EE166>$AB29,$AB29-SUM($AC166:EE166),EE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EF166)+EF166>$AB29,$AB29-SUM($AC166:EF166),EF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EG166)+EG166>$AB29,$AB29-SUM($AC166:EG166),EG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EH166)+EH166>$AB29,$AB29-SUM($AC166:EH166),EH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EI166)+EI166>$AB29,$AB29-SUM($AC166:EI166),EI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EJ166)+EJ166>$AB29,$AB29-SUM($AC166:EJ166),EJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EK166)+EK166>$AB29,$AB29-SUM($AC166:EK166),EK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EL166)+EL166>$AB29,$AB29-SUM($AC166:EL166),EL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EM166)+EM166>$AB29,$AB29-SUM($AC166:EM166),EM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EN166)+EN166>$AB29,$AB29-SUM($AC166:EN166),EN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EO166)+EO166>$AB29,$AB29-SUM($AC166:EO166),EO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EP166)+EP166>$AB29,$AB29-SUM($AC166:EP166),EP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EQ166)+EQ166>$AB29,$AB29-SUM($AC166:EQ166),EQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:ER166)+ER166>$AB29,$AB29-SUM($AC166:ER166),ER166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:ES166)+ES166>$AB29,$AB29-SUM($AC166:ES166),ES166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:ET166)+ET166>$AB29,$AB29-SUM($AC166:ET166),ET166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EU166)+EU166>$AB29,$AB29-SUM($AC166:EU166),EU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EV166)+EV166>$AB29,$AB29-SUM($AC166:EV166),EV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EW166)+EW166>$AB29,$AB29-SUM($AC166:EW166),EW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EX166)+EX166>$AB29,$AB29-SUM($AC166:EX166),EX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EY166)+EY166>$AB29,$AB29-SUM($AC166:EY166),EY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:EZ166)+EZ166>$AB29,$AB29-SUM($AC166:EZ166),EZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FA166)+FA166>$AB29,$AB29-SUM($AC166:FA166),FA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FB166)+FB166>$AB29,$AB29-SUM($AC166:FB166),FB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FC166)+FC166>$AB29,$AB29-SUM($AC166:FC166),FC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FD166)+FD166>$AB29,$AB29-SUM($AC166:FD166),FD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FE166)+FE166>$AB29,$AB29-SUM($AC166:FE166),FE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FF166)+FF166>$AB29,$AB29-SUM($AC166:FF166),FF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FG166)+FG166>$AB29,$AB29-SUM($AC166:FG166),FG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FH166)+FH166>$AB29,$AB29-SUM($AC166:FH166),FH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FI166)+FI166>$AB29,$AB29-SUM($AC166:FI166),FI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FJ166)+FJ166>$AB29,$AB29-SUM($AC166:FJ166),FJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FK166)+FK166>$AB29,$AB29-SUM($AC166:FK166),FK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FL166)+FL166>$AB29,$AB29-SUM($AC166:FL166),FL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FM166)+FM166>$AB29,$AB29-SUM($AC166:FM166),FM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FN166)+FN166>$AB29,$AB29-SUM($AC166:FN166),FN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FO166)+FO166>$AB29,$AB29-SUM($AC166:FO166),FO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FP166)+FP166>$AB29,$AB29-SUM($AC166:FP166),FP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FQ166)+FQ166>$AB29,$AB29-SUM($AC166:FQ166),FQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FR166)+FR166>$AB29,$AB29-SUM($AC166:FR166),FR166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FS166)+FS166>$AB29,$AB29-SUM($AC166:FS166),FS166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FT166)+FT166>$AB29,$AB29-SUM($AC166:FT166),FT166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FU166)+FU166>$AB29,$AB29-SUM($AC166:FU166),FU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FV166)+FV166>$AB29,$AB29-SUM($AC166:FV166),FV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FW166)+FW166>$AB29,$AB29-SUM($AC166:FW166),FW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FX166)+FX166>$AB29,$AB29-SUM($AC166:FX166),FX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FY166)+FY166>$AB29,$AB29-SUM($AC166:FY166),FY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:FZ166)+FZ166>$AB29,$AB29-SUM($AC166:FZ166),FZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GA166)+GA166>$AB29,$AB29-SUM($AC166:GA166),GA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GB166)+GB166>$AB29,$AB29-SUM($AC166:GB166),GB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GC166)+GC166>$AB29,$AB29-SUM($AC166:GC166),GC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GD166)+GD166>$AB29,$AB29-SUM($AC166:GD166),GD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GE166)+GE166>$AB29,$AB29-SUM($AC166:GE166),GE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GF166)+GF166>$AB29,$AB29-SUM($AC166:GF166),GF166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GG166)+GG166>$AB29,$AB29-SUM($AC166:GG166),GG166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GH166)+GH166>$AB29,$AB29-SUM($AC166:GH166),GH166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GI166)+GI166>$AB29,$AB29-SUM($AC166:GI166),GI166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GJ166)+GJ166>$AB29,$AB29-SUM($AC166:GJ166),GJ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GK166)+GK166>$AB29,$AB29-SUM($AC166:GK166),GK166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GL166)+GL166>$AB29,$AB29-SUM($AC166:GL166),GL166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GM166)+GM166>$AB29,$AB29-SUM($AC166:GM166),GM166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GN166)+GN166>$AB29,$AB29-SUM($AC166:GN166),GN166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GO166)+GO166>$AB29,$AB29-SUM($AC166:GO166),GO166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GP166)+GP166>$AB29,$AB29-SUM($AC166:GP166),GP166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GQ166)+GQ166>$AB29,$AB29-SUM($AC166:GQ166),GQ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GR166)+GR166>$AB29,$AB29-SUM($AC166:GR166),GR166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GS166)+GS166>$AB29,$AB29-SUM($AC166:GS166),GS166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GT166)+GT166>$AB29,$AB29-SUM($AC166:GT166),GT166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GU166)+GU166>$AB29,$AB29-SUM($AC166:GU166),GU166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GV166)+GV166>$AB29,$AB29-SUM($AC166:GV166),GV166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GW166)+GW166>$AB29,$AB29-SUM($AC166:GW166),GW166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GX166)+GX166>$AB29,$AB29-SUM($AC166:GX166),GX166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GY166)+GY166>$AB29,$AB29-SUM($AC166:GY166),GY166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:GZ166)+GZ166>$AB29,$AB29-SUM($AC166:GZ166),GZ166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:HA166)+HA166>$AB29,$AB29-SUM($AC166:HA166),HA166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:HB166)+HB166>$AB29,$AB29-SUM($AC166:HB166),HB166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:HC166)+HC166>$AB29,$AB29-SUM($AC166:HC166),HC166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:HD166)+HD166>$AB29,$AB29-SUM($AC166:HD166),HD166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:HE166)+HE166>$AB29,$AB29-SUM($AC166:HE166),HE166),0)","v":0},{"$f":"IF($AC166>0,IF(SUM($AC166:HF166)+HF166>$AB29,$AB29-SUM($AC166:HF166),HF166),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC167>0,IF(SUM($AC167:AC167)+AC167>$AB30,$AB30-SUM($AC167:AC167),AC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AD167)+AD167>$AB30,$AB30-SUM($AC167:AD167),AD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AE167)+AE167>$AB30,$AB30-SUM($AC167:AE167),AE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AF167)+AF167>$AB30,$AB30-SUM($AC167:AF167),AF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AG167)+AG167>$AB30,$AB30-SUM($AC167:AG167),AG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AH167)+AH167>$AB30,$AB30-SUM($AC167:AH167),AH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AI167)+AI167>$AB30,$AB30-SUM($AC167:AI167),AI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AJ167)+AJ167>$AB30,$AB30-SUM($AC167:AJ167),AJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AK167)+AK167>$AB30,$AB30-SUM($AC167:AK167),AK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AL167)+AL167>$AB30,$AB30-SUM($AC167:AL167),AL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AM167)+AM167>$AB30,$AB30-SUM($AC167:AM167),AM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AN167)+AN167>$AB30,$AB30-SUM($AC167:AN167),AN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AO167)+AO167>$AB30,$AB30-SUM($AC167:AO167),AO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AP167)+AP167>$AB30,$AB30-SUM($AC167:AP167),AP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AQ167)+AQ167>$AB30,$AB30-SUM($AC167:AQ167),AQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AR167)+AR167>$AB30,$AB30-SUM($AC167:AR167),AR167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AS167)+AS167>$AB30,$AB30-SUM($AC167:AS167),AS167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AT167)+AT167>$AB30,$AB30-SUM($AC167:AT167),AT167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AU167)+AU167>$AB30,$AB30-SUM($AC167:AU167),AU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AV167)+AV167>$AB30,$AB30-SUM($AC167:AV167),AV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AW167)+AW167>$AB30,$AB30-SUM($AC167:AW167),AW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AX167)+AX167>$AB30,$AB30-SUM($AC167:AX167),AX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AY167)+AY167>$AB30,$AB30-SUM($AC167:AY167),AY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:AZ167)+AZ167>$AB30,$AB30-SUM($AC167:AZ167),AZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BA167)+BA167>$AB30,$AB30-SUM($AC167:BA167),BA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BB167)+BB167>$AB30,$AB30-SUM($AC167:BB167),BB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BC167)+BC167>$AB30,$AB30-SUM($AC167:BC167),BC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BD167)+BD167>$AB30,$AB30-SUM($AC167:BD167),BD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BE167)+BE167>$AB30,$AB30-SUM($AC167:BE167),BE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BF167)+BF167>$AB30,$AB30-SUM($AC167:BF167),BF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BG167)+BG167>$AB30,$AB30-SUM($AC167:BG167),BG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BH167)+BH167>$AB30,$AB30-SUM($AC167:BH167),BH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BI167)+BI167>$AB30,$AB30-SUM($AC167:BI167),BI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BJ167)+BJ167>$AB30,$AB30-SUM($AC167:BJ167),BJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BK167)+BK167>$AB30,$AB30-SUM($AC167:BK167),BK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BL167)+BL167>$AB30,$AB30-SUM($AC167:BL167),BL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BM167)+BM167>$AB30,$AB30-SUM($AC167:BM167),BM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BN167)+BN167>$AB30,$AB30-SUM($AC167:BN167),BN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BO167)+BO167>$AB30,$AB30-SUM($AC167:BO167),BO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BP167)+BP167>$AB30,$AB30-SUM($AC167:BP167),BP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BQ167)+BQ167>$AB30,$AB30-SUM($AC167:BQ167),BQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BR167)+BR167>$AB30,$AB30-SUM($AC167:BR167),BR167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BS167)+BS167>$AB30,$AB30-SUM($AC167:BS167),BS167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BT167)+BT167>$AB30,$AB30-SUM($AC167:BT167),BT167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BU167)+BU167>$AB30,$AB30-SUM($AC167:BU167),BU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BV167)+BV167>$AB30,$AB30-SUM($AC167:BV167),BV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BW167)+BW167>$AB30,$AB30-SUM($AC167:BW167),BW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BX167)+BX167>$AB30,$AB30-SUM($AC167:BX167),BX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BY167)+BY167>$AB30,$AB30-SUM($AC167:BY167),BY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:BZ167)+BZ167>$AB30,$AB30-SUM($AC167:BZ167),BZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CA167)+CA167>$AB30,$AB30-SUM($AC167:CA167),CA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CB167)+CB167>$AB30,$AB30-SUM($AC167:CB167),CB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CC167)+CC167>$AB30,$AB30-SUM($AC167:CC167),CC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CD167)+CD167>$AB30,$AB30-SUM($AC167:CD167),CD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CE167)+CE167>$AB30,$AB30-SUM($AC167:CE167),CE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CF167)+CF167>$AB30,$AB30-SUM($AC167:CF167),CF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CG167)+CG167>$AB30,$AB30-SUM($AC167:CG167),CG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CH167)+CH167>$AB30,$AB30-SUM($AC167:CH167),CH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CI167)+CI167>$AB30,$AB30-SUM($AC167:CI167),CI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CJ167)+CJ167>$AB30,$AB30-SUM($AC167:CJ167),CJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CK167)+CK167>$AB30,$AB30-SUM($AC167:CK167),CK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CL167)+CL167>$AB30,$AB30-SUM($AC167:CL167),CL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CM167)+CM167>$AB30,$AB30-SUM($AC167:CM167),CM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CN167)+CN167>$AB30,$AB30-SUM($AC167:CN167),CN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CO167)+CO167>$AB30,$AB30-SUM($AC167:CO167),CO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CP167)+CP167>$AB30,$AB30-SUM($AC167:CP167),CP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CQ167)+CQ167>$AB30,$AB30-SUM($AC167:CQ167),CQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CR167)+CR167>$AB30,$AB30-SUM($AC167:CR167),CR167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CS167)+CS167>$AB30,$AB30-SUM($AC167:CS167),CS167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CT167)+CT167>$AB30,$AB30-SUM($AC167:CT167),CT167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CU167)+CU167>$AB30,$AB30-SUM($AC167:CU167),CU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CV167)+CV167>$AB30,$AB30-SUM($AC167:CV167),CV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CW167)+CW167>$AB30,$AB30-SUM($AC167:CW167),CW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CX167)+CX167>$AB30,$AB30-SUM($AC167:CX167),CX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CY167)+CY167>$AB30,$AB30-SUM($AC167:CY167),CY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:CZ167)+CZ167>$AB30,$AB30-SUM($AC167:CZ167),CZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DA167)+DA167>$AB30,$AB30-SUM($AC167:DA167),DA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DB167)+DB167>$AB30,$AB30-SUM($AC167:DB167),DB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DC167)+DC167>$AB30,$AB30-SUM($AC167:DC167),DC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DD167)+DD167>$AB30,$AB30-SUM($AC167:DD167),DD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DE167)+DE167>$AB30,$AB30-SUM($AC167:DE167),DE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DF167)+DF167>$AB30,$AB30-SUM($AC167:DF167),DF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DG167)+DG167>$AB30,$AB30-SUM($AC167:DG167),DG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DH167)+DH167>$AB30,$AB30-SUM($AC167:DH167),DH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DI167)+DI167>$AB30,$AB30-SUM($AC167:DI167),DI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DJ167)+DJ167>$AB30,$AB30-SUM($AC167:DJ167),DJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DK167)+DK167>$AB30,$AB30-SUM($AC167:DK167),DK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DL167)+DL167>$AB30,$AB30-SUM($AC167:DL167),DL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DM167)+DM167>$AB30,$AB30-SUM($AC167:DM167),DM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DN167)+DN167>$AB30,$AB30-SUM($AC167:DN167),DN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DO167)+DO167>$AB30,$AB30-SUM($AC167:DO167),DO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DP167)+DP167>$AB30,$AB30-SUM($AC167:DP167),DP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DQ167)+DQ167>$AB30,$AB30-SUM($AC167:DQ167),DQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DR167)+DR167>$AB30,$AB30-SUM($AC167:DR167),DR167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DS167)+DS167>$AB30,$AB30-SUM($AC167:DS167),DS167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DT167)+DT167>$AB30,$AB30-SUM($AC167:DT167),DT167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DU167)+DU167>$AB30,$AB30-SUM($AC167:DU167),DU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DV167)+DV167>$AB30,$AB30-SUM($AC167:DV167),DV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DW167)+DW167>$AB30,$AB30-SUM($AC167:DW167),DW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DX167)+DX167>$AB30,$AB30-SUM($AC167:DX167),DX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DY167)+DY167>$AB30,$AB30-SUM($AC167:DY167),DY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:DZ167)+DZ167>$AB30,$AB30-SUM($AC167:DZ167),DZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EA167)+EA167>$AB30,$AB30-SUM($AC167:EA167),EA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EB167)+EB167>$AB30,$AB30-SUM($AC167:EB167),EB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EC167)+EC167>$AB30,$AB30-SUM($AC167:EC167),EC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:ED167)+ED167>$AB30,$AB30-SUM($AC167:ED167),ED167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EE167)+EE167>$AB30,$AB30-SUM($AC167:EE167),EE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EF167)+EF167>$AB30,$AB30-SUM($AC167:EF167),EF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EG167)+EG167>$AB30,$AB30-SUM($AC167:EG167),EG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EH167)+EH167>$AB30,$AB30-SUM($AC167:EH167),EH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EI167)+EI167>$AB30,$AB30-SUM($AC167:EI167),EI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EJ167)+EJ167>$AB30,$AB30-SUM($AC167:EJ167),EJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EK167)+EK167>$AB30,$AB30-SUM($AC167:EK167),EK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EL167)+EL167>$AB30,$AB30-SUM($AC167:EL167),EL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EM167)+EM167>$AB30,$AB30-SUM($AC167:EM167),EM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EN167)+EN167>$AB30,$AB30-SUM($AC167:EN167),EN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EO167)+EO167>$AB30,$AB30-SUM($AC167:EO167),EO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EP167)+EP167>$AB30,$AB30-SUM($AC167:EP167),EP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EQ167)+EQ167>$AB30,$AB30-SUM($AC167:EQ167),EQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:ER167)+ER167>$AB30,$AB30-SUM($AC167:ER167),ER167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:ES167)+ES167>$AB30,$AB30-SUM($AC167:ES167),ES167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:ET167)+ET167>$AB30,$AB30-SUM($AC167:ET167),ET167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EU167)+EU167>$AB30,$AB30-SUM($AC167:EU167),EU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EV167)+EV167>$AB30,$AB30-SUM($AC167:EV167),EV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EW167)+EW167>$AB30,$AB30-SUM($AC167:EW167),EW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EX167)+EX167>$AB30,$AB30-SUM($AC167:EX167),EX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EY167)+EY167>$AB30,$AB30-SUM($AC167:EY167),EY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:EZ167)+EZ167>$AB30,$AB30-SUM($AC167:EZ167),EZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FA167)+FA167>$AB30,$AB30-SUM($AC167:FA167),FA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FB167)+FB167>$AB30,$AB30-SUM($AC167:FB167),FB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FC167)+FC167>$AB30,$AB30-SUM($AC167:FC167),FC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FD167)+FD167>$AB30,$AB30-SUM($AC167:FD167),FD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FE167)+FE167>$AB30,$AB30-SUM($AC167:FE167),FE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FF167)+FF167>$AB30,$AB30-SUM($AC167:FF167),FF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FG167)+FG167>$AB30,$AB30-SUM($AC167:FG167),FG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FH167)+FH167>$AB30,$AB30-SUM($AC167:FH167),FH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FI167)+FI167>$AB30,$AB30-SUM($AC167:FI167),FI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FJ167)+FJ167>$AB30,$AB30-SUM($AC167:FJ167),FJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FK167)+FK167>$AB30,$AB30-SUM($AC167:FK167),FK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FL167)+FL167>$AB30,$AB30-SUM($AC167:FL167),FL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FM167)+FM167>$AB30,$AB30-SUM($AC167:FM167),FM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FN167)+FN167>$AB30,$AB30-SUM($AC167:FN167),FN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FO167)+FO167>$AB30,$AB30-SUM($AC167:FO167),FO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FP167)+FP167>$AB30,$AB30-SUM($AC167:FP167),FP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FQ167)+FQ167>$AB30,$AB30-SUM($AC167:FQ167),FQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FR167)+FR167>$AB30,$AB30-SUM($AC167:FR167),FR167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FS167)+FS167>$AB30,$AB30-SUM($AC167:FS167),FS167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FT167)+FT167>$AB30,$AB30-SUM($AC167:FT167),FT167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FU167)+FU167>$AB30,$AB30-SUM($AC167:FU167),FU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FV167)+FV167>$AB30,$AB30-SUM($AC167:FV167),FV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FW167)+FW167>$AB30,$AB30-SUM($AC167:FW167),FW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FX167)+FX167>$AB30,$AB30-SUM($AC167:FX167),FX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FY167)+FY167>$AB30,$AB30-SUM($AC167:FY167),FY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:FZ167)+FZ167>$AB30,$AB30-SUM($AC167:FZ167),FZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GA167)+GA167>$AB30,$AB30-SUM($AC167:GA167),GA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GB167)+GB167>$AB30,$AB30-SUM($AC167:GB167),GB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GC167)+GC167>$AB30,$AB30-SUM($AC167:GC167),GC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GD167)+GD167>$AB30,$AB30-SUM($AC167:GD167),GD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GE167)+GE167>$AB30,$AB30-SUM($AC167:GE167),GE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GF167)+GF167>$AB30,$AB30-SUM($AC167:GF167),GF167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GG167)+GG167>$AB30,$AB30-SUM($AC167:GG167),GG167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GH167)+GH167>$AB30,$AB30-SUM($AC167:GH167),GH167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GI167)+GI167>$AB30,$AB30-SUM($AC167:GI167),GI167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GJ167)+GJ167>$AB30,$AB30-SUM($AC167:GJ167),GJ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GK167)+GK167>$AB30,$AB30-SUM($AC167:GK167),GK167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GL167)+GL167>$AB30,$AB30-SUM($AC167:GL167),GL167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GM167)+GM167>$AB30,$AB30-SUM($AC167:GM167),GM167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GN167)+GN167>$AB30,$AB30-SUM($AC167:GN167),GN167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GO167)+GO167>$AB30,$AB30-SUM($AC167:GO167),GO167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GP167)+GP167>$AB30,$AB30-SUM($AC167:GP167),GP167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GQ167)+GQ167>$AB30,$AB30-SUM($AC167:GQ167),GQ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GR167)+GR167>$AB30,$AB30-SUM($AC167:GR167),GR167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GS167)+GS167>$AB30,$AB30-SUM($AC167:GS167),GS167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GT167)+GT167>$AB30,$AB30-SUM($AC167:GT167),GT167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GU167)+GU167>$AB30,$AB30-SUM($AC167:GU167),GU167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GV167)+GV167>$AB30,$AB30-SUM($AC167:GV167),GV167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GW167)+GW167>$AB30,$AB30-SUM($AC167:GW167),GW167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GX167)+GX167>$AB30,$AB30-SUM($AC167:GX167),GX167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GY167)+GY167>$AB30,$AB30-SUM($AC167:GY167),GY167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:GZ167)+GZ167>$AB30,$AB30-SUM($AC167:GZ167),GZ167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:HA167)+HA167>$AB30,$AB30-SUM($AC167:HA167),HA167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:HB167)+HB167>$AB30,$AB30-SUM($AC167:HB167),HB167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:HC167)+HC167>$AB30,$AB30-SUM($AC167:HC167),HC167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:HD167)+HD167>$AB30,$AB30-SUM($AC167:HD167),HD167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:HE167)+HE167>$AB30,$AB30-SUM($AC167:HE167),HE167),0)","v":0},{"$f":"IF($AC167>0,IF(SUM($AC167:HF167)+HF167>$AB30,$AB30-SUM($AC167:HF167),HF167),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AC168>0,IF(SUM($AC168:AC168)+AC168>$AB31,$AB31-SUM($AC168:AC168),AC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AD168)+AD168>$AB31,$AB31-SUM($AC168:AD168),AD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AE168)+AE168>$AB31,$AB31-SUM($AC168:AE168),AE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AF168)+AF168>$AB31,$AB31-SUM($AC168:AF168),AF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AG168)+AG168>$AB31,$AB31-SUM($AC168:AG168),AG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AH168)+AH168>$AB31,$AB31-SUM($AC168:AH168),AH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AI168)+AI168>$AB31,$AB31-SUM($AC168:AI168),AI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AJ168)+AJ168>$AB31,$AB31-SUM($AC168:AJ168),AJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AK168)+AK168>$AB31,$AB31-SUM($AC168:AK168),AK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AL168)+AL168>$AB31,$AB31-SUM($AC168:AL168),AL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AM168)+AM168>$AB31,$AB31-SUM($AC168:AM168),AM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AN168)+AN168>$AB31,$AB31-SUM($AC168:AN168),AN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AO168)+AO168>$AB31,$AB31-SUM($AC168:AO168),AO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AP168)+AP168>$AB31,$AB31-SUM($AC168:AP168),AP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AQ168)+AQ168>$AB31,$AB31-SUM($AC168:AQ168),AQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AR168)+AR168>$AB31,$AB31-SUM($AC168:AR168),AR168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AS168)+AS168>$AB31,$AB31-SUM($AC168:AS168),AS168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AT168)+AT168>$AB31,$AB31-SUM($AC168:AT168),AT168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AU168)+AU168>$AB31,$AB31-SUM($AC168:AU168),AU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AV168)+AV168>$AB31,$AB31-SUM($AC168:AV168),AV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AW168)+AW168>$AB31,$AB31-SUM($AC168:AW168),AW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AX168)+AX168>$AB31,$AB31-SUM($AC168:AX168),AX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AY168)+AY168>$AB31,$AB31-SUM($AC168:AY168),AY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:AZ168)+AZ168>$AB31,$AB31-SUM($AC168:AZ168),AZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BA168)+BA168>$AB31,$AB31-SUM($AC168:BA168),BA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BB168)+BB168>$AB31,$AB31-SUM($AC168:BB168),BB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BC168)+BC168>$AB31,$AB31-SUM($AC168:BC168),BC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BD168)+BD168>$AB31,$AB31-SUM($AC168:BD168),BD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BE168)+BE168>$AB31,$AB31-SUM($AC168:BE168),BE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BF168)+BF168>$AB31,$AB31-SUM($AC168:BF168),BF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BG168)+BG168>$AB31,$AB31-SUM($AC168:BG168),BG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BH168)+BH168>$AB31,$AB31-SUM($AC168:BH168),BH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BI168)+BI168>$AB31,$AB31-SUM($AC168:BI168),BI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BJ168)+BJ168>$AB31,$AB31-SUM($AC168:BJ168),BJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BK168)+BK168>$AB31,$AB31-SUM($AC168:BK168),BK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BL168)+BL168>$AB31,$AB31-SUM($AC168:BL168),BL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BM168)+BM168>$AB31,$AB31-SUM($AC168:BM168),BM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BN168)+BN168>$AB31,$AB31-SUM($AC168:BN168),BN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BO168)+BO168>$AB31,$AB31-SUM($AC168:BO168),BO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BP168)+BP168>$AB31,$AB31-SUM($AC168:BP168),BP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BQ168)+BQ168>$AB31,$AB31-SUM($AC168:BQ168),BQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BR168)+BR168>$AB31,$AB31-SUM($AC168:BR168),BR168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BS168)+BS168>$AB31,$AB31-SUM($AC168:BS168),BS168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BT168)+BT168>$AB31,$AB31-SUM($AC168:BT168),BT168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BU168)+BU168>$AB31,$AB31-SUM($AC168:BU168),BU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BV168)+BV168>$AB31,$AB31-SUM($AC168:BV168),BV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BW168)+BW168>$AB31,$AB31-SUM($AC168:BW168),BW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BX168)+BX168>$AB31,$AB31-SUM($AC168:BX168),BX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BY168)+BY168>$AB31,$AB31-SUM($AC168:BY168),BY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:BZ168)+BZ168>$AB31,$AB31-SUM($AC168:BZ168),BZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CA168)+CA168>$AB31,$AB31-SUM($AC168:CA168),CA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CB168)+CB168>$AB31,$AB31-SUM($AC168:CB168),CB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CC168)+CC168>$AB31,$AB31-SUM($AC168:CC168),CC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CD168)+CD168>$AB31,$AB31-SUM($AC168:CD168),CD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CE168)+CE168>$AB31,$AB31-SUM($AC168:CE168),CE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CF168)+CF168>$AB31,$AB31-SUM($AC168:CF168),CF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CG168)+CG168>$AB31,$AB31-SUM($AC168:CG168),CG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CH168)+CH168>$AB31,$AB31-SUM($AC168:CH168),CH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CI168)+CI168>$AB31,$AB31-SUM($AC168:CI168),CI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CJ168)+CJ168>$AB31,$AB31-SUM($AC168:CJ168),CJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CK168)+CK168>$AB31,$AB31-SUM($AC168:CK168),CK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CL168)+CL168>$AB31,$AB31-SUM($AC168:CL168),CL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CM168)+CM168>$AB31,$AB31-SUM($AC168:CM168),CM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CN168)+CN168>$AB31,$AB31-SUM($AC168:CN168),CN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CO168)+CO168>$AB31,$AB31-SUM($AC168:CO168),CO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CP168)+CP168>$AB31,$AB31-SUM($AC168:CP168),CP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CQ168)+CQ168>$AB31,$AB31-SUM($AC168:CQ168),CQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CR168)+CR168>$AB31,$AB31-SUM($AC168:CR168),CR168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CS168)+CS168>$AB31,$AB31-SUM($AC168:CS168),CS168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CT168)+CT168>$AB31,$AB31-SUM($AC168:CT168),CT168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CU168)+CU168>$AB31,$AB31-SUM($AC168:CU168),CU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CV168)+CV168>$AB31,$AB31-SUM($AC168:CV168),CV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CW168)+CW168>$AB31,$AB31-SUM($AC168:CW168),CW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CX168)+CX168>$AB31,$AB31-SUM($AC168:CX168),CX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CY168)+CY168>$AB31,$AB31-SUM($AC168:CY168),CY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:CZ168)+CZ168>$AB31,$AB31-SUM($AC168:CZ168),CZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DA168)+DA168>$AB31,$AB31-SUM($AC168:DA168),DA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DB168)+DB168>$AB31,$AB31-SUM($AC168:DB168),DB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DC168)+DC168>$AB31,$AB31-SUM($AC168:DC168),DC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DD168)+DD168>$AB31,$AB31-SUM($AC168:DD168),DD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DE168)+DE168>$AB31,$AB31-SUM($AC168:DE168),DE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DF168)+DF168>$AB31,$AB31-SUM($AC168:DF168),DF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DG168)+DG168>$AB31,$AB31-SUM($AC168:DG168),DG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DH168)+DH168>$AB31,$AB31-SUM($AC168:DH168),DH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DI168)+DI168>$AB31,$AB31-SUM($AC168:DI168),DI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DJ168)+DJ168>$AB31,$AB31-SUM($AC168:DJ168),DJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DK168)+DK168>$AB31,$AB31-SUM($AC168:DK168),DK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DL168)+DL168>$AB31,$AB31-SUM($AC168:DL168),DL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DM168)+DM168>$AB31,$AB31-SUM($AC168:DM168),DM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DN168)+DN168>$AB31,$AB31-SUM($AC168:DN168),DN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DO168)+DO168>$AB31,$AB31-SUM($AC168:DO168),DO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DP168)+DP168>$AB31,$AB31-SUM($AC168:DP168),DP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DQ168)+DQ168>$AB31,$AB31-SUM($AC168:DQ168),DQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DR168)+DR168>$AB31,$AB31-SUM($AC168:DR168),DR168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DS168)+DS168>$AB31,$AB31-SUM($AC168:DS168),DS168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DT168)+DT168>$AB31,$AB31-SUM($AC168:DT168),DT168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DU168)+DU168>$AB31,$AB31-SUM($AC168:DU168),DU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DV168)+DV168>$AB31,$AB31-SUM($AC168:DV168),DV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DW168)+DW168>$AB31,$AB31-SUM($AC168:DW168),DW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DX168)+DX168>$AB31,$AB31-SUM($AC168:DX168),DX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DY168)+DY168>$AB31,$AB31-SUM($AC168:DY168),DY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:DZ168)+DZ168>$AB31,$AB31-SUM($AC168:DZ168),DZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EA168)+EA168>$AB31,$AB31-SUM($AC168:EA168),EA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EB168)+EB168>$AB31,$AB31-SUM($AC168:EB168),EB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EC168)+EC168>$AB31,$AB31-SUM($AC168:EC168),EC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:ED168)+ED168>$AB31,$AB31-SUM($AC168:ED168),ED168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EE168)+EE168>$AB31,$AB31-SUM($AC168:EE168),EE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EF168)+EF168>$AB31,$AB31-SUM($AC168:EF168),EF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EG168)+EG168>$AB31,$AB31-SUM($AC168:EG168),EG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EH168)+EH168>$AB31,$AB31-SUM($AC168:EH168),EH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EI168)+EI168>$AB31,$AB31-SUM($AC168:EI168),EI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EJ168)+EJ168>$AB31,$AB31-SUM($AC168:EJ168),EJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EK168)+EK168>$AB31,$AB31-SUM($AC168:EK168),EK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EL168)+EL168>$AB31,$AB31-SUM($AC168:EL168),EL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EM168)+EM168>$AB31,$AB31-SUM($AC168:EM168),EM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EN168)+EN168>$AB31,$AB31-SUM($AC168:EN168),EN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EO168)+EO168>$AB31,$AB31-SUM($AC168:EO168),EO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EP168)+EP168>$AB31,$AB31-SUM($AC168:EP168),EP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EQ168)+EQ168>$AB31,$AB31-SUM($AC168:EQ168),EQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:ER168)+ER168>$AB31,$AB31-SUM($AC168:ER168),ER168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:ES168)+ES168>$AB31,$AB31-SUM($AC168:ES168),ES168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:ET168)+ET168>$AB31,$AB31-SUM($AC168:ET168),ET168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EU168)+EU168>$AB31,$AB31-SUM($AC168:EU168),EU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EV168)+EV168>$AB31,$AB31-SUM($AC168:EV168),EV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EW168)+EW168>$AB31,$AB31-SUM($AC168:EW168),EW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EX168)+EX168>$AB31,$AB31-SUM($AC168:EX168),EX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EY168)+EY168>$AB31,$AB31-SUM($AC168:EY168),EY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:EZ168)+EZ168>$AB31,$AB31-SUM($AC168:EZ168),EZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FA168)+FA168>$AB31,$AB31-SUM($AC168:FA168),FA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FB168)+FB168>$AB31,$AB31-SUM($AC168:FB168),FB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FC168)+FC168>$AB31,$AB31-SUM($AC168:FC168),FC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FD168)+FD168>$AB31,$AB31-SUM($AC168:FD168),FD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FE168)+FE168>$AB31,$AB31-SUM($AC168:FE168),FE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FF168)+FF168>$AB31,$AB31-SUM($AC168:FF168),FF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FG168)+FG168>$AB31,$AB31-SUM($AC168:FG168),FG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FH168)+FH168>$AB31,$AB31-SUM($AC168:FH168),FH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FI168)+FI168>$AB31,$AB31-SUM($AC168:FI168),FI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FJ168)+FJ168>$AB31,$AB31-SUM($AC168:FJ168),FJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FK168)+FK168>$AB31,$AB31-SUM($AC168:FK168),FK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FL168)+FL168>$AB31,$AB31-SUM($AC168:FL168),FL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FM168)+FM168>$AB31,$AB31-SUM($AC168:FM168),FM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FN168)+FN168>$AB31,$AB31-SUM($AC168:FN168),FN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FO168)+FO168>$AB31,$AB31-SUM($AC168:FO168),FO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FP168)+FP168>$AB31,$AB31-SUM($AC168:FP168),FP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FQ168)+FQ168>$AB31,$AB31-SUM($AC168:FQ168),FQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FR168)+FR168>$AB31,$AB31-SUM($AC168:FR168),FR168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FS168)+FS168>$AB31,$AB31-SUM($AC168:FS168),FS168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FT168)+FT168>$AB31,$AB31-SUM($AC168:FT168),FT168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FU168)+FU168>$AB31,$AB31-SUM($AC168:FU168),FU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FV168)+FV168>$AB31,$AB31-SUM($AC168:FV168),FV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FW168)+FW168>$AB31,$AB31-SUM($AC168:FW168),FW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FX168)+FX168>$AB31,$AB31-SUM($AC168:FX168),FX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FY168)+FY168>$AB31,$AB31-SUM($AC168:FY168),FY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:FZ168)+FZ168>$AB31,$AB31-SUM($AC168:FZ168),FZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GA168)+GA168>$AB31,$AB31-SUM($AC168:GA168),GA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GB168)+GB168>$AB31,$AB31-SUM($AC168:GB168),GB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GC168)+GC168>$AB31,$AB31-SUM($AC168:GC168),GC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GD168)+GD168>$AB31,$AB31-SUM($AC168:GD168),GD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GE168)+GE168>$AB31,$AB31-SUM($AC168:GE168),GE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GF168)+GF168>$AB31,$AB31-SUM($AC168:GF168),GF168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GG168)+GG168>$AB31,$AB31-SUM($AC168:GG168),GG168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GH168)+GH168>$AB31,$AB31-SUM($AC168:GH168),GH168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GI168)+GI168>$AB31,$AB31-SUM($AC168:GI168),GI168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GJ168)+GJ168>$AB31,$AB31-SUM($AC168:GJ168),GJ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GK168)+GK168>$AB31,$AB31-SUM($AC168:GK168),GK168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GL168)+GL168>$AB31,$AB31-SUM($AC168:GL168),GL168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GM168)+GM168>$AB31,$AB31-SUM($AC168:GM168),GM168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GN168)+GN168>$AB31,$AB31-SUM($AC168:GN168),GN168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GO168)+GO168>$AB31,$AB31-SUM($AC168:GO168),GO168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GP168)+GP168>$AB31,$AB31-SUM($AC168:GP168),GP168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GQ168)+GQ168>$AB31,$AB31-SUM($AC168:GQ168),GQ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GR168)+GR168>$AB31,$AB31-SUM($AC168:GR168),GR168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GS168)+GS168>$AB31,$AB31-SUM($AC168:GS168),GS168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GT168)+GT168>$AB31,$AB31-SUM($AC168:GT168),GT168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GU168)+GU168>$AB31,$AB31-SUM($AC168:GU168),GU168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GV168)+GV168>$AB31,$AB31-SUM($AC168:GV168),GV168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GW168)+GW168>$AB31,$AB31-SUM($AC168:GW168),GW168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GX168)+GX168>$AB31,$AB31-SUM($AC168:GX168),GX168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GY168)+GY168>$AB31,$AB31-SUM($AC168:GY168),GY168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:GZ168)+GZ168>$AB31,$AB31-SUM($AC168:GZ168),GZ168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:HA168)+HA168>$AB31,$AB31-SUM($AC168:HA168),HA168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:HB168)+HB168>$AB31,$AB31-SUM($AC168:HB168),HB168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:HC168)+HC168>$AB31,$AB31-SUM($AC168:HC168),HC168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:HD168)+HD168>$AB31,$AB31-SUM($AC168:HD168),HD168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:HE168)+HE168>$AB31,$AB31-SUM($AC168:HE168),HE168),0)","v":0},{"$f":"IF($AC168>0,IF(SUM($AC168:HF168)+HF168>$AB31,$AB31-SUM($AC168:HF168),HF168),0)","v":0}]
[]
[null,"Depreciation:  1999 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC24>0,AC24/$F172,AC24)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AD172)+AD172>$AC24,$AC24-SUM($AD172:AD172),AD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AE172)+AE172>$AC24,$AC24-SUM($AD172:AE172),AE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AF172)+AF172>$AC24,$AC24-SUM($AD172:AF172),AF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AG172)+AG172>$AC24,$AC24-SUM($AD172:AG172),AG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AH172)+AH172>$AC24,$AC24-SUM($AD172:AH172),AH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AI172)+AI172>$AC24,$AC24-SUM($AD172:AI172),AI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AJ172)+AJ172>$AC24,$AC24-SUM($AD172:AJ172),AJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AK172)+AK172>$AC24,$AC24-SUM($AD172:AK172),AK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AL172)+AL172>$AC24,$AC24-SUM($AD172:AL172),AL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AM172)+AM172>$AC24,$AC24-SUM($AD172:AM172),AM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AN172)+AN172>$AC24,$AC24-SUM($AD172:AN172),AN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AO172)+AO172>$AC24,$AC24-SUM($AD172:AO172),AO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AP172)+AP172>$AC24,$AC24-SUM($AD172:AP172),AP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AQ172)+AQ172>$AC24,$AC24-SUM($AD172:AQ172),AQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AR172)+AR172>$AC24,$AC24-SUM($AD172:AR172),AR172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AS172)+AS172>$AC24,$AC24-SUM($AD172:AS172),AS172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AT172)+AT172>$AC24,$AC24-SUM($AD172:AT172),AT172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AU172)+AU172>$AC24,$AC24-SUM($AD172:AU172),AU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AV172)+AV172>$AC24,$AC24-SUM($AD172:AV172),AV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AW172)+AW172>$AC24,$AC24-SUM($AD172:AW172),AW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AX172)+AX172>$AC24,$AC24-SUM($AD172:AX172),AX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AY172)+AY172>$AC24,$AC24-SUM($AD172:AY172),AY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:AZ172)+AZ172>$AC24,$AC24-SUM($AD172:AZ172),AZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BA172)+BA172>$AC24,$AC24-SUM($AD172:BA172),BA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BB172)+BB172>$AC24,$AC24-SUM($AD172:BB172),BB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BC172)+BC172>$AC24,$AC24-SUM($AD172:BC172),BC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BD172)+BD172>$AC24,$AC24-SUM($AD172:BD172),BD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BE172)+BE172>$AC24,$AC24-SUM($AD172:BE172),BE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BF172)+BF172>$AC24,$AC24-SUM($AD172:BF172),BF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BG172)+BG172>$AC24,$AC24-SUM($AD172:BG172),BG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BH172)+BH172>$AC24,$AC24-SUM($AD172:BH172),BH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BI172)+BI172>$AC24,$AC24-SUM($AD172:BI172),BI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BJ172)+BJ172>$AC24,$AC24-SUM($AD172:BJ172),BJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BK172)+BK172>$AC24,$AC24-SUM($AD172:BK172),BK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BL172)+BL172>$AC24,$AC24-SUM($AD172:BL172),BL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BM172)+BM172>$AC24,$AC24-SUM($AD172:BM172),BM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BN172)+BN172>$AC24,$AC24-SUM($AD172:BN172),BN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BO172)+BO172>$AC24,$AC24-SUM($AD172:BO172),BO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BP172)+BP172>$AC24,$AC24-SUM($AD172:BP172),BP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BQ172)+BQ172>$AC24,$AC24-SUM($AD172:BQ172),BQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BR172)+BR172>$AC24,$AC24-SUM($AD172:BR172),BR172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BS172)+BS172>$AC24,$AC24-SUM($AD172:BS172),BS172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BT172)+BT172>$AC24,$AC24-SUM($AD172:BT172),BT172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BU172)+BU172>$AC24,$AC24-SUM($AD172:BU172),BU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BV172)+BV172>$AC24,$AC24-SUM($AD172:BV172),BV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BW172)+BW172>$AC24,$AC24-SUM($AD172:BW172),BW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BX172)+BX172>$AC24,$AC24-SUM($AD172:BX172),BX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BY172)+BY172>$AC24,$AC24-SUM($AD172:BY172),BY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:BZ172)+BZ172>$AC24,$AC24-SUM($AD172:BZ172),BZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CA172)+CA172>$AC24,$AC24-SUM($AD172:CA172),CA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CB172)+CB172>$AC24,$AC24-SUM($AD172:CB172),CB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CC172)+CC172>$AC24,$AC24-SUM($AD172:CC172),CC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CD172)+CD172>$AC24,$AC24-SUM($AD172:CD172),CD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CE172)+CE172>$AC24,$AC24-SUM($AD172:CE172),CE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CF172)+CF172>$AC24,$AC24-SUM($AD172:CF172),CF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CG172)+CG172>$AC24,$AC24-SUM($AD172:CG172),CG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CH172)+CH172>$AC24,$AC24-SUM($AD172:CH172),CH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CI172)+CI172>$AC24,$AC24-SUM($AD172:CI172),CI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CJ172)+CJ172>$AC24,$AC24-SUM($AD172:CJ172),CJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CK172)+CK172>$AC24,$AC24-SUM($AD172:CK172),CK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CL172)+CL172>$AC24,$AC24-SUM($AD172:CL172),CL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CM172)+CM172>$AC24,$AC24-SUM($AD172:CM172),CM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CN172)+CN172>$AC24,$AC24-SUM($AD172:CN172),CN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CO172)+CO172>$AC24,$AC24-SUM($AD172:CO172),CO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CP172)+CP172>$AC24,$AC24-SUM($AD172:CP172),CP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CQ172)+CQ172>$AC24,$AC24-SUM($AD172:CQ172),CQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CR172)+CR172>$AC24,$AC24-SUM($AD172:CR172),CR172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CS172)+CS172>$AC24,$AC24-SUM($AD172:CS172),CS172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CT172)+CT172>$AC24,$AC24-SUM($AD172:CT172),CT172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CU172)+CU172>$AC24,$AC24-SUM($AD172:CU172),CU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CV172)+CV172>$AC24,$AC24-SUM($AD172:CV172),CV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CW172)+CW172>$AC24,$AC24-SUM($AD172:CW172),CW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CX172)+CX172>$AC24,$AC24-SUM($AD172:CX172),CX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CY172)+CY172>$AC24,$AC24-SUM($AD172:CY172),CY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:CZ172)+CZ172>$AC24,$AC24-SUM($AD172:CZ172),CZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DA172)+DA172>$AC24,$AC24-SUM($AD172:DA172),DA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DB172)+DB172>$AC24,$AC24-SUM($AD172:DB172),DB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DC172)+DC172>$AC24,$AC24-SUM($AD172:DC172),DC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DD172)+DD172>$AC24,$AC24-SUM($AD172:DD172),DD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DE172)+DE172>$AC24,$AC24-SUM($AD172:DE172),DE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DF172)+DF172>$AC24,$AC24-SUM($AD172:DF172),DF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DG172)+DG172>$AC24,$AC24-SUM($AD172:DG172),DG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DH172)+DH172>$AC24,$AC24-SUM($AD172:DH172),DH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DI172)+DI172>$AC24,$AC24-SUM($AD172:DI172),DI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DJ172)+DJ172>$AC24,$AC24-SUM($AD172:DJ172),DJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DK172)+DK172>$AC24,$AC24-SUM($AD172:DK172),DK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DL172)+DL172>$AC24,$AC24-SUM($AD172:DL172),DL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DM172)+DM172>$AC24,$AC24-SUM($AD172:DM172),DM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DN172)+DN172>$AC24,$AC24-SUM($AD172:DN172),DN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DO172)+DO172>$AC24,$AC24-SUM($AD172:DO172),DO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DP172)+DP172>$AC24,$AC24-SUM($AD172:DP172),DP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DQ172)+DQ172>$AC24,$AC24-SUM($AD172:DQ172),DQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DR172)+DR172>$AC24,$AC24-SUM($AD172:DR172),DR172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DS172)+DS172>$AC24,$AC24-SUM($AD172:DS172),DS172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DT172)+DT172>$AC24,$AC24-SUM($AD172:DT172),DT172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DU172)+DU172>$AC24,$AC24-SUM($AD172:DU172),DU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DV172)+DV172>$AC24,$AC24-SUM($AD172:DV172),DV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DW172)+DW172>$AC24,$AC24-SUM($AD172:DW172),DW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DX172)+DX172>$AC24,$AC24-SUM($AD172:DX172),DX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DY172)+DY172>$AC24,$AC24-SUM($AD172:DY172),DY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:DZ172)+DZ172>$AC24,$AC24-SUM($AD172:DZ172),DZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EA172)+EA172>$AC24,$AC24-SUM($AD172:EA172),EA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EB172)+EB172>$AC24,$AC24-SUM($AD172:EB172),EB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EC172)+EC172>$AC24,$AC24-SUM($AD172:EC172),EC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:ED172)+ED172>$AC24,$AC24-SUM($AD172:ED172),ED172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EE172)+EE172>$AC24,$AC24-SUM($AD172:EE172),EE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EF172)+EF172>$AC24,$AC24-SUM($AD172:EF172),EF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EG172)+EG172>$AC24,$AC24-SUM($AD172:EG172),EG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EH172)+EH172>$AC24,$AC24-SUM($AD172:EH172),EH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EI172)+EI172>$AC24,$AC24-SUM($AD172:EI172),EI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EJ172)+EJ172>$AC24,$AC24-SUM($AD172:EJ172),EJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EK172)+EK172>$AC24,$AC24-SUM($AD172:EK172),EK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EL172)+EL172>$AC24,$AC24-SUM($AD172:EL172),EL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EM172)+EM172>$AC24,$AC24-SUM($AD172:EM172),EM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EN172)+EN172>$AC24,$AC24-SUM($AD172:EN172),EN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EO172)+EO172>$AC24,$AC24-SUM($AD172:EO172),EO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EP172)+EP172>$AC24,$AC24-SUM($AD172:EP172),EP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EQ172)+EQ172>$AC24,$AC24-SUM($AD172:EQ172),EQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:ER172)+ER172>$AC24,$AC24-SUM($AD172:ER172),ER172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:ES172)+ES172>$AC24,$AC24-SUM($AD172:ES172),ES172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:ET172)+ET172>$AC24,$AC24-SUM($AD172:ET172),ET172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EU172)+EU172>$AC24,$AC24-SUM($AD172:EU172),EU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EV172)+EV172>$AC24,$AC24-SUM($AD172:EV172),EV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EW172)+EW172>$AC24,$AC24-SUM($AD172:EW172),EW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EX172)+EX172>$AC24,$AC24-SUM($AD172:EX172),EX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EY172)+EY172>$AC24,$AC24-SUM($AD172:EY172),EY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:EZ172)+EZ172>$AC24,$AC24-SUM($AD172:EZ172),EZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FA172)+FA172>$AC24,$AC24-SUM($AD172:FA172),FA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FB172)+FB172>$AC24,$AC24-SUM($AD172:FB172),FB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FC172)+FC172>$AC24,$AC24-SUM($AD172:FC172),FC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FD172)+FD172>$AC24,$AC24-SUM($AD172:FD172),FD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FE172)+FE172>$AC24,$AC24-SUM($AD172:FE172),FE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FF172)+FF172>$AC24,$AC24-SUM($AD172:FF172),FF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FG172)+FG172>$AC24,$AC24-SUM($AD172:FG172),FG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FH172)+FH172>$AC24,$AC24-SUM($AD172:FH172),FH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FI172)+FI172>$AC24,$AC24-SUM($AD172:FI172),FI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FJ172)+FJ172>$AC24,$AC24-SUM($AD172:FJ172),FJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FK172)+FK172>$AC24,$AC24-SUM($AD172:FK172),FK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FL172)+FL172>$AC24,$AC24-SUM($AD172:FL172),FL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FM172)+FM172>$AC24,$AC24-SUM($AD172:FM172),FM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FN172)+FN172>$AC24,$AC24-SUM($AD172:FN172),FN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FO172)+FO172>$AC24,$AC24-SUM($AD172:FO172),FO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FP172)+FP172>$AC24,$AC24-SUM($AD172:FP172),FP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FQ172)+FQ172>$AC24,$AC24-SUM($AD172:FQ172),FQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FR172)+FR172>$AC24,$AC24-SUM($AD172:FR172),FR172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FS172)+FS172>$AC24,$AC24-SUM($AD172:FS172),FS172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FT172)+FT172>$AC24,$AC24-SUM($AD172:FT172),FT172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FU172)+FU172>$AC24,$AC24-SUM($AD172:FU172),FU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FV172)+FV172>$AC24,$AC24-SUM($AD172:FV172),FV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FW172)+FW172>$AC24,$AC24-SUM($AD172:FW172),FW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FX172)+FX172>$AC24,$AC24-SUM($AD172:FX172),FX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FY172)+FY172>$AC24,$AC24-SUM($AD172:FY172),FY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:FZ172)+FZ172>$AC24,$AC24-SUM($AD172:FZ172),FZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GA172)+GA172>$AC24,$AC24-SUM($AD172:GA172),GA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GB172)+GB172>$AC24,$AC24-SUM($AD172:GB172),GB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GC172)+GC172>$AC24,$AC24-SUM($AD172:GC172),GC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GD172)+GD172>$AC24,$AC24-SUM($AD172:GD172),GD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GE172)+GE172>$AC24,$AC24-SUM($AD172:GE172),GE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GF172)+GF172>$AC24,$AC24-SUM($AD172:GF172),GF172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GG172)+GG172>$AC24,$AC24-SUM($AD172:GG172),GG172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GH172)+GH172>$AC24,$AC24-SUM($AD172:GH172),GH172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GI172)+GI172>$AC24,$AC24-SUM($AD172:GI172),GI172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GJ172)+GJ172>$AC24,$AC24-SUM($AD172:GJ172),GJ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GK172)+GK172>$AC24,$AC24-SUM($AD172:GK172),GK172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GL172)+GL172>$AC24,$AC24-SUM($AD172:GL172),GL172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GM172)+GM172>$AC24,$AC24-SUM($AD172:GM172),GM172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GN172)+GN172>$AC24,$AC24-SUM($AD172:GN172),GN172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GO172)+GO172>$AC24,$AC24-SUM($AD172:GO172),GO172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GP172)+GP172>$AC24,$AC24-SUM($AD172:GP172),GP172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GQ172)+GQ172>$AC24,$AC24-SUM($AD172:GQ172),GQ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GR172)+GR172>$AC24,$AC24-SUM($AD172:GR172),GR172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GS172)+GS172>$AC24,$AC24-SUM($AD172:GS172),GS172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GT172)+GT172>$AC24,$AC24-SUM($AD172:GT172),GT172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GU172)+GU172>$AC24,$AC24-SUM($AD172:GU172),GU172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GV172)+GV172>$AC24,$AC24-SUM($AD172:GV172),GV172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GW172)+GW172>$AC24,$AC24-SUM($AD172:GW172),GW172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GX172)+GX172>$AC24,$AC24-SUM($AD172:GX172),GX172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GY172)+GY172>$AC24,$AC24-SUM($AD172:GY172),GY172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:GZ172)+GZ172>$AC24,$AC24-SUM($AD172:GZ172),GZ172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:HA172)+HA172>$AC24,$AC24-SUM($AD172:HA172),HA172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:HB172)+HB172>$AC24,$AC24-SUM($AD172:HB172),HB172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:HC172)+HC172>$AC24,$AC24-SUM($AD172:HC172),HC172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:HD172)+HD172>$AC24,$AC24-SUM($AD172:HD172),HD172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:HE172)+HE172>$AC24,$AC24-SUM($AD172:HE172),HE172),0)","v":0},{"$f":"IF($AD172>0,IF(SUM($AD172:HF172)+HF172>$AC24,$AC24-SUM($AD172:HF172),HF172),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD173>0,IF(SUM($AD173:AD173)+AD173>$AC25,$AC25-SUM($AD173:AD173),AD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AE173)+AE173>$AC25,$AC25-SUM($AD173:AE173),AE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AF173)+AF173>$AC25,$AC25-SUM($AD173:AF173),AF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AG173)+AG173>$AC25,$AC25-SUM($AD173:AG173),AG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AH173)+AH173>$AC25,$AC25-SUM($AD173:AH173),AH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AI173)+AI173>$AC25,$AC25-SUM($AD173:AI173),AI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AJ173)+AJ173>$AC25,$AC25-SUM($AD173:AJ173),AJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AK173)+AK173>$AC25,$AC25-SUM($AD173:AK173),AK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AL173)+AL173>$AC25,$AC25-SUM($AD173:AL173),AL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AM173)+AM173>$AC25,$AC25-SUM($AD173:AM173),AM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AN173)+AN173>$AC25,$AC25-SUM($AD173:AN173),AN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AO173)+AO173>$AC25,$AC25-SUM($AD173:AO173),AO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AP173)+AP173>$AC25,$AC25-SUM($AD173:AP173),AP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AQ173)+AQ173>$AC25,$AC25-SUM($AD173:AQ173),AQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AR173)+AR173>$AC25,$AC25-SUM($AD173:AR173),AR173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AS173)+AS173>$AC25,$AC25-SUM($AD173:AS173),AS173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AT173)+AT173>$AC25,$AC25-SUM($AD173:AT173),AT173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AU173)+AU173>$AC25,$AC25-SUM($AD173:AU173),AU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AV173)+AV173>$AC25,$AC25-SUM($AD173:AV173),AV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AW173)+AW173>$AC25,$AC25-SUM($AD173:AW173),AW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AX173)+AX173>$AC25,$AC25-SUM($AD173:AX173),AX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AY173)+AY173>$AC25,$AC25-SUM($AD173:AY173),AY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:AZ173)+AZ173>$AC25,$AC25-SUM($AD173:AZ173),AZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BA173)+BA173>$AC25,$AC25-SUM($AD173:BA173),BA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BB173)+BB173>$AC25,$AC25-SUM($AD173:BB173),BB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BC173)+BC173>$AC25,$AC25-SUM($AD173:BC173),BC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BD173)+BD173>$AC25,$AC25-SUM($AD173:BD173),BD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BE173)+BE173>$AC25,$AC25-SUM($AD173:BE173),BE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BF173)+BF173>$AC25,$AC25-SUM($AD173:BF173),BF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BG173)+BG173>$AC25,$AC25-SUM($AD173:BG173),BG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BH173)+BH173>$AC25,$AC25-SUM($AD173:BH173),BH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BI173)+BI173>$AC25,$AC25-SUM($AD173:BI173),BI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BJ173)+BJ173>$AC25,$AC25-SUM($AD173:BJ173),BJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BK173)+BK173>$AC25,$AC25-SUM($AD173:BK173),BK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BL173)+BL173>$AC25,$AC25-SUM($AD173:BL173),BL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BM173)+BM173>$AC25,$AC25-SUM($AD173:BM173),BM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BN173)+BN173>$AC25,$AC25-SUM($AD173:BN173),BN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BO173)+BO173>$AC25,$AC25-SUM($AD173:BO173),BO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BP173)+BP173>$AC25,$AC25-SUM($AD173:BP173),BP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BQ173)+BQ173>$AC25,$AC25-SUM($AD173:BQ173),BQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BR173)+BR173>$AC25,$AC25-SUM($AD173:BR173),BR173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BS173)+BS173>$AC25,$AC25-SUM($AD173:BS173),BS173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BT173)+BT173>$AC25,$AC25-SUM($AD173:BT173),BT173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BU173)+BU173>$AC25,$AC25-SUM($AD173:BU173),BU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BV173)+BV173>$AC25,$AC25-SUM($AD173:BV173),BV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BW173)+BW173>$AC25,$AC25-SUM($AD173:BW173),BW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BX173)+BX173>$AC25,$AC25-SUM($AD173:BX173),BX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BY173)+BY173>$AC25,$AC25-SUM($AD173:BY173),BY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:BZ173)+BZ173>$AC25,$AC25-SUM($AD173:BZ173),BZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CA173)+CA173>$AC25,$AC25-SUM($AD173:CA173),CA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CB173)+CB173>$AC25,$AC25-SUM($AD173:CB173),CB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CC173)+CC173>$AC25,$AC25-SUM($AD173:CC173),CC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CD173)+CD173>$AC25,$AC25-SUM($AD173:CD173),CD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CE173)+CE173>$AC25,$AC25-SUM($AD173:CE173),CE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CF173)+CF173>$AC25,$AC25-SUM($AD173:CF173),CF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CG173)+CG173>$AC25,$AC25-SUM($AD173:CG173),CG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CH173)+CH173>$AC25,$AC25-SUM($AD173:CH173),CH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CI173)+CI173>$AC25,$AC25-SUM($AD173:CI173),CI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CJ173)+CJ173>$AC25,$AC25-SUM($AD173:CJ173),CJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CK173)+CK173>$AC25,$AC25-SUM($AD173:CK173),CK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CL173)+CL173>$AC25,$AC25-SUM($AD173:CL173),CL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CM173)+CM173>$AC25,$AC25-SUM($AD173:CM173),CM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CN173)+CN173>$AC25,$AC25-SUM($AD173:CN173),CN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CO173)+CO173>$AC25,$AC25-SUM($AD173:CO173),CO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CP173)+CP173>$AC25,$AC25-SUM($AD173:CP173),CP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CQ173)+CQ173>$AC25,$AC25-SUM($AD173:CQ173),CQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CR173)+CR173>$AC25,$AC25-SUM($AD173:CR173),CR173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CS173)+CS173>$AC25,$AC25-SUM($AD173:CS173),CS173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CT173)+CT173>$AC25,$AC25-SUM($AD173:CT173),CT173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CU173)+CU173>$AC25,$AC25-SUM($AD173:CU173),CU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CV173)+CV173>$AC25,$AC25-SUM($AD173:CV173),CV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CW173)+CW173>$AC25,$AC25-SUM($AD173:CW173),CW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CX173)+CX173>$AC25,$AC25-SUM($AD173:CX173),CX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CY173)+CY173>$AC25,$AC25-SUM($AD173:CY173),CY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:CZ173)+CZ173>$AC25,$AC25-SUM($AD173:CZ173),CZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DA173)+DA173>$AC25,$AC25-SUM($AD173:DA173),DA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DB173)+DB173>$AC25,$AC25-SUM($AD173:DB173),DB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DC173)+DC173>$AC25,$AC25-SUM($AD173:DC173),DC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DD173)+DD173>$AC25,$AC25-SUM($AD173:DD173),DD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DE173)+DE173>$AC25,$AC25-SUM($AD173:DE173),DE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DF173)+DF173>$AC25,$AC25-SUM($AD173:DF173),DF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DG173)+DG173>$AC25,$AC25-SUM($AD173:DG173),DG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DH173)+DH173>$AC25,$AC25-SUM($AD173:DH173),DH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DI173)+DI173>$AC25,$AC25-SUM($AD173:DI173),DI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DJ173)+DJ173>$AC25,$AC25-SUM($AD173:DJ173),DJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DK173)+DK173>$AC25,$AC25-SUM($AD173:DK173),DK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DL173)+DL173>$AC25,$AC25-SUM($AD173:DL173),DL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DM173)+DM173>$AC25,$AC25-SUM($AD173:DM173),DM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DN173)+DN173>$AC25,$AC25-SUM($AD173:DN173),DN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DO173)+DO173>$AC25,$AC25-SUM($AD173:DO173),DO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DP173)+DP173>$AC25,$AC25-SUM($AD173:DP173),DP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DQ173)+DQ173>$AC25,$AC25-SUM($AD173:DQ173),DQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DR173)+DR173>$AC25,$AC25-SUM($AD173:DR173),DR173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DS173)+DS173>$AC25,$AC25-SUM($AD173:DS173),DS173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DT173)+DT173>$AC25,$AC25-SUM($AD173:DT173),DT173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DU173)+DU173>$AC25,$AC25-SUM($AD173:DU173),DU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DV173)+DV173>$AC25,$AC25-SUM($AD173:DV173),DV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DW173)+DW173>$AC25,$AC25-SUM($AD173:DW173),DW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DX173)+DX173>$AC25,$AC25-SUM($AD173:DX173),DX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DY173)+DY173>$AC25,$AC25-SUM($AD173:DY173),DY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:DZ173)+DZ173>$AC25,$AC25-SUM($AD173:DZ173),DZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EA173)+EA173>$AC25,$AC25-SUM($AD173:EA173),EA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EB173)+EB173>$AC25,$AC25-SUM($AD173:EB173),EB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EC173)+EC173>$AC25,$AC25-SUM($AD173:EC173),EC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:ED173)+ED173>$AC25,$AC25-SUM($AD173:ED173),ED173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EE173)+EE173>$AC25,$AC25-SUM($AD173:EE173),EE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EF173)+EF173>$AC25,$AC25-SUM($AD173:EF173),EF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EG173)+EG173>$AC25,$AC25-SUM($AD173:EG173),EG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EH173)+EH173>$AC25,$AC25-SUM($AD173:EH173),EH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EI173)+EI173>$AC25,$AC25-SUM($AD173:EI173),EI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EJ173)+EJ173>$AC25,$AC25-SUM($AD173:EJ173),EJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EK173)+EK173>$AC25,$AC25-SUM($AD173:EK173),EK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EL173)+EL173>$AC25,$AC25-SUM($AD173:EL173),EL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EM173)+EM173>$AC25,$AC25-SUM($AD173:EM173),EM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EN173)+EN173>$AC25,$AC25-SUM($AD173:EN173),EN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EO173)+EO173>$AC25,$AC25-SUM($AD173:EO173),EO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EP173)+EP173>$AC25,$AC25-SUM($AD173:EP173),EP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EQ173)+EQ173>$AC25,$AC25-SUM($AD173:EQ173),EQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:ER173)+ER173>$AC25,$AC25-SUM($AD173:ER173),ER173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:ES173)+ES173>$AC25,$AC25-SUM($AD173:ES173),ES173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:ET173)+ET173>$AC25,$AC25-SUM($AD173:ET173),ET173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EU173)+EU173>$AC25,$AC25-SUM($AD173:EU173),EU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EV173)+EV173>$AC25,$AC25-SUM($AD173:EV173),EV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EW173)+EW173>$AC25,$AC25-SUM($AD173:EW173),EW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EX173)+EX173>$AC25,$AC25-SUM($AD173:EX173),EX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EY173)+EY173>$AC25,$AC25-SUM($AD173:EY173),EY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:EZ173)+EZ173>$AC25,$AC25-SUM($AD173:EZ173),EZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FA173)+FA173>$AC25,$AC25-SUM($AD173:FA173),FA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FB173)+FB173>$AC25,$AC25-SUM($AD173:FB173),FB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FC173)+FC173>$AC25,$AC25-SUM($AD173:FC173),FC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FD173)+FD173>$AC25,$AC25-SUM($AD173:FD173),FD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FE173)+FE173>$AC25,$AC25-SUM($AD173:FE173),FE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FF173)+FF173>$AC25,$AC25-SUM($AD173:FF173),FF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FG173)+FG173>$AC25,$AC25-SUM($AD173:FG173),FG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FH173)+FH173>$AC25,$AC25-SUM($AD173:FH173),FH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FI173)+FI173>$AC25,$AC25-SUM($AD173:FI173),FI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FJ173)+FJ173>$AC25,$AC25-SUM($AD173:FJ173),FJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FK173)+FK173>$AC25,$AC25-SUM($AD173:FK173),FK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FL173)+FL173>$AC25,$AC25-SUM($AD173:FL173),FL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FM173)+FM173>$AC25,$AC25-SUM($AD173:FM173),FM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FN173)+FN173>$AC25,$AC25-SUM($AD173:FN173),FN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FO173)+FO173>$AC25,$AC25-SUM($AD173:FO173),FO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FP173)+FP173>$AC25,$AC25-SUM($AD173:FP173),FP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FQ173)+FQ173>$AC25,$AC25-SUM($AD173:FQ173),FQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FR173)+FR173>$AC25,$AC25-SUM($AD173:FR173),FR173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FS173)+FS173>$AC25,$AC25-SUM($AD173:FS173),FS173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FT173)+FT173>$AC25,$AC25-SUM($AD173:FT173),FT173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FU173)+FU173>$AC25,$AC25-SUM($AD173:FU173),FU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FV173)+FV173>$AC25,$AC25-SUM($AD173:FV173),FV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FW173)+FW173>$AC25,$AC25-SUM($AD173:FW173),FW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FX173)+FX173>$AC25,$AC25-SUM($AD173:FX173),FX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FY173)+FY173>$AC25,$AC25-SUM($AD173:FY173),FY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:FZ173)+FZ173>$AC25,$AC25-SUM($AD173:FZ173),FZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GA173)+GA173>$AC25,$AC25-SUM($AD173:GA173),GA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GB173)+GB173>$AC25,$AC25-SUM($AD173:GB173),GB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GC173)+GC173>$AC25,$AC25-SUM($AD173:GC173),GC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GD173)+GD173>$AC25,$AC25-SUM($AD173:GD173),GD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GE173)+GE173>$AC25,$AC25-SUM($AD173:GE173),GE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GF173)+GF173>$AC25,$AC25-SUM($AD173:GF173),GF173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GG173)+GG173>$AC25,$AC25-SUM($AD173:GG173),GG173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GH173)+GH173>$AC25,$AC25-SUM($AD173:GH173),GH173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GI173)+GI173>$AC25,$AC25-SUM($AD173:GI173),GI173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GJ173)+GJ173>$AC25,$AC25-SUM($AD173:GJ173),GJ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GK173)+GK173>$AC25,$AC25-SUM($AD173:GK173),GK173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GL173)+GL173>$AC25,$AC25-SUM($AD173:GL173),GL173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GM173)+GM173>$AC25,$AC25-SUM($AD173:GM173),GM173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GN173)+GN173>$AC25,$AC25-SUM($AD173:GN173),GN173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GO173)+GO173>$AC25,$AC25-SUM($AD173:GO173),GO173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GP173)+GP173>$AC25,$AC25-SUM($AD173:GP173),GP173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GQ173)+GQ173>$AC25,$AC25-SUM($AD173:GQ173),GQ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GR173)+GR173>$AC25,$AC25-SUM($AD173:GR173),GR173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GS173)+GS173>$AC25,$AC25-SUM($AD173:GS173),GS173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GT173)+GT173>$AC25,$AC25-SUM($AD173:GT173),GT173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GU173)+GU173>$AC25,$AC25-SUM($AD173:GU173),GU173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GV173)+GV173>$AC25,$AC25-SUM($AD173:GV173),GV173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GW173)+GW173>$AC25,$AC25-SUM($AD173:GW173),GW173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GX173)+GX173>$AC25,$AC25-SUM($AD173:GX173),GX173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GY173)+GY173>$AC25,$AC25-SUM($AD173:GY173),GY173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:GZ173)+GZ173>$AC25,$AC25-SUM($AD173:GZ173),GZ173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:HA173)+HA173>$AC25,$AC25-SUM($AD173:HA173),HA173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:HB173)+HB173>$AC25,$AC25-SUM($AD173:HB173),HB173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:HC173)+HC173>$AC25,$AC25-SUM($AD173:HC173),HC173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:HD173)+HD173>$AC25,$AC25-SUM($AD173:HD173),HD173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:HE173)+HE173>$AC25,$AC25-SUM($AD173:HE173),HE173),0)","v":0},{"$f":"IF($AD173>0,IF(SUM($AD173:HF173)+HF173>$AC25,$AC25-SUM($AD173:HF173),HF173),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD174>0,IF(SUM($AD174:AD174)+AD174>$AC26,$AC26-SUM($AD174:AD174),AD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AE174)+AE174>$AC26,$AC26-SUM($AD174:AE174),AE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AF174)+AF174>$AC26,$AC26-SUM($AD174:AF174),AF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AG174)+AG174>$AC26,$AC26-SUM($AD174:AG174),AG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AH174)+AH174>$AC26,$AC26-SUM($AD174:AH174),AH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AI174)+AI174>$AC26,$AC26-SUM($AD174:AI174),AI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AJ174)+AJ174>$AC26,$AC26-SUM($AD174:AJ174),AJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AK174)+AK174>$AC26,$AC26-SUM($AD174:AK174),AK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AL174)+AL174>$AC26,$AC26-SUM($AD174:AL174),AL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AM174)+AM174>$AC26,$AC26-SUM($AD174:AM174),AM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AN174)+AN174>$AC26,$AC26-SUM($AD174:AN174),AN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AO174)+AO174>$AC26,$AC26-SUM($AD174:AO174),AO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AP174)+AP174>$AC26,$AC26-SUM($AD174:AP174),AP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AQ174)+AQ174>$AC26,$AC26-SUM($AD174:AQ174),AQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AR174)+AR174>$AC26,$AC26-SUM($AD174:AR174),AR174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AS174)+AS174>$AC26,$AC26-SUM($AD174:AS174),AS174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AT174)+AT174>$AC26,$AC26-SUM($AD174:AT174),AT174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AU174)+AU174>$AC26,$AC26-SUM($AD174:AU174),AU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AV174)+AV174>$AC26,$AC26-SUM($AD174:AV174),AV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AW174)+AW174>$AC26,$AC26-SUM($AD174:AW174),AW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AX174)+AX174>$AC26,$AC26-SUM($AD174:AX174),AX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AY174)+AY174>$AC26,$AC26-SUM($AD174:AY174),AY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:AZ174)+AZ174>$AC26,$AC26-SUM($AD174:AZ174),AZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BA174)+BA174>$AC26,$AC26-SUM($AD174:BA174),BA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BB174)+BB174>$AC26,$AC26-SUM($AD174:BB174),BB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BC174)+BC174>$AC26,$AC26-SUM($AD174:BC174),BC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BD174)+BD174>$AC26,$AC26-SUM($AD174:BD174),BD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BE174)+BE174>$AC26,$AC26-SUM($AD174:BE174),BE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BF174)+BF174>$AC26,$AC26-SUM($AD174:BF174),BF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BG174)+BG174>$AC26,$AC26-SUM($AD174:BG174),BG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BH174)+BH174>$AC26,$AC26-SUM($AD174:BH174),BH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BI174)+BI174>$AC26,$AC26-SUM($AD174:BI174),BI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BJ174)+BJ174>$AC26,$AC26-SUM($AD174:BJ174),BJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BK174)+BK174>$AC26,$AC26-SUM($AD174:BK174),BK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BL174)+BL174>$AC26,$AC26-SUM($AD174:BL174),BL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BM174)+BM174>$AC26,$AC26-SUM($AD174:BM174),BM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BN174)+BN174>$AC26,$AC26-SUM($AD174:BN174),BN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BO174)+BO174>$AC26,$AC26-SUM($AD174:BO174),BO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BP174)+BP174>$AC26,$AC26-SUM($AD174:BP174),BP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BQ174)+BQ174>$AC26,$AC26-SUM($AD174:BQ174),BQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BR174)+BR174>$AC26,$AC26-SUM($AD174:BR174),BR174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BS174)+BS174>$AC26,$AC26-SUM($AD174:BS174),BS174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BT174)+BT174>$AC26,$AC26-SUM($AD174:BT174),BT174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BU174)+BU174>$AC26,$AC26-SUM($AD174:BU174),BU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BV174)+BV174>$AC26,$AC26-SUM($AD174:BV174),BV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BW174)+BW174>$AC26,$AC26-SUM($AD174:BW174),BW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BX174)+BX174>$AC26,$AC26-SUM($AD174:BX174),BX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BY174)+BY174>$AC26,$AC26-SUM($AD174:BY174),BY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:BZ174)+BZ174>$AC26,$AC26-SUM($AD174:BZ174),BZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CA174)+CA174>$AC26,$AC26-SUM($AD174:CA174),CA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CB174)+CB174>$AC26,$AC26-SUM($AD174:CB174),CB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CC174)+CC174>$AC26,$AC26-SUM($AD174:CC174),CC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CD174)+CD174>$AC26,$AC26-SUM($AD174:CD174),CD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CE174)+CE174>$AC26,$AC26-SUM($AD174:CE174),CE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CF174)+CF174>$AC26,$AC26-SUM($AD174:CF174),CF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CG174)+CG174>$AC26,$AC26-SUM($AD174:CG174),CG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CH174)+CH174>$AC26,$AC26-SUM($AD174:CH174),CH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CI174)+CI174>$AC26,$AC26-SUM($AD174:CI174),CI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CJ174)+CJ174>$AC26,$AC26-SUM($AD174:CJ174),CJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CK174)+CK174>$AC26,$AC26-SUM($AD174:CK174),CK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CL174)+CL174>$AC26,$AC26-SUM($AD174:CL174),CL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CM174)+CM174>$AC26,$AC26-SUM($AD174:CM174),CM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CN174)+CN174>$AC26,$AC26-SUM($AD174:CN174),CN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CO174)+CO174>$AC26,$AC26-SUM($AD174:CO174),CO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CP174)+CP174>$AC26,$AC26-SUM($AD174:CP174),CP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CQ174)+CQ174>$AC26,$AC26-SUM($AD174:CQ174),CQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CR174)+CR174>$AC26,$AC26-SUM($AD174:CR174),CR174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CS174)+CS174>$AC26,$AC26-SUM($AD174:CS174),CS174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CT174)+CT174>$AC26,$AC26-SUM($AD174:CT174),CT174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CU174)+CU174>$AC26,$AC26-SUM($AD174:CU174),CU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CV174)+CV174>$AC26,$AC26-SUM($AD174:CV174),CV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CW174)+CW174>$AC26,$AC26-SUM($AD174:CW174),CW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CX174)+CX174>$AC26,$AC26-SUM($AD174:CX174),CX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CY174)+CY174>$AC26,$AC26-SUM($AD174:CY174),CY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:CZ174)+CZ174>$AC26,$AC26-SUM($AD174:CZ174),CZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DA174)+DA174>$AC26,$AC26-SUM($AD174:DA174),DA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DB174)+DB174>$AC26,$AC26-SUM($AD174:DB174),DB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DC174)+DC174>$AC26,$AC26-SUM($AD174:DC174),DC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DD174)+DD174>$AC26,$AC26-SUM($AD174:DD174),DD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DE174)+DE174>$AC26,$AC26-SUM($AD174:DE174),DE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DF174)+DF174>$AC26,$AC26-SUM($AD174:DF174),DF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DG174)+DG174>$AC26,$AC26-SUM($AD174:DG174),DG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DH174)+DH174>$AC26,$AC26-SUM($AD174:DH174),DH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DI174)+DI174>$AC26,$AC26-SUM($AD174:DI174),DI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DJ174)+DJ174>$AC26,$AC26-SUM($AD174:DJ174),DJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DK174)+DK174>$AC26,$AC26-SUM($AD174:DK174),DK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DL174)+DL174>$AC26,$AC26-SUM($AD174:DL174),DL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DM174)+DM174>$AC26,$AC26-SUM($AD174:DM174),DM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DN174)+DN174>$AC26,$AC26-SUM($AD174:DN174),DN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DO174)+DO174>$AC26,$AC26-SUM($AD174:DO174),DO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DP174)+DP174>$AC26,$AC26-SUM($AD174:DP174),DP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DQ174)+DQ174>$AC26,$AC26-SUM($AD174:DQ174),DQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DR174)+DR174>$AC26,$AC26-SUM($AD174:DR174),DR174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DS174)+DS174>$AC26,$AC26-SUM($AD174:DS174),DS174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DT174)+DT174>$AC26,$AC26-SUM($AD174:DT174),DT174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DU174)+DU174>$AC26,$AC26-SUM($AD174:DU174),DU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DV174)+DV174>$AC26,$AC26-SUM($AD174:DV174),DV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DW174)+DW174>$AC26,$AC26-SUM($AD174:DW174),DW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DX174)+DX174>$AC26,$AC26-SUM($AD174:DX174),DX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DY174)+DY174>$AC26,$AC26-SUM($AD174:DY174),DY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:DZ174)+DZ174>$AC26,$AC26-SUM($AD174:DZ174),DZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EA174)+EA174>$AC26,$AC26-SUM($AD174:EA174),EA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EB174)+EB174>$AC26,$AC26-SUM($AD174:EB174),EB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EC174)+EC174>$AC26,$AC26-SUM($AD174:EC174),EC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:ED174)+ED174>$AC26,$AC26-SUM($AD174:ED174),ED174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EE174)+EE174>$AC26,$AC26-SUM($AD174:EE174),EE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EF174)+EF174>$AC26,$AC26-SUM($AD174:EF174),EF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EG174)+EG174>$AC26,$AC26-SUM($AD174:EG174),EG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EH174)+EH174>$AC26,$AC26-SUM($AD174:EH174),EH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EI174)+EI174>$AC26,$AC26-SUM($AD174:EI174),EI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EJ174)+EJ174>$AC26,$AC26-SUM($AD174:EJ174),EJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EK174)+EK174>$AC26,$AC26-SUM($AD174:EK174),EK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EL174)+EL174>$AC26,$AC26-SUM($AD174:EL174),EL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EM174)+EM174>$AC26,$AC26-SUM($AD174:EM174),EM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EN174)+EN174>$AC26,$AC26-SUM($AD174:EN174),EN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EO174)+EO174>$AC26,$AC26-SUM($AD174:EO174),EO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EP174)+EP174>$AC26,$AC26-SUM($AD174:EP174),EP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EQ174)+EQ174>$AC26,$AC26-SUM($AD174:EQ174),EQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:ER174)+ER174>$AC26,$AC26-SUM($AD174:ER174),ER174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:ES174)+ES174>$AC26,$AC26-SUM($AD174:ES174),ES174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:ET174)+ET174>$AC26,$AC26-SUM($AD174:ET174),ET174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EU174)+EU174>$AC26,$AC26-SUM($AD174:EU174),EU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EV174)+EV174>$AC26,$AC26-SUM($AD174:EV174),EV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EW174)+EW174>$AC26,$AC26-SUM($AD174:EW174),EW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EX174)+EX174>$AC26,$AC26-SUM($AD174:EX174),EX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EY174)+EY174>$AC26,$AC26-SUM($AD174:EY174),EY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:EZ174)+EZ174>$AC26,$AC26-SUM($AD174:EZ174),EZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FA174)+FA174>$AC26,$AC26-SUM($AD174:FA174),FA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FB174)+FB174>$AC26,$AC26-SUM($AD174:FB174),FB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FC174)+FC174>$AC26,$AC26-SUM($AD174:FC174),FC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FD174)+FD174>$AC26,$AC26-SUM($AD174:FD174),FD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FE174)+FE174>$AC26,$AC26-SUM($AD174:FE174),FE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FF174)+FF174>$AC26,$AC26-SUM($AD174:FF174),FF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FG174)+FG174>$AC26,$AC26-SUM($AD174:FG174),FG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FH174)+FH174>$AC26,$AC26-SUM($AD174:FH174),FH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FI174)+FI174>$AC26,$AC26-SUM($AD174:FI174),FI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FJ174)+FJ174>$AC26,$AC26-SUM($AD174:FJ174),FJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FK174)+FK174>$AC26,$AC26-SUM($AD174:FK174),FK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FL174)+FL174>$AC26,$AC26-SUM($AD174:FL174),FL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FM174)+FM174>$AC26,$AC26-SUM($AD174:FM174),FM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FN174)+FN174>$AC26,$AC26-SUM($AD174:FN174),FN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FO174)+FO174>$AC26,$AC26-SUM($AD174:FO174),FO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FP174)+FP174>$AC26,$AC26-SUM($AD174:FP174),FP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FQ174)+FQ174>$AC26,$AC26-SUM($AD174:FQ174),FQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FR174)+FR174>$AC26,$AC26-SUM($AD174:FR174),FR174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FS174)+FS174>$AC26,$AC26-SUM($AD174:FS174),FS174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FT174)+FT174>$AC26,$AC26-SUM($AD174:FT174),FT174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FU174)+FU174>$AC26,$AC26-SUM($AD174:FU174),FU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FV174)+FV174>$AC26,$AC26-SUM($AD174:FV174),FV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FW174)+FW174>$AC26,$AC26-SUM($AD174:FW174),FW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FX174)+FX174>$AC26,$AC26-SUM($AD174:FX174),FX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FY174)+FY174>$AC26,$AC26-SUM($AD174:FY174),FY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:FZ174)+FZ174>$AC26,$AC26-SUM($AD174:FZ174),FZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GA174)+GA174>$AC26,$AC26-SUM($AD174:GA174),GA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GB174)+GB174>$AC26,$AC26-SUM($AD174:GB174),GB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GC174)+GC174>$AC26,$AC26-SUM($AD174:GC174),GC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GD174)+GD174>$AC26,$AC26-SUM($AD174:GD174),GD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GE174)+GE174>$AC26,$AC26-SUM($AD174:GE174),GE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GF174)+GF174>$AC26,$AC26-SUM($AD174:GF174),GF174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GG174)+GG174>$AC26,$AC26-SUM($AD174:GG174),GG174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GH174)+GH174>$AC26,$AC26-SUM($AD174:GH174),GH174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GI174)+GI174>$AC26,$AC26-SUM($AD174:GI174),GI174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GJ174)+GJ174>$AC26,$AC26-SUM($AD174:GJ174),GJ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GK174)+GK174>$AC26,$AC26-SUM($AD174:GK174),GK174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GL174)+GL174>$AC26,$AC26-SUM($AD174:GL174),GL174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GM174)+GM174>$AC26,$AC26-SUM($AD174:GM174),GM174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GN174)+GN174>$AC26,$AC26-SUM($AD174:GN174),GN174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GO174)+GO174>$AC26,$AC26-SUM($AD174:GO174),GO174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GP174)+GP174>$AC26,$AC26-SUM($AD174:GP174),GP174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GQ174)+GQ174>$AC26,$AC26-SUM($AD174:GQ174),GQ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GR174)+GR174>$AC26,$AC26-SUM($AD174:GR174),GR174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GS174)+GS174>$AC26,$AC26-SUM($AD174:GS174),GS174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GT174)+GT174>$AC26,$AC26-SUM($AD174:GT174),GT174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GU174)+GU174>$AC26,$AC26-SUM($AD174:GU174),GU174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GV174)+GV174>$AC26,$AC26-SUM($AD174:GV174),GV174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GW174)+GW174>$AC26,$AC26-SUM($AD174:GW174),GW174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GX174)+GX174>$AC26,$AC26-SUM($AD174:GX174),GX174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GY174)+GY174>$AC26,$AC26-SUM($AD174:GY174),GY174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:GZ174)+GZ174>$AC26,$AC26-SUM($AD174:GZ174),GZ174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:HA174)+HA174>$AC26,$AC26-SUM($AD174:HA174),HA174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:HB174)+HB174>$AC26,$AC26-SUM($AD174:HB174),HB174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:HC174)+HC174>$AC26,$AC26-SUM($AD174:HC174),HC174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:HD174)+HD174>$AC26,$AC26-SUM($AD174:HD174),HD174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:HE174)+HE174>$AC26,$AC26-SUM($AD174:HE174),HE174),0)","v":0},{"$f":"IF($AD174>0,IF(SUM($AD174:HF174)+HF174>$AC26,$AC26-SUM($AD174:HF174),HF174),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD175>0,IF(SUM($AD175:AD175)+AD175>$AC27,$AC27-SUM($AD175:AD175),AD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AE175)+AE175>$AC27,$AC27-SUM($AD175:AE175),AE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AF175)+AF175>$AC27,$AC27-SUM($AD175:AF175),AF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AG175)+AG175>$AC27,$AC27-SUM($AD175:AG175),AG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AH175)+AH175>$AC27,$AC27-SUM($AD175:AH175),AH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AI175)+AI175>$AC27,$AC27-SUM($AD175:AI175),AI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AJ175)+AJ175>$AC27,$AC27-SUM($AD175:AJ175),AJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AK175)+AK175>$AC27,$AC27-SUM($AD175:AK175),AK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AL175)+AL175>$AC27,$AC27-SUM($AD175:AL175),AL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AM175)+AM175>$AC27,$AC27-SUM($AD175:AM175),AM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AN175)+AN175>$AC27,$AC27-SUM($AD175:AN175),AN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AO175)+AO175>$AC27,$AC27-SUM($AD175:AO175),AO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AP175)+AP175>$AC27,$AC27-SUM($AD175:AP175),AP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AQ175)+AQ175>$AC27,$AC27-SUM($AD175:AQ175),AQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AR175)+AR175>$AC27,$AC27-SUM($AD175:AR175),AR175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AS175)+AS175>$AC27,$AC27-SUM($AD175:AS175),AS175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AT175)+AT175>$AC27,$AC27-SUM($AD175:AT175),AT175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AU175)+AU175>$AC27,$AC27-SUM($AD175:AU175),AU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AV175)+AV175>$AC27,$AC27-SUM($AD175:AV175),AV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AW175)+AW175>$AC27,$AC27-SUM($AD175:AW175),AW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AX175)+AX175>$AC27,$AC27-SUM($AD175:AX175),AX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AY175)+AY175>$AC27,$AC27-SUM($AD175:AY175),AY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:AZ175)+AZ175>$AC27,$AC27-SUM($AD175:AZ175),AZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BA175)+BA175>$AC27,$AC27-SUM($AD175:BA175),BA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BB175)+BB175>$AC27,$AC27-SUM($AD175:BB175),BB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BC175)+BC175>$AC27,$AC27-SUM($AD175:BC175),BC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BD175)+BD175>$AC27,$AC27-SUM($AD175:BD175),BD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BE175)+BE175>$AC27,$AC27-SUM($AD175:BE175),BE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BF175)+BF175>$AC27,$AC27-SUM($AD175:BF175),BF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BG175)+BG175>$AC27,$AC27-SUM($AD175:BG175),BG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BH175)+BH175>$AC27,$AC27-SUM($AD175:BH175),BH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BI175)+BI175>$AC27,$AC27-SUM($AD175:BI175),BI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BJ175)+BJ175>$AC27,$AC27-SUM($AD175:BJ175),BJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BK175)+BK175>$AC27,$AC27-SUM($AD175:BK175),BK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BL175)+BL175>$AC27,$AC27-SUM($AD175:BL175),BL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BM175)+BM175>$AC27,$AC27-SUM($AD175:BM175),BM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BN175)+BN175>$AC27,$AC27-SUM($AD175:BN175),BN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BO175)+BO175>$AC27,$AC27-SUM($AD175:BO175),BO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BP175)+BP175>$AC27,$AC27-SUM($AD175:BP175),BP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BQ175)+BQ175>$AC27,$AC27-SUM($AD175:BQ175),BQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BR175)+BR175>$AC27,$AC27-SUM($AD175:BR175),BR175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BS175)+BS175>$AC27,$AC27-SUM($AD175:BS175),BS175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BT175)+BT175>$AC27,$AC27-SUM($AD175:BT175),BT175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BU175)+BU175>$AC27,$AC27-SUM($AD175:BU175),BU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BV175)+BV175>$AC27,$AC27-SUM($AD175:BV175),BV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BW175)+BW175>$AC27,$AC27-SUM($AD175:BW175),BW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BX175)+BX175>$AC27,$AC27-SUM($AD175:BX175),BX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BY175)+BY175>$AC27,$AC27-SUM($AD175:BY175),BY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:BZ175)+BZ175>$AC27,$AC27-SUM($AD175:BZ175),BZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CA175)+CA175>$AC27,$AC27-SUM($AD175:CA175),CA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CB175)+CB175>$AC27,$AC27-SUM($AD175:CB175),CB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CC175)+CC175>$AC27,$AC27-SUM($AD175:CC175),CC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CD175)+CD175>$AC27,$AC27-SUM($AD175:CD175),CD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CE175)+CE175>$AC27,$AC27-SUM($AD175:CE175),CE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CF175)+CF175>$AC27,$AC27-SUM($AD175:CF175),CF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CG175)+CG175>$AC27,$AC27-SUM($AD175:CG175),CG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CH175)+CH175>$AC27,$AC27-SUM($AD175:CH175),CH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CI175)+CI175>$AC27,$AC27-SUM($AD175:CI175),CI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CJ175)+CJ175>$AC27,$AC27-SUM($AD175:CJ175),CJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CK175)+CK175>$AC27,$AC27-SUM($AD175:CK175),CK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CL175)+CL175>$AC27,$AC27-SUM($AD175:CL175),CL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CM175)+CM175>$AC27,$AC27-SUM($AD175:CM175),CM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CN175)+CN175>$AC27,$AC27-SUM($AD175:CN175),CN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CO175)+CO175>$AC27,$AC27-SUM($AD175:CO175),CO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CP175)+CP175>$AC27,$AC27-SUM($AD175:CP175),CP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CQ175)+CQ175>$AC27,$AC27-SUM($AD175:CQ175),CQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CR175)+CR175>$AC27,$AC27-SUM($AD175:CR175),CR175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CS175)+CS175>$AC27,$AC27-SUM($AD175:CS175),CS175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CT175)+CT175>$AC27,$AC27-SUM($AD175:CT175),CT175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CU175)+CU175>$AC27,$AC27-SUM($AD175:CU175),CU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CV175)+CV175>$AC27,$AC27-SUM($AD175:CV175),CV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CW175)+CW175>$AC27,$AC27-SUM($AD175:CW175),CW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CX175)+CX175>$AC27,$AC27-SUM($AD175:CX175),CX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CY175)+CY175>$AC27,$AC27-SUM($AD175:CY175),CY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:CZ175)+CZ175>$AC27,$AC27-SUM($AD175:CZ175),CZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DA175)+DA175>$AC27,$AC27-SUM($AD175:DA175),DA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DB175)+DB175>$AC27,$AC27-SUM($AD175:DB175),DB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DC175)+DC175>$AC27,$AC27-SUM($AD175:DC175),DC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DD175)+DD175>$AC27,$AC27-SUM($AD175:DD175),DD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DE175)+DE175>$AC27,$AC27-SUM($AD175:DE175),DE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DF175)+DF175>$AC27,$AC27-SUM($AD175:DF175),DF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DG175)+DG175>$AC27,$AC27-SUM($AD175:DG175),DG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DH175)+DH175>$AC27,$AC27-SUM($AD175:DH175),DH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DI175)+DI175>$AC27,$AC27-SUM($AD175:DI175),DI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DJ175)+DJ175>$AC27,$AC27-SUM($AD175:DJ175),DJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DK175)+DK175>$AC27,$AC27-SUM($AD175:DK175),DK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DL175)+DL175>$AC27,$AC27-SUM($AD175:DL175),DL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DM175)+DM175>$AC27,$AC27-SUM($AD175:DM175),DM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DN175)+DN175>$AC27,$AC27-SUM($AD175:DN175),DN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DO175)+DO175>$AC27,$AC27-SUM($AD175:DO175),DO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DP175)+DP175>$AC27,$AC27-SUM($AD175:DP175),DP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DQ175)+DQ175>$AC27,$AC27-SUM($AD175:DQ175),DQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DR175)+DR175>$AC27,$AC27-SUM($AD175:DR175),DR175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DS175)+DS175>$AC27,$AC27-SUM($AD175:DS175),DS175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DT175)+DT175>$AC27,$AC27-SUM($AD175:DT175),DT175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DU175)+DU175>$AC27,$AC27-SUM($AD175:DU175),DU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DV175)+DV175>$AC27,$AC27-SUM($AD175:DV175),DV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DW175)+DW175>$AC27,$AC27-SUM($AD175:DW175),DW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DX175)+DX175>$AC27,$AC27-SUM($AD175:DX175),DX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DY175)+DY175>$AC27,$AC27-SUM($AD175:DY175),DY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:DZ175)+DZ175>$AC27,$AC27-SUM($AD175:DZ175),DZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EA175)+EA175>$AC27,$AC27-SUM($AD175:EA175),EA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EB175)+EB175>$AC27,$AC27-SUM($AD175:EB175),EB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EC175)+EC175>$AC27,$AC27-SUM($AD175:EC175),EC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:ED175)+ED175>$AC27,$AC27-SUM($AD175:ED175),ED175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EE175)+EE175>$AC27,$AC27-SUM($AD175:EE175),EE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EF175)+EF175>$AC27,$AC27-SUM($AD175:EF175),EF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EG175)+EG175>$AC27,$AC27-SUM($AD175:EG175),EG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EH175)+EH175>$AC27,$AC27-SUM($AD175:EH175),EH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EI175)+EI175>$AC27,$AC27-SUM($AD175:EI175),EI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EJ175)+EJ175>$AC27,$AC27-SUM($AD175:EJ175),EJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EK175)+EK175>$AC27,$AC27-SUM($AD175:EK175),EK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EL175)+EL175>$AC27,$AC27-SUM($AD175:EL175),EL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EM175)+EM175>$AC27,$AC27-SUM($AD175:EM175),EM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EN175)+EN175>$AC27,$AC27-SUM($AD175:EN175),EN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EO175)+EO175>$AC27,$AC27-SUM($AD175:EO175),EO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EP175)+EP175>$AC27,$AC27-SUM($AD175:EP175),EP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EQ175)+EQ175>$AC27,$AC27-SUM($AD175:EQ175),EQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:ER175)+ER175>$AC27,$AC27-SUM($AD175:ER175),ER175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:ES175)+ES175>$AC27,$AC27-SUM($AD175:ES175),ES175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:ET175)+ET175>$AC27,$AC27-SUM($AD175:ET175),ET175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EU175)+EU175>$AC27,$AC27-SUM($AD175:EU175),EU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EV175)+EV175>$AC27,$AC27-SUM($AD175:EV175),EV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EW175)+EW175>$AC27,$AC27-SUM($AD175:EW175),EW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EX175)+EX175>$AC27,$AC27-SUM($AD175:EX175),EX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EY175)+EY175>$AC27,$AC27-SUM($AD175:EY175),EY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:EZ175)+EZ175>$AC27,$AC27-SUM($AD175:EZ175),EZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FA175)+FA175>$AC27,$AC27-SUM($AD175:FA175),FA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FB175)+FB175>$AC27,$AC27-SUM($AD175:FB175),FB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FC175)+FC175>$AC27,$AC27-SUM($AD175:FC175),FC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FD175)+FD175>$AC27,$AC27-SUM($AD175:FD175),FD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FE175)+FE175>$AC27,$AC27-SUM($AD175:FE175),FE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FF175)+FF175>$AC27,$AC27-SUM($AD175:FF175),FF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FG175)+FG175>$AC27,$AC27-SUM($AD175:FG175),FG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FH175)+FH175>$AC27,$AC27-SUM($AD175:FH175),FH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FI175)+FI175>$AC27,$AC27-SUM($AD175:FI175),FI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FJ175)+FJ175>$AC27,$AC27-SUM($AD175:FJ175),FJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FK175)+FK175>$AC27,$AC27-SUM($AD175:FK175),FK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FL175)+FL175>$AC27,$AC27-SUM($AD175:FL175),FL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FM175)+FM175>$AC27,$AC27-SUM($AD175:FM175),FM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FN175)+FN175>$AC27,$AC27-SUM($AD175:FN175),FN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FO175)+FO175>$AC27,$AC27-SUM($AD175:FO175),FO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FP175)+FP175>$AC27,$AC27-SUM($AD175:FP175),FP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FQ175)+FQ175>$AC27,$AC27-SUM($AD175:FQ175),FQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FR175)+FR175>$AC27,$AC27-SUM($AD175:FR175),FR175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FS175)+FS175>$AC27,$AC27-SUM($AD175:FS175),FS175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FT175)+FT175>$AC27,$AC27-SUM($AD175:FT175),FT175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FU175)+FU175>$AC27,$AC27-SUM($AD175:FU175),FU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FV175)+FV175>$AC27,$AC27-SUM($AD175:FV175),FV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FW175)+FW175>$AC27,$AC27-SUM($AD175:FW175),FW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FX175)+FX175>$AC27,$AC27-SUM($AD175:FX175),FX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FY175)+FY175>$AC27,$AC27-SUM($AD175:FY175),FY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:FZ175)+FZ175>$AC27,$AC27-SUM($AD175:FZ175),FZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GA175)+GA175>$AC27,$AC27-SUM($AD175:GA175),GA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GB175)+GB175>$AC27,$AC27-SUM($AD175:GB175),GB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GC175)+GC175>$AC27,$AC27-SUM($AD175:GC175),GC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GD175)+GD175>$AC27,$AC27-SUM($AD175:GD175),GD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GE175)+GE175>$AC27,$AC27-SUM($AD175:GE175),GE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GF175)+GF175>$AC27,$AC27-SUM($AD175:GF175),GF175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GG175)+GG175>$AC27,$AC27-SUM($AD175:GG175),GG175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GH175)+GH175>$AC27,$AC27-SUM($AD175:GH175),GH175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GI175)+GI175>$AC27,$AC27-SUM($AD175:GI175),GI175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GJ175)+GJ175>$AC27,$AC27-SUM($AD175:GJ175),GJ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GK175)+GK175>$AC27,$AC27-SUM($AD175:GK175),GK175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GL175)+GL175>$AC27,$AC27-SUM($AD175:GL175),GL175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GM175)+GM175>$AC27,$AC27-SUM($AD175:GM175),GM175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GN175)+GN175>$AC27,$AC27-SUM($AD175:GN175),GN175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GO175)+GO175>$AC27,$AC27-SUM($AD175:GO175),GO175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GP175)+GP175>$AC27,$AC27-SUM($AD175:GP175),GP175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GQ175)+GQ175>$AC27,$AC27-SUM($AD175:GQ175),GQ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GR175)+GR175>$AC27,$AC27-SUM($AD175:GR175),GR175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GS175)+GS175>$AC27,$AC27-SUM($AD175:GS175),GS175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GT175)+GT175>$AC27,$AC27-SUM($AD175:GT175),GT175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GU175)+GU175>$AC27,$AC27-SUM($AD175:GU175),GU175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GV175)+GV175>$AC27,$AC27-SUM($AD175:GV175),GV175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GW175)+GW175>$AC27,$AC27-SUM($AD175:GW175),GW175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GX175)+GX175>$AC27,$AC27-SUM($AD175:GX175),GX175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GY175)+GY175>$AC27,$AC27-SUM($AD175:GY175),GY175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:GZ175)+GZ175>$AC27,$AC27-SUM($AD175:GZ175),GZ175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:HA175)+HA175>$AC27,$AC27-SUM($AD175:HA175),HA175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:HB175)+HB175>$AC27,$AC27-SUM($AD175:HB175),HB175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:HC175)+HC175>$AC27,$AC27-SUM($AD175:HC175),HC175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:HD175)+HD175>$AC27,$AC27-SUM($AD175:HD175),HD175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:HE175)+HE175>$AC27,$AC27-SUM($AD175:HE175),HE175),0)","v":0},{"$f":"IF($AD175>0,IF(SUM($AD175:HF175)+HF175>$AC27,$AC27-SUM($AD175:HF175),HF175),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD176>0,IF(SUM($AD176:AD176)+AD176>$AC28,$AC28-SUM($AD176:AD176),AD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AE176)+AE176>$AC28,$AC28-SUM($AD176:AE176),AE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AF176)+AF176>$AC28,$AC28-SUM($AD176:AF176),AF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AG176)+AG176>$AC28,$AC28-SUM($AD176:AG176),AG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AH176)+AH176>$AC28,$AC28-SUM($AD176:AH176),AH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AI176)+AI176>$AC28,$AC28-SUM($AD176:AI176),AI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AJ176)+AJ176>$AC28,$AC28-SUM($AD176:AJ176),AJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AK176)+AK176>$AC28,$AC28-SUM($AD176:AK176),AK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AL176)+AL176>$AC28,$AC28-SUM($AD176:AL176),AL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AM176)+AM176>$AC28,$AC28-SUM($AD176:AM176),AM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AN176)+AN176>$AC28,$AC28-SUM($AD176:AN176),AN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AO176)+AO176>$AC28,$AC28-SUM($AD176:AO176),AO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AP176)+AP176>$AC28,$AC28-SUM($AD176:AP176),AP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AQ176)+AQ176>$AC28,$AC28-SUM($AD176:AQ176),AQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AR176)+AR176>$AC28,$AC28-SUM($AD176:AR176),AR176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AS176)+AS176>$AC28,$AC28-SUM($AD176:AS176),AS176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AT176)+AT176>$AC28,$AC28-SUM($AD176:AT176),AT176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AU176)+AU176>$AC28,$AC28-SUM($AD176:AU176),AU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AV176)+AV176>$AC28,$AC28-SUM($AD176:AV176),AV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AW176)+AW176>$AC28,$AC28-SUM($AD176:AW176),AW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AX176)+AX176>$AC28,$AC28-SUM($AD176:AX176),AX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AY176)+AY176>$AC28,$AC28-SUM($AD176:AY176),AY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:AZ176)+AZ176>$AC28,$AC28-SUM($AD176:AZ176),AZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BA176)+BA176>$AC28,$AC28-SUM($AD176:BA176),BA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BB176)+BB176>$AC28,$AC28-SUM($AD176:BB176),BB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BC176)+BC176>$AC28,$AC28-SUM($AD176:BC176),BC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BD176)+BD176>$AC28,$AC28-SUM($AD176:BD176),BD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BE176)+BE176>$AC28,$AC28-SUM($AD176:BE176),BE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BF176)+BF176>$AC28,$AC28-SUM($AD176:BF176),BF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BG176)+BG176>$AC28,$AC28-SUM($AD176:BG176),BG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BH176)+BH176>$AC28,$AC28-SUM($AD176:BH176),BH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BI176)+BI176>$AC28,$AC28-SUM($AD176:BI176),BI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BJ176)+BJ176>$AC28,$AC28-SUM($AD176:BJ176),BJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BK176)+BK176>$AC28,$AC28-SUM($AD176:BK176),BK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BL176)+BL176>$AC28,$AC28-SUM($AD176:BL176),BL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BM176)+BM176>$AC28,$AC28-SUM($AD176:BM176),BM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BN176)+BN176>$AC28,$AC28-SUM($AD176:BN176),BN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BO176)+BO176>$AC28,$AC28-SUM($AD176:BO176),BO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BP176)+BP176>$AC28,$AC28-SUM($AD176:BP176),BP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BQ176)+BQ176>$AC28,$AC28-SUM($AD176:BQ176),BQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BR176)+BR176>$AC28,$AC28-SUM($AD176:BR176),BR176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BS176)+BS176>$AC28,$AC28-SUM($AD176:BS176),BS176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BT176)+BT176>$AC28,$AC28-SUM($AD176:BT176),BT176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BU176)+BU176>$AC28,$AC28-SUM($AD176:BU176),BU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BV176)+BV176>$AC28,$AC28-SUM($AD176:BV176),BV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BW176)+BW176>$AC28,$AC28-SUM($AD176:BW176),BW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BX176)+BX176>$AC28,$AC28-SUM($AD176:BX176),BX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BY176)+BY176>$AC28,$AC28-SUM($AD176:BY176),BY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:BZ176)+BZ176>$AC28,$AC28-SUM($AD176:BZ176),BZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CA176)+CA176>$AC28,$AC28-SUM($AD176:CA176),CA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CB176)+CB176>$AC28,$AC28-SUM($AD176:CB176),CB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CC176)+CC176>$AC28,$AC28-SUM($AD176:CC176),CC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CD176)+CD176>$AC28,$AC28-SUM($AD176:CD176),CD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CE176)+CE176>$AC28,$AC28-SUM($AD176:CE176),CE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CF176)+CF176>$AC28,$AC28-SUM($AD176:CF176),CF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CG176)+CG176>$AC28,$AC28-SUM($AD176:CG176),CG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CH176)+CH176>$AC28,$AC28-SUM($AD176:CH176),CH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CI176)+CI176>$AC28,$AC28-SUM($AD176:CI176),CI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CJ176)+CJ176>$AC28,$AC28-SUM($AD176:CJ176),CJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CK176)+CK176>$AC28,$AC28-SUM($AD176:CK176),CK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CL176)+CL176>$AC28,$AC28-SUM($AD176:CL176),CL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CM176)+CM176>$AC28,$AC28-SUM($AD176:CM176),CM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CN176)+CN176>$AC28,$AC28-SUM($AD176:CN176),CN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CO176)+CO176>$AC28,$AC28-SUM($AD176:CO176),CO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CP176)+CP176>$AC28,$AC28-SUM($AD176:CP176),CP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CQ176)+CQ176>$AC28,$AC28-SUM($AD176:CQ176),CQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CR176)+CR176>$AC28,$AC28-SUM($AD176:CR176),CR176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CS176)+CS176>$AC28,$AC28-SUM($AD176:CS176),CS176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CT176)+CT176>$AC28,$AC28-SUM($AD176:CT176),CT176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CU176)+CU176>$AC28,$AC28-SUM($AD176:CU176),CU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CV176)+CV176>$AC28,$AC28-SUM($AD176:CV176),CV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CW176)+CW176>$AC28,$AC28-SUM($AD176:CW176),CW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CX176)+CX176>$AC28,$AC28-SUM($AD176:CX176),CX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CY176)+CY176>$AC28,$AC28-SUM($AD176:CY176),CY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:CZ176)+CZ176>$AC28,$AC28-SUM($AD176:CZ176),CZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DA176)+DA176>$AC28,$AC28-SUM($AD176:DA176),DA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DB176)+DB176>$AC28,$AC28-SUM($AD176:DB176),DB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DC176)+DC176>$AC28,$AC28-SUM($AD176:DC176),DC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DD176)+DD176>$AC28,$AC28-SUM($AD176:DD176),DD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DE176)+DE176>$AC28,$AC28-SUM($AD176:DE176),DE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DF176)+DF176>$AC28,$AC28-SUM($AD176:DF176),DF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DG176)+DG176>$AC28,$AC28-SUM($AD176:DG176),DG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DH176)+DH176>$AC28,$AC28-SUM($AD176:DH176),DH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DI176)+DI176>$AC28,$AC28-SUM($AD176:DI176),DI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DJ176)+DJ176>$AC28,$AC28-SUM($AD176:DJ176),DJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DK176)+DK176>$AC28,$AC28-SUM($AD176:DK176),DK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DL176)+DL176>$AC28,$AC28-SUM($AD176:DL176),DL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DM176)+DM176>$AC28,$AC28-SUM($AD176:DM176),DM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DN176)+DN176>$AC28,$AC28-SUM($AD176:DN176),DN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DO176)+DO176>$AC28,$AC28-SUM($AD176:DO176),DO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DP176)+DP176>$AC28,$AC28-SUM($AD176:DP176),DP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DQ176)+DQ176>$AC28,$AC28-SUM($AD176:DQ176),DQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DR176)+DR176>$AC28,$AC28-SUM($AD176:DR176),DR176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DS176)+DS176>$AC28,$AC28-SUM($AD176:DS176),DS176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DT176)+DT176>$AC28,$AC28-SUM($AD176:DT176),DT176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DU176)+DU176>$AC28,$AC28-SUM($AD176:DU176),DU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DV176)+DV176>$AC28,$AC28-SUM($AD176:DV176),DV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DW176)+DW176>$AC28,$AC28-SUM($AD176:DW176),DW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DX176)+DX176>$AC28,$AC28-SUM($AD176:DX176),DX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DY176)+DY176>$AC28,$AC28-SUM($AD176:DY176),DY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:DZ176)+DZ176>$AC28,$AC28-SUM($AD176:DZ176),DZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EA176)+EA176>$AC28,$AC28-SUM($AD176:EA176),EA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EB176)+EB176>$AC28,$AC28-SUM($AD176:EB176),EB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EC176)+EC176>$AC28,$AC28-SUM($AD176:EC176),EC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:ED176)+ED176>$AC28,$AC28-SUM($AD176:ED176),ED176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EE176)+EE176>$AC28,$AC28-SUM($AD176:EE176),EE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EF176)+EF176>$AC28,$AC28-SUM($AD176:EF176),EF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EG176)+EG176>$AC28,$AC28-SUM($AD176:EG176),EG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EH176)+EH176>$AC28,$AC28-SUM($AD176:EH176),EH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EI176)+EI176>$AC28,$AC28-SUM($AD176:EI176),EI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EJ176)+EJ176>$AC28,$AC28-SUM($AD176:EJ176),EJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EK176)+EK176>$AC28,$AC28-SUM($AD176:EK176),EK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EL176)+EL176>$AC28,$AC28-SUM($AD176:EL176),EL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EM176)+EM176>$AC28,$AC28-SUM($AD176:EM176),EM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EN176)+EN176>$AC28,$AC28-SUM($AD176:EN176),EN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EO176)+EO176>$AC28,$AC28-SUM($AD176:EO176),EO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EP176)+EP176>$AC28,$AC28-SUM($AD176:EP176),EP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EQ176)+EQ176>$AC28,$AC28-SUM($AD176:EQ176),EQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:ER176)+ER176>$AC28,$AC28-SUM($AD176:ER176),ER176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:ES176)+ES176>$AC28,$AC28-SUM($AD176:ES176),ES176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:ET176)+ET176>$AC28,$AC28-SUM($AD176:ET176),ET176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EU176)+EU176>$AC28,$AC28-SUM($AD176:EU176),EU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EV176)+EV176>$AC28,$AC28-SUM($AD176:EV176),EV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EW176)+EW176>$AC28,$AC28-SUM($AD176:EW176),EW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EX176)+EX176>$AC28,$AC28-SUM($AD176:EX176),EX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EY176)+EY176>$AC28,$AC28-SUM($AD176:EY176),EY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:EZ176)+EZ176>$AC28,$AC28-SUM($AD176:EZ176),EZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FA176)+FA176>$AC28,$AC28-SUM($AD176:FA176),FA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FB176)+FB176>$AC28,$AC28-SUM($AD176:FB176),FB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FC176)+FC176>$AC28,$AC28-SUM($AD176:FC176),FC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FD176)+FD176>$AC28,$AC28-SUM($AD176:FD176),FD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FE176)+FE176>$AC28,$AC28-SUM($AD176:FE176),FE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FF176)+FF176>$AC28,$AC28-SUM($AD176:FF176),FF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FG176)+FG176>$AC28,$AC28-SUM($AD176:FG176),FG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FH176)+FH176>$AC28,$AC28-SUM($AD176:FH176),FH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FI176)+FI176>$AC28,$AC28-SUM($AD176:FI176),FI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FJ176)+FJ176>$AC28,$AC28-SUM($AD176:FJ176),FJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FK176)+FK176>$AC28,$AC28-SUM($AD176:FK176),FK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FL176)+FL176>$AC28,$AC28-SUM($AD176:FL176),FL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FM176)+FM176>$AC28,$AC28-SUM($AD176:FM176),FM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FN176)+FN176>$AC28,$AC28-SUM($AD176:FN176),FN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FO176)+FO176>$AC28,$AC28-SUM($AD176:FO176),FO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FP176)+FP176>$AC28,$AC28-SUM($AD176:FP176),FP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FQ176)+FQ176>$AC28,$AC28-SUM($AD176:FQ176),FQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FR176)+FR176>$AC28,$AC28-SUM($AD176:FR176),FR176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FS176)+FS176>$AC28,$AC28-SUM($AD176:FS176),FS176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FT176)+FT176>$AC28,$AC28-SUM($AD176:FT176),FT176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FU176)+FU176>$AC28,$AC28-SUM($AD176:FU176),FU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FV176)+FV176>$AC28,$AC28-SUM($AD176:FV176),FV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FW176)+FW176>$AC28,$AC28-SUM($AD176:FW176),FW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FX176)+FX176>$AC28,$AC28-SUM($AD176:FX176),FX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FY176)+FY176>$AC28,$AC28-SUM($AD176:FY176),FY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:FZ176)+FZ176>$AC28,$AC28-SUM($AD176:FZ176),FZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GA176)+GA176>$AC28,$AC28-SUM($AD176:GA176),GA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GB176)+GB176>$AC28,$AC28-SUM($AD176:GB176),GB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GC176)+GC176>$AC28,$AC28-SUM($AD176:GC176),GC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GD176)+GD176>$AC28,$AC28-SUM($AD176:GD176),GD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GE176)+GE176>$AC28,$AC28-SUM($AD176:GE176),GE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GF176)+GF176>$AC28,$AC28-SUM($AD176:GF176),GF176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GG176)+GG176>$AC28,$AC28-SUM($AD176:GG176),GG176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GH176)+GH176>$AC28,$AC28-SUM($AD176:GH176),GH176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GI176)+GI176>$AC28,$AC28-SUM($AD176:GI176),GI176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GJ176)+GJ176>$AC28,$AC28-SUM($AD176:GJ176),GJ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GK176)+GK176>$AC28,$AC28-SUM($AD176:GK176),GK176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GL176)+GL176>$AC28,$AC28-SUM($AD176:GL176),GL176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GM176)+GM176>$AC28,$AC28-SUM($AD176:GM176),GM176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GN176)+GN176>$AC28,$AC28-SUM($AD176:GN176),GN176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GO176)+GO176>$AC28,$AC28-SUM($AD176:GO176),GO176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GP176)+GP176>$AC28,$AC28-SUM($AD176:GP176),GP176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GQ176)+GQ176>$AC28,$AC28-SUM($AD176:GQ176),GQ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GR176)+GR176>$AC28,$AC28-SUM($AD176:GR176),GR176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GS176)+GS176>$AC28,$AC28-SUM($AD176:GS176),GS176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GT176)+GT176>$AC28,$AC28-SUM($AD176:GT176),GT176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GU176)+GU176>$AC28,$AC28-SUM($AD176:GU176),GU176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GV176)+GV176>$AC28,$AC28-SUM($AD176:GV176),GV176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GW176)+GW176>$AC28,$AC28-SUM($AD176:GW176),GW176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GX176)+GX176>$AC28,$AC28-SUM($AD176:GX176),GX176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GY176)+GY176>$AC28,$AC28-SUM($AD176:GY176),GY176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:GZ176)+GZ176>$AC28,$AC28-SUM($AD176:GZ176),GZ176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:HA176)+HA176>$AC28,$AC28-SUM($AD176:HA176),HA176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:HB176)+HB176>$AC28,$AC28-SUM($AD176:HB176),HB176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:HC176)+HC176>$AC28,$AC28-SUM($AD176:HC176),HC176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:HD176)+HD176>$AC28,$AC28-SUM($AD176:HD176),HD176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:HE176)+HE176>$AC28,$AC28-SUM($AD176:HE176),HE176),0)","v":0},{"$f":"IF($AD176>0,IF(SUM($AD176:HF176)+HF176>$AC28,$AC28-SUM($AD176:HF176),HF176),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD177>0,IF(SUM($AD177:AD177)+AD177>$AC29,$AC29-SUM($AD177:AD177),AD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AE177)+AE177>$AC29,$AC29-SUM($AD177:AE177),AE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AF177)+AF177>$AC29,$AC29-SUM($AD177:AF177),AF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AG177)+AG177>$AC29,$AC29-SUM($AD177:AG177),AG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AH177)+AH177>$AC29,$AC29-SUM($AD177:AH177),AH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AI177)+AI177>$AC29,$AC29-SUM($AD177:AI177),AI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AJ177)+AJ177>$AC29,$AC29-SUM($AD177:AJ177),AJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AK177)+AK177>$AC29,$AC29-SUM($AD177:AK177),AK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AL177)+AL177>$AC29,$AC29-SUM($AD177:AL177),AL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AM177)+AM177>$AC29,$AC29-SUM($AD177:AM177),AM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AN177)+AN177>$AC29,$AC29-SUM($AD177:AN177),AN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AO177)+AO177>$AC29,$AC29-SUM($AD177:AO177),AO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AP177)+AP177>$AC29,$AC29-SUM($AD177:AP177),AP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AQ177)+AQ177>$AC29,$AC29-SUM($AD177:AQ177),AQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AR177)+AR177>$AC29,$AC29-SUM($AD177:AR177),AR177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AS177)+AS177>$AC29,$AC29-SUM($AD177:AS177),AS177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AT177)+AT177>$AC29,$AC29-SUM($AD177:AT177),AT177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AU177)+AU177>$AC29,$AC29-SUM($AD177:AU177),AU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AV177)+AV177>$AC29,$AC29-SUM($AD177:AV177),AV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AW177)+AW177>$AC29,$AC29-SUM($AD177:AW177),AW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AX177)+AX177>$AC29,$AC29-SUM($AD177:AX177),AX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AY177)+AY177>$AC29,$AC29-SUM($AD177:AY177),AY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:AZ177)+AZ177>$AC29,$AC29-SUM($AD177:AZ177),AZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BA177)+BA177>$AC29,$AC29-SUM($AD177:BA177),BA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BB177)+BB177>$AC29,$AC29-SUM($AD177:BB177),BB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BC177)+BC177>$AC29,$AC29-SUM($AD177:BC177),BC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BD177)+BD177>$AC29,$AC29-SUM($AD177:BD177),BD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BE177)+BE177>$AC29,$AC29-SUM($AD177:BE177),BE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BF177)+BF177>$AC29,$AC29-SUM($AD177:BF177),BF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BG177)+BG177>$AC29,$AC29-SUM($AD177:BG177),BG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BH177)+BH177>$AC29,$AC29-SUM($AD177:BH177),BH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BI177)+BI177>$AC29,$AC29-SUM($AD177:BI177),BI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BJ177)+BJ177>$AC29,$AC29-SUM($AD177:BJ177),BJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BK177)+BK177>$AC29,$AC29-SUM($AD177:BK177),BK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BL177)+BL177>$AC29,$AC29-SUM($AD177:BL177),BL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BM177)+BM177>$AC29,$AC29-SUM($AD177:BM177),BM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BN177)+BN177>$AC29,$AC29-SUM($AD177:BN177),BN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BO177)+BO177>$AC29,$AC29-SUM($AD177:BO177),BO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BP177)+BP177>$AC29,$AC29-SUM($AD177:BP177),BP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BQ177)+BQ177>$AC29,$AC29-SUM($AD177:BQ177),BQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BR177)+BR177>$AC29,$AC29-SUM($AD177:BR177),BR177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BS177)+BS177>$AC29,$AC29-SUM($AD177:BS177),BS177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BT177)+BT177>$AC29,$AC29-SUM($AD177:BT177),BT177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BU177)+BU177>$AC29,$AC29-SUM($AD177:BU177),BU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BV177)+BV177>$AC29,$AC29-SUM($AD177:BV177),BV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BW177)+BW177>$AC29,$AC29-SUM($AD177:BW177),BW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BX177)+BX177>$AC29,$AC29-SUM($AD177:BX177),BX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BY177)+BY177>$AC29,$AC29-SUM($AD177:BY177),BY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:BZ177)+BZ177>$AC29,$AC29-SUM($AD177:BZ177),BZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CA177)+CA177>$AC29,$AC29-SUM($AD177:CA177),CA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CB177)+CB177>$AC29,$AC29-SUM($AD177:CB177),CB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CC177)+CC177>$AC29,$AC29-SUM($AD177:CC177),CC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CD177)+CD177>$AC29,$AC29-SUM($AD177:CD177),CD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CE177)+CE177>$AC29,$AC29-SUM($AD177:CE177),CE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CF177)+CF177>$AC29,$AC29-SUM($AD177:CF177),CF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CG177)+CG177>$AC29,$AC29-SUM($AD177:CG177),CG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CH177)+CH177>$AC29,$AC29-SUM($AD177:CH177),CH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CI177)+CI177>$AC29,$AC29-SUM($AD177:CI177),CI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CJ177)+CJ177>$AC29,$AC29-SUM($AD177:CJ177),CJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CK177)+CK177>$AC29,$AC29-SUM($AD177:CK177),CK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CL177)+CL177>$AC29,$AC29-SUM($AD177:CL177),CL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CM177)+CM177>$AC29,$AC29-SUM($AD177:CM177),CM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CN177)+CN177>$AC29,$AC29-SUM($AD177:CN177),CN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CO177)+CO177>$AC29,$AC29-SUM($AD177:CO177),CO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CP177)+CP177>$AC29,$AC29-SUM($AD177:CP177),CP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CQ177)+CQ177>$AC29,$AC29-SUM($AD177:CQ177),CQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CR177)+CR177>$AC29,$AC29-SUM($AD177:CR177),CR177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CS177)+CS177>$AC29,$AC29-SUM($AD177:CS177),CS177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CT177)+CT177>$AC29,$AC29-SUM($AD177:CT177),CT177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CU177)+CU177>$AC29,$AC29-SUM($AD177:CU177),CU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CV177)+CV177>$AC29,$AC29-SUM($AD177:CV177),CV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CW177)+CW177>$AC29,$AC29-SUM($AD177:CW177),CW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CX177)+CX177>$AC29,$AC29-SUM($AD177:CX177),CX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CY177)+CY177>$AC29,$AC29-SUM($AD177:CY177),CY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:CZ177)+CZ177>$AC29,$AC29-SUM($AD177:CZ177),CZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DA177)+DA177>$AC29,$AC29-SUM($AD177:DA177),DA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DB177)+DB177>$AC29,$AC29-SUM($AD177:DB177),DB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DC177)+DC177>$AC29,$AC29-SUM($AD177:DC177),DC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DD177)+DD177>$AC29,$AC29-SUM($AD177:DD177),DD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DE177)+DE177>$AC29,$AC29-SUM($AD177:DE177),DE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DF177)+DF177>$AC29,$AC29-SUM($AD177:DF177),DF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DG177)+DG177>$AC29,$AC29-SUM($AD177:DG177),DG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DH177)+DH177>$AC29,$AC29-SUM($AD177:DH177),DH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DI177)+DI177>$AC29,$AC29-SUM($AD177:DI177),DI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DJ177)+DJ177>$AC29,$AC29-SUM($AD177:DJ177),DJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DK177)+DK177>$AC29,$AC29-SUM($AD177:DK177),DK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DL177)+DL177>$AC29,$AC29-SUM($AD177:DL177),DL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DM177)+DM177>$AC29,$AC29-SUM($AD177:DM177),DM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DN177)+DN177>$AC29,$AC29-SUM($AD177:DN177),DN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DO177)+DO177>$AC29,$AC29-SUM($AD177:DO177),DO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DP177)+DP177>$AC29,$AC29-SUM($AD177:DP177),DP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DQ177)+DQ177>$AC29,$AC29-SUM($AD177:DQ177),DQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DR177)+DR177>$AC29,$AC29-SUM($AD177:DR177),DR177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DS177)+DS177>$AC29,$AC29-SUM($AD177:DS177),DS177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DT177)+DT177>$AC29,$AC29-SUM($AD177:DT177),DT177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DU177)+DU177>$AC29,$AC29-SUM($AD177:DU177),DU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DV177)+DV177>$AC29,$AC29-SUM($AD177:DV177),DV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DW177)+DW177>$AC29,$AC29-SUM($AD177:DW177),DW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DX177)+DX177>$AC29,$AC29-SUM($AD177:DX177),DX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DY177)+DY177>$AC29,$AC29-SUM($AD177:DY177),DY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:DZ177)+DZ177>$AC29,$AC29-SUM($AD177:DZ177),DZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EA177)+EA177>$AC29,$AC29-SUM($AD177:EA177),EA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EB177)+EB177>$AC29,$AC29-SUM($AD177:EB177),EB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EC177)+EC177>$AC29,$AC29-SUM($AD177:EC177),EC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:ED177)+ED177>$AC29,$AC29-SUM($AD177:ED177),ED177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EE177)+EE177>$AC29,$AC29-SUM($AD177:EE177),EE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EF177)+EF177>$AC29,$AC29-SUM($AD177:EF177),EF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EG177)+EG177>$AC29,$AC29-SUM($AD177:EG177),EG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EH177)+EH177>$AC29,$AC29-SUM($AD177:EH177),EH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EI177)+EI177>$AC29,$AC29-SUM($AD177:EI177),EI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EJ177)+EJ177>$AC29,$AC29-SUM($AD177:EJ177),EJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EK177)+EK177>$AC29,$AC29-SUM($AD177:EK177),EK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EL177)+EL177>$AC29,$AC29-SUM($AD177:EL177),EL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EM177)+EM177>$AC29,$AC29-SUM($AD177:EM177),EM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EN177)+EN177>$AC29,$AC29-SUM($AD177:EN177),EN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EO177)+EO177>$AC29,$AC29-SUM($AD177:EO177),EO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EP177)+EP177>$AC29,$AC29-SUM($AD177:EP177),EP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EQ177)+EQ177>$AC29,$AC29-SUM($AD177:EQ177),EQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:ER177)+ER177>$AC29,$AC29-SUM($AD177:ER177),ER177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:ES177)+ES177>$AC29,$AC29-SUM($AD177:ES177),ES177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:ET177)+ET177>$AC29,$AC29-SUM($AD177:ET177),ET177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EU177)+EU177>$AC29,$AC29-SUM($AD177:EU177),EU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EV177)+EV177>$AC29,$AC29-SUM($AD177:EV177),EV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EW177)+EW177>$AC29,$AC29-SUM($AD177:EW177),EW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EX177)+EX177>$AC29,$AC29-SUM($AD177:EX177),EX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EY177)+EY177>$AC29,$AC29-SUM($AD177:EY177),EY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:EZ177)+EZ177>$AC29,$AC29-SUM($AD177:EZ177),EZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FA177)+FA177>$AC29,$AC29-SUM($AD177:FA177),FA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FB177)+FB177>$AC29,$AC29-SUM($AD177:FB177),FB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FC177)+FC177>$AC29,$AC29-SUM($AD177:FC177),FC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FD177)+FD177>$AC29,$AC29-SUM($AD177:FD177),FD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FE177)+FE177>$AC29,$AC29-SUM($AD177:FE177),FE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FF177)+FF177>$AC29,$AC29-SUM($AD177:FF177),FF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FG177)+FG177>$AC29,$AC29-SUM($AD177:FG177),FG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FH177)+FH177>$AC29,$AC29-SUM($AD177:FH177),FH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FI177)+FI177>$AC29,$AC29-SUM($AD177:FI177),FI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FJ177)+FJ177>$AC29,$AC29-SUM($AD177:FJ177),FJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FK177)+FK177>$AC29,$AC29-SUM($AD177:FK177),FK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FL177)+FL177>$AC29,$AC29-SUM($AD177:FL177),FL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FM177)+FM177>$AC29,$AC29-SUM($AD177:FM177),FM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FN177)+FN177>$AC29,$AC29-SUM($AD177:FN177),FN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FO177)+FO177>$AC29,$AC29-SUM($AD177:FO177),FO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FP177)+FP177>$AC29,$AC29-SUM($AD177:FP177),FP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FQ177)+FQ177>$AC29,$AC29-SUM($AD177:FQ177),FQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FR177)+FR177>$AC29,$AC29-SUM($AD177:FR177),FR177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FS177)+FS177>$AC29,$AC29-SUM($AD177:FS177),FS177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FT177)+FT177>$AC29,$AC29-SUM($AD177:FT177),FT177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FU177)+FU177>$AC29,$AC29-SUM($AD177:FU177),FU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FV177)+FV177>$AC29,$AC29-SUM($AD177:FV177),FV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FW177)+FW177>$AC29,$AC29-SUM($AD177:FW177),FW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FX177)+FX177>$AC29,$AC29-SUM($AD177:FX177),FX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FY177)+FY177>$AC29,$AC29-SUM($AD177:FY177),FY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:FZ177)+FZ177>$AC29,$AC29-SUM($AD177:FZ177),FZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GA177)+GA177>$AC29,$AC29-SUM($AD177:GA177),GA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GB177)+GB177>$AC29,$AC29-SUM($AD177:GB177),GB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GC177)+GC177>$AC29,$AC29-SUM($AD177:GC177),GC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GD177)+GD177>$AC29,$AC29-SUM($AD177:GD177),GD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GE177)+GE177>$AC29,$AC29-SUM($AD177:GE177),GE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GF177)+GF177>$AC29,$AC29-SUM($AD177:GF177),GF177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GG177)+GG177>$AC29,$AC29-SUM($AD177:GG177),GG177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GH177)+GH177>$AC29,$AC29-SUM($AD177:GH177),GH177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GI177)+GI177>$AC29,$AC29-SUM($AD177:GI177),GI177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GJ177)+GJ177>$AC29,$AC29-SUM($AD177:GJ177),GJ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GK177)+GK177>$AC29,$AC29-SUM($AD177:GK177),GK177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GL177)+GL177>$AC29,$AC29-SUM($AD177:GL177),GL177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GM177)+GM177>$AC29,$AC29-SUM($AD177:GM177),GM177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GN177)+GN177>$AC29,$AC29-SUM($AD177:GN177),GN177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GO177)+GO177>$AC29,$AC29-SUM($AD177:GO177),GO177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GP177)+GP177>$AC29,$AC29-SUM($AD177:GP177),GP177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GQ177)+GQ177>$AC29,$AC29-SUM($AD177:GQ177),GQ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GR177)+GR177>$AC29,$AC29-SUM($AD177:GR177),GR177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GS177)+GS177>$AC29,$AC29-SUM($AD177:GS177),GS177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GT177)+GT177>$AC29,$AC29-SUM($AD177:GT177),GT177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GU177)+GU177>$AC29,$AC29-SUM($AD177:GU177),GU177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GV177)+GV177>$AC29,$AC29-SUM($AD177:GV177),GV177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GW177)+GW177>$AC29,$AC29-SUM($AD177:GW177),GW177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GX177)+GX177>$AC29,$AC29-SUM($AD177:GX177),GX177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GY177)+GY177>$AC29,$AC29-SUM($AD177:GY177),GY177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:GZ177)+GZ177>$AC29,$AC29-SUM($AD177:GZ177),GZ177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:HA177)+HA177>$AC29,$AC29-SUM($AD177:HA177),HA177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:HB177)+HB177>$AC29,$AC29-SUM($AD177:HB177),HB177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:HC177)+HC177>$AC29,$AC29-SUM($AD177:HC177),HC177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:HD177)+HD177>$AC29,$AC29-SUM($AD177:HD177),HD177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:HE177)+HE177>$AC29,$AC29-SUM($AD177:HE177),HE177),0)","v":0},{"$f":"IF($AD177>0,IF(SUM($AD177:HF177)+HF177>$AC29,$AC29-SUM($AD177:HF177),HF177),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD178>0,IF(SUM($AD178:AD178)+AD178>$AC30,$AC30-SUM($AD178:AD178),AD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AE178)+AE178>$AC30,$AC30-SUM($AD178:AE178),AE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AF178)+AF178>$AC30,$AC30-SUM($AD178:AF178),AF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AG178)+AG178>$AC30,$AC30-SUM($AD178:AG178),AG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AH178)+AH178>$AC30,$AC30-SUM($AD178:AH178),AH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AI178)+AI178>$AC30,$AC30-SUM($AD178:AI178),AI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AJ178)+AJ178>$AC30,$AC30-SUM($AD178:AJ178),AJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AK178)+AK178>$AC30,$AC30-SUM($AD178:AK178),AK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AL178)+AL178>$AC30,$AC30-SUM($AD178:AL178),AL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AM178)+AM178>$AC30,$AC30-SUM($AD178:AM178),AM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AN178)+AN178>$AC30,$AC30-SUM($AD178:AN178),AN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AO178)+AO178>$AC30,$AC30-SUM($AD178:AO178),AO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AP178)+AP178>$AC30,$AC30-SUM($AD178:AP178),AP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AQ178)+AQ178>$AC30,$AC30-SUM($AD178:AQ178),AQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AR178)+AR178>$AC30,$AC30-SUM($AD178:AR178),AR178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AS178)+AS178>$AC30,$AC30-SUM($AD178:AS178),AS178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AT178)+AT178>$AC30,$AC30-SUM($AD178:AT178),AT178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AU178)+AU178>$AC30,$AC30-SUM($AD178:AU178),AU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AV178)+AV178>$AC30,$AC30-SUM($AD178:AV178),AV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AW178)+AW178>$AC30,$AC30-SUM($AD178:AW178),AW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AX178)+AX178>$AC30,$AC30-SUM($AD178:AX178),AX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AY178)+AY178>$AC30,$AC30-SUM($AD178:AY178),AY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:AZ178)+AZ178>$AC30,$AC30-SUM($AD178:AZ178),AZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BA178)+BA178>$AC30,$AC30-SUM($AD178:BA178),BA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BB178)+BB178>$AC30,$AC30-SUM($AD178:BB178),BB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BC178)+BC178>$AC30,$AC30-SUM($AD178:BC178),BC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BD178)+BD178>$AC30,$AC30-SUM($AD178:BD178),BD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BE178)+BE178>$AC30,$AC30-SUM($AD178:BE178),BE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BF178)+BF178>$AC30,$AC30-SUM($AD178:BF178),BF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BG178)+BG178>$AC30,$AC30-SUM($AD178:BG178),BG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BH178)+BH178>$AC30,$AC30-SUM($AD178:BH178),BH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BI178)+BI178>$AC30,$AC30-SUM($AD178:BI178),BI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BJ178)+BJ178>$AC30,$AC30-SUM($AD178:BJ178),BJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BK178)+BK178>$AC30,$AC30-SUM($AD178:BK178),BK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BL178)+BL178>$AC30,$AC30-SUM($AD178:BL178),BL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BM178)+BM178>$AC30,$AC30-SUM($AD178:BM178),BM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BN178)+BN178>$AC30,$AC30-SUM($AD178:BN178),BN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BO178)+BO178>$AC30,$AC30-SUM($AD178:BO178),BO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BP178)+BP178>$AC30,$AC30-SUM($AD178:BP178),BP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BQ178)+BQ178>$AC30,$AC30-SUM($AD178:BQ178),BQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BR178)+BR178>$AC30,$AC30-SUM($AD178:BR178),BR178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BS178)+BS178>$AC30,$AC30-SUM($AD178:BS178),BS178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BT178)+BT178>$AC30,$AC30-SUM($AD178:BT178),BT178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BU178)+BU178>$AC30,$AC30-SUM($AD178:BU178),BU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BV178)+BV178>$AC30,$AC30-SUM($AD178:BV178),BV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BW178)+BW178>$AC30,$AC30-SUM($AD178:BW178),BW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BX178)+BX178>$AC30,$AC30-SUM($AD178:BX178),BX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BY178)+BY178>$AC30,$AC30-SUM($AD178:BY178),BY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:BZ178)+BZ178>$AC30,$AC30-SUM($AD178:BZ178),BZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CA178)+CA178>$AC30,$AC30-SUM($AD178:CA178),CA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CB178)+CB178>$AC30,$AC30-SUM($AD178:CB178),CB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CC178)+CC178>$AC30,$AC30-SUM($AD178:CC178),CC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CD178)+CD178>$AC30,$AC30-SUM($AD178:CD178),CD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CE178)+CE178>$AC30,$AC30-SUM($AD178:CE178),CE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CF178)+CF178>$AC30,$AC30-SUM($AD178:CF178),CF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CG178)+CG178>$AC30,$AC30-SUM($AD178:CG178),CG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CH178)+CH178>$AC30,$AC30-SUM($AD178:CH178),CH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CI178)+CI178>$AC30,$AC30-SUM($AD178:CI178),CI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CJ178)+CJ178>$AC30,$AC30-SUM($AD178:CJ178),CJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CK178)+CK178>$AC30,$AC30-SUM($AD178:CK178),CK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CL178)+CL178>$AC30,$AC30-SUM($AD178:CL178),CL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CM178)+CM178>$AC30,$AC30-SUM($AD178:CM178),CM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CN178)+CN178>$AC30,$AC30-SUM($AD178:CN178),CN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CO178)+CO178>$AC30,$AC30-SUM($AD178:CO178),CO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CP178)+CP178>$AC30,$AC30-SUM($AD178:CP178),CP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CQ178)+CQ178>$AC30,$AC30-SUM($AD178:CQ178),CQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CR178)+CR178>$AC30,$AC30-SUM($AD178:CR178),CR178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CS178)+CS178>$AC30,$AC30-SUM($AD178:CS178),CS178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CT178)+CT178>$AC30,$AC30-SUM($AD178:CT178),CT178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CU178)+CU178>$AC30,$AC30-SUM($AD178:CU178),CU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CV178)+CV178>$AC30,$AC30-SUM($AD178:CV178),CV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CW178)+CW178>$AC30,$AC30-SUM($AD178:CW178),CW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CX178)+CX178>$AC30,$AC30-SUM($AD178:CX178),CX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CY178)+CY178>$AC30,$AC30-SUM($AD178:CY178),CY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:CZ178)+CZ178>$AC30,$AC30-SUM($AD178:CZ178),CZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DA178)+DA178>$AC30,$AC30-SUM($AD178:DA178),DA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DB178)+DB178>$AC30,$AC30-SUM($AD178:DB178),DB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DC178)+DC178>$AC30,$AC30-SUM($AD178:DC178),DC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DD178)+DD178>$AC30,$AC30-SUM($AD178:DD178),DD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DE178)+DE178>$AC30,$AC30-SUM($AD178:DE178),DE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DF178)+DF178>$AC30,$AC30-SUM($AD178:DF178),DF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DG178)+DG178>$AC30,$AC30-SUM($AD178:DG178),DG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DH178)+DH178>$AC30,$AC30-SUM($AD178:DH178),DH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DI178)+DI178>$AC30,$AC30-SUM($AD178:DI178),DI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DJ178)+DJ178>$AC30,$AC30-SUM($AD178:DJ178),DJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DK178)+DK178>$AC30,$AC30-SUM($AD178:DK178),DK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DL178)+DL178>$AC30,$AC30-SUM($AD178:DL178),DL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DM178)+DM178>$AC30,$AC30-SUM($AD178:DM178),DM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DN178)+DN178>$AC30,$AC30-SUM($AD178:DN178),DN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DO178)+DO178>$AC30,$AC30-SUM($AD178:DO178),DO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DP178)+DP178>$AC30,$AC30-SUM($AD178:DP178),DP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DQ178)+DQ178>$AC30,$AC30-SUM($AD178:DQ178),DQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DR178)+DR178>$AC30,$AC30-SUM($AD178:DR178),DR178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DS178)+DS178>$AC30,$AC30-SUM($AD178:DS178),DS178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DT178)+DT178>$AC30,$AC30-SUM($AD178:DT178),DT178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DU178)+DU178>$AC30,$AC30-SUM($AD178:DU178),DU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DV178)+DV178>$AC30,$AC30-SUM($AD178:DV178),DV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DW178)+DW178>$AC30,$AC30-SUM($AD178:DW178),DW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DX178)+DX178>$AC30,$AC30-SUM($AD178:DX178),DX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DY178)+DY178>$AC30,$AC30-SUM($AD178:DY178),DY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:DZ178)+DZ178>$AC30,$AC30-SUM($AD178:DZ178),DZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EA178)+EA178>$AC30,$AC30-SUM($AD178:EA178),EA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EB178)+EB178>$AC30,$AC30-SUM($AD178:EB178),EB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EC178)+EC178>$AC30,$AC30-SUM($AD178:EC178),EC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:ED178)+ED178>$AC30,$AC30-SUM($AD178:ED178),ED178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EE178)+EE178>$AC30,$AC30-SUM($AD178:EE178),EE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EF178)+EF178>$AC30,$AC30-SUM($AD178:EF178),EF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EG178)+EG178>$AC30,$AC30-SUM($AD178:EG178),EG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EH178)+EH178>$AC30,$AC30-SUM($AD178:EH178),EH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EI178)+EI178>$AC30,$AC30-SUM($AD178:EI178),EI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EJ178)+EJ178>$AC30,$AC30-SUM($AD178:EJ178),EJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EK178)+EK178>$AC30,$AC30-SUM($AD178:EK178),EK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EL178)+EL178>$AC30,$AC30-SUM($AD178:EL178),EL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EM178)+EM178>$AC30,$AC30-SUM($AD178:EM178),EM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EN178)+EN178>$AC30,$AC30-SUM($AD178:EN178),EN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EO178)+EO178>$AC30,$AC30-SUM($AD178:EO178),EO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EP178)+EP178>$AC30,$AC30-SUM($AD178:EP178),EP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EQ178)+EQ178>$AC30,$AC30-SUM($AD178:EQ178),EQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:ER178)+ER178>$AC30,$AC30-SUM($AD178:ER178),ER178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:ES178)+ES178>$AC30,$AC30-SUM($AD178:ES178),ES178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:ET178)+ET178>$AC30,$AC30-SUM($AD178:ET178),ET178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EU178)+EU178>$AC30,$AC30-SUM($AD178:EU178),EU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EV178)+EV178>$AC30,$AC30-SUM($AD178:EV178),EV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EW178)+EW178>$AC30,$AC30-SUM($AD178:EW178),EW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EX178)+EX178>$AC30,$AC30-SUM($AD178:EX178),EX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EY178)+EY178>$AC30,$AC30-SUM($AD178:EY178),EY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:EZ178)+EZ178>$AC30,$AC30-SUM($AD178:EZ178),EZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FA178)+FA178>$AC30,$AC30-SUM($AD178:FA178),FA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FB178)+FB178>$AC30,$AC30-SUM($AD178:FB178),FB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FC178)+FC178>$AC30,$AC30-SUM($AD178:FC178),FC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FD178)+FD178>$AC30,$AC30-SUM($AD178:FD178),FD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FE178)+FE178>$AC30,$AC30-SUM($AD178:FE178),FE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FF178)+FF178>$AC30,$AC30-SUM($AD178:FF178),FF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FG178)+FG178>$AC30,$AC30-SUM($AD178:FG178),FG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FH178)+FH178>$AC30,$AC30-SUM($AD178:FH178),FH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FI178)+FI178>$AC30,$AC30-SUM($AD178:FI178),FI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FJ178)+FJ178>$AC30,$AC30-SUM($AD178:FJ178),FJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FK178)+FK178>$AC30,$AC30-SUM($AD178:FK178),FK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FL178)+FL178>$AC30,$AC30-SUM($AD178:FL178),FL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FM178)+FM178>$AC30,$AC30-SUM($AD178:FM178),FM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FN178)+FN178>$AC30,$AC30-SUM($AD178:FN178),FN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FO178)+FO178>$AC30,$AC30-SUM($AD178:FO178),FO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FP178)+FP178>$AC30,$AC30-SUM($AD178:FP178),FP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FQ178)+FQ178>$AC30,$AC30-SUM($AD178:FQ178),FQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FR178)+FR178>$AC30,$AC30-SUM($AD178:FR178),FR178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FS178)+FS178>$AC30,$AC30-SUM($AD178:FS178),FS178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FT178)+FT178>$AC30,$AC30-SUM($AD178:FT178),FT178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FU178)+FU178>$AC30,$AC30-SUM($AD178:FU178),FU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FV178)+FV178>$AC30,$AC30-SUM($AD178:FV178),FV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FW178)+FW178>$AC30,$AC30-SUM($AD178:FW178),FW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FX178)+FX178>$AC30,$AC30-SUM($AD178:FX178),FX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FY178)+FY178>$AC30,$AC30-SUM($AD178:FY178),FY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:FZ178)+FZ178>$AC30,$AC30-SUM($AD178:FZ178),FZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GA178)+GA178>$AC30,$AC30-SUM($AD178:GA178),GA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GB178)+GB178>$AC30,$AC30-SUM($AD178:GB178),GB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GC178)+GC178>$AC30,$AC30-SUM($AD178:GC178),GC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GD178)+GD178>$AC30,$AC30-SUM($AD178:GD178),GD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GE178)+GE178>$AC30,$AC30-SUM($AD178:GE178),GE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GF178)+GF178>$AC30,$AC30-SUM($AD178:GF178),GF178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GG178)+GG178>$AC30,$AC30-SUM($AD178:GG178),GG178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GH178)+GH178>$AC30,$AC30-SUM($AD178:GH178),GH178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GI178)+GI178>$AC30,$AC30-SUM($AD178:GI178),GI178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GJ178)+GJ178>$AC30,$AC30-SUM($AD178:GJ178),GJ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GK178)+GK178>$AC30,$AC30-SUM($AD178:GK178),GK178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GL178)+GL178>$AC30,$AC30-SUM($AD178:GL178),GL178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GM178)+GM178>$AC30,$AC30-SUM($AD178:GM178),GM178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GN178)+GN178>$AC30,$AC30-SUM($AD178:GN178),GN178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GO178)+GO178>$AC30,$AC30-SUM($AD178:GO178),GO178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GP178)+GP178>$AC30,$AC30-SUM($AD178:GP178),GP178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GQ178)+GQ178>$AC30,$AC30-SUM($AD178:GQ178),GQ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GR178)+GR178>$AC30,$AC30-SUM($AD178:GR178),GR178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GS178)+GS178>$AC30,$AC30-SUM($AD178:GS178),GS178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GT178)+GT178>$AC30,$AC30-SUM($AD178:GT178),GT178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GU178)+GU178>$AC30,$AC30-SUM($AD178:GU178),GU178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GV178)+GV178>$AC30,$AC30-SUM($AD178:GV178),GV178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GW178)+GW178>$AC30,$AC30-SUM($AD178:GW178),GW178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GX178)+GX178>$AC30,$AC30-SUM($AD178:GX178),GX178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GY178)+GY178>$AC30,$AC30-SUM($AD178:GY178),GY178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:GZ178)+GZ178>$AC30,$AC30-SUM($AD178:GZ178),GZ178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:HA178)+HA178>$AC30,$AC30-SUM($AD178:HA178),HA178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:HB178)+HB178>$AC30,$AC30-SUM($AD178:HB178),HB178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:HC178)+HC178>$AC30,$AC30-SUM($AD178:HC178),HC178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:HD178)+HD178>$AC30,$AC30-SUM($AD178:HD178),HD178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:HE178)+HE178>$AC30,$AC30-SUM($AD178:HE178),HE178),0)","v":0},{"$f":"IF($AD178>0,IF(SUM($AD178:HF178)+HF178>$AC30,$AC30-SUM($AD178:HF178),HF178),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AD179>0,IF(SUM($AD179:AD179)+AD179>$AC31,$AC31-SUM($AD179:AD179),AD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AE179)+AE179>$AC31,$AC31-SUM($AD179:AE179),AE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AF179)+AF179>$AC31,$AC31-SUM($AD179:AF179),AF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AG179)+AG179>$AC31,$AC31-SUM($AD179:AG179),AG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AH179)+AH179>$AC31,$AC31-SUM($AD179:AH179),AH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AI179)+AI179>$AC31,$AC31-SUM($AD179:AI179),AI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AJ179)+AJ179>$AC31,$AC31-SUM($AD179:AJ179),AJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AK179)+AK179>$AC31,$AC31-SUM($AD179:AK179),AK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AL179)+AL179>$AC31,$AC31-SUM($AD179:AL179),AL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AM179)+AM179>$AC31,$AC31-SUM($AD179:AM179),AM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AN179)+AN179>$AC31,$AC31-SUM($AD179:AN179),AN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AO179)+AO179>$AC31,$AC31-SUM($AD179:AO179),AO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AP179)+AP179>$AC31,$AC31-SUM($AD179:AP179),AP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AQ179)+AQ179>$AC31,$AC31-SUM($AD179:AQ179),AQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AR179)+AR179>$AC31,$AC31-SUM($AD179:AR179),AR179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AS179)+AS179>$AC31,$AC31-SUM($AD179:AS179),AS179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AT179)+AT179>$AC31,$AC31-SUM($AD179:AT179),AT179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AU179)+AU179>$AC31,$AC31-SUM($AD179:AU179),AU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AV179)+AV179>$AC31,$AC31-SUM($AD179:AV179),AV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AW179)+AW179>$AC31,$AC31-SUM($AD179:AW179),AW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AX179)+AX179>$AC31,$AC31-SUM($AD179:AX179),AX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AY179)+AY179>$AC31,$AC31-SUM($AD179:AY179),AY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:AZ179)+AZ179>$AC31,$AC31-SUM($AD179:AZ179),AZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BA179)+BA179>$AC31,$AC31-SUM($AD179:BA179),BA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BB179)+BB179>$AC31,$AC31-SUM($AD179:BB179),BB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BC179)+BC179>$AC31,$AC31-SUM($AD179:BC179),BC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BD179)+BD179>$AC31,$AC31-SUM($AD179:BD179),BD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BE179)+BE179>$AC31,$AC31-SUM($AD179:BE179),BE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BF179)+BF179>$AC31,$AC31-SUM($AD179:BF179),BF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BG179)+BG179>$AC31,$AC31-SUM($AD179:BG179),BG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BH179)+BH179>$AC31,$AC31-SUM($AD179:BH179),BH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BI179)+BI179>$AC31,$AC31-SUM($AD179:BI179),BI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BJ179)+BJ179>$AC31,$AC31-SUM($AD179:BJ179),BJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BK179)+BK179>$AC31,$AC31-SUM($AD179:BK179),BK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BL179)+BL179>$AC31,$AC31-SUM($AD179:BL179),BL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BM179)+BM179>$AC31,$AC31-SUM($AD179:BM179),BM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BN179)+BN179>$AC31,$AC31-SUM($AD179:BN179),BN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BO179)+BO179>$AC31,$AC31-SUM($AD179:BO179),BO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BP179)+BP179>$AC31,$AC31-SUM($AD179:BP179),BP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BQ179)+BQ179>$AC31,$AC31-SUM($AD179:BQ179),BQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BR179)+BR179>$AC31,$AC31-SUM($AD179:BR179),BR179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BS179)+BS179>$AC31,$AC31-SUM($AD179:BS179),BS179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BT179)+BT179>$AC31,$AC31-SUM($AD179:BT179),BT179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BU179)+BU179>$AC31,$AC31-SUM($AD179:BU179),BU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BV179)+BV179>$AC31,$AC31-SUM($AD179:BV179),BV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BW179)+BW179>$AC31,$AC31-SUM($AD179:BW179),BW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BX179)+BX179>$AC31,$AC31-SUM($AD179:BX179),BX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BY179)+BY179>$AC31,$AC31-SUM($AD179:BY179),BY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:BZ179)+BZ179>$AC31,$AC31-SUM($AD179:BZ179),BZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CA179)+CA179>$AC31,$AC31-SUM($AD179:CA179),CA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CB179)+CB179>$AC31,$AC31-SUM($AD179:CB179),CB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CC179)+CC179>$AC31,$AC31-SUM($AD179:CC179),CC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CD179)+CD179>$AC31,$AC31-SUM($AD179:CD179),CD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CE179)+CE179>$AC31,$AC31-SUM($AD179:CE179),CE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CF179)+CF179>$AC31,$AC31-SUM($AD179:CF179),CF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CG179)+CG179>$AC31,$AC31-SUM($AD179:CG179),CG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CH179)+CH179>$AC31,$AC31-SUM($AD179:CH179),CH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CI179)+CI179>$AC31,$AC31-SUM($AD179:CI179),CI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CJ179)+CJ179>$AC31,$AC31-SUM($AD179:CJ179),CJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CK179)+CK179>$AC31,$AC31-SUM($AD179:CK179),CK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CL179)+CL179>$AC31,$AC31-SUM($AD179:CL179),CL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CM179)+CM179>$AC31,$AC31-SUM($AD179:CM179),CM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CN179)+CN179>$AC31,$AC31-SUM($AD179:CN179),CN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CO179)+CO179>$AC31,$AC31-SUM($AD179:CO179),CO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CP179)+CP179>$AC31,$AC31-SUM($AD179:CP179),CP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CQ179)+CQ179>$AC31,$AC31-SUM($AD179:CQ179),CQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CR179)+CR179>$AC31,$AC31-SUM($AD179:CR179),CR179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CS179)+CS179>$AC31,$AC31-SUM($AD179:CS179),CS179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CT179)+CT179>$AC31,$AC31-SUM($AD179:CT179),CT179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CU179)+CU179>$AC31,$AC31-SUM($AD179:CU179),CU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CV179)+CV179>$AC31,$AC31-SUM($AD179:CV179),CV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CW179)+CW179>$AC31,$AC31-SUM($AD179:CW179),CW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CX179)+CX179>$AC31,$AC31-SUM($AD179:CX179),CX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CY179)+CY179>$AC31,$AC31-SUM($AD179:CY179),CY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:CZ179)+CZ179>$AC31,$AC31-SUM($AD179:CZ179),CZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DA179)+DA179>$AC31,$AC31-SUM($AD179:DA179),DA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DB179)+DB179>$AC31,$AC31-SUM($AD179:DB179),DB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DC179)+DC179>$AC31,$AC31-SUM($AD179:DC179),DC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DD179)+DD179>$AC31,$AC31-SUM($AD179:DD179),DD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DE179)+DE179>$AC31,$AC31-SUM($AD179:DE179),DE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DF179)+DF179>$AC31,$AC31-SUM($AD179:DF179),DF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DG179)+DG179>$AC31,$AC31-SUM($AD179:DG179),DG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DH179)+DH179>$AC31,$AC31-SUM($AD179:DH179),DH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DI179)+DI179>$AC31,$AC31-SUM($AD179:DI179),DI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DJ179)+DJ179>$AC31,$AC31-SUM($AD179:DJ179),DJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DK179)+DK179>$AC31,$AC31-SUM($AD179:DK179),DK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DL179)+DL179>$AC31,$AC31-SUM($AD179:DL179),DL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DM179)+DM179>$AC31,$AC31-SUM($AD179:DM179),DM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DN179)+DN179>$AC31,$AC31-SUM($AD179:DN179),DN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DO179)+DO179>$AC31,$AC31-SUM($AD179:DO179),DO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DP179)+DP179>$AC31,$AC31-SUM($AD179:DP179),DP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DQ179)+DQ179>$AC31,$AC31-SUM($AD179:DQ179),DQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DR179)+DR179>$AC31,$AC31-SUM($AD179:DR179),DR179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DS179)+DS179>$AC31,$AC31-SUM($AD179:DS179),DS179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DT179)+DT179>$AC31,$AC31-SUM($AD179:DT179),DT179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DU179)+DU179>$AC31,$AC31-SUM($AD179:DU179),DU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DV179)+DV179>$AC31,$AC31-SUM($AD179:DV179),DV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DW179)+DW179>$AC31,$AC31-SUM($AD179:DW179),DW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DX179)+DX179>$AC31,$AC31-SUM($AD179:DX179),DX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DY179)+DY179>$AC31,$AC31-SUM($AD179:DY179),DY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:DZ179)+DZ179>$AC31,$AC31-SUM($AD179:DZ179),DZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EA179)+EA179>$AC31,$AC31-SUM($AD179:EA179),EA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EB179)+EB179>$AC31,$AC31-SUM($AD179:EB179),EB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EC179)+EC179>$AC31,$AC31-SUM($AD179:EC179),EC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:ED179)+ED179>$AC31,$AC31-SUM($AD179:ED179),ED179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EE179)+EE179>$AC31,$AC31-SUM($AD179:EE179),EE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EF179)+EF179>$AC31,$AC31-SUM($AD179:EF179),EF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EG179)+EG179>$AC31,$AC31-SUM($AD179:EG179),EG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EH179)+EH179>$AC31,$AC31-SUM($AD179:EH179),EH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EI179)+EI179>$AC31,$AC31-SUM($AD179:EI179),EI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EJ179)+EJ179>$AC31,$AC31-SUM($AD179:EJ179),EJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EK179)+EK179>$AC31,$AC31-SUM($AD179:EK179),EK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EL179)+EL179>$AC31,$AC31-SUM($AD179:EL179),EL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EM179)+EM179>$AC31,$AC31-SUM($AD179:EM179),EM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EN179)+EN179>$AC31,$AC31-SUM($AD179:EN179),EN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EO179)+EO179>$AC31,$AC31-SUM($AD179:EO179),EO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EP179)+EP179>$AC31,$AC31-SUM($AD179:EP179),EP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EQ179)+EQ179>$AC31,$AC31-SUM($AD179:EQ179),EQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:ER179)+ER179>$AC31,$AC31-SUM($AD179:ER179),ER179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:ES179)+ES179>$AC31,$AC31-SUM($AD179:ES179),ES179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:ET179)+ET179>$AC31,$AC31-SUM($AD179:ET179),ET179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EU179)+EU179>$AC31,$AC31-SUM($AD179:EU179),EU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EV179)+EV179>$AC31,$AC31-SUM($AD179:EV179),EV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EW179)+EW179>$AC31,$AC31-SUM($AD179:EW179),EW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EX179)+EX179>$AC31,$AC31-SUM($AD179:EX179),EX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EY179)+EY179>$AC31,$AC31-SUM($AD179:EY179),EY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:EZ179)+EZ179>$AC31,$AC31-SUM($AD179:EZ179),EZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FA179)+FA179>$AC31,$AC31-SUM($AD179:FA179),FA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FB179)+FB179>$AC31,$AC31-SUM($AD179:FB179),FB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FC179)+FC179>$AC31,$AC31-SUM($AD179:FC179),FC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FD179)+FD179>$AC31,$AC31-SUM($AD179:FD179),FD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FE179)+FE179>$AC31,$AC31-SUM($AD179:FE179),FE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FF179)+FF179>$AC31,$AC31-SUM($AD179:FF179),FF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FG179)+FG179>$AC31,$AC31-SUM($AD179:FG179),FG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FH179)+FH179>$AC31,$AC31-SUM($AD179:FH179),FH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FI179)+FI179>$AC31,$AC31-SUM($AD179:FI179),FI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FJ179)+FJ179>$AC31,$AC31-SUM($AD179:FJ179),FJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FK179)+FK179>$AC31,$AC31-SUM($AD179:FK179),FK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FL179)+FL179>$AC31,$AC31-SUM($AD179:FL179),FL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FM179)+FM179>$AC31,$AC31-SUM($AD179:FM179),FM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FN179)+FN179>$AC31,$AC31-SUM($AD179:FN179),FN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FO179)+FO179>$AC31,$AC31-SUM($AD179:FO179),FO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FP179)+FP179>$AC31,$AC31-SUM($AD179:FP179),FP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FQ179)+FQ179>$AC31,$AC31-SUM($AD179:FQ179),FQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FR179)+FR179>$AC31,$AC31-SUM($AD179:FR179),FR179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FS179)+FS179>$AC31,$AC31-SUM($AD179:FS179),FS179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FT179)+FT179>$AC31,$AC31-SUM($AD179:FT179),FT179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FU179)+FU179>$AC31,$AC31-SUM($AD179:FU179),FU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FV179)+FV179>$AC31,$AC31-SUM($AD179:FV179),FV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FW179)+FW179>$AC31,$AC31-SUM($AD179:FW179),FW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FX179)+FX179>$AC31,$AC31-SUM($AD179:FX179),FX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FY179)+FY179>$AC31,$AC31-SUM($AD179:FY179),FY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:FZ179)+FZ179>$AC31,$AC31-SUM($AD179:FZ179),FZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GA179)+GA179>$AC31,$AC31-SUM($AD179:GA179),GA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GB179)+GB179>$AC31,$AC31-SUM($AD179:GB179),GB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GC179)+GC179>$AC31,$AC31-SUM($AD179:GC179),GC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GD179)+GD179>$AC31,$AC31-SUM($AD179:GD179),GD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GE179)+GE179>$AC31,$AC31-SUM($AD179:GE179),GE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GF179)+GF179>$AC31,$AC31-SUM($AD179:GF179),GF179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GG179)+GG179>$AC31,$AC31-SUM($AD179:GG179),GG179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GH179)+GH179>$AC31,$AC31-SUM($AD179:GH179),GH179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GI179)+GI179>$AC31,$AC31-SUM($AD179:GI179),GI179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GJ179)+GJ179>$AC31,$AC31-SUM($AD179:GJ179),GJ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GK179)+GK179>$AC31,$AC31-SUM($AD179:GK179),GK179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GL179)+GL179>$AC31,$AC31-SUM($AD179:GL179),GL179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GM179)+GM179>$AC31,$AC31-SUM($AD179:GM179),GM179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GN179)+GN179>$AC31,$AC31-SUM($AD179:GN179),GN179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GO179)+GO179>$AC31,$AC31-SUM($AD179:GO179),GO179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GP179)+GP179>$AC31,$AC31-SUM($AD179:GP179),GP179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GQ179)+GQ179>$AC31,$AC31-SUM($AD179:GQ179),GQ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GR179)+GR179>$AC31,$AC31-SUM($AD179:GR179),GR179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GS179)+GS179>$AC31,$AC31-SUM($AD179:GS179),GS179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GT179)+GT179>$AC31,$AC31-SUM($AD179:GT179),GT179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GU179)+GU179>$AC31,$AC31-SUM($AD179:GU179),GU179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GV179)+GV179>$AC31,$AC31-SUM($AD179:GV179),GV179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GW179)+GW179>$AC31,$AC31-SUM($AD179:GW179),GW179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GX179)+GX179>$AC31,$AC31-SUM($AD179:GX179),GX179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GY179)+GY179>$AC31,$AC31-SUM($AD179:GY179),GY179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:GZ179)+GZ179>$AC31,$AC31-SUM($AD179:GZ179),GZ179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:HA179)+HA179>$AC31,$AC31-SUM($AD179:HA179),HA179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:HB179)+HB179>$AC31,$AC31-SUM($AD179:HB179),HB179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:HC179)+HC179>$AC31,$AC31-SUM($AD179:HC179),HC179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:HD179)+HD179>$AC31,$AC31-SUM($AD179:HD179),HD179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:HE179)+HE179>$AC31,$AC31-SUM($AD179:HE179),HE179),0)","v":0},{"$f":"IF($AD179>0,IF(SUM($AD179:HF179)+HF179>$AC31,$AC31-SUM($AD179:HF179),HF179),0)","v":0}]
[]
[null,"Depreciation:  1999 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD24>0,AD24/$F183,AD24)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AE183)+AE183>$AD24,$AD24-SUM($AE183:AE183),AE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AF183)+AF183>$AD24,$AD24-SUM($AE183:AF183),AF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AG183)+AG183>$AD24,$AD24-SUM($AE183:AG183),AG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AH183)+AH183>$AD24,$AD24-SUM($AE183:AH183),AH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AI183)+AI183>$AD24,$AD24-SUM($AE183:AI183),AI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AJ183)+AJ183>$AD24,$AD24-SUM($AE183:AJ183),AJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AK183)+AK183>$AD24,$AD24-SUM($AE183:AK183),AK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AL183)+AL183>$AD24,$AD24-SUM($AE183:AL183),AL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AM183)+AM183>$AD24,$AD24-SUM($AE183:AM183),AM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AN183)+AN183>$AD24,$AD24-SUM($AE183:AN183),AN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AO183)+AO183>$AD24,$AD24-SUM($AE183:AO183),AO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AP183)+AP183>$AD24,$AD24-SUM($AE183:AP183),AP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AQ183)+AQ183>$AD24,$AD24-SUM($AE183:AQ183),AQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AR183)+AR183>$AD24,$AD24-SUM($AE183:AR183),AR183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AS183)+AS183>$AD24,$AD24-SUM($AE183:AS183),AS183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AT183)+AT183>$AD24,$AD24-SUM($AE183:AT183),AT183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AU183)+AU183>$AD24,$AD24-SUM($AE183:AU183),AU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AV183)+AV183>$AD24,$AD24-SUM($AE183:AV183),AV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AW183)+AW183>$AD24,$AD24-SUM($AE183:AW183),AW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AX183)+AX183>$AD24,$AD24-SUM($AE183:AX183),AX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AY183)+AY183>$AD24,$AD24-SUM($AE183:AY183),AY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:AZ183)+AZ183>$AD24,$AD24-SUM($AE183:AZ183),AZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BA183)+BA183>$AD24,$AD24-SUM($AE183:BA183),BA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BB183)+BB183>$AD24,$AD24-SUM($AE183:BB183),BB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BC183)+BC183>$AD24,$AD24-SUM($AE183:BC183),BC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BD183)+BD183>$AD24,$AD24-SUM($AE183:BD183),BD183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BE183)+BE183>$AD24,$AD24-SUM($AE183:BE183),BE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BF183)+BF183>$AD24,$AD24-SUM($AE183:BF183),BF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BG183)+BG183>$AD24,$AD24-SUM($AE183:BG183),BG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BH183)+BH183>$AD24,$AD24-SUM($AE183:BH183),BH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BI183)+BI183>$AD24,$AD24-SUM($AE183:BI183),BI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BJ183)+BJ183>$AD24,$AD24-SUM($AE183:BJ183),BJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BK183)+BK183>$AD24,$AD24-SUM($AE183:BK183),BK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BL183)+BL183>$AD24,$AD24-SUM($AE183:BL183),BL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BM183)+BM183>$AD24,$AD24-SUM($AE183:BM183),BM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BN183)+BN183>$AD24,$AD24-SUM($AE183:BN183),BN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BO183)+BO183>$AD24,$AD24-SUM($AE183:BO183),BO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BP183)+BP183>$AD24,$AD24-SUM($AE183:BP183),BP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BQ183)+BQ183>$AD24,$AD24-SUM($AE183:BQ183),BQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BR183)+BR183>$AD24,$AD24-SUM($AE183:BR183),BR183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BS183)+BS183>$AD24,$AD24-SUM($AE183:BS183),BS183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BT183)+BT183>$AD24,$AD24-SUM($AE183:BT183),BT183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BU183)+BU183>$AD24,$AD24-SUM($AE183:BU183),BU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BV183)+BV183>$AD24,$AD24-SUM($AE183:BV183),BV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BW183)+BW183>$AD24,$AD24-SUM($AE183:BW183),BW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BX183)+BX183>$AD24,$AD24-SUM($AE183:BX183),BX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BY183)+BY183>$AD24,$AD24-SUM($AE183:BY183),BY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:BZ183)+BZ183>$AD24,$AD24-SUM($AE183:BZ183),BZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CA183)+CA183>$AD24,$AD24-SUM($AE183:CA183),CA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CB183)+CB183>$AD24,$AD24-SUM($AE183:CB183),CB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CC183)+CC183>$AD24,$AD24-SUM($AE183:CC183),CC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CD183)+CD183>$AD24,$AD24-SUM($AE183:CD183),CD183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CE183)+CE183>$AD24,$AD24-SUM($AE183:CE183),CE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CF183)+CF183>$AD24,$AD24-SUM($AE183:CF183),CF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CG183)+CG183>$AD24,$AD24-SUM($AE183:CG183),CG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CH183)+CH183>$AD24,$AD24-SUM($AE183:CH183),CH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CI183)+CI183>$AD24,$AD24-SUM($AE183:CI183),CI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CJ183)+CJ183>$AD24,$AD24-SUM($AE183:CJ183),CJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CK183)+CK183>$AD24,$AD24-SUM($AE183:CK183),CK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CL183)+CL183>$AD24,$AD24-SUM($AE183:CL183),CL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CM183)+CM183>$AD24,$AD24-SUM($AE183:CM183),CM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CN183)+CN183>$AD24,$AD24-SUM($AE183:CN183),CN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CO183)+CO183>$AD24,$AD24-SUM($AE183:CO183),CO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CP183)+CP183>$AD24,$AD24-SUM($AE183:CP183),CP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CQ183)+CQ183>$AD24,$AD24-SUM($AE183:CQ183),CQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CR183)+CR183>$AD24,$AD24-SUM($AE183:CR183),CR183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CS183)+CS183>$AD24,$AD24-SUM($AE183:CS183),CS183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CT183)+CT183>$AD24,$AD24-SUM($AE183:CT183),CT183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CU183)+CU183>$AD24,$AD24-SUM($AE183:CU183),CU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CV183)+CV183>$AD24,$AD24-SUM($AE183:CV183),CV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CW183)+CW183>$AD24,$AD24-SUM($AE183:CW183),CW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CX183)+CX183>$AD24,$AD24-SUM($AE183:CX183),CX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CY183)+CY183>$AD24,$AD24-SUM($AE183:CY183),CY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:CZ183)+CZ183>$AD24,$AD24-SUM($AE183:CZ183),CZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DA183)+DA183>$AD24,$AD24-SUM($AE183:DA183),DA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DB183)+DB183>$AD24,$AD24-SUM($AE183:DB183),DB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DC183)+DC183>$AD24,$AD24-SUM($AE183:DC183),DC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DD183)+DD183>$AD24,$AD24-SUM($AE183:DD183),DD183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DE183)+DE183>$AD24,$AD24-SUM($AE183:DE183),DE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DF183)+DF183>$AD24,$AD24-SUM($AE183:DF183),DF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DG183)+DG183>$AD24,$AD24-SUM($AE183:DG183),DG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DH183)+DH183>$AD24,$AD24-SUM($AE183:DH183),DH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DI183)+DI183>$AD24,$AD24-SUM($AE183:DI183),DI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DJ183)+DJ183>$AD24,$AD24-SUM($AE183:DJ183),DJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DK183)+DK183>$AD24,$AD24-SUM($AE183:DK183),DK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DL183)+DL183>$AD24,$AD24-SUM($AE183:DL183),DL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DM183)+DM183>$AD24,$AD24-SUM($AE183:DM183),DM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DN183)+DN183>$AD24,$AD24-SUM($AE183:DN183),DN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DO183)+DO183>$AD24,$AD24-SUM($AE183:DO183),DO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DP183)+DP183>$AD24,$AD24-SUM($AE183:DP183),DP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DQ183)+DQ183>$AD24,$AD24-SUM($AE183:DQ183),DQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DR183)+DR183>$AD24,$AD24-SUM($AE183:DR183),DR183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DS183)+DS183>$AD24,$AD24-SUM($AE183:DS183),DS183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DT183)+DT183>$AD24,$AD24-SUM($AE183:DT183),DT183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DU183)+DU183>$AD24,$AD24-SUM($AE183:DU183),DU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DV183)+DV183>$AD24,$AD24-SUM($AE183:DV183),DV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DW183)+DW183>$AD24,$AD24-SUM($AE183:DW183),DW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DX183)+DX183>$AD24,$AD24-SUM($AE183:DX183),DX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DY183)+DY183>$AD24,$AD24-SUM($AE183:DY183),DY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:DZ183)+DZ183>$AD24,$AD24-SUM($AE183:DZ183),DZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EA183)+EA183>$AD24,$AD24-SUM($AE183:EA183),EA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EB183)+EB183>$AD24,$AD24-SUM($AE183:EB183),EB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EC183)+EC183>$AD24,$AD24-SUM($AE183:EC183),EC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:ED183)+ED183>$AD24,$AD24-SUM($AE183:ED183),ED183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EE183)+EE183>$AD24,$AD24-SUM($AE183:EE183),EE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EF183)+EF183>$AD24,$AD24-SUM($AE183:EF183),EF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EG183)+EG183>$AD24,$AD24-SUM($AE183:EG183),EG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EH183)+EH183>$AD24,$AD24-SUM($AE183:EH183),EH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EI183)+EI183>$AD24,$AD24-SUM($AE183:EI183),EI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EJ183)+EJ183>$AD24,$AD24-SUM($AE183:EJ183),EJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EK183)+EK183>$AD24,$AD24-SUM($AE183:EK183),EK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EL183)+EL183>$AD24,$AD24-SUM($AE183:EL183),EL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EM183)+EM183>$AD24,$AD24-SUM($AE183:EM183),EM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EN183)+EN183>$AD24,$AD24-SUM($AE183:EN183),EN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EO183)+EO183>$AD24,$AD24-SUM($AE183:EO183),EO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EP183)+EP183>$AD24,$AD24-SUM($AE183:EP183),EP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EQ183)+EQ183>$AD24,$AD24-SUM($AE183:EQ183),EQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:ER183)+ER183>$AD24,$AD24-SUM($AE183:ER183),ER183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:ES183)+ES183>$AD24,$AD24-SUM($AE183:ES183),ES183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:ET183)+ET183>$AD24,$AD24-SUM($AE183:ET183),ET183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EU183)+EU183>$AD24,$AD24-SUM($AE183:EU183),EU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EV183)+EV183>$AD24,$AD24-SUM($AE183:EV183),EV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EW183)+EW183>$AD24,$AD24-SUM($AE183:EW183),EW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EX183)+EX183>$AD24,$AD24-SUM($AE183:EX183),EX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EY183)+EY183>$AD24,$AD24-SUM($AE183:EY183),EY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:EZ183)+EZ183>$AD24,$AD24-SUM($AE183:EZ183),EZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FA183)+FA183>$AD24,$AD24-SUM($AE183:FA183),FA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FB183)+FB183>$AD24,$AD24-SUM($AE183:FB183),FB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FC183)+FC183>$AD24,$AD24-SUM($AE183:FC183),FC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FD183)+FD183>$AD24,$AD24-SUM($AE183:FD183),FD183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FE183)+FE183>$AD24,$AD24-SUM($AE183:FE183),FE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FF183)+FF183>$AD24,$AD24-SUM($AE183:FF183),FF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FG183)+FG183>$AD24,$AD24-SUM($AE183:FG183),FG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FH183)+FH183>$AD24,$AD24-SUM($AE183:FH183),FH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FI183)+FI183>$AD24,$AD24-SUM($AE183:FI183),FI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FJ183)+FJ183>$AD24,$AD24-SUM($AE183:FJ183),FJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FK183)+FK183>$AD24,$AD24-SUM($AE183:FK183),FK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FL183)+FL183>$AD24,$AD24-SUM($AE183:FL183),FL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FM183)+FM183>$AD24,$AD24-SUM($AE183:FM183),FM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FN183)+FN183>$AD24,$AD24-SUM($AE183:FN183),FN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FO183)+FO183>$AD24,$AD24-SUM($AE183:FO183),FO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FP183)+FP183>$AD24,$AD24-SUM($AE183:FP183),FP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FQ183)+FQ183>$AD24,$AD24-SUM($AE183:FQ183),FQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FR183)+FR183>$AD24,$AD24-SUM($AE183:FR183),FR183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FS183)+FS183>$AD24,$AD24-SUM($AE183:FS183),FS183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FT183)+FT183>$AD24,$AD24-SUM($AE183:FT183),FT183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FU183)+FU183>$AD24,$AD24-SUM($AE183:FU183),FU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FV183)+FV183>$AD24,$AD24-SUM($AE183:FV183),FV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FW183)+FW183>$AD24,$AD24-SUM($AE183:FW183),FW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FX183)+FX183>$AD24,$AD24-SUM($AE183:FX183),FX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FY183)+FY183>$AD24,$AD24-SUM($AE183:FY183),FY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:FZ183)+FZ183>$AD24,$AD24-SUM($AE183:FZ183),FZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GA183)+GA183>$AD24,$AD24-SUM($AE183:GA183),GA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GB183)+GB183>$AD24,$AD24-SUM($AE183:GB183),GB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GC183)+GC183>$AD24,$AD24-SUM($AE183:GC183),GC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GD183)+GD183>$AD24,$AD24-SUM($AE183:GD183),GD183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GE183)+GE183>$AD24,$AD24-SUM($AE183:GE183),GE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GF183)+GF183>$AD24,$AD24-SUM($AE183:GF183),GF183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GG183)+GG183>$AD24,$AD24-SUM($AE183:GG183),GG183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GH183)+GH183>$AD24,$AD24-SUM($AE183:GH183),GH183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GI183)+GI183>$AD24,$AD24-SUM($AE183:GI183),GI183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GJ183)+GJ183>$AD24,$AD24-SUM($AE183:GJ183),GJ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GK183)+GK183>$AD24,$AD24-SUM($AE183:GK183),GK183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GL183)+GL183>$AD24,$AD24-SUM($AE183:GL183),GL183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GM183)+GM183>$AD24,$AD24-SUM($AE183:GM183),GM183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GN183)+GN183>$AD24,$AD24-SUM($AE183:GN183),GN183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GO183)+GO183>$AD24,$AD24-SUM($AE183:GO183),GO183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GP183)+GP183>$AD24,$AD24-SUM($AE183:GP183),GP183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GQ183)+GQ183>$AD24,$AD24-SUM($AE183:GQ183),GQ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GR183)+GR183>$AD24,$AD24-SUM($AE183:GR183),GR183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GS183)+GS183>$AD24,$AD24-SUM($AE183:GS183),GS183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GT183)+GT183>$AD24,$AD24-SUM($AE183:GT183),GT183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GU183)+GU183>$AD24,$AD24-SUM($AE183:GU183),GU183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GV183)+GV183>$AD24,$AD24-SUM($AE183:GV183),GV183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GW183)+GW183>$AD24,$AD24-SUM($AE183:GW183),GW183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GX183)+GX183>$AD24,$AD24-SUM($AE183:GX183),GX183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GY183)+GY183>$AD24,$AD24-SUM($AE183:GY183),GY183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:GZ183)+GZ183>$AD24,$AD24-SUM($AE183:GZ183),GZ183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:HA183)+HA183>$AD24,$AD24-SUM($AE183:HA183),HA183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:HB183)+HB183>$AD24,$AD24-SUM($AE183:HB183),HB183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:HC183)+HC183>$AD24,$AD24-SUM($AE183:HC183),HC183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:HD183)+HD183>$AD24,$AD24-SUM($AE183:HD183),HD183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:HE183)+HE183>$AD24,$AD24-SUM($AE183:HE183),HE183),0)","v":0},{"$f":"IF($AE183>0,IF(SUM($AE183:HF183)+HF183>$AD24,$AD24-SUM($AE183:HF183),HF183),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE184>0,IF(SUM($AE184:AE184)+AE184>$AD25,$AD25-SUM($AE184:AE184),AE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AF184)+AF184>$AD25,$AD25-SUM($AE184:AF184),AF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AG184)+AG184>$AD25,$AD25-SUM($AE184:AG184),AG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AH184)+AH184>$AD25,$AD25-SUM($AE184:AH184),AH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AI184)+AI184>$AD25,$AD25-SUM($AE184:AI184),AI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AJ184)+AJ184>$AD25,$AD25-SUM($AE184:AJ184),AJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AK184)+AK184>$AD25,$AD25-SUM($AE184:AK184),AK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AL184)+AL184>$AD25,$AD25-SUM($AE184:AL184),AL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AM184)+AM184>$AD25,$AD25-SUM($AE184:AM184),AM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AN184)+AN184>$AD25,$AD25-SUM($AE184:AN184),AN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AO184)+AO184>$AD25,$AD25-SUM($AE184:AO184),AO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AP184)+AP184>$AD25,$AD25-SUM($AE184:AP184),AP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AQ184)+AQ184>$AD25,$AD25-SUM($AE184:AQ184),AQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AR184)+AR184>$AD25,$AD25-SUM($AE184:AR184),AR184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AS184)+AS184>$AD25,$AD25-SUM($AE184:AS184),AS184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AT184)+AT184>$AD25,$AD25-SUM($AE184:AT184),AT184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AU184)+AU184>$AD25,$AD25-SUM($AE184:AU184),AU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AV184)+AV184>$AD25,$AD25-SUM($AE184:AV184),AV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AW184)+AW184>$AD25,$AD25-SUM($AE184:AW184),AW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AX184)+AX184>$AD25,$AD25-SUM($AE184:AX184),AX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AY184)+AY184>$AD25,$AD25-SUM($AE184:AY184),AY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:AZ184)+AZ184>$AD25,$AD25-SUM($AE184:AZ184),AZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BA184)+BA184>$AD25,$AD25-SUM($AE184:BA184),BA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BB184)+BB184>$AD25,$AD25-SUM($AE184:BB184),BB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BC184)+BC184>$AD25,$AD25-SUM($AE184:BC184),BC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BD184)+BD184>$AD25,$AD25-SUM($AE184:BD184),BD184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BE184)+BE184>$AD25,$AD25-SUM($AE184:BE184),BE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BF184)+BF184>$AD25,$AD25-SUM($AE184:BF184),BF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BG184)+BG184>$AD25,$AD25-SUM($AE184:BG184),BG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BH184)+BH184>$AD25,$AD25-SUM($AE184:BH184),BH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BI184)+BI184>$AD25,$AD25-SUM($AE184:BI184),BI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BJ184)+BJ184>$AD25,$AD25-SUM($AE184:BJ184),BJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BK184)+BK184>$AD25,$AD25-SUM($AE184:BK184),BK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BL184)+BL184>$AD25,$AD25-SUM($AE184:BL184),BL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BM184)+BM184>$AD25,$AD25-SUM($AE184:BM184),BM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BN184)+BN184>$AD25,$AD25-SUM($AE184:BN184),BN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BO184)+BO184>$AD25,$AD25-SUM($AE184:BO184),BO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BP184)+BP184>$AD25,$AD25-SUM($AE184:BP184),BP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BQ184)+BQ184>$AD25,$AD25-SUM($AE184:BQ184),BQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BR184)+BR184>$AD25,$AD25-SUM($AE184:BR184),BR184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BS184)+BS184>$AD25,$AD25-SUM($AE184:BS184),BS184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BT184)+BT184>$AD25,$AD25-SUM($AE184:BT184),BT184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BU184)+BU184>$AD25,$AD25-SUM($AE184:BU184),BU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BV184)+BV184>$AD25,$AD25-SUM($AE184:BV184),BV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BW184)+BW184>$AD25,$AD25-SUM($AE184:BW184),BW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BX184)+BX184>$AD25,$AD25-SUM($AE184:BX184),BX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BY184)+BY184>$AD25,$AD25-SUM($AE184:BY184),BY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:BZ184)+BZ184>$AD25,$AD25-SUM($AE184:BZ184),BZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CA184)+CA184>$AD25,$AD25-SUM($AE184:CA184),CA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CB184)+CB184>$AD25,$AD25-SUM($AE184:CB184),CB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CC184)+CC184>$AD25,$AD25-SUM($AE184:CC184),CC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CD184)+CD184>$AD25,$AD25-SUM($AE184:CD184),CD184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CE184)+CE184>$AD25,$AD25-SUM($AE184:CE184),CE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CF184)+CF184>$AD25,$AD25-SUM($AE184:CF184),CF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CG184)+CG184>$AD25,$AD25-SUM($AE184:CG184),CG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CH184)+CH184>$AD25,$AD25-SUM($AE184:CH184),CH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CI184)+CI184>$AD25,$AD25-SUM($AE184:CI184),CI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CJ184)+CJ184>$AD25,$AD25-SUM($AE184:CJ184),CJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CK184)+CK184>$AD25,$AD25-SUM($AE184:CK184),CK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CL184)+CL184>$AD25,$AD25-SUM($AE184:CL184),CL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CM184)+CM184>$AD25,$AD25-SUM($AE184:CM184),CM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CN184)+CN184>$AD25,$AD25-SUM($AE184:CN184),CN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CO184)+CO184>$AD25,$AD25-SUM($AE184:CO184),CO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CP184)+CP184>$AD25,$AD25-SUM($AE184:CP184),CP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CQ184)+CQ184>$AD25,$AD25-SUM($AE184:CQ184),CQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CR184)+CR184>$AD25,$AD25-SUM($AE184:CR184),CR184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CS184)+CS184>$AD25,$AD25-SUM($AE184:CS184),CS184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CT184)+CT184>$AD25,$AD25-SUM($AE184:CT184),CT184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CU184)+CU184>$AD25,$AD25-SUM($AE184:CU184),CU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CV184)+CV184>$AD25,$AD25-SUM($AE184:CV184),CV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CW184)+CW184>$AD25,$AD25-SUM($AE184:CW184),CW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CX184)+CX184>$AD25,$AD25-SUM($AE184:CX184),CX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CY184)+CY184>$AD25,$AD25-SUM($AE184:CY184),CY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:CZ184)+CZ184>$AD25,$AD25-SUM($AE184:CZ184),CZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DA184)+DA184>$AD25,$AD25-SUM($AE184:DA184),DA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DB184)+DB184>$AD25,$AD25-SUM($AE184:DB184),DB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DC184)+DC184>$AD25,$AD25-SUM($AE184:DC184),DC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DD184)+DD184>$AD25,$AD25-SUM($AE184:DD184),DD184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DE184)+DE184>$AD25,$AD25-SUM($AE184:DE184),DE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DF184)+DF184>$AD25,$AD25-SUM($AE184:DF184),DF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DG184)+DG184>$AD25,$AD25-SUM($AE184:DG184),DG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DH184)+DH184>$AD25,$AD25-SUM($AE184:DH184),DH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DI184)+DI184>$AD25,$AD25-SUM($AE184:DI184),DI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DJ184)+DJ184>$AD25,$AD25-SUM($AE184:DJ184),DJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DK184)+DK184>$AD25,$AD25-SUM($AE184:DK184),DK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DL184)+DL184>$AD25,$AD25-SUM($AE184:DL184),DL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DM184)+DM184>$AD25,$AD25-SUM($AE184:DM184),DM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DN184)+DN184>$AD25,$AD25-SUM($AE184:DN184),DN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DO184)+DO184>$AD25,$AD25-SUM($AE184:DO184),DO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DP184)+DP184>$AD25,$AD25-SUM($AE184:DP184),DP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DQ184)+DQ184>$AD25,$AD25-SUM($AE184:DQ184),DQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DR184)+DR184>$AD25,$AD25-SUM($AE184:DR184),DR184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DS184)+DS184>$AD25,$AD25-SUM($AE184:DS184),DS184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DT184)+DT184>$AD25,$AD25-SUM($AE184:DT184),DT184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DU184)+DU184>$AD25,$AD25-SUM($AE184:DU184),DU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DV184)+DV184>$AD25,$AD25-SUM($AE184:DV184),DV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DW184)+DW184>$AD25,$AD25-SUM($AE184:DW184),DW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DX184)+DX184>$AD25,$AD25-SUM($AE184:DX184),DX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DY184)+DY184>$AD25,$AD25-SUM($AE184:DY184),DY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:DZ184)+DZ184>$AD25,$AD25-SUM($AE184:DZ184),DZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EA184)+EA184>$AD25,$AD25-SUM($AE184:EA184),EA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EB184)+EB184>$AD25,$AD25-SUM($AE184:EB184),EB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EC184)+EC184>$AD25,$AD25-SUM($AE184:EC184),EC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:ED184)+ED184>$AD25,$AD25-SUM($AE184:ED184),ED184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EE184)+EE184>$AD25,$AD25-SUM($AE184:EE184),EE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EF184)+EF184>$AD25,$AD25-SUM($AE184:EF184),EF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EG184)+EG184>$AD25,$AD25-SUM($AE184:EG184),EG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EH184)+EH184>$AD25,$AD25-SUM($AE184:EH184),EH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EI184)+EI184>$AD25,$AD25-SUM($AE184:EI184),EI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EJ184)+EJ184>$AD25,$AD25-SUM($AE184:EJ184),EJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EK184)+EK184>$AD25,$AD25-SUM($AE184:EK184),EK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EL184)+EL184>$AD25,$AD25-SUM($AE184:EL184),EL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EM184)+EM184>$AD25,$AD25-SUM($AE184:EM184),EM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EN184)+EN184>$AD25,$AD25-SUM($AE184:EN184),EN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EO184)+EO184>$AD25,$AD25-SUM($AE184:EO184),EO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EP184)+EP184>$AD25,$AD25-SUM($AE184:EP184),EP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EQ184)+EQ184>$AD25,$AD25-SUM($AE184:EQ184),EQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:ER184)+ER184>$AD25,$AD25-SUM($AE184:ER184),ER184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:ES184)+ES184>$AD25,$AD25-SUM($AE184:ES184),ES184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:ET184)+ET184>$AD25,$AD25-SUM($AE184:ET184),ET184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EU184)+EU184>$AD25,$AD25-SUM($AE184:EU184),EU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EV184)+EV184>$AD25,$AD25-SUM($AE184:EV184),EV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EW184)+EW184>$AD25,$AD25-SUM($AE184:EW184),EW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EX184)+EX184>$AD25,$AD25-SUM($AE184:EX184),EX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EY184)+EY184>$AD25,$AD25-SUM($AE184:EY184),EY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:EZ184)+EZ184>$AD25,$AD25-SUM($AE184:EZ184),EZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FA184)+FA184>$AD25,$AD25-SUM($AE184:FA184),FA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FB184)+FB184>$AD25,$AD25-SUM($AE184:FB184),FB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FC184)+FC184>$AD25,$AD25-SUM($AE184:FC184),FC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FD184)+FD184>$AD25,$AD25-SUM($AE184:FD184),FD184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FE184)+FE184>$AD25,$AD25-SUM($AE184:FE184),FE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FF184)+FF184>$AD25,$AD25-SUM($AE184:FF184),FF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FG184)+FG184>$AD25,$AD25-SUM($AE184:FG184),FG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FH184)+FH184>$AD25,$AD25-SUM($AE184:FH184),FH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FI184)+FI184>$AD25,$AD25-SUM($AE184:FI184),FI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FJ184)+FJ184>$AD25,$AD25-SUM($AE184:FJ184),FJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FK184)+FK184>$AD25,$AD25-SUM($AE184:FK184),FK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FL184)+FL184>$AD25,$AD25-SUM($AE184:FL184),FL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FM184)+FM184>$AD25,$AD25-SUM($AE184:FM184),FM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FN184)+FN184>$AD25,$AD25-SUM($AE184:FN184),FN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FO184)+FO184>$AD25,$AD25-SUM($AE184:FO184),FO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FP184)+FP184>$AD25,$AD25-SUM($AE184:FP184),FP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FQ184)+FQ184>$AD25,$AD25-SUM($AE184:FQ184),FQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FR184)+FR184>$AD25,$AD25-SUM($AE184:FR184),FR184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FS184)+FS184>$AD25,$AD25-SUM($AE184:FS184),FS184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FT184)+FT184>$AD25,$AD25-SUM($AE184:FT184),FT184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FU184)+FU184>$AD25,$AD25-SUM($AE184:FU184),FU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FV184)+FV184>$AD25,$AD25-SUM($AE184:FV184),FV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FW184)+FW184>$AD25,$AD25-SUM($AE184:FW184),FW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FX184)+FX184>$AD25,$AD25-SUM($AE184:FX184),FX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FY184)+FY184>$AD25,$AD25-SUM($AE184:FY184),FY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:FZ184)+FZ184>$AD25,$AD25-SUM($AE184:FZ184),FZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GA184)+GA184>$AD25,$AD25-SUM($AE184:GA184),GA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GB184)+GB184>$AD25,$AD25-SUM($AE184:GB184),GB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GC184)+GC184>$AD25,$AD25-SUM($AE184:GC184),GC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GD184)+GD184>$AD25,$AD25-SUM($AE184:GD184),GD184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GE184)+GE184>$AD25,$AD25-SUM($AE184:GE184),GE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GF184)+GF184>$AD25,$AD25-SUM($AE184:GF184),GF184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GG184)+GG184>$AD25,$AD25-SUM($AE184:GG184),GG184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GH184)+GH184>$AD25,$AD25-SUM($AE184:GH184),GH184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GI184)+GI184>$AD25,$AD25-SUM($AE184:GI184),GI184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GJ184)+GJ184>$AD25,$AD25-SUM($AE184:GJ184),GJ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GK184)+GK184>$AD25,$AD25-SUM($AE184:GK184),GK184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GL184)+GL184>$AD25,$AD25-SUM($AE184:GL184),GL184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GM184)+GM184>$AD25,$AD25-SUM($AE184:GM184),GM184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GN184)+GN184>$AD25,$AD25-SUM($AE184:GN184),GN184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GO184)+GO184>$AD25,$AD25-SUM($AE184:GO184),GO184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GP184)+GP184>$AD25,$AD25-SUM($AE184:GP184),GP184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GQ184)+GQ184>$AD25,$AD25-SUM($AE184:GQ184),GQ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GR184)+GR184>$AD25,$AD25-SUM($AE184:GR184),GR184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GS184)+GS184>$AD25,$AD25-SUM($AE184:GS184),GS184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GT184)+GT184>$AD25,$AD25-SUM($AE184:GT184),GT184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GU184)+GU184>$AD25,$AD25-SUM($AE184:GU184),GU184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GV184)+GV184>$AD25,$AD25-SUM($AE184:GV184),GV184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GW184)+GW184>$AD25,$AD25-SUM($AE184:GW184),GW184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GX184)+GX184>$AD25,$AD25-SUM($AE184:GX184),GX184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GY184)+GY184>$AD25,$AD25-SUM($AE184:GY184),GY184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:GZ184)+GZ184>$AD25,$AD25-SUM($AE184:GZ184),GZ184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:HA184)+HA184>$AD25,$AD25-SUM($AE184:HA184),HA184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:HB184)+HB184>$AD25,$AD25-SUM($AE184:HB184),HB184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:HC184)+HC184>$AD25,$AD25-SUM($AE184:HC184),HC184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:HD184)+HD184>$AD25,$AD25-SUM($AE184:HD184),HD184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:HE184)+HE184>$AD25,$AD25-SUM($AE184:HE184),HE184),0)","v":0},{"$f":"IF($AE184>0,IF(SUM($AE184:HF184)+HF184>$AD25,$AD25-SUM($AE184:HF184),HF184),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE185>0,IF(SUM($AE185:AE185)+AE185>$AD26,$AD26-SUM($AE185:AE185),AE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AF185)+AF185>$AD26,$AD26-SUM($AE185:AF185),AF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AG185)+AG185>$AD26,$AD26-SUM($AE185:AG185),AG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AH185)+AH185>$AD26,$AD26-SUM($AE185:AH185),AH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AI185)+AI185>$AD26,$AD26-SUM($AE185:AI185),AI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AJ185)+AJ185>$AD26,$AD26-SUM($AE185:AJ185),AJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AK185)+AK185>$AD26,$AD26-SUM($AE185:AK185),AK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AL185)+AL185>$AD26,$AD26-SUM($AE185:AL185),AL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AM185)+AM185>$AD26,$AD26-SUM($AE185:AM185),AM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AN185)+AN185>$AD26,$AD26-SUM($AE185:AN185),AN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AO185)+AO185>$AD26,$AD26-SUM($AE185:AO185),AO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AP185)+AP185>$AD26,$AD26-SUM($AE185:AP185),AP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AQ185)+AQ185>$AD26,$AD26-SUM($AE185:AQ185),AQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AR185)+AR185>$AD26,$AD26-SUM($AE185:AR185),AR185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AS185)+AS185>$AD26,$AD26-SUM($AE185:AS185),AS185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AT185)+AT185>$AD26,$AD26-SUM($AE185:AT185),AT185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AU185)+AU185>$AD26,$AD26-SUM($AE185:AU185),AU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AV185)+AV185>$AD26,$AD26-SUM($AE185:AV185),AV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AW185)+AW185>$AD26,$AD26-SUM($AE185:AW185),AW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AX185)+AX185>$AD26,$AD26-SUM($AE185:AX185),AX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AY185)+AY185>$AD26,$AD26-SUM($AE185:AY185),AY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:AZ185)+AZ185>$AD26,$AD26-SUM($AE185:AZ185),AZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BA185)+BA185>$AD26,$AD26-SUM($AE185:BA185),BA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BB185)+BB185>$AD26,$AD26-SUM($AE185:BB185),BB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BC185)+BC185>$AD26,$AD26-SUM($AE185:BC185),BC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BD185)+BD185>$AD26,$AD26-SUM($AE185:BD185),BD185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BE185)+BE185>$AD26,$AD26-SUM($AE185:BE185),BE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BF185)+BF185>$AD26,$AD26-SUM($AE185:BF185),BF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BG185)+BG185>$AD26,$AD26-SUM($AE185:BG185),BG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BH185)+BH185>$AD26,$AD26-SUM($AE185:BH185),BH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BI185)+BI185>$AD26,$AD26-SUM($AE185:BI185),BI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BJ185)+BJ185>$AD26,$AD26-SUM($AE185:BJ185),BJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BK185)+BK185>$AD26,$AD26-SUM($AE185:BK185),BK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BL185)+BL185>$AD26,$AD26-SUM($AE185:BL185),BL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BM185)+BM185>$AD26,$AD26-SUM($AE185:BM185),BM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BN185)+BN185>$AD26,$AD26-SUM($AE185:BN185),BN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BO185)+BO185>$AD26,$AD26-SUM($AE185:BO185),BO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BP185)+BP185>$AD26,$AD26-SUM($AE185:BP185),BP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BQ185)+BQ185>$AD26,$AD26-SUM($AE185:BQ185),BQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BR185)+BR185>$AD26,$AD26-SUM($AE185:BR185),BR185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BS185)+BS185>$AD26,$AD26-SUM($AE185:BS185),BS185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BT185)+BT185>$AD26,$AD26-SUM($AE185:BT185),BT185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BU185)+BU185>$AD26,$AD26-SUM($AE185:BU185),BU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BV185)+BV185>$AD26,$AD26-SUM($AE185:BV185),BV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BW185)+BW185>$AD26,$AD26-SUM($AE185:BW185),BW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BX185)+BX185>$AD26,$AD26-SUM($AE185:BX185),BX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BY185)+BY185>$AD26,$AD26-SUM($AE185:BY185),BY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:BZ185)+BZ185>$AD26,$AD26-SUM($AE185:BZ185),BZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CA185)+CA185>$AD26,$AD26-SUM($AE185:CA185),CA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CB185)+CB185>$AD26,$AD26-SUM($AE185:CB185),CB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CC185)+CC185>$AD26,$AD26-SUM($AE185:CC185),CC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CD185)+CD185>$AD26,$AD26-SUM($AE185:CD185),CD185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CE185)+CE185>$AD26,$AD26-SUM($AE185:CE185),CE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CF185)+CF185>$AD26,$AD26-SUM($AE185:CF185),CF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CG185)+CG185>$AD26,$AD26-SUM($AE185:CG185),CG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CH185)+CH185>$AD26,$AD26-SUM($AE185:CH185),CH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CI185)+CI185>$AD26,$AD26-SUM($AE185:CI185),CI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CJ185)+CJ185>$AD26,$AD26-SUM($AE185:CJ185),CJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CK185)+CK185>$AD26,$AD26-SUM($AE185:CK185),CK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CL185)+CL185>$AD26,$AD26-SUM($AE185:CL185),CL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CM185)+CM185>$AD26,$AD26-SUM($AE185:CM185),CM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CN185)+CN185>$AD26,$AD26-SUM($AE185:CN185),CN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CO185)+CO185>$AD26,$AD26-SUM($AE185:CO185),CO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CP185)+CP185>$AD26,$AD26-SUM($AE185:CP185),CP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CQ185)+CQ185>$AD26,$AD26-SUM($AE185:CQ185),CQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CR185)+CR185>$AD26,$AD26-SUM($AE185:CR185),CR185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CS185)+CS185>$AD26,$AD26-SUM($AE185:CS185),CS185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CT185)+CT185>$AD26,$AD26-SUM($AE185:CT185),CT185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CU185)+CU185>$AD26,$AD26-SUM($AE185:CU185),CU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CV185)+CV185>$AD26,$AD26-SUM($AE185:CV185),CV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CW185)+CW185>$AD26,$AD26-SUM($AE185:CW185),CW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CX185)+CX185>$AD26,$AD26-SUM($AE185:CX185),CX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CY185)+CY185>$AD26,$AD26-SUM($AE185:CY185),CY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:CZ185)+CZ185>$AD26,$AD26-SUM($AE185:CZ185),CZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DA185)+DA185>$AD26,$AD26-SUM($AE185:DA185),DA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DB185)+DB185>$AD26,$AD26-SUM($AE185:DB185),DB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DC185)+DC185>$AD26,$AD26-SUM($AE185:DC185),DC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DD185)+DD185>$AD26,$AD26-SUM($AE185:DD185),DD185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DE185)+DE185>$AD26,$AD26-SUM($AE185:DE185),DE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DF185)+DF185>$AD26,$AD26-SUM($AE185:DF185),DF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DG185)+DG185>$AD26,$AD26-SUM($AE185:DG185),DG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DH185)+DH185>$AD26,$AD26-SUM($AE185:DH185),DH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DI185)+DI185>$AD26,$AD26-SUM($AE185:DI185),DI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DJ185)+DJ185>$AD26,$AD26-SUM($AE185:DJ185),DJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DK185)+DK185>$AD26,$AD26-SUM($AE185:DK185),DK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DL185)+DL185>$AD26,$AD26-SUM($AE185:DL185),DL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DM185)+DM185>$AD26,$AD26-SUM($AE185:DM185),DM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DN185)+DN185>$AD26,$AD26-SUM($AE185:DN185),DN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DO185)+DO185>$AD26,$AD26-SUM($AE185:DO185),DO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DP185)+DP185>$AD26,$AD26-SUM($AE185:DP185),DP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DQ185)+DQ185>$AD26,$AD26-SUM($AE185:DQ185),DQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DR185)+DR185>$AD26,$AD26-SUM($AE185:DR185),DR185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DS185)+DS185>$AD26,$AD26-SUM($AE185:DS185),DS185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DT185)+DT185>$AD26,$AD26-SUM($AE185:DT185),DT185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DU185)+DU185>$AD26,$AD26-SUM($AE185:DU185),DU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DV185)+DV185>$AD26,$AD26-SUM($AE185:DV185),DV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DW185)+DW185>$AD26,$AD26-SUM($AE185:DW185),DW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DX185)+DX185>$AD26,$AD26-SUM($AE185:DX185),DX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DY185)+DY185>$AD26,$AD26-SUM($AE185:DY185),DY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:DZ185)+DZ185>$AD26,$AD26-SUM($AE185:DZ185),DZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EA185)+EA185>$AD26,$AD26-SUM($AE185:EA185),EA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EB185)+EB185>$AD26,$AD26-SUM($AE185:EB185),EB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EC185)+EC185>$AD26,$AD26-SUM($AE185:EC185),EC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:ED185)+ED185>$AD26,$AD26-SUM($AE185:ED185),ED185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EE185)+EE185>$AD26,$AD26-SUM($AE185:EE185),EE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EF185)+EF185>$AD26,$AD26-SUM($AE185:EF185),EF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EG185)+EG185>$AD26,$AD26-SUM($AE185:EG185),EG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EH185)+EH185>$AD26,$AD26-SUM($AE185:EH185),EH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EI185)+EI185>$AD26,$AD26-SUM($AE185:EI185),EI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EJ185)+EJ185>$AD26,$AD26-SUM($AE185:EJ185),EJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EK185)+EK185>$AD26,$AD26-SUM($AE185:EK185),EK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EL185)+EL185>$AD26,$AD26-SUM($AE185:EL185),EL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EM185)+EM185>$AD26,$AD26-SUM($AE185:EM185),EM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EN185)+EN185>$AD26,$AD26-SUM($AE185:EN185),EN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EO185)+EO185>$AD26,$AD26-SUM($AE185:EO185),EO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EP185)+EP185>$AD26,$AD26-SUM($AE185:EP185),EP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EQ185)+EQ185>$AD26,$AD26-SUM($AE185:EQ185),EQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:ER185)+ER185>$AD26,$AD26-SUM($AE185:ER185),ER185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:ES185)+ES185>$AD26,$AD26-SUM($AE185:ES185),ES185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:ET185)+ET185>$AD26,$AD26-SUM($AE185:ET185),ET185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EU185)+EU185>$AD26,$AD26-SUM($AE185:EU185),EU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EV185)+EV185>$AD26,$AD26-SUM($AE185:EV185),EV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EW185)+EW185>$AD26,$AD26-SUM($AE185:EW185),EW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EX185)+EX185>$AD26,$AD26-SUM($AE185:EX185),EX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EY185)+EY185>$AD26,$AD26-SUM($AE185:EY185),EY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:EZ185)+EZ185>$AD26,$AD26-SUM($AE185:EZ185),EZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FA185)+FA185>$AD26,$AD26-SUM($AE185:FA185),FA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FB185)+FB185>$AD26,$AD26-SUM($AE185:FB185),FB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FC185)+FC185>$AD26,$AD26-SUM($AE185:FC185),FC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FD185)+FD185>$AD26,$AD26-SUM($AE185:FD185),FD185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FE185)+FE185>$AD26,$AD26-SUM($AE185:FE185),FE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FF185)+FF185>$AD26,$AD26-SUM($AE185:FF185),FF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FG185)+FG185>$AD26,$AD26-SUM($AE185:FG185),FG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FH185)+FH185>$AD26,$AD26-SUM($AE185:FH185),FH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FI185)+FI185>$AD26,$AD26-SUM($AE185:FI185),FI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FJ185)+FJ185>$AD26,$AD26-SUM($AE185:FJ185),FJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FK185)+FK185>$AD26,$AD26-SUM($AE185:FK185),FK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FL185)+FL185>$AD26,$AD26-SUM($AE185:FL185),FL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FM185)+FM185>$AD26,$AD26-SUM($AE185:FM185),FM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FN185)+FN185>$AD26,$AD26-SUM($AE185:FN185),FN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FO185)+FO185>$AD26,$AD26-SUM($AE185:FO185),FO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FP185)+FP185>$AD26,$AD26-SUM($AE185:FP185),FP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FQ185)+FQ185>$AD26,$AD26-SUM($AE185:FQ185),FQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FR185)+FR185>$AD26,$AD26-SUM($AE185:FR185),FR185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FS185)+FS185>$AD26,$AD26-SUM($AE185:FS185),FS185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FT185)+FT185>$AD26,$AD26-SUM($AE185:FT185),FT185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FU185)+FU185>$AD26,$AD26-SUM($AE185:FU185),FU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FV185)+FV185>$AD26,$AD26-SUM($AE185:FV185),FV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FW185)+FW185>$AD26,$AD26-SUM($AE185:FW185),FW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FX185)+FX185>$AD26,$AD26-SUM($AE185:FX185),FX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FY185)+FY185>$AD26,$AD26-SUM($AE185:FY185),FY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:FZ185)+FZ185>$AD26,$AD26-SUM($AE185:FZ185),FZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GA185)+GA185>$AD26,$AD26-SUM($AE185:GA185),GA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GB185)+GB185>$AD26,$AD26-SUM($AE185:GB185),GB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GC185)+GC185>$AD26,$AD26-SUM($AE185:GC185),GC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GD185)+GD185>$AD26,$AD26-SUM($AE185:GD185),GD185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GE185)+GE185>$AD26,$AD26-SUM($AE185:GE185),GE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GF185)+GF185>$AD26,$AD26-SUM($AE185:GF185),GF185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GG185)+GG185>$AD26,$AD26-SUM($AE185:GG185),GG185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GH185)+GH185>$AD26,$AD26-SUM($AE185:GH185),GH185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GI185)+GI185>$AD26,$AD26-SUM($AE185:GI185),GI185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GJ185)+GJ185>$AD26,$AD26-SUM($AE185:GJ185),GJ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GK185)+GK185>$AD26,$AD26-SUM($AE185:GK185),GK185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GL185)+GL185>$AD26,$AD26-SUM($AE185:GL185),GL185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GM185)+GM185>$AD26,$AD26-SUM($AE185:GM185),GM185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GN185)+GN185>$AD26,$AD26-SUM($AE185:GN185),GN185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GO185)+GO185>$AD26,$AD26-SUM($AE185:GO185),GO185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GP185)+GP185>$AD26,$AD26-SUM($AE185:GP185),GP185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GQ185)+GQ185>$AD26,$AD26-SUM($AE185:GQ185),GQ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GR185)+GR185>$AD26,$AD26-SUM($AE185:GR185),GR185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GS185)+GS185>$AD26,$AD26-SUM($AE185:GS185),GS185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GT185)+GT185>$AD26,$AD26-SUM($AE185:GT185),GT185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GU185)+GU185>$AD26,$AD26-SUM($AE185:GU185),GU185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GV185)+GV185>$AD26,$AD26-SUM($AE185:GV185),GV185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GW185)+GW185>$AD26,$AD26-SUM($AE185:GW185),GW185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GX185)+GX185>$AD26,$AD26-SUM($AE185:GX185),GX185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GY185)+GY185>$AD26,$AD26-SUM($AE185:GY185),GY185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:GZ185)+GZ185>$AD26,$AD26-SUM($AE185:GZ185),GZ185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:HA185)+HA185>$AD26,$AD26-SUM($AE185:HA185),HA185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:HB185)+HB185>$AD26,$AD26-SUM($AE185:HB185),HB185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:HC185)+HC185>$AD26,$AD26-SUM($AE185:HC185),HC185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:HD185)+HD185>$AD26,$AD26-SUM($AE185:HD185),HD185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:HE185)+HE185>$AD26,$AD26-SUM($AE185:HE185),HE185),0)","v":0},{"$f":"IF($AE185>0,IF(SUM($AE185:HF185)+HF185>$AD26,$AD26-SUM($AE185:HF185),HF185),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE186>0,IF(SUM($AE186:AE186)+AE186>$AD27,$AD27-SUM($AE186:AE186),AE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AF186)+AF186>$AD27,$AD27-SUM($AE186:AF186),AF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AG186)+AG186>$AD27,$AD27-SUM($AE186:AG186),AG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AH186)+AH186>$AD27,$AD27-SUM($AE186:AH186),AH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AI186)+AI186>$AD27,$AD27-SUM($AE186:AI186),AI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AJ186)+AJ186>$AD27,$AD27-SUM($AE186:AJ186),AJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AK186)+AK186>$AD27,$AD27-SUM($AE186:AK186),AK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AL186)+AL186>$AD27,$AD27-SUM($AE186:AL186),AL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AM186)+AM186>$AD27,$AD27-SUM($AE186:AM186),AM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AN186)+AN186>$AD27,$AD27-SUM($AE186:AN186),AN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AO186)+AO186>$AD27,$AD27-SUM($AE186:AO186),AO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AP186)+AP186>$AD27,$AD27-SUM($AE186:AP186),AP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AQ186)+AQ186>$AD27,$AD27-SUM($AE186:AQ186),AQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AR186)+AR186>$AD27,$AD27-SUM($AE186:AR186),AR186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AS186)+AS186>$AD27,$AD27-SUM($AE186:AS186),AS186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AT186)+AT186>$AD27,$AD27-SUM($AE186:AT186),AT186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AU186)+AU186>$AD27,$AD27-SUM($AE186:AU186),AU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AV186)+AV186>$AD27,$AD27-SUM($AE186:AV186),AV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AW186)+AW186>$AD27,$AD27-SUM($AE186:AW186),AW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AX186)+AX186>$AD27,$AD27-SUM($AE186:AX186),AX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AY186)+AY186>$AD27,$AD27-SUM($AE186:AY186),AY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:AZ186)+AZ186>$AD27,$AD27-SUM($AE186:AZ186),AZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BA186)+BA186>$AD27,$AD27-SUM($AE186:BA186),BA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BB186)+BB186>$AD27,$AD27-SUM($AE186:BB186),BB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BC186)+BC186>$AD27,$AD27-SUM($AE186:BC186),BC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BD186)+BD186>$AD27,$AD27-SUM($AE186:BD186),BD186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BE186)+BE186>$AD27,$AD27-SUM($AE186:BE186),BE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BF186)+BF186>$AD27,$AD27-SUM($AE186:BF186),BF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BG186)+BG186>$AD27,$AD27-SUM($AE186:BG186),BG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BH186)+BH186>$AD27,$AD27-SUM($AE186:BH186),BH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BI186)+BI186>$AD27,$AD27-SUM($AE186:BI186),BI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BJ186)+BJ186>$AD27,$AD27-SUM($AE186:BJ186),BJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BK186)+BK186>$AD27,$AD27-SUM($AE186:BK186),BK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BL186)+BL186>$AD27,$AD27-SUM($AE186:BL186),BL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BM186)+BM186>$AD27,$AD27-SUM($AE186:BM186),BM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BN186)+BN186>$AD27,$AD27-SUM($AE186:BN186),BN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BO186)+BO186>$AD27,$AD27-SUM($AE186:BO186),BO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BP186)+BP186>$AD27,$AD27-SUM($AE186:BP186),BP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BQ186)+BQ186>$AD27,$AD27-SUM($AE186:BQ186),BQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BR186)+BR186>$AD27,$AD27-SUM($AE186:BR186),BR186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BS186)+BS186>$AD27,$AD27-SUM($AE186:BS186),BS186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BT186)+BT186>$AD27,$AD27-SUM($AE186:BT186),BT186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BU186)+BU186>$AD27,$AD27-SUM($AE186:BU186),BU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BV186)+BV186>$AD27,$AD27-SUM($AE186:BV186),BV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BW186)+BW186>$AD27,$AD27-SUM($AE186:BW186),BW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BX186)+BX186>$AD27,$AD27-SUM($AE186:BX186),BX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BY186)+BY186>$AD27,$AD27-SUM($AE186:BY186),BY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:BZ186)+BZ186>$AD27,$AD27-SUM($AE186:BZ186),BZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CA186)+CA186>$AD27,$AD27-SUM($AE186:CA186),CA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CB186)+CB186>$AD27,$AD27-SUM($AE186:CB186),CB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CC186)+CC186>$AD27,$AD27-SUM($AE186:CC186),CC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CD186)+CD186>$AD27,$AD27-SUM($AE186:CD186),CD186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CE186)+CE186>$AD27,$AD27-SUM($AE186:CE186),CE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CF186)+CF186>$AD27,$AD27-SUM($AE186:CF186),CF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CG186)+CG186>$AD27,$AD27-SUM($AE186:CG186),CG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CH186)+CH186>$AD27,$AD27-SUM($AE186:CH186),CH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CI186)+CI186>$AD27,$AD27-SUM($AE186:CI186),CI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CJ186)+CJ186>$AD27,$AD27-SUM($AE186:CJ186),CJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CK186)+CK186>$AD27,$AD27-SUM($AE186:CK186),CK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CL186)+CL186>$AD27,$AD27-SUM($AE186:CL186),CL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CM186)+CM186>$AD27,$AD27-SUM($AE186:CM186),CM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CN186)+CN186>$AD27,$AD27-SUM($AE186:CN186),CN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CO186)+CO186>$AD27,$AD27-SUM($AE186:CO186),CO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CP186)+CP186>$AD27,$AD27-SUM($AE186:CP186),CP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CQ186)+CQ186>$AD27,$AD27-SUM($AE186:CQ186),CQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CR186)+CR186>$AD27,$AD27-SUM($AE186:CR186),CR186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CS186)+CS186>$AD27,$AD27-SUM($AE186:CS186),CS186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CT186)+CT186>$AD27,$AD27-SUM($AE186:CT186),CT186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CU186)+CU186>$AD27,$AD27-SUM($AE186:CU186),CU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CV186)+CV186>$AD27,$AD27-SUM($AE186:CV186),CV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CW186)+CW186>$AD27,$AD27-SUM($AE186:CW186),CW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CX186)+CX186>$AD27,$AD27-SUM($AE186:CX186),CX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CY186)+CY186>$AD27,$AD27-SUM($AE186:CY186),CY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:CZ186)+CZ186>$AD27,$AD27-SUM($AE186:CZ186),CZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DA186)+DA186>$AD27,$AD27-SUM($AE186:DA186),DA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DB186)+DB186>$AD27,$AD27-SUM($AE186:DB186),DB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DC186)+DC186>$AD27,$AD27-SUM($AE186:DC186),DC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DD186)+DD186>$AD27,$AD27-SUM($AE186:DD186),DD186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DE186)+DE186>$AD27,$AD27-SUM($AE186:DE186),DE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DF186)+DF186>$AD27,$AD27-SUM($AE186:DF186),DF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DG186)+DG186>$AD27,$AD27-SUM($AE186:DG186),DG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DH186)+DH186>$AD27,$AD27-SUM($AE186:DH186),DH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DI186)+DI186>$AD27,$AD27-SUM($AE186:DI186),DI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DJ186)+DJ186>$AD27,$AD27-SUM($AE186:DJ186),DJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DK186)+DK186>$AD27,$AD27-SUM($AE186:DK186),DK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DL186)+DL186>$AD27,$AD27-SUM($AE186:DL186),DL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DM186)+DM186>$AD27,$AD27-SUM($AE186:DM186),DM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DN186)+DN186>$AD27,$AD27-SUM($AE186:DN186),DN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DO186)+DO186>$AD27,$AD27-SUM($AE186:DO186),DO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DP186)+DP186>$AD27,$AD27-SUM($AE186:DP186),DP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DQ186)+DQ186>$AD27,$AD27-SUM($AE186:DQ186),DQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DR186)+DR186>$AD27,$AD27-SUM($AE186:DR186),DR186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DS186)+DS186>$AD27,$AD27-SUM($AE186:DS186),DS186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DT186)+DT186>$AD27,$AD27-SUM($AE186:DT186),DT186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DU186)+DU186>$AD27,$AD27-SUM($AE186:DU186),DU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DV186)+DV186>$AD27,$AD27-SUM($AE186:DV186),DV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DW186)+DW186>$AD27,$AD27-SUM($AE186:DW186),DW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DX186)+DX186>$AD27,$AD27-SUM($AE186:DX186),DX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DY186)+DY186>$AD27,$AD27-SUM($AE186:DY186),DY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:DZ186)+DZ186>$AD27,$AD27-SUM($AE186:DZ186),DZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EA186)+EA186>$AD27,$AD27-SUM($AE186:EA186),EA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EB186)+EB186>$AD27,$AD27-SUM($AE186:EB186),EB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EC186)+EC186>$AD27,$AD27-SUM($AE186:EC186),EC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:ED186)+ED186>$AD27,$AD27-SUM($AE186:ED186),ED186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EE186)+EE186>$AD27,$AD27-SUM($AE186:EE186),EE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EF186)+EF186>$AD27,$AD27-SUM($AE186:EF186),EF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EG186)+EG186>$AD27,$AD27-SUM($AE186:EG186),EG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EH186)+EH186>$AD27,$AD27-SUM($AE186:EH186),EH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EI186)+EI186>$AD27,$AD27-SUM($AE186:EI186),EI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EJ186)+EJ186>$AD27,$AD27-SUM($AE186:EJ186),EJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EK186)+EK186>$AD27,$AD27-SUM($AE186:EK186),EK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EL186)+EL186>$AD27,$AD27-SUM($AE186:EL186),EL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EM186)+EM186>$AD27,$AD27-SUM($AE186:EM186),EM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EN186)+EN186>$AD27,$AD27-SUM($AE186:EN186),EN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EO186)+EO186>$AD27,$AD27-SUM($AE186:EO186),EO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EP186)+EP186>$AD27,$AD27-SUM($AE186:EP186),EP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EQ186)+EQ186>$AD27,$AD27-SUM($AE186:EQ186),EQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:ER186)+ER186>$AD27,$AD27-SUM($AE186:ER186),ER186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:ES186)+ES186>$AD27,$AD27-SUM($AE186:ES186),ES186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:ET186)+ET186>$AD27,$AD27-SUM($AE186:ET186),ET186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EU186)+EU186>$AD27,$AD27-SUM($AE186:EU186),EU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EV186)+EV186>$AD27,$AD27-SUM($AE186:EV186),EV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EW186)+EW186>$AD27,$AD27-SUM($AE186:EW186),EW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EX186)+EX186>$AD27,$AD27-SUM($AE186:EX186),EX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EY186)+EY186>$AD27,$AD27-SUM($AE186:EY186),EY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:EZ186)+EZ186>$AD27,$AD27-SUM($AE186:EZ186),EZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FA186)+FA186>$AD27,$AD27-SUM($AE186:FA186),FA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FB186)+FB186>$AD27,$AD27-SUM($AE186:FB186),FB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FC186)+FC186>$AD27,$AD27-SUM($AE186:FC186),FC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FD186)+FD186>$AD27,$AD27-SUM($AE186:FD186),FD186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FE186)+FE186>$AD27,$AD27-SUM($AE186:FE186),FE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FF186)+FF186>$AD27,$AD27-SUM($AE186:FF186),FF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FG186)+FG186>$AD27,$AD27-SUM($AE186:FG186),FG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FH186)+FH186>$AD27,$AD27-SUM($AE186:FH186),FH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FI186)+FI186>$AD27,$AD27-SUM($AE186:FI186),FI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FJ186)+FJ186>$AD27,$AD27-SUM($AE186:FJ186),FJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FK186)+FK186>$AD27,$AD27-SUM($AE186:FK186),FK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FL186)+FL186>$AD27,$AD27-SUM($AE186:FL186),FL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FM186)+FM186>$AD27,$AD27-SUM($AE186:FM186),FM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FN186)+FN186>$AD27,$AD27-SUM($AE186:FN186),FN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FO186)+FO186>$AD27,$AD27-SUM($AE186:FO186),FO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FP186)+FP186>$AD27,$AD27-SUM($AE186:FP186),FP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FQ186)+FQ186>$AD27,$AD27-SUM($AE186:FQ186),FQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FR186)+FR186>$AD27,$AD27-SUM($AE186:FR186),FR186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FS186)+FS186>$AD27,$AD27-SUM($AE186:FS186),FS186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FT186)+FT186>$AD27,$AD27-SUM($AE186:FT186),FT186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FU186)+FU186>$AD27,$AD27-SUM($AE186:FU186),FU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FV186)+FV186>$AD27,$AD27-SUM($AE186:FV186),FV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FW186)+FW186>$AD27,$AD27-SUM($AE186:FW186),FW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FX186)+FX186>$AD27,$AD27-SUM($AE186:FX186),FX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FY186)+FY186>$AD27,$AD27-SUM($AE186:FY186),FY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:FZ186)+FZ186>$AD27,$AD27-SUM($AE186:FZ186),FZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GA186)+GA186>$AD27,$AD27-SUM($AE186:GA186),GA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GB186)+GB186>$AD27,$AD27-SUM($AE186:GB186),GB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GC186)+GC186>$AD27,$AD27-SUM($AE186:GC186),GC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GD186)+GD186>$AD27,$AD27-SUM($AE186:GD186),GD186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GE186)+GE186>$AD27,$AD27-SUM($AE186:GE186),GE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GF186)+GF186>$AD27,$AD27-SUM($AE186:GF186),GF186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GG186)+GG186>$AD27,$AD27-SUM($AE186:GG186),GG186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GH186)+GH186>$AD27,$AD27-SUM($AE186:GH186),GH186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GI186)+GI186>$AD27,$AD27-SUM($AE186:GI186),GI186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GJ186)+GJ186>$AD27,$AD27-SUM($AE186:GJ186),GJ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GK186)+GK186>$AD27,$AD27-SUM($AE186:GK186),GK186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GL186)+GL186>$AD27,$AD27-SUM($AE186:GL186),GL186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GM186)+GM186>$AD27,$AD27-SUM($AE186:GM186),GM186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GN186)+GN186>$AD27,$AD27-SUM($AE186:GN186),GN186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GO186)+GO186>$AD27,$AD27-SUM($AE186:GO186),GO186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GP186)+GP186>$AD27,$AD27-SUM($AE186:GP186),GP186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GQ186)+GQ186>$AD27,$AD27-SUM($AE186:GQ186),GQ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GR186)+GR186>$AD27,$AD27-SUM($AE186:GR186),GR186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GS186)+GS186>$AD27,$AD27-SUM($AE186:GS186),GS186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GT186)+GT186>$AD27,$AD27-SUM($AE186:GT186),GT186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GU186)+GU186>$AD27,$AD27-SUM($AE186:GU186),GU186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GV186)+GV186>$AD27,$AD27-SUM($AE186:GV186),GV186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GW186)+GW186>$AD27,$AD27-SUM($AE186:GW186),GW186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GX186)+GX186>$AD27,$AD27-SUM($AE186:GX186),GX186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GY186)+GY186>$AD27,$AD27-SUM($AE186:GY186),GY186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:GZ186)+GZ186>$AD27,$AD27-SUM($AE186:GZ186),GZ186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:HA186)+HA186>$AD27,$AD27-SUM($AE186:HA186),HA186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:HB186)+HB186>$AD27,$AD27-SUM($AE186:HB186),HB186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:HC186)+HC186>$AD27,$AD27-SUM($AE186:HC186),HC186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:HD186)+HD186>$AD27,$AD27-SUM($AE186:HD186),HD186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:HE186)+HE186>$AD27,$AD27-SUM($AE186:HE186),HE186),0)","v":0},{"$f":"IF($AE186>0,IF(SUM($AE186:HF186)+HF186>$AD27,$AD27-SUM($AE186:HF186),HF186),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE187>0,IF(SUM($AE187:AE187)+AE187>$AD28,$AD28-SUM($AE187:AE187),AE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AF187)+AF187>$AD28,$AD28-SUM($AE187:AF187),AF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AG187)+AG187>$AD28,$AD28-SUM($AE187:AG187),AG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AH187)+AH187>$AD28,$AD28-SUM($AE187:AH187),AH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AI187)+AI187>$AD28,$AD28-SUM($AE187:AI187),AI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AJ187)+AJ187>$AD28,$AD28-SUM($AE187:AJ187),AJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AK187)+AK187>$AD28,$AD28-SUM($AE187:AK187),AK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AL187)+AL187>$AD28,$AD28-SUM($AE187:AL187),AL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AM187)+AM187>$AD28,$AD28-SUM($AE187:AM187),AM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AN187)+AN187>$AD28,$AD28-SUM($AE187:AN187),AN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AO187)+AO187>$AD28,$AD28-SUM($AE187:AO187),AO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AP187)+AP187>$AD28,$AD28-SUM($AE187:AP187),AP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AQ187)+AQ187>$AD28,$AD28-SUM($AE187:AQ187),AQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AR187)+AR187>$AD28,$AD28-SUM($AE187:AR187),AR187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AS187)+AS187>$AD28,$AD28-SUM($AE187:AS187),AS187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AT187)+AT187>$AD28,$AD28-SUM($AE187:AT187),AT187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AU187)+AU187>$AD28,$AD28-SUM($AE187:AU187),AU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AV187)+AV187>$AD28,$AD28-SUM($AE187:AV187),AV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AW187)+AW187>$AD28,$AD28-SUM($AE187:AW187),AW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AX187)+AX187>$AD28,$AD28-SUM($AE187:AX187),AX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AY187)+AY187>$AD28,$AD28-SUM($AE187:AY187),AY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:AZ187)+AZ187>$AD28,$AD28-SUM($AE187:AZ187),AZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BA187)+BA187>$AD28,$AD28-SUM($AE187:BA187),BA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BB187)+BB187>$AD28,$AD28-SUM($AE187:BB187),BB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BC187)+BC187>$AD28,$AD28-SUM($AE187:BC187),BC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BD187)+BD187>$AD28,$AD28-SUM($AE187:BD187),BD187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BE187)+BE187>$AD28,$AD28-SUM($AE187:BE187),BE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BF187)+BF187>$AD28,$AD28-SUM($AE187:BF187),BF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BG187)+BG187>$AD28,$AD28-SUM($AE187:BG187),BG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BH187)+BH187>$AD28,$AD28-SUM($AE187:BH187),BH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BI187)+BI187>$AD28,$AD28-SUM($AE187:BI187),BI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BJ187)+BJ187>$AD28,$AD28-SUM($AE187:BJ187),BJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BK187)+BK187>$AD28,$AD28-SUM($AE187:BK187),BK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BL187)+BL187>$AD28,$AD28-SUM($AE187:BL187),BL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BM187)+BM187>$AD28,$AD28-SUM($AE187:BM187),BM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BN187)+BN187>$AD28,$AD28-SUM($AE187:BN187),BN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BO187)+BO187>$AD28,$AD28-SUM($AE187:BO187),BO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BP187)+BP187>$AD28,$AD28-SUM($AE187:BP187),BP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BQ187)+BQ187>$AD28,$AD28-SUM($AE187:BQ187),BQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BR187)+BR187>$AD28,$AD28-SUM($AE187:BR187),BR187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BS187)+BS187>$AD28,$AD28-SUM($AE187:BS187),BS187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BT187)+BT187>$AD28,$AD28-SUM($AE187:BT187),BT187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BU187)+BU187>$AD28,$AD28-SUM($AE187:BU187),BU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BV187)+BV187>$AD28,$AD28-SUM($AE187:BV187),BV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BW187)+BW187>$AD28,$AD28-SUM($AE187:BW187),BW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BX187)+BX187>$AD28,$AD28-SUM($AE187:BX187),BX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BY187)+BY187>$AD28,$AD28-SUM($AE187:BY187),BY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:BZ187)+BZ187>$AD28,$AD28-SUM($AE187:BZ187),BZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CA187)+CA187>$AD28,$AD28-SUM($AE187:CA187),CA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CB187)+CB187>$AD28,$AD28-SUM($AE187:CB187),CB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CC187)+CC187>$AD28,$AD28-SUM($AE187:CC187),CC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CD187)+CD187>$AD28,$AD28-SUM($AE187:CD187),CD187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CE187)+CE187>$AD28,$AD28-SUM($AE187:CE187),CE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CF187)+CF187>$AD28,$AD28-SUM($AE187:CF187),CF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CG187)+CG187>$AD28,$AD28-SUM($AE187:CG187),CG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CH187)+CH187>$AD28,$AD28-SUM($AE187:CH187),CH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CI187)+CI187>$AD28,$AD28-SUM($AE187:CI187),CI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CJ187)+CJ187>$AD28,$AD28-SUM($AE187:CJ187),CJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CK187)+CK187>$AD28,$AD28-SUM($AE187:CK187),CK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CL187)+CL187>$AD28,$AD28-SUM($AE187:CL187),CL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CM187)+CM187>$AD28,$AD28-SUM($AE187:CM187),CM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CN187)+CN187>$AD28,$AD28-SUM($AE187:CN187),CN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CO187)+CO187>$AD28,$AD28-SUM($AE187:CO187),CO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CP187)+CP187>$AD28,$AD28-SUM($AE187:CP187),CP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CQ187)+CQ187>$AD28,$AD28-SUM($AE187:CQ187),CQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CR187)+CR187>$AD28,$AD28-SUM($AE187:CR187),CR187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CS187)+CS187>$AD28,$AD28-SUM($AE187:CS187),CS187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CT187)+CT187>$AD28,$AD28-SUM($AE187:CT187),CT187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CU187)+CU187>$AD28,$AD28-SUM($AE187:CU187),CU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CV187)+CV187>$AD28,$AD28-SUM($AE187:CV187),CV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CW187)+CW187>$AD28,$AD28-SUM($AE187:CW187),CW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CX187)+CX187>$AD28,$AD28-SUM($AE187:CX187),CX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CY187)+CY187>$AD28,$AD28-SUM($AE187:CY187),CY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:CZ187)+CZ187>$AD28,$AD28-SUM($AE187:CZ187),CZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DA187)+DA187>$AD28,$AD28-SUM($AE187:DA187),DA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DB187)+DB187>$AD28,$AD28-SUM($AE187:DB187),DB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DC187)+DC187>$AD28,$AD28-SUM($AE187:DC187),DC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DD187)+DD187>$AD28,$AD28-SUM($AE187:DD187),DD187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DE187)+DE187>$AD28,$AD28-SUM($AE187:DE187),DE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DF187)+DF187>$AD28,$AD28-SUM($AE187:DF187),DF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DG187)+DG187>$AD28,$AD28-SUM($AE187:DG187),DG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DH187)+DH187>$AD28,$AD28-SUM($AE187:DH187),DH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DI187)+DI187>$AD28,$AD28-SUM($AE187:DI187),DI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DJ187)+DJ187>$AD28,$AD28-SUM($AE187:DJ187),DJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DK187)+DK187>$AD28,$AD28-SUM($AE187:DK187),DK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DL187)+DL187>$AD28,$AD28-SUM($AE187:DL187),DL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DM187)+DM187>$AD28,$AD28-SUM($AE187:DM187),DM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DN187)+DN187>$AD28,$AD28-SUM($AE187:DN187),DN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DO187)+DO187>$AD28,$AD28-SUM($AE187:DO187),DO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DP187)+DP187>$AD28,$AD28-SUM($AE187:DP187),DP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DQ187)+DQ187>$AD28,$AD28-SUM($AE187:DQ187),DQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DR187)+DR187>$AD28,$AD28-SUM($AE187:DR187),DR187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DS187)+DS187>$AD28,$AD28-SUM($AE187:DS187),DS187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DT187)+DT187>$AD28,$AD28-SUM($AE187:DT187),DT187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DU187)+DU187>$AD28,$AD28-SUM($AE187:DU187),DU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DV187)+DV187>$AD28,$AD28-SUM($AE187:DV187),DV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DW187)+DW187>$AD28,$AD28-SUM($AE187:DW187),DW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DX187)+DX187>$AD28,$AD28-SUM($AE187:DX187),DX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DY187)+DY187>$AD28,$AD28-SUM($AE187:DY187),DY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:DZ187)+DZ187>$AD28,$AD28-SUM($AE187:DZ187),DZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EA187)+EA187>$AD28,$AD28-SUM($AE187:EA187),EA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EB187)+EB187>$AD28,$AD28-SUM($AE187:EB187),EB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EC187)+EC187>$AD28,$AD28-SUM($AE187:EC187),EC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:ED187)+ED187>$AD28,$AD28-SUM($AE187:ED187),ED187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EE187)+EE187>$AD28,$AD28-SUM($AE187:EE187),EE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EF187)+EF187>$AD28,$AD28-SUM($AE187:EF187),EF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EG187)+EG187>$AD28,$AD28-SUM($AE187:EG187),EG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EH187)+EH187>$AD28,$AD28-SUM($AE187:EH187),EH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EI187)+EI187>$AD28,$AD28-SUM($AE187:EI187),EI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EJ187)+EJ187>$AD28,$AD28-SUM($AE187:EJ187),EJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EK187)+EK187>$AD28,$AD28-SUM($AE187:EK187),EK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EL187)+EL187>$AD28,$AD28-SUM($AE187:EL187),EL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EM187)+EM187>$AD28,$AD28-SUM($AE187:EM187),EM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EN187)+EN187>$AD28,$AD28-SUM($AE187:EN187),EN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EO187)+EO187>$AD28,$AD28-SUM($AE187:EO187),EO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EP187)+EP187>$AD28,$AD28-SUM($AE187:EP187),EP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EQ187)+EQ187>$AD28,$AD28-SUM($AE187:EQ187),EQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:ER187)+ER187>$AD28,$AD28-SUM($AE187:ER187),ER187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:ES187)+ES187>$AD28,$AD28-SUM($AE187:ES187),ES187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:ET187)+ET187>$AD28,$AD28-SUM($AE187:ET187),ET187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EU187)+EU187>$AD28,$AD28-SUM($AE187:EU187),EU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EV187)+EV187>$AD28,$AD28-SUM($AE187:EV187),EV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EW187)+EW187>$AD28,$AD28-SUM($AE187:EW187),EW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EX187)+EX187>$AD28,$AD28-SUM($AE187:EX187),EX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EY187)+EY187>$AD28,$AD28-SUM($AE187:EY187),EY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:EZ187)+EZ187>$AD28,$AD28-SUM($AE187:EZ187),EZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FA187)+FA187>$AD28,$AD28-SUM($AE187:FA187),FA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FB187)+FB187>$AD28,$AD28-SUM($AE187:FB187),FB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FC187)+FC187>$AD28,$AD28-SUM($AE187:FC187),FC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FD187)+FD187>$AD28,$AD28-SUM($AE187:FD187),FD187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FE187)+FE187>$AD28,$AD28-SUM($AE187:FE187),FE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FF187)+FF187>$AD28,$AD28-SUM($AE187:FF187),FF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FG187)+FG187>$AD28,$AD28-SUM($AE187:FG187),FG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FH187)+FH187>$AD28,$AD28-SUM($AE187:FH187),FH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FI187)+FI187>$AD28,$AD28-SUM($AE187:FI187),FI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FJ187)+FJ187>$AD28,$AD28-SUM($AE187:FJ187),FJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FK187)+FK187>$AD28,$AD28-SUM($AE187:FK187),FK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FL187)+FL187>$AD28,$AD28-SUM($AE187:FL187),FL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FM187)+FM187>$AD28,$AD28-SUM($AE187:FM187),FM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FN187)+FN187>$AD28,$AD28-SUM($AE187:FN187),FN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FO187)+FO187>$AD28,$AD28-SUM($AE187:FO187),FO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FP187)+FP187>$AD28,$AD28-SUM($AE187:FP187),FP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FQ187)+FQ187>$AD28,$AD28-SUM($AE187:FQ187),FQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FR187)+FR187>$AD28,$AD28-SUM($AE187:FR187),FR187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FS187)+FS187>$AD28,$AD28-SUM($AE187:FS187),FS187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FT187)+FT187>$AD28,$AD28-SUM($AE187:FT187),FT187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FU187)+FU187>$AD28,$AD28-SUM($AE187:FU187),FU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FV187)+FV187>$AD28,$AD28-SUM($AE187:FV187),FV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FW187)+FW187>$AD28,$AD28-SUM($AE187:FW187),FW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FX187)+FX187>$AD28,$AD28-SUM($AE187:FX187),FX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FY187)+FY187>$AD28,$AD28-SUM($AE187:FY187),FY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:FZ187)+FZ187>$AD28,$AD28-SUM($AE187:FZ187),FZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GA187)+GA187>$AD28,$AD28-SUM($AE187:GA187),GA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GB187)+GB187>$AD28,$AD28-SUM($AE187:GB187),GB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GC187)+GC187>$AD28,$AD28-SUM($AE187:GC187),GC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GD187)+GD187>$AD28,$AD28-SUM($AE187:GD187),GD187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GE187)+GE187>$AD28,$AD28-SUM($AE187:GE187),GE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GF187)+GF187>$AD28,$AD28-SUM($AE187:GF187),GF187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GG187)+GG187>$AD28,$AD28-SUM($AE187:GG187),GG187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GH187)+GH187>$AD28,$AD28-SUM($AE187:GH187),GH187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GI187)+GI187>$AD28,$AD28-SUM($AE187:GI187),GI187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GJ187)+GJ187>$AD28,$AD28-SUM($AE187:GJ187),GJ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GK187)+GK187>$AD28,$AD28-SUM($AE187:GK187),GK187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GL187)+GL187>$AD28,$AD28-SUM($AE187:GL187),GL187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GM187)+GM187>$AD28,$AD28-SUM($AE187:GM187),GM187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GN187)+GN187>$AD28,$AD28-SUM($AE187:GN187),GN187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GO187)+GO187>$AD28,$AD28-SUM($AE187:GO187),GO187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GP187)+GP187>$AD28,$AD28-SUM($AE187:GP187),GP187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GQ187)+GQ187>$AD28,$AD28-SUM($AE187:GQ187),GQ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GR187)+GR187>$AD28,$AD28-SUM($AE187:GR187),GR187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GS187)+GS187>$AD28,$AD28-SUM($AE187:GS187),GS187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GT187)+GT187>$AD28,$AD28-SUM($AE187:GT187),GT187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GU187)+GU187>$AD28,$AD28-SUM($AE187:GU187),GU187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GV187)+GV187>$AD28,$AD28-SUM($AE187:GV187),GV187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GW187)+GW187>$AD28,$AD28-SUM($AE187:GW187),GW187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GX187)+GX187>$AD28,$AD28-SUM($AE187:GX187),GX187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GY187)+GY187>$AD28,$AD28-SUM($AE187:GY187),GY187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:GZ187)+GZ187>$AD28,$AD28-SUM($AE187:GZ187),GZ187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:HA187)+HA187>$AD28,$AD28-SUM($AE187:HA187),HA187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:HB187)+HB187>$AD28,$AD28-SUM($AE187:HB187),HB187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:HC187)+HC187>$AD28,$AD28-SUM($AE187:HC187),HC187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:HD187)+HD187>$AD28,$AD28-SUM($AE187:HD187),HD187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:HE187)+HE187>$AD28,$AD28-SUM($AE187:HE187),HE187),0)","v":0},{"$f":"IF($AE187>0,IF(SUM($AE187:HF187)+HF187>$AD28,$AD28-SUM($AE187:HF187),HF187),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE188>0,IF(SUM($AE188:AE188)+AE188>$AD29,$AD29-SUM($AE188:AE188),AE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AF188)+AF188>$AD29,$AD29-SUM($AE188:AF188),AF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AG188)+AG188>$AD29,$AD29-SUM($AE188:AG188),AG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AH188)+AH188>$AD29,$AD29-SUM($AE188:AH188),AH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AI188)+AI188>$AD29,$AD29-SUM($AE188:AI188),AI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AJ188)+AJ188>$AD29,$AD29-SUM($AE188:AJ188),AJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AK188)+AK188>$AD29,$AD29-SUM($AE188:AK188),AK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AL188)+AL188>$AD29,$AD29-SUM($AE188:AL188),AL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AM188)+AM188>$AD29,$AD29-SUM($AE188:AM188),AM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AN188)+AN188>$AD29,$AD29-SUM($AE188:AN188),AN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AO188)+AO188>$AD29,$AD29-SUM($AE188:AO188),AO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AP188)+AP188>$AD29,$AD29-SUM($AE188:AP188),AP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AQ188)+AQ188>$AD29,$AD29-SUM($AE188:AQ188),AQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AR188)+AR188>$AD29,$AD29-SUM($AE188:AR188),AR188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AS188)+AS188>$AD29,$AD29-SUM($AE188:AS188),AS188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AT188)+AT188>$AD29,$AD29-SUM($AE188:AT188),AT188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AU188)+AU188>$AD29,$AD29-SUM($AE188:AU188),AU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AV188)+AV188>$AD29,$AD29-SUM($AE188:AV188),AV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AW188)+AW188>$AD29,$AD29-SUM($AE188:AW188),AW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AX188)+AX188>$AD29,$AD29-SUM($AE188:AX188),AX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AY188)+AY188>$AD29,$AD29-SUM($AE188:AY188),AY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:AZ188)+AZ188>$AD29,$AD29-SUM($AE188:AZ188),AZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BA188)+BA188>$AD29,$AD29-SUM($AE188:BA188),BA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BB188)+BB188>$AD29,$AD29-SUM($AE188:BB188),BB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BC188)+BC188>$AD29,$AD29-SUM($AE188:BC188),BC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BD188)+BD188>$AD29,$AD29-SUM($AE188:BD188),BD188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BE188)+BE188>$AD29,$AD29-SUM($AE188:BE188),BE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BF188)+BF188>$AD29,$AD29-SUM($AE188:BF188),BF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BG188)+BG188>$AD29,$AD29-SUM($AE188:BG188),BG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BH188)+BH188>$AD29,$AD29-SUM($AE188:BH188),BH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BI188)+BI188>$AD29,$AD29-SUM($AE188:BI188),BI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BJ188)+BJ188>$AD29,$AD29-SUM($AE188:BJ188),BJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BK188)+BK188>$AD29,$AD29-SUM($AE188:BK188),BK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BL188)+BL188>$AD29,$AD29-SUM($AE188:BL188),BL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BM188)+BM188>$AD29,$AD29-SUM($AE188:BM188),BM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BN188)+BN188>$AD29,$AD29-SUM($AE188:BN188),BN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BO188)+BO188>$AD29,$AD29-SUM($AE188:BO188),BO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BP188)+BP188>$AD29,$AD29-SUM($AE188:BP188),BP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BQ188)+BQ188>$AD29,$AD29-SUM($AE188:BQ188),BQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BR188)+BR188>$AD29,$AD29-SUM($AE188:BR188),BR188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BS188)+BS188>$AD29,$AD29-SUM($AE188:BS188),BS188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BT188)+BT188>$AD29,$AD29-SUM($AE188:BT188),BT188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BU188)+BU188>$AD29,$AD29-SUM($AE188:BU188),BU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BV188)+BV188>$AD29,$AD29-SUM($AE188:BV188),BV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BW188)+BW188>$AD29,$AD29-SUM($AE188:BW188),BW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BX188)+BX188>$AD29,$AD29-SUM($AE188:BX188),BX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BY188)+BY188>$AD29,$AD29-SUM($AE188:BY188),BY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:BZ188)+BZ188>$AD29,$AD29-SUM($AE188:BZ188),BZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CA188)+CA188>$AD29,$AD29-SUM($AE188:CA188),CA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CB188)+CB188>$AD29,$AD29-SUM($AE188:CB188),CB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CC188)+CC188>$AD29,$AD29-SUM($AE188:CC188),CC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CD188)+CD188>$AD29,$AD29-SUM($AE188:CD188),CD188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CE188)+CE188>$AD29,$AD29-SUM($AE188:CE188),CE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CF188)+CF188>$AD29,$AD29-SUM($AE188:CF188),CF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CG188)+CG188>$AD29,$AD29-SUM($AE188:CG188),CG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CH188)+CH188>$AD29,$AD29-SUM($AE188:CH188),CH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CI188)+CI188>$AD29,$AD29-SUM($AE188:CI188),CI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CJ188)+CJ188>$AD29,$AD29-SUM($AE188:CJ188),CJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CK188)+CK188>$AD29,$AD29-SUM($AE188:CK188),CK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CL188)+CL188>$AD29,$AD29-SUM($AE188:CL188),CL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CM188)+CM188>$AD29,$AD29-SUM($AE188:CM188),CM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CN188)+CN188>$AD29,$AD29-SUM($AE188:CN188),CN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CO188)+CO188>$AD29,$AD29-SUM($AE188:CO188),CO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CP188)+CP188>$AD29,$AD29-SUM($AE188:CP188),CP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CQ188)+CQ188>$AD29,$AD29-SUM($AE188:CQ188),CQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CR188)+CR188>$AD29,$AD29-SUM($AE188:CR188),CR188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CS188)+CS188>$AD29,$AD29-SUM($AE188:CS188),CS188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CT188)+CT188>$AD29,$AD29-SUM($AE188:CT188),CT188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CU188)+CU188>$AD29,$AD29-SUM($AE188:CU188),CU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CV188)+CV188>$AD29,$AD29-SUM($AE188:CV188),CV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CW188)+CW188>$AD29,$AD29-SUM($AE188:CW188),CW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CX188)+CX188>$AD29,$AD29-SUM($AE188:CX188),CX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CY188)+CY188>$AD29,$AD29-SUM($AE188:CY188),CY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:CZ188)+CZ188>$AD29,$AD29-SUM($AE188:CZ188),CZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DA188)+DA188>$AD29,$AD29-SUM($AE188:DA188),DA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DB188)+DB188>$AD29,$AD29-SUM($AE188:DB188),DB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DC188)+DC188>$AD29,$AD29-SUM($AE188:DC188),DC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DD188)+DD188>$AD29,$AD29-SUM($AE188:DD188),DD188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DE188)+DE188>$AD29,$AD29-SUM($AE188:DE188),DE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DF188)+DF188>$AD29,$AD29-SUM($AE188:DF188),DF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DG188)+DG188>$AD29,$AD29-SUM($AE188:DG188),DG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DH188)+DH188>$AD29,$AD29-SUM($AE188:DH188),DH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DI188)+DI188>$AD29,$AD29-SUM($AE188:DI188),DI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DJ188)+DJ188>$AD29,$AD29-SUM($AE188:DJ188),DJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DK188)+DK188>$AD29,$AD29-SUM($AE188:DK188),DK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DL188)+DL188>$AD29,$AD29-SUM($AE188:DL188),DL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DM188)+DM188>$AD29,$AD29-SUM($AE188:DM188),DM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DN188)+DN188>$AD29,$AD29-SUM($AE188:DN188),DN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DO188)+DO188>$AD29,$AD29-SUM($AE188:DO188),DO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DP188)+DP188>$AD29,$AD29-SUM($AE188:DP188),DP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DQ188)+DQ188>$AD29,$AD29-SUM($AE188:DQ188),DQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DR188)+DR188>$AD29,$AD29-SUM($AE188:DR188),DR188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DS188)+DS188>$AD29,$AD29-SUM($AE188:DS188),DS188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DT188)+DT188>$AD29,$AD29-SUM($AE188:DT188),DT188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DU188)+DU188>$AD29,$AD29-SUM($AE188:DU188),DU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DV188)+DV188>$AD29,$AD29-SUM($AE188:DV188),DV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DW188)+DW188>$AD29,$AD29-SUM($AE188:DW188),DW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DX188)+DX188>$AD29,$AD29-SUM($AE188:DX188),DX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DY188)+DY188>$AD29,$AD29-SUM($AE188:DY188),DY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:DZ188)+DZ188>$AD29,$AD29-SUM($AE188:DZ188),DZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EA188)+EA188>$AD29,$AD29-SUM($AE188:EA188),EA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EB188)+EB188>$AD29,$AD29-SUM($AE188:EB188),EB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EC188)+EC188>$AD29,$AD29-SUM($AE188:EC188),EC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:ED188)+ED188>$AD29,$AD29-SUM($AE188:ED188),ED188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EE188)+EE188>$AD29,$AD29-SUM($AE188:EE188),EE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EF188)+EF188>$AD29,$AD29-SUM($AE188:EF188),EF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EG188)+EG188>$AD29,$AD29-SUM($AE188:EG188),EG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EH188)+EH188>$AD29,$AD29-SUM($AE188:EH188),EH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EI188)+EI188>$AD29,$AD29-SUM($AE188:EI188),EI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EJ188)+EJ188>$AD29,$AD29-SUM($AE188:EJ188),EJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EK188)+EK188>$AD29,$AD29-SUM($AE188:EK188),EK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EL188)+EL188>$AD29,$AD29-SUM($AE188:EL188),EL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EM188)+EM188>$AD29,$AD29-SUM($AE188:EM188),EM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EN188)+EN188>$AD29,$AD29-SUM($AE188:EN188),EN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EO188)+EO188>$AD29,$AD29-SUM($AE188:EO188),EO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EP188)+EP188>$AD29,$AD29-SUM($AE188:EP188),EP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EQ188)+EQ188>$AD29,$AD29-SUM($AE188:EQ188),EQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:ER188)+ER188>$AD29,$AD29-SUM($AE188:ER188),ER188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:ES188)+ES188>$AD29,$AD29-SUM($AE188:ES188),ES188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:ET188)+ET188>$AD29,$AD29-SUM($AE188:ET188),ET188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EU188)+EU188>$AD29,$AD29-SUM($AE188:EU188),EU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EV188)+EV188>$AD29,$AD29-SUM($AE188:EV188),EV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EW188)+EW188>$AD29,$AD29-SUM($AE188:EW188),EW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EX188)+EX188>$AD29,$AD29-SUM($AE188:EX188),EX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EY188)+EY188>$AD29,$AD29-SUM($AE188:EY188),EY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:EZ188)+EZ188>$AD29,$AD29-SUM($AE188:EZ188),EZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FA188)+FA188>$AD29,$AD29-SUM($AE188:FA188),FA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FB188)+FB188>$AD29,$AD29-SUM($AE188:FB188),FB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FC188)+FC188>$AD29,$AD29-SUM($AE188:FC188),FC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FD188)+FD188>$AD29,$AD29-SUM($AE188:FD188),FD188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FE188)+FE188>$AD29,$AD29-SUM($AE188:FE188),FE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FF188)+FF188>$AD29,$AD29-SUM($AE188:FF188),FF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FG188)+FG188>$AD29,$AD29-SUM($AE188:FG188),FG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FH188)+FH188>$AD29,$AD29-SUM($AE188:FH188),FH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FI188)+FI188>$AD29,$AD29-SUM($AE188:FI188),FI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FJ188)+FJ188>$AD29,$AD29-SUM($AE188:FJ188),FJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FK188)+FK188>$AD29,$AD29-SUM($AE188:FK188),FK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FL188)+FL188>$AD29,$AD29-SUM($AE188:FL188),FL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FM188)+FM188>$AD29,$AD29-SUM($AE188:FM188),FM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FN188)+FN188>$AD29,$AD29-SUM($AE188:FN188),FN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FO188)+FO188>$AD29,$AD29-SUM($AE188:FO188),FO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FP188)+FP188>$AD29,$AD29-SUM($AE188:FP188),FP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FQ188)+FQ188>$AD29,$AD29-SUM($AE188:FQ188),FQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FR188)+FR188>$AD29,$AD29-SUM($AE188:FR188),FR188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FS188)+FS188>$AD29,$AD29-SUM($AE188:FS188),FS188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FT188)+FT188>$AD29,$AD29-SUM($AE188:FT188),FT188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FU188)+FU188>$AD29,$AD29-SUM($AE188:FU188),FU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FV188)+FV188>$AD29,$AD29-SUM($AE188:FV188),FV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FW188)+FW188>$AD29,$AD29-SUM($AE188:FW188),FW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FX188)+FX188>$AD29,$AD29-SUM($AE188:FX188),FX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FY188)+FY188>$AD29,$AD29-SUM($AE188:FY188),FY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:FZ188)+FZ188>$AD29,$AD29-SUM($AE188:FZ188),FZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GA188)+GA188>$AD29,$AD29-SUM($AE188:GA188),GA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GB188)+GB188>$AD29,$AD29-SUM($AE188:GB188),GB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GC188)+GC188>$AD29,$AD29-SUM($AE188:GC188),GC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GD188)+GD188>$AD29,$AD29-SUM($AE188:GD188),GD188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GE188)+GE188>$AD29,$AD29-SUM($AE188:GE188),GE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GF188)+GF188>$AD29,$AD29-SUM($AE188:GF188),GF188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GG188)+GG188>$AD29,$AD29-SUM($AE188:GG188),GG188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GH188)+GH188>$AD29,$AD29-SUM($AE188:GH188),GH188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GI188)+GI188>$AD29,$AD29-SUM($AE188:GI188),GI188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GJ188)+GJ188>$AD29,$AD29-SUM($AE188:GJ188),GJ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GK188)+GK188>$AD29,$AD29-SUM($AE188:GK188),GK188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GL188)+GL188>$AD29,$AD29-SUM($AE188:GL188),GL188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GM188)+GM188>$AD29,$AD29-SUM($AE188:GM188),GM188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GN188)+GN188>$AD29,$AD29-SUM($AE188:GN188),GN188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GO188)+GO188>$AD29,$AD29-SUM($AE188:GO188),GO188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GP188)+GP188>$AD29,$AD29-SUM($AE188:GP188),GP188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GQ188)+GQ188>$AD29,$AD29-SUM($AE188:GQ188),GQ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GR188)+GR188>$AD29,$AD29-SUM($AE188:GR188),GR188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GS188)+GS188>$AD29,$AD29-SUM($AE188:GS188),GS188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GT188)+GT188>$AD29,$AD29-SUM($AE188:GT188),GT188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GU188)+GU188>$AD29,$AD29-SUM($AE188:GU188),GU188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GV188)+GV188>$AD29,$AD29-SUM($AE188:GV188),GV188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GW188)+GW188>$AD29,$AD29-SUM($AE188:GW188),GW188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GX188)+GX188>$AD29,$AD29-SUM($AE188:GX188),GX188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GY188)+GY188>$AD29,$AD29-SUM($AE188:GY188),GY188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:GZ188)+GZ188>$AD29,$AD29-SUM($AE188:GZ188),GZ188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:HA188)+HA188>$AD29,$AD29-SUM($AE188:HA188),HA188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:HB188)+HB188>$AD29,$AD29-SUM($AE188:HB188),HB188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:HC188)+HC188>$AD29,$AD29-SUM($AE188:HC188),HC188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:HD188)+HD188>$AD29,$AD29-SUM($AE188:HD188),HD188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:HE188)+HE188>$AD29,$AD29-SUM($AE188:HE188),HE188),0)","v":0},{"$f":"IF($AE188>0,IF(SUM($AE188:HF188)+HF188>$AD29,$AD29-SUM($AE188:HF188),HF188),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE189>0,IF(SUM($AE189:AE189)+AE189>$AD30,$AD30-SUM($AE189:AE189),AE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AF189)+AF189>$AD30,$AD30-SUM($AE189:AF189),AF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AG189)+AG189>$AD30,$AD30-SUM($AE189:AG189),AG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AH189)+AH189>$AD30,$AD30-SUM($AE189:AH189),AH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AI189)+AI189>$AD30,$AD30-SUM($AE189:AI189),AI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AJ189)+AJ189>$AD30,$AD30-SUM($AE189:AJ189),AJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AK189)+AK189>$AD30,$AD30-SUM($AE189:AK189),AK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AL189)+AL189>$AD30,$AD30-SUM($AE189:AL189),AL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AM189)+AM189>$AD30,$AD30-SUM($AE189:AM189),AM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AN189)+AN189>$AD30,$AD30-SUM($AE189:AN189),AN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AO189)+AO189>$AD30,$AD30-SUM($AE189:AO189),AO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AP189)+AP189>$AD30,$AD30-SUM($AE189:AP189),AP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AQ189)+AQ189>$AD30,$AD30-SUM($AE189:AQ189),AQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AR189)+AR189>$AD30,$AD30-SUM($AE189:AR189),AR189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AS189)+AS189>$AD30,$AD30-SUM($AE189:AS189),AS189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AT189)+AT189>$AD30,$AD30-SUM($AE189:AT189),AT189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AU189)+AU189>$AD30,$AD30-SUM($AE189:AU189),AU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AV189)+AV189>$AD30,$AD30-SUM($AE189:AV189),AV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AW189)+AW189>$AD30,$AD30-SUM($AE189:AW189),AW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AX189)+AX189>$AD30,$AD30-SUM($AE189:AX189),AX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AY189)+AY189>$AD30,$AD30-SUM($AE189:AY189),AY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:AZ189)+AZ189>$AD30,$AD30-SUM($AE189:AZ189),AZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BA189)+BA189>$AD30,$AD30-SUM($AE189:BA189),BA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BB189)+BB189>$AD30,$AD30-SUM($AE189:BB189),BB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BC189)+BC189>$AD30,$AD30-SUM($AE189:BC189),BC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BD189)+BD189>$AD30,$AD30-SUM($AE189:BD189),BD189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BE189)+BE189>$AD30,$AD30-SUM($AE189:BE189),BE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BF189)+BF189>$AD30,$AD30-SUM($AE189:BF189),BF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BG189)+BG189>$AD30,$AD30-SUM($AE189:BG189),BG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BH189)+BH189>$AD30,$AD30-SUM($AE189:BH189),BH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BI189)+BI189>$AD30,$AD30-SUM($AE189:BI189),BI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BJ189)+BJ189>$AD30,$AD30-SUM($AE189:BJ189),BJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BK189)+BK189>$AD30,$AD30-SUM($AE189:BK189),BK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BL189)+BL189>$AD30,$AD30-SUM($AE189:BL189),BL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BM189)+BM189>$AD30,$AD30-SUM($AE189:BM189),BM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BN189)+BN189>$AD30,$AD30-SUM($AE189:BN189),BN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BO189)+BO189>$AD30,$AD30-SUM($AE189:BO189),BO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BP189)+BP189>$AD30,$AD30-SUM($AE189:BP189),BP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BQ189)+BQ189>$AD30,$AD30-SUM($AE189:BQ189),BQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BR189)+BR189>$AD30,$AD30-SUM($AE189:BR189),BR189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BS189)+BS189>$AD30,$AD30-SUM($AE189:BS189),BS189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BT189)+BT189>$AD30,$AD30-SUM($AE189:BT189),BT189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BU189)+BU189>$AD30,$AD30-SUM($AE189:BU189),BU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BV189)+BV189>$AD30,$AD30-SUM($AE189:BV189),BV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BW189)+BW189>$AD30,$AD30-SUM($AE189:BW189),BW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BX189)+BX189>$AD30,$AD30-SUM($AE189:BX189),BX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BY189)+BY189>$AD30,$AD30-SUM($AE189:BY189),BY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:BZ189)+BZ189>$AD30,$AD30-SUM($AE189:BZ189),BZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CA189)+CA189>$AD30,$AD30-SUM($AE189:CA189),CA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CB189)+CB189>$AD30,$AD30-SUM($AE189:CB189),CB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CC189)+CC189>$AD30,$AD30-SUM($AE189:CC189),CC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CD189)+CD189>$AD30,$AD30-SUM($AE189:CD189),CD189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CE189)+CE189>$AD30,$AD30-SUM($AE189:CE189),CE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CF189)+CF189>$AD30,$AD30-SUM($AE189:CF189),CF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CG189)+CG189>$AD30,$AD30-SUM($AE189:CG189),CG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CH189)+CH189>$AD30,$AD30-SUM($AE189:CH189),CH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CI189)+CI189>$AD30,$AD30-SUM($AE189:CI189),CI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CJ189)+CJ189>$AD30,$AD30-SUM($AE189:CJ189),CJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CK189)+CK189>$AD30,$AD30-SUM($AE189:CK189),CK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CL189)+CL189>$AD30,$AD30-SUM($AE189:CL189),CL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CM189)+CM189>$AD30,$AD30-SUM($AE189:CM189),CM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CN189)+CN189>$AD30,$AD30-SUM($AE189:CN189),CN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CO189)+CO189>$AD30,$AD30-SUM($AE189:CO189),CO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CP189)+CP189>$AD30,$AD30-SUM($AE189:CP189),CP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CQ189)+CQ189>$AD30,$AD30-SUM($AE189:CQ189),CQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CR189)+CR189>$AD30,$AD30-SUM($AE189:CR189),CR189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CS189)+CS189>$AD30,$AD30-SUM($AE189:CS189),CS189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CT189)+CT189>$AD30,$AD30-SUM($AE189:CT189),CT189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CU189)+CU189>$AD30,$AD30-SUM($AE189:CU189),CU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CV189)+CV189>$AD30,$AD30-SUM($AE189:CV189),CV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CW189)+CW189>$AD30,$AD30-SUM($AE189:CW189),CW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CX189)+CX189>$AD30,$AD30-SUM($AE189:CX189),CX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CY189)+CY189>$AD30,$AD30-SUM($AE189:CY189),CY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:CZ189)+CZ189>$AD30,$AD30-SUM($AE189:CZ189),CZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DA189)+DA189>$AD30,$AD30-SUM($AE189:DA189),DA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DB189)+DB189>$AD30,$AD30-SUM($AE189:DB189),DB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DC189)+DC189>$AD30,$AD30-SUM($AE189:DC189),DC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DD189)+DD189>$AD30,$AD30-SUM($AE189:DD189),DD189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DE189)+DE189>$AD30,$AD30-SUM($AE189:DE189),DE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DF189)+DF189>$AD30,$AD30-SUM($AE189:DF189),DF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DG189)+DG189>$AD30,$AD30-SUM($AE189:DG189),DG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DH189)+DH189>$AD30,$AD30-SUM($AE189:DH189),DH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DI189)+DI189>$AD30,$AD30-SUM($AE189:DI189),DI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DJ189)+DJ189>$AD30,$AD30-SUM($AE189:DJ189),DJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DK189)+DK189>$AD30,$AD30-SUM($AE189:DK189),DK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DL189)+DL189>$AD30,$AD30-SUM($AE189:DL189),DL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DM189)+DM189>$AD30,$AD30-SUM($AE189:DM189),DM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DN189)+DN189>$AD30,$AD30-SUM($AE189:DN189),DN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DO189)+DO189>$AD30,$AD30-SUM($AE189:DO189),DO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DP189)+DP189>$AD30,$AD30-SUM($AE189:DP189),DP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DQ189)+DQ189>$AD30,$AD30-SUM($AE189:DQ189),DQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DR189)+DR189>$AD30,$AD30-SUM($AE189:DR189),DR189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DS189)+DS189>$AD30,$AD30-SUM($AE189:DS189),DS189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DT189)+DT189>$AD30,$AD30-SUM($AE189:DT189),DT189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DU189)+DU189>$AD30,$AD30-SUM($AE189:DU189),DU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DV189)+DV189>$AD30,$AD30-SUM($AE189:DV189),DV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DW189)+DW189>$AD30,$AD30-SUM($AE189:DW189),DW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DX189)+DX189>$AD30,$AD30-SUM($AE189:DX189),DX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DY189)+DY189>$AD30,$AD30-SUM($AE189:DY189),DY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:DZ189)+DZ189>$AD30,$AD30-SUM($AE189:DZ189),DZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EA189)+EA189>$AD30,$AD30-SUM($AE189:EA189),EA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EB189)+EB189>$AD30,$AD30-SUM($AE189:EB189),EB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EC189)+EC189>$AD30,$AD30-SUM($AE189:EC189),EC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:ED189)+ED189>$AD30,$AD30-SUM($AE189:ED189),ED189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EE189)+EE189>$AD30,$AD30-SUM($AE189:EE189),EE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EF189)+EF189>$AD30,$AD30-SUM($AE189:EF189),EF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EG189)+EG189>$AD30,$AD30-SUM($AE189:EG189),EG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EH189)+EH189>$AD30,$AD30-SUM($AE189:EH189),EH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EI189)+EI189>$AD30,$AD30-SUM($AE189:EI189),EI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EJ189)+EJ189>$AD30,$AD30-SUM($AE189:EJ189),EJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EK189)+EK189>$AD30,$AD30-SUM($AE189:EK189),EK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EL189)+EL189>$AD30,$AD30-SUM($AE189:EL189),EL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EM189)+EM189>$AD30,$AD30-SUM($AE189:EM189),EM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EN189)+EN189>$AD30,$AD30-SUM($AE189:EN189),EN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EO189)+EO189>$AD30,$AD30-SUM($AE189:EO189),EO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EP189)+EP189>$AD30,$AD30-SUM($AE189:EP189),EP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EQ189)+EQ189>$AD30,$AD30-SUM($AE189:EQ189),EQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:ER189)+ER189>$AD30,$AD30-SUM($AE189:ER189),ER189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:ES189)+ES189>$AD30,$AD30-SUM($AE189:ES189),ES189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:ET189)+ET189>$AD30,$AD30-SUM($AE189:ET189),ET189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EU189)+EU189>$AD30,$AD30-SUM($AE189:EU189),EU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EV189)+EV189>$AD30,$AD30-SUM($AE189:EV189),EV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EW189)+EW189>$AD30,$AD30-SUM($AE189:EW189),EW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EX189)+EX189>$AD30,$AD30-SUM($AE189:EX189),EX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EY189)+EY189>$AD30,$AD30-SUM($AE189:EY189),EY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:EZ189)+EZ189>$AD30,$AD30-SUM($AE189:EZ189),EZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FA189)+FA189>$AD30,$AD30-SUM($AE189:FA189),FA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FB189)+FB189>$AD30,$AD30-SUM($AE189:FB189),FB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FC189)+FC189>$AD30,$AD30-SUM($AE189:FC189),FC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FD189)+FD189>$AD30,$AD30-SUM($AE189:FD189),FD189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FE189)+FE189>$AD30,$AD30-SUM($AE189:FE189),FE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FF189)+FF189>$AD30,$AD30-SUM($AE189:FF189),FF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FG189)+FG189>$AD30,$AD30-SUM($AE189:FG189),FG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FH189)+FH189>$AD30,$AD30-SUM($AE189:FH189),FH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FI189)+FI189>$AD30,$AD30-SUM($AE189:FI189),FI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FJ189)+FJ189>$AD30,$AD30-SUM($AE189:FJ189),FJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FK189)+FK189>$AD30,$AD30-SUM($AE189:FK189),FK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FL189)+FL189>$AD30,$AD30-SUM($AE189:FL189),FL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FM189)+FM189>$AD30,$AD30-SUM($AE189:FM189),FM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FN189)+FN189>$AD30,$AD30-SUM($AE189:FN189),FN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FO189)+FO189>$AD30,$AD30-SUM($AE189:FO189),FO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FP189)+FP189>$AD30,$AD30-SUM($AE189:FP189),FP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FQ189)+FQ189>$AD30,$AD30-SUM($AE189:FQ189),FQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FR189)+FR189>$AD30,$AD30-SUM($AE189:FR189),FR189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FS189)+FS189>$AD30,$AD30-SUM($AE189:FS189),FS189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FT189)+FT189>$AD30,$AD30-SUM($AE189:FT189),FT189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FU189)+FU189>$AD30,$AD30-SUM($AE189:FU189),FU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FV189)+FV189>$AD30,$AD30-SUM($AE189:FV189),FV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FW189)+FW189>$AD30,$AD30-SUM($AE189:FW189),FW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FX189)+FX189>$AD30,$AD30-SUM($AE189:FX189),FX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FY189)+FY189>$AD30,$AD30-SUM($AE189:FY189),FY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:FZ189)+FZ189>$AD30,$AD30-SUM($AE189:FZ189),FZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GA189)+GA189>$AD30,$AD30-SUM($AE189:GA189),GA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GB189)+GB189>$AD30,$AD30-SUM($AE189:GB189),GB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GC189)+GC189>$AD30,$AD30-SUM($AE189:GC189),GC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GD189)+GD189>$AD30,$AD30-SUM($AE189:GD189),GD189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GE189)+GE189>$AD30,$AD30-SUM($AE189:GE189),GE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GF189)+GF189>$AD30,$AD30-SUM($AE189:GF189),GF189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GG189)+GG189>$AD30,$AD30-SUM($AE189:GG189),GG189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GH189)+GH189>$AD30,$AD30-SUM($AE189:GH189),GH189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GI189)+GI189>$AD30,$AD30-SUM($AE189:GI189),GI189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GJ189)+GJ189>$AD30,$AD30-SUM($AE189:GJ189),GJ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GK189)+GK189>$AD30,$AD30-SUM($AE189:GK189),GK189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GL189)+GL189>$AD30,$AD30-SUM($AE189:GL189),GL189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GM189)+GM189>$AD30,$AD30-SUM($AE189:GM189),GM189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GN189)+GN189>$AD30,$AD30-SUM($AE189:GN189),GN189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GO189)+GO189>$AD30,$AD30-SUM($AE189:GO189),GO189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GP189)+GP189>$AD30,$AD30-SUM($AE189:GP189),GP189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GQ189)+GQ189>$AD30,$AD30-SUM($AE189:GQ189),GQ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GR189)+GR189>$AD30,$AD30-SUM($AE189:GR189),GR189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GS189)+GS189>$AD30,$AD30-SUM($AE189:GS189),GS189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GT189)+GT189>$AD30,$AD30-SUM($AE189:GT189),GT189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GU189)+GU189>$AD30,$AD30-SUM($AE189:GU189),GU189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GV189)+GV189>$AD30,$AD30-SUM($AE189:GV189),GV189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GW189)+GW189>$AD30,$AD30-SUM($AE189:GW189),GW189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GX189)+GX189>$AD30,$AD30-SUM($AE189:GX189),GX189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GY189)+GY189>$AD30,$AD30-SUM($AE189:GY189),GY189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:GZ189)+GZ189>$AD30,$AD30-SUM($AE189:GZ189),GZ189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:HA189)+HA189>$AD30,$AD30-SUM($AE189:HA189),HA189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:HB189)+HB189>$AD30,$AD30-SUM($AE189:HB189),HB189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:HC189)+HC189>$AD30,$AD30-SUM($AE189:HC189),HC189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:HD189)+HD189>$AD30,$AD30-SUM($AE189:HD189),HD189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:HE189)+HE189>$AD30,$AD30-SUM($AE189:HE189),HE189),0)","v":0},{"$f":"IF($AE189>0,IF(SUM($AE189:HF189)+HF189>$AD30,$AD30-SUM($AE189:HF189),HF189),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AE190>0,IF(SUM($AE190:AE190)+AE190>$AD31,$AD31-SUM($AE190:AE190),AE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AF190)+AF190>$AD31,$AD31-SUM($AE190:AF190),AF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AG190)+AG190>$AD31,$AD31-SUM($AE190:AG190),AG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AH190)+AH190>$AD31,$AD31-SUM($AE190:AH190),AH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AI190)+AI190>$AD31,$AD31-SUM($AE190:AI190),AI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AJ190)+AJ190>$AD31,$AD31-SUM($AE190:AJ190),AJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AK190)+AK190>$AD31,$AD31-SUM($AE190:AK190),AK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AL190)+AL190>$AD31,$AD31-SUM($AE190:AL190),AL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AM190)+AM190>$AD31,$AD31-SUM($AE190:AM190),AM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AN190)+AN190>$AD31,$AD31-SUM($AE190:AN190),AN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AO190)+AO190>$AD31,$AD31-SUM($AE190:AO190),AO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AP190)+AP190>$AD31,$AD31-SUM($AE190:AP190),AP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AQ190)+AQ190>$AD31,$AD31-SUM($AE190:AQ190),AQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AR190)+AR190>$AD31,$AD31-SUM($AE190:AR190),AR190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AS190)+AS190>$AD31,$AD31-SUM($AE190:AS190),AS190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AT190)+AT190>$AD31,$AD31-SUM($AE190:AT190),AT190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AU190)+AU190>$AD31,$AD31-SUM($AE190:AU190),AU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AV190)+AV190>$AD31,$AD31-SUM($AE190:AV190),AV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AW190)+AW190>$AD31,$AD31-SUM($AE190:AW190),AW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AX190)+AX190>$AD31,$AD31-SUM($AE190:AX190),AX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AY190)+AY190>$AD31,$AD31-SUM($AE190:AY190),AY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:AZ190)+AZ190>$AD31,$AD31-SUM($AE190:AZ190),AZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BA190)+BA190>$AD31,$AD31-SUM($AE190:BA190),BA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BB190)+BB190>$AD31,$AD31-SUM($AE190:BB190),BB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BC190)+BC190>$AD31,$AD31-SUM($AE190:BC190),BC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BD190)+BD190>$AD31,$AD31-SUM($AE190:BD190),BD190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BE190)+BE190>$AD31,$AD31-SUM($AE190:BE190),BE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BF190)+BF190>$AD31,$AD31-SUM($AE190:BF190),BF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BG190)+BG190>$AD31,$AD31-SUM($AE190:BG190),BG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BH190)+BH190>$AD31,$AD31-SUM($AE190:BH190),BH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BI190)+BI190>$AD31,$AD31-SUM($AE190:BI190),BI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BJ190)+BJ190>$AD31,$AD31-SUM($AE190:BJ190),BJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BK190)+BK190>$AD31,$AD31-SUM($AE190:BK190),BK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BL190)+BL190>$AD31,$AD31-SUM($AE190:BL190),BL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BM190)+BM190>$AD31,$AD31-SUM($AE190:BM190),BM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BN190)+BN190>$AD31,$AD31-SUM($AE190:BN190),BN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BO190)+BO190>$AD31,$AD31-SUM($AE190:BO190),BO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BP190)+BP190>$AD31,$AD31-SUM($AE190:BP190),BP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BQ190)+BQ190>$AD31,$AD31-SUM($AE190:BQ190),BQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BR190)+BR190>$AD31,$AD31-SUM($AE190:BR190),BR190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BS190)+BS190>$AD31,$AD31-SUM($AE190:BS190),BS190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BT190)+BT190>$AD31,$AD31-SUM($AE190:BT190),BT190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BU190)+BU190>$AD31,$AD31-SUM($AE190:BU190),BU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BV190)+BV190>$AD31,$AD31-SUM($AE190:BV190),BV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BW190)+BW190>$AD31,$AD31-SUM($AE190:BW190),BW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BX190)+BX190>$AD31,$AD31-SUM($AE190:BX190),BX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BY190)+BY190>$AD31,$AD31-SUM($AE190:BY190),BY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:BZ190)+BZ190>$AD31,$AD31-SUM($AE190:BZ190),BZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CA190)+CA190>$AD31,$AD31-SUM($AE190:CA190),CA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CB190)+CB190>$AD31,$AD31-SUM($AE190:CB190),CB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CC190)+CC190>$AD31,$AD31-SUM($AE190:CC190),CC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CD190)+CD190>$AD31,$AD31-SUM($AE190:CD190),CD190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CE190)+CE190>$AD31,$AD31-SUM($AE190:CE190),CE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CF190)+CF190>$AD31,$AD31-SUM($AE190:CF190),CF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CG190)+CG190>$AD31,$AD31-SUM($AE190:CG190),CG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CH190)+CH190>$AD31,$AD31-SUM($AE190:CH190),CH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CI190)+CI190>$AD31,$AD31-SUM($AE190:CI190),CI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CJ190)+CJ190>$AD31,$AD31-SUM($AE190:CJ190),CJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CK190)+CK190>$AD31,$AD31-SUM($AE190:CK190),CK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CL190)+CL190>$AD31,$AD31-SUM($AE190:CL190),CL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CM190)+CM190>$AD31,$AD31-SUM($AE190:CM190),CM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CN190)+CN190>$AD31,$AD31-SUM($AE190:CN190),CN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CO190)+CO190>$AD31,$AD31-SUM($AE190:CO190),CO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CP190)+CP190>$AD31,$AD31-SUM($AE190:CP190),CP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CQ190)+CQ190>$AD31,$AD31-SUM($AE190:CQ190),CQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CR190)+CR190>$AD31,$AD31-SUM($AE190:CR190),CR190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CS190)+CS190>$AD31,$AD31-SUM($AE190:CS190),CS190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CT190)+CT190>$AD31,$AD31-SUM($AE190:CT190),CT190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CU190)+CU190>$AD31,$AD31-SUM($AE190:CU190),CU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CV190)+CV190>$AD31,$AD31-SUM($AE190:CV190),CV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CW190)+CW190>$AD31,$AD31-SUM($AE190:CW190),CW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CX190)+CX190>$AD31,$AD31-SUM($AE190:CX190),CX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CY190)+CY190>$AD31,$AD31-SUM($AE190:CY190),CY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:CZ190)+CZ190>$AD31,$AD31-SUM($AE190:CZ190),CZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DA190)+DA190>$AD31,$AD31-SUM($AE190:DA190),DA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DB190)+DB190>$AD31,$AD31-SUM($AE190:DB190),DB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DC190)+DC190>$AD31,$AD31-SUM($AE190:DC190),DC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DD190)+DD190>$AD31,$AD31-SUM($AE190:DD190),DD190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DE190)+DE190>$AD31,$AD31-SUM($AE190:DE190),DE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DF190)+DF190>$AD31,$AD31-SUM($AE190:DF190),DF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DG190)+DG190>$AD31,$AD31-SUM($AE190:DG190),DG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DH190)+DH190>$AD31,$AD31-SUM($AE190:DH190),DH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DI190)+DI190>$AD31,$AD31-SUM($AE190:DI190),DI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DJ190)+DJ190>$AD31,$AD31-SUM($AE190:DJ190),DJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DK190)+DK190>$AD31,$AD31-SUM($AE190:DK190),DK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DL190)+DL190>$AD31,$AD31-SUM($AE190:DL190),DL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DM190)+DM190>$AD31,$AD31-SUM($AE190:DM190),DM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DN190)+DN190>$AD31,$AD31-SUM($AE190:DN190),DN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DO190)+DO190>$AD31,$AD31-SUM($AE190:DO190),DO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DP190)+DP190>$AD31,$AD31-SUM($AE190:DP190),DP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DQ190)+DQ190>$AD31,$AD31-SUM($AE190:DQ190),DQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DR190)+DR190>$AD31,$AD31-SUM($AE190:DR190),DR190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DS190)+DS190>$AD31,$AD31-SUM($AE190:DS190),DS190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DT190)+DT190>$AD31,$AD31-SUM($AE190:DT190),DT190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DU190)+DU190>$AD31,$AD31-SUM($AE190:DU190),DU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DV190)+DV190>$AD31,$AD31-SUM($AE190:DV190),DV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DW190)+DW190>$AD31,$AD31-SUM($AE190:DW190),DW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DX190)+DX190>$AD31,$AD31-SUM($AE190:DX190),DX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DY190)+DY190>$AD31,$AD31-SUM($AE190:DY190),DY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:DZ190)+DZ190>$AD31,$AD31-SUM($AE190:DZ190),DZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EA190)+EA190>$AD31,$AD31-SUM($AE190:EA190),EA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EB190)+EB190>$AD31,$AD31-SUM($AE190:EB190),EB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EC190)+EC190>$AD31,$AD31-SUM($AE190:EC190),EC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:ED190)+ED190>$AD31,$AD31-SUM($AE190:ED190),ED190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EE190)+EE190>$AD31,$AD31-SUM($AE190:EE190),EE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EF190)+EF190>$AD31,$AD31-SUM($AE190:EF190),EF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EG190)+EG190>$AD31,$AD31-SUM($AE190:EG190),EG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EH190)+EH190>$AD31,$AD31-SUM($AE190:EH190),EH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EI190)+EI190>$AD31,$AD31-SUM($AE190:EI190),EI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EJ190)+EJ190>$AD31,$AD31-SUM($AE190:EJ190),EJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EK190)+EK190>$AD31,$AD31-SUM($AE190:EK190),EK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EL190)+EL190>$AD31,$AD31-SUM($AE190:EL190),EL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EM190)+EM190>$AD31,$AD31-SUM($AE190:EM190),EM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EN190)+EN190>$AD31,$AD31-SUM($AE190:EN190),EN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EO190)+EO190>$AD31,$AD31-SUM($AE190:EO190),EO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EP190)+EP190>$AD31,$AD31-SUM($AE190:EP190),EP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EQ190)+EQ190>$AD31,$AD31-SUM($AE190:EQ190),EQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:ER190)+ER190>$AD31,$AD31-SUM($AE190:ER190),ER190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:ES190)+ES190>$AD31,$AD31-SUM($AE190:ES190),ES190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:ET190)+ET190>$AD31,$AD31-SUM($AE190:ET190),ET190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EU190)+EU190>$AD31,$AD31-SUM($AE190:EU190),EU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EV190)+EV190>$AD31,$AD31-SUM($AE190:EV190),EV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EW190)+EW190>$AD31,$AD31-SUM($AE190:EW190),EW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EX190)+EX190>$AD31,$AD31-SUM($AE190:EX190),EX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EY190)+EY190>$AD31,$AD31-SUM($AE190:EY190),EY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:EZ190)+EZ190>$AD31,$AD31-SUM($AE190:EZ190),EZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FA190)+FA190>$AD31,$AD31-SUM($AE190:FA190),FA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FB190)+FB190>$AD31,$AD31-SUM($AE190:FB190),FB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FC190)+FC190>$AD31,$AD31-SUM($AE190:FC190),FC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FD190)+FD190>$AD31,$AD31-SUM($AE190:FD190),FD190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FE190)+FE190>$AD31,$AD31-SUM($AE190:FE190),FE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FF190)+FF190>$AD31,$AD31-SUM($AE190:FF190),FF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FG190)+FG190>$AD31,$AD31-SUM($AE190:FG190),FG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FH190)+FH190>$AD31,$AD31-SUM($AE190:FH190),FH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FI190)+FI190>$AD31,$AD31-SUM($AE190:FI190),FI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FJ190)+FJ190>$AD31,$AD31-SUM($AE190:FJ190),FJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FK190)+FK190>$AD31,$AD31-SUM($AE190:FK190),FK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FL190)+FL190>$AD31,$AD31-SUM($AE190:FL190),FL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FM190)+FM190>$AD31,$AD31-SUM($AE190:FM190),FM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FN190)+FN190>$AD31,$AD31-SUM($AE190:FN190),FN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FO190)+FO190>$AD31,$AD31-SUM($AE190:FO190),FO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FP190)+FP190>$AD31,$AD31-SUM($AE190:FP190),FP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FQ190)+FQ190>$AD31,$AD31-SUM($AE190:FQ190),FQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FR190)+FR190>$AD31,$AD31-SUM($AE190:FR190),FR190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FS190)+FS190>$AD31,$AD31-SUM($AE190:FS190),FS190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FT190)+FT190>$AD31,$AD31-SUM($AE190:FT190),FT190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FU190)+FU190>$AD31,$AD31-SUM($AE190:FU190),FU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FV190)+FV190>$AD31,$AD31-SUM($AE190:FV190),FV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FW190)+FW190>$AD31,$AD31-SUM($AE190:FW190),FW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FX190)+FX190>$AD31,$AD31-SUM($AE190:FX190),FX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FY190)+FY190>$AD31,$AD31-SUM($AE190:FY190),FY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:FZ190)+FZ190>$AD31,$AD31-SUM($AE190:FZ190),FZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GA190)+GA190>$AD31,$AD31-SUM($AE190:GA190),GA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GB190)+GB190>$AD31,$AD31-SUM($AE190:GB190),GB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GC190)+GC190>$AD31,$AD31-SUM($AE190:GC190),GC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GD190)+GD190>$AD31,$AD31-SUM($AE190:GD190),GD190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GE190)+GE190>$AD31,$AD31-SUM($AE190:GE190),GE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GF190)+GF190>$AD31,$AD31-SUM($AE190:GF190),GF190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GG190)+GG190>$AD31,$AD31-SUM($AE190:GG190),GG190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GH190)+GH190>$AD31,$AD31-SUM($AE190:GH190),GH190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GI190)+GI190>$AD31,$AD31-SUM($AE190:GI190),GI190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GJ190)+GJ190>$AD31,$AD31-SUM($AE190:GJ190),GJ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GK190)+GK190>$AD31,$AD31-SUM($AE190:GK190),GK190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GL190)+GL190>$AD31,$AD31-SUM($AE190:GL190),GL190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GM190)+GM190>$AD31,$AD31-SUM($AE190:GM190),GM190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GN190)+GN190>$AD31,$AD31-SUM($AE190:GN190),GN190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GO190)+GO190>$AD31,$AD31-SUM($AE190:GO190),GO190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GP190)+GP190>$AD31,$AD31-SUM($AE190:GP190),GP190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GQ190)+GQ190>$AD31,$AD31-SUM($AE190:GQ190),GQ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GR190)+GR190>$AD31,$AD31-SUM($AE190:GR190),GR190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GS190)+GS190>$AD31,$AD31-SUM($AE190:GS190),GS190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GT190)+GT190>$AD31,$AD31-SUM($AE190:GT190),GT190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GU190)+GU190>$AD31,$AD31-SUM($AE190:GU190),GU190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GV190)+GV190>$AD31,$AD31-SUM($AE190:GV190),GV190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GW190)+GW190>$AD31,$AD31-SUM($AE190:GW190),GW190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GX190)+GX190>$AD31,$AD31-SUM($AE190:GX190),GX190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GY190)+GY190>$AD31,$AD31-SUM($AE190:GY190),GY190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:GZ190)+GZ190>$AD31,$AD31-SUM($AE190:GZ190),GZ190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:HA190)+HA190>$AD31,$AD31-SUM($AE190:HA190),HA190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:HB190)+HB190>$AD31,$AD31-SUM($AE190:HB190),HB190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:HC190)+HC190>$AD31,$AD31-SUM($AE190:HC190),HC190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:HD190)+HD190>$AD31,$AD31-SUM($AE190:HD190),HD190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:HE190)+HE190>$AD31,$AD31-SUM($AE190:HE190),HE190),0)","v":0},{"$f":"IF($AE190>0,IF(SUM($AE190:HF190)+HF190>$AD31,$AD31-SUM($AE190:HF190),HF190),0)","v":0}]
[]
[null,"Depreciation:  1999 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE24>0,AE24/$F194,AE24)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AF194)+AF194>$AE24,$AE24-SUM($AF194:AF194),AF194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AG194)+AG194>$AE24,$AE24-SUM($AF194:AG194),AG194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AH194)+AH194>$AE24,$AE24-SUM($AF194:AH194),AH194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AI194)+AI194>$AE24,$AE24-SUM($AF194:AI194),AI194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AJ194)+AJ194>$AE24,$AE24-SUM($AF194:AJ194),AJ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AK194)+AK194>$AE24,$AE24-SUM($AF194:AK194),AK194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AL194)+AL194>$AE24,$AE24-SUM($AF194:AL194),AL194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AM194)+AM194>$AE24,$AE24-SUM($AF194:AM194),AM194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AN194)+AN194>$AE24,$AE24-SUM($AF194:AN194),AN194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AO194)+AO194>$AE24,$AE24-SUM($AF194:AO194),AO194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AP194)+AP194>$AE24,$AE24-SUM($AF194:AP194),AP194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AQ194)+AQ194>$AE24,$AE24-SUM($AF194:AQ194),AQ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AR194)+AR194>$AE24,$AE24-SUM($AF194:AR194),AR194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AS194)+AS194>$AE24,$AE24-SUM($AF194:AS194),AS194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AT194)+AT194>$AE24,$AE24-SUM($AF194:AT194),AT194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AU194)+AU194>$AE24,$AE24-SUM($AF194:AU194),AU194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AV194)+AV194>$AE24,$AE24-SUM($AF194:AV194),AV194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AW194)+AW194>$AE24,$AE24-SUM($AF194:AW194),AW194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AX194)+AX194>$AE24,$AE24-SUM($AF194:AX194),AX194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AY194)+AY194>$AE24,$AE24-SUM($AF194:AY194),AY194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:AZ194)+AZ194>$AE24,$AE24-SUM($AF194:AZ194),AZ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BA194)+BA194>$AE24,$AE24-SUM($AF194:BA194),BA194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BB194)+BB194>$AE24,$AE24-SUM($AF194:BB194),BB194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BC194)+BC194>$AE24,$AE24-SUM($AF194:BC194),BC194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BD194)+BD194>$AE24,$AE24-SUM($AF194:BD194),BD194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BE194)+BE194>$AE24,$AE24-SUM($AF194:BE194),BE194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BF194)+BF194>$AE24,$AE24-SUM($AF194:BF194),BF194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BG194)+BG194>$AE24,$AE24-SUM($AF194:BG194),BG194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BH194)+BH194>$AE24,$AE24-SUM($AF194:BH194),BH194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BI194)+BI194>$AE24,$AE24-SUM($AF194:BI194),BI194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BJ194)+BJ194>$AE24,$AE24-SUM($AF194:BJ194),BJ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BK194)+BK194>$AE24,$AE24-SUM($AF194:BK194),BK194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BL194)+BL194>$AE24,$AE24-SUM($AF194:BL194),BL194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BM194)+BM194>$AE24,$AE24-SUM($AF194:BM194),BM194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BN194)+BN194>$AE24,$AE24-SUM($AF194:BN194),BN194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BO194)+BO194>$AE24,$AE24-SUM($AF194:BO194),BO194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BP194)+BP194>$AE24,$AE24-SUM($AF194:BP194),BP194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BQ194)+BQ194>$AE24,$AE24-SUM($AF194:BQ194),BQ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BR194)+BR194>$AE24,$AE24-SUM($AF194:BR194),BR194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BS194)+BS194>$AE24,$AE24-SUM($AF194:BS194),BS194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BT194)+BT194>$AE24,$AE24-SUM($AF194:BT194),BT194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BU194)+BU194>$AE24,$AE24-SUM($AF194:BU194),BU194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BV194)+BV194>$AE24,$AE24-SUM($AF194:BV194),BV194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BW194)+BW194>$AE24,$AE24-SUM($AF194:BW194),BW194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BX194)+BX194>$AE24,$AE24-SUM($AF194:BX194),BX194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BY194)+BY194>$AE24,$AE24-SUM($AF194:BY194),BY194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:BZ194)+BZ194>$AE24,$AE24-SUM($AF194:BZ194),BZ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CA194)+CA194>$AE24,$AE24-SUM($AF194:CA194),CA194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CB194)+CB194>$AE24,$AE24-SUM($AF194:CB194),CB194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CC194)+CC194>$AE24,$AE24-SUM($AF194:CC194),CC194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CD194)+CD194>$AE24,$AE24-SUM($AF194:CD194),CD194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CE194)+CE194>$AE24,$AE24-SUM($AF194:CE194),CE194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CF194)+CF194>$AE24,$AE24-SUM($AF194:CF194),CF194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CG194)+CG194>$AE24,$AE24-SUM($AF194:CG194),CG194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CH194)+CH194>$AE24,$AE24-SUM($AF194:CH194),CH194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CI194)+CI194>$AE24,$AE24-SUM($AF194:CI194),CI194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CJ194)+CJ194>$AE24,$AE24-SUM($AF194:CJ194),CJ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CK194)+CK194>$AE24,$AE24-SUM($AF194:CK194),CK194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CL194)+CL194>$AE24,$AE24-SUM($AF194:CL194),CL194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CM194)+CM194>$AE24,$AE24-SUM($AF194:CM194),CM194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CN194)+CN194>$AE24,$AE24-SUM($AF194:CN194),CN194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CO194)+CO194>$AE24,$AE24-SUM($AF194:CO194),CO194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CP194)+CP194>$AE24,$AE24-SUM($AF194:CP194),CP194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CQ194)+CQ194>$AE24,$AE24-SUM($AF194:CQ194),CQ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CR194)+CR194>$AE24,$AE24-SUM($AF194:CR194),CR194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CS194)+CS194>$AE24,$AE24-SUM($AF194:CS194),CS194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CT194)+CT194>$AE24,$AE24-SUM($AF194:CT194),CT194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CU194)+CU194>$AE24,$AE24-SUM($AF194:CU194),CU194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CV194)+CV194>$AE24,$AE24-SUM($AF194:CV194),CV194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CW194)+CW194>$AE24,$AE24-SUM($AF194:CW194),CW194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CX194)+CX194>$AE24,$AE24-SUM($AF194:CX194),CX194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CY194)+CY194>$AE24,$AE24-SUM($AF194:CY194),CY194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:CZ194)+CZ194>$AE24,$AE24-SUM($AF194:CZ194),CZ194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DA194)+DA194>$AE24,$AE24-SUM($AF194:DA194),DA194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DB194)+DB194>$AE24,$AE24-SUM($AF194:DB194),DB194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DC194)+DC194>$AE24,$AE24-SUM($AF194:DC194),DC194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DD194)+DD194>$AE24,$AE24-SUM($AF194:DD194),DD194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DE194)+DE194>$AE24,$AE24-SUM($AF194:DE194),DE194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DF194)+DF194>$AE24,$AE24-SUM($AF194:DF194),DF194),0)","v":3.1041249999999999E-4},{"$f":"IF($AF194>0,IF(SUM($AF194:DG194)+DG194>$AE24,$AE24-SUM($AF194:DG194),DG194),0)","v":4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DH194)+DH194>$AE24,$AE24-SUM($AF194:DH194),DH194),0)","v":4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DI194)+DI194>$AE24,$AE24-SUM($AF194:DI194),DI194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DJ194)+DJ194>$AE24,$AE24-SUM($AF194:DJ194),DJ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DK194)+DK194>$AE24,$AE24-SUM($AF194:DK194),DK194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DL194)+DL194>$AE24,$AE24-SUM($AF194:DL194),DL194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DM194)+DM194>$AE24,$AE24-SUM($AF194:DM194),DM194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DN194)+DN194>$AE24,$AE24-SUM($AF194:DN194),DN194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DO194)+DO194>$AE24,$AE24-SUM($AF194:DO194),DO194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DP194)+DP194>$AE24,$AE24-SUM($AF194:DP194),DP194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DQ194)+DQ194>$AE24,$AE24-SUM($AF194:DQ194),DQ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DR194)+DR194>$AE24,$AE24-SUM($AF194:DR194),DR194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DS194)+DS194>$AE24,$AE24-SUM($AF194:DS194),DS194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DT194)+DT194>$AE24,$AE24-SUM($AF194:DT194),DT194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DU194)+DU194>$AE24,$AE24-SUM($AF194:DU194),DU194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DV194)+DV194>$AE24,$AE24-SUM($AF194:DV194),DV194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DW194)+DW194>$AE24,$AE24-SUM($AF194:DW194),DW194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DX194)+DX194>$AE24,$AE24-SUM($AF194:DX194),DX194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DY194)+DY194>$AE24,$AE24-SUM($AF194:DY194),DY194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:DZ194)+DZ194>$AE24,$AE24-SUM($AF194:DZ194),DZ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EA194)+EA194>$AE24,$AE24-SUM($AF194:EA194),EA194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EB194)+EB194>$AE24,$AE24-SUM($AF194:EB194),EB194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EC194)+EC194>$AE24,$AE24-SUM($AF194:EC194),EC194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:ED194)+ED194>$AE24,$AE24-SUM($AF194:ED194),ED194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EE194)+EE194>$AE24,$AE24-SUM($AF194:EE194),EE194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EF194)+EF194>$AE24,$AE24-SUM($AF194:EF194),EF194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EG194)+EG194>$AE24,$AE24-SUM($AF194:EG194),EG194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EH194)+EH194>$AE24,$AE24-SUM($AF194:EH194),EH194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EI194)+EI194>$AE24,$AE24-SUM($AF194:EI194),EI194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EJ194)+EJ194>$AE24,$AE24-SUM($AF194:EJ194),EJ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EK194)+EK194>$AE24,$AE24-SUM($AF194:EK194),EK194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EL194)+EL194>$AE24,$AE24-SUM($AF194:EL194),EL194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EM194)+EM194>$AE24,$AE24-SUM($AF194:EM194),EM194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EN194)+EN194>$AE24,$AE24-SUM($AF194:EN194),EN194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EO194)+EO194>$AE24,$AE24-SUM($AF194:EO194),EO194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EP194)+EP194>$AE24,$AE24-SUM($AF194:EP194),EP194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EQ194)+EQ194>$AE24,$AE24-SUM($AF194:EQ194),EQ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:ER194)+ER194>$AE24,$AE24-SUM($AF194:ER194),ER194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:ES194)+ES194>$AE24,$AE24-SUM($AF194:ES194),ES194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:ET194)+ET194>$AE24,$AE24-SUM($AF194:ET194),ET194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EU194)+EU194>$AE24,$AE24-SUM($AF194:EU194),EU194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EV194)+EV194>$AE24,$AE24-SUM($AF194:EV194),EV194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EW194)+EW194>$AE24,$AE24-SUM($AF194:EW194),EW194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EX194)+EX194>$AE24,$AE24-SUM($AF194:EX194),EX194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EY194)+EY194>$AE24,$AE24-SUM($AF194:EY194),EY194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:EZ194)+EZ194>$AE24,$AE24-SUM($AF194:EZ194),EZ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FA194)+FA194>$AE24,$AE24-SUM($AF194:FA194),FA194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FB194)+FB194>$AE24,$AE24-SUM($AF194:FB194),FB194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FC194)+FC194>$AE24,$AE24-SUM($AF194:FC194),FC194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FD194)+FD194>$AE24,$AE24-SUM($AF194:FD194),FD194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FE194)+FE194>$AE24,$AE24-SUM($AF194:FE194),FE194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FF194)+FF194>$AE24,$AE24-SUM($AF194:FF194),FF194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FG194)+FG194>$AE24,$AE24-SUM($AF194:FG194),FG194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FH194)+FH194>$AE24,$AE24-SUM($AF194:FH194),FH194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FI194)+FI194>$AE24,$AE24-SUM($AF194:FI194),FI194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FJ194)+FJ194>$AE24,$AE24-SUM($AF194:FJ194),FJ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FK194)+FK194>$AE24,$AE24-SUM($AF194:FK194),FK194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FL194)+FL194>$AE24,$AE24-SUM($AF194:FL194),FL194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FM194)+FM194>$AE24,$AE24-SUM($AF194:FM194),FM194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FN194)+FN194>$AE24,$AE24-SUM($AF194:FN194),FN194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FO194)+FO194>$AE24,$AE24-SUM($AF194:FO194),FO194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FP194)+FP194>$AE24,$AE24-SUM($AF194:FP194),FP194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FQ194)+FQ194>$AE24,$AE24-SUM($AF194:FQ194),FQ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FR194)+FR194>$AE24,$AE24-SUM($AF194:FR194),FR194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FS194)+FS194>$AE24,$AE24-SUM($AF194:FS194),FS194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FT194)+FT194>$AE24,$AE24-SUM($AF194:FT194),FT194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FU194)+FU194>$AE24,$AE24-SUM($AF194:FU194),FU194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FV194)+FV194>$AE24,$AE24-SUM($AF194:FV194),FV194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FW194)+FW194>$AE24,$AE24-SUM($AF194:FW194),FW194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FX194)+FX194>$AE24,$AE24-SUM($AF194:FX194),FX194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FY194)+FY194>$AE24,$AE24-SUM($AF194:FY194),FY194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:FZ194)+FZ194>$AE24,$AE24-SUM($AF194:FZ194),FZ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GA194)+GA194>$AE24,$AE24-SUM($AF194:GA194),GA194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GB194)+GB194>$AE24,$AE24-SUM($AF194:GB194),GB194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GC194)+GC194>$AE24,$AE24-SUM($AF194:GC194),GC194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GD194)+GD194>$AE24,$AE24-SUM($AF194:GD194),GD194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GE194)+GE194>$AE24,$AE24-SUM($AF194:GE194),GE194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GF194)+GF194>$AE24,$AE24-SUM($AF194:GF194),GF194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GG194)+GG194>$AE24,$AE24-SUM($AF194:GG194),GG194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GH194)+GH194>$AE24,$AE24-SUM($AF194:GH194),GH194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GI194)+GI194>$AE24,$AE24-SUM($AF194:GI194),GI194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GJ194)+GJ194>$AE24,$AE24-SUM($AF194:GJ194),GJ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GK194)+GK194>$AE24,$AE24-SUM($AF194:GK194),GK194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GL194)+GL194>$AE24,$AE24-SUM($AF194:GL194),GL194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GM194)+GM194>$AE24,$AE24-SUM($AF194:GM194),GM194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GN194)+GN194>$AE24,$AE24-SUM($AF194:GN194),GN194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GO194)+GO194>$AE24,$AE24-SUM($AF194:GO194),GO194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GP194)+GP194>$AE24,$AE24-SUM($AF194:GP194),GP194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GQ194)+GQ194>$AE24,$AE24-SUM($AF194:GQ194),GQ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GR194)+GR194>$AE24,$AE24-SUM($AF194:GR194),GR194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GS194)+GS194>$AE24,$AE24-SUM($AF194:GS194),GS194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GT194)+GT194>$AE24,$AE24-SUM($AF194:GT194),GT194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GU194)+GU194>$AE24,$AE24-SUM($AF194:GU194),GU194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GV194)+GV194>$AE24,$AE24-SUM($AF194:GV194),GV194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GW194)+GW194>$AE24,$AE24-SUM($AF194:GW194),GW194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GX194)+GX194>$AE24,$AE24-SUM($AF194:GX194),GX194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GY194)+GY194>$AE24,$AE24-SUM($AF194:GY194),GY194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:GZ194)+GZ194>$AE24,$AE24-SUM($AF194:GZ194),GZ194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:HA194)+HA194>$AE24,$AE24-SUM($AF194:HA194),HA194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:HB194)+HB194>$AE24,$AE24-SUM($AF194:HB194),HB194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:HC194)+HC194>$AE24,$AE24-SUM($AF194:HC194),HC194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:HD194)+HD194>$AE24,$AE24-SUM($AF194:HD194),HD194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:HE194)+HE194>$AE24,$AE24-SUM($AF194:HE194),HE194),0)","v":-4.163336342344337E-17},{"$f":"IF($AF194>0,IF(SUM($AF194:HF194)+HF194>$AE24,$AE24-SUM($AF194:HF194),HF194),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AF195>0,IF(SUM($AF195:AF195)+AF195>$AE25,$AE25-SUM($AF195:AF195),AF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AG195)+AG195>$AE25,$AE25-SUM($AF195:AG195),AG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AH195)+AH195>$AE25,$AE25-SUM($AF195:AH195),AH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AI195)+AI195>$AE25,$AE25-SUM($AF195:AI195),AI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AJ195)+AJ195>$AE25,$AE25-SUM($AF195:AJ195),AJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AK195)+AK195>$AE25,$AE25-SUM($AF195:AK195),AK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AL195)+AL195>$AE25,$AE25-SUM($AF195:AL195),AL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AM195)+AM195>$AE25,$AE25-SUM($AF195:AM195),AM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AN195)+AN195>$AE25,$AE25-SUM($AF195:AN195),AN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AO195)+AO195>$AE25,$AE25-SUM($AF195:AO195),AO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AP195)+AP195>$AE25,$AE25-SUM($AF195:AP195),AP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AQ195)+AQ195>$AE25,$AE25-SUM($AF195:AQ195),AQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AR195)+AR195>$AE25,$AE25-SUM($AF195:AR195),AR195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AS195)+AS195>$AE25,$AE25-SUM($AF195:AS195),AS195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AT195)+AT195>$AE25,$AE25-SUM($AF195:AT195),AT195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AU195)+AU195>$AE25,$AE25-SUM($AF195:AU195),AU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AV195)+AV195>$AE25,$AE25-SUM($AF195:AV195),AV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AW195)+AW195>$AE25,$AE25-SUM($AF195:AW195),AW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AX195)+AX195>$AE25,$AE25-SUM($AF195:AX195),AX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AY195)+AY195>$AE25,$AE25-SUM($AF195:AY195),AY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:AZ195)+AZ195>$AE25,$AE25-SUM($AF195:AZ195),AZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BA195)+BA195>$AE25,$AE25-SUM($AF195:BA195),BA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BB195)+BB195>$AE25,$AE25-SUM($AF195:BB195),BB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BC195)+BC195>$AE25,$AE25-SUM($AF195:BC195),BC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BD195)+BD195>$AE25,$AE25-SUM($AF195:BD195),BD195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BE195)+BE195>$AE25,$AE25-SUM($AF195:BE195),BE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BF195)+BF195>$AE25,$AE25-SUM($AF195:BF195),BF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BG195)+BG195>$AE25,$AE25-SUM($AF195:BG195),BG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BH195)+BH195>$AE25,$AE25-SUM($AF195:BH195),BH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BI195)+BI195>$AE25,$AE25-SUM($AF195:BI195),BI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BJ195)+BJ195>$AE25,$AE25-SUM($AF195:BJ195),BJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BK195)+BK195>$AE25,$AE25-SUM($AF195:BK195),BK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BL195)+BL195>$AE25,$AE25-SUM($AF195:BL195),BL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BM195)+BM195>$AE25,$AE25-SUM($AF195:BM195),BM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BN195)+BN195>$AE25,$AE25-SUM($AF195:BN195),BN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BO195)+BO195>$AE25,$AE25-SUM($AF195:BO195),BO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BP195)+BP195>$AE25,$AE25-SUM($AF195:BP195),BP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BQ195)+BQ195>$AE25,$AE25-SUM($AF195:BQ195),BQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BR195)+BR195>$AE25,$AE25-SUM($AF195:BR195),BR195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BS195)+BS195>$AE25,$AE25-SUM($AF195:BS195),BS195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BT195)+BT195>$AE25,$AE25-SUM($AF195:BT195),BT195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BU195)+BU195>$AE25,$AE25-SUM($AF195:BU195),BU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BV195)+BV195>$AE25,$AE25-SUM($AF195:BV195),BV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BW195)+BW195>$AE25,$AE25-SUM($AF195:BW195),BW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BX195)+BX195>$AE25,$AE25-SUM($AF195:BX195),BX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BY195)+BY195>$AE25,$AE25-SUM($AF195:BY195),BY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:BZ195)+BZ195>$AE25,$AE25-SUM($AF195:BZ195),BZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CA195)+CA195>$AE25,$AE25-SUM($AF195:CA195),CA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CB195)+CB195>$AE25,$AE25-SUM($AF195:CB195),CB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CC195)+CC195>$AE25,$AE25-SUM($AF195:CC195),CC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CD195)+CD195>$AE25,$AE25-SUM($AF195:CD195),CD195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CE195)+CE195>$AE25,$AE25-SUM($AF195:CE195),CE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CF195)+CF195>$AE25,$AE25-SUM($AF195:CF195),CF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CG195)+CG195>$AE25,$AE25-SUM($AF195:CG195),CG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CH195)+CH195>$AE25,$AE25-SUM($AF195:CH195),CH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CI195)+CI195>$AE25,$AE25-SUM($AF195:CI195),CI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CJ195)+CJ195>$AE25,$AE25-SUM($AF195:CJ195),CJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CK195)+CK195>$AE25,$AE25-SUM($AF195:CK195),CK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CL195)+CL195>$AE25,$AE25-SUM($AF195:CL195),CL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CM195)+CM195>$AE25,$AE25-SUM($AF195:CM195),CM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CN195)+CN195>$AE25,$AE25-SUM($AF195:CN195),CN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CO195)+CO195>$AE25,$AE25-SUM($AF195:CO195),CO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CP195)+CP195>$AE25,$AE25-SUM($AF195:CP195),CP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CQ195)+CQ195>$AE25,$AE25-SUM($AF195:CQ195),CQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CR195)+CR195>$AE25,$AE25-SUM($AF195:CR195),CR195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CS195)+CS195>$AE25,$AE25-SUM($AF195:CS195),CS195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CT195)+CT195>$AE25,$AE25-SUM($AF195:CT195),CT195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CU195)+CU195>$AE25,$AE25-SUM($AF195:CU195),CU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CV195)+CV195>$AE25,$AE25-SUM($AF195:CV195),CV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CW195)+CW195>$AE25,$AE25-SUM($AF195:CW195),CW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CX195)+CX195>$AE25,$AE25-SUM($AF195:CX195),CX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CY195)+CY195>$AE25,$AE25-SUM($AF195:CY195),CY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:CZ195)+CZ195>$AE25,$AE25-SUM($AF195:CZ195),CZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DA195)+DA195>$AE25,$AE25-SUM($AF195:DA195),DA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DB195)+DB195>$AE25,$AE25-SUM($AF195:DB195),DB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DC195)+DC195>$AE25,$AE25-SUM($AF195:DC195),DC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DD195)+DD195>$AE25,$AE25-SUM($AF195:DD195),DD195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DE195)+DE195>$AE25,$AE25-SUM($AF195:DE195),DE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DF195)+DF195>$AE25,$AE25-SUM($AF195:DF195),DF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DG195)+DG195>$AE25,$AE25-SUM($AF195:DG195),DG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DH195)+DH195>$AE25,$AE25-SUM($AF195:DH195),DH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DI195)+DI195>$AE25,$AE25-SUM($AF195:DI195),DI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DJ195)+DJ195>$AE25,$AE25-SUM($AF195:DJ195),DJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DK195)+DK195>$AE25,$AE25-SUM($AF195:DK195),DK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DL195)+DL195>$AE25,$AE25-SUM($AF195:DL195),DL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DM195)+DM195>$AE25,$AE25-SUM($AF195:DM195),DM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DN195)+DN195>$AE25,$AE25-SUM($AF195:DN195),DN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DO195)+DO195>$AE25,$AE25-SUM($AF195:DO195),DO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DP195)+DP195>$AE25,$AE25-SUM($AF195:DP195),DP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DQ195)+DQ195>$AE25,$AE25-SUM($AF195:DQ195),DQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DR195)+DR195>$AE25,$AE25-SUM($AF195:DR195),DR195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DS195)+DS195>$AE25,$AE25-SUM($AF195:DS195),DS195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DT195)+DT195>$AE25,$AE25-SUM($AF195:DT195),DT195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DU195)+DU195>$AE25,$AE25-SUM($AF195:DU195),DU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DV195)+DV195>$AE25,$AE25-SUM($AF195:DV195),DV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DW195)+DW195>$AE25,$AE25-SUM($AF195:DW195),DW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DX195)+DX195>$AE25,$AE25-SUM($AF195:DX195),DX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DY195)+DY195>$AE25,$AE25-SUM($AF195:DY195),DY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:DZ195)+DZ195>$AE25,$AE25-SUM($AF195:DZ195),DZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EA195)+EA195>$AE25,$AE25-SUM($AF195:EA195),EA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EB195)+EB195>$AE25,$AE25-SUM($AF195:EB195),EB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EC195)+EC195>$AE25,$AE25-SUM($AF195:EC195),EC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:ED195)+ED195>$AE25,$AE25-SUM($AF195:ED195),ED195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EE195)+EE195>$AE25,$AE25-SUM($AF195:EE195),EE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EF195)+EF195>$AE25,$AE25-SUM($AF195:EF195),EF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EG195)+EG195>$AE25,$AE25-SUM($AF195:EG195),EG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EH195)+EH195>$AE25,$AE25-SUM($AF195:EH195),EH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EI195)+EI195>$AE25,$AE25-SUM($AF195:EI195),EI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EJ195)+EJ195>$AE25,$AE25-SUM($AF195:EJ195),EJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EK195)+EK195>$AE25,$AE25-SUM($AF195:EK195),EK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EL195)+EL195>$AE25,$AE25-SUM($AF195:EL195),EL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EM195)+EM195>$AE25,$AE25-SUM($AF195:EM195),EM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EN195)+EN195>$AE25,$AE25-SUM($AF195:EN195),EN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EO195)+EO195>$AE25,$AE25-SUM($AF195:EO195),EO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EP195)+EP195>$AE25,$AE25-SUM($AF195:EP195),EP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EQ195)+EQ195>$AE25,$AE25-SUM($AF195:EQ195),EQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:ER195)+ER195>$AE25,$AE25-SUM($AF195:ER195),ER195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:ES195)+ES195>$AE25,$AE25-SUM($AF195:ES195),ES195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:ET195)+ET195>$AE25,$AE25-SUM($AF195:ET195),ET195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EU195)+EU195>$AE25,$AE25-SUM($AF195:EU195),EU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EV195)+EV195>$AE25,$AE25-SUM($AF195:EV195),EV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EW195)+EW195>$AE25,$AE25-SUM($AF195:EW195),EW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EX195)+EX195>$AE25,$AE25-SUM($AF195:EX195),EX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EY195)+EY195>$AE25,$AE25-SUM($AF195:EY195),EY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:EZ195)+EZ195>$AE25,$AE25-SUM($AF195:EZ195),EZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FA195)+FA195>$AE25,$AE25-SUM($AF195:FA195),FA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FB195)+FB195>$AE25,$AE25-SUM($AF195:FB195),FB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FC195)+FC195>$AE25,$AE25-SUM($AF195:FC195),FC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FD195)+FD195>$AE25,$AE25-SUM($AF195:FD195),FD195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FE195)+FE195>$AE25,$AE25-SUM($AF195:FE195),FE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FF195)+FF195>$AE25,$AE25-SUM($AF195:FF195),FF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FG195)+FG195>$AE25,$AE25-SUM($AF195:FG195),FG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FH195)+FH195>$AE25,$AE25-SUM($AF195:FH195),FH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FI195)+FI195>$AE25,$AE25-SUM($AF195:FI195),FI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FJ195)+FJ195>$AE25,$AE25-SUM($AF195:FJ195),FJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FK195)+FK195>$AE25,$AE25-SUM($AF195:FK195),FK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FL195)+FL195>$AE25,$AE25-SUM($AF195:FL195),FL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FM195)+FM195>$AE25,$AE25-SUM($AF195:FM195),FM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FN195)+FN195>$AE25,$AE25-SUM($AF195:FN195),FN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FO195)+FO195>$AE25,$AE25-SUM($AF195:FO195),FO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FP195)+FP195>$AE25,$AE25-SUM($AF195:FP195),FP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FQ195)+FQ195>$AE25,$AE25-SUM($AF195:FQ195),FQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FR195)+FR195>$AE25,$AE25-SUM($AF195:FR195),FR195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FS195)+FS195>$AE25,$AE25-SUM($AF195:FS195),FS195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FT195)+FT195>$AE25,$AE25-SUM($AF195:FT195),FT195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FU195)+FU195>$AE25,$AE25-SUM($AF195:FU195),FU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FV195)+FV195>$AE25,$AE25-SUM($AF195:FV195),FV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FW195)+FW195>$AE25,$AE25-SUM($AF195:FW195),FW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FX195)+FX195>$AE25,$AE25-SUM($AF195:FX195),FX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FY195)+FY195>$AE25,$AE25-SUM($AF195:FY195),FY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:FZ195)+FZ195>$AE25,$AE25-SUM($AF195:FZ195),FZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GA195)+GA195>$AE25,$AE25-SUM($AF195:GA195),GA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GB195)+GB195>$AE25,$AE25-SUM($AF195:GB195),GB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GC195)+GC195>$AE25,$AE25-SUM($AF195:GC195),GC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GD195)+GD195>$AE25,$AE25-SUM($AF195:GD195),GD195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GE195)+GE195>$AE25,$AE25-SUM($AF195:GE195),GE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GF195)+GF195>$AE25,$AE25-SUM($AF195:GF195),GF195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GG195)+GG195>$AE25,$AE25-SUM($AF195:GG195),GG195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GH195)+GH195>$AE25,$AE25-SUM($AF195:GH195),GH195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GI195)+GI195>$AE25,$AE25-SUM($AF195:GI195),GI195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GJ195)+GJ195>$AE25,$AE25-SUM($AF195:GJ195),GJ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GK195)+GK195>$AE25,$AE25-SUM($AF195:GK195),GK195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GL195)+GL195>$AE25,$AE25-SUM($AF195:GL195),GL195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GM195)+GM195>$AE25,$AE25-SUM($AF195:GM195),GM195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GN195)+GN195>$AE25,$AE25-SUM($AF195:GN195),GN195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GO195)+GO195>$AE25,$AE25-SUM($AF195:GO195),GO195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GP195)+GP195>$AE25,$AE25-SUM($AF195:GP195),GP195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GQ195)+GQ195>$AE25,$AE25-SUM($AF195:GQ195),GQ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GR195)+GR195>$AE25,$AE25-SUM($AF195:GR195),GR195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GS195)+GS195>$AE25,$AE25-SUM($AF195:GS195),GS195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GT195)+GT195>$AE25,$AE25-SUM($AF195:GT195),GT195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GU195)+GU195>$AE25,$AE25-SUM($AF195:GU195),GU195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GV195)+GV195>$AE25,$AE25-SUM($AF195:GV195),GV195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GW195)+GW195>$AE25,$AE25-SUM($AF195:GW195),GW195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GX195)+GX195>$AE25,$AE25-SUM($AF195:GX195),GX195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GY195)+GY195>$AE25,$AE25-SUM($AF195:GY195),GY195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:GZ195)+GZ195>$AE25,$AE25-SUM($AF195:GZ195),GZ195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:HA195)+HA195>$AE25,$AE25-SUM($AF195:HA195),HA195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:HB195)+HB195>$AE25,$AE25-SUM($AF195:HB195),HB195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:HC195)+HC195>$AE25,$AE25-SUM($AF195:HC195),HC195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:HD195)+HD195>$AE25,$AE25-SUM($AF195:HD195),HD195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:HE195)+HE195>$AE25,$AE25-SUM($AF195:HE195),HE195),0)","v":0},{"$f":"IF($AF195>0,IF(SUM($AF195:HF195)+HF195>$AE25,$AE25-SUM($AF195:HF195),HF195),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1177411249999998E-3,{"$f":"IF($AF196>0,IF(SUM($AF196:AF196)+AF196>$AE26,$AE26-SUM($AF196:AF196),AF196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AG196)+AG196>$AE26,$AE26-SUM($AF196:AG196),AG196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AH196)+AH196>$AE26,$AE26-SUM($AF196:AH196),AH196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AI196)+AI196>$AE26,$AE26-SUM($AF196:AI196),AI196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AJ196)+AJ196>$AE26,$AE26-SUM($AF196:AJ196),AJ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AK196)+AK196>$AE26,$AE26-SUM($AF196:AK196),AK196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AL196)+AL196>$AE26,$AE26-SUM($AF196:AL196),AL196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AM196)+AM196>$AE26,$AE26-SUM($AF196:AM196),AM196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AN196)+AN196>$AE26,$AE26-SUM($AF196:AN196),AN196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AO196)+AO196>$AE26,$AE26-SUM($AF196:AO196),AO196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AP196)+AP196>$AE26,$AE26-SUM($AF196:AP196),AP196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AQ196)+AQ196>$AE26,$AE26-SUM($AF196:AQ196),AQ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AR196)+AR196>$AE26,$AE26-SUM($AF196:AR196),AR196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AS196)+AS196>$AE26,$AE26-SUM($AF196:AS196),AS196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AT196)+AT196>$AE26,$AE26-SUM($AF196:AT196),AT196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AU196)+AU196>$AE26,$AE26-SUM($AF196:AU196),AU196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AV196)+AV196>$AE26,$AE26-SUM($AF196:AV196),AV196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AW196)+AW196>$AE26,$AE26-SUM($AF196:AW196),AW196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AX196)+AX196>$AE26,$AE26-SUM($AF196:AX196),AX196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AY196)+AY196>$AE26,$AE26-SUM($AF196:AY196),AY196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:AZ196)+AZ196>$AE26,$AE26-SUM($AF196:AZ196),AZ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BA196)+BA196>$AE26,$AE26-SUM($AF196:BA196),BA196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BB196)+BB196>$AE26,$AE26-SUM($AF196:BB196),BB196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BC196)+BC196>$AE26,$AE26-SUM($AF196:BC196),BC196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BD196)+BD196>$AE26,$AE26-SUM($AF196:BD196),BD196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BE196)+BE196>$AE26,$AE26-SUM($AF196:BE196),BE196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BF196)+BF196>$AE26,$AE26-SUM($AF196:BF196),BF196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BG196)+BG196>$AE26,$AE26-SUM($AF196:BG196),BG196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BH196)+BH196>$AE26,$AE26-SUM($AF196:BH196),BH196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BI196)+BI196>$AE26,$AE26-SUM($AF196:BI196),BI196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BJ196)+BJ196>$AE26,$AE26-SUM($AF196:BJ196),BJ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BK196)+BK196>$AE26,$AE26-SUM($AF196:BK196),BK196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BL196)+BL196>$AE26,$AE26-SUM($AF196:BL196),BL196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BM196)+BM196>$AE26,$AE26-SUM($AF196:BM196),BM196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BN196)+BN196>$AE26,$AE26-SUM($AF196:BN196),BN196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BO196)+BO196>$AE26,$AE26-SUM($AF196:BO196),BO196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BP196)+BP196>$AE26,$AE26-SUM($AF196:BP196),BP196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BQ196)+BQ196>$AE26,$AE26-SUM($AF196:BQ196),BQ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BR196)+BR196>$AE26,$AE26-SUM($AF196:BR196),BR196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BS196)+BS196>$AE26,$AE26-SUM($AF196:BS196),BS196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BT196)+BT196>$AE26,$AE26-SUM($AF196:BT196),BT196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BU196)+BU196>$AE26,$AE26-SUM($AF196:BU196),BU196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BV196)+BV196>$AE26,$AE26-SUM($AF196:BV196),BV196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BW196)+BW196>$AE26,$AE26-SUM($AF196:BW196),BW196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BX196)+BX196>$AE26,$AE26-SUM($AF196:BX196),BX196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BY196)+BY196>$AE26,$AE26-SUM($AF196:BY196),BY196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:BZ196)+BZ196>$AE26,$AE26-SUM($AF196:BZ196),BZ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CA196)+CA196>$AE26,$AE26-SUM($AF196:CA196),CA196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CB196)+CB196>$AE26,$AE26-SUM($AF196:CB196),CB196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CC196)+CC196>$AE26,$AE26-SUM($AF196:CC196),CC196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CD196)+CD196>$AE26,$AE26-SUM($AF196:CD196),CD196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CE196)+CE196>$AE26,$AE26-SUM($AF196:CE196),CE196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CF196)+CF196>$AE26,$AE26-SUM($AF196:CF196),CF196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CG196)+CG196>$AE26,$AE26-SUM($AF196:CG196),CG196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CH196)+CH196>$AE26,$AE26-SUM($AF196:CH196),CH196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CI196)+CI196>$AE26,$AE26-SUM($AF196:CI196),CI196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CJ196)+CJ196>$AE26,$AE26-SUM($AF196:CJ196),CJ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CK196)+CK196>$AE26,$AE26-SUM($AF196:CK196),CK196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CL196)+CL196>$AE26,$AE26-SUM($AF196:CL196),CL196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CM196)+CM196>$AE26,$AE26-SUM($AF196:CM196),CM196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CN196)+CN196>$AE26,$AE26-SUM($AF196:CN196),CN196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CO196)+CO196>$AE26,$AE26-SUM($AF196:CO196),CO196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CP196)+CP196>$AE26,$AE26-SUM($AF196:CP196),CP196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CQ196)+CQ196>$AE26,$AE26-SUM($AF196:CQ196),CQ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CR196)+CR196>$AE26,$AE26-SUM($AF196:CR196),CR196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CS196)+CS196>$AE26,$AE26-SUM($AF196:CS196),CS196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CT196)+CT196>$AE26,$AE26-SUM($AF196:CT196),CT196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CU196)+CU196>$AE26,$AE26-SUM($AF196:CU196),CU196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CV196)+CV196>$AE26,$AE26-SUM($AF196:CV196),CV196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CW196)+CW196>$AE26,$AE26-SUM($AF196:CW196),CW196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CX196)+CX196>$AE26,$AE26-SUM($AF196:CX196),CX196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CY196)+CY196>$AE26,$AE26-SUM($AF196:CY196),CY196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:CZ196)+CZ196>$AE26,$AE26-SUM($AF196:CZ196),CZ196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DA196)+DA196>$AE26,$AE26-SUM($AF196:DA196),DA196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DB196)+DB196>$AE26,$AE26-SUM($AF196:DB196),DB196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DC196)+DC196>$AE26,$AE26-SUM($AF196:DC196),DC196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DD196)+DD196>$AE26,$AE26-SUM($AF196:DD196),DD196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DE196)+DE196>$AE26,$AE26-SUM($AF196:DE196),DE196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DF196)+DF196>$AE26,$AE26-SUM($AF196:DF196),DF196),0)","v":3.1177411249999998E-3},{"$f":"IF($AF196>0,IF(SUM($AF196:DG196)+DG196>$AE26,$AE26-SUM($AF196:DG196),DG196),0)","v":3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DH196)+DH196>$AE26,$AE26-SUM($AF196:DH196),DH196),0)","v":3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DI196)+DI196>$AE26,$AE26-SUM($AF196:DI196),DI196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DJ196)+DJ196>$AE26,$AE26-SUM($AF196:DJ196),DJ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DK196)+DK196>$AE26,$AE26-SUM($AF196:DK196),DK196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DL196)+DL196>$AE26,$AE26-SUM($AF196:DL196),DL196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DM196)+DM196>$AE26,$AE26-SUM($AF196:DM196),DM196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DN196)+DN196>$AE26,$AE26-SUM($AF196:DN196),DN196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DO196)+DO196>$AE26,$AE26-SUM($AF196:DO196),DO196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DP196)+DP196>$AE26,$AE26-SUM($AF196:DP196),DP196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DQ196)+DQ196>$AE26,$AE26-SUM($AF196:DQ196),DQ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DR196)+DR196>$AE26,$AE26-SUM($AF196:DR196),DR196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DS196)+DS196>$AE26,$AE26-SUM($AF196:DS196),DS196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DT196)+DT196>$AE26,$AE26-SUM($AF196:DT196),DT196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DU196)+DU196>$AE26,$AE26-SUM($AF196:DU196),DU196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DV196)+DV196>$AE26,$AE26-SUM($AF196:DV196),DV196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DW196)+DW196>$AE26,$AE26-SUM($AF196:DW196),DW196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DX196)+DX196>$AE26,$AE26-SUM($AF196:DX196),DX196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DY196)+DY196>$AE26,$AE26-SUM($AF196:DY196),DY196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:DZ196)+DZ196>$AE26,$AE26-SUM($AF196:DZ196),DZ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EA196)+EA196>$AE26,$AE26-SUM($AF196:EA196),EA196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EB196)+EB196>$AE26,$AE26-SUM($AF196:EB196),EB196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EC196)+EC196>$AE26,$AE26-SUM($AF196:EC196),EC196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:ED196)+ED196>$AE26,$AE26-SUM($AF196:ED196),ED196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EE196)+EE196>$AE26,$AE26-SUM($AF196:EE196),EE196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EF196)+EF196>$AE26,$AE26-SUM($AF196:EF196),EF196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EG196)+EG196>$AE26,$AE26-SUM($AF196:EG196),EG196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EH196)+EH196>$AE26,$AE26-SUM($AF196:EH196),EH196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EI196)+EI196>$AE26,$AE26-SUM($AF196:EI196),EI196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EJ196)+EJ196>$AE26,$AE26-SUM($AF196:EJ196),EJ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EK196)+EK196>$AE26,$AE26-SUM($AF196:EK196),EK196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EL196)+EL196>$AE26,$AE26-SUM($AF196:EL196),EL196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EM196)+EM196>$AE26,$AE26-SUM($AF196:EM196),EM196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EN196)+EN196>$AE26,$AE26-SUM($AF196:EN196),EN196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EO196)+EO196>$AE26,$AE26-SUM($AF196:EO196),EO196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EP196)+EP196>$AE26,$AE26-SUM($AF196:EP196),EP196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EQ196)+EQ196>$AE26,$AE26-SUM($AF196:EQ196),EQ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:ER196)+ER196>$AE26,$AE26-SUM($AF196:ER196),ER196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:ES196)+ES196>$AE26,$AE26-SUM($AF196:ES196),ES196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:ET196)+ET196>$AE26,$AE26-SUM($AF196:ET196),ET196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EU196)+EU196>$AE26,$AE26-SUM($AF196:EU196),EU196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EV196)+EV196>$AE26,$AE26-SUM($AF196:EV196),EV196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EW196)+EW196>$AE26,$AE26-SUM($AF196:EW196),EW196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EX196)+EX196>$AE26,$AE26-SUM($AF196:EX196),EX196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EY196)+EY196>$AE26,$AE26-SUM($AF196:EY196),EY196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:EZ196)+EZ196>$AE26,$AE26-SUM($AF196:EZ196),EZ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FA196)+FA196>$AE26,$AE26-SUM($AF196:FA196),FA196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FB196)+FB196>$AE26,$AE26-SUM($AF196:FB196),FB196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FC196)+FC196>$AE26,$AE26-SUM($AF196:FC196),FC196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FD196)+FD196>$AE26,$AE26-SUM($AF196:FD196),FD196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FE196)+FE196>$AE26,$AE26-SUM($AF196:FE196),FE196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FF196)+FF196>$AE26,$AE26-SUM($AF196:FF196),FF196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FG196)+FG196>$AE26,$AE26-SUM($AF196:FG196),FG196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FH196)+FH196>$AE26,$AE26-SUM($AF196:FH196),FH196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FI196)+FI196>$AE26,$AE26-SUM($AF196:FI196),FI196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FJ196)+FJ196>$AE26,$AE26-SUM($AF196:FJ196),FJ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FK196)+FK196>$AE26,$AE26-SUM($AF196:FK196),FK196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FL196)+FL196>$AE26,$AE26-SUM($AF196:FL196),FL196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FM196)+FM196>$AE26,$AE26-SUM($AF196:FM196),FM196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FN196)+FN196>$AE26,$AE26-SUM($AF196:FN196),FN196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FO196)+FO196>$AE26,$AE26-SUM($AF196:FO196),FO196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FP196)+FP196>$AE26,$AE26-SUM($AF196:FP196),FP196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FQ196)+FQ196>$AE26,$AE26-SUM($AF196:FQ196),FQ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FR196)+FR196>$AE26,$AE26-SUM($AF196:FR196),FR196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FS196)+FS196>$AE26,$AE26-SUM($AF196:FS196),FS196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FT196)+FT196>$AE26,$AE26-SUM($AF196:FT196),FT196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FU196)+FU196>$AE26,$AE26-SUM($AF196:FU196),FU196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FV196)+FV196>$AE26,$AE26-SUM($AF196:FV196),FV196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FW196)+FW196>$AE26,$AE26-SUM($AF196:FW196),FW196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FX196)+FX196>$AE26,$AE26-SUM($AF196:FX196),FX196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FY196)+FY196>$AE26,$AE26-SUM($AF196:FY196),FY196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:FZ196)+FZ196>$AE26,$AE26-SUM($AF196:FZ196),FZ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GA196)+GA196>$AE26,$AE26-SUM($AF196:GA196),GA196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GB196)+GB196>$AE26,$AE26-SUM($AF196:GB196),GB196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GC196)+GC196>$AE26,$AE26-SUM($AF196:GC196),GC196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GD196)+GD196>$AE26,$AE26-SUM($AF196:GD196),GD196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GE196)+GE196>$AE26,$AE26-SUM($AF196:GE196),GE196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GF196)+GF196>$AE26,$AE26-SUM($AF196:GF196),GF196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GG196)+GG196>$AE26,$AE26-SUM($AF196:GG196),GG196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GH196)+GH196>$AE26,$AE26-SUM($AF196:GH196),GH196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GI196)+GI196>$AE26,$AE26-SUM($AF196:GI196),GI196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GJ196)+GJ196>$AE26,$AE26-SUM($AF196:GJ196),GJ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GK196)+GK196>$AE26,$AE26-SUM($AF196:GK196),GK196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GL196)+GL196>$AE26,$AE26-SUM($AF196:GL196),GL196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GM196)+GM196>$AE26,$AE26-SUM($AF196:GM196),GM196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GN196)+GN196>$AE26,$AE26-SUM($AF196:GN196),GN196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GO196)+GO196>$AE26,$AE26-SUM($AF196:GO196),GO196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GP196)+GP196>$AE26,$AE26-SUM($AF196:GP196),GP196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GQ196)+GQ196>$AE26,$AE26-SUM($AF196:GQ196),GQ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GR196)+GR196>$AE26,$AE26-SUM($AF196:GR196),GR196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GS196)+GS196>$AE26,$AE26-SUM($AF196:GS196),GS196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GT196)+GT196>$AE26,$AE26-SUM($AF196:GT196),GT196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GU196)+GU196>$AE26,$AE26-SUM($AF196:GU196),GU196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GV196)+GV196>$AE26,$AE26-SUM($AF196:GV196),GV196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GW196)+GW196>$AE26,$AE26-SUM($AF196:GW196),GW196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GX196)+GX196>$AE26,$AE26-SUM($AF196:GX196),GX196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GY196)+GY196>$AE26,$AE26-SUM($AF196:GY196),GY196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:GZ196)+GZ196>$AE26,$AE26-SUM($AF196:GZ196),GZ196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:HA196)+HA196>$AE26,$AE26-SUM($AF196:HA196),HA196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:HB196)+HB196>$AE26,$AE26-SUM($AF196:HB196),HB196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:HC196)+HC196>$AE26,$AE26-SUM($AF196:HC196),HC196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:HD196)+HD196>$AE26,$AE26-SUM($AF196:HD196),HD196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:HE196)+HE196>$AE26,$AE26-SUM($AF196:HE196),HE196),0)","v":-3.6082248300317588E-16},{"$f":"IF($AF196>0,IF(SUM($AF196:HF196)+HF196>$AE26,$AE26-SUM($AF196:HF196),HF196),0)","v":-3.6082248300317588E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6839750000000001E-2,{"$f":"IF($AF197>0,IF(SUM($AF197:AF197)+AF197>$AE27,$AE27-SUM($AF197:AF197),AF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AG197)+AG197>$AE27,$AE27-SUM($AF197:AG197),AG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AH197)+AH197>$AE27,$AE27-SUM($AF197:AH197),AH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AI197)+AI197>$AE27,$AE27-SUM($AF197:AI197),AI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AJ197)+AJ197>$AE27,$AE27-SUM($AF197:AJ197),AJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AK197)+AK197>$AE27,$AE27-SUM($AF197:AK197),AK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AL197)+AL197>$AE27,$AE27-SUM($AF197:AL197),AL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AM197)+AM197>$AE27,$AE27-SUM($AF197:AM197),AM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AN197)+AN197>$AE27,$AE27-SUM($AF197:AN197),AN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AO197)+AO197>$AE27,$AE27-SUM($AF197:AO197),AO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AP197)+AP197>$AE27,$AE27-SUM($AF197:AP197),AP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AQ197)+AQ197>$AE27,$AE27-SUM($AF197:AQ197),AQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AR197)+AR197>$AE27,$AE27-SUM($AF197:AR197),AR197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AS197)+AS197>$AE27,$AE27-SUM($AF197:AS197),AS197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AT197)+AT197>$AE27,$AE27-SUM($AF197:AT197),AT197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AU197)+AU197>$AE27,$AE27-SUM($AF197:AU197),AU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AV197)+AV197>$AE27,$AE27-SUM($AF197:AV197),AV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AW197)+AW197>$AE27,$AE27-SUM($AF197:AW197),AW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AX197)+AX197>$AE27,$AE27-SUM($AF197:AX197),AX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AY197)+AY197>$AE27,$AE27-SUM($AF197:AY197),AY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:AZ197)+AZ197>$AE27,$AE27-SUM($AF197:AZ197),AZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BA197)+BA197>$AE27,$AE27-SUM($AF197:BA197),BA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BB197)+BB197>$AE27,$AE27-SUM($AF197:BB197),BB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BC197)+BC197>$AE27,$AE27-SUM($AF197:BC197),BC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BD197)+BD197>$AE27,$AE27-SUM($AF197:BD197),BD197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BE197)+BE197>$AE27,$AE27-SUM($AF197:BE197),BE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BF197)+BF197>$AE27,$AE27-SUM($AF197:BF197),BF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BG197)+BG197>$AE27,$AE27-SUM($AF197:BG197),BG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BH197)+BH197>$AE27,$AE27-SUM($AF197:BH197),BH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BI197)+BI197>$AE27,$AE27-SUM($AF197:BI197),BI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BJ197)+BJ197>$AE27,$AE27-SUM($AF197:BJ197),BJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BK197)+BK197>$AE27,$AE27-SUM($AF197:BK197),BK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BL197)+BL197>$AE27,$AE27-SUM($AF197:BL197),BL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BM197)+BM197>$AE27,$AE27-SUM($AF197:BM197),BM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BN197)+BN197>$AE27,$AE27-SUM($AF197:BN197),BN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BO197)+BO197>$AE27,$AE27-SUM($AF197:BO197),BO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BP197)+BP197>$AE27,$AE27-SUM($AF197:BP197),BP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BQ197)+BQ197>$AE27,$AE27-SUM($AF197:BQ197),BQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BR197)+BR197>$AE27,$AE27-SUM($AF197:BR197),BR197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BS197)+BS197>$AE27,$AE27-SUM($AF197:BS197),BS197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BT197)+BT197>$AE27,$AE27-SUM($AF197:BT197),BT197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BU197)+BU197>$AE27,$AE27-SUM($AF197:BU197),BU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BV197)+BV197>$AE27,$AE27-SUM($AF197:BV197),BV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BW197)+BW197>$AE27,$AE27-SUM($AF197:BW197),BW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BX197)+BX197>$AE27,$AE27-SUM($AF197:BX197),BX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BY197)+BY197>$AE27,$AE27-SUM($AF197:BY197),BY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:BZ197)+BZ197>$AE27,$AE27-SUM($AF197:BZ197),BZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CA197)+CA197>$AE27,$AE27-SUM($AF197:CA197),CA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CB197)+CB197>$AE27,$AE27-SUM($AF197:CB197),CB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CC197)+CC197>$AE27,$AE27-SUM($AF197:CC197),CC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CD197)+CD197>$AE27,$AE27-SUM($AF197:CD197),CD197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CE197)+CE197>$AE27,$AE27-SUM($AF197:CE197),CE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CF197)+CF197>$AE27,$AE27-SUM($AF197:CF197),CF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CG197)+CG197>$AE27,$AE27-SUM($AF197:CG197),CG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CH197)+CH197>$AE27,$AE27-SUM($AF197:CH197),CH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CI197)+CI197>$AE27,$AE27-SUM($AF197:CI197),CI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CJ197)+CJ197>$AE27,$AE27-SUM($AF197:CJ197),CJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CK197)+CK197>$AE27,$AE27-SUM($AF197:CK197),CK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CL197)+CL197>$AE27,$AE27-SUM($AF197:CL197),CL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CM197)+CM197>$AE27,$AE27-SUM($AF197:CM197),CM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CN197)+CN197>$AE27,$AE27-SUM($AF197:CN197),CN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CO197)+CO197>$AE27,$AE27-SUM($AF197:CO197),CO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CP197)+CP197>$AE27,$AE27-SUM($AF197:CP197),CP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CQ197)+CQ197>$AE27,$AE27-SUM($AF197:CQ197),CQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CR197)+CR197>$AE27,$AE27-SUM($AF197:CR197),CR197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CS197)+CS197>$AE27,$AE27-SUM($AF197:CS197),CS197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CT197)+CT197>$AE27,$AE27-SUM($AF197:CT197),CT197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CU197)+CU197>$AE27,$AE27-SUM($AF197:CU197),CU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CV197)+CV197>$AE27,$AE27-SUM($AF197:CV197),CV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CW197)+CW197>$AE27,$AE27-SUM($AF197:CW197),CW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CX197)+CX197>$AE27,$AE27-SUM($AF197:CX197),CX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CY197)+CY197>$AE27,$AE27-SUM($AF197:CY197),CY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:CZ197)+CZ197>$AE27,$AE27-SUM($AF197:CZ197),CZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DA197)+DA197>$AE27,$AE27-SUM($AF197:DA197),DA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DB197)+DB197>$AE27,$AE27-SUM($AF197:DB197),DB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DC197)+DC197>$AE27,$AE27-SUM($AF197:DC197),DC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DD197)+DD197>$AE27,$AE27-SUM($AF197:DD197),DD197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DE197)+DE197>$AE27,$AE27-SUM($AF197:DE197),DE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DF197)+DF197>$AE27,$AE27-SUM($AF197:DF197),DF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DG197)+DG197>$AE27,$AE27-SUM($AF197:DG197),DG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DH197)+DH197>$AE27,$AE27-SUM($AF197:DH197),DH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DI197)+DI197>$AE27,$AE27-SUM($AF197:DI197),DI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DJ197)+DJ197>$AE27,$AE27-SUM($AF197:DJ197),DJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DK197)+DK197>$AE27,$AE27-SUM($AF197:DK197),DK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DL197)+DL197>$AE27,$AE27-SUM($AF197:DL197),DL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DM197)+DM197>$AE27,$AE27-SUM($AF197:DM197),DM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DN197)+DN197>$AE27,$AE27-SUM($AF197:DN197),DN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DO197)+DO197>$AE27,$AE27-SUM($AF197:DO197),DO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DP197)+DP197>$AE27,$AE27-SUM($AF197:DP197),DP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DQ197)+DQ197>$AE27,$AE27-SUM($AF197:DQ197),DQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DR197)+DR197>$AE27,$AE27-SUM($AF197:DR197),DR197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DS197)+DS197>$AE27,$AE27-SUM($AF197:DS197),DS197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DT197)+DT197>$AE27,$AE27-SUM($AF197:DT197),DT197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DU197)+DU197>$AE27,$AE27-SUM($AF197:DU197),DU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DV197)+DV197>$AE27,$AE27-SUM($AF197:DV197),DV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DW197)+DW197>$AE27,$AE27-SUM($AF197:DW197),DW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DX197)+DX197>$AE27,$AE27-SUM($AF197:DX197),DX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DY197)+DY197>$AE27,$AE27-SUM($AF197:DY197),DY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:DZ197)+DZ197>$AE27,$AE27-SUM($AF197:DZ197),DZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EA197)+EA197>$AE27,$AE27-SUM($AF197:EA197),EA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EB197)+EB197>$AE27,$AE27-SUM($AF197:EB197),EB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EC197)+EC197>$AE27,$AE27-SUM($AF197:EC197),EC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:ED197)+ED197>$AE27,$AE27-SUM($AF197:ED197),ED197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EE197)+EE197>$AE27,$AE27-SUM($AF197:EE197),EE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EF197)+EF197>$AE27,$AE27-SUM($AF197:EF197),EF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EG197)+EG197>$AE27,$AE27-SUM($AF197:EG197),EG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EH197)+EH197>$AE27,$AE27-SUM($AF197:EH197),EH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EI197)+EI197>$AE27,$AE27-SUM($AF197:EI197),EI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EJ197)+EJ197>$AE27,$AE27-SUM($AF197:EJ197),EJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EK197)+EK197>$AE27,$AE27-SUM($AF197:EK197),EK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EL197)+EL197>$AE27,$AE27-SUM($AF197:EL197),EL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EM197)+EM197>$AE27,$AE27-SUM($AF197:EM197),EM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EN197)+EN197>$AE27,$AE27-SUM($AF197:EN197),EN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EO197)+EO197>$AE27,$AE27-SUM($AF197:EO197),EO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EP197)+EP197>$AE27,$AE27-SUM($AF197:EP197),EP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EQ197)+EQ197>$AE27,$AE27-SUM($AF197:EQ197),EQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:ER197)+ER197>$AE27,$AE27-SUM($AF197:ER197),ER197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:ES197)+ES197>$AE27,$AE27-SUM($AF197:ES197),ES197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:ET197)+ET197>$AE27,$AE27-SUM($AF197:ET197),ET197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EU197)+EU197>$AE27,$AE27-SUM($AF197:EU197),EU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EV197)+EV197>$AE27,$AE27-SUM($AF197:EV197),EV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EW197)+EW197>$AE27,$AE27-SUM($AF197:EW197),EW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EX197)+EX197>$AE27,$AE27-SUM($AF197:EX197),EX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EY197)+EY197>$AE27,$AE27-SUM($AF197:EY197),EY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:EZ197)+EZ197>$AE27,$AE27-SUM($AF197:EZ197),EZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FA197)+FA197>$AE27,$AE27-SUM($AF197:FA197),FA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FB197)+FB197>$AE27,$AE27-SUM($AF197:FB197),FB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FC197)+FC197>$AE27,$AE27-SUM($AF197:FC197),FC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FD197)+FD197>$AE27,$AE27-SUM($AF197:FD197),FD197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FE197)+FE197>$AE27,$AE27-SUM($AF197:FE197),FE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FF197)+FF197>$AE27,$AE27-SUM($AF197:FF197),FF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FG197)+FG197>$AE27,$AE27-SUM($AF197:FG197),FG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FH197)+FH197>$AE27,$AE27-SUM($AF197:FH197),FH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FI197)+FI197>$AE27,$AE27-SUM($AF197:FI197),FI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FJ197)+FJ197>$AE27,$AE27-SUM($AF197:FJ197),FJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FK197)+FK197>$AE27,$AE27-SUM($AF197:FK197),FK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FL197)+FL197>$AE27,$AE27-SUM($AF197:FL197),FL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FM197)+FM197>$AE27,$AE27-SUM($AF197:FM197),FM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FN197)+FN197>$AE27,$AE27-SUM($AF197:FN197),FN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FO197)+FO197>$AE27,$AE27-SUM($AF197:FO197),FO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FP197)+FP197>$AE27,$AE27-SUM($AF197:FP197),FP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FQ197)+FQ197>$AE27,$AE27-SUM($AF197:FQ197),FQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FR197)+FR197>$AE27,$AE27-SUM($AF197:FR197),FR197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FS197)+FS197>$AE27,$AE27-SUM($AF197:FS197),FS197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FT197)+FT197>$AE27,$AE27-SUM($AF197:FT197),FT197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FU197)+FU197>$AE27,$AE27-SUM($AF197:FU197),FU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FV197)+FV197>$AE27,$AE27-SUM($AF197:FV197),FV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FW197)+FW197>$AE27,$AE27-SUM($AF197:FW197),FW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FX197)+FX197>$AE27,$AE27-SUM($AF197:FX197),FX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FY197)+FY197>$AE27,$AE27-SUM($AF197:FY197),FY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:FZ197)+FZ197>$AE27,$AE27-SUM($AF197:FZ197),FZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GA197)+GA197>$AE27,$AE27-SUM($AF197:GA197),GA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GB197)+GB197>$AE27,$AE27-SUM($AF197:GB197),GB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GC197)+GC197>$AE27,$AE27-SUM($AF197:GC197),GC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GD197)+GD197>$AE27,$AE27-SUM($AF197:GD197),GD197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GE197)+GE197>$AE27,$AE27-SUM($AF197:GE197),GE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GF197)+GF197>$AE27,$AE27-SUM($AF197:GF197),GF197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GG197)+GG197>$AE27,$AE27-SUM($AF197:GG197),GG197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GH197)+GH197>$AE27,$AE27-SUM($AF197:GH197),GH197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GI197)+GI197>$AE27,$AE27-SUM($AF197:GI197),GI197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GJ197)+GJ197>$AE27,$AE27-SUM($AF197:GJ197),GJ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GK197)+GK197>$AE27,$AE27-SUM($AF197:GK197),GK197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GL197)+GL197>$AE27,$AE27-SUM($AF197:GL197),GL197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GM197)+GM197>$AE27,$AE27-SUM($AF197:GM197),GM197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GN197)+GN197>$AE27,$AE27-SUM($AF197:GN197),GN197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GO197)+GO197>$AE27,$AE27-SUM($AF197:GO197),GO197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GP197)+GP197>$AE27,$AE27-SUM($AF197:GP197),GP197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GQ197)+GQ197>$AE27,$AE27-SUM($AF197:GQ197),GQ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GR197)+GR197>$AE27,$AE27-SUM($AF197:GR197),GR197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GS197)+GS197>$AE27,$AE27-SUM($AF197:GS197),GS197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GT197)+GT197>$AE27,$AE27-SUM($AF197:GT197),GT197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GU197)+GU197>$AE27,$AE27-SUM($AF197:GU197),GU197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GV197)+GV197>$AE27,$AE27-SUM($AF197:GV197),GV197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GW197)+GW197>$AE27,$AE27-SUM($AF197:GW197),GW197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GX197)+GX197>$AE27,$AE27-SUM($AF197:GX197),GX197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GY197)+GY197>$AE27,$AE27-SUM($AF197:GY197),GY197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:GZ197)+GZ197>$AE27,$AE27-SUM($AF197:GZ197),GZ197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:HA197)+HA197>$AE27,$AE27-SUM($AF197:HA197),HA197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:HB197)+HB197>$AE27,$AE27-SUM($AF197:HB197),HB197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:HC197)+HC197>$AE27,$AE27-SUM($AF197:HC197),HC197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:HD197)+HD197>$AE27,$AE27-SUM($AF197:HD197),HD197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:HE197)+HE197>$AE27,$AE27-SUM($AF197:HE197),HE197),0)","v":0},{"$f":"IF($AF197>0,IF(SUM($AF197:HF197)+HF197>$AE27,$AE27-SUM($AF197:HF197),HF197),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7019999999999999E-4,{"$f":"IF($AF198>0,IF(SUM($AF198:AF198)+AF198>$AE28,$AE28-SUM($AF198:AF198),AF198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AG198)+AG198>$AE28,$AE28-SUM($AF198:AG198),AG198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AH198)+AH198>$AE28,$AE28-SUM($AF198:AH198),AH198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AI198)+AI198>$AE28,$AE28-SUM($AF198:AI198),AI198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AJ198)+AJ198>$AE28,$AE28-SUM($AF198:AJ198),AJ198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AK198)+AK198>$AE28,$AE28-SUM($AF198:AK198),AK198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AL198)+AL198>$AE28,$AE28-SUM($AF198:AL198),AL198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AM198)+AM198>$AE28,$AE28-SUM($AF198:AM198),AM198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AN198)+AN198>$AE28,$AE28-SUM($AF198:AN198),AN198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AO198)+AO198>$AE28,$AE28-SUM($AF198:AO198),AO198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AP198)+AP198>$AE28,$AE28-SUM($AF198:AP198),AP198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AQ198)+AQ198>$AE28,$AE28-SUM($AF198:AQ198),AQ198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AR198)+AR198>$AE28,$AE28-SUM($AF198:AR198),AR198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AS198)+AS198>$AE28,$AE28-SUM($AF198:AS198),AS198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AT198)+AT198>$AE28,$AE28-SUM($AF198:AT198),AT198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AU198)+AU198>$AE28,$AE28-SUM($AF198:AU198),AU198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AV198)+AV198>$AE28,$AE28-SUM($AF198:AV198),AV198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AW198)+AW198>$AE28,$AE28-SUM($AF198:AW198),AW198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AX198)+AX198>$AE28,$AE28-SUM($AF198:AX198),AX198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AY198)+AY198>$AE28,$AE28-SUM($AF198:AY198),AY198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:AZ198)+AZ198>$AE28,$AE28-SUM($AF198:AZ198),AZ198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BA198)+BA198>$AE28,$AE28-SUM($AF198:BA198),BA198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BB198)+BB198>$AE28,$AE28-SUM($AF198:BB198),BB198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BC198)+BC198>$AE28,$AE28-SUM($AF198:BC198),BC198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BD198)+BD198>$AE28,$AE28-SUM($AF198:BD198),BD198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BE198)+BE198>$AE28,$AE28-SUM($AF198:BE198),BE198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BF198)+BF198>$AE28,$AE28-SUM($AF198:BF198),BF198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BG198)+BG198>$AE28,$AE28-SUM($AF198:BG198),BG198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BH198)+BH198>$AE28,$AE28-SUM($AF198:BH198),BH198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BI198)+BI198>$AE28,$AE28-SUM($AF198:BI198),BI198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BJ198)+BJ198>$AE28,$AE28-SUM($AF198:BJ198),BJ198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BK198)+BK198>$AE28,$AE28-SUM($AF198:BK198),BK198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BL198)+BL198>$AE28,$AE28-SUM($AF198:BL198),BL198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BM198)+BM198>$AE28,$AE28-SUM($AF198:BM198),BM198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BN198)+BN198>$AE28,$AE28-SUM($AF198:BN198),BN198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BO198)+BO198>$AE28,$AE28-SUM($AF198:BO198),BO198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BP198)+BP198>$AE28,$AE28-SUM($AF198:BP198),BP198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BQ198)+BQ198>$AE28,$AE28-SUM($AF198:BQ198),BQ198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BR198)+BR198>$AE28,$AE28-SUM($AF198:BR198),BR198),0)","v":1.7019999999999999E-4},{"$f":"IF($AF198>0,IF(SUM($AF198:BS198)+BS198>$AE28,$AE28-SUM($AF198:BS198),BS198),0)","v":4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BT198)+BT198>$AE28,$AE28-SUM($AF198:BT198),BT198),0)","v":4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BU198)+BU198>$AE28,$AE28-SUM($AF198:BU198),BU198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BV198)+BV198>$AE28,$AE28-SUM($AF198:BV198),BV198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BW198)+BW198>$AE28,$AE28-SUM($AF198:BW198),BW198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BX198)+BX198>$AE28,$AE28-SUM($AF198:BX198),BX198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BY198)+BY198>$AE28,$AE28-SUM($AF198:BY198),BY198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:BZ198)+BZ198>$AE28,$AE28-SUM($AF198:BZ198),BZ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CA198)+CA198>$AE28,$AE28-SUM($AF198:CA198),CA198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CB198)+CB198>$AE28,$AE28-SUM($AF198:CB198),CB198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CC198)+CC198>$AE28,$AE28-SUM($AF198:CC198),CC198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CD198)+CD198>$AE28,$AE28-SUM($AF198:CD198),CD198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CE198)+CE198>$AE28,$AE28-SUM($AF198:CE198),CE198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CF198)+CF198>$AE28,$AE28-SUM($AF198:CF198),CF198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CG198)+CG198>$AE28,$AE28-SUM($AF198:CG198),CG198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CH198)+CH198>$AE28,$AE28-SUM($AF198:CH198),CH198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CI198)+CI198>$AE28,$AE28-SUM($AF198:CI198),CI198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CJ198)+CJ198>$AE28,$AE28-SUM($AF198:CJ198),CJ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CK198)+CK198>$AE28,$AE28-SUM($AF198:CK198),CK198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CL198)+CL198>$AE28,$AE28-SUM($AF198:CL198),CL198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CM198)+CM198>$AE28,$AE28-SUM($AF198:CM198),CM198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CN198)+CN198>$AE28,$AE28-SUM($AF198:CN198),CN198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CO198)+CO198>$AE28,$AE28-SUM($AF198:CO198),CO198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CP198)+CP198>$AE28,$AE28-SUM($AF198:CP198),CP198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CQ198)+CQ198>$AE28,$AE28-SUM($AF198:CQ198),CQ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CR198)+CR198>$AE28,$AE28-SUM($AF198:CR198),CR198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CS198)+CS198>$AE28,$AE28-SUM($AF198:CS198),CS198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CT198)+CT198>$AE28,$AE28-SUM($AF198:CT198),CT198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CU198)+CU198>$AE28,$AE28-SUM($AF198:CU198),CU198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CV198)+CV198>$AE28,$AE28-SUM($AF198:CV198),CV198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CW198)+CW198>$AE28,$AE28-SUM($AF198:CW198),CW198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CX198)+CX198>$AE28,$AE28-SUM($AF198:CX198),CX198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CY198)+CY198>$AE28,$AE28-SUM($AF198:CY198),CY198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:CZ198)+CZ198>$AE28,$AE28-SUM($AF198:CZ198),CZ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DA198)+DA198>$AE28,$AE28-SUM($AF198:DA198),DA198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DB198)+DB198>$AE28,$AE28-SUM($AF198:DB198),DB198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DC198)+DC198>$AE28,$AE28-SUM($AF198:DC198),DC198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DD198)+DD198>$AE28,$AE28-SUM($AF198:DD198),DD198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DE198)+DE198>$AE28,$AE28-SUM($AF198:DE198),DE198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DF198)+DF198>$AE28,$AE28-SUM($AF198:DF198),DF198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DG198)+DG198>$AE28,$AE28-SUM($AF198:DG198),DG198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DH198)+DH198>$AE28,$AE28-SUM($AF198:DH198),DH198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DI198)+DI198>$AE28,$AE28-SUM($AF198:DI198),DI198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DJ198)+DJ198>$AE28,$AE28-SUM($AF198:DJ198),DJ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DK198)+DK198>$AE28,$AE28-SUM($AF198:DK198),DK198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DL198)+DL198>$AE28,$AE28-SUM($AF198:DL198),DL198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DM198)+DM198>$AE28,$AE28-SUM($AF198:DM198),DM198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DN198)+DN198>$AE28,$AE28-SUM($AF198:DN198),DN198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DO198)+DO198>$AE28,$AE28-SUM($AF198:DO198),DO198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DP198)+DP198>$AE28,$AE28-SUM($AF198:DP198),DP198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DQ198)+DQ198>$AE28,$AE28-SUM($AF198:DQ198),DQ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DR198)+DR198>$AE28,$AE28-SUM($AF198:DR198),DR198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DS198)+DS198>$AE28,$AE28-SUM($AF198:DS198),DS198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DT198)+DT198>$AE28,$AE28-SUM($AF198:DT198),DT198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DU198)+DU198>$AE28,$AE28-SUM($AF198:DU198),DU198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DV198)+DV198>$AE28,$AE28-SUM($AF198:DV198),DV198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DW198)+DW198>$AE28,$AE28-SUM($AF198:DW198),DW198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DX198)+DX198>$AE28,$AE28-SUM($AF198:DX198),DX198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DY198)+DY198>$AE28,$AE28-SUM($AF198:DY198),DY198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:DZ198)+DZ198>$AE28,$AE28-SUM($AF198:DZ198),DZ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EA198)+EA198>$AE28,$AE28-SUM($AF198:EA198),EA198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EB198)+EB198>$AE28,$AE28-SUM($AF198:EB198),EB198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EC198)+EC198>$AE28,$AE28-SUM($AF198:EC198),EC198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:ED198)+ED198>$AE28,$AE28-SUM($AF198:ED198),ED198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EE198)+EE198>$AE28,$AE28-SUM($AF198:EE198),EE198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EF198)+EF198>$AE28,$AE28-SUM($AF198:EF198),EF198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EG198)+EG198>$AE28,$AE28-SUM($AF198:EG198),EG198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EH198)+EH198>$AE28,$AE28-SUM($AF198:EH198),EH198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EI198)+EI198>$AE28,$AE28-SUM($AF198:EI198),EI198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EJ198)+EJ198>$AE28,$AE28-SUM($AF198:EJ198),EJ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EK198)+EK198>$AE28,$AE28-SUM($AF198:EK198),EK198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EL198)+EL198>$AE28,$AE28-SUM($AF198:EL198),EL198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EM198)+EM198>$AE28,$AE28-SUM($AF198:EM198),EM198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EN198)+EN198>$AE28,$AE28-SUM($AF198:EN198),EN198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EO198)+EO198>$AE28,$AE28-SUM($AF198:EO198),EO198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EP198)+EP198>$AE28,$AE28-SUM($AF198:EP198),EP198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EQ198)+EQ198>$AE28,$AE28-SUM($AF198:EQ198),EQ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:ER198)+ER198>$AE28,$AE28-SUM($AF198:ER198),ER198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:ES198)+ES198>$AE28,$AE28-SUM($AF198:ES198),ES198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:ET198)+ET198>$AE28,$AE28-SUM($AF198:ET198),ET198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EU198)+EU198>$AE28,$AE28-SUM($AF198:EU198),EU198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EV198)+EV198>$AE28,$AE28-SUM($AF198:EV198),EV198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EW198)+EW198>$AE28,$AE28-SUM($AF198:EW198),EW198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EX198)+EX198>$AE28,$AE28-SUM($AF198:EX198),EX198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EY198)+EY198>$AE28,$AE28-SUM($AF198:EY198),EY198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:EZ198)+EZ198>$AE28,$AE28-SUM($AF198:EZ198),EZ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FA198)+FA198>$AE28,$AE28-SUM($AF198:FA198),FA198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FB198)+FB198>$AE28,$AE28-SUM($AF198:FB198),FB198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FC198)+FC198>$AE28,$AE28-SUM($AF198:FC198),FC198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FD198)+FD198>$AE28,$AE28-SUM($AF198:FD198),FD198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FE198)+FE198>$AE28,$AE28-SUM($AF198:FE198),FE198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FF198)+FF198>$AE28,$AE28-SUM($AF198:FF198),FF198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FG198)+FG198>$AE28,$AE28-SUM($AF198:FG198),FG198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FH198)+FH198>$AE28,$AE28-SUM($AF198:FH198),FH198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FI198)+FI198>$AE28,$AE28-SUM($AF198:FI198),FI198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FJ198)+FJ198>$AE28,$AE28-SUM($AF198:FJ198),FJ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FK198)+FK198>$AE28,$AE28-SUM($AF198:FK198),FK198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FL198)+FL198>$AE28,$AE28-SUM($AF198:FL198),FL198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FM198)+FM198>$AE28,$AE28-SUM($AF198:FM198),FM198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FN198)+FN198>$AE28,$AE28-SUM($AF198:FN198),FN198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FO198)+FO198>$AE28,$AE28-SUM($AF198:FO198),FO198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FP198)+FP198>$AE28,$AE28-SUM($AF198:FP198),FP198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FQ198)+FQ198>$AE28,$AE28-SUM($AF198:FQ198),FQ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FR198)+FR198>$AE28,$AE28-SUM($AF198:FR198),FR198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FS198)+FS198>$AE28,$AE28-SUM($AF198:FS198),FS198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FT198)+FT198>$AE28,$AE28-SUM($AF198:FT198),FT198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FU198)+FU198>$AE28,$AE28-SUM($AF198:FU198),FU198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FV198)+FV198>$AE28,$AE28-SUM($AF198:FV198),FV198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FW198)+FW198>$AE28,$AE28-SUM($AF198:FW198),FW198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FX198)+FX198>$AE28,$AE28-SUM($AF198:FX198),FX198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FY198)+FY198>$AE28,$AE28-SUM($AF198:FY198),FY198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:FZ198)+FZ198>$AE28,$AE28-SUM($AF198:FZ198),FZ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GA198)+GA198>$AE28,$AE28-SUM($AF198:GA198),GA198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GB198)+GB198>$AE28,$AE28-SUM($AF198:GB198),GB198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GC198)+GC198>$AE28,$AE28-SUM($AF198:GC198),GC198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GD198)+GD198>$AE28,$AE28-SUM($AF198:GD198),GD198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GE198)+GE198>$AE28,$AE28-SUM($AF198:GE198),GE198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GF198)+GF198>$AE28,$AE28-SUM($AF198:GF198),GF198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GG198)+GG198>$AE28,$AE28-SUM($AF198:GG198),GG198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GH198)+GH198>$AE28,$AE28-SUM($AF198:GH198),GH198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GI198)+GI198>$AE28,$AE28-SUM($AF198:GI198),GI198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GJ198)+GJ198>$AE28,$AE28-SUM($AF198:GJ198),GJ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GK198)+GK198>$AE28,$AE28-SUM($AF198:GK198),GK198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GL198)+GL198>$AE28,$AE28-SUM($AF198:GL198),GL198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GM198)+GM198>$AE28,$AE28-SUM($AF198:GM198),GM198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GN198)+GN198>$AE28,$AE28-SUM($AF198:GN198),GN198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GO198)+GO198>$AE28,$AE28-SUM($AF198:GO198),GO198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GP198)+GP198>$AE28,$AE28-SUM($AF198:GP198),GP198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GQ198)+GQ198>$AE28,$AE28-SUM($AF198:GQ198),GQ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GR198)+GR198>$AE28,$AE28-SUM($AF198:GR198),GR198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GS198)+GS198>$AE28,$AE28-SUM($AF198:GS198),GS198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GT198)+GT198>$AE28,$AE28-SUM($AF198:GT198),GT198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GU198)+GU198>$AE28,$AE28-SUM($AF198:GU198),GU198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GV198)+GV198>$AE28,$AE28-SUM($AF198:GV198),GV198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GW198)+GW198>$AE28,$AE28-SUM($AF198:GW198),GW198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GX198)+GX198>$AE28,$AE28-SUM($AF198:GX198),GX198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GY198)+GY198>$AE28,$AE28-SUM($AF198:GY198),GY198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:GZ198)+GZ198>$AE28,$AE28-SUM($AF198:GZ198),GZ198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:HA198)+HA198>$AE28,$AE28-SUM($AF198:HA198),HA198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:HB198)+HB198>$AE28,$AE28-SUM($AF198:HB198),HB198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:HC198)+HC198>$AE28,$AE28-SUM($AF198:HC198),HC198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:HD198)+HD198>$AE28,$AE28-SUM($AF198:HD198),HD198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:HE198)+HE198>$AE28,$AE28-SUM($AF198:HE198),HE198),0)","v":-4.3368086899420177E-18},{"$f":"IF($AF198>0,IF(SUM($AF198:HF198)+HF198>$AE28,$AE28-SUM($AF198:HF198),HF198),0)","v":-4.3368086899420177E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AF199>0,IF(SUM($AF199:AF199)+AF199>$AE29,$AE29-SUM($AF199:AF199),AF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AG199)+AG199>$AE29,$AE29-SUM($AF199:AG199),AG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AH199)+AH199>$AE29,$AE29-SUM($AF199:AH199),AH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AI199)+AI199>$AE29,$AE29-SUM($AF199:AI199),AI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AJ199)+AJ199>$AE29,$AE29-SUM($AF199:AJ199),AJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AK199)+AK199>$AE29,$AE29-SUM($AF199:AK199),AK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AL199)+AL199>$AE29,$AE29-SUM($AF199:AL199),AL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AM199)+AM199>$AE29,$AE29-SUM($AF199:AM199),AM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AN199)+AN199>$AE29,$AE29-SUM($AF199:AN199),AN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AO199)+AO199>$AE29,$AE29-SUM($AF199:AO199),AO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AP199)+AP199>$AE29,$AE29-SUM($AF199:AP199),AP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AQ199)+AQ199>$AE29,$AE29-SUM($AF199:AQ199),AQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AR199)+AR199>$AE29,$AE29-SUM($AF199:AR199),AR199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AS199)+AS199>$AE29,$AE29-SUM($AF199:AS199),AS199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AT199)+AT199>$AE29,$AE29-SUM($AF199:AT199),AT199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AU199)+AU199>$AE29,$AE29-SUM($AF199:AU199),AU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AV199)+AV199>$AE29,$AE29-SUM($AF199:AV199),AV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AW199)+AW199>$AE29,$AE29-SUM($AF199:AW199),AW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AX199)+AX199>$AE29,$AE29-SUM($AF199:AX199),AX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AY199)+AY199>$AE29,$AE29-SUM($AF199:AY199),AY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:AZ199)+AZ199>$AE29,$AE29-SUM($AF199:AZ199),AZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BA199)+BA199>$AE29,$AE29-SUM($AF199:BA199),BA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BB199)+BB199>$AE29,$AE29-SUM($AF199:BB199),BB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BC199)+BC199>$AE29,$AE29-SUM($AF199:BC199),BC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BD199)+BD199>$AE29,$AE29-SUM($AF199:BD199),BD199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BE199)+BE199>$AE29,$AE29-SUM($AF199:BE199),BE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BF199)+BF199>$AE29,$AE29-SUM($AF199:BF199),BF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BG199)+BG199>$AE29,$AE29-SUM($AF199:BG199),BG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BH199)+BH199>$AE29,$AE29-SUM($AF199:BH199),BH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BI199)+BI199>$AE29,$AE29-SUM($AF199:BI199),BI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BJ199)+BJ199>$AE29,$AE29-SUM($AF199:BJ199),BJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BK199)+BK199>$AE29,$AE29-SUM($AF199:BK199),BK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BL199)+BL199>$AE29,$AE29-SUM($AF199:BL199),BL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BM199)+BM199>$AE29,$AE29-SUM($AF199:BM199),BM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BN199)+BN199>$AE29,$AE29-SUM($AF199:BN199),BN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BO199)+BO199>$AE29,$AE29-SUM($AF199:BO199),BO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BP199)+BP199>$AE29,$AE29-SUM($AF199:BP199),BP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BQ199)+BQ199>$AE29,$AE29-SUM($AF199:BQ199),BQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BR199)+BR199>$AE29,$AE29-SUM($AF199:BR199),BR199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BS199)+BS199>$AE29,$AE29-SUM($AF199:BS199),BS199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BT199)+BT199>$AE29,$AE29-SUM($AF199:BT199),BT199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BU199)+BU199>$AE29,$AE29-SUM($AF199:BU199),BU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BV199)+BV199>$AE29,$AE29-SUM($AF199:BV199),BV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BW199)+BW199>$AE29,$AE29-SUM($AF199:BW199),BW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BX199)+BX199>$AE29,$AE29-SUM($AF199:BX199),BX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BY199)+BY199>$AE29,$AE29-SUM($AF199:BY199),BY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:BZ199)+BZ199>$AE29,$AE29-SUM($AF199:BZ199),BZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CA199)+CA199>$AE29,$AE29-SUM($AF199:CA199),CA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CB199)+CB199>$AE29,$AE29-SUM($AF199:CB199),CB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CC199)+CC199>$AE29,$AE29-SUM($AF199:CC199),CC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CD199)+CD199>$AE29,$AE29-SUM($AF199:CD199),CD199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CE199)+CE199>$AE29,$AE29-SUM($AF199:CE199),CE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CF199)+CF199>$AE29,$AE29-SUM($AF199:CF199),CF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CG199)+CG199>$AE29,$AE29-SUM($AF199:CG199),CG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CH199)+CH199>$AE29,$AE29-SUM($AF199:CH199),CH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CI199)+CI199>$AE29,$AE29-SUM($AF199:CI199),CI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CJ199)+CJ199>$AE29,$AE29-SUM($AF199:CJ199),CJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CK199)+CK199>$AE29,$AE29-SUM($AF199:CK199),CK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CL199)+CL199>$AE29,$AE29-SUM($AF199:CL199),CL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CM199)+CM199>$AE29,$AE29-SUM($AF199:CM199),CM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CN199)+CN199>$AE29,$AE29-SUM($AF199:CN199),CN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CO199)+CO199>$AE29,$AE29-SUM($AF199:CO199),CO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CP199)+CP199>$AE29,$AE29-SUM($AF199:CP199),CP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CQ199)+CQ199>$AE29,$AE29-SUM($AF199:CQ199),CQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CR199)+CR199>$AE29,$AE29-SUM($AF199:CR199),CR199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CS199)+CS199>$AE29,$AE29-SUM($AF199:CS199),CS199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CT199)+CT199>$AE29,$AE29-SUM($AF199:CT199),CT199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CU199)+CU199>$AE29,$AE29-SUM($AF199:CU199),CU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CV199)+CV199>$AE29,$AE29-SUM($AF199:CV199),CV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CW199)+CW199>$AE29,$AE29-SUM($AF199:CW199),CW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CX199)+CX199>$AE29,$AE29-SUM($AF199:CX199),CX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CY199)+CY199>$AE29,$AE29-SUM($AF199:CY199),CY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:CZ199)+CZ199>$AE29,$AE29-SUM($AF199:CZ199),CZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DA199)+DA199>$AE29,$AE29-SUM($AF199:DA199),DA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DB199)+DB199>$AE29,$AE29-SUM($AF199:DB199),DB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DC199)+DC199>$AE29,$AE29-SUM($AF199:DC199),DC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DD199)+DD199>$AE29,$AE29-SUM($AF199:DD199),DD199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DE199)+DE199>$AE29,$AE29-SUM($AF199:DE199),DE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DF199)+DF199>$AE29,$AE29-SUM($AF199:DF199),DF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DG199)+DG199>$AE29,$AE29-SUM($AF199:DG199),DG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DH199)+DH199>$AE29,$AE29-SUM($AF199:DH199),DH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DI199)+DI199>$AE29,$AE29-SUM($AF199:DI199),DI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DJ199)+DJ199>$AE29,$AE29-SUM($AF199:DJ199),DJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DK199)+DK199>$AE29,$AE29-SUM($AF199:DK199),DK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DL199)+DL199>$AE29,$AE29-SUM($AF199:DL199),DL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DM199)+DM199>$AE29,$AE29-SUM($AF199:DM199),DM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DN199)+DN199>$AE29,$AE29-SUM($AF199:DN199),DN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DO199)+DO199>$AE29,$AE29-SUM($AF199:DO199),DO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DP199)+DP199>$AE29,$AE29-SUM($AF199:DP199),DP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DQ199)+DQ199>$AE29,$AE29-SUM($AF199:DQ199),DQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DR199)+DR199>$AE29,$AE29-SUM($AF199:DR199),DR199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DS199)+DS199>$AE29,$AE29-SUM($AF199:DS199),DS199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DT199)+DT199>$AE29,$AE29-SUM($AF199:DT199),DT199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DU199)+DU199>$AE29,$AE29-SUM($AF199:DU199),DU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DV199)+DV199>$AE29,$AE29-SUM($AF199:DV199),DV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DW199)+DW199>$AE29,$AE29-SUM($AF199:DW199),DW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DX199)+DX199>$AE29,$AE29-SUM($AF199:DX199),DX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DY199)+DY199>$AE29,$AE29-SUM($AF199:DY199),DY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:DZ199)+DZ199>$AE29,$AE29-SUM($AF199:DZ199),DZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EA199)+EA199>$AE29,$AE29-SUM($AF199:EA199),EA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EB199)+EB199>$AE29,$AE29-SUM($AF199:EB199),EB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EC199)+EC199>$AE29,$AE29-SUM($AF199:EC199),EC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:ED199)+ED199>$AE29,$AE29-SUM($AF199:ED199),ED199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EE199)+EE199>$AE29,$AE29-SUM($AF199:EE199),EE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EF199)+EF199>$AE29,$AE29-SUM($AF199:EF199),EF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EG199)+EG199>$AE29,$AE29-SUM($AF199:EG199),EG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EH199)+EH199>$AE29,$AE29-SUM($AF199:EH199),EH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EI199)+EI199>$AE29,$AE29-SUM($AF199:EI199),EI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EJ199)+EJ199>$AE29,$AE29-SUM($AF199:EJ199),EJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EK199)+EK199>$AE29,$AE29-SUM($AF199:EK199),EK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EL199)+EL199>$AE29,$AE29-SUM($AF199:EL199),EL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EM199)+EM199>$AE29,$AE29-SUM($AF199:EM199),EM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EN199)+EN199>$AE29,$AE29-SUM($AF199:EN199),EN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EO199)+EO199>$AE29,$AE29-SUM($AF199:EO199),EO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EP199)+EP199>$AE29,$AE29-SUM($AF199:EP199),EP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EQ199)+EQ199>$AE29,$AE29-SUM($AF199:EQ199),EQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:ER199)+ER199>$AE29,$AE29-SUM($AF199:ER199),ER199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:ES199)+ES199>$AE29,$AE29-SUM($AF199:ES199),ES199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:ET199)+ET199>$AE29,$AE29-SUM($AF199:ET199),ET199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EU199)+EU199>$AE29,$AE29-SUM($AF199:EU199),EU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EV199)+EV199>$AE29,$AE29-SUM($AF199:EV199),EV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EW199)+EW199>$AE29,$AE29-SUM($AF199:EW199),EW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EX199)+EX199>$AE29,$AE29-SUM($AF199:EX199),EX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EY199)+EY199>$AE29,$AE29-SUM($AF199:EY199),EY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:EZ199)+EZ199>$AE29,$AE29-SUM($AF199:EZ199),EZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FA199)+FA199>$AE29,$AE29-SUM($AF199:FA199),FA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FB199)+FB199>$AE29,$AE29-SUM($AF199:FB199),FB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FC199)+FC199>$AE29,$AE29-SUM($AF199:FC199),FC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FD199)+FD199>$AE29,$AE29-SUM($AF199:FD199),FD199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FE199)+FE199>$AE29,$AE29-SUM($AF199:FE199),FE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FF199)+FF199>$AE29,$AE29-SUM($AF199:FF199),FF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FG199)+FG199>$AE29,$AE29-SUM($AF199:FG199),FG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FH199)+FH199>$AE29,$AE29-SUM($AF199:FH199),FH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FI199)+FI199>$AE29,$AE29-SUM($AF199:FI199),FI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FJ199)+FJ199>$AE29,$AE29-SUM($AF199:FJ199),FJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FK199)+FK199>$AE29,$AE29-SUM($AF199:FK199),FK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FL199)+FL199>$AE29,$AE29-SUM($AF199:FL199),FL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FM199)+FM199>$AE29,$AE29-SUM($AF199:FM199),FM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FN199)+FN199>$AE29,$AE29-SUM($AF199:FN199),FN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FO199)+FO199>$AE29,$AE29-SUM($AF199:FO199),FO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FP199)+FP199>$AE29,$AE29-SUM($AF199:FP199),FP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FQ199)+FQ199>$AE29,$AE29-SUM($AF199:FQ199),FQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FR199)+FR199>$AE29,$AE29-SUM($AF199:FR199),FR199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FS199)+FS199>$AE29,$AE29-SUM($AF199:FS199),FS199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FT199)+FT199>$AE29,$AE29-SUM($AF199:FT199),FT199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FU199)+FU199>$AE29,$AE29-SUM($AF199:FU199),FU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FV199)+FV199>$AE29,$AE29-SUM($AF199:FV199),FV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FW199)+FW199>$AE29,$AE29-SUM($AF199:FW199),FW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FX199)+FX199>$AE29,$AE29-SUM($AF199:FX199),FX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FY199)+FY199>$AE29,$AE29-SUM($AF199:FY199),FY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:FZ199)+FZ199>$AE29,$AE29-SUM($AF199:FZ199),FZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GA199)+GA199>$AE29,$AE29-SUM($AF199:GA199),GA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GB199)+GB199>$AE29,$AE29-SUM($AF199:GB199),GB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GC199)+GC199>$AE29,$AE29-SUM($AF199:GC199),GC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GD199)+GD199>$AE29,$AE29-SUM($AF199:GD199),GD199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GE199)+GE199>$AE29,$AE29-SUM($AF199:GE199),GE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GF199)+GF199>$AE29,$AE29-SUM($AF199:GF199),GF199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GG199)+GG199>$AE29,$AE29-SUM($AF199:GG199),GG199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GH199)+GH199>$AE29,$AE29-SUM($AF199:GH199),GH199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GI199)+GI199>$AE29,$AE29-SUM($AF199:GI199),GI199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GJ199)+GJ199>$AE29,$AE29-SUM($AF199:GJ199),GJ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GK199)+GK199>$AE29,$AE29-SUM($AF199:GK199),GK199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GL199)+GL199>$AE29,$AE29-SUM($AF199:GL199),GL199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GM199)+GM199>$AE29,$AE29-SUM($AF199:GM199),GM199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GN199)+GN199>$AE29,$AE29-SUM($AF199:GN199),GN199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GO199)+GO199>$AE29,$AE29-SUM($AF199:GO199),GO199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GP199)+GP199>$AE29,$AE29-SUM($AF199:GP199),GP199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GQ199)+GQ199>$AE29,$AE29-SUM($AF199:GQ199),GQ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GR199)+GR199>$AE29,$AE29-SUM($AF199:GR199),GR199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GS199)+GS199>$AE29,$AE29-SUM($AF199:GS199),GS199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GT199)+GT199>$AE29,$AE29-SUM($AF199:GT199),GT199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GU199)+GU199>$AE29,$AE29-SUM($AF199:GU199),GU199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GV199)+GV199>$AE29,$AE29-SUM($AF199:GV199),GV199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GW199)+GW199>$AE29,$AE29-SUM($AF199:GW199),GW199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GX199)+GX199>$AE29,$AE29-SUM($AF199:GX199),GX199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GY199)+GY199>$AE29,$AE29-SUM($AF199:GY199),GY199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:GZ199)+GZ199>$AE29,$AE29-SUM($AF199:GZ199),GZ199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:HA199)+HA199>$AE29,$AE29-SUM($AF199:HA199),HA199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:HB199)+HB199>$AE29,$AE29-SUM($AF199:HB199),HB199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:HC199)+HC199>$AE29,$AE29-SUM($AF199:HC199),HC199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:HD199)+HD199>$AE29,$AE29-SUM($AF199:HD199),HD199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:HE199)+HE199>$AE29,$AE29-SUM($AF199:HE199),HE199),0)","v":0},{"$f":"IF($AF199>0,IF(SUM($AF199:HF199)+HF199>$AE29,$AE29-SUM($AF199:HF199),HF199),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23*4","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6519637499999999E-4,{"$f":"IF($AF200>0,IF(SUM($AF200:AF200)+AF200>$AE30,$AE30-SUM($AF200:AF200),AF200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AG200)+AG200>$AE30,$AE30-SUM($AF200:AG200),AG200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AH200)+AH200>$AE30,$AE30-SUM($AF200:AH200),AH200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AI200)+AI200>$AE30,$AE30-SUM($AF200:AI200),AI200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AJ200)+AJ200>$AE30,$AE30-SUM($AF200:AJ200),AJ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AK200)+AK200>$AE30,$AE30-SUM($AF200:AK200),AK200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AL200)+AL200>$AE30,$AE30-SUM($AF200:AL200),AL200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AM200)+AM200>$AE30,$AE30-SUM($AF200:AM200),AM200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AN200)+AN200>$AE30,$AE30-SUM($AF200:AN200),AN200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AO200)+AO200>$AE30,$AE30-SUM($AF200:AO200),AO200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AP200)+AP200>$AE30,$AE30-SUM($AF200:AP200),AP200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AQ200)+AQ200>$AE30,$AE30-SUM($AF200:AQ200),AQ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AR200)+AR200>$AE30,$AE30-SUM($AF200:AR200),AR200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AS200)+AS200>$AE30,$AE30-SUM($AF200:AS200),AS200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AT200)+AT200>$AE30,$AE30-SUM($AF200:AT200),AT200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AU200)+AU200>$AE30,$AE30-SUM($AF200:AU200),AU200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AV200)+AV200>$AE30,$AE30-SUM($AF200:AV200),AV200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AW200)+AW200>$AE30,$AE30-SUM($AF200:AW200),AW200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AX200)+AX200>$AE30,$AE30-SUM($AF200:AX200),AX200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AY200)+AY200>$AE30,$AE30-SUM($AF200:AY200),AY200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:AZ200)+AZ200>$AE30,$AE30-SUM($AF200:AZ200),AZ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BA200)+BA200>$AE30,$AE30-SUM($AF200:BA200),BA200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BB200)+BB200>$AE30,$AE30-SUM($AF200:BB200),BB200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BC200)+BC200>$AE30,$AE30-SUM($AF200:BC200),BC200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BD200)+BD200>$AE30,$AE30-SUM($AF200:BD200),BD200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BE200)+BE200>$AE30,$AE30-SUM($AF200:BE200),BE200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BF200)+BF200>$AE30,$AE30-SUM($AF200:BF200),BF200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BG200)+BG200>$AE30,$AE30-SUM($AF200:BG200),BG200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BH200)+BH200>$AE30,$AE30-SUM($AF200:BH200),BH200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BI200)+BI200>$AE30,$AE30-SUM($AF200:BI200),BI200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BJ200)+BJ200>$AE30,$AE30-SUM($AF200:BJ200),BJ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BK200)+BK200>$AE30,$AE30-SUM($AF200:BK200),BK200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BL200)+BL200>$AE30,$AE30-SUM($AF200:BL200),BL200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BM200)+BM200>$AE30,$AE30-SUM($AF200:BM200),BM200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BN200)+BN200>$AE30,$AE30-SUM($AF200:BN200),BN200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BO200)+BO200>$AE30,$AE30-SUM($AF200:BO200),BO200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BP200)+BP200>$AE30,$AE30-SUM($AF200:BP200),BP200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BQ200)+BQ200>$AE30,$AE30-SUM($AF200:BQ200),BQ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BR200)+BR200>$AE30,$AE30-SUM($AF200:BR200),BR200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BS200)+BS200>$AE30,$AE30-SUM($AF200:BS200),BS200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BT200)+BT200>$AE30,$AE30-SUM($AF200:BT200),BT200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BU200)+BU200>$AE30,$AE30-SUM($AF200:BU200),BU200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BV200)+BV200>$AE30,$AE30-SUM($AF200:BV200),BV200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BW200)+BW200>$AE30,$AE30-SUM($AF200:BW200),BW200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BX200)+BX200>$AE30,$AE30-SUM($AF200:BX200),BX200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BY200)+BY200>$AE30,$AE30-SUM($AF200:BY200),BY200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:BZ200)+BZ200>$AE30,$AE30-SUM($AF200:BZ200),BZ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CA200)+CA200>$AE30,$AE30-SUM($AF200:CA200),CA200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CB200)+CB200>$AE30,$AE30-SUM($AF200:CB200),CB200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CC200)+CC200>$AE30,$AE30-SUM($AF200:CC200),CC200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CD200)+CD200>$AE30,$AE30-SUM($AF200:CD200),CD200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CE200)+CE200>$AE30,$AE30-SUM($AF200:CE200),CE200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CF200)+CF200>$AE30,$AE30-SUM($AF200:CF200),CF200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CG200)+CG200>$AE30,$AE30-SUM($AF200:CG200),CG200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CH200)+CH200>$AE30,$AE30-SUM($AF200:CH200),CH200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CI200)+CI200>$AE30,$AE30-SUM($AF200:CI200),CI200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CJ200)+CJ200>$AE30,$AE30-SUM($AF200:CJ200),CJ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CK200)+CK200>$AE30,$AE30-SUM($AF200:CK200),CK200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CL200)+CL200>$AE30,$AE30-SUM($AF200:CL200),CL200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CM200)+CM200>$AE30,$AE30-SUM($AF200:CM200),CM200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CN200)+CN200>$AE30,$AE30-SUM($AF200:CN200),CN200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CO200)+CO200>$AE30,$AE30-SUM($AF200:CO200),CO200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CP200)+CP200>$AE30,$AE30-SUM($AF200:CP200),CP200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CQ200)+CQ200>$AE30,$AE30-SUM($AF200:CQ200),CQ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CR200)+CR200>$AE30,$AE30-SUM($AF200:CR200),CR200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CS200)+CS200>$AE30,$AE30-SUM($AF200:CS200),CS200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CT200)+CT200>$AE30,$AE30-SUM($AF200:CT200),CT200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CU200)+CU200>$AE30,$AE30-SUM($AF200:CU200),CU200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CV200)+CV200>$AE30,$AE30-SUM($AF200:CV200),CV200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CW200)+CW200>$AE30,$AE30-SUM($AF200:CW200),CW200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CX200)+CX200>$AE30,$AE30-SUM($AF200:CX200),CX200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CY200)+CY200>$AE30,$AE30-SUM($AF200:CY200),CY200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:CZ200)+CZ200>$AE30,$AE30-SUM($AF200:CZ200),CZ200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DA200)+DA200>$AE30,$AE30-SUM($AF200:DA200),DA200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DB200)+DB200>$AE30,$AE30-SUM($AF200:DB200),DB200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DC200)+DC200>$AE30,$AE30-SUM($AF200:DC200),DC200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DD200)+DD200>$AE30,$AE30-SUM($AF200:DD200),DD200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DE200)+DE200>$AE30,$AE30-SUM($AF200:DE200),DE200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DF200)+DF200>$AE30,$AE30-SUM($AF200:DF200),DF200),0)","v":1.6519637499999999E-4},{"$f":"IF($AF200>0,IF(SUM($AF200:DG200)+DG200>$AE30,$AE30-SUM($AF200:DG200),DG200),0)","v":2.2551405187698492E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DH200)+DH200>$AE30,$AE30-SUM($AF200:DH200),DH200),0)","v":2.2551405187698492E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DI200)+DI200>$AE30,$AE30-SUM($AF200:DI200),DI200),0)","v":2.2551405187698492E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DJ200)+DJ200>$AE30,$AE30-SUM($AF200:DJ200),DJ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DK200)+DK200>$AE30,$AE30-SUM($AF200:DK200),DK200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DL200)+DL200>$AE30,$AE30-SUM($AF200:DL200),DL200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DM200)+DM200>$AE30,$AE30-SUM($AF200:DM200),DM200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DN200)+DN200>$AE30,$AE30-SUM($AF200:DN200),DN200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DO200)+DO200>$AE30,$AE30-SUM($AF200:DO200),DO200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DP200)+DP200>$AE30,$AE30-SUM($AF200:DP200),DP200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DQ200)+DQ200>$AE30,$AE30-SUM($AF200:DQ200),DQ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DR200)+DR200>$AE30,$AE30-SUM($AF200:DR200),DR200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DS200)+DS200>$AE30,$AE30-SUM($AF200:DS200),DS200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DT200)+DT200>$AE30,$AE30-SUM($AF200:DT200),DT200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DU200)+DU200>$AE30,$AE30-SUM($AF200:DU200),DU200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DV200)+DV200>$AE30,$AE30-SUM($AF200:DV200),DV200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DW200)+DW200>$AE30,$AE30-SUM($AF200:DW200),DW200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DX200)+DX200>$AE30,$AE30-SUM($AF200:DX200),DX200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DY200)+DY200>$AE30,$AE30-SUM($AF200:DY200),DY200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:DZ200)+DZ200>$AE30,$AE30-SUM($AF200:DZ200),DZ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EA200)+EA200>$AE30,$AE30-SUM($AF200:EA200),EA200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EB200)+EB200>$AE30,$AE30-SUM($AF200:EB200),EB200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EC200)+EC200>$AE30,$AE30-SUM($AF200:EC200),EC200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:ED200)+ED200>$AE30,$AE30-SUM($AF200:ED200),ED200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EE200)+EE200>$AE30,$AE30-SUM($AF200:EE200),EE200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EF200)+EF200>$AE30,$AE30-SUM($AF200:EF200),EF200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EG200)+EG200>$AE30,$AE30-SUM($AF200:EG200),EG200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EH200)+EH200>$AE30,$AE30-SUM($AF200:EH200),EH200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EI200)+EI200>$AE30,$AE30-SUM($AF200:EI200),EI200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EJ200)+EJ200>$AE30,$AE30-SUM($AF200:EJ200),EJ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EK200)+EK200>$AE30,$AE30-SUM($AF200:EK200),EK200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EL200)+EL200>$AE30,$AE30-SUM($AF200:EL200),EL200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EM200)+EM200>$AE30,$AE30-SUM($AF200:EM200),EM200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EN200)+EN200>$AE30,$AE30-SUM($AF200:EN200),EN200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EO200)+EO200>$AE30,$AE30-SUM($AF200:EO200),EO200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EP200)+EP200>$AE30,$AE30-SUM($AF200:EP200),EP200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EQ200)+EQ200>$AE30,$AE30-SUM($AF200:EQ200),EQ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:ER200)+ER200>$AE30,$AE30-SUM($AF200:ER200),ER200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:ES200)+ES200>$AE30,$AE30-SUM($AF200:ES200),ES200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:ET200)+ET200>$AE30,$AE30-SUM($AF200:ET200),ET200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EU200)+EU200>$AE30,$AE30-SUM($AF200:EU200),EU200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EV200)+EV200>$AE30,$AE30-SUM($AF200:EV200),EV200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EW200)+EW200>$AE30,$AE30-SUM($AF200:EW200),EW200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EX200)+EX200>$AE30,$AE30-SUM($AF200:EX200),EX200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EY200)+EY200>$AE30,$AE30-SUM($AF200:EY200),EY200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:EZ200)+EZ200>$AE30,$AE30-SUM($AF200:EZ200),EZ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FA200)+FA200>$AE30,$AE30-SUM($AF200:FA200),FA200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FB200)+FB200>$AE30,$AE30-SUM($AF200:FB200),FB200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FC200)+FC200>$AE30,$AE30-SUM($AF200:FC200),FC200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FD200)+FD200>$AE30,$AE30-SUM($AF200:FD200),FD200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FE200)+FE200>$AE30,$AE30-SUM($AF200:FE200),FE200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FF200)+FF200>$AE30,$AE30-SUM($AF200:FF200),FF200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FG200)+FG200>$AE30,$AE30-SUM($AF200:FG200),FG200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FH200)+FH200>$AE30,$AE30-SUM($AF200:FH200),FH200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FI200)+FI200>$AE30,$AE30-SUM($AF200:FI200),FI200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FJ200)+FJ200>$AE30,$AE30-SUM($AF200:FJ200),FJ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FK200)+FK200>$AE30,$AE30-SUM($AF200:FK200),FK200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FL200)+FL200>$AE30,$AE30-SUM($AF200:FL200),FL200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FM200)+FM200>$AE30,$AE30-SUM($AF200:FM200),FM200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FN200)+FN200>$AE30,$AE30-SUM($AF200:FN200),FN200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FO200)+FO200>$AE30,$AE30-SUM($AF200:FO200),FO200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FP200)+FP200>$AE30,$AE30-SUM($AF200:FP200),FP200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FQ200)+FQ200>$AE30,$AE30-SUM($AF200:FQ200),FQ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FR200)+FR200>$AE30,$AE30-SUM($AF200:FR200),FR200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FS200)+FS200>$AE30,$AE30-SUM($AF200:FS200),FS200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FT200)+FT200>$AE30,$AE30-SUM($AF200:FT200),FT200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FU200)+FU200>$AE30,$AE30-SUM($AF200:FU200),FU200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FV200)+FV200>$AE30,$AE30-SUM($AF200:FV200),FV200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FW200)+FW200>$AE30,$AE30-SUM($AF200:FW200),FW200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FX200)+FX200>$AE30,$AE30-SUM($AF200:FX200),FX200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FY200)+FY200>$AE30,$AE30-SUM($AF200:FY200),FY200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:FZ200)+FZ200>$AE30,$AE30-SUM($AF200:FZ200),FZ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GA200)+GA200>$AE30,$AE30-SUM($AF200:GA200),GA200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GB200)+GB200>$AE30,$AE30-SUM($AF200:GB200),GB200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GC200)+GC200>$AE30,$AE30-SUM($AF200:GC200),GC200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GD200)+GD200>$AE30,$AE30-SUM($AF200:GD200),GD200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GE200)+GE200>$AE30,$AE30-SUM($AF200:GE200),GE200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GF200)+GF200>$AE30,$AE30-SUM($AF200:GF200),GF200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GG200)+GG200>$AE30,$AE30-SUM($AF200:GG200),GG200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GH200)+GH200>$AE30,$AE30-SUM($AF200:GH200),GH200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GI200)+GI200>$AE30,$AE30-SUM($AF200:GI200),GI200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GJ200)+GJ200>$AE30,$AE30-SUM($AF200:GJ200),GJ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GK200)+GK200>$AE30,$AE30-SUM($AF200:GK200),GK200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GL200)+GL200>$AE30,$AE30-SUM($AF200:GL200),GL200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GM200)+GM200>$AE30,$AE30-SUM($AF200:GM200),GM200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GN200)+GN200>$AE30,$AE30-SUM($AF200:GN200),GN200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GO200)+GO200>$AE30,$AE30-SUM($AF200:GO200),GO200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GP200)+GP200>$AE30,$AE30-SUM($AF200:GP200),GP200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GQ200)+GQ200>$AE30,$AE30-SUM($AF200:GQ200),GQ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GR200)+GR200>$AE30,$AE30-SUM($AF200:GR200),GR200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GS200)+GS200>$AE30,$AE30-SUM($AF200:GS200),GS200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GT200)+GT200>$AE30,$AE30-SUM($AF200:GT200),GT200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GU200)+GU200>$AE30,$AE30-SUM($AF200:GU200),GU200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GV200)+GV200>$AE30,$AE30-SUM($AF200:GV200),GV200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GW200)+GW200>$AE30,$AE30-SUM($AF200:GW200),GW200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GX200)+GX200>$AE30,$AE30-SUM($AF200:GX200),GX200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GY200)+GY200>$AE30,$AE30-SUM($AF200:GY200),GY200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:GZ200)+GZ200>$AE30,$AE30-SUM($AF200:GZ200),GZ200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:HA200)+HA200>$AE30,$AE30-SUM($AF200:HA200),HA200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:HB200)+HB200>$AE30,$AE30-SUM($AF200:HB200),HB200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:HC200)+HC200>$AE30,$AE30-SUM($AF200:HC200),HC200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:HD200)+HD200>$AE30,$AE30-SUM($AF200:HD200),HD200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:HE200)+HE200>$AE30,$AE30-SUM($AF200:HE200),HE200),0)","v":-4.5102810375396984E-17},{"$f":"IF($AF200>0,IF(SUM($AF200:HF200)+HF200>$AE30,$AE30-SUM($AF200:HF200),HF200),0)","v":-4.5102810375396984E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24*4","v":40},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8055859999999998E-3,{"$f":"IF($AF201>0,IF(SUM($AF201:AF201)+AF201>$AE31,$AE31-SUM($AF201:AF201),AF201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AG201)+AG201>$AE31,$AE31-SUM($AF201:AG201),AG201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AH201)+AH201>$AE31,$AE31-SUM($AF201:AH201),AH201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AI201)+AI201>$AE31,$AE31-SUM($AF201:AI201),AI201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AJ201)+AJ201>$AE31,$AE31-SUM($AF201:AJ201),AJ201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AK201)+AK201>$AE31,$AE31-SUM($AF201:AK201),AK201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AL201)+AL201>$AE31,$AE31-SUM($AF201:AL201),AL201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AM201)+AM201>$AE31,$AE31-SUM($AF201:AM201),AM201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AN201)+AN201>$AE31,$AE31-SUM($AF201:AN201),AN201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AO201)+AO201>$AE31,$AE31-SUM($AF201:AO201),AO201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AP201)+AP201>$AE31,$AE31-SUM($AF201:AP201),AP201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AQ201)+AQ201>$AE31,$AE31-SUM($AF201:AQ201),AQ201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AR201)+AR201>$AE31,$AE31-SUM($AF201:AR201),AR201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AS201)+AS201>$AE31,$AE31-SUM($AF201:AS201),AS201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AT201)+AT201>$AE31,$AE31-SUM($AF201:AT201),AT201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AU201)+AU201>$AE31,$AE31-SUM($AF201:AU201),AU201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AV201)+AV201>$AE31,$AE31-SUM($AF201:AV201),AV201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AW201)+AW201>$AE31,$AE31-SUM($AF201:AW201),AW201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AX201)+AX201>$AE31,$AE31-SUM($AF201:AX201),AX201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AY201)+AY201>$AE31,$AE31-SUM($AF201:AY201),AY201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:AZ201)+AZ201>$AE31,$AE31-SUM($AF201:AZ201),AZ201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BA201)+BA201>$AE31,$AE31-SUM($AF201:BA201),BA201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BB201)+BB201>$AE31,$AE31-SUM($AF201:BB201),BB201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BC201)+BC201>$AE31,$AE31-SUM($AF201:BC201),BC201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BD201)+BD201>$AE31,$AE31-SUM($AF201:BD201),BD201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BE201)+BE201>$AE31,$AE31-SUM($AF201:BE201),BE201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BF201)+BF201>$AE31,$AE31-SUM($AF201:BF201),BF201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BG201)+BG201>$AE31,$AE31-SUM($AF201:BG201),BG201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BH201)+BH201>$AE31,$AE31-SUM($AF201:BH201),BH201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BI201)+BI201>$AE31,$AE31-SUM($AF201:BI201),BI201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BJ201)+BJ201>$AE31,$AE31-SUM($AF201:BJ201),BJ201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BK201)+BK201>$AE31,$AE31-SUM($AF201:BK201),BK201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BL201)+BL201>$AE31,$AE31-SUM($AF201:BL201),BL201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BM201)+BM201>$AE31,$AE31-SUM($AF201:BM201),BM201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BN201)+BN201>$AE31,$AE31-SUM($AF201:BN201),BN201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BO201)+BO201>$AE31,$AE31-SUM($AF201:BO201),BO201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BP201)+BP201>$AE31,$AE31-SUM($AF201:BP201),BP201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BQ201)+BQ201>$AE31,$AE31-SUM($AF201:BQ201),BQ201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BR201)+BR201>$AE31,$AE31-SUM($AF201:BR201),BR201),0)","v":6.8055859999999998E-3},{"$f":"IF($AF201>0,IF(SUM($AF201:BS201)+BS201>$AE31,$AE31-SUM($AF201:BS201),BS201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BT201)+BT201>$AE31,$AE31-SUM($AF201:BT201),BT201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BU201)+BU201>$AE31,$AE31-SUM($AF201:BU201),BU201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BV201)+BV201>$AE31,$AE31-SUM($AF201:BV201),BV201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BW201)+BW201>$AE31,$AE31-SUM($AF201:BW201),BW201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BX201)+BX201>$AE31,$AE31-SUM($AF201:BX201),BX201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BY201)+BY201>$AE31,$AE31-SUM($AF201:BY201),BY201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:BZ201)+BZ201>$AE31,$AE31-SUM($AF201:BZ201),BZ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CA201)+CA201>$AE31,$AE31-SUM($AF201:CA201),CA201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CB201)+CB201>$AE31,$AE31-SUM($AF201:CB201),CB201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CC201)+CC201>$AE31,$AE31-SUM($AF201:CC201),CC201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CD201)+CD201>$AE31,$AE31-SUM($AF201:CD201),CD201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CE201)+CE201>$AE31,$AE31-SUM($AF201:CE201),CE201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CF201)+CF201>$AE31,$AE31-SUM($AF201:CF201),CF201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CG201)+CG201>$AE31,$AE31-SUM($AF201:CG201),CG201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CH201)+CH201>$AE31,$AE31-SUM($AF201:CH201),CH201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CI201)+CI201>$AE31,$AE31-SUM($AF201:CI201),CI201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CJ201)+CJ201>$AE31,$AE31-SUM($AF201:CJ201),CJ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CK201)+CK201>$AE31,$AE31-SUM($AF201:CK201),CK201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CL201)+CL201>$AE31,$AE31-SUM($AF201:CL201),CL201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CM201)+CM201>$AE31,$AE31-SUM($AF201:CM201),CM201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CN201)+CN201>$AE31,$AE31-SUM($AF201:CN201),CN201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CO201)+CO201>$AE31,$AE31-SUM($AF201:CO201),CO201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CP201)+CP201>$AE31,$AE31-SUM($AF201:CP201),CP201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CQ201)+CQ201>$AE31,$AE31-SUM($AF201:CQ201),CQ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CR201)+CR201>$AE31,$AE31-SUM($AF201:CR201),CR201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CS201)+CS201>$AE31,$AE31-SUM($AF201:CS201),CS201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CT201)+CT201>$AE31,$AE31-SUM($AF201:CT201),CT201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CU201)+CU201>$AE31,$AE31-SUM($AF201:CU201),CU201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CV201)+CV201>$AE31,$AE31-SUM($AF201:CV201),CV201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CW201)+CW201>$AE31,$AE31-SUM($AF201:CW201),CW201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CX201)+CX201>$AE31,$AE31-SUM($AF201:CX201),CX201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CY201)+CY201>$AE31,$AE31-SUM($AF201:CY201),CY201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:CZ201)+CZ201>$AE31,$AE31-SUM($AF201:CZ201),CZ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DA201)+DA201>$AE31,$AE31-SUM($AF201:DA201),DA201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DB201)+DB201>$AE31,$AE31-SUM($AF201:DB201),DB201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DC201)+DC201>$AE31,$AE31-SUM($AF201:DC201),DC201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DD201)+DD201>$AE31,$AE31-SUM($AF201:DD201),DD201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DE201)+DE201>$AE31,$AE31-SUM($AF201:DE201),DE201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DF201)+DF201>$AE31,$AE31-SUM($AF201:DF201),DF201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DG201)+DG201>$AE31,$AE31-SUM($AF201:DG201),DG201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DH201)+DH201>$AE31,$AE31-SUM($AF201:DH201),DH201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DI201)+DI201>$AE31,$AE31-SUM($AF201:DI201),DI201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DJ201)+DJ201>$AE31,$AE31-SUM($AF201:DJ201),DJ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DK201)+DK201>$AE31,$AE31-SUM($AF201:DK201),DK201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DL201)+DL201>$AE31,$AE31-SUM($AF201:DL201),DL201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DM201)+DM201>$AE31,$AE31-SUM($AF201:DM201),DM201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DN201)+DN201>$AE31,$AE31-SUM($AF201:DN201),DN201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DO201)+DO201>$AE31,$AE31-SUM($AF201:DO201),DO201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DP201)+DP201>$AE31,$AE31-SUM($AF201:DP201),DP201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DQ201)+DQ201>$AE31,$AE31-SUM($AF201:DQ201),DQ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DR201)+DR201>$AE31,$AE31-SUM($AF201:DR201),DR201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DS201)+DS201>$AE31,$AE31-SUM($AF201:DS201),DS201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DT201)+DT201>$AE31,$AE31-SUM($AF201:DT201),DT201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DU201)+DU201>$AE31,$AE31-SUM($AF201:DU201),DU201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DV201)+DV201>$AE31,$AE31-SUM($AF201:DV201),DV201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DW201)+DW201>$AE31,$AE31-SUM($AF201:DW201),DW201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DX201)+DX201>$AE31,$AE31-SUM($AF201:DX201),DX201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DY201)+DY201>$AE31,$AE31-SUM($AF201:DY201),DY201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:DZ201)+DZ201>$AE31,$AE31-SUM($AF201:DZ201),DZ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EA201)+EA201>$AE31,$AE31-SUM($AF201:EA201),EA201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EB201)+EB201>$AE31,$AE31-SUM($AF201:EB201),EB201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EC201)+EC201>$AE31,$AE31-SUM($AF201:EC201),EC201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:ED201)+ED201>$AE31,$AE31-SUM($AF201:ED201),ED201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EE201)+EE201>$AE31,$AE31-SUM($AF201:EE201),EE201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EF201)+EF201>$AE31,$AE31-SUM($AF201:EF201),EF201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EG201)+EG201>$AE31,$AE31-SUM($AF201:EG201),EG201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EH201)+EH201>$AE31,$AE31-SUM($AF201:EH201),EH201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EI201)+EI201>$AE31,$AE31-SUM($AF201:EI201),EI201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EJ201)+EJ201>$AE31,$AE31-SUM($AF201:EJ201),EJ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EK201)+EK201>$AE31,$AE31-SUM($AF201:EK201),EK201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EL201)+EL201>$AE31,$AE31-SUM($AF201:EL201),EL201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EM201)+EM201>$AE31,$AE31-SUM($AF201:EM201),EM201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EN201)+EN201>$AE31,$AE31-SUM($AF201:EN201),EN201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EO201)+EO201>$AE31,$AE31-SUM($AF201:EO201),EO201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EP201)+EP201>$AE31,$AE31-SUM($AF201:EP201),EP201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EQ201)+EQ201>$AE31,$AE31-SUM($AF201:EQ201),EQ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:ER201)+ER201>$AE31,$AE31-SUM($AF201:ER201),ER201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:ES201)+ES201>$AE31,$AE31-SUM($AF201:ES201),ES201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:ET201)+ET201>$AE31,$AE31-SUM($AF201:ET201),ET201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EU201)+EU201>$AE31,$AE31-SUM($AF201:EU201),EU201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EV201)+EV201>$AE31,$AE31-SUM($AF201:EV201),EV201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EW201)+EW201>$AE31,$AE31-SUM($AF201:EW201),EW201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EX201)+EX201>$AE31,$AE31-SUM($AF201:EX201),EX201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EY201)+EY201>$AE31,$AE31-SUM($AF201:EY201),EY201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:EZ201)+EZ201>$AE31,$AE31-SUM($AF201:EZ201),EZ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FA201)+FA201>$AE31,$AE31-SUM($AF201:FA201),FA201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FB201)+FB201>$AE31,$AE31-SUM($AF201:FB201),FB201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FC201)+FC201>$AE31,$AE31-SUM($AF201:FC201),FC201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FD201)+FD201>$AE31,$AE31-SUM($AF201:FD201),FD201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FE201)+FE201>$AE31,$AE31-SUM($AF201:FE201),FE201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FF201)+FF201>$AE31,$AE31-SUM($AF201:FF201),FF201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FG201)+FG201>$AE31,$AE31-SUM($AF201:FG201),FG201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FH201)+FH201>$AE31,$AE31-SUM($AF201:FH201),FH201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FI201)+FI201>$AE31,$AE31-SUM($AF201:FI201),FI201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FJ201)+FJ201>$AE31,$AE31-SUM($AF201:FJ201),FJ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FK201)+FK201>$AE31,$AE31-SUM($AF201:FK201),FK201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FL201)+FL201>$AE31,$AE31-SUM($AF201:FL201),FL201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FM201)+FM201>$AE31,$AE31-SUM($AF201:FM201),FM201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FN201)+FN201>$AE31,$AE31-SUM($AF201:FN201),FN201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FO201)+FO201>$AE31,$AE31-SUM($AF201:FO201),FO201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FP201)+FP201>$AE31,$AE31-SUM($AF201:FP201),FP201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FQ201)+FQ201>$AE31,$AE31-SUM($AF201:FQ201),FQ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FR201)+FR201>$AE31,$AE31-SUM($AF201:FR201),FR201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FS201)+FS201>$AE31,$AE31-SUM($AF201:FS201),FS201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FT201)+FT201>$AE31,$AE31-SUM($AF201:FT201),FT201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FU201)+FU201>$AE31,$AE31-SUM($AF201:FU201),FU201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FV201)+FV201>$AE31,$AE31-SUM($AF201:FV201),FV201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FW201)+FW201>$AE31,$AE31-SUM($AF201:FW201),FW201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FX201)+FX201>$AE31,$AE31-SUM($AF201:FX201),FX201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FY201)+FY201>$AE31,$AE31-SUM($AF201:FY201),FY201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:FZ201)+FZ201>$AE31,$AE31-SUM($AF201:FZ201),FZ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GA201)+GA201>$AE31,$AE31-SUM($AF201:GA201),GA201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GB201)+GB201>$AE31,$AE31-SUM($AF201:GB201),GB201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GC201)+GC201>$AE31,$AE31-SUM($AF201:GC201),GC201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GD201)+GD201>$AE31,$AE31-SUM($AF201:GD201),GD201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GE201)+GE201>$AE31,$AE31-SUM($AF201:GE201),GE201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GF201)+GF201>$AE31,$AE31-SUM($AF201:GF201),GF201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GG201)+GG201>$AE31,$AE31-SUM($AF201:GG201),GG201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GH201)+GH201>$AE31,$AE31-SUM($AF201:GH201),GH201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GI201)+GI201>$AE31,$AE31-SUM($AF201:GI201),GI201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GJ201)+GJ201>$AE31,$AE31-SUM($AF201:GJ201),GJ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GK201)+GK201>$AE31,$AE31-SUM($AF201:GK201),GK201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GL201)+GL201>$AE31,$AE31-SUM($AF201:GL201),GL201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GM201)+GM201>$AE31,$AE31-SUM($AF201:GM201),GM201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GN201)+GN201>$AE31,$AE31-SUM($AF201:GN201),GN201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GO201)+GO201>$AE31,$AE31-SUM($AF201:GO201),GO201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GP201)+GP201>$AE31,$AE31-SUM($AF201:GP201),GP201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GQ201)+GQ201>$AE31,$AE31-SUM($AF201:GQ201),GQ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GR201)+GR201>$AE31,$AE31-SUM($AF201:GR201),GR201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GS201)+GS201>$AE31,$AE31-SUM($AF201:GS201),GS201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GT201)+GT201>$AE31,$AE31-SUM($AF201:GT201),GT201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GU201)+GU201>$AE31,$AE31-SUM($AF201:GU201),GU201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GV201)+GV201>$AE31,$AE31-SUM($AF201:GV201),GV201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GW201)+GW201>$AE31,$AE31-SUM($AF201:GW201),GW201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GX201)+GX201>$AE31,$AE31-SUM($AF201:GX201),GX201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GY201)+GY201>$AE31,$AE31-SUM($AF201:GY201),GY201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:GZ201)+GZ201>$AE31,$AE31-SUM($AF201:GZ201),GZ201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:HA201)+HA201>$AE31,$AE31-SUM($AF201:HA201),HA201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:HB201)+HB201>$AE31,$AE31-SUM($AF201:HB201),HB201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:HC201)+HC201>$AE31,$AE31-SUM($AF201:HC201),HC201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:HD201)+HD201>$AE31,$AE31-SUM($AF201:HD201),HD201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:HE201)+HE201>$AE31,$AE31-SUM($AF201:HE201),HE201),0)","v":0},{"$f":"IF($AF201>0,IF(SUM($AF201:HF201)+HF201>$AE31,$AE31-SUM($AF201:HF201),HF201),0)","v":0}]
[]
[null,"Depreciation:  2000 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF24>0,AF24/$F205,AF24)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AG205)+AG205>$AF24,$AF24-SUM($AG205:AG205),AG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AH205)+AH205>$AF24,$AF24-SUM($AG205:AH205),AH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AI205)+AI205>$AF24,$AF24-SUM($AG205:AI205),AI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AJ205)+AJ205>$AF24,$AF24-SUM($AG205:AJ205),AJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AK205)+AK205>$AF24,$AF24-SUM($AG205:AK205),AK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AL205)+AL205>$AF24,$AF24-SUM($AG205:AL205),AL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AM205)+AM205>$AF24,$AF24-SUM($AG205:AM205),AM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AN205)+AN205>$AF24,$AF24-SUM($AG205:AN205),AN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AO205)+AO205>$AF24,$AF24-SUM($AG205:AO205),AO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AP205)+AP205>$AF24,$AF24-SUM($AG205:AP205),AP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AQ205)+AQ205>$AF24,$AF24-SUM($AG205:AQ205),AQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AR205)+AR205>$AF24,$AF24-SUM($AG205:AR205),AR205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AS205)+AS205>$AF24,$AF24-SUM($AG205:AS205),AS205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AT205)+AT205>$AF24,$AF24-SUM($AG205:AT205),AT205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AU205)+AU205>$AF24,$AF24-SUM($AG205:AU205),AU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AV205)+AV205>$AF24,$AF24-SUM($AG205:AV205),AV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AW205)+AW205>$AF24,$AF24-SUM($AG205:AW205),AW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AX205)+AX205>$AF24,$AF24-SUM($AG205:AX205),AX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AY205)+AY205>$AF24,$AF24-SUM($AG205:AY205),AY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:AZ205)+AZ205>$AF24,$AF24-SUM($AG205:AZ205),AZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BA205)+BA205>$AF24,$AF24-SUM($AG205:BA205),BA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BB205)+BB205>$AF24,$AF24-SUM($AG205:BB205),BB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BC205)+BC205>$AF24,$AF24-SUM($AG205:BC205),BC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BD205)+BD205>$AF24,$AF24-SUM($AG205:BD205),BD205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BE205)+BE205>$AF24,$AF24-SUM($AG205:BE205),BE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BF205)+BF205>$AF24,$AF24-SUM($AG205:BF205),BF205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BG205)+BG205>$AF24,$AF24-SUM($AG205:BG205),BG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BH205)+BH205>$AF24,$AF24-SUM($AG205:BH205),BH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BI205)+BI205>$AF24,$AF24-SUM($AG205:BI205),BI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BJ205)+BJ205>$AF24,$AF24-SUM($AG205:BJ205),BJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BK205)+BK205>$AF24,$AF24-SUM($AG205:BK205),BK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BL205)+BL205>$AF24,$AF24-SUM($AG205:BL205),BL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BM205)+BM205>$AF24,$AF24-SUM($AG205:BM205),BM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BN205)+BN205>$AF24,$AF24-SUM($AG205:BN205),BN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BO205)+BO205>$AF24,$AF24-SUM($AG205:BO205),BO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BP205)+BP205>$AF24,$AF24-SUM($AG205:BP205),BP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BQ205)+BQ205>$AF24,$AF24-SUM($AG205:BQ205),BQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BR205)+BR205>$AF24,$AF24-SUM($AG205:BR205),BR205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BS205)+BS205>$AF24,$AF24-SUM($AG205:BS205),BS205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BT205)+BT205>$AF24,$AF24-SUM($AG205:BT205),BT205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BU205)+BU205>$AF24,$AF24-SUM($AG205:BU205),BU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BV205)+BV205>$AF24,$AF24-SUM($AG205:BV205),BV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BW205)+BW205>$AF24,$AF24-SUM($AG205:BW205),BW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BX205)+BX205>$AF24,$AF24-SUM($AG205:BX205),BX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BY205)+BY205>$AF24,$AF24-SUM($AG205:BY205),BY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:BZ205)+BZ205>$AF24,$AF24-SUM($AG205:BZ205),BZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CA205)+CA205>$AF24,$AF24-SUM($AG205:CA205),CA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CB205)+CB205>$AF24,$AF24-SUM($AG205:CB205),CB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CC205)+CC205>$AF24,$AF24-SUM($AG205:CC205),CC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CD205)+CD205>$AF24,$AF24-SUM($AG205:CD205),CD205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CE205)+CE205>$AF24,$AF24-SUM($AG205:CE205),CE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CF205)+CF205>$AF24,$AF24-SUM($AG205:CF205),CF205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CG205)+CG205>$AF24,$AF24-SUM($AG205:CG205),CG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CH205)+CH205>$AF24,$AF24-SUM($AG205:CH205),CH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CI205)+CI205>$AF24,$AF24-SUM($AG205:CI205),CI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CJ205)+CJ205>$AF24,$AF24-SUM($AG205:CJ205),CJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CK205)+CK205>$AF24,$AF24-SUM($AG205:CK205),CK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CL205)+CL205>$AF24,$AF24-SUM($AG205:CL205),CL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CM205)+CM205>$AF24,$AF24-SUM($AG205:CM205),CM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CN205)+CN205>$AF24,$AF24-SUM($AG205:CN205),CN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CO205)+CO205>$AF24,$AF24-SUM($AG205:CO205),CO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CP205)+CP205>$AF24,$AF24-SUM($AG205:CP205),CP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CQ205)+CQ205>$AF24,$AF24-SUM($AG205:CQ205),CQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CR205)+CR205>$AF24,$AF24-SUM($AG205:CR205),CR205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CS205)+CS205>$AF24,$AF24-SUM($AG205:CS205),CS205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CT205)+CT205>$AF24,$AF24-SUM($AG205:CT205),CT205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CU205)+CU205>$AF24,$AF24-SUM($AG205:CU205),CU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CV205)+CV205>$AF24,$AF24-SUM($AG205:CV205),CV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CW205)+CW205>$AF24,$AF24-SUM($AG205:CW205),CW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CX205)+CX205>$AF24,$AF24-SUM($AG205:CX205),CX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CY205)+CY205>$AF24,$AF24-SUM($AG205:CY205),CY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:CZ205)+CZ205>$AF24,$AF24-SUM($AG205:CZ205),CZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DA205)+DA205>$AF24,$AF24-SUM($AG205:DA205),DA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DB205)+DB205>$AF24,$AF24-SUM($AG205:DB205),DB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DC205)+DC205>$AF24,$AF24-SUM($AG205:DC205),DC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DD205)+DD205>$AF24,$AF24-SUM($AG205:DD205),DD205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DE205)+DE205>$AF24,$AF24-SUM($AG205:DE205),DE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DF205)+DF205>$AF24,$AF24-SUM($AG205:DF205),DF205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DG205)+DG205>$AF24,$AF24-SUM($AG205:DG205),DG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DH205)+DH205>$AF24,$AF24-SUM($AG205:DH205),DH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DI205)+DI205>$AF24,$AF24-SUM($AG205:DI205),DI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DJ205)+DJ205>$AF24,$AF24-SUM($AG205:DJ205),DJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DK205)+DK205>$AF24,$AF24-SUM($AG205:DK205),DK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DL205)+DL205>$AF24,$AF24-SUM($AG205:DL205),DL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DM205)+DM205>$AF24,$AF24-SUM($AG205:DM205),DM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DN205)+DN205>$AF24,$AF24-SUM($AG205:DN205),DN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DO205)+DO205>$AF24,$AF24-SUM($AG205:DO205),DO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DP205)+DP205>$AF24,$AF24-SUM($AG205:DP205),DP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DQ205)+DQ205>$AF24,$AF24-SUM($AG205:DQ205),DQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DR205)+DR205>$AF24,$AF24-SUM($AG205:DR205),DR205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DS205)+DS205>$AF24,$AF24-SUM($AG205:DS205),DS205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DT205)+DT205>$AF24,$AF24-SUM($AG205:DT205),DT205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DU205)+DU205>$AF24,$AF24-SUM($AG205:DU205),DU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DV205)+DV205>$AF24,$AF24-SUM($AG205:DV205),DV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DW205)+DW205>$AF24,$AF24-SUM($AG205:DW205),DW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DX205)+DX205>$AF24,$AF24-SUM($AG205:DX205),DX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DY205)+DY205>$AF24,$AF24-SUM($AG205:DY205),DY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:DZ205)+DZ205>$AF24,$AF24-SUM($AG205:DZ205),DZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EA205)+EA205>$AF24,$AF24-SUM($AG205:EA205),EA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EB205)+EB205>$AF24,$AF24-SUM($AG205:EB205),EB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EC205)+EC205>$AF24,$AF24-SUM($AG205:EC205),EC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:ED205)+ED205>$AF24,$AF24-SUM($AG205:ED205),ED205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EE205)+EE205>$AF24,$AF24-SUM($AG205:EE205),EE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EF205)+EF205>$AF24,$AF24-SUM($AG205:EF205),EF205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EG205)+EG205>$AF24,$AF24-SUM($AG205:EG205),EG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EH205)+EH205>$AF24,$AF24-SUM($AG205:EH205),EH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EI205)+EI205>$AF24,$AF24-SUM($AG205:EI205),EI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EJ205)+EJ205>$AF24,$AF24-SUM($AG205:EJ205),EJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EK205)+EK205>$AF24,$AF24-SUM($AG205:EK205),EK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EL205)+EL205>$AF24,$AF24-SUM($AG205:EL205),EL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EM205)+EM205>$AF24,$AF24-SUM($AG205:EM205),EM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EN205)+EN205>$AF24,$AF24-SUM($AG205:EN205),EN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EO205)+EO205>$AF24,$AF24-SUM($AG205:EO205),EO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EP205)+EP205>$AF24,$AF24-SUM($AG205:EP205),EP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EQ205)+EQ205>$AF24,$AF24-SUM($AG205:EQ205),EQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:ER205)+ER205>$AF24,$AF24-SUM($AG205:ER205),ER205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:ES205)+ES205>$AF24,$AF24-SUM($AG205:ES205),ES205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:ET205)+ET205>$AF24,$AF24-SUM($AG205:ET205),ET205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EU205)+EU205>$AF24,$AF24-SUM($AG205:EU205),EU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EV205)+EV205>$AF24,$AF24-SUM($AG205:EV205),EV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EW205)+EW205>$AF24,$AF24-SUM($AG205:EW205),EW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EX205)+EX205>$AF24,$AF24-SUM($AG205:EX205),EX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EY205)+EY205>$AF24,$AF24-SUM($AG205:EY205),EY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:EZ205)+EZ205>$AF24,$AF24-SUM($AG205:EZ205),EZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FA205)+FA205>$AF24,$AF24-SUM($AG205:FA205),FA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FB205)+FB205>$AF24,$AF24-SUM($AG205:FB205),FB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FC205)+FC205>$AF24,$AF24-SUM($AG205:FC205),FC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FD205)+FD205>$AF24,$AF24-SUM($AG205:FD205),FD205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FE205)+FE205>$AF24,$AF24-SUM($AG205:FE205),FE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FF205)+FF205>$AF24,$AF24-SUM($AG205:FF205),FF205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FG205)+FG205>$AF24,$AF24-SUM($AG205:FG205),FG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FH205)+FH205>$AF24,$AF24-SUM($AG205:FH205),FH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FI205)+FI205>$AF24,$AF24-SUM($AG205:FI205),FI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FJ205)+FJ205>$AF24,$AF24-SUM($AG205:FJ205),FJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FK205)+FK205>$AF24,$AF24-SUM($AG205:FK205),FK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FL205)+FL205>$AF24,$AF24-SUM($AG205:FL205),FL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FM205)+FM205>$AF24,$AF24-SUM($AG205:FM205),FM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FN205)+FN205>$AF24,$AF24-SUM($AG205:FN205),FN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FO205)+FO205>$AF24,$AF24-SUM($AG205:FO205),FO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FP205)+FP205>$AF24,$AF24-SUM($AG205:FP205),FP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FQ205)+FQ205>$AF24,$AF24-SUM($AG205:FQ205),FQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FR205)+FR205>$AF24,$AF24-SUM($AG205:FR205),FR205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FS205)+FS205>$AF24,$AF24-SUM($AG205:FS205),FS205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FT205)+FT205>$AF24,$AF24-SUM($AG205:FT205),FT205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FU205)+FU205>$AF24,$AF24-SUM($AG205:FU205),FU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FV205)+FV205>$AF24,$AF24-SUM($AG205:FV205),FV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FW205)+FW205>$AF24,$AF24-SUM($AG205:FW205),FW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FX205)+FX205>$AF24,$AF24-SUM($AG205:FX205),FX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FY205)+FY205>$AF24,$AF24-SUM($AG205:FY205),FY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:FZ205)+FZ205>$AF24,$AF24-SUM($AG205:FZ205),FZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GA205)+GA205>$AF24,$AF24-SUM($AG205:GA205),GA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GB205)+GB205>$AF24,$AF24-SUM($AG205:GB205),GB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GC205)+GC205>$AF24,$AF24-SUM($AG205:GC205),GC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GD205)+GD205>$AF24,$AF24-SUM($AG205:GD205),GD205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GE205)+GE205>$AF24,$AF24-SUM($AG205:GE205),GE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GF205)+GF205>$AF24,$AF24-SUM($AG205:GF205),GF205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GG205)+GG205>$AF24,$AF24-SUM($AG205:GG205),GG205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GH205)+GH205>$AF24,$AF24-SUM($AG205:GH205),GH205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GI205)+GI205>$AF24,$AF24-SUM($AG205:GI205),GI205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GJ205)+GJ205>$AF24,$AF24-SUM($AG205:GJ205),GJ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GK205)+GK205>$AF24,$AF24-SUM($AG205:GK205),GK205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GL205)+GL205>$AF24,$AF24-SUM($AG205:GL205),GL205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GM205)+GM205>$AF24,$AF24-SUM($AG205:GM205),GM205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GN205)+GN205>$AF24,$AF24-SUM($AG205:GN205),GN205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GO205)+GO205>$AF24,$AF24-SUM($AG205:GO205),GO205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GP205)+GP205>$AF24,$AF24-SUM($AG205:GP205),GP205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GQ205)+GQ205>$AF24,$AF24-SUM($AG205:GQ205),GQ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GR205)+GR205>$AF24,$AF24-SUM($AG205:GR205),GR205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GS205)+GS205>$AF24,$AF24-SUM($AG205:GS205),GS205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GT205)+GT205>$AF24,$AF24-SUM($AG205:GT205),GT205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GU205)+GU205>$AF24,$AF24-SUM($AG205:GU205),GU205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GV205)+GV205>$AF24,$AF24-SUM($AG205:GV205),GV205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GW205)+GW205>$AF24,$AF24-SUM($AG205:GW205),GW205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GX205)+GX205>$AF24,$AF24-SUM($AG205:GX205),GX205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GY205)+GY205>$AF24,$AF24-SUM($AG205:GY205),GY205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:GZ205)+GZ205>$AF24,$AF24-SUM($AG205:GZ205),GZ205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:HA205)+HA205>$AF24,$AF24-SUM($AG205:HA205),HA205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:HB205)+HB205>$AF24,$AF24-SUM($AG205:HB205),HB205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:HC205)+HC205>$AF24,$AF24-SUM($AG205:HC205),HC205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:HD205)+HD205>$AF24,$AF24-SUM($AG205:HD205),HD205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:HE205)+HE205>$AF24,$AF24-SUM($AG205:HE205),HE205),)","v":0},{"$f":"IF($AG205>0,IF(SUM($AG205:HF205)+HF205>$AF24,$AF24-SUM($AG205:HF205),HF205),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG206>0,IF(SUM($AG206:AG206)+AG206>$AF25,$AF25-SUM($AG206:AG206),AG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AH206)+AH206>$AF25,$AF25-SUM($AG206:AH206),AH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AI206)+AI206>$AF25,$AF25-SUM($AG206:AI206),AI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AJ206)+AJ206>$AF25,$AF25-SUM($AG206:AJ206),AJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AK206)+AK206>$AF25,$AF25-SUM($AG206:AK206),AK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AL206)+AL206>$AF25,$AF25-SUM($AG206:AL206),AL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AM206)+AM206>$AF25,$AF25-SUM($AG206:AM206),AM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AN206)+AN206>$AF25,$AF25-SUM($AG206:AN206),AN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AO206)+AO206>$AF25,$AF25-SUM($AG206:AO206),AO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AP206)+AP206>$AF25,$AF25-SUM($AG206:AP206),AP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AQ206)+AQ206>$AF25,$AF25-SUM($AG206:AQ206),AQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AR206)+AR206>$AF25,$AF25-SUM($AG206:AR206),AR206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AS206)+AS206>$AF25,$AF25-SUM($AG206:AS206),AS206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AT206)+AT206>$AF25,$AF25-SUM($AG206:AT206),AT206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AU206)+AU206>$AF25,$AF25-SUM($AG206:AU206),AU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AV206)+AV206>$AF25,$AF25-SUM($AG206:AV206),AV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AW206)+AW206>$AF25,$AF25-SUM($AG206:AW206),AW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AX206)+AX206>$AF25,$AF25-SUM($AG206:AX206),AX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AY206)+AY206>$AF25,$AF25-SUM($AG206:AY206),AY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:AZ206)+AZ206>$AF25,$AF25-SUM($AG206:AZ206),AZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BA206)+BA206>$AF25,$AF25-SUM($AG206:BA206),BA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BB206)+BB206>$AF25,$AF25-SUM($AG206:BB206),BB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BC206)+BC206>$AF25,$AF25-SUM($AG206:BC206),BC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BD206)+BD206>$AF25,$AF25-SUM($AG206:BD206),BD206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BE206)+BE206>$AF25,$AF25-SUM($AG206:BE206),BE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BF206)+BF206>$AF25,$AF25-SUM($AG206:BF206),BF206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BG206)+BG206>$AF25,$AF25-SUM($AG206:BG206),BG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BH206)+BH206>$AF25,$AF25-SUM($AG206:BH206),BH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BI206)+BI206>$AF25,$AF25-SUM($AG206:BI206),BI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BJ206)+BJ206>$AF25,$AF25-SUM($AG206:BJ206),BJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BK206)+BK206>$AF25,$AF25-SUM($AG206:BK206),BK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BL206)+BL206>$AF25,$AF25-SUM($AG206:BL206),BL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BM206)+BM206>$AF25,$AF25-SUM($AG206:BM206),BM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BN206)+BN206>$AF25,$AF25-SUM($AG206:BN206),BN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BO206)+BO206>$AF25,$AF25-SUM($AG206:BO206),BO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BP206)+BP206>$AF25,$AF25-SUM($AG206:BP206),BP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BQ206)+BQ206>$AF25,$AF25-SUM($AG206:BQ206),BQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BR206)+BR206>$AF25,$AF25-SUM($AG206:BR206),BR206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BS206)+BS206>$AF25,$AF25-SUM($AG206:BS206),BS206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BT206)+BT206>$AF25,$AF25-SUM($AG206:BT206),BT206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BU206)+BU206>$AF25,$AF25-SUM($AG206:BU206),BU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BV206)+BV206>$AF25,$AF25-SUM($AG206:BV206),BV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BW206)+BW206>$AF25,$AF25-SUM($AG206:BW206),BW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BX206)+BX206>$AF25,$AF25-SUM($AG206:BX206),BX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BY206)+BY206>$AF25,$AF25-SUM($AG206:BY206),BY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:BZ206)+BZ206>$AF25,$AF25-SUM($AG206:BZ206),BZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CA206)+CA206>$AF25,$AF25-SUM($AG206:CA206),CA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CB206)+CB206>$AF25,$AF25-SUM($AG206:CB206),CB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CC206)+CC206>$AF25,$AF25-SUM($AG206:CC206),CC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CD206)+CD206>$AF25,$AF25-SUM($AG206:CD206),CD206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CE206)+CE206>$AF25,$AF25-SUM($AG206:CE206),CE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CF206)+CF206>$AF25,$AF25-SUM($AG206:CF206),CF206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CG206)+CG206>$AF25,$AF25-SUM($AG206:CG206),CG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CH206)+CH206>$AF25,$AF25-SUM($AG206:CH206),CH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CI206)+CI206>$AF25,$AF25-SUM($AG206:CI206),CI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CJ206)+CJ206>$AF25,$AF25-SUM($AG206:CJ206),CJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CK206)+CK206>$AF25,$AF25-SUM($AG206:CK206),CK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CL206)+CL206>$AF25,$AF25-SUM($AG206:CL206),CL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CM206)+CM206>$AF25,$AF25-SUM($AG206:CM206),CM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CN206)+CN206>$AF25,$AF25-SUM($AG206:CN206),CN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CO206)+CO206>$AF25,$AF25-SUM($AG206:CO206),CO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CP206)+CP206>$AF25,$AF25-SUM($AG206:CP206),CP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CQ206)+CQ206>$AF25,$AF25-SUM($AG206:CQ206),CQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CR206)+CR206>$AF25,$AF25-SUM($AG206:CR206),CR206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CS206)+CS206>$AF25,$AF25-SUM($AG206:CS206),CS206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CT206)+CT206>$AF25,$AF25-SUM($AG206:CT206),CT206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CU206)+CU206>$AF25,$AF25-SUM($AG206:CU206),CU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CV206)+CV206>$AF25,$AF25-SUM($AG206:CV206),CV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CW206)+CW206>$AF25,$AF25-SUM($AG206:CW206),CW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CX206)+CX206>$AF25,$AF25-SUM($AG206:CX206),CX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CY206)+CY206>$AF25,$AF25-SUM($AG206:CY206),CY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:CZ206)+CZ206>$AF25,$AF25-SUM($AG206:CZ206),CZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DA206)+DA206>$AF25,$AF25-SUM($AG206:DA206),DA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DB206)+DB206>$AF25,$AF25-SUM($AG206:DB206),DB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DC206)+DC206>$AF25,$AF25-SUM($AG206:DC206),DC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DD206)+DD206>$AF25,$AF25-SUM($AG206:DD206),DD206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DE206)+DE206>$AF25,$AF25-SUM($AG206:DE206),DE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DF206)+DF206>$AF25,$AF25-SUM($AG206:DF206),DF206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DG206)+DG206>$AF25,$AF25-SUM($AG206:DG206),DG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DH206)+DH206>$AF25,$AF25-SUM($AG206:DH206),DH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DI206)+DI206>$AF25,$AF25-SUM($AG206:DI206),DI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DJ206)+DJ206>$AF25,$AF25-SUM($AG206:DJ206),DJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DK206)+DK206>$AF25,$AF25-SUM($AG206:DK206),DK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DL206)+DL206>$AF25,$AF25-SUM($AG206:DL206),DL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DM206)+DM206>$AF25,$AF25-SUM($AG206:DM206),DM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DN206)+DN206>$AF25,$AF25-SUM($AG206:DN206),DN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DO206)+DO206>$AF25,$AF25-SUM($AG206:DO206),DO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DP206)+DP206>$AF25,$AF25-SUM($AG206:DP206),DP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DQ206)+DQ206>$AF25,$AF25-SUM($AG206:DQ206),DQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DR206)+DR206>$AF25,$AF25-SUM($AG206:DR206),DR206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DS206)+DS206>$AF25,$AF25-SUM($AG206:DS206),DS206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DT206)+DT206>$AF25,$AF25-SUM($AG206:DT206),DT206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DU206)+DU206>$AF25,$AF25-SUM($AG206:DU206),DU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DV206)+DV206>$AF25,$AF25-SUM($AG206:DV206),DV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DW206)+DW206>$AF25,$AF25-SUM($AG206:DW206),DW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DX206)+DX206>$AF25,$AF25-SUM($AG206:DX206),DX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DY206)+DY206>$AF25,$AF25-SUM($AG206:DY206),DY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:DZ206)+DZ206>$AF25,$AF25-SUM($AG206:DZ206),DZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EA206)+EA206>$AF25,$AF25-SUM($AG206:EA206),EA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EB206)+EB206>$AF25,$AF25-SUM($AG206:EB206),EB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EC206)+EC206>$AF25,$AF25-SUM($AG206:EC206),EC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:ED206)+ED206>$AF25,$AF25-SUM($AG206:ED206),ED206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EE206)+EE206>$AF25,$AF25-SUM($AG206:EE206),EE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EF206)+EF206>$AF25,$AF25-SUM($AG206:EF206),EF206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EG206)+EG206>$AF25,$AF25-SUM($AG206:EG206),EG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EH206)+EH206>$AF25,$AF25-SUM($AG206:EH206),EH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EI206)+EI206>$AF25,$AF25-SUM($AG206:EI206),EI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EJ206)+EJ206>$AF25,$AF25-SUM($AG206:EJ206),EJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EK206)+EK206>$AF25,$AF25-SUM($AG206:EK206),EK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EL206)+EL206>$AF25,$AF25-SUM($AG206:EL206),EL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EM206)+EM206>$AF25,$AF25-SUM($AG206:EM206),EM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EN206)+EN206>$AF25,$AF25-SUM($AG206:EN206),EN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EO206)+EO206>$AF25,$AF25-SUM($AG206:EO206),EO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EP206)+EP206>$AF25,$AF25-SUM($AG206:EP206),EP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EQ206)+EQ206>$AF25,$AF25-SUM($AG206:EQ206),EQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:ER206)+ER206>$AF25,$AF25-SUM($AG206:ER206),ER206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:ES206)+ES206>$AF25,$AF25-SUM($AG206:ES206),ES206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:ET206)+ET206>$AF25,$AF25-SUM($AG206:ET206),ET206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EU206)+EU206>$AF25,$AF25-SUM($AG206:EU206),EU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EV206)+EV206>$AF25,$AF25-SUM($AG206:EV206),EV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EW206)+EW206>$AF25,$AF25-SUM($AG206:EW206),EW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EX206)+EX206>$AF25,$AF25-SUM($AG206:EX206),EX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EY206)+EY206>$AF25,$AF25-SUM($AG206:EY206),EY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:EZ206)+EZ206>$AF25,$AF25-SUM($AG206:EZ206),EZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FA206)+FA206>$AF25,$AF25-SUM($AG206:FA206),FA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FB206)+FB206>$AF25,$AF25-SUM($AG206:FB206),FB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FC206)+FC206>$AF25,$AF25-SUM($AG206:FC206),FC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FD206)+FD206>$AF25,$AF25-SUM($AG206:FD206),FD206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FE206)+FE206>$AF25,$AF25-SUM($AG206:FE206),FE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FF206)+FF206>$AF25,$AF25-SUM($AG206:FF206),FF206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FG206)+FG206>$AF25,$AF25-SUM($AG206:FG206),FG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FH206)+FH206>$AF25,$AF25-SUM($AG206:FH206),FH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FI206)+FI206>$AF25,$AF25-SUM($AG206:FI206),FI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FJ206)+FJ206>$AF25,$AF25-SUM($AG206:FJ206),FJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FK206)+FK206>$AF25,$AF25-SUM($AG206:FK206),FK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FL206)+FL206>$AF25,$AF25-SUM($AG206:FL206),FL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FM206)+FM206>$AF25,$AF25-SUM($AG206:FM206),FM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FN206)+FN206>$AF25,$AF25-SUM($AG206:FN206),FN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FO206)+FO206>$AF25,$AF25-SUM($AG206:FO206),FO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FP206)+FP206>$AF25,$AF25-SUM($AG206:FP206),FP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FQ206)+FQ206>$AF25,$AF25-SUM($AG206:FQ206),FQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FR206)+FR206>$AF25,$AF25-SUM($AG206:FR206),FR206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FS206)+FS206>$AF25,$AF25-SUM($AG206:FS206),FS206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FT206)+FT206>$AF25,$AF25-SUM($AG206:FT206),FT206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FU206)+FU206>$AF25,$AF25-SUM($AG206:FU206),FU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FV206)+FV206>$AF25,$AF25-SUM($AG206:FV206),FV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FW206)+FW206>$AF25,$AF25-SUM($AG206:FW206),FW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FX206)+FX206>$AF25,$AF25-SUM($AG206:FX206),FX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FY206)+FY206>$AF25,$AF25-SUM($AG206:FY206),FY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:FZ206)+FZ206>$AF25,$AF25-SUM($AG206:FZ206),FZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GA206)+GA206>$AF25,$AF25-SUM($AG206:GA206),GA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GB206)+GB206>$AF25,$AF25-SUM($AG206:GB206),GB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GC206)+GC206>$AF25,$AF25-SUM($AG206:GC206),GC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GD206)+GD206>$AF25,$AF25-SUM($AG206:GD206),GD206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GE206)+GE206>$AF25,$AF25-SUM($AG206:GE206),GE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GF206)+GF206>$AF25,$AF25-SUM($AG206:GF206),GF206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GG206)+GG206>$AF25,$AF25-SUM($AG206:GG206),GG206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GH206)+GH206>$AF25,$AF25-SUM($AG206:GH206),GH206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GI206)+GI206>$AF25,$AF25-SUM($AG206:GI206),GI206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GJ206)+GJ206>$AF25,$AF25-SUM($AG206:GJ206),GJ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GK206)+GK206>$AF25,$AF25-SUM($AG206:GK206),GK206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GL206)+GL206>$AF25,$AF25-SUM($AG206:GL206),GL206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GM206)+GM206>$AF25,$AF25-SUM($AG206:GM206),GM206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GN206)+GN206>$AF25,$AF25-SUM($AG206:GN206),GN206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GO206)+GO206>$AF25,$AF25-SUM($AG206:GO206),GO206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GP206)+GP206>$AF25,$AF25-SUM($AG206:GP206),GP206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GQ206)+GQ206>$AF25,$AF25-SUM($AG206:GQ206),GQ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GR206)+GR206>$AF25,$AF25-SUM($AG206:GR206),GR206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GS206)+GS206>$AF25,$AF25-SUM($AG206:GS206),GS206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GT206)+GT206>$AF25,$AF25-SUM($AG206:GT206),GT206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GU206)+GU206>$AF25,$AF25-SUM($AG206:GU206),GU206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GV206)+GV206>$AF25,$AF25-SUM($AG206:GV206),GV206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GW206)+GW206>$AF25,$AF25-SUM($AG206:GW206),GW206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GX206)+GX206>$AF25,$AF25-SUM($AG206:GX206),GX206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GY206)+GY206>$AF25,$AF25-SUM($AG206:GY206),GY206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:GZ206)+GZ206>$AF25,$AF25-SUM($AG206:GZ206),GZ206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:HA206)+HA206>$AF25,$AF25-SUM($AG206:HA206),HA206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:HB206)+HB206>$AF25,$AF25-SUM($AG206:HB206),HB206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:HC206)+HC206>$AF25,$AF25-SUM($AG206:HC206),HC206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:HD206)+HD206>$AF25,$AF25-SUM($AG206:HD206),HD206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:HE206)+HE206>$AF25,$AF25-SUM($AG206:HE206),HE206),)","v":0},{"$f":"IF($AG206>0,IF(SUM($AG206:HF206)+HF206>$AF25,$AF25-SUM($AG206:HF206),HF206),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG207>0,IF(SUM($AG207:AG207)+AG207>$AF26,$AF26-SUM($AG207:AG207),AG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AH207)+AH207>$AF26,$AF26-SUM($AG207:AH207),AH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AI207)+AI207>$AF26,$AF26-SUM($AG207:AI207),AI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AJ207)+AJ207>$AF26,$AF26-SUM($AG207:AJ207),AJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AK207)+AK207>$AF26,$AF26-SUM($AG207:AK207),AK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AL207)+AL207>$AF26,$AF26-SUM($AG207:AL207),AL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AM207)+AM207>$AF26,$AF26-SUM($AG207:AM207),AM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AN207)+AN207>$AF26,$AF26-SUM($AG207:AN207),AN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AO207)+AO207>$AF26,$AF26-SUM($AG207:AO207),AO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AP207)+AP207>$AF26,$AF26-SUM($AG207:AP207),AP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AQ207)+AQ207>$AF26,$AF26-SUM($AG207:AQ207),AQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AR207)+AR207>$AF26,$AF26-SUM($AG207:AR207),AR207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AS207)+AS207>$AF26,$AF26-SUM($AG207:AS207),AS207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AT207)+AT207>$AF26,$AF26-SUM($AG207:AT207),AT207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AU207)+AU207>$AF26,$AF26-SUM($AG207:AU207),AU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AV207)+AV207>$AF26,$AF26-SUM($AG207:AV207),AV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AW207)+AW207>$AF26,$AF26-SUM($AG207:AW207),AW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AX207)+AX207>$AF26,$AF26-SUM($AG207:AX207),AX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AY207)+AY207>$AF26,$AF26-SUM($AG207:AY207),AY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:AZ207)+AZ207>$AF26,$AF26-SUM($AG207:AZ207),AZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BA207)+BA207>$AF26,$AF26-SUM($AG207:BA207),BA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BB207)+BB207>$AF26,$AF26-SUM($AG207:BB207),BB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BC207)+BC207>$AF26,$AF26-SUM($AG207:BC207),BC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BD207)+BD207>$AF26,$AF26-SUM($AG207:BD207),BD207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BE207)+BE207>$AF26,$AF26-SUM($AG207:BE207),BE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BF207)+BF207>$AF26,$AF26-SUM($AG207:BF207),BF207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BG207)+BG207>$AF26,$AF26-SUM($AG207:BG207),BG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BH207)+BH207>$AF26,$AF26-SUM($AG207:BH207),BH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BI207)+BI207>$AF26,$AF26-SUM($AG207:BI207),BI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BJ207)+BJ207>$AF26,$AF26-SUM($AG207:BJ207),BJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BK207)+BK207>$AF26,$AF26-SUM($AG207:BK207),BK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BL207)+BL207>$AF26,$AF26-SUM($AG207:BL207),BL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BM207)+BM207>$AF26,$AF26-SUM($AG207:BM207),BM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BN207)+BN207>$AF26,$AF26-SUM($AG207:BN207),BN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BO207)+BO207>$AF26,$AF26-SUM($AG207:BO207),BO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BP207)+BP207>$AF26,$AF26-SUM($AG207:BP207),BP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BQ207)+BQ207>$AF26,$AF26-SUM($AG207:BQ207),BQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BR207)+BR207>$AF26,$AF26-SUM($AG207:BR207),BR207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BS207)+BS207>$AF26,$AF26-SUM($AG207:BS207),BS207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BT207)+BT207>$AF26,$AF26-SUM($AG207:BT207),BT207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BU207)+BU207>$AF26,$AF26-SUM($AG207:BU207),BU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BV207)+BV207>$AF26,$AF26-SUM($AG207:BV207),BV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BW207)+BW207>$AF26,$AF26-SUM($AG207:BW207),BW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BX207)+BX207>$AF26,$AF26-SUM($AG207:BX207),BX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BY207)+BY207>$AF26,$AF26-SUM($AG207:BY207),BY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:BZ207)+BZ207>$AF26,$AF26-SUM($AG207:BZ207),BZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CA207)+CA207>$AF26,$AF26-SUM($AG207:CA207),CA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CB207)+CB207>$AF26,$AF26-SUM($AG207:CB207),CB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CC207)+CC207>$AF26,$AF26-SUM($AG207:CC207),CC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CD207)+CD207>$AF26,$AF26-SUM($AG207:CD207),CD207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CE207)+CE207>$AF26,$AF26-SUM($AG207:CE207),CE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CF207)+CF207>$AF26,$AF26-SUM($AG207:CF207),CF207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CG207)+CG207>$AF26,$AF26-SUM($AG207:CG207),CG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CH207)+CH207>$AF26,$AF26-SUM($AG207:CH207),CH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CI207)+CI207>$AF26,$AF26-SUM($AG207:CI207),CI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CJ207)+CJ207>$AF26,$AF26-SUM($AG207:CJ207),CJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CK207)+CK207>$AF26,$AF26-SUM($AG207:CK207),CK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CL207)+CL207>$AF26,$AF26-SUM($AG207:CL207),CL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CM207)+CM207>$AF26,$AF26-SUM($AG207:CM207),CM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CN207)+CN207>$AF26,$AF26-SUM($AG207:CN207),CN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CO207)+CO207>$AF26,$AF26-SUM($AG207:CO207),CO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CP207)+CP207>$AF26,$AF26-SUM($AG207:CP207),CP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CQ207)+CQ207>$AF26,$AF26-SUM($AG207:CQ207),CQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CR207)+CR207>$AF26,$AF26-SUM($AG207:CR207),CR207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CS207)+CS207>$AF26,$AF26-SUM($AG207:CS207),CS207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CT207)+CT207>$AF26,$AF26-SUM($AG207:CT207),CT207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CU207)+CU207>$AF26,$AF26-SUM($AG207:CU207),CU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CV207)+CV207>$AF26,$AF26-SUM($AG207:CV207),CV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CW207)+CW207>$AF26,$AF26-SUM($AG207:CW207),CW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CX207)+CX207>$AF26,$AF26-SUM($AG207:CX207),CX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CY207)+CY207>$AF26,$AF26-SUM($AG207:CY207),CY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:CZ207)+CZ207>$AF26,$AF26-SUM($AG207:CZ207),CZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DA207)+DA207>$AF26,$AF26-SUM($AG207:DA207),DA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DB207)+DB207>$AF26,$AF26-SUM($AG207:DB207),DB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DC207)+DC207>$AF26,$AF26-SUM($AG207:DC207),DC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DD207)+DD207>$AF26,$AF26-SUM($AG207:DD207),DD207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DE207)+DE207>$AF26,$AF26-SUM($AG207:DE207),DE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DF207)+DF207>$AF26,$AF26-SUM($AG207:DF207),DF207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DG207)+DG207>$AF26,$AF26-SUM($AG207:DG207),DG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DH207)+DH207>$AF26,$AF26-SUM($AG207:DH207),DH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DI207)+DI207>$AF26,$AF26-SUM($AG207:DI207),DI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DJ207)+DJ207>$AF26,$AF26-SUM($AG207:DJ207),DJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DK207)+DK207>$AF26,$AF26-SUM($AG207:DK207),DK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DL207)+DL207>$AF26,$AF26-SUM($AG207:DL207),DL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DM207)+DM207>$AF26,$AF26-SUM($AG207:DM207),DM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DN207)+DN207>$AF26,$AF26-SUM($AG207:DN207),DN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DO207)+DO207>$AF26,$AF26-SUM($AG207:DO207),DO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DP207)+DP207>$AF26,$AF26-SUM($AG207:DP207),DP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DQ207)+DQ207>$AF26,$AF26-SUM($AG207:DQ207),DQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DR207)+DR207>$AF26,$AF26-SUM($AG207:DR207),DR207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DS207)+DS207>$AF26,$AF26-SUM($AG207:DS207),DS207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DT207)+DT207>$AF26,$AF26-SUM($AG207:DT207),DT207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DU207)+DU207>$AF26,$AF26-SUM($AG207:DU207),DU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DV207)+DV207>$AF26,$AF26-SUM($AG207:DV207),DV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DW207)+DW207>$AF26,$AF26-SUM($AG207:DW207),DW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DX207)+DX207>$AF26,$AF26-SUM($AG207:DX207),DX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DY207)+DY207>$AF26,$AF26-SUM($AG207:DY207),DY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:DZ207)+DZ207>$AF26,$AF26-SUM($AG207:DZ207),DZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EA207)+EA207>$AF26,$AF26-SUM($AG207:EA207),EA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EB207)+EB207>$AF26,$AF26-SUM($AG207:EB207),EB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EC207)+EC207>$AF26,$AF26-SUM($AG207:EC207),EC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:ED207)+ED207>$AF26,$AF26-SUM($AG207:ED207),ED207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EE207)+EE207>$AF26,$AF26-SUM($AG207:EE207),EE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EF207)+EF207>$AF26,$AF26-SUM($AG207:EF207),EF207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EG207)+EG207>$AF26,$AF26-SUM($AG207:EG207),EG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EH207)+EH207>$AF26,$AF26-SUM($AG207:EH207),EH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EI207)+EI207>$AF26,$AF26-SUM($AG207:EI207),EI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EJ207)+EJ207>$AF26,$AF26-SUM($AG207:EJ207),EJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EK207)+EK207>$AF26,$AF26-SUM($AG207:EK207),EK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EL207)+EL207>$AF26,$AF26-SUM($AG207:EL207),EL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EM207)+EM207>$AF26,$AF26-SUM($AG207:EM207),EM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EN207)+EN207>$AF26,$AF26-SUM($AG207:EN207),EN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EO207)+EO207>$AF26,$AF26-SUM($AG207:EO207),EO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EP207)+EP207>$AF26,$AF26-SUM($AG207:EP207),EP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EQ207)+EQ207>$AF26,$AF26-SUM($AG207:EQ207),EQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:ER207)+ER207>$AF26,$AF26-SUM($AG207:ER207),ER207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:ES207)+ES207>$AF26,$AF26-SUM($AG207:ES207),ES207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:ET207)+ET207>$AF26,$AF26-SUM($AG207:ET207),ET207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EU207)+EU207>$AF26,$AF26-SUM($AG207:EU207),EU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EV207)+EV207>$AF26,$AF26-SUM($AG207:EV207),EV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EW207)+EW207>$AF26,$AF26-SUM($AG207:EW207),EW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EX207)+EX207>$AF26,$AF26-SUM($AG207:EX207),EX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EY207)+EY207>$AF26,$AF26-SUM($AG207:EY207),EY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:EZ207)+EZ207>$AF26,$AF26-SUM($AG207:EZ207),EZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FA207)+FA207>$AF26,$AF26-SUM($AG207:FA207),FA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FB207)+FB207>$AF26,$AF26-SUM($AG207:FB207),FB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FC207)+FC207>$AF26,$AF26-SUM($AG207:FC207),FC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FD207)+FD207>$AF26,$AF26-SUM($AG207:FD207),FD207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FE207)+FE207>$AF26,$AF26-SUM($AG207:FE207),FE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FF207)+FF207>$AF26,$AF26-SUM($AG207:FF207),FF207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FG207)+FG207>$AF26,$AF26-SUM($AG207:FG207),FG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FH207)+FH207>$AF26,$AF26-SUM($AG207:FH207),FH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FI207)+FI207>$AF26,$AF26-SUM($AG207:FI207),FI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FJ207)+FJ207>$AF26,$AF26-SUM($AG207:FJ207),FJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FK207)+FK207>$AF26,$AF26-SUM($AG207:FK207),FK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FL207)+FL207>$AF26,$AF26-SUM($AG207:FL207),FL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FM207)+FM207>$AF26,$AF26-SUM($AG207:FM207),FM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FN207)+FN207>$AF26,$AF26-SUM($AG207:FN207),FN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FO207)+FO207>$AF26,$AF26-SUM($AG207:FO207),FO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FP207)+FP207>$AF26,$AF26-SUM($AG207:FP207),FP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FQ207)+FQ207>$AF26,$AF26-SUM($AG207:FQ207),FQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FR207)+FR207>$AF26,$AF26-SUM($AG207:FR207),FR207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FS207)+FS207>$AF26,$AF26-SUM($AG207:FS207),FS207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FT207)+FT207>$AF26,$AF26-SUM($AG207:FT207),FT207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FU207)+FU207>$AF26,$AF26-SUM($AG207:FU207),FU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FV207)+FV207>$AF26,$AF26-SUM($AG207:FV207),FV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FW207)+FW207>$AF26,$AF26-SUM($AG207:FW207),FW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FX207)+FX207>$AF26,$AF26-SUM($AG207:FX207),FX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FY207)+FY207>$AF26,$AF26-SUM($AG207:FY207),FY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:FZ207)+FZ207>$AF26,$AF26-SUM($AG207:FZ207),FZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GA207)+GA207>$AF26,$AF26-SUM($AG207:GA207),GA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GB207)+GB207>$AF26,$AF26-SUM($AG207:GB207),GB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GC207)+GC207>$AF26,$AF26-SUM($AG207:GC207),GC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GD207)+GD207>$AF26,$AF26-SUM($AG207:GD207),GD207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GE207)+GE207>$AF26,$AF26-SUM($AG207:GE207),GE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GF207)+GF207>$AF26,$AF26-SUM($AG207:GF207),GF207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GG207)+GG207>$AF26,$AF26-SUM($AG207:GG207),GG207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GH207)+GH207>$AF26,$AF26-SUM($AG207:GH207),GH207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GI207)+GI207>$AF26,$AF26-SUM($AG207:GI207),GI207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GJ207)+GJ207>$AF26,$AF26-SUM($AG207:GJ207),GJ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GK207)+GK207>$AF26,$AF26-SUM($AG207:GK207),GK207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GL207)+GL207>$AF26,$AF26-SUM($AG207:GL207),GL207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GM207)+GM207>$AF26,$AF26-SUM($AG207:GM207),GM207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GN207)+GN207>$AF26,$AF26-SUM($AG207:GN207),GN207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GO207)+GO207>$AF26,$AF26-SUM($AG207:GO207),GO207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GP207)+GP207>$AF26,$AF26-SUM($AG207:GP207),GP207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GQ207)+GQ207>$AF26,$AF26-SUM($AG207:GQ207),GQ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GR207)+GR207>$AF26,$AF26-SUM($AG207:GR207),GR207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GS207)+GS207>$AF26,$AF26-SUM($AG207:GS207),GS207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GT207)+GT207>$AF26,$AF26-SUM($AG207:GT207),GT207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GU207)+GU207>$AF26,$AF26-SUM($AG207:GU207),GU207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GV207)+GV207>$AF26,$AF26-SUM($AG207:GV207),GV207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GW207)+GW207>$AF26,$AF26-SUM($AG207:GW207),GW207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GX207)+GX207>$AF26,$AF26-SUM($AG207:GX207),GX207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GY207)+GY207>$AF26,$AF26-SUM($AG207:GY207),GY207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:GZ207)+GZ207>$AF26,$AF26-SUM($AG207:GZ207),GZ207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:HA207)+HA207>$AF26,$AF26-SUM($AG207:HA207),HA207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:HB207)+HB207>$AF26,$AF26-SUM($AG207:HB207),HB207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:HC207)+HC207>$AF26,$AF26-SUM($AG207:HC207),HC207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:HD207)+HD207>$AF26,$AF26-SUM($AG207:HD207),HD207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:HE207)+HE207>$AF26,$AF26-SUM($AG207:HE207),HE207),)","v":0},{"$f":"IF($AG207>0,IF(SUM($AG207:HF207)+HF207>$AF26,$AF26-SUM($AG207:HF207),HF207),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG208>0,IF(SUM($AG208:AG208)+AG208>$AF27,$AF27-SUM($AG208:AG208),AG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AH208)+AH208>$AF27,$AF27-SUM($AG208:AH208),AH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AI208)+AI208>$AF27,$AF27-SUM($AG208:AI208),AI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AJ208)+AJ208>$AF27,$AF27-SUM($AG208:AJ208),AJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AK208)+AK208>$AF27,$AF27-SUM($AG208:AK208),AK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AL208)+AL208>$AF27,$AF27-SUM($AG208:AL208),AL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AM208)+AM208>$AF27,$AF27-SUM($AG208:AM208),AM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AN208)+AN208>$AF27,$AF27-SUM($AG208:AN208),AN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AO208)+AO208>$AF27,$AF27-SUM($AG208:AO208),AO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AP208)+AP208>$AF27,$AF27-SUM($AG208:AP208),AP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AQ208)+AQ208>$AF27,$AF27-SUM($AG208:AQ208),AQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AR208)+AR208>$AF27,$AF27-SUM($AG208:AR208),AR208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AS208)+AS208>$AF27,$AF27-SUM($AG208:AS208),AS208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AT208)+AT208>$AF27,$AF27-SUM($AG208:AT208),AT208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AU208)+AU208>$AF27,$AF27-SUM($AG208:AU208),AU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AV208)+AV208>$AF27,$AF27-SUM($AG208:AV208),AV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AW208)+AW208>$AF27,$AF27-SUM($AG208:AW208),AW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AX208)+AX208>$AF27,$AF27-SUM($AG208:AX208),AX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AY208)+AY208>$AF27,$AF27-SUM($AG208:AY208),AY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:AZ208)+AZ208>$AF27,$AF27-SUM($AG208:AZ208),AZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BA208)+BA208>$AF27,$AF27-SUM($AG208:BA208),BA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BB208)+BB208>$AF27,$AF27-SUM($AG208:BB208),BB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BC208)+BC208>$AF27,$AF27-SUM($AG208:BC208),BC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BD208)+BD208>$AF27,$AF27-SUM($AG208:BD208),BD208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BE208)+BE208>$AF27,$AF27-SUM($AG208:BE208),BE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BF208)+BF208>$AF27,$AF27-SUM($AG208:BF208),BF208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BG208)+BG208>$AF27,$AF27-SUM($AG208:BG208),BG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BH208)+BH208>$AF27,$AF27-SUM($AG208:BH208),BH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BI208)+BI208>$AF27,$AF27-SUM($AG208:BI208),BI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BJ208)+BJ208>$AF27,$AF27-SUM($AG208:BJ208),BJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BK208)+BK208>$AF27,$AF27-SUM($AG208:BK208),BK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BL208)+BL208>$AF27,$AF27-SUM($AG208:BL208),BL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BM208)+BM208>$AF27,$AF27-SUM($AG208:BM208),BM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BN208)+BN208>$AF27,$AF27-SUM($AG208:BN208),BN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BO208)+BO208>$AF27,$AF27-SUM($AG208:BO208),BO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BP208)+BP208>$AF27,$AF27-SUM($AG208:BP208),BP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BQ208)+BQ208>$AF27,$AF27-SUM($AG208:BQ208),BQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BR208)+BR208>$AF27,$AF27-SUM($AG208:BR208),BR208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BS208)+BS208>$AF27,$AF27-SUM($AG208:BS208),BS208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BT208)+BT208>$AF27,$AF27-SUM($AG208:BT208),BT208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BU208)+BU208>$AF27,$AF27-SUM($AG208:BU208),BU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BV208)+BV208>$AF27,$AF27-SUM($AG208:BV208),BV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BW208)+BW208>$AF27,$AF27-SUM($AG208:BW208),BW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BX208)+BX208>$AF27,$AF27-SUM($AG208:BX208),BX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BY208)+BY208>$AF27,$AF27-SUM($AG208:BY208),BY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:BZ208)+BZ208>$AF27,$AF27-SUM($AG208:BZ208),BZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CA208)+CA208>$AF27,$AF27-SUM($AG208:CA208),CA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CB208)+CB208>$AF27,$AF27-SUM($AG208:CB208),CB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CC208)+CC208>$AF27,$AF27-SUM($AG208:CC208),CC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CD208)+CD208>$AF27,$AF27-SUM($AG208:CD208),CD208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CE208)+CE208>$AF27,$AF27-SUM($AG208:CE208),CE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CF208)+CF208>$AF27,$AF27-SUM($AG208:CF208),CF208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CG208)+CG208>$AF27,$AF27-SUM($AG208:CG208),CG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CH208)+CH208>$AF27,$AF27-SUM($AG208:CH208),CH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CI208)+CI208>$AF27,$AF27-SUM($AG208:CI208),CI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CJ208)+CJ208>$AF27,$AF27-SUM($AG208:CJ208),CJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CK208)+CK208>$AF27,$AF27-SUM($AG208:CK208),CK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CL208)+CL208>$AF27,$AF27-SUM($AG208:CL208),CL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CM208)+CM208>$AF27,$AF27-SUM($AG208:CM208),CM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CN208)+CN208>$AF27,$AF27-SUM($AG208:CN208),CN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CO208)+CO208>$AF27,$AF27-SUM($AG208:CO208),CO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CP208)+CP208>$AF27,$AF27-SUM($AG208:CP208),CP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CQ208)+CQ208>$AF27,$AF27-SUM($AG208:CQ208),CQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CR208)+CR208>$AF27,$AF27-SUM($AG208:CR208),CR208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CS208)+CS208>$AF27,$AF27-SUM($AG208:CS208),CS208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CT208)+CT208>$AF27,$AF27-SUM($AG208:CT208),CT208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CU208)+CU208>$AF27,$AF27-SUM($AG208:CU208),CU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CV208)+CV208>$AF27,$AF27-SUM($AG208:CV208),CV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CW208)+CW208>$AF27,$AF27-SUM($AG208:CW208),CW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CX208)+CX208>$AF27,$AF27-SUM($AG208:CX208),CX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CY208)+CY208>$AF27,$AF27-SUM($AG208:CY208),CY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:CZ208)+CZ208>$AF27,$AF27-SUM($AG208:CZ208),CZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DA208)+DA208>$AF27,$AF27-SUM($AG208:DA208),DA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DB208)+DB208>$AF27,$AF27-SUM($AG208:DB208),DB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DC208)+DC208>$AF27,$AF27-SUM($AG208:DC208),DC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DD208)+DD208>$AF27,$AF27-SUM($AG208:DD208),DD208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DE208)+DE208>$AF27,$AF27-SUM($AG208:DE208),DE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DF208)+DF208>$AF27,$AF27-SUM($AG208:DF208),DF208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DG208)+DG208>$AF27,$AF27-SUM($AG208:DG208),DG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DH208)+DH208>$AF27,$AF27-SUM($AG208:DH208),DH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DI208)+DI208>$AF27,$AF27-SUM($AG208:DI208),DI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DJ208)+DJ208>$AF27,$AF27-SUM($AG208:DJ208),DJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DK208)+DK208>$AF27,$AF27-SUM($AG208:DK208),DK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DL208)+DL208>$AF27,$AF27-SUM($AG208:DL208),DL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DM208)+DM208>$AF27,$AF27-SUM($AG208:DM208),DM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DN208)+DN208>$AF27,$AF27-SUM($AG208:DN208),DN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DO208)+DO208>$AF27,$AF27-SUM($AG208:DO208),DO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DP208)+DP208>$AF27,$AF27-SUM($AG208:DP208),DP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DQ208)+DQ208>$AF27,$AF27-SUM($AG208:DQ208),DQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DR208)+DR208>$AF27,$AF27-SUM($AG208:DR208),DR208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DS208)+DS208>$AF27,$AF27-SUM($AG208:DS208),DS208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DT208)+DT208>$AF27,$AF27-SUM($AG208:DT208),DT208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DU208)+DU208>$AF27,$AF27-SUM($AG208:DU208),DU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DV208)+DV208>$AF27,$AF27-SUM($AG208:DV208),DV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DW208)+DW208>$AF27,$AF27-SUM($AG208:DW208),DW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DX208)+DX208>$AF27,$AF27-SUM($AG208:DX208),DX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DY208)+DY208>$AF27,$AF27-SUM($AG208:DY208),DY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:DZ208)+DZ208>$AF27,$AF27-SUM($AG208:DZ208),DZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EA208)+EA208>$AF27,$AF27-SUM($AG208:EA208),EA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EB208)+EB208>$AF27,$AF27-SUM($AG208:EB208),EB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EC208)+EC208>$AF27,$AF27-SUM($AG208:EC208),EC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:ED208)+ED208>$AF27,$AF27-SUM($AG208:ED208),ED208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EE208)+EE208>$AF27,$AF27-SUM($AG208:EE208),EE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EF208)+EF208>$AF27,$AF27-SUM($AG208:EF208),EF208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EG208)+EG208>$AF27,$AF27-SUM($AG208:EG208),EG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EH208)+EH208>$AF27,$AF27-SUM($AG208:EH208),EH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EI208)+EI208>$AF27,$AF27-SUM($AG208:EI208),EI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EJ208)+EJ208>$AF27,$AF27-SUM($AG208:EJ208),EJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EK208)+EK208>$AF27,$AF27-SUM($AG208:EK208),EK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EL208)+EL208>$AF27,$AF27-SUM($AG208:EL208),EL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EM208)+EM208>$AF27,$AF27-SUM($AG208:EM208),EM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EN208)+EN208>$AF27,$AF27-SUM($AG208:EN208),EN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EO208)+EO208>$AF27,$AF27-SUM($AG208:EO208),EO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EP208)+EP208>$AF27,$AF27-SUM($AG208:EP208),EP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EQ208)+EQ208>$AF27,$AF27-SUM($AG208:EQ208),EQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:ER208)+ER208>$AF27,$AF27-SUM($AG208:ER208),ER208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:ES208)+ES208>$AF27,$AF27-SUM($AG208:ES208),ES208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:ET208)+ET208>$AF27,$AF27-SUM($AG208:ET208),ET208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EU208)+EU208>$AF27,$AF27-SUM($AG208:EU208),EU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EV208)+EV208>$AF27,$AF27-SUM($AG208:EV208),EV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EW208)+EW208>$AF27,$AF27-SUM($AG208:EW208),EW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EX208)+EX208>$AF27,$AF27-SUM($AG208:EX208),EX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EY208)+EY208>$AF27,$AF27-SUM($AG208:EY208),EY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:EZ208)+EZ208>$AF27,$AF27-SUM($AG208:EZ208),EZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FA208)+FA208>$AF27,$AF27-SUM($AG208:FA208),FA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FB208)+FB208>$AF27,$AF27-SUM($AG208:FB208),FB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FC208)+FC208>$AF27,$AF27-SUM($AG208:FC208),FC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FD208)+FD208>$AF27,$AF27-SUM($AG208:FD208),FD208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FE208)+FE208>$AF27,$AF27-SUM($AG208:FE208),FE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FF208)+FF208>$AF27,$AF27-SUM($AG208:FF208),FF208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FG208)+FG208>$AF27,$AF27-SUM($AG208:FG208),FG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FH208)+FH208>$AF27,$AF27-SUM($AG208:FH208),FH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FI208)+FI208>$AF27,$AF27-SUM($AG208:FI208),FI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FJ208)+FJ208>$AF27,$AF27-SUM($AG208:FJ208),FJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FK208)+FK208>$AF27,$AF27-SUM($AG208:FK208),FK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FL208)+FL208>$AF27,$AF27-SUM($AG208:FL208),FL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FM208)+FM208>$AF27,$AF27-SUM($AG208:FM208),FM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FN208)+FN208>$AF27,$AF27-SUM($AG208:FN208),FN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FO208)+FO208>$AF27,$AF27-SUM($AG208:FO208),FO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FP208)+FP208>$AF27,$AF27-SUM($AG208:FP208),FP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FQ208)+FQ208>$AF27,$AF27-SUM($AG208:FQ208),FQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FR208)+FR208>$AF27,$AF27-SUM($AG208:FR208),FR208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FS208)+FS208>$AF27,$AF27-SUM($AG208:FS208),FS208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FT208)+FT208>$AF27,$AF27-SUM($AG208:FT208),FT208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FU208)+FU208>$AF27,$AF27-SUM($AG208:FU208),FU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FV208)+FV208>$AF27,$AF27-SUM($AG208:FV208),FV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FW208)+FW208>$AF27,$AF27-SUM($AG208:FW208),FW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FX208)+FX208>$AF27,$AF27-SUM($AG208:FX208),FX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FY208)+FY208>$AF27,$AF27-SUM($AG208:FY208),FY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:FZ208)+FZ208>$AF27,$AF27-SUM($AG208:FZ208),FZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GA208)+GA208>$AF27,$AF27-SUM($AG208:GA208),GA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GB208)+GB208>$AF27,$AF27-SUM($AG208:GB208),GB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GC208)+GC208>$AF27,$AF27-SUM($AG208:GC208),GC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GD208)+GD208>$AF27,$AF27-SUM($AG208:GD208),GD208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GE208)+GE208>$AF27,$AF27-SUM($AG208:GE208),GE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GF208)+GF208>$AF27,$AF27-SUM($AG208:GF208),GF208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GG208)+GG208>$AF27,$AF27-SUM($AG208:GG208),GG208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GH208)+GH208>$AF27,$AF27-SUM($AG208:GH208),GH208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GI208)+GI208>$AF27,$AF27-SUM($AG208:GI208),GI208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GJ208)+GJ208>$AF27,$AF27-SUM($AG208:GJ208),GJ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GK208)+GK208>$AF27,$AF27-SUM($AG208:GK208),GK208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GL208)+GL208>$AF27,$AF27-SUM($AG208:GL208),GL208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GM208)+GM208>$AF27,$AF27-SUM($AG208:GM208),GM208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GN208)+GN208>$AF27,$AF27-SUM($AG208:GN208),GN208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GO208)+GO208>$AF27,$AF27-SUM($AG208:GO208),GO208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GP208)+GP208>$AF27,$AF27-SUM($AG208:GP208),GP208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GQ208)+GQ208>$AF27,$AF27-SUM($AG208:GQ208),GQ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GR208)+GR208>$AF27,$AF27-SUM($AG208:GR208),GR208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GS208)+GS208>$AF27,$AF27-SUM($AG208:GS208),GS208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GT208)+GT208>$AF27,$AF27-SUM($AG208:GT208),GT208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GU208)+GU208>$AF27,$AF27-SUM($AG208:GU208),GU208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GV208)+GV208>$AF27,$AF27-SUM($AG208:GV208),GV208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GW208)+GW208>$AF27,$AF27-SUM($AG208:GW208),GW208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GX208)+GX208>$AF27,$AF27-SUM($AG208:GX208),GX208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GY208)+GY208>$AF27,$AF27-SUM($AG208:GY208),GY208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:GZ208)+GZ208>$AF27,$AF27-SUM($AG208:GZ208),GZ208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:HA208)+HA208>$AF27,$AF27-SUM($AG208:HA208),HA208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:HB208)+HB208>$AF27,$AF27-SUM($AG208:HB208),HB208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:HC208)+HC208>$AF27,$AF27-SUM($AG208:HC208),HC208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:HD208)+HD208>$AF27,$AF27-SUM($AG208:HD208),HD208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:HE208)+HE208>$AF27,$AF27-SUM($AG208:HE208),HE208),)","v":0},{"$f":"IF($AG208>0,IF(SUM($AG208:HF208)+HF208>$AF27,$AF27-SUM($AG208:HF208),HF208),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG209>0,IF(SUM($AG209:AG209)+AG209>$AF28,$AF28-SUM($AG209:AG209),AG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AH209)+AH209>$AF28,$AF28-SUM($AG209:AH209),AH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AI209)+AI209>$AF28,$AF28-SUM($AG209:AI209),AI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AJ209)+AJ209>$AF28,$AF28-SUM($AG209:AJ209),AJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AK209)+AK209>$AF28,$AF28-SUM($AG209:AK209),AK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AL209)+AL209>$AF28,$AF28-SUM($AG209:AL209),AL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AM209)+AM209>$AF28,$AF28-SUM($AG209:AM209),AM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AN209)+AN209>$AF28,$AF28-SUM($AG209:AN209),AN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AO209)+AO209>$AF28,$AF28-SUM($AG209:AO209),AO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AP209)+AP209>$AF28,$AF28-SUM($AG209:AP209),AP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AQ209)+AQ209>$AF28,$AF28-SUM($AG209:AQ209),AQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AR209)+AR209>$AF28,$AF28-SUM($AG209:AR209),AR209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AS209)+AS209>$AF28,$AF28-SUM($AG209:AS209),AS209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AT209)+AT209>$AF28,$AF28-SUM($AG209:AT209),AT209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AU209)+AU209>$AF28,$AF28-SUM($AG209:AU209),AU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AV209)+AV209>$AF28,$AF28-SUM($AG209:AV209),AV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AW209)+AW209>$AF28,$AF28-SUM($AG209:AW209),AW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AX209)+AX209>$AF28,$AF28-SUM($AG209:AX209),AX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AY209)+AY209>$AF28,$AF28-SUM($AG209:AY209),AY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:AZ209)+AZ209>$AF28,$AF28-SUM($AG209:AZ209),AZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BA209)+BA209>$AF28,$AF28-SUM($AG209:BA209),BA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BB209)+BB209>$AF28,$AF28-SUM($AG209:BB209),BB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BC209)+BC209>$AF28,$AF28-SUM($AG209:BC209),BC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BD209)+BD209>$AF28,$AF28-SUM($AG209:BD209),BD209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BE209)+BE209>$AF28,$AF28-SUM($AG209:BE209),BE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BF209)+BF209>$AF28,$AF28-SUM($AG209:BF209),BF209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BG209)+BG209>$AF28,$AF28-SUM($AG209:BG209),BG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BH209)+BH209>$AF28,$AF28-SUM($AG209:BH209),BH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BI209)+BI209>$AF28,$AF28-SUM($AG209:BI209),BI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BJ209)+BJ209>$AF28,$AF28-SUM($AG209:BJ209),BJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BK209)+BK209>$AF28,$AF28-SUM($AG209:BK209),BK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BL209)+BL209>$AF28,$AF28-SUM($AG209:BL209),BL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BM209)+BM209>$AF28,$AF28-SUM($AG209:BM209),BM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BN209)+BN209>$AF28,$AF28-SUM($AG209:BN209),BN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BO209)+BO209>$AF28,$AF28-SUM($AG209:BO209),BO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BP209)+BP209>$AF28,$AF28-SUM($AG209:BP209),BP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BQ209)+BQ209>$AF28,$AF28-SUM($AG209:BQ209),BQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BR209)+BR209>$AF28,$AF28-SUM($AG209:BR209),BR209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BS209)+BS209>$AF28,$AF28-SUM($AG209:BS209),BS209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BT209)+BT209>$AF28,$AF28-SUM($AG209:BT209),BT209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BU209)+BU209>$AF28,$AF28-SUM($AG209:BU209),BU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BV209)+BV209>$AF28,$AF28-SUM($AG209:BV209),BV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BW209)+BW209>$AF28,$AF28-SUM($AG209:BW209),BW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BX209)+BX209>$AF28,$AF28-SUM($AG209:BX209),BX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BY209)+BY209>$AF28,$AF28-SUM($AG209:BY209),BY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:BZ209)+BZ209>$AF28,$AF28-SUM($AG209:BZ209),BZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CA209)+CA209>$AF28,$AF28-SUM($AG209:CA209),CA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CB209)+CB209>$AF28,$AF28-SUM($AG209:CB209),CB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CC209)+CC209>$AF28,$AF28-SUM($AG209:CC209),CC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CD209)+CD209>$AF28,$AF28-SUM($AG209:CD209),CD209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CE209)+CE209>$AF28,$AF28-SUM($AG209:CE209),CE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CF209)+CF209>$AF28,$AF28-SUM($AG209:CF209),CF209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CG209)+CG209>$AF28,$AF28-SUM($AG209:CG209),CG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CH209)+CH209>$AF28,$AF28-SUM($AG209:CH209),CH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CI209)+CI209>$AF28,$AF28-SUM($AG209:CI209),CI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CJ209)+CJ209>$AF28,$AF28-SUM($AG209:CJ209),CJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CK209)+CK209>$AF28,$AF28-SUM($AG209:CK209),CK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CL209)+CL209>$AF28,$AF28-SUM($AG209:CL209),CL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CM209)+CM209>$AF28,$AF28-SUM($AG209:CM209),CM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CN209)+CN209>$AF28,$AF28-SUM($AG209:CN209),CN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CO209)+CO209>$AF28,$AF28-SUM($AG209:CO209),CO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CP209)+CP209>$AF28,$AF28-SUM($AG209:CP209),CP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CQ209)+CQ209>$AF28,$AF28-SUM($AG209:CQ209),CQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CR209)+CR209>$AF28,$AF28-SUM($AG209:CR209),CR209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CS209)+CS209>$AF28,$AF28-SUM($AG209:CS209),CS209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CT209)+CT209>$AF28,$AF28-SUM($AG209:CT209),CT209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CU209)+CU209>$AF28,$AF28-SUM($AG209:CU209),CU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CV209)+CV209>$AF28,$AF28-SUM($AG209:CV209),CV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CW209)+CW209>$AF28,$AF28-SUM($AG209:CW209),CW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CX209)+CX209>$AF28,$AF28-SUM($AG209:CX209),CX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CY209)+CY209>$AF28,$AF28-SUM($AG209:CY209),CY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:CZ209)+CZ209>$AF28,$AF28-SUM($AG209:CZ209),CZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DA209)+DA209>$AF28,$AF28-SUM($AG209:DA209),DA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DB209)+DB209>$AF28,$AF28-SUM($AG209:DB209),DB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DC209)+DC209>$AF28,$AF28-SUM($AG209:DC209),DC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DD209)+DD209>$AF28,$AF28-SUM($AG209:DD209),DD209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DE209)+DE209>$AF28,$AF28-SUM($AG209:DE209),DE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DF209)+DF209>$AF28,$AF28-SUM($AG209:DF209),DF209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DG209)+DG209>$AF28,$AF28-SUM($AG209:DG209),DG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DH209)+DH209>$AF28,$AF28-SUM($AG209:DH209),DH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DI209)+DI209>$AF28,$AF28-SUM($AG209:DI209),DI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DJ209)+DJ209>$AF28,$AF28-SUM($AG209:DJ209),DJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DK209)+DK209>$AF28,$AF28-SUM($AG209:DK209),DK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DL209)+DL209>$AF28,$AF28-SUM($AG209:DL209),DL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DM209)+DM209>$AF28,$AF28-SUM($AG209:DM209),DM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DN209)+DN209>$AF28,$AF28-SUM($AG209:DN209),DN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DO209)+DO209>$AF28,$AF28-SUM($AG209:DO209),DO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DP209)+DP209>$AF28,$AF28-SUM($AG209:DP209),DP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DQ209)+DQ209>$AF28,$AF28-SUM($AG209:DQ209),DQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DR209)+DR209>$AF28,$AF28-SUM($AG209:DR209),DR209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DS209)+DS209>$AF28,$AF28-SUM($AG209:DS209),DS209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DT209)+DT209>$AF28,$AF28-SUM($AG209:DT209),DT209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DU209)+DU209>$AF28,$AF28-SUM($AG209:DU209),DU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DV209)+DV209>$AF28,$AF28-SUM($AG209:DV209),DV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DW209)+DW209>$AF28,$AF28-SUM($AG209:DW209),DW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DX209)+DX209>$AF28,$AF28-SUM($AG209:DX209),DX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DY209)+DY209>$AF28,$AF28-SUM($AG209:DY209),DY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:DZ209)+DZ209>$AF28,$AF28-SUM($AG209:DZ209),DZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EA209)+EA209>$AF28,$AF28-SUM($AG209:EA209),EA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EB209)+EB209>$AF28,$AF28-SUM($AG209:EB209),EB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EC209)+EC209>$AF28,$AF28-SUM($AG209:EC209),EC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:ED209)+ED209>$AF28,$AF28-SUM($AG209:ED209),ED209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EE209)+EE209>$AF28,$AF28-SUM($AG209:EE209),EE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EF209)+EF209>$AF28,$AF28-SUM($AG209:EF209),EF209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EG209)+EG209>$AF28,$AF28-SUM($AG209:EG209),EG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EH209)+EH209>$AF28,$AF28-SUM($AG209:EH209),EH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EI209)+EI209>$AF28,$AF28-SUM($AG209:EI209),EI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EJ209)+EJ209>$AF28,$AF28-SUM($AG209:EJ209),EJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EK209)+EK209>$AF28,$AF28-SUM($AG209:EK209),EK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EL209)+EL209>$AF28,$AF28-SUM($AG209:EL209),EL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EM209)+EM209>$AF28,$AF28-SUM($AG209:EM209),EM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EN209)+EN209>$AF28,$AF28-SUM($AG209:EN209),EN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EO209)+EO209>$AF28,$AF28-SUM($AG209:EO209),EO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EP209)+EP209>$AF28,$AF28-SUM($AG209:EP209),EP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EQ209)+EQ209>$AF28,$AF28-SUM($AG209:EQ209),EQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:ER209)+ER209>$AF28,$AF28-SUM($AG209:ER209),ER209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:ES209)+ES209>$AF28,$AF28-SUM($AG209:ES209),ES209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:ET209)+ET209>$AF28,$AF28-SUM($AG209:ET209),ET209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EU209)+EU209>$AF28,$AF28-SUM($AG209:EU209),EU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EV209)+EV209>$AF28,$AF28-SUM($AG209:EV209),EV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EW209)+EW209>$AF28,$AF28-SUM($AG209:EW209),EW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EX209)+EX209>$AF28,$AF28-SUM($AG209:EX209),EX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EY209)+EY209>$AF28,$AF28-SUM($AG209:EY209),EY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:EZ209)+EZ209>$AF28,$AF28-SUM($AG209:EZ209),EZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FA209)+FA209>$AF28,$AF28-SUM($AG209:FA209),FA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FB209)+FB209>$AF28,$AF28-SUM($AG209:FB209),FB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FC209)+FC209>$AF28,$AF28-SUM($AG209:FC209),FC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FD209)+FD209>$AF28,$AF28-SUM($AG209:FD209),FD209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FE209)+FE209>$AF28,$AF28-SUM($AG209:FE209),FE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FF209)+FF209>$AF28,$AF28-SUM($AG209:FF209),FF209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FG209)+FG209>$AF28,$AF28-SUM($AG209:FG209),FG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FH209)+FH209>$AF28,$AF28-SUM($AG209:FH209),FH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FI209)+FI209>$AF28,$AF28-SUM($AG209:FI209),FI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FJ209)+FJ209>$AF28,$AF28-SUM($AG209:FJ209),FJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FK209)+FK209>$AF28,$AF28-SUM($AG209:FK209),FK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FL209)+FL209>$AF28,$AF28-SUM($AG209:FL209),FL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FM209)+FM209>$AF28,$AF28-SUM($AG209:FM209),FM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FN209)+FN209>$AF28,$AF28-SUM($AG209:FN209),FN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FO209)+FO209>$AF28,$AF28-SUM($AG209:FO209),FO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FP209)+FP209>$AF28,$AF28-SUM($AG209:FP209),FP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FQ209)+FQ209>$AF28,$AF28-SUM($AG209:FQ209),FQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FR209)+FR209>$AF28,$AF28-SUM($AG209:FR209),FR209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FS209)+FS209>$AF28,$AF28-SUM($AG209:FS209),FS209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FT209)+FT209>$AF28,$AF28-SUM($AG209:FT209),FT209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FU209)+FU209>$AF28,$AF28-SUM($AG209:FU209),FU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FV209)+FV209>$AF28,$AF28-SUM($AG209:FV209),FV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FW209)+FW209>$AF28,$AF28-SUM($AG209:FW209),FW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FX209)+FX209>$AF28,$AF28-SUM($AG209:FX209),FX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FY209)+FY209>$AF28,$AF28-SUM($AG209:FY209),FY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:FZ209)+FZ209>$AF28,$AF28-SUM($AG209:FZ209),FZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GA209)+GA209>$AF28,$AF28-SUM($AG209:GA209),GA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GB209)+GB209>$AF28,$AF28-SUM($AG209:GB209),GB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GC209)+GC209>$AF28,$AF28-SUM($AG209:GC209),GC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GD209)+GD209>$AF28,$AF28-SUM($AG209:GD209),GD209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GE209)+GE209>$AF28,$AF28-SUM($AG209:GE209),GE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GF209)+GF209>$AF28,$AF28-SUM($AG209:GF209),GF209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GG209)+GG209>$AF28,$AF28-SUM($AG209:GG209),GG209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GH209)+GH209>$AF28,$AF28-SUM($AG209:GH209),GH209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GI209)+GI209>$AF28,$AF28-SUM($AG209:GI209),GI209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GJ209)+GJ209>$AF28,$AF28-SUM($AG209:GJ209),GJ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GK209)+GK209>$AF28,$AF28-SUM($AG209:GK209),GK209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GL209)+GL209>$AF28,$AF28-SUM($AG209:GL209),GL209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GM209)+GM209>$AF28,$AF28-SUM($AG209:GM209),GM209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GN209)+GN209>$AF28,$AF28-SUM($AG209:GN209),GN209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GO209)+GO209>$AF28,$AF28-SUM($AG209:GO209),GO209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GP209)+GP209>$AF28,$AF28-SUM($AG209:GP209),GP209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GQ209)+GQ209>$AF28,$AF28-SUM($AG209:GQ209),GQ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GR209)+GR209>$AF28,$AF28-SUM($AG209:GR209),GR209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GS209)+GS209>$AF28,$AF28-SUM($AG209:GS209),GS209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GT209)+GT209>$AF28,$AF28-SUM($AG209:GT209),GT209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GU209)+GU209>$AF28,$AF28-SUM($AG209:GU209),GU209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GV209)+GV209>$AF28,$AF28-SUM($AG209:GV209),GV209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GW209)+GW209>$AF28,$AF28-SUM($AG209:GW209),GW209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GX209)+GX209>$AF28,$AF28-SUM($AG209:GX209),GX209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GY209)+GY209>$AF28,$AF28-SUM($AG209:GY209),GY209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:GZ209)+GZ209>$AF28,$AF28-SUM($AG209:GZ209),GZ209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:HA209)+HA209>$AF28,$AF28-SUM($AG209:HA209),HA209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:HB209)+HB209>$AF28,$AF28-SUM($AG209:HB209),HB209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:HC209)+HC209>$AF28,$AF28-SUM($AG209:HC209),HC209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:HD209)+HD209>$AF28,$AF28-SUM($AG209:HD209),HD209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:HE209)+HE209>$AF28,$AF28-SUM($AG209:HE209),HE209),)","v":0},{"$f":"IF($AG209>0,IF(SUM($AG209:HF209)+HF209>$AF28,$AF28-SUM($AG209:HF209),HF209),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG210>0,IF(SUM($AG210:AG210)+AG210>$AF29,$AF29-SUM($AG210:AG210),AG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AH210)+AH210>$AF29,$AF29-SUM($AG210:AH210),AH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AI210)+AI210>$AF29,$AF29-SUM($AG210:AI210),AI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AJ210)+AJ210>$AF29,$AF29-SUM($AG210:AJ210),AJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AK210)+AK210>$AF29,$AF29-SUM($AG210:AK210),AK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AL210)+AL210>$AF29,$AF29-SUM($AG210:AL210),AL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AM210)+AM210>$AF29,$AF29-SUM($AG210:AM210),AM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AN210)+AN210>$AF29,$AF29-SUM($AG210:AN210),AN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AO210)+AO210>$AF29,$AF29-SUM($AG210:AO210),AO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AP210)+AP210>$AF29,$AF29-SUM($AG210:AP210),AP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AQ210)+AQ210>$AF29,$AF29-SUM($AG210:AQ210),AQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AR210)+AR210>$AF29,$AF29-SUM($AG210:AR210),AR210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AS210)+AS210>$AF29,$AF29-SUM($AG210:AS210),AS210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AT210)+AT210>$AF29,$AF29-SUM($AG210:AT210),AT210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AU210)+AU210>$AF29,$AF29-SUM($AG210:AU210),AU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AV210)+AV210>$AF29,$AF29-SUM($AG210:AV210),AV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AW210)+AW210>$AF29,$AF29-SUM($AG210:AW210),AW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AX210)+AX210>$AF29,$AF29-SUM($AG210:AX210),AX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AY210)+AY210>$AF29,$AF29-SUM($AG210:AY210),AY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:AZ210)+AZ210>$AF29,$AF29-SUM($AG210:AZ210),AZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BA210)+BA210>$AF29,$AF29-SUM($AG210:BA210),BA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BB210)+BB210>$AF29,$AF29-SUM($AG210:BB210),BB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BC210)+BC210>$AF29,$AF29-SUM($AG210:BC210),BC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BD210)+BD210>$AF29,$AF29-SUM($AG210:BD210),BD210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BE210)+BE210>$AF29,$AF29-SUM($AG210:BE210),BE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BF210)+BF210>$AF29,$AF29-SUM($AG210:BF210),BF210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BG210)+BG210>$AF29,$AF29-SUM($AG210:BG210),BG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BH210)+BH210>$AF29,$AF29-SUM($AG210:BH210),BH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BI210)+BI210>$AF29,$AF29-SUM($AG210:BI210),BI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BJ210)+BJ210>$AF29,$AF29-SUM($AG210:BJ210),BJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BK210)+BK210>$AF29,$AF29-SUM($AG210:BK210),BK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BL210)+BL210>$AF29,$AF29-SUM($AG210:BL210),BL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BM210)+BM210>$AF29,$AF29-SUM($AG210:BM210),BM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BN210)+BN210>$AF29,$AF29-SUM($AG210:BN210),BN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BO210)+BO210>$AF29,$AF29-SUM($AG210:BO210),BO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BP210)+BP210>$AF29,$AF29-SUM($AG210:BP210),BP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BQ210)+BQ210>$AF29,$AF29-SUM($AG210:BQ210),BQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BR210)+BR210>$AF29,$AF29-SUM($AG210:BR210),BR210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BS210)+BS210>$AF29,$AF29-SUM($AG210:BS210),BS210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BT210)+BT210>$AF29,$AF29-SUM($AG210:BT210),BT210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BU210)+BU210>$AF29,$AF29-SUM($AG210:BU210),BU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BV210)+BV210>$AF29,$AF29-SUM($AG210:BV210),BV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BW210)+BW210>$AF29,$AF29-SUM($AG210:BW210),BW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BX210)+BX210>$AF29,$AF29-SUM($AG210:BX210),BX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BY210)+BY210>$AF29,$AF29-SUM($AG210:BY210),BY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:BZ210)+BZ210>$AF29,$AF29-SUM($AG210:BZ210),BZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CA210)+CA210>$AF29,$AF29-SUM($AG210:CA210),CA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CB210)+CB210>$AF29,$AF29-SUM($AG210:CB210),CB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CC210)+CC210>$AF29,$AF29-SUM($AG210:CC210),CC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CD210)+CD210>$AF29,$AF29-SUM($AG210:CD210),CD210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CE210)+CE210>$AF29,$AF29-SUM($AG210:CE210),CE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CF210)+CF210>$AF29,$AF29-SUM($AG210:CF210),CF210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CG210)+CG210>$AF29,$AF29-SUM($AG210:CG210),CG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CH210)+CH210>$AF29,$AF29-SUM($AG210:CH210),CH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CI210)+CI210>$AF29,$AF29-SUM($AG210:CI210),CI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CJ210)+CJ210>$AF29,$AF29-SUM($AG210:CJ210),CJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CK210)+CK210>$AF29,$AF29-SUM($AG210:CK210),CK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CL210)+CL210>$AF29,$AF29-SUM($AG210:CL210),CL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CM210)+CM210>$AF29,$AF29-SUM($AG210:CM210),CM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CN210)+CN210>$AF29,$AF29-SUM($AG210:CN210),CN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CO210)+CO210>$AF29,$AF29-SUM($AG210:CO210),CO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CP210)+CP210>$AF29,$AF29-SUM($AG210:CP210),CP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CQ210)+CQ210>$AF29,$AF29-SUM($AG210:CQ210),CQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CR210)+CR210>$AF29,$AF29-SUM($AG210:CR210),CR210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CS210)+CS210>$AF29,$AF29-SUM($AG210:CS210),CS210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CT210)+CT210>$AF29,$AF29-SUM($AG210:CT210),CT210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CU210)+CU210>$AF29,$AF29-SUM($AG210:CU210),CU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CV210)+CV210>$AF29,$AF29-SUM($AG210:CV210),CV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CW210)+CW210>$AF29,$AF29-SUM($AG210:CW210),CW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CX210)+CX210>$AF29,$AF29-SUM($AG210:CX210),CX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CY210)+CY210>$AF29,$AF29-SUM($AG210:CY210),CY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:CZ210)+CZ210>$AF29,$AF29-SUM($AG210:CZ210),CZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DA210)+DA210>$AF29,$AF29-SUM($AG210:DA210),DA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DB210)+DB210>$AF29,$AF29-SUM($AG210:DB210),DB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DC210)+DC210>$AF29,$AF29-SUM($AG210:DC210),DC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DD210)+DD210>$AF29,$AF29-SUM($AG210:DD210),DD210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DE210)+DE210>$AF29,$AF29-SUM($AG210:DE210),DE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DF210)+DF210>$AF29,$AF29-SUM($AG210:DF210),DF210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DG210)+DG210>$AF29,$AF29-SUM($AG210:DG210),DG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DH210)+DH210>$AF29,$AF29-SUM($AG210:DH210),DH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DI210)+DI210>$AF29,$AF29-SUM($AG210:DI210),DI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DJ210)+DJ210>$AF29,$AF29-SUM($AG210:DJ210),DJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DK210)+DK210>$AF29,$AF29-SUM($AG210:DK210),DK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DL210)+DL210>$AF29,$AF29-SUM($AG210:DL210),DL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DM210)+DM210>$AF29,$AF29-SUM($AG210:DM210),DM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DN210)+DN210>$AF29,$AF29-SUM($AG210:DN210),DN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DO210)+DO210>$AF29,$AF29-SUM($AG210:DO210),DO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DP210)+DP210>$AF29,$AF29-SUM($AG210:DP210),DP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DQ210)+DQ210>$AF29,$AF29-SUM($AG210:DQ210),DQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DR210)+DR210>$AF29,$AF29-SUM($AG210:DR210),DR210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DS210)+DS210>$AF29,$AF29-SUM($AG210:DS210),DS210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DT210)+DT210>$AF29,$AF29-SUM($AG210:DT210),DT210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DU210)+DU210>$AF29,$AF29-SUM($AG210:DU210),DU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DV210)+DV210>$AF29,$AF29-SUM($AG210:DV210),DV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DW210)+DW210>$AF29,$AF29-SUM($AG210:DW210),DW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DX210)+DX210>$AF29,$AF29-SUM($AG210:DX210),DX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DY210)+DY210>$AF29,$AF29-SUM($AG210:DY210),DY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:DZ210)+DZ210>$AF29,$AF29-SUM($AG210:DZ210),DZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EA210)+EA210>$AF29,$AF29-SUM($AG210:EA210),EA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EB210)+EB210>$AF29,$AF29-SUM($AG210:EB210),EB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EC210)+EC210>$AF29,$AF29-SUM($AG210:EC210),EC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:ED210)+ED210>$AF29,$AF29-SUM($AG210:ED210),ED210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EE210)+EE210>$AF29,$AF29-SUM($AG210:EE210),EE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EF210)+EF210>$AF29,$AF29-SUM($AG210:EF210),EF210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EG210)+EG210>$AF29,$AF29-SUM($AG210:EG210),EG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EH210)+EH210>$AF29,$AF29-SUM($AG210:EH210),EH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EI210)+EI210>$AF29,$AF29-SUM($AG210:EI210),EI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EJ210)+EJ210>$AF29,$AF29-SUM($AG210:EJ210),EJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EK210)+EK210>$AF29,$AF29-SUM($AG210:EK210),EK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EL210)+EL210>$AF29,$AF29-SUM($AG210:EL210),EL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EM210)+EM210>$AF29,$AF29-SUM($AG210:EM210),EM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EN210)+EN210>$AF29,$AF29-SUM($AG210:EN210),EN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EO210)+EO210>$AF29,$AF29-SUM($AG210:EO210),EO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EP210)+EP210>$AF29,$AF29-SUM($AG210:EP210),EP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EQ210)+EQ210>$AF29,$AF29-SUM($AG210:EQ210),EQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:ER210)+ER210>$AF29,$AF29-SUM($AG210:ER210),ER210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:ES210)+ES210>$AF29,$AF29-SUM($AG210:ES210),ES210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:ET210)+ET210>$AF29,$AF29-SUM($AG210:ET210),ET210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EU210)+EU210>$AF29,$AF29-SUM($AG210:EU210),EU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EV210)+EV210>$AF29,$AF29-SUM($AG210:EV210),EV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EW210)+EW210>$AF29,$AF29-SUM($AG210:EW210),EW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EX210)+EX210>$AF29,$AF29-SUM($AG210:EX210),EX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EY210)+EY210>$AF29,$AF29-SUM($AG210:EY210),EY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:EZ210)+EZ210>$AF29,$AF29-SUM($AG210:EZ210),EZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FA210)+FA210>$AF29,$AF29-SUM($AG210:FA210),FA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FB210)+FB210>$AF29,$AF29-SUM($AG210:FB210),FB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FC210)+FC210>$AF29,$AF29-SUM($AG210:FC210),FC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FD210)+FD210>$AF29,$AF29-SUM($AG210:FD210),FD210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FE210)+FE210>$AF29,$AF29-SUM($AG210:FE210),FE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FF210)+FF210>$AF29,$AF29-SUM($AG210:FF210),FF210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FG210)+FG210>$AF29,$AF29-SUM($AG210:FG210),FG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FH210)+FH210>$AF29,$AF29-SUM($AG210:FH210),FH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FI210)+FI210>$AF29,$AF29-SUM($AG210:FI210),FI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FJ210)+FJ210>$AF29,$AF29-SUM($AG210:FJ210),FJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FK210)+FK210>$AF29,$AF29-SUM($AG210:FK210),FK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FL210)+FL210>$AF29,$AF29-SUM($AG210:FL210),FL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FM210)+FM210>$AF29,$AF29-SUM($AG210:FM210),FM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FN210)+FN210>$AF29,$AF29-SUM($AG210:FN210),FN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FO210)+FO210>$AF29,$AF29-SUM($AG210:FO210),FO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FP210)+FP210>$AF29,$AF29-SUM($AG210:FP210),FP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FQ210)+FQ210>$AF29,$AF29-SUM($AG210:FQ210),FQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FR210)+FR210>$AF29,$AF29-SUM($AG210:FR210),FR210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FS210)+FS210>$AF29,$AF29-SUM($AG210:FS210),FS210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FT210)+FT210>$AF29,$AF29-SUM($AG210:FT210),FT210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FU210)+FU210>$AF29,$AF29-SUM($AG210:FU210),FU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FV210)+FV210>$AF29,$AF29-SUM($AG210:FV210),FV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FW210)+FW210>$AF29,$AF29-SUM($AG210:FW210),FW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FX210)+FX210>$AF29,$AF29-SUM($AG210:FX210),FX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FY210)+FY210>$AF29,$AF29-SUM($AG210:FY210),FY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:FZ210)+FZ210>$AF29,$AF29-SUM($AG210:FZ210),FZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GA210)+GA210>$AF29,$AF29-SUM($AG210:GA210),GA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GB210)+GB210>$AF29,$AF29-SUM($AG210:GB210),GB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GC210)+GC210>$AF29,$AF29-SUM($AG210:GC210),GC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GD210)+GD210>$AF29,$AF29-SUM($AG210:GD210),GD210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GE210)+GE210>$AF29,$AF29-SUM($AG210:GE210),GE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GF210)+GF210>$AF29,$AF29-SUM($AG210:GF210),GF210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GG210)+GG210>$AF29,$AF29-SUM($AG210:GG210),GG210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GH210)+GH210>$AF29,$AF29-SUM($AG210:GH210),GH210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GI210)+GI210>$AF29,$AF29-SUM($AG210:GI210),GI210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GJ210)+GJ210>$AF29,$AF29-SUM($AG210:GJ210),GJ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GK210)+GK210>$AF29,$AF29-SUM($AG210:GK210),GK210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GL210)+GL210>$AF29,$AF29-SUM($AG210:GL210),GL210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GM210)+GM210>$AF29,$AF29-SUM($AG210:GM210),GM210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GN210)+GN210>$AF29,$AF29-SUM($AG210:GN210),GN210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GO210)+GO210>$AF29,$AF29-SUM($AG210:GO210),GO210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GP210)+GP210>$AF29,$AF29-SUM($AG210:GP210),GP210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GQ210)+GQ210>$AF29,$AF29-SUM($AG210:GQ210),GQ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GR210)+GR210>$AF29,$AF29-SUM($AG210:GR210),GR210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GS210)+GS210>$AF29,$AF29-SUM($AG210:GS210),GS210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GT210)+GT210>$AF29,$AF29-SUM($AG210:GT210),GT210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GU210)+GU210>$AF29,$AF29-SUM($AG210:GU210),GU210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GV210)+GV210>$AF29,$AF29-SUM($AG210:GV210),GV210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GW210)+GW210>$AF29,$AF29-SUM($AG210:GW210),GW210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GX210)+GX210>$AF29,$AF29-SUM($AG210:GX210),GX210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GY210)+GY210>$AF29,$AF29-SUM($AG210:GY210),GY210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:GZ210)+GZ210>$AF29,$AF29-SUM($AG210:GZ210),GZ210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:HA210)+HA210>$AF29,$AF29-SUM($AG210:HA210),HA210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:HB210)+HB210>$AF29,$AF29-SUM($AG210:HB210),HB210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:HC210)+HC210>$AF29,$AF29-SUM($AG210:HC210),HC210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:HD210)+HD210>$AF29,$AF29-SUM($AG210:HD210),HD210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:HE210)+HE210>$AF29,$AF29-SUM($AG210:HE210),HE210),)","v":0},{"$f":"IF($AG210>0,IF(SUM($AG210:HF210)+HF210>$AF29,$AF29-SUM($AG210:HF210),HF210),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG211>0,IF(SUM($AG211:AG211)+AG211>$AF30,$AF30-SUM($AG211:AG211),AG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AH211)+AH211>$AF30,$AF30-SUM($AG211:AH211),AH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AI211)+AI211>$AF30,$AF30-SUM($AG211:AI211),AI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AJ211)+AJ211>$AF30,$AF30-SUM($AG211:AJ211),AJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AK211)+AK211>$AF30,$AF30-SUM($AG211:AK211),AK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AL211)+AL211>$AF30,$AF30-SUM($AG211:AL211),AL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AM211)+AM211>$AF30,$AF30-SUM($AG211:AM211),AM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AN211)+AN211>$AF30,$AF30-SUM($AG211:AN211),AN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AO211)+AO211>$AF30,$AF30-SUM($AG211:AO211),AO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AP211)+AP211>$AF30,$AF30-SUM($AG211:AP211),AP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AQ211)+AQ211>$AF30,$AF30-SUM($AG211:AQ211),AQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AR211)+AR211>$AF30,$AF30-SUM($AG211:AR211),AR211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AS211)+AS211>$AF30,$AF30-SUM($AG211:AS211),AS211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AT211)+AT211>$AF30,$AF30-SUM($AG211:AT211),AT211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AU211)+AU211>$AF30,$AF30-SUM($AG211:AU211),AU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AV211)+AV211>$AF30,$AF30-SUM($AG211:AV211),AV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AW211)+AW211>$AF30,$AF30-SUM($AG211:AW211),AW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AX211)+AX211>$AF30,$AF30-SUM($AG211:AX211),AX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AY211)+AY211>$AF30,$AF30-SUM($AG211:AY211),AY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:AZ211)+AZ211>$AF30,$AF30-SUM($AG211:AZ211),AZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BA211)+BA211>$AF30,$AF30-SUM($AG211:BA211),BA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BB211)+BB211>$AF30,$AF30-SUM($AG211:BB211),BB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BC211)+BC211>$AF30,$AF30-SUM($AG211:BC211),BC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BD211)+BD211>$AF30,$AF30-SUM($AG211:BD211),BD211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BE211)+BE211>$AF30,$AF30-SUM($AG211:BE211),BE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BF211)+BF211>$AF30,$AF30-SUM($AG211:BF211),BF211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BG211)+BG211>$AF30,$AF30-SUM($AG211:BG211),BG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BH211)+BH211>$AF30,$AF30-SUM($AG211:BH211),BH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BI211)+BI211>$AF30,$AF30-SUM($AG211:BI211),BI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BJ211)+BJ211>$AF30,$AF30-SUM($AG211:BJ211),BJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BK211)+BK211>$AF30,$AF30-SUM($AG211:BK211),BK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BL211)+BL211>$AF30,$AF30-SUM($AG211:BL211),BL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BM211)+BM211>$AF30,$AF30-SUM($AG211:BM211),BM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BN211)+BN211>$AF30,$AF30-SUM($AG211:BN211),BN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BO211)+BO211>$AF30,$AF30-SUM($AG211:BO211),BO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BP211)+BP211>$AF30,$AF30-SUM($AG211:BP211),BP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BQ211)+BQ211>$AF30,$AF30-SUM($AG211:BQ211),BQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BR211)+BR211>$AF30,$AF30-SUM($AG211:BR211),BR211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BS211)+BS211>$AF30,$AF30-SUM($AG211:BS211),BS211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BT211)+BT211>$AF30,$AF30-SUM($AG211:BT211),BT211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BU211)+BU211>$AF30,$AF30-SUM($AG211:BU211),BU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BV211)+BV211>$AF30,$AF30-SUM($AG211:BV211),BV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BW211)+BW211>$AF30,$AF30-SUM($AG211:BW211),BW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BX211)+BX211>$AF30,$AF30-SUM($AG211:BX211),BX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BY211)+BY211>$AF30,$AF30-SUM($AG211:BY211),BY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:BZ211)+BZ211>$AF30,$AF30-SUM($AG211:BZ211),BZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CA211)+CA211>$AF30,$AF30-SUM($AG211:CA211),CA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CB211)+CB211>$AF30,$AF30-SUM($AG211:CB211),CB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CC211)+CC211>$AF30,$AF30-SUM($AG211:CC211),CC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CD211)+CD211>$AF30,$AF30-SUM($AG211:CD211),CD211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CE211)+CE211>$AF30,$AF30-SUM($AG211:CE211),CE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CF211)+CF211>$AF30,$AF30-SUM($AG211:CF211),CF211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CG211)+CG211>$AF30,$AF30-SUM($AG211:CG211),CG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CH211)+CH211>$AF30,$AF30-SUM($AG211:CH211),CH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CI211)+CI211>$AF30,$AF30-SUM($AG211:CI211),CI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CJ211)+CJ211>$AF30,$AF30-SUM($AG211:CJ211),CJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CK211)+CK211>$AF30,$AF30-SUM($AG211:CK211),CK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CL211)+CL211>$AF30,$AF30-SUM($AG211:CL211),CL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CM211)+CM211>$AF30,$AF30-SUM($AG211:CM211),CM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CN211)+CN211>$AF30,$AF30-SUM($AG211:CN211),CN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CO211)+CO211>$AF30,$AF30-SUM($AG211:CO211),CO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CP211)+CP211>$AF30,$AF30-SUM($AG211:CP211),CP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CQ211)+CQ211>$AF30,$AF30-SUM($AG211:CQ211),CQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CR211)+CR211>$AF30,$AF30-SUM($AG211:CR211),CR211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CS211)+CS211>$AF30,$AF30-SUM($AG211:CS211),CS211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CT211)+CT211>$AF30,$AF30-SUM($AG211:CT211),CT211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CU211)+CU211>$AF30,$AF30-SUM($AG211:CU211),CU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CV211)+CV211>$AF30,$AF30-SUM($AG211:CV211),CV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CW211)+CW211>$AF30,$AF30-SUM($AG211:CW211),CW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CX211)+CX211>$AF30,$AF30-SUM($AG211:CX211),CX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CY211)+CY211>$AF30,$AF30-SUM($AG211:CY211),CY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:CZ211)+CZ211>$AF30,$AF30-SUM($AG211:CZ211),CZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DA211)+DA211>$AF30,$AF30-SUM($AG211:DA211),DA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DB211)+DB211>$AF30,$AF30-SUM($AG211:DB211),DB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DC211)+DC211>$AF30,$AF30-SUM($AG211:DC211),DC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DD211)+DD211>$AF30,$AF30-SUM($AG211:DD211),DD211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DE211)+DE211>$AF30,$AF30-SUM($AG211:DE211),DE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DF211)+DF211>$AF30,$AF30-SUM($AG211:DF211),DF211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DG211)+DG211>$AF30,$AF30-SUM($AG211:DG211),DG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DH211)+DH211>$AF30,$AF30-SUM($AG211:DH211),DH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DI211)+DI211>$AF30,$AF30-SUM($AG211:DI211),DI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DJ211)+DJ211>$AF30,$AF30-SUM($AG211:DJ211),DJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DK211)+DK211>$AF30,$AF30-SUM($AG211:DK211),DK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DL211)+DL211>$AF30,$AF30-SUM($AG211:DL211),DL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DM211)+DM211>$AF30,$AF30-SUM($AG211:DM211),DM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DN211)+DN211>$AF30,$AF30-SUM($AG211:DN211),DN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DO211)+DO211>$AF30,$AF30-SUM($AG211:DO211),DO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DP211)+DP211>$AF30,$AF30-SUM($AG211:DP211),DP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DQ211)+DQ211>$AF30,$AF30-SUM($AG211:DQ211),DQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DR211)+DR211>$AF30,$AF30-SUM($AG211:DR211),DR211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DS211)+DS211>$AF30,$AF30-SUM($AG211:DS211),DS211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DT211)+DT211>$AF30,$AF30-SUM($AG211:DT211),DT211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DU211)+DU211>$AF30,$AF30-SUM($AG211:DU211),DU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DV211)+DV211>$AF30,$AF30-SUM($AG211:DV211),DV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DW211)+DW211>$AF30,$AF30-SUM($AG211:DW211),DW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DX211)+DX211>$AF30,$AF30-SUM($AG211:DX211),DX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DY211)+DY211>$AF30,$AF30-SUM($AG211:DY211),DY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:DZ211)+DZ211>$AF30,$AF30-SUM($AG211:DZ211),DZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EA211)+EA211>$AF30,$AF30-SUM($AG211:EA211),EA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EB211)+EB211>$AF30,$AF30-SUM($AG211:EB211),EB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EC211)+EC211>$AF30,$AF30-SUM($AG211:EC211),EC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:ED211)+ED211>$AF30,$AF30-SUM($AG211:ED211),ED211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EE211)+EE211>$AF30,$AF30-SUM($AG211:EE211),EE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EF211)+EF211>$AF30,$AF30-SUM($AG211:EF211),EF211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EG211)+EG211>$AF30,$AF30-SUM($AG211:EG211),EG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EH211)+EH211>$AF30,$AF30-SUM($AG211:EH211),EH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EI211)+EI211>$AF30,$AF30-SUM($AG211:EI211),EI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EJ211)+EJ211>$AF30,$AF30-SUM($AG211:EJ211),EJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EK211)+EK211>$AF30,$AF30-SUM($AG211:EK211),EK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EL211)+EL211>$AF30,$AF30-SUM($AG211:EL211),EL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EM211)+EM211>$AF30,$AF30-SUM($AG211:EM211),EM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EN211)+EN211>$AF30,$AF30-SUM($AG211:EN211),EN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EO211)+EO211>$AF30,$AF30-SUM($AG211:EO211),EO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EP211)+EP211>$AF30,$AF30-SUM($AG211:EP211),EP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EQ211)+EQ211>$AF30,$AF30-SUM($AG211:EQ211),EQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:ER211)+ER211>$AF30,$AF30-SUM($AG211:ER211),ER211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:ES211)+ES211>$AF30,$AF30-SUM($AG211:ES211),ES211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:ET211)+ET211>$AF30,$AF30-SUM($AG211:ET211),ET211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EU211)+EU211>$AF30,$AF30-SUM($AG211:EU211),EU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EV211)+EV211>$AF30,$AF30-SUM($AG211:EV211),EV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EW211)+EW211>$AF30,$AF30-SUM($AG211:EW211),EW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EX211)+EX211>$AF30,$AF30-SUM($AG211:EX211),EX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EY211)+EY211>$AF30,$AF30-SUM($AG211:EY211),EY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:EZ211)+EZ211>$AF30,$AF30-SUM($AG211:EZ211),EZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FA211)+FA211>$AF30,$AF30-SUM($AG211:FA211),FA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FB211)+FB211>$AF30,$AF30-SUM($AG211:FB211),FB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FC211)+FC211>$AF30,$AF30-SUM($AG211:FC211),FC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FD211)+FD211>$AF30,$AF30-SUM($AG211:FD211),FD211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FE211)+FE211>$AF30,$AF30-SUM($AG211:FE211),FE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FF211)+FF211>$AF30,$AF30-SUM($AG211:FF211),FF211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FG211)+FG211>$AF30,$AF30-SUM($AG211:FG211),FG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FH211)+FH211>$AF30,$AF30-SUM($AG211:FH211),FH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FI211)+FI211>$AF30,$AF30-SUM($AG211:FI211),FI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FJ211)+FJ211>$AF30,$AF30-SUM($AG211:FJ211),FJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FK211)+FK211>$AF30,$AF30-SUM($AG211:FK211),FK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FL211)+FL211>$AF30,$AF30-SUM($AG211:FL211),FL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FM211)+FM211>$AF30,$AF30-SUM($AG211:FM211),FM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FN211)+FN211>$AF30,$AF30-SUM($AG211:FN211),FN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FO211)+FO211>$AF30,$AF30-SUM($AG211:FO211),FO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FP211)+FP211>$AF30,$AF30-SUM($AG211:FP211),FP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FQ211)+FQ211>$AF30,$AF30-SUM($AG211:FQ211),FQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FR211)+FR211>$AF30,$AF30-SUM($AG211:FR211),FR211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FS211)+FS211>$AF30,$AF30-SUM($AG211:FS211),FS211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FT211)+FT211>$AF30,$AF30-SUM($AG211:FT211),FT211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FU211)+FU211>$AF30,$AF30-SUM($AG211:FU211),FU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FV211)+FV211>$AF30,$AF30-SUM($AG211:FV211),FV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FW211)+FW211>$AF30,$AF30-SUM($AG211:FW211),FW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FX211)+FX211>$AF30,$AF30-SUM($AG211:FX211),FX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FY211)+FY211>$AF30,$AF30-SUM($AG211:FY211),FY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:FZ211)+FZ211>$AF30,$AF30-SUM($AG211:FZ211),FZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GA211)+GA211>$AF30,$AF30-SUM($AG211:GA211),GA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GB211)+GB211>$AF30,$AF30-SUM($AG211:GB211),GB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GC211)+GC211>$AF30,$AF30-SUM($AG211:GC211),GC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GD211)+GD211>$AF30,$AF30-SUM($AG211:GD211),GD211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GE211)+GE211>$AF30,$AF30-SUM($AG211:GE211),GE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GF211)+GF211>$AF30,$AF30-SUM($AG211:GF211),GF211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GG211)+GG211>$AF30,$AF30-SUM($AG211:GG211),GG211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GH211)+GH211>$AF30,$AF30-SUM($AG211:GH211),GH211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GI211)+GI211>$AF30,$AF30-SUM($AG211:GI211),GI211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GJ211)+GJ211>$AF30,$AF30-SUM($AG211:GJ211),GJ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GK211)+GK211>$AF30,$AF30-SUM($AG211:GK211),GK211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GL211)+GL211>$AF30,$AF30-SUM($AG211:GL211),GL211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GM211)+GM211>$AF30,$AF30-SUM($AG211:GM211),GM211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GN211)+GN211>$AF30,$AF30-SUM($AG211:GN211),GN211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GO211)+GO211>$AF30,$AF30-SUM($AG211:GO211),GO211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GP211)+GP211>$AF30,$AF30-SUM($AG211:GP211),GP211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GQ211)+GQ211>$AF30,$AF30-SUM($AG211:GQ211),GQ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GR211)+GR211>$AF30,$AF30-SUM($AG211:GR211),GR211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GS211)+GS211>$AF30,$AF30-SUM($AG211:GS211),GS211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GT211)+GT211>$AF30,$AF30-SUM($AG211:GT211),GT211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GU211)+GU211>$AF30,$AF30-SUM($AG211:GU211),GU211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GV211)+GV211>$AF30,$AF30-SUM($AG211:GV211),GV211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GW211)+GW211>$AF30,$AF30-SUM($AG211:GW211),GW211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GX211)+GX211>$AF30,$AF30-SUM($AG211:GX211),GX211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GY211)+GY211>$AF30,$AF30-SUM($AG211:GY211),GY211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:GZ211)+GZ211>$AF30,$AF30-SUM($AG211:GZ211),GZ211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:HA211)+HA211>$AF30,$AF30-SUM($AG211:HA211),HA211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:HB211)+HB211>$AF30,$AF30-SUM($AG211:HB211),HB211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:HC211)+HC211>$AF30,$AF30-SUM($AG211:HC211),HC211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:HD211)+HD211>$AF30,$AF30-SUM($AG211:HD211),HD211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:HE211)+HE211>$AF30,$AF30-SUM($AG211:HE211),HE211),)","v":0},{"$f":"IF($AG211>0,IF(SUM($AG211:HF211)+HF211>$AF30,$AF30-SUM($AG211:HF211),HF211),)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AG212>0,IF(SUM($AG212:AG212)+AG212>$AF31,$AF31-SUM($AG212:AG212),AG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AH212)+AH212>$AF31,$AF31-SUM($AG212:AH212),AH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AI212)+AI212>$AF31,$AF31-SUM($AG212:AI212),AI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AJ212)+AJ212>$AF31,$AF31-SUM($AG212:AJ212),AJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AK212)+AK212>$AF31,$AF31-SUM($AG212:AK212),AK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AL212)+AL212>$AF31,$AF31-SUM($AG212:AL212),AL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AM212)+AM212>$AF31,$AF31-SUM($AG212:AM212),AM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AN212)+AN212>$AF31,$AF31-SUM($AG212:AN212),AN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AO212)+AO212>$AF31,$AF31-SUM($AG212:AO212),AO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AP212)+AP212>$AF31,$AF31-SUM($AG212:AP212),AP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AQ212)+AQ212>$AF31,$AF31-SUM($AG212:AQ212),AQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AR212)+AR212>$AF31,$AF31-SUM($AG212:AR212),AR212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AS212)+AS212>$AF31,$AF31-SUM($AG212:AS212),AS212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AT212)+AT212>$AF31,$AF31-SUM($AG212:AT212),AT212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AU212)+AU212>$AF31,$AF31-SUM($AG212:AU212),AU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AV212)+AV212>$AF31,$AF31-SUM($AG212:AV212),AV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AW212)+AW212>$AF31,$AF31-SUM($AG212:AW212),AW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AX212)+AX212>$AF31,$AF31-SUM($AG212:AX212),AX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AY212)+AY212>$AF31,$AF31-SUM($AG212:AY212),AY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:AZ212)+AZ212>$AF31,$AF31-SUM($AG212:AZ212),AZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BA212)+BA212>$AF31,$AF31-SUM($AG212:BA212),BA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BB212)+BB212>$AF31,$AF31-SUM($AG212:BB212),BB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BC212)+BC212>$AF31,$AF31-SUM($AG212:BC212),BC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BD212)+BD212>$AF31,$AF31-SUM($AG212:BD212),BD212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BE212)+BE212>$AF31,$AF31-SUM($AG212:BE212),BE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BF212)+BF212>$AF31,$AF31-SUM($AG212:BF212),BF212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BG212)+BG212>$AF31,$AF31-SUM($AG212:BG212),BG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BH212)+BH212>$AF31,$AF31-SUM($AG212:BH212),BH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BI212)+BI212>$AF31,$AF31-SUM($AG212:BI212),BI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BJ212)+BJ212>$AF31,$AF31-SUM($AG212:BJ212),BJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BK212)+BK212>$AF31,$AF31-SUM($AG212:BK212),BK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BL212)+BL212>$AF31,$AF31-SUM($AG212:BL212),BL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BM212)+BM212>$AF31,$AF31-SUM($AG212:BM212),BM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BN212)+BN212>$AF31,$AF31-SUM($AG212:BN212),BN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BO212)+BO212>$AF31,$AF31-SUM($AG212:BO212),BO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BP212)+BP212>$AF31,$AF31-SUM($AG212:BP212),BP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BQ212)+BQ212>$AF31,$AF31-SUM($AG212:BQ212),BQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BR212)+BR212>$AF31,$AF31-SUM($AG212:BR212),BR212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BS212)+BS212>$AF31,$AF31-SUM($AG212:BS212),BS212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BT212)+BT212>$AF31,$AF31-SUM($AG212:BT212),BT212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BU212)+BU212>$AF31,$AF31-SUM($AG212:BU212),BU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BV212)+BV212>$AF31,$AF31-SUM($AG212:BV212),BV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BW212)+BW212>$AF31,$AF31-SUM($AG212:BW212),BW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BX212)+BX212>$AF31,$AF31-SUM($AG212:BX212),BX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BY212)+BY212>$AF31,$AF31-SUM($AG212:BY212),BY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:BZ212)+BZ212>$AF31,$AF31-SUM($AG212:BZ212),BZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CA212)+CA212>$AF31,$AF31-SUM($AG212:CA212),CA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CB212)+CB212>$AF31,$AF31-SUM($AG212:CB212),CB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CC212)+CC212>$AF31,$AF31-SUM($AG212:CC212),CC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CD212)+CD212>$AF31,$AF31-SUM($AG212:CD212),CD212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CE212)+CE212>$AF31,$AF31-SUM($AG212:CE212),CE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CF212)+CF212>$AF31,$AF31-SUM($AG212:CF212),CF212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CG212)+CG212>$AF31,$AF31-SUM($AG212:CG212),CG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CH212)+CH212>$AF31,$AF31-SUM($AG212:CH212),CH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CI212)+CI212>$AF31,$AF31-SUM($AG212:CI212),CI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CJ212)+CJ212>$AF31,$AF31-SUM($AG212:CJ212),CJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CK212)+CK212>$AF31,$AF31-SUM($AG212:CK212),CK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CL212)+CL212>$AF31,$AF31-SUM($AG212:CL212),CL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CM212)+CM212>$AF31,$AF31-SUM($AG212:CM212),CM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CN212)+CN212>$AF31,$AF31-SUM($AG212:CN212),CN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CO212)+CO212>$AF31,$AF31-SUM($AG212:CO212),CO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CP212)+CP212>$AF31,$AF31-SUM($AG212:CP212),CP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CQ212)+CQ212>$AF31,$AF31-SUM($AG212:CQ212),CQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CR212)+CR212>$AF31,$AF31-SUM($AG212:CR212),CR212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CS212)+CS212>$AF31,$AF31-SUM($AG212:CS212),CS212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CT212)+CT212>$AF31,$AF31-SUM($AG212:CT212),CT212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CU212)+CU212>$AF31,$AF31-SUM($AG212:CU212),CU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CV212)+CV212>$AF31,$AF31-SUM($AG212:CV212),CV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CW212)+CW212>$AF31,$AF31-SUM($AG212:CW212),CW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CX212)+CX212>$AF31,$AF31-SUM($AG212:CX212),CX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CY212)+CY212>$AF31,$AF31-SUM($AG212:CY212),CY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:CZ212)+CZ212>$AF31,$AF31-SUM($AG212:CZ212),CZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DA212)+DA212>$AF31,$AF31-SUM($AG212:DA212),DA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DB212)+DB212>$AF31,$AF31-SUM($AG212:DB212),DB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DC212)+DC212>$AF31,$AF31-SUM($AG212:DC212),DC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DD212)+DD212>$AF31,$AF31-SUM($AG212:DD212),DD212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DE212)+DE212>$AF31,$AF31-SUM($AG212:DE212),DE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DF212)+DF212>$AF31,$AF31-SUM($AG212:DF212),DF212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DG212)+DG212>$AF31,$AF31-SUM($AG212:DG212),DG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DH212)+DH212>$AF31,$AF31-SUM($AG212:DH212),DH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DI212)+DI212>$AF31,$AF31-SUM($AG212:DI212),DI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DJ212)+DJ212>$AF31,$AF31-SUM($AG212:DJ212),DJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DK212)+DK212>$AF31,$AF31-SUM($AG212:DK212),DK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DL212)+DL212>$AF31,$AF31-SUM($AG212:DL212),DL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DM212)+DM212>$AF31,$AF31-SUM($AG212:DM212),DM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DN212)+DN212>$AF31,$AF31-SUM($AG212:DN212),DN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DO212)+DO212>$AF31,$AF31-SUM($AG212:DO212),DO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DP212)+DP212>$AF31,$AF31-SUM($AG212:DP212),DP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DQ212)+DQ212>$AF31,$AF31-SUM($AG212:DQ212),DQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DR212)+DR212>$AF31,$AF31-SUM($AG212:DR212),DR212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DS212)+DS212>$AF31,$AF31-SUM($AG212:DS212),DS212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DT212)+DT212>$AF31,$AF31-SUM($AG212:DT212),DT212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DU212)+DU212>$AF31,$AF31-SUM($AG212:DU212),DU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DV212)+DV212>$AF31,$AF31-SUM($AG212:DV212),DV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DW212)+DW212>$AF31,$AF31-SUM($AG212:DW212),DW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DX212)+DX212>$AF31,$AF31-SUM($AG212:DX212),DX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DY212)+DY212>$AF31,$AF31-SUM($AG212:DY212),DY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:DZ212)+DZ212>$AF31,$AF31-SUM($AG212:DZ212),DZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EA212)+EA212>$AF31,$AF31-SUM($AG212:EA212),EA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EB212)+EB212>$AF31,$AF31-SUM($AG212:EB212),EB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EC212)+EC212>$AF31,$AF31-SUM($AG212:EC212),EC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:ED212)+ED212>$AF31,$AF31-SUM($AG212:ED212),ED212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EE212)+EE212>$AF31,$AF31-SUM($AG212:EE212),EE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EF212)+EF212>$AF31,$AF31-SUM($AG212:EF212),EF212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EG212)+EG212>$AF31,$AF31-SUM($AG212:EG212),EG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EH212)+EH212>$AF31,$AF31-SUM($AG212:EH212),EH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EI212)+EI212>$AF31,$AF31-SUM($AG212:EI212),EI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EJ212)+EJ212>$AF31,$AF31-SUM($AG212:EJ212),EJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EK212)+EK212>$AF31,$AF31-SUM($AG212:EK212),EK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EL212)+EL212>$AF31,$AF31-SUM($AG212:EL212),EL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EM212)+EM212>$AF31,$AF31-SUM($AG212:EM212),EM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EN212)+EN212>$AF31,$AF31-SUM($AG212:EN212),EN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EO212)+EO212>$AF31,$AF31-SUM($AG212:EO212),EO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EP212)+EP212>$AF31,$AF31-SUM($AG212:EP212),EP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EQ212)+EQ212>$AF31,$AF31-SUM($AG212:EQ212),EQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:ER212)+ER212>$AF31,$AF31-SUM($AG212:ER212),ER212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:ES212)+ES212>$AF31,$AF31-SUM($AG212:ES212),ES212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:ET212)+ET212>$AF31,$AF31-SUM($AG212:ET212),ET212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EU212)+EU212>$AF31,$AF31-SUM($AG212:EU212),EU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EV212)+EV212>$AF31,$AF31-SUM($AG212:EV212),EV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EW212)+EW212>$AF31,$AF31-SUM($AG212:EW212),EW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EX212)+EX212>$AF31,$AF31-SUM($AG212:EX212),EX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EY212)+EY212>$AF31,$AF31-SUM($AG212:EY212),EY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:EZ212)+EZ212>$AF31,$AF31-SUM($AG212:EZ212),EZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FA212)+FA212>$AF31,$AF31-SUM($AG212:FA212),FA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FB212)+FB212>$AF31,$AF31-SUM($AG212:FB212),FB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FC212)+FC212>$AF31,$AF31-SUM($AG212:FC212),FC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FD212)+FD212>$AF31,$AF31-SUM($AG212:FD212),FD212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FE212)+FE212>$AF31,$AF31-SUM($AG212:FE212),FE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FF212)+FF212>$AF31,$AF31-SUM($AG212:FF212),FF212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FG212)+FG212>$AF31,$AF31-SUM($AG212:FG212),FG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FH212)+FH212>$AF31,$AF31-SUM($AG212:FH212),FH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FI212)+FI212>$AF31,$AF31-SUM($AG212:FI212),FI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FJ212)+FJ212>$AF31,$AF31-SUM($AG212:FJ212),FJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FK212)+FK212>$AF31,$AF31-SUM($AG212:FK212),FK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FL212)+FL212>$AF31,$AF31-SUM($AG212:FL212),FL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FM212)+FM212>$AF31,$AF31-SUM($AG212:FM212),FM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FN212)+FN212>$AF31,$AF31-SUM($AG212:FN212),FN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FO212)+FO212>$AF31,$AF31-SUM($AG212:FO212),FO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FP212)+FP212>$AF31,$AF31-SUM($AG212:FP212),FP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FQ212)+FQ212>$AF31,$AF31-SUM($AG212:FQ212),FQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FR212)+FR212>$AF31,$AF31-SUM($AG212:FR212),FR212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FS212)+FS212>$AF31,$AF31-SUM($AG212:FS212),FS212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FT212)+FT212>$AF31,$AF31-SUM($AG212:FT212),FT212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FU212)+FU212>$AF31,$AF31-SUM($AG212:FU212),FU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FV212)+FV212>$AF31,$AF31-SUM($AG212:FV212),FV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FW212)+FW212>$AF31,$AF31-SUM($AG212:FW212),FW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FX212)+FX212>$AF31,$AF31-SUM($AG212:FX212),FX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FY212)+FY212>$AF31,$AF31-SUM($AG212:FY212),FY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:FZ212)+FZ212>$AF31,$AF31-SUM($AG212:FZ212),FZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GA212)+GA212>$AF31,$AF31-SUM($AG212:GA212),GA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GB212)+GB212>$AF31,$AF31-SUM($AG212:GB212),GB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GC212)+GC212>$AF31,$AF31-SUM($AG212:GC212),GC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GD212)+GD212>$AF31,$AF31-SUM($AG212:GD212),GD212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GE212)+GE212>$AF31,$AF31-SUM($AG212:GE212),GE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GF212)+GF212>$AF31,$AF31-SUM($AG212:GF212),GF212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GG212)+GG212>$AF31,$AF31-SUM($AG212:GG212),GG212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GH212)+GH212>$AF31,$AF31-SUM($AG212:GH212),GH212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GI212)+GI212>$AF31,$AF31-SUM($AG212:GI212),GI212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GJ212)+GJ212>$AF31,$AF31-SUM($AG212:GJ212),GJ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GK212)+GK212>$AF31,$AF31-SUM($AG212:GK212),GK212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GL212)+GL212>$AF31,$AF31-SUM($AG212:GL212),GL212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GM212)+GM212>$AF31,$AF31-SUM($AG212:GM212),GM212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GN212)+GN212>$AF31,$AF31-SUM($AG212:GN212),GN212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GO212)+GO212>$AF31,$AF31-SUM($AG212:GO212),GO212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GP212)+GP212>$AF31,$AF31-SUM($AG212:GP212),GP212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GQ212)+GQ212>$AF31,$AF31-SUM($AG212:GQ212),GQ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GR212)+GR212>$AF31,$AF31-SUM($AG212:GR212),GR212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GS212)+GS212>$AF31,$AF31-SUM($AG212:GS212),GS212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GT212)+GT212>$AF31,$AF31-SUM($AG212:GT212),GT212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GU212)+GU212>$AF31,$AF31-SUM($AG212:GU212),GU212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GV212)+GV212>$AF31,$AF31-SUM($AG212:GV212),GV212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GW212)+GW212>$AF31,$AF31-SUM($AG212:GW212),GW212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GX212)+GX212>$AF31,$AF31-SUM($AG212:GX212),GX212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GY212)+GY212>$AF31,$AF31-SUM($AG212:GY212),GY212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:GZ212)+GZ212>$AF31,$AF31-SUM($AG212:GZ212),GZ212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:HA212)+HA212>$AF31,$AF31-SUM($AG212:HA212),HA212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:HB212)+HB212>$AF31,$AF31-SUM($AG212:HB212),HB212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:HC212)+HC212>$AF31,$AF31-SUM($AG212:HC212),HC212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:HD212)+HD212>$AF31,$AF31-SUM($AG212:HD212),HD212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:HE212)+HE212>$AF31,$AF31-SUM($AG212:HE212),HE212),)","v":0},{"$f":"IF($AG212>0,IF(SUM($AG212:HF212)+HF212>$AF31,$AF31-SUM($AG212:HF212),HF212),)","v":0}]
[]
[null,"Depreciation:  2000 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG24>0,AG24/$F216,AG24)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AH216)+AH216>$AG24,$AG24-SUM($AH216:AH216),AH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AI216)+AI216>$AG24,$AG24-SUM($AH216:AI216),AI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AJ216)+AJ216>$AG24,$AG24-SUM($AH216:AJ216),AJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AK216)+AK216>$AG24,$AG24-SUM($AH216:AK216),AK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AL216)+AL216>$AG24,$AG24-SUM($AH216:AL216),AL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AM216)+AM216>$AG24,$AG24-SUM($AH216:AM216),AM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AN216)+AN216>$AG24,$AG24-SUM($AH216:AN216),AN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AO216)+AO216>$AG24,$AG24-SUM($AH216:AO216),AO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AP216)+AP216>$AG24,$AG24-SUM($AH216:AP216),AP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AQ216)+AQ216>$AG24,$AG24-SUM($AH216:AQ216),AQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AR216)+AR216>$AG24,$AG24-SUM($AH216:AR216),AR216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AS216)+AS216>$AG24,$AG24-SUM($AH216:AS216),AS216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AT216)+AT216>$AG24,$AG24-SUM($AH216:AT216),AT216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AU216)+AU216>$AG24,$AG24-SUM($AH216:AU216),AU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AV216)+AV216>$AG24,$AG24-SUM($AH216:AV216),AV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AW216)+AW216>$AG24,$AG24-SUM($AH216:AW216),AW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AX216)+AX216>$AG24,$AG24-SUM($AH216:AX216),AX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AY216)+AY216>$AG24,$AG24-SUM($AH216:AY216),AY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:AZ216)+AZ216>$AG24,$AG24-SUM($AH216:AZ216),AZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BA216)+BA216>$AG24,$AG24-SUM($AH216:BA216),BA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BB216)+BB216>$AG24,$AG24-SUM($AH216:BB216),BB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BC216)+BC216>$AG24,$AG24-SUM($AH216:BC216),BC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BD216)+BD216>$AG24,$AG24-SUM($AH216:BD216),BD216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BE216)+BE216>$AG24,$AG24-SUM($AH216:BE216),BE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BF216)+BF216>$AG24,$AG24-SUM($AH216:BF216),BF216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BG216)+BG216>$AG24,$AG24-SUM($AH216:BG216),BG216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BH216)+BH216>$AG24,$AG24-SUM($AH216:BH216),BH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BI216)+BI216>$AG24,$AG24-SUM($AH216:BI216),BI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BJ216)+BJ216>$AG24,$AG24-SUM($AH216:BJ216),BJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BK216)+BK216>$AG24,$AG24-SUM($AH216:BK216),BK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BL216)+BL216>$AG24,$AG24-SUM($AH216:BL216),BL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BM216)+BM216>$AG24,$AG24-SUM($AH216:BM216),BM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BN216)+BN216>$AG24,$AG24-SUM($AH216:BN216),BN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BO216)+BO216>$AG24,$AG24-SUM($AH216:BO216),BO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BP216)+BP216>$AG24,$AG24-SUM($AH216:BP216),BP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BQ216)+BQ216>$AG24,$AG24-SUM($AH216:BQ216),BQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BR216)+BR216>$AG24,$AG24-SUM($AH216:BR216),BR216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BS216)+BS216>$AG24,$AG24-SUM($AH216:BS216),BS216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BT216)+BT216>$AG24,$AG24-SUM($AH216:BT216),BT216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BU216)+BU216>$AG24,$AG24-SUM($AH216:BU216),BU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BV216)+BV216>$AG24,$AG24-SUM($AH216:BV216),BV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BW216)+BW216>$AG24,$AG24-SUM($AH216:BW216),BW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BX216)+BX216>$AG24,$AG24-SUM($AH216:BX216),BX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BY216)+BY216>$AG24,$AG24-SUM($AH216:BY216),BY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:BZ216)+BZ216>$AG24,$AG24-SUM($AH216:BZ216),BZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CA216)+CA216>$AG24,$AG24-SUM($AH216:CA216),CA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CB216)+CB216>$AG24,$AG24-SUM($AH216:CB216),CB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CC216)+CC216>$AG24,$AG24-SUM($AH216:CC216),CC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CD216)+CD216>$AG24,$AG24-SUM($AH216:CD216),CD216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CE216)+CE216>$AG24,$AG24-SUM($AH216:CE216),CE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CF216)+CF216>$AG24,$AG24-SUM($AH216:CF216),CF216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CG216)+CG216>$AG24,$AG24-SUM($AH216:CG216),CG216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CH216)+CH216>$AG24,$AG24-SUM($AH216:CH216),CH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CI216)+CI216>$AG24,$AG24-SUM($AH216:CI216),CI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CJ216)+CJ216>$AG24,$AG24-SUM($AH216:CJ216),CJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CK216)+CK216>$AG24,$AG24-SUM($AH216:CK216),CK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CL216)+CL216>$AG24,$AG24-SUM($AH216:CL216),CL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CM216)+CM216>$AG24,$AG24-SUM($AH216:CM216),CM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CN216)+CN216>$AG24,$AG24-SUM($AH216:CN216),CN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CO216)+CO216>$AG24,$AG24-SUM($AH216:CO216),CO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CP216)+CP216>$AG24,$AG24-SUM($AH216:CP216),CP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CQ216)+CQ216>$AG24,$AG24-SUM($AH216:CQ216),CQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CR216)+CR216>$AG24,$AG24-SUM($AH216:CR216),CR216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CS216)+CS216>$AG24,$AG24-SUM($AH216:CS216),CS216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CT216)+CT216>$AG24,$AG24-SUM($AH216:CT216),CT216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CU216)+CU216>$AG24,$AG24-SUM($AH216:CU216),CU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CV216)+CV216>$AG24,$AG24-SUM($AH216:CV216),CV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CW216)+CW216>$AG24,$AG24-SUM($AH216:CW216),CW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CX216)+CX216>$AG24,$AG24-SUM($AH216:CX216),CX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CY216)+CY216>$AG24,$AG24-SUM($AH216:CY216),CY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:CZ216)+CZ216>$AG24,$AG24-SUM($AH216:CZ216),CZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DA216)+DA216>$AG24,$AG24-SUM($AH216:DA216),DA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DB216)+DB216>$AG24,$AG24-SUM($AH216:DB216),DB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DC216)+DC216>$AG24,$AG24-SUM($AH216:DC216),DC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DD216)+DD216>$AG24,$AG24-SUM($AH216:DD216),DD216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DE216)+DE216>$AG24,$AG24-SUM($AH216:DE216),DE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DF216)+DF216>$AG24,$AG24-SUM($AH216:DF216),DF216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DG216)+DG216>$AG24,$AG24-SUM($AH216:DG216),DG216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DH216)+DH216>$AG24,$AG24-SUM($AH216:DH216),DH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DI216)+DI216>$AG24,$AG24-SUM($AH216:DI216),DI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DJ216)+DJ216>$AG24,$AG24-SUM($AH216:DJ216),DJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DK216)+DK216>$AG24,$AG24-SUM($AH216:DK216),DK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DL216)+DL216>$AG24,$AG24-SUM($AH216:DL216),DL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DM216)+DM216>$AG24,$AG24-SUM($AH216:DM216),DM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DN216)+DN216>$AG24,$AG24-SUM($AH216:DN216),DN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DO216)+DO216>$AG24,$AG24-SUM($AH216:DO216),DO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DP216)+DP216>$AG24,$AG24-SUM($AH216:DP216),DP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DQ216)+DQ216>$AG24,$AG24-SUM($AH216:DQ216),DQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DR216)+DR216>$AG24,$AG24-SUM($AH216:DR216),DR216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DS216)+DS216>$AG24,$AG24-SUM($AH216:DS216),DS216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DT216)+DT216>$AG24,$AG24-SUM($AH216:DT216),DT216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DU216)+DU216>$AG24,$AG24-SUM($AH216:DU216),DU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DV216)+DV216>$AG24,$AG24-SUM($AH216:DV216),DV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DW216)+DW216>$AG24,$AG24-SUM($AH216:DW216),DW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DX216)+DX216>$AG24,$AG24-SUM($AH216:DX216),DX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DY216)+DY216>$AG24,$AG24-SUM($AH216:DY216),DY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:DZ216)+DZ216>$AG24,$AG24-SUM($AH216:DZ216),DZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EA216)+EA216>$AG24,$AG24-SUM($AH216:EA216),EA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EB216)+EB216>$AG24,$AG24-SUM($AH216:EB216),EB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EC216)+EC216>$AG24,$AG24-SUM($AH216:EC216),EC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:ED216)+ED216>$AG24,$AG24-SUM($AH216:ED216),ED216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EE216)+EE216>$AG24,$AG24-SUM($AH216:EE216),EE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EF216)+EF216>$AG24,$AG24-SUM($AH216:EF216),EF216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EG216)+EG216>$AG24,$AG24-SUM($AH216:EG216),EG216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EH216)+EH216>$AG24,$AG24-SUM($AH216:EH216),EH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EI216)+EI216>$AG24,$AG24-SUM($AH216:EI216),EI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EJ216)+EJ216>$AG24,$AG24-SUM($AH216:EJ216),EJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EK216)+EK216>$AG24,$AG24-SUM($AH216:EK216),EK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EL216)+EL216>$AG24,$AG24-SUM($AH216:EL216),EL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EM216)+EM216>$AG24,$AG24-SUM($AH216:EM216),EM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EN216)+EN216>$AG24,$AG24-SUM($AH216:EN216),EN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EO216)+EO216>$AG24,$AG24-SUM($AH216:EO216),EO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EP216)+EP216>$AG24,$AG24-SUM($AH216:EP216),EP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EQ216)+EQ216>$AG24,$AG24-SUM($AH216:EQ216),EQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:ER216)+ER216>$AG24,$AG24-SUM($AH216:ER216),ER216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:ES216)+ES216>$AG24,$AG24-SUM($AH216:ES216),ES216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:ET216)+ET216>$AG24,$AG24-SUM($AH216:ET216),ET216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EU216)+EU216>$AG24,$AG24-SUM($AH216:EU216),EU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EV216)+EV216>$AG24,$AG24-SUM($AH216:EV216),EV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EW216)+EW216>$AG24,$AG24-SUM($AH216:EW216),EW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EX216)+EX216>$AG24,$AG24-SUM($AH216:EX216),EX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EY216)+EY216>$AG24,$AG24-SUM($AH216:EY216),EY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:EZ216)+EZ216>$AG24,$AG24-SUM($AH216:EZ216),EZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FA216)+FA216>$AG24,$AG24-SUM($AH216:FA216),FA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FB216)+FB216>$AG24,$AG24-SUM($AH216:FB216),FB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FC216)+FC216>$AG24,$AG24-SUM($AH216:FC216),FC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FD216)+FD216>$AG24,$AG24-SUM($AH216:FD216),FD216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FE216)+FE216>$AG24,$AG24-SUM($AH216:FE216),FE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FF216)+FF216>$AG24,$AG24-SUM($AH216:FF216),FF216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FG216)+FG216>$AG24,$AG24-SUM($AH216:FG216),FG216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FH216)+FH216>$AG24,$AG24-SUM($AH216:FH216),FH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FI216)+FI216>$AG24,$AG24-SUM($AH216:FI216),FI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FJ216)+FJ216>$AG24,$AG24-SUM($AH216:FJ216),FJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FK216)+FK216>$AG24,$AG24-SUM($AH216:FK216),FK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FL216)+FL216>$AG24,$AG24-SUM($AH216:FL216),FL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FM216)+FM216>$AG24,$AG24-SUM($AH216:FM216),FM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FN216)+FN216>$AG24,$AG24-SUM($AH216:FN216),FN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FO216)+FO216>$AG24,$AG24-SUM($AH216:FO216),FO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FP216)+FP216>$AG24,$AG24-SUM($AH216:FP216),FP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FQ216)+FQ216>$AG24,$AG24-SUM($AH216:FQ216),FQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FR216)+FR216>$AG24,$AG24-SUM($AH216:FR216),FR216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FS216)+FS216>$AG24,$AG24-SUM($AH216:FS216),FS216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FT216)+FT216>$AG24,$AG24-SUM($AH216:FT216),FT216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FU216)+FU216>$AG24,$AG24-SUM($AH216:FU216),FU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FV216)+FV216>$AG24,$AG24-SUM($AH216:FV216),FV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FW216)+FW216>$AG24,$AG24-SUM($AH216:FW216),FW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FX216)+FX216>$AG24,$AG24-SUM($AH216:FX216),FX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FY216)+FY216>$AG24,$AG24-SUM($AH216:FY216),FY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:FZ216)+FZ216>$AG24,$AG24-SUM($AH216:FZ216),FZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GA216)+GA216>$AG24,$AG24-SUM($AH216:GA216),GA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GB216)+GB216>$AG24,$AG24-SUM($AH216:GB216),GB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GC216)+GC216>$AG24,$AG24-SUM($AH216:GC216),GC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GD216)+GD216>$AG24,$AG24-SUM($AH216:GD216),GD216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GE216)+GE216>$AG24,$AG24-SUM($AH216:GE216),GE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GF216)+GF216>$AG24,$AG24-SUM($AH216:GF216),GF216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GG216)+GG216>$AG24,$AG24-SUM($AH216:GG216),GG216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GH216)+GH216>$AG24,$AG24-SUM($AH216:GH216),GH216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GI216)+GI216>$AG24,$AG24-SUM($AH216:GI216),GI216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GJ216)+GJ216>$AG24,$AG24-SUM($AH216:GJ216),GJ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GK216)+GK216>$AG24,$AG24-SUM($AH216:GK216),GK216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GL216)+GL216>$AG24,$AG24-SUM($AH216:GL216),GL216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GM216)+GM216>$AG24,$AG24-SUM($AH216:GM216),GM216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GN216)+GN216>$AG24,$AG24-SUM($AH216:GN216),GN216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GO216)+GO216>$AG24,$AG24-SUM($AH216:GO216),GO216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GP216)+GP216>$AG24,$AG24-SUM($AH216:GP216),GP216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GQ216)+GQ216>$AG24,$AG24-SUM($AH216:GQ216),GQ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GR216)+GR216>$AG24,$AG24-SUM($AH216:GR216),GR216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GS216)+GS216>$AG24,$AG24-SUM($AH216:GS216),GS216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GT216)+GT216>$AG24,$AG24-SUM($AH216:GT216),GT216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GU216)+GU216>$AG24,$AG24-SUM($AH216:GU216),GU216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GV216)+GV216>$AG24,$AG24-SUM($AH216:GV216),GV216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GW216)+GW216>$AG24,$AG24-SUM($AH216:GW216),GW216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GX216)+GX216>$AG24,$AG24-SUM($AH216:GX216),GX216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GY216)+GY216>$AG24,$AG24-SUM($AH216:GY216),GY216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:GZ216)+GZ216>$AG24,$AG24-SUM($AH216:GZ216),GZ216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:HA216)+HA216>$AG24,$AG24-SUM($AH216:HA216),HA216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:HB216)+HB216>$AG24,$AG24-SUM($AH216:HB216),HB216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:HC216)+HC216>$AG24,$AG24-SUM($AH216:HC216),HC216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:HD216)+HD216>$AG24,$AG24-SUM($AH216:HD216),HD216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:HE216)+HE216>$AG24,$AG24-SUM($AH216:HE216),HE216),0)","v":0},{"$f":"IF($AH216>0,IF(SUM($AH216:HF216)+HF216>$AG24,$AG24-SUM($AH216:HF216),HF216),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH217>0,IF(SUM($AH217:AH217)+AH217>$AG25,$AG25-SUM($AH217:AH217),AH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AI217)+AI217>$AG25,$AG25-SUM($AH217:AI217),AI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AJ217)+AJ217>$AG25,$AG25-SUM($AH217:AJ217),AJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AK217)+AK217>$AG25,$AG25-SUM($AH217:AK217),AK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AL217)+AL217>$AG25,$AG25-SUM($AH217:AL217),AL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AM217)+AM217>$AG25,$AG25-SUM($AH217:AM217),AM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AN217)+AN217>$AG25,$AG25-SUM($AH217:AN217),AN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AO217)+AO217>$AG25,$AG25-SUM($AH217:AO217),AO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AP217)+AP217>$AG25,$AG25-SUM($AH217:AP217),AP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AQ217)+AQ217>$AG25,$AG25-SUM($AH217:AQ217),AQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AR217)+AR217>$AG25,$AG25-SUM($AH217:AR217),AR217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AS217)+AS217>$AG25,$AG25-SUM($AH217:AS217),AS217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AT217)+AT217>$AG25,$AG25-SUM($AH217:AT217),AT217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AU217)+AU217>$AG25,$AG25-SUM($AH217:AU217),AU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AV217)+AV217>$AG25,$AG25-SUM($AH217:AV217),AV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AW217)+AW217>$AG25,$AG25-SUM($AH217:AW217),AW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AX217)+AX217>$AG25,$AG25-SUM($AH217:AX217),AX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AY217)+AY217>$AG25,$AG25-SUM($AH217:AY217),AY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:AZ217)+AZ217>$AG25,$AG25-SUM($AH217:AZ217),AZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BA217)+BA217>$AG25,$AG25-SUM($AH217:BA217),BA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BB217)+BB217>$AG25,$AG25-SUM($AH217:BB217),BB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BC217)+BC217>$AG25,$AG25-SUM($AH217:BC217),BC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BD217)+BD217>$AG25,$AG25-SUM($AH217:BD217),BD217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BE217)+BE217>$AG25,$AG25-SUM($AH217:BE217),BE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BF217)+BF217>$AG25,$AG25-SUM($AH217:BF217),BF217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BG217)+BG217>$AG25,$AG25-SUM($AH217:BG217),BG217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BH217)+BH217>$AG25,$AG25-SUM($AH217:BH217),BH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BI217)+BI217>$AG25,$AG25-SUM($AH217:BI217),BI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BJ217)+BJ217>$AG25,$AG25-SUM($AH217:BJ217),BJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BK217)+BK217>$AG25,$AG25-SUM($AH217:BK217),BK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BL217)+BL217>$AG25,$AG25-SUM($AH217:BL217),BL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BM217)+BM217>$AG25,$AG25-SUM($AH217:BM217),BM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BN217)+BN217>$AG25,$AG25-SUM($AH217:BN217),BN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BO217)+BO217>$AG25,$AG25-SUM($AH217:BO217),BO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BP217)+BP217>$AG25,$AG25-SUM($AH217:BP217),BP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BQ217)+BQ217>$AG25,$AG25-SUM($AH217:BQ217),BQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BR217)+BR217>$AG25,$AG25-SUM($AH217:BR217),BR217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BS217)+BS217>$AG25,$AG25-SUM($AH217:BS217),BS217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BT217)+BT217>$AG25,$AG25-SUM($AH217:BT217),BT217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BU217)+BU217>$AG25,$AG25-SUM($AH217:BU217),BU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BV217)+BV217>$AG25,$AG25-SUM($AH217:BV217),BV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BW217)+BW217>$AG25,$AG25-SUM($AH217:BW217),BW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BX217)+BX217>$AG25,$AG25-SUM($AH217:BX217),BX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BY217)+BY217>$AG25,$AG25-SUM($AH217:BY217),BY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:BZ217)+BZ217>$AG25,$AG25-SUM($AH217:BZ217),BZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CA217)+CA217>$AG25,$AG25-SUM($AH217:CA217),CA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CB217)+CB217>$AG25,$AG25-SUM($AH217:CB217),CB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CC217)+CC217>$AG25,$AG25-SUM($AH217:CC217),CC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CD217)+CD217>$AG25,$AG25-SUM($AH217:CD217),CD217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CE217)+CE217>$AG25,$AG25-SUM($AH217:CE217),CE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CF217)+CF217>$AG25,$AG25-SUM($AH217:CF217),CF217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CG217)+CG217>$AG25,$AG25-SUM($AH217:CG217),CG217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CH217)+CH217>$AG25,$AG25-SUM($AH217:CH217),CH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CI217)+CI217>$AG25,$AG25-SUM($AH217:CI217),CI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CJ217)+CJ217>$AG25,$AG25-SUM($AH217:CJ217),CJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CK217)+CK217>$AG25,$AG25-SUM($AH217:CK217),CK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CL217)+CL217>$AG25,$AG25-SUM($AH217:CL217),CL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CM217)+CM217>$AG25,$AG25-SUM($AH217:CM217),CM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CN217)+CN217>$AG25,$AG25-SUM($AH217:CN217),CN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CO217)+CO217>$AG25,$AG25-SUM($AH217:CO217),CO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CP217)+CP217>$AG25,$AG25-SUM($AH217:CP217),CP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CQ217)+CQ217>$AG25,$AG25-SUM($AH217:CQ217),CQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CR217)+CR217>$AG25,$AG25-SUM($AH217:CR217),CR217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CS217)+CS217>$AG25,$AG25-SUM($AH217:CS217),CS217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CT217)+CT217>$AG25,$AG25-SUM($AH217:CT217),CT217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CU217)+CU217>$AG25,$AG25-SUM($AH217:CU217),CU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CV217)+CV217>$AG25,$AG25-SUM($AH217:CV217),CV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CW217)+CW217>$AG25,$AG25-SUM($AH217:CW217),CW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CX217)+CX217>$AG25,$AG25-SUM($AH217:CX217),CX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CY217)+CY217>$AG25,$AG25-SUM($AH217:CY217),CY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:CZ217)+CZ217>$AG25,$AG25-SUM($AH217:CZ217),CZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DA217)+DA217>$AG25,$AG25-SUM($AH217:DA217),DA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DB217)+DB217>$AG25,$AG25-SUM($AH217:DB217),DB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DC217)+DC217>$AG25,$AG25-SUM($AH217:DC217),DC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DD217)+DD217>$AG25,$AG25-SUM($AH217:DD217),DD217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DE217)+DE217>$AG25,$AG25-SUM($AH217:DE217),DE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DF217)+DF217>$AG25,$AG25-SUM($AH217:DF217),DF217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DG217)+DG217>$AG25,$AG25-SUM($AH217:DG217),DG217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DH217)+DH217>$AG25,$AG25-SUM($AH217:DH217),DH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DI217)+DI217>$AG25,$AG25-SUM($AH217:DI217),DI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DJ217)+DJ217>$AG25,$AG25-SUM($AH217:DJ217),DJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DK217)+DK217>$AG25,$AG25-SUM($AH217:DK217),DK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DL217)+DL217>$AG25,$AG25-SUM($AH217:DL217),DL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DM217)+DM217>$AG25,$AG25-SUM($AH217:DM217),DM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DN217)+DN217>$AG25,$AG25-SUM($AH217:DN217),DN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DO217)+DO217>$AG25,$AG25-SUM($AH217:DO217),DO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DP217)+DP217>$AG25,$AG25-SUM($AH217:DP217),DP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DQ217)+DQ217>$AG25,$AG25-SUM($AH217:DQ217),DQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DR217)+DR217>$AG25,$AG25-SUM($AH217:DR217),DR217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DS217)+DS217>$AG25,$AG25-SUM($AH217:DS217),DS217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DT217)+DT217>$AG25,$AG25-SUM($AH217:DT217),DT217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DU217)+DU217>$AG25,$AG25-SUM($AH217:DU217),DU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DV217)+DV217>$AG25,$AG25-SUM($AH217:DV217),DV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DW217)+DW217>$AG25,$AG25-SUM($AH217:DW217),DW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DX217)+DX217>$AG25,$AG25-SUM($AH217:DX217),DX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DY217)+DY217>$AG25,$AG25-SUM($AH217:DY217),DY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:DZ217)+DZ217>$AG25,$AG25-SUM($AH217:DZ217),DZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EA217)+EA217>$AG25,$AG25-SUM($AH217:EA217),EA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EB217)+EB217>$AG25,$AG25-SUM($AH217:EB217),EB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EC217)+EC217>$AG25,$AG25-SUM($AH217:EC217),EC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:ED217)+ED217>$AG25,$AG25-SUM($AH217:ED217),ED217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EE217)+EE217>$AG25,$AG25-SUM($AH217:EE217),EE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EF217)+EF217>$AG25,$AG25-SUM($AH217:EF217),EF217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EG217)+EG217>$AG25,$AG25-SUM($AH217:EG217),EG217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EH217)+EH217>$AG25,$AG25-SUM($AH217:EH217),EH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EI217)+EI217>$AG25,$AG25-SUM($AH217:EI217),EI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EJ217)+EJ217>$AG25,$AG25-SUM($AH217:EJ217),EJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EK217)+EK217>$AG25,$AG25-SUM($AH217:EK217),EK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EL217)+EL217>$AG25,$AG25-SUM($AH217:EL217),EL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EM217)+EM217>$AG25,$AG25-SUM($AH217:EM217),EM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EN217)+EN217>$AG25,$AG25-SUM($AH217:EN217),EN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EO217)+EO217>$AG25,$AG25-SUM($AH217:EO217),EO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EP217)+EP217>$AG25,$AG25-SUM($AH217:EP217),EP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EQ217)+EQ217>$AG25,$AG25-SUM($AH217:EQ217),EQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:ER217)+ER217>$AG25,$AG25-SUM($AH217:ER217),ER217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:ES217)+ES217>$AG25,$AG25-SUM($AH217:ES217),ES217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:ET217)+ET217>$AG25,$AG25-SUM($AH217:ET217),ET217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EU217)+EU217>$AG25,$AG25-SUM($AH217:EU217),EU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EV217)+EV217>$AG25,$AG25-SUM($AH217:EV217),EV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EW217)+EW217>$AG25,$AG25-SUM($AH217:EW217),EW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EX217)+EX217>$AG25,$AG25-SUM($AH217:EX217),EX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EY217)+EY217>$AG25,$AG25-SUM($AH217:EY217),EY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:EZ217)+EZ217>$AG25,$AG25-SUM($AH217:EZ217),EZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FA217)+FA217>$AG25,$AG25-SUM($AH217:FA217),FA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FB217)+FB217>$AG25,$AG25-SUM($AH217:FB217),FB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FC217)+FC217>$AG25,$AG25-SUM($AH217:FC217),FC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FD217)+FD217>$AG25,$AG25-SUM($AH217:FD217),FD217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FE217)+FE217>$AG25,$AG25-SUM($AH217:FE217),FE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FF217)+FF217>$AG25,$AG25-SUM($AH217:FF217),FF217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FG217)+FG217>$AG25,$AG25-SUM($AH217:FG217),FG217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FH217)+FH217>$AG25,$AG25-SUM($AH217:FH217),FH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FI217)+FI217>$AG25,$AG25-SUM($AH217:FI217),FI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FJ217)+FJ217>$AG25,$AG25-SUM($AH217:FJ217),FJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FK217)+FK217>$AG25,$AG25-SUM($AH217:FK217),FK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FL217)+FL217>$AG25,$AG25-SUM($AH217:FL217),FL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FM217)+FM217>$AG25,$AG25-SUM($AH217:FM217),FM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FN217)+FN217>$AG25,$AG25-SUM($AH217:FN217),FN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FO217)+FO217>$AG25,$AG25-SUM($AH217:FO217),FO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FP217)+FP217>$AG25,$AG25-SUM($AH217:FP217),FP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FQ217)+FQ217>$AG25,$AG25-SUM($AH217:FQ217),FQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FR217)+FR217>$AG25,$AG25-SUM($AH217:FR217),FR217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FS217)+FS217>$AG25,$AG25-SUM($AH217:FS217),FS217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FT217)+FT217>$AG25,$AG25-SUM($AH217:FT217),FT217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FU217)+FU217>$AG25,$AG25-SUM($AH217:FU217),FU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FV217)+FV217>$AG25,$AG25-SUM($AH217:FV217),FV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FW217)+FW217>$AG25,$AG25-SUM($AH217:FW217),FW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FX217)+FX217>$AG25,$AG25-SUM($AH217:FX217),FX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FY217)+FY217>$AG25,$AG25-SUM($AH217:FY217),FY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:FZ217)+FZ217>$AG25,$AG25-SUM($AH217:FZ217),FZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GA217)+GA217>$AG25,$AG25-SUM($AH217:GA217),GA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GB217)+GB217>$AG25,$AG25-SUM($AH217:GB217),GB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GC217)+GC217>$AG25,$AG25-SUM($AH217:GC217),GC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GD217)+GD217>$AG25,$AG25-SUM($AH217:GD217),GD217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GE217)+GE217>$AG25,$AG25-SUM($AH217:GE217),GE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GF217)+GF217>$AG25,$AG25-SUM($AH217:GF217),GF217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GG217)+GG217>$AG25,$AG25-SUM($AH217:GG217),GG217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GH217)+GH217>$AG25,$AG25-SUM($AH217:GH217),GH217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GI217)+GI217>$AG25,$AG25-SUM($AH217:GI217),GI217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GJ217)+GJ217>$AG25,$AG25-SUM($AH217:GJ217),GJ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GK217)+GK217>$AG25,$AG25-SUM($AH217:GK217),GK217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GL217)+GL217>$AG25,$AG25-SUM($AH217:GL217),GL217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GM217)+GM217>$AG25,$AG25-SUM($AH217:GM217),GM217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GN217)+GN217>$AG25,$AG25-SUM($AH217:GN217),GN217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GO217)+GO217>$AG25,$AG25-SUM($AH217:GO217),GO217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GP217)+GP217>$AG25,$AG25-SUM($AH217:GP217),GP217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GQ217)+GQ217>$AG25,$AG25-SUM($AH217:GQ217),GQ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GR217)+GR217>$AG25,$AG25-SUM($AH217:GR217),GR217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GS217)+GS217>$AG25,$AG25-SUM($AH217:GS217),GS217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GT217)+GT217>$AG25,$AG25-SUM($AH217:GT217),GT217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GU217)+GU217>$AG25,$AG25-SUM($AH217:GU217),GU217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GV217)+GV217>$AG25,$AG25-SUM($AH217:GV217),GV217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GW217)+GW217>$AG25,$AG25-SUM($AH217:GW217),GW217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GX217)+GX217>$AG25,$AG25-SUM($AH217:GX217),GX217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GY217)+GY217>$AG25,$AG25-SUM($AH217:GY217),GY217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:GZ217)+GZ217>$AG25,$AG25-SUM($AH217:GZ217),GZ217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:HA217)+HA217>$AG25,$AG25-SUM($AH217:HA217),HA217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:HB217)+HB217>$AG25,$AG25-SUM($AH217:HB217),HB217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:HC217)+HC217>$AG25,$AG25-SUM($AH217:HC217),HC217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:HD217)+HD217>$AG25,$AG25-SUM($AH217:HD217),HD217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:HE217)+HE217>$AG25,$AG25-SUM($AH217:HE217),HE217),0)","v":0},{"$f":"IF($AH217>0,IF(SUM($AH217:HF217)+HF217>$AG25,$AG25-SUM($AH217:HF217),HF217),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH218>0,IF(SUM($AH218:AH218)+AH218>$AG26,$AG26-SUM($AH218:AH218),AH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AI218)+AI218>$AG26,$AG26-SUM($AH218:AI218),AI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AJ218)+AJ218>$AG26,$AG26-SUM($AH218:AJ218),AJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AK218)+AK218>$AG26,$AG26-SUM($AH218:AK218),AK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AL218)+AL218>$AG26,$AG26-SUM($AH218:AL218),AL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AM218)+AM218>$AG26,$AG26-SUM($AH218:AM218),AM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AN218)+AN218>$AG26,$AG26-SUM($AH218:AN218),AN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AO218)+AO218>$AG26,$AG26-SUM($AH218:AO218),AO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AP218)+AP218>$AG26,$AG26-SUM($AH218:AP218),AP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AQ218)+AQ218>$AG26,$AG26-SUM($AH218:AQ218),AQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AR218)+AR218>$AG26,$AG26-SUM($AH218:AR218),AR218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AS218)+AS218>$AG26,$AG26-SUM($AH218:AS218),AS218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AT218)+AT218>$AG26,$AG26-SUM($AH218:AT218),AT218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AU218)+AU218>$AG26,$AG26-SUM($AH218:AU218),AU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AV218)+AV218>$AG26,$AG26-SUM($AH218:AV218),AV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AW218)+AW218>$AG26,$AG26-SUM($AH218:AW218),AW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AX218)+AX218>$AG26,$AG26-SUM($AH218:AX218),AX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AY218)+AY218>$AG26,$AG26-SUM($AH218:AY218),AY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:AZ218)+AZ218>$AG26,$AG26-SUM($AH218:AZ218),AZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BA218)+BA218>$AG26,$AG26-SUM($AH218:BA218),BA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BB218)+BB218>$AG26,$AG26-SUM($AH218:BB218),BB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BC218)+BC218>$AG26,$AG26-SUM($AH218:BC218),BC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BD218)+BD218>$AG26,$AG26-SUM($AH218:BD218),BD218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BE218)+BE218>$AG26,$AG26-SUM($AH218:BE218),BE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BF218)+BF218>$AG26,$AG26-SUM($AH218:BF218),BF218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BG218)+BG218>$AG26,$AG26-SUM($AH218:BG218),BG218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BH218)+BH218>$AG26,$AG26-SUM($AH218:BH218),BH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BI218)+BI218>$AG26,$AG26-SUM($AH218:BI218),BI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BJ218)+BJ218>$AG26,$AG26-SUM($AH218:BJ218),BJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BK218)+BK218>$AG26,$AG26-SUM($AH218:BK218),BK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BL218)+BL218>$AG26,$AG26-SUM($AH218:BL218),BL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BM218)+BM218>$AG26,$AG26-SUM($AH218:BM218),BM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BN218)+BN218>$AG26,$AG26-SUM($AH218:BN218),BN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BO218)+BO218>$AG26,$AG26-SUM($AH218:BO218),BO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BP218)+BP218>$AG26,$AG26-SUM($AH218:BP218),BP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BQ218)+BQ218>$AG26,$AG26-SUM($AH218:BQ218),BQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BR218)+BR218>$AG26,$AG26-SUM($AH218:BR218),BR218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BS218)+BS218>$AG26,$AG26-SUM($AH218:BS218),BS218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BT218)+BT218>$AG26,$AG26-SUM($AH218:BT218),BT218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BU218)+BU218>$AG26,$AG26-SUM($AH218:BU218),BU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BV218)+BV218>$AG26,$AG26-SUM($AH218:BV218),BV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BW218)+BW218>$AG26,$AG26-SUM($AH218:BW218),BW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BX218)+BX218>$AG26,$AG26-SUM($AH218:BX218),BX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BY218)+BY218>$AG26,$AG26-SUM($AH218:BY218),BY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:BZ218)+BZ218>$AG26,$AG26-SUM($AH218:BZ218),BZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CA218)+CA218>$AG26,$AG26-SUM($AH218:CA218),CA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CB218)+CB218>$AG26,$AG26-SUM($AH218:CB218),CB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CC218)+CC218>$AG26,$AG26-SUM($AH218:CC218),CC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CD218)+CD218>$AG26,$AG26-SUM($AH218:CD218),CD218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CE218)+CE218>$AG26,$AG26-SUM($AH218:CE218),CE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CF218)+CF218>$AG26,$AG26-SUM($AH218:CF218),CF218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CG218)+CG218>$AG26,$AG26-SUM($AH218:CG218),CG218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CH218)+CH218>$AG26,$AG26-SUM($AH218:CH218),CH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CI218)+CI218>$AG26,$AG26-SUM($AH218:CI218),CI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CJ218)+CJ218>$AG26,$AG26-SUM($AH218:CJ218),CJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CK218)+CK218>$AG26,$AG26-SUM($AH218:CK218),CK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CL218)+CL218>$AG26,$AG26-SUM($AH218:CL218),CL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CM218)+CM218>$AG26,$AG26-SUM($AH218:CM218),CM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CN218)+CN218>$AG26,$AG26-SUM($AH218:CN218),CN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CO218)+CO218>$AG26,$AG26-SUM($AH218:CO218),CO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CP218)+CP218>$AG26,$AG26-SUM($AH218:CP218),CP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CQ218)+CQ218>$AG26,$AG26-SUM($AH218:CQ218),CQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CR218)+CR218>$AG26,$AG26-SUM($AH218:CR218),CR218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CS218)+CS218>$AG26,$AG26-SUM($AH218:CS218),CS218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CT218)+CT218>$AG26,$AG26-SUM($AH218:CT218),CT218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CU218)+CU218>$AG26,$AG26-SUM($AH218:CU218),CU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CV218)+CV218>$AG26,$AG26-SUM($AH218:CV218),CV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CW218)+CW218>$AG26,$AG26-SUM($AH218:CW218),CW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CX218)+CX218>$AG26,$AG26-SUM($AH218:CX218),CX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CY218)+CY218>$AG26,$AG26-SUM($AH218:CY218),CY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:CZ218)+CZ218>$AG26,$AG26-SUM($AH218:CZ218),CZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DA218)+DA218>$AG26,$AG26-SUM($AH218:DA218),DA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DB218)+DB218>$AG26,$AG26-SUM($AH218:DB218),DB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DC218)+DC218>$AG26,$AG26-SUM($AH218:DC218),DC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DD218)+DD218>$AG26,$AG26-SUM($AH218:DD218),DD218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DE218)+DE218>$AG26,$AG26-SUM($AH218:DE218),DE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DF218)+DF218>$AG26,$AG26-SUM($AH218:DF218),DF218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DG218)+DG218>$AG26,$AG26-SUM($AH218:DG218),DG218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DH218)+DH218>$AG26,$AG26-SUM($AH218:DH218),DH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DI218)+DI218>$AG26,$AG26-SUM($AH218:DI218),DI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DJ218)+DJ218>$AG26,$AG26-SUM($AH218:DJ218),DJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DK218)+DK218>$AG26,$AG26-SUM($AH218:DK218),DK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DL218)+DL218>$AG26,$AG26-SUM($AH218:DL218),DL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DM218)+DM218>$AG26,$AG26-SUM($AH218:DM218),DM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DN218)+DN218>$AG26,$AG26-SUM($AH218:DN218),DN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DO218)+DO218>$AG26,$AG26-SUM($AH218:DO218),DO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DP218)+DP218>$AG26,$AG26-SUM($AH218:DP218),DP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DQ218)+DQ218>$AG26,$AG26-SUM($AH218:DQ218),DQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DR218)+DR218>$AG26,$AG26-SUM($AH218:DR218),DR218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DS218)+DS218>$AG26,$AG26-SUM($AH218:DS218),DS218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DT218)+DT218>$AG26,$AG26-SUM($AH218:DT218),DT218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DU218)+DU218>$AG26,$AG26-SUM($AH218:DU218),DU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DV218)+DV218>$AG26,$AG26-SUM($AH218:DV218),DV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DW218)+DW218>$AG26,$AG26-SUM($AH218:DW218),DW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DX218)+DX218>$AG26,$AG26-SUM($AH218:DX218),DX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DY218)+DY218>$AG26,$AG26-SUM($AH218:DY218),DY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:DZ218)+DZ218>$AG26,$AG26-SUM($AH218:DZ218),DZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EA218)+EA218>$AG26,$AG26-SUM($AH218:EA218),EA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EB218)+EB218>$AG26,$AG26-SUM($AH218:EB218),EB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EC218)+EC218>$AG26,$AG26-SUM($AH218:EC218),EC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:ED218)+ED218>$AG26,$AG26-SUM($AH218:ED218),ED218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EE218)+EE218>$AG26,$AG26-SUM($AH218:EE218),EE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EF218)+EF218>$AG26,$AG26-SUM($AH218:EF218),EF218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EG218)+EG218>$AG26,$AG26-SUM($AH218:EG218),EG218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EH218)+EH218>$AG26,$AG26-SUM($AH218:EH218),EH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EI218)+EI218>$AG26,$AG26-SUM($AH218:EI218),EI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EJ218)+EJ218>$AG26,$AG26-SUM($AH218:EJ218),EJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EK218)+EK218>$AG26,$AG26-SUM($AH218:EK218),EK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EL218)+EL218>$AG26,$AG26-SUM($AH218:EL218),EL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EM218)+EM218>$AG26,$AG26-SUM($AH218:EM218),EM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EN218)+EN218>$AG26,$AG26-SUM($AH218:EN218),EN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EO218)+EO218>$AG26,$AG26-SUM($AH218:EO218),EO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EP218)+EP218>$AG26,$AG26-SUM($AH218:EP218),EP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EQ218)+EQ218>$AG26,$AG26-SUM($AH218:EQ218),EQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:ER218)+ER218>$AG26,$AG26-SUM($AH218:ER218),ER218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:ES218)+ES218>$AG26,$AG26-SUM($AH218:ES218),ES218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:ET218)+ET218>$AG26,$AG26-SUM($AH218:ET218),ET218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EU218)+EU218>$AG26,$AG26-SUM($AH218:EU218),EU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EV218)+EV218>$AG26,$AG26-SUM($AH218:EV218),EV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EW218)+EW218>$AG26,$AG26-SUM($AH218:EW218),EW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EX218)+EX218>$AG26,$AG26-SUM($AH218:EX218),EX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EY218)+EY218>$AG26,$AG26-SUM($AH218:EY218),EY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:EZ218)+EZ218>$AG26,$AG26-SUM($AH218:EZ218),EZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FA218)+FA218>$AG26,$AG26-SUM($AH218:FA218),FA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FB218)+FB218>$AG26,$AG26-SUM($AH218:FB218),FB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FC218)+FC218>$AG26,$AG26-SUM($AH218:FC218),FC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FD218)+FD218>$AG26,$AG26-SUM($AH218:FD218),FD218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FE218)+FE218>$AG26,$AG26-SUM($AH218:FE218),FE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FF218)+FF218>$AG26,$AG26-SUM($AH218:FF218),FF218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FG218)+FG218>$AG26,$AG26-SUM($AH218:FG218),FG218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FH218)+FH218>$AG26,$AG26-SUM($AH218:FH218),FH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FI218)+FI218>$AG26,$AG26-SUM($AH218:FI218),FI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FJ218)+FJ218>$AG26,$AG26-SUM($AH218:FJ218),FJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FK218)+FK218>$AG26,$AG26-SUM($AH218:FK218),FK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FL218)+FL218>$AG26,$AG26-SUM($AH218:FL218),FL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FM218)+FM218>$AG26,$AG26-SUM($AH218:FM218),FM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FN218)+FN218>$AG26,$AG26-SUM($AH218:FN218),FN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FO218)+FO218>$AG26,$AG26-SUM($AH218:FO218),FO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FP218)+FP218>$AG26,$AG26-SUM($AH218:FP218),FP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FQ218)+FQ218>$AG26,$AG26-SUM($AH218:FQ218),FQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FR218)+FR218>$AG26,$AG26-SUM($AH218:FR218),FR218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FS218)+FS218>$AG26,$AG26-SUM($AH218:FS218),FS218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FT218)+FT218>$AG26,$AG26-SUM($AH218:FT218),FT218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FU218)+FU218>$AG26,$AG26-SUM($AH218:FU218),FU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FV218)+FV218>$AG26,$AG26-SUM($AH218:FV218),FV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FW218)+FW218>$AG26,$AG26-SUM($AH218:FW218),FW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FX218)+FX218>$AG26,$AG26-SUM($AH218:FX218),FX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FY218)+FY218>$AG26,$AG26-SUM($AH218:FY218),FY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:FZ218)+FZ218>$AG26,$AG26-SUM($AH218:FZ218),FZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GA218)+GA218>$AG26,$AG26-SUM($AH218:GA218),GA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GB218)+GB218>$AG26,$AG26-SUM($AH218:GB218),GB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GC218)+GC218>$AG26,$AG26-SUM($AH218:GC218),GC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GD218)+GD218>$AG26,$AG26-SUM($AH218:GD218),GD218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GE218)+GE218>$AG26,$AG26-SUM($AH218:GE218),GE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GF218)+GF218>$AG26,$AG26-SUM($AH218:GF218),GF218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GG218)+GG218>$AG26,$AG26-SUM($AH218:GG218),GG218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GH218)+GH218>$AG26,$AG26-SUM($AH218:GH218),GH218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GI218)+GI218>$AG26,$AG26-SUM($AH218:GI218),GI218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GJ218)+GJ218>$AG26,$AG26-SUM($AH218:GJ218),GJ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GK218)+GK218>$AG26,$AG26-SUM($AH218:GK218),GK218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GL218)+GL218>$AG26,$AG26-SUM($AH218:GL218),GL218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GM218)+GM218>$AG26,$AG26-SUM($AH218:GM218),GM218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GN218)+GN218>$AG26,$AG26-SUM($AH218:GN218),GN218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GO218)+GO218>$AG26,$AG26-SUM($AH218:GO218),GO218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GP218)+GP218>$AG26,$AG26-SUM($AH218:GP218),GP218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GQ218)+GQ218>$AG26,$AG26-SUM($AH218:GQ218),GQ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GR218)+GR218>$AG26,$AG26-SUM($AH218:GR218),GR218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GS218)+GS218>$AG26,$AG26-SUM($AH218:GS218),GS218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GT218)+GT218>$AG26,$AG26-SUM($AH218:GT218),GT218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GU218)+GU218>$AG26,$AG26-SUM($AH218:GU218),GU218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GV218)+GV218>$AG26,$AG26-SUM($AH218:GV218),GV218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GW218)+GW218>$AG26,$AG26-SUM($AH218:GW218),GW218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GX218)+GX218>$AG26,$AG26-SUM($AH218:GX218),GX218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GY218)+GY218>$AG26,$AG26-SUM($AH218:GY218),GY218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:GZ218)+GZ218>$AG26,$AG26-SUM($AH218:GZ218),GZ218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:HA218)+HA218>$AG26,$AG26-SUM($AH218:HA218),HA218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:HB218)+HB218>$AG26,$AG26-SUM($AH218:HB218),HB218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:HC218)+HC218>$AG26,$AG26-SUM($AH218:HC218),HC218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:HD218)+HD218>$AG26,$AG26-SUM($AH218:HD218),HD218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:HE218)+HE218>$AG26,$AG26-SUM($AH218:HE218),HE218),0)","v":0},{"$f":"IF($AH218>0,IF(SUM($AH218:HF218)+HF218>$AG26,$AG26-SUM($AH218:HF218),HF218),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH219>0,IF(SUM($AH219:AH219)+AH219>$AG27,$AG27-SUM($AH219:AH219),AH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AI219)+AI219>$AG27,$AG27-SUM($AH219:AI219),AI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AJ219)+AJ219>$AG27,$AG27-SUM($AH219:AJ219),AJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AK219)+AK219>$AG27,$AG27-SUM($AH219:AK219),AK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AL219)+AL219>$AG27,$AG27-SUM($AH219:AL219),AL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AM219)+AM219>$AG27,$AG27-SUM($AH219:AM219),AM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AN219)+AN219>$AG27,$AG27-SUM($AH219:AN219),AN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AO219)+AO219>$AG27,$AG27-SUM($AH219:AO219),AO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AP219)+AP219>$AG27,$AG27-SUM($AH219:AP219),AP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AQ219)+AQ219>$AG27,$AG27-SUM($AH219:AQ219),AQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AR219)+AR219>$AG27,$AG27-SUM($AH219:AR219),AR219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AS219)+AS219>$AG27,$AG27-SUM($AH219:AS219),AS219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AT219)+AT219>$AG27,$AG27-SUM($AH219:AT219),AT219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AU219)+AU219>$AG27,$AG27-SUM($AH219:AU219),AU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AV219)+AV219>$AG27,$AG27-SUM($AH219:AV219),AV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AW219)+AW219>$AG27,$AG27-SUM($AH219:AW219),AW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AX219)+AX219>$AG27,$AG27-SUM($AH219:AX219),AX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AY219)+AY219>$AG27,$AG27-SUM($AH219:AY219),AY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:AZ219)+AZ219>$AG27,$AG27-SUM($AH219:AZ219),AZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BA219)+BA219>$AG27,$AG27-SUM($AH219:BA219),BA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BB219)+BB219>$AG27,$AG27-SUM($AH219:BB219),BB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BC219)+BC219>$AG27,$AG27-SUM($AH219:BC219),BC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BD219)+BD219>$AG27,$AG27-SUM($AH219:BD219),BD219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BE219)+BE219>$AG27,$AG27-SUM($AH219:BE219),BE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BF219)+BF219>$AG27,$AG27-SUM($AH219:BF219),BF219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BG219)+BG219>$AG27,$AG27-SUM($AH219:BG219),BG219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BH219)+BH219>$AG27,$AG27-SUM($AH219:BH219),BH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BI219)+BI219>$AG27,$AG27-SUM($AH219:BI219),BI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BJ219)+BJ219>$AG27,$AG27-SUM($AH219:BJ219),BJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BK219)+BK219>$AG27,$AG27-SUM($AH219:BK219),BK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BL219)+BL219>$AG27,$AG27-SUM($AH219:BL219),BL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BM219)+BM219>$AG27,$AG27-SUM($AH219:BM219),BM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BN219)+BN219>$AG27,$AG27-SUM($AH219:BN219),BN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BO219)+BO219>$AG27,$AG27-SUM($AH219:BO219),BO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BP219)+BP219>$AG27,$AG27-SUM($AH219:BP219),BP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BQ219)+BQ219>$AG27,$AG27-SUM($AH219:BQ219),BQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BR219)+BR219>$AG27,$AG27-SUM($AH219:BR219),BR219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BS219)+BS219>$AG27,$AG27-SUM($AH219:BS219),BS219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BT219)+BT219>$AG27,$AG27-SUM($AH219:BT219),BT219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BU219)+BU219>$AG27,$AG27-SUM($AH219:BU219),BU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BV219)+BV219>$AG27,$AG27-SUM($AH219:BV219),BV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BW219)+BW219>$AG27,$AG27-SUM($AH219:BW219),BW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BX219)+BX219>$AG27,$AG27-SUM($AH219:BX219),BX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BY219)+BY219>$AG27,$AG27-SUM($AH219:BY219),BY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:BZ219)+BZ219>$AG27,$AG27-SUM($AH219:BZ219),BZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CA219)+CA219>$AG27,$AG27-SUM($AH219:CA219),CA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CB219)+CB219>$AG27,$AG27-SUM($AH219:CB219),CB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CC219)+CC219>$AG27,$AG27-SUM($AH219:CC219),CC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CD219)+CD219>$AG27,$AG27-SUM($AH219:CD219),CD219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CE219)+CE219>$AG27,$AG27-SUM($AH219:CE219),CE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CF219)+CF219>$AG27,$AG27-SUM($AH219:CF219),CF219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CG219)+CG219>$AG27,$AG27-SUM($AH219:CG219),CG219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CH219)+CH219>$AG27,$AG27-SUM($AH219:CH219),CH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CI219)+CI219>$AG27,$AG27-SUM($AH219:CI219),CI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CJ219)+CJ219>$AG27,$AG27-SUM($AH219:CJ219),CJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CK219)+CK219>$AG27,$AG27-SUM($AH219:CK219),CK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CL219)+CL219>$AG27,$AG27-SUM($AH219:CL219),CL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CM219)+CM219>$AG27,$AG27-SUM($AH219:CM219),CM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CN219)+CN219>$AG27,$AG27-SUM($AH219:CN219),CN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CO219)+CO219>$AG27,$AG27-SUM($AH219:CO219),CO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CP219)+CP219>$AG27,$AG27-SUM($AH219:CP219),CP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CQ219)+CQ219>$AG27,$AG27-SUM($AH219:CQ219),CQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CR219)+CR219>$AG27,$AG27-SUM($AH219:CR219),CR219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CS219)+CS219>$AG27,$AG27-SUM($AH219:CS219),CS219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CT219)+CT219>$AG27,$AG27-SUM($AH219:CT219),CT219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CU219)+CU219>$AG27,$AG27-SUM($AH219:CU219),CU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CV219)+CV219>$AG27,$AG27-SUM($AH219:CV219),CV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CW219)+CW219>$AG27,$AG27-SUM($AH219:CW219),CW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CX219)+CX219>$AG27,$AG27-SUM($AH219:CX219),CX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CY219)+CY219>$AG27,$AG27-SUM($AH219:CY219),CY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:CZ219)+CZ219>$AG27,$AG27-SUM($AH219:CZ219),CZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DA219)+DA219>$AG27,$AG27-SUM($AH219:DA219),DA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DB219)+DB219>$AG27,$AG27-SUM($AH219:DB219),DB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DC219)+DC219>$AG27,$AG27-SUM($AH219:DC219),DC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DD219)+DD219>$AG27,$AG27-SUM($AH219:DD219),DD219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DE219)+DE219>$AG27,$AG27-SUM($AH219:DE219),DE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DF219)+DF219>$AG27,$AG27-SUM($AH219:DF219),DF219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DG219)+DG219>$AG27,$AG27-SUM($AH219:DG219),DG219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DH219)+DH219>$AG27,$AG27-SUM($AH219:DH219),DH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DI219)+DI219>$AG27,$AG27-SUM($AH219:DI219),DI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DJ219)+DJ219>$AG27,$AG27-SUM($AH219:DJ219),DJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DK219)+DK219>$AG27,$AG27-SUM($AH219:DK219),DK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DL219)+DL219>$AG27,$AG27-SUM($AH219:DL219),DL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DM219)+DM219>$AG27,$AG27-SUM($AH219:DM219),DM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DN219)+DN219>$AG27,$AG27-SUM($AH219:DN219),DN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DO219)+DO219>$AG27,$AG27-SUM($AH219:DO219),DO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DP219)+DP219>$AG27,$AG27-SUM($AH219:DP219),DP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DQ219)+DQ219>$AG27,$AG27-SUM($AH219:DQ219),DQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DR219)+DR219>$AG27,$AG27-SUM($AH219:DR219),DR219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DS219)+DS219>$AG27,$AG27-SUM($AH219:DS219),DS219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DT219)+DT219>$AG27,$AG27-SUM($AH219:DT219),DT219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DU219)+DU219>$AG27,$AG27-SUM($AH219:DU219),DU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DV219)+DV219>$AG27,$AG27-SUM($AH219:DV219),DV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DW219)+DW219>$AG27,$AG27-SUM($AH219:DW219),DW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DX219)+DX219>$AG27,$AG27-SUM($AH219:DX219),DX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DY219)+DY219>$AG27,$AG27-SUM($AH219:DY219),DY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:DZ219)+DZ219>$AG27,$AG27-SUM($AH219:DZ219),DZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EA219)+EA219>$AG27,$AG27-SUM($AH219:EA219),EA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EB219)+EB219>$AG27,$AG27-SUM($AH219:EB219),EB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EC219)+EC219>$AG27,$AG27-SUM($AH219:EC219),EC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:ED219)+ED219>$AG27,$AG27-SUM($AH219:ED219),ED219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EE219)+EE219>$AG27,$AG27-SUM($AH219:EE219),EE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EF219)+EF219>$AG27,$AG27-SUM($AH219:EF219),EF219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EG219)+EG219>$AG27,$AG27-SUM($AH219:EG219),EG219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EH219)+EH219>$AG27,$AG27-SUM($AH219:EH219),EH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EI219)+EI219>$AG27,$AG27-SUM($AH219:EI219),EI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EJ219)+EJ219>$AG27,$AG27-SUM($AH219:EJ219),EJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EK219)+EK219>$AG27,$AG27-SUM($AH219:EK219),EK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EL219)+EL219>$AG27,$AG27-SUM($AH219:EL219),EL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EM219)+EM219>$AG27,$AG27-SUM($AH219:EM219),EM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EN219)+EN219>$AG27,$AG27-SUM($AH219:EN219),EN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EO219)+EO219>$AG27,$AG27-SUM($AH219:EO219),EO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EP219)+EP219>$AG27,$AG27-SUM($AH219:EP219),EP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EQ219)+EQ219>$AG27,$AG27-SUM($AH219:EQ219),EQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:ER219)+ER219>$AG27,$AG27-SUM($AH219:ER219),ER219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:ES219)+ES219>$AG27,$AG27-SUM($AH219:ES219),ES219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:ET219)+ET219>$AG27,$AG27-SUM($AH219:ET219),ET219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EU219)+EU219>$AG27,$AG27-SUM($AH219:EU219),EU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EV219)+EV219>$AG27,$AG27-SUM($AH219:EV219),EV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EW219)+EW219>$AG27,$AG27-SUM($AH219:EW219),EW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EX219)+EX219>$AG27,$AG27-SUM($AH219:EX219),EX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EY219)+EY219>$AG27,$AG27-SUM($AH219:EY219),EY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:EZ219)+EZ219>$AG27,$AG27-SUM($AH219:EZ219),EZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FA219)+FA219>$AG27,$AG27-SUM($AH219:FA219),FA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FB219)+FB219>$AG27,$AG27-SUM($AH219:FB219),FB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FC219)+FC219>$AG27,$AG27-SUM($AH219:FC219),FC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FD219)+FD219>$AG27,$AG27-SUM($AH219:FD219),FD219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FE219)+FE219>$AG27,$AG27-SUM($AH219:FE219),FE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FF219)+FF219>$AG27,$AG27-SUM($AH219:FF219),FF219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FG219)+FG219>$AG27,$AG27-SUM($AH219:FG219),FG219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FH219)+FH219>$AG27,$AG27-SUM($AH219:FH219),FH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FI219)+FI219>$AG27,$AG27-SUM($AH219:FI219),FI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FJ219)+FJ219>$AG27,$AG27-SUM($AH219:FJ219),FJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FK219)+FK219>$AG27,$AG27-SUM($AH219:FK219),FK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FL219)+FL219>$AG27,$AG27-SUM($AH219:FL219),FL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FM219)+FM219>$AG27,$AG27-SUM($AH219:FM219),FM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FN219)+FN219>$AG27,$AG27-SUM($AH219:FN219),FN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FO219)+FO219>$AG27,$AG27-SUM($AH219:FO219),FO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FP219)+FP219>$AG27,$AG27-SUM($AH219:FP219),FP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FQ219)+FQ219>$AG27,$AG27-SUM($AH219:FQ219),FQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FR219)+FR219>$AG27,$AG27-SUM($AH219:FR219),FR219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FS219)+FS219>$AG27,$AG27-SUM($AH219:FS219),FS219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FT219)+FT219>$AG27,$AG27-SUM($AH219:FT219),FT219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FU219)+FU219>$AG27,$AG27-SUM($AH219:FU219),FU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FV219)+FV219>$AG27,$AG27-SUM($AH219:FV219),FV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FW219)+FW219>$AG27,$AG27-SUM($AH219:FW219),FW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FX219)+FX219>$AG27,$AG27-SUM($AH219:FX219),FX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FY219)+FY219>$AG27,$AG27-SUM($AH219:FY219),FY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:FZ219)+FZ219>$AG27,$AG27-SUM($AH219:FZ219),FZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GA219)+GA219>$AG27,$AG27-SUM($AH219:GA219),GA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GB219)+GB219>$AG27,$AG27-SUM($AH219:GB219),GB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GC219)+GC219>$AG27,$AG27-SUM($AH219:GC219),GC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GD219)+GD219>$AG27,$AG27-SUM($AH219:GD219),GD219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GE219)+GE219>$AG27,$AG27-SUM($AH219:GE219),GE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GF219)+GF219>$AG27,$AG27-SUM($AH219:GF219),GF219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GG219)+GG219>$AG27,$AG27-SUM($AH219:GG219),GG219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GH219)+GH219>$AG27,$AG27-SUM($AH219:GH219),GH219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GI219)+GI219>$AG27,$AG27-SUM($AH219:GI219),GI219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GJ219)+GJ219>$AG27,$AG27-SUM($AH219:GJ219),GJ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GK219)+GK219>$AG27,$AG27-SUM($AH219:GK219),GK219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GL219)+GL219>$AG27,$AG27-SUM($AH219:GL219),GL219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GM219)+GM219>$AG27,$AG27-SUM($AH219:GM219),GM219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GN219)+GN219>$AG27,$AG27-SUM($AH219:GN219),GN219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GO219)+GO219>$AG27,$AG27-SUM($AH219:GO219),GO219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GP219)+GP219>$AG27,$AG27-SUM($AH219:GP219),GP219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GQ219)+GQ219>$AG27,$AG27-SUM($AH219:GQ219),GQ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GR219)+GR219>$AG27,$AG27-SUM($AH219:GR219),GR219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GS219)+GS219>$AG27,$AG27-SUM($AH219:GS219),GS219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GT219)+GT219>$AG27,$AG27-SUM($AH219:GT219),GT219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GU219)+GU219>$AG27,$AG27-SUM($AH219:GU219),GU219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GV219)+GV219>$AG27,$AG27-SUM($AH219:GV219),GV219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GW219)+GW219>$AG27,$AG27-SUM($AH219:GW219),GW219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GX219)+GX219>$AG27,$AG27-SUM($AH219:GX219),GX219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GY219)+GY219>$AG27,$AG27-SUM($AH219:GY219),GY219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:GZ219)+GZ219>$AG27,$AG27-SUM($AH219:GZ219),GZ219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:HA219)+HA219>$AG27,$AG27-SUM($AH219:HA219),HA219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:HB219)+HB219>$AG27,$AG27-SUM($AH219:HB219),HB219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:HC219)+HC219>$AG27,$AG27-SUM($AH219:HC219),HC219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:HD219)+HD219>$AG27,$AG27-SUM($AH219:HD219),HD219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:HE219)+HE219>$AG27,$AG27-SUM($AH219:HE219),HE219),0)","v":0},{"$f":"IF($AH219>0,IF(SUM($AH219:HF219)+HF219>$AG27,$AG27-SUM($AH219:HF219),HF219),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH220>0,IF(SUM($AH220:AH220)+AH220>$AG28,$AG28-SUM($AH220:AH220),AH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AI220)+AI220>$AG28,$AG28-SUM($AH220:AI220),AI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AJ220)+AJ220>$AG28,$AG28-SUM($AH220:AJ220),AJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AK220)+AK220>$AG28,$AG28-SUM($AH220:AK220),AK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AL220)+AL220>$AG28,$AG28-SUM($AH220:AL220),AL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AM220)+AM220>$AG28,$AG28-SUM($AH220:AM220),AM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AN220)+AN220>$AG28,$AG28-SUM($AH220:AN220),AN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AO220)+AO220>$AG28,$AG28-SUM($AH220:AO220),AO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AP220)+AP220>$AG28,$AG28-SUM($AH220:AP220),AP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AQ220)+AQ220>$AG28,$AG28-SUM($AH220:AQ220),AQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AR220)+AR220>$AG28,$AG28-SUM($AH220:AR220),AR220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AS220)+AS220>$AG28,$AG28-SUM($AH220:AS220),AS220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AT220)+AT220>$AG28,$AG28-SUM($AH220:AT220),AT220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AU220)+AU220>$AG28,$AG28-SUM($AH220:AU220),AU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AV220)+AV220>$AG28,$AG28-SUM($AH220:AV220),AV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AW220)+AW220>$AG28,$AG28-SUM($AH220:AW220),AW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AX220)+AX220>$AG28,$AG28-SUM($AH220:AX220),AX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AY220)+AY220>$AG28,$AG28-SUM($AH220:AY220),AY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:AZ220)+AZ220>$AG28,$AG28-SUM($AH220:AZ220),AZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BA220)+BA220>$AG28,$AG28-SUM($AH220:BA220),BA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BB220)+BB220>$AG28,$AG28-SUM($AH220:BB220),BB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BC220)+BC220>$AG28,$AG28-SUM($AH220:BC220),BC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BD220)+BD220>$AG28,$AG28-SUM($AH220:BD220),BD220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BE220)+BE220>$AG28,$AG28-SUM($AH220:BE220),BE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BF220)+BF220>$AG28,$AG28-SUM($AH220:BF220),BF220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BG220)+BG220>$AG28,$AG28-SUM($AH220:BG220),BG220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BH220)+BH220>$AG28,$AG28-SUM($AH220:BH220),BH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BI220)+BI220>$AG28,$AG28-SUM($AH220:BI220),BI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BJ220)+BJ220>$AG28,$AG28-SUM($AH220:BJ220),BJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BK220)+BK220>$AG28,$AG28-SUM($AH220:BK220),BK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BL220)+BL220>$AG28,$AG28-SUM($AH220:BL220),BL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BM220)+BM220>$AG28,$AG28-SUM($AH220:BM220),BM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BN220)+BN220>$AG28,$AG28-SUM($AH220:BN220),BN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BO220)+BO220>$AG28,$AG28-SUM($AH220:BO220),BO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BP220)+BP220>$AG28,$AG28-SUM($AH220:BP220),BP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BQ220)+BQ220>$AG28,$AG28-SUM($AH220:BQ220),BQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BR220)+BR220>$AG28,$AG28-SUM($AH220:BR220),BR220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BS220)+BS220>$AG28,$AG28-SUM($AH220:BS220),BS220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BT220)+BT220>$AG28,$AG28-SUM($AH220:BT220),BT220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BU220)+BU220>$AG28,$AG28-SUM($AH220:BU220),BU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BV220)+BV220>$AG28,$AG28-SUM($AH220:BV220),BV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BW220)+BW220>$AG28,$AG28-SUM($AH220:BW220),BW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BX220)+BX220>$AG28,$AG28-SUM($AH220:BX220),BX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BY220)+BY220>$AG28,$AG28-SUM($AH220:BY220),BY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:BZ220)+BZ220>$AG28,$AG28-SUM($AH220:BZ220),BZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CA220)+CA220>$AG28,$AG28-SUM($AH220:CA220),CA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CB220)+CB220>$AG28,$AG28-SUM($AH220:CB220),CB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CC220)+CC220>$AG28,$AG28-SUM($AH220:CC220),CC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CD220)+CD220>$AG28,$AG28-SUM($AH220:CD220),CD220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CE220)+CE220>$AG28,$AG28-SUM($AH220:CE220),CE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CF220)+CF220>$AG28,$AG28-SUM($AH220:CF220),CF220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CG220)+CG220>$AG28,$AG28-SUM($AH220:CG220),CG220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CH220)+CH220>$AG28,$AG28-SUM($AH220:CH220),CH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CI220)+CI220>$AG28,$AG28-SUM($AH220:CI220),CI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CJ220)+CJ220>$AG28,$AG28-SUM($AH220:CJ220),CJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CK220)+CK220>$AG28,$AG28-SUM($AH220:CK220),CK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CL220)+CL220>$AG28,$AG28-SUM($AH220:CL220),CL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CM220)+CM220>$AG28,$AG28-SUM($AH220:CM220),CM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CN220)+CN220>$AG28,$AG28-SUM($AH220:CN220),CN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CO220)+CO220>$AG28,$AG28-SUM($AH220:CO220),CO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CP220)+CP220>$AG28,$AG28-SUM($AH220:CP220),CP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CQ220)+CQ220>$AG28,$AG28-SUM($AH220:CQ220),CQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CR220)+CR220>$AG28,$AG28-SUM($AH220:CR220),CR220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CS220)+CS220>$AG28,$AG28-SUM($AH220:CS220),CS220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CT220)+CT220>$AG28,$AG28-SUM($AH220:CT220),CT220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CU220)+CU220>$AG28,$AG28-SUM($AH220:CU220),CU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CV220)+CV220>$AG28,$AG28-SUM($AH220:CV220),CV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CW220)+CW220>$AG28,$AG28-SUM($AH220:CW220),CW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CX220)+CX220>$AG28,$AG28-SUM($AH220:CX220),CX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CY220)+CY220>$AG28,$AG28-SUM($AH220:CY220),CY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:CZ220)+CZ220>$AG28,$AG28-SUM($AH220:CZ220),CZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DA220)+DA220>$AG28,$AG28-SUM($AH220:DA220),DA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DB220)+DB220>$AG28,$AG28-SUM($AH220:DB220),DB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DC220)+DC220>$AG28,$AG28-SUM($AH220:DC220),DC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DD220)+DD220>$AG28,$AG28-SUM($AH220:DD220),DD220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DE220)+DE220>$AG28,$AG28-SUM($AH220:DE220),DE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DF220)+DF220>$AG28,$AG28-SUM($AH220:DF220),DF220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DG220)+DG220>$AG28,$AG28-SUM($AH220:DG220),DG220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DH220)+DH220>$AG28,$AG28-SUM($AH220:DH220),DH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DI220)+DI220>$AG28,$AG28-SUM($AH220:DI220),DI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DJ220)+DJ220>$AG28,$AG28-SUM($AH220:DJ220),DJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DK220)+DK220>$AG28,$AG28-SUM($AH220:DK220),DK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DL220)+DL220>$AG28,$AG28-SUM($AH220:DL220),DL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DM220)+DM220>$AG28,$AG28-SUM($AH220:DM220),DM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DN220)+DN220>$AG28,$AG28-SUM($AH220:DN220),DN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DO220)+DO220>$AG28,$AG28-SUM($AH220:DO220),DO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DP220)+DP220>$AG28,$AG28-SUM($AH220:DP220),DP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DQ220)+DQ220>$AG28,$AG28-SUM($AH220:DQ220),DQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DR220)+DR220>$AG28,$AG28-SUM($AH220:DR220),DR220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DS220)+DS220>$AG28,$AG28-SUM($AH220:DS220),DS220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DT220)+DT220>$AG28,$AG28-SUM($AH220:DT220),DT220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DU220)+DU220>$AG28,$AG28-SUM($AH220:DU220),DU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DV220)+DV220>$AG28,$AG28-SUM($AH220:DV220),DV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DW220)+DW220>$AG28,$AG28-SUM($AH220:DW220),DW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DX220)+DX220>$AG28,$AG28-SUM($AH220:DX220),DX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DY220)+DY220>$AG28,$AG28-SUM($AH220:DY220),DY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:DZ220)+DZ220>$AG28,$AG28-SUM($AH220:DZ220),DZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EA220)+EA220>$AG28,$AG28-SUM($AH220:EA220),EA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EB220)+EB220>$AG28,$AG28-SUM($AH220:EB220),EB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EC220)+EC220>$AG28,$AG28-SUM($AH220:EC220),EC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:ED220)+ED220>$AG28,$AG28-SUM($AH220:ED220),ED220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EE220)+EE220>$AG28,$AG28-SUM($AH220:EE220),EE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EF220)+EF220>$AG28,$AG28-SUM($AH220:EF220),EF220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EG220)+EG220>$AG28,$AG28-SUM($AH220:EG220),EG220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EH220)+EH220>$AG28,$AG28-SUM($AH220:EH220),EH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EI220)+EI220>$AG28,$AG28-SUM($AH220:EI220),EI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EJ220)+EJ220>$AG28,$AG28-SUM($AH220:EJ220),EJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EK220)+EK220>$AG28,$AG28-SUM($AH220:EK220),EK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EL220)+EL220>$AG28,$AG28-SUM($AH220:EL220),EL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EM220)+EM220>$AG28,$AG28-SUM($AH220:EM220),EM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EN220)+EN220>$AG28,$AG28-SUM($AH220:EN220),EN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EO220)+EO220>$AG28,$AG28-SUM($AH220:EO220),EO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EP220)+EP220>$AG28,$AG28-SUM($AH220:EP220),EP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EQ220)+EQ220>$AG28,$AG28-SUM($AH220:EQ220),EQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:ER220)+ER220>$AG28,$AG28-SUM($AH220:ER220),ER220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:ES220)+ES220>$AG28,$AG28-SUM($AH220:ES220),ES220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:ET220)+ET220>$AG28,$AG28-SUM($AH220:ET220),ET220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EU220)+EU220>$AG28,$AG28-SUM($AH220:EU220),EU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EV220)+EV220>$AG28,$AG28-SUM($AH220:EV220),EV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EW220)+EW220>$AG28,$AG28-SUM($AH220:EW220),EW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EX220)+EX220>$AG28,$AG28-SUM($AH220:EX220),EX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EY220)+EY220>$AG28,$AG28-SUM($AH220:EY220),EY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:EZ220)+EZ220>$AG28,$AG28-SUM($AH220:EZ220),EZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FA220)+FA220>$AG28,$AG28-SUM($AH220:FA220),FA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FB220)+FB220>$AG28,$AG28-SUM($AH220:FB220),FB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FC220)+FC220>$AG28,$AG28-SUM($AH220:FC220),FC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FD220)+FD220>$AG28,$AG28-SUM($AH220:FD220),FD220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FE220)+FE220>$AG28,$AG28-SUM($AH220:FE220),FE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FF220)+FF220>$AG28,$AG28-SUM($AH220:FF220),FF220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FG220)+FG220>$AG28,$AG28-SUM($AH220:FG220),FG220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FH220)+FH220>$AG28,$AG28-SUM($AH220:FH220),FH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FI220)+FI220>$AG28,$AG28-SUM($AH220:FI220),FI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FJ220)+FJ220>$AG28,$AG28-SUM($AH220:FJ220),FJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FK220)+FK220>$AG28,$AG28-SUM($AH220:FK220),FK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FL220)+FL220>$AG28,$AG28-SUM($AH220:FL220),FL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FM220)+FM220>$AG28,$AG28-SUM($AH220:FM220),FM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FN220)+FN220>$AG28,$AG28-SUM($AH220:FN220),FN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FO220)+FO220>$AG28,$AG28-SUM($AH220:FO220),FO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FP220)+FP220>$AG28,$AG28-SUM($AH220:FP220),FP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FQ220)+FQ220>$AG28,$AG28-SUM($AH220:FQ220),FQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FR220)+FR220>$AG28,$AG28-SUM($AH220:FR220),FR220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FS220)+FS220>$AG28,$AG28-SUM($AH220:FS220),FS220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FT220)+FT220>$AG28,$AG28-SUM($AH220:FT220),FT220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FU220)+FU220>$AG28,$AG28-SUM($AH220:FU220),FU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FV220)+FV220>$AG28,$AG28-SUM($AH220:FV220),FV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FW220)+FW220>$AG28,$AG28-SUM($AH220:FW220),FW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FX220)+FX220>$AG28,$AG28-SUM($AH220:FX220),FX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FY220)+FY220>$AG28,$AG28-SUM($AH220:FY220),FY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:FZ220)+FZ220>$AG28,$AG28-SUM($AH220:FZ220),FZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GA220)+GA220>$AG28,$AG28-SUM($AH220:GA220),GA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GB220)+GB220>$AG28,$AG28-SUM($AH220:GB220),GB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GC220)+GC220>$AG28,$AG28-SUM($AH220:GC220),GC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GD220)+GD220>$AG28,$AG28-SUM($AH220:GD220),GD220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GE220)+GE220>$AG28,$AG28-SUM($AH220:GE220),GE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GF220)+GF220>$AG28,$AG28-SUM($AH220:GF220),GF220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GG220)+GG220>$AG28,$AG28-SUM($AH220:GG220),GG220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GH220)+GH220>$AG28,$AG28-SUM($AH220:GH220),GH220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GI220)+GI220>$AG28,$AG28-SUM($AH220:GI220),GI220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GJ220)+GJ220>$AG28,$AG28-SUM($AH220:GJ220),GJ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GK220)+GK220>$AG28,$AG28-SUM($AH220:GK220),GK220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GL220)+GL220>$AG28,$AG28-SUM($AH220:GL220),GL220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GM220)+GM220>$AG28,$AG28-SUM($AH220:GM220),GM220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GN220)+GN220>$AG28,$AG28-SUM($AH220:GN220),GN220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GO220)+GO220>$AG28,$AG28-SUM($AH220:GO220),GO220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GP220)+GP220>$AG28,$AG28-SUM($AH220:GP220),GP220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GQ220)+GQ220>$AG28,$AG28-SUM($AH220:GQ220),GQ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GR220)+GR220>$AG28,$AG28-SUM($AH220:GR220),GR220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GS220)+GS220>$AG28,$AG28-SUM($AH220:GS220),GS220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GT220)+GT220>$AG28,$AG28-SUM($AH220:GT220),GT220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GU220)+GU220>$AG28,$AG28-SUM($AH220:GU220),GU220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GV220)+GV220>$AG28,$AG28-SUM($AH220:GV220),GV220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GW220)+GW220>$AG28,$AG28-SUM($AH220:GW220),GW220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GX220)+GX220>$AG28,$AG28-SUM($AH220:GX220),GX220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GY220)+GY220>$AG28,$AG28-SUM($AH220:GY220),GY220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:GZ220)+GZ220>$AG28,$AG28-SUM($AH220:GZ220),GZ220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:HA220)+HA220>$AG28,$AG28-SUM($AH220:HA220),HA220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:HB220)+HB220>$AG28,$AG28-SUM($AH220:HB220),HB220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:HC220)+HC220>$AG28,$AG28-SUM($AH220:HC220),HC220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:HD220)+HD220>$AG28,$AG28-SUM($AH220:HD220),HD220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:HE220)+HE220>$AG28,$AG28-SUM($AH220:HE220),HE220),0)","v":0},{"$f":"IF($AH220>0,IF(SUM($AH220:HF220)+HF220>$AG28,$AG28-SUM($AH220:HF220),HF220),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH221>0,IF(SUM($AH221:AH221)+AH221>$AG29,$AG29-SUM($AH221:AH221),AH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AI221)+AI221>$AG29,$AG29-SUM($AH221:AI221),AI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AJ221)+AJ221>$AG29,$AG29-SUM($AH221:AJ221),AJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AK221)+AK221>$AG29,$AG29-SUM($AH221:AK221),AK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AL221)+AL221>$AG29,$AG29-SUM($AH221:AL221),AL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AM221)+AM221>$AG29,$AG29-SUM($AH221:AM221),AM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AN221)+AN221>$AG29,$AG29-SUM($AH221:AN221),AN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AO221)+AO221>$AG29,$AG29-SUM($AH221:AO221),AO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AP221)+AP221>$AG29,$AG29-SUM($AH221:AP221),AP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AQ221)+AQ221>$AG29,$AG29-SUM($AH221:AQ221),AQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AR221)+AR221>$AG29,$AG29-SUM($AH221:AR221),AR221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AS221)+AS221>$AG29,$AG29-SUM($AH221:AS221),AS221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AT221)+AT221>$AG29,$AG29-SUM($AH221:AT221),AT221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AU221)+AU221>$AG29,$AG29-SUM($AH221:AU221),AU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AV221)+AV221>$AG29,$AG29-SUM($AH221:AV221),AV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AW221)+AW221>$AG29,$AG29-SUM($AH221:AW221),AW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AX221)+AX221>$AG29,$AG29-SUM($AH221:AX221),AX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AY221)+AY221>$AG29,$AG29-SUM($AH221:AY221),AY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:AZ221)+AZ221>$AG29,$AG29-SUM($AH221:AZ221),AZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BA221)+BA221>$AG29,$AG29-SUM($AH221:BA221),BA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BB221)+BB221>$AG29,$AG29-SUM($AH221:BB221),BB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BC221)+BC221>$AG29,$AG29-SUM($AH221:BC221),BC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BD221)+BD221>$AG29,$AG29-SUM($AH221:BD221),BD221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BE221)+BE221>$AG29,$AG29-SUM($AH221:BE221),BE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BF221)+BF221>$AG29,$AG29-SUM($AH221:BF221),BF221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BG221)+BG221>$AG29,$AG29-SUM($AH221:BG221),BG221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BH221)+BH221>$AG29,$AG29-SUM($AH221:BH221),BH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BI221)+BI221>$AG29,$AG29-SUM($AH221:BI221),BI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BJ221)+BJ221>$AG29,$AG29-SUM($AH221:BJ221),BJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BK221)+BK221>$AG29,$AG29-SUM($AH221:BK221),BK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BL221)+BL221>$AG29,$AG29-SUM($AH221:BL221),BL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BM221)+BM221>$AG29,$AG29-SUM($AH221:BM221),BM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BN221)+BN221>$AG29,$AG29-SUM($AH221:BN221),BN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BO221)+BO221>$AG29,$AG29-SUM($AH221:BO221),BO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BP221)+BP221>$AG29,$AG29-SUM($AH221:BP221),BP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BQ221)+BQ221>$AG29,$AG29-SUM($AH221:BQ221),BQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BR221)+BR221>$AG29,$AG29-SUM($AH221:BR221),BR221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BS221)+BS221>$AG29,$AG29-SUM($AH221:BS221),BS221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BT221)+BT221>$AG29,$AG29-SUM($AH221:BT221),BT221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BU221)+BU221>$AG29,$AG29-SUM($AH221:BU221),BU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BV221)+BV221>$AG29,$AG29-SUM($AH221:BV221),BV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BW221)+BW221>$AG29,$AG29-SUM($AH221:BW221),BW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BX221)+BX221>$AG29,$AG29-SUM($AH221:BX221),BX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BY221)+BY221>$AG29,$AG29-SUM($AH221:BY221),BY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:BZ221)+BZ221>$AG29,$AG29-SUM($AH221:BZ221),BZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CA221)+CA221>$AG29,$AG29-SUM($AH221:CA221),CA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CB221)+CB221>$AG29,$AG29-SUM($AH221:CB221),CB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CC221)+CC221>$AG29,$AG29-SUM($AH221:CC221),CC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CD221)+CD221>$AG29,$AG29-SUM($AH221:CD221),CD221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CE221)+CE221>$AG29,$AG29-SUM($AH221:CE221),CE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CF221)+CF221>$AG29,$AG29-SUM($AH221:CF221),CF221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CG221)+CG221>$AG29,$AG29-SUM($AH221:CG221),CG221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CH221)+CH221>$AG29,$AG29-SUM($AH221:CH221),CH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CI221)+CI221>$AG29,$AG29-SUM($AH221:CI221),CI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CJ221)+CJ221>$AG29,$AG29-SUM($AH221:CJ221),CJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CK221)+CK221>$AG29,$AG29-SUM($AH221:CK221),CK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CL221)+CL221>$AG29,$AG29-SUM($AH221:CL221),CL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CM221)+CM221>$AG29,$AG29-SUM($AH221:CM221),CM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CN221)+CN221>$AG29,$AG29-SUM($AH221:CN221),CN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CO221)+CO221>$AG29,$AG29-SUM($AH221:CO221),CO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CP221)+CP221>$AG29,$AG29-SUM($AH221:CP221),CP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CQ221)+CQ221>$AG29,$AG29-SUM($AH221:CQ221),CQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CR221)+CR221>$AG29,$AG29-SUM($AH221:CR221),CR221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CS221)+CS221>$AG29,$AG29-SUM($AH221:CS221),CS221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CT221)+CT221>$AG29,$AG29-SUM($AH221:CT221),CT221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CU221)+CU221>$AG29,$AG29-SUM($AH221:CU221),CU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CV221)+CV221>$AG29,$AG29-SUM($AH221:CV221),CV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CW221)+CW221>$AG29,$AG29-SUM($AH221:CW221),CW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CX221)+CX221>$AG29,$AG29-SUM($AH221:CX221),CX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CY221)+CY221>$AG29,$AG29-SUM($AH221:CY221),CY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:CZ221)+CZ221>$AG29,$AG29-SUM($AH221:CZ221),CZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DA221)+DA221>$AG29,$AG29-SUM($AH221:DA221),DA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DB221)+DB221>$AG29,$AG29-SUM($AH221:DB221),DB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DC221)+DC221>$AG29,$AG29-SUM($AH221:DC221),DC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DD221)+DD221>$AG29,$AG29-SUM($AH221:DD221),DD221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DE221)+DE221>$AG29,$AG29-SUM($AH221:DE221),DE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DF221)+DF221>$AG29,$AG29-SUM($AH221:DF221),DF221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DG221)+DG221>$AG29,$AG29-SUM($AH221:DG221),DG221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DH221)+DH221>$AG29,$AG29-SUM($AH221:DH221),DH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DI221)+DI221>$AG29,$AG29-SUM($AH221:DI221),DI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DJ221)+DJ221>$AG29,$AG29-SUM($AH221:DJ221),DJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DK221)+DK221>$AG29,$AG29-SUM($AH221:DK221),DK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DL221)+DL221>$AG29,$AG29-SUM($AH221:DL221),DL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DM221)+DM221>$AG29,$AG29-SUM($AH221:DM221),DM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DN221)+DN221>$AG29,$AG29-SUM($AH221:DN221),DN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DO221)+DO221>$AG29,$AG29-SUM($AH221:DO221),DO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DP221)+DP221>$AG29,$AG29-SUM($AH221:DP221),DP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DQ221)+DQ221>$AG29,$AG29-SUM($AH221:DQ221),DQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DR221)+DR221>$AG29,$AG29-SUM($AH221:DR221),DR221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DS221)+DS221>$AG29,$AG29-SUM($AH221:DS221),DS221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DT221)+DT221>$AG29,$AG29-SUM($AH221:DT221),DT221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DU221)+DU221>$AG29,$AG29-SUM($AH221:DU221),DU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DV221)+DV221>$AG29,$AG29-SUM($AH221:DV221),DV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DW221)+DW221>$AG29,$AG29-SUM($AH221:DW221),DW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DX221)+DX221>$AG29,$AG29-SUM($AH221:DX221),DX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DY221)+DY221>$AG29,$AG29-SUM($AH221:DY221),DY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:DZ221)+DZ221>$AG29,$AG29-SUM($AH221:DZ221),DZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EA221)+EA221>$AG29,$AG29-SUM($AH221:EA221),EA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EB221)+EB221>$AG29,$AG29-SUM($AH221:EB221),EB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EC221)+EC221>$AG29,$AG29-SUM($AH221:EC221),EC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:ED221)+ED221>$AG29,$AG29-SUM($AH221:ED221),ED221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EE221)+EE221>$AG29,$AG29-SUM($AH221:EE221),EE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EF221)+EF221>$AG29,$AG29-SUM($AH221:EF221),EF221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EG221)+EG221>$AG29,$AG29-SUM($AH221:EG221),EG221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EH221)+EH221>$AG29,$AG29-SUM($AH221:EH221),EH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EI221)+EI221>$AG29,$AG29-SUM($AH221:EI221),EI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EJ221)+EJ221>$AG29,$AG29-SUM($AH221:EJ221),EJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EK221)+EK221>$AG29,$AG29-SUM($AH221:EK221),EK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EL221)+EL221>$AG29,$AG29-SUM($AH221:EL221),EL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EM221)+EM221>$AG29,$AG29-SUM($AH221:EM221),EM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EN221)+EN221>$AG29,$AG29-SUM($AH221:EN221),EN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EO221)+EO221>$AG29,$AG29-SUM($AH221:EO221),EO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EP221)+EP221>$AG29,$AG29-SUM($AH221:EP221),EP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EQ221)+EQ221>$AG29,$AG29-SUM($AH221:EQ221),EQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:ER221)+ER221>$AG29,$AG29-SUM($AH221:ER221),ER221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:ES221)+ES221>$AG29,$AG29-SUM($AH221:ES221),ES221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:ET221)+ET221>$AG29,$AG29-SUM($AH221:ET221),ET221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EU221)+EU221>$AG29,$AG29-SUM($AH221:EU221),EU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EV221)+EV221>$AG29,$AG29-SUM($AH221:EV221),EV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EW221)+EW221>$AG29,$AG29-SUM($AH221:EW221),EW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EX221)+EX221>$AG29,$AG29-SUM($AH221:EX221),EX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EY221)+EY221>$AG29,$AG29-SUM($AH221:EY221),EY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:EZ221)+EZ221>$AG29,$AG29-SUM($AH221:EZ221),EZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FA221)+FA221>$AG29,$AG29-SUM($AH221:FA221),FA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FB221)+FB221>$AG29,$AG29-SUM($AH221:FB221),FB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FC221)+FC221>$AG29,$AG29-SUM($AH221:FC221),FC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FD221)+FD221>$AG29,$AG29-SUM($AH221:FD221),FD221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FE221)+FE221>$AG29,$AG29-SUM($AH221:FE221),FE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FF221)+FF221>$AG29,$AG29-SUM($AH221:FF221),FF221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FG221)+FG221>$AG29,$AG29-SUM($AH221:FG221),FG221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FH221)+FH221>$AG29,$AG29-SUM($AH221:FH221),FH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FI221)+FI221>$AG29,$AG29-SUM($AH221:FI221),FI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FJ221)+FJ221>$AG29,$AG29-SUM($AH221:FJ221),FJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FK221)+FK221>$AG29,$AG29-SUM($AH221:FK221),FK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FL221)+FL221>$AG29,$AG29-SUM($AH221:FL221),FL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FM221)+FM221>$AG29,$AG29-SUM($AH221:FM221),FM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FN221)+FN221>$AG29,$AG29-SUM($AH221:FN221),FN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FO221)+FO221>$AG29,$AG29-SUM($AH221:FO221),FO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FP221)+FP221>$AG29,$AG29-SUM($AH221:FP221),FP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FQ221)+FQ221>$AG29,$AG29-SUM($AH221:FQ221),FQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FR221)+FR221>$AG29,$AG29-SUM($AH221:FR221),FR221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FS221)+FS221>$AG29,$AG29-SUM($AH221:FS221),FS221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FT221)+FT221>$AG29,$AG29-SUM($AH221:FT221),FT221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FU221)+FU221>$AG29,$AG29-SUM($AH221:FU221),FU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FV221)+FV221>$AG29,$AG29-SUM($AH221:FV221),FV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FW221)+FW221>$AG29,$AG29-SUM($AH221:FW221),FW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FX221)+FX221>$AG29,$AG29-SUM($AH221:FX221),FX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FY221)+FY221>$AG29,$AG29-SUM($AH221:FY221),FY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:FZ221)+FZ221>$AG29,$AG29-SUM($AH221:FZ221),FZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GA221)+GA221>$AG29,$AG29-SUM($AH221:GA221),GA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GB221)+GB221>$AG29,$AG29-SUM($AH221:GB221),GB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GC221)+GC221>$AG29,$AG29-SUM($AH221:GC221),GC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GD221)+GD221>$AG29,$AG29-SUM($AH221:GD221),GD221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GE221)+GE221>$AG29,$AG29-SUM($AH221:GE221),GE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GF221)+GF221>$AG29,$AG29-SUM($AH221:GF221),GF221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GG221)+GG221>$AG29,$AG29-SUM($AH221:GG221),GG221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GH221)+GH221>$AG29,$AG29-SUM($AH221:GH221),GH221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GI221)+GI221>$AG29,$AG29-SUM($AH221:GI221),GI221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GJ221)+GJ221>$AG29,$AG29-SUM($AH221:GJ221),GJ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GK221)+GK221>$AG29,$AG29-SUM($AH221:GK221),GK221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GL221)+GL221>$AG29,$AG29-SUM($AH221:GL221),GL221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GM221)+GM221>$AG29,$AG29-SUM($AH221:GM221),GM221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GN221)+GN221>$AG29,$AG29-SUM($AH221:GN221),GN221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GO221)+GO221>$AG29,$AG29-SUM($AH221:GO221),GO221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GP221)+GP221>$AG29,$AG29-SUM($AH221:GP221),GP221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GQ221)+GQ221>$AG29,$AG29-SUM($AH221:GQ221),GQ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GR221)+GR221>$AG29,$AG29-SUM($AH221:GR221),GR221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GS221)+GS221>$AG29,$AG29-SUM($AH221:GS221),GS221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GT221)+GT221>$AG29,$AG29-SUM($AH221:GT221),GT221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GU221)+GU221>$AG29,$AG29-SUM($AH221:GU221),GU221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GV221)+GV221>$AG29,$AG29-SUM($AH221:GV221),GV221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GW221)+GW221>$AG29,$AG29-SUM($AH221:GW221),GW221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GX221)+GX221>$AG29,$AG29-SUM($AH221:GX221),GX221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GY221)+GY221>$AG29,$AG29-SUM($AH221:GY221),GY221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:GZ221)+GZ221>$AG29,$AG29-SUM($AH221:GZ221),GZ221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:HA221)+HA221>$AG29,$AG29-SUM($AH221:HA221),HA221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:HB221)+HB221>$AG29,$AG29-SUM($AH221:HB221),HB221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:HC221)+HC221>$AG29,$AG29-SUM($AH221:HC221),HC221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:HD221)+HD221>$AG29,$AG29-SUM($AH221:HD221),HD221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:HE221)+HE221>$AG29,$AG29-SUM($AH221:HE221),HE221),0)","v":0},{"$f":"IF($AH221>0,IF(SUM($AH221:HF221)+HF221>$AG29,$AG29-SUM($AH221:HF221),HF221),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH222>0,IF(SUM($AH222:AH222)+AH222>$AG30,$AG30-SUM($AH222:AH222),AH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AI222)+AI222>$AG30,$AG30-SUM($AH222:AI222),AI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AJ222)+AJ222>$AG30,$AG30-SUM($AH222:AJ222),AJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AK222)+AK222>$AG30,$AG30-SUM($AH222:AK222),AK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AL222)+AL222>$AG30,$AG30-SUM($AH222:AL222),AL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AM222)+AM222>$AG30,$AG30-SUM($AH222:AM222),AM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AN222)+AN222>$AG30,$AG30-SUM($AH222:AN222),AN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AO222)+AO222>$AG30,$AG30-SUM($AH222:AO222),AO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AP222)+AP222>$AG30,$AG30-SUM($AH222:AP222),AP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AQ222)+AQ222>$AG30,$AG30-SUM($AH222:AQ222),AQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AR222)+AR222>$AG30,$AG30-SUM($AH222:AR222),AR222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AS222)+AS222>$AG30,$AG30-SUM($AH222:AS222),AS222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AT222)+AT222>$AG30,$AG30-SUM($AH222:AT222),AT222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AU222)+AU222>$AG30,$AG30-SUM($AH222:AU222),AU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AV222)+AV222>$AG30,$AG30-SUM($AH222:AV222),AV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AW222)+AW222>$AG30,$AG30-SUM($AH222:AW222),AW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AX222)+AX222>$AG30,$AG30-SUM($AH222:AX222),AX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AY222)+AY222>$AG30,$AG30-SUM($AH222:AY222),AY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:AZ222)+AZ222>$AG30,$AG30-SUM($AH222:AZ222),AZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BA222)+BA222>$AG30,$AG30-SUM($AH222:BA222),BA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BB222)+BB222>$AG30,$AG30-SUM($AH222:BB222),BB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BC222)+BC222>$AG30,$AG30-SUM($AH222:BC222),BC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BD222)+BD222>$AG30,$AG30-SUM($AH222:BD222),BD222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BE222)+BE222>$AG30,$AG30-SUM($AH222:BE222),BE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BF222)+BF222>$AG30,$AG30-SUM($AH222:BF222),BF222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BG222)+BG222>$AG30,$AG30-SUM($AH222:BG222),BG222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BH222)+BH222>$AG30,$AG30-SUM($AH222:BH222),BH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BI222)+BI222>$AG30,$AG30-SUM($AH222:BI222),BI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BJ222)+BJ222>$AG30,$AG30-SUM($AH222:BJ222),BJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BK222)+BK222>$AG30,$AG30-SUM($AH222:BK222),BK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BL222)+BL222>$AG30,$AG30-SUM($AH222:BL222),BL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BM222)+BM222>$AG30,$AG30-SUM($AH222:BM222),BM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BN222)+BN222>$AG30,$AG30-SUM($AH222:BN222),BN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BO222)+BO222>$AG30,$AG30-SUM($AH222:BO222),BO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BP222)+BP222>$AG30,$AG30-SUM($AH222:BP222),BP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BQ222)+BQ222>$AG30,$AG30-SUM($AH222:BQ222),BQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BR222)+BR222>$AG30,$AG30-SUM($AH222:BR222),BR222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BS222)+BS222>$AG30,$AG30-SUM($AH222:BS222),BS222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BT222)+BT222>$AG30,$AG30-SUM($AH222:BT222),BT222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BU222)+BU222>$AG30,$AG30-SUM($AH222:BU222),BU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BV222)+BV222>$AG30,$AG30-SUM($AH222:BV222),BV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BW222)+BW222>$AG30,$AG30-SUM($AH222:BW222),BW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BX222)+BX222>$AG30,$AG30-SUM($AH222:BX222),BX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BY222)+BY222>$AG30,$AG30-SUM($AH222:BY222),BY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:BZ222)+BZ222>$AG30,$AG30-SUM($AH222:BZ222),BZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CA222)+CA222>$AG30,$AG30-SUM($AH222:CA222),CA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CB222)+CB222>$AG30,$AG30-SUM($AH222:CB222),CB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CC222)+CC222>$AG30,$AG30-SUM($AH222:CC222),CC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CD222)+CD222>$AG30,$AG30-SUM($AH222:CD222),CD222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CE222)+CE222>$AG30,$AG30-SUM($AH222:CE222),CE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CF222)+CF222>$AG30,$AG30-SUM($AH222:CF222),CF222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CG222)+CG222>$AG30,$AG30-SUM($AH222:CG222),CG222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CH222)+CH222>$AG30,$AG30-SUM($AH222:CH222),CH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CI222)+CI222>$AG30,$AG30-SUM($AH222:CI222),CI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CJ222)+CJ222>$AG30,$AG30-SUM($AH222:CJ222),CJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CK222)+CK222>$AG30,$AG30-SUM($AH222:CK222),CK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CL222)+CL222>$AG30,$AG30-SUM($AH222:CL222),CL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CM222)+CM222>$AG30,$AG30-SUM($AH222:CM222),CM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CN222)+CN222>$AG30,$AG30-SUM($AH222:CN222),CN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CO222)+CO222>$AG30,$AG30-SUM($AH222:CO222),CO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CP222)+CP222>$AG30,$AG30-SUM($AH222:CP222),CP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CQ222)+CQ222>$AG30,$AG30-SUM($AH222:CQ222),CQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CR222)+CR222>$AG30,$AG30-SUM($AH222:CR222),CR222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CS222)+CS222>$AG30,$AG30-SUM($AH222:CS222),CS222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CT222)+CT222>$AG30,$AG30-SUM($AH222:CT222),CT222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CU222)+CU222>$AG30,$AG30-SUM($AH222:CU222),CU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CV222)+CV222>$AG30,$AG30-SUM($AH222:CV222),CV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CW222)+CW222>$AG30,$AG30-SUM($AH222:CW222),CW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CX222)+CX222>$AG30,$AG30-SUM($AH222:CX222),CX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CY222)+CY222>$AG30,$AG30-SUM($AH222:CY222),CY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:CZ222)+CZ222>$AG30,$AG30-SUM($AH222:CZ222),CZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DA222)+DA222>$AG30,$AG30-SUM($AH222:DA222),DA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DB222)+DB222>$AG30,$AG30-SUM($AH222:DB222),DB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DC222)+DC222>$AG30,$AG30-SUM($AH222:DC222),DC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DD222)+DD222>$AG30,$AG30-SUM($AH222:DD222),DD222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DE222)+DE222>$AG30,$AG30-SUM($AH222:DE222),DE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DF222)+DF222>$AG30,$AG30-SUM($AH222:DF222),DF222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DG222)+DG222>$AG30,$AG30-SUM($AH222:DG222),DG222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DH222)+DH222>$AG30,$AG30-SUM($AH222:DH222),DH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DI222)+DI222>$AG30,$AG30-SUM($AH222:DI222),DI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DJ222)+DJ222>$AG30,$AG30-SUM($AH222:DJ222),DJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DK222)+DK222>$AG30,$AG30-SUM($AH222:DK222),DK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DL222)+DL222>$AG30,$AG30-SUM($AH222:DL222),DL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DM222)+DM222>$AG30,$AG30-SUM($AH222:DM222),DM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DN222)+DN222>$AG30,$AG30-SUM($AH222:DN222),DN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DO222)+DO222>$AG30,$AG30-SUM($AH222:DO222),DO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DP222)+DP222>$AG30,$AG30-SUM($AH222:DP222),DP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DQ222)+DQ222>$AG30,$AG30-SUM($AH222:DQ222),DQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DR222)+DR222>$AG30,$AG30-SUM($AH222:DR222),DR222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DS222)+DS222>$AG30,$AG30-SUM($AH222:DS222),DS222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DT222)+DT222>$AG30,$AG30-SUM($AH222:DT222),DT222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DU222)+DU222>$AG30,$AG30-SUM($AH222:DU222),DU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DV222)+DV222>$AG30,$AG30-SUM($AH222:DV222),DV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DW222)+DW222>$AG30,$AG30-SUM($AH222:DW222),DW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DX222)+DX222>$AG30,$AG30-SUM($AH222:DX222),DX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DY222)+DY222>$AG30,$AG30-SUM($AH222:DY222),DY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:DZ222)+DZ222>$AG30,$AG30-SUM($AH222:DZ222),DZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EA222)+EA222>$AG30,$AG30-SUM($AH222:EA222),EA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EB222)+EB222>$AG30,$AG30-SUM($AH222:EB222),EB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EC222)+EC222>$AG30,$AG30-SUM($AH222:EC222),EC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:ED222)+ED222>$AG30,$AG30-SUM($AH222:ED222),ED222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EE222)+EE222>$AG30,$AG30-SUM($AH222:EE222),EE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EF222)+EF222>$AG30,$AG30-SUM($AH222:EF222),EF222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EG222)+EG222>$AG30,$AG30-SUM($AH222:EG222),EG222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EH222)+EH222>$AG30,$AG30-SUM($AH222:EH222),EH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EI222)+EI222>$AG30,$AG30-SUM($AH222:EI222),EI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EJ222)+EJ222>$AG30,$AG30-SUM($AH222:EJ222),EJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EK222)+EK222>$AG30,$AG30-SUM($AH222:EK222),EK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EL222)+EL222>$AG30,$AG30-SUM($AH222:EL222),EL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EM222)+EM222>$AG30,$AG30-SUM($AH222:EM222),EM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EN222)+EN222>$AG30,$AG30-SUM($AH222:EN222),EN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EO222)+EO222>$AG30,$AG30-SUM($AH222:EO222),EO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EP222)+EP222>$AG30,$AG30-SUM($AH222:EP222),EP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EQ222)+EQ222>$AG30,$AG30-SUM($AH222:EQ222),EQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:ER222)+ER222>$AG30,$AG30-SUM($AH222:ER222),ER222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:ES222)+ES222>$AG30,$AG30-SUM($AH222:ES222),ES222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:ET222)+ET222>$AG30,$AG30-SUM($AH222:ET222),ET222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EU222)+EU222>$AG30,$AG30-SUM($AH222:EU222),EU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EV222)+EV222>$AG30,$AG30-SUM($AH222:EV222),EV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EW222)+EW222>$AG30,$AG30-SUM($AH222:EW222),EW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EX222)+EX222>$AG30,$AG30-SUM($AH222:EX222),EX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EY222)+EY222>$AG30,$AG30-SUM($AH222:EY222),EY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:EZ222)+EZ222>$AG30,$AG30-SUM($AH222:EZ222),EZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FA222)+FA222>$AG30,$AG30-SUM($AH222:FA222),FA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FB222)+FB222>$AG30,$AG30-SUM($AH222:FB222),FB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FC222)+FC222>$AG30,$AG30-SUM($AH222:FC222),FC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FD222)+FD222>$AG30,$AG30-SUM($AH222:FD222),FD222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FE222)+FE222>$AG30,$AG30-SUM($AH222:FE222),FE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FF222)+FF222>$AG30,$AG30-SUM($AH222:FF222),FF222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FG222)+FG222>$AG30,$AG30-SUM($AH222:FG222),FG222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FH222)+FH222>$AG30,$AG30-SUM($AH222:FH222),FH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FI222)+FI222>$AG30,$AG30-SUM($AH222:FI222),FI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FJ222)+FJ222>$AG30,$AG30-SUM($AH222:FJ222),FJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FK222)+FK222>$AG30,$AG30-SUM($AH222:FK222),FK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FL222)+FL222>$AG30,$AG30-SUM($AH222:FL222),FL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FM222)+FM222>$AG30,$AG30-SUM($AH222:FM222),FM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FN222)+FN222>$AG30,$AG30-SUM($AH222:FN222),FN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FO222)+FO222>$AG30,$AG30-SUM($AH222:FO222),FO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FP222)+FP222>$AG30,$AG30-SUM($AH222:FP222),FP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FQ222)+FQ222>$AG30,$AG30-SUM($AH222:FQ222),FQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FR222)+FR222>$AG30,$AG30-SUM($AH222:FR222),FR222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FS222)+FS222>$AG30,$AG30-SUM($AH222:FS222),FS222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FT222)+FT222>$AG30,$AG30-SUM($AH222:FT222),FT222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FU222)+FU222>$AG30,$AG30-SUM($AH222:FU222),FU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FV222)+FV222>$AG30,$AG30-SUM($AH222:FV222),FV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FW222)+FW222>$AG30,$AG30-SUM($AH222:FW222),FW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FX222)+FX222>$AG30,$AG30-SUM($AH222:FX222),FX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FY222)+FY222>$AG30,$AG30-SUM($AH222:FY222),FY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:FZ222)+FZ222>$AG30,$AG30-SUM($AH222:FZ222),FZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GA222)+GA222>$AG30,$AG30-SUM($AH222:GA222),GA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GB222)+GB222>$AG30,$AG30-SUM($AH222:GB222),GB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GC222)+GC222>$AG30,$AG30-SUM($AH222:GC222),GC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GD222)+GD222>$AG30,$AG30-SUM($AH222:GD222),GD222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GE222)+GE222>$AG30,$AG30-SUM($AH222:GE222),GE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GF222)+GF222>$AG30,$AG30-SUM($AH222:GF222),GF222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GG222)+GG222>$AG30,$AG30-SUM($AH222:GG222),GG222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GH222)+GH222>$AG30,$AG30-SUM($AH222:GH222),GH222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GI222)+GI222>$AG30,$AG30-SUM($AH222:GI222),GI222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GJ222)+GJ222>$AG30,$AG30-SUM($AH222:GJ222),GJ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GK222)+GK222>$AG30,$AG30-SUM($AH222:GK222),GK222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GL222)+GL222>$AG30,$AG30-SUM($AH222:GL222),GL222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GM222)+GM222>$AG30,$AG30-SUM($AH222:GM222),GM222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GN222)+GN222>$AG30,$AG30-SUM($AH222:GN222),GN222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GO222)+GO222>$AG30,$AG30-SUM($AH222:GO222),GO222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GP222)+GP222>$AG30,$AG30-SUM($AH222:GP222),GP222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GQ222)+GQ222>$AG30,$AG30-SUM($AH222:GQ222),GQ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GR222)+GR222>$AG30,$AG30-SUM($AH222:GR222),GR222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GS222)+GS222>$AG30,$AG30-SUM($AH222:GS222),GS222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GT222)+GT222>$AG30,$AG30-SUM($AH222:GT222),GT222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GU222)+GU222>$AG30,$AG30-SUM($AH222:GU222),GU222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GV222)+GV222>$AG30,$AG30-SUM($AH222:GV222),GV222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GW222)+GW222>$AG30,$AG30-SUM($AH222:GW222),GW222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GX222)+GX222>$AG30,$AG30-SUM($AH222:GX222),GX222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GY222)+GY222>$AG30,$AG30-SUM($AH222:GY222),GY222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:GZ222)+GZ222>$AG30,$AG30-SUM($AH222:GZ222),GZ222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:HA222)+HA222>$AG30,$AG30-SUM($AH222:HA222),HA222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:HB222)+HB222>$AG30,$AG30-SUM($AH222:HB222),HB222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:HC222)+HC222>$AG30,$AG30-SUM($AH222:HC222),HC222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:HD222)+HD222>$AG30,$AG30-SUM($AH222:HD222),HD222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:HE222)+HE222>$AG30,$AG30-SUM($AH222:HE222),HE222),0)","v":0},{"$f":"IF($AH222>0,IF(SUM($AH222:HF222)+HF222>$AG30,$AG30-SUM($AH222:HF222),HF222),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AH223>0,IF(SUM($AH223:AH223)+AH223>$AG31,$AG31-SUM($AH223:AH223),AH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AI223)+AI223>$AG31,$AG31-SUM($AH223:AI223),AI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AJ223)+AJ223>$AG31,$AG31-SUM($AH223:AJ223),AJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AK223)+AK223>$AG31,$AG31-SUM($AH223:AK223),AK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AL223)+AL223>$AG31,$AG31-SUM($AH223:AL223),AL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AM223)+AM223>$AG31,$AG31-SUM($AH223:AM223),AM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AN223)+AN223>$AG31,$AG31-SUM($AH223:AN223),AN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AO223)+AO223>$AG31,$AG31-SUM($AH223:AO223),AO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AP223)+AP223>$AG31,$AG31-SUM($AH223:AP223),AP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AQ223)+AQ223>$AG31,$AG31-SUM($AH223:AQ223),AQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AR223)+AR223>$AG31,$AG31-SUM($AH223:AR223),AR223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AS223)+AS223>$AG31,$AG31-SUM($AH223:AS223),AS223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AT223)+AT223>$AG31,$AG31-SUM($AH223:AT223),AT223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AU223)+AU223>$AG31,$AG31-SUM($AH223:AU223),AU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AV223)+AV223>$AG31,$AG31-SUM($AH223:AV223),AV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AW223)+AW223>$AG31,$AG31-SUM($AH223:AW223),AW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AX223)+AX223>$AG31,$AG31-SUM($AH223:AX223),AX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AY223)+AY223>$AG31,$AG31-SUM($AH223:AY223),AY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:AZ223)+AZ223>$AG31,$AG31-SUM($AH223:AZ223),AZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BA223)+BA223>$AG31,$AG31-SUM($AH223:BA223),BA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BB223)+BB223>$AG31,$AG31-SUM($AH223:BB223),BB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BC223)+BC223>$AG31,$AG31-SUM($AH223:BC223),BC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BD223)+BD223>$AG31,$AG31-SUM($AH223:BD223),BD223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BE223)+BE223>$AG31,$AG31-SUM($AH223:BE223),BE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BF223)+BF223>$AG31,$AG31-SUM($AH223:BF223),BF223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BG223)+BG223>$AG31,$AG31-SUM($AH223:BG223),BG223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BH223)+BH223>$AG31,$AG31-SUM($AH223:BH223),BH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BI223)+BI223>$AG31,$AG31-SUM($AH223:BI223),BI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BJ223)+BJ223>$AG31,$AG31-SUM($AH223:BJ223),BJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BK223)+BK223>$AG31,$AG31-SUM($AH223:BK223),BK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BL223)+BL223>$AG31,$AG31-SUM($AH223:BL223),BL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BM223)+BM223>$AG31,$AG31-SUM($AH223:BM223),BM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BN223)+BN223>$AG31,$AG31-SUM($AH223:BN223),BN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BO223)+BO223>$AG31,$AG31-SUM($AH223:BO223),BO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BP223)+BP223>$AG31,$AG31-SUM($AH223:BP223),BP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BQ223)+BQ223>$AG31,$AG31-SUM($AH223:BQ223),BQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BR223)+BR223>$AG31,$AG31-SUM($AH223:BR223),BR223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BS223)+BS223>$AG31,$AG31-SUM($AH223:BS223),BS223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BT223)+BT223>$AG31,$AG31-SUM($AH223:BT223),BT223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BU223)+BU223>$AG31,$AG31-SUM($AH223:BU223),BU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BV223)+BV223>$AG31,$AG31-SUM($AH223:BV223),BV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BW223)+BW223>$AG31,$AG31-SUM($AH223:BW223),BW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BX223)+BX223>$AG31,$AG31-SUM($AH223:BX223),BX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BY223)+BY223>$AG31,$AG31-SUM($AH223:BY223),BY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:BZ223)+BZ223>$AG31,$AG31-SUM($AH223:BZ223),BZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CA223)+CA223>$AG31,$AG31-SUM($AH223:CA223),CA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CB223)+CB223>$AG31,$AG31-SUM($AH223:CB223),CB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CC223)+CC223>$AG31,$AG31-SUM($AH223:CC223),CC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CD223)+CD223>$AG31,$AG31-SUM($AH223:CD223),CD223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CE223)+CE223>$AG31,$AG31-SUM($AH223:CE223),CE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CF223)+CF223>$AG31,$AG31-SUM($AH223:CF223),CF223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CG223)+CG223>$AG31,$AG31-SUM($AH223:CG223),CG223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CH223)+CH223>$AG31,$AG31-SUM($AH223:CH223),CH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CI223)+CI223>$AG31,$AG31-SUM($AH223:CI223),CI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CJ223)+CJ223>$AG31,$AG31-SUM($AH223:CJ223),CJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CK223)+CK223>$AG31,$AG31-SUM($AH223:CK223),CK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CL223)+CL223>$AG31,$AG31-SUM($AH223:CL223),CL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CM223)+CM223>$AG31,$AG31-SUM($AH223:CM223),CM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CN223)+CN223>$AG31,$AG31-SUM($AH223:CN223),CN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CO223)+CO223>$AG31,$AG31-SUM($AH223:CO223),CO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CP223)+CP223>$AG31,$AG31-SUM($AH223:CP223),CP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CQ223)+CQ223>$AG31,$AG31-SUM($AH223:CQ223),CQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CR223)+CR223>$AG31,$AG31-SUM($AH223:CR223),CR223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CS223)+CS223>$AG31,$AG31-SUM($AH223:CS223),CS223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CT223)+CT223>$AG31,$AG31-SUM($AH223:CT223),CT223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CU223)+CU223>$AG31,$AG31-SUM($AH223:CU223),CU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CV223)+CV223>$AG31,$AG31-SUM($AH223:CV223),CV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CW223)+CW223>$AG31,$AG31-SUM($AH223:CW223),CW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CX223)+CX223>$AG31,$AG31-SUM($AH223:CX223),CX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CY223)+CY223>$AG31,$AG31-SUM($AH223:CY223),CY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:CZ223)+CZ223>$AG31,$AG31-SUM($AH223:CZ223),CZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DA223)+DA223>$AG31,$AG31-SUM($AH223:DA223),DA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DB223)+DB223>$AG31,$AG31-SUM($AH223:DB223),DB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DC223)+DC223>$AG31,$AG31-SUM($AH223:DC223),DC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DD223)+DD223>$AG31,$AG31-SUM($AH223:DD223),DD223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DE223)+DE223>$AG31,$AG31-SUM($AH223:DE223),DE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DF223)+DF223>$AG31,$AG31-SUM($AH223:DF223),DF223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DG223)+DG223>$AG31,$AG31-SUM($AH223:DG223),DG223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DH223)+DH223>$AG31,$AG31-SUM($AH223:DH223),DH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DI223)+DI223>$AG31,$AG31-SUM($AH223:DI223),DI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DJ223)+DJ223>$AG31,$AG31-SUM($AH223:DJ223),DJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DK223)+DK223>$AG31,$AG31-SUM($AH223:DK223),DK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DL223)+DL223>$AG31,$AG31-SUM($AH223:DL223),DL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DM223)+DM223>$AG31,$AG31-SUM($AH223:DM223),DM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DN223)+DN223>$AG31,$AG31-SUM($AH223:DN223),DN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DO223)+DO223>$AG31,$AG31-SUM($AH223:DO223),DO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DP223)+DP223>$AG31,$AG31-SUM($AH223:DP223),DP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DQ223)+DQ223>$AG31,$AG31-SUM($AH223:DQ223),DQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DR223)+DR223>$AG31,$AG31-SUM($AH223:DR223),DR223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DS223)+DS223>$AG31,$AG31-SUM($AH223:DS223),DS223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DT223)+DT223>$AG31,$AG31-SUM($AH223:DT223),DT223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DU223)+DU223>$AG31,$AG31-SUM($AH223:DU223),DU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DV223)+DV223>$AG31,$AG31-SUM($AH223:DV223),DV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DW223)+DW223>$AG31,$AG31-SUM($AH223:DW223),DW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DX223)+DX223>$AG31,$AG31-SUM($AH223:DX223),DX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DY223)+DY223>$AG31,$AG31-SUM($AH223:DY223),DY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:DZ223)+DZ223>$AG31,$AG31-SUM($AH223:DZ223),DZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EA223)+EA223>$AG31,$AG31-SUM($AH223:EA223),EA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EB223)+EB223>$AG31,$AG31-SUM($AH223:EB223),EB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EC223)+EC223>$AG31,$AG31-SUM($AH223:EC223),EC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:ED223)+ED223>$AG31,$AG31-SUM($AH223:ED223),ED223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EE223)+EE223>$AG31,$AG31-SUM($AH223:EE223),EE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EF223)+EF223>$AG31,$AG31-SUM($AH223:EF223),EF223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EG223)+EG223>$AG31,$AG31-SUM($AH223:EG223),EG223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EH223)+EH223>$AG31,$AG31-SUM($AH223:EH223),EH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EI223)+EI223>$AG31,$AG31-SUM($AH223:EI223),EI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EJ223)+EJ223>$AG31,$AG31-SUM($AH223:EJ223),EJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EK223)+EK223>$AG31,$AG31-SUM($AH223:EK223),EK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EL223)+EL223>$AG31,$AG31-SUM($AH223:EL223),EL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EM223)+EM223>$AG31,$AG31-SUM($AH223:EM223),EM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EN223)+EN223>$AG31,$AG31-SUM($AH223:EN223),EN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EO223)+EO223>$AG31,$AG31-SUM($AH223:EO223),EO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EP223)+EP223>$AG31,$AG31-SUM($AH223:EP223),EP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EQ223)+EQ223>$AG31,$AG31-SUM($AH223:EQ223),EQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:ER223)+ER223>$AG31,$AG31-SUM($AH223:ER223),ER223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:ES223)+ES223>$AG31,$AG31-SUM($AH223:ES223),ES223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:ET223)+ET223>$AG31,$AG31-SUM($AH223:ET223),ET223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EU223)+EU223>$AG31,$AG31-SUM($AH223:EU223),EU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EV223)+EV223>$AG31,$AG31-SUM($AH223:EV223),EV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EW223)+EW223>$AG31,$AG31-SUM($AH223:EW223),EW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EX223)+EX223>$AG31,$AG31-SUM($AH223:EX223),EX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EY223)+EY223>$AG31,$AG31-SUM($AH223:EY223),EY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:EZ223)+EZ223>$AG31,$AG31-SUM($AH223:EZ223),EZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FA223)+FA223>$AG31,$AG31-SUM($AH223:FA223),FA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FB223)+FB223>$AG31,$AG31-SUM($AH223:FB223),FB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FC223)+FC223>$AG31,$AG31-SUM($AH223:FC223),FC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FD223)+FD223>$AG31,$AG31-SUM($AH223:FD223),FD223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FE223)+FE223>$AG31,$AG31-SUM($AH223:FE223),FE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FF223)+FF223>$AG31,$AG31-SUM($AH223:FF223),FF223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FG223)+FG223>$AG31,$AG31-SUM($AH223:FG223),FG223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FH223)+FH223>$AG31,$AG31-SUM($AH223:FH223),FH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FI223)+FI223>$AG31,$AG31-SUM($AH223:FI223),FI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FJ223)+FJ223>$AG31,$AG31-SUM($AH223:FJ223),FJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FK223)+FK223>$AG31,$AG31-SUM($AH223:FK223),FK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FL223)+FL223>$AG31,$AG31-SUM($AH223:FL223),FL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FM223)+FM223>$AG31,$AG31-SUM($AH223:FM223),FM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FN223)+FN223>$AG31,$AG31-SUM($AH223:FN223),FN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FO223)+FO223>$AG31,$AG31-SUM($AH223:FO223),FO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FP223)+FP223>$AG31,$AG31-SUM($AH223:FP223),FP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FQ223)+FQ223>$AG31,$AG31-SUM($AH223:FQ223),FQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FR223)+FR223>$AG31,$AG31-SUM($AH223:FR223),FR223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FS223)+FS223>$AG31,$AG31-SUM($AH223:FS223),FS223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FT223)+FT223>$AG31,$AG31-SUM($AH223:FT223),FT223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FU223)+FU223>$AG31,$AG31-SUM($AH223:FU223),FU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FV223)+FV223>$AG31,$AG31-SUM($AH223:FV223),FV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FW223)+FW223>$AG31,$AG31-SUM($AH223:FW223),FW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FX223)+FX223>$AG31,$AG31-SUM($AH223:FX223),FX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FY223)+FY223>$AG31,$AG31-SUM($AH223:FY223),FY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:FZ223)+FZ223>$AG31,$AG31-SUM($AH223:FZ223),FZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GA223)+GA223>$AG31,$AG31-SUM($AH223:GA223),GA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GB223)+GB223>$AG31,$AG31-SUM($AH223:GB223),GB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GC223)+GC223>$AG31,$AG31-SUM($AH223:GC223),GC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GD223)+GD223>$AG31,$AG31-SUM($AH223:GD223),GD223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GE223)+GE223>$AG31,$AG31-SUM($AH223:GE223),GE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GF223)+GF223>$AG31,$AG31-SUM($AH223:GF223),GF223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GG223)+GG223>$AG31,$AG31-SUM($AH223:GG223),GG223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GH223)+GH223>$AG31,$AG31-SUM($AH223:GH223),GH223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GI223)+GI223>$AG31,$AG31-SUM($AH223:GI223),GI223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GJ223)+GJ223>$AG31,$AG31-SUM($AH223:GJ223),GJ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GK223)+GK223>$AG31,$AG31-SUM($AH223:GK223),GK223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GL223)+GL223>$AG31,$AG31-SUM($AH223:GL223),GL223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GM223)+GM223>$AG31,$AG31-SUM($AH223:GM223),GM223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GN223)+GN223>$AG31,$AG31-SUM($AH223:GN223),GN223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GO223)+GO223>$AG31,$AG31-SUM($AH223:GO223),GO223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GP223)+GP223>$AG31,$AG31-SUM($AH223:GP223),GP223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GQ223)+GQ223>$AG31,$AG31-SUM($AH223:GQ223),GQ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GR223)+GR223>$AG31,$AG31-SUM($AH223:GR223),GR223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GS223)+GS223>$AG31,$AG31-SUM($AH223:GS223),GS223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GT223)+GT223>$AG31,$AG31-SUM($AH223:GT223),GT223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GU223)+GU223>$AG31,$AG31-SUM($AH223:GU223),GU223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GV223)+GV223>$AG31,$AG31-SUM($AH223:GV223),GV223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GW223)+GW223>$AG31,$AG31-SUM($AH223:GW223),GW223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GX223)+GX223>$AG31,$AG31-SUM($AH223:GX223),GX223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GY223)+GY223>$AG31,$AG31-SUM($AH223:GY223),GY223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:GZ223)+GZ223>$AG31,$AG31-SUM($AH223:GZ223),GZ223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:HA223)+HA223>$AG31,$AG31-SUM($AH223:HA223),HA223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:HB223)+HB223>$AG31,$AG31-SUM($AH223:HB223),HB223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:HC223)+HC223>$AG31,$AG31-SUM($AH223:HC223),HC223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:HD223)+HD223>$AG31,$AG31-SUM($AH223:HD223),HD223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:HE223)+HE223>$AG31,$AG31-SUM($AH223:HE223),HE223),0)","v":0},{"$f":"IF($AH223>0,IF(SUM($AH223:HF223)+HF223>$AG31,$AG31-SUM($AH223:HF223),HF223),0)","v":0}]
[]
[null,"Depreciation:  2000 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH24>0,AH24/$F227,AH24)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AI227)+AI227>$AH24,$AH24-SUM($AI227:AI227),AI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AJ227)+AJ227>$AH24,$AH24-SUM($AI227:AJ227),AJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AK227)+AK227>$AH24,$AH24-SUM($AI227:AK227),AK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AL227)+AL227>$AH24,$AH24-SUM($AI227:AL227),AL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AM227)+AM227>$AH24,$AH24-SUM($AI227:AM227),AM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AN227)+AN227>$AH24,$AH24-SUM($AI227:AN227),AN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AO227)+AO227>$AH24,$AH24-SUM($AI227:AO227),AO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AP227)+AP227>$AH24,$AH24-SUM($AI227:AP227),AP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AQ227)+AQ227>$AH24,$AH24-SUM($AI227:AQ227),AQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AR227)+AR227>$AH24,$AH24-SUM($AI227:AR227),AR227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AS227)+AS227>$AH24,$AH24-SUM($AI227:AS227),AS227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AT227)+AT227>$AH24,$AH24-SUM($AI227:AT227),AT227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AU227)+AU227>$AH24,$AH24-SUM($AI227:AU227),AU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AV227)+AV227>$AH24,$AH24-SUM($AI227:AV227),AV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AW227)+AW227>$AH24,$AH24-SUM($AI227:AW227),AW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AX227)+AX227>$AH24,$AH24-SUM($AI227:AX227),AX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AY227)+AY227>$AH24,$AH24-SUM($AI227:AY227),AY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:AZ227)+AZ227>$AH24,$AH24-SUM($AI227:AZ227),AZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BA227)+BA227>$AH24,$AH24-SUM($AI227:BA227),BA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BB227)+BB227>$AH24,$AH24-SUM($AI227:BB227),BB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BC227)+BC227>$AH24,$AH24-SUM($AI227:BC227),BC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BD227)+BD227>$AH24,$AH24-SUM($AI227:BD227),BD227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BE227)+BE227>$AH24,$AH24-SUM($AI227:BE227),BE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BF227)+BF227>$AH24,$AH24-SUM($AI227:BF227),BF227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BG227)+BG227>$AH24,$AH24-SUM($AI227:BG227),BG227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BH227)+BH227>$AH24,$AH24-SUM($AI227:BH227),BH227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BI227)+BI227>$AH24,$AH24-SUM($AI227:BI227),BI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BJ227)+BJ227>$AH24,$AH24-SUM($AI227:BJ227),BJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BK227)+BK227>$AH24,$AH24-SUM($AI227:BK227),BK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BL227)+BL227>$AH24,$AH24-SUM($AI227:BL227),BL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BM227)+BM227>$AH24,$AH24-SUM($AI227:BM227),BM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BN227)+BN227>$AH24,$AH24-SUM($AI227:BN227),BN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BO227)+BO227>$AH24,$AH24-SUM($AI227:BO227),BO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BP227)+BP227>$AH24,$AH24-SUM($AI227:BP227),BP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BQ227)+BQ227>$AH24,$AH24-SUM($AI227:BQ227),BQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BR227)+BR227>$AH24,$AH24-SUM($AI227:BR227),BR227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BS227)+BS227>$AH24,$AH24-SUM($AI227:BS227),BS227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BT227)+BT227>$AH24,$AH24-SUM($AI227:BT227),BT227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BU227)+BU227>$AH24,$AH24-SUM($AI227:BU227),BU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BV227)+BV227>$AH24,$AH24-SUM($AI227:BV227),BV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BW227)+BW227>$AH24,$AH24-SUM($AI227:BW227),BW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BX227)+BX227>$AH24,$AH24-SUM($AI227:BX227),BX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BY227)+BY227>$AH24,$AH24-SUM($AI227:BY227),BY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:BZ227)+BZ227>$AH24,$AH24-SUM($AI227:BZ227),BZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CA227)+CA227>$AH24,$AH24-SUM($AI227:CA227),CA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CB227)+CB227>$AH24,$AH24-SUM($AI227:CB227),CB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CC227)+CC227>$AH24,$AH24-SUM($AI227:CC227),CC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CD227)+CD227>$AH24,$AH24-SUM($AI227:CD227),CD227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CE227)+CE227>$AH24,$AH24-SUM($AI227:CE227),CE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CF227)+CF227>$AH24,$AH24-SUM($AI227:CF227),CF227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CG227)+CG227>$AH24,$AH24-SUM($AI227:CG227),CG227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CH227)+CH227>$AH24,$AH24-SUM($AI227:CH227),CH227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CI227)+CI227>$AH24,$AH24-SUM($AI227:CI227),CI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CJ227)+CJ227>$AH24,$AH24-SUM($AI227:CJ227),CJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CK227)+CK227>$AH24,$AH24-SUM($AI227:CK227),CK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CL227)+CL227>$AH24,$AH24-SUM($AI227:CL227),CL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CM227)+CM227>$AH24,$AH24-SUM($AI227:CM227),CM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CN227)+CN227>$AH24,$AH24-SUM($AI227:CN227),CN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CO227)+CO227>$AH24,$AH24-SUM($AI227:CO227),CO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CP227)+CP227>$AH24,$AH24-SUM($AI227:CP227),CP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CQ227)+CQ227>$AH24,$AH24-SUM($AI227:CQ227),CQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CR227)+CR227>$AH24,$AH24-SUM($AI227:CR227),CR227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CS227)+CS227>$AH24,$AH24-SUM($AI227:CS227),CS227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CT227)+CT227>$AH24,$AH24-SUM($AI227:CT227),CT227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CU227)+CU227>$AH24,$AH24-SUM($AI227:CU227),CU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CV227)+CV227>$AH24,$AH24-SUM($AI227:CV227),CV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CW227)+CW227>$AH24,$AH24-SUM($AI227:CW227),CW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CX227)+CX227>$AH24,$AH24-SUM($AI227:CX227),CX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CY227)+CY227>$AH24,$AH24-SUM($AI227:CY227),CY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:CZ227)+CZ227>$AH24,$AH24-SUM($AI227:CZ227),CZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DA227)+DA227>$AH24,$AH24-SUM($AI227:DA227),DA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DB227)+DB227>$AH24,$AH24-SUM($AI227:DB227),DB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DC227)+DC227>$AH24,$AH24-SUM($AI227:DC227),DC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DD227)+DD227>$AH24,$AH24-SUM($AI227:DD227),DD227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DE227)+DE227>$AH24,$AH24-SUM($AI227:DE227),DE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DF227)+DF227>$AH24,$AH24-SUM($AI227:DF227),DF227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DG227)+DG227>$AH24,$AH24-SUM($AI227:DG227),DG227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DH227)+DH227>$AH24,$AH24-SUM($AI227:DH227),DH227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DI227)+DI227>$AH24,$AH24-SUM($AI227:DI227),DI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DJ227)+DJ227>$AH24,$AH24-SUM($AI227:DJ227),DJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DK227)+DK227>$AH24,$AH24-SUM($AI227:DK227),DK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DL227)+DL227>$AH24,$AH24-SUM($AI227:DL227),DL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DM227)+DM227>$AH24,$AH24-SUM($AI227:DM227),DM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DN227)+DN227>$AH24,$AH24-SUM($AI227:DN227),DN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DO227)+DO227>$AH24,$AH24-SUM($AI227:DO227),DO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DP227)+DP227>$AH24,$AH24-SUM($AI227:DP227),DP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DQ227)+DQ227>$AH24,$AH24-SUM($AI227:DQ227),DQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DR227)+DR227>$AH24,$AH24-SUM($AI227:DR227),DR227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DS227)+DS227>$AH24,$AH24-SUM($AI227:DS227),DS227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DT227)+DT227>$AH24,$AH24-SUM($AI227:DT227),DT227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DU227)+DU227>$AH24,$AH24-SUM($AI227:DU227),DU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DV227)+DV227>$AH24,$AH24-SUM($AI227:DV227),DV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DW227)+DW227>$AH24,$AH24-SUM($AI227:DW227),DW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DX227)+DX227>$AH24,$AH24-SUM($AI227:DX227),DX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DY227)+DY227>$AH24,$AH24-SUM($AI227:DY227),DY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:DZ227)+DZ227>$AH24,$AH24-SUM($AI227:DZ227),DZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EA227)+EA227>$AH24,$AH24-SUM($AI227:EA227),EA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EB227)+EB227>$AH24,$AH24-SUM($AI227:EB227),EB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EC227)+EC227>$AH24,$AH24-SUM($AI227:EC227),EC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:ED227)+ED227>$AH24,$AH24-SUM($AI227:ED227),ED227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EE227)+EE227>$AH24,$AH24-SUM($AI227:EE227),EE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EF227)+EF227>$AH24,$AH24-SUM($AI227:EF227),EF227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EG227)+EG227>$AH24,$AH24-SUM($AI227:EG227),EG227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EH227)+EH227>$AH24,$AH24-SUM($AI227:EH227),EH227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EI227)+EI227>$AH24,$AH24-SUM($AI227:EI227),EI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EJ227)+EJ227>$AH24,$AH24-SUM($AI227:EJ227),EJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EK227)+EK227>$AH24,$AH24-SUM($AI227:EK227),EK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EL227)+EL227>$AH24,$AH24-SUM($AI227:EL227),EL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EM227)+EM227>$AH24,$AH24-SUM($AI227:EM227),EM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EN227)+EN227>$AH24,$AH24-SUM($AI227:EN227),EN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EO227)+EO227>$AH24,$AH24-SUM($AI227:EO227),EO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EP227)+EP227>$AH24,$AH24-SUM($AI227:EP227),EP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EQ227)+EQ227>$AH24,$AH24-SUM($AI227:EQ227),EQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:ER227)+ER227>$AH24,$AH24-SUM($AI227:ER227),ER227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:ES227)+ES227>$AH24,$AH24-SUM($AI227:ES227),ES227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:ET227)+ET227>$AH24,$AH24-SUM($AI227:ET227),ET227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EU227)+EU227>$AH24,$AH24-SUM($AI227:EU227),EU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EV227)+EV227>$AH24,$AH24-SUM($AI227:EV227),EV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EW227)+EW227>$AH24,$AH24-SUM($AI227:EW227),EW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EX227)+EX227>$AH24,$AH24-SUM($AI227:EX227),EX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EY227)+EY227>$AH24,$AH24-SUM($AI227:EY227),EY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:EZ227)+EZ227>$AH24,$AH24-SUM($AI227:EZ227),EZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FA227)+FA227>$AH24,$AH24-SUM($AI227:FA227),FA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FB227)+FB227>$AH24,$AH24-SUM($AI227:FB227),FB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FC227)+FC227>$AH24,$AH24-SUM($AI227:FC227),FC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FD227)+FD227>$AH24,$AH24-SUM($AI227:FD227),FD227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FE227)+FE227>$AH24,$AH24-SUM($AI227:FE227),FE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FF227)+FF227>$AH24,$AH24-SUM($AI227:FF227),FF227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FG227)+FG227>$AH24,$AH24-SUM($AI227:FG227),FG227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FH227)+FH227>$AH24,$AH24-SUM($AI227:FH227),FH227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FI227)+FI227>$AH24,$AH24-SUM($AI227:FI227),FI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FJ227)+FJ227>$AH24,$AH24-SUM($AI227:FJ227),FJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FK227)+FK227>$AH24,$AH24-SUM($AI227:FK227),FK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FL227)+FL227>$AH24,$AH24-SUM($AI227:FL227),FL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FM227)+FM227>$AH24,$AH24-SUM($AI227:FM227),FM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FN227)+FN227>$AH24,$AH24-SUM($AI227:FN227),FN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FO227)+FO227>$AH24,$AH24-SUM($AI227:FO227),FO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FP227)+FP227>$AH24,$AH24-SUM($AI227:FP227),FP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FQ227)+FQ227>$AH24,$AH24-SUM($AI227:FQ227),FQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FR227)+FR227>$AH24,$AH24-SUM($AI227:FR227),FR227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FS227)+FS227>$AH24,$AH24-SUM($AI227:FS227),FS227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FT227)+FT227>$AH24,$AH24-SUM($AI227:FT227),FT227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FU227)+FU227>$AH24,$AH24-SUM($AI227:FU227),FU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FV227)+FV227>$AH24,$AH24-SUM($AI227:FV227),FV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FW227)+FW227>$AH24,$AH24-SUM($AI227:FW227),FW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FX227)+FX227>$AH24,$AH24-SUM($AI227:FX227),FX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FY227)+FY227>$AH24,$AH24-SUM($AI227:FY227),FY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:FZ227)+FZ227>$AH24,$AH24-SUM($AI227:FZ227),FZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GA227)+GA227>$AH24,$AH24-SUM($AI227:GA227),GA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GB227)+GB227>$AH24,$AH24-SUM($AI227:GB227),GB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GC227)+GC227>$AH24,$AH24-SUM($AI227:GC227),GC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GD227)+GD227>$AH24,$AH24-SUM($AI227:GD227),GD227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GE227)+GE227>$AH24,$AH24-SUM($AI227:GE227),GE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GF227)+GF227>$AH24,$AH24-SUM($AI227:GF227),GF227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GG227)+GG227>$AH24,$AH24-SUM($AI227:GG227),GG227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GH227)+GH227>$AH24,$AH24-SUM($AI227:GH227),GH227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GI227)+GI227>$AH24,$AH24-SUM($AI227:GI227),GI227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GJ227)+GJ227>$AH24,$AH24-SUM($AI227:GJ227),GJ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GK227)+GK227>$AH24,$AH24-SUM($AI227:GK227),GK227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GL227)+GL227>$AH24,$AH24-SUM($AI227:GL227),GL227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GM227)+GM227>$AH24,$AH24-SUM($AI227:GM227),GM227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GN227)+GN227>$AH24,$AH24-SUM($AI227:GN227),GN227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GO227)+GO227>$AH24,$AH24-SUM($AI227:GO227),GO227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GP227)+GP227>$AH24,$AH24-SUM($AI227:GP227),GP227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GQ227)+GQ227>$AH24,$AH24-SUM($AI227:GQ227),GQ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GR227)+GR227>$AH24,$AH24-SUM($AI227:GR227),GR227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GS227)+GS227>$AH24,$AH24-SUM($AI227:GS227),GS227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GT227)+GT227>$AH24,$AH24-SUM($AI227:GT227),GT227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GU227)+GU227>$AH24,$AH24-SUM($AI227:GU227),GU227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GV227)+GV227>$AH24,$AH24-SUM($AI227:GV227),GV227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GW227)+GW227>$AH24,$AH24-SUM($AI227:GW227),GW227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GX227)+GX227>$AH24,$AH24-SUM($AI227:GX227),GX227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GY227)+GY227>$AH24,$AH24-SUM($AI227:GY227),GY227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:GZ227)+GZ227>$AH24,$AH24-SUM($AI227:GZ227),GZ227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:HA227)+HA227>$AH24,$AH24-SUM($AI227:HA227),HA227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:HB227)+HB227>$AH24,$AH24-SUM($AI227:HB227),HB227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:HC227)+HC227>$AH24,$AH24-SUM($AI227:HC227),HC227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:HD227)+HD227>$AH24,$AH24-SUM($AI227:HD227),HD227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:HE227)+HE227>$AH24,$AH24-SUM($AI227:HE227),HE227),0)","v":0},{"$f":"IF($AI227>0,IF(SUM($AI227:HF227)+HF227>$AH24,$AH24-SUM($AI227:HF227),HF227),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI228>0,IF(SUM($AI228:AI228)+AI228>$AH25,$AH25-SUM($AI228:AI228),AI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AJ228)+AJ228>$AH25,$AH25-SUM($AI228:AJ228),AJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AK228)+AK228>$AH25,$AH25-SUM($AI228:AK228),AK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AL228)+AL228>$AH25,$AH25-SUM($AI228:AL228),AL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AM228)+AM228>$AH25,$AH25-SUM($AI228:AM228),AM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AN228)+AN228>$AH25,$AH25-SUM($AI228:AN228),AN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AO228)+AO228>$AH25,$AH25-SUM($AI228:AO228),AO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AP228)+AP228>$AH25,$AH25-SUM($AI228:AP228),AP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AQ228)+AQ228>$AH25,$AH25-SUM($AI228:AQ228),AQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AR228)+AR228>$AH25,$AH25-SUM($AI228:AR228),AR228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AS228)+AS228>$AH25,$AH25-SUM($AI228:AS228),AS228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AT228)+AT228>$AH25,$AH25-SUM($AI228:AT228),AT228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AU228)+AU228>$AH25,$AH25-SUM($AI228:AU228),AU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AV228)+AV228>$AH25,$AH25-SUM($AI228:AV228),AV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AW228)+AW228>$AH25,$AH25-SUM($AI228:AW228),AW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AX228)+AX228>$AH25,$AH25-SUM($AI228:AX228),AX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AY228)+AY228>$AH25,$AH25-SUM($AI228:AY228),AY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:AZ228)+AZ228>$AH25,$AH25-SUM($AI228:AZ228),AZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BA228)+BA228>$AH25,$AH25-SUM($AI228:BA228),BA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BB228)+BB228>$AH25,$AH25-SUM($AI228:BB228),BB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BC228)+BC228>$AH25,$AH25-SUM($AI228:BC228),BC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BD228)+BD228>$AH25,$AH25-SUM($AI228:BD228),BD228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BE228)+BE228>$AH25,$AH25-SUM($AI228:BE228),BE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BF228)+BF228>$AH25,$AH25-SUM($AI228:BF228),BF228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BG228)+BG228>$AH25,$AH25-SUM($AI228:BG228),BG228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BH228)+BH228>$AH25,$AH25-SUM($AI228:BH228),BH228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BI228)+BI228>$AH25,$AH25-SUM($AI228:BI228),BI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BJ228)+BJ228>$AH25,$AH25-SUM($AI228:BJ228),BJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BK228)+BK228>$AH25,$AH25-SUM($AI228:BK228),BK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BL228)+BL228>$AH25,$AH25-SUM($AI228:BL228),BL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BM228)+BM228>$AH25,$AH25-SUM($AI228:BM228),BM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BN228)+BN228>$AH25,$AH25-SUM($AI228:BN228),BN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BO228)+BO228>$AH25,$AH25-SUM($AI228:BO228),BO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BP228)+BP228>$AH25,$AH25-SUM($AI228:BP228),BP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BQ228)+BQ228>$AH25,$AH25-SUM($AI228:BQ228),BQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BR228)+BR228>$AH25,$AH25-SUM($AI228:BR228),BR228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BS228)+BS228>$AH25,$AH25-SUM($AI228:BS228),BS228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BT228)+BT228>$AH25,$AH25-SUM($AI228:BT228),BT228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BU228)+BU228>$AH25,$AH25-SUM($AI228:BU228),BU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BV228)+BV228>$AH25,$AH25-SUM($AI228:BV228),BV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BW228)+BW228>$AH25,$AH25-SUM($AI228:BW228),BW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BX228)+BX228>$AH25,$AH25-SUM($AI228:BX228),BX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BY228)+BY228>$AH25,$AH25-SUM($AI228:BY228),BY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:BZ228)+BZ228>$AH25,$AH25-SUM($AI228:BZ228),BZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CA228)+CA228>$AH25,$AH25-SUM($AI228:CA228),CA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CB228)+CB228>$AH25,$AH25-SUM($AI228:CB228),CB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CC228)+CC228>$AH25,$AH25-SUM($AI228:CC228),CC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CD228)+CD228>$AH25,$AH25-SUM($AI228:CD228),CD228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CE228)+CE228>$AH25,$AH25-SUM($AI228:CE228),CE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CF228)+CF228>$AH25,$AH25-SUM($AI228:CF228),CF228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CG228)+CG228>$AH25,$AH25-SUM($AI228:CG228),CG228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CH228)+CH228>$AH25,$AH25-SUM($AI228:CH228),CH228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CI228)+CI228>$AH25,$AH25-SUM($AI228:CI228),CI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CJ228)+CJ228>$AH25,$AH25-SUM($AI228:CJ228),CJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CK228)+CK228>$AH25,$AH25-SUM($AI228:CK228),CK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CL228)+CL228>$AH25,$AH25-SUM($AI228:CL228),CL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CM228)+CM228>$AH25,$AH25-SUM($AI228:CM228),CM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CN228)+CN228>$AH25,$AH25-SUM($AI228:CN228),CN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CO228)+CO228>$AH25,$AH25-SUM($AI228:CO228),CO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CP228)+CP228>$AH25,$AH25-SUM($AI228:CP228),CP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CQ228)+CQ228>$AH25,$AH25-SUM($AI228:CQ228),CQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CR228)+CR228>$AH25,$AH25-SUM($AI228:CR228),CR228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CS228)+CS228>$AH25,$AH25-SUM($AI228:CS228),CS228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CT228)+CT228>$AH25,$AH25-SUM($AI228:CT228),CT228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CU228)+CU228>$AH25,$AH25-SUM($AI228:CU228),CU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CV228)+CV228>$AH25,$AH25-SUM($AI228:CV228),CV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CW228)+CW228>$AH25,$AH25-SUM($AI228:CW228),CW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CX228)+CX228>$AH25,$AH25-SUM($AI228:CX228),CX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CY228)+CY228>$AH25,$AH25-SUM($AI228:CY228),CY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:CZ228)+CZ228>$AH25,$AH25-SUM($AI228:CZ228),CZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DA228)+DA228>$AH25,$AH25-SUM($AI228:DA228),DA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DB228)+DB228>$AH25,$AH25-SUM($AI228:DB228),DB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DC228)+DC228>$AH25,$AH25-SUM($AI228:DC228),DC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DD228)+DD228>$AH25,$AH25-SUM($AI228:DD228),DD228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DE228)+DE228>$AH25,$AH25-SUM($AI228:DE228),DE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DF228)+DF228>$AH25,$AH25-SUM($AI228:DF228),DF228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DG228)+DG228>$AH25,$AH25-SUM($AI228:DG228),DG228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DH228)+DH228>$AH25,$AH25-SUM($AI228:DH228),DH228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DI228)+DI228>$AH25,$AH25-SUM($AI228:DI228),DI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DJ228)+DJ228>$AH25,$AH25-SUM($AI228:DJ228),DJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DK228)+DK228>$AH25,$AH25-SUM($AI228:DK228),DK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DL228)+DL228>$AH25,$AH25-SUM($AI228:DL228),DL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DM228)+DM228>$AH25,$AH25-SUM($AI228:DM228),DM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DN228)+DN228>$AH25,$AH25-SUM($AI228:DN228),DN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DO228)+DO228>$AH25,$AH25-SUM($AI228:DO228),DO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DP228)+DP228>$AH25,$AH25-SUM($AI228:DP228),DP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DQ228)+DQ228>$AH25,$AH25-SUM($AI228:DQ228),DQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DR228)+DR228>$AH25,$AH25-SUM($AI228:DR228),DR228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DS228)+DS228>$AH25,$AH25-SUM($AI228:DS228),DS228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DT228)+DT228>$AH25,$AH25-SUM($AI228:DT228),DT228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DU228)+DU228>$AH25,$AH25-SUM($AI228:DU228),DU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DV228)+DV228>$AH25,$AH25-SUM($AI228:DV228),DV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DW228)+DW228>$AH25,$AH25-SUM($AI228:DW228),DW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DX228)+DX228>$AH25,$AH25-SUM($AI228:DX228),DX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DY228)+DY228>$AH25,$AH25-SUM($AI228:DY228),DY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:DZ228)+DZ228>$AH25,$AH25-SUM($AI228:DZ228),DZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EA228)+EA228>$AH25,$AH25-SUM($AI228:EA228),EA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EB228)+EB228>$AH25,$AH25-SUM($AI228:EB228),EB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EC228)+EC228>$AH25,$AH25-SUM($AI228:EC228),EC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:ED228)+ED228>$AH25,$AH25-SUM($AI228:ED228),ED228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EE228)+EE228>$AH25,$AH25-SUM($AI228:EE228),EE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EF228)+EF228>$AH25,$AH25-SUM($AI228:EF228),EF228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EG228)+EG228>$AH25,$AH25-SUM($AI228:EG228),EG228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EH228)+EH228>$AH25,$AH25-SUM($AI228:EH228),EH228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EI228)+EI228>$AH25,$AH25-SUM($AI228:EI228),EI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EJ228)+EJ228>$AH25,$AH25-SUM($AI228:EJ228),EJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EK228)+EK228>$AH25,$AH25-SUM($AI228:EK228),EK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EL228)+EL228>$AH25,$AH25-SUM($AI228:EL228),EL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EM228)+EM228>$AH25,$AH25-SUM($AI228:EM228),EM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EN228)+EN228>$AH25,$AH25-SUM($AI228:EN228),EN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EO228)+EO228>$AH25,$AH25-SUM($AI228:EO228),EO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EP228)+EP228>$AH25,$AH25-SUM($AI228:EP228),EP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EQ228)+EQ228>$AH25,$AH25-SUM($AI228:EQ228),EQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:ER228)+ER228>$AH25,$AH25-SUM($AI228:ER228),ER228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:ES228)+ES228>$AH25,$AH25-SUM($AI228:ES228),ES228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:ET228)+ET228>$AH25,$AH25-SUM($AI228:ET228),ET228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EU228)+EU228>$AH25,$AH25-SUM($AI228:EU228),EU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EV228)+EV228>$AH25,$AH25-SUM($AI228:EV228),EV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EW228)+EW228>$AH25,$AH25-SUM($AI228:EW228),EW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EX228)+EX228>$AH25,$AH25-SUM($AI228:EX228),EX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EY228)+EY228>$AH25,$AH25-SUM($AI228:EY228),EY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:EZ228)+EZ228>$AH25,$AH25-SUM($AI228:EZ228),EZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FA228)+FA228>$AH25,$AH25-SUM($AI228:FA228),FA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FB228)+FB228>$AH25,$AH25-SUM($AI228:FB228),FB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FC228)+FC228>$AH25,$AH25-SUM($AI228:FC228),FC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FD228)+FD228>$AH25,$AH25-SUM($AI228:FD228),FD228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FE228)+FE228>$AH25,$AH25-SUM($AI228:FE228),FE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FF228)+FF228>$AH25,$AH25-SUM($AI228:FF228),FF228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FG228)+FG228>$AH25,$AH25-SUM($AI228:FG228),FG228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FH228)+FH228>$AH25,$AH25-SUM($AI228:FH228),FH228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FI228)+FI228>$AH25,$AH25-SUM($AI228:FI228),FI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FJ228)+FJ228>$AH25,$AH25-SUM($AI228:FJ228),FJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FK228)+FK228>$AH25,$AH25-SUM($AI228:FK228),FK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FL228)+FL228>$AH25,$AH25-SUM($AI228:FL228),FL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FM228)+FM228>$AH25,$AH25-SUM($AI228:FM228),FM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FN228)+FN228>$AH25,$AH25-SUM($AI228:FN228),FN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FO228)+FO228>$AH25,$AH25-SUM($AI228:FO228),FO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FP228)+FP228>$AH25,$AH25-SUM($AI228:FP228),FP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FQ228)+FQ228>$AH25,$AH25-SUM($AI228:FQ228),FQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FR228)+FR228>$AH25,$AH25-SUM($AI228:FR228),FR228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FS228)+FS228>$AH25,$AH25-SUM($AI228:FS228),FS228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FT228)+FT228>$AH25,$AH25-SUM($AI228:FT228),FT228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FU228)+FU228>$AH25,$AH25-SUM($AI228:FU228),FU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FV228)+FV228>$AH25,$AH25-SUM($AI228:FV228),FV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FW228)+FW228>$AH25,$AH25-SUM($AI228:FW228),FW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FX228)+FX228>$AH25,$AH25-SUM($AI228:FX228),FX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FY228)+FY228>$AH25,$AH25-SUM($AI228:FY228),FY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:FZ228)+FZ228>$AH25,$AH25-SUM($AI228:FZ228),FZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GA228)+GA228>$AH25,$AH25-SUM($AI228:GA228),GA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GB228)+GB228>$AH25,$AH25-SUM($AI228:GB228),GB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GC228)+GC228>$AH25,$AH25-SUM($AI228:GC228),GC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GD228)+GD228>$AH25,$AH25-SUM($AI228:GD228),GD228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GE228)+GE228>$AH25,$AH25-SUM($AI228:GE228),GE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GF228)+GF228>$AH25,$AH25-SUM($AI228:GF228),GF228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GG228)+GG228>$AH25,$AH25-SUM($AI228:GG228),GG228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GH228)+GH228>$AH25,$AH25-SUM($AI228:GH228),GH228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GI228)+GI228>$AH25,$AH25-SUM($AI228:GI228),GI228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GJ228)+GJ228>$AH25,$AH25-SUM($AI228:GJ228),GJ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GK228)+GK228>$AH25,$AH25-SUM($AI228:GK228),GK228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GL228)+GL228>$AH25,$AH25-SUM($AI228:GL228),GL228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GM228)+GM228>$AH25,$AH25-SUM($AI228:GM228),GM228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GN228)+GN228>$AH25,$AH25-SUM($AI228:GN228),GN228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GO228)+GO228>$AH25,$AH25-SUM($AI228:GO228),GO228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GP228)+GP228>$AH25,$AH25-SUM($AI228:GP228),GP228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GQ228)+GQ228>$AH25,$AH25-SUM($AI228:GQ228),GQ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GR228)+GR228>$AH25,$AH25-SUM($AI228:GR228),GR228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GS228)+GS228>$AH25,$AH25-SUM($AI228:GS228),GS228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GT228)+GT228>$AH25,$AH25-SUM($AI228:GT228),GT228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GU228)+GU228>$AH25,$AH25-SUM($AI228:GU228),GU228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GV228)+GV228>$AH25,$AH25-SUM($AI228:GV228),GV228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GW228)+GW228>$AH25,$AH25-SUM($AI228:GW228),GW228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GX228)+GX228>$AH25,$AH25-SUM($AI228:GX228),GX228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GY228)+GY228>$AH25,$AH25-SUM($AI228:GY228),GY228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:GZ228)+GZ228>$AH25,$AH25-SUM($AI228:GZ228),GZ228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:HA228)+HA228>$AH25,$AH25-SUM($AI228:HA228),HA228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:HB228)+HB228>$AH25,$AH25-SUM($AI228:HB228),HB228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:HC228)+HC228>$AH25,$AH25-SUM($AI228:HC228),HC228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:HD228)+HD228>$AH25,$AH25-SUM($AI228:HD228),HD228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:HE228)+HE228>$AH25,$AH25-SUM($AI228:HE228),HE228),0)","v":0},{"$f":"IF($AI228>0,IF(SUM($AI228:HF228)+HF228>$AH25,$AH25-SUM($AI228:HF228),HF228),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI229>0,IF(SUM($AI229:AI229)+AI229>$AH26,$AH26-SUM($AI229:AI229),AI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AJ229)+AJ229>$AH26,$AH26-SUM($AI229:AJ229),AJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AK229)+AK229>$AH26,$AH26-SUM($AI229:AK229),AK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AL229)+AL229>$AH26,$AH26-SUM($AI229:AL229),AL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AM229)+AM229>$AH26,$AH26-SUM($AI229:AM229),AM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AN229)+AN229>$AH26,$AH26-SUM($AI229:AN229),AN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AO229)+AO229>$AH26,$AH26-SUM($AI229:AO229),AO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AP229)+AP229>$AH26,$AH26-SUM($AI229:AP229),AP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AQ229)+AQ229>$AH26,$AH26-SUM($AI229:AQ229),AQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AR229)+AR229>$AH26,$AH26-SUM($AI229:AR229),AR229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AS229)+AS229>$AH26,$AH26-SUM($AI229:AS229),AS229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AT229)+AT229>$AH26,$AH26-SUM($AI229:AT229),AT229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AU229)+AU229>$AH26,$AH26-SUM($AI229:AU229),AU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AV229)+AV229>$AH26,$AH26-SUM($AI229:AV229),AV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AW229)+AW229>$AH26,$AH26-SUM($AI229:AW229),AW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AX229)+AX229>$AH26,$AH26-SUM($AI229:AX229),AX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AY229)+AY229>$AH26,$AH26-SUM($AI229:AY229),AY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:AZ229)+AZ229>$AH26,$AH26-SUM($AI229:AZ229),AZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BA229)+BA229>$AH26,$AH26-SUM($AI229:BA229),BA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BB229)+BB229>$AH26,$AH26-SUM($AI229:BB229),BB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BC229)+BC229>$AH26,$AH26-SUM($AI229:BC229),BC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BD229)+BD229>$AH26,$AH26-SUM($AI229:BD229),BD229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BE229)+BE229>$AH26,$AH26-SUM($AI229:BE229),BE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BF229)+BF229>$AH26,$AH26-SUM($AI229:BF229),BF229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BG229)+BG229>$AH26,$AH26-SUM($AI229:BG229),BG229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BH229)+BH229>$AH26,$AH26-SUM($AI229:BH229),BH229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BI229)+BI229>$AH26,$AH26-SUM($AI229:BI229),BI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BJ229)+BJ229>$AH26,$AH26-SUM($AI229:BJ229),BJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BK229)+BK229>$AH26,$AH26-SUM($AI229:BK229),BK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BL229)+BL229>$AH26,$AH26-SUM($AI229:BL229),BL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BM229)+BM229>$AH26,$AH26-SUM($AI229:BM229),BM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BN229)+BN229>$AH26,$AH26-SUM($AI229:BN229),BN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BO229)+BO229>$AH26,$AH26-SUM($AI229:BO229),BO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BP229)+BP229>$AH26,$AH26-SUM($AI229:BP229),BP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BQ229)+BQ229>$AH26,$AH26-SUM($AI229:BQ229),BQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BR229)+BR229>$AH26,$AH26-SUM($AI229:BR229),BR229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BS229)+BS229>$AH26,$AH26-SUM($AI229:BS229),BS229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BT229)+BT229>$AH26,$AH26-SUM($AI229:BT229),BT229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BU229)+BU229>$AH26,$AH26-SUM($AI229:BU229),BU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BV229)+BV229>$AH26,$AH26-SUM($AI229:BV229),BV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BW229)+BW229>$AH26,$AH26-SUM($AI229:BW229),BW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BX229)+BX229>$AH26,$AH26-SUM($AI229:BX229),BX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BY229)+BY229>$AH26,$AH26-SUM($AI229:BY229),BY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:BZ229)+BZ229>$AH26,$AH26-SUM($AI229:BZ229),BZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CA229)+CA229>$AH26,$AH26-SUM($AI229:CA229),CA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CB229)+CB229>$AH26,$AH26-SUM($AI229:CB229),CB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CC229)+CC229>$AH26,$AH26-SUM($AI229:CC229),CC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CD229)+CD229>$AH26,$AH26-SUM($AI229:CD229),CD229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CE229)+CE229>$AH26,$AH26-SUM($AI229:CE229),CE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CF229)+CF229>$AH26,$AH26-SUM($AI229:CF229),CF229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CG229)+CG229>$AH26,$AH26-SUM($AI229:CG229),CG229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CH229)+CH229>$AH26,$AH26-SUM($AI229:CH229),CH229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CI229)+CI229>$AH26,$AH26-SUM($AI229:CI229),CI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CJ229)+CJ229>$AH26,$AH26-SUM($AI229:CJ229),CJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CK229)+CK229>$AH26,$AH26-SUM($AI229:CK229),CK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CL229)+CL229>$AH26,$AH26-SUM($AI229:CL229),CL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CM229)+CM229>$AH26,$AH26-SUM($AI229:CM229),CM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CN229)+CN229>$AH26,$AH26-SUM($AI229:CN229),CN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CO229)+CO229>$AH26,$AH26-SUM($AI229:CO229),CO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CP229)+CP229>$AH26,$AH26-SUM($AI229:CP229),CP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CQ229)+CQ229>$AH26,$AH26-SUM($AI229:CQ229),CQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CR229)+CR229>$AH26,$AH26-SUM($AI229:CR229),CR229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CS229)+CS229>$AH26,$AH26-SUM($AI229:CS229),CS229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CT229)+CT229>$AH26,$AH26-SUM($AI229:CT229),CT229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CU229)+CU229>$AH26,$AH26-SUM($AI229:CU229),CU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CV229)+CV229>$AH26,$AH26-SUM($AI229:CV229),CV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CW229)+CW229>$AH26,$AH26-SUM($AI229:CW229),CW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CX229)+CX229>$AH26,$AH26-SUM($AI229:CX229),CX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CY229)+CY229>$AH26,$AH26-SUM($AI229:CY229),CY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:CZ229)+CZ229>$AH26,$AH26-SUM($AI229:CZ229),CZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DA229)+DA229>$AH26,$AH26-SUM($AI229:DA229),DA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DB229)+DB229>$AH26,$AH26-SUM($AI229:DB229),DB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DC229)+DC229>$AH26,$AH26-SUM($AI229:DC229),DC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DD229)+DD229>$AH26,$AH26-SUM($AI229:DD229),DD229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DE229)+DE229>$AH26,$AH26-SUM($AI229:DE229),DE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DF229)+DF229>$AH26,$AH26-SUM($AI229:DF229),DF229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DG229)+DG229>$AH26,$AH26-SUM($AI229:DG229),DG229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DH229)+DH229>$AH26,$AH26-SUM($AI229:DH229),DH229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DI229)+DI229>$AH26,$AH26-SUM($AI229:DI229),DI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DJ229)+DJ229>$AH26,$AH26-SUM($AI229:DJ229),DJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DK229)+DK229>$AH26,$AH26-SUM($AI229:DK229),DK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DL229)+DL229>$AH26,$AH26-SUM($AI229:DL229),DL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DM229)+DM229>$AH26,$AH26-SUM($AI229:DM229),DM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DN229)+DN229>$AH26,$AH26-SUM($AI229:DN229),DN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DO229)+DO229>$AH26,$AH26-SUM($AI229:DO229),DO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DP229)+DP229>$AH26,$AH26-SUM($AI229:DP229),DP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DQ229)+DQ229>$AH26,$AH26-SUM($AI229:DQ229),DQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DR229)+DR229>$AH26,$AH26-SUM($AI229:DR229),DR229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DS229)+DS229>$AH26,$AH26-SUM($AI229:DS229),DS229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DT229)+DT229>$AH26,$AH26-SUM($AI229:DT229),DT229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DU229)+DU229>$AH26,$AH26-SUM($AI229:DU229),DU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DV229)+DV229>$AH26,$AH26-SUM($AI229:DV229),DV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DW229)+DW229>$AH26,$AH26-SUM($AI229:DW229),DW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DX229)+DX229>$AH26,$AH26-SUM($AI229:DX229),DX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DY229)+DY229>$AH26,$AH26-SUM($AI229:DY229),DY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:DZ229)+DZ229>$AH26,$AH26-SUM($AI229:DZ229),DZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EA229)+EA229>$AH26,$AH26-SUM($AI229:EA229),EA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EB229)+EB229>$AH26,$AH26-SUM($AI229:EB229),EB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EC229)+EC229>$AH26,$AH26-SUM($AI229:EC229),EC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:ED229)+ED229>$AH26,$AH26-SUM($AI229:ED229),ED229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EE229)+EE229>$AH26,$AH26-SUM($AI229:EE229),EE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EF229)+EF229>$AH26,$AH26-SUM($AI229:EF229),EF229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EG229)+EG229>$AH26,$AH26-SUM($AI229:EG229),EG229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EH229)+EH229>$AH26,$AH26-SUM($AI229:EH229),EH229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EI229)+EI229>$AH26,$AH26-SUM($AI229:EI229),EI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EJ229)+EJ229>$AH26,$AH26-SUM($AI229:EJ229),EJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EK229)+EK229>$AH26,$AH26-SUM($AI229:EK229),EK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EL229)+EL229>$AH26,$AH26-SUM($AI229:EL229),EL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EM229)+EM229>$AH26,$AH26-SUM($AI229:EM229),EM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EN229)+EN229>$AH26,$AH26-SUM($AI229:EN229),EN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EO229)+EO229>$AH26,$AH26-SUM($AI229:EO229),EO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EP229)+EP229>$AH26,$AH26-SUM($AI229:EP229),EP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EQ229)+EQ229>$AH26,$AH26-SUM($AI229:EQ229),EQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:ER229)+ER229>$AH26,$AH26-SUM($AI229:ER229),ER229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:ES229)+ES229>$AH26,$AH26-SUM($AI229:ES229),ES229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:ET229)+ET229>$AH26,$AH26-SUM($AI229:ET229),ET229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EU229)+EU229>$AH26,$AH26-SUM($AI229:EU229),EU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EV229)+EV229>$AH26,$AH26-SUM($AI229:EV229),EV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EW229)+EW229>$AH26,$AH26-SUM($AI229:EW229),EW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EX229)+EX229>$AH26,$AH26-SUM($AI229:EX229),EX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EY229)+EY229>$AH26,$AH26-SUM($AI229:EY229),EY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:EZ229)+EZ229>$AH26,$AH26-SUM($AI229:EZ229),EZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FA229)+FA229>$AH26,$AH26-SUM($AI229:FA229),FA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FB229)+FB229>$AH26,$AH26-SUM($AI229:FB229),FB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FC229)+FC229>$AH26,$AH26-SUM($AI229:FC229),FC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FD229)+FD229>$AH26,$AH26-SUM($AI229:FD229),FD229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FE229)+FE229>$AH26,$AH26-SUM($AI229:FE229),FE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FF229)+FF229>$AH26,$AH26-SUM($AI229:FF229),FF229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FG229)+FG229>$AH26,$AH26-SUM($AI229:FG229),FG229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FH229)+FH229>$AH26,$AH26-SUM($AI229:FH229),FH229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FI229)+FI229>$AH26,$AH26-SUM($AI229:FI229),FI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FJ229)+FJ229>$AH26,$AH26-SUM($AI229:FJ229),FJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FK229)+FK229>$AH26,$AH26-SUM($AI229:FK229),FK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FL229)+FL229>$AH26,$AH26-SUM($AI229:FL229),FL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FM229)+FM229>$AH26,$AH26-SUM($AI229:FM229),FM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FN229)+FN229>$AH26,$AH26-SUM($AI229:FN229),FN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FO229)+FO229>$AH26,$AH26-SUM($AI229:FO229),FO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FP229)+FP229>$AH26,$AH26-SUM($AI229:FP229),FP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FQ229)+FQ229>$AH26,$AH26-SUM($AI229:FQ229),FQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FR229)+FR229>$AH26,$AH26-SUM($AI229:FR229),FR229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FS229)+FS229>$AH26,$AH26-SUM($AI229:FS229),FS229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FT229)+FT229>$AH26,$AH26-SUM($AI229:FT229),FT229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FU229)+FU229>$AH26,$AH26-SUM($AI229:FU229),FU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FV229)+FV229>$AH26,$AH26-SUM($AI229:FV229),FV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FW229)+FW229>$AH26,$AH26-SUM($AI229:FW229),FW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FX229)+FX229>$AH26,$AH26-SUM($AI229:FX229),FX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FY229)+FY229>$AH26,$AH26-SUM($AI229:FY229),FY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:FZ229)+FZ229>$AH26,$AH26-SUM($AI229:FZ229),FZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GA229)+GA229>$AH26,$AH26-SUM($AI229:GA229),GA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GB229)+GB229>$AH26,$AH26-SUM($AI229:GB229),GB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GC229)+GC229>$AH26,$AH26-SUM($AI229:GC229),GC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GD229)+GD229>$AH26,$AH26-SUM($AI229:GD229),GD229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GE229)+GE229>$AH26,$AH26-SUM($AI229:GE229),GE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GF229)+GF229>$AH26,$AH26-SUM($AI229:GF229),GF229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GG229)+GG229>$AH26,$AH26-SUM($AI229:GG229),GG229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GH229)+GH229>$AH26,$AH26-SUM($AI229:GH229),GH229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GI229)+GI229>$AH26,$AH26-SUM($AI229:GI229),GI229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GJ229)+GJ229>$AH26,$AH26-SUM($AI229:GJ229),GJ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GK229)+GK229>$AH26,$AH26-SUM($AI229:GK229),GK229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GL229)+GL229>$AH26,$AH26-SUM($AI229:GL229),GL229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GM229)+GM229>$AH26,$AH26-SUM($AI229:GM229),GM229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GN229)+GN229>$AH26,$AH26-SUM($AI229:GN229),GN229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GO229)+GO229>$AH26,$AH26-SUM($AI229:GO229),GO229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GP229)+GP229>$AH26,$AH26-SUM($AI229:GP229),GP229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GQ229)+GQ229>$AH26,$AH26-SUM($AI229:GQ229),GQ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GR229)+GR229>$AH26,$AH26-SUM($AI229:GR229),GR229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GS229)+GS229>$AH26,$AH26-SUM($AI229:GS229),GS229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GT229)+GT229>$AH26,$AH26-SUM($AI229:GT229),GT229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GU229)+GU229>$AH26,$AH26-SUM($AI229:GU229),GU229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GV229)+GV229>$AH26,$AH26-SUM($AI229:GV229),GV229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GW229)+GW229>$AH26,$AH26-SUM($AI229:GW229),GW229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GX229)+GX229>$AH26,$AH26-SUM($AI229:GX229),GX229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GY229)+GY229>$AH26,$AH26-SUM($AI229:GY229),GY229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:GZ229)+GZ229>$AH26,$AH26-SUM($AI229:GZ229),GZ229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:HA229)+HA229>$AH26,$AH26-SUM($AI229:HA229),HA229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:HB229)+HB229>$AH26,$AH26-SUM($AI229:HB229),HB229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:HC229)+HC229>$AH26,$AH26-SUM($AI229:HC229),HC229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:HD229)+HD229>$AH26,$AH26-SUM($AI229:HD229),HD229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:HE229)+HE229>$AH26,$AH26-SUM($AI229:HE229),HE229),0)","v":0},{"$f":"IF($AI229>0,IF(SUM($AI229:HF229)+HF229>$AH26,$AH26-SUM($AI229:HF229),HF229),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI230>0,IF(SUM($AI230:AI230)+AI230>$AH27,$AH27-SUM($AI230:AI230),AI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AJ230)+AJ230>$AH27,$AH27-SUM($AI230:AJ230),AJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AK230)+AK230>$AH27,$AH27-SUM($AI230:AK230),AK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AL230)+AL230>$AH27,$AH27-SUM($AI230:AL230),AL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AM230)+AM230>$AH27,$AH27-SUM($AI230:AM230),AM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AN230)+AN230>$AH27,$AH27-SUM($AI230:AN230),AN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AO230)+AO230>$AH27,$AH27-SUM($AI230:AO230),AO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AP230)+AP230>$AH27,$AH27-SUM($AI230:AP230),AP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AQ230)+AQ230>$AH27,$AH27-SUM($AI230:AQ230),AQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AR230)+AR230>$AH27,$AH27-SUM($AI230:AR230),AR230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AS230)+AS230>$AH27,$AH27-SUM($AI230:AS230),AS230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AT230)+AT230>$AH27,$AH27-SUM($AI230:AT230),AT230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AU230)+AU230>$AH27,$AH27-SUM($AI230:AU230),AU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AV230)+AV230>$AH27,$AH27-SUM($AI230:AV230),AV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AW230)+AW230>$AH27,$AH27-SUM($AI230:AW230),AW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AX230)+AX230>$AH27,$AH27-SUM($AI230:AX230),AX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AY230)+AY230>$AH27,$AH27-SUM($AI230:AY230),AY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:AZ230)+AZ230>$AH27,$AH27-SUM($AI230:AZ230),AZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BA230)+BA230>$AH27,$AH27-SUM($AI230:BA230),BA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BB230)+BB230>$AH27,$AH27-SUM($AI230:BB230),BB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BC230)+BC230>$AH27,$AH27-SUM($AI230:BC230),BC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BD230)+BD230>$AH27,$AH27-SUM($AI230:BD230),BD230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BE230)+BE230>$AH27,$AH27-SUM($AI230:BE230),BE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BF230)+BF230>$AH27,$AH27-SUM($AI230:BF230),BF230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BG230)+BG230>$AH27,$AH27-SUM($AI230:BG230),BG230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BH230)+BH230>$AH27,$AH27-SUM($AI230:BH230),BH230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BI230)+BI230>$AH27,$AH27-SUM($AI230:BI230),BI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BJ230)+BJ230>$AH27,$AH27-SUM($AI230:BJ230),BJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BK230)+BK230>$AH27,$AH27-SUM($AI230:BK230),BK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BL230)+BL230>$AH27,$AH27-SUM($AI230:BL230),BL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BM230)+BM230>$AH27,$AH27-SUM($AI230:BM230),BM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BN230)+BN230>$AH27,$AH27-SUM($AI230:BN230),BN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BO230)+BO230>$AH27,$AH27-SUM($AI230:BO230),BO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BP230)+BP230>$AH27,$AH27-SUM($AI230:BP230),BP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BQ230)+BQ230>$AH27,$AH27-SUM($AI230:BQ230),BQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BR230)+BR230>$AH27,$AH27-SUM($AI230:BR230),BR230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BS230)+BS230>$AH27,$AH27-SUM($AI230:BS230),BS230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BT230)+BT230>$AH27,$AH27-SUM($AI230:BT230),BT230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BU230)+BU230>$AH27,$AH27-SUM($AI230:BU230),BU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BV230)+BV230>$AH27,$AH27-SUM($AI230:BV230),BV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BW230)+BW230>$AH27,$AH27-SUM($AI230:BW230),BW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BX230)+BX230>$AH27,$AH27-SUM($AI230:BX230),BX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BY230)+BY230>$AH27,$AH27-SUM($AI230:BY230),BY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:BZ230)+BZ230>$AH27,$AH27-SUM($AI230:BZ230),BZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CA230)+CA230>$AH27,$AH27-SUM($AI230:CA230),CA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CB230)+CB230>$AH27,$AH27-SUM($AI230:CB230),CB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CC230)+CC230>$AH27,$AH27-SUM($AI230:CC230),CC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CD230)+CD230>$AH27,$AH27-SUM($AI230:CD230),CD230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CE230)+CE230>$AH27,$AH27-SUM($AI230:CE230),CE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CF230)+CF230>$AH27,$AH27-SUM($AI230:CF230),CF230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CG230)+CG230>$AH27,$AH27-SUM($AI230:CG230),CG230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CH230)+CH230>$AH27,$AH27-SUM($AI230:CH230),CH230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CI230)+CI230>$AH27,$AH27-SUM($AI230:CI230),CI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CJ230)+CJ230>$AH27,$AH27-SUM($AI230:CJ230),CJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CK230)+CK230>$AH27,$AH27-SUM($AI230:CK230),CK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CL230)+CL230>$AH27,$AH27-SUM($AI230:CL230),CL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CM230)+CM230>$AH27,$AH27-SUM($AI230:CM230),CM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CN230)+CN230>$AH27,$AH27-SUM($AI230:CN230),CN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CO230)+CO230>$AH27,$AH27-SUM($AI230:CO230),CO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CP230)+CP230>$AH27,$AH27-SUM($AI230:CP230),CP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CQ230)+CQ230>$AH27,$AH27-SUM($AI230:CQ230),CQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CR230)+CR230>$AH27,$AH27-SUM($AI230:CR230),CR230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CS230)+CS230>$AH27,$AH27-SUM($AI230:CS230),CS230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CT230)+CT230>$AH27,$AH27-SUM($AI230:CT230),CT230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CU230)+CU230>$AH27,$AH27-SUM($AI230:CU230),CU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CV230)+CV230>$AH27,$AH27-SUM($AI230:CV230),CV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CW230)+CW230>$AH27,$AH27-SUM($AI230:CW230),CW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CX230)+CX230>$AH27,$AH27-SUM($AI230:CX230),CX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CY230)+CY230>$AH27,$AH27-SUM($AI230:CY230),CY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:CZ230)+CZ230>$AH27,$AH27-SUM($AI230:CZ230),CZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DA230)+DA230>$AH27,$AH27-SUM($AI230:DA230),DA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DB230)+DB230>$AH27,$AH27-SUM($AI230:DB230),DB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DC230)+DC230>$AH27,$AH27-SUM($AI230:DC230),DC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DD230)+DD230>$AH27,$AH27-SUM($AI230:DD230),DD230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DE230)+DE230>$AH27,$AH27-SUM($AI230:DE230),DE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DF230)+DF230>$AH27,$AH27-SUM($AI230:DF230),DF230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DG230)+DG230>$AH27,$AH27-SUM($AI230:DG230),DG230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DH230)+DH230>$AH27,$AH27-SUM($AI230:DH230),DH230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DI230)+DI230>$AH27,$AH27-SUM($AI230:DI230),DI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DJ230)+DJ230>$AH27,$AH27-SUM($AI230:DJ230),DJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DK230)+DK230>$AH27,$AH27-SUM($AI230:DK230),DK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DL230)+DL230>$AH27,$AH27-SUM($AI230:DL230),DL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DM230)+DM230>$AH27,$AH27-SUM($AI230:DM230),DM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DN230)+DN230>$AH27,$AH27-SUM($AI230:DN230),DN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DO230)+DO230>$AH27,$AH27-SUM($AI230:DO230),DO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DP230)+DP230>$AH27,$AH27-SUM($AI230:DP230),DP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DQ230)+DQ230>$AH27,$AH27-SUM($AI230:DQ230),DQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DR230)+DR230>$AH27,$AH27-SUM($AI230:DR230),DR230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DS230)+DS230>$AH27,$AH27-SUM($AI230:DS230),DS230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DT230)+DT230>$AH27,$AH27-SUM($AI230:DT230),DT230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DU230)+DU230>$AH27,$AH27-SUM($AI230:DU230),DU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DV230)+DV230>$AH27,$AH27-SUM($AI230:DV230),DV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DW230)+DW230>$AH27,$AH27-SUM($AI230:DW230),DW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DX230)+DX230>$AH27,$AH27-SUM($AI230:DX230),DX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DY230)+DY230>$AH27,$AH27-SUM($AI230:DY230),DY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:DZ230)+DZ230>$AH27,$AH27-SUM($AI230:DZ230),DZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EA230)+EA230>$AH27,$AH27-SUM($AI230:EA230),EA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EB230)+EB230>$AH27,$AH27-SUM($AI230:EB230),EB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EC230)+EC230>$AH27,$AH27-SUM($AI230:EC230),EC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:ED230)+ED230>$AH27,$AH27-SUM($AI230:ED230),ED230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EE230)+EE230>$AH27,$AH27-SUM($AI230:EE230),EE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EF230)+EF230>$AH27,$AH27-SUM($AI230:EF230),EF230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EG230)+EG230>$AH27,$AH27-SUM($AI230:EG230),EG230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EH230)+EH230>$AH27,$AH27-SUM($AI230:EH230),EH230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EI230)+EI230>$AH27,$AH27-SUM($AI230:EI230),EI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EJ230)+EJ230>$AH27,$AH27-SUM($AI230:EJ230),EJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EK230)+EK230>$AH27,$AH27-SUM($AI230:EK230),EK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EL230)+EL230>$AH27,$AH27-SUM($AI230:EL230),EL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EM230)+EM230>$AH27,$AH27-SUM($AI230:EM230),EM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EN230)+EN230>$AH27,$AH27-SUM($AI230:EN230),EN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EO230)+EO230>$AH27,$AH27-SUM($AI230:EO230),EO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EP230)+EP230>$AH27,$AH27-SUM($AI230:EP230),EP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EQ230)+EQ230>$AH27,$AH27-SUM($AI230:EQ230),EQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:ER230)+ER230>$AH27,$AH27-SUM($AI230:ER230),ER230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:ES230)+ES230>$AH27,$AH27-SUM($AI230:ES230),ES230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:ET230)+ET230>$AH27,$AH27-SUM($AI230:ET230),ET230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EU230)+EU230>$AH27,$AH27-SUM($AI230:EU230),EU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EV230)+EV230>$AH27,$AH27-SUM($AI230:EV230),EV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EW230)+EW230>$AH27,$AH27-SUM($AI230:EW230),EW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EX230)+EX230>$AH27,$AH27-SUM($AI230:EX230),EX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EY230)+EY230>$AH27,$AH27-SUM($AI230:EY230),EY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:EZ230)+EZ230>$AH27,$AH27-SUM($AI230:EZ230),EZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FA230)+FA230>$AH27,$AH27-SUM($AI230:FA230),FA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FB230)+FB230>$AH27,$AH27-SUM($AI230:FB230),FB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FC230)+FC230>$AH27,$AH27-SUM($AI230:FC230),FC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FD230)+FD230>$AH27,$AH27-SUM($AI230:FD230),FD230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FE230)+FE230>$AH27,$AH27-SUM($AI230:FE230),FE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FF230)+FF230>$AH27,$AH27-SUM($AI230:FF230),FF230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FG230)+FG230>$AH27,$AH27-SUM($AI230:FG230),FG230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FH230)+FH230>$AH27,$AH27-SUM($AI230:FH230),FH230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FI230)+FI230>$AH27,$AH27-SUM($AI230:FI230),FI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FJ230)+FJ230>$AH27,$AH27-SUM($AI230:FJ230),FJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FK230)+FK230>$AH27,$AH27-SUM($AI230:FK230),FK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FL230)+FL230>$AH27,$AH27-SUM($AI230:FL230),FL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FM230)+FM230>$AH27,$AH27-SUM($AI230:FM230),FM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FN230)+FN230>$AH27,$AH27-SUM($AI230:FN230),FN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FO230)+FO230>$AH27,$AH27-SUM($AI230:FO230),FO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FP230)+FP230>$AH27,$AH27-SUM($AI230:FP230),FP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FQ230)+FQ230>$AH27,$AH27-SUM($AI230:FQ230),FQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FR230)+FR230>$AH27,$AH27-SUM($AI230:FR230),FR230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FS230)+FS230>$AH27,$AH27-SUM($AI230:FS230),FS230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FT230)+FT230>$AH27,$AH27-SUM($AI230:FT230),FT230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FU230)+FU230>$AH27,$AH27-SUM($AI230:FU230),FU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FV230)+FV230>$AH27,$AH27-SUM($AI230:FV230),FV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FW230)+FW230>$AH27,$AH27-SUM($AI230:FW230),FW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FX230)+FX230>$AH27,$AH27-SUM($AI230:FX230),FX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FY230)+FY230>$AH27,$AH27-SUM($AI230:FY230),FY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:FZ230)+FZ230>$AH27,$AH27-SUM($AI230:FZ230),FZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GA230)+GA230>$AH27,$AH27-SUM($AI230:GA230),GA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GB230)+GB230>$AH27,$AH27-SUM($AI230:GB230),GB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GC230)+GC230>$AH27,$AH27-SUM($AI230:GC230),GC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GD230)+GD230>$AH27,$AH27-SUM($AI230:GD230),GD230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GE230)+GE230>$AH27,$AH27-SUM($AI230:GE230),GE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GF230)+GF230>$AH27,$AH27-SUM($AI230:GF230),GF230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GG230)+GG230>$AH27,$AH27-SUM($AI230:GG230),GG230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GH230)+GH230>$AH27,$AH27-SUM($AI230:GH230),GH230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GI230)+GI230>$AH27,$AH27-SUM($AI230:GI230),GI230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GJ230)+GJ230>$AH27,$AH27-SUM($AI230:GJ230),GJ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GK230)+GK230>$AH27,$AH27-SUM($AI230:GK230),GK230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GL230)+GL230>$AH27,$AH27-SUM($AI230:GL230),GL230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GM230)+GM230>$AH27,$AH27-SUM($AI230:GM230),GM230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GN230)+GN230>$AH27,$AH27-SUM($AI230:GN230),GN230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GO230)+GO230>$AH27,$AH27-SUM($AI230:GO230),GO230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GP230)+GP230>$AH27,$AH27-SUM($AI230:GP230),GP230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GQ230)+GQ230>$AH27,$AH27-SUM($AI230:GQ230),GQ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GR230)+GR230>$AH27,$AH27-SUM($AI230:GR230),GR230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GS230)+GS230>$AH27,$AH27-SUM($AI230:GS230),GS230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GT230)+GT230>$AH27,$AH27-SUM($AI230:GT230),GT230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GU230)+GU230>$AH27,$AH27-SUM($AI230:GU230),GU230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GV230)+GV230>$AH27,$AH27-SUM($AI230:GV230),GV230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GW230)+GW230>$AH27,$AH27-SUM($AI230:GW230),GW230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GX230)+GX230>$AH27,$AH27-SUM($AI230:GX230),GX230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GY230)+GY230>$AH27,$AH27-SUM($AI230:GY230),GY230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:GZ230)+GZ230>$AH27,$AH27-SUM($AI230:GZ230),GZ230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:HA230)+HA230>$AH27,$AH27-SUM($AI230:HA230),HA230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:HB230)+HB230>$AH27,$AH27-SUM($AI230:HB230),HB230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:HC230)+HC230>$AH27,$AH27-SUM($AI230:HC230),HC230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:HD230)+HD230>$AH27,$AH27-SUM($AI230:HD230),HD230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:HE230)+HE230>$AH27,$AH27-SUM($AI230:HE230),HE230),0)","v":0},{"$f":"IF($AI230>0,IF(SUM($AI230:HF230)+HF230>$AH27,$AH27-SUM($AI230:HF230),HF230),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI231>0,IF(SUM($AI231:AI231)+AI231>$AH28,$AH28-SUM($AI231:AI231),AI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AJ231)+AJ231>$AH28,$AH28-SUM($AI231:AJ231),AJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AK231)+AK231>$AH28,$AH28-SUM($AI231:AK231),AK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AL231)+AL231>$AH28,$AH28-SUM($AI231:AL231),AL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AM231)+AM231>$AH28,$AH28-SUM($AI231:AM231),AM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AN231)+AN231>$AH28,$AH28-SUM($AI231:AN231),AN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AO231)+AO231>$AH28,$AH28-SUM($AI231:AO231),AO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AP231)+AP231>$AH28,$AH28-SUM($AI231:AP231),AP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AQ231)+AQ231>$AH28,$AH28-SUM($AI231:AQ231),AQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AR231)+AR231>$AH28,$AH28-SUM($AI231:AR231),AR231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AS231)+AS231>$AH28,$AH28-SUM($AI231:AS231),AS231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AT231)+AT231>$AH28,$AH28-SUM($AI231:AT231),AT231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AU231)+AU231>$AH28,$AH28-SUM($AI231:AU231),AU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AV231)+AV231>$AH28,$AH28-SUM($AI231:AV231),AV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AW231)+AW231>$AH28,$AH28-SUM($AI231:AW231),AW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AX231)+AX231>$AH28,$AH28-SUM($AI231:AX231),AX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AY231)+AY231>$AH28,$AH28-SUM($AI231:AY231),AY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:AZ231)+AZ231>$AH28,$AH28-SUM($AI231:AZ231),AZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BA231)+BA231>$AH28,$AH28-SUM($AI231:BA231),BA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BB231)+BB231>$AH28,$AH28-SUM($AI231:BB231),BB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BC231)+BC231>$AH28,$AH28-SUM($AI231:BC231),BC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BD231)+BD231>$AH28,$AH28-SUM($AI231:BD231),BD231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BE231)+BE231>$AH28,$AH28-SUM($AI231:BE231),BE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BF231)+BF231>$AH28,$AH28-SUM($AI231:BF231),BF231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BG231)+BG231>$AH28,$AH28-SUM($AI231:BG231),BG231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BH231)+BH231>$AH28,$AH28-SUM($AI231:BH231),BH231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BI231)+BI231>$AH28,$AH28-SUM($AI231:BI231),BI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BJ231)+BJ231>$AH28,$AH28-SUM($AI231:BJ231),BJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BK231)+BK231>$AH28,$AH28-SUM($AI231:BK231),BK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BL231)+BL231>$AH28,$AH28-SUM($AI231:BL231),BL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BM231)+BM231>$AH28,$AH28-SUM($AI231:BM231),BM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BN231)+BN231>$AH28,$AH28-SUM($AI231:BN231),BN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BO231)+BO231>$AH28,$AH28-SUM($AI231:BO231),BO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BP231)+BP231>$AH28,$AH28-SUM($AI231:BP231),BP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BQ231)+BQ231>$AH28,$AH28-SUM($AI231:BQ231),BQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BR231)+BR231>$AH28,$AH28-SUM($AI231:BR231),BR231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BS231)+BS231>$AH28,$AH28-SUM($AI231:BS231),BS231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BT231)+BT231>$AH28,$AH28-SUM($AI231:BT231),BT231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BU231)+BU231>$AH28,$AH28-SUM($AI231:BU231),BU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BV231)+BV231>$AH28,$AH28-SUM($AI231:BV231),BV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BW231)+BW231>$AH28,$AH28-SUM($AI231:BW231),BW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BX231)+BX231>$AH28,$AH28-SUM($AI231:BX231),BX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BY231)+BY231>$AH28,$AH28-SUM($AI231:BY231),BY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:BZ231)+BZ231>$AH28,$AH28-SUM($AI231:BZ231),BZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CA231)+CA231>$AH28,$AH28-SUM($AI231:CA231),CA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CB231)+CB231>$AH28,$AH28-SUM($AI231:CB231),CB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CC231)+CC231>$AH28,$AH28-SUM($AI231:CC231),CC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CD231)+CD231>$AH28,$AH28-SUM($AI231:CD231),CD231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CE231)+CE231>$AH28,$AH28-SUM($AI231:CE231),CE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CF231)+CF231>$AH28,$AH28-SUM($AI231:CF231),CF231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CG231)+CG231>$AH28,$AH28-SUM($AI231:CG231),CG231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CH231)+CH231>$AH28,$AH28-SUM($AI231:CH231),CH231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CI231)+CI231>$AH28,$AH28-SUM($AI231:CI231),CI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CJ231)+CJ231>$AH28,$AH28-SUM($AI231:CJ231),CJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CK231)+CK231>$AH28,$AH28-SUM($AI231:CK231),CK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CL231)+CL231>$AH28,$AH28-SUM($AI231:CL231),CL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CM231)+CM231>$AH28,$AH28-SUM($AI231:CM231),CM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CN231)+CN231>$AH28,$AH28-SUM($AI231:CN231),CN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CO231)+CO231>$AH28,$AH28-SUM($AI231:CO231),CO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CP231)+CP231>$AH28,$AH28-SUM($AI231:CP231),CP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CQ231)+CQ231>$AH28,$AH28-SUM($AI231:CQ231),CQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CR231)+CR231>$AH28,$AH28-SUM($AI231:CR231),CR231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CS231)+CS231>$AH28,$AH28-SUM($AI231:CS231),CS231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CT231)+CT231>$AH28,$AH28-SUM($AI231:CT231),CT231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CU231)+CU231>$AH28,$AH28-SUM($AI231:CU231),CU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CV231)+CV231>$AH28,$AH28-SUM($AI231:CV231),CV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CW231)+CW231>$AH28,$AH28-SUM($AI231:CW231),CW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CX231)+CX231>$AH28,$AH28-SUM($AI231:CX231),CX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CY231)+CY231>$AH28,$AH28-SUM($AI231:CY231),CY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:CZ231)+CZ231>$AH28,$AH28-SUM($AI231:CZ231),CZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DA231)+DA231>$AH28,$AH28-SUM($AI231:DA231),DA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DB231)+DB231>$AH28,$AH28-SUM($AI231:DB231),DB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DC231)+DC231>$AH28,$AH28-SUM($AI231:DC231),DC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DD231)+DD231>$AH28,$AH28-SUM($AI231:DD231),DD231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DE231)+DE231>$AH28,$AH28-SUM($AI231:DE231),DE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DF231)+DF231>$AH28,$AH28-SUM($AI231:DF231),DF231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DG231)+DG231>$AH28,$AH28-SUM($AI231:DG231),DG231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DH231)+DH231>$AH28,$AH28-SUM($AI231:DH231),DH231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DI231)+DI231>$AH28,$AH28-SUM($AI231:DI231),DI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DJ231)+DJ231>$AH28,$AH28-SUM($AI231:DJ231),DJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DK231)+DK231>$AH28,$AH28-SUM($AI231:DK231),DK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DL231)+DL231>$AH28,$AH28-SUM($AI231:DL231),DL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DM231)+DM231>$AH28,$AH28-SUM($AI231:DM231),DM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DN231)+DN231>$AH28,$AH28-SUM($AI231:DN231),DN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DO231)+DO231>$AH28,$AH28-SUM($AI231:DO231),DO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DP231)+DP231>$AH28,$AH28-SUM($AI231:DP231),DP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DQ231)+DQ231>$AH28,$AH28-SUM($AI231:DQ231),DQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DR231)+DR231>$AH28,$AH28-SUM($AI231:DR231),DR231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DS231)+DS231>$AH28,$AH28-SUM($AI231:DS231),DS231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DT231)+DT231>$AH28,$AH28-SUM($AI231:DT231),DT231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DU231)+DU231>$AH28,$AH28-SUM($AI231:DU231),DU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DV231)+DV231>$AH28,$AH28-SUM($AI231:DV231),DV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DW231)+DW231>$AH28,$AH28-SUM($AI231:DW231),DW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DX231)+DX231>$AH28,$AH28-SUM($AI231:DX231),DX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DY231)+DY231>$AH28,$AH28-SUM($AI231:DY231),DY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:DZ231)+DZ231>$AH28,$AH28-SUM($AI231:DZ231),DZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EA231)+EA231>$AH28,$AH28-SUM($AI231:EA231),EA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EB231)+EB231>$AH28,$AH28-SUM($AI231:EB231),EB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EC231)+EC231>$AH28,$AH28-SUM($AI231:EC231),EC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:ED231)+ED231>$AH28,$AH28-SUM($AI231:ED231),ED231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EE231)+EE231>$AH28,$AH28-SUM($AI231:EE231),EE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EF231)+EF231>$AH28,$AH28-SUM($AI231:EF231),EF231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EG231)+EG231>$AH28,$AH28-SUM($AI231:EG231),EG231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EH231)+EH231>$AH28,$AH28-SUM($AI231:EH231),EH231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EI231)+EI231>$AH28,$AH28-SUM($AI231:EI231),EI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EJ231)+EJ231>$AH28,$AH28-SUM($AI231:EJ231),EJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EK231)+EK231>$AH28,$AH28-SUM($AI231:EK231),EK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EL231)+EL231>$AH28,$AH28-SUM($AI231:EL231),EL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EM231)+EM231>$AH28,$AH28-SUM($AI231:EM231),EM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EN231)+EN231>$AH28,$AH28-SUM($AI231:EN231),EN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EO231)+EO231>$AH28,$AH28-SUM($AI231:EO231),EO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EP231)+EP231>$AH28,$AH28-SUM($AI231:EP231),EP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EQ231)+EQ231>$AH28,$AH28-SUM($AI231:EQ231),EQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:ER231)+ER231>$AH28,$AH28-SUM($AI231:ER231),ER231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:ES231)+ES231>$AH28,$AH28-SUM($AI231:ES231),ES231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:ET231)+ET231>$AH28,$AH28-SUM($AI231:ET231),ET231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EU231)+EU231>$AH28,$AH28-SUM($AI231:EU231),EU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EV231)+EV231>$AH28,$AH28-SUM($AI231:EV231),EV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EW231)+EW231>$AH28,$AH28-SUM($AI231:EW231),EW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EX231)+EX231>$AH28,$AH28-SUM($AI231:EX231),EX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EY231)+EY231>$AH28,$AH28-SUM($AI231:EY231),EY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:EZ231)+EZ231>$AH28,$AH28-SUM($AI231:EZ231),EZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FA231)+FA231>$AH28,$AH28-SUM($AI231:FA231),FA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FB231)+FB231>$AH28,$AH28-SUM($AI231:FB231),FB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FC231)+FC231>$AH28,$AH28-SUM($AI231:FC231),FC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FD231)+FD231>$AH28,$AH28-SUM($AI231:FD231),FD231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FE231)+FE231>$AH28,$AH28-SUM($AI231:FE231),FE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FF231)+FF231>$AH28,$AH28-SUM($AI231:FF231),FF231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FG231)+FG231>$AH28,$AH28-SUM($AI231:FG231),FG231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FH231)+FH231>$AH28,$AH28-SUM($AI231:FH231),FH231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FI231)+FI231>$AH28,$AH28-SUM($AI231:FI231),FI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FJ231)+FJ231>$AH28,$AH28-SUM($AI231:FJ231),FJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FK231)+FK231>$AH28,$AH28-SUM($AI231:FK231),FK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FL231)+FL231>$AH28,$AH28-SUM($AI231:FL231),FL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FM231)+FM231>$AH28,$AH28-SUM($AI231:FM231),FM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FN231)+FN231>$AH28,$AH28-SUM($AI231:FN231),FN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FO231)+FO231>$AH28,$AH28-SUM($AI231:FO231),FO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FP231)+FP231>$AH28,$AH28-SUM($AI231:FP231),FP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FQ231)+FQ231>$AH28,$AH28-SUM($AI231:FQ231),FQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FR231)+FR231>$AH28,$AH28-SUM($AI231:FR231),FR231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FS231)+FS231>$AH28,$AH28-SUM($AI231:FS231),FS231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FT231)+FT231>$AH28,$AH28-SUM($AI231:FT231),FT231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FU231)+FU231>$AH28,$AH28-SUM($AI231:FU231),FU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FV231)+FV231>$AH28,$AH28-SUM($AI231:FV231),FV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FW231)+FW231>$AH28,$AH28-SUM($AI231:FW231),FW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FX231)+FX231>$AH28,$AH28-SUM($AI231:FX231),FX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FY231)+FY231>$AH28,$AH28-SUM($AI231:FY231),FY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:FZ231)+FZ231>$AH28,$AH28-SUM($AI231:FZ231),FZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GA231)+GA231>$AH28,$AH28-SUM($AI231:GA231),GA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GB231)+GB231>$AH28,$AH28-SUM($AI231:GB231),GB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GC231)+GC231>$AH28,$AH28-SUM($AI231:GC231),GC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GD231)+GD231>$AH28,$AH28-SUM($AI231:GD231),GD231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GE231)+GE231>$AH28,$AH28-SUM($AI231:GE231),GE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GF231)+GF231>$AH28,$AH28-SUM($AI231:GF231),GF231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GG231)+GG231>$AH28,$AH28-SUM($AI231:GG231),GG231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GH231)+GH231>$AH28,$AH28-SUM($AI231:GH231),GH231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GI231)+GI231>$AH28,$AH28-SUM($AI231:GI231),GI231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GJ231)+GJ231>$AH28,$AH28-SUM($AI231:GJ231),GJ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GK231)+GK231>$AH28,$AH28-SUM($AI231:GK231),GK231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GL231)+GL231>$AH28,$AH28-SUM($AI231:GL231),GL231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GM231)+GM231>$AH28,$AH28-SUM($AI231:GM231),GM231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GN231)+GN231>$AH28,$AH28-SUM($AI231:GN231),GN231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GO231)+GO231>$AH28,$AH28-SUM($AI231:GO231),GO231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GP231)+GP231>$AH28,$AH28-SUM($AI231:GP231),GP231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GQ231)+GQ231>$AH28,$AH28-SUM($AI231:GQ231),GQ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GR231)+GR231>$AH28,$AH28-SUM($AI231:GR231),GR231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GS231)+GS231>$AH28,$AH28-SUM($AI231:GS231),GS231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GT231)+GT231>$AH28,$AH28-SUM($AI231:GT231),GT231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GU231)+GU231>$AH28,$AH28-SUM($AI231:GU231),GU231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GV231)+GV231>$AH28,$AH28-SUM($AI231:GV231),GV231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GW231)+GW231>$AH28,$AH28-SUM($AI231:GW231),GW231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GX231)+GX231>$AH28,$AH28-SUM($AI231:GX231),GX231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GY231)+GY231>$AH28,$AH28-SUM($AI231:GY231),GY231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:GZ231)+GZ231>$AH28,$AH28-SUM($AI231:GZ231),GZ231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:HA231)+HA231>$AH28,$AH28-SUM($AI231:HA231),HA231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:HB231)+HB231>$AH28,$AH28-SUM($AI231:HB231),HB231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:HC231)+HC231>$AH28,$AH28-SUM($AI231:HC231),HC231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:HD231)+HD231>$AH28,$AH28-SUM($AI231:HD231),HD231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:HE231)+HE231>$AH28,$AH28-SUM($AI231:HE231),HE231),0)","v":0},{"$f":"IF($AI231>0,IF(SUM($AI231:HF231)+HF231>$AH28,$AH28-SUM($AI231:HF231),HF231),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI232>0,IF(SUM($AI232:AI232)+AI232>$AH29,$AH29-SUM($AI232:AI232),AI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AJ232)+AJ232>$AH29,$AH29-SUM($AI232:AJ232),AJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AK232)+AK232>$AH29,$AH29-SUM($AI232:AK232),AK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AL232)+AL232>$AH29,$AH29-SUM($AI232:AL232),AL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AM232)+AM232>$AH29,$AH29-SUM($AI232:AM232),AM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AN232)+AN232>$AH29,$AH29-SUM($AI232:AN232),AN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AO232)+AO232>$AH29,$AH29-SUM($AI232:AO232),AO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AP232)+AP232>$AH29,$AH29-SUM($AI232:AP232),AP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AQ232)+AQ232>$AH29,$AH29-SUM($AI232:AQ232),AQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AR232)+AR232>$AH29,$AH29-SUM($AI232:AR232),AR232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AS232)+AS232>$AH29,$AH29-SUM($AI232:AS232),AS232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AT232)+AT232>$AH29,$AH29-SUM($AI232:AT232),AT232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AU232)+AU232>$AH29,$AH29-SUM($AI232:AU232),AU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AV232)+AV232>$AH29,$AH29-SUM($AI232:AV232),AV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AW232)+AW232>$AH29,$AH29-SUM($AI232:AW232),AW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AX232)+AX232>$AH29,$AH29-SUM($AI232:AX232),AX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AY232)+AY232>$AH29,$AH29-SUM($AI232:AY232),AY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:AZ232)+AZ232>$AH29,$AH29-SUM($AI232:AZ232),AZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BA232)+BA232>$AH29,$AH29-SUM($AI232:BA232),BA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BB232)+BB232>$AH29,$AH29-SUM($AI232:BB232),BB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BC232)+BC232>$AH29,$AH29-SUM($AI232:BC232),BC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BD232)+BD232>$AH29,$AH29-SUM($AI232:BD232),BD232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BE232)+BE232>$AH29,$AH29-SUM($AI232:BE232),BE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BF232)+BF232>$AH29,$AH29-SUM($AI232:BF232),BF232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BG232)+BG232>$AH29,$AH29-SUM($AI232:BG232),BG232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BH232)+BH232>$AH29,$AH29-SUM($AI232:BH232),BH232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BI232)+BI232>$AH29,$AH29-SUM($AI232:BI232),BI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BJ232)+BJ232>$AH29,$AH29-SUM($AI232:BJ232),BJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BK232)+BK232>$AH29,$AH29-SUM($AI232:BK232),BK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BL232)+BL232>$AH29,$AH29-SUM($AI232:BL232),BL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BM232)+BM232>$AH29,$AH29-SUM($AI232:BM232),BM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BN232)+BN232>$AH29,$AH29-SUM($AI232:BN232),BN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BO232)+BO232>$AH29,$AH29-SUM($AI232:BO232),BO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BP232)+BP232>$AH29,$AH29-SUM($AI232:BP232),BP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BQ232)+BQ232>$AH29,$AH29-SUM($AI232:BQ232),BQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BR232)+BR232>$AH29,$AH29-SUM($AI232:BR232),BR232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BS232)+BS232>$AH29,$AH29-SUM($AI232:BS232),BS232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BT232)+BT232>$AH29,$AH29-SUM($AI232:BT232),BT232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BU232)+BU232>$AH29,$AH29-SUM($AI232:BU232),BU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BV232)+BV232>$AH29,$AH29-SUM($AI232:BV232),BV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BW232)+BW232>$AH29,$AH29-SUM($AI232:BW232),BW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BX232)+BX232>$AH29,$AH29-SUM($AI232:BX232),BX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BY232)+BY232>$AH29,$AH29-SUM($AI232:BY232),BY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:BZ232)+BZ232>$AH29,$AH29-SUM($AI232:BZ232),BZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CA232)+CA232>$AH29,$AH29-SUM($AI232:CA232),CA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CB232)+CB232>$AH29,$AH29-SUM($AI232:CB232),CB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CC232)+CC232>$AH29,$AH29-SUM($AI232:CC232),CC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CD232)+CD232>$AH29,$AH29-SUM($AI232:CD232),CD232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CE232)+CE232>$AH29,$AH29-SUM($AI232:CE232),CE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CF232)+CF232>$AH29,$AH29-SUM($AI232:CF232),CF232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CG232)+CG232>$AH29,$AH29-SUM($AI232:CG232),CG232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CH232)+CH232>$AH29,$AH29-SUM($AI232:CH232),CH232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CI232)+CI232>$AH29,$AH29-SUM($AI232:CI232),CI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CJ232)+CJ232>$AH29,$AH29-SUM($AI232:CJ232),CJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CK232)+CK232>$AH29,$AH29-SUM($AI232:CK232),CK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CL232)+CL232>$AH29,$AH29-SUM($AI232:CL232),CL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CM232)+CM232>$AH29,$AH29-SUM($AI232:CM232),CM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CN232)+CN232>$AH29,$AH29-SUM($AI232:CN232),CN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CO232)+CO232>$AH29,$AH29-SUM($AI232:CO232),CO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CP232)+CP232>$AH29,$AH29-SUM($AI232:CP232),CP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CQ232)+CQ232>$AH29,$AH29-SUM($AI232:CQ232),CQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CR232)+CR232>$AH29,$AH29-SUM($AI232:CR232),CR232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CS232)+CS232>$AH29,$AH29-SUM($AI232:CS232),CS232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CT232)+CT232>$AH29,$AH29-SUM($AI232:CT232),CT232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CU232)+CU232>$AH29,$AH29-SUM($AI232:CU232),CU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CV232)+CV232>$AH29,$AH29-SUM($AI232:CV232),CV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CW232)+CW232>$AH29,$AH29-SUM($AI232:CW232),CW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CX232)+CX232>$AH29,$AH29-SUM($AI232:CX232),CX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CY232)+CY232>$AH29,$AH29-SUM($AI232:CY232),CY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:CZ232)+CZ232>$AH29,$AH29-SUM($AI232:CZ232),CZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DA232)+DA232>$AH29,$AH29-SUM($AI232:DA232),DA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DB232)+DB232>$AH29,$AH29-SUM($AI232:DB232),DB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DC232)+DC232>$AH29,$AH29-SUM($AI232:DC232),DC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DD232)+DD232>$AH29,$AH29-SUM($AI232:DD232),DD232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DE232)+DE232>$AH29,$AH29-SUM($AI232:DE232),DE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DF232)+DF232>$AH29,$AH29-SUM($AI232:DF232),DF232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DG232)+DG232>$AH29,$AH29-SUM($AI232:DG232),DG232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DH232)+DH232>$AH29,$AH29-SUM($AI232:DH232),DH232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DI232)+DI232>$AH29,$AH29-SUM($AI232:DI232),DI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DJ232)+DJ232>$AH29,$AH29-SUM($AI232:DJ232),DJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DK232)+DK232>$AH29,$AH29-SUM($AI232:DK232),DK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DL232)+DL232>$AH29,$AH29-SUM($AI232:DL232),DL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DM232)+DM232>$AH29,$AH29-SUM($AI232:DM232),DM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DN232)+DN232>$AH29,$AH29-SUM($AI232:DN232),DN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DO232)+DO232>$AH29,$AH29-SUM($AI232:DO232),DO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DP232)+DP232>$AH29,$AH29-SUM($AI232:DP232),DP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DQ232)+DQ232>$AH29,$AH29-SUM($AI232:DQ232),DQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DR232)+DR232>$AH29,$AH29-SUM($AI232:DR232),DR232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DS232)+DS232>$AH29,$AH29-SUM($AI232:DS232),DS232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DT232)+DT232>$AH29,$AH29-SUM($AI232:DT232),DT232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DU232)+DU232>$AH29,$AH29-SUM($AI232:DU232),DU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DV232)+DV232>$AH29,$AH29-SUM($AI232:DV232),DV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DW232)+DW232>$AH29,$AH29-SUM($AI232:DW232),DW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DX232)+DX232>$AH29,$AH29-SUM($AI232:DX232),DX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DY232)+DY232>$AH29,$AH29-SUM($AI232:DY232),DY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:DZ232)+DZ232>$AH29,$AH29-SUM($AI232:DZ232),DZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EA232)+EA232>$AH29,$AH29-SUM($AI232:EA232),EA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EB232)+EB232>$AH29,$AH29-SUM($AI232:EB232),EB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EC232)+EC232>$AH29,$AH29-SUM($AI232:EC232),EC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:ED232)+ED232>$AH29,$AH29-SUM($AI232:ED232),ED232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EE232)+EE232>$AH29,$AH29-SUM($AI232:EE232),EE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EF232)+EF232>$AH29,$AH29-SUM($AI232:EF232),EF232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EG232)+EG232>$AH29,$AH29-SUM($AI232:EG232),EG232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EH232)+EH232>$AH29,$AH29-SUM($AI232:EH232),EH232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EI232)+EI232>$AH29,$AH29-SUM($AI232:EI232),EI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EJ232)+EJ232>$AH29,$AH29-SUM($AI232:EJ232),EJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EK232)+EK232>$AH29,$AH29-SUM($AI232:EK232),EK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EL232)+EL232>$AH29,$AH29-SUM($AI232:EL232),EL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EM232)+EM232>$AH29,$AH29-SUM($AI232:EM232),EM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EN232)+EN232>$AH29,$AH29-SUM($AI232:EN232),EN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EO232)+EO232>$AH29,$AH29-SUM($AI232:EO232),EO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EP232)+EP232>$AH29,$AH29-SUM($AI232:EP232),EP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EQ232)+EQ232>$AH29,$AH29-SUM($AI232:EQ232),EQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:ER232)+ER232>$AH29,$AH29-SUM($AI232:ER232),ER232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:ES232)+ES232>$AH29,$AH29-SUM($AI232:ES232),ES232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:ET232)+ET232>$AH29,$AH29-SUM($AI232:ET232),ET232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EU232)+EU232>$AH29,$AH29-SUM($AI232:EU232),EU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EV232)+EV232>$AH29,$AH29-SUM($AI232:EV232),EV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EW232)+EW232>$AH29,$AH29-SUM($AI232:EW232),EW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EX232)+EX232>$AH29,$AH29-SUM($AI232:EX232),EX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EY232)+EY232>$AH29,$AH29-SUM($AI232:EY232),EY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:EZ232)+EZ232>$AH29,$AH29-SUM($AI232:EZ232),EZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FA232)+FA232>$AH29,$AH29-SUM($AI232:FA232),FA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FB232)+FB232>$AH29,$AH29-SUM($AI232:FB232),FB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FC232)+FC232>$AH29,$AH29-SUM($AI232:FC232),FC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FD232)+FD232>$AH29,$AH29-SUM($AI232:FD232),FD232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FE232)+FE232>$AH29,$AH29-SUM($AI232:FE232),FE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FF232)+FF232>$AH29,$AH29-SUM($AI232:FF232),FF232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FG232)+FG232>$AH29,$AH29-SUM($AI232:FG232),FG232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FH232)+FH232>$AH29,$AH29-SUM($AI232:FH232),FH232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FI232)+FI232>$AH29,$AH29-SUM($AI232:FI232),FI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FJ232)+FJ232>$AH29,$AH29-SUM($AI232:FJ232),FJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FK232)+FK232>$AH29,$AH29-SUM($AI232:FK232),FK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FL232)+FL232>$AH29,$AH29-SUM($AI232:FL232),FL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FM232)+FM232>$AH29,$AH29-SUM($AI232:FM232),FM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FN232)+FN232>$AH29,$AH29-SUM($AI232:FN232),FN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FO232)+FO232>$AH29,$AH29-SUM($AI232:FO232),FO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FP232)+FP232>$AH29,$AH29-SUM($AI232:FP232),FP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FQ232)+FQ232>$AH29,$AH29-SUM($AI232:FQ232),FQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FR232)+FR232>$AH29,$AH29-SUM($AI232:FR232),FR232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FS232)+FS232>$AH29,$AH29-SUM($AI232:FS232),FS232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FT232)+FT232>$AH29,$AH29-SUM($AI232:FT232),FT232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FU232)+FU232>$AH29,$AH29-SUM($AI232:FU232),FU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FV232)+FV232>$AH29,$AH29-SUM($AI232:FV232),FV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FW232)+FW232>$AH29,$AH29-SUM($AI232:FW232),FW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FX232)+FX232>$AH29,$AH29-SUM($AI232:FX232),FX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FY232)+FY232>$AH29,$AH29-SUM($AI232:FY232),FY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:FZ232)+FZ232>$AH29,$AH29-SUM($AI232:FZ232),FZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GA232)+GA232>$AH29,$AH29-SUM($AI232:GA232),GA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GB232)+GB232>$AH29,$AH29-SUM($AI232:GB232),GB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GC232)+GC232>$AH29,$AH29-SUM($AI232:GC232),GC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GD232)+GD232>$AH29,$AH29-SUM($AI232:GD232),GD232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GE232)+GE232>$AH29,$AH29-SUM($AI232:GE232),GE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GF232)+GF232>$AH29,$AH29-SUM($AI232:GF232),GF232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GG232)+GG232>$AH29,$AH29-SUM($AI232:GG232),GG232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GH232)+GH232>$AH29,$AH29-SUM($AI232:GH232),GH232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GI232)+GI232>$AH29,$AH29-SUM($AI232:GI232),GI232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GJ232)+GJ232>$AH29,$AH29-SUM($AI232:GJ232),GJ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GK232)+GK232>$AH29,$AH29-SUM($AI232:GK232),GK232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GL232)+GL232>$AH29,$AH29-SUM($AI232:GL232),GL232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GM232)+GM232>$AH29,$AH29-SUM($AI232:GM232),GM232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GN232)+GN232>$AH29,$AH29-SUM($AI232:GN232),GN232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GO232)+GO232>$AH29,$AH29-SUM($AI232:GO232),GO232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GP232)+GP232>$AH29,$AH29-SUM($AI232:GP232),GP232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GQ232)+GQ232>$AH29,$AH29-SUM($AI232:GQ232),GQ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GR232)+GR232>$AH29,$AH29-SUM($AI232:GR232),GR232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GS232)+GS232>$AH29,$AH29-SUM($AI232:GS232),GS232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GT232)+GT232>$AH29,$AH29-SUM($AI232:GT232),GT232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GU232)+GU232>$AH29,$AH29-SUM($AI232:GU232),GU232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GV232)+GV232>$AH29,$AH29-SUM($AI232:GV232),GV232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GW232)+GW232>$AH29,$AH29-SUM($AI232:GW232),GW232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GX232)+GX232>$AH29,$AH29-SUM($AI232:GX232),GX232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GY232)+GY232>$AH29,$AH29-SUM($AI232:GY232),GY232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:GZ232)+GZ232>$AH29,$AH29-SUM($AI232:GZ232),GZ232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:HA232)+HA232>$AH29,$AH29-SUM($AI232:HA232),HA232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:HB232)+HB232>$AH29,$AH29-SUM($AI232:HB232),HB232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:HC232)+HC232>$AH29,$AH29-SUM($AI232:HC232),HC232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:HD232)+HD232>$AH29,$AH29-SUM($AI232:HD232),HD232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:HE232)+HE232>$AH29,$AH29-SUM($AI232:HE232),HE232),0)","v":0},{"$f":"IF($AI232>0,IF(SUM($AI232:HF232)+HF232>$AH29,$AH29-SUM($AI232:HF232),HF232),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI233>0,IF(SUM($AI233:AI233)+AI233>$AH30,$AH30-SUM($AI233:AI233),AI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AJ233)+AJ233>$AH30,$AH30-SUM($AI233:AJ233),AJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AK233)+AK233>$AH30,$AH30-SUM($AI233:AK233),AK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AL233)+AL233>$AH30,$AH30-SUM($AI233:AL233),AL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AM233)+AM233>$AH30,$AH30-SUM($AI233:AM233),AM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AN233)+AN233>$AH30,$AH30-SUM($AI233:AN233),AN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AO233)+AO233>$AH30,$AH30-SUM($AI233:AO233),AO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AP233)+AP233>$AH30,$AH30-SUM($AI233:AP233),AP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AQ233)+AQ233>$AH30,$AH30-SUM($AI233:AQ233),AQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AR233)+AR233>$AH30,$AH30-SUM($AI233:AR233),AR233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AS233)+AS233>$AH30,$AH30-SUM($AI233:AS233),AS233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AT233)+AT233>$AH30,$AH30-SUM($AI233:AT233),AT233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AU233)+AU233>$AH30,$AH30-SUM($AI233:AU233),AU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AV233)+AV233>$AH30,$AH30-SUM($AI233:AV233),AV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AW233)+AW233>$AH30,$AH30-SUM($AI233:AW233),AW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AX233)+AX233>$AH30,$AH30-SUM($AI233:AX233),AX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AY233)+AY233>$AH30,$AH30-SUM($AI233:AY233),AY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:AZ233)+AZ233>$AH30,$AH30-SUM($AI233:AZ233),AZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BA233)+BA233>$AH30,$AH30-SUM($AI233:BA233),BA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BB233)+BB233>$AH30,$AH30-SUM($AI233:BB233),BB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BC233)+BC233>$AH30,$AH30-SUM($AI233:BC233),BC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BD233)+BD233>$AH30,$AH30-SUM($AI233:BD233),BD233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BE233)+BE233>$AH30,$AH30-SUM($AI233:BE233),BE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BF233)+BF233>$AH30,$AH30-SUM($AI233:BF233),BF233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BG233)+BG233>$AH30,$AH30-SUM($AI233:BG233),BG233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BH233)+BH233>$AH30,$AH30-SUM($AI233:BH233),BH233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BI233)+BI233>$AH30,$AH30-SUM($AI233:BI233),BI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BJ233)+BJ233>$AH30,$AH30-SUM($AI233:BJ233),BJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BK233)+BK233>$AH30,$AH30-SUM($AI233:BK233),BK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BL233)+BL233>$AH30,$AH30-SUM($AI233:BL233),BL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BM233)+BM233>$AH30,$AH30-SUM($AI233:BM233),BM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BN233)+BN233>$AH30,$AH30-SUM($AI233:BN233),BN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BO233)+BO233>$AH30,$AH30-SUM($AI233:BO233),BO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BP233)+BP233>$AH30,$AH30-SUM($AI233:BP233),BP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BQ233)+BQ233>$AH30,$AH30-SUM($AI233:BQ233),BQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BR233)+BR233>$AH30,$AH30-SUM($AI233:BR233),BR233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BS233)+BS233>$AH30,$AH30-SUM($AI233:BS233),BS233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BT233)+BT233>$AH30,$AH30-SUM($AI233:BT233),BT233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BU233)+BU233>$AH30,$AH30-SUM($AI233:BU233),BU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BV233)+BV233>$AH30,$AH30-SUM($AI233:BV233),BV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BW233)+BW233>$AH30,$AH30-SUM($AI233:BW233),BW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BX233)+BX233>$AH30,$AH30-SUM($AI233:BX233),BX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BY233)+BY233>$AH30,$AH30-SUM($AI233:BY233),BY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:BZ233)+BZ233>$AH30,$AH30-SUM($AI233:BZ233),BZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CA233)+CA233>$AH30,$AH30-SUM($AI233:CA233),CA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CB233)+CB233>$AH30,$AH30-SUM($AI233:CB233),CB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CC233)+CC233>$AH30,$AH30-SUM($AI233:CC233),CC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CD233)+CD233>$AH30,$AH30-SUM($AI233:CD233),CD233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CE233)+CE233>$AH30,$AH30-SUM($AI233:CE233),CE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CF233)+CF233>$AH30,$AH30-SUM($AI233:CF233),CF233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CG233)+CG233>$AH30,$AH30-SUM($AI233:CG233),CG233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CH233)+CH233>$AH30,$AH30-SUM($AI233:CH233),CH233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CI233)+CI233>$AH30,$AH30-SUM($AI233:CI233),CI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CJ233)+CJ233>$AH30,$AH30-SUM($AI233:CJ233),CJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CK233)+CK233>$AH30,$AH30-SUM($AI233:CK233),CK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CL233)+CL233>$AH30,$AH30-SUM($AI233:CL233),CL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CM233)+CM233>$AH30,$AH30-SUM($AI233:CM233),CM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CN233)+CN233>$AH30,$AH30-SUM($AI233:CN233),CN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CO233)+CO233>$AH30,$AH30-SUM($AI233:CO233),CO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CP233)+CP233>$AH30,$AH30-SUM($AI233:CP233),CP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CQ233)+CQ233>$AH30,$AH30-SUM($AI233:CQ233),CQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CR233)+CR233>$AH30,$AH30-SUM($AI233:CR233),CR233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CS233)+CS233>$AH30,$AH30-SUM($AI233:CS233),CS233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CT233)+CT233>$AH30,$AH30-SUM($AI233:CT233),CT233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CU233)+CU233>$AH30,$AH30-SUM($AI233:CU233),CU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CV233)+CV233>$AH30,$AH30-SUM($AI233:CV233),CV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CW233)+CW233>$AH30,$AH30-SUM($AI233:CW233),CW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CX233)+CX233>$AH30,$AH30-SUM($AI233:CX233),CX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CY233)+CY233>$AH30,$AH30-SUM($AI233:CY233),CY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:CZ233)+CZ233>$AH30,$AH30-SUM($AI233:CZ233),CZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DA233)+DA233>$AH30,$AH30-SUM($AI233:DA233),DA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DB233)+DB233>$AH30,$AH30-SUM($AI233:DB233),DB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DC233)+DC233>$AH30,$AH30-SUM($AI233:DC233),DC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DD233)+DD233>$AH30,$AH30-SUM($AI233:DD233),DD233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DE233)+DE233>$AH30,$AH30-SUM($AI233:DE233),DE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DF233)+DF233>$AH30,$AH30-SUM($AI233:DF233),DF233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DG233)+DG233>$AH30,$AH30-SUM($AI233:DG233),DG233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DH233)+DH233>$AH30,$AH30-SUM($AI233:DH233),DH233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DI233)+DI233>$AH30,$AH30-SUM($AI233:DI233),DI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DJ233)+DJ233>$AH30,$AH30-SUM($AI233:DJ233),DJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DK233)+DK233>$AH30,$AH30-SUM($AI233:DK233),DK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DL233)+DL233>$AH30,$AH30-SUM($AI233:DL233),DL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DM233)+DM233>$AH30,$AH30-SUM($AI233:DM233),DM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DN233)+DN233>$AH30,$AH30-SUM($AI233:DN233),DN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DO233)+DO233>$AH30,$AH30-SUM($AI233:DO233),DO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DP233)+DP233>$AH30,$AH30-SUM($AI233:DP233),DP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DQ233)+DQ233>$AH30,$AH30-SUM($AI233:DQ233),DQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DR233)+DR233>$AH30,$AH30-SUM($AI233:DR233),DR233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DS233)+DS233>$AH30,$AH30-SUM($AI233:DS233),DS233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DT233)+DT233>$AH30,$AH30-SUM($AI233:DT233),DT233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DU233)+DU233>$AH30,$AH30-SUM($AI233:DU233),DU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DV233)+DV233>$AH30,$AH30-SUM($AI233:DV233),DV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DW233)+DW233>$AH30,$AH30-SUM($AI233:DW233),DW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DX233)+DX233>$AH30,$AH30-SUM($AI233:DX233),DX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DY233)+DY233>$AH30,$AH30-SUM($AI233:DY233),DY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:DZ233)+DZ233>$AH30,$AH30-SUM($AI233:DZ233),DZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EA233)+EA233>$AH30,$AH30-SUM($AI233:EA233),EA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EB233)+EB233>$AH30,$AH30-SUM($AI233:EB233),EB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EC233)+EC233>$AH30,$AH30-SUM($AI233:EC233),EC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:ED233)+ED233>$AH30,$AH30-SUM($AI233:ED233),ED233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EE233)+EE233>$AH30,$AH30-SUM($AI233:EE233),EE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EF233)+EF233>$AH30,$AH30-SUM($AI233:EF233),EF233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EG233)+EG233>$AH30,$AH30-SUM($AI233:EG233),EG233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EH233)+EH233>$AH30,$AH30-SUM($AI233:EH233),EH233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EI233)+EI233>$AH30,$AH30-SUM($AI233:EI233),EI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EJ233)+EJ233>$AH30,$AH30-SUM($AI233:EJ233),EJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EK233)+EK233>$AH30,$AH30-SUM($AI233:EK233),EK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EL233)+EL233>$AH30,$AH30-SUM($AI233:EL233),EL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EM233)+EM233>$AH30,$AH30-SUM($AI233:EM233),EM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EN233)+EN233>$AH30,$AH30-SUM($AI233:EN233),EN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EO233)+EO233>$AH30,$AH30-SUM($AI233:EO233),EO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EP233)+EP233>$AH30,$AH30-SUM($AI233:EP233),EP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EQ233)+EQ233>$AH30,$AH30-SUM($AI233:EQ233),EQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:ER233)+ER233>$AH30,$AH30-SUM($AI233:ER233),ER233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:ES233)+ES233>$AH30,$AH30-SUM($AI233:ES233),ES233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:ET233)+ET233>$AH30,$AH30-SUM($AI233:ET233),ET233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EU233)+EU233>$AH30,$AH30-SUM($AI233:EU233),EU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EV233)+EV233>$AH30,$AH30-SUM($AI233:EV233),EV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EW233)+EW233>$AH30,$AH30-SUM($AI233:EW233),EW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EX233)+EX233>$AH30,$AH30-SUM($AI233:EX233),EX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EY233)+EY233>$AH30,$AH30-SUM($AI233:EY233),EY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:EZ233)+EZ233>$AH30,$AH30-SUM($AI233:EZ233),EZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FA233)+FA233>$AH30,$AH30-SUM($AI233:FA233),FA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FB233)+FB233>$AH30,$AH30-SUM($AI233:FB233),FB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FC233)+FC233>$AH30,$AH30-SUM($AI233:FC233),FC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FD233)+FD233>$AH30,$AH30-SUM($AI233:FD233),FD233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FE233)+FE233>$AH30,$AH30-SUM($AI233:FE233),FE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FF233)+FF233>$AH30,$AH30-SUM($AI233:FF233),FF233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FG233)+FG233>$AH30,$AH30-SUM($AI233:FG233),FG233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FH233)+FH233>$AH30,$AH30-SUM($AI233:FH233),FH233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FI233)+FI233>$AH30,$AH30-SUM($AI233:FI233),FI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FJ233)+FJ233>$AH30,$AH30-SUM($AI233:FJ233),FJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FK233)+FK233>$AH30,$AH30-SUM($AI233:FK233),FK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FL233)+FL233>$AH30,$AH30-SUM($AI233:FL233),FL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FM233)+FM233>$AH30,$AH30-SUM($AI233:FM233),FM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FN233)+FN233>$AH30,$AH30-SUM($AI233:FN233),FN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FO233)+FO233>$AH30,$AH30-SUM($AI233:FO233),FO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FP233)+FP233>$AH30,$AH30-SUM($AI233:FP233),FP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FQ233)+FQ233>$AH30,$AH30-SUM($AI233:FQ233),FQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FR233)+FR233>$AH30,$AH30-SUM($AI233:FR233),FR233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FS233)+FS233>$AH30,$AH30-SUM($AI233:FS233),FS233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FT233)+FT233>$AH30,$AH30-SUM($AI233:FT233),FT233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FU233)+FU233>$AH30,$AH30-SUM($AI233:FU233),FU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FV233)+FV233>$AH30,$AH30-SUM($AI233:FV233),FV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FW233)+FW233>$AH30,$AH30-SUM($AI233:FW233),FW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FX233)+FX233>$AH30,$AH30-SUM($AI233:FX233),FX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FY233)+FY233>$AH30,$AH30-SUM($AI233:FY233),FY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:FZ233)+FZ233>$AH30,$AH30-SUM($AI233:FZ233),FZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GA233)+GA233>$AH30,$AH30-SUM($AI233:GA233),GA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GB233)+GB233>$AH30,$AH30-SUM($AI233:GB233),GB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GC233)+GC233>$AH30,$AH30-SUM($AI233:GC233),GC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GD233)+GD233>$AH30,$AH30-SUM($AI233:GD233),GD233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GE233)+GE233>$AH30,$AH30-SUM($AI233:GE233),GE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GF233)+GF233>$AH30,$AH30-SUM($AI233:GF233),GF233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GG233)+GG233>$AH30,$AH30-SUM($AI233:GG233),GG233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GH233)+GH233>$AH30,$AH30-SUM($AI233:GH233),GH233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GI233)+GI233>$AH30,$AH30-SUM($AI233:GI233),GI233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GJ233)+GJ233>$AH30,$AH30-SUM($AI233:GJ233),GJ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GK233)+GK233>$AH30,$AH30-SUM($AI233:GK233),GK233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GL233)+GL233>$AH30,$AH30-SUM($AI233:GL233),GL233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GM233)+GM233>$AH30,$AH30-SUM($AI233:GM233),GM233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GN233)+GN233>$AH30,$AH30-SUM($AI233:GN233),GN233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GO233)+GO233>$AH30,$AH30-SUM($AI233:GO233),GO233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GP233)+GP233>$AH30,$AH30-SUM($AI233:GP233),GP233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GQ233)+GQ233>$AH30,$AH30-SUM($AI233:GQ233),GQ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GR233)+GR233>$AH30,$AH30-SUM($AI233:GR233),GR233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GS233)+GS233>$AH30,$AH30-SUM($AI233:GS233),GS233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GT233)+GT233>$AH30,$AH30-SUM($AI233:GT233),GT233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GU233)+GU233>$AH30,$AH30-SUM($AI233:GU233),GU233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GV233)+GV233>$AH30,$AH30-SUM($AI233:GV233),GV233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GW233)+GW233>$AH30,$AH30-SUM($AI233:GW233),GW233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GX233)+GX233>$AH30,$AH30-SUM($AI233:GX233),GX233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GY233)+GY233>$AH30,$AH30-SUM($AI233:GY233),GY233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:GZ233)+GZ233>$AH30,$AH30-SUM($AI233:GZ233),GZ233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:HA233)+HA233>$AH30,$AH30-SUM($AI233:HA233),HA233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:HB233)+HB233>$AH30,$AH30-SUM($AI233:HB233),HB233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:HC233)+HC233>$AH30,$AH30-SUM($AI233:HC233),HC233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:HD233)+HD233>$AH30,$AH30-SUM($AI233:HD233),HD233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:HE233)+HE233>$AH30,$AH30-SUM($AI233:HE233),HE233),0)","v":0},{"$f":"IF($AI233>0,IF(SUM($AI233:HF233)+HF233>$AH30,$AH30-SUM($AI233:HF233),HF233),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AI234>0,IF(SUM($AI234:AI234)+AI234>$AH31,$AH31-SUM($AI234:AI234),AI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AJ234)+AJ234>$AH31,$AH31-SUM($AI234:AJ234),AJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AK234)+AK234>$AH31,$AH31-SUM($AI234:AK234),AK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AL234)+AL234>$AH31,$AH31-SUM($AI234:AL234),AL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AM234)+AM234>$AH31,$AH31-SUM($AI234:AM234),AM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AN234)+AN234>$AH31,$AH31-SUM($AI234:AN234),AN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AO234)+AO234>$AH31,$AH31-SUM($AI234:AO234),AO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AP234)+AP234>$AH31,$AH31-SUM($AI234:AP234),AP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AQ234)+AQ234>$AH31,$AH31-SUM($AI234:AQ234),AQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AR234)+AR234>$AH31,$AH31-SUM($AI234:AR234),AR234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AS234)+AS234>$AH31,$AH31-SUM($AI234:AS234),AS234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AT234)+AT234>$AH31,$AH31-SUM($AI234:AT234),AT234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AU234)+AU234>$AH31,$AH31-SUM($AI234:AU234),AU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AV234)+AV234>$AH31,$AH31-SUM($AI234:AV234),AV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AW234)+AW234>$AH31,$AH31-SUM($AI234:AW234),AW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AX234)+AX234>$AH31,$AH31-SUM($AI234:AX234),AX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AY234)+AY234>$AH31,$AH31-SUM($AI234:AY234),AY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:AZ234)+AZ234>$AH31,$AH31-SUM($AI234:AZ234),AZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BA234)+BA234>$AH31,$AH31-SUM($AI234:BA234),BA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BB234)+BB234>$AH31,$AH31-SUM($AI234:BB234),BB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BC234)+BC234>$AH31,$AH31-SUM($AI234:BC234),BC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BD234)+BD234>$AH31,$AH31-SUM($AI234:BD234),BD234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BE234)+BE234>$AH31,$AH31-SUM($AI234:BE234),BE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BF234)+BF234>$AH31,$AH31-SUM($AI234:BF234),BF234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BG234)+BG234>$AH31,$AH31-SUM($AI234:BG234),BG234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BH234)+BH234>$AH31,$AH31-SUM($AI234:BH234),BH234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BI234)+BI234>$AH31,$AH31-SUM($AI234:BI234),BI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BJ234)+BJ234>$AH31,$AH31-SUM($AI234:BJ234),BJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BK234)+BK234>$AH31,$AH31-SUM($AI234:BK234),BK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BL234)+BL234>$AH31,$AH31-SUM($AI234:BL234),BL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BM234)+BM234>$AH31,$AH31-SUM($AI234:BM234),BM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BN234)+BN234>$AH31,$AH31-SUM($AI234:BN234),BN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BO234)+BO234>$AH31,$AH31-SUM($AI234:BO234),BO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BP234)+BP234>$AH31,$AH31-SUM($AI234:BP234),BP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BQ234)+BQ234>$AH31,$AH31-SUM($AI234:BQ234),BQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BR234)+BR234>$AH31,$AH31-SUM($AI234:BR234),BR234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BS234)+BS234>$AH31,$AH31-SUM($AI234:BS234),BS234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BT234)+BT234>$AH31,$AH31-SUM($AI234:BT234),BT234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BU234)+BU234>$AH31,$AH31-SUM($AI234:BU234),BU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BV234)+BV234>$AH31,$AH31-SUM($AI234:BV234),BV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BW234)+BW234>$AH31,$AH31-SUM($AI234:BW234),BW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BX234)+BX234>$AH31,$AH31-SUM($AI234:BX234),BX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BY234)+BY234>$AH31,$AH31-SUM($AI234:BY234),BY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:BZ234)+BZ234>$AH31,$AH31-SUM($AI234:BZ234),BZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CA234)+CA234>$AH31,$AH31-SUM($AI234:CA234),CA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CB234)+CB234>$AH31,$AH31-SUM($AI234:CB234),CB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CC234)+CC234>$AH31,$AH31-SUM($AI234:CC234),CC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CD234)+CD234>$AH31,$AH31-SUM($AI234:CD234),CD234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CE234)+CE234>$AH31,$AH31-SUM($AI234:CE234),CE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CF234)+CF234>$AH31,$AH31-SUM($AI234:CF234),CF234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CG234)+CG234>$AH31,$AH31-SUM($AI234:CG234),CG234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CH234)+CH234>$AH31,$AH31-SUM($AI234:CH234),CH234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CI234)+CI234>$AH31,$AH31-SUM($AI234:CI234),CI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CJ234)+CJ234>$AH31,$AH31-SUM($AI234:CJ234),CJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CK234)+CK234>$AH31,$AH31-SUM($AI234:CK234),CK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CL234)+CL234>$AH31,$AH31-SUM($AI234:CL234),CL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CM234)+CM234>$AH31,$AH31-SUM($AI234:CM234),CM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CN234)+CN234>$AH31,$AH31-SUM($AI234:CN234),CN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CO234)+CO234>$AH31,$AH31-SUM($AI234:CO234),CO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CP234)+CP234>$AH31,$AH31-SUM($AI234:CP234),CP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CQ234)+CQ234>$AH31,$AH31-SUM($AI234:CQ234),CQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CR234)+CR234>$AH31,$AH31-SUM($AI234:CR234),CR234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CS234)+CS234>$AH31,$AH31-SUM($AI234:CS234),CS234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CT234)+CT234>$AH31,$AH31-SUM($AI234:CT234),CT234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CU234)+CU234>$AH31,$AH31-SUM($AI234:CU234),CU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CV234)+CV234>$AH31,$AH31-SUM($AI234:CV234),CV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CW234)+CW234>$AH31,$AH31-SUM($AI234:CW234),CW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CX234)+CX234>$AH31,$AH31-SUM($AI234:CX234),CX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CY234)+CY234>$AH31,$AH31-SUM($AI234:CY234),CY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:CZ234)+CZ234>$AH31,$AH31-SUM($AI234:CZ234),CZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DA234)+DA234>$AH31,$AH31-SUM($AI234:DA234),DA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DB234)+DB234>$AH31,$AH31-SUM($AI234:DB234),DB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DC234)+DC234>$AH31,$AH31-SUM($AI234:DC234),DC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DD234)+DD234>$AH31,$AH31-SUM($AI234:DD234),DD234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DE234)+DE234>$AH31,$AH31-SUM($AI234:DE234),DE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DF234)+DF234>$AH31,$AH31-SUM($AI234:DF234),DF234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DG234)+DG234>$AH31,$AH31-SUM($AI234:DG234),DG234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DH234)+DH234>$AH31,$AH31-SUM($AI234:DH234),DH234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DI234)+DI234>$AH31,$AH31-SUM($AI234:DI234),DI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DJ234)+DJ234>$AH31,$AH31-SUM($AI234:DJ234),DJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DK234)+DK234>$AH31,$AH31-SUM($AI234:DK234),DK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DL234)+DL234>$AH31,$AH31-SUM($AI234:DL234),DL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DM234)+DM234>$AH31,$AH31-SUM($AI234:DM234),DM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DN234)+DN234>$AH31,$AH31-SUM($AI234:DN234),DN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DO234)+DO234>$AH31,$AH31-SUM($AI234:DO234),DO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DP234)+DP234>$AH31,$AH31-SUM($AI234:DP234),DP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DQ234)+DQ234>$AH31,$AH31-SUM($AI234:DQ234),DQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DR234)+DR234>$AH31,$AH31-SUM($AI234:DR234),DR234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DS234)+DS234>$AH31,$AH31-SUM($AI234:DS234),DS234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DT234)+DT234>$AH31,$AH31-SUM($AI234:DT234),DT234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DU234)+DU234>$AH31,$AH31-SUM($AI234:DU234),DU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DV234)+DV234>$AH31,$AH31-SUM($AI234:DV234),DV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DW234)+DW234>$AH31,$AH31-SUM($AI234:DW234),DW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DX234)+DX234>$AH31,$AH31-SUM($AI234:DX234),DX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DY234)+DY234>$AH31,$AH31-SUM($AI234:DY234),DY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:DZ234)+DZ234>$AH31,$AH31-SUM($AI234:DZ234),DZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EA234)+EA234>$AH31,$AH31-SUM($AI234:EA234),EA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EB234)+EB234>$AH31,$AH31-SUM($AI234:EB234),EB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EC234)+EC234>$AH31,$AH31-SUM($AI234:EC234),EC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:ED234)+ED234>$AH31,$AH31-SUM($AI234:ED234),ED234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EE234)+EE234>$AH31,$AH31-SUM($AI234:EE234),EE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EF234)+EF234>$AH31,$AH31-SUM($AI234:EF234),EF234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EG234)+EG234>$AH31,$AH31-SUM($AI234:EG234),EG234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EH234)+EH234>$AH31,$AH31-SUM($AI234:EH234),EH234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EI234)+EI234>$AH31,$AH31-SUM($AI234:EI234),EI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EJ234)+EJ234>$AH31,$AH31-SUM($AI234:EJ234),EJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EK234)+EK234>$AH31,$AH31-SUM($AI234:EK234),EK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EL234)+EL234>$AH31,$AH31-SUM($AI234:EL234),EL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EM234)+EM234>$AH31,$AH31-SUM($AI234:EM234),EM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EN234)+EN234>$AH31,$AH31-SUM($AI234:EN234),EN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EO234)+EO234>$AH31,$AH31-SUM($AI234:EO234),EO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EP234)+EP234>$AH31,$AH31-SUM($AI234:EP234),EP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EQ234)+EQ234>$AH31,$AH31-SUM($AI234:EQ234),EQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:ER234)+ER234>$AH31,$AH31-SUM($AI234:ER234),ER234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:ES234)+ES234>$AH31,$AH31-SUM($AI234:ES234),ES234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:ET234)+ET234>$AH31,$AH31-SUM($AI234:ET234),ET234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EU234)+EU234>$AH31,$AH31-SUM($AI234:EU234),EU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EV234)+EV234>$AH31,$AH31-SUM($AI234:EV234),EV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EW234)+EW234>$AH31,$AH31-SUM($AI234:EW234),EW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EX234)+EX234>$AH31,$AH31-SUM($AI234:EX234),EX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EY234)+EY234>$AH31,$AH31-SUM($AI234:EY234),EY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:EZ234)+EZ234>$AH31,$AH31-SUM($AI234:EZ234),EZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FA234)+FA234>$AH31,$AH31-SUM($AI234:FA234),FA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FB234)+FB234>$AH31,$AH31-SUM($AI234:FB234),FB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FC234)+FC234>$AH31,$AH31-SUM($AI234:FC234),FC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FD234)+FD234>$AH31,$AH31-SUM($AI234:FD234),FD234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FE234)+FE234>$AH31,$AH31-SUM($AI234:FE234),FE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FF234)+FF234>$AH31,$AH31-SUM($AI234:FF234),FF234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FG234)+FG234>$AH31,$AH31-SUM($AI234:FG234),FG234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FH234)+FH234>$AH31,$AH31-SUM($AI234:FH234),FH234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FI234)+FI234>$AH31,$AH31-SUM($AI234:FI234),FI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FJ234)+FJ234>$AH31,$AH31-SUM($AI234:FJ234),FJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FK234)+FK234>$AH31,$AH31-SUM($AI234:FK234),FK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FL234)+FL234>$AH31,$AH31-SUM($AI234:FL234),FL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FM234)+FM234>$AH31,$AH31-SUM($AI234:FM234),FM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FN234)+FN234>$AH31,$AH31-SUM($AI234:FN234),FN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FO234)+FO234>$AH31,$AH31-SUM($AI234:FO234),FO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FP234)+FP234>$AH31,$AH31-SUM($AI234:FP234),FP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FQ234)+FQ234>$AH31,$AH31-SUM($AI234:FQ234),FQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FR234)+FR234>$AH31,$AH31-SUM($AI234:FR234),FR234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FS234)+FS234>$AH31,$AH31-SUM($AI234:FS234),FS234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FT234)+FT234>$AH31,$AH31-SUM($AI234:FT234),FT234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FU234)+FU234>$AH31,$AH31-SUM($AI234:FU234),FU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FV234)+FV234>$AH31,$AH31-SUM($AI234:FV234),FV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FW234)+FW234>$AH31,$AH31-SUM($AI234:FW234),FW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FX234)+FX234>$AH31,$AH31-SUM($AI234:FX234),FX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FY234)+FY234>$AH31,$AH31-SUM($AI234:FY234),FY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:FZ234)+FZ234>$AH31,$AH31-SUM($AI234:FZ234),FZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GA234)+GA234>$AH31,$AH31-SUM($AI234:GA234),GA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GB234)+GB234>$AH31,$AH31-SUM($AI234:GB234),GB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GC234)+GC234>$AH31,$AH31-SUM($AI234:GC234),GC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GD234)+GD234>$AH31,$AH31-SUM($AI234:GD234),GD234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GE234)+GE234>$AH31,$AH31-SUM($AI234:GE234),GE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GF234)+GF234>$AH31,$AH31-SUM($AI234:GF234),GF234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GG234)+GG234>$AH31,$AH31-SUM($AI234:GG234),GG234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GH234)+GH234>$AH31,$AH31-SUM($AI234:GH234),GH234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GI234)+GI234>$AH31,$AH31-SUM($AI234:GI234),GI234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GJ234)+GJ234>$AH31,$AH31-SUM($AI234:GJ234),GJ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GK234)+GK234>$AH31,$AH31-SUM($AI234:GK234),GK234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GL234)+GL234>$AH31,$AH31-SUM($AI234:GL234),GL234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GM234)+GM234>$AH31,$AH31-SUM($AI234:GM234),GM234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GN234)+GN234>$AH31,$AH31-SUM($AI234:GN234),GN234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GO234)+GO234>$AH31,$AH31-SUM($AI234:GO234),GO234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GP234)+GP234>$AH31,$AH31-SUM($AI234:GP234),GP234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GQ234)+GQ234>$AH31,$AH31-SUM($AI234:GQ234),GQ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GR234)+GR234>$AH31,$AH31-SUM($AI234:GR234),GR234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GS234)+GS234>$AH31,$AH31-SUM($AI234:GS234),GS234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GT234)+GT234>$AH31,$AH31-SUM($AI234:GT234),GT234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GU234)+GU234>$AH31,$AH31-SUM($AI234:GU234),GU234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GV234)+GV234>$AH31,$AH31-SUM($AI234:GV234),GV234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GW234)+GW234>$AH31,$AH31-SUM($AI234:GW234),GW234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GX234)+GX234>$AH31,$AH31-SUM($AI234:GX234),GX234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GY234)+GY234>$AH31,$AH31-SUM($AI234:GY234),GY234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:GZ234)+GZ234>$AH31,$AH31-SUM($AI234:GZ234),GZ234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:HA234)+HA234>$AH31,$AH31-SUM($AI234:HA234),HA234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:HB234)+HB234>$AH31,$AH31-SUM($AI234:HB234),HB234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:HC234)+HC234>$AH31,$AH31-SUM($AI234:HC234),HC234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:HD234)+HD234>$AH31,$AH31-SUM($AI234:HD234),HD234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:HE234)+HE234>$AH31,$AH31-SUM($AI234:HE234),HE234),0)","v":0},{"$f":"IF($AI234>0,IF(SUM($AI234:HF234)+HF234>$AH31,$AH31-SUM($AI234:HF234),HF234),0)","v":0}]
[]
[null,"Depreciation:  2000 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI24>0,AI24/$F238,AI24)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AJ238)+AJ238>$AI24,$AI24-SUM($AJ238:AJ238),AJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AK238)+AK238>$AI24,$AI24-SUM($AJ238:AK238),AK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AL238)+AL238>$AI24,$AI24-SUM($AJ238:AL238),AL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AM238)+AM238>$AI24,$AI24-SUM($AJ238:AM238),AM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AN238)+AN238>$AI24,$AI24-SUM($AJ238:AN238),AN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AO238)+AO238>$AI24,$AI24-SUM($AJ238:AO238),AO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AP238)+AP238>$AI24,$AI24-SUM($AJ238:AP238),AP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AQ238)+AQ238>$AI24,$AI24-SUM($AJ238:AQ238),AQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AR238)+AR238>$AI24,$AI24-SUM($AJ238:AR238),AR238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AS238)+AS238>$AI24,$AI24-SUM($AJ238:AS238),AS238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AT238)+AT238>$AI24,$AI24-SUM($AJ238:AT238),AT238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AU238)+AU238>$AI24,$AI24-SUM($AJ238:AU238),AU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AV238)+AV238>$AI24,$AI24-SUM($AJ238:AV238),AV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AW238)+AW238>$AI24,$AI24-SUM($AJ238:AW238),AW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AX238)+AX238>$AI24,$AI24-SUM($AJ238:AX238),AX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AY238)+AY238>$AI24,$AI24-SUM($AJ238:AY238),AY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:AZ238)+AZ238>$AI24,$AI24-SUM($AJ238:AZ238),AZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BA238)+BA238>$AI24,$AI24-SUM($AJ238:BA238),BA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BB238)+BB238>$AI24,$AI24-SUM($AJ238:BB238),BB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BC238)+BC238>$AI24,$AI24-SUM($AJ238:BC238),BC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BD238)+BD238>$AI24,$AI24-SUM($AJ238:BD238),BD238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BE238)+BE238>$AI24,$AI24-SUM($AJ238:BE238),BE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BF238)+BF238>$AI24,$AI24-SUM($AJ238:BF238),BF238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BG238)+BG238>$AI24,$AI24-SUM($AJ238:BG238),BG238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BH238)+BH238>$AI24,$AI24-SUM($AJ238:BH238),BH238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BI238)+BI238>$AI24,$AI24-SUM($AJ238:BI238),BI238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BJ238)+BJ238>$AI24,$AI24-SUM($AJ238:BJ238),BJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BK238)+BK238>$AI24,$AI24-SUM($AJ238:BK238),BK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BL238)+BL238>$AI24,$AI24-SUM($AJ238:BL238),BL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BM238)+BM238>$AI24,$AI24-SUM($AJ238:BM238),BM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BN238)+BN238>$AI24,$AI24-SUM($AJ238:BN238),BN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BO238)+BO238>$AI24,$AI24-SUM($AJ238:BO238),BO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BP238)+BP238>$AI24,$AI24-SUM($AJ238:BP238),BP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BQ238)+BQ238>$AI24,$AI24-SUM($AJ238:BQ238),BQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BR238)+BR238>$AI24,$AI24-SUM($AJ238:BR238),BR238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BS238)+BS238>$AI24,$AI24-SUM($AJ238:BS238),BS238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BT238)+BT238>$AI24,$AI24-SUM($AJ238:BT238),BT238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BU238)+BU238>$AI24,$AI24-SUM($AJ238:BU238),BU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BV238)+BV238>$AI24,$AI24-SUM($AJ238:BV238),BV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BW238)+BW238>$AI24,$AI24-SUM($AJ238:BW238),BW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BX238)+BX238>$AI24,$AI24-SUM($AJ238:BX238),BX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BY238)+BY238>$AI24,$AI24-SUM($AJ238:BY238),BY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:BZ238)+BZ238>$AI24,$AI24-SUM($AJ238:BZ238),BZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CA238)+CA238>$AI24,$AI24-SUM($AJ238:CA238),CA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CB238)+CB238>$AI24,$AI24-SUM($AJ238:CB238),CB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CC238)+CC238>$AI24,$AI24-SUM($AJ238:CC238),CC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CD238)+CD238>$AI24,$AI24-SUM($AJ238:CD238),CD238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CE238)+CE238>$AI24,$AI24-SUM($AJ238:CE238),CE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CF238)+CF238>$AI24,$AI24-SUM($AJ238:CF238),CF238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CG238)+CG238>$AI24,$AI24-SUM($AJ238:CG238),CG238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CH238)+CH238>$AI24,$AI24-SUM($AJ238:CH238),CH238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CI238)+CI238>$AI24,$AI24-SUM($AJ238:CI238),CI238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CJ238)+CJ238>$AI24,$AI24-SUM($AJ238:CJ238),CJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CK238)+CK238>$AI24,$AI24-SUM($AJ238:CK238),CK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CL238)+CL238>$AI24,$AI24-SUM($AJ238:CL238),CL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CM238)+CM238>$AI24,$AI24-SUM($AJ238:CM238),CM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CN238)+CN238>$AI24,$AI24-SUM($AJ238:CN238),CN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CO238)+CO238>$AI24,$AI24-SUM($AJ238:CO238),CO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CP238)+CP238>$AI24,$AI24-SUM($AJ238:CP238),CP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CQ238)+CQ238>$AI24,$AI24-SUM($AJ238:CQ238),CQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CR238)+CR238>$AI24,$AI24-SUM($AJ238:CR238),CR238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CS238)+CS238>$AI24,$AI24-SUM($AJ238:CS238),CS238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CT238)+CT238>$AI24,$AI24-SUM($AJ238:CT238),CT238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CU238)+CU238>$AI24,$AI24-SUM($AJ238:CU238),CU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CV238)+CV238>$AI24,$AI24-SUM($AJ238:CV238),CV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CW238)+CW238>$AI24,$AI24-SUM($AJ238:CW238),CW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CX238)+CX238>$AI24,$AI24-SUM($AJ238:CX238),CX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CY238)+CY238>$AI24,$AI24-SUM($AJ238:CY238),CY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:CZ238)+CZ238>$AI24,$AI24-SUM($AJ238:CZ238),CZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DA238)+DA238>$AI24,$AI24-SUM($AJ238:DA238),DA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DB238)+DB238>$AI24,$AI24-SUM($AJ238:DB238),DB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DC238)+DC238>$AI24,$AI24-SUM($AJ238:DC238),DC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DD238)+DD238>$AI24,$AI24-SUM($AJ238:DD238),DD238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DE238)+DE238>$AI24,$AI24-SUM($AJ238:DE238),DE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DF238)+DF238>$AI24,$AI24-SUM($AJ238:DF238),DF238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DG238)+DG238>$AI24,$AI24-SUM($AJ238:DG238),DG238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DH238)+DH238>$AI24,$AI24-SUM($AJ238:DH238),DH238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DI238)+DI238>$AI24,$AI24-SUM($AJ238:DI238),DI238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DJ238)+DJ238>$AI24,$AI24-SUM($AJ238:DJ238),DJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DK238)+DK238>$AI24,$AI24-SUM($AJ238:DK238),DK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DL238)+DL238>$AI24,$AI24-SUM($AJ238:DL238),DL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DM238)+DM238>$AI24,$AI24-SUM($AJ238:DM238),DM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DN238)+DN238>$AI24,$AI24-SUM($AJ238:DN238),DN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DO238)+DO238>$AI24,$AI24-SUM($AJ238:DO238),DO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DP238)+DP238>$AI24,$AI24-SUM($AJ238:DP238),DP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DQ238)+DQ238>$AI24,$AI24-SUM($AJ238:DQ238),DQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DR238)+DR238>$AI24,$AI24-SUM($AJ238:DR238),DR238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DS238)+DS238>$AI24,$AI24-SUM($AJ238:DS238),DS238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DT238)+DT238>$AI24,$AI24-SUM($AJ238:DT238),DT238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DU238)+DU238>$AI24,$AI24-SUM($AJ238:DU238),DU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DV238)+DV238>$AI24,$AI24-SUM($AJ238:DV238),DV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DW238)+DW238>$AI24,$AI24-SUM($AJ238:DW238),DW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DX238)+DX238>$AI24,$AI24-SUM($AJ238:DX238),DX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DY238)+DY238>$AI24,$AI24-SUM($AJ238:DY238),DY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:DZ238)+DZ238>$AI24,$AI24-SUM($AJ238:DZ238),DZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EA238)+EA238>$AI24,$AI24-SUM($AJ238:EA238),EA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EB238)+EB238>$AI24,$AI24-SUM($AJ238:EB238),EB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EC238)+EC238>$AI24,$AI24-SUM($AJ238:EC238),EC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:ED238)+ED238>$AI24,$AI24-SUM($AJ238:ED238),ED238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EE238)+EE238>$AI24,$AI24-SUM($AJ238:EE238),EE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EF238)+EF238>$AI24,$AI24-SUM($AJ238:EF238),EF238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EG238)+EG238>$AI24,$AI24-SUM($AJ238:EG238),EG238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EH238)+EH238>$AI24,$AI24-SUM($AJ238:EH238),EH238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EI238)+EI238>$AI24,$AI24-SUM($AJ238:EI238),EI238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EJ238)+EJ238>$AI24,$AI24-SUM($AJ238:EJ238),EJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EK238)+EK238>$AI24,$AI24-SUM($AJ238:EK238),EK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EL238)+EL238>$AI24,$AI24-SUM($AJ238:EL238),EL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EM238)+EM238>$AI24,$AI24-SUM($AJ238:EM238),EM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EN238)+EN238>$AI24,$AI24-SUM($AJ238:EN238),EN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EO238)+EO238>$AI24,$AI24-SUM($AJ238:EO238),EO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EP238)+EP238>$AI24,$AI24-SUM($AJ238:EP238),EP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EQ238)+EQ238>$AI24,$AI24-SUM($AJ238:EQ238),EQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:ER238)+ER238>$AI24,$AI24-SUM($AJ238:ER238),ER238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:ES238)+ES238>$AI24,$AI24-SUM($AJ238:ES238),ES238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:ET238)+ET238>$AI24,$AI24-SUM($AJ238:ET238),ET238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EU238)+EU238>$AI24,$AI24-SUM($AJ238:EU238),EU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EV238)+EV238>$AI24,$AI24-SUM($AJ238:EV238),EV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EW238)+EW238>$AI24,$AI24-SUM($AJ238:EW238),EW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EX238)+EX238>$AI24,$AI24-SUM($AJ238:EX238),EX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EY238)+EY238>$AI24,$AI24-SUM($AJ238:EY238),EY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:EZ238)+EZ238>$AI24,$AI24-SUM($AJ238:EZ238),EZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FA238)+FA238>$AI24,$AI24-SUM($AJ238:FA238),FA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FB238)+FB238>$AI24,$AI24-SUM($AJ238:FB238),FB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FC238)+FC238>$AI24,$AI24-SUM($AJ238:FC238),FC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FD238)+FD238>$AI24,$AI24-SUM($AJ238:FD238),FD238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FE238)+FE238>$AI24,$AI24-SUM($AJ238:FE238),FE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FF238)+FF238>$AI24,$AI24-SUM($AJ238:FF238),FF238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FG238)+FG238>$AI24,$AI24-SUM($AJ238:FG238),FG238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FH238)+FH238>$AI24,$AI24-SUM($AJ238:FH238),FH238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FI238)+FI238>$AI24,$AI24-SUM($AJ238:FI238),FI238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FJ238)+FJ238>$AI24,$AI24-SUM($AJ238:FJ238),FJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FK238)+FK238>$AI24,$AI24-SUM($AJ238:FK238),FK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FL238)+FL238>$AI24,$AI24-SUM($AJ238:FL238),FL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FM238)+FM238>$AI24,$AI24-SUM($AJ238:FM238),FM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FN238)+FN238>$AI24,$AI24-SUM($AJ238:FN238),FN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FO238)+FO238>$AI24,$AI24-SUM($AJ238:FO238),FO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FP238)+FP238>$AI24,$AI24-SUM($AJ238:FP238),FP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FQ238)+FQ238>$AI24,$AI24-SUM($AJ238:FQ238),FQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FR238)+FR238>$AI24,$AI24-SUM($AJ238:FR238),FR238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FS238)+FS238>$AI24,$AI24-SUM($AJ238:FS238),FS238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FT238)+FT238>$AI24,$AI24-SUM($AJ238:FT238),FT238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FU238)+FU238>$AI24,$AI24-SUM($AJ238:FU238),FU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FV238)+FV238>$AI24,$AI24-SUM($AJ238:FV238),FV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FW238)+FW238>$AI24,$AI24-SUM($AJ238:FW238),FW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FX238)+FX238>$AI24,$AI24-SUM($AJ238:FX238),FX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FY238)+FY238>$AI24,$AI24-SUM($AJ238:FY238),FY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:FZ238)+FZ238>$AI24,$AI24-SUM($AJ238:FZ238),FZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GA238)+GA238>$AI24,$AI24-SUM($AJ238:GA238),GA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GB238)+GB238>$AI24,$AI24-SUM($AJ238:GB238),GB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GC238)+GC238>$AI24,$AI24-SUM($AJ238:GC238),GC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GD238)+GD238>$AI24,$AI24-SUM($AJ238:GD238),GD238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GE238)+GE238>$AI24,$AI24-SUM($AJ238:GE238),GE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GF238)+GF238>$AI24,$AI24-SUM($AJ238:GF238),GF238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GG238)+GG238>$AI24,$AI24-SUM($AJ238:GG238),GG238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GH238)+GH238>$AI24,$AI24-SUM($AJ238:GH238),GH238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GI238)+GI238>$AI24,$AI24-SUM($AJ238:GI238),GI238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GJ238)+GJ238>$AI24,$AI24-SUM($AJ238:GJ238),GJ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GK238)+GK238>$AI24,$AI24-SUM($AJ238:GK238),GK238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GL238)+GL238>$AI24,$AI24-SUM($AJ238:GL238),GL238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GM238)+GM238>$AI24,$AI24-SUM($AJ238:GM238),GM238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GN238)+GN238>$AI24,$AI24-SUM($AJ238:GN238),GN238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GO238)+GO238>$AI24,$AI24-SUM($AJ238:GO238),GO238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GP238)+GP238>$AI24,$AI24-SUM($AJ238:GP238),GP238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GQ238)+GQ238>$AI24,$AI24-SUM($AJ238:GQ238),GQ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GR238)+GR238>$AI24,$AI24-SUM($AJ238:GR238),GR238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GS238)+GS238>$AI24,$AI24-SUM($AJ238:GS238),GS238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GT238)+GT238>$AI24,$AI24-SUM($AJ238:GT238),GT238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GU238)+GU238>$AI24,$AI24-SUM($AJ238:GU238),GU238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GV238)+GV238>$AI24,$AI24-SUM($AJ238:GV238),GV238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GW238)+GW238>$AI24,$AI24-SUM($AJ238:GW238),GW238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GX238)+GX238>$AI24,$AI24-SUM($AJ238:GX238),GX238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GY238)+GY238>$AI24,$AI24-SUM($AJ238:GY238),GY238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:GZ238)+GZ238>$AI24,$AI24-SUM($AJ238:GZ238),GZ238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:HA238)+HA238>$AI24,$AI24-SUM($AJ238:HA238),HA238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:HB238)+HB238>$AI24,$AI24-SUM($AJ238:HB238),HB238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:HC238)+HC238>$AI24,$AI24-SUM($AJ238:HC238),HC238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:HD238)+HD238>$AI24,$AI24-SUM($AJ238:HD238),HD238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:HE238)+HE238>$AI24,$AI24-SUM($AJ238:HE238),HE238),0)","v":0},{"$f":"IF($AJ238>0,IF(SUM($AJ238:HF238)+HF238>$AI24,$AI24-SUM($AJ238:HF238),HF238),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AJ239>0,IF(SUM($AJ239:AJ239)+AJ239>$AI25,$AI25-SUM($AJ239:AJ239),AJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AK239)+AK239>$AI25,$AI25-SUM($AJ239:AK239),AK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AL239)+AL239>$AI25,$AI25-SUM($AJ239:AL239),AL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AM239)+AM239>$AI25,$AI25-SUM($AJ239:AM239),AM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AN239)+AN239>$AI25,$AI25-SUM($AJ239:AN239),AN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AO239)+AO239>$AI25,$AI25-SUM($AJ239:AO239),AO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AP239)+AP239>$AI25,$AI25-SUM($AJ239:AP239),AP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AQ239)+AQ239>$AI25,$AI25-SUM($AJ239:AQ239),AQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AR239)+AR239>$AI25,$AI25-SUM($AJ239:AR239),AR239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AS239)+AS239>$AI25,$AI25-SUM($AJ239:AS239),AS239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AT239)+AT239>$AI25,$AI25-SUM($AJ239:AT239),AT239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AU239)+AU239>$AI25,$AI25-SUM($AJ239:AU239),AU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AV239)+AV239>$AI25,$AI25-SUM($AJ239:AV239),AV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AW239)+AW239>$AI25,$AI25-SUM($AJ239:AW239),AW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AX239)+AX239>$AI25,$AI25-SUM($AJ239:AX239),AX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AY239)+AY239>$AI25,$AI25-SUM($AJ239:AY239),AY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:AZ239)+AZ239>$AI25,$AI25-SUM($AJ239:AZ239),AZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BA239)+BA239>$AI25,$AI25-SUM($AJ239:BA239),BA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BB239)+BB239>$AI25,$AI25-SUM($AJ239:BB239),BB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BC239)+BC239>$AI25,$AI25-SUM($AJ239:BC239),BC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BD239)+BD239>$AI25,$AI25-SUM($AJ239:BD239),BD239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BE239)+BE239>$AI25,$AI25-SUM($AJ239:BE239),BE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BF239)+BF239>$AI25,$AI25-SUM($AJ239:BF239),BF239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BG239)+BG239>$AI25,$AI25-SUM($AJ239:BG239),BG239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BH239)+BH239>$AI25,$AI25-SUM($AJ239:BH239),BH239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BI239)+BI239>$AI25,$AI25-SUM($AJ239:BI239),BI239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BJ239)+BJ239>$AI25,$AI25-SUM($AJ239:BJ239),BJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BK239)+BK239>$AI25,$AI25-SUM($AJ239:BK239),BK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BL239)+BL239>$AI25,$AI25-SUM($AJ239:BL239),BL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BM239)+BM239>$AI25,$AI25-SUM($AJ239:BM239),BM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BN239)+BN239>$AI25,$AI25-SUM($AJ239:BN239),BN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BO239)+BO239>$AI25,$AI25-SUM($AJ239:BO239),BO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BP239)+BP239>$AI25,$AI25-SUM($AJ239:BP239),BP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BQ239)+BQ239>$AI25,$AI25-SUM($AJ239:BQ239),BQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BR239)+BR239>$AI25,$AI25-SUM($AJ239:BR239),BR239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BS239)+BS239>$AI25,$AI25-SUM($AJ239:BS239),BS239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BT239)+BT239>$AI25,$AI25-SUM($AJ239:BT239),BT239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BU239)+BU239>$AI25,$AI25-SUM($AJ239:BU239),BU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BV239)+BV239>$AI25,$AI25-SUM($AJ239:BV239),BV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BW239)+BW239>$AI25,$AI25-SUM($AJ239:BW239),BW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BX239)+BX239>$AI25,$AI25-SUM($AJ239:BX239),BX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BY239)+BY239>$AI25,$AI25-SUM($AJ239:BY239),BY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:BZ239)+BZ239>$AI25,$AI25-SUM($AJ239:BZ239),BZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CA239)+CA239>$AI25,$AI25-SUM($AJ239:CA239),CA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CB239)+CB239>$AI25,$AI25-SUM($AJ239:CB239),CB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CC239)+CC239>$AI25,$AI25-SUM($AJ239:CC239),CC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CD239)+CD239>$AI25,$AI25-SUM($AJ239:CD239),CD239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CE239)+CE239>$AI25,$AI25-SUM($AJ239:CE239),CE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CF239)+CF239>$AI25,$AI25-SUM($AJ239:CF239),CF239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CG239)+CG239>$AI25,$AI25-SUM($AJ239:CG239),CG239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CH239)+CH239>$AI25,$AI25-SUM($AJ239:CH239),CH239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CI239)+CI239>$AI25,$AI25-SUM($AJ239:CI239),CI239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CJ239)+CJ239>$AI25,$AI25-SUM($AJ239:CJ239),CJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CK239)+CK239>$AI25,$AI25-SUM($AJ239:CK239),CK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CL239)+CL239>$AI25,$AI25-SUM($AJ239:CL239),CL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CM239)+CM239>$AI25,$AI25-SUM($AJ239:CM239),CM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CN239)+CN239>$AI25,$AI25-SUM($AJ239:CN239),CN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CO239)+CO239>$AI25,$AI25-SUM($AJ239:CO239),CO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CP239)+CP239>$AI25,$AI25-SUM($AJ239:CP239),CP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CQ239)+CQ239>$AI25,$AI25-SUM($AJ239:CQ239),CQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CR239)+CR239>$AI25,$AI25-SUM($AJ239:CR239),CR239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CS239)+CS239>$AI25,$AI25-SUM($AJ239:CS239),CS239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CT239)+CT239>$AI25,$AI25-SUM($AJ239:CT239),CT239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CU239)+CU239>$AI25,$AI25-SUM($AJ239:CU239),CU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CV239)+CV239>$AI25,$AI25-SUM($AJ239:CV239),CV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CW239)+CW239>$AI25,$AI25-SUM($AJ239:CW239),CW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CX239)+CX239>$AI25,$AI25-SUM($AJ239:CX239),CX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CY239)+CY239>$AI25,$AI25-SUM($AJ239:CY239),CY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:CZ239)+CZ239>$AI25,$AI25-SUM($AJ239:CZ239),CZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DA239)+DA239>$AI25,$AI25-SUM($AJ239:DA239),DA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DB239)+DB239>$AI25,$AI25-SUM($AJ239:DB239),DB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DC239)+DC239>$AI25,$AI25-SUM($AJ239:DC239),DC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DD239)+DD239>$AI25,$AI25-SUM($AJ239:DD239),DD239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DE239)+DE239>$AI25,$AI25-SUM($AJ239:DE239),DE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DF239)+DF239>$AI25,$AI25-SUM($AJ239:DF239),DF239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DG239)+DG239>$AI25,$AI25-SUM($AJ239:DG239),DG239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DH239)+DH239>$AI25,$AI25-SUM($AJ239:DH239),DH239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DI239)+DI239>$AI25,$AI25-SUM($AJ239:DI239),DI239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DJ239)+DJ239>$AI25,$AI25-SUM($AJ239:DJ239),DJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DK239)+DK239>$AI25,$AI25-SUM($AJ239:DK239),DK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DL239)+DL239>$AI25,$AI25-SUM($AJ239:DL239),DL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DM239)+DM239>$AI25,$AI25-SUM($AJ239:DM239),DM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DN239)+DN239>$AI25,$AI25-SUM($AJ239:DN239),DN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DO239)+DO239>$AI25,$AI25-SUM($AJ239:DO239),DO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DP239)+DP239>$AI25,$AI25-SUM($AJ239:DP239),DP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DQ239)+DQ239>$AI25,$AI25-SUM($AJ239:DQ239),DQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DR239)+DR239>$AI25,$AI25-SUM($AJ239:DR239),DR239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DS239)+DS239>$AI25,$AI25-SUM($AJ239:DS239),DS239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DT239)+DT239>$AI25,$AI25-SUM($AJ239:DT239),DT239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DU239)+DU239>$AI25,$AI25-SUM($AJ239:DU239),DU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DV239)+DV239>$AI25,$AI25-SUM($AJ239:DV239),DV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DW239)+DW239>$AI25,$AI25-SUM($AJ239:DW239),DW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DX239)+DX239>$AI25,$AI25-SUM($AJ239:DX239),DX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DY239)+DY239>$AI25,$AI25-SUM($AJ239:DY239),DY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:DZ239)+DZ239>$AI25,$AI25-SUM($AJ239:DZ239),DZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EA239)+EA239>$AI25,$AI25-SUM($AJ239:EA239),EA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EB239)+EB239>$AI25,$AI25-SUM($AJ239:EB239),EB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EC239)+EC239>$AI25,$AI25-SUM($AJ239:EC239),EC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:ED239)+ED239>$AI25,$AI25-SUM($AJ239:ED239),ED239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EE239)+EE239>$AI25,$AI25-SUM($AJ239:EE239),EE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EF239)+EF239>$AI25,$AI25-SUM($AJ239:EF239),EF239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EG239)+EG239>$AI25,$AI25-SUM($AJ239:EG239),EG239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EH239)+EH239>$AI25,$AI25-SUM($AJ239:EH239),EH239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EI239)+EI239>$AI25,$AI25-SUM($AJ239:EI239),EI239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EJ239)+EJ239>$AI25,$AI25-SUM($AJ239:EJ239),EJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EK239)+EK239>$AI25,$AI25-SUM($AJ239:EK239),EK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EL239)+EL239>$AI25,$AI25-SUM($AJ239:EL239),EL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EM239)+EM239>$AI25,$AI25-SUM($AJ239:EM239),EM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EN239)+EN239>$AI25,$AI25-SUM($AJ239:EN239),EN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EO239)+EO239>$AI25,$AI25-SUM($AJ239:EO239),EO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EP239)+EP239>$AI25,$AI25-SUM($AJ239:EP239),EP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EQ239)+EQ239>$AI25,$AI25-SUM($AJ239:EQ239),EQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:ER239)+ER239>$AI25,$AI25-SUM($AJ239:ER239),ER239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:ES239)+ES239>$AI25,$AI25-SUM($AJ239:ES239),ES239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:ET239)+ET239>$AI25,$AI25-SUM($AJ239:ET239),ET239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EU239)+EU239>$AI25,$AI25-SUM($AJ239:EU239),EU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EV239)+EV239>$AI25,$AI25-SUM($AJ239:EV239),EV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EW239)+EW239>$AI25,$AI25-SUM($AJ239:EW239),EW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EX239)+EX239>$AI25,$AI25-SUM($AJ239:EX239),EX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EY239)+EY239>$AI25,$AI25-SUM($AJ239:EY239),EY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:EZ239)+EZ239>$AI25,$AI25-SUM($AJ239:EZ239),EZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FA239)+FA239>$AI25,$AI25-SUM($AJ239:FA239),FA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FB239)+FB239>$AI25,$AI25-SUM($AJ239:FB239),FB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FC239)+FC239>$AI25,$AI25-SUM($AJ239:FC239),FC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FD239)+FD239>$AI25,$AI25-SUM($AJ239:FD239),FD239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FE239)+FE239>$AI25,$AI25-SUM($AJ239:FE239),FE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FF239)+FF239>$AI25,$AI25-SUM($AJ239:FF239),FF239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FG239)+FG239>$AI25,$AI25-SUM($AJ239:FG239),FG239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FH239)+FH239>$AI25,$AI25-SUM($AJ239:FH239),FH239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FI239)+FI239>$AI25,$AI25-SUM($AJ239:FI239),FI239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FJ239)+FJ239>$AI25,$AI25-SUM($AJ239:FJ239),FJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FK239)+FK239>$AI25,$AI25-SUM($AJ239:FK239),FK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FL239)+FL239>$AI25,$AI25-SUM($AJ239:FL239),FL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FM239)+FM239>$AI25,$AI25-SUM($AJ239:FM239),FM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FN239)+FN239>$AI25,$AI25-SUM($AJ239:FN239),FN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FO239)+FO239>$AI25,$AI25-SUM($AJ239:FO239),FO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FP239)+FP239>$AI25,$AI25-SUM($AJ239:FP239),FP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FQ239)+FQ239>$AI25,$AI25-SUM($AJ239:FQ239),FQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FR239)+FR239>$AI25,$AI25-SUM($AJ239:FR239),FR239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FS239)+FS239>$AI25,$AI25-SUM($AJ239:FS239),FS239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FT239)+FT239>$AI25,$AI25-SUM($AJ239:FT239),FT239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FU239)+FU239>$AI25,$AI25-SUM($AJ239:FU239),FU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FV239)+FV239>$AI25,$AI25-SUM($AJ239:FV239),FV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FW239)+FW239>$AI25,$AI25-SUM($AJ239:FW239),FW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FX239)+FX239>$AI25,$AI25-SUM($AJ239:FX239),FX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FY239)+FY239>$AI25,$AI25-SUM($AJ239:FY239),FY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:FZ239)+FZ239>$AI25,$AI25-SUM($AJ239:FZ239),FZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GA239)+GA239>$AI25,$AI25-SUM($AJ239:GA239),GA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GB239)+GB239>$AI25,$AI25-SUM($AJ239:GB239),GB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GC239)+GC239>$AI25,$AI25-SUM($AJ239:GC239),GC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GD239)+GD239>$AI25,$AI25-SUM($AJ239:GD239),GD239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GE239)+GE239>$AI25,$AI25-SUM($AJ239:GE239),GE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GF239)+GF239>$AI25,$AI25-SUM($AJ239:GF239),GF239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GG239)+GG239>$AI25,$AI25-SUM($AJ239:GG239),GG239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GH239)+GH239>$AI25,$AI25-SUM($AJ239:GH239),GH239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GI239)+GI239>$AI25,$AI25-SUM($AJ239:GI239),GI239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GJ239)+GJ239>$AI25,$AI25-SUM($AJ239:GJ239),GJ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GK239)+GK239>$AI25,$AI25-SUM($AJ239:GK239),GK239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GL239)+GL239>$AI25,$AI25-SUM($AJ239:GL239),GL239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GM239)+GM239>$AI25,$AI25-SUM($AJ239:GM239),GM239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GN239)+GN239>$AI25,$AI25-SUM($AJ239:GN239),GN239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GO239)+GO239>$AI25,$AI25-SUM($AJ239:GO239),GO239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GP239)+GP239>$AI25,$AI25-SUM($AJ239:GP239),GP239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GQ239)+GQ239>$AI25,$AI25-SUM($AJ239:GQ239),GQ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GR239)+GR239>$AI25,$AI25-SUM($AJ239:GR239),GR239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GS239)+GS239>$AI25,$AI25-SUM($AJ239:GS239),GS239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GT239)+GT239>$AI25,$AI25-SUM($AJ239:GT239),GT239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GU239)+GU239>$AI25,$AI25-SUM($AJ239:GU239),GU239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GV239)+GV239>$AI25,$AI25-SUM($AJ239:GV239),GV239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GW239)+GW239>$AI25,$AI25-SUM($AJ239:GW239),GW239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GX239)+GX239>$AI25,$AI25-SUM($AJ239:GX239),GX239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GY239)+GY239>$AI25,$AI25-SUM($AJ239:GY239),GY239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:GZ239)+GZ239>$AI25,$AI25-SUM($AJ239:GZ239),GZ239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:HA239)+HA239>$AI25,$AI25-SUM($AJ239:HA239),HA239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:HB239)+HB239>$AI25,$AI25-SUM($AJ239:HB239),HB239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:HC239)+HC239>$AI25,$AI25-SUM($AJ239:HC239),HC239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:HD239)+HD239>$AI25,$AI25-SUM($AJ239:HD239),HD239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:HE239)+HE239>$AI25,$AI25-SUM($AJ239:HE239),HE239),0)","v":0},{"$f":"IF($AJ239>0,IF(SUM($AJ239:HF239)+HF239>$AI25,$AI25-SUM($AJ239:HF239),HF239),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6330390375E-2,{"$f":"IF($AJ240>0,IF(SUM($AJ240:AJ240)+AJ240>$AI26,$AI26-SUM($AJ240:AJ240),AJ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AK240)+AK240>$AI26,$AI26-SUM($AJ240:AK240),AK240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AL240)+AL240>$AI26,$AI26-SUM($AJ240:AL240),AL240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AM240)+AM240>$AI26,$AI26-SUM($AJ240:AM240),AM240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AN240)+AN240>$AI26,$AI26-SUM($AJ240:AN240),AN240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AO240)+AO240>$AI26,$AI26-SUM($AJ240:AO240),AO240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AP240)+AP240>$AI26,$AI26-SUM($AJ240:AP240),AP240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AQ240)+AQ240>$AI26,$AI26-SUM($AJ240:AQ240),AQ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AR240)+AR240>$AI26,$AI26-SUM($AJ240:AR240),AR240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AS240)+AS240>$AI26,$AI26-SUM($AJ240:AS240),AS240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AT240)+AT240>$AI26,$AI26-SUM($AJ240:AT240),AT240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AU240)+AU240>$AI26,$AI26-SUM($AJ240:AU240),AU240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AV240)+AV240>$AI26,$AI26-SUM($AJ240:AV240),AV240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AW240)+AW240>$AI26,$AI26-SUM($AJ240:AW240),AW240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AX240)+AX240>$AI26,$AI26-SUM($AJ240:AX240),AX240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AY240)+AY240>$AI26,$AI26-SUM($AJ240:AY240),AY240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:AZ240)+AZ240>$AI26,$AI26-SUM($AJ240:AZ240),AZ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BA240)+BA240>$AI26,$AI26-SUM($AJ240:BA240),BA240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BB240)+BB240>$AI26,$AI26-SUM($AJ240:BB240),BB240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BC240)+BC240>$AI26,$AI26-SUM($AJ240:BC240),BC240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BD240)+BD240>$AI26,$AI26-SUM($AJ240:BD240),BD240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BE240)+BE240>$AI26,$AI26-SUM($AJ240:BE240),BE240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BF240)+BF240>$AI26,$AI26-SUM($AJ240:BF240),BF240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BG240)+BG240>$AI26,$AI26-SUM($AJ240:BG240),BG240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BH240)+BH240>$AI26,$AI26-SUM($AJ240:BH240),BH240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BI240)+BI240>$AI26,$AI26-SUM($AJ240:BI240),BI240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BJ240)+BJ240>$AI26,$AI26-SUM($AJ240:BJ240),BJ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BK240)+BK240>$AI26,$AI26-SUM($AJ240:BK240),BK240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BL240)+BL240>$AI26,$AI26-SUM($AJ240:BL240),BL240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BM240)+BM240>$AI26,$AI26-SUM($AJ240:BM240),BM240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BN240)+BN240>$AI26,$AI26-SUM($AJ240:BN240),BN240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BO240)+BO240>$AI26,$AI26-SUM($AJ240:BO240),BO240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BP240)+BP240>$AI26,$AI26-SUM($AJ240:BP240),BP240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BQ240)+BQ240>$AI26,$AI26-SUM($AJ240:BQ240),BQ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BR240)+BR240>$AI26,$AI26-SUM($AJ240:BR240),BR240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BS240)+BS240>$AI26,$AI26-SUM($AJ240:BS240),BS240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BT240)+BT240>$AI26,$AI26-SUM($AJ240:BT240),BT240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BU240)+BU240>$AI26,$AI26-SUM($AJ240:BU240),BU240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BV240)+BV240>$AI26,$AI26-SUM($AJ240:BV240),BV240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BW240)+BW240>$AI26,$AI26-SUM($AJ240:BW240),BW240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BX240)+BX240>$AI26,$AI26-SUM($AJ240:BX240),BX240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BY240)+BY240>$AI26,$AI26-SUM($AJ240:BY240),BY240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:BZ240)+BZ240>$AI26,$AI26-SUM($AJ240:BZ240),BZ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CA240)+CA240>$AI26,$AI26-SUM($AJ240:CA240),CA240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CB240)+CB240>$AI26,$AI26-SUM($AJ240:CB240),CB240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CC240)+CC240>$AI26,$AI26-SUM($AJ240:CC240),CC240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CD240)+CD240>$AI26,$AI26-SUM($AJ240:CD240),CD240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CE240)+CE240>$AI26,$AI26-SUM($AJ240:CE240),CE240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CF240)+CF240>$AI26,$AI26-SUM($AJ240:CF240),CF240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CG240)+CG240>$AI26,$AI26-SUM($AJ240:CG240),CG240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CH240)+CH240>$AI26,$AI26-SUM($AJ240:CH240),CH240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CI240)+CI240>$AI26,$AI26-SUM($AJ240:CI240),CI240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CJ240)+CJ240>$AI26,$AI26-SUM($AJ240:CJ240),CJ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CK240)+CK240>$AI26,$AI26-SUM($AJ240:CK240),CK240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CL240)+CL240>$AI26,$AI26-SUM($AJ240:CL240),CL240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CM240)+CM240>$AI26,$AI26-SUM($AJ240:CM240),CM240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CN240)+CN240>$AI26,$AI26-SUM($AJ240:CN240),CN240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CO240)+CO240>$AI26,$AI26-SUM($AJ240:CO240),CO240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CP240)+CP240>$AI26,$AI26-SUM($AJ240:CP240),CP240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CQ240)+CQ240>$AI26,$AI26-SUM($AJ240:CQ240),CQ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CR240)+CR240>$AI26,$AI26-SUM($AJ240:CR240),CR240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CS240)+CS240>$AI26,$AI26-SUM($AJ240:CS240),CS240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CT240)+CT240>$AI26,$AI26-SUM($AJ240:CT240),CT240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CU240)+CU240>$AI26,$AI26-SUM($AJ240:CU240),CU240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CV240)+CV240>$AI26,$AI26-SUM($AJ240:CV240),CV240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CW240)+CW240>$AI26,$AI26-SUM($AJ240:CW240),CW240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CX240)+CX240>$AI26,$AI26-SUM($AJ240:CX240),CX240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CY240)+CY240>$AI26,$AI26-SUM($AJ240:CY240),CY240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:CZ240)+CZ240>$AI26,$AI26-SUM($AJ240:CZ240),CZ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DA240)+DA240>$AI26,$AI26-SUM($AJ240:DA240),DA240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DB240)+DB240>$AI26,$AI26-SUM($AJ240:DB240),DB240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DC240)+DC240>$AI26,$AI26-SUM($AJ240:DC240),DC240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DD240)+DD240>$AI26,$AI26-SUM($AJ240:DD240),DD240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DE240)+DE240>$AI26,$AI26-SUM($AJ240:DE240),DE240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DF240)+DF240>$AI26,$AI26-SUM($AJ240:DF240),DF240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DG240)+DG240>$AI26,$AI26-SUM($AJ240:DG240),DG240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DH240)+DH240>$AI26,$AI26-SUM($AJ240:DH240),DH240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DI240)+DI240>$AI26,$AI26-SUM($AJ240:DI240),DI240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DJ240)+DJ240>$AI26,$AI26-SUM($AJ240:DJ240),DJ240),0)","v":3.6330390375E-2},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DK240)+DK240>$AI26,$AI26-SUM($AJ240:DK240),DK240),0)","v":1.7763568394002505E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DL240)+DL240>$AI26,$AI26-SUM($AJ240:DL240),DL240),0)","v":1.7763568394002505E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DM240)+DM240>$AI26,$AI26-SUM($AJ240:DM240),DM240),0)","v":1.7763568394002505E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DN240)+DN240>$AI26,$AI26-SUM($AJ240:DN240),DN240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DO240)+DO240>$AI26,$AI26-SUM($AJ240:DO240),DO240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DP240)+DP240>$AI26,$AI26-SUM($AJ240:DP240),DP240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DQ240)+DQ240>$AI26,$AI26-SUM($AJ240:DQ240),DQ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DR240)+DR240>$AI26,$AI26-SUM($AJ240:DR240),DR240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DS240)+DS240>$AI26,$AI26-SUM($AJ240:DS240),DS240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DT240)+DT240>$AI26,$AI26-SUM($AJ240:DT240),DT240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DU240)+DU240>$AI26,$AI26-SUM($AJ240:DU240),DU240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DV240)+DV240>$AI26,$AI26-SUM($AJ240:DV240),DV240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DW240)+DW240>$AI26,$AI26-SUM($AJ240:DW240),DW240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DX240)+DX240>$AI26,$AI26-SUM($AJ240:DX240),DX240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DY240)+DY240>$AI26,$AI26-SUM($AJ240:DY240),DY240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:DZ240)+DZ240>$AI26,$AI26-SUM($AJ240:DZ240),DZ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EA240)+EA240>$AI26,$AI26-SUM($AJ240:EA240),EA240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EB240)+EB240>$AI26,$AI26-SUM($AJ240:EB240),EB240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EC240)+EC240>$AI26,$AI26-SUM($AJ240:EC240),EC240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:ED240)+ED240>$AI26,$AI26-SUM($AJ240:ED240),ED240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EE240)+EE240>$AI26,$AI26-SUM($AJ240:EE240),EE240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EF240)+EF240>$AI26,$AI26-SUM($AJ240:EF240),EF240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EG240)+EG240>$AI26,$AI26-SUM($AJ240:EG240),EG240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EH240)+EH240>$AI26,$AI26-SUM($AJ240:EH240),EH240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EI240)+EI240>$AI26,$AI26-SUM($AJ240:EI240),EI240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EJ240)+EJ240>$AI26,$AI26-SUM($AJ240:EJ240),EJ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EK240)+EK240>$AI26,$AI26-SUM($AJ240:EK240),EK240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EL240)+EL240>$AI26,$AI26-SUM($AJ240:EL240),EL240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EM240)+EM240>$AI26,$AI26-SUM($AJ240:EM240),EM240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EN240)+EN240>$AI26,$AI26-SUM($AJ240:EN240),EN240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EO240)+EO240>$AI26,$AI26-SUM($AJ240:EO240),EO240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EP240)+EP240>$AI26,$AI26-SUM($AJ240:EP240),EP240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EQ240)+EQ240>$AI26,$AI26-SUM($AJ240:EQ240),EQ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:ER240)+ER240>$AI26,$AI26-SUM($AJ240:ER240),ER240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:ES240)+ES240>$AI26,$AI26-SUM($AJ240:ES240),ES240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:ET240)+ET240>$AI26,$AI26-SUM($AJ240:ET240),ET240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EU240)+EU240>$AI26,$AI26-SUM($AJ240:EU240),EU240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EV240)+EV240>$AI26,$AI26-SUM($AJ240:EV240),EV240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EW240)+EW240>$AI26,$AI26-SUM($AJ240:EW240),EW240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EX240)+EX240>$AI26,$AI26-SUM($AJ240:EX240),EX240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EY240)+EY240>$AI26,$AI26-SUM($AJ240:EY240),EY240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:EZ240)+EZ240>$AI26,$AI26-SUM($AJ240:EZ240),EZ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FA240)+FA240>$AI26,$AI26-SUM($AJ240:FA240),FA240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FB240)+FB240>$AI26,$AI26-SUM($AJ240:FB240),FB240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FC240)+FC240>$AI26,$AI26-SUM($AJ240:FC240),FC240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FD240)+FD240>$AI26,$AI26-SUM($AJ240:FD240),FD240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FE240)+FE240>$AI26,$AI26-SUM($AJ240:FE240),FE240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FF240)+FF240>$AI26,$AI26-SUM($AJ240:FF240),FF240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FG240)+FG240>$AI26,$AI26-SUM($AJ240:FG240),FG240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FH240)+FH240>$AI26,$AI26-SUM($AJ240:FH240),FH240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FI240)+FI240>$AI26,$AI26-SUM($AJ240:FI240),FI240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FJ240)+FJ240>$AI26,$AI26-SUM($AJ240:FJ240),FJ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FK240)+FK240>$AI26,$AI26-SUM($AJ240:FK240),FK240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FL240)+FL240>$AI26,$AI26-SUM($AJ240:FL240),FL240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FM240)+FM240>$AI26,$AI26-SUM($AJ240:FM240),FM240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FN240)+FN240>$AI26,$AI26-SUM($AJ240:FN240),FN240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FO240)+FO240>$AI26,$AI26-SUM($AJ240:FO240),FO240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FP240)+FP240>$AI26,$AI26-SUM($AJ240:FP240),FP240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FQ240)+FQ240>$AI26,$AI26-SUM($AJ240:FQ240),FQ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FR240)+FR240>$AI26,$AI26-SUM($AJ240:FR240),FR240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FS240)+FS240>$AI26,$AI26-SUM($AJ240:FS240),FS240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FT240)+FT240>$AI26,$AI26-SUM($AJ240:FT240),FT240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FU240)+FU240>$AI26,$AI26-SUM($AJ240:FU240),FU240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FV240)+FV240>$AI26,$AI26-SUM($AJ240:FV240),FV240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FW240)+FW240>$AI26,$AI26-SUM($AJ240:FW240),FW240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FX240)+FX240>$AI26,$AI26-SUM($AJ240:FX240),FX240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FY240)+FY240>$AI26,$AI26-SUM($AJ240:FY240),FY240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:FZ240)+FZ240>$AI26,$AI26-SUM($AJ240:FZ240),FZ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GA240)+GA240>$AI26,$AI26-SUM($AJ240:GA240),GA240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GB240)+GB240>$AI26,$AI26-SUM($AJ240:GB240),GB240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GC240)+GC240>$AI26,$AI26-SUM($AJ240:GC240),GC240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GD240)+GD240>$AI26,$AI26-SUM($AJ240:GD240),GD240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GE240)+GE240>$AI26,$AI26-SUM($AJ240:GE240),GE240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GF240)+GF240>$AI26,$AI26-SUM($AJ240:GF240),GF240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GG240)+GG240>$AI26,$AI26-SUM($AJ240:GG240),GG240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GH240)+GH240>$AI26,$AI26-SUM($AJ240:GH240),GH240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GI240)+GI240>$AI26,$AI26-SUM($AJ240:GI240),GI240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GJ240)+GJ240>$AI26,$AI26-SUM($AJ240:GJ240),GJ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GK240)+GK240>$AI26,$AI26-SUM($AJ240:GK240),GK240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GL240)+GL240>$AI26,$AI26-SUM($AJ240:GL240),GL240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GM240)+GM240>$AI26,$AI26-SUM($AJ240:GM240),GM240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GN240)+GN240>$AI26,$AI26-SUM($AJ240:GN240),GN240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GO240)+GO240>$AI26,$AI26-SUM($AJ240:GO240),GO240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GP240)+GP240>$AI26,$AI26-SUM($AJ240:GP240),GP240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GQ240)+GQ240>$AI26,$AI26-SUM($AJ240:GQ240),GQ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GR240)+GR240>$AI26,$AI26-SUM($AJ240:GR240),GR240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GS240)+GS240>$AI26,$AI26-SUM($AJ240:GS240),GS240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GT240)+GT240>$AI26,$AI26-SUM($AJ240:GT240),GT240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GU240)+GU240>$AI26,$AI26-SUM($AJ240:GU240),GU240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GV240)+GV240>$AI26,$AI26-SUM($AJ240:GV240),GV240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GW240)+GW240>$AI26,$AI26-SUM($AJ240:GW240),GW240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GX240)+GX240>$AI26,$AI26-SUM($AJ240:GX240),GX240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GY240)+GY240>$AI26,$AI26-SUM($AJ240:GY240),GY240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:GZ240)+GZ240>$AI26,$AI26-SUM($AJ240:GZ240),GZ240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:HA240)+HA240>$AI26,$AI26-SUM($AJ240:HA240),HA240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:HB240)+HB240>$AI26,$AI26-SUM($AJ240:HB240),HB240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:HC240)+HC240>$AI26,$AI26-SUM($AJ240:HC240),HC240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:HD240)+HD240>$AI26,$AI26-SUM($AJ240:HD240),HD240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:HE240)+HE240>$AI26,$AI26-SUM($AJ240:HE240),HE240),0)","v":-3.5527136788005009E-15},{"$f":"IF($AJ240>0,IF(SUM($AJ240:HF240)+HF240>$AI26,$AI26-SUM($AJ240:HF240),HF240),0)","v":-3.5527136788005009E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0029529999999996E-3,{"$f":"IF($AJ241>0,IF(SUM($AJ241:AJ241)+AJ241>$AI27,$AI27-SUM($AJ241:AJ241),AJ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AK241)+AK241>$AI27,$AI27-SUM($AJ241:AK241),AK241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AL241)+AL241>$AI27,$AI27-SUM($AJ241:AL241),AL241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AM241)+AM241>$AI27,$AI27-SUM($AJ241:AM241),AM241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AN241)+AN241>$AI27,$AI27-SUM($AJ241:AN241),AN241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AO241)+AO241>$AI27,$AI27-SUM($AJ241:AO241),AO241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AP241)+AP241>$AI27,$AI27-SUM($AJ241:AP241),AP241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AQ241)+AQ241>$AI27,$AI27-SUM($AJ241:AQ241),AQ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AR241)+AR241>$AI27,$AI27-SUM($AJ241:AR241),AR241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AS241)+AS241>$AI27,$AI27-SUM($AJ241:AS241),AS241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AT241)+AT241>$AI27,$AI27-SUM($AJ241:AT241),AT241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AU241)+AU241>$AI27,$AI27-SUM($AJ241:AU241),AU241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AV241)+AV241>$AI27,$AI27-SUM($AJ241:AV241),AV241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AW241)+AW241>$AI27,$AI27-SUM($AJ241:AW241),AW241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AX241)+AX241>$AI27,$AI27-SUM($AJ241:AX241),AX241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AY241)+AY241>$AI27,$AI27-SUM($AJ241:AY241),AY241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:AZ241)+AZ241>$AI27,$AI27-SUM($AJ241:AZ241),AZ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BA241)+BA241>$AI27,$AI27-SUM($AJ241:BA241),BA241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BB241)+BB241>$AI27,$AI27-SUM($AJ241:BB241),BB241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BC241)+BC241>$AI27,$AI27-SUM($AJ241:BC241),BC241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BD241)+BD241>$AI27,$AI27-SUM($AJ241:BD241),BD241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BE241)+BE241>$AI27,$AI27-SUM($AJ241:BE241),BE241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BF241)+BF241>$AI27,$AI27-SUM($AJ241:BF241),BF241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BG241)+BG241>$AI27,$AI27-SUM($AJ241:BG241),BG241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BH241)+BH241>$AI27,$AI27-SUM($AJ241:BH241),BH241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BI241)+BI241>$AI27,$AI27-SUM($AJ241:BI241),BI241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BJ241)+BJ241>$AI27,$AI27-SUM($AJ241:BJ241),BJ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BK241)+BK241>$AI27,$AI27-SUM($AJ241:BK241),BK241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BL241)+BL241>$AI27,$AI27-SUM($AJ241:BL241),BL241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BM241)+BM241>$AI27,$AI27-SUM($AJ241:BM241),BM241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BN241)+BN241>$AI27,$AI27-SUM($AJ241:BN241),BN241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BO241)+BO241>$AI27,$AI27-SUM($AJ241:BO241),BO241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BP241)+BP241>$AI27,$AI27-SUM($AJ241:BP241),BP241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BQ241)+BQ241>$AI27,$AI27-SUM($AJ241:BQ241),BQ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BR241)+BR241>$AI27,$AI27-SUM($AJ241:BR241),BR241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BS241)+BS241>$AI27,$AI27-SUM($AJ241:BS241),BS241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BT241)+BT241>$AI27,$AI27-SUM($AJ241:BT241),BT241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BU241)+BU241>$AI27,$AI27-SUM($AJ241:BU241),BU241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BV241)+BV241>$AI27,$AI27-SUM($AJ241:BV241),BV241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BW241)+BW241>$AI27,$AI27-SUM($AJ241:BW241),BW241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BX241)+BX241>$AI27,$AI27-SUM($AJ241:BX241),BX241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BY241)+BY241>$AI27,$AI27-SUM($AJ241:BY241),BY241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:BZ241)+BZ241>$AI27,$AI27-SUM($AJ241:BZ241),BZ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CA241)+CA241>$AI27,$AI27-SUM($AJ241:CA241),CA241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CB241)+CB241>$AI27,$AI27-SUM($AJ241:CB241),CB241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CC241)+CC241>$AI27,$AI27-SUM($AJ241:CC241),CC241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CD241)+CD241>$AI27,$AI27-SUM($AJ241:CD241),CD241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CE241)+CE241>$AI27,$AI27-SUM($AJ241:CE241),CE241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CF241)+CF241>$AI27,$AI27-SUM($AJ241:CF241),CF241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CG241)+CG241>$AI27,$AI27-SUM($AJ241:CG241),CG241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CH241)+CH241>$AI27,$AI27-SUM($AJ241:CH241),CH241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CI241)+CI241>$AI27,$AI27-SUM($AJ241:CI241),CI241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CJ241)+CJ241>$AI27,$AI27-SUM($AJ241:CJ241),CJ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CK241)+CK241>$AI27,$AI27-SUM($AJ241:CK241),CK241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CL241)+CL241>$AI27,$AI27-SUM($AJ241:CL241),CL241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CM241)+CM241>$AI27,$AI27-SUM($AJ241:CM241),CM241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CN241)+CN241>$AI27,$AI27-SUM($AJ241:CN241),CN241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CO241)+CO241>$AI27,$AI27-SUM($AJ241:CO241),CO241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CP241)+CP241>$AI27,$AI27-SUM($AJ241:CP241),CP241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CQ241)+CQ241>$AI27,$AI27-SUM($AJ241:CQ241),CQ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CR241)+CR241>$AI27,$AI27-SUM($AJ241:CR241),CR241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CS241)+CS241>$AI27,$AI27-SUM($AJ241:CS241),CS241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CT241)+CT241>$AI27,$AI27-SUM($AJ241:CT241),CT241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CU241)+CU241>$AI27,$AI27-SUM($AJ241:CU241),CU241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CV241)+CV241>$AI27,$AI27-SUM($AJ241:CV241),CV241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CW241)+CW241>$AI27,$AI27-SUM($AJ241:CW241),CW241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CX241)+CX241>$AI27,$AI27-SUM($AJ241:CX241),CX241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CY241)+CY241>$AI27,$AI27-SUM($AJ241:CY241),CY241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:CZ241)+CZ241>$AI27,$AI27-SUM($AJ241:CZ241),CZ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DA241)+DA241>$AI27,$AI27-SUM($AJ241:DA241),DA241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DB241)+DB241>$AI27,$AI27-SUM($AJ241:DB241),DB241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DC241)+DC241>$AI27,$AI27-SUM($AJ241:DC241),DC241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DD241)+DD241>$AI27,$AI27-SUM($AJ241:DD241),DD241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DE241)+DE241>$AI27,$AI27-SUM($AJ241:DE241),DE241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DF241)+DF241>$AI27,$AI27-SUM($AJ241:DF241),DF241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DG241)+DG241>$AI27,$AI27-SUM($AJ241:DG241),DG241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DH241)+DH241>$AI27,$AI27-SUM($AJ241:DH241),DH241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DI241)+DI241>$AI27,$AI27-SUM($AJ241:DI241),DI241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DJ241)+DJ241>$AI27,$AI27-SUM($AJ241:DJ241),DJ241),0)","v":2.0029529999999996E-3},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DK241)+DK241>$AI27,$AI27-SUM($AJ241:DK241),DK241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DL241)+DL241>$AI27,$AI27-SUM($AJ241:DL241),DL241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DM241)+DM241>$AI27,$AI27-SUM($AJ241:DM241),DM241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DN241)+DN241>$AI27,$AI27-SUM($AJ241:DN241),DN241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DO241)+DO241>$AI27,$AI27-SUM($AJ241:DO241),DO241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DP241)+DP241>$AI27,$AI27-SUM($AJ241:DP241),DP241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DQ241)+DQ241>$AI27,$AI27-SUM($AJ241:DQ241),DQ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DR241)+DR241>$AI27,$AI27-SUM($AJ241:DR241),DR241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DS241)+DS241>$AI27,$AI27-SUM($AJ241:DS241),DS241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DT241)+DT241>$AI27,$AI27-SUM($AJ241:DT241),DT241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DU241)+DU241>$AI27,$AI27-SUM($AJ241:DU241),DU241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DV241)+DV241>$AI27,$AI27-SUM($AJ241:DV241),DV241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DW241)+DW241>$AI27,$AI27-SUM($AJ241:DW241),DW241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DX241)+DX241>$AI27,$AI27-SUM($AJ241:DX241),DX241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DY241)+DY241>$AI27,$AI27-SUM($AJ241:DY241),DY241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:DZ241)+DZ241>$AI27,$AI27-SUM($AJ241:DZ241),DZ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EA241)+EA241>$AI27,$AI27-SUM($AJ241:EA241),EA241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EB241)+EB241>$AI27,$AI27-SUM($AJ241:EB241),EB241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EC241)+EC241>$AI27,$AI27-SUM($AJ241:EC241),EC241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:ED241)+ED241>$AI27,$AI27-SUM($AJ241:ED241),ED241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EE241)+EE241>$AI27,$AI27-SUM($AJ241:EE241),EE241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EF241)+EF241>$AI27,$AI27-SUM($AJ241:EF241),EF241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EG241)+EG241>$AI27,$AI27-SUM($AJ241:EG241),EG241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EH241)+EH241>$AI27,$AI27-SUM($AJ241:EH241),EH241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EI241)+EI241>$AI27,$AI27-SUM($AJ241:EI241),EI241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EJ241)+EJ241>$AI27,$AI27-SUM($AJ241:EJ241),EJ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EK241)+EK241>$AI27,$AI27-SUM($AJ241:EK241),EK241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EL241)+EL241>$AI27,$AI27-SUM($AJ241:EL241),EL241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EM241)+EM241>$AI27,$AI27-SUM($AJ241:EM241),EM241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EN241)+EN241>$AI27,$AI27-SUM($AJ241:EN241),EN241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EO241)+EO241>$AI27,$AI27-SUM($AJ241:EO241),EO241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EP241)+EP241>$AI27,$AI27-SUM($AJ241:EP241),EP241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EQ241)+EQ241>$AI27,$AI27-SUM($AJ241:EQ241),EQ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:ER241)+ER241>$AI27,$AI27-SUM($AJ241:ER241),ER241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:ES241)+ES241>$AI27,$AI27-SUM($AJ241:ES241),ES241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:ET241)+ET241>$AI27,$AI27-SUM($AJ241:ET241),ET241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EU241)+EU241>$AI27,$AI27-SUM($AJ241:EU241),EU241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EV241)+EV241>$AI27,$AI27-SUM($AJ241:EV241),EV241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EW241)+EW241>$AI27,$AI27-SUM($AJ241:EW241),EW241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EX241)+EX241>$AI27,$AI27-SUM($AJ241:EX241),EX241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EY241)+EY241>$AI27,$AI27-SUM($AJ241:EY241),EY241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:EZ241)+EZ241>$AI27,$AI27-SUM($AJ241:EZ241),EZ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FA241)+FA241>$AI27,$AI27-SUM($AJ241:FA241),FA241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FB241)+FB241>$AI27,$AI27-SUM($AJ241:FB241),FB241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FC241)+FC241>$AI27,$AI27-SUM($AJ241:FC241),FC241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FD241)+FD241>$AI27,$AI27-SUM($AJ241:FD241),FD241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FE241)+FE241>$AI27,$AI27-SUM($AJ241:FE241),FE241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FF241)+FF241>$AI27,$AI27-SUM($AJ241:FF241),FF241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FG241)+FG241>$AI27,$AI27-SUM($AJ241:FG241),FG241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FH241)+FH241>$AI27,$AI27-SUM($AJ241:FH241),FH241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FI241)+FI241>$AI27,$AI27-SUM($AJ241:FI241),FI241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FJ241)+FJ241>$AI27,$AI27-SUM($AJ241:FJ241),FJ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FK241)+FK241>$AI27,$AI27-SUM($AJ241:FK241),FK241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FL241)+FL241>$AI27,$AI27-SUM($AJ241:FL241),FL241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FM241)+FM241>$AI27,$AI27-SUM($AJ241:FM241),FM241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FN241)+FN241>$AI27,$AI27-SUM($AJ241:FN241),FN241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FO241)+FO241>$AI27,$AI27-SUM($AJ241:FO241),FO241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FP241)+FP241>$AI27,$AI27-SUM($AJ241:FP241),FP241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FQ241)+FQ241>$AI27,$AI27-SUM($AJ241:FQ241),FQ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FR241)+FR241>$AI27,$AI27-SUM($AJ241:FR241),FR241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FS241)+FS241>$AI27,$AI27-SUM($AJ241:FS241),FS241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FT241)+FT241>$AI27,$AI27-SUM($AJ241:FT241),FT241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FU241)+FU241>$AI27,$AI27-SUM($AJ241:FU241),FU241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FV241)+FV241>$AI27,$AI27-SUM($AJ241:FV241),FV241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FW241)+FW241>$AI27,$AI27-SUM($AJ241:FW241),FW241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FX241)+FX241>$AI27,$AI27-SUM($AJ241:FX241),FX241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FY241)+FY241>$AI27,$AI27-SUM($AJ241:FY241),FY241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:FZ241)+FZ241>$AI27,$AI27-SUM($AJ241:FZ241),FZ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GA241)+GA241>$AI27,$AI27-SUM($AJ241:GA241),GA241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GB241)+GB241>$AI27,$AI27-SUM($AJ241:GB241),GB241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GC241)+GC241>$AI27,$AI27-SUM($AJ241:GC241),GC241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GD241)+GD241>$AI27,$AI27-SUM($AJ241:GD241),GD241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GE241)+GE241>$AI27,$AI27-SUM($AJ241:GE241),GE241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GF241)+GF241>$AI27,$AI27-SUM($AJ241:GF241),GF241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GG241)+GG241>$AI27,$AI27-SUM($AJ241:GG241),GG241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GH241)+GH241>$AI27,$AI27-SUM($AJ241:GH241),GH241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GI241)+GI241>$AI27,$AI27-SUM($AJ241:GI241),GI241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GJ241)+GJ241>$AI27,$AI27-SUM($AJ241:GJ241),GJ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GK241)+GK241>$AI27,$AI27-SUM($AJ241:GK241),GK241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GL241)+GL241>$AI27,$AI27-SUM($AJ241:GL241),GL241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GM241)+GM241>$AI27,$AI27-SUM($AJ241:GM241),GM241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GN241)+GN241>$AI27,$AI27-SUM($AJ241:GN241),GN241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GO241)+GO241>$AI27,$AI27-SUM($AJ241:GO241),GO241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GP241)+GP241>$AI27,$AI27-SUM($AJ241:GP241),GP241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GQ241)+GQ241>$AI27,$AI27-SUM($AJ241:GQ241),GQ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GR241)+GR241>$AI27,$AI27-SUM($AJ241:GR241),GR241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GS241)+GS241>$AI27,$AI27-SUM($AJ241:GS241),GS241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GT241)+GT241>$AI27,$AI27-SUM($AJ241:GT241),GT241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GU241)+GU241>$AI27,$AI27-SUM($AJ241:GU241),GU241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GV241)+GV241>$AI27,$AI27-SUM($AJ241:GV241),GV241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GW241)+GW241>$AI27,$AI27-SUM($AJ241:GW241),GW241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GX241)+GX241>$AI27,$AI27-SUM($AJ241:GX241),GX241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GY241)+GY241>$AI27,$AI27-SUM($AJ241:GY241),GY241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:GZ241)+GZ241>$AI27,$AI27-SUM($AJ241:GZ241),GZ241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:HA241)+HA241>$AI27,$AI27-SUM($AJ241:HA241),HA241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:HB241)+HB241>$AI27,$AI27-SUM($AJ241:HB241),HB241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:HC241)+HC241>$AI27,$AI27-SUM($AJ241:HC241),HC241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:HD241)+HD241>$AI27,$AI27-SUM($AJ241:HD241),HD241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:HE241)+HE241>$AI27,$AI27-SUM($AJ241:HE241),HE241),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ241>0,IF(SUM($AJ241:HF241)+HF241>$AI27,$AI27-SUM($AJ241:HF241),HF241),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9851149999999992E-4,{"$f":"IF($AJ242>0,IF(SUM($AJ242:AJ242)+AJ242>$AI28,$AI28-SUM($AJ242:AJ242),AJ242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AK242)+AK242>$AI28,$AI28-SUM($AJ242:AK242),AK242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AL242)+AL242>$AI28,$AI28-SUM($AJ242:AL242),AL242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AM242)+AM242>$AI28,$AI28-SUM($AJ242:AM242),AM242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AN242)+AN242>$AI28,$AI28-SUM($AJ242:AN242),AN242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AO242)+AO242>$AI28,$AI28-SUM($AJ242:AO242),AO242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AP242)+AP242>$AI28,$AI28-SUM($AJ242:AP242),AP242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AQ242)+AQ242>$AI28,$AI28-SUM($AJ242:AQ242),AQ242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AR242)+AR242>$AI28,$AI28-SUM($AJ242:AR242),AR242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AS242)+AS242>$AI28,$AI28-SUM($AJ242:AS242),AS242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AT242)+AT242>$AI28,$AI28-SUM($AJ242:AT242),AT242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AU242)+AU242>$AI28,$AI28-SUM($AJ242:AU242),AU242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AV242)+AV242>$AI28,$AI28-SUM($AJ242:AV242),AV242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AW242)+AW242>$AI28,$AI28-SUM($AJ242:AW242),AW242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AX242)+AX242>$AI28,$AI28-SUM($AJ242:AX242),AX242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AY242)+AY242>$AI28,$AI28-SUM($AJ242:AY242),AY242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:AZ242)+AZ242>$AI28,$AI28-SUM($AJ242:AZ242),AZ242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BA242)+BA242>$AI28,$AI28-SUM($AJ242:BA242),BA242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BB242)+BB242>$AI28,$AI28-SUM($AJ242:BB242),BB242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BC242)+BC242>$AI28,$AI28-SUM($AJ242:BC242),BC242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BD242)+BD242>$AI28,$AI28-SUM($AJ242:BD242),BD242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BE242)+BE242>$AI28,$AI28-SUM($AJ242:BE242),BE242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BF242)+BF242>$AI28,$AI28-SUM($AJ242:BF242),BF242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BG242)+BG242>$AI28,$AI28-SUM($AJ242:BG242),BG242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BH242)+BH242>$AI28,$AI28-SUM($AJ242:BH242),BH242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BI242)+BI242>$AI28,$AI28-SUM($AJ242:BI242),BI242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BJ242)+BJ242>$AI28,$AI28-SUM($AJ242:BJ242),BJ242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BK242)+BK242>$AI28,$AI28-SUM($AJ242:BK242),BK242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BL242)+BL242>$AI28,$AI28-SUM($AJ242:BL242),BL242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BM242)+BM242>$AI28,$AI28-SUM($AJ242:BM242),BM242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BN242)+BN242>$AI28,$AI28-SUM($AJ242:BN242),BN242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BO242)+BO242>$AI28,$AI28-SUM($AJ242:BO242),BO242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BP242)+BP242>$AI28,$AI28-SUM($AJ242:BP242),BP242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BQ242)+BQ242>$AI28,$AI28-SUM($AJ242:BQ242),BQ242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BR242)+BR242>$AI28,$AI28-SUM($AJ242:BR242),BR242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BS242)+BS242>$AI28,$AI28-SUM($AJ242:BS242),BS242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BT242)+BT242>$AI28,$AI28-SUM($AJ242:BT242),BT242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BU242)+BU242>$AI28,$AI28-SUM($AJ242:BU242),BU242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BV242)+BV242>$AI28,$AI28-SUM($AJ242:BV242),BV242),0)","v":6.9851149999999992E-4},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BW242)+BW242>$AI28,$AI28-SUM($AJ242:BW242),BW242),0)","v":1.7347234759768071E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BX242)+BX242>$AI28,$AI28-SUM($AJ242:BX242),BX242),0)","v":1.7347234759768071E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BY242)+BY242>$AI28,$AI28-SUM($AJ242:BY242),BY242),0)","v":1.7347234759768071E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:BZ242)+BZ242>$AI28,$AI28-SUM($AJ242:BZ242),BZ242),0)","v":1.7347234759768071E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CA242)+CA242>$AI28,$AI28-SUM($AJ242:CA242),CA242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CB242)+CB242>$AI28,$AI28-SUM($AJ242:CB242),CB242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CC242)+CC242>$AI28,$AI28-SUM($AJ242:CC242),CC242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CD242)+CD242>$AI28,$AI28-SUM($AJ242:CD242),CD242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CE242)+CE242>$AI28,$AI28-SUM($AJ242:CE242),CE242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CF242)+CF242>$AI28,$AI28-SUM($AJ242:CF242),CF242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CG242)+CG242>$AI28,$AI28-SUM($AJ242:CG242),CG242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CH242)+CH242>$AI28,$AI28-SUM($AJ242:CH242),CH242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CI242)+CI242>$AI28,$AI28-SUM($AJ242:CI242),CI242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CJ242)+CJ242>$AI28,$AI28-SUM($AJ242:CJ242),CJ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CK242)+CK242>$AI28,$AI28-SUM($AJ242:CK242),CK242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CL242)+CL242>$AI28,$AI28-SUM($AJ242:CL242),CL242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CM242)+CM242>$AI28,$AI28-SUM($AJ242:CM242),CM242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CN242)+CN242>$AI28,$AI28-SUM($AJ242:CN242),CN242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CO242)+CO242>$AI28,$AI28-SUM($AJ242:CO242),CO242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CP242)+CP242>$AI28,$AI28-SUM($AJ242:CP242),CP242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CQ242)+CQ242>$AI28,$AI28-SUM($AJ242:CQ242),CQ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CR242)+CR242>$AI28,$AI28-SUM($AJ242:CR242),CR242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CS242)+CS242>$AI28,$AI28-SUM($AJ242:CS242),CS242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CT242)+CT242>$AI28,$AI28-SUM($AJ242:CT242),CT242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CU242)+CU242>$AI28,$AI28-SUM($AJ242:CU242),CU242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CV242)+CV242>$AI28,$AI28-SUM($AJ242:CV242),CV242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CW242)+CW242>$AI28,$AI28-SUM($AJ242:CW242),CW242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CX242)+CX242>$AI28,$AI28-SUM($AJ242:CX242),CX242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CY242)+CY242>$AI28,$AI28-SUM($AJ242:CY242),CY242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:CZ242)+CZ242>$AI28,$AI28-SUM($AJ242:CZ242),CZ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DA242)+DA242>$AI28,$AI28-SUM($AJ242:DA242),DA242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DB242)+DB242>$AI28,$AI28-SUM($AJ242:DB242),DB242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DC242)+DC242>$AI28,$AI28-SUM($AJ242:DC242),DC242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DD242)+DD242>$AI28,$AI28-SUM($AJ242:DD242),DD242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DE242)+DE242>$AI28,$AI28-SUM($AJ242:DE242),DE242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DF242)+DF242>$AI28,$AI28-SUM($AJ242:DF242),DF242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DG242)+DG242>$AI28,$AI28-SUM($AJ242:DG242),DG242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DH242)+DH242>$AI28,$AI28-SUM($AJ242:DH242),DH242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DI242)+DI242>$AI28,$AI28-SUM($AJ242:DI242),DI242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DJ242)+DJ242>$AI28,$AI28-SUM($AJ242:DJ242),DJ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DK242)+DK242>$AI28,$AI28-SUM($AJ242:DK242),DK242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DL242)+DL242>$AI28,$AI28-SUM($AJ242:DL242),DL242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DM242)+DM242>$AI28,$AI28-SUM($AJ242:DM242),DM242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DN242)+DN242>$AI28,$AI28-SUM($AJ242:DN242),DN242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DO242)+DO242>$AI28,$AI28-SUM($AJ242:DO242),DO242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DP242)+DP242>$AI28,$AI28-SUM($AJ242:DP242),DP242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DQ242)+DQ242>$AI28,$AI28-SUM($AJ242:DQ242),DQ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DR242)+DR242>$AI28,$AI28-SUM($AJ242:DR242),DR242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DS242)+DS242>$AI28,$AI28-SUM($AJ242:DS242),DS242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DT242)+DT242>$AI28,$AI28-SUM($AJ242:DT242),DT242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DU242)+DU242>$AI28,$AI28-SUM($AJ242:DU242),DU242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DV242)+DV242>$AI28,$AI28-SUM($AJ242:DV242),DV242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DW242)+DW242>$AI28,$AI28-SUM($AJ242:DW242),DW242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DX242)+DX242>$AI28,$AI28-SUM($AJ242:DX242),DX242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DY242)+DY242>$AI28,$AI28-SUM($AJ242:DY242),DY242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:DZ242)+DZ242>$AI28,$AI28-SUM($AJ242:DZ242),DZ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EA242)+EA242>$AI28,$AI28-SUM($AJ242:EA242),EA242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EB242)+EB242>$AI28,$AI28-SUM($AJ242:EB242),EB242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EC242)+EC242>$AI28,$AI28-SUM($AJ242:EC242),EC242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:ED242)+ED242>$AI28,$AI28-SUM($AJ242:ED242),ED242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EE242)+EE242>$AI28,$AI28-SUM($AJ242:EE242),EE242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EF242)+EF242>$AI28,$AI28-SUM($AJ242:EF242),EF242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EG242)+EG242>$AI28,$AI28-SUM($AJ242:EG242),EG242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EH242)+EH242>$AI28,$AI28-SUM($AJ242:EH242),EH242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EI242)+EI242>$AI28,$AI28-SUM($AJ242:EI242),EI242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EJ242)+EJ242>$AI28,$AI28-SUM($AJ242:EJ242),EJ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EK242)+EK242>$AI28,$AI28-SUM($AJ242:EK242),EK242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EL242)+EL242>$AI28,$AI28-SUM($AJ242:EL242),EL242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EM242)+EM242>$AI28,$AI28-SUM($AJ242:EM242),EM242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EN242)+EN242>$AI28,$AI28-SUM($AJ242:EN242),EN242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EO242)+EO242>$AI28,$AI28-SUM($AJ242:EO242),EO242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EP242)+EP242>$AI28,$AI28-SUM($AJ242:EP242),EP242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EQ242)+EQ242>$AI28,$AI28-SUM($AJ242:EQ242),EQ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:ER242)+ER242>$AI28,$AI28-SUM($AJ242:ER242),ER242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:ES242)+ES242>$AI28,$AI28-SUM($AJ242:ES242),ES242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:ET242)+ET242>$AI28,$AI28-SUM($AJ242:ET242),ET242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EU242)+EU242>$AI28,$AI28-SUM($AJ242:EU242),EU242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EV242)+EV242>$AI28,$AI28-SUM($AJ242:EV242),EV242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EW242)+EW242>$AI28,$AI28-SUM($AJ242:EW242),EW242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EX242)+EX242>$AI28,$AI28-SUM($AJ242:EX242),EX242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EY242)+EY242>$AI28,$AI28-SUM($AJ242:EY242),EY242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:EZ242)+EZ242>$AI28,$AI28-SUM($AJ242:EZ242),EZ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FA242)+FA242>$AI28,$AI28-SUM($AJ242:FA242),FA242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FB242)+FB242>$AI28,$AI28-SUM($AJ242:FB242),FB242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FC242)+FC242>$AI28,$AI28-SUM($AJ242:FC242),FC242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FD242)+FD242>$AI28,$AI28-SUM($AJ242:FD242),FD242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FE242)+FE242>$AI28,$AI28-SUM($AJ242:FE242),FE242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FF242)+FF242>$AI28,$AI28-SUM($AJ242:FF242),FF242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FG242)+FG242>$AI28,$AI28-SUM($AJ242:FG242),FG242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FH242)+FH242>$AI28,$AI28-SUM($AJ242:FH242),FH242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FI242)+FI242>$AI28,$AI28-SUM($AJ242:FI242),FI242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FJ242)+FJ242>$AI28,$AI28-SUM($AJ242:FJ242),FJ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FK242)+FK242>$AI28,$AI28-SUM($AJ242:FK242),FK242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FL242)+FL242>$AI28,$AI28-SUM($AJ242:FL242),FL242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FM242)+FM242>$AI28,$AI28-SUM($AJ242:FM242),FM242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FN242)+FN242>$AI28,$AI28-SUM($AJ242:FN242),FN242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FO242)+FO242>$AI28,$AI28-SUM($AJ242:FO242),FO242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FP242)+FP242>$AI28,$AI28-SUM($AJ242:FP242),FP242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FQ242)+FQ242>$AI28,$AI28-SUM($AJ242:FQ242),FQ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FR242)+FR242>$AI28,$AI28-SUM($AJ242:FR242),FR242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FS242)+FS242>$AI28,$AI28-SUM($AJ242:FS242),FS242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FT242)+FT242>$AI28,$AI28-SUM($AJ242:FT242),FT242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FU242)+FU242>$AI28,$AI28-SUM($AJ242:FU242),FU242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FV242)+FV242>$AI28,$AI28-SUM($AJ242:FV242),FV242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FW242)+FW242>$AI28,$AI28-SUM($AJ242:FW242),FW242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FX242)+FX242>$AI28,$AI28-SUM($AJ242:FX242),FX242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FY242)+FY242>$AI28,$AI28-SUM($AJ242:FY242),FY242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:FZ242)+FZ242>$AI28,$AI28-SUM($AJ242:FZ242),FZ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GA242)+GA242>$AI28,$AI28-SUM($AJ242:GA242),GA242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GB242)+GB242>$AI28,$AI28-SUM($AJ242:GB242),GB242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GC242)+GC242>$AI28,$AI28-SUM($AJ242:GC242),GC242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GD242)+GD242>$AI28,$AI28-SUM($AJ242:GD242),GD242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GE242)+GE242>$AI28,$AI28-SUM($AJ242:GE242),GE242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GF242)+GF242>$AI28,$AI28-SUM($AJ242:GF242),GF242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GG242)+GG242>$AI28,$AI28-SUM($AJ242:GG242),GG242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GH242)+GH242>$AI28,$AI28-SUM($AJ242:GH242),GH242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GI242)+GI242>$AI28,$AI28-SUM($AJ242:GI242),GI242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GJ242)+GJ242>$AI28,$AI28-SUM($AJ242:GJ242),GJ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GK242)+GK242>$AI28,$AI28-SUM($AJ242:GK242),GK242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GL242)+GL242>$AI28,$AI28-SUM($AJ242:GL242),GL242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GM242)+GM242>$AI28,$AI28-SUM($AJ242:GM242),GM242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GN242)+GN242>$AI28,$AI28-SUM($AJ242:GN242),GN242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GO242)+GO242>$AI28,$AI28-SUM($AJ242:GO242),GO242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GP242)+GP242>$AI28,$AI28-SUM($AJ242:GP242),GP242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GQ242)+GQ242>$AI28,$AI28-SUM($AJ242:GQ242),GQ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GR242)+GR242>$AI28,$AI28-SUM($AJ242:GR242),GR242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GS242)+GS242>$AI28,$AI28-SUM($AJ242:GS242),GS242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GT242)+GT242>$AI28,$AI28-SUM($AJ242:GT242),GT242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GU242)+GU242>$AI28,$AI28-SUM($AJ242:GU242),GU242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GV242)+GV242>$AI28,$AI28-SUM($AJ242:GV242),GV242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GW242)+GW242>$AI28,$AI28-SUM($AJ242:GW242),GW242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GX242)+GX242>$AI28,$AI28-SUM($AJ242:GX242),GX242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GY242)+GY242>$AI28,$AI28-SUM($AJ242:GY242),GY242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:GZ242)+GZ242>$AI28,$AI28-SUM($AJ242:GZ242),GZ242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:HA242)+HA242>$AI28,$AI28-SUM($AJ242:HA242),HA242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:HB242)+HB242>$AI28,$AI28-SUM($AJ242:HB242),HB242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:HC242)+HC242>$AI28,$AI28-SUM($AJ242:HC242),HC242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:HD242)+HD242>$AI28,$AI28-SUM($AJ242:HD242),HD242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:HE242)+HE242>$AI28,$AI28-SUM($AJ242:HE242),HE242),0)","v":-5.2041704279304213E-17},{"$f":"IF($AJ242>0,IF(SUM($AJ242:HF242)+HF242>$AI28,$AI28-SUM($AJ242:HF242),HF242),0)","v":-5.2041704279304213E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AJ243>0,IF(SUM($AJ243:AJ243)+AJ243>$AI29,$AI29-SUM($AJ243:AJ243),AJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AK243)+AK243>$AI29,$AI29-SUM($AJ243:AK243),AK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AL243)+AL243>$AI29,$AI29-SUM($AJ243:AL243),AL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AM243)+AM243>$AI29,$AI29-SUM($AJ243:AM243),AM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AN243)+AN243>$AI29,$AI29-SUM($AJ243:AN243),AN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AO243)+AO243>$AI29,$AI29-SUM($AJ243:AO243),AO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AP243)+AP243>$AI29,$AI29-SUM($AJ243:AP243),AP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AQ243)+AQ243>$AI29,$AI29-SUM($AJ243:AQ243),AQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AR243)+AR243>$AI29,$AI29-SUM($AJ243:AR243),AR243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AS243)+AS243>$AI29,$AI29-SUM($AJ243:AS243),AS243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AT243)+AT243>$AI29,$AI29-SUM($AJ243:AT243),AT243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AU243)+AU243>$AI29,$AI29-SUM($AJ243:AU243),AU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AV243)+AV243>$AI29,$AI29-SUM($AJ243:AV243),AV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AW243)+AW243>$AI29,$AI29-SUM($AJ243:AW243),AW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AX243)+AX243>$AI29,$AI29-SUM($AJ243:AX243),AX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AY243)+AY243>$AI29,$AI29-SUM($AJ243:AY243),AY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:AZ243)+AZ243>$AI29,$AI29-SUM($AJ243:AZ243),AZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BA243)+BA243>$AI29,$AI29-SUM($AJ243:BA243),BA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BB243)+BB243>$AI29,$AI29-SUM($AJ243:BB243),BB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BC243)+BC243>$AI29,$AI29-SUM($AJ243:BC243),BC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BD243)+BD243>$AI29,$AI29-SUM($AJ243:BD243),BD243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BE243)+BE243>$AI29,$AI29-SUM($AJ243:BE243),BE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BF243)+BF243>$AI29,$AI29-SUM($AJ243:BF243),BF243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BG243)+BG243>$AI29,$AI29-SUM($AJ243:BG243),BG243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BH243)+BH243>$AI29,$AI29-SUM($AJ243:BH243),BH243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BI243)+BI243>$AI29,$AI29-SUM($AJ243:BI243),BI243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BJ243)+BJ243>$AI29,$AI29-SUM($AJ243:BJ243),BJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BK243)+BK243>$AI29,$AI29-SUM($AJ243:BK243),BK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BL243)+BL243>$AI29,$AI29-SUM($AJ243:BL243),BL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BM243)+BM243>$AI29,$AI29-SUM($AJ243:BM243),BM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BN243)+BN243>$AI29,$AI29-SUM($AJ243:BN243),BN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BO243)+BO243>$AI29,$AI29-SUM($AJ243:BO243),BO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BP243)+BP243>$AI29,$AI29-SUM($AJ243:BP243),BP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BQ243)+BQ243>$AI29,$AI29-SUM($AJ243:BQ243),BQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BR243)+BR243>$AI29,$AI29-SUM($AJ243:BR243),BR243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BS243)+BS243>$AI29,$AI29-SUM($AJ243:BS243),BS243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BT243)+BT243>$AI29,$AI29-SUM($AJ243:BT243),BT243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BU243)+BU243>$AI29,$AI29-SUM($AJ243:BU243),BU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BV243)+BV243>$AI29,$AI29-SUM($AJ243:BV243),BV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BW243)+BW243>$AI29,$AI29-SUM($AJ243:BW243),BW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BX243)+BX243>$AI29,$AI29-SUM($AJ243:BX243),BX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BY243)+BY243>$AI29,$AI29-SUM($AJ243:BY243),BY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:BZ243)+BZ243>$AI29,$AI29-SUM($AJ243:BZ243),BZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CA243)+CA243>$AI29,$AI29-SUM($AJ243:CA243),CA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CB243)+CB243>$AI29,$AI29-SUM($AJ243:CB243),CB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CC243)+CC243>$AI29,$AI29-SUM($AJ243:CC243),CC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CD243)+CD243>$AI29,$AI29-SUM($AJ243:CD243),CD243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CE243)+CE243>$AI29,$AI29-SUM($AJ243:CE243),CE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CF243)+CF243>$AI29,$AI29-SUM($AJ243:CF243),CF243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CG243)+CG243>$AI29,$AI29-SUM($AJ243:CG243),CG243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CH243)+CH243>$AI29,$AI29-SUM($AJ243:CH243),CH243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CI243)+CI243>$AI29,$AI29-SUM($AJ243:CI243),CI243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CJ243)+CJ243>$AI29,$AI29-SUM($AJ243:CJ243),CJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CK243)+CK243>$AI29,$AI29-SUM($AJ243:CK243),CK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CL243)+CL243>$AI29,$AI29-SUM($AJ243:CL243),CL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CM243)+CM243>$AI29,$AI29-SUM($AJ243:CM243),CM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CN243)+CN243>$AI29,$AI29-SUM($AJ243:CN243),CN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CO243)+CO243>$AI29,$AI29-SUM($AJ243:CO243),CO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CP243)+CP243>$AI29,$AI29-SUM($AJ243:CP243),CP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CQ243)+CQ243>$AI29,$AI29-SUM($AJ243:CQ243),CQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CR243)+CR243>$AI29,$AI29-SUM($AJ243:CR243),CR243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CS243)+CS243>$AI29,$AI29-SUM($AJ243:CS243),CS243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CT243)+CT243>$AI29,$AI29-SUM($AJ243:CT243),CT243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CU243)+CU243>$AI29,$AI29-SUM($AJ243:CU243),CU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CV243)+CV243>$AI29,$AI29-SUM($AJ243:CV243),CV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CW243)+CW243>$AI29,$AI29-SUM($AJ243:CW243),CW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CX243)+CX243>$AI29,$AI29-SUM($AJ243:CX243),CX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CY243)+CY243>$AI29,$AI29-SUM($AJ243:CY243),CY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:CZ243)+CZ243>$AI29,$AI29-SUM($AJ243:CZ243),CZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DA243)+DA243>$AI29,$AI29-SUM($AJ243:DA243),DA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DB243)+DB243>$AI29,$AI29-SUM($AJ243:DB243),DB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DC243)+DC243>$AI29,$AI29-SUM($AJ243:DC243),DC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DD243)+DD243>$AI29,$AI29-SUM($AJ243:DD243),DD243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DE243)+DE243>$AI29,$AI29-SUM($AJ243:DE243),DE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DF243)+DF243>$AI29,$AI29-SUM($AJ243:DF243),DF243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DG243)+DG243>$AI29,$AI29-SUM($AJ243:DG243),DG243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DH243)+DH243>$AI29,$AI29-SUM($AJ243:DH243),DH243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DI243)+DI243>$AI29,$AI29-SUM($AJ243:DI243),DI243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DJ243)+DJ243>$AI29,$AI29-SUM($AJ243:DJ243),DJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DK243)+DK243>$AI29,$AI29-SUM($AJ243:DK243),DK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DL243)+DL243>$AI29,$AI29-SUM($AJ243:DL243),DL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DM243)+DM243>$AI29,$AI29-SUM($AJ243:DM243),DM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DN243)+DN243>$AI29,$AI29-SUM($AJ243:DN243),DN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DO243)+DO243>$AI29,$AI29-SUM($AJ243:DO243),DO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DP243)+DP243>$AI29,$AI29-SUM($AJ243:DP243),DP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DQ243)+DQ243>$AI29,$AI29-SUM($AJ243:DQ243),DQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DR243)+DR243>$AI29,$AI29-SUM($AJ243:DR243),DR243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DS243)+DS243>$AI29,$AI29-SUM($AJ243:DS243),DS243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DT243)+DT243>$AI29,$AI29-SUM($AJ243:DT243),DT243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DU243)+DU243>$AI29,$AI29-SUM($AJ243:DU243),DU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DV243)+DV243>$AI29,$AI29-SUM($AJ243:DV243),DV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DW243)+DW243>$AI29,$AI29-SUM($AJ243:DW243),DW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DX243)+DX243>$AI29,$AI29-SUM($AJ243:DX243),DX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DY243)+DY243>$AI29,$AI29-SUM($AJ243:DY243),DY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:DZ243)+DZ243>$AI29,$AI29-SUM($AJ243:DZ243),DZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EA243)+EA243>$AI29,$AI29-SUM($AJ243:EA243),EA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EB243)+EB243>$AI29,$AI29-SUM($AJ243:EB243),EB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EC243)+EC243>$AI29,$AI29-SUM($AJ243:EC243),EC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:ED243)+ED243>$AI29,$AI29-SUM($AJ243:ED243),ED243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EE243)+EE243>$AI29,$AI29-SUM($AJ243:EE243),EE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EF243)+EF243>$AI29,$AI29-SUM($AJ243:EF243),EF243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EG243)+EG243>$AI29,$AI29-SUM($AJ243:EG243),EG243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EH243)+EH243>$AI29,$AI29-SUM($AJ243:EH243),EH243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EI243)+EI243>$AI29,$AI29-SUM($AJ243:EI243),EI243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EJ243)+EJ243>$AI29,$AI29-SUM($AJ243:EJ243),EJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EK243)+EK243>$AI29,$AI29-SUM($AJ243:EK243),EK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EL243)+EL243>$AI29,$AI29-SUM($AJ243:EL243),EL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EM243)+EM243>$AI29,$AI29-SUM($AJ243:EM243),EM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EN243)+EN243>$AI29,$AI29-SUM($AJ243:EN243),EN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EO243)+EO243>$AI29,$AI29-SUM($AJ243:EO243),EO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EP243)+EP243>$AI29,$AI29-SUM($AJ243:EP243),EP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EQ243)+EQ243>$AI29,$AI29-SUM($AJ243:EQ243),EQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:ER243)+ER243>$AI29,$AI29-SUM($AJ243:ER243),ER243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:ES243)+ES243>$AI29,$AI29-SUM($AJ243:ES243),ES243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:ET243)+ET243>$AI29,$AI29-SUM($AJ243:ET243),ET243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EU243)+EU243>$AI29,$AI29-SUM($AJ243:EU243),EU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EV243)+EV243>$AI29,$AI29-SUM($AJ243:EV243),EV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EW243)+EW243>$AI29,$AI29-SUM($AJ243:EW243),EW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EX243)+EX243>$AI29,$AI29-SUM($AJ243:EX243),EX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EY243)+EY243>$AI29,$AI29-SUM($AJ243:EY243),EY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:EZ243)+EZ243>$AI29,$AI29-SUM($AJ243:EZ243),EZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FA243)+FA243>$AI29,$AI29-SUM($AJ243:FA243),FA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FB243)+FB243>$AI29,$AI29-SUM($AJ243:FB243),FB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FC243)+FC243>$AI29,$AI29-SUM($AJ243:FC243),FC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FD243)+FD243>$AI29,$AI29-SUM($AJ243:FD243),FD243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FE243)+FE243>$AI29,$AI29-SUM($AJ243:FE243),FE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FF243)+FF243>$AI29,$AI29-SUM($AJ243:FF243),FF243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FG243)+FG243>$AI29,$AI29-SUM($AJ243:FG243),FG243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FH243)+FH243>$AI29,$AI29-SUM($AJ243:FH243),FH243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FI243)+FI243>$AI29,$AI29-SUM($AJ243:FI243),FI243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FJ243)+FJ243>$AI29,$AI29-SUM($AJ243:FJ243),FJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FK243)+FK243>$AI29,$AI29-SUM($AJ243:FK243),FK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FL243)+FL243>$AI29,$AI29-SUM($AJ243:FL243),FL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FM243)+FM243>$AI29,$AI29-SUM($AJ243:FM243),FM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FN243)+FN243>$AI29,$AI29-SUM($AJ243:FN243),FN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FO243)+FO243>$AI29,$AI29-SUM($AJ243:FO243),FO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FP243)+FP243>$AI29,$AI29-SUM($AJ243:FP243),FP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FQ243)+FQ243>$AI29,$AI29-SUM($AJ243:FQ243),FQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FR243)+FR243>$AI29,$AI29-SUM($AJ243:FR243),FR243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FS243)+FS243>$AI29,$AI29-SUM($AJ243:FS243),FS243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FT243)+FT243>$AI29,$AI29-SUM($AJ243:FT243),FT243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FU243)+FU243>$AI29,$AI29-SUM($AJ243:FU243),FU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FV243)+FV243>$AI29,$AI29-SUM($AJ243:FV243),FV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FW243)+FW243>$AI29,$AI29-SUM($AJ243:FW243),FW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FX243)+FX243>$AI29,$AI29-SUM($AJ243:FX243),FX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FY243)+FY243>$AI29,$AI29-SUM($AJ243:FY243),FY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:FZ243)+FZ243>$AI29,$AI29-SUM($AJ243:FZ243),FZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GA243)+GA243>$AI29,$AI29-SUM($AJ243:GA243),GA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GB243)+GB243>$AI29,$AI29-SUM($AJ243:GB243),GB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GC243)+GC243>$AI29,$AI29-SUM($AJ243:GC243),GC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GD243)+GD243>$AI29,$AI29-SUM($AJ243:GD243),GD243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GE243)+GE243>$AI29,$AI29-SUM($AJ243:GE243),GE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GF243)+GF243>$AI29,$AI29-SUM($AJ243:GF243),GF243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GG243)+GG243>$AI29,$AI29-SUM($AJ243:GG243),GG243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GH243)+GH243>$AI29,$AI29-SUM($AJ243:GH243),GH243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GI243)+GI243>$AI29,$AI29-SUM($AJ243:GI243),GI243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GJ243)+GJ243>$AI29,$AI29-SUM($AJ243:GJ243),GJ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GK243)+GK243>$AI29,$AI29-SUM($AJ243:GK243),GK243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GL243)+GL243>$AI29,$AI29-SUM($AJ243:GL243),GL243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GM243)+GM243>$AI29,$AI29-SUM($AJ243:GM243),GM243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GN243)+GN243>$AI29,$AI29-SUM($AJ243:GN243),GN243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GO243)+GO243>$AI29,$AI29-SUM($AJ243:GO243),GO243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GP243)+GP243>$AI29,$AI29-SUM($AJ243:GP243),GP243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GQ243)+GQ243>$AI29,$AI29-SUM($AJ243:GQ243),GQ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GR243)+GR243>$AI29,$AI29-SUM($AJ243:GR243),GR243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GS243)+GS243>$AI29,$AI29-SUM($AJ243:GS243),GS243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GT243)+GT243>$AI29,$AI29-SUM($AJ243:GT243),GT243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GU243)+GU243>$AI29,$AI29-SUM($AJ243:GU243),GU243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GV243)+GV243>$AI29,$AI29-SUM($AJ243:GV243),GV243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GW243)+GW243>$AI29,$AI29-SUM($AJ243:GW243),GW243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GX243)+GX243>$AI29,$AI29-SUM($AJ243:GX243),GX243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GY243)+GY243>$AI29,$AI29-SUM($AJ243:GY243),GY243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:GZ243)+GZ243>$AI29,$AI29-SUM($AJ243:GZ243),GZ243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:HA243)+HA243>$AI29,$AI29-SUM($AJ243:HA243),HA243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:HB243)+HB243>$AI29,$AI29-SUM($AJ243:HB243),HB243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:HC243)+HC243>$AI29,$AI29-SUM($AJ243:HC243),HC243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:HD243)+HD243>$AI29,$AI29-SUM($AJ243:HD243),HD243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:HE243)+HE243>$AI29,$AI29-SUM($AJ243:HE243),HE243),0)","v":0},{"$f":"IF($AJ243>0,IF(SUM($AJ243:HF243)+HF243>$AI29,$AI29-SUM($AJ243:HF243),HF243),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1147499999999994E-5,{"$f":"IF($AJ244>0,IF(SUM($AJ244:AJ244)+AJ244>$AI30,$AI30-SUM($AJ244:AJ244),AJ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AK244)+AK244>$AI30,$AI30-SUM($AJ244:AK244),AK244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AL244)+AL244>$AI30,$AI30-SUM($AJ244:AL244),AL244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AM244)+AM244>$AI30,$AI30-SUM($AJ244:AM244),AM244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AN244)+AN244>$AI30,$AI30-SUM($AJ244:AN244),AN244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AO244)+AO244>$AI30,$AI30-SUM($AJ244:AO244),AO244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AP244)+AP244>$AI30,$AI30-SUM($AJ244:AP244),AP244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AQ244)+AQ244>$AI30,$AI30-SUM($AJ244:AQ244),AQ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AR244)+AR244>$AI30,$AI30-SUM($AJ244:AR244),AR244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AS244)+AS244>$AI30,$AI30-SUM($AJ244:AS244),AS244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AT244)+AT244>$AI30,$AI30-SUM($AJ244:AT244),AT244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AU244)+AU244>$AI30,$AI30-SUM($AJ244:AU244),AU244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AV244)+AV244>$AI30,$AI30-SUM($AJ244:AV244),AV244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AW244)+AW244>$AI30,$AI30-SUM($AJ244:AW244),AW244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AX244)+AX244>$AI30,$AI30-SUM($AJ244:AX244),AX244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AY244)+AY244>$AI30,$AI30-SUM($AJ244:AY244),AY244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:AZ244)+AZ244>$AI30,$AI30-SUM($AJ244:AZ244),AZ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BA244)+BA244>$AI30,$AI30-SUM($AJ244:BA244),BA244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BB244)+BB244>$AI30,$AI30-SUM($AJ244:BB244),BB244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BC244)+BC244>$AI30,$AI30-SUM($AJ244:BC244),BC244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BD244)+BD244>$AI30,$AI30-SUM($AJ244:BD244),BD244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BE244)+BE244>$AI30,$AI30-SUM($AJ244:BE244),BE244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BF244)+BF244>$AI30,$AI30-SUM($AJ244:BF244),BF244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BG244)+BG244>$AI30,$AI30-SUM($AJ244:BG244),BG244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BH244)+BH244>$AI30,$AI30-SUM($AJ244:BH244),BH244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BI244)+BI244>$AI30,$AI30-SUM($AJ244:BI244),BI244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BJ244)+BJ244>$AI30,$AI30-SUM($AJ244:BJ244),BJ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BK244)+BK244>$AI30,$AI30-SUM($AJ244:BK244),BK244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BL244)+BL244>$AI30,$AI30-SUM($AJ244:BL244),BL244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BM244)+BM244>$AI30,$AI30-SUM($AJ244:BM244),BM244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BN244)+BN244>$AI30,$AI30-SUM($AJ244:BN244),BN244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BO244)+BO244>$AI30,$AI30-SUM($AJ244:BO244),BO244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BP244)+BP244>$AI30,$AI30-SUM($AJ244:BP244),BP244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BQ244)+BQ244>$AI30,$AI30-SUM($AJ244:BQ244),BQ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BR244)+BR244>$AI30,$AI30-SUM($AJ244:BR244),BR244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BS244)+BS244>$AI30,$AI30-SUM($AJ244:BS244),BS244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BT244)+BT244>$AI30,$AI30-SUM($AJ244:BT244),BT244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BU244)+BU244>$AI30,$AI30-SUM($AJ244:BU244),BU244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BV244)+BV244>$AI30,$AI30-SUM($AJ244:BV244),BV244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BW244)+BW244>$AI30,$AI30-SUM($AJ244:BW244),BW244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BX244)+BX244>$AI30,$AI30-SUM($AJ244:BX244),BX244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BY244)+BY244>$AI30,$AI30-SUM($AJ244:BY244),BY244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:BZ244)+BZ244>$AI30,$AI30-SUM($AJ244:BZ244),BZ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CA244)+CA244>$AI30,$AI30-SUM($AJ244:CA244),CA244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CB244)+CB244>$AI30,$AI30-SUM($AJ244:CB244),CB244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CC244)+CC244>$AI30,$AI30-SUM($AJ244:CC244),CC244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CD244)+CD244>$AI30,$AI30-SUM($AJ244:CD244),CD244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CE244)+CE244>$AI30,$AI30-SUM($AJ244:CE244),CE244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CF244)+CF244>$AI30,$AI30-SUM($AJ244:CF244),CF244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CG244)+CG244>$AI30,$AI30-SUM($AJ244:CG244),CG244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CH244)+CH244>$AI30,$AI30-SUM($AJ244:CH244),CH244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CI244)+CI244>$AI30,$AI30-SUM($AJ244:CI244),CI244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CJ244)+CJ244>$AI30,$AI30-SUM($AJ244:CJ244),CJ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CK244)+CK244>$AI30,$AI30-SUM($AJ244:CK244),CK244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CL244)+CL244>$AI30,$AI30-SUM($AJ244:CL244),CL244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CM244)+CM244>$AI30,$AI30-SUM($AJ244:CM244),CM244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CN244)+CN244>$AI30,$AI30-SUM($AJ244:CN244),CN244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CO244)+CO244>$AI30,$AI30-SUM($AJ244:CO244),CO244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CP244)+CP244>$AI30,$AI30-SUM($AJ244:CP244),CP244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CQ244)+CQ244>$AI30,$AI30-SUM($AJ244:CQ244),CQ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CR244)+CR244>$AI30,$AI30-SUM($AJ244:CR244),CR244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CS244)+CS244>$AI30,$AI30-SUM($AJ244:CS244),CS244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CT244)+CT244>$AI30,$AI30-SUM($AJ244:CT244),CT244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CU244)+CU244>$AI30,$AI30-SUM($AJ244:CU244),CU244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CV244)+CV244>$AI30,$AI30-SUM($AJ244:CV244),CV244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CW244)+CW244>$AI30,$AI30-SUM($AJ244:CW244),CW244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CX244)+CX244>$AI30,$AI30-SUM($AJ244:CX244),CX244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CY244)+CY244>$AI30,$AI30-SUM($AJ244:CY244),CY244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:CZ244)+CZ244>$AI30,$AI30-SUM($AJ244:CZ244),CZ244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DA244)+DA244>$AI30,$AI30-SUM($AJ244:DA244),DA244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DB244)+DB244>$AI30,$AI30-SUM($AJ244:DB244),DB244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DC244)+DC244>$AI30,$AI30-SUM($AJ244:DC244),DC244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DD244)+DD244>$AI30,$AI30-SUM($AJ244:DD244),DD244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DE244)+DE244>$AI30,$AI30-SUM($AJ244:DE244),DE244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DF244)+DF244>$AI30,$AI30-SUM($AJ244:DF244),DF244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DG244)+DG244>$AI30,$AI30-SUM($AJ244:DG244),DG244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DH244)+DH244>$AI30,$AI30-SUM($AJ244:DH244),DH244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DI244)+DI244>$AI30,$AI30-SUM($AJ244:DI244),DI244),0)","v":9.1147499999999994E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DJ244)+DJ244>$AI30,$AI30-SUM($AJ244:DJ244),DJ244),0)","v":9.1147499999988217E-5},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DK244)+DK244>$AI30,$AI30-SUM($AJ244:DK244),DK244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DL244)+DL244>$AI30,$AI30-SUM($AJ244:DL244),DL244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DM244)+DM244>$AI30,$AI30-SUM($AJ244:DM244),DM244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DN244)+DN244>$AI30,$AI30-SUM($AJ244:DN244),DN244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DO244)+DO244>$AI30,$AI30-SUM($AJ244:DO244),DO244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DP244)+DP244>$AI30,$AI30-SUM($AJ244:DP244),DP244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DQ244)+DQ244>$AI30,$AI30-SUM($AJ244:DQ244),DQ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DR244)+DR244>$AI30,$AI30-SUM($AJ244:DR244),DR244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DS244)+DS244>$AI30,$AI30-SUM($AJ244:DS244),DS244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DT244)+DT244>$AI30,$AI30-SUM($AJ244:DT244),DT244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DU244)+DU244>$AI30,$AI30-SUM($AJ244:DU244),DU244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DV244)+DV244>$AI30,$AI30-SUM($AJ244:DV244),DV244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DW244)+DW244>$AI30,$AI30-SUM($AJ244:DW244),DW244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DX244)+DX244>$AI30,$AI30-SUM($AJ244:DX244),DX244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DY244)+DY244>$AI30,$AI30-SUM($AJ244:DY244),DY244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:DZ244)+DZ244>$AI30,$AI30-SUM($AJ244:DZ244),DZ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EA244)+EA244>$AI30,$AI30-SUM($AJ244:EA244),EA244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EB244)+EB244>$AI30,$AI30-SUM($AJ244:EB244),EB244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EC244)+EC244>$AI30,$AI30-SUM($AJ244:EC244),EC244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:ED244)+ED244>$AI30,$AI30-SUM($AJ244:ED244),ED244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EE244)+EE244>$AI30,$AI30-SUM($AJ244:EE244),EE244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EF244)+EF244>$AI30,$AI30-SUM($AJ244:EF244),EF244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EG244)+EG244>$AI30,$AI30-SUM($AJ244:EG244),EG244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EH244)+EH244>$AI30,$AI30-SUM($AJ244:EH244),EH244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EI244)+EI244>$AI30,$AI30-SUM($AJ244:EI244),EI244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EJ244)+EJ244>$AI30,$AI30-SUM($AJ244:EJ244),EJ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EK244)+EK244>$AI30,$AI30-SUM($AJ244:EK244),EK244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EL244)+EL244>$AI30,$AI30-SUM($AJ244:EL244),EL244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EM244)+EM244>$AI30,$AI30-SUM($AJ244:EM244),EM244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EN244)+EN244>$AI30,$AI30-SUM($AJ244:EN244),EN244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EO244)+EO244>$AI30,$AI30-SUM($AJ244:EO244),EO244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EP244)+EP244>$AI30,$AI30-SUM($AJ244:EP244),EP244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EQ244)+EQ244>$AI30,$AI30-SUM($AJ244:EQ244),EQ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:ER244)+ER244>$AI30,$AI30-SUM($AJ244:ER244),ER244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:ES244)+ES244>$AI30,$AI30-SUM($AJ244:ES244),ES244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:ET244)+ET244>$AI30,$AI30-SUM($AJ244:ET244),ET244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EU244)+EU244>$AI30,$AI30-SUM($AJ244:EU244),EU244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EV244)+EV244>$AI30,$AI30-SUM($AJ244:EV244),EV244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EW244)+EW244>$AI30,$AI30-SUM($AJ244:EW244),EW244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EX244)+EX244>$AI30,$AI30-SUM($AJ244:EX244),EX244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EY244)+EY244>$AI30,$AI30-SUM($AJ244:EY244),EY244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:EZ244)+EZ244>$AI30,$AI30-SUM($AJ244:EZ244),EZ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FA244)+FA244>$AI30,$AI30-SUM($AJ244:FA244),FA244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FB244)+FB244>$AI30,$AI30-SUM($AJ244:FB244),FB244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FC244)+FC244>$AI30,$AI30-SUM($AJ244:FC244),FC244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FD244)+FD244>$AI30,$AI30-SUM($AJ244:FD244),FD244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FE244)+FE244>$AI30,$AI30-SUM($AJ244:FE244),FE244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FF244)+FF244>$AI30,$AI30-SUM($AJ244:FF244),FF244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FG244)+FG244>$AI30,$AI30-SUM($AJ244:FG244),FG244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FH244)+FH244>$AI30,$AI30-SUM($AJ244:FH244),FH244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FI244)+FI244>$AI30,$AI30-SUM($AJ244:FI244),FI244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FJ244)+FJ244>$AI30,$AI30-SUM($AJ244:FJ244),FJ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FK244)+FK244>$AI30,$AI30-SUM($AJ244:FK244),FK244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FL244)+FL244>$AI30,$AI30-SUM($AJ244:FL244),FL244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FM244)+FM244>$AI30,$AI30-SUM($AJ244:FM244),FM244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FN244)+FN244>$AI30,$AI30-SUM($AJ244:FN244),FN244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FO244)+FO244>$AI30,$AI30-SUM($AJ244:FO244),FO244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FP244)+FP244>$AI30,$AI30-SUM($AJ244:FP244),FP244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FQ244)+FQ244>$AI30,$AI30-SUM($AJ244:FQ244),FQ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FR244)+FR244>$AI30,$AI30-SUM($AJ244:FR244),FR244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FS244)+FS244>$AI30,$AI30-SUM($AJ244:FS244),FS244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FT244)+FT244>$AI30,$AI30-SUM($AJ244:FT244),FT244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FU244)+FU244>$AI30,$AI30-SUM($AJ244:FU244),FU244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FV244)+FV244>$AI30,$AI30-SUM($AJ244:FV244),FV244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FW244)+FW244>$AI30,$AI30-SUM($AJ244:FW244),FW244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FX244)+FX244>$AI30,$AI30-SUM($AJ244:FX244),FX244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FY244)+FY244>$AI30,$AI30-SUM($AJ244:FY244),FY244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:FZ244)+FZ244>$AI30,$AI30-SUM($AJ244:FZ244),FZ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GA244)+GA244>$AI30,$AI30-SUM($AJ244:GA244),GA244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GB244)+GB244>$AI30,$AI30-SUM($AJ244:GB244),GB244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GC244)+GC244>$AI30,$AI30-SUM($AJ244:GC244),GC244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GD244)+GD244>$AI30,$AI30-SUM($AJ244:GD244),GD244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GE244)+GE244>$AI30,$AI30-SUM($AJ244:GE244),GE244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GF244)+GF244>$AI30,$AI30-SUM($AJ244:GF244),GF244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GG244)+GG244>$AI30,$AI30-SUM($AJ244:GG244),GG244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GH244)+GH244>$AI30,$AI30-SUM($AJ244:GH244),GH244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GI244)+GI244>$AI30,$AI30-SUM($AJ244:GI244),GI244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GJ244)+GJ244>$AI30,$AI30-SUM($AJ244:GJ244),GJ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GK244)+GK244>$AI30,$AI30-SUM($AJ244:GK244),GK244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GL244)+GL244>$AI30,$AI30-SUM($AJ244:GL244),GL244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GM244)+GM244>$AI30,$AI30-SUM($AJ244:GM244),GM244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GN244)+GN244>$AI30,$AI30-SUM($AJ244:GN244),GN244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GO244)+GO244>$AI30,$AI30-SUM($AJ244:GO244),GO244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GP244)+GP244>$AI30,$AI30-SUM($AJ244:GP244),GP244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GQ244)+GQ244>$AI30,$AI30-SUM($AJ244:GQ244),GQ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GR244)+GR244>$AI30,$AI30-SUM($AJ244:GR244),GR244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GS244)+GS244>$AI30,$AI30-SUM($AJ244:GS244),GS244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GT244)+GT244>$AI30,$AI30-SUM($AJ244:GT244),GT244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GU244)+GU244>$AI30,$AI30-SUM($AJ244:GU244),GU244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GV244)+GV244>$AI30,$AI30-SUM($AJ244:GV244),GV244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GW244)+GW244>$AI30,$AI30-SUM($AJ244:GW244),GW244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GX244)+GX244>$AI30,$AI30-SUM($AJ244:GX244),GX244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GY244)+GY244>$AI30,$AI30-SUM($AJ244:GY244),GY244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:GZ244)+GZ244>$AI30,$AI30-SUM($AJ244:GZ244),GZ244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:HA244)+HA244>$AI30,$AI30-SUM($AJ244:HA244),HA244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:HB244)+HB244>$AI30,$AI30-SUM($AJ244:HB244),HB244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:HC244)+HC244>$AI30,$AI30-SUM($AJ244:HC244),HC244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:HD244)+HD244>$AI30,$AI30-SUM($AJ244:HD244),HD244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:HE244)+HE244>$AI30,$AI30-SUM($AJ244:HE244),HE244),0)","v":0},{"$f":"IF($AJ244>0,IF(SUM($AJ244:HF244)+HF244>$AI30,$AI30-SUM($AJ244:HF244),HF244),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3555803250000002E-2,{"$f":"IF($AJ245>0,IF(SUM($AJ245:AJ245)+AJ245>$AI31,$AI31-SUM($AJ245:AJ245),AJ245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AK245)+AK245>$AI31,$AI31-SUM($AJ245:AK245),AK245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AL245)+AL245>$AI31,$AI31-SUM($AJ245:AL245),AL245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AM245)+AM245>$AI31,$AI31-SUM($AJ245:AM245),AM245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AN245)+AN245>$AI31,$AI31-SUM($AJ245:AN245),AN245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AO245)+AO245>$AI31,$AI31-SUM($AJ245:AO245),AO245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AP245)+AP245>$AI31,$AI31-SUM($AJ245:AP245),AP245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AQ245)+AQ245>$AI31,$AI31-SUM($AJ245:AQ245),AQ245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AR245)+AR245>$AI31,$AI31-SUM($AJ245:AR245),AR245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AS245)+AS245>$AI31,$AI31-SUM($AJ245:AS245),AS245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AT245)+AT245>$AI31,$AI31-SUM($AJ245:AT245),AT245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AU245)+AU245>$AI31,$AI31-SUM($AJ245:AU245),AU245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AV245)+AV245>$AI31,$AI31-SUM($AJ245:AV245),AV245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AW245)+AW245>$AI31,$AI31-SUM($AJ245:AW245),AW245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AX245)+AX245>$AI31,$AI31-SUM($AJ245:AX245),AX245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AY245)+AY245>$AI31,$AI31-SUM($AJ245:AY245),AY245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:AZ245)+AZ245>$AI31,$AI31-SUM($AJ245:AZ245),AZ245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BA245)+BA245>$AI31,$AI31-SUM($AJ245:BA245),BA245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BB245)+BB245>$AI31,$AI31-SUM($AJ245:BB245),BB245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BC245)+BC245>$AI31,$AI31-SUM($AJ245:BC245),BC245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BD245)+BD245>$AI31,$AI31-SUM($AJ245:BD245),BD245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BE245)+BE245>$AI31,$AI31-SUM($AJ245:BE245),BE245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BF245)+BF245>$AI31,$AI31-SUM($AJ245:BF245),BF245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BG245)+BG245>$AI31,$AI31-SUM($AJ245:BG245),BG245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BH245)+BH245>$AI31,$AI31-SUM($AJ245:BH245),BH245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BI245)+BI245>$AI31,$AI31-SUM($AJ245:BI245),BI245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BJ245)+BJ245>$AI31,$AI31-SUM($AJ245:BJ245),BJ245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BK245)+BK245>$AI31,$AI31-SUM($AJ245:BK245),BK245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BL245)+BL245>$AI31,$AI31-SUM($AJ245:BL245),BL245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BM245)+BM245>$AI31,$AI31-SUM($AJ245:BM245),BM245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BN245)+BN245>$AI31,$AI31-SUM($AJ245:BN245),BN245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BO245)+BO245>$AI31,$AI31-SUM($AJ245:BO245),BO245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BP245)+BP245>$AI31,$AI31-SUM($AJ245:BP245),BP245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BQ245)+BQ245>$AI31,$AI31-SUM($AJ245:BQ245),BQ245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BR245)+BR245>$AI31,$AI31-SUM($AJ245:BR245),BR245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BS245)+BS245>$AI31,$AI31-SUM($AJ245:BS245),BS245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BT245)+BT245>$AI31,$AI31-SUM($AJ245:BT245),BT245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BU245)+BU245>$AI31,$AI31-SUM($AJ245:BU245),BU245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BV245)+BV245>$AI31,$AI31-SUM($AJ245:BV245),BV245),0)","v":1.3555803250000002E-2},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BW245)+BW245>$AI31,$AI31-SUM($AJ245:BW245),BW245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BX245)+BX245>$AI31,$AI31-SUM($AJ245:BX245),BX245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BY245)+BY245>$AI31,$AI31-SUM($AJ245:BY245),BY245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:BZ245)+BZ245>$AI31,$AI31-SUM($AJ245:BZ245),BZ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CA245)+CA245>$AI31,$AI31-SUM($AJ245:CA245),CA245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CB245)+CB245>$AI31,$AI31-SUM($AJ245:CB245),CB245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CC245)+CC245>$AI31,$AI31-SUM($AJ245:CC245),CC245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CD245)+CD245>$AI31,$AI31-SUM($AJ245:CD245),CD245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CE245)+CE245>$AI31,$AI31-SUM($AJ245:CE245),CE245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CF245)+CF245>$AI31,$AI31-SUM($AJ245:CF245),CF245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CG245)+CG245>$AI31,$AI31-SUM($AJ245:CG245),CG245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CH245)+CH245>$AI31,$AI31-SUM($AJ245:CH245),CH245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CI245)+CI245>$AI31,$AI31-SUM($AJ245:CI245),CI245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CJ245)+CJ245>$AI31,$AI31-SUM($AJ245:CJ245),CJ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CK245)+CK245>$AI31,$AI31-SUM($AJ245:CK245),CK245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CL245)+CL245>$AI31,$AI31-SUM($AJ245:CL245),CL245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CM245)+CM245>$AI31,$AI31-SUM($AJ245:CM245),CM245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CN245)+CN245>$AI31,$AI31-SUM($AJ245:CN245),CN245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CO245)+CO245>$AI31,$AI31-SUM($AJ245:CO245),CO245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CP245)+CP245>$AI31,$AI31-SUM($AJ245:CP245),CP245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CQ245)+CQ245>$AI31,$AI31-SUM($AJ245:CQ245),CQ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CR245)+CR245>$AI31,$AI31-SUM($AJ245:CR245),CR245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CS245)+CS245>$AI31,$AI31-SUM($AJ245:CS245),CS245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CT245)+CT245>$AI31,$AI31-SUM($AJ245:CT245),CT245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CU245)+CU245>$AI31,$AI31-SUM($AJ245:CU245),CU245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CV245)+CV245>$AI31,$AI31-SUM($AJ245:CV245),CV245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CW245)+CW245>$AI31,$AI31-SUM($AJ245:CW245),CW245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CX245)+CX245>$AI31,$AI31-SUM($AJ245:CX245),CX245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CY245)+CY245>$AI31,$AI31-SUM($AJ245:CY245),CY245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:CZ245)+CZ245>$AI31,$AI31-SUM($AJ245:CZ245),CZ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DA245)+DA245>$AI31,$AI31-SUM($AJ245:DA245),DA245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DB245)+DB245>$AI31,$AI31-SUM($AJ245:DB245),DB245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DC245)+DC245>$AI31,$AI31-SUM($AJ245:DC245),DC245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DD245)+DD245>$AI31,$AI31-SUM($AJ245:DD245),DD245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DE245)+DE245>$AI31,$AI31-SUM($AJ245:DE245),DE245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DF245)+DF245>$AI31,$AI31-SUM($AJ245:DF245),DF245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DG245)+DG245>$AI31,$AI31-SUM($AJ245:DG245),DG245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DH245)+DH245>$AI31,$AI31-SUM($AJ245:DH245),DH245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DI245)+DI245>$AI31,$AI31-SUM($AJ245:DI245),DI245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DJ245)+DJ245>$AI31,$AI31-SUM($AJ245:DJ245),DJ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DK245)+DK245>$AI31,$AI31-SUM($AJ245:DK245),DK245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DL245)+DL245>$AI31,$AI31-SUM($AJ245:DL245),DL245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DM245)+DM245>$AI31,$AI31-SUM($AJ245:DM245),DM245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DN245)+DN245>$AI31,$AI31-SUM($AJ245:DN245),DN245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DO245)+DO245>$AI31,$AI31-SUM($AJ245:DO245),DO245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DP245)+DP245>$AI31,$AI31-SUM($AJ245:DP245),DP245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DQ245)+DQ245>$AI31,$AI31-SUM($AJ245:DQ245),DQ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DR245)+DR245>$AI31,$AI31-SUM($AJ245:DR245),DR245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DS245)+DS245>$AI31,$AI31-SUM($AJ245:DS245),DS245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DT245)+DT245>$AI31,$AI31-SUM($AJ245:DT245),DT245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DU245)+DU245>$AI31,$AI31-SUM($AJ245:DU245),DU245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DV245)+DV245>$AI31,$AI31-SUM($AJ245:DV245),DV245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DW245)+DW245>$AI31,$AI31-SUM($AJ245:DW245),DW245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DX245)+DX245>$AI31,$AI31-SUM($AJ245:DX245),DX245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DY245)+DY245>$AI31,$AI31-SUM($AJ245:DY245),DY245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:DZ245)+DZ245>$AI31,$AI31-SUM($AJ245:DZ245),DZ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EA245)+EA245>$AI31,$AI31-SUM($AJ245:EA245),EA245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EB245)+EB245>$AI31,$AI31-SUM($AJ245:EB245),EB245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EC245)+EC245>$AI31,$AI31-SUM($AJ245:EC245),EC245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:ED245)+ED245>$AI31,$AI31-SUM($AJ245:ED245),ED245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EE245)+EE245>$AI31,$AI31-SUM($AJ245:EE245),EE245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EF245)+EF245>$AI31,$AI31-SUM($AJ245:EF245),EF245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EG245)+EG245>$AI31,$AI31-SUM($AJ245:EG245),EG245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EH245)+EH245>$AI31,$AI31-SUM($AJ245:EH245),EH245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EI245)+EI245>$AI31,$AI31-SUM($AJ245:EI245),EI245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EJ245)+EJ245>$AI31,$AI31-SUM($AJ245:EJ245),EJ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EK245)+EK245>$AI31,$AI31-SUM($AJ245:EK245),EK245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EL245)+EL245>$AI31,$AI31-SUM($AJ245:EL245),EL245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EM245)+EM245>$AI31,$AI31-SUM($AJ245:EM245),EM245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EN245)+EN245>$AI31,$AI31-SUM($AJ245:EN245),EN245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EO245)+EO245>$AI31,$AI31-SUM($AJ245:EO245),EO245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EP245)+EP245>$AI31,$AI31-SUM($AJ245:EP245),EP245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EQ245)+EQ245>$AI31,$AI31-SUM($AJ245:EQ245),EQ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:ER245)+ER245>$AI31,$AI31-SUM($AJ245:ER245),ER245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:ES245)+ES245>$AI31,$AI31-SUM($AJ245:ES245),ES245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:ET245)+ET245>$AI31,$AI31-SUM($AJ245:ET245),ET245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EU245)+EU245>$AI31,$AI31-SUM($AJ245:EU245),EU245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EV245)+EV245>$AI31,$AI31-SUM($AJ245:EV245),EV245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EW245)+EW245>$AI31,$AI31-SUM($AJ245:EW245),EW245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EX245)+EX245>$AI31,$AI31-SUM($AJ245:EX245),EX245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EY245)+EY245>$AI31,$AI31-SUM($AJ245:EY245),EY245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:EZ245)+EZ245>$AI31,$AI31-SUM($AJ245:EZ245),EZ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FA245)+FA245>$AI31,$AI31-SUM($AJ245:FA245),FA245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FB245)+FB245>$AI31,$AI31-SUM($AJ245:FB245),FB245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FC245)+FC245>$AI31,$AI31-SUM($AJ245:FC245),FC245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FD245)+FD245>$AI31,$AI31-SUM($AJ245:FD245),FD245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FE245)+FE245>$AI31,$AI31-SUM($AJ245:FE245),FE245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FF245)+FF245>$AI31,$AI31-SUM($AJ245:FF245),FF245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FG245)+FG245>$AI31,$AI31-SUM($AJ245:FG245),FG245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FH245)+FH245>$AI31,$AI31-SUM($AJ245:FH245),FH245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FI245)+FI245>$AI31,$AI31-SUM($AJ245:FI245),FI245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FJ245)+FJ245>$AI31,$AI31-SUM($AJ245:FJ245),FJ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FK245)+FK245>$AI31,$AI31-SUM($AJ245:FK245),FK245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FL245)+FL245>$AI31,$AI31-SUM($AJ245:FL245),FL245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FM245)+FM245>$AI31,$AI31-SUM($AJ245:FM245),FM245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FN245)+FN245>$AI31,$AI31-SUM($AJ245:FN245),FN245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FO245)+FO245>$AI31,$AI31-SUM($AJ245:FO245),FO245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FP245)+FP245>$AI31,$AI31-SUM($AJ245:FP245),FP245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FQ245)+FQ245>$AI31,$AI31-SUM($AJ245:FQ245),FQ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FR245)+FR245>$AI31,$AI31-SUM($AJ245:FR245),FR245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FS245)+FS245>$AI31,$AI31-SUM($AJ245:FS245),FS245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FT245)+FT245>$AI31,$AI31-SUM($AJ245:FT245),FT245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FU245)+FU245>$AI31,$AI31-SUM($AJ245:FU245),FU245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FV245)+FV245>$AI31,$AI31-SUM($AJ245:FV245),FV245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FW245)+FW245>$AI31,$AI31-SUM($AJ245:FW245),FW245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FX245)+FX245>$AI31,$AI31-SUM($AJ245:FX245),FX245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FY245)+FY245>$AI31,$AI31-SUM($AJ245:FY245),FY245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:FZ245)+FZ245>$AI31,$AI31-SUM($AJ245:FZ245),FZ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GA245)+GA245>$AI31,$AI31-SUM($AJ245:GA245),GA245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GB245)+GB245>$AI31,$AI31-SUM($AJ245:GB245),GB245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GC245)+GC245>$AI31,$AI31-SUM($AJ245:GC245),GC245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GD245)+GD245>$AI31,$AI31-SUM($AJ245:GD245),GD245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GE245)+GE245>$AI31,$AI31-SUM($AJ245:GE245),GE245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GF245)+GF245>$AI31,$AI31-SUM($AJ245:GF245),GF245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GG245)+GG245>$AI31,$AI31-SUM($AJ245:GG245),GG245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GH245)+GH245>$AI31,$AI31-SUM($AJ245:GH245),GH245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GI245)+GI245>$AI31,$AI31-SUM($AJ245:GI245),GI245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GJ245)+GJ245>$AI31,$AI31-SUM($AJ245:GJ245),GJ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GK245)+GK245>$AI31,$AI31-SUM($AJ245:GK245),GK245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GL245)+GL245>$AI31,$AI31-SUM($AJ245:GL245),GL245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GM245)+GM245>$AI31,$AI31-SUM($AJ245:GM245),GM245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GN245)+GN245>$AI31,$AI31-SUM($AJ245:GN245),GN245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GO245)+GO245>$AI31,$AI31-SUM($AJ245:GO245),GO245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GP245)+GP245>$AI31,$AI31-SUM($AJ245:GP245),GP245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GQ245)+GQ245>$AI31,$AI31-SUM($AJ245:GQ245),GQ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GR245)+GR245>$AI31,$AI31-SUM($AJ245:GR245),GR245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GS245)+GS245>$AI31,$AI31-SUM($AJ245:GS245),GS245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GT245)+GT245>$AI31,$AI31-SUM($AJ245:GT245),GT245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GU245)+GU245>$AI31,$AI31-SUM($AJ245:GU245),GU245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GV245)+GV245>$AI31,$AI31-SUM($AJ245:GV245),GV245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GW245)+GW245>$AI31,$AI31-SUM($AJ245:GW245),GW245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GX245)+GX245>$AI31,$AI31-SUM($AJ245:GX245),GX245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GY245)+GY245>$AI31,$AI31-SUM($AJ245:GY245),GY245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:GZ245)+GZ245>$AI31,$AI31-SUM($AJ245:GZ245),GZ245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:HA245)+HA245>$AI31,$AI31-SUM($AJ245:HA245),HA245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:HB245)+HB245>$AI31,$AI31-SUM($AJ245:HB245),HB245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:HC245)+HC245>$AI31,$AI31-SUM($AJ245:HC245),HC245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:HD245)+HD245>$AI31,$AI31-SUM($AJ245:HD245),HD245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:HE245)+HE245>$AI31,$AI31-SUM($AJ245:HE245),HE245),0)","v":-1.1102230246251565E-16},{"$f":"IF($AJ245>0,IF(SUM($AJ245:HF245)+HF245>$AI31,$AI31-SUM($AJ245:HF245),HF245),0)","v":-1.1102230246251565E-16}]
[]
[null,"Depreciation:  2001 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ24>0,AJ24/$F249,AJ24)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AK249)+AK249>$AJ24,$AJ24-SUM($AK249:AK249),AK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AL249)+AL249>$AJ24,$AJ24-SUM($AK249:AL249),AL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AM249)+AM249>$AJ24,$AJ24-SUM($AK249:AM249),AM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AN249)+AN249>$AJ24,$AJ24-SUM($AK249:AN249),AN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AO249)+AO249>$AJ24,$AJ24-SUM($AK249:AO249),AO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AP249)+AP249>$AJ24,$AJ24-SUM($AK249:AP249),AP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AQ249)+AQ249>$AJ24,$AJ24-SUM($AK249:AQ249),AQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AR249)+AR249>$AJ24,$AJ24-SUM($AK249:AR249),AR249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AS249)+AS249>$AJ24,$AJ24-SUM($AK249:AS249),AS249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AT249)+AT249>$AJ24,$AJ24-SUM($AK249:AT249),AT249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AU249)+AU249>$AJ24,$AJ24-SUM($AK249:AU249),AU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AV249)+AV249>$AJ24,$AJ24-SUM($AK249:AV249),AV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AW249)+AW249>$AJ24,$AJ24-SUM($AK249:AW249),AW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AX249)+AX249>$AJ24,$AJ24-SUM($AK249:AX249),AX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AY249)+AY249>$AJ24,$AJ24-SUM($AK249:AY249),AY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:AZ249)+AZ249>$AJ24,$AJ24-SUM($AK249:AZ249),AZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BA249)+BA249>$AJ24,$AJ24-SUM($AK249:BA249),BA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BB249)+BB249>$AJ24,$AJ24-SUM($AK249:BB249),BB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BC249)+BC249>$AJ24,$AJ24-SUM($AK249:BC249),BC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BD249)+BD249>$AJ24,$AJ24-SUM($AK249:BD249),BD249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BE249)+BE249>$AJ24,$AJ24-SUM($AK249:BE249),BE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BF249)+BF249>$AJ24,$AJ24-SUM($AK249:BF249),BF249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BG249)+BG249>$AJ24,$AJ24-SUM($AK249:BG249),BG249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BH249)+BH249>$AJ24,$AJ24-SUM($AK249:BH249),BH249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BI249)+BI249>$AJ24,$AJ24-SUM($AK249:BI249),BI249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BJ249)+BJ249>$AJ24,$AJ24-SUM($AK249:BJ249),BJ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BK249)+BK249>$AJ24,$AJ24-SUM($AK249:BK249),BK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BL249)+BL249>$AJ24,$AJ24-SUM($AK249:BL249),BL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BM249)+BM249>$AJ24,$AJ24-SUM($AK249:BM249),BM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BN249)+BN249>$AJ24,$AJ24-SUM($AK249:BN249),BN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BO249)+BO249>$AJ24,$AJ24-SUM($AK249:BO249),BO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BP249)+BP249>$AJ24,$AJ24-SUM($AK249:BP249),BP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BQ249)+BQ249>$AJ24,$AJ24-SUM($AK249:BQ249),BQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BR249)+BR249>$AJ24,$AJ24-SUM($AK249:BR249),BR249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BS249)+BS249>$AJ24,$AJ24-SUM($AK249:BS249),BS249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BT249)+BT249>$AJ24,$AJ24-SUM($AK249:BT249),BT249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BU249)+BU249>$AJ24,$AJ24-SUM($AK249:BU249),BU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BV249)+BV249>$AJ24,$AJ24-SUM($AK249:BV249),BV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BW249)+BW249>$AJ24,$AJ24-SUM($AK249:BW249),BW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BX249)+BX249>$AJ24,$AJ24-SUM($AK249:BX249),BX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BY249)+BY249>$AJ24,$AJ24-SUM($AK249:BY249),BY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:BZ249)+BZ249>$AJ24,$AJ24-SUM($AK249:BZ249),BZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CA249)+CA249>$AJ24,$AJ24-SUM($AK249:CA249),CA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CB249)+CB249>$AJ24,$AJ24-SUM($AK249:CB249),CB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CC249)+CC249>$AJ24,$AJ24-SUM($AK249:CC249),CC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CD249)+CD249>$AJ24,$AJ24-SUM($AK249:CD249),CD249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CE249)+CE249>$AJ24,$AJ24-SUM($AK249:CE249),CE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CF249)+CF249>$AJ24,$AJ24-SUM($AK249:CF249),CF249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CG249)+CG249>$AJ24,$AJ24-SUM($AK249:CG249),CG249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CH249)+CH249>$AJ24,$AJ24-SUM($AK249:CH249),CH249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CI249)+CI249>$AJ24,$AJ24-SUM($AK249:CI249),CI249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CJ249)+CJ249>$AJ24,$AJ24-SUM($AK249:CJ249),CJ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CK249)+CK249>$AJ24,$AJ24-SUM($AK249:CK249),CK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CL249)+CL249>$AJ24,$AJ24-SUM($AK249:CL249),CL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CM249)+CM249>$AJ24,$AJ24-SUM($AK249:CM249),CM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CN249)+CN249>$AJ24,$AJ24-SUM($AK249:CN249),CN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CO249)+CO249>$AJ24,$AJ24-SUM($AK249:CO249),CO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CP249)+CP249>$AJ24,$AJ24-SUM($AK249:CP249),CP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CQ249)+CQ249>$AJ24,$AJ24-SUM($AK249:CQ249),CQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CR249)+CR249>$AJ24,$AJ24-SUM($AK249:CR249),CR249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CS249)+CS249>$AJ24,$AJ24-SUM($AK249:CS249),CS249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CT249)+CT249>$AJ24,$AJ24-SUM($AK249:CT249),CT249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CU249)+CU249>$AJ24,$AJ24-SUM($AK249:CU249),CU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CV249)+CV249>$AJ24,$AJ24-SUM($AK249:CV249),CV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CW249)+CW249>$AJ24,$AJ24-SUM($AK249:CW249),CW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CX249)+CX249>$AJ24,$AJ24-SUM($AK249:CX249),CX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CY249)+CY249>$AJ24,$AJ24-SUM($AK249:CY249),CY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:CZ249)+CZ249>$AJ24,$AJ24-SUM($AK249:CZ249),CZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DA249)+DA249>$AJ24,$AJ24-SUM($AK249:DA249),DA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DB249)+DB249>$AJ24,$AJ24-SUM($AK249:DB249),DB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DC249)+DC249>$AJ24,$AJ24-SUM($AK249:DC249),DC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DD249)+DD249>$AJ24,$AJ24-SUM($AK249:DD249),DD249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DE249)+DE249>$AJ24,$AJ24-SUM($AK249:DE249),DE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DF249)+DF249>$AJ24,$AJ24-SUM($AK249:DF249),DF249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DG249)+DG249>$AJ24,$AJ24-SUM($AK249:DG249),DG249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DH249)+DH249>$AJ24,$AJ24-SUM($AK249:DH249),DH249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DI249)+DI249>$AJ24,$AJ24-SUM($AK249:DI249),DI249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DJ249)+DJ249>$AJ24,$AJ24-SUM($AK249:DJ249),DJ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DK249)+DK249>$AJ24,$AJ24-SUM($AK249:DK249),DK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DL249)+DL249>$AJ24,$AJ24-SUM($AK249:DL249),DL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DM249)+DM249>$AJ24,$AJ24-SUM($AK249:DM249),DM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DN249)+DN249>$AJ24,$AJ24-SUM($AK249:DN249),DN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DO249)+DO249>$AJ24,$AJ24-SUM($AK249:DO249),DO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DP249)+DP249>$AJ24,$AJ24-SUM($AK249:DP249),DP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DQ249)+DQ249>$AJ24,$AJ24-SUM($AK249:DQ249),DQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DR249)+DR249>$AJ24,$AJ24-SUM($AK249:DR249),DR249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DS249)+DS249>$AJ24,$AJ24-SUM($AK249:DS249),DS249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DT249)+DT249>$AJ24,$AJ24-SUM($AK249:DT249),DT249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DU249)+DU249>$AJ24,$AJ24-SUM($AK249:DU249),DU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DV249)+DV249>$AJ24,$AJ24-SUM($AK249:DV249),DV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DW249)+DW249>$AJ24,$AJ24-SUM($AK249:DW249),DW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DX249)+DX249>$AJ24,$AJ24-SUM($AK249:DX249),DX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DY249)+DY249>$AJ24,$AJ24-SUM($AK249:DY249),DY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:DZ249)+DZ249>$AJ24,$AJ24-SUM($AK249:DZ249),DZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EA249)+EA249>$AJ24,$AJ24-SUM($AK249:EA249),EA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EB249)+EB249>$AJ24,$AJ24-SUM($AK249:EB249),EB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EC249)+EC249>$AJ24,$AJ24-SUM($AK249:EC249),EC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:ED249)+ED249>$AJ24,$AJ24-SUM($AK249:ED249),ED249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EE249)+EE249>$AJ24,$AJ24-SUM($AK249:EE249),EE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EF249)+EF249>$AJ24,$AJ24-SUM($AK249:EF249),EF249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EG249)+EG249>$AJ24,$AJ24-SUM($AK249:EG249),EG249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EH249)+EH249>$AJ24,$AJ24-SUM($AK249:EH249),EH249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EI249)+EI249>$AJ24,$AJ24-SUM($AK249:EI249),EI249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EJ249)+EJ249>$AJ24,$AJ24-SUM($AK249:EJ249),EJ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EK249)+EK249>$AJ24,$AJ24-SUM($AK249:EK249),EK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EL249)+EL249>$AJ24,$AJ24-SUM($AK249:EL249),EL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EM249)+EM249>$AJ24,$AJ24-SUM($AK249:EM249),EM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EN249)+EN249>$AJ24,$AJ24-SUM($AK249:EN249),EN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EO249)+EO249>$AJ24,$AJ24-SUM($AK249:EO249),EO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EP249)+EP249>$AJ24,$AJ24-SUM($AK249:EP249),EP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EQ249)+EQ249>$AJ24,$AJ24-SUM($AK249:EQ249),EQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:ER249)+ER249>$AJ24,$AJ24-SUM($AK249:ER249),ER249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:ES249)+ES249>$AJ24,$AJ24-SUM($AK249:ES249),ES249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:ET249)+ET249>$AJ24,$AJ24-SUM($AK249:ET249),ET249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EU249)+EU249>$AJ24,$AJ24-SUM($AK249:EU249),EU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EV249)+EV249>$AJ24,$AJ24-SUM($AK249:EV249),EV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EW249)+EW249>$AJ24,$AJ24-SUM($AK249:EW249),EW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EX249)+EX249>$AJ24,$AJ24-SUM($AK249:EX249),EX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EY249)+EY249>$AJ24,$AJ24-SUM($AK249:EY249),EY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:EZ249)+EZ249>$AJ24,$AJ24-SUM($AK249:EZ249),EZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FA249)+FA249>$AJ24,$AJ24-SUM($AK249:FA249),FA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FB249)+FB249>$AJ24,$AJ24-SUM($AK249:FB249),FB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FC249)+FC249>$AJ24,$AJ24-SUM($AK249:FC249),FC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FD249)+FD249>$AJ24,$AJ24-SUM($AK249:FD249),FD249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FE249)+FE249>$AJ24,$AJ24-SUM($AK249:FE249),FE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FF249)+FF249>$AJ24,$AJ24-SUM($AK249:FF249),FF249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FG249)+FG249>$AJ24,$AJ24-SUM($AK249:FG249),FG249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FH249)+FH249>$AJ24,$AJ24-SUM($AK249:FH249),FH249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FI249)+FI249>$AJ24,$AJ24-SUM($AK249:FI249),FI249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FJ249)+FJ249>$AJ24,$AJ24-SUM($AK249:FJ249),FJ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FK249)+FK249>$AJ24,$AJ24-SUM($AK249:FK249),FK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FL249)+FL249>$AJ24,$AJ24-SUM($AK249:FL249),FL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FM249)+FM249>$AJ24,$AJ24-SUM($AK249:FM249),FM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FN249)+FN249>$AJ24,$AJ24-SUM($AK249:FN249),FN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FO249)+FO249>$AJ24,$AJ24-SUM($AK249:FO249),FO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FP249)+FP249>$AJ24,$AJ24-SUM($AK249:FP249),FP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FQ249)+FQ249>$AJ24,$AJ24-SUM($AK249:FQ249),FQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FR249)+FR249>$AJ24,$AJ24-SUM($AK249:FR249),FR249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FS249)+FS249>$AJ24,$AJ24-SUM($AK249:FS249),FS249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FT249)+FT249>$AJ24,$AJ24-SUM($AK249:FT249),FT249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FU249)+FU249>$AJ24,$AJ24-SUM($AK249:FU249),FU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FV249)+FV249>$AJ24,$AJ24-SUM($AK249:FV249),FV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FW249)+FW249>$AJ24,$AJ24-SUM($AK249:FW249),FW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FX249)+FX249>$AJ24,$AJ24-SUM($AK249:FX249),FX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FY249)+FY249>$AJ24,$AJ24-SUM($AK249:FY249),FY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:FZ249)+FZ249>$AJ24,$AJ24-SUM($AK249:FZ249),FZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GA249)+GA249>$AJ24,$AJ24-SUM($AK249:GA249),GA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GB249)+GB249>$AJ24,$AJ24-SUM($AK249:GB249),GB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GC249)+GC249>$AJ24,$AJ24-SUM($AK249:GC249),GC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GD249)+GD249>$AJ24,$AJ24-SUM($AK249:GD249),GD249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GE249)+GE249>$AJ24,$AJ24-SUM($AK249:GE249),GE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GF249)+GF249>$AJ24,$AJ24-SUM($AK249:GF249),GF249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GG249)+GG249>$AJ24,$AJ24-SUM($AK249:GG249),GG249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GH249)+GH249>$AJ24,$AJ24-SUM($AK249:GH249),GH249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GI249)+GI249>$AJ24,$AJ24-SUM($AK249:GI249),GI249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GJ249)+GJ249>$AJ24,$AJ24-SUM($AK249:GJ249),GJ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GK249)+GK249>$AJ24,$AJ24-SUM($AK249:GK249),GK249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GL249)+GL249>$AJ24,$AJ24-SUM($AK249:GL249),GL249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GM249)+GM249>$AJ24,$AJ24-SUM($AK249:GM249),GM249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GN249)+GN249>$AJ24,$AJ24-SUM($AK249:GN249),GN249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GO249)+GO249>$AJ24,$AJ24-SUM($AK249:GO249),GO249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GP249)+GP249>$AJ24,$AJ24-SUM($AK249:GP249),GP249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GQ249)+GQ249>$AJ24,$AJ24-SUM($AK249:GQ249),GQ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GR249)+GR249>$AJ24,$AJ24-SUM($AK249:GR249),GR249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GS249)+GS249>$AJ24,$AJ24-SUM($AK249:GS249),GS249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GT249)+GT249>$AJ24,$AJ24-SUM($AK249:GT249),GT249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GU249)+GU249>$AJ24,$AJ24-SUM($AK249:GU249),GU249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GV249)+GV249>$AJ24,$AJ24-SUM($AK249:GV249),GV249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GW249)+GW249>$AJ24,$AJ24-SUM($AK249:GW249),GW249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GX249)+GX249>$AJ24,$AJ24-SUM($AK249:GX249),GX249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GY249)+GY249>$AJ24,$AJ24-SUM($AK249:GY249),GY249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:GZ249)+GZ249>$AJ24,$AJ24-SUM($AK249:GZ249),GZ249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:HA249)+HA249>$AJ24,$AJ24-SUM($AK249:HA249),HA249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:HB249)+HB249>$AJ24,$AJ24-SUM($AK249:HB249),HB249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:HC249)+HC249>$AJ24,$AJ24-SUM($AK249:HC249),HC249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:HD249)+HD249>$AJ24,$AJ24-SUM($AK249:HD249),HD249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:HE249)+HE249>$AJ24,$AJ24-SUM($AK249:HE249),HE249),0)","v":0},{"$f":"IF($AK249>0,IF(SUM($AK249:HF249)+HF249>$AJ24,$AJ24-SUM($AK249:HF249),HF249),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK250>0,IF(SUM($AK250:AK250)+AK250>$AJ25,$AJ25-SUM($AK250:AK250),AK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AL250)+AL250>$AJ25,$AJ25-SUM($AK250:AL250),AL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AM250)+AM250>$AJ25,$AJ25-SUM($AK250:AM250),AM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AN250)+AN250>$AJ25,$AJ25-SUM($AK250:AN250),AN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AO250)+AO250>$AJ25,$AJ25-SUM($AK250:AO250),AO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AP250)+AP250>$AJ25,$AJ25-SUM($AK250:AP250),AP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AQ250)+AQ250>$AJ25,$AJ25-SUM($AK250:AQ250),AQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AR250)+AR250>$AJ25,$AJ25-SUM($AK250:AR250),AR250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AS250)+AS250>$AJ25,$AJ25-SUM($AK250:AS250),AS250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AT250)+AT250>$AJ25,$AJ25-SUM($AK250:AT250),AT250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AU250)+AU250>$AJ25,$AJ25-SUM($AK250:AU250),AU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AV250)+AV250>$AJ25,$AJ25-SUM($AK250:AV250),AV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AW250)+AW250>$AJ25,$AJ25-SUM($AK250:AW250),AW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AX250)+AX250>$AJ25,$AJ25-SUM($AK250:AX250),AX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AY250)+AY250>$AJ25,$AJ25-SUM($AK250:AY250),AY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:AZ250)+AZ250>$AJ25,$AJ25-SUM($AK250:AZ250),AZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BA250)+BA250>$AJ25,$AJ25-SUM($AK250:BA250),BA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BB250)+BB250>$AJ25,$AJ25-SUM($AK250:BB250),BB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BC250)+BC250>$AJ25,$AJ25-SUM($AK250:BC250),BC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BD250)+BD250>$AJ25,$AJ25-SUM($AK250:BD250),BD250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BE250)+BE250>$AJ25,$AJ25-SUM($AK250:BE250),BE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BF250)+BF250>$AJ25,$AJ25-SUM($AK250:BF250),BF250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BG250)+BG250>$AJ25,$AJ25-SUM($AK250:BG250),BG250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BH250)+BH250>$AJ25,$AJ25-SUM($AK250:BH250),BH250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BI250)+BI250>$AJ25,$AJ25-SUM($AK250:BI250),BI250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BJ250)+BJ250>$AJ25,$AJ25-SUM($AK250:BJ250),BJ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BK250)+BK250>$AJ25,$AJ25-SUM($AK250:BK250),BK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BL250)+BL250>$AJ25,$AJ25-SUM($AK250:BL250),BL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BM250)+BM250>$AJ25,$AJ25-SUM($AK250:BM250),BM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BN250)+BN250>$AJ25,$AJ25-SUM($AK250:BN250),BN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BO250)+BO250>$AJ25,$AJ25-SUM($AK250:BO250),BO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BP250)+BP250>$AJ25,$AJ25-SUM($AK250:BP250),BP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BQ250)+BQ250>$AJ25,$AJ25-SUM($AK250:BQ250),BQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BR250)+BR250>$AJ25,$AJ25-SUM($AK250:BR250),BR250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BS250)+BS250>$AJ25,$AJ25-SUM($AK250:BS250),BS250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BT250)+BT250>$AJ25,$AJ25-SUM($AK250:BT250),BT250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BU250)+BU250>$AJ25,$AJ25-SUM($AK250:BU250),BU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BV250)+BV250>$AJ25,$AJ25-SUM($AK250:BV250),BV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BW250)+BW250>$AJ25,$AJ25-SUM($AK250:BW250),BW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BX250)+BX250>$AJ25,$AJ25-SUM($AK250:BX250),BX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BY250)+BY250>$AJ25,$AJ25-SUM($AK250:BY250),BY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:BZ250)+BZ250>$AJ25,$AJ25-SUM($AK250:BZ250),BZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CA250)+CA250>$AJ25,$AJ25-SUM($AK250:CA250),CA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CB250)+CB250>$AJ25,$AJ25-SUM($AK250:CB250),CB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CC250)+CC250>$AJ25,$AJ25-SUM($AK250:CC250),CC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CD250)+CD250>$AJ25,$AJ25-SUM($AK250:CD250),CD250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CE250)+CE250>$AJ25,$AJ25-SUM($AK250:CE250),CE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CF250)+CF250>$AJ25,$AJ25-SUM($AK250:CF250),CF250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CG250)+CG250>$AJ25,$AJ25-SUM($AK250:CG250),CG250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CH250)+CH250>$AJ25,$AJ25-SUM($AK250:CH250),CH250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CI250)+CI250>$AJ25,$AJ25-SUM($AK250:CI250),CI250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CJ250)+CJ250>$AJ25,$AJ25-SUM($AK250:CJ250),CJ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CK250)+CK250>$AJ25,$AJ25-SUM($AK250:CK250),CK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CL250)+CL250>$AJ25,$AJ25-SUM($AK250:CL250),CL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CM250)+CM250>$AJ25,$AJ25-SUM($AK250:CM250),CM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CN250)+CN250>$AJ25,$AJ25-SUM($AK250:CN250),CN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CO250)+CO250>$AJ25,$AJ25-SUM($AK250:CO250),CO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CP250)+CP250>$AJ25,$AJ25-SUM($AK250:CP250),CP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CQ250)+CQ250>$AJ25,$AJ25-SUM($AK250:CQ250),CQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CR250)+CR250>$AJ25,$AJ25-SUM($AK250:CR250),CR250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CS250)+CS250>$AJ25,$AJ25-SUM($AK250:CS250),CS250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CT250)+CT250>$AJ25,$AJ25-SUM($AK250:CT250),CT250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CU250)+CU250>$AJ25,$AJ25-SUM($AK250:CU250),CU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CV250)+CV250>$AJ25,$AJ25-SUM($AK250:CV250),CV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CW250)+CW250>$AJ25,$AJ25-SUM($AK250:CW250),CW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CX250)+CX250>$AJ25,$AJ25-SUM($AK250:CX250),CX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CY250)+CY250>$AJ25,$AJ25-SUM($AK250:CY250),CY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:CZ250)+CZ250>$AJ25,$AJ25-SUM($AK250:CZ250),CZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DA250)+DA250>$AJ25,$AJ25-SUM($AK250:DA250),DA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DB250)+DB250>$AJ25,$AJ25-SUM($AK250:DB250),DB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DC250)+DC250>$AJ25,$AJ25-SUM($AK250:DC250),DC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DD250)+DD250>$AJ25,$AJ25-SUM($AK250:DD250),DD250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DE250)+DE250>$AJ25,$AJ25-SUM($AK250:DE250),DE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DF250)+DF250>$AJ25,$AJ25-SUM($AK250:DF250),DF250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DG250)+DG250>$AJ25,$AJ25-SUM($AK250:DG250),DG250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DH250)+DH250>$AJ25,$AJ25-SUM($AK250:DH250),DH250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DI250)+DI250>$AJ25,$AJ25-SUM($AK250:DI250),DI250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DJ250)+DJ250>$AJ25,$AJ25-SUM($AK250:DJ250),DJ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DK250)+DK250>$AJ25,$AJ25-SUM($AK250:DK250),DK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DL250)+DL250>$AJ25,$AJ25-SUM($AK250:DL250),DL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DM250)+DM250>$AJ25,$AJ25-SUM($AK250:DM250),DM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DN250)+DN250>$AJ25,$AJ25-SUM($AK250:DN250),DN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DO250)+DO250>$AJ25,$AJ25-SUM($AK250:DO250),DO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DP250)+DP250>$AJ25,$AJ25-SUM($AK250:DP250),DP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DQ250)+DQ250>$AJ25,$AJ25-SUM($AK250:DQ250),DQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DR250)+DR250>$AJ25,$AJ25-SUM($AK250:DR250),DR250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DS250)+DS250>$AJ25,$AJ25-SUM($AK250:DS250),DS250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DT250)+DT250>$AJ25,$AJ25-SUM($AK250:DT250),DT250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DU250)+DU250>$AJ25,$AJ25-SUM($AK250:DU250),DU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DV250)+DV250>$AJ25,$AJ25-SUM($AK250:DV250),DV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DW250)+DW250>$AJ25,$AJ25-SUM($AK250:DW250),DW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DX250)+DX250>$AJ25,$AJ25-SUM($AK250:DX250),DX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DY250)+DY250>$AJ25,$AJ25-SUM($AK250:DY250),DY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:DZ250)+DZ250>$AJ25,$AJ25-SUM($AK250:DZ250),DZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EA250)+EA250>$AJ25,$AJ25-SUM($AK250:EA250),EA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EB250)+EB250>$AJ25,$AJ25-SUM($AK250:EB250),EB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EC250)+EC250>$AJ25,$AJ25-SUM($AK250:EC250),EC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:ED250)+ED250>$AJ25,$AJ25-SUM($AK250:ED250),ED250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EE250)+EE250>$AJ25,$AJ25-SUM($AK250:EE250),EE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EF250)+EF250>$AJ25,$AJ25-SUM($AK250:EF250),EF250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EG250)+EG250>$AJ25,$AJ25-SUM($AK250:EG250),EG250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EH250)+EH250>$AJ25,$AJ25-SUM($AK250:EH250),EH250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EI250)+EI250>$AJ25,$AJ25-SUM($AK250:EI250),EI250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EJ250)+EJ250>$AJ25,$AJ25-SUM($AK250:EJ250),EJ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EK250)+EK250>$AJ25,$AJ25-SUM($AK250:EK250),EK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EL250)+EL250>$AJ25,$AJ25-SUM($AK250:EL250),EL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EM250)+EM250>$AJ25,$AJ25-SUM($AK250:EM250),EM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EN250)+EN250>$AJ25,$AJ25-SUM($AK250:EN250),EN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EO250)+EO250>$AJ25,$AJ25-SUM($AK250:EO250),EO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EP250)+EP250>$AJ25,$AJ25-SUM($AK250:EP250),EP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EQ250)+EQ250>$AJ25,$AJ25-SUM($AK250:EQ250),EQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:ER250)+ER250>$AJ25,$AJ25-SUM($AK250:ER250),ER250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:ES250)+ES250>$AJ25,$AJ25-SUM($AK250:ES250),ES250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:ET250)+ET250>$AJ25,$AJ25-SUM($AK250:ET250),ET250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EU250)+EU250>$AJ25,$AJ25-SUM($AK250:EU250),EU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EV250)+EV250>$AJ25,$AJ25-SUM($AK250:EV250),EV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EW250)+EW250>$AJ25,$AJ25-SUM($AK250:EW250),EW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EX250)+EX250>$AJ25,$AJ25-SUM($AK250:EX250),EX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EY250)+EY250>$AJ25,$AJ25-SUM($AK250:EY250),EY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:EZ250)+EZ250>$AJ25,$AJ25-SUM($AK250:EZ250),EZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FA250)+FA250>$AJ25,$AJ25-SUM($AK250:FA250),FA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FB250)+FB250>$AJ25,$AJ25-SUM($AK250:FB250),FB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FC250)+FC250>$AJ25,$AJ25-SUM($AK250:FC250),FC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FD250)+FD250>$AJ25,$AJ25-SUM($AK250:FD250),FD250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FE250)+FE250>$AJ25,$AJ25-SUM($AK250:FE250),FE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FF250)+FF250>$AJ25,$AJ25-SUM($AK250:FF250),FF250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FG250)+FG250>$AJ25,$AJ25-SUM($AK250:FG250),FG250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FH250)+FH250>$AJ25,$AJ25-SUM($AK250:FH250),FH250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FI250)+FI250>$AJ25,$AJ25-SUM($AK250:FI250),FI250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FJ250)+FJ250>$AJ25,$AJ25-SUM($AK250:FJ250),FJ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FK250)+FK250>$AJ25,$AJ25-SUM($AK250:FK250),FK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FL250)+FL250>$AJ25,$AJ25-SUM($AK250:FL250),FL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FM250)+FM250>$AJ25,$AJ25-SUM($AK250:FM250),FM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FN250)+FN250>$AJ25,$AJ25-SUM($AK250:FN250),FN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FO250)+FO250>$AJ25,$AJ25-SUM($AK250:FO250),FO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FP250)+FP250>$AJ25,$AJ25-SUM($AK250:FP250),FP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FQ250)+FQ250>$AJ25,$AJ25-SUM($AK250:FQ250),FQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FR250)+FR250>$AJ25,$AJ25-SUM($AK250:FR250),FR250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FS250)+FS250>$AJ25,$AJ25-SUM($AK250:FS250),FS250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FT250)+FT250>$AJ25,$AJ25-SUM($AK250:FT250),FT250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FU250)+FU250>$AJ25,$AJ25-SUM($AK250:FU250),FU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FV250)+FV250>$AJ25,$AJ25-SUM($AK250:FV250),FV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FW250)+FW250>$AJ25,$AJ25-SUM($AK250:FW250),FW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FX250)+FX250>$AJ25,$AJ25-SUM($AK250:FX250),FX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FY250)+FY250>$AJ25,$AJ25-SUM($AK250:FY250),FY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:FZ250)+FZ250>$AJ25,$AJ25-SUM($AK250:FZ250),FZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GA250)+GA250>$AJ25,$AJ25-SUM($AK250:GA250),GA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GB250)+GB250>$AJ25,$AJ25-SUM($AK250:GB250),GB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GC250)+GC250>$AJ25,$AJ25-SUM($AK250:GC250),GC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GD250)+GD250>$AJ25,$AJ25-SUM($AK250:GD250),GD250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GE250)+GE250>$AJ25,$AJ25-SUM($AK250:GE250),GE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GF250)+GF250>$AJ25,$AJ25-SUM($AK250:GF250),GF250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GG250)+GG250>$AJ25,$AJ25-SUM($AK250:GG250),GG250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GH250)+GH250>$AJ25,$AJ25-SUM($AK250:GH250),GH250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GI250)+GI250>$AJ25,$AJ25-SUM($AK250:GI250),GI250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GJ250)+GJ250>$AJ25,$AJ25-SUM($AK250:GJ250),GJ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GK250)+GK250>$AJ25,$AJ25-SUM($AK250:GK250),GK250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GL250)+GL250>$AJ25,$AJ25-SUM($AK250:GL250),GL250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GM250)+GM250>$AJ25,$AJ25-SUM($AK250:GM250),GM250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GN250)+GN250>$AJ25,$AJ25-SUM($AK250:GN250),GN250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GO250)+GO250>$AJ25,$AJ25-SUM($AK250:GO250),GO250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GP250)+GP250>$AJ25,$AJ25-SUM($AK250:GP250),GP250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GQ250)+GQ250>$AJ25,$AJ25-SUM($AK250:GQ250),GQ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GR250)+GR250>$AJ25,$AJ25-SUM($AK250:GR250),GR250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GS250)+GS250>$AJ25,$AJ25-SUM($AK250:GS250),GS250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GT250)+GT250>$AJ25,$AJ25-SUM($AK250:GT250),GT250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GU250)+GU250>$AJ25,$AJ25-SUM($AK250:GU250),GU250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GV250)+GV250>$AJ25,$AJ25-SUM($AK250:GV250),GV250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GW250)+GW250>$AJ25,$AJ25-SUM($AK250:GW250),GW250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GX250)+GX250>$AJ25,$AJ25-SUM($AK250:GX250),GX250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GY250)+GY250>$AJ25,$AJ25-SUM($AK250:GY250),GY250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:GZ250)+GZ250>$AJ25,$AJ25-SUM($AK250:GZ250),GZ250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:HA250)+HA250>$AJ25,$AJ25-SUM($AK250:HA250),HA250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:HB250)+HB250>$AJ25,$AJ25-SUM($AK250:HB250),HB250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:HC250)+HC250>$AJ25,$AJ25-SUM($AK250:HC250),HC250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:HD250)+HD250>$AJ25,$AJ25-SUM($AK250:HD250),HD250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:HE250)+HE250>$AJ25,$AJ25-SUM($AK250:HE250),HE250),0)","v":0},{"$f":"IF($AK250>0,IF(SUM($AK250:HF250)+HF250>$AJ25,$AJ25-SUM($AK250:HF250),HF250),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK251>0,IF(SUM($AK251:AK251)+AK251>$AJ26,$AJ26-SUM($AK251:AK251),AK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AL251)+AL251>$AJ26,$AJ26-SUM($AK251:AL251),AL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AM251)+AM251>$AJ26,$AJ26-SUM($AK251:AM251),AM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AN251)+AN251>$AJ26,$AJ26-SUM($AK251:AN251),AN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AO251)+AO251>$AJ26,$AJ26-SUM($AK251:AO251),AO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AP251)+AP251>$AJ26,$AJ26-SUM($AK251:AP251),AP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AQ251)+AQ251>$AJ26,$AJ26-SUM($AK251:AQ251),AQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AR251)+AR251>$AJ26,$AJ26-SUM($AK251:AR251),AR251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AS251)+AS251>$AJ26,$AJ26-SUM($AK251:AS251),AS251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AT251)+AT251>$AJ26,$AJ26-SUM($AK251:AT251),AT251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AU251)+AU251>$AJ26,$AJ26-SUM($AK251:AU251),AU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AV251)+AV251>$AJ26,$AJ26-SUM($AK251:AV251),AV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AW251)+AW251>$AJ26,$AJ26-SUM($AK251:AW251),AW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AX251)+AX251>$AJ26,$AJ26-SUM($AK251:AX251),AX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AY251)+AY251>$AJ26,$AJ26-SUM($AK251:AY251),AY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:AZ251)+AZ251>$AJ26,$AJ26-SUM($AK251:AZ251),AZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BA251)+BA251>$AJ26,$AJ26-SUM($AK251:BA251),BA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BB251)+BB251>$AJ26,$AJ26-SUM($AK251:BB251),BB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BC251)+BC251>$AJ26,$AJ26-SUM($AK251:BC251),BC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BD251)+BD251>$AJ26,$AJ26-SUM($AK251:BD251),BD251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BE251)+BE251>$AJ26,$AJ26-SUM($AK251:BE251),BE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BF251)+BF251>$AJ26,$AJ26-SUM($AK251:BF251),BF251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BG251)+BG251>$AJ26,$AJ26-SUM($AK251:BG251),BG251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BH251)+BH251>$AJ26,$AJ26-SUM($AK251:BH251),BH251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BI251)+BI251>$AJ26,$AJ26-SUM($AK251:BI251),BI251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BJ251)+BJ251>$AJ26,$AJ26-SUM($AK251:BJ251),BJ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BK251)+BK251>$AJ26,$AJ26-SUM($AK251:BK251),BK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BL251)+BL251>$AJ26,$AJ26-SUM($AK251:BL251),BL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BM251)+BM251>$AJ26,$AJ26-SUM($AK251:BM251),BM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BN251)+BN251>$AJ26,$AJ26-SUM($AK251:BN251),BN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BO251)+BO251>$AJ26,$AJ26-SUM($AK251:BO251),BO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BP251)+BP251>$AJ26,$AJ26-SUM($AK251:BP251),BP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BQ251)+BQ251>$AJ26,$AJ26-SUM($AK251:BQ251),BQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BR251)+BR251>$AJ26,$AJ26-SUM($AK251:BR251),BR251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BS251)+BS251>$AJ26,$AJ26-SUM($AK251:BS251),BS251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BT251)+BT251>$AJ26,$AJ26-SUM($AK251:BT251),BT251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BU251)+BU251>$AJ26,$AJ26-SUM($AK251:BU251),BU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BV251)+BV251>$AJ26,$AJ26-SUM($AK251:BV251),BV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BW251)+BW251>$AJ26,$AJ26-SUM($AK251:BW251),BW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BX251)+BX251>$AJ26,$AJ26-SUM($AK251:BX251),BX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BY251)+BY251>$AJ26,$AJ26-SUM($AK251:BY251),BY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:BZ251)+BZ251>$AJ26,$AJ26-SUM($AK251:BZ251),BZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CA251)+CA251>$AJ26,$AJ26-SUM($AK251:CA251),CA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CB251)+CB251>$AJ26,$AJ26-SUM($AK251:CB251),CB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CC251)+CC251>$AJ26,$AJ26-SUM($AK251:CC251),CC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CD251)+CD251>$AJ26,$AJ26-SUM($AK251:CD251),CD251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CE251)+CE251>$AJ26,$AJ26-SUM($AK251:CE251),CE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CF251)+CF251>$AJ26,$AJ26-SUM($AK251:CF251),CF251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CG251)+CG251>$AJ26,$AJ26-SUM($AK251:CG251),CG251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CH251)+CH251>$AJ26,$AJ26-SUM($AK251:CH251),CH251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CI251)+CI251>$AJ26,$AJ26-SUM($AK251:CI251),CI251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CJ251)+CJ251>$AJ26,$AJ26-SUM($AK251:CJ251),CJ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CK251)+CK251>$AJ26,$AJ26-SUM($AK251:CK251),CK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CL251)+CL251>$AJ26,$AJ26-SUM($AK251:CL251),CL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CM251)+CM251>$AJ26,$AJ26-SUM($AK251:CM251),CM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CN251)+CN251>$AJ26,$AJ26-SUM($AK251:CN251),CN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CO251)+CO251>$AJ26,$AJ26-SUM($AK251:CO251),CO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CP251)+CP251>$AJ26,$AJ26-SUM($AK251:CP251),CP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CQ251)+CQ251>$AJ26,$AJ26-SUM($AK251:CQ251),CQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CR251)+CR251>$AJ26,$AJ26-SUM($AK251:CR251),CR251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CS251)+CS251>$AJ26,$AJ26-SUM($AK251:CS251),CS251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CT251)+CT251>$AJ26,$AJ26-SUM($AK251:CT251),CT251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CU251)+CU251>$AJ26,$AJ26-SUM($AK251:CU251),CU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CV251)+CV251>$AJ26,$AJ26-SUM($AK251:CV251),CV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CW251)+CW251>$AJ26,$AJ26-SUM($AK251:CW251),CW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CX251)+CX251>$AJ26,$AJ26-SUM($AK251:CX251),CX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CY251)+CY251>$AJ26,$AJ26-SUM($AK251:CY251),CY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:CZ251)+CZ251>$AJ26,$AJ26-SUM($AK251:CZ251),CZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DA251)+DA251>$AJ26,$AJ26-SUM($AK251:DA251),DA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DB251)+DB251>$AJ26,$AJ26-SUM($AK251:DB251),DB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DC251)+DC251>$AJ26,$AJ26-SUM($AK251:DC251),DC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DD251)+DD251>$AJ26,$AJ26-SUM($AK251:DD251),DD251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DE251)+DE251>$AJ26,$AJ26-SUM($AK251:DE251),DE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DF251)+DF251>$AJ26,$AJ26-SUM($AK251:DF251),DF251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DG251)+DG251>$AJ26,$AJ26-SUM($AK251:DG251),DG251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DH251)+DH251>$AJ26,$AJ26-SUM($AK251:DH251),DH251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DI251)+DI251>$AJ26,$AJ26-SUM($AK251:DI251),DI251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DJ251)+DJ251>$AJ26,$AJ26-SUM($AK251:DJ251),DJ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DK251)+DK251>$AJ26,$AJ26-SUM($AK251:DK251),DK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DL251)+DL251>$AJ26,$AJ26-SUM($AK251:DL251),DL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DM251)+DM251>$AJ26,$AJ26-SUM($AK251:DM251),DM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DN251)+DN251>$AJ26,$AJ26-SUM($AK251:DN251),DN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DO251)+DO251>$AJ26,$AJ26-SUM($AK251:DO251),DO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DP251)+DP251>$AJ26,$AJ26-SUM($AK251:DP251),DP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DQ251)+DQ251>$AJ26,$AJ26-SUM($AK251:DQ251),DQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DR251)+DR251>$AJ26,$AJ26-SUM($AK251:DR251),DR251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DS251)+DS251>$AJ26,$AJ26-SUM($AK251:DS251),DS251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DT251)+DT251>$AJ26,$AJ26-SUM($AK251:DT251),DT251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DU251)+DU251>$AJ26,$AJ26-SUM($AK251:DU251),DU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DV251)+DV251>$AJ26,$AJ26-SUM($AK251:DV251),DV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DW251)+DW251>$AJ26,$AJ26-SUM($AK251:DW251),DW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DX251)+DX251>$AJ26,$AJ26-SUM($AK251:DX251),DX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DY251)+DY251>$AJ26,$AJ26-SUM($AK251:DY251),DY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:DZ251)+DZ251>$AJ26,$AJ26-SUM($AK251:DZ251),DZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EA251)+EA251>$AJ26,$AJ26-SUM($AK251:EA251),EA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EB251)+EB251>$AJ26,$AJ26-SUM($AK251:EB251),EB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EC251)+EC251>$AJ26,$AJ26-SUM($AK251:EC251),EC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:ED251)+ED251>$AJ26,$AJ26-SUM($AK251:ED251),ED251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EE251)+EE251>$AJ26,$AJ26-SUM($AK251:EE251),EE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EF251)+EF251>$AJ26,$AJ26-SUM($AK251:EF251),EF251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EG251)+EG251>$AJ26,$AJ26-SUM($AK251:EG251),EG251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EH251)+EH251>$AJ26,$AJ26-SUM($AK251:EH251),EH251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EI251)+EI251>$AJ26,$AJ26-SUM($AK251:EI251),EI251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EJ251)+EJ251>$AJ26,$AJ26-SUM($AK251:EJ251),EJ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EK251)+EK251>$AJ26,$AJ26-SUM($AK251:EK251),EK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EL251)+EL251>$AJ26,$AJ26-SUM($AK251:EL251),EL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EM251)+EM251>$AJ26,$AJ26-SUM($AK251:EM251),EM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EN251)+EN251>$AJ26,$AJ26-SUM($AK251:EN251),EN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EO251)+EO251>$AJ26,$AJ26-SUM($AK251:EO251),EO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EP251)+EP251>$AJ26,$AJ26-SUM($AK251:EP251),EP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EQ251)+EQ251>$AJ26,$AJ26-SUM($AK251:EQ251),EQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:ER251)+ER251>$AJ26,$AJ26-SUM($AK251:ER251),ER251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:ES251)+ES251>$AJ26,$AJ26-SUM($AK251:ES251),ES251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:ET251)+ET251>$AJ26,$AJ26-SUM($AK251:ET251),ET251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EU251)+EU251>$AJ26,$AJ26-SUM($AK251:EU251),EU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EV251)+EV251>$AJ26,$AJ26-SUM($AK251:EV251),EV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EW251)+EW251>$AJ26,$AJ26-SUM($AK251:EW251),EW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EX251)+EX251>$AJ26,$AJ26-SUM($AK251:EX251),EX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EY251)+EY251>$AJ26,$AJ26-SUM($AK251:EY251),EY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:EZ251)+EZ251>$AJ26,$AJ26-SUM($AK251:EZ251),EZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FA251)+FA251>$AJ26,$AJ26-SUM($AK251:FA251),FA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FB251)+FB251>$AJ26,$AJ26-SUM($AK251:FB251),FB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FC251)+FC251>$AJ26,$AJ26-SUM($AK251:FC251),FC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FD251)+FD251>$AJ26,$AJ26-SUM($AK251:FD251),FD251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FE251)+FE251>$AJ26,$AJ26-SUM($AK251:FE251),FE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FF251)+FF251>$AJ26,$AJ26-SUM($AK251:FF251),FF251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FG251)+FG251>$AJ26,$AJ26-SUM($AK251:FG251),FG251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FH251)+FH251>$AJ26,$AJ26-SUM($AK251:FH251),FH251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FI251)+FI251>$AJ26,$AJ26-SUM($AK251:FI251),FI251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FJ251)+FJ251>$AJ26,$AJ26-SUM($AK251:FJ251),FJ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FK251)+FK251>$AJ26,$AJ26-SUM($AK251:FK251),FK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FL251)+FL251>$AJ26,$AJ26-SUM($AK251:FL251),FL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FM251)+FM251>$AJ26,$AJ26-SUM($AK251:FM251),FM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FN251)+FN251>$AJ26,$AJ26-SUM($AK251:FN251),FN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FO251)+FO251>$AJ26,$AJ26-SUM($AK251:FO251),FO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FP251)+FP251>$AJ26,$AJ26-SUM($AK251:FP251),FP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FQ251)+FQ251>$AJ26,$AJ26-SUM($AK251:FQ251),FQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FR251)+FR251>$AJ26,$AJ26-SUM($AK251:FR251),FR251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FS251)+FS251>$AJ26,$AJ26-SUM($AK251:FS251),FS251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FT251)+FT251>$AJ26,$AJ26-SUM($AK251:FT251),FT251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FU251)+FU251>$AJ26,$AJ26-SUM($AK251:FU251),FU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FV251)+FV251>$AJ26,$AJ26-SUM($AK251:FV251),FV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FW251)+FW251>$AJ26,$AJ26-SUM($AK251:FW251),FW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FX251)+FX251>$AJ26,$AJ26-SUM($AK251:FX251),FX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FY251)+FY251>$AJ26,$AJ26-SUM($AK251:FY251),FY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:FZ251)+FZ251>$AJ26,$AJ26-SUM($AK251:FZ251),FZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GA251)+GA251>$AJ26,$AJ26-SUM($AK251:GA251),GA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GB251)+GB251>$AJ26,$AJ26-SUM($AK251:GB251),GB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GC251)+GC251>$AJ26,$AJ26-SUM($AK251:GC251),GC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GD251)+GD251>$AJ26,$AJ26-SUM($AK251:GD251),GD251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GE251)+GE251>$AJ26,$AJ26-SUM($AK251:GE251),GE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GF251)+GF251>$AJ26,$AJ26-SUM($AK251:GF251),GF251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GG251)+GG251>$AJ26,$AJ26-SUM($AK251:GG251),GG251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GH251)+GH251>$AJ26,$AJ26-SUM($AK251:GH251),GH251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GI251)+GI251>$AJ26,$AJ26-SUM($AK251:GI251),GI251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GJ251)+GJ251>$AJ26,$AJ26-SUM($AK251:GJ251),GJ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GK251)+GK251>$AJ26,$AJ26-SUM($AK251:GK251),GK251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GL251)+GL251>$AJ26,$AJ26-SUM($AK251:GL251),GL251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GM251)+GM251>$AJ26,$AJ26-SUM($AK251:GM251),GM251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GN251)+GN251>$AJ26,$AJ26-SUM($AK251:GN251),GN251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GO251)+GO251>$AJ26,$AJ26-SUM($AK251:GO251),GO251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GP251)+GP251>$AJ26,$AJ26-SUM($AK251:GP251),GP251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GQ251)+GQ251>$AJ26,$AJ26-SUM($AK251:GQ251),GQ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GR251)+GR251>$AJ26,$AJ26-SUM($AK251:GR251),GR251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GS251)+GS251>$AJ26,$AJ26-SUM($AK251:GS251),GS251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GT251)+GT251>$AJ26,$AJ26-SUM($AK251:GT251),GT251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GU251)+GU251>$AJ26,$AJ26-SUM($AK251:GU251),GU251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GV251)+GV251>$AJ26,$AJ26-SUM($AK251:GV251),GV251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GW251)+GW251>$AJ26,$AJ26-SUM($AK251:GW251),GW251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GX251)+GX251>$AJ26,$AJ26-SUM($AK251:GX251),GX251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GY251)+GY251>$AJ26,$AJ26-SUM($AK251:GY251),GY251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:GZ251)+GZ251>$AJ26,$AJ26-SUM($AK251:GZ251),GZ251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:HA251)+HA251>$AJ26,$AJ26-SUM($AK251:HA251),HA251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:HB251)+HB251>$AJ26,$AJ26-SUM($AK251:HB251),HB251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:HC251)+HC251>$AJ26,$AJ26-SUM($AK251:HC251),HC251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:HD251)+HD251>$AJ26,$AJ26-SUM($AK251:HD251),HD251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:HE251)+HE251>$AJ26,$AJ26-SUM($AK251:HE251),HE251),0)","v":0},{"$f":"IF($AK251>0,IF(SUM($AK251:HF251)+HF251>$AJ26,$AJ26-SUM($AK251:HF251),HF251),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK252>0,IF(SUM($AK252:AK252)+AK252>$AJ27,$AJ27-SUM($AK252:AK252),AK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AL252)+AL252>$AJ27,$AJ27-SUM($AK252:AL252),AL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AM252)+AM252>$AJ27,$AJ27-SUM($AK252:AM252),AM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AN252)+AN252>$AJ27,$AJ27-SUM($AK252:AN252),AN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AO252)+AO252>$AJ27,$AJ27-SUM($AK252:AO252),AO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AP252)+AP252>$AJ27,$AJ27-SUM($AK252:AP252),AP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AQ252)+AQ252>$AJ27,$AJ27-SUM($AK252:AQ252),AQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AR252)+AR252>$AJ27,$AJ27-SUM($AK252:AR252),AR252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AS252)+AS252>$AJ27,$AJ27-SUM($AK252:AS252),AS252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AT252)+AT252>$AJ27,$AJ27-SUM($AK252:AT252),AT252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AU252)+AU252>$AJ27,$AJ27-SUM($AK252:AU252),AU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AV252)+AV252>$AJ27,$AJ27-SUM($AK252:AV252),AV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AW252)+AW252>$AJ27,$AJ27-SUM($AK252:AW252),AW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AX252)+AX252>$AJ27,$AJ27-SUM($AK252:AX252),AX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AY252)+AY252>$AJ27,$AJ27-SUM($AK252:AY252),AY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:AZ252)+AZ252>$AJ27,$AJ27-SUM($AK252:AZ252),AZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BA252)+BA252>$AJ27,$AJ27-SUM($AK252:BA252),BA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BB252)+BB252>$AJ27,$AJ27-SUM($AK252:BB252),BB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BC252)+BC252>$AJ27,$AJ27-SUM($AK252:BC252),BC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BD252)+BD252>$AJ27,$AJ27-SUM($AK252:BD252),BD252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BE252)+BE252>$AJ27,$AJ27-SUM($AK252:BE252),BE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BF252)+BF252>$AJ27,$AJ27-SUM($AK252:BF252),BF252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BG252)+BG252>$AJ27,$AJ27-SUM($AK252:BG252),BG252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BH252)+BH252>$AJ27,$AJ27-SUM($AK252:BH252),BH252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BI252)+BI252>$AJ27,$AJ27-SUM($AK252:BI252),BI252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BJ252)+BJ252>$AJ27,$AJ27-SUM($AK252:BJ252),BJ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BK252)+BK252>$AJ27,$AJ27-SUM($AK252:BK252),BK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BL252)+BL252>$AJ27,$AJ27-SUM($AK252:BL252),BL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BM252)+BM252>$AJ27,$AJ27-SUM($AK252:BM252),BM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BN252)+BN252>$AJ27,$AJ27-SUM($AK252:BN252),BN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BO252)+BO252>$AJ27,$AJ27-SUM($AK252:BO252),BO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BP252)+BP252>$AJ27,$AJ27-SUM($AK252:BP252),BP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BQ252)+BQ252>$AJ27,$AJ27-SUM($AK252:BQ252),BQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BR252)+BR252>$AJ27,$AJ27-SUM($AK252:BR252),BR252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BS252)+BS252>$AJ27,$AJ27-SUM($AK252:BS252),BS252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BT252)+BT252>$AJ27,$AJ27-SUM($AK252:BT252),BT252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BU252)+BU252>$AJ27,$AJ27-SUM($AK252:BU252),BU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BV252)+BV252>$AJ27,$AJ27-SUM($AK252:BV252),BV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BW252)+BW252>$AJ27,$AJ27-SUM($AK252:BW252),BW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BX252)+BX252>$AJ27,$AJ27-SUM($AK252:BX252),BX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BY252)+BY252>$AJ27,$AJ27-SUM($AK252:BY252),BY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:BZ252)+BZ252>$AJ27,$AJ27-SUM($AK252:BZ252),BZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CA252)+CA252>$AJ27,$AJ27-SUM($AK252:CA252),CA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CB252)+CB252>$AJ27,$AJ27-SUM($AK252:CB252),CB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CC252)+CC252>$AJ27,$AJ27-SUM($AK252:CC252),CC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CD252)+CD252>$AJ27,$AJ27-SUM($AK252:CD252),CD252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CE252)+CE252>$AJ27,$AJ27-SUM($AK252:CE252),CE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CF252)+CF252>$AJ27,$AJ27-SUM($AK252:CF252),CF252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CG252)+CG252>$AJ27,$AJ27-SUM($AK252:CG252),CG252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CH252)+CH252>$AJ27,$AJ27-SUM($AK252:CH252),CH252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CI252)+CI252>$AJ27,$AJ27-SUM($AK252:CI252),CI252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CJ252)+CJ252>$AJ27,$AJ27-SUM($AK252:CJ252),CJ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CK252)+CK252>$AJ27,$AJ27-SUM($AK252:CK252),CK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CL252)+CL252>$AJ27,$AJ27-SUM($AK252:CL252),CL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CM252)+CM252>$AJ27,$AJ27-SUM($AK252:CM252),CM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CN252)+CN252>$AJ27,$AJ27-SUM($AK252:CN252),CN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CO252)+CO252>$AJ27,$AJ27-SUM($AK252:CO252),CO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CP252)+CP252>$AJ27,$AJ27-SUM($AK252:CP252),CP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CQ252)+CQ252>$AJ27,$AJ27-SUM($AK252:CQ252),CQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CR252)+CR252>$AJ27,$AJ27-SUM($AK252:CR252),CR252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CS252)+CS252>$AJ27,$AJ27-SUM($AK252:CS252),CS252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CT252)+CT252>$AJ27,$AJ27-SUM($AK252:CT252),CT252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CU252)+CU252>$AJ27,$AJ27-SUM($AK252:CU252),CU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CV252)+CV252>$AJ27,$AJ27-SUM($AK252:CV252),CV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CW252)+CW252>$AJ27,$AJ27-SUM($AK252:CW252),CW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CX252)+CX252>$AJ27,$AJ27-SUM($AK252:CX252),CX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CY252)+CY252>$AJ27,$AJ27-SUM($AK252:CY252),CY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:CZ252)+CZ252>$AJ27,$AJ27-SUM($AK252:CZ252),CZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DA252)+DA252>$AJ27,$AJ27-SUM($AK252:DA252),DA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DB252)+DB252>$AJ27,$AJ27-SUM($AK252:DB252),DB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DC252)+DC252>$AJ27,$AJ27-SUM($AK252:DC252),DC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DD252)+DD252>$AJ27,$AJ27-SUM($AK252:DD252),DD252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DE252)+DE252>$AJ27,$AJ27-SUM($AK252:DE252),DE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DF252)+DF252>$AJ27,$AJ27-SUM($AK252:DF252),DF252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DG252)+DG252>$AJ27,$AJ27-SUM($AK252:DG252),DG252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DH252)+DH252>$AJ27,$AJ27-SUM($AK252:DH252),DH252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DI252)+DI252>$AJ27,$AJ27-SUM($AK252:DI252),DI252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DJ252)+DJ252>$AJ27,$AJ27-SUM($AK252:DJ252),DJ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DK252)+DK252>$AJ27,$AJ27-SUM($AK252:DK252),DK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DL252)+DL252>$AJ27,$AJ27-SUM($AK252:DL252),DL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DM252)+DM252>$AJ27,$AJ27-SUM($AK252:DM252),DM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DN252)+DN252>$AJ27,$AJ27-SUM($AK252:DN252),DN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DO252)+DO252>$AJ27,$AJ27-SUM($AK252:DO252),DO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DP252)+DP252>$AJ27,$AJ27-SUM($AK252:DP252),DP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DQ252)+DQ252>$AJ27,$AJ27-SUM($AK252:DQ252),DQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DR252)+DR252>$AJ27,$AJ27-SUM($AK252:DR252),DR252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DS252)+DS252>$AJ27,$AJ27-SUM($AK252:DS252),DS252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DT252)+DT252>$AJ27,$AJ27-SUM($AK252:DT252),DT252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DU252)+DU252>$AJ27,$AJ27-SUM($AK252:DU252),DU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DV252)+DV252>$AJ27,$AJ27-SUM($AK252:DV252),DV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DW252)+DW252>$AJ27,$AJ27-SUM($AK252:DW252),DW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DX252)+DX252>$AJ27,$AJ27-SUM($AK252:DX252),DX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DY252)+DY252>$AJ27,$AJ27-SUM($AK252:DY252),DY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:DZ252)+DZ252>$AJ27,$AJ27-SUM($AK252:DZ252),DZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EA252)+EA252>$AJ27,$AJ27-SUM($AK252:EA252),EA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EB252)+EB252>$AJ27,$AJ27-SUM($AK252:EB252),EB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EC252)+EC252>$AJ27,$AJ27-SUM($AK252:EC252),EC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:ED252)+ED252>$AJ27,$AJ27-SUM($AK252:ED252),ED252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EE252)+EE252>$AJ27,$AJ27-SUM($AK252:EE252),EE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EF252)+EF252>$AJ27,$AJ27-SUM($AK252:EF252),EF252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EG252)+EG252>$AJ27,$AJ27-SUM($AK252:EG252),EG252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EH252)+EH252>$AJ27,$AJ27-SUM($AK252:EH252),EH252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EI252)+EI252>$AJ27,$AJ27-SUM($AK252:EI252),EI252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EJ252)+EJ252>$AJ27,$AJ27-SUM($AK252:EJ252),EJ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EK252)+EK252>$AJ27,$AJ27-SUM($AK252:EK252),EK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EL252)+EL252>$AJ27,$AJ27-SUM($AK252:EL252),EL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EM252)+EM252>$AJ27,$AJ27-SUM($AK252:EM252),EM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EN252)+EN252>$AJ27,$AJ27-SUM($AK252:EN252),EN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EO252)+EO252>$AJ27,$AJ27-SUM($AK252:EO252),EO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EP252)+EP252>$AJ27,$AJ27-SUM($AK252:EP252),EP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EQ252)+EQ252>$AJ27,$AJ27-SUM($AK252:EQ252),EQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:ER252)+ER252>$AJ27,$AJ27-SUM($AK252:ER252),ER252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:ES252)+ES252>$AJ27,$AJ27-SUM($AK252:ES252),ES252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:ET252)+ET252>$AJ27,$AJ27-SUM($AK252:ET252),ET252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EU252)+EU252>$AJ27,$AJ27-SUM($AK252:EU252),EU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EV252)+EV252>$AJ27,$AJ27-SUM($AK252:EV252),EV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EW252)+EW252>$AJ27,$AJ27-SUM($AK252:EW252),EW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EX252)+EX252>$AJ27,$AJ27-SUM($AK252:EX252),EX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EY252)+EY252>$AJ27,$AJ27-SUM($AK252:EY252),EY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:EZ252)+EZ252>$AJ27,$AJ27-SUM($AK252:EZ252),EZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FA252)+FA252>$AJ27,$AJ27-SUM($AK252:FA252),FA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FB252)+FB252>$AJ27,$AJ27-SUM($AK252:FB252),FB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FC252)+FC252>$AJ27,$AJ27-SUM($AK252:FC252),FC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FD252)+FD252>$AJ27,$AJ27-SUM($AK252:FD252),FD252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FE252)+FE252>$AJ27,$AJ27-SUM($AK252:FE252),FE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FF252)+FF252>$AJ27,$AJ27-SUM($AK252:FF252),FF252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FG252)+FG252>$AJ27,$AJ27-SUM($AK252:FG252),FG252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FH252)+FH252>$AJ27,$AJ27-SUM($AK252:FH252),FH252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FI252)+FI252>$AJ27,$AJ27-SUM($AK252:FI252),FI252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FJ252)+FJ252>$AJ27,$AJ27-SUM($AK252:FJ252),FJ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FK252)+FK252>$AJ27,$AJ27-SUM($AK252:FK252),FK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FL252)+FL252>$AJ27,$AJ27-SUM($AK252:FL252),FL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FM252)+FM252>$AJ27,$AJ27-SUM($AK252:FM252),FM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FN252)+FN252>$AJ27,$AJ27-SUM($AK252:FN252),FN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FO252)+FO252>$AJ27,$AJ27-SUM($AK252:FO252),FO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FP252)+FP252>$AJ27,$AJ27-SUM($AK252:FP252),FP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FQ252)+FQ252>$AJ27,$AJ27-SUM($AK252:FQ252),FQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FR252)+FR252>$AJ27,$AJ27-SUM($AK252:FR252),FR252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FS252)+FS252>$AJ27,$AJ27-SUM($AK252:FS252),FS252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FT252)+FT252>$AJ27,$AJ27-SUM($AK252:FT252),FT252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FU252)+FU252>$AJ27,$AJ27-SUM($AK252:FU252),FU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FV252)+FV252>$AJ27,$AJ27-SUM($AK252:FV252),FV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FW252)+FW252>$AJ27,$AJ27-SUM($AK252:FW252),FW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FX252)+FX252>$AJ27,$AJ27-SUM($AK252:FX252),FX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FY252)+FY252>$AJ27,$AJ27-SUM($AK252:FY252),FY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:FZ252)+FZ252>$AJ27,$AJ27-SUM($AK252:FZ252),FZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GA252)+GA252>$AJ27,$AJ27-SUM($AK252:GA252),GA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GB252)+GB252>$AJ27,$AJ27-SUM($AK252:GB252),GB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GC252)+GC252>$AJ27,$AJ27-SUM($AK252:GC252),GC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GD252)+GD252>$AJ27,$AJ27-SUM($AK252:GD252),GD252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GE252)+GE252>$AJ27,$AJ27-SUM($AK252:GE252),GE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GF252)+GF252>$AJ27,$AJ27-SUM($AK252:GF252),GF252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GG252)+GG252>$AJ27,$AJ27-SUM($AK252:GG252),GG252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GH252)+GH252>$AJ27,$AJ27-SUM($AK252:GH252),GH252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GI252)+GI252>$AJ27,$AJ27-SUM($AK252:GI252),GI252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GJ252)+GJ252>$AJ27,$AJ27-SUM($AK252:GJ252),GJ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GK252)+GK252>$AJ27,$AJ27-SUM($AK252:GK252),GK252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GL252)+GL252>$AJ27,$AJ27-SUM($AK252:GL252),GL252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GM252)+GM252>$AJ27,$AJ27-SUM($AK252:GM252),GM252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GN252)+GN252>$AJ27,$AJ27-SUM($AK252:GN252),GN252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GO252)+GO252>$AJ27,$AJ27-SUM($AK252:GO252),GO252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GP252)+GP252>$AJ27,$AJ27-SUM($AK252:GP252),GP252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GQ252)+GQ252>$AJ27,$AJ27-SUM($AK252:GQ252),GQ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GR252)+GR252>$AJ27,$AJ27-SUM($AK252:GR252),GR252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GS252)+GS252>$AJ27,$AJ27-SUM($AK252:GS252),GS252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GT252)+GT252>$AJ27,$AJ27-SUM($AK252:GT252),GT252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GU252)+GU252>$AJ27,$AJ27-SUM($AK252:GU252),GU252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GV252)+GV252>$AJ27,$AJ27-SUM($AK252:GV252),GV252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GW252)+GW252>$AJ27,$AJ27-SUM($AK252:GW252),GW252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GX252)+GX252>$AJ27,$AJ27-SUM($AK252:GX252),GX252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GY252)+GY252>$AJ27,$AJ27-SUM($AK252:GY252),GY252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:GZ252)+GZ252>$AJ27,$AJ27-SUM($AK252:GZ252),GZ252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:HA252)+HA252>$AJ27,$AJ27-SUM($AK252:HA252),HA252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:HB252)+HB252>$AJ27,$AJ27-SUM($AK252:HB252),HB252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:HC252)+HC252>$AJ27,$AJ27-SUM($AK252:HC252),HC252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:HD252)+HD252>$AJ27,$AJ27-SUM($AK252:HD252),HD252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:HE252)+HE252>$AJ27,$AJ27-SUM($AK252:HE252),HE252),0)","v":0},{"$f":"IF($AK252>0,IF(SUM($AK252:HF252)+HF252>$AJ27,$AJ27-SUM($AK252:HF252),HF252),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK253>0,IF(SUM($AK253:AK253)+AK253>$AJ28,$AJ28-SUM($AK253:AK253),AK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AL253)+AL253>$AJ28,$AJ28-SUM($AK253:AL253),AL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AM253)+AM253>$AJ28,$AJ28-SUM($AK253:AM253),AM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AN253)+AN253>$AJ28,$AJ28-SUM($AK253:AN253),AN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AO253)+AO253>$AJ28,$AJ28-SUM($AK253:AO253),AO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AP253)+AP253>$AJ28,$AJ28-SUM($AK253:AP253),AP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AQ253)+AQ253>$AJ28,$AJ28-SUM($AK253:AQ253),AQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AR253)+AR253>$AJ28,$AJ28-SUM($AK253:AR253),AR253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AS253)+AS253>$AJ28,$AJ28-SUM($AK253:AS253),AS253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AT253)+AT253>$AJ28,$AJ28-SUM($AK253:AT253),AT253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AU253)+AU253>$AJ28,$AJ28-SUM($AK253:AU253),AU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AV253)+AV253>$AJ28,$AJ28-SUM($AK253:AV253),AV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AW253)+AW253>$AJ28,$AJ28-SUM($AK253:AW253),AW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AX253)+AX253>$AJ28,$AJ28-SUM($AK253:AX253),AX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AY253)+AY253>$AJ28,$AJ28-SUM($AK253:AY253),AY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:AZ253)+AZ253>$AJ28,$AJ28-SUM($AK253:AZ253),AZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BA253)+BA253>$AJ28,$AJ28-SUM($AK253:BA253),BA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BB253)+BB253>$AJ28,$AJ28-SUM($AK253:BB253),BB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BC253)+BC253>$AJ28,$AJ28-SUM($AK253:BC253),BC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BD253)+BD253>$AJ28,$AJ28-SUM($AK253:BD253),BD253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BE253)+BE253>$AJ28,$AJ28-SUM($AK253:BE253),BE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BF253)+BF253>$AJ28,$AJ28-SUM($AK253:BF253),BF253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BG253)+BG253>$AJ28,$AJ28-SUM($AK253:BG253),BG253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BH253)+BH253>$AJ28,$AJ28-SUM($AK253:BH253),BH253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BI253)+BI253>$AJ28,$AJ28-SUM($AK253:BI253),BI253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BJ253)+BJ253>$AJ28,$AJ28-SUM($AK253:BJ253),BJ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BK253)+BK253>$AJ28,$AJ28-SUM($AK253:BK253),BK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BL253)+BL253>$AJ28,$AJ28-SUM($AK253:BL253),BL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BM253)+BM253>$AJ28,$AJ28-SUM($AK253:BM253),BM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BN253)+BN253>$AJ28,$AJ28-SUM($AK253:BN253),BN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BO253)+BO253>$AJ28,$AJ28-SUM($AK253:BO253),BO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BP253)+BP253>$AJ28,$AJ28-SUM($AK253:BP253),BP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BQ253)+BQ253>$AJ28,$AJ28-SUM($AK253:BQ253),BQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BR253)+BR253>$AJ28,$AJ28-SUM($AK253:BR253),BR253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BS253)+BS253>$AJ28,$AJ28-SUM($AK253:BS253),BS253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BT253)+BT253>$AJ28,$AJ28-SUM($AK253:BT253),BT253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BU253)+BU253>$AJ28,$AJ28-SUM($AK253:BU253),BU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BV253)+BV253>$AJ28,$AJ28-SUM($AK253:BV253),BV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BW253)+BW253>$AJ28,$AJ28-SUM($AK253:BW253),BW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BX253)+BX253>$AJ28,$AJ28-SUM($AK253:BX253),BX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BY253)+BY253>$AJ28,$AJ28-SUM($AK253:BY253),BY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:BZ253)+BZ253>$AJ28,$AJ28-SUM($AK253:BZ253),BZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CA253)+CA253>$AJ28,$AJ28-SUM($AK253:CA253),CA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CB253)+CB253>$AJ28,$AJ28-SUM($AK253:CB253),CB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CC253)+CC253>$AJ28,$AJ28-SUM($AK253:CC253),CC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CD253)+CD253>$AJ28,$AJ28-SUM($AK253:CD253),CD253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CE253)+CE253>$AJ28,$AJ28-SUM($AK253:CE253),CE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CF253)+CF253>$AJ28,$AJ28-SUM($AK253:CF253),CF253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CG253)+CG253>$AJ28,$AJ28-SUM($AK253:CG253),CG253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CH253)+CH253>$AJ28,$AJ28-SUM($AK253:CH253),CH253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CI253)+CI253>$AJ28,$AJ28-SUM($AK253:CI253),CI253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CJ253)+CJ253>$AJ28,$AJ28-SUM($AK253:CJ253),CJ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CK253)+CK253>$AJ28,$AJ28-SUM($AK253:CK253),CK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CL253)+CL253>$AJ28,$AJ28-SUM($AK253:CL253),CL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CM253)+CM253>$AJ28,$AJ28-SUM($AK253:CM253),CM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CN253)+CN253>$AJ28,$AJ28-SUM($AK253:CN253),CN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CO253)+CO253>$AJ28,$AJ28-SUM($AK253:CO253),CO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CP253)+CP253>$AJ28,$AJ28-SUM($AK253:CP253),CP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CQ253)+CQ253>$AJ28,$AJ28-SUM($AK253:CQ253),CQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CR253)+CR253>$AJ28,$AJ28-SUM($AK253:CR253),CR253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CS253)+CS253>$AJ28,$AJ28-SUM($AK253:CS253),CS253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CT253)+CT253>$AJ28,$AJ28-SUM($AK253:CT253),CT253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CU253)+CU253>$AJ28,$AJ28-SUM($AK253:CU253),CU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CV253)+CV253>$AJ28,$AJ28-SUM($AK253:CV253),CV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CW253)+CW253>$AJ28,$AJ28-SUM($AK253:CW253),CW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CX253)+CX253>$AJ28,$AJ28-SUM($AK253:CX253),CX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CY253)+CY253>$AJ28,$AJ28-SUM($AK253:CY253),CY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:CZ253)+CZ253>$AJ28,$AJ28-SUM($AK253:CZ253),CZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DA253)+DA253>$AJ28,$AJ28-SUM($AK253:DA253),DA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DB253)+DB253>$AJ28,$AJ28-SUM($AK253:DB253),DB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DC253)+DC253>$AJ28,$AJ28-SUM($AK253:DC253),DC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DD253)+DD253>$AJ28,$AJ28-SUM($AK253:DD253),DD253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DE253)+DE253>$AJ28,$AJ28-SUM($AK253:DE253),DE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DF253)+DF253>$AJ28,$AJ28-SUM($AK253:DF253),DF253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DG253)+DG253>$AJ28,$AJ28-SUM($AK253:DG253),DG253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DH253)+DH253>$AJ28,$AJ28-SUM($AK253:DH253),DH253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DI253)+DI253>$AJ28,$AJ28-SUM($AK253:DI253),DI253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DJ253)+DJ253>$AJ28,$AJ28-SUM($AK253:DJ253),DJ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DK253)+DK253>$AJ28,$AJ28-SUM($AK253:DK253),DK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DL253)+DL253>$AJ28,$AJ28-SUM($AK253:DL253),DL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DM253)+DM253>$AJ28,$AJ28-SUM($AK253:DM253),DM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DN253)+DN253>$AJ28,$AJ28-SUM($AK253:DN253),DN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DO253)+DO253>$AJ28,$AJ28-SUM($AK253:DO253),DO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DP253)+DP253>$AJ28,$AJ28-SUM($AK253:DP253),DP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DQ253)+DQ253>$AJ28,$AJ28-SUM($AK253:DQ253),DQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DR253)+DR253>$AJ28,$AJ28-SUM($AK253:DR253),DR253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DS253)+DS253>$AJ28,$AJ28-SUM($AK253:DS253),DS253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DT253)+DT253>$AJ28,$AJ28-SUM($AK253:DT253),DT253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DU253)+DU253>$AJ28,$AJ28-SUM($AK253:DU253),DU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DV253)+DV253>$AJ28,$AJ28-SUM($AK253:DV253),DV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DW253)+DW253>$AJ28,$AJ28-SUM($AK253:DW253),DW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DX253)+DX253>$AJ28,$AJ28-SUM($AK253:DX253),DX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DY253)+DY253>$AJ28,$AJ28-SUM($AK253:DY253),DY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:DZ253)+DZ253>$AJ28,$AJ28-SUM($AK253:DZ253),DZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EA253)+EA253>$AJ28,$AJ28-SUM($AK253:EA253),EA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EB253)+EB253>$AJ28,$AJ28-SUM($AK253:EB253),EB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EC253)+EC253>$AJ28,$AJ28-SUM($AK253:EC253),EC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:ED253)+ED253>$AJ28,$AJ28-SUM($AK253:ED253),ED253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EE253)+EE253>$AJ28,$AJ28-SUM($AK253:EE253),EE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EF253)+EF253>$AJ28,$AJ28-SUM($AK253:EF253),EF253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EG253)+EG253>$AJ28,$AJ28-SUM($AK253:EG253),EG253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EH253)+EH253>$AJ28,$AJ28-SUM($AK253:EH253),EH253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EI253)+EI253>$AJ28,$AJ28-SUM($AK253:EI253),EI253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EJ253)+EJ253>$AJ28,$AJ28-SUM($AK253:EJ253),EJ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EK253)+EK253>$AJ28,$AJ28-SUM($AK253:EK253),EK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EL253)+EL253>$AJ28,$AJ28-SUM($AK253:EL253),EL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EM253)+EM253>$AJ28,$AJ28-SUM($AK253:EM253),EM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EN253)+EN253>$AJ28,$AJ28-SUM($AK253:EN253),EN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EO253)+EO253>$AJ28,$AJ28-SUM($AK253:EO253),EO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EP253)+EP253>$AJ28,$AJ28-SUM($AK253:EP253),EP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EQ253)+EQ253>$AJ28,$AJ28-SUM($AK253:EQ253),EQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:ER253)+ER253>$AJ28,$AJ28-SUM($AK253:ER253),ER253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:ES253)+ES253>$AJ28,$AJ28-SUM($AK253:ES253),ES253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:ET253)+ET253>$AJ28,$AJ28-SUM($AK253:ET253),ET253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EU253)+EU253>$AJ28,$AJ28-SUM($AK253:EU253),EU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EV253)+EV253>$AJ28,$AJ28-SUM($AK253:EV253),EV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EW253)+EW253>$AJ28,$AJ28-SUM($AK253:EW253),EW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EX253)+EX253>$AJ28,$AJ28-SUM($AK253:EX253),EX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EY253)+EY253>$AJ28,$AJ28-SUM($AK253:EY253),EY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:EZ253)+EZ253>$AJ28,$AJ28-SUM($AK253:EZ253),EZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FA253)+FA253>$AJ28,$AJ28-SUM($AK253:FA253),FA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FB253)+FB253>$AJ28,$AJ28-SUM($AK253:FB253),FB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FC253)+FC253>$AJ28,$AJ28-SUM($AK253:FC253),FC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FD253)+FD253>$AJ28,$AJ28-SUM($AK253:FD253),FD253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FE253)+FE253>$AJ28,$AJ28-SUM($AK253:FE253),FE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FF253)+FF253>$AJ28,$AJ28-SUM($AK253:FF253),FF253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FG253)+FG253>$AJ28,$AJ28-SUM($AK253:FG253),FG253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FH253)+FH253>$AJ28,$AJ28-SUM($AK253:FH253),FH253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FI253)+FI253>$AJ28,$AJ28-SUM($AK253:FI253),FI253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FJ253)+FJ253>$AJ28,$AJ28-SUM($AK253:FJ253),FJ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FK253)+FK253>$AJ28,$AJ28-SUM($AK253:FK253),FK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FL253)+FL253>$AJ28,$AJ28-SUM($AK253:FL253),FL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FM253)+FM253>$AJ28,$AJ28-SUM($AK253:FM253),FM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FN253)+FN253>$AJ28,$AJ28-SUM($AK253:FN253),FN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FO253)+FO253>$AJ28,$AJ28-SUM($AK253:FO253),FO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FP253)+FP253>$AJ28,$AJ28-SUM($AK253:FP253),FP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FQ253)+FQ253>$AJ28,$AJ28-SUM($AK253:FQ253),FQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FR253)+FR253>$AJ28,$AJ28-SUM($AK253:FR253),FR253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FS253)+FS253>$AJ28,$AJ28-SUM($AK253:FS253),FS253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FT253)+FT253>$AJ28,$AJ28-SUM($AK253:FT253),FT253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FU253)+FU253>$AJ28,$AJ28-SUM($AK253:FU253),FU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FV253)+FV253>$AJ28,$AJ28-SUM($AK253:FV253),FV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FW253)+FW253>$AJ28,$AJ28-SUM($AK253:FW253),FW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FX253)+FX253>$AJ28,$AJ28-SUM($AK253:FX253),FX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FY253)+FY253>$AJ28,$AJ28-SUM($AK253:FY253),FY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:FZ253)+FZ253>$AJ28,$AJ28-SUM($AK253:FZ253),FZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GA253)+GA253>$AJ28,$AJ28-SUM($AK253:GA253),GA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GB253)+GB253>$AJ28,$AJ28-SUM($AK253:GB253),GB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GC253)+GC253>$AJ28,$AJ28-SUM($AK253:GC253),GC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GD253)+GD253>$AJ28,$AJ28-SUM($AK253:GD253),GD253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GE253)+GE253>$AJ28,$AJ28-SUM($AK253:GE253),GE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GF253)+GF253>$AJ28,$AJ28-SUM($AK253:GF253),GF253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GG253)+GG253>$AJ28,$AJ28-SUM($AK253:GG253),GG253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GH253)+GH253>$AJ28,$AJ28-SUM($AK253:GH253),GH253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GI253)+GI253>$AJ28,$AJ28-SUM($AK253:GI253),GI253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GJ253)+GJ253>$AJ28,$AJ28-SUM($AK253:GJ253),GJ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GK253)+GK253>$AJ28,$AJ28-SUM($AK253:GK253),GK253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GL253)+GL253>$AJ28,$AJ28-SUM($AK253:GL253),GL253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GM253)+GM253>$AJ28,$AJ28-SUM($AK253:GM253),GM253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GN253)+GN253>$AJ28,$AJ28-SUM($AK253:GN253),GN253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GO253)+GO253>$AJ28,$AJ28-SUM($AK253:GO253),GO253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GP253)+GP253>$AJ28,$AJ28-SUM($AK253:GP253),GP253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GQ253)+GQ253>$AJ28,$AJ28-SUM($AK253:GQ253),GQ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GR253)+GR253>$AJ28,$AJ28-SUM($AK253:GR253),GR253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GS253)+GS253>$AJ28,$AJ28-SUM($AK253:GS253),GS253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GT253)+GT253>$AJ28,$AJ28-SUM($AK253:GT253),GT253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GU253)+GU253>$AJ28,$AJ28-SUM($AK253:GU253),GU253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GV253)+GV253>$AJ28,$AJ28-SUM($AK253:GV253),GV253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GW253)+GW253>$AJ28,$AJ28-SUM($AK253:GW253),GW253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GX253)+GX253>$AJ28,$AJ28-SUM($AK253:GX253),GX253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GY253)+GY253>$AJ28,$AJ28-SUM($AK253:GY253),GY253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:GZ253)+GZ253>$AJ28,$AJ28-SUM($AK253:GZ253),GZ253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:HA253)+HA253>$AJ28,$AJ28-SUM($AK253:HA253),HA253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:HB253)+HB253>$AJ28,$AJ28-SUM($AK253:HB253),HB253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:HC253)+HC253>$AJ28,$AJ28-SUM($AK253:HC253),HC253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:HD253)+HD253>$AJ28,$AJ28-SUM($AK253:HD253),HD253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:HE253)+HE253>$AJ28,$AJ28-SUM($AK253:HE253),HE253),0)","v":0},{"$f":"IF($AK253>0,IF(SUM($AK253:HF253)+HF253>$AJ28,$AJ28-SUM($AK253:HF253),HF253),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK254>0,IF(SUM($AK254:AK254)+AK254>$AJ29,$AJ29-SUM($AK254:AK254),AK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AL254)+AL254>$AJ29,$AJ29-SUM($AK254:AL254),AL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AM254)+AM254>$AJ29,$AJ29-SUM($AK254:AM254),AM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AN254)+AN254>$AJ29,$AJ29-SUM($AK254:AN254),AN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AO254)+AO254>$AJ29,$AJ29-SUM($AK254:AO254),AO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AP254)+AP254>$AJ29,$AJ29-SUM($AK254:AP254),AP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AQ254)+AQ254>$AJ29,$AJ29-SUM($AK254:AQ254),AQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AR254)+AR254>$AJ29,$AJ29-SUM($AK254:AR254),AR254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AS254)+AS254>$AJ29,$AJ29-SUM($AK254:AS254),AS254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AT254)+AT254>$AJ29,$AJ29-SUM($AK254:AT254),AT254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AU254)+AU254>$AJ29,$AJ29-SUM($AK254:AU254),AU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AV254)+AV254>$AJ29,$AJ29-SUM($AK254:AV254),AV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AW254)+AW254>$AJ29,$AJ29-SUM($AK254:AW254),AW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AX254)+AX254>$AJ29,$AJ29-SUM($AK254:AX254),AX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AY254)+AY254>$AJ29,$AJ29-SUM($AK254:AY254),AY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:AZ254)+AZ254>$AJ29,$AJ29-SUM($AK254:AZ254),AZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BA254)+BA254>$AJ29,$AJ29-SUM($AK254:BA254),BA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BB254)+BB254>$AJ29,$AJ29-SUM($AK254:BB254),BB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BC254)+BC254>$AJ29,$AJ29-SUM($AK254:BC254),BC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BD254)+BD254>$AJ29,$AJ29-SUM($AK254:BD254),BD254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BE254)+BE254>$AJ29,$AJ29-SUM($AK254:BE254),BE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BF254)+BF254>$AJ29,$AJ29-SUM($AK254:BF254),BF254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BG254)+BG254>$AJ29,$AJ29-SUM($AK254:BG254),BG254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BH254)+BH254>$AJ29,$AJ29-SUM($AK254:BH254),BH254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BI254)+BI254>$AJ29,$AJ29-SUM($AK254:BI254),BI254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BJ254)+BJ254>$AJ29,$AJ29-SUM($AK254:BJ254),BJ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BK254)+BK254>$AJ29,$AJ29-SUM($AK254:BK254),BK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BL254)+BL254>$AJ29,$AJ29-SUM($AK254:BL254),BL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BM254)+BM254>$AJ29,$AJ29-SUM($AK254:BM254),BM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BN254)+BN254>$AJ29,$AJ29-SUM($AK254:BN254),BN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BO254)+BO254>$AJ29,$AJ29-SUM($AK254:BO254),BO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BP254)+BP254>$AJ29,$AJ29-SUM($AK254:BP254),BP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BQ254)+BQ254>$AJ29,$AJ29-SUM($AK254:BQ254),BQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BR254)+BR254>$AJ29,$AJ29-SUM($AK254:BR254),BR254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BS254)+BS254>$AJ29,$AJ29-SUM($AK254:BS254),BS254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BT254)+BT254>$AJ29,$AJ29-SUM($AK254:BT254),BT254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BU254)+BU254>$AJ29,$AJ29-SUM($AK254:BU254),BU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BV254)+BV254>$AJ29,$AJ29-SUM($AK254:BV254),BV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BW254)+BW254>$AJ29,$AJ29-SUM($AK254:BW254),BW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BX254)+BX254>$AJ29,$AJ29-SUM($AK254:BX254),BX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BY254)+BY254>$AJ29,$AJ29-SUM($AK254:BY254),BY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:BZ254)+BZ254>$AJ29,$AJ29-SUM($AK254:BZ254),BZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CA254)+CA254>$AJ29,$AJ29-SUM($AK254:CA254),CA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CB254)+CB254>$AJ29,$AJ29-SUM($AK254:CB254),CB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CC254)+CC254>$AJ29,$AJ29-SUM($AK254:CC254),CC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CD254)+CD254>$AJ29,$AJ29-SUM($AK254:CD254),CD254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CE254)+CE254>$AJ29,$AJ29-SUM($AK254:CE254),CE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CF254)+CF254>$AJ29,$AJ29-SUM($AK254:CF254),CF254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CG254)+CG254>$AJ29,$AJ29-SUM($AK254:CG254),CG254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CH254)+CH254>$AJ29,$AJ29-SUM($AK254:CH254),CH254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CI254)+CI254>$AJ29,$AJ29-SUM($AK254:CI254),CI254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CJ254)+CJ254>$AJ29,$AJ29-SUM($AK254:CJ254),CJ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CK254)+CK254>$AJ29,$AJ29-SUM($AK254:CK254),CK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CL254)+CL254>$AJ29,$AJ29-SUM($AK254:CL254),CL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CM254)+CM254>$AJ29,$AJ29-SUM($AK254:CM254),CM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CN254)+CN254>$AJ29,$AJ29-SUM($AK254:CN254),CN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CO254)+CO254>$AJ29,$AJ29-SUM($AK254:CO254),CO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CP254)+CP254>$AJ29,$AJ29-SUM($AK254:CP254),CP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CQ254)+CQ254>$AJ29,$AJ29-SUM($AK254:CQ254),CQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CR254)+CR254>$AJ29,$AJ29-SUM($AK254:CR254),CR254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CS254)+CS254>$AJ29,$AJ29-SUM($AK254:CS254),CS254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CT254)+CT254>$AJ29,$AJ29-SUM($AK254:CT254),CT254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CU254)+CU254>$AJ29,$AJ29-SUM($AK254:CU254),CU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CV254)+CV254>$AJ29,$AJ29-SUM($AK254:CV254),CV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CW254)+CW254>$AJ29,$AJ29-SUM($AK254:CW254),CW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CX254)+CX254>$AJ29,$AJ29-SUM($AK254:CX254),CX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CY254)+CY254>$AJ29,$AJ29-SUM($AK254:CY254),CY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:CZ254)+CZ254>$AJ29,$AJ29-SUM($AK254:CZ254),CZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DA254)+DA254>$AJ29,$AJ29-SUM($AK254:DA254),DA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DB254)+DB254>$AJ29,$AJ29-SUM($AK254:DB254),DB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DC254)+DC254>$AJ29,$AJ29-SUM($AK254:DC254),DC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DD254)+DD254>$AJ29,$AJ29-SUM($AK254:DD254),DD254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DE254)+DE254>$AJ29,$AJ29-SUM($AK254:DE254),DE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DF254)+DF254>$AJ29,$AJ29-SUM($AK254:DF254),DF254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DG254)+DG254>$AJ29,$AJ29-SUM($AK254:DG254),DG254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DH254)+DH254>$AJ29,$AJ29-SUM($AK254:DH254),DH254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DI254)+DI254>$AJ29,$AJ29-SUM($AK254:DI254),DI254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DJ254)+DJ254>$AJ29,$AJ29-SUM($AK254:DJ254),DJ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DK254)+DK254>$AJ29,$AJ29-SUM($AK254:DK254),DK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DL254)+DL254>$AJ29,$AJ29-SUM($AK254:DL254),DL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DM254)+DM254>$AJ29,$AJ29-SUM($AK254:DM254),DM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DN254)+DN254>$AJ29,$AJ29-SUM($AK254:DN254),DN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DO254)+DO254>$AJ29,$AJ29-SUM($AK254:DO254),DO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DP254)+DP254>$AJ29,$AJ29-SUM($AK254:DP254),DP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DQ254)+DQ254>$AJ29,$AJ29-SUM($AK254:DQ254),DQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DR254)+DR254>$AJ29,$AJ29-SUM($AK254:DR254),DR254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DS254)+DS254>$AJ29,$AJ29-SUM($AK254:DS254),DS254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DT254)+DT254>$AJ29,$AJ29-SUM($AK254:DT254),DT254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DU254)+DU254>$AJ29,$AJ29-SUM($AK254:DU254),DU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DV254)+DV254>$AJ29,$AJ29-SUM($AK254:DV254),DV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DW254)+DW254>$AJ29,$AJ29-SUM($AK254:DW254),DW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DX254)+DX254>$AJ29,$AJ29-SUM($AK254:DX254),DX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DY254)+DY254>$AJ29,$AJ29-SUM($AK254:DY254),DY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:DZ254)+DZ254>$AJ29,$AJ29-SUM($AK254:DZ254),DZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EA254)+EA254>$AJ29,$AJ29-SUM($AK254:EA254),EA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EB254)+EB254>$AJ29,$AJ29-SUM($AK254:EB254),EB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EC254)+EC254>$AJ29,$AJ29-SUM($AK254:EC254),EC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:ED254)+ED254>$AJ29,$AJ29-SUM($AK254:ED254),ED254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EE254)+EE254>$AJ29,$AJ29-SUM($AK254:EE254),EE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EF254)+EF254>$AJ29,$AJ29-SUM($AK254:EF254),EF254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EG254)+EG254>$AJ29,$AJ29-SUM($AK254:EG254),EG254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EH254)+EH254>$AJ29,$AJ29-SUM($AK254:EH254),EH254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EI254)+EI254>$AJ29,$AJ29-SUM($AK254:EI254),EI254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EJ254)+EJ254>$AJ29,$AJ29-SUM($AK254:EJ254),EJ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EK254)+EK254>$AJ29,$AJ29-SUM($AK254:EK254),EK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EL254)+EL254>$AJ29,$AJ29-SUM($AK254:EL254),EL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EM254)+EM254>$AJ29,$AJ29-SUM($AK254:EM254),EM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EN254)+EN254>$AJ29,$AJ29-SUM($AK254:EN254),EN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EO254)+EO254>$AJ29,$AJ29-SUM($AK254:EO254),EO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EP254)+EP254>$AJ29,$AJ29-SUM($AK254:EP254),EP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EQ254)+EQ254>$AJ29,$AJ29-SUM($AK254:EQ254),EQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:ER254)+ER254>$AJ29,$AJ29-SUM($AK254:ER254),ER254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:ES254)+ES254>$AJ29,$AJ29-SUM($AK254:ES254),ES254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:ET254)+ET254>$AJ29,$AJ29-SUM($AK254:ET254),ET254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EU254)+EU254>$AJ29,$AJ29-SUM($AK254:EU254),EU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EV254)+EV254>$AJ29,$AJ29-SUM($AK254:EV254),EV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EW254)+EW254>$AJ29,$AJ29-SUM($AK254:EW254),EW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EX254)+EX254>$AJ29,$AJ29-SUM($AK254:EX254),EX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EY254)+EY254>$AJ29,$AJ29-SUM($AK254:EY254),EY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:EZ254)+EZ254>$AJ29,$AJ29-SUM($AK254:EZ254),EZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FA254)+FA254>$AJ29,$AJ29-SUM($AK254:FA254),FA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FB254)+FB254>$AJ29,$AJ29-SUM($AK254:FB254),FB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FC254)+FC254>$AJ29,$AJ29-SUM($AK254:FC254),FC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FD254)+FD254>$AJ29,$AJ29-SUM($AK254:FD254),FD254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FE254)+FE254>$AJ29,$AJ29-SUM($AK254:FE254),FE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FF254)+FF254>$AJ29,$AJ29-SUM($AK254:FF254),FF254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FG254)+FG254>$AJ29,$AJ29-SUM($AK254:FG254),FG254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FH254)+FH254>$AJ29,$AJ29-SUM($AK254:FH254),FH254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FI254)+FI254>$AJ29,$AJ29-SUM($AK254:FI254),FI254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FJ254)+FJ254>$AJ29,$AJ29-SUM($AK254:FJ254),FJ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FK254)+FK254>$AJ29,$AJ29-SUM($AK254:FK254),FK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FL254)+FL254>$AJ29,$AJ29-SUM($AK254:FL254),FL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FM254)+FM254>$AJ29,$AJ29-SUM($AK254:FM254),FM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FN254)+FN254>$AJ29,$AJ29-SUM($AK254:FN254),FN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FO254)+FO254>$AJ29,$AJ29-SUM($AK254:FO254),FO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FP254)+FP254>$AJ29,$AJ29-SUM($AK254:FP254),FP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FQ254)+FQ254>$AJ29,$AJ29-SUM($AK254:FQ254),FQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FR254)+FR254>$AJ29,$AJ29-SUM($AK254:FR254),FR254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FS254)+FS254>$AJ29,$AJ29-SUM($AK254:FS254),FS254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FT254)+FT254>$AJ29,$AJ29-SUM($AK254:FT254),FT254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FU254)+FU254>$AJ29,$AJ29-SUM($AK254:FU254),FU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FV254)+FV254>$AJ29,$AJ29-SUM($AK254:FV254),FV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FW254)+FW254>$AJ29,$AJ29-SUM($AK254:FW254),FW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FX254)+FX254>$AJ29,$AJ29-SUM($AK254:FX254),FX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FY254)+FY254>$AJ29,$AJ29-SUM($AK254:FY254),FY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:FZ254)+FZ254>$AJ29,$AJ29-SUM($AK254:FZ254),FZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GA254)+GA254>$AJ29,$AJ29-SUM($AK254:GA254),GA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GB254)+GB254>$AJ29,$AJ29-SUM($AK254:GB254),GB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GC254)+GC254>$AJ29,$AJ29-SUM($AK254:GC254),GC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GD254)+GD254>$AJ29,$AJ29-SUM($AK254:GD254),GD254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GE254)+GE254>$AJ29,$AJ29-SUM($AK254:GE254),GE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GF254)+GF254>$AJ29,$AJ29-SUM($AK254:GF254),GF254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GG254)+GG254>$AJ29,$AJ29-SUM($AK254:GG254),GG254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GH254)+GH254>$AJ29,$AJ29-SUM($AK254:GH254),GH254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GI254)+GI254>$AJ29,$AJ29-SUM($AK254:GI254),GI254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GJ254)+GJ254>$AJ29,$AJ29-SUM($AK254:GJ254),GJ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GK254)+GK254>$AJ29,$AJ29-SUM($AK254:GK254),GK254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GL254)+GL254>$AJ29,$AJ29-SUM($AK254:GL254),GL254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GM254)+GM254>$AJ29,$AJ29-SUM($AK254:GM254),GM254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GN254)+GN254>$AJ29,$AJ29-SUM($AK254:GN254),GN254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GO254)+GO254>$AJ29,$AJ29-SUM($AK254:GO254),GO254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GP254)+GP254>$AJ29,$AJ29-SUM($AK254:GP254),GP254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GQ254)+GQ254>$AJ29,$AJ29-SUM($AK254:GQ254),GQ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GR254)+GR254>$AJ29,$AJ29-SUM($AK254:GR254),GR254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GS254)+GS254>$AJ29,$AJ29-SUM($AK254:GS254),GS254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GT254)+GT254>$AJ29,$AJ29-SUM($AK254:GT254),GT254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GU254)+GU254>$AJ29,$AJ29-SUM($AK254:GU254),GU254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GV254)+GV254>$AJ29,$AJ29-SUM($AK254:GV254),GV254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GW254)+GW254>$AJ29,$AJ29-SUM($AK254:GW254),GW254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GX254)+GX254>$AJ29,$AJ29-SUM($AK254:GX254),GX254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GY254)+GY254>$AJ29,$AJ29-SUM($AK254:GY254),GY254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:GZ254)+GZ254>$AJ29,$AJ29-SUM($AK254:GZ254),GZ254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:HA254)+HA254>$AJ29,$AJ29-SUM($AK254:HA254),HA254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:HB254)+HB254>$AJ29,$AJ29-SUM($AK254:HB254),HB254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:HC254)+HC254>$AJ29,$AJ29-SUM($AK254:HC254),HC254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:HD254)+HD254>$AJ29,$AJ29-SUM($AK254:HD254),HD254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:HE254)+HE254>$AJ29,$AJ29-SUM($AK254:HE254),HE254),0)","v":0},{"$f":"IF($AK254>0,IF(SUM($AK254:HF254)+HF254>$AJ29,$AJ29-SUM($AK254:HF254),HF254),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK255>0,IF(SUM($AK255:AK255)+AK255>$AJ30,$AJ30-SUM($AK255:AK255),AK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AL255)+AL255>$AJ30,$AJ30-SUM($AK255:AL255),AL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AM255)+AM255>$AJ30,$AJ30-SUM($AK255:AM255),AM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AN255)+AN255>$AJ30,$AJ30-SUM($AK255:AN255),AN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AO255)+AO255>$AJ30,$AJ30-SUM($AK255:AO255),AO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AP255)+AP255>$AJ30,$AJ30-SUM($AK255:AP255),AP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AQ255)+AQ255>$AJ30,$AJ30-SUM($AK255:AQ255),AQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AR255)+AR255>$AJ30,$AJ30-SUM($AK255:AR255),AR255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AS255)+AS255>$AJ30,$AJ30-SUM($AK255:AS255),AS255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AT255)+AT255>$AJ30,$AJ30-SUM($AK255:AT255),AT255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AU255)+AU255>$AJ30,$AJ30-SUM($AK255:AU255),AU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AV255)+AV255>$AJ30,$AJ30-SUM($AK255:AV255),AV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AW255)+AW255>$AJ30,$AJ30-SUM($AK255:AW255),AW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AX255)+AX255>$AJ30,$AJ30-SUM($AK255:AX255),AX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AY255)+AY255>$AJ30,$AJ30-SUM($AK255:AY255),AY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:AZ255)+AZ255>$AJ30,$AJ30-SUM($AK255:AZ255),AZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BA255)+BA255>$AJ30,$AJ30-SUM($AK255:BA255),BA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BB255)+BB255>$AJ30,$AJ30-SUM($AK255:BB255),BB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BC255)+BC255>$AJ30,$AJ30-SUM($AK255:BC255),BC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BD255)+BD255>$AJ30,$AJ30-SUM($AK255:BD255),BD255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BE255)+BE255>$AJ30,$AJ30-SUM($AK255:BE255),BE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BF255)+BF255>$AJ30,$AJ30-SUM($AK255:BF255),BF255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BG255)+BG255>$AJ30,$AJ30-SUM($AK255:BG255),BG255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BH255)+BH255>$AJ30,$AJ30-SUM($AK255:BH255),BH255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BI255)+BI255>$AJ30,$AJ30-SUM($AK255:BI255),BI255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BJ255)+BJ255>$AJ30,$AJ30-SUM($AK255:BJ255),BJ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BK255)+BK255>$AJ30,$AJ30-SUM($AK255:BK255),BK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BL255)+BL255>$AJ30,$AJ30-SUM($AK255:BL255),BL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BM255)+BM255>$AJ30,$AJ30-SUM($AK255:BM255),BM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BN255)+BN255>$AJ30,$AJ30-SUM($AK255:BN255),BN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BO255)+BO255>$AJ30,$AJ30-SUM($AK255:BO255),BO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BP255)+BP255>$AJ30,$AJ30-SUM($AK255:BP255),BP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BQ255)+BQ255>$AJ30,$AJ30-SUM($AK255:BQ255),BQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BR255)+BR255>$AJ30,$AJ30-SUM($AK255:BR255),BR255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BS255)+BS255>$AJ30,$AJ30-SUM($AK255:BS255),BS255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BT255)+BT255>$AJ30,$AJ30-SUM($AK255:BT255),BT255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BU255)+BU255>$AJ30,$AJ30-SUM($AK255:BU255),BU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BV255)+BV255>$AJ30,$AJ30-SUM($AK255:BV255),BV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BW255)+BW255>$AJ30,$AJ30-SUM($AK255:BW255),BW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BX255)+BX255>$AJ30,$AJ30-SUM($AK255:BX255),BX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BY255)+BY255>$AJ30,$AJ30-SUM($AK255:BY255),BY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:BZ255)+BZ255>$AJ30,$AJ30-SUM($AK255:BZ255),BZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CA255)+CA255>$AJ30,$AJ30-SUM($AK255:CA255),CA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CB255)+CB255>$AJ30,$AJ30-SUM($AK255:CB255),CB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CC255)+CC255>$AJ30,$AJ30-SUM($AK255:CC255),CC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CD255)+CD255>$AJ30,$AJ30-SUM($AK255:CD255),CD255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CE255)+CE255>$AJ30,$AJ30-SUM($AK255:CE255),CE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CF255)+CF255>$AJ30,$AJ30-SUM($AK255:CF255),CF255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CG255)+CG255>$AJ30,$AJ30-SUM($AK255:CG255),CG255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CH255)+CH255>$AJ30,$AJ30-SUM($AK255:CH255),CH255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CI255)+CI255>$AJ30,$AJ30-SUM($AK255:CI255),CI255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CJ255)+CJ255>$AJ30,$AJ30-SUM($AK255:CJ255),CJ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CK255)+CK255>$AJ30,$AJ30-SUM($AK255:CK255),CK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CL255)+CL255>$AJ30,$AJ30-SUM($AK255:CL255),CL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CM255)+CM255>$AJ30,$AJ30-SUM($AK255:CM255),CM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CN255)+CN255>$AJ30,$AJ30-SUM($AK255:CN255),CN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CO255)+CO255>$AJ30,$AJ30-SUM($AK255:CO255),CO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CP255)+CP255>$AJ30,$AJ30-SUM($AK255:CP255),CP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CQ255)+CQ255>$AJ30,$AJ30-SUM($AK255:CQ255),CQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CR255)+CR255>$AJ30,$AJ30-SUM($AK255:CR255),CR255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CS255)+CS255>$AJ30,$AJ30-SUM($AK255:CS255),CS255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CT255)+CT255>$AJ30,$AJ30-SUM($AK255:CT255),CT255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CU255)+CU255>$AJ30,$AJ30-SUM($AK255:CU255),CU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CV255)+CV255>$AJ30,$AJ30-SUM($AK255:CV255),CV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CW255)+CW255>$AJ30,$AJ30-SUM($AK255:CW255),CW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CX255)+CX255>$AJ30,$AJ30-SUM($AK255:CX255),CX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CY255)+CY255>$AJ30,$AJ30-SUM($AK255:CY255),CY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:CZ255)+CZ255>$AJ30,$AJ30-SUM($AK255:CZ255),CZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DA255)+DA255>$AJ30,$AJ30-SUM($AK255:DA255),DA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DB255)+DB255>$AJ30,$AJ30-SUM($AK255:DB255),DB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DC255)+DC255>$AJ30,$AJ30-SUM($AK255:DC255),DC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DD255)+DD255>$AJ30,$AJ30-SUM($AK255:DD255),DD255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DE255)+DE255>$AJ30,$AJ30-SUM($AK255:DE255),DE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DF255)+DF255>$AJ30,$AJ30-SUM($AK255:DF255),DF255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DG255)+DG255>$AJ30,$AJ30-SUM($AK255:DG255),DG255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DH255)+DH255>$AJ30,$AJ30-SUM($AK255:DH255),DH255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DI255)+DI255>$AJ30,$AJ30-SUM($AK255:DI255),DI255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DJ255)+DJ255>$AJ30,$AJ30-SUM($AK255:DJ255),DJ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DK255)+DK255>$AJ30,$AJ30-SUM($AK255:DK255),DK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DL255)+DL255>$AJ30,$AJ30-SUM($AK255:DL255),DL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DM255)+DM255>$AJ30,$AJ30-SUM($AK255:DM255),DM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DN255)+DN255>$AJ30,$AJ30-SUM($AK255:DN255),DN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DO255)+DO255>$AJ30,$AJ30-SUM($AK255:DO255),DO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DP255)+DP255>$AJ30,$AJ30-SUM($AK255:DP255),DP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DQ255)+DQ255>$AJ30,$AJ30-SUM($AK255:DQ255),DQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DR255)+DR255>$AJ30,$AJ30-SUM($AK255:DR255),DR255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DS255)+DS255>$AJ30,$AJ30-SUM($AK255:DS255),DS255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DT255)+DT255>$AJ30,$AJ30-SUM($AK255:DT255),DT255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DU255)+DU255>$AJ30,$AJ30-SUM($AK255:DU255),DU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DV255)+DV255>$AJ30,$AJ30-SUM($AK255:DV255),DV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DW255)+DW255>$AJ30,$AJ30-SUM($AK255:DW255),DW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DX255)+DX255>$AJ30,$AJ30-SUM($AK255:DX255),DX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DY255)+DY255>$AJ30,$AJ30-SUM($AK255:DY255),DY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:DZ255)+DZ255>$AJ30,$AJ30-SUM($AK255:DZ255),DZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EA255)+EA255>$AJ30,$AJ30-SUM($AK255:EA255),EA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EB255)+EB255>$AJ30,$AJ30-SUM($AK255:EB255),EB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EC255)+EC255>$AJ30,$AJ30-SUM($AK255:EC255),EC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:ED255)+ED255>$AJ30,$AJ30-SUM($AK255:ED255),ED255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EE255)+EE255>$AJ30,$AJ30-SUM($AK255:EE255),EE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EF255)+EF255>$AJ30,$AJ30-SUM($AK255:EF255),EF255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EG255)+EG255>$AJ30,$AJ30-SUM($AK255:EG255),EG255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EH255)+EH255>$AJ30,$AJ30-SUM($AK255:EH255),EH255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EI255)+EI255>$AJ30,$AJ30-SUM($AK255:EI255),EI255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EJ255)+EJ255>$AJ30,$AJ30-SUM($AK255:EJ255),EJ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EK255)+EK255>$AJ30,$AJ30-SUM($AK255:EK255),EK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EL255)+EL255>$AJ30,$AJ30-SUM($AK255:EL255),EL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EM255)+EM255>$AJ30,$AJ30-SUM($AK255:EM255),EM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EN255)+EN255>$AJ30,$AJ30-SUM($AK255:EN255),EN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EO255)+EO255>$AJ30,$AJ30-SUM($AK255:EO255),EO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EP255)+EP255>$AJ30,$AJ30-SUM($AK255:EP255),EP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EQ255)+EQ255>$AJ30,$AJ30-SUM($AK255:EQ255),EQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:ER255)+ER255>$AJ30,$AJ30-SUM($AK255:ER255),ER255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:ES255)+ES255>$AJ30,$AJ30-SUM($AK255:ES255),ES255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:ET255)+ET255>$AJ30,$AJ30-SUM($AK255:ET255),ET255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EU255)+EU255>$AJ30,$AJ30-SUM($AK255:EU255),EU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EV255)+EV255>$AJ30,$AJ30-SUM($AK255:EV255),EV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EW255)+EW255>$AJ30,$AJ30-SUM($AK255:EW255),EW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EX255)+EX255>$AJ30,$AJ30-SUM($AK255:EX255),EX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EY255)+EY255>$AJ30,$AJ30-SUM($AK255:EY255),EY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:EZ255)+EZ255>$AJ30,$AJ30-SUM($AK255:EZ255),EZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FA255)+FA255>$AJ30,$AJ30-SUM($AK255:FA255),FA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FB255)+FB255>$AJ30,$AJ30-SUM($AK255:FB255),FB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FC255)+FC255>$AJ30,$AJ30-SUM($AK255:FC255),FC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FD255)+FD255>$AJ30,$AJ30-SUM($AK255:FD255),FD255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FE255)+FE255>$AJ30,$AJ30-SUM($AK255:FE255),FE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FF255)+FF255>$AJ30,$AJ30-SUM($AK255:FF255),FF255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FG255)+FG255>$AJ30,$AJ30-SUM($AK255:FG255),FG255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FH255)+FH255>$AJ30,$AJ30-SUM($AK255:FH255),FH255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FI255)+FI255>$AJ30,$AJ30-SUM($AK255:FI255),FI255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FJ255)+FJ255>$AJ30,$AJ30-SUM($AK255:FJ255),FJ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FK255)+FK255>$AJ30,$AJ30-SUM($AK255:FK255),FK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FL255)+FL255>$AJ30,$AJ30-SUM($AK255:FL255),FL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FM255)+FM255>$AJ30,$AJ30-SUM($AK255:FM255),FM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FN255)+FN255>$AJ30,$AJ30-SUM($AK255:FN255),FN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FO255)+FO255>$AJ30,$AJ30-SUM($AK255:FO255),FO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FP255)+FP255>$AJ30,$AJ30-SUM($AK255:FP255),FP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FQ255)+FQ255>$AJ30,$AJ30-SUM($AK255:FQ255),FQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FR255)+FR255>$AJ30,$AJ30-SUM($AK255:FR255),FR255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FS255)+FS255>$AJ30,$AJ30-SUM($AK255:FS255),FS255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FT255)+FT255>$AJ30,$AJ30-SUM($AK255:FT255),FT255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FU255)+FU255>$AJ30,$AJ30-SUM($AK255:FU255),FU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FV255)+FV255>$AJ30,$AJ30-SUM($AK255:FV255),FV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FW255)+FW255>$AJ30,$AJ30-SUM($AK255:FW255),FW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FX255)+FX255>$AJ30,$AJ30-SUM($AK255:FX255),FX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FY255)+FY255>$AJ30,$AJ30-SUM($AK255:FY255),FY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:FZ255)+FZ255>$AJ30,$AJ30-SUM($AK255:FZ255),FZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GA255)+GA255>$AJ30,$AJ30-SUM($AK255:GA255),GA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GB255)+GB255>$AJ30,$AJ30-SUM($AK255:GB255),GB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GC255)+GC255>$AJ30,$AJ30-SUM($AK255:GC255),GC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GD255)+GD255>$AJ30,$AJ30-SUM($AK255:GD255),GD255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GE255)+GE255>$AJ30,$AJ30-SUM($AK255:GE255),GE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GF255)+GF255>$AJ30,$AJ30-SUM($AK255:GF255),GF255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GG255)+GG255>$AJ30,$AJ30-SUM($AK255:GG255),GG255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GH255)+GH255>$AJ30,$AJ30-SUM($AK255:GH255),GH255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GI255)+GI255>$AJ30,$AJ30-SUM($AK255:GI255),GI255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GJ255)+GJ255>$AJ30,$AJ30-SUM($AK255:GJ255),GJ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GK255)+GK255>$AJ30,$AJ30-SUM($AK255:GK255),GK255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GL255)+GL255>$AJ30,$AJ30-SUM($AK255:GL255),GL255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GM255)+GM255>$AJ30,$AJ30-SUM($AK255:GM255),GM255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GN255)+GN255>$AJ30,$AJ30-SUM($AK255:GN255),GN255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GO255)+GO255>$AJ30,$AJ30-SUM($AK255:GO255),GO255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GP255)+GP255>$AJ30,$AJ30-SUM($AK255:GP255),GP255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GQ255)+GQ255>$AJ30,$AJ30-SUM($AK255:GQ255),GQ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GR255)+GR255>$AJ30,$AJ30-SUM($AK255:GR255),GR255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GS255)+GS255>$AJ30,$AJ30-SUM($AK255:GS255),GS255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GT255)+GT255>$AJ30,$AJ30-SUM($AK255:GT255),GT255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GU255)+GU255>$AJ30,$AJ30-SUM($AK255:GU255),GU255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GV255)+GV255>$AJ30,$AJ30-SUM($AK255:GV255),GV255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GW255)+GW255>$AJ30,$AJ30-SUM($AK255:GW255),GW255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GX255)+GX255>$AJ30,$AJ30-SUM($AK255:GX255),GX255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GY255)+GY255>$AJ30,$AJ30-SUM($AK255:GY255),GY255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:GZ255)+GZ255>$AJ30,$AJ30-SUM($AK255:GZ255),GZ255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:HA255)+HA255>$AJ30,$AJ30-SUM($AK255:HA255),HA255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:HB255)+HB255>$AJ30,$AJ30-SUM($AK255:HB255),HB255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:HC255)+HC255>$AJ30,$AJ30-SUM($AK255:HC255),HC255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:HD255)+HD255>$AJ30,$AJ30-SUM($AK255:HD255),HD255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:HE255)+HE255>$AJ30,$AJ30-SUM($AK255:HE255),HE255),0)","v":0},{"$f":"IF($AK255>0,IF(SUM($AK255:HF255)+HF255>$AJ30,$AJ30-SUM($AK255:HF255),HF255),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AK256>0,IF(SUM($AK256:AK256)+AK256>$AJ31,$AJ31-SUM($AK256:AK256),AK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AL256)+AL256>$AJ31,$AJ31-SUM($AK256:AL256),AL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AM256)+AM256>$AJ31,$AJ31-SUM($AK256:AM256),AM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AN256)+AN256>$AJ31,$AJ31-SUM($AK256:AN256),AN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AO256)+AO256>$AJ31,$AJ31-SUM($AK256:AO256),AO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AP256)+AP256>$AJ31,$AJ31-SUM($AK256:AP256),AP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AQ256)+AQ256>$AJ31,$AJ31-SUM($AK256:AQ256),AQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AR256)+AR256>$AJ31,$AJ31-SUM($AK256:AR256),AR256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AS256)+AS256>$AJ31,$AJ31-SUM($AK256:AS256),AS256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AT256)+AT256>$AJ31,$AJ31-SUM($AK256:AT256),AT256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AU256)+AU256>$AJ31,$AJ31-SUM($AK256:AU256),AU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AV256)+AV256>$AJ31,$AJ31-SUM($AK256:AV256),AV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AW256)+AW256>$AJ31,$AJ31-SUM($AK256:AW256),AW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AX256)+AX256>$AJ31,$AJ31-SUM($AK256:AX256),AX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AY256)+AY256>$AJ31,$AJ31-SUM($AK256:AY256),AY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:AZ256)+AZ256>$AJ31,$AJ31-SUM($AK256:AZ256),AZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BA256)+BA256>$AJ31,$AJ31-SUM($AK256:BA256),BA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BB256)+BB256>$AJ31,$AJ31-SUM($AK256:BB256),BB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BC256)+BC256>$AJ31,$AJ31-SUM($AK256:BC256),BC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BD256)+BD256>$AJ31,$AJ31-SUM($AK256:BD256),BD256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BE256)+BE256>$AJ31,$AJ31-SUM($AK256:BE256),BE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BF256)+BF256>$AJ31,$AJ31-SUM($AK256:BF256),BF256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BG256)+BG256>$AJ31,$AJ31-SUM($AK256:BG256),BG256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BH256)+BH256>$AJ31,$AJ31-SUM($AK256:BH256),BH256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BI256)+BI256>$AJ31,$AJ31-SUM($AK256:BI256),BI256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BJ256)+BJ256>$AJ31,$AJ31-SUM($AK256:BJ256),BJ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BK256)+BK256>$AJ31,$AJ31-SUM($AK256:BK256),BK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BL256)+BL256>$AJ31,$AJ31-SUM($AK256:BL256),BL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BM256)+BM256>$AJ31,$AJ31-SUM($AK256:BM256),BM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BN256)+BN256>$AJ31,$AJ31-SUM($AK256:BN256),BN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BO256)+BO256>$AJ31,$AJ31-SUM($AK256:BO256),BO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BP256)+BP256>$AJ31,$AJ31-SUM($AK256:BP256),BP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BQ256)+BQ256>$AJ31,$AJ31-SUM($AK256:BQ256),BQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BR256)+BR256>$AJ31,$AJ31-SUM($AK256:BR256),BR256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BS256)+BS256>$AJ31,$AJ31-SUM($AK256:BS256),BS256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BT256)+BT256>$AJ31,$AJ31-SUM($AK256:BT256),BT256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BU256)+BU256>$AJ31,$AJ31-SUM($AK256:BU256),BU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BV256)+BV256>$AJ31,$AJ31-SUM($AK256:BV256),BV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BW256)+BW256>$AJ31,$AJ31-SUM($AK256:BW256),BW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BX256)+BX256>$AJ31,$AJ31-SUM($AK256:BX256),BX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BY256)+BY256>$AJ31,$AJ31-SUM($AK256:BY256),BY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:BZ256)+BZ256>$AJ31,$AJ31-SUM($AK256:BZ256),BZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CA256)+CA256>$AJ31,$AJ31-SUM($AK256:CA256),CA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CB256)+CB256>$AJ31,$AJ31-SUM($AK256:CB256),CB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CC256)+CC256>$AJ31,$AJ31-SUM($AK256:CC256),CC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CD256)+CD256>$AJ31,$AJ31-SUM($AK256:CD256),CD256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CE256)+CE256>$AJ31,$AJ31-SUM($AK256:CE256),CE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CF256)+CF256>$AJ31,$AJ31-SUM($AK256:CF256),CF256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CG256)+CG256>$AJ31,$AJ31-SUM($AK256:CG256),CG256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CH256)+CH256>$AJ31,$AJ31-SUM($AK256:CH256),CH256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CI256)+CI256>$AJ31,$AJ31-SUM($AK256:CI256),CI256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CJ256)+CJ256>$AJ31,$AJ31-SUM($AK256:CJ256),CJ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CK256)+CK256>$AJ31,$AJ31-SUM($AK256:CK256),CK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CL256)+CL256>$AJ31,$AJ31-SUM($AK256:CL256),CL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CM256)+CM256>$AJ31,$AJ31-SUM($AK256:CM256),CM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CN256)+CN256>$AJ31,$AJ31-SUM($AK256:CN256),CN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CO256)+CO256>$AJ31,$AJ31-SUM($AK256:CO256),CO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CP256)+CP256>$AJ31,$AJ31-SUM($AK256:CP256),CP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CQ256)+CQ256>$AJ31,$AJ31-SUM($AK256:CQ256),CQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CR256)+CR256>$AJ31,$AJ31-SUM($AK256:CR256),CR256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CS256)+CS256>$AJ31,$AJ31-SUM($AK256:CS256),CS256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CT256)+CT256>$AJ31,$AJ31-SUM($AK256:CT256),CT256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CU256)+CU256>$AJ31,$AJ31-SUM($AK256:CU256),CU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CV256)+CV256>$AJ31,$AJ31-SUM($AK256:CV256),CV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CW256)+CW256>$AJ31,$AJ31-SUM($AK256:CW256),CW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CX256)+CX256>$AJ31,$AJ31-SUM($AK256:CX256),CX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CY256)+CY256>$AJ31,$AJ31-SUM($AK256:CY256),CY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:CZ256)+CZ256>$AJ31,$AJ31-SUM($AK256:CZ256),CZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DA256)+DA256>$AJ31,$AJ31-SUM($AK256:DA256),DA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DB256)+DB256>$AJ31,$AJ31-SUM($AK256:DB256),DB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DC256)+DC256>$AJ31,$AJ31-SUM($AK256:DC256),DC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DD256)+DD256>$AJ31,$AJ31-SUM($AK256:DD256),DD256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DE256)+DE256>$AJ31,$AJ31-SUM($AK256:DE256),DE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DF256)+DF256>$AJ31,$AJ31-SUM($AK256:DF256),DF256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DG256)+DG256>$AJ31,$AJ31-SUM($AK256:DG256),DG256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DH256)+DH256>$AJ31,$AJ31-SUM($AK256:DH256),DH256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DI256)+DI256>$AJ31,$AJ31-SUM($AK256:DI256),DI256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DJ256)+DJ256>$AJ31,$AJ31-SUM($AK256:DJ256),DJ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DK256)+DK256>$AJ31,$AJ31-SUM($AK256:DK256),DK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DL256)+DL256>$AJ31,$AJ31-SUM($AK256:DL256),DL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DM256)+DM256>$AJ31,$AJ31-SUM($AK256:DM256),DM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DN256)+DN256>$AJ31,$AJ31-SUM($AK256:DN256),DN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DO256)+DO256>$AJ31,$AJ31-SUM($AK256:DO256),DO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DP256)+DP256>$AJ31,$AJ31-SUM($AK256:DP256),DP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DQ256)+DQ256>$AJ31,$AJ31-SUM($AK256:DQ256),DQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DR256)+DR256>$AJ31,$AJ31-SUM($AK256:DR256),DR256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DS256)+DS256>$AJ31,$AJ31-SUM($AK256:DS256),DS256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DT256)+DT256>$AJ31,$AJ31-SUM($AK256:DT256),DT256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DU256)+DU256>$AJ31,$AJ31-SUM($AK256:DU256),DU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DV256)+DV256>$AJ31,$AJ31-SUM($AK256:DV256),DV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DW256)+DW256>$AJ31,$AJ31-SUM($AK256:DW256),DW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DX256)+DX256>$AJ31,$AJ31-SUM($AK256:DX256),DX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DY256)+DY256>$AJ31,$AJ31-SUM($AK256:DY256),DY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:DZ256)+DZ256>$AJ31,$AJ31-SUM($AK256:DZ256),DZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EA256)+EA256>$AJ31,$AJ31-SUM($AK256:EA256),EA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EB256)+EB256>$AJ31,$AJ31-SUM($AK256:EB256),EB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EC256)+EC256>$AJ31,$AJ31-SUM($AK256:EC256),EC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:ED256)+ED256>$AJ31,$AJ31-SUM($AK256:ED256),ED256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EE256)+EE256>$AJ31,$AJ31-SUM($AK256:EE256),EE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EF256)+EF256>$AJ31,$AJ31-SUM($AK256:EF256),EF256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EG256)+EG256>$AJ31,$AJ31-SUM($AK256:EG256),EG256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EH256)+EH256>$AJ31,$AJ31-SUM($AK256:EH256),EH256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EI256)+EI256>$AJ31,$AJ31-SUM($AK256:EI256),EI256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EJ256)+EJ256>$AJ31,$AJ31-SUM($AK256:EJ256),EJ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EK256)+EK256>$AJ31,$AJ31-SUM($AK256:EK256),EK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EL256)+EL256>$AJ31,$AJ31-SUM($AK256:EL256),EL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EM256)+EM256>$AJ31,$AJ31-SUM($AK256:EM256),EM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EN256)+EN256>$AJ31,$AJ31-SUM($AK256:EN256),EN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EO256)+EO256>$AJ31,$AJ31-SUM($AK256:EO256),EO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EP256)+EP256>$AJ31,$AJ31-SUM($AK256:EP256),EP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EQ256)+EQ256>$AJ31,$AJ31-SUM($AK256:EQ256),EQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:ER256)+ER256>$AJ31,$AJ31-SUM($AK256:ER256),ER256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:ES256)+ES256>$AJ31,$AJ31-SUM($AK256:ES256),ES256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:ET256)+ET256>$AJ31,$AJ31-SUM($AK256:ET256),ET256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EU256)+EU256>$AJ31,$AJ31-SUM($AK256:EU256),EU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EV256)+EV256>$AJ31,$AJ31-SUM($AK256:EV256),EV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EW256)+EW256>$AJ31,$AJ31-SUM($AK256:EW256),EW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EX256)+EX256>$AJ31,$AJ31-SUM($AK256:EX256),EX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EY256)+EY256>$AJ31,$AJ31-SUM($AK256:EY256),EY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:EZ256)+EZ256>$AJ31,$AJ31-SUM($AK256:EZ256),EZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FA256)+FA256>$AJ31,$AJ31-SUM($AK256:FA256),FA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FB256)+FB256>$AJ31,$AJ31-SUM($AK256:FB256),FB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FC256)+FC256>$AJ31,$AJ31-SUM($AK256:FC256),FC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FD256)+FD256>$AJ31,$AJ31-SUM($AK256:FD256),FD256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FE256)+FE256>$AJ31,$AJ31-SUM($AK256:FE256),FE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FF256)+FF256>$AJ31,$AJ31-SUM($AK256:FF256),FF256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FG256)+FG256>$AJ31,$AJ31-SUM($AK256:FG256),FG256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FH256)+FH256>$AJ31,$AJ31-SUM($AK256:FH256),FH256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FI256)+FI256>$AJ31,$AJ31-SUM($AK256:FI256),FI256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FJ256)+FJ256>$AJ31,$AJ31-SUM($AK256:FJ256),FJ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FK256)+FK256>$AJ31,$AJ31-SUM($AK256:FK256),FK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FL256)+FL256>$AJ31,$AJ31-SUM($AK256:FL256),FL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FM256)+FM256>$AJ31,$AJ31-SUM($AK256:FM256),FM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FN256)+FN256>$AJ31,$AJ31-SUM($AK256:FN256),FN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FO256)+FO256>$AJ31,$AJ31-SUM($AK256:FO256),FO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FP256)+FP256>$AJ31,$AJ31-SUM($AK256:FP256),FP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FQ256)+FQ256>$AJ31,$AJ31-SUM($AK256:FQ256),FQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FR256)+FR256>$AJ31,$AJ31-SUM($AK256:FR256),FR256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FS256)+FS256>$AJ31,$AJ31-SUM($AK256:FS256),FS256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FT256)+FT256>$AJ31,$AJ31-SUM($AK256:FT256),FT256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FU256)+FU256>$AJ31,$AJ31-SUM($AK256:FU256),FU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FV256)+FV256>$AJ31,$AJ31-SUM($AK256:FV256),FV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FW256)+FW256>$AJ31,$AJ31-SUM($AK256:FW256),FW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FX256)+FX256>$AJ31,$AJ31-SUM($AK256:FX256),FX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FY256)+FY256>$AJ31,$AJ31-SUM($AK256:FY256),FY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:FZ256)+FZ256>$AJ31,$AJ31-SUM($AK256:FZ256),FZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GA256)+GA256>$AJ31,$AJ31-SUM($AK256:GA256),GA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GB256)+GB256>$AJ31,$AJ31-SUM($AK256:GB256),GB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GC256)+GC256>$AJ31,$AJ31-SUM($AK256:GC256),GC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GD256)+GD256>$AJ31,$AJ31-SUM($AK256:GD256),GD256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GE256)+GE256>$AJ31,$AJ31-SUM($AK256:GE256),GE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GF256)+GF256>$AJ31,$AJ31-SUM($AK256:GF256),GF256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GG256)+GG256>$AJ31,$AJ31-SUM($AK256:GG256),GG256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GH256)+GH256>$AJ31,$AJ31-SUM($AK256:GH256),GH256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GI256)+GI256>$AJ31,$AJ31-SUM($AK256:GI256),GI256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GJ256)+GJ256>$AJ31,$AJ31-SUM($AK256:GJ256),GJ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GK256)+GK256>$AJ31,$AJ31-SUM($AK256:GK256),GK256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GL256)+GL256>$AJ31,$AJ31-SUM($AK256:GL256),GL256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GM256)+GM256>$AJ31,$AJ31-SUM($AK256:GM256),GM256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GN256)+GN256>$AJ31,$AJ31-SUM($AK256:GN256),GN256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GO256)+GO256>$AJ31,$AJ31-SUM($AK256:GO256),GO256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GP256)+GP256>$AJ31,$AJ31-SUM($AK256:GP256),GP256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GQ256)+GQ256>$AJ31,$AJ31-SUM($AK256:GQ256),GQ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GR256)+GR256>$AJ31,$AJ31-SUM($AK256:GR256),GR256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GS256)+GS256>$AJ31,$AJ31-SUM($AK256:GS256),GS256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GT256)+GT256>$AJ31,$AJ31-SUM($AK256:GT256),GT256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GU256)+GU256>$AJ31,$AJ31-SUM($AK256:GU256),GU256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GV256)+GV256>$AJ31,$AJ31-SUM($AK256:GV256),GV256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GW256)+GW256>$AJ31,$AJ31-SUM($AK256:GW256),GW256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GX256)+GX256>$AJ31,$AJ31-SUM($AK256:GX256),GX256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GY256)+GY256>$AJ31,$AJ31-SUM($AK256:GY256),GY256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:GZ256)+GZ256>$AJ31,$AJ31-SUM($AK256:GZ256),GZ256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:HA256)+HA256>$AJ31,$AJ31-SUM($AK256:HA256),HA256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:HB256)+HB256>$AJ31,$AJ31-SUM($AK256:HB256),HB256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:HC256)+HC256>$AJ31,$AJ31-SUM($AK256:HC256),HC256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:HD256)+HD256>$AJ31,$AJ31-SUM($AK256:HD256),HD256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:HE256)+HE256>$AJ31,$AJ31-SUM($AK256:HE256),HE256),0)","v":0},{"$f":"IF($AK256>0,IF(SUM($AK256:HF256)+HF256>$AJ31,$AJ31-SUM($AK256:HF256),HF256),0)","v":0}]
[]
[null,"Depreciation:  2001 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK24>0,AK24/$F260,AK24)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AL260)+AL260>$AK24,$AK24-SUM($AL260:AL260),AL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AM260)+AM260>$AK24,$AK24-SUM($AL260:AM260),AM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AN260)+AN260>$AK24,$AK24-SUM($AL260:AN260),AN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AO260)+AO260>$AK24,$AK24-SUM($AL260:AO260),AO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AP260)+AP260>$AK24,$AK24-SUM($AL260:AP260),AP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AQ260)+AQ260>$AK24,$AK24-SUM($AL260:AQ260),AQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AR260)+AR260>$AK24,$AK24-SUM($AL260:AR260),AR260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AS260)+AS260>$AK24,$AK24-SUM($AL260:AS260),AS260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AT260)+AT260>$AK24,$AK24-SUM($AL260:AT260),AT260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AU260)+AU260>$AK24,$AK24-SUM($AL260:AU260),AU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AV260)+AV260>$AK24,$AK24-SUM($AL260:AV260),AV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AW260)+AW260>$AK24,$AK24-SUM($AL260:AW260),AW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AX260)+AX260>$AK24,$AK24-SUM($AL260:AX260),AX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AY260)+AY260>$AK24,$AK24-SUM($AL260:AY260),AY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:AZ260)+AZ260>$AK24,$AK24-SUM($AL260:AZ260),AZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BA260)+BA260>$AK24,$AK24-SUM($AL260:BA260),BA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BB260)+BB260>$AK24,$AK24-SUM($AL260:BB260),BB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BC260)+BC260>$AK24,$AK24-SUM($AL260:BC260),BC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BD260)+BD260>$AK24,$AK24-SUM($AL260:BD260),BD260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BE260)+BE260>$AK24,$AK24-SUM($AL260:BE260),BE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BF260)+BF260>$AK24,$AK24-SUM($AL260:BF260),BF260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BG260)+BG260>$AK24,$AK24-SUM($AL260:BG260),BG260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BH260)+BH260>$AK24,$AK24-SUM($AL260:BH260),BH260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BI260)+BI260>$AK24,$AK24-SUM($AL260:BI260),BI260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BJ260)+BJ260>$AK24,$AK24-SUM($AL260:BJ260),BJ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BK260)+BK260>$AK24,$AK24-SUM($AL260:BK260),BK260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BL260)+BL260>$AK24,$AK24-SUM($AL260:BL260),BL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BM260)+BM260>$AK24,$AK24-SUM($AL260:BM260),BM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BN260)+BN260>$AK24,$AK24-SUM($AL260:BN260),BN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BO260)+BO260>$AK24,$AK24-SUM($AL260:BO260),BO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BP260)+BP260>$AK24,$AK24-SUM($AL260:BP260),BP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BQ260)+BQ260>$AK24,$AK24-SUM($AL260:BQ260),BQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BR260)+BR260>$AK24,$AK24-SUM($AL260:BR260),BR260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BS260)+BS260>$AK24,$AK24-SUM($AL260:BS260),BS260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BT260)+BT260>$AK24,$AK24-SUM($AL260:BT260),BT260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BU260)+BU260>$AK24,$AK24-SUM($AL260:BU260),BU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BV260)+BV260>$AK24,$AK24-SUM($AL260:BV260),BV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BW260)+BW260>$AK24,$AK24-SUM($AL260:BW260),BW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BX260)+BX260>$AK24,$AK24-SUM($AL260:BX260),BX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BY260)+BY260>$AK24,$AK24-SUM($AL260:BY260),BY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:BZ260)+BZ260>$AK24,$AK24-SUM($AL260:BZ260),BZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CA260)+CA260>$AK24,$AK24-SUM($AL260:CA260),CA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CB260)+CB260>$AK24,$AK24-SUM($AL260:CB260),CB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CC260)+CC260>$AK24,$AK24-SUM($AL260:CC260),CC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CD260)+CD260>$AK24,$AK24-SUM($AL260:CD260),CD260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CE260)+CE260>$AK24,$AK24-SUM($AL260:CE260),CE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CF260)+CF260>$AK24,$AK24-SUM($AL260:CF260),CF260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CG260)+CG260>$AK24,$AK24-SUM($AL260:CG260),CG260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CH260)+CH260>$AK24,$AK24-SUM($AL260:CH260),CH260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CI260)+CI260>$AK24,$AK24-SUM($AL260:CI260),CI260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CJ260)+CJ260>$AK24,$AK24-SUM($AL260:CJ260),CJ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CK260)+CK260>$AK24,$AK24-SUM($AL260:CK260),CK260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CL260)+CL260>$AK24,$AK24-SUM($AL260:CL260),CL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CM260)+CM260>$AK24,$AK24-SUM($AL260:CM260),CM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CN260)+CN260>$AK24,$AK24-SUM($AL260:CN260),CN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CO260)+CO260>$AK24,$AK24-SUM($AL260:CO260),CO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CP260)+CP260>$AK24,$AK24-SUM($AL260:CP260),CP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CQ260)+CQ260>$AK24,$AK24-SUM($AL260:CQ260),CQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CR260)+CR260>$AK24,$AK24-SUM($AL260:CR260),CR260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CS260)+CS260>$AK24,$AK24-SUM($AL260:CS260),CS260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CT260)+CT260>$AK24,$AK24-SUM($AL260:CT260),CT260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CU260)+CU260>$AK24,$AK24-SUM($AL260:CU260),CU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CV260)+CV260>$AK24,$AK24-SUM($AL260:CV260),CV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CW260)+CW260>$AK24,$AK24-SUM($AL260:CW260),CW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CX260)+CX260>$AK24,$AK24-SUM($AL260:CX260),CX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CY260)+CY260>$AK24,$AK24-SUM($AL260:CY260),CY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:CZ260)+CZ260>$AK24,$AK24-SUM($AL260:CZ260),CZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DA260)+DA260>$AK24,$AK24-SUM($AL260:DA260),DA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DB260)+DB260>$AK24,$AK24-SUM($AL260:DB260),DB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DC260)+DC260>$AK24,$AK24-SUM($AL260:DC260),DC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DD260)+DD260>$AK24,$AK24-SUM($AL260:DD260),DD260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DE260)+DE260>$AK24,$AK24-SUM($AL260:DE260),DE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DF260)+DF260>$AK24,$AK24-SUM($AL260:DF260),DF260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DG260)+DG260>$AK24,$AK24-SUM($AL260:DG260),DG260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DH260)+DH260>$AK24,$AK24-SUM($AL260:DH260),DH260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DI260)+DI260>$AK24,$AK24-SUM($AL260:DI260),DI260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DJ260)+DJ260>$AK24,$AK24-SUM($AL260:DJ260),DJ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DK260)+DK260>$AK24,$AK24-SUM($AL260:DK260),DK260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DL260)+DL260>$AK24,$AK24-SUM($AL260:DL260),DL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DM260)+DM260>$AK24,$AK24-SUM($AL260:DM260),DM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DN260)+DN260>$AK24,$AK24-SUM($AL260:DN260),DN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DO260)+DO260>$AK24,$AK24-SUM($AL260:DO260),DO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DP260)+DP260>$AK24,$AK24-SUM($AL260:DP260),DP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DQ260)+DQ260>$AK24,$AK24-SUM($AL260:DQ260),DQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DR260)+DR260>$AK24,$AK24-SUM($AL260:DR260),DR260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DS260)+DS260>$AK24,$AK24-SUM($AL260:DS260),DS260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DT260)+DT260>$AK24,$AK24-SUM($AL260:DT260),DT260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DU260)+DU260>$AK24,$AK24-SUM($AL260:DU260),DU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DV260)+DV260>$AK24,$AK24-SUM($AL260:DV260),DV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DW260)+DW260>$AK24,$AK24-SUM($AL260:DW260),DW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DX260)+DX260>$AK24,$AK24-SUM($AL260:DX260),DX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DY260)+DY260>$AK24,$AK24-SUM($AL260:DY260),DY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:DZ260)+DZ260>$AK24,$AK24-SUM($AL260:DZ260),DZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EA260)+EA260>$AK24,$AK24-SUM($AL260:EA260),EA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EB260)+EB260>$AK24,$AK24-SUM($AL260:EB260),EB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EC260)+EC260>$AK24,$AK24-SUM($AL260:EC260),EC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:ED260)+ED260>$AK24,$AK24-SUM($AL260:ED260),ED260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EE260)+EE260>$AK24,$AK24-SUM($AL260:EE260),EE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EF260)+EF260>$AK24,$AK24-SUM($AL260:EF260),EF260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EG260)+EG260>$AK24,$AK24-SUM($AL260:EG260),EG260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EH260)+EH260>$AK24,$AK24-SUM($AL260:EH260),EH260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EI260)+EI260>$AK24,$AK24-SUM($AL260:EI260),EI260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EJ260)+EJ260>$AK24,$AK24-SUM($AL260:EJ260),EJ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EK260)+EK260>$AK24,$AK24-SUM($AL260:EK260),EK260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EL260)+EL260>$AK24,$AK24-SUM($AL260:EL260),EL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EM260)+EM260>$AK24,$AK24-SUM($AL260:EM260),EM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EN260)+EN260>$AK24,$AK24-SUM($AL260:EN260),EN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EO260)+EO260>$AK24,$AK24-SUM($AL260:EO260),EO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EP260)+EP260>$AK24,$AK24-SUM($AL260:EP260),EP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EQ260)+EQ260>$AK24,$AK24-SUM($AL260:EQ260),EQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:ER260)+ER260>$AK24,$AK24-SUM($AL260:ER260),ER260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:ES260)+ES260>$AK24,$AK24-SUM($AL260:ES260),ES260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:ET260)+ET260>$AK24,$AK24-SUM($AL260:ET260),ET260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EU260)+EU260>$AK24,$AK24-SUM($AL260:EU260),EU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EV260)+EV260>$AK24,$AK24-SUM($AL260:EV260),EV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EW260)+EW260>$AK24,$AK24-SUM($AL260:EW260),EW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EX260)+EX260>$AK24,$AK24-SUM($AL260:EX260),EX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EY260)+EY260>$AK24,$AK24-SUM($AL260:EY260),EY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:EZ260)+EZ260>$AK24,$AK24-SUM($AL260:EZ260),EZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FA260)+FA260>$AK24,$AK24-SUM($AL260:FA260),FA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FB260)+FB260>$AK24,$AK24-SUM($AL260:FB260),FB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FC260)+FC260>$AK24,$AK24-SUM($AL260:FC260),FC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FD260)+FD260>$AK24,$AK24-SUM($AL260:FD260),FD260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FE260)+FE260>$AK24,$AK24-SUM($AL260:FE260),FE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FF260)+FF260>$AK24,$AK24-SUM($AL260:FF260),FF260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FG260)+FG260>$AK24,$AK24-SUM($AL260:FG260),FG260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FH260)+FH260>$AK24,$AK24-SUM($AL260:FH260),FH260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FI260)+FI260>$AK24,$AK24-SUM($AL260:FI260),FI260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FJ260)+FJ260>$AK24,$AK24-SUM($AL260:FJ260),FJ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FK260)+FK260>$AK24,$AK24-SUM($AL260:FK260),FK260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FL260)+FL260>$AK24,$AK24-SUM($AL260:FL260),FL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FM260)+FM260>$AK24,$AK24-SUM($AL260:FM260),FM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FN260)+FN260>$AK24,$AK24-SUM($AL260:FN260),FN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FO260)+FO260>$AK24,$AK24-SUM($AL260:FO260),FO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FP260)+FP260>$AK24,$AK24-SUM($AL260:FP260),FP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FQ260)+FQ260>$AK24,$AK24-SUM($AL260:FQ260),FQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FR260)+FR260>$AK24,$AK24-SUM($AL260:FR260),FR260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FS260)+FS260>$AK24,$AK24-SUM($AL260:FS260),FS260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FT260)+FT260>$AK24,$AK24-SUM($AL260:FT260),FT260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FU260)+FU260>$AK24,$AK24-SUM($AL260:FU260),FU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FV260)+FV260>$AK24,$AK24-SUM($AL260:FV260),FV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FW260)+FW260>$AK24,$AK24-SUM($AL260:FW260),FW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FX260)+FX260>$AK24,$AK24-SUM($AL260:FX260),FX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FY260)+FY260>$AK24,$AK24-SUM($AL260:FY260),FY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:FZ260)+FZ260>$AK24,$AK24-SUM($AL260:FZ260),FZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GA260)+GA260>$AK24,$AK24-SUM($AL260:GA260),GA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GB260)+GB260>$AK24,$AK24-SUM($AL260:GB260),GB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GC260)+GC260>$AK24,$AK24-SUM($AL260:GC260),GC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GD260)+GD260>$AK24,$AK24-SUM($AL260:GD260),GD260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GE260)+GE260>$AK24,$AK24-SUM($AL260:GE260),GE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GF260)+GF260>$AK24,$AK24-SUM($AL260:GF260),GF260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GG260)+GG260>$AK24,$AK24-SUM($AL260:GG260),GG260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GH260)+GH260>$AK24,$AK24-SUM($AL260:GH260),GH260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GI260)+GI260>$AK24,$AK24-SUM($AL260:GI260),GI260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GJ260)+GJ260>$AK24,$AK24-SUM($AL260:GJ260),GJ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GK260)+GK260>$AK24,$AK24-SUM($AL260:GK260),GK260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GL260)+GL260>$AK24,$AK24-SUM($AL260:GL260),GL260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GM260)+GM260>$AK24,$AK24-SUM($AL260:GM260),GM260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GN260)+GN260>$AK24,$AK24-SUM($AL260:GN260),GN260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GO260)+GO260>$AK24,$AK24-SUM($AL260:GO260),GO260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GP260)+GP260>$AK24,$AK24-SUM($AL260:GP260),GP260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GQ260)+GQ260>$AK24,$AK24-SUM($AL260:GQ260),GQ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GR260)+GR260>$AK24,$AK24-SUM($AL260:GR260),GR260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GS260)+GS260>$AK24,$AK24-SUM($AL260:GS260),GS260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GT260)+GT260>$AK24,$AK24-SUM($AL260:GT260),GT260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GU260)+GU260>$AK24,$AK24-SUM($AL260:GU260),GU260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GV260)+GV260>$AK24,$AK24-SUM($AL260:GV260),GV260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GW260)+GW260>$AK24,$AK24-SUM($AL260:GW260),GW260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GX260)+GX260>$AK24,$AK24-SUM($AL260:GX260),GX260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GY260)+GY260>$AK24,$AK24-SUM($AL260:GY260),GY260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:GZ260)+GZ260>$AK24,$AK24-SUM($AL260:GZ260),GZ260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:HA260)+HA260>$AK24,$AK24-SUM($AL260:HA260),HA260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:HB260)+HB260>$AK24,$AK24-SUM($AL260:HB260),HB260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:HC260)+HC260>$AK24,$AK24-SUM($AL260:HC260),HC260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:HD260)+HD260>$AK24,$AK24-SUM($AL260:HD260),HD260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:HE260)+HE260>$AK24,$AK24-SUM($AL260:HE260),HE260),0)","v":0},{"$f":"IF($AL260>0,IF(SUM($AL260:HF260)+HF260>$AK24,$AK24-SUM($AL260:HF260),HF260),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL261>0,IF(SUM($AL261:AL261)+AL261>$AK25,$AK25-SUM($AL261:AL261),AL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AM261)+AM261>$AK25,$AK25-SUM($AL261:AM261),AM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AN261)+AN261>$AK25,$AK25-SUM($AL261:AN261),AN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AO261)+AO261>$AK25,$AK25-SUM($AL261:AO261),AO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AP261)+AP261>$AK25,$AK25-SUM($AL261:AP261),AP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AQ261)+AQ261>$AK25,$AK25-SUM($AL261:AQ261),AQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AR261)+AR261>$AK25,$AK25-SUM($AL261:AR261),AR261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AS261)+AS261>$AK25,$AK25-SUM($AL261:AS261),AS261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AT261)+AT261>$AK25,$AK25-SUM($AL261:AT261),AT261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AU261)+AU261>$AK25,$AK25-SUM($AL261:AU261),AU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AV261)+AV261>$AK25,$AK25-SUM($AL261:AV261),AV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AW261)+AW261>$AK25,$AK25-SUM($AL261:AW261),AW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AX261)+AX261>$AK25,$AK25-SUM($AL261:AX261),AX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AY261)+AY261>$AK25,$AK25-SUM($AL261:AY261),AY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:AZ261)+AZ261>$AK25,$AK25-SUM($AL261:AZ261),AZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BA261)+BA261>$AK25,$AK25-SUM($AL261:BA261),BA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BB261)+BB261>$AK25,$AK25-SUM($AL261:BB261),BB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BC261)+BC261>$AK25,$AK25-SUM($AL261:BC261),BC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BD261)+BD261>$AK25,$AK25-SUM($AL261:BD261),BD261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BE261)+BE261>$AK25,$AK25-SUM($AL261:BE261),BE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BF261)+BF261>$AK25,$AK25-SUM($AL261:BF261),BF261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BG261)+BG261>$AK25,$AK25-SUM($AL261:BG261),BG261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BH261)+BH261>$AK25,$AK25-SUM($AL261:BH261),BH261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BI261)+BI261>$AK25,$AK25-SUM($AL261:BI261),BI261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BJ261)+BJ261>$AK25,$AK25-SUM($AL261:BJ261),BJ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BK261)+BK261>$AK25,$AK25-SUM($AL261:BK261),BK261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BL261)+BL261>$AK25,$AK25-SUM($AL261:BL261),BL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BM261)+BM261>$AK25,$AK25-SUM($AL261:BM261),BM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BN261)+BN261>$AK25,$AK25-SUM($AL261:BN261),BN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BO261)+BO261>$AK25,$AK25-SUM($AL261:BO261),BO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BP261)+BP261>$AK25,$AK25-SUM($AL261:BP261),BP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BQ261)+BQ261>$AK25,$AK25-SUM($AL261:BQ261),BQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BR261)+BR261>$AK25,$AK25-SUM($AL261:BR261),BR261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BS261)+BS261>$AK25,$AK25-SUM($AL261:BS261),BS261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BT261)+BT261>$AK25,$AK25-SUM($AL261:BT261),BT261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BU261)+BU261>$AK25,$AK25-SUM($AL261:BU261),BU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BV261)+BV261>$AK25,$AK25-SUM($AL261:BV261),BV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BW261)+BW261>$AK25,$AK25-SUM($AL261:BW261),BW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BX261)+BX261>$AK25,$AK25-SUM($AL261:BX261),BX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BY261)+BY261>$AK25,$AK25-SUM($AL261:BY261),BY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:BZ261)+BZ261>$AK25,$AK25-SUM($AL261:BZ261),BZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CA261)+CA261>$AK25,$AK25-SUM($AL261:CA261),CA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CB261)+CB261>$AK25,$AK25-SUM($AL261:CB261),CB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CC261)+CC261>$AK25,$AK25-SUM($AL261:CC261),CC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CD261)+CD261>$AK25,$AK25-SUM($AL261:CD261),CD261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CE261)+CE261>$AK25,$AK25-SUM($AL261:CE261),CE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CF261)+CF261>$AK25,$AK25-SUM($AL261:CF261),CF261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CG261)+CG261>$AK25,$AK25-SUM($AL261:CG261),CG261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CH261)+CH261>$AK25,$AK25-SUM($AL261:CH261),CH261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CI261)+CI261>$AK25,$AK25-SUM($AL261:CI261),CI261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CJ261)+CJ261>$AK25,$AK25-SUM($AL261:CJ261),CJ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CK261)+CK261>$AK25,$AK25-SUM($AL261:CK261),CK261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CL261)+CL261>$AK25,$AK25-SUM($AL261:CL261),CL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CM261)+CM261>$AK25,$AK25-SUM($AL261:CM261),CM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CN261)+CN261>$AK25,$AK25-SUM($AL261:CN261),CN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CO261)+CO261>$AK25,$AK25-SUM($AL261:CO261),CO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CP261)+CP261>$AK25,$AK25-SUM($AL261:CP261),CP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CQ261)+CQ261>$AK25,$AK25-SUM($AL261:CQ261),CQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CR261)+CR261>$AK25,$AK25-SUM($AL261:CR261),CR261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CS261)+CS261>$AK25,$AK25-SUM($AL261:CS261),CS261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CT261)+CT261>$AK25,$AK25-SUM($AL261:CT261),CT261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CU261)+CU261>$AK25,$AK25-SUM($AL261:CU261),CU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CV261)+CV261>$AK25,$AK25-SUM($AL261:CV261),CV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CW261)+CW261>$AK25,$AK25-SUM($AL261:CW261),CW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CX261)+CX261>$AK25,$AK25-SUM($AL261:CX261),CX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CY261)+CY261>$AK25,$AK25-SUM($AL261:CY261),CY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:CZ261)+CZ261>$AK25,$AK25-SUM($AL261:CZ261),CZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DA261)+DA261>$AK25,$AK25-SUM($AL261:DA261),DA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DB261)+DB261>$AK25,$AK25-SUM($AL261:DB261),DB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DC261)+DC261>$AK25,$AK25-SUM($AL261:DC261),DC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DD261)+DD261>$AK25,$AK25-SUM($AL261:DD261),DD261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DE261)+DE261>$AK25,$AK25-SUM($AL261:DE261),DE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DF261)+DF261>$AK25,$AK25-SUM($AL261:DF261),DF261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DG261)+DG261>$AK25,$AK25-SUM($AL261:DG261),DG261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DH261)+DH261>$AK25,$AK25-SUM($AL261:DH261),DH261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DI261)+DI261>$AK25,$AK25-SUM($AL261:DI261),DI261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DJ261)+DJ261>$AK25,$AK25-SUM($AL261:DJ261),DJ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DK261)+DK261>$AK25,$AK25-SUM($AL261:DK261),DK261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DL261)+DL261>$AK25,$AK25-SUM($AL261:DL261),DL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DM261)+DM261>$AK25,$AK25-SUM($AL261:DM261),DM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DN261)+DN261>$AK25,$AK25-SUM($AL261:DN261),DN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DO261)+DO261>$AK25,$AK25-SUM($AL261:DO261),DO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DP261)+DP261>$AK25,$AK25-SUM($AL261:DP261),DP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DQ261)+DQ261>$AK25,$AK25-SUM($AL261:DQ261),DQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DR261)+DR261>$AK25,$AK25-SUM($AL261:DR261),DR261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DS261)+DS261>$AK25,$AK25-SUM($AL261:DS261),DS261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DT261)+DT261>$AK25,$AK25-SUM($AL261:DT261),DT261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DU261)+DU261>$AK25,$AK25-SUM($AL261:DU261),DU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DV261)+DV261>$AK25,$AK25-SUM($AL261:DV261),DV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DW261)+DW261>$AK25,$AK25-SUM($AL261:DW261),DW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DX261)+DX261>$AK25,$AK25-SUM($AL261:DX261),DX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DY261)+DY261>$AK25,$AK25-SUM($AL261:DY261),DY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:DZ261)+DZ261>$AK25,$AK25-SUM($AL261:DZ261),DZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EA261)+EA261>$AK25,$AK25-SUM($AL261:EA261),EA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EB261)+EB261>$AK25,$AK25-SUM($AL261:EB261),EB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EC261)+EC261>$AK25,$AK25-SUM($AL261:EC261),EC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:ED261)+ED261>$AK25,$AK25-SUM($AL261:ED261),ED261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EE261)+EE261>$AK25,$AK25-SUM($AL261:EE261),EE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EF261)+EF261>$AK25,$AK25-SUM($AL261:EF261),EF261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EG261)+EG261>$AK25,$AK25-SUM($AL261:EG261),EG261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EH261)+EH261>$AK25,$AK25-SUM($AL261:EH261),EH261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EI261)+EI261>$AK25,$AK25-SUM($AL261:EI261),EI261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EJ261)+EJ261>$AK25,$AK25-SUM($AL261:EJ261),EJ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EK261)+EK261>$AK25,$AK25-SUM($AL261:EK261),EK261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EL261)+EL261>$AK25,$AK25-SUM($AL261:EL261),EL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EM261)+EM261>$AK25,$AK25-SUM($AL261:EM261),EM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EN261)+EN261>$AK25,$AK25-SUM($AL261:EN261),EN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EO261)+EO261>$AK25,$AK25-SUM($AL261:EO261),EO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EP261)+EP261>$AK25,$AK25-SUM($AL261:EP261),EP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EQ261)+EQ261>$AK25,$AK25-SUM($AL261:EQ261),EQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:ER261)+ER261>$AK25,$AK25-SUM($AL261:ER261),ER261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:ES261)+ES261>$AK25,$AK25-SUM($AL261:ES261),ES261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:ET261)+ET261>$AK25,$AK25-SUM($AL261:ET261),ET261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EU261)+EU261>$AK25,$AK25-SUM($AL261:EU261),EU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EV261)+EV261>$AK25,$AK25-SUM($AL261:EV261),EV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EW261)+EW261>$AK25,$AK25-SUM($AL261:EW261),EW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EX261)+EX261>$AK25,$AK25-SUM($AL261:EX261),EX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EY261)+EY261>$AK25,$AK25-SUM($AL261:EY261),EY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:EZ261)+EZ261>$AK25,$AK25-SUM($AL261:EZ261),EZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FA261)+FA261>$AK25,$AK25-SUM($AL261:FA261),FA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FB261)+FB261>$AK25,$AK25-SUM($AL261:FB261),FB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FC261)+FC261>$AK25,$AK25-SUM($AL261:FC261),FC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FD261)+FD261>$AK25,$AK25-SUM($AL261:FD261),FD261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FE261)+FE261>$AK25,$AK25-SUM($AL261:FE261),FE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FF261)+FF261>$AK25,$AK25-SUM($AL261:FF261),FF261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FG261)+FG261>$AK25,$AK25-SUM($AL261:FG261),FG261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FH261)+FH261>$AK25,$AK25-SUM($AL261:FH261),FH261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FI261)+FI261>$AK25,$AK25-SUM($AL261:FI261),FI261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FJ261)+FJ261>$AK25,$AK25-SUM($AL261:FJ261),FJ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FK261)+FK261>$AK25,$AK25-SUM($AL261:FK261),FK261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FL261)+FL261>$AK25,$AK25-SUM($AL261:FL261),FL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FM261)+FM261>$AK25,$AK25-SUM($AL261:FM261),FM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FN261)+FN261>$AK25,$AK25-SUM($AL261:FN261),FN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FO261)+FO261>$AK25,$AK25-SUM($AL261:FO261),FO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FP261)+FP261>$AK25,$AK25-SUM($AL261:FP261),FP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FQ261)+FQ261>$AK25,$AK25-SUM($AL261:FQ261),FQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FR261)+FR261>$AK25,$AK25-SUM($AL261:FR261),FR261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FS261)+FS261>$AK25,$AK25-SUM($AL261:FS261),FS261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FT261)+FT261>$AK25,$AK25-SUM($AL261:FT261),FT261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FU261)+FU261>$AK25,$AK25-SUM($AL261:FU261),FU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FV261)+FV261>$AK25,$AK25-SUM($AL261:FV261),FV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FW261)+FW261>$AK25,$AK25-SUM($AL261:FW261),FW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FX261)+FX261>$AK25,$AK25-SUM($AL261:FX261),FX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FY261)+FY261>$AK25,$AK25-SUM($AL261:FY261),FY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:FZ261)+FZ261>$AK25,$AK25-SUM($AL261:FZ261),FZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GA261)+GA261>$AK25,$AK25-SUM($AL261:GA261),GA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GB261)+GB261>$AK25,$AK25-SUM($AL261:GB261),GB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GC261)+GC261>$AK25,$AK25-SUM($AL261:GC261),GC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GD261)+GD261>$AK25,$AK25-SUM($AL261:GD261),GD261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GE261)+GE261>$AK25,$AK25-SUM($AL261:GE261),GE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GF261)+GF261>$AK25,$AK25-SUM($AL261:GF261),GF261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GG261)+GG261>$AK25,$AK25-SUM($AL261:GG261),GG261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GH261)+GH261>$AK25,$AK25-SUM($AL261:GH261),GH261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GI261)+GI261>$AK25,$AK25-SUM($AL261:GI261),GI261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GJ261)+GJ261>$AK25,$AK25-SUM($AL261:GJ261),GJ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GK261)+GK261>$AK25,$AK25-SUM($AL261:GK261),GK261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GL261)+GL261>$AK25,$AK25-SUM($AL261:GL261),GL261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GM261)+GM261>$AK25,$AK25-SUM($AL261:GM261),GM261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GN261)+GN261>$AK25,$AK25-SUM($AL261:GN261),GN261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GO261)+GO261>$AK25,$AK25-SUM($AL261:GO261),GO261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GP261)+GP261>$AK25,$AK25-SUM($AL261:GP261),GP261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GQ261)+GQ261>$AK25,$AK25-SUM($AL261:GQ261),GQ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GR261)+GR261>$AK25,$AK25-SUM($AL261:GR261),GR261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GS261)+GS261>$AK25,$AK25-SUM($AL261:GS261),GS261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GT261)+GT261>$AK25,$AK25-SUM($AL261:GT261),GT261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GU261)+GU261>$AK25,$AK25-SUM($AL261:GU261),GU261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GV261)+GV261>$AK25,$AK25-SUM($AL261:GV261),GV261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GW261)+GW261>$AK25,$AK25-SUM($AL261:GW261),GW261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GX261)+GX261>$AK25,$AK25-SUM($AL261:GX261),GX261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GY261)+GY261>$AK25,$AK25-SUM($AL261:GY261),GY261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:GZ261)+GZ261>$AK25,$AK25-SUM($AL261:GZ261),GZ261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:HA261)+HA261>$AK25,$AK25-SUM($AL261:HA261),HA261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:HB261)+HB261>$AK25,$AK25-SUM($AL261:HB261),HB261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:HC261)+HC261>$AK25,$AK25-SUM($AL261:HC261),HC261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:HD261)+HD261>$AK25,$AK25-SUM($AL261:HD261),HD261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:HE261)+HE261>$AK25,$AK25-SUM($AL261:HE261),HE261),0)","v":0},{"$f":"IF($AL261>0,IF(SUM($AL261:HF261)+HF261>$AK25,$AK25-SUM($AL261:HF261),HF261),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL262>0,IF(SUM($AL262:AL262)+AL262>$AK26,$AK26-SUM($AL262:AL262),AL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AM262)+AM262>$AK26,$AK26-SUM($AL262:AM262),AM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AN262)+AN262>$AK26,$AK26-SUM($AL262:AN262),AN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AO262)+AO262>$AK26,$AK26-SUM($AL262:AO262),AO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AP262)+AP262>$AK26,$AK26-SUM($AL262:AP262),AP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AQ262)+AQ262>$AK26,$AK26-SUM($AL262:AQ262),AQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AR262)+AR262>$AK26,$AK26-SUM($AL262:AR262),AR262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AS262)+AS262>$AK26,$AK26-SUM($AL262:AS262),AS262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AT262)+AT262>$AK26,$AK26-SUM($AL262:AT262),AT262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AU262)+AU262>$AK26,$AK26-SUM($AL262:AU262),AU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AV262)+AV262>$AK26,$AK26-SUM($AL262:AV262),AV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AW262)+AW262>$AK26,$AK26-SUM($AL262:AW262),AW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AX262)+AX262>$AK26,$AK26-SUM($AL262:AX262),AX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AY262)+AY262>$AK26,$AK26-SUM($AL262:AY262),AY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:AZ262)+AZ262>$AK26,$AK26-SUM($AL262:AZ262),AZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BA262)+BA262>$AK26,$AK26-SUM($AL262:BA262),BA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BB262)+BB262>$AK26,$AK26-SUM($AL262:BB262),BB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BC262)+BC262>$AK26,$AK26-SUM($AL262:BC262),BC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BD262)+BD262>$AK26,$AK26-SUM($AL262:BD262),BD262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BE262)+BE262>$AK26,$AK26-SUM($AL262:BE262),BE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BF262)+BF262>$AK26,$AK26-SUM($AL262:BF262),BF262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BG262)+BG262>$AK26,$AK26-SUM($AL262:BG262),BG262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BH262)+BH262>$AK26,$AK26-SUM($AL262:BH262),BH262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BI262)+BI262>$AK26,$AK26-SUM($AL262:BI262),BI262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BJ262)+BJ262>$AK26,$AK26-SUM($AL262:BJ262),BJ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BK262)+BK262>$AK26,$AK26-SUM($AL262:BK262),BK262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BL262)+BL262>$AK26,$AK26-SUM($AL262:BL262),BL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BM262)+BM262>$AK26,$AK26-SUM($AL262:BM262),BM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BN262)+BN262>$AK26,$AK26-SUM($AL262:BN262),BN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BO262)+BO262>$AK26,$AK26-SUM($AL262:BO262),BO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BP262)+BP262>$AK26,$AK26-SUM($AL262:BP262),BP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BQ262)+BQ262>$AK26,$AK26-SUM($AL262:BQ262),BQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BR262)+BR262>$AK26,$AK26-SUM($AL262:BR262),BR262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BS262)+BS262>$AK26,$AK26-SUM($AL262:BS262),BS262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BT262)+BT262>$AK26,$AK26-SUM($AL262:BT262),BT262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BU262)+BU262>$AK26,$AK26-SUM($AL262:BU262),BU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BV262)+BV262>$AK26,$AK26-SUM($AL262:BV262),BV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BW262)+BW262>$AK26,$AK26-SUM($AL262:BW262),BW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BX262)+BX262>$AK26,$AK26-SUM($AL262:BX262),BX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BY262)+BY262>$AK26,$AK26-SUM($AL262:BY262),BY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:BZ262)+BZ262>$AK26,$AK26-SUM($AL262:BZ262),BZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CA262)+CA262>$AK26,$AK26-SUM($AL262:CA262),CA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CB262)+CB262>$AK26,$AK26-SUM($AL262:CB262),CB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CC262)+CC262>$AK26,$AK26-SUM($AL262:CC262),CC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CD262)+CD262>$AK26,$AK26-SUM($AL262:CD262),CD262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CE262)+CE262>$AK26,$AK26-SUM($AL262:CE262),CE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CF262)+CF262>$AK26,$AK26-SUM($AL262:CF262),CF262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CG262)+CG262>$AK26,$AK26-SUM($AL262:CG262),CG262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CH262)+CH262>$AK26,$AK26-SUM($AL262:CH262),CH262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CI262)+CI262>$AK26,$AK26-SUM($AL262:CI262),CI262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CJ262)+CJ262>$AK26,$AK26-SUM($AL262:CJ262),CJ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CK262)+CK262>$AK26,$AK26-SUM($AL262:CK262),CK262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CL262)+CL262>$AK26,$AK26-SUM($AL262:CL262),CL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CM262)+CM262>$AK26,$AK26-SUM($AL262:CM262),CM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CN262)+CN262>$AK26,$AK26-SUM($AL262:CN262),CN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CO262)+CO262>$AK26,$AK26-SUM($AL262:CO262),CO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CP262)+CP262>$AK26,$AK26-SUM($AL262:CP262),CP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CQ262)+CQ262>$AK26,$AK26-SUM($AL262:CQ262),CQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CR262)+CR262>$AK26,$AK26-SUM($AL262:CR262),CR262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CS262)+CS262>$AK26,$AK26-SUM($AL262:CS262),CS262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CT262)+CT262>$AK26,$AK26-SUM($AL262:CT262),CT262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CU262)+CU262>$AK26,$AK26-SUM($AL262:CU262),CU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CV262)+CV262>$AK26,$AK26-SUM($AL262:CV262),CV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CW262)+CW262>$AK26,$AK26-SUM($AL262:CW262),CW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CX262)+CX262>$AK26,$AK26-SUM($AL262:CX262),CX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CY262)+CY262>$AK26,$AK26-SUM($AL262:CY262),CY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:CZ262)+CZ262>$AK26,$AK26-SUM($AL262:CZ262),CZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DA262)+DA262>$AK26,$AK26-SUM($AL262:DA262),DA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DB262)+DB262>$AK26,$AK26-SUM($AL262:DB262),DB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DC262)+DC262>$AK26,$AK26-SUM($AL262:DC262),DC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DD262)+DD262>$AK26,$AK26-SUM($AL262:DD262),DD262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DE262)+DE262>$AK26,$AK26-SUM($AL262:DE262),DE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DF262)+DF262>$AK26,$AK26-SUM($AL262:DF262),DF262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DG262)+DG262>$AK26,$AK26-SUM($AL262:DG262),DG262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DH262)+DH262>$AK26,$AK26-SUM($AL262:DH262),DH262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DI262)+DI262>$AK26,$AK26-SUM($AL262:DI262),DI262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DJ262)+DJ262>$AK26,$AK26-SUM($AL262:DJ262),DJ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DK262)+DK262>$AK26,$AK26-SUM($AL262:DK262),DK262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DL262)+DL262>$AK26,$AK26-SUM($AL262:DL262),DL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DM262)+DM262>$AK26,$AK26-SUM($AL262:DM262),DM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DN262)+DN262>$AK26,$AK26-SUM($AL262:DN262),DN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DO262)+DO262>$AK26,$AK26-SUM($AL262:DO262),DO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DP262)+DP262>$AK26,$AK26-SUM($AL262:DP262),DP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DQ262)+DQ262>$AK26,$AK26-SUM($AL262:DQ262),DQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DR262)+DR262>$AK26,$AK26-SUM($AL262:DR262),DR262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DS262)+DS262>$AK26,$AK26-SUM($AL262:DS262),DS262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DT262)+DT262>$AK26,$AK26-SUM($AL262:DT262),DT262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DU262)+DU262>$AK26,$AK26-SUM($AL262:DU262),DU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DV262)+DV262>$AK26,$AK26-SUM($AL262:DV262),DV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DW262)+DW262>$AK26,$AK26-SUM($AL262:DW262),DW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DX262)+DX262>$AK26,$AK26-SUM($AL262:DX262),DX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DY262)+DY262>$AK26,$AK26-SUM($AL262:DY262),DY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:DZ262)+DZ262>$AK26,$AK26-SUM($AL262:DZ262),DZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EA262)+EA262>$AK26,$AK26-SUM($AL262:EA262),EA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EB262)+EB262>$AK26,$AK26-SUM($AL262:EB262),EB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EC262)+EC262>$AK26,$AK26-SUM($AL262:EC262),EC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:ED262)+ED262>$AK26,$AK26-SUM($AL262:ED262),ED262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EE262)+EE262>$AK26,$AK26-SUM($AL262:EE262),EE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EF262)+EF262>$AK26,$AK26-SUM($AL262:EF262),EF262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EG262)+EG262>$AK26,$AK26-SUM($AL262:EG262),EG262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EH262)+EH262>$AK26,$AK26-SUM($AL262:EH262),EH262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EI262)+EI262>$AK26,$AK26-SUM($AL262:EI262),EI262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EJ262)+EJ262>$AK26,$AK26-SUM($AL262:EJ262),EJ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EK262)+EK262>$AK26,$AK26-SUM($AL262:EK262),EK262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EL262)+EL262>$AK26,$AK26-SUM($AL262:EL262),EL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EM262)+EM262>$AK26,$AK26-SUM($AL262:EM262),EM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EN262)+EN262>$AK26,$AK26-SUM($AL262:EN262),EN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EO262)+EO262>$AK26,$AK26-SUM($AL262:EO262),EO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EP262)+EP262>$AK26,$AK26-SUM($AL262:EP262),EP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EQ262)+EQ262>$AK26,$AK26-SUM($AL262:EQ262),EQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:ER262)+ER262>$AK26,$AK26-SUM($AL262:ER262),ER262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:ES262)+ES262>$AK26,$AK26-SUM($AL262:ES262),ES262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:ET262)+ET262>$AK26,$AK26-SUM($AL262:ET262),ET262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EU262)+EU262>$AK26,$AK26-SUM($AL262:EU262),EU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EV262)+EV262>$AK26,$AK26-SUM($AL262:EV262),EV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EW262)+EW262>$AK26,$AK26-SUM($AL262:EW262),EW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EX262)+EX262>$AK26,$AK26-SUM($AL262:EX262),EX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EY262)+EY262>$AK26,$AK26-SUM($AL262:EY262),EY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:EZ262)+EZ262>$AK26,$AK26-SUM($AL262:EZ262),EZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FA262)+FA262>$AK26,$AK26-SUM($AL262:FA262),FA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FB262)+FB262>$AK26,$AK26-SUM($AL262:FB262),FB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FC262)+FC262>$AK26,$AK26-SUM($AL262:FC262),FC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FD262)+FD262>$AK26,$AK26-SUM($AL262:FD262),FD262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FE262)+FE262>$AK26,$AK26-SUM($AL262:FE262),FE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FF262)+FF262>$AK26,$AK26-SUM($AL262:FF262),FF262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FG262)+FG262>$AK26,$AK26-SUM($AL262:FG262),FG262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FH262)+FH262>$AK26,$AK26-SUM($AL262:FH262),FH262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FI262)+FI262>$AK26,$AK26-SUM($AL262:FI262),FI262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FJ262)+FJ262>$AK26,$AK26-SUM($AL262:FJ262),FJ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FK262)+FK262>$AK26,$AK26-SUM($AL262:FK262),FK262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FL262)+FL262>$AK26,$AK26-SUM($AL262:FL262),FL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FM262)+FM262>$AK26,$AK26-SUM($AL262:FM262),FM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FN262)+FN262>$AK26,$AK26-SUM($AL262:FN262),FN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FO262)+FO262>$AK26,$AK26-SUM($AL262:FO262),FO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FP262)+FP262>$AK26,$AK26-SUM($AL262:FP262),FP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FQ262)+FQ262>$AK26,$AK26-SUM($AL262:FQ262),FQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FR262)+FR262>$AK26,$AK26-SUM($AL262:FR262),FR262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FS262)+FS262>$AK26,$AK26-SUM($AL262:FS262),FS262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FT262)+FT262>$AK26,$AK26-SUM($AL262:FT262),FT262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FU262)+FU262>$AK26,$AK26-SUM($AL262:FU262),FU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FV262)+FV262>$AK26,$AK26-SUM($AL262:FV262),FV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FW262)+FW262>$AK26,$AK26-SUM($AL262:FW262),FW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FX262)+FX262>$AK26,$AK26-SUM($AL262:FX262),FX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FY262)+FY262>$AK26,$AK26-SUM($AL262:FY262),FY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:FZ262)+FZ262>$AK26,$AK26-SUM($AL262:FZ262),FZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GA262)+GA262>$AK26,$AK26-SUM($AL262:GA262),GA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GB262)+GB262>$AK26,$AK26-SUM($AL262:GB262),GB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GC262)+GC262>$AK26,$AK26-SUM($AL262:GC262),GC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GD262)+GD262>$AK26,$AK26-SUM($AL262:GD262),GD262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GE262)+GE262>$AK26,$AK26-SUM($AL262:GE262),GE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GF262)+GF262>$AK26,$AK26-SUM($AL262:GF262),GF262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GG262)+GG262>$AK26,$AK26-SUM($AL262:GG262),GG262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GH262)+GH262>$AK26,$AK26-SUM($AL262:GH262),GH262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GI262)+GI262>$AK26,$AK26-SUM($AL262:GI262),GI262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GJ262)+GJ262>$AK26,$AK26-SUM($AL262:GJ262),GJ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GK262)+GK262>$AK26,$AK26-SUM($AL262:GK262),GK262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GL262)+GL262>$AK26,$AK26-SUM($AL262:GL262),GL262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GM262)+GM262>$AK26,$AK26-SUM($AL262:GM262),GM262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GN262)+GN262>$AK26,$AK26-SUM($AL262:GN262),GN262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GO262)+GO262>$AK26,$AK26-SUM($AL262:GO262),GO262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GP262)+GP262>$AK26,$AK26-SUM($AL262:GP262),GP262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GQ262)+GQ262>$AK26,$AK26-SUM($AL262:GQ262),GQ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GR262)+GR262>$AK26,$AK26-SUM($AL262:GR262),GR262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GS262)+GS262>$AK26,$AK26-SUM($AL262:GS262),GS262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GT262)+GT262>$AK26,$AK26-SUM($AL262:GT262),GT262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GU262)+GU262>$AK26,$AK26-SUM($AL262:GU262),GU262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GV262)+GV262>$AK26,$AK26-SUM($AL262:GV262),GV262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GW262)+GW262>$AK26,$AK26-SUM($AL262:GW262),GW262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GX262)+GX262>$AK26,$AK26-SUM($AL262:GX262),GX262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GY262)+GY262>$AK26,$AK26-SUM($AL262:GY262),GY262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:GZ262)+GZ262>$AK26,$AK26-SUM($AL262:GZ262),GZ262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:HA262)+HA262>$AK26,$AK26-SUM($AL262:HA262),HA262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:HB262)+HB262>$AK26,$AK26-SUM($AL262:HB262),HB262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:HC262)+HC262>$AK26,$AK26-SUM($AL262:HC262),HC262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:HD262)+HD262>$AK26,$AK26-SUM($AL262:HD262),HD262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:HE262)+HE262>$AK26,$AK26-SUM($AL262:HE262),HE262),0)","v":0},{"$f":"IF($AL262>0,IF(SUM($AL262:HF262)+HF262>$AK26,$AK26-SUM($AL262:HF262),HF262),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL263>0,IF(SUM($AL263:AL263)+AL263>$AK27,$AK27-SUM($AL263:AL263),AL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AM263)+AM263>$AK27,$AK27-SUM($AL263:AM263),AM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AN263)+AN263>$AK27,$AK27-SUM($AL263:AN263),AN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AO263)+AO263>$AK27,$AK27-SUM($AL263:AO263),AO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AP263)+AP263>$AK27,$AK27-SUM($AL263:AP263),AP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AQ263)+AQ263>$AK27,$AK27-SUM($AL263:AQ263),AQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AR263)+AR263>$AK27,$AK27-SUM($AL263:AR263),AR263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AS263)+AS263>$AK27,$AK27-SUM($AL263:AS263),AS263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AT263)+AT263>$AK27,$AK27-SUM($AL263:AT263),AT263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AU263)+AU263>$AK27,$AK27-SUM($AL263:AU263),AU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AV263)+AV263>$AK27,$AK27-SUM($AL263:AV263),AV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AW263)+AW263>$AK27,$AK27-SUM($AL263:AW263),AW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AX263)+AX263>$AK27,$AK27-SUM($AL263:AX263),AX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AY263)+AY263>$AK27,$AK27-SUM($AL263:AY263),AY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:AZ263)+AZ263>$AK27,$AK27-SUM($AL263:AZ263),AZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BA263)+BA263>$AK27,$AK27-SUM($AL263:BA263),BA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BB263)+BB263>$AK27,$AK27-SUM($AL263:BB263),BB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BC263)+BC263>$AK27,$AK27-SUM($AL263:BC263),BC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BD263)+BD263>$AK27,$AK27-SUM($AL263:BD263),BD263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BE263)+BE263>$AK27,$AK27-SUM($AL263:BE263),BE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BF263)+BF263>$AK27,$AK27-SUM($AL263:BF263),BF263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BG263)+BG263>$AK27,$AK27-SUM($AL263:BG263),BG263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BH263)+BH263>$AK27,$AK27-SUM($AL263:BH263),BH263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BI263)+BI263>$AK27,$AK27-SUM($AL263:BI263),BI263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BJ263)+BJ263>$AK27,$AK27-SUM($AL263:BJ263),BJ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BK263)+BK263>$AK27,$AK27-SUM($AL263:BK263),BK263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BL263)+BL263>$AK27,$AK27-SUM($AL263:BL263),BL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BM263)+BM263>$AK27,$AK27-SUM($AL263:BM263),BM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BN263)+BN263>$AK27,$AK27-SUM($AL263:BN263),BN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BO263)+BO263>$AK27,$AK27-SUM($AL263:BO263),BO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BP263)+BP263>$AK27,$AK27-SUM($AL263:BP263),BP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BQ263)+BQ263>$AK27,$AK27-SUM($AL263:BQ263),BQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BR263)+BR263>$AK27,$AK27-SUM($AL263:BR263),BR263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BS263)+BS263>$AK27,$AK27-SUM($AL263:BS263),BS263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BT263)+BT263>$AK27,$AK27-SUM($AL263:BT263),BT263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BU263)+BU263>$AK27,$AK27-SUM($AL263:BU263),BU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BV263)+BV263>$AK27,$AK27-SUM($AL263:BV263),BV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BW263)+BW263>$AK27,$AK27-SUM($AL263:BW263),BW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BX263)+BX263>$AK27,$AK27-SUM($AL263:BX263),BX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BY263)+BY263>$AK27,$AK27-SUM($AL263:BY263),BY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:BZ263)+BZ263>$AK27,$AK27-SUM($AL263:BZ263),BZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CA263)+CA263>$AK27,$AK27-SUM($AL263:CA263),CA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CB263)+CB263>$AK27,$AK27-SUM($AL263:CB263),CB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CC263)+CC263>$AK27,$AK27-SUM($AL263:CC263),CC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CD263)+CD263>$AK27,$AK27-SUM($AL263:CD263),CD263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CE263)+CE263>$AK27,$AK27-SUM($AL263:CE263),CE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CF263)+CF263>$AK27,$AK27-SUM($AL263:CF263),CF263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CG263)+CG263>$AK27,$AK27-SUM($AL263:CG263),CG263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CH263)+CH263>$AK27,$AK27-SUM($AL263:CH263),CH263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CI263)+CI263>$AK27,$AK27-SUM($AL263:CI263),CI263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CJ263)+CJ263>$AK27,$AK27-SUM($AL263:CJ263),CJ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CK263)+CK263>$AK27,$AK27-SUM($AL263:CK263),CK263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CL263)+CL263>$AK27,$AK27-SUM($AL263:CL263),CL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CM263)+CM263>$AK27,$AK27-SUM($AL263:CM263),CM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CN263)+CN263>$AK27,$AK27-SUM($AL263:CN263),CN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CO263)+CO263>$AK27,$AK27-SUM($AL263:CO263),CO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CP263)+CP263>$AK27,$AK27-SUM($AL263:CP263),CP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CQ263)+CQ263>$AK27,$AK27-SUM($AL263:CQ263),CQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CR263)+CR263>$AK27,$AK27-SUM($AL263:CR263),CR263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CS263)+CS263>$AK27,$AK27-SUM($AL263:CS263),CS263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CT263)+CT263>$AK27,$AK27-SUM($AL263:CT263),CT263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CU263)+CU263>$AK27,$AK27-SUM($AL263:CU263),CU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CV263)+CV263>$AK27,$AK27-SUM($AL263:CV263),CV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CW263)+CW263>$AK27,$AK27-SUM($AL263:CW263),CW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CX263)+CX263>$AK27,$AK27-SUM($AL263:CX263),CX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CY263)+CY263>$AK27,$AK27-SUM($AL263:CY263),CY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:CZ263)+CZ263>$AK27,$AK27-SUM($AL263:CZ263),CZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DA263)+DA263>$AK27,$AK27-SUM($AL263:DA263),DA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DB263)+DB263>$AK27,$AK27-SUM($AL263:DB263),DB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DC263)+DC263>$AK27,$AK27-SUM($AL263:DC263),DC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DD263)+DD263>$AK27,$AK27-SUM($AL263:DD263),DD263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DE263)+DE263>$AK27,$AK27-SUM($AL263:DE263),DE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DF263)+DF263>$AK27,$AK27-SUM($AL263:DF263),DF263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DG263)+DG263>$AK27,$AK27-SUM($AL263:DG263),DG263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DH263)+DH263>$AK27,$AK27-SUM($AL263:DH263),DH263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DI263)+DI263>$AK27,$AK27-SUM($AL263:DI263),DI263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DJ263)+DJ263>$AK27,$AK27-SUM($AL263:DJ263),DJ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DK263)+DK263>$AK27,$AK27-SUM($AL263:DK263),DK263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DL263)+DL263>$AK27,$AK27-SUM($AL263:DL263),DL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DM263)+DM263>$AK27,$AK27-SUM($AL263:DM263),DM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DN263)+DN263>$AK27,$AK27-SUM($AL263:DN263),DN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DO263)+DO263>$AK27,$AK27-SUM($AL263:DO263),DO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DP263)+DP263>$AK27,$AK27-SUM($AL263:DP263),DP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DQ263)+DQ263>$AK27,$AK27-SUM($AL263:DQ263),DQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DR263)+DR263>$AK27,$AK27-SUM($AL263:DR263),DR263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DS263)+DS263>$AK27,$AK27-SUM($AL263:DS263),DS263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DT263)+DT263>$AK27,$AK27-SUM($AL263:DT263),DT263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DU263)+DU263>$AK27,$AK27-SUM($AL263:DU263),DU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DV263)+DV263>$AK27,$AK27-SUM($AL263:DV263),DV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DW263)+DW263>$AK27,$AK27-SUM($AL263:DW263),DW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DX263)+DX263>$AK27,$AK27-SUM($AL263:DX263),DX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DY263)+DY263>$AK27,$AK27-SUM($AL263:DY263),DY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:DZ263)+DZ263>$AK27,$AK27-SUM($AL263:DZ263),DZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EA263)+EA263>$AK27,$AK27-SUM($AL263:EA263),EA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EB263)+EB263>$AK27,$AK27-SUM($AL263:EB263),EB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EC263)+EC263>$AK27,$AK27-SUM($AL263:EC263),EC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:ED263)+ED263>$AK27,$AK27-SUM($AL263:ED263),ED263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EE263)+EE263>$AK27,$AK27-SUM($AL263:EE263),EE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EF263)+EF263>$AK27,$AK27-SUM($AL263:EF263),EF263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EG263)+EG263>$AK27,$AK27-SUM($AL263:EG263),EG263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EH263)+EH263>$AK27,$AK27-SUM($AL263:EH263),EH263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EI263)+EI263>$AK27,$AK27-SUM($AL263:EI263),EI263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EJ263)+EJ263>$AK27,$AK27-SUM($AL263:EJ263),EJ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EK263)+EK263>$AK27,$AK27-SUM($AL263:EK263),EK263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EL263)+EL263>$AK27,$AK27-SUM($AL263:EL263),EL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EM263)+EM263>$AK27,$AK27-SUM($AL263:EM263),EM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EN263)+EN263>$AK27,$AK27-SUM($AL263:EN263),EN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EO263)+EO263>$AK27,$AK27-SUM($AL263:EO263),EO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EP263)+EP263>$AK27,$AK27-SUM($AL263:EP263),EP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EQ263)+EQ263>$AK27,$AK27-SUM($AL263:EQ263),EQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:ER263)+ER263>$AK27,$AK27-SUM($AL263:ER263),ER263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:ES263)+ES263>$AK27,$AK27-SUM($AL263:ES263),ES263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:ET263)+ET263>$AK27,$AK27-SUM($AL263:ET263),ET263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EU263)+EU263>$AK27,$AK27-SUM($AL263:EU263),EU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EV263)+EV263>$AK27,$AK27-SUM($AL263:EV263),EV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EW263)+EW263>$AK27,$AK27-SUM($AL263:EW263),EW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EX263)+EX263>$AK27,$AK27-SUM($AL263:EX263),EX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EY263)+EY263>$AK27,$AK27-SUM($AL263:EY263),EY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:EZ263)+EZ263>$AK27,$AK27-SUM($AL263:EZ263),EZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FA263)+FA263>$AK27,$AK27-SUM($AL263:FA263),FA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FB263)+FB263>$AK27,$AK27-SUM($AL263:FB263),FB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FC263)+FC263>$AK27,$AK27-SUM($AL263:FC263),FC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FD263)+FD263>$AK27,$AK27-SUM($AL263:FD263),FD263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FE263)+FE263>$AK27,$AK27-SUM($AL263:FE263),FE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FF263)+FF263>$AK27,$AK27-SUM($AL263:FF263),FF263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FG263)+FG263>$AK27,$AK27-SUM($AL263:FG263),FG263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FH263)+FH263>$AK27,$AK27-SUM($AL263:FH263),FH263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FI263)+FI263>$AK27,$AK27-SUM($AL263:FI263),FI263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FJ263)+FJ263>$AK27,$AK27-SUM($AL263:FJ263),FJ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FK263)+FK263>$AK27,$AK27-SUM($AL263:FK263),FK263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FL263)+FL263>$AK27,$AK27-SUM($AL263:FL263),FL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FM263)+FM263>$AK27,$AK27-SUM($AL263:FM263),FM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FN263)+FN263>$AK27,$AK27-SUM($AL263:FN263),FN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FO263)+FO263>$AK27,$AK27-SUM($AL263:FO263),FO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FP263)+FP263>$AK27,$AK27-SUM($AL263:FP263),FP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FQ263)+FQ263>$AK27,$AK27-SUM($AL263:FQ263),FQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FR263)+FR263>$AK27,$AK27-SUM($AL263:FR263),FR263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FS263)+FS263>$AK27,$AK27-SUM($AL263:FS263),FS263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FT263)+FT263>$AK27,$AK27-SUM($AL263:FT263),FT263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FU263)+FU263>$AK27,$AK27-SUM($AL263:FU263),FU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FV263)+FV263>$AK27,$AK27-SUM($AL263:FV263),FV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FW263)+FW263>$AK27,$AK27-SUM($AL263:FW263),FW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FX263)+FX263>$AK27,$AK27-SUM($AL263:FX263),FX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FY263)+FY263>$AK27,$AK27-SUM($AL263:FY263),FY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:FZ263)+FZ263>$AK27,$AK27-SUM($AL263:FZ263),FZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GA263)+GA263>$AK27,$AK27-SUM($AL263:GA263),GA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GB263)+GB263>$AK27,$AK27-SUM($AL263:GB263),GB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GC263)+GC263>$AK27,$AK27-SUM($AL263:GC263),GC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GD263)+GD263>$AK27,$AK27-SUM($AL263:GD263),GD263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GE263)+GE263>$AK27,$AK27-SUM($AL263:GE263),GE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GF263)+GF263>$AK27,$AK27-SUM($AL263:GF263),GF263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GG263)+GG263>$AK27,$AK27-SUM($AL263:GG263),GG263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GH263)+GH263>$AK27,$AK27-SUM($AL263:GH263),GH263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GI263)+GI263>$AK27,$AK27-SUM($AL263:GI263),GI263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GJ263)+GJ263>$AK27,$AK27-SUM($AL263:GJ263),GJ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GK263)+GK263>$AK27,$AK27-SUM($AL263:GK263),GK263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GL263)+GL263>$AK27,$AK27-SUM($AL263:GL263),GL263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GM263)+GM263>$AK27,$AK27-SUM($AL263:GM263),GM263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GN263)+GN263>$AK27,$AK27-SUM($AL263:GN263),GN263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GO263)+GO263>$AK27,$AK27-SUM($AL263:GO263),GO263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GP263)+GP263>$AK27,$AK27-SUM($AL263:GP263),GP263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GQ263)+GQ263>$AK27,$AK27-SUM($AL263:GQ263),GQ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GR263)+GR263>$AK27,$AK27-SUM($AL263:GR263),GR263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GS263)+GS263>$AK27,$AK27-SUM($AL263:GS263),GS263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GT263)+GT263>$AK27,$AK27-SUM($AL263:GT263),GT263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GU263)+GU263>$AK27,$AK27-SUM($AL263:GU263),GU263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GV263)+GV263>$AK27,$AK27-SUM($AL263:GV263),GV263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GW263)+GW263>$AK27,$AK27-SUM($AL263:GW263),GW263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GX263)+GX263>$AK27,$AK27-SUM($AL263:GX263),GX263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GY263)+GY263>$AK27,$AK27-SUM($AL263:GY263),GY263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:GZ263)+GZ263>$AK27,$AK27-SUM($AL263:GZ263),GZ263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:HA263)+HA263>$AK27,$AK27-SUM($AL263:HA263),HA263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:HB263)+HB263>$AK27,$AK27-SUM($AL263:HB263),HB263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:HC263)+HC263>$AK27,$AK27-SUM($AL263:HC263),HC263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:HD263)+HD263>$AK27,$AK27-SUM($AL263:HD263),HD263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:HE263)+HE263>$AK27,$AK27-SUM($AL263:HE263),HE263),0)","v":0},{"$f":"IF($AL263>0,IF(SUM($AL263:HF263)+HF263>$AK27,$AK27-SUM($AL263:HF263),HF263),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL264>0,IF(SUM($AL264:AL264)+AL264>$AK28,$AK28-SUM($AL264:AL264),AL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AM264)+AM264>$AK28,$AK28-SUM($AL264:AM264),AM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AN264)+AN264>$AK28,$AK28-SUM($AL264:AN264),AN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AO264)+AO264>$AK28,$AK28-SUM($AL264:AO264),AO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AP264)+AP264>$AK28,$AK28-SUM($AL264:AP264),AP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AQ264)+AQ264>$AK28,$AK28-SUM($AL264:AQ264),AQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AR264)+AR264>$AK28,$AK28-SUM($AL264:AR264),AR264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AS264)+AS264>$AK28,$AK28-SUM($AL264:AS264),AS264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AT264)+AT264>$AK28,$AK28-SUM($AL264:AT264),AT264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AU264)+AU264>$AK28,$AK28-SUM($AL264:AU264),AU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AV264)+AV264>$AK28,$AK28-SUM($AL264:AV264),AV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AW264)+AW264>$AK28,$AK28-SUM($AL264:AW264),AW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AX264)+AX264>$AK28,$AK28-SUM($AL264:AX264),AX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AY264)+AY264>$AK28,$AK28-SUM($AL264:AY264),AY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:AZ264)+AZ264>$AK28,$AK28-SUM($AL264:AZ264),AZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BA264)+BA264>$AK28,$AK28-SUM($AL264:BA264),BA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BB264)+BB264>$AK28,$AK28-SUM($AL264:BB264),BB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BC264)+BC264>$AK28,$AK28-SUM($AL264:BC264),BC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BD264)+BD264>$AK28,$AK28-SUM($AL264:BD264),BD264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BE264)+BE264>$AK28,$AK28-SUM($AL264:BE264),BE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BF264)+BF264>$AK28,$AK28-SUM($AL264:BF264),BF264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BG264)+BG264>$AK28,$AK28-SUM($AL264:BG264),BG264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BH264)+BH264>$AK28,$AK28-SUM($AL264:BH264),BH264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BI264)+BI264>$AK28,$AK28-SUM($AL264:BI264),BI264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BJ264)+BJ264>$AK28,$AK28-SUM($AL264:BJ264),BJ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BK264)+BK264>$AK28,$AK28-SUM($AL264:BK264),BK264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BL264)+BL264>$AK28,$AK28-SUM($AL264:BL264),BL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BM264)+BM264>$AK28,$AK28-SUM($AL264:BM264),BM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BN264)+BN264>$AK28,$AK28-SUM($AL264:BN264),BN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BO264)+BO264>$AK28,$AK28-SUM($AL264:BO264),BO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BP264)+BP264>$AK28,$AK28-SUM($AL264:BP264),BP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BQ264)+BQ264>$AK28,$AK28-SUM($AL264:BQ264),BQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BR264)+BR264>$AK28,$AK28-SUM($AL264:BR264),BR264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BS264)+BS264>$AK28,$AK28-SUM($AL264:BS264),BS264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BT264)+BT264>$AK28,$AK28-SUM($AL264:BT264),BT264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BU264)+BU264>$AK28,$AK28-SUM($AL264:BU264),BU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BV264)+BV264>$AK28,$AK28-SUM($AL264:BV264),BV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BW264)+BW264>$AK28,$AK28-SUM($AL264:BW264),BW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BX264)+BX264>$AK28,$AK28-SUM($AL264:BX264),BX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BY264)+BY264>$AK28,$AK28-SUM($AL264:BY264),BY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:BZ264)+BZ264>$AK28,$AK28-SUM($AL264:BZ264),BZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CA264)+CA264>$AK28,$AK28-SUM($AL264:CA264),CA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CB264)+CB264>$AK28,$AK28-SUM($AL264:CB264),CB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CC264)+CC264>$AK28,$AK28-SUM($AL264:CC264),CC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CD264)+CD264>$AK28,$AK28-SUM($AL264:CD264),CD264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CE264)+CE264>$AK28,$AK28-SUM($AL264:CE264),CE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CF264)+CF264>$AK28,$AK28-SUM($AL264:CF264),CF264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CG264)+CG264>$AK28,$AK28-SUM($AL264:CG264),CG264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CH264)+CH264>$AK28,$AK28-SUM($AL264:CH264),CH264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CI264)+CI264>$AK28,$AK28-SUM($AL264:CI264),CI264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CJ264)+CJ264>$AK28,$AK28-SUM($AL264:CJ264),CJ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CK264)+CK264>$AK28,$AK28-SUM($AL264:CK264),CK264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CL264)+CL264>$AK28,$AK28-SUM($AL264:CL264),CL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CM264)+CM264>$AK28,$AK28-SUM($AL264:CM264),CM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CN264)+CN264>$AK28,$AK28-SUM($AL264:CN264),CN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CO264)+CO264>$AK28,$AK28-SUM($AL264:CO264),CO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CP264)+CP264>$AK28,$AK28-SUM($AL264:CP264),CP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CQ264)+CQ264>$AK28,$AK28-SUM($AL264:CQ264),CQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CR264)+CR264>$AK28,$AK28-SUM($AL264:CR264),CR264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CS264)+CS264>$AK28,$AK28-SUM($AL264:CS264),CS264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CT264)+CT264>$AK28,$AK28-SUM($AL264:CT264),CT264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CU264)+CU264>$AK28,$AK28-SUM($AL264:CU264),CU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CV264)+CV264>$AK28,$AK28-SUM($AL264:CV264),CV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CW264)+CW264>$AK28,$AK28-SUM($AL264:CW264),CW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CX264)+CX264>$AK28,$AK28-SUM($AL264:CX264),CX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CY264)+CY264>$AK28,$AK28-SUM($AL264:CY264),CY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:CZ264)+CZ264>$AK28,$AK28-SUM($AL264:CZ264),CZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DA264)+DA264>$AK28,$AK28-SUM($AL264:DA264),DA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DB264)+DB264>$AK28,$AK28-SUM($AL264:DB264),DB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DC264)+DC264>$AK28,$AK28-SUM($AL264:DC264),DC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DD264)+DD264>$AK28,$AK28-SUM($AL264:DD264),DD264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DE264)+DE264>$AK28,$AK28-SUM($AL264:DE264),DE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DF264)+DF264>$AK28,$AK28-SUM($AL264:DF264),DF264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DG264)+DG264>$AK28,$AK28-SUM($AL264:DG264),DG264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DH264)+DH264>$AK28,$AK28-SUM($AL264:DH264),DH264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DI264)+DI264>$AK28,$AK28-SUM($AL264:DI264),DI264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DJ264)+DJ264>$AK28,$AK28-SUM($AL264:DJ264),DJ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DK264)+DK264>$AK28,$AK28-SUM($AL264:DK264),DK264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DL264)+DL264>$AK28,$AK28-SUM($AL264:DL264),DL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DM264)+DM264>$AK28,$AK28-SUM($AL264:DM264),DM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DN264)+DN264>$AK28,$AK28-SUM($AL264:DN264),DN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DO264)+DO264>$AK28,$AK28-SUM($AL264:DO264),DO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DP264)+DP264>$AK28,$AK28-SUM($AL264:DP264),DP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DQ264)+DQ264>$AK28,$AK28-SUM($AL264:DQ264),DQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DR264)+DR264>$AK28,$AK28-SUM($AL264:DR264),DR264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DS264)+DS264>$AK28,$AK28-SUM($AL264:DS264),DS264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DT264)+DT264>$AK28,$AK28-SUM($AL264:DT264),DT264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DU264)+DU264>$AK28,$AK28-SUM($AL264:DU264),DU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DV264)+DV264>$AK28,$AK28-SUM($AL264:DV264),DV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DW264)+DW264>$AK28,$AK28-SUM($AL264:DW264),DW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DX264)+DX264>$AK28,$AK28-SUM($AL264:DX264),DX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DY264)+DY264>$AK28,$AK28-SUM($AL264:DY264),DY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:DZ264)+DZ264>$AK28,$AK28-SUM($AL264:DZ264),DZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EA264)+EA264>$AK28,$AK28-SUM($AL264:EA264),EA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EB264)+EB264>$AK28,$AK28-SUM($AL264:EB264),EB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EC264)+EC264>$AK28,$AK28-SUM($AL264:EC264),EC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:ED264)+ED264>$AK28,$AK28-SUM($AL264:ED264),ED264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EE264)+EE264>$AK28,$AK28-SUM($AL264:EE264),EE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EF264)+EF264>$AK28,$AK28-SUM($AL264:EF264),EF264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EG264)+EG264>$AK28,$AK28-SUM($AL264:EG264),EG264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EH264)+EH264>$AK28,$AK28-SUM($AL264:EH264),EH264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EI264)+EI264>$AK28,$AK28-SUM($AL264:EI264),EI264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EJ264)+EJ264>$AK28,$AK28-SUM($AL264:EJ264),EJ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EK264)+EK264>$AK28,$AK28-SUM($AL264:EK264),EK264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EL264)+EL264>$AK28,$AK28-SUM($AL264:EL264),EL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EM264)+EM264>$AK28,$AK28-SUM($AL264:EM264),EM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EN264)+EN264>$AK28,$AK28-SUM($AL264:EN264),EN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EO264)+EO264>$AK28,$AK28-SUM($AL264:EO264),EO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EP264)+EP264>$AK28,$AK28-SUM($AL264:EP264),EP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EQ264)+EQ264>$AK28,$AK28-SUM($AL264:EQ264),EQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:ER264)+ER264>$AK28,$AK28-SUM($AL264:ER264),ER264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:ES264)+ES264>$AK28,$AK28-SUM($AL264:ES264),ES264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:ET264)+ET264>$AK28,$AK28-SUM($AL264:ET264),ET264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EU264)+EU264>$AK28,$AK28-SUM($AL264:EU264),EU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EV264)+EV264>$AK28,$AK28-SUM($AL264:EV264),EV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EW264)+EW264>$AK28,$AK28-SUM($AL264:EW264),EW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EX264)+EX264>$AK28,$AK28-SUM($AL264:EX264),EX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EY264)+EY264>$AK28,$AK28-SUM($AL264:EY264),EY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:EZ264)+EZ264>$AK28,$AK28-SUM($AL264:EZ264),EZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FA264)+FA264>$AK28,$AK28-SUM($AL264:FA264),FA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FB264)+FB264>$AK28,$AK28-SUM($AL264:FB264),FB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FC264)+FC264>$AK28,$AK28-SUM($AL264:FC264),FC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FD264)+FD264>$AK28,$AK28-SUM($AL264:FD264),FD264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FE264)+FE264>$AK28,$AK28-SUM($AL264:FE264),FE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FF264)+FF264>$AK28,$AK28-SUM($AL264:FF264),FF264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FG264)+FG264>$AK28,$AK28-SUM($AL264:FG264),FG264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FH264)+FH264>$AK28,$AK28-SUM($AL264:FH264),FH264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FI264)+FI264>$AK28,$AK28-SUM($AL264:FI264),FI264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FJ264)+FJ264>$AK28,$AK28-SUM($AL264:FJ264),FJ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FK264)+FK264>$AK28,$AK28-SUM($AL264:FK264),FK264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FL264)+FL264>$AK28,$AK28-SUM($AL264:FL264),FL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FM264)+FM264>$AK28,$AK28-SUM($AL264:FM264),FM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FN264)+FN264>$AK28,$AK28-SUM($AL264:FN264),FN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FO264)+FO264>$AK28,$AK28-SUM($AL264:FO264),FO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FP264)+FP264>$AK28,$AK28-SUM($AL264:FP264),FP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FQ264)+FQ264>$AK28,$AK28-SUM($AL264:FQ264),FQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FR264)+FR264>$AK28,$AK28-SUM($AL264:FR264),FR264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FS264)+FS264>$AK28,$AK28-SUM($AL264:FS264),FS264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FT264)+FT264>$AK28,$AK28-SUM($AL264:FT264),FT264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FU264)+FU264>$AK28,$AK28-SUM($AL264:FU264),FU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FV264)+FV264>$AK28,$AK28-SUM($AL264:FV264),FV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FW264)+FW264>$AK28,$AK28-SUM($AL264:FW264),FW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FX264)+FX264>$AK28,$AK28-SUM($AL264:FX264),FX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FY264)+FY264>$AK28,$AK28-SUM($AL264:FY264),FY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:FZ264)+FZ264>$AK28,$AK28-SUM($AL264:FZ264),FZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GA264)+GA264>$AK28,$AK28-SUM($AL264:GA264),GA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GB264)+GB264>$AK28,$AK28-SUM($AL264:GB264),GB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GC264)+GC264>$AK28,$AK28-SUM($AL264:GC264),GC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GD264)+GD264>$AK28,$AK28-SUM($AL264:GD264),GD264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GE264)+GE264>$AK28,$AK28-SUM($AL264:GE264),GE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GF264)+GF264>$AK28,$AK28-SUM($AL264:GF264),GF264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GG264)+GG264>$AK28,$AK28-SUM($AL264:GG264),GG264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GH264)+GH264>$AK28,$AK28-SUM($AL264:GH264),GH264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GI264)+GI264>$AK28,$AK28-SUM($AL264:GI264),GI264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GJ264)+GJ264>$AK28,$AK28-SUM($AL264:GJ264),GJ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GK264)+GK264>$AK28,$AK28-SUM($AL264:GK264),GK264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GL264)+GL264>$AK28,$AK28-SUM($AL264:GL264),GL264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GM264)+GM264>$AK28,$AK28-SUM($AL264:GM264),GM264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GN264)+GN264>$AK28,$AK28-SUM($AL264:GN264),GN264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GO264)+GO264>$AK28,$AK28-SUM($AL264:GO264),GO264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GP264)+GP264>$AK28,$AK28-SUM($AL264:GP264),GP264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GQ264)+GQ264>$AK28,$AK28-SUM($AL264:GQ264),GQ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GR264)+GR264>$AK28,$AK28-SUM($AL264:GR264),GR264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GS264)+GS264>$AK28,$AK28-SUM($AL264:GS264),GS264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GT264)+GT264>$AK28,$AK28-SUM($AL264:GT264),GT264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GU264)+GU264>$AK28,$AK28-SUM($AL264:GU264),GU264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GV264)+GV264>$AK28,$AK28-SUM($AL264:GV264),GV264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GW264)+GW264>$AK28,$AK28-SUM($AL264:GW264),GW264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GX264)+GX264>$AK28,$AK28-SUM($AL264:GX264),GX264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GY264)+GY264>$AK28,$AK28-SUM($AL264:GY264),GY264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:GZ264)+GZ264>$AK28,$AK28-SUM($AL264:GZ264),GZ264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:HA264)+HA264>$AK28,$AK28-SUM($AL264:HA264),HA264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:HB264)+HB264>$AK28,$AK28-SUM($AL264:HB264),HB264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:HC264)+HC264>$AK28,$AK28-SUM($AL264:HC264),HC264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:HD264)+HD264>$AK28,$AK28-SUM($AL264:HD264),HD264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:HE264)+HE264>$AK28,$AK28-SUM($AL264:HE264),HE264),0)","v":0},{"$f":"IF($AL264>0,IF(SUM($AL264:HF264)+HF264>$AK28,$AK28-SUM($AL264:HF264),HF264),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL265>0,IF(SUM($AL265:AL265)+AL265>$AK29,$AK29-SUM($AL265:AL265),AL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AM265)+AM265>$AK29,$AK29-SUM($AL265:AM265),AM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AN265)+AN265>$AK29,$AK29-SUM($AL265:AN265),AN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AO265)+AO265>$AK29,$AK29-SUM($AL265:AO265),AO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AP265)+AP265>$AK29,$AK29-SUM($AL265:AP265),AP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AQ265)+AQ265>$AK29,$AK29-SUM($AL265:AQ265),AQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AR265)+AR265>$AK29,$AK29-SUM($AL265:AR265),AR265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AS265)+AS265>$AK29,$AK29-SUM($AL265:AS265),AS265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AT265)+AT265>$AK29,$AK29-SUM($AL265:AT265),AT265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AU265)+AU265>$AK29,$AK29-SUM($AL265:AU265),AU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AV265)+AV265>$AK29,$AK29-SUM($AL265:AV265),AV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AW265)+AW265>$AK29,$AK29-SUM($AL265:AW265),AW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AX265)+AX265>$AK29,$AK29-SUM($AL265:AX265),AX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AY265)+AY265>$AK29,$AK29-SUM($AL265:AY265),AY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:AZ265)+AZ265>$AK29,$AK29-SUM($AL265:AZ265),AZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BA265)+BA265>$AK29,$AK29-SUM($AL265:BA265),BA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BB265)+BB265>$AK29,$AK29-SUM($AL265:BB265),BB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BC265)+BC265>$AK29,$AK29-SUM($AL265:BC265),BC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BD265)+BD265>$AK29,$AK29-SUM($AL265:BD265),BD265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BE265)+BE265>$AK29,$AK29-SUM($AL265:BE265),BE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BF265)+BF265>$AK29,$AK29-SUM($AL265:BF265),BF265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BG265)+BG265>$AK29,$AK29-SUM($AL265:BG265),BG265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BH265)+BH265>$AK29,$AK29-SUM($AL265:BH265),BH265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BI265)+BI265>$AK29,$AK29-SUM($AL265:BI265),BI265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BJ265)+BJ265>$AK29,$AK29-SUM($AL265:BJ265),BJ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BK265)+BK265>$AK29,$AK29-SUM($AL265:BK265),BK265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BL265)+BL265>$AK29,$AK29-SUM($AL265:BL265),BL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BM265)+BM265>$AK29,$AK29-SUM($AL265:BM265),BM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BN265)+BN265>$AK29,$AK29-SUM($AL265:BN265),BN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BO265)+BO265>$AK29,$AK29-SUM($AL265:BO265),BO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BP265)+BP265>$AK29,$AK29-SUM($AL265:BP265),BP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BQ265)+BQ265>$AK29,$AK29-SUM($AL265:BQ265),BQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BR265)+BR265>$AK29,$AK29-SUM($AL265:BR265),BR265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BS265)+BS265>$AK29,$AK29-SUM($AL265:BS265),BS265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BT265)+BT265>$AK29,$AK29-SUM($AL265:BT265),BT265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BU265)+BU265>$AK29,$AK29-SUM($AL265:BU265),BU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BV265)+BV265>$AK29,$AK29-SUM($AL265:BV265),BV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BW265)+BW265>$AK29,$AK29-SUM($AL265:BW265),BW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BX265)+BX265>$AK29,$AK29-SUM($AL265:BX265),BX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BY265)+BY265>$AK29,$AK29-SUM($AL265:BY265),BY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:BZ265)+BZ265>$AK29,$AK29-SUM($AL265:BZ265),BZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CA265)+CA265>$AK29,$AK29-SUM($AL265:CA265),CA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CB265)+CB265>$AK29,$AK29-SUM($AL265:CB265),CB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CC265)+CC265>$AK29,$AK29-SUM($AL265:CC265),CC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CD265)+CD265>$AK29,$AK29-SUM($AL265:CD265),CD265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CE265)+CE265>$AK29,$AK29-SUM($AL265:CE265),CE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CF265)+CF265>$AK29,$AK29-SUM($AL265:CF265),CF265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CG265)+CG265>$AK29,$AK29-SUM($AL265:CG265),CG265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CH265)+CH265>$AK29,$AK29-SUM($AL265:CH265),CH265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CI265)+CI265>$AK29,$AK29-SUM($AL265:CI265),CI265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CJ265)+CJ265>$AK29,$AK29-SUM($AL265:CJ265),CJ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CK265)+CK265>$AK29,$AK29-SUM($AL265:CK265),CK265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CL265)+CL265>$AK29,$AK29-SUM($AL265:CL265),CL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CM265)+CM265>$AK29,$AK29-SUM($AL265:CM265),CM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CN265)+CN265>$AK29,$AK29-SUM($AL265:CN265),CN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CO265)+CO265>$AK29,$AK29-SUM($AL265:CO265),CO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CP265)+CP265>$AK29,$AK29-SUM($AL265:CP265),CP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CQ265)+CQ265>$AK29,$AK29-SUM($AL265:CQ265),CQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CR265)+CR265>$AK29,$AK29-SUM($AL265:CR265),CR265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CS265)+CS265>$AK29,$AK29-SUM($AL265:CS265),CS265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CT265)+CT265>$AK29,$AK29-SUM($AL265:CT265),CT265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CU265)+CU265>$AK29,$AK29-SUM($AL265:CU265),CU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CV265)+CV265>$AK29,$AK29-SUM($AL265:CV265),CV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CW265)+CW265>$AK29,$AK29-SUM($AL265:CW265),CW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CX265)+CX265>$AK29,$AK29-SUM($AL265:CX265),CX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CY265)+CY265>$AK29,$AK29-SUM($AL265:CY265),CY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:CZ265)+CZ265>$AK29,$AK29-SUM($AL265:CZ265),CZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DA265)+DA265>$AK29,$AK29-SUM($AL265:DA265),DA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DB265)+DB265>$AK29,$AK29-SUM($AL265:DB265),DB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DC265)+DC265>$AK29,$AK29-SUM($AL265:DC265),DC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DD265)+DD265>$AK29,$AK29-SUM($AL265:DD265),DD265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DE265)+DE265>$AK29,$AK29-SUM($AL265:DE265),DE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DF265)+DF265>$AK29,$AK29-SUM($AL265:DF265),DF265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DG265)+DG265>$AK29,$AK29-SUM($AL265:DG265),DG265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DH265)+DH265>$AK29,$AK29-SUM($AL265:DH265),DH265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DI265)+DI265>$AK29,$AK29-SUM($AL265:DI265),DI265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DJ265)+DJ265>$AK29,$AK29-SUM($AL265:DJ265),DJ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DK265)+DK265>$AK29,$AK29-SUM($AL265:DK265),DK265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DL265)+DL265>$AK29,$AK29-SUM($AL265:DL265),DL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DM265)+DM265>$AK29,$AK29-SUM($AL265:DM265),DM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DN265)+DN265>$AK29,$AK29-SUM($AL265:DN265),DN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DO265)+DO265>$AK29,$AK29-SUM($AL265:DO265),DO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DP265)+DP265>$AK29,$AK29-SUM($AL265:DP265),DP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DQ265)+DQ265>$AK29,$AK29-SUM($AL265:DQ265),DQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DR265)+DR265>$AK29,$AK29-SUM($AL265:DR265),DR265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DS265)+DS265>$AK29,$AK29-SUM($AL265:DS265),DS265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DT265)+DT265>$AK29,$AK29-SUM($AL265:DT265),DT265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DU265)+DU265>$AK29,$AK29-SUM($AL265:DU265),DU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DV265)+DV265>$AK29,$AK29-SUM($AL265:DV265),DV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DW265)+DW265>$AK29,$AK29-SUM($AL265:DW265),DW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DX265)+DX265>$AK29,$AK29-SUM($AL265:DX265),DX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DY265)+DY265>$AK29,$AK29-SUM($AL265:DY265),DY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:DZ265)+DZ265>$AK29,$AK29-SUM($AL265:DZ265),DZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EA265)+EA265>$AK29,$AK29-SUM($AL265:EA265),EA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EB265)+EB265>$AK29,$AK29-SUM($AL265:EB265),EB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EC265)+EC265>$AK29,$AK29-SUM($AL265:EC265),EC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:ED265)+ED265>$AK29,$AK29-SUM($AL265:ED265),ED265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EE265)+EE265>$AK29,$AK29-SUM($AL265:EE265),EE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EF265)+EF265>$AK29,$AK29-SUM($AL265:EF265),EF265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EG265)+EG265>$AK29,$AK29-SUM($AL265:EG265),EG265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EH265)+EH265>$AK29,$AK29-SUM($AL265:EH265),EH265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EI265)+EI265>$AK29,$AK29-SUM($AL265:EI265),EI265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EJ265)+EJ265>$AK29,$AK29-SUM($AL265:EJ265),EJ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EK265)+EK265>$AK29,$AK29-SUM($AL265:EK265),EK265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EL265)+EL265>$AK29,$AK29-SUM($AL265:EL265),EL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EM265)+EM265>$AK29,$AK29-SUM($AL265:EM265),EM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EN265)+EN265>$AK29,$AK29-SUM($AL265:EN265),EN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EO265)+EO265>$AK29,$AK29-SUM($AL265:EO265),EO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EP265)+EP265>$AK29,$AK29-SUM($AL265:EP265),EP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EQ265)+EQ265>$AK29,$AK29-SUM($AL265:EQ265),EQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:ER265)+ER265>$AK29,$AK29-SUM($AL265:ER265),ER265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:ES265)+ES265>$AK29,$AK29-SUM($AL265:ES265),ES265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:ET265)+ET265>$AK29,$AK29-SUM($AL265:ET265),ET265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EU265)+EU265>$AK29,$AK29-SUM($AL265:EU265),EU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EV265)+EV265>$AK29,$AK29-SUM($AL265:EV265),EV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EW265)+EW265>$AK29,$AK29-SUM($AL265:EW265),EW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EX265)+EX265>$AK29,$AK29-SUM($AL265:EX265),EX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EY265)+EY265>$AK29,$AK29-SUM($AL265:EY265),EY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:EZ265)+EZ265>$AK29,$AK29-SUM($AL265:EZ265),EZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FA265)+FA265>$AK29,$AK29-SUM($AL265:FA265),FA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FB265)+FB265>$AK29,$AK29-SUM($AL265:FB265),FB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FC265)+FC265>$AK29,$AK29-SUM($AL265:FC265),FC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FD265)+FD265>$AK29,$AK29-SUM($AL265:FD265),FD265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FE265)+FE265>$AK29,$AK29-SUM($AL265:FE265),FE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FF265)+FF265>$AK29,$AK29-SUM($AL265:FF265),FF265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FG265)+FG265>$AK29,$AK29-SUM($AL265:FG265),FG265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FH265)+FH265>$AK29,$AK29-SUM($AL265:FH265),FH265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FI265)+FI265>$AK29,$AK29-SUM($AL265:FI265),FI265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FJ265)+FJ265>$AK29,$AK29-SUM($AL265:FJ265),FJ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FK265)+FK265>$AK29,$AK29-SUM($AL265:FK265),FK265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FL265)+FL265>$AK29,$AK29-SUM($AL265:FL265),FL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FM265)+FM265>$AK29,$AK29-SUM($AL265:FM265),FM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FN265)+FN265>$AK29,$AK29-SUM($AL265:FN265),FN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FO265)+FO265>$AK29,$AK29-SUM($AL265:FO265),FO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FP265)+FP265>$AK29,$AK29-SUM($AL265:FP265),FP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FQ265)+FQ265>$AK29,$AK29-SUM($AL265:FQ265),FQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FR265)+FR265>$AK29,$AK29-SUM($AL265:FR265),FR265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FS265)+FS265>$AK29,$AK29-SUM($AL265:FS265),FS265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FT265)+FT265>$AK29,$AK29-SUM($AL265:FT265),FT265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FU265)+FU265>$AK29,$AK29-SUM($AL265:FU265),FU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FV265)+FV265>$AK29,$AK29-SUM($AL265:FV265),FV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FW265)+FW265>$AK29,$AK29-SUM($AL265:FW265),FW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FX265)+FX265>$AK29,$AK29-SUM($AL265:FX265),FX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FY265)+FY265>$AK29,$AK29-SUM($AL265:FY265),FY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:FZ265)+FZ265>$AK29,$AK29-SUM($AL265:FZ265),FZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GA265)+GA265>$AK29,$AK29-SUM($AL265:GA265),GA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GB265)+GB265>$AK29,$AK29-SUM($AL265:GB265),GB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GC265)+GC265>$AK29,$AK29-SUM($AL265:GC265),GC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GD265)+GD265>$AK29,$AK29-SUM($AL265:GD265),GD265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GE265)+GE265>$AK29,$AK29-SUM($AL265:GE265),GE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GF265)+GF265>$AK29,$AK29-SUM($AL265:GF265),GF265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GG265)+GG265>$AK29,$AK29-SUM($AL265:GG265),GG265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GH265)+GH265>$AK29,$AK29-SUM($AL265:GH265),GH265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GI265)+GI265>$AK29,$AK29-SUM($AL265:GI265),GI265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GJ265)+GJ265>$AK29,$AK29-SUM($AL265:GJ265),GJ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GK265)+GK265>$AK29,$AK29-SUM($AL265:GK265),GK265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GL265)+GL265>$AK29,$AK29-SUM($AL265:GL265),GL265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GM265)+GM265>$AK29,$AK29-SUM($AL265:GM265),GM265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GN265)+GN265>$AK29,$AK29-SUM($AL265:GN265),GN265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GO265)+GO265>$AK29,$AK29-SUM($AL265:GO265),GO265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GP265)+GP265>$AK29,$AK29-SUM($AL265:GP265),GP265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GQ265)+GQ265>$AK29,$AK29-SUM($AL265:GQ265),GQ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GR265)+GR265>$AK29,$AK29-SUM($AL265:GR265),GR265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GS265)+GS265>$AK29,$AK29-SUM($AL265:GS265),GS265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GT265)+GT265>$AK29,$AK29-SUM($AL265:GT265),GT265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GU265)+GU265>$AK29,$AK29-SUM($AL265:GU265),GU265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GV265)+GV265>$AK29,$AK29-SUM($AL265:GV265),GV265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GW265)+GW265>$AK29,$AK29-SUM($AL265:GW265),GW265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GX265)+GX265>$AK29,$AK29-SUM($AL265:GX265),GX265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GY265)+GY265>$AK29,$AK29-SUM($AL265:GY265),GY265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:GZ265)+GZ265>$AK29,$AK29-SUM($AL265:GZ265),GZ265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:HA265)+HA265>$AK29,$AK29-SUM($AL265:HA265),HA265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:HB265)+HB265>$AK29,$AK29-SUM($AL265:HB265),HB265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:HC265)+HC265>$AK29,$AK29-SUM($AL265:HC265),HC265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:HD265)+HD265>$AK29,$AK29-SUM($AL265:HD265),HD265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:HE265)+HE265>$AK29,$AK29-SUM($AL265:HE265),HE265),0)","v":0},{"$f":"IF($AL265>0,IF(SUM($AL265:HF265)+HF265>$AK29,$AK29-SUM($AL265:HF265),HF265),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL266>0,IF(SUM($AL266:AL266)+AL266>$AK30,$AK30-SUM($AL266:AL266),AL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AM266)+AM266>$AK30,$AK30-SUM($AL266:AM266),AM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AN266)+AN266>$AK30,$AK30-SUM($AL266:AN266),AN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AO266)+AO266>$AK30,$AK30-SUM($AL266:AO266),AO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AP266)+AP266>$AK30,$AK30-SUM($AL266:AP266),AP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AQ266)+AQ266>$AK30,$AK30-SUM($AL266:AQ266),AQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AR266)+AR266>$AK30,$AK30-SUM($AL266:AR266),AR266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AS266)+AS266>$AK30,$AK30-SUM($AL266:AS266),AS266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AT266)+AT266>$AK30,$AK30-SUM($AL266:AT266),AT266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AU266)+AU266>$AK30,$AK30-SUM($AL266:AU266),AU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AV266)+AV266>$AK30,$AK30-SUM($AL266:AV266),AV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AW266)+AW266>$AK30,$AK30-SUM($AL266:AW266),AW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AX266)+AX266>$AK30,$AK30-SUM($AL266:AX266),AX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AY266)+AY266>$AK30,$AK30-SUM($AL266:AY266),AY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:AZ266)+AZ266>$AK30,$AK30-SUM($AL266:AZ266),AZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BA266)+BA266>$AK30,$AK30-SUM($AL266:BA266),BA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BB266)+BB266>$AK30,$AK30-SUM($AL266:BB266),BB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BC266)+BC266>$AK30,$AK30-SUM($AL266:BC266),BC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BD266)+BD266>$AK30,$AK30-SUM($AL266:BD266),BD266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BE266)+BE266>$AK30,$AK30-SUM($AL266:BE266),BE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BF266)+BF266>$AK30,$AK30-SUM($AL266:BF266),BF266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BG266)+BG266>$AK30,$AK30-SUM($AL266:BG266),BG266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BH266)+BH266>$AK30,$AK30-SUM($AL266:BH266),BH266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BI266)+BI266>$AK30,$AK30-SUM($AL266:BI266),BI266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BJ266)+BJ266>$AK30,$AK30-SUM($AL266:BJ266),BJ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BK266)+BK266>$AK30,$AK30-SUM($AL266:BK266),BK266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BL266)+BL266>$AK30,$AK30-SUM($AL266:BL266),BL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BM266)+BM266>$AK30,$AK30-SUM($AL266:BM266),BM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BN266)+BN266>$AK30,$AK30-SUM($AL266:BN266),BN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BO266)+BO266>$AK30,$AK30-SUM($AL266:BO266),BO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BP266)+BP266>$AK30,$AK30-SUM($AL266:BP266),BP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BQ266)+BQ266>$AK30,$AK30-SUM($AL266:BQ266),BQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BR266)+BR266>$AK30,$AK30-SUM($AL266:BR266),BR266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BS266)+BS266>$AK30,$AK30-SUM($AL266:BS266),BS266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BT266)+BT266>$AK30,$AK30-SUM($AL266:BT266),BT266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BU266)+BU266>$AK30,$AK30-SUM($AL266:BU266),BU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BV266)+BV266>$AK30,$AK30-SUM($AL266:BV266),BV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BW266)+BW266>$AK30,$AK30-SUM($AL266:BW266),BW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BX266)+BX266>$AK30,$AK30-SUM($AL266:BX266),BX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BY266)+BY266>$AK30,$AK30-SUM($AL266:BY266),BY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:BZ266)+BZ266>$AK30,$AK30-SUM($AL266:BZ266),BZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CA266)+CA266>$AK30,$AK30-SUM($AL266:CA266),CA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CB266)+CB266>$AK30,$AK30-SUM($AL266:CB266),CB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CC266)+CC266>$AK30,$AK30-SUM($AL266:CC266),CC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CD266)+CD266>$AK30,$AK30-SUM($AL266:CD266),CD266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CE266)+CE266>$AK30,$AK30-SUM($AL266:CE266),CE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CF266)+CF266>$AK30,$AK30-SUM($AL266:CF266),CF266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CG266)+CG266>$AK30,$AK30-SUM($AL266:CG266),CG266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CH266)+CH266>$AK30,$AK30-SUM($AL266:CH266),CH266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CI266)+CI266>$AK30,$AK30-SUM($AL266:CI266),CI266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CJ266)+CJ266>$AK30,$AK30-SUM($AL266:CJ266),CJ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CK266)+CK266>$AK30,$AK30-SUM($AL266:CK266),CK266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CL266)+CL266>$AK30,$AK30-SUM($AL266:CL266),CL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CM266)+CM266>$AK30,$AK30-SUM($AL266:CM266),CM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CN266)+CN266>$AK30,$AK30-SUM($AL266:CN266),CN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CO266)+CO266>$AK30,$AK30-SUM($AL266:CO266),CO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CP266)+CP266>$AK30,$AK30-SUM($AL266:CP266),CP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CQ266)+CQ266>$AK30,$AK30-SUM($AL266:CQ266),CQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CR266)+CR266>$AK30,$AK30-SUM($AL266:CR266),CR266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CS266)+CS266>$AK30,$AK30-SUM($AL266:CS266),CS266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CT266)+CT266>$AK30,$AK30-SUM($AL266:CT266),CT266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CU266)+CU266>$AK30,$AK30-SUM($AL266:CU266),CU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CV266)+CV266>$AK30,$AK30-SUM($AL266:CV266),CV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CW266)+CW266>$AK30,$AK30-SUM($AL266:CW266),CW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CX266)+CX266>$AK30,$AK30-SUM($AL266:CX266),CX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CY266)+CY266>$AK30,$AK30-SUM($AL266:CY266),CY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:CZ266)+CZ266>$AK30,$AK30-SUM($AL266:CZ266),CZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DA266)+DA266>$AK30,$AK30-SUM($AL266:DA266),DA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DB266)+DB266>$AK30,$AK30-SUM($AL266:DB266),DB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DC266)+DC266>$AK30,$AK30-SUM($AL266:DC266),DC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DD266)+DD266>$AK30,$AK30-SUM($AL266:DD266),DD266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DE266)+DE266>$AK30,$AK30-SUM($AL266:DE266),DE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DF266)+DF266>$AK30,$AK30-SUM($AL266:DF266),DF266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DG266)+DG266>$AK30,$AK30-SUM($AL266:DG266),DG266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DH266)+DH266>$AK30,$AK30-SUM($AL266:DH266),DH266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DI266)+DI266>$AK30,$AK30-SUM($AL266:DI266),DI266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DJ266)+DJ266>$AK30,$AK30-SUM($AL266:DJ266),DJ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DK266)+DK266>$AK30,$AK30-SUM($AL266:DK266),DK266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DL266)+DL266>$AK30,$AK30-SUM($AL266:DL266),DL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DM266)+DM266>$AK30,$AK30-SUM($AL266:DM266),DM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DN266)+DN266>$AK30,$AK30-SUM($AL266:DN266),DN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DO266)+DO266>$AK30,$AK30-SUM($AL266:DO266),DO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DP266)+DP266>$AK30,$AK30-SUM($AL266:DP266),DP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DQ266)+DQ266>$AK30,$AK30-SUM($AL266:DQ266),DQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DR266)+DR266>$AK30,$AK30-SUM($AL266:DR266),DR266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DS266)+DS266>$AK30,$AK30-SUM($AL266:DS266),DS266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DT266)+DT266>$AK30,$AK30-SUM($AL266:DT266),DT266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DU266)+DU266>$AK30,$AK30-SUM($AL266:DU266),DU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DV266)+DV266>$AK30,$AK30-SUM($AL266:DV266),DV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DW266)+DW266>$AK30,$AK30-SUM($AL266:DW266),DW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DX266)+DX266>$AK30,$AK30-SUM($AL266:DX266),DX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DY266)+DY266>$AK30,$AK30-SUM($AL266:DY266),DY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:DZ266)+DZ266>$AK30,$AK30-SUM($AL266:DZ266),DZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EA266)+EA266>$AK30,$AK30-SUM($AL266:EA266),EA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EB266)+EB266>$AK30,$AK30-SUM($AL266:EB266),EB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EC266)+EC266>$AK30,$AK30-SUM($AL266:EC266),EC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:ED266)+ED266>$AK30,$AK30-SUM($AL266:ED266),ED266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EE266)+EE266>$AK30,$AK30-SUM($AL266:EE266),EE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EF266)+EF266>$AK30,$AK30-SUM($AL266:EF266),EF266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EG266)+EG266>$AK30,$AK30-SUM($AL266:EG266),EG266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EH266)+EH266>$AK30,$AK30-SUM($AL266:EH266),EH266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EI266)+EI266>$AK30,$AK30-SUM($AL266:EI266),EI266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EJ266)+EJ266>$AK30,$AK30-SUM($AL266:EJ266),EJ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EK266)+EK266>$AK30,$AK30-SUM($AL266:EK266),EK266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EL266)+EL266>$AK30,$AK30-SUM($AL266:EL266),EL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EM266)+EM266>$AK30,$AK30-SUM($AL266:EM266),EM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EN266)+EN266>$AK30,$AK30-SUM($AL266:EN266),EN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EO266)+EO266>$AK30,$AK30-SUM($AL266:EO266),EO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EP266)+EP266>$AK30,$AK30-SUM($AL266:EP266),EP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EQ266)+EQ266>$AK30,$AK30-SUM($AL266:EQ266),EQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:ER266)+ER266>$AK30,$AK30-SUM($AL266:ER266),ER266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:ES266)+ES266>$AK30,$AK30-SUM($AL266:ES266),ES266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:ET266)+ET266>$AK30,$AK30-SUM($AL266:ET266),ET266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EU266)+EU266>$AK30,$AK30-SUM($AL266:EU266),EU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EV266)+EV266>$AK30,$AK30-SUM($AL266:EV266),EV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EW266)+EW266>$AK30,$AK30-SUM($AL266:EW266),EW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EX266)+EX266>$AK30,$AK30-SUM($AL266:EX266),EX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EY266)+EY266>$AK30,$AK30-SUM($AL266:EY266),EY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:EZ266)+EZ266>$AK30,$AK30-SUM($AL266:EZ266),EZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FA266)+FA266>$AK30,$AK30-SUM($AL266:FA266),FA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FB266)+FB266>$AK30,$AK30-SUM($AL266:FB266),FB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FC266)+FC266>$AK30,$AK30-SUM($AL266:FC266),FC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FD266)+FD266>$AK30,$AK30-SUM($AL266:FD266),FD266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FE266)+FE266>$AK30,$AK30-SUM($AL266:FE266),FE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FF266)+FF266>$AK30,$AK30-SUM($AL266:FF266),FF266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FG266)+FG266>$AK30,$AK30-SUM($AL266:FG266),FG266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FH266)+FH266>$AK30,$AK30-SUM($AL266:FH266),FH266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FI266)+FI266>$AK30,$AK30-SUM($AL266:FI266),FI266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FJ266)+FJ266>$AK30,$AK30-SUM($AL266:FJ266),FJ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FK266)+FK266>$AK30,$AK30-SUM($AL266:FK266),FK266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FL266)+FL266>$AK30,$AK30-SUM($AL266:FL266),FL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FM266)+FM266>$AK30,$AK30-SUM($AL266:FM266),FM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FN266)+FN266>$AK30,$AK30-SUM($AL266:FN266),FN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FO266)+FO266>$AK30,$AK30-SUM($AL266:FO266),FO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FP266)+FP266>$AK30,$AK30-SUM($AL266:FP266),FP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FQ266)+FQ266>$AK30,$AK30-SUM($AL266:FQ266),FQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FR266)+FR266>$AK30,$AK30-SUM($AL266:FR266),FR266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FS266)+FS266>$AK30,$AK30-SUM($AL266:FS266),FS266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FT266)+FT266>$AK30,$AK30-SUM($AL266:FT266),FT266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FU266)+FU266>$AK30,$AK30-SUM($AL266:FU266),FU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FV266)+FV266>$AK30,$AK30-SUM($AL266:FV266),FV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FW266)+FW266>$AK30,$AK30-SUM($AL266:FW266),FW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FX266)+FX266>$AK30,$AK30-SUM($AL266:FX266),FX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FY266)+FY266>$AK30,$AK30-SUM($AL266:FY266),FY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:FZ266)+FZ266>$AK30,$AK30-SUM($AL266:FZ266),FZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GA266)+GA266>$AK30,$AK30-SUM($AL266:GA266),GA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GB266)+GB266>$AK30,$AK30-SUM($AL266:GB266),GB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GC266)+GC266>$AK30,$AK30-SUM($AL266:GC266),GC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GD266)+GD266>$AK30,$AK30-SUM($AL266:GD266),GD266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GE266)+GE266>$AK30,$AK30-SUM($AL266:GE266),GE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GF266)+GF266>$AK30,$AK30-SUM($AL266:GF266),GF266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GG266)+GG266>$AK30,$AK30-SUM($AL266:GG266),GG266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GH266)+GH266>$AK30,$AK30-SUM($AL266:GH266),GH266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GI266)+GI266>$AK30,$AK30-SUM($AL266:GI266),GI266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GJ266)+GJ266>$AK30,$AK30-SUM($AL266:GJ266),GJ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GK266)+GK266>$AK30,$AK30-SUM($AL266:GK266),GK266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GL266)+GL266>$AK30,$AK30-SUM($AL266:GL266),GL266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GM266)+GM266>$AK30,$AK30-SUM($AL266:GM266),GM266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GN266)+GN266>$AK30,$AK30-SUM($AL266:GN266),GN266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GO266)+GO266>$AK30,$AK30-SUM($AL266:GO266),GO266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GP266)+GP266>$AK30,$AK30-SUM($AL266:GP266),GP266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GQ266)+GQ266>$AK30,$AK30-SUM($AL266:GQ266),GQ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GR266)+GR266>$AK30,$AK30-SUM($AL266:GR266),GR266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GS266)+GS266>$AK30,$AK30-SUM($AL266:GS266),GS266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GT266)+GT266>$AK30,$AK30-SUM($AL266:GT266),GT266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GU266)+GU266>$AK30,$AK30-SUM($AL266:GU266),GU266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GV266)+GV266>$AK30,$AK30-SUM($AL266:GV266),GV266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GW266)+GW266>$AK30,$AK30-SUM($AL266:GW266),GW266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GX266)+GX266>$AK30,$AK30-SUM($AL266:GX266),GX266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GY266)+GY266>$AK30,$AK30-SUM($AL266:GY266),GY266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:GZ266)+GZ266>$AK30,$AK30-SUM($AL266:GZ266),GZ266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:HA266)+HA266>$AK30,$AK30-SUM($AL266:HA266),HA266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:HB266)+HB266>$AK30,$AK30-SUM($AL266:HB266),HB266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:HC266)+HC266>$AK30,$AK30-SUM($AL266:HC266),HC266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:HD266)+HD266>$AK30,$AK30-SUM($AL266:HD266),HD266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:HE266)+HE266>$AK30,$AK30-SUM($AL266:HE266),HE266),0)","v":0},{"$f":"IF($AL266>0,IF(SUM($AL266:HF266)+HF266>$AK30,$AK30-SUM($AL266:HF266),HF266),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AL267>0,IF(SUM($AL267:AL267)+AL267>$AK31,$AK31-SUM($AL267:AL267),AL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AM267)+AM267>$AK31,$AK31-SUM($AL267:AM267),AM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AN267)+AN267>$AK31,$AK31-SUM($AL267:AN267),AN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AO267)+AO267>$AK31,$AK31-SUM($AL267:AO267),AO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AP267)+AP267>$AK31,$AK31-SUM($AL267:AP267),AP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AQ267)+AQ267>$AK31,$AK31-SUM($AL267:AQ267),AQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AR267)+AR267>$AK31,$AK31-SUM($AL267:AR267),AR267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AS267)+AS267>$AK31,$AK31-SUM($AL267:AS267),AS267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AT267)+AT267>$AK31,$AK31-SUM($AL267:AT267),AT267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AU267)+AU267>$AK31,$AK31-SUM($AL267:AU267),AU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AV267)+AV267>$AK31,$AK31-SUM($AL267:AV267),AV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AW267)+AW267>$AK31,$AK31-SUM($AL267:AW267),AW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AX267)+AX267>$AK31,$AK31-SUM($AL267:AX267),AX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AY267)+AY267>$AK31,$AK31-SUM($AL267:AY267),AY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:AZ267)+AZ267>$AK31,$AK31-SUM($AL267:AZ267),AZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BA267)+BA267>$AK31,$AK31-SUM($AL267:BA267),BA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BB267)+BB267>$AK31,$AK31-SUM($AL267:BB267),BB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BC267)+BC267>$AK31,$AK31-SUM($AL267:BC267),BC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BD267)+BD267>$AK31,$AK31-SUM($AL267:BD267),BD267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BE267)+BE267>$AK31,$AK31-SUM($AL267:BE267),BE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BF267)+BF267>$AK31,$AK31-SUM($AL267:BF267),BF267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BG267)+BG267>$AK31,$AK31-SUM($AL267:BG267),BG267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BH267)+BH267>$AK31,$AK31-SUM($AL267:BH267),BH267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BI267)+BI267>$AK31,$AK31-SUM($AL267:BI267),BI267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BJ267)+BJ267>$AK31,$AK31-SUM($AL267:BJ267),BJ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BK267)+BK267>$AK31,$AK31-SUM($AL267:BK267),BK267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BL267)+BL267>$AK31,$AK31-SUM($AL267:BL267),BL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BM267)+BM267>$AK31,$AK31-SUM($AL267:BM267),BM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BN267)+BN267>$AK31,$AK31-SUM($AL267:BN267),BN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BO267)+BO267>$AK31,$AK31-SUM($AL267:BO267),BO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BP267)+BP267>$AK31,$AK31-SUM($AL267:BP267),BP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BQ267)+BQ267>$AK31,$AK31-SUM($AL267:BQ267),BQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BR267)+BR267>$AK31,$AK31-SUM($AL267:BR267),BR267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BS267)+BS267>$AK31,$AK31-SUM($AL267:BS267),BS267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BT267)+BT267>$AK31,$AK31-SUM($AL267:BT267),BT267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BU267)+BU267>$AK31,$AK31-SUM($AL267:BU267),BU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BV267)+BV267>$AK31,$AK31-SUM($AL267:BV267),BV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BW267)+BW267>$AK31,$AK31-SUM($AL267:BW267),BW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BX267)+BX267>$AK31,$AK31-SUM($AL267:BX267),BX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BY267)+BY267>$AK31,$AK31-SUM($AL267:BY267),BY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:BZ267)+BZ267>$AK31,$AK31-SUM($AL267:BZ267),BZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CA267)+CA267>$AK31,$AK31-SUM($AL267:CA267),CA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CB267)+CB267>$AK31,$AK31-SUM($AL267:CB267),CB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CC267)+CC267>$AK31,$AK31-SUM($AL267:CC267),CC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CD267)+CD267>$AK31,$AK31-SUM($AL267:CD267),CD267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CE267)+CE267>$AK31,$AK31-SUM($AL267:CE267),CE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CF267)+CF267>$AK31,$AK31-SUM($AL267:CF267),CF267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CG267)+CG267>$AK31,$AK31-SUM($AL267:CG267),CG267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CH267)+CH267>$AK31,$AK31-SUM($AL267:CH267),CH267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CI267)+CI267>$AK31,$AK31-SUM($AL267:CI267),CI267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CJ267)+CJ267>$AK31,$AK31-SUM($AL267:CJ267),CJ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CK267)+CK267>$AK31,$AK31-SUM($AL267:CK267),CK267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CL267)+CL267>$AK31,$AK31-SUM($AL267:CL267),CL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CM267)+CM267>$AK31,$AK31-SUM($AL267:CM267),CM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CN267)+CN267>$AK31,$AK31-SUM($AL267:CN267),CN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CO267)+CO267>$AK31,$AK31-SUM($AL267:CO267),CO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CP267)+CP267>$AK31,$AK31-SUM($AL267:CP267),CP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CQ267)+CQ267>$AK31,$AK31-SUM($AL267:CQ267),CQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CR267)+CR267>$AK31,$AK31-SUM($AL267:CR267),CR267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CS267)+CS267>$AK31,$AK31-SUM($AL267:CS267),CS267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CT267)+CT267>$AK31,$AK31-SUM($AL267:CT267),CT267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CU267)+CU267>$AK31,$AK31-SUM($AL267:CU267),CU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CV267)+CV267>$AK31,$AK31-SUM($AL267:CV267),CV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CW267)+CW267>$AK31,$AK31-SUM($AL267:CW267),CW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CX267)+CX267>$AK31,$AK31-SUM($AL267:CX267),CX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CY267)+CY267>$AK31,$AK31-SUM($AL267:CY267),CY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:CZ267)+CZ267>$AK31,$AK31-SUM($AL267:CZ267),CZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DA267)+DA267>$AK31,$AK31-SUM($AL267:DA267),DA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DB267)+DB267>$AK31,$AK31-SUM($AL267:DB267),DB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DC267)+DC267>$AK31,$AK31-SUM($AL267:DC267),DC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DD267)+DD267>$AK31,$AK31-SUM($AL267:DD267),DD267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DE267)+DE267>$AK31,$AK31-SUM($AL267:DE267),DE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DF267)+DF267>$AK31,$AK31-SUM($AL267:DF267),DF267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DG267)+DG267>$AK31,$AK31-SUM($AL267:DG267),DG267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DH267)+DH267>$AK31,$AK31-SUM($AL267:DH267),DH267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DI267)+DI267>$AK31,$AK31-SUM($AL267:DI267),DI267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DJ267)+DJ267>$AK31,$AK31-SUM($AL267:DJ267),DJ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DK267)+DK267>$AK31,$AK31-SUM($AL267:DK267),DK267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DL267)+DL267>$AK31,$AK31-SUM($AL267:DL267),DL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DM267)+DM267>$AK31,$AK31-SUM($AL267:DM267),DM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DN267)+DN267>$AK31,$AK31-SUM($AL267:DN267),DN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DO267)+DO267>$AK31,$AK31-SUM($AL267:DO267),DO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DP267)+DP267>$AK31,$AK31-SUM($AL267:DP267),DP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DQ267)+DQ267>$AK31,$AK31-SUM($AL267:DQ267),DQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DR267)+DR267>$AK31,$AK31-SUM($AL267:DR267),DR267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DS267)+DS267>$AK31,$AK31-SUM($AL267:DS267),DS267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DT267)+DT267>$AK31,$AK31-SUM($AL267:DT267),DT267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DU267)+DU267>$AK31,$AK31-SUM($AL267:DU267),DU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DV267)+DV267>$AK31,$AK31-SUM($AL267:DV267),DV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DW267)+DW267>$AK31,$AK31-SUM($AL267:DW267),DW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DX267)+DX267>$AK31,$AK31-SUM($AL267:DX267),DX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DY267)+DY267>$AK31,$AK31-SUM($AL267:DY267),DY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:DZ267)+DZ267>$AK31,$AK31-SUM($AL267:DZ267),DZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EA267)+EA267>$AK31,$AK31-SUM($AL267:EA267),EA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EB267)+EB267>$AK31,$AK31-SUM($AL267:EB267),EB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EC267)+EC267>$AK31,$AK31-SUM($AL267:EC267),EC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:ED267)+ED267>$AK31,$AK31-SUM($AL267:ED267),ED267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EE267)+EE267>$AK31,$AK31-SUM($AL267:EE267),EE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EF267)+EF267>$AK31,$AK31-SUM($AL267:EF267),EF267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EG267)+EG267>$AK31,$AK31-SUM($AL267:EG267),EG267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EH267)+EH267>$AK31,$AK31-SUM($AL267:EH267),EH267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EI267)+EI267>$AK31,$AK31-SUM($AL267:EI267),EI267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EJ267)+EJ267>$AK31,$AK31-SUM($AL267:EJ267),EJ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EK267)+EK267>$AK31,$AK31-SUM($AL267:EK267),EK267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EL267)+EL267>$AK31,$AK31-SUM($AL267:EL267),EL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EM267)+EM267>$AK31,$AK31-SUM($AL267:EM267),EM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EN267)+EN267>$AK31,$AK31-SUM($AL267:EN267),EN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EO267)+EO267>$AK31,$AK31-SUM($AL267:EO267),EO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EP267)+EP267>$AK31,$AK31-SUM($AL267:EP267),EP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EQ267)+EQ267>$AK31,$AK31-SUM($AL267:EQ267),EQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:ER267)+ER267>$AK31,$AK31-SUM($AL267:ER267),ER267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:ES267)+ES267>$AK31,$AK31-SUM($AL267:ES267),ES267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:ET267)+ET267>$AK31,$AK31-SUM($AL267:ET267),ET267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EU267)+EU267>$AK31,$AK31-SUM($AL267:EU267),EU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EV267)+EV267>$AK31,$AK31-SUM($AL267:EV267),EV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EW267)+EW267>$AK31,$AK31-SUM($AL267:EW267),EW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EX267)+EX267>$AK31,$AK31-SUM($AL267:EX267),EX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EY267)+EY267>$AK31,$AK31-SUM($AL267:EY267),EY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:EZ267)+EZ267>$AK31,$AK31-SUM($AL267:EZ267),EZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FA267)+FA267>$AK31,$AK31-SUM($AL267:FA267),FA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FB267)+FB267>$AK31,$AK31-SUM($AL267:FB267),FB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FC267)+FC267>$AK31,$AK31-SUM($AL267:FC267),FC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FD267)+FD267>$AK31,$AK31-SUM($AL267:FD267),FD267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FE267)+FE267>$AK31,$AK31-SUM($AL267:FE267),FE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FF267)+FF267>$AK31,$AK31-SUM($AL267:FF267),FF267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FG267)+FG267>$AK31,$AK31-SUM($AL267:FG267),FG267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FH267)+FH267>$AK31,$AK31-SUM($AL267:FH267),FH267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FI267)+FI267>$AK31,$AK31-SUM($AL267:FI267),FI267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FJ267)+FJ267>$AK31,$AK31-SUM($AL267:FJ267),FJ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FK267)+FK267>$AK31,$AK31-SUM($AL267:FK267),FK267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FL267)+FL267>$AK31,$AK31-SUM($AL267:FL267),FL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FM267)+FM267>$AK31,$AK31-SUM($AL267:FM267),FM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FN267)+FN267>$AK31,$AK31-SUM($AL267:FN267),FN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FO267)+FO267>$AK31,$AK31-SUM($AL267:FO267),FO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FP267)+FP267>$AK31,$AK31-SUM($AL267:FP267),FP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FQ267)+FQ267>$AK31,$AK31-SUM($AL267:FQ267),FQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FR267)+FR267>$AK31,$AK31-SUM($AL267:FR267),FR267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FS267)+FS267>$AK31,$AK31-SUM($AL267:FS267),FS267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FT267)+FT267>$AK31,$AK31-SUM($AL267:FT267),FT267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FU267)+FU267>$AK31,$AK31-SUM($AL267:FU267),FU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FV267)+FV267>$AK31,$AK31-SUM($AL267:FV267),FV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FW267)+FW267>$AK31,$AK31-SUM($AL267:FW267),FW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FX267)+FX267>$AK31,$AK31-SUM($AL267:FX267),FX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FY267)+FY267>$AK31,$AK31-SUM($AL267:FY267),FY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:FZ267)+FZ267>$AK31,$AK31-SUM($AL267:FZ267),FZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GA267)+GA267>$AK31,$AK31-SUM($AL267:GA267),GA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GB267)+GB267>$AK31,$AK31-SUM($AL267:GB267),GB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GC267)+GC267>$AK31,$AK31-SUM($AL267:GC267),GC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GD267)+GD267>$AK31,$AK31-SUM($AL267:GD267),GD267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GE267)+GE267>$AK31,$AK31-SUM($AL267:GE267),GE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GF267)+GF267>$AK31,$AK31-SUM($AL267:GF267),GF267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GG267)+GG267>$AK31,$AK31-SUM($AL267:GG267),GG267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GH267)+GH267>$AK31,$AK31-SUM($AL267:GH267),GH267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GI267)+GI267>$AK31,$AK31-SUM($AL267:GI267),GI267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GJ267)+GJ267>$AK31,$AK31-SUM($AL267:GJ267),GJ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GK267)+GK267>$AK31,$AK31-SUM($AL267:GK267),GK267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GL267)+GL267>$AK31,$AK31-SUM($AL267:GL267),GL267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GM267)+GM267>$AK31,$AK31-SUM($AL267:GM267),GM267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GN267)+GN267>$AK31,$AK31-SUM($AL267:GN267),GN267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GO267)+GO267>$AK31,$AK31-SUM($AL267:GO267),GO267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GP267)+GP267>$AK31,$AK31-SUM($AL267:GP267),GP267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GQ267)+GQ267>$AK31,$AK31-SUM($AL267:GQ267),GQ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GR267)+GR267>$AK31,$AK31-SUM($AL267:GR267),GR267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GS267)+GS267>$AK31,$AK31-SUM($AL267:GS267),GS267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GT267)+GT267>$AK31,$AK31-SUM($AL267:GT267),GT267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GU267)+GU267>$AK31,$AK31-SUM($AL267:GU267),GU267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GV267)+GV267>$AK31,$AK31-SUM($AL267:GV267),GV267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GW267)+GW267>$AK31,$AK31-SUM($AL267:GW267),GW267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GX267)+GX267>$AK31,$AK31-SUM($AL267:GX267),GX267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GY267)+GY267>$AK31,$AK31-SUM($AL267:GY267),GY267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:GZ267)+GZ267>$AK31,$AK31-SUM($AL267:GZ267),GZ267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:HA267)+HA267>$AK31,$AK31-SUM($AL267:HA267),HA267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:HB267)+HB267>$AK31,$AK31-SUM($AL267:HB267),HB267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:HC267)+HC267>$AK31,$AK31-SUM($AL267:HC267),HC267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:HD267)+HD267>$AK31,$AK31-SUM($AL267:HD267),HD267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:HE267)+HE267>$AK31,$AK31-SUM($AL267:HE267),HE267),0)","v":0},{"$f":"IF($AL267>0,IF(SUM($AL267:HF267)+HF267>$AK31,$AK31-SUM($AL267:HF267),HF267),0)","v":0}]
[]
[null,"Depreciation:  2001 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL24>0,AL24/$F271,AL24)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AM271)+AM271>$AL24,$AL24-SUM($AM271:AM271),AM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AN271)+AN271>$AL24,$AL24-SUM($AM271:AN271),AN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AO271)+AO271>$AL24,$AL24-SUM($AM271:AO271),AO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AP271)+AP271>$AL24,$AL24-SUM($AM271:AP271),AP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AQ271)+AQ271>$AL24,$AL24-SUM($AM271:AQ271),AQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AR271)+AR271>$AL24,$AL24-SUM($AM271:AR271),AR271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AS271)+AS271>$AL24,$AL24-SUM($AM271:AS271),AS271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AT271)+AT271>$AL24,$AL24-SUM($AM271:AT271),AT271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AU271)+AU271>$AL24,$AL24-SUM($AM271:AU271),AU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AV271)+AV271>$AL24,$AL24-SUM($AM271:AV271),AV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AW271)+AW271>$AL24,$AL24-SUM($AM271:AW271),AW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AX271)+AX271>$AL24,$AL24-SUM($AM271:AX271),AX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AY271)+AY271>$AL24,$AL24-SUM($AM271:AY271),AY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:AZ271)+AZ271>$AL24,$AL24-SUM($AM271:AZ271),AZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BA271)+BA271>$AL24,$AL24-SUM($AM271:BA271),BA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BB271)+BB271>$AL24,$AL24-SUM($AM271:BB271),BB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BC271)+BC271>$AL24,$AL24-SUM($AM271:BC271),BC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BD271)+BD271>$AL24,$AL24-SUM($AM271:BD271),BD271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BE271)+BE271>$AL24,$AL24-SUM($AM271:BE271),BE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BF271)+BF271>$AL24,$AL24-SUM($AM271:BF271),BF271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BG271)+BG271>$AL24,$AL24-SUM($AM271:BG271),BG271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BH271)+BH271>$AL24,$AL24-SUM($AM271:BH271),BH271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BI271)+BI271>$AL24,$AL24-SUM($AM271:BI271),BI271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BJ271)+BJ271>$AL24,$AL24-SUM($AM271:BJ271),BJ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BK271)+BK271>$AL24,$AL24-SUM($AM271:BK271),BK271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BL271)+BL271>$AL24,$AL24-SUM($AM271:BL271),BL271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BM271)+BM271>$AL24,$AL24-SUM($AM271:BM271),BM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BN271)+BN271>$AL24,$AL24-SUM($AM271:BN271),BN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BO271)+BO271>$AL24,$AL24-SUM($AM271:BO271),BO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BP271)+BP271>$AL24,$AL24-SUM($AM271:BP271),BP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BQ271)+BQ271>$AL24,$AL24-SUM($AM271:BQ271),BQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BR271)+BR271>$AL24,$AL24-SUM($AM271:BR271),BR271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BS271)+BS271>$AL24,$AL24-SUM($AM271:BS271),BS271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BT271)+BT271>$AL24,$AL24-SUM($AM271:BT271),BT271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BU271)+BU271>$AL24,$AL24-SUM($AM271:BU271),BU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BV271)+BV271>$AL24,$AL24-SUM($AM271:BV271),BV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BW271)+BW271>$AL24,$AL24-SUM($AM271:BW271),BW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BX271)+BX271>$AL24,$AL24-SUM($AM271:BX271),BX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BY271)+BY271>$AL24,$AL24-SUM($AM271:BY271),BY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:BZ271)+BZ271>$AL24,$AL24-SUM($AM271:BZ271),BZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CA271)+CA271>$AL24,$AL24-SUM($AM271:CA271),CA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CB271)+CB271>$AL24,$AL24-SUM($AM271:CB271),CB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CC271)+CC271>$AL24,$AL24-SUM($AM271:CC271),CC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CD271)+CD271>$AL24,$AL24-SUM($AM271:CD271),CD271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CE271)+CE271>$AL24,$AL24-SUM($AM271:CE271),CE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CF271)+CF271>$AL24,$AL24-SUM($AM271:CF271),CF271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CG271)+CG271>$AL24,$AL24-SUM($AM271:CG271),CG271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CH271)+CH271>$AL24,$AL24-SUM($AM271:CH271),CH271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CI271)+CI271>$AL24,$AL24-SUM($AM271:CI271),CI271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CJ271)+CJ271>$AL24,$AL24-SUM($AM271:CJ271),CJ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CK271)+CK271>$AL24,$AL24-SUM($AM271:CK271),CK271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CL271)+CL271>$AL24,$AL24-SUM($AM271:CL271),CL271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CM271)+CM271>$AL24,$AL24-SUM($AM271:CM271),CM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CN271)+CN271>$AL24,$AL24-SUM($AM271:CN271),CN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CO271)+CO271>$AL24,$AL24-SUM($AM271:CO271),CO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CP271)+CP271>$AL24,$AL24-SUM($AM271:CP271),CP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CQ271)+CQ271>$AL24,$AL24-SUM($AM271:CQ271),CQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CR271)+CR271>$AL24,$AL24-SUM($AM271:CR271),CR271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CS271)+CS271>$AL24,$AL24-SUM($AM271:CS271),CS271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CT271)+CT271>$AL24,$AL24-SUM($AM271:CT271),CT271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CU271)+CU271>$AL24,$AL24-SUM($AM271:CU271),CU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CV271)+CV271>$AL24,$AL24-SUM($AM271:CV271),CV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CW271)+CW271>$AL24,$AL24-SUM($AM271:CW271),CW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CX271)+CX271>$AL24,$AL24-SUM($AM271:CX271),CX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CY271)+CY271>$AL24,$AL24-SUM($AM271:CY271),CY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:CZ271)+CZ271>$AL24,$AL24-SUM($AM271:CZ271),CZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DA271)+DA271>$AL24,$AL24-SUM($AM271:DA271),DA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DB271)+DB271>$AL24,$AL24-SUM($AM271:DB271),DB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DC271)+DC271>$AL24,$AL24-SUM($AM271:DC271),DC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DD271)+DD271>$AL24,$AL24-SUM($AM271:DD271),DD271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DE271)+DE271>$AL24,$AL24-SUM($AM271:DE271),DE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DF271)+DF271>$AL24,$AL24-SUM($AM271:DF271),DF271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DG271)+DG271>$AL24,$AL24-SUM($AM271:DG271),DG271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DH271)+DH271>$AL24,$AL24-SUM($AM271:DH271),DH271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DI271)+DI271>$AL24,$AL24-SUM($AM271:DI271),DI271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DJ271)+DJ271>$AL24,$AL24-SUM($AM271:DJ271),DJ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DK271)+DK271>$AL24,$AL24-SUM($AM271:DK271),DK271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DL271)+DL271>$AL24,$AL24-SUM($AM271:DL271),DL271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DM271)+DM271>$AL24,$AL24-SUM($AM271:DM271),DM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DN271)+DN271>$AL24,$AL24-SUM($AM271:DN271),DN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DO271)+DO271>$AL24,$AL24-SUM($AM271:DO271),DO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DP271)+DP271>$AL24,$AL24-SUM($AM271:DP271),DP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DQ271)+DQ271>$AL24,$AL24-SUM($AM271:DQ271),DQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DR271)+DR271>$AL24,$AL24-SUM($AM271:DR271),DR271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DS271)+DS271>$AL24,$AL24-SUM($AM271:DS271),DS271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DT271)+DT271>$AL24,$AL24-SUM($AM271:DT271),DT271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DU271)+DU271>$AL24,$AL24-SUM($AM271:DU271),DU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DV271)+DV271>$AL24,$AL24-SUM($AM271:DV271),DV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DW271)+DW271>$AL24,$AL24-SUM($AM271:DW271),DW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DX271)+DX271>$AL24,$AL24-SUM($AM271:DX271),DX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DY271)+DY271>$AL24,$AL24-SUM($AM271:DY271),DY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:DZ271)+DZ271>$AL24,$AL24-SUM($AM271:DZ271),DZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EA271)+EA271>$AL24,$AL24-SUM($AM271:EA271),EA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EB271)+EB271>$AL24,$AL24-SUM($AM271:EB271),EB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EC271)+EC271>$AL24,$AL24-SUM($AM271:EC271),EC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:ED271)+ED271>$AL24,$AL24-SUM($AM271:ED271),ED271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EE271)+EE271>$AL24,$AL24-SUM($AM271:EE271),EE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EF271)+EF271>$AL24,$AL24-SUM($AM271:EF271),EF271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EG271)+EG271>$AL24,$AL24-SUM($AM271:EG271),EG271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EH271)+EH271>$AL24,$AL24-SUM($AM271:EH271),EH271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EI271)+EI271>$AL24,$AL24-SUM($AM271:EI271),EI271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EJ271)+EJ271>$AL24,$AL24-SUM($AM271:EJ271),EJ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EK271)+EK271>$AL24,$AL24-SUM($AM271:EK271),EK271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EL271)+EL271>$AL24,$AL24-SUM($AM271:EL271),EL271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EM271)+EM271>$AL24,$AL24-SUM($AM271:EM271),EM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EN271)+EN271>$AL24,$AL24-SUM($AM271:EN271),EN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EO271)+EO271>$AL24,$AL24-SUM($AM271:EO271),EO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EP271)+EP271>$AL24,$AL24-SUM($AM271:EP271),EP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EQ271)+EQ271>$AL24,$AL24-SUM($AM271:EQ271),EQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:ER271)+ER271>$AL24,$AL24-SUM($AM271:ER271),ER271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:ES271)+ES271>$AL24,$AL24-SUM($AM271:ES271),ES271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:ET271)+ET271>$AL24,$AL24-SUM($AM271:ET271),ET271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EU271)+EU271>$AL24,$AL24-SUM($AM271:EU271),EU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EV271)+EV271>$AL24,$AL24-SUM($AM271:EV271),EV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EW271)+EW271>$AL24,$AL24-SUM($AM271:EW271),EW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EX271)+EX271>$AL24,$AL24-SUM($AM271:EX271),EX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EY271)+EY271>$AL24,$AL24-SUM($AM271:EY271),EY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:EZ271)+EZ271>$AL24,$AL24-SUM($AM271:EZ271),EZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FA271)+FA271>$AL24,$AL24-SUM($AM271:FA271),FA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FB271)+FB271>$AL24,$AL24-SUM($AM271:FB271),FB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FC271)+FC271>$AL24,$AL24-SUM($AM271:FC271),FC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FD271)+FD271>$AL24,$AL24-SUM($AM271:FD271),FD271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FE271)+FE271>$AL24,$AL24-SUM($AM271:FE271),FE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FF271)+FF271>$AL24,$AL24-SUM($AM271:FF271),FF271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FG271)+FG271>$AL24,$AL24-SUM($AM271:FG271),FG271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FH271)+FH271>$AL24,$AL24-SUM($AM271:FH271),FH271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FI271)+FI271>$AL24,$AL24-SUM($AM271:FI271),FI271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FJ271)+FJ271>$AL24,$AL24-SUM($AM271:FJ271),FJ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FK271)+FK271>$AL24,$AL24-SUM($AM271:FK271),FK271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FL271)+FL271>$AL24,$AL24-SUM($AM271:FL271),FL271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FM271)+FM271>$AL24,$AL24-SUM($AM271:FM271),FM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FN271)+FN271>$AL24,$AL24-SUM($AM271:FN271),FN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FO271)+FO271>$AL24,$AL24-SUM($AM271:FO271),FO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FP271)+FP271>$AL24,$AL24-SUM($AM271:FP271),FP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FQ271)+FQ271>$AL24,$AL24-SUM($AM271:FQ271),FQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FR271)+FR271>$AL24,$AL24-SUM($AM271:FR271),FR271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FS271)+FS271>$AL24,$AL24-SUM($AM271:FS271),FS271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FT271)+FT271>$AL24,$AL24-SUM($AM271:FT271),FT271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FU271)+FU271>$AL24,$AL24-SUM($AM271:FU271),FU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FV271)+FV271>$AL24,$AL24-SUM($AM271:FV271),FV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FW271)+FW271>$AL24,$AL24-SUM($AM271:FW271),FW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FX271)+FX271>$AL24,$AL24-SUM($AM271:FX271),FX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FY271)+FY271>$AL24,$AL24-SUM($AM271:FY271),FY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:FZ271)+FZ271>$AL24,$AL24-SUM($AM271:FZ271),FZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GA271)+GA271>$AL24,$AL24-SUM($AM271:GA271),GA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GB271)+GB271>$AL24,$AL24-SUM($AM271:GB271),GB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GC271)+GC271>$AL24,$AL24-SUM($AM271:GC271),GC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GD271)+GD271>$AL24,$AL24-SUM($AM271:GD271),GD271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GE271)+GE271>$AL24,$AL24-SUM($AM271:GE271),GE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GF271)+GF271>$AL24,$AL24-SUM($AM271:GF271),GF271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GG271)+GG271>$AL24,$AL24-SUM($AM271:GG271),GG271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GH271)+GH271>$AL24,$AL24-SUM($AM271:GH271),GH271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GI271)+GI271>$AL24,$AL24-SUM($AM271:GI271),GI271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GJ271)+GJ271>$AL24,$AL24-SUM($AM271:GJ271),GJ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GK271)+GK271>$AL24,$AL24-SUM($AM271:GK271),GK271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GL271)+GL271>$AL24,$AL24-SUM($AM271:GL271),GL271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GM271)+GM271>$AL24,$AL24-SUM($AM271:GM271),GM271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GN271)+GN271>$AL24,$AL24-SUM($AM271:GN271),GN271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GO271)+GO271>$AL24,$AL24-SUM($AM271:GO271),GO271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GP271)+GP271>$AL24,$AL24-SUM($AM271:GP271),GP271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GQ271)+GQ271>$AL24,$AL24-SUM($AM271:GQ271),GQ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GR271)+GR271>$AL24,$AL24-SUM($AM271:GR271),GR271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GS271)+GS271>$AL24,$AL24-SUM($AM271:GS271),GS271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GT271)+GT271>$AL24,$AL24-SUM($AM271:GT271),GT271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GU271)+GU271>$AL24,$AL24-SUM($AM271:GU271),GU271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GV271)+GV271>$AL24,$AL24-SUM($AM271:GV271),GV271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GW271)+GW271>$AL24,$AL24-SUM($AM271:GW271),GW271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GX271)+GX271>$AL24,$AL24-SUM($AM271:GX271),GX271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GY271)+GY271>$AL24,$AL24-SUM($AM271:GY271),GY271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:GZ271)+GZ271>$AL24,$AL24-SUM($AM271:GZ271),GZ271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:HA271)+HA271>$AL24,$AL24-SUM($AM271:HA271),HA271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:HB271)+HB271>$AL24,$AL24-SUM($AM271:HB271),HB271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:HC271)+HC271>$AL24,$AL24-SUM($AM271:HC271),HC271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:HD271)+HD271>$AL24,$AL24-SUM($AM271:HD271),HD271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:HE271)+HE271>$AL24,$AL24-SUM($AM271:HE271),HE271),0)","v":0},{"$f":"IF($AM271>0,IF(SUM($AM271:HF271)+HF271>$AL24,$AL24-SUM($AM271:HF271),HF271),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM272>0,IF(SUM($AM272:AM272)+AM272>$AL25,$AL25-SUM($AM272:AM272),AM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AN272)+AN272>$AL25,$AL25-SUM($AM272:AN272),AN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AO272)+AO272>$AL25,$AL25-SUM($AM272:AO272),AO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AP272)+AP272>$AL25,$AL25-SUM($AM272:AP272),AP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AQ272)+AQ272>$AL25,$AL25-SUM($AM272:AQ272),AQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AR272)+AR272>$AL25,$AL25-SUM($AM272:AR272),AR272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AS272)+AS272>$AL25,$AL25-SUM($AM272:AS272),AS272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AT272)+AT272>$AL25,$AL25-SUM($AM272:AT272),AT272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AU272)+AU272>$AL25,$AL25-SUM($AM272:AU272),AU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AV272)+AV272>$AL25,$AL25-SUM($AM272:AV272),AV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AW272)+AW272>$AL25,$AL25-SUM($AM272:AW272),AW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AX272)+AX272>$AL25,$AL25-SUM($AM272:AX272),AX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AY272)+AY272>$AL25,$AL25-SUM($AM272:AY272),AY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:AZ272)+AZ272>$AL25,$AL25-SUM($AM272:AZ272),AZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BA272)+BA272>$AL25,$AL25-SUM($AM272:BA272),BA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BB272)+BB272>$AL25,$AL25-SUM($AM272:BB272),BB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BC272)+BC272>$AL25,$AL25-SUM($AM272:BC272),BC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BD272)+BD272>$AL25,$AL25-SUM($AM272:BD272),BD272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BE272)+BE272>$AL25,$AL25-SUM($AM272:BE272),BE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BF272)+BF272>$AL25,$AL25-SUM($AM272:BF272),BF272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BG272)+BG272>$AL25,$AL25-SUM($AM272:BG272),BG272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BH272)+BH272>$AL25,$AL25-SUM($AM272:BH272),BH272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BI272)+BI272>$AL25,$AL25-SUM($AM272:BI272),BI272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BJ272)+BJ272>$AL25,$AL25-SUM($AM272:BJ272),BJ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BK272)+BK272>$AL25,$AL25-SUM($AM272:BK272),BK272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BL272)+BL272>$AL25,$AL25-SUM($AM272:BL272),BL272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BM272)+BM272>$AL25,$AL25-SUM($AM272:BM272),BM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BN272)+BN272>$AL25,$AL25-SUM($AM272:BN272),BN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BO272)+BO272>$AL25,$AL25-SUM($AM272:BO272),BO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BP272)+BP272>$AL25,$AL25-SUM($AM272:BP272),BP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BQ272)+BQ272>$AL25,$AL25-SUM($AM272:BQ272),BQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BR272)+BR272>$AL25,$AL25-SUM($AM272:BR272),BR272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BS272)+BS272>$AL25,$AL25-SUM($AM272:BS272),BS272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BT272)+BT272>$AL25,$AL25-SUM($AM272:BT272),BT272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BU272)+BU272>$AL25,$AL25-SUM($AM272:BU272),BU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BV272)+BV272>$AL25,$AL25-SUM($AM272:BV272),BV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BW272)+BW272>$AL25,$AL25-SUM($AM272:BW272),BW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BX272)+BX272>$AL25,$AL25-SUM($AM272:BX272),BX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BY272)+BY272>$AL25,$AL25-SUM($AM272:BY272),BY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:BZ272)+BZ272>$AL25,$AL25-SUM($AM272:BZ272),BZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CA272)+CA272>$AL25,$AL25-SUM($AM272:CA272),CA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CB272)+CB272>$AL25,$AL25-SUM($AM272:CB272),CB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CC272)+CC272>$AL25,$AL25-SUM($AM272:CC272),CC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CD272)+CD272>$AL25,$AL25-SUM($AM272:CD272),CD272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CE272)+CE272>$AL25,$AL25-SUM($AM272:CE272),CE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CF272)+CF272>$AL25,$AL25-SUM($AM272:CF272),CF272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CG272)+CG272>$AL25,$AL25-SUM($AM272:CG272),CG272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CH272)+CH272>$AL25,$AL25-SUM($AM272:CH272),CH272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CI272)+CI272>$AL25,$AL25-SUM($AM272:CI272),CI272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CJ272)+CJ272>$AL25,$AL25-SUM($AM272:CJ272),CJ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CK272)+CK272>$AL25,$AL25-SUM($AM272:CK272),CK272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CL272)+CL272>$AL25,$AL25-SUM($AM272:CL272),CL272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CM272)+CM272>$AL25,$AL25-SUM($AM272:CM272),CM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CN272)+CN272>$AL25,$AL25-SUM($AM272:CN272),CN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CO272)+CO272>$AL25,$AL25-SUM($AM272:CO272),CO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CP272)+CP272>$AL25,$AL25-SUM($AM272:CP272),CP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CQ272)+CQ272>$AL25,$AL25-SUM($AM272:CQ272),CQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CR272)+CR272>$AL25,$AL25-SUM($AM272:CR272),CR272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CS272)+CS272>$AL25,$AL25-SUM($AM272:CS272),CS272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CT272)+CT272>$AL25,$AL25-SUM($AM272:CT272),CT272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CU272)+CU272>$AL25,$AL25-SUM($AM272:CU272),CU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CV272)+CV272>$AL25,$AL25-SUM($AM272:CV272),CV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CW272)+CW272>$AL25,$AL25-SUM($AM272:CW272),CW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CX272)+CX272>$AL25,$AL25-SUM($AM272:CX272),CX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CY272)+CY272>$AL25,$AL25-SUM($AM272:CY272),CY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:CZ272)+CZ272>$AL25,$AL25-SUM($AM272:CZ272),CZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DA272)+DA272>$AL25,$AL25-SUM($AM272:DA272),DA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DB272)+DB272>$AL25,$AL25-SUM($AM272:DB272),DB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DC272)+DC272>$AL25,$AL25-SUM($AM272:DC272),DC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DD272)+DD272>$AL25,$AL25-SUM($AM272:DD272),DD272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DE272)+DE272>$AL25,$AL25-SUM($AM272:DE272),DE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DF272)+DF272>$AL25,$AL25-SUM($AM272:DF272),DF272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DG272)+DG272>$AL25,$AL25-SUM($AM272:DG272),DG272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DH272)+DH272>$AL25,$AL25-SUM($AM272:DH272),DH272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DI272)+DI272>$AL25,$AL25-SUM($AM272:DI272),DI272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DJ272)+DJ272>$AL25,$AL25-SUM($AM272:DJ272),DJ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DK272)+DK272>$AL25,$AL25-SUM($AM272:DK272),DK272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DL272)+DL272>$AL25,$AL25-SUM($AM272:DL272),DL272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DM272)+DM272>$AL25,$AL25-SUM($AM272:DM272),DM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DN272)+DN272>$AL25,$AL25-SUM($AM272:DN272),DN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DO272)+DO272>$AL25,$AL25-SUM($AM272:DO272),DO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DP272)+DP272>$AL25,$AL25-SUM($AM272:DP272),DP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DQ272)+DQ272>$AL25,$AL25-SUM($AM272:DQ272),DQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DR272)+DR272>$AL25,$AL25-SUM($AM272:DR272),DR272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DS272)+DS272>$AL25,$AL25-SUM($AM272:DS272),DS272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DT272)+DT272>$AL25,$AL25-SUM($AM272:DT272),DT272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DU272)+DU272>$AL25,$AL25-SUM($AM272:DU272),DU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DV272)+DV272>$AL25,$AL25-SUM($AM272:DV272),DV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DW272)+DW272>$AL25,$AL25-SUM($AM272:DW272),DW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DX272)+DX272>$AL25,$AL25-SUM($AM272:DX272),DX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DY272)+DY272>$AL25,$AL25-SUM($AM272:DY272),DY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:DZ272)+DZ272>$AL25,$AL25-SUM($AM272:DZ272),DZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EA272)+EA272>$AL25,$AL25-SUM($AM272:EA272),EA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EB272)+EB272>$AL25,$AL25-SUM($AM272:EB272),EB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EC272)+EC272>$AL25,$AL25-SUM($AM272:EC272),EC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:ED272)+ED272>$AL25,$AL25-SUM($AM272:ED272),ED272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EE272)+EE272>$AL25,$AL25-SUM($AM272:EE272),EE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EF272)+EF272>$AL25,$AL25-SUM($AM272:EF272),EF272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EG272)+EG272>$AL25,$AL25-SUM($AM272:EG272),EG272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EH272)+EH272>$AL25,$AL25-SUM($AM272:EH272),EH272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EI272)+EI272>$AL25,$AL25-SUM($AM272:EI272),EI272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EJ272)+EJ272>$AL25,$AL25-SUM($AM272:EJ272),EJ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EK272)+EK272>$AL25,$AL25-SUM($AM272:EK272),EK272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EL272)+EL272>$AL25,$AL25-SUM($AM272:EL272),EL272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EM272)+EM272>$AL25,$AL25-SUM($AM272:EM272),EM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EN272)+EN272>$AL25,$AL25-SUM($AM272:EN272),EN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EO272)+EO272>$AL25,$AL25-SUM($AM272:EO272),EO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EP272)+EP272>$AL25,$AL25-SUM($AM272:EP272),EP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EQ272)+EQ272>$AL25,$AL25-SUM($AM272:EQ272),EQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:ER272)+ER272>$AL25,$AL25-SUM($AM272:ER272),ER272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:ES272)+ES272>$AL25,$AL25-SUM($AM272:ES272),ES272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:ET272)+ET272>$AL25,$AL25-SUM($AM272:ET272),ET272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EU272)+EU272>$AL25,$AL25-SUM($AM272:EU272),EU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EV272)+EV272>$AL25,$AL25-SUM($AM272:EV272),EV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EW272)+EW272>$AL25,$AL25-SUM($AM272:EW272),EW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EX272)+EX272>$AL25,$AL25-SUM($AM272:EX272),EX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EY272)+EY272>$AL25,$AL25-SUM($AM272:EY272),EY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:EZ272)+EZ272>$AL25,$AL25-SUM($AM272:EZ272),EZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FA272)+FA272>$AL25,$AL25-SUM($AM272:FA272),FA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FB272)+FB272>$AL25,$AL25-SUM($AM272:FB272),FB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FC272)+FC272>$AL25,$AL25-SUM($AM272:FC272),FC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FD272)+FD272>$AL25,$AL25-SUM($AM272:FD272),FD272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FE272)+FE272>$AL25,$AL25-SUM($AM272:FE272),FE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FF272)+FF272>$AL25,$AL25-SUM($AM272:FF272),FF272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FG272)+FG272>$AL25,$AL25-SUM($AM272:FG272),FG272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FH272)+FH272>$AL25,$AL25-SUM($AM272:FH272),FH272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FI272)+FI272>$AL25,$AL25-SUM($AM272:FI272),FI272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FJ272)+FJ272>$AL25,$AL25-SUM($AM272:FJ272),FJ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FK272)+FK272>$AL25,$AL25-SUM($AM272:FK272),FK272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FL272)+FL272>$AL25,$AL25-SUM($AM272:FL272),FL272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FM272)+FM272>$AL25,$AL25-SUM($AM272:FM272),FM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FN272)+FN272>$AL25,$AL25-SUM($AM272:FN272),FN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FO272)+FO272>$AL25,$AL25-SUM($AM272:FO272),FO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FP272)+FP272>$AL25,$AL25-SUM($AM272:FP272),FP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FQ272)+FQ272>$AL25,$AL25-SUM($AM272:FQ272),FQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FR272)+FR272>$AL25,$AL25-SUM($AM272:FR272),FR272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FS272)+FS272>$AL25,$AL25-SUM($AM272:FS272),FS272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FT272)+FT272>$AL25,$AL25-SUM($AM272:FT272),FT272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FU272)+FU272>$AL25,$AL25-SUM($AM272:FU272),FU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FV272)+FV272>$AL25,$AL25-SUM($AM272:FV272),FV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FW272)+FW272>$AL25,$AL25-SUM($AM272:FW272),FW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FX272)+FX272>$AL25,$AL25-SUM($AM272:FX272),FX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FY272)+FY272>$AL25,$AL25-SUM($AM272:FY272),FY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:FZ272)+FZ272>$AL25,$AL25-SUM($AM272:FZ272),FZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GA272)+GA272>$AL25,$AL25-SUM($AM272:GA272),GA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GB272)+GB272>$AL25,$AL25-SUM($AM272:GB272),GB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GC272)+GC272>$AL25,$AL25-SUM($AM272:GC272),GC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GD272)+GD272>$AL25,$AL25-SUM($AM272:GD272),GD272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GE272)+GE272>$AL25,$AL25-SUM($AM272:GE272),GE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GF272)+GF272>$AL25,$AL25-SUM($AM272:GF272),GF272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GG272)+GG272>$AL25,$AL25-SUM($AM272:GG272),GG272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GH272)+GH272>$AL25,$AL25-SUM($AM272:GH272),GH272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GI272)+GI272>$AL25,$AL25-SUM($AM272:GI272),GI272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GJ272)+GJ272>$AL25,$AL25-SUM($AM272:GJ272),GJ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GK272)+GK272>$AL25,$AL25-SUM($AM272:GK272),GK272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GL272)+GL272>$AL25,$AL25-SUM($AM272:GL272),GL272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GM272)+GM272>$AL25,$AL25-SUM($AM272:GM272),GM272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GN272)+GN272>$AL25,$AL25-SUM($AM272:GN272),GN272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GO272)+GO272>$AL25,$AL25-SUM($AM272:GO272),GO272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GP272)+GP272>$AL25,$AL25-SUM($AM272:GP272),GP272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GQ272)+GQ272>$AL25,$AL25-SUM($AM272:GQ272),GQ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GR272)+GR272>$AL25,$AL25-SUM($AM272:GR272),GR272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GS272)+GS272>$AL25,$AL25-SUM($AM272:GS272),GS272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GT272)+GT272>$AL25,$AL25-SUM($AM272:GT272),GT272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GU272)+GU272>$AL25,$AL25-SUM($AM272:GU272),GU272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GV272)+GV272>$AL25,$AL25-SUM($AM272:GV272),GV272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GW272)+GW272>$AL25,$AL25-SUM($AM272:GW272),GW272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GX272)+GX272>$AL25,$AL25-SUM($AM272:GX272),GX272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GY272)+GY272>$AL25,$AL25-SUM($AM272:GY272),GY272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:GZ272)+GZ272>$AL25,$AL25-SUM($AM272:GZ272),GZ272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:HA272)+HA272>$AL25,$AL25-SUM($AM272:HA272),HA272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:HB272)+HB272>$AL25,$AL25-SUM($AM272:HB272),HB272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:HC272)+HC272>$AL25,$AL25-SUM($AM272:HC272),HC272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:HD272)+HD272>$AL25,$AL25-SUM($AM272:HD272),HD272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:HE272)+HE272>$AL25,$AL25-SUM($AM272:HE272),HE272),0)","v":0},{"$f":"IF($AM272>0,IF(SUM($AM272:HF272)+HF272>$AL25,$AL25-SUM($AM272:HF272),HF272),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM273>0,IF(SUM($AM273:AM273)+AM273>$AL26,$AL26-SUM($AM273:AM273),AM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AN273)+AN273>$AL26,$AL26-SUM($AM273:AN273),AN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AO273)+AO273>$AL26,$AL26-SUM($AM273:AO273),AO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AP273)+AP273>$AL26,$AL26-SUM($AM273:AP273),AP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AQ273)+AQ273>$AL26,$AL26-SUM($AM273:AQ273),AQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AR273)+AR273>$AL26,$AL26-SUM($AM273:AR273),AR273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AS273)+AS273>$AL26,$AL26-SUM($AM273:AS273),AS273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AT273)+AT273>$AL26,$AL26-SUM($AM273:AT273),AT273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AU273)+AU273>$AL26,$AL26-SUM($AM273:AU273),AU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AV273)+AV273>$AL26,$AL26-SUM($AM273:AV273),AV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AW273)+AW273>$AL26,$AL26-SUM($AM273:AW273),AW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AX273)+AX273>$AL26,$AL26-SUM($AM273:AX273),AX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AY273)+AY273>$AL26,$AL26-SUM($AM273:AY273),AY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:AZ273)+AZ273>$AL26,$AL26-SUM($AM273:AZ273),AZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BA273)+BA273>$AL26,$AL26-SUM($AM273:BA273),BA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BB273)+BB273>$AL26,$AL26-SUM($AM273:BB273),BB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BC273)+BC273>$AL26,$AL26-SUM($AM273:BC273),BC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BD273)+BD273>$AL26,$AL26-SUM($AM273:BD273),BD273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BE273)+BE273>$AL26,$AL26-SUM($AM273:BE273),BE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BF273)+BF273>$AL26,$AL26-SUM($AM273:BF273),BF273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BG273)+BG273>$AL26,$AL26-SUM($AM273:BG273),BG273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BH273)+BH273>$AL26,$AL26-SUM($AM273:BH273),BH273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BI273)+BI273>$AL26,$AL26-SUM($AM273:BI273),BI273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BJ273)+BJ273>$AL26,$AL26-SUM($AM273:BJ273),BJ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BK273)+BK273>$AL26,$AL26-SUM($AM273:BK273),BK273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BL273)+BL273>$AL26,$AL26-SUM($AM273:BL273),BL273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BM273)+BM273>$AL26,$AL26-SUM($AM273:BM273),BM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BN273)+BN273>$AL26,$AL26-SUM($AM273:BN273),BN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BO273)+BO273>$AL26,$AL26-SUM($AM273:BO273),BO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BP273)+BP273>$AL26,$AL26-SUM($AM273:BP273),BP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BQ273)+BQ273>$AL26,$AL26-SUM($AM273:BQ273),BQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BR273)+BR273>$AL26,$AL26-SUM($AM273:BR273),BR273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BS273)+BS273>$AL26,$AL26-SUM($AM273:BS273),BS273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BT273)+BT273>$AL26,$AL26-SUM($AM273:BT273),BT273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BU273)+BU273>$AL26,$AL26-SUM($AM273:BU273),BU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BV273)+BV273>$AL26,$AL26-SUM($AM273:BV273),BV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BW273)+BW273>$AL26,$AL26-SUM($AM273:BW273),BW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BX273)+BX273>$AL26,$AL26-SUM($AM273:BX273),BX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BY273)+BY273>$AL26,$AL26-SUM($AM273:BY273),BY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:BZ273)+BZ273>$AL26,$AL26-SUM($AM273:BZ273),BZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CA273)+CA273>$AL26,$AL26-SUM($AM273:CA273),CA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CB273)+CB273>$AL26,$AL26-SUM($AM273:CB273),CB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CC273)+CC273>$AL26,$AL26-SUM($AM273:CC273),CC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CD273)+CD273>$AL26,$AL26-SUM($AM273:CD273),CD273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CE273)+CE273>$AL26,$AL26-SUM($AM273:CE273),CE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CF273)+CF273>$AL26,$AL26-SUM($AM273:CF273),CF273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CG273)+CG273>$AL26,$AL26-SUM($AM273:CG273),CG273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CH273)+CH273>$AL26,$AL26-SUM($AM273:CH273),CH273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CI273)+CI273>$AL26,$AL26-SUM($AM273:CI273),CI273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CJ273)+CJ273>$AL26,$AL26-SUM($AM273:CJ273),CJ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CK273)+CK273>$AL26,$AL26-SUM($AM273:CK273),CK273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CL273)+CL273>$AL26,$AL26-SUM($AM273:CL273),CL273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CM273)+CM273>$AL26,$AL26-SUM($AM273:CM273),CM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CN273)+CN273>$AL26,$AL26-SUM($AM273:CN273),CN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CO273)+CO273>$AL26,$AL26-SUM($AM273:CO273),CO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CP273)+CP273>$AL26,$AL26-SUM($AM273:CP273),CP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CQ273)+CQ273>$AL26,$AL26-SUM($AM273:CQ273),CQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CR273)+CR273>$AL26,$AL26-SUM($AM273:CR273),CR273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CS273)+CS273>$AL26,$AL26-SUM($AM273:CS273),CS273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CT273)+CT273>$AL26,$AL26-SUM($AM273:CT273),CT273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CU273)+CU273>$AL26,$AL26-SUM($AM273:CU273),CU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CV273)+CV273>$AL26,$AL26-SUM($AM273:CV273),CV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CW273)+CW273>$AL26,$AL26-SUM($AM273:CW273),CW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CX273)+CX273>$AL26,$AL26-SUM($AM273:CX273),CX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CY273)+CY273>$AL26,$AL26-SUM($AM273:CY273),CY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:CZ273)+CZ273>$AL26,$AL26-SUM($AM273:CZ273),CZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DA273)+DA273>$AL26,$AL26-SUM($AM273:DA273),DA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DB273)+DB273>$AL26,$AL26-SUM($AM273:DB273),DB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DC273)+DC273>$AL26,$AL26-SUM($AM273:DC273),DC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DD273)+DD273>$AL26,$AL26-SUM($AM273:DD273),DD273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DE273)+DE273>$AL26,$AL26-SUM($AM273:DE273),DE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DF273)+DF273>$AL26,$AL26-SUM($AM273:DF273),DF273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DG273)+DG273>$AL26,$AL26-SUM($AM273:DG273),DG273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DH273)+DH273>$AL26,$AL26-SUM($AM273:DH273),DH273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DI273)+DI273>$AL26,$AL26-SUM($AM273:DI273),DI273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DJ273)+DJ273>$AL26,$AL26-SUM($AM273:DJ273),DJ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DK273)+DK273>$AL26,$AL26-SUM($AM273:DK273),DK273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DL273)+DL273>$AL26,$AL26-SUM($AM273:DL273),DL273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DM273)+DM273>$AL26,$AL26-SUM($AM273:DM273),DM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DN273)+DN273>$AL26,$AL26-SUM($AM273:DN273),DN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DO273)+DO273>$AL26,$AL26-SUM($AM273:DO273),DO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DP273)+DP273>$AL26,$AL26-SUM($AM273:DP273),DP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DQ273)+DQ273>$AL26,$AL26-SUM($AM273:DQ273),DQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DR273)+DR273>$AL26,$AL26-SUM($AM273:DR273),DR273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DS273)+DS273>$AL26,$AL26-SUM($AM273:DS273),DS273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DT273)+DT273>$AL26,$AL26-SUM($AM273:DT273),DT273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DU273)+DU273>$AL26,$AL26-SUM($AM273:DU273),DU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DV273)+DV273>$AL26,$AL26-SUM($AM273:DV273),DV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DW273)+DW273>$AL26,$AL26-SUM($AM273:DW273),DW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DX273)+DX273>$AL26,$AL26-SUM($AM273:DX273),DX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DY273)+DY273>$AL26,$AL26-SUM($AM273:DY273),DY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:DZ273)+DZ273>$AL26,$AL26-SUM($AM273:DZ273),DZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EA273)+EA273>$AL26,$AL26-SUM($AM273:EA273),EA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EB273)+EB273>$AL26,$AL26-SUM($AM273:EB273),EB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EC273)+EC273>$AL26,$AL26-SUM($AM273:EC273),EC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:ED273)+ED273>$AL26,$AL26-SUM($AM273:ED273),ED273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EE273)+EE273>$AL26,$AL26-SUM($AM273:EE273),EE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EF273)+EF273>$AL26,$AL26-SUM($AM273:EF273),EF273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EG273)+EG273>$AL26,$AL26-SUM($AM273:EG273),EG273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EH273)+EH273>$AL26,$AL26-SUM($AM273:EH273),EH273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EI273)+EI273>$AL26,$AL26-SUM($AM273:EI273),EI273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EJ273)+EJ273>$AL26,$AL26-SUM($AM273:EJ273),EJ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EK273)+EK273>$AL26,$AL26-SUM($AM273:EK273),EK273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EL273)+EL273>$AL26,$AL26-SUM($AM273:EL273),EL273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EM273)+EM273>$AL26,$AL26-SUM($AM273:EM273),EM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EN273)+EN273>$AL26,$AL26-SUM($AM273:EN273),EN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EO273)+EO273>$AL26,$AL26-SUM($AM273:EO273),EO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EP273)+EP273>$AL26,$AL26-SUM($AM273:EP273),EP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EQ273)+EQ273>$AL26,$AL26-SUM($AM273:EQ273),EQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:ER273)+ER273>$AL26,$AL26-SUM($AM273:ER273),ER273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:ES273)+ES273>$AL26,$AL26-SUM($AM273:ES273),ES273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:ET273)+ET273>$AL26,$AL26-SUM($AM273:ET273),ET273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EU273)+EU273>$AL26,$AL26-SUM($AM273:EU273),EU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EV273)+EV273>$AL26,$AL26-SUM($AM273:EV273),EV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EW273)+EW273>$AL26,$AL26-SUM($AM273:EW273),EW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EX273)+EX273>$AL26,$AL26-SUM($AM273:EX273),EX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EY273)+EY273>$AL26,$AL26-SUM($AM273:EY273),EY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:EZ273)+EZ273>$AL26,$AL26-SUM($AM273:EZ273),EZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FA273)+FA273>$AL26,$AL26-SUM($AM273:FA273),FA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FB273)+FB273>$AL26,$AL26-SUM($AM273:FB273),FB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FC273)+FC273>$AL26,$AL26-SUM($AM273:FC273),FC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FD273)+FD273>$AL26,$AL26-SUM($AM273:FD273),FD273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FE273)+FE273>$AL26,$AL26-SUM($AM273:FE273),FE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FF273)+FF273>$AL26,$AL26-SUM($AM273:FF273),FF273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FG273)+FG273>$AL26,$AL26-SUM($AM273:FG273),FG273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FH273)+FH273>$AL26,$AL26-SUM($AM273:FH273),FH273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FI273)+FI273>$AL26,$AL26-SUM($AM273:FI273),FI273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FJ273)+FJ273>$AL26,$AL26-SUM($AM273:FJ273),FJ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FK273)+FK273>$AL26,$AL26-SUM($AM273:FK273),FK273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FL273)+FL273>$AL26,$AL26-SUM($AM273:FL273),FL273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FM273)+FM273>$AL26,$AL26-SUM($AM273:FM273),FM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FN273)+FN273>$AL26,$AL26-SUM($AM273:FN273),FN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FO273)+FO273>$AL26,$AL26-SUM($AM273:FO273),FO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FP273)+FP273>$AL26,$AL26-SUM($AM273:FP273),FP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FQ273)+FQ273>$AL26,$AL26-SUM($AM273:FQ273),FQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FR273)+FR273>$AL26,$AL26-SUM($AM273:FR273),FR273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FS273)+FS273>$AL26,$AL26-SUM($AM273:FS273),FS273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FT273)+FT273>$AL26,$AL26-SUM($AM273:FT273),FT273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FU273)+FU273>$AL26,$AL26-SUM($AM273:FU273),FU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FV273)+FV273>$AL26,$AL26-SUM($AM273:FV273),FV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FW273)+FW273>$AL26,$AL26-SUM($AM273:FW273),FW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FX273)+FX273>$AL26,$AL26-SUM($AM273:FX273),FX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FY273)+FY273>$AL26,$AL26-SUM($AM273:FY273),FY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:FZ273)+FZ273>$AL26,$AL26-SUM($AM273:FZ273),FZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GA273)+GA273>$AL26,$AL26-SUM($AM273:GA273),GA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GB273)+GB273>$AL26,$AL26-SUM($AM273:GB273),GB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GC273)+GC273>$AL26,$AL26-SUM($AM273:GC273),GC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GD273)+GD273>$AL26,$AL26-SUM($AM273:GD273),GD273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GE273)+GE273>$AL26,$AL26-SUM($AM273:GE273),GE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GF273)+GF273>$AL26,$AL26-SUM($AM273:GF273),GF273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GG273)+GG273>$AL26,$AL26-SUM($AM273:GG273),GG273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GH273)+GH273>$AL26,$AL26-SUM($AM273:GH273),GH273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GI273)+GI273>$AL26,$AL26-SUM($AM273:GI273),GI273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GJ273)+GJ273>$AL26,$AL26-SUM($AM273:GJ273),GJ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GK273)+GK273>$AL26,$AL26-SUM($AM273:GK273),GK273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GL273)+GL273>$AL26,$AL26-SUM($AM273:GL273),GL273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GM273)+GM273>$AL26,$AL26-SUM($AM273:GM273),GM273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GN273)+GN273>$AL26,$AL26-SUM($AM273:GN273),GN273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GO273)+GO273>$AL26,$AL26-SUM($AM273:GO273),GO273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GP273)+GP273>$AL26,$AL26-SUM($AM273:GP273),GP273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GQ273)+GQ273>$AL26,$AL26-SUM($AM273:GQ273),GQ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GR273)+GR273>$AL26,$AL26-SUM($AM273:GR273),GR273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GS273)+GS273>$AL26,$AL26-SUM($AM273:GS273),GS273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GT273)+GT273>$AL26,$AL26-SUM($AM273:GT273),GT273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GU273)+GU273>$AL26,$AL26-SUM($AM273:GU273),GU273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GV273)+GV273>$AL26,$AL26-SUM($AM273:GV273),GV273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GW273)+GW273>$AL26,$AL26-SUM($AM273:GW273),GW273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GX273)+GX273>$AL26,$AL26-SUM($AM273:GX273),GX273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GY273)+GY273>$AL26,$AL26-SUM($AM273:GY273),GY273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:GZ273)+GZ273>$AL26,$AL26-SUM($AM273:GZ273),GZ273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:HA273)+HA273>$AL26,$AL26-SUM($AM273:HA273),HA273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:HB273)+HB273>$AL26,$AL26-SUM($AM273:HB273),HB273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:HC273)+HC273>$AL26,$AL26-SUM($AM273:HC273),HC273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:HD273)+HD273>$AL26,$AL26-SUM($AM273:HD273),HD273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:HE273)+HE273>$AL26,$AL26-SUM($AM273:HE273),HE273),0)","v":0},{"$f":"IF($AM273>0,IF(SUM($AM273:HF273)+HF273>$AL26,$AL26-SUM($AM273:HF273),HF273),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM274>0,IF(SUM($AM274:AM274)+AM274>$AL27,$AL27-SUM($AM274:AM274),AM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AN274)+AN274>$AL27,$AL27-SUM($AM274:AN274),AN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AO274)+AO274>$AL27,$AL27-SUM($AM274:AO274),AO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AP274)+AP274>$AL27,$AL27-SUM($AM274:AP274),AP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AQ274)+AQ274>$AL27,$AL27-SUM($AM274:AQ274),AQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AR274)+AR274>$AL27,$AL27-SUM($AM274:AR274),AR274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AS274)+AS274>$AL27,$AL27-SUM($AM274:AS274),AS274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AT274)+AT274>$AL27,$AL27-SUM($AM274:AT274),AT274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AU274)+AU274>$AL27,$AL27-SUM($AM274:AU274),AU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AV274)+AV274>$AL27,$AL27-SUM($AM274:AV274),AV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AW274)+AW274>$AL27,$AL27-SUM($AM274:AW274),AW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AX274)+AX274>$AL27,$AL27-SUM($AM274:AX274),AX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AY274)+AY274>$AL27,$AL27-SUM($AM274:AY274),AY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:AZ274)+AZ274>$AL27,$AL27-SUM($AM274:AZ274),AZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BA274)+BA274>$AL27,$AL27-SUM($AM274:BA274),BA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BB274)+BB274>$AL27,$AL27-SUM($AM274:BB274),BB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BC274)+BC274>$AL27,$AL27-SUM($AM274:BC274),BC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BD274)+BD274>$AL27,$AL27-SUM($AM274:BD274),BD274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BE274)+BE274>$AL27,$AL27-SUM($AM274:BE274),BE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BF274)+BF274>$AL27,$AL27-SUM($AM274:BF274),BF274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BG274)+BG274>$AL27,$AL27-SUM($AM274:BG274),BG274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BH274)+BH274>$AL27,$AL27-SUM($AM274:BH274),BH274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BI274)+BI274>$AL27,$AL27-SUM($AM274:BI274),BI274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BJ274)+BJ274>$AL27,$AL27-SUM($AM274:BJ274),BJ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BK274)+BK274>$AL27,$AL27-SUM($AM274:BK274),BK274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BL274)+BL274>$AL27,$AL27-SUM($AM274:BL274),BL274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BM274)+BM274>$AL27,$AL27-SUM($AM274:BM274),BM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BN274)+BN274>$AL27,$AL27-SUM($AM274:BN274),BN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BO274)+BO274>$AL27,$AL27-SUM($AM274:BO274),BO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BP274)+BP274>$AL27,$AL27-SUM($AM274:BP274),BP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BQ274)+BQ274>$AL27,$AL27-SUM($AM274:BQ274),BQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BR274)+BR274>$AL27,$AL27-SUM($AM274:BR274),BR274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BS274)+BS274>$AL27,$AL27-SUM($AM274:BS274),BS274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BT274)+BT274>$AL27,$AL27-SUM($AM274:BT274),BT274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BU274)+BU274>$AL27,$AL27-SUM($AM274:BU274),BU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BV274)+BV274>$AL27,$AL27-SUM($AM274:BV274),BV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BW274)+BW274>$AL27,$AL27-SUM($AM274:BW274),BW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BX274)+BX274>$AL27,$AL27-SUM($AM274:BX274),BX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BY274)+BY274>$AL27,$AL27-SUM($AM274:BY274),BY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:BZ274)+BZ274>$AL27,$AL27-SUM($AM274:BZ274),BZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CA274)+CA274>$AL27,$AL27-SUM($AM274:CA274),CA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CB274)+CB274>$AL27,$AL27-SUM($AM274:CB274),CB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CC274)+CC274>$AL27,$AL27-SUM($AM274:CC274),CC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CD274)+CD274>$AL27,$AL27-SUM($AM274:CD274),CD274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CE274)+CE274>$AL27,$AL27-SUM($AM274:CE274),CE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CF274)+CF274>$AL27,$AL27-SUM($AM274:CF274),CF274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CG274)+CG274>$AL27,$AL27-SUM($AM274:CG274),CG274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CH274)+CH274>$AL27,$AL27-SUM($AM274:CH274),CH274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CI274)+CI274>$AL27,$AL27-SUM($AM274:CI274),CI274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CJ274)+CJ274>$AL27,$AL27-SUM($AM274:CJ274),CJ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CK274)+CK274>$AL27,$AL27-SUM($AM274:CK274),CK274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CL274)+CL274>$AL27,$AL27-SUM($AM274:CL274),CL274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CM274)+CM274>$AL27,$AL27-SUM($AM274:CM274),CM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CN274)+CN274>$AL27,$AL27-SUM($AM274:CN274),CN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CO274)+CO274>$AL27,$AL27-SUM($AM274:CO274),CO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CP274)+CP274>$AL27,$AL27-SUM($AM274:CP274),CP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CQ274)+CQ274>$AL27,$AL27-SUM($AM274:CQ274),CQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CR274)+CR274>$AL27,$AL27-SUM($AM274:CR274),CR274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CS274)+CS274>$AL27,$AL27-SUM($AM274:CS274),CS274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CT274)+CT274>$AL27,$AL27-SUM($AM274:CT274),CT274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CU274)+CU274>$AL27,$AL27-SUM($AM274:CU274),CU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CV274)+CV274>$AL27,$AL27-SUM($AM274:CV274),CV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CW274)+CW274>$AL27,$AL27-SUM($AM274:CW274),CW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CX274)+CX274>$AL27,$AL27-SUM($AM274:CX274),CX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CY274)+CY274>$AL27,$AL27-SUM($AM274:CY274),CY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:CZ274)+CZ274>$AL27,$AL27-SUM($AM274:CZ274),CZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DA274)+DA274>$AL27,$AL27-SUM($AM274:DA274),DA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DB274)+DB274>$AL27,$AL27-SUM($AM274:DB274),DB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DC274)+DC274>$AL27,$AL27-SUM($AM274:DC274),DC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DD274)+DD274>$AL27,$AL27-SUM($AM274:DD274),DD274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DE274)+DE274>$AL27,$AL27-SUM($AM274:DE274),DE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DF274)+DF274>$AL27,$AL27-SUM($AM274:DF274),DF274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DG274)+DG274>$AL27,$AL27-SUM($AM274:DG274),DG274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DH274)+DH274>$AL27,$AL27-SUM($AM274:DH274),DH274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DI274)+DI274>$AL27,$AL27-SUM($AM274:DI274),DI274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DJ274)+DJ274>$AL27,$AL27-SUM($AM274:DJ274),DJ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DK274)+DK274>$AL27,$AL27-SUM($AM274:DK274),DK274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DL274)+DL274>$AL27,$AL27-SUM($AM274:DL274),DL274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DM274)+DM274>$AL27,$AL27-SUM($AM274:DM274),DM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DN274)+DN274>$AL27,$AL27-SUM($AM274:DN274),DN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DO274)+DO274>$AL27,$AL27-SUM($AM274:DO274),DO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DP274)+DP274>$AL27,$AL27-SUM($AM274:DP274),DP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DQ274)+DQ274>$AL27,$AL27-SUM($AM274:DQ274),DQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DR274)+DR274>$AL27,$AL27-SUM($AM274:DR274),DR274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DS274)+DS274>$AL27,$AL27-SUM($AM274:DS274),DS274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DT274)+DT274>$AL27,$AL27-SUM($AM274:DT274),DT274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DU274)+DU274>$AL27,$AL27-SUM($AM274:DU274),DU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DV274)+DV274>$AL27,$AL27-SUM($AM274:DV274),DV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DW274)+DW274>$AL27,$AL27-SUM($AM274:DW274),DW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DX274)+DX274>$AL27,$AL27-SUM($AM274:DX274),DX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DY274)+DY274>$AL27,$AL27-SUM($AM274:DY274),DY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:DZ274)+DZ274>$AL27,$AL27-SUM($AM274:DZ274),DZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EA274)+EA274>$AL27,$AL27-SUM($AM274:EA274),EA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EB274)+EB274>$AL27,$AL27-SUM($AM274:EB274),EB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EC274)+EC274>$AL27,$AL27-SUM($AM274:EC274),EC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:ED274)+ED274>$AL27,$AL27-SUM($AM274:ED274),ED274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EE274)+EE274>$AL27,$AL27-SUM($AM274:EE274),EE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EF274)+EF274>$AL27,$AL27-SUM($AM274:EF274),EF274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EG274)+EG274>$AL27,$AL27-SUM($AM274:EG274),EG274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EH274)+EH274>$AL27,$AL27-SUM($AM274:EH274),EH274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EI274)+EI274>$AL27,$AL27-SUM($AM274:EI274),EI274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EJ274)+EJ274>$AL27,$AL27-SUM($AM274:EJ274),EJ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EK274)+EK274>$AL27,$AL27-SUM($AM274:EK274),EK274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EL274)+EL274>$AL27,$AL27-SUM($AM274:EL274),EL274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EM274)+EM274>$AL27,$AL27-SUM($AM274:EM274),EM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EN274)+EN274>$AL27,$AL27-SUM($AM274:EN274),EN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EO274)+EO274>$AL27,$AL27-SUM($AM274:EO274),EO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EP274)+EP274>$AL27,$AL27-SUM($AM274:EP274),EP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EQ274)+EQ274>$AL27,$AL27-SUM($AM274:EQ274),EQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:ER274)+ER274>$AL27,$AL27-SUM($AM274:ER274),ER274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:ES274)+ES274>$AL27,$AL27-SUM($AM274:ES274),ES274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:ET274)+ET274>$AL27,$AL27-SUM($AM274:ET274),ET274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EU274)+EU274>$AL27,$AL27-SUM($AM274:EU274),EU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EV274)+EV274>$AL27,$AL27-SUM($AM274:EV274),EV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EW274)+EW274>$AL27,$AL27-SUM($AM274:EW274),EW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EX274)+EX274>$AL27,$AL27-SUM($AM274:EX274),EX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EY274)+EY274>$AL27,$AL27-SUM($AM274:EY274),EY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:EZ274)+EZ274>$AL27,$AL27-SUM($AM274:EZ274),EZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FA274)+FA274>$AL27,$AL27-SUM($AM274:FA274),FA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FB274)+FB274>$AL27,$AL27-SUM($AM274:FB274),FB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FC274)+FC274>$AL27,$AL27-SUM($AM274:FC274),FC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FD274)+FD274>$AL27,$AL27-SUM($AM274:FD274),FD274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FE274)+FE274>$AL27,$AL27-SUM($AM274:FE274),FE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FF274)+FF274>$AL27,$AL27-SUM($AM274:FF274),FF274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FG274)+FG274>$AL27,$AL27-SUM($AM274:FG274),FG274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FH274)+FH274>$AL27,$AL27-SUM($AM274:FH274),FH274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FI274)+FI274>$AL27,$AL27-SUM($AM274:FI274),FI274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FJ274)+FJ274>$AL27,$AL27-SUM($AM274:FJ274),FJ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FK274)+FK274>$AL27,$AL27-SUM($AM274:FK274),FK274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FL274)+FL274>$AL27,$AL27-SUM($AM274:FL274),FL274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FM274)+FM274>$AL27,$AL27-SUM($AM274:FM274),FM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FN274)+FN274>$AL27,$AL27-SUM($AM274:FN274),FN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FO274)+FO274>$AL27,$AL27-SUM($AM274:FO274),FO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FP274)+FP274>$AL27,$AL27-SUM($AM274:FP274),FP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FQ274)+FQ274>$AL27,$AL27-SUM($AM274:FQ274),FQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FR274)+FR274>$AL27,$AL27-SUM($AM274:FR274),FR274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FS274)+FS274>$AL27,$AL27-SUM($AM274:FS274),FS274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FT274)+FT274>$AL27,$AL27-SUM($AM274:FT274),FT274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FU274)+FU274>$AL27,$AL27-SUM($AM274:FU274),FU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FV274)+FV274>$AL27,$AL27-SUM($AM274:FV274),FV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FW274)+FW274>$AL27,$AL27-SUM($AM274:FW274),FW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FX274)+FX274>$AL27,$AL27-SUM($AM274:FX274),FX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FY274)+FY274>$AL27,$AL27-SUM($AM274:FY274),FY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:FZ274)+FZ274>$AL27,$AL27-SUM($AM274:FZ274),FZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GA274)+GA274>$AL27,$AL27-SUM($AM274:GA274),GA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GB274)+GB274>$AL27,$AL27-SUM($AM274:GB274),GB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GC274)+GC274>$AL27,$AL27-SUM($AM274:GC274),GC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GD274)+GD274>$AL27,$AL27-SUM($AM274:GD274),GD274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GE274)+GE274>$AL27,$AL27-SUM($AM274:GE274),GE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GF274)+GF274>$AL27,$AL27-SUM($AM274:GF274),GF274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GG274)+GG274>$AL27,$AL27-SUM($AM274:GG274),GG274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GH274)+GH274>$AL27,$AL27-SUM($AM274:GH274),GH274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GI274)+GI274>$AL27,$AL27-SUM($AM274:GI274),GI274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GJ274)+GJ274>$AL27,$AL27-SUM($AM274:GJ274),GJ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GK274)+GK274>$AL27,$AL27-SUM($AM274:GK274),GK274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GL274)+GL274>$AL27,$AL27-SUM($AM274:GL274),GL274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GM274)+GM274>$AL27,$AL27-SUM($AM274:GM274),GM274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GN274)+GN274>$AL27,$AL27-SUM($AM274:GN274),GN274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GO274)+GO274>$AL27,$AL27-SUM($AM274:GO274),GO274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GP274)+GP274>$AL27,$AL27-SUM($AM274:GP274),GP274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GQ274)+GQ274>$AL27,$AL27-SUM($AM274:GQ274),GQ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GR274)+GR274>$AL27,$AL27-SUM($AM274:GR274),GR274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GS274)+GS274>$AL27,$AL27-SUM($AM274:GS274),GS274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GT274)+GT274>$AL27,$AL27-SUM($AM274:GT274),GT274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GU274)+GU274>$AL27,$AL27-SUM($AM274:GU274),GU274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GV274)+GV274>$AL27,$AL27-SUM($AM274:GV274),GV274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GW274)+GW274>$AL27,$AL27-SUM($AM274:GW274),GW274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GX274)+GX274>$AL27,$AL27-SUM($AM274:GX274),GX274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GY274)+GY274>$AL27,$AL27-SUM($AM274:GY274),GY274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:GZ274)+GZ274>$AL27,$AL27-SUM($AM274:GZ274),GZ274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:HA274)+HA274>$AL27,$AL27-SUM($AM274:HA274),HA274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:HB274)+HB274>$AL27,$AL27-SUM($AM274:HB274),HB274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:HC274)+HC274>$AL27,$AL27-SUM($AM274:HC274),HC274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:HD274)+HD274>$AL27,$AL27-SUM($AM274:HD274),HD274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:HE274)+HE274>$AL27,$AL27-SUM($AM274:HE274),HE274),0)","v":0},{"$f":"IF($AM274>0,IF(SUM($AM274:HF274)+HF274>$AL27,$AL27-SUM($AM274:HF274),HF274),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM275>0,IF(SUM($AM275:AM275)+AM275>$AL28,$AL28-SUM($AM275:AM275),AM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AN275)+AN275>$AL28,$AL28-SUM($AM275:AN275),AN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AO275)+AO275>$AL28,$AL28-SUM($AM275:AO275),AO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AP275)+AP275>$AL28,$AL28-SUM($AM275:AP275),AP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AQ275)+AQ275>$AL28,$AL28-SUM($AM275:AQ275),AQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AR275)+AR275>$AL28,$AL28-SUM($AM275:AR275),AR275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AS275)+AS275>$AL28,$AL28-SUM($AM275:AS275),AS275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AT275)+AT275>$AL28,$AL28-SUM($AM275:AT275),AT275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AU275)+AU275>$AL28,$AL28-SUM($AM275:AU275),AU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AV275)+AV275>$AL28,$AL28-SUM($AM275:AV275),AV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AW275)+AW275>$AL28,$AL28-SUM($AM275:AW275),AW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AX275)+AX275>$AL28,$AL28-SUM($AM275:AX275),AX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AY275)+AY275>$AL28,$AL28-SUM($AM275:AY275),AY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:AZ275)+AZ275>$AL28,$AL28-SUM($AM275:AZ275),AZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BA275)+BA275>$AL28,$AL28-SUM($AM275:BA275),BA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BB275)+BB275>$AL28,$AL28-SUM($AM275:BB275),BB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BC275)+BC275>$AL28,$AL28-SUM($AM275:BC275),BC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BD275)+BD275>$AL28,$AL28-SUM($AM275:BD275),BD275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BE275)+BE275>$AL28,$AL28-SUM($AM275:BE275),BE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BF275)+BF275>$AL28,$AL28-SUM($AM275:BF275),BF275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BG275)+BG275>$AL28,$AL28-SUM($AM275:BG275),BG275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BH275)+BH275>$AL28,$AL28-SUM($AM275:BH275),BH275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BI275)+BI275>$AL28,$AL28-SUM($AM275:BI275),BI275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BJ275)+BJ275>$AL28,$AL28-SUM($AM275:BJ275),BJ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BK275)+BK275>$AL28,$AL28-SUM($AM275:BK275),BK275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BL275)+BL275>$AL28,$AL28-SUM($AM275:BL275),BL275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BM275)+BM275>$AL28,$AL28-SUM($AM275:BM275),BM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BN275)+BN275>$AL28,$AL28-SUM($AM275:BN275),BN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BO275)+BO275>$AL28,$AL28-SUM($AM275:BO275),BO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BP275)+BP275>$AL28,$AL28-SUM($AM275:BP275),BP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BQ275)+BQ275>$AL28,$AL28-SUM($AM275:BQ275),BQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BR275)+BR275>$AL28,$AL28-SUM($AM275:BR275),BR275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BS275)+BS275>$AL28,$AL28-SUM($AM275:BS275),BS275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BT275)+BT275>$AL28,$AL28-SUM($AM275:BT275),BT275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BU275)+BU275>$AL28,$AL28-SUM($AM275:BU275),BU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BV275)+BV275>$AL28,$AL28-SUM($AM275:BV275),BV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BW275)+BW275>$AL28,$AL28-SUM($AM275:BW275),BW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BX275)+BX275>$AL28,$AL28-SUM($AM275:BX275),BX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BY275)+BY275>$AL28,$AL28-SUM($AM275:BY275),BY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:BZ275)+BZ275>$AL28,$AL28-SUM($AM275:BZ275),BZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CA275)+CA275>$AL28,$AL28-SUM($AM275:CA275),CA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CB275)+CB275>$AL28,$AL28-SUM($AM275:CB275),CB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CC275)+CC275>$AL28,$AL28-SUM($AM275:CC275),CC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CD275)+CD275>$AL28,$AL28-SUM($AM275:CD275),CD275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CE275)+CE275>$AL28,$AL28-SUM($AM275:CE275),CE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CF275)+CF275>$AL28,$AL28-SUM($AM275:CF275),CF275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CG275)+CG275>$AL28,$AL28-SUM($AM275:CG275),CG275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CH275)+CH275>$AL28,$AL28-SUM($AM275:CH275),CH275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CI275)+CI275>$AL28,$AL28-SUM($AM275:CI275),CI275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CJ275)+CJ275>$AL28,$AL28-SUM($AM275:CJ275),CJ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CK275)+CK275>$AL28,$AL28-SUM($AM275:CK275),CK275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CL275)+CL275>$AL28,$AL28-SUM($AM275:CL275),CL275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CM275)+CM275>$AL28,$AL28-SUM($AM275:CM275),CM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CN275)+CN275>$AL28,$AL28-SUM($AM275:CN275),CN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CO275)+CO275>$AL28,$AL28-SUM($AM275:CO275),CO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CP275)+CP275>$AL28,$AL28-SUM($AM275:CP275),CP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CQ275)+CQ275>$AL28,$AL28-SUM($AM275:CQ275),CQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CR275)+CR275>$AL28,$AL28-SUM($AM275:CR275),CR275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CS275)+CS275>$AL28,$AL28-SUM($AM275:CS275),CS275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CT275)+CT275>$AL28,$AL28-SUM($AM275:CT275),CT275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CU275)+CU275>$AL28,$AL28-SUM($AM275:CU275),CU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CV275)+CV275>$AL28,$AL28-SUM($AM275:CV275),CV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CW275)+CW275>$AL28,$AL28-SUM($AM275:CW275),CW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CX275)+CX275>$AL28,$AL28-SUM($AM275:CX275),CX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CY275)+CY275>$AL28,$AL28-SUM($AM275:CY275),CY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:CZ275)+CZ275>$AL28,$AL28-SUM($AM275:CZ275),CZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DA275)+DA275>$AL28,$AL28-SUM($AM275:DA275),DA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DB275)+DB275>$AL28,$AL28-SUM($AM275:DB275),DB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DC275)+DC275>$AL28,$AL28-SUM($AM275:DC275),DC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DD275)+DD275>$AL28,$AL28-SUM($AM275:DD275),DD275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DE275)+DE275>$AL28,$AL28-SUM($AM275:DE275),DE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DF275)+DF275>$AL28,$AL28-SUM($AM275:DF275),DF275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DG275)+DG275>$AL28,$AL28-SUM($AM275:DG275),DG275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DH275)+DH275>$AL28,$AL28-SUM($AM275:DH275),DH275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DI275)+DI275>$AL28,$AL28-SUM($AM275:DI275),DI275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DJ275)+DJ275>$AL28,$AL28-SUM($AM275:DJ275),DJ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DK275)+DK275>$AL28,$AL28-SUM($AM275:DK275),DK275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DL275)+DL275>$AL28,$AL28-SUM($AM275:DL275),DL275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DM275)+DM275>$AL28,$AL28-SUM($AM275:DM275),DM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DN275)+DN275>$AL28,$AL28-SUM($AM275:DN275),DN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DO275)+DO275>$AL28,$AL28-SUM($AM275:DO275),DO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DP275)+DP275>$AL28,$AL28-SUM($AM275:DP275),DP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DQ275)+DQ275>$AL28,$AL28-SUM($AM275:DQ275),DQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DR275)+DR275>$AL28,$AL28-SUM($AM275:DR275),DR275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DS275)+DS275>$AL28,$AL28-SUM($AM275:DS275),DS275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DT275)+DT275>$AL28,$AL28-SUM($AM275:DT275),DT275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DU275)+DU275>$AL28,$AL28-SUM($AM275:DU275),DU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DV275)+DV275>$AL28,$AL28-SUM($AM275:DV275),DV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DW275)+DW275>$AL28,$AL28-SUM($AM275:DW275),DW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DX275)+DX275>$AL28,$AL28-SUM($AM275:DX275),DX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DY275)+DY275>$AL28,$AL28-SUM($AM275:DY275),DY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:DZ275)+DZ275>$AL28,$AL28-SUM($AM275:DZ275),DZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EA275)+EA275>$AL28,$AL28-SUM($AM275:EA275),EA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EB275)+EB275>$AL28,$AL28-SUM($AM275:EB275),EB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EC275)+EC275>$AL28,$AL28-SUM($AM275:EC275),EC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:ED275)+ED275>$AL28,$AL28-SUM($AM275:ED275),ED275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EE275)+EE275>$AL28,$AL28-SUM($AM275:EE275),EE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EF275)+EF275>$AL28,$AL28-SUM($AM275:EF275),EF275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EG275)+EG275>$AL28,$AL28-SUM($AM275:EG275),EG275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EH275)+EH275>$AL28,$AL28-SUM($AM275:EH275),EH275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EI275)+EI275>$AL28,$AL28-SUM($AM275:EI275),EI275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EJ275)+EJ275>$AL28,$AL28-SUM($AM275:EJ275),EJ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EK275)+EK275>$AL28,$AL28-SUM($AM275:EK275),EK275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EL275)+EL275>$AL28,$AL28-SUM($AM275:EL275),EL275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EM275)+EM275>$AL28,$AL28-SUM($AM275:EM275),EM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EN275)+EN275>$AL28,$AL28-SUM($AM275:EN275),EN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EO275)+EO275>$AL28,$AL28-SUM($AM275:EO275),EO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EP275)+EP275>$AL28,$AL28-SUM($AM275:EP275),EP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EQ275)+EQ275>$AL28,$AL28-SUM($AM275:EQ275),EQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:ER275)+ER275>$AL28,$AL28-SUM($AM275:ER275),ER275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:ES275)+ES275>$AL28,$AL28-SUM($AM275:ES275),ES275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:ET275)+ET275>$AL28,$AL28-SUM($AM275:ET275),ET275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EU275)+EU275>$AL28,$AL28-SUM($AM275:EU275),EU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EV275)+EV275>$AL28,$AL28-SUM($AM275:EV275),EV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EW275)+EW275>$AL28,$AL28-SUM($AM275:EW275),EW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EX275)+EX275>$AL28,$AL28-SUM($AM275:EX275),EX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EY275)+EY275>$AL28,$AL28-SUM($AM275:EY275),EY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:EZ275)+EZ275>$AL28,$AL28-SUM($AM275:EZ275),EZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FA275)+FA275>$AL28,$AL28-SUM($AM275:FA275),FA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FB275)+FB275>$AL28,$AL28-SUM($AM275:FB275),FB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FC275)+FC275>$AL28,$AL28-SUM($AM275:FC275),FC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FD275)+FD275>$AL28,$AL28-SUM($AM275:FD275),FD275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FE275)+FE275>$AL28,$AL28-SUM($AM275:FE275),FE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FF275)+FF275>$AL28,$AL28-SUM($AM275:FF275),FF275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FG275)+FG275>$AL28,$AL28-SUM($AM275:FG275),FG275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FH275)+FH275>$AL28,$AL28-SUM($AM275:FH275),FH275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FI275)+FI275>$AL28,$AL28-SUM($AM275:FI275),FI275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FJ275)+FJ275>$AL28,$AL28-SUM($AM275:FJ275),FJ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FK275)+FK275>$AL28,$AL28-SUM($AM275:FK275),FK275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FL275)+FL275>$AL28,$AL28-SUM($AM275:FL275),FL275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FM275)+FM275>$AL28,$AL28-SUM($AM275:FM275),FM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FN275)+FN275>$AL28,$AL28-SUM($AM275:FN275),FN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FO275)+FO275>$AL28,$AL28-SUM($AM275:FO275),FO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FP275)+FP275>$AL28,$AL28-SUM($AM275:FP275),FP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FQ275)+FQ275>$AL28,$AL28-SUM($AM275:FQ275),FQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FR275)+FR275>$AL28,$AL28-SUM($AM275:FR275),FR275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FS275)+FS275>$AL28,$AL28-SUM($AM275:FS275),FS275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FT275)+FT275>$AL28,$AL28-SUM($AM275:FT275),FT275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FU275)+FU275>$AL28,$AL28-SUM($AM275:FU275),FU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FV275)+FV275>$AL28,$AL28-SUM($AM275:FV275),FV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FW275)+FW275>$AL28,$AL28-SUM($AM275:FW275),FW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FX275)+FX275>$AL28,$AL28-SUM($AM275:FX275),FX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FY275)+FY275>$AL28,$AL28-SUM($AM275:FY275),FY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:FZ275)+FZ275>$AL28,$AL28-SUM($AM275:FZ275),FZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GA275)+GA275>$AL28,$AL28-SUM($AM275:GA275),GA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GB275)+GB275>$AL28,$AL28-SUM($AM275:GB275),GB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GC275)+GC275>$AL28,$AL28-SUM($AM275:GC275),GC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GD275)+GD275>$AL28,$AL28-SUM($AM275:GD275),GD275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GE275)+GE275>$AL28,$AL28-SUM($AM275:GE275),GE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GF275)+GF275>$AL28,$AL28-SUM($AM275:GF275),GF275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GG275)+GG275>$AL28,$AL28-SUM($AM275:GG275),GG275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GH275)+GH275>$AL28,$AL28-SUM($AM275:GH275),GH275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GI275)+GI275>$AL28,$AL28-SUM($AM275:GI275),GI275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GJ275)+GJ275>$AL28,$AL28-SUM($AM275:GJ275),GJ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GK275)+GK275>$AL28,$AL28-SUM($AM275:GK275),GK275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GL275)+GL275>$AL28,$AL28-SUM($AM275:GL275),GL275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GM275)+GM275>$AL28,$AL28-SUM($AM275:GM275),GM275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GN275)+GN275>$AL28,$AL28-SUM($AM275:GN275),GN275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GO275)+GO275>$AL28,$AL28-SUM($AM275:GO275),GO275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GP275)+GP275>$AL28,$AL28-SUM($AM275:GP275),GP275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GQ275)+GQ275>$AL28,$AL28-SUM($AM275:GQ275),GQ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GR275)+GR275>$AL28,$AL28-SUM($AM275:GR275),GR275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GS275)+GS275>$AL28,$AL28-SUM($AM275:GS275),GS275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GT275)+GT275>$AL28,$AL28-SUM($AM275:GT275),GT275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GU275)+GU275>$AL28,$AL28-SUM($AM275:GU275),GU275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GV275)+GV275>$AL28,$AL28-SUM($AM275:GV275),GV275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GW275)+GW275>$AL28,$AL28-SUM($AM275:GW275),GW275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GX275)+GX275>$AL28,$AL28-SUM($AM275:GX275),GX275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GY275)+GY275>$AL28,$AL28-SUM($AM275:GY275),GY275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:GZ275)+GZ275>$AL28,$AL28-SUM($AM275:GZ275),GZ275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:HA275)+HA275>$AL28,$AL28-SUM($AM275:HA275),HA275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:HB275)+HB275>$AL28,$AL28-SUM($AM275:HB275),HB275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:HC275)+HC275>$AL28,$AL28-SUM($AM275:HC275),HC275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:HD275)+HD275>$AL28,$AL28-SUM($AM275:HD275),HD275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:HE275)+HE275>$AL28,$AL28-SUM($AM275:HE275),HE275),0)","v":0},{"$f":"IF($AM275>0,IF(SUM($AM275:HF275)+HF275>$AL28,$AL28-SUM($AM275:HF275),HF275),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM276>0,IF(SUM($AM276:AM276)+AM276>$AL29,$AL29-SUM($AM276:AM276),AM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AN276)+AN276>$AL29,$AL29-SUM($AM276:AN276),AN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AO276)+AO276>$AL29,$AL29-SUM($AM276:AO276),AO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AP276)+AP276>$AL29,$AL29-SUM($AM276:AP276),AP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AQ276)+AQ276>$AL29,$AL29-SUM($AM276:AQ276),AQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AR276)+AR276>$AL29,$AL29-SUM($AM276:AR276),AR276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AS276)+AS276>$AL29,$AL29-SUM($AM276:AS276),AS276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AT276)+AT276>$AL29,$AL29-SUM($AM276:AT276),AT276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AU276)+AU276>$AL29,$AL29-SUM($AM276:AU276),AU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AV276)+AV276>$AL29,$AL29-SUM($AM276:AV276),AV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AW276)+AW276>$AL29,$AL29-SUM($AM276:AW276),AW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AX276)+AX276>$AL29,$AL29-SUM($AM276:AX276),AX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AY276)+AY276>$AL29,$AL29-SUM($AM276:AY276),AY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:AZ276)+AZ276>$AL29,$AL29-SUM($AM276:AZ276),AZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BA276)+BA276>$AL29,$AL29-SUM($AM276:BA276),BA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BB276)+BB276>$AL29,$AL29-SUM($AM276:BB276),BB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BC276)+BC276>$AL29,$AL29-SUM($AM276:BC276),BC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BD276)+BD276>$AL29,$AL29-SUM($AM276:BD276),BD276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BE276)+BE276>$AL29,$AL29-SUM($AM276:BE276),BE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BF276)+BF276>$AL29,$AL29-SUM($AM276:BF276),BF276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BG276)+BG276>$AL29,$AL29-SUM($AM276:BG276),BG276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BH276)+BH276>$AL29,$AL29-SUM($AM276:BH276),BH276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BI276)+BI276>$AL29,$AL29-SUM($AM276:BI276),BI276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BJ276)+BJ276>$AL29,$AL29-SUM($AM276:BJ276),BJ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BK276)+BK276>$AL29,$AL29-SUM($AM276:BK276),BK276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BL276)+BL276>$AL29,$AL29-SUM($AM276:BL276),BL276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BM276)+BM276>$AL29,$AL29-SUM($AM276:BM276),BM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BN276)+BN276>$AL29,$AL29-SUM($AM276:BN276),BN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BO276)+BO276>$AL29,$AL29-SUM($AM276:BO276),BO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BP276)+BP276>$AL29,$AL29-SUM($AM276:BP276),BP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BQ276)+BQ276>$AL29,$AL29-SUM($AM276:BQ276),BQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BR276)+BR276>$AL29,$AL29-SUM($AM276:BR276),BR276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BS276)+BS276>$AL29,$AL29-SUM($AM276:BS276),BS276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BT276)+BT276>$AL29,$AL29-SUM($AM276:BT276),BT276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BU276)+BU276>$AL29,$AL29-SUM($AM276:BU276),BU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BV276)+BV276>$AL29,$AL29-SUM($AM276:BV276),BV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BW276)+BW276>$AL29,$AL29-SUM($AM276:BW276),BW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BX276)+BX276>$AL29,$AL29-SUM($AM276:BX276),BX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BY276)+BY276>$AL29,$AL29-SUM($AM276:BY276),BY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:BZ276)+BZ276>$AL29,$AL29-SUM($AM276:BZ276),BZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CA276)+CA276>$AL29,$AL29-SUM($AM276:CA276),CA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CB276)+CB276>$AL29,$AL29-SUM($AM276:CB276),CB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CC276)+CC276>$AL29,$AL29-SUM($AM276:CC276),CC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CD276)+CD276>$AL29,$AL29-SUM($AM276:CD276),CD276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CE276)+CE276>$AL29,$AL29-SUM($AM276:CE276),CE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CF276)+CF276>$AL29,$AL29-SUM($AM276:CF276),CF276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CG276)+CG276>$AL29,$AL29-SUM($AM276:CG276),CG276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CH276)+CH276>$AL29,$AL29-SUM($AM276:CH276),CH276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CI276)+CI276>$AL29,$AL29-SUM($AM276:CI276),CI276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CJ276)+CJ276>$AL29,$AL29-SUM($AM276:CJ276),CJ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CK276)+CK276>$AL29,$AL29-SUM($AM276:CK276),CK276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CL276)+CL276>$AL29,$AL29-SUM($AM276:CL276),CL276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CM276)+CM276>$AL29,$AL29-SUM($AM276:CM276),CM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CN276)+CN276>$AL29,$AL29-SUM($AM276:CN276),CN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CO276)+CO276>$AL29,$AL29-SUM($AM276:CO276),CO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CP276)+CP276>$AL29,$AL29-SUM($AM276:CP276),CP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CQ276)+CQ276>$AL29,$AL29-SUM($AM276:CQ276),CQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CR276)+CR276>$AL29,$AL29-SUM($AM276:CR276),CR276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CS276)+CS276>$AL29,$AL29-SUM($AM276:CS276),CS276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CT276)+CT276>$AL29,$AL29-SUM($AM276:CT276),CT276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CU276)+CU276>$AL29,$AL29-SUM($AM276:CU276),CU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CV276)+CV276>$AL29,$AL29-SUM($AM276:CV276),CV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CW276)+CW276>$AL29,$AL29-SUM($AM276:CW276),CW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CX276)+CX276>$AL29,$AL29-SUM($AM276:CX276),CX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CY276)+CY276>$AL29,$AL29-SUM($AM276:CY276),CY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:CZ276)+CZ276>$AL29,$AL29-SUM($AM276:CZ276),CZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DA276)+DA276>$AL29,$AL29-SUM($AM276:DA276),DA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DB276)+DB276>$AL29,$AL29-SUM($AM276:DB276),DB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DC276)+DC276>$AL29,$AL29-SUM($AM276:DC276),DC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DD276)+DD276>$AL29,$AL29-SUM($AM276:DD276),DD276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DE276)+DE276>$AL29,$AL29-SUM($AM276:DE276),DE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DF276)+DF276>$AL29,$AL29-SUM($AM276:DF276),DF276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DG276)+DG276>$AL29,$AL29-SUM($AM276:DG276),DG276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DH276)+DH276>$AL29,$AL29-SUM($AM276:DH276),DH276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DI276)+DI276>$AL29,$AL29-SUM($AM276:DI276),DI276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DJ276)+DJ276>$AL29,$AL29-SUM($AM276:DJ276),DJ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DK276)+DK276>$AL29,$AL29-SUM($AM276:DK276),DK276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DL276)+DL276>$AL29,$AL29-SUM($AM276:DL276),DL276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DM276)+DM276>$AL29,$AL29-SUM($AM276:DM276),DM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DN276)+DN276>$AL29,$AL29-SUM($AM276:DN276),DN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DO276)+DO276>$AL29,$AL29-SUM($AM276:DO276),DO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DP276)+DP276>$AL29,$AL29-SUM($AM276:DP276),DP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DQ276)+DQ276>$AL29,$AL29-SUM($AM276:DQ276),DQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DR276)+DR276>$AL29,$AL29-SUM($AM276:DR276),DR276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DS276)+DS276>$AL29,$AL29-SUM($AM276:DS276),DS276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DT276)+DT276>$AL29,$AL29-SUM($AM276:DT276),DT276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DU276)+DU276>$AL29,$AL29-SUM($AM276:DU276),DU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DV276)+DV276>$AL29,$AL29-SUM($AM276:DV276),DV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DW276)+DW276>$AL29,$AL29-SUM($AM276:DW276),DW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DX276)+DX276>$AL29,$AL29-SUM($AM276:DX276),DX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DY276)+DY276>$AL29,$AL29-SUM($AM276:DY276),DY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:DZ276)+DZ276>$AL29,$AL29-SUM($AM276:DZ276),DZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EA276)+EA276>$AL29,$AL29-SUM($AM276:EA276),EA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EB276)+EB276>$AL29,$AL29-SUM($AM276:EB276),EB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EC276)+EC276>$AL29,$AL29-SUM($AM276:EC276),EC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:ED276)+ED276>$AL29,$AL29-SUM($AM276:ED276),ED276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EE276)+EE276>$AL29,$AL29-SUM($AM276:EE276),EE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EF276)+EF276>$AL29,$AL29-SUM($AM276:EF276),EF276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EG276)+EG276>$AL29,$AL29-SUM($AM276:EG276),EG276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EH276)+EH276>$AL29,$AL29-SUM($AM276:EH276),EH276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EI276)+EI276>$AL29,$AL29-SUM($AM276:EI276),EI276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EJ276)+EJ276>$AL29,$AL29-SUM($AM276:EJ276),EJ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EK276)+EK276>$AL29,$AL29-SUM($AM276:EK276),EK276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EL276)+EL276>$AL29,$AL29-SUM($AM276:EL276),EL276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EM276)+EM276>$AL29,$AL29-SUM($AM276:EM276),EM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EN276)+EN276>$AL29,$AL29-SUM($AM276:EN276),EN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EO276)+EO276>$AL29,$AL29-SUM($AM276:EO276),EO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EP276)+EP276>$AL29,$AL29-SUM($AM276:EP276),EP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EQ276)+EQ276>$AL29,$AL29-SUM($AM276:EQ276),EQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:ER276)+ER276>$AL29,$AL29-SUM($AM276:ER276),ER276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:ES276)+ES276>$AL29,$AL29-SUM($AM276:ES276),ES276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:ET276)+ET276>$AL29,$AL29-SUM($AM276:ET276),ET276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EU276)+EU276>$AL29,$AL29-SUM($AM276:EU276),EU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EV276)+EV276>$AL29,$AL29-SUM($AM276:EV276),EV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EW276)+EW276>$AL29,$AL29-SUM($AM276:EW276),EW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EX276)+EX276>$AL29,$AL29-SUM($AM276:EX276),EX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EY276)+EY276>$AL29,$AL29-SUM($AM276:EY276),EY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:EZ276)+EZ276>$AL29,$AL29-SUM($AM276:EZ276),EZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FA276)+FA276>$AL29,$AL29-SUM($AM276:FA276),FA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FB276)+FB276>$AL29,$AL29-SUM($AM276:FB276),FB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FC276)+FC276>$AL29,$AL29-SUM($AM276:FC276),FC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FD276)+FD276>$AL29,$AL29-SUM($AM276:FD276),FD276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FE276)+FE276>$AL29,$AL29-SUM($AM276:FE276),FE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FF276)+FF276>$AL29,$AL29-SUM($AM276:FF276),FF276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FG276)+FG276>$AL29,$AL29-SUM($AM276:FG276),FG276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FH276)+FH276>$AL29,$AL29-SUM($AM276:FH276),FH276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FI276)+FI276>$AL29,$AL29-SUM($AM276:FI276),FI276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FJ276)+FJ276>$AL29,$AL29-SUM($AM276:FJ276),FJ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FK276)+FK276>$AL29,$AL29-SUM($AM276:FK276),FK276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FL276)+FL276>$AL29,$AL29-SUM($AM276:FL276),FL276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FM276)+FM276>$AL29,$AL29-SUM($AM276:FM276),FM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FN276)+FN276>$AL29,$AL29-SUM($AM276:FN276),FN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FO276)+FO276>$AL29,$AL29-SUM($AM276:FO276),FO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FP276)+FP276>$AL29,$AL29-SUM($AM276:FP276),FP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FQ276)+FQ276>$AL29,$AL29-SUM($AM276:FQ276),FQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FR276)+FR276>$AL29,$AL29-SUM($AM276:FR276),FR276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FS276)+FS276>$AL29,$AL29-SUM($AM276:FS276),FS276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FT276)+FT276>$AL29,$AL29-SUM($AM276:FT276),FT276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FU276)+FU276>$AL29,$AL29-SUM($AM276:FU276),FU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FV276)+FV276>$AL29,$AL29-SUM($AM276:FV276),FV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FW276)+FW276>$AL29,$AL29-SUM($AM276:FW276),FW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FX276)+FX276>$AL29,$AL29-SUM($AM276:FX276),FX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FY276)+FY276>$AL29,$AL29-SUM($AM276:FY276),FY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:FZ276)+FZ276>$AL29,$AL29-SUM($AM276:FZ276),FZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GA276)+GA276>$AL29,$AL29-SUM($AM276:GA276),GA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GB276)+GB276>$AL29,$AL29-SUM($AM276:GB276),GB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GC276)+GC276>$AL29,$AL29-SUM($AM276:GC276),GC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GD276)+GD276>$AL29,$AL29-SUM($AM276:GD276),GD276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GE276)+GE276>$AL29,$AL29-SUM($AM276:GE276),GE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GF276)+GF276>$AL29,$AL29-SUM($AM276:GF276),GF276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GG276)+GG276>$AL29,$AL29-SUM($AM276:GG276),GG276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GH276)+GH276>$AL29,$AL29-SUM($AM276:GH276),GH276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GI276)+GI276>$AL29,$AL29-SUM($AM276:GI276),GI276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GJ276)+GJ276>$AL29,$AL29-SUM($AM276:GJ276),GJ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GK276)+GK276>$AL29,$AL29-SUM($AM276:GK276),GK276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GL276)+GL276>$AL29,$AL29-SUM($AM276:GL276),GL276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GM276)+GM276>$AL29,$AL29-SUM($AM276:GM276),GM276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GN276)+GN276>$AL29,$AL29-SUM($AM276:GN276),GN276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GO276)+GO276>$AL29,$AL29-SUM($AM276:GO276),GO276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GP276)+GP276>$AL29,$AL29-SUM($AM276:GP276),GP276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GQ276)+GQ276>$AL29,$AL29-SUM($AM276:GQ276),GQ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GR276)+GR276>$AL29,$AL29-SUM($AM276:GR276),GR276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GS276)+GS276>$AL29,$AL29-SUM($AM276:GS276),GS276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GT276)+GT276>$AL29,$AL29-SUM($AM276:GT276),GT276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GU276)+GU276>$AL29,$AL29-SUM($AM276:GU276),GU276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GV276)+GV276>$AL29,$AL29-SUM($AM276:GV276),GV276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GW276)+GW276>$AL29,$AL29-SUM($AM276:GW276),GW276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GX276)+GX276>$AL29,$AL29-SUM($AM276:GX276),GX276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GY276)+GY276>$AL29,$AL29-SUM($AM276:GY276),GY276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:GZ276)+GZ276>$AL29,$AL29-SUM($AM276:GZ276),GZ276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:HA276)+HA276>$AL29,$AL29-SUM($AM276:HA276),HA276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:HB276)+HB276>$AL29,$AL29-SUM($AM276:HB276),HB276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:HC276)+HC276>$AL29,$AL29-SUM($AM276:HC276),HC276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:HD276)+HD276>$AL29,$AL29-SUM($AM276:HD276),HD276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:HE276)+HE276>$AL29,$AL29-SUM($AM276:HE276),HE276),0)","v":0},{"$f":"IF($AM276>0,IF(SUM($AM276:HF276)+HF276>$AL29,$AL29-SUM($AM276:HF276),HF276),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM277>0,IF(SUM($AM277:AM277)+AM277>$AL30,$AL30-SUM($AM277:AM277),AM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AN277)+AN277>$AL30,$AL30-SUM($AM277:AN277),AN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AO277)+AO277>$AL30,$AL30-SUM($AM277:AO277),AO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AP277)+AP277>$AL30,$AL30-SUM($AM277:AP277),AP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AQ277)+AQ277>$AL30,$AL30-SUM($AM277:AQ277),AQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AR277)+AR277>$AL30,$AL30-SUM($AM277:AR277),AR277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AS277)+AS277>$AL30,$AL30-SUM($AM277:AS277),AS277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AT277)+AT277>$AL30,$AL30-SUM($AM277:AT277),AT277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AU277)+AU277>$AL30,$AL30-SUM($AM277:AU277),AU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AV277)+AV277>$AL30,$AL30-SUM($AM277:AV277),AV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AW277)+AW277>$AL30,$AL30-SUM($AM277:AW277),AW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AX277)+AX277>$AL30,$AL30-SUM($AM277:AX277),AX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AY277)+AY277>$AL30,$AL30-SUM($AM277:AY277),AY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:AZ277)+AZ277>$AL30,$AL30-SUM($AM277:AZ277),AZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BA277)+BA277>$AL30,$AL30-SUM($AM277:BA277),BA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BB277)+BB277>$AL30,$AL30-SUM($AM277:BB277),BB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BC277)+BC277>$AL30,$AL30-SUM($AM277:BC277),BC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BD277)+BD277>$AL30,$AL30-SUM($AM277:BD277),BD277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BE277)+BE277>$AL30,$AL30-SUM($AM277:BE277),BE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BF277)+BF277>$AL30,$AL30-SUM($AM277:BF277),BF277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BG277)+BG277>$AL30,$AL30-SUM($AM277:BG277),BG277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BH277)+BH277>$AL30,$AL30-SUM($AM277:BH277),BH277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BI277)+BI277>$AL30,$AL30-SUM($AM277:BI277),BI277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BJ277)+BJ277>$AL30,$AL30-SUM($AM277:BJ277),BJ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BK277)+BK277>$AL30,$AL30-SUM($AM277:BK277),BK277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BL277)+BL277>$AL30,$AL30-SUM($AM277:BL277),BL277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BM277)+BM277>$AL30,$AL30-SUM($AM277:BM277),BM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BN277)+BN277>$AL30,$AL30-SUM($AM277:BN277),BN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BO277)+BO277>$AL30,$AL30-SUM($AM277:BO277),BO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BP277)+BP277>$AL30,$AL30-SUM($AM277:BP277),BP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BQ277)+BQ277>$AL30,$AL30-SUM($AM277:BQ277),BQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BR277)+BR277>$AL30,$AL30-SUM($AM277:BR277),BR277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BS277)+BS277>$AL30,$AL30-SUM($AM277:BS277),BS277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BT277)+BT277>$AL30,$AL30-SUM($AM277:BT277),BT277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BU277)+BU277>$AL30,$AL30-SUM($AM277:BU277),BU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BV277)+BV277>$AL30,$AL30-SUM($AM277:BV277),BV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BW277)+BW277>$AL30,$AL30-SUM($AM277:BW277),BW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BX277)+BX277>$AL30,$AL30-SUM($AM277:BX277),BX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BY277)+BY277>$AL30,$AL30-SUM($AM277:BY277),BY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:BZ277)+BZ277>$AL30,$AL30-SUM($AM277:BZ277),BZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CA277)+CA277>$AL30,$AL30-SUM($AM277:CA277),CA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CB277)+CB277>$AL30,$AL30-SUM($AM277:CB277),CB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CC277)+CC277>$AL30,$AL30-SUM($AM277:CC277),CC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CD277)+CD277>$AL30,$AL30-SUM($AM277:CD277),CD277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CE277)+CE277>$AL30,$AL30-SUM($AM277:CE277),CE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CF277)+CF277>$AL30,$AL30-SUM($AM277:CF277),CF277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CG277)+CG277>$AL30,$AL30-SUM($AM277:CG277),CG277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CH277)+CH277>$AL30,$AL30-SUM($AM277:CH277),CH277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CI277)+CI277>$AL30,$AL30-SUM($AM277:CI277),CI277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CJ277)+CJ277>$AL30,$AL30-SUM($AM277:CJ277),CJ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CK277)+CK277>$AL30,$AL30-SUM($AM277:CK277),CK277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CL277)+CL277>$AL30,$AL30-SUM($AM277:CL277),CL277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CM277)+CM277>$AL30,$AL30-SUM($AM277:CM277),CM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CN277)+CN277>$AL30,$AL30-SUM($AM277:CN277),CN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CO277)+CO277>$AL30,$AL30-SUM($AM277:CO277),CO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CP277)+CP277>$AL30,$AL30-SUM($AM277:CP277),CP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CQ277)+CQ277>$AL30,$AL30-SUM($AM277:CQ277),CQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CR277)+CR277>$AL30,$AL30-SUM($AM277:CR277),CR277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CS277)+CS277>$AL30,$AL30-SUM($AM277:CS277),CS277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CT277)+CT277>$AL30,$AL30-SUM($AM277:CT277),CT277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CU277)+CU277>$AL30,$AL30-SUM($AM277:CU277),CU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CV277)+CV277>$AL30,$AL30-SUM($AM277:CV277),CV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CW277)+CW277>$AL30,$AL30-SUM($AM277:CW277),CW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CX277)+CX277>$AL30,$AL30-SUM($AM277:CX277),CX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CY277)+CY277>$AL30,$AL30-SUM($AM277:CY277),CY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:CZ277)+CZ277>$AL30,$AL30-SUM($AM277:CZ277),CZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DA277)+DA277>$AL30,$AL30-SUM($AM277:DA277),DA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DB277)+DB277>$AL30,$AL30-SUM($AM277:DB277),DB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DC277)+DC277>$AL30,$AL30-SUM($AM277:DC277),DC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DD277)+DD277>$AL30,$AL30-SUM($AM277:DD277),DD277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DE277)+DE277>$AL30,$AL30-SUM($AM277:DE277),DE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DF277)+DF277>$AL30,$AL30-SUM($AM277:DF277),DF277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DG277)+DG277>$AL30,$AL30-SUM($AM277:DG277),DG277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DH277)+DH277>$AL30,$AL30-SUM($AM277:DH277),DH277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DI277)+DI277>$AL30,$AL30-SUM($AM277:DI277),DI277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DJ277)+DJ277>$AL30,$AL30-SUM($AM277:DJ277),DJ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DK277)+DK277>$AL30,$AL30-SUM($AM277:DK277),DK277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DL277)+DL277>$AL30,$AL30-SUM($AM277:DL277),DL277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DM277)+DM277>$AL30,$AL30-SUM($AM277:DM277),DM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DN277)+DN277>$AL30,$AL30-SUM($AM277:DN277),DN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DO277)+DO277>$AL30,$AL30-SUM($AM277:DO277),DO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DP277)+DP277>$AL30,$AL30-SUM($AM277:DP277),DP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DQ277)+DQ277>$AL30,$AL30-SUM($AM277:DQ277),DQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DR277)+DR277>$AL30,$AL30-SUM($AM277:DR277),DR277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DS277)+DS277>$AL30,$AL30-SUM($AM277:DS277),DS277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DT277)+DT277>$AL30,$AL30-SUM($AM277:DT277),DT277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DU277)+DU277>$AL30,$AL30-SUM($AM277:DU277),DU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DV277)+DV277>$AL30,$AL30-SUM($AM277:DV277),DV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DW277)+DW277>$AL30,$AL30-SUM($AM277:DW277),DW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DX277)+DX277>$AL30,$AL30-SUM($AM277:DX277),DX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DY277)+DY277>$AL30,$AL30-SUM($AM277:DY277),DY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:DZ277)+DZ277>$AL30,$AL30-SUM($AM277:DZ277),DZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EA277)+EA277>$AL30,$AL30-SUM($AM277:EA277),EA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EB277)+EB277>$AL30,$AL30-SUM($AM277:EB277),EB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EC277)+EC277>$AL30,$AL30-SUM($AM277:EC277),EC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:ED277)+ED277>$AL30,$AL30-SUM($AM277:ED277),ED277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EE277)+EE277>$AL30,$AL30-SUM($AM277:EE277),EE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EF277)+EF277>$AL30,$AL30-SUM($AM277:EF277),EF277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EG277)+EG277>$AL30,$AL30-SUM($AM277:EG277),EG277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EH277)+EH277>$AL30,$AL30-SUM($AM277:EH277),EH277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EI277)+EI277>$AL30,$AL30-SUM($AM277:EI277),EI277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EJ277)+EJ277>$AL30,$AL30-SUM($AM277:EJ277),EJ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EK277)+EK277>$AL30,$AL30-SUM($AM277:EK277),EK277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EL277)+EL277>$AL30,$AL30-SUM($AM277:EL277),EL277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EM277)+EM277>$AL30,$AL30-SUM($AM277:EM277),EM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EN277)+EN277>$AL30,$AL30-SUM($AM277:EN277),EN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EO277)+EO277>$AL30,$AL30-SUM($AM277:EO277),EO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EP277)+EP277>$AL30,$AL30-SUM($AM277:EP277),EP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EQ277)+EQ277>$AL30,$AL30-SUM($AM277:EQ277),EQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:ER277)+ER277>$AL30,$AL30-SUM($AM277:ER277),ER277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:ES277)+ES277>$AL30,$AL30-SUM($AM277:ES277),ES277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:ET277)+ET277>$AL30,$AL30-SUM($AM277:ET277),ET277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EU277)+EU277>$AL30,$AL30-SUM($AM277:EU277),EU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EV277)+EV277>$AL30,$AL30-SUM($AM277:EV277),EV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EW277)+EW277>$AL30,$AL30-SUM($AM277:EW277),EW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EX277)+EX277>$AL30,$AL30-SUM($AM277:EX277),EX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EY277)+EY277>$AL30,$AL30-SUM($AM277:EY277),EY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:EZ277)+EZ277>$AL30,$AL30-SUM($AM277:EZ277),EZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FA277)+FA277>$AL30,$AL30-SUM($AM277:FA277),FA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FB277)+FB277>$AL30,$AL30-SUM($AM277:FB277),FB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FC277)+FC277>$AL30,$AL30-SUM($AM277:FC277),FC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FD277)+FD277>$AL30,$AL30-SUM($AM277:FD277),FD277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FE277)+FE277>$AL30,$AL30-SUM($AM277:FE277),FE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FF277)+FF277>$AL30,$AL30-SUM($AM277:FF277),FF277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FG277)+FG277>$AL30,$AL30-SUM($AM277:FG277),FG277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FH277)+FH277>$AL30,$AL30-SUM($AM277:FH277),FH277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FI277)+FI277>$AL30,$AL30-SUM($AM277:FI277),FI277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FJ277)+FJ277>$AL30,$AL30-SUM($AM277:FJ277),FJ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FK277)+FK277>$AL30,$AL30-SUM($AM277:FK277),FK277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FL277)+FL277>$AL30,$AL30-SUM($AM277:FL277),FL277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FM277)+FM277>$AL30,$AL30-SUM($AM277:FM277),FM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FN277)+FN277>$AL30,$AL30-SUM($AM277:FN277),FN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FO277)+FO277>$AL30,$AL30-SUM($AM277:FO277),FO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FP277)+FP277>$AL30,$AL30-SUM($AM277:FP277),FP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FQ277)+FQ277>$AL30,$AL30-SUM($AM277:FQ277),FQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FR277)+FR277>$AL30,$AL30-SUM($AM277:FR277),FR277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FS277)+FS277>$AL30,$AL30-SUM($AM277:FS277),FS277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FT277)+FT277>$AL30,$AL30-SUM($AM277:FT277),FT277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FU277)+FU277>$AL30,$AL30-SUM($AM277:FU277),FU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FV277)+FV277>$AL30,$AL30-SUM($AM277:FV277),FV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FW277)+FW277>$AL30,$AL30-SUM($AM277:FW277),FW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FX277)+FX277>$AL30,$AL30-SUM($AM277:FX277),FX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FY277)+FY277>$AL30,$AL30-SUM($AM277:FY277),FY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:FZ277)+FZ277>$AL30,$AL30-SUM($AM277:FZ277),FZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GA277)+GA277>$AL30,$AL30-SUM($AM277:GA277),GA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GB277)+GB277>$AL30,$AL30-SUM($AM277:GB277),GB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GC277)+GC277>$AL30,$AL30-SUM($AM277:GC277),GC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GD277)+GD277>$AL30,$AL30-SUM($AM277:GD277),GD277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GE277)+GE277>$AL30,$AL30-SUM($AM277:GE277),GE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GF277)+GF277>$AL30,$AL30-SUM($AM277:GF277),GF277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GG277)+GG277>$AL30,$AL30-SUM($AM277:GG277),GG277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GH277)+GH277>$AL30,$AL30-SUM($AM277:GH277),GH277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GI277)+GI277>$AL30,$AL30-SUM($AM277:GI277),GI277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GJ277)+GJ277>$AL30,$AL30-SUM($AM277:GJ277),GJ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GK277)+GK277>$AL30,$AL30-SUM($AM277:GK277),GK277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GL277)+GL277>$AL30,$AL30-SUM($AM277:GL277),GL277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GM277)+GM277>$AL30,$AL30-SUM($AM277:GM277),GM277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GN277)+GN277>$AL30,$AL30-SUM($AM277:GN277),GN277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GO277)+GO277>$AL30,$AL30-SUM($AM277:GO277),GO277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GP277)+GP277>$AL30,$AL30-SUM($AM277:GP277),GP277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GQ277)+GQ277>$AL30,$AL30-SUM($AM277:GQ277),GQ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GR277)+GR277>$AL30,$AL30-SUM($AM277:GR277),GR277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GS277)+GS277>$AL30,$AL30-SUM($AM277:GS277),GS277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GT277)+GT277>$AL30,$AL30-SUM($AM277:GT277),GT277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GU277)+GU277>$AL30,$AL30-SUM($AM277:GU277),GU277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GV277)+GV277>$AL30,$AL30-SUM($AM277:GV277),GV277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GW277)+GW277>$AL30,$AL30-SUM($AM277:GW277),GW277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GX277)+GX277>$AL30,$AL30-SUM($AM277:GX277),GX277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GY277)+GY277>$AL30,$AL30-SUM($AM277:GY277),GY277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:GZ277)+GZ277>$AL30,$AL30-SUM($AM277:GZ277),GZ277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:HA277)+HA277>$AL30,$AL30-SUM($AM277:HA277),HA277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:HB277)+HB277>$AL30,$AL30-SUM($AM277:HB277),HB277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:HC277)+HC277>$AL30,$AL30-SUM($AM277:HC277),HC277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:HD277)+HD277>$AL30,$AL30-SUM($AM277:HD277),HD277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:HE277)+HE277>$AL30,$AL30-SUM($AM277:HE277),HE277),0)","v":0},{"$f":"IF($AM277>0,IF(SUM($AM277:HF277)+HF277>$AL30,$AL30-SUM($AM277:HF277),HF277),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AM278>0,IF(SUM($AM278:AM278)+AM278>$AL31,$AL31-SUM($AM278:AM278),AM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AN278)+AN278>$AL31,$AL31-SUM($AM278:AN278),AN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AO278)+AO278>$AL31,$AL31-SUM($AM278:AO278),AO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AP278)+AP278>$AL31,$AL31-SUM($AM278:AP278),AP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AQ278)+AQ278>$AL31,$AL31-SUM($AM278:AQ278),AQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AR278)+AR278>$AL31,$AL31-SUM($AM278:AR278),AR278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AS278)+AS278>$AL31,$AL31-SUM($AM278:AS278),AS278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AT278)+AT278>$AL31,$AL31-SUM($AM278:AT278),AT278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AU278)+AU278>$AL31,$AL31-SUM($AM278:AU278),AU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AV278)+AV278>$AL31,$AL31-SUM($AM278:AV278),AV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AW278)+AW278>$AL31,$AL31-SUM($AM278:AW278),AW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AX278)+AX278>$AL31,$AL31-SUM($AM278:AX278),AX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AY278)+AY278>$AL31,$AL31-SUM($AM278:AY278),AY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:AZ278)+AZ278>$AL31,$AL31-SUM($AM278:AZ278),AZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BA278)+BA278>$AL31,$AL31-SUM($AM278:BA278),BA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BB278)+BB278>$AL31,$AL31-SUM($AM278:BB278),BB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BC278)+BC278>$AL31,$AL31-SUM($AM278:BC278),BC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BD278)+BD278>$AL31,$AL31-SUM($AM278:BD278),BD278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BE278)+BE278>$AL31,$AL31-SUM($AM278:BE278),BE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BF278)+BF278>$AL31,$AL31-SUM($AM278:BF278),BF278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BG278)+BG278>$AL31,$AL31-SUM($AM278:BG278),BG278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BH278)+BH278>$AL31,$AL31-SUM($AM278:BH278),BH278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BI278)+BI278>$AL31,$AL31-SUM($AM278:BI278),BI278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BJ278)+BJ278>$AL31,$AL31-SUM($AM278:BJ278),BJ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BK278)+BK278>$AL31,$AL31-SUM($AM278:BK278),BK278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BL278)+BL278>$AL31,$AL31-SUM($AM278:BL278),BL278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BM278)+BM278>$AL31,$AL31-SUM($AM278:BM278),BM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BN278)+BN278>$AL31,$AL31-SUM($AM278:BN278),BN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BO278)+BO278>$AL31,$AL31-SUM($AM278:BO278),BO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BP278)+BP278>$AL31,$AL31-SUM($AM278:BP278),BP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BQ278)+BQ278>$AL31,$AL31-SUM($AM278:BQ278),BQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BR278)+BR278>$AL31,$AL31-SUM($AM278:BR278),BR278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BS278)+BS278>$AL31,$AL31-SUM($AM278:BS278),BS278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BT278)+BT278>$AL31,$AL31-SUM($AM278:BT278),BT278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BU278)+BU278>$AL31,$AL31-SUM($AM278:BU278),BU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BV278)+BV278>$AL31,$AL31-SUM($AM278:BV278),BV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BW278)+BW278>$AL31,$AL31-SUM($AM278:BW278),BW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BX278)+BX278>$AL31,$AL31-SUM($AM278:BX278),BX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BY278)+BY278>$AL31,$AL31-SUM($AM278:BY278),BY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:BZ278)+BZ278>$AL31,$AL31-SUM($AM278:BZ278),BZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CA278)+CA278>$AL31,$AL31-SUM($AM278:CA278),CA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CB278)+CB278>$AL31,$AL31-SUM($AM278:CB278),CB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CC278)+CC278>$AL31,$AL31-SUM($AM278:CC278),CC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CD278)+CD278>$AL31,$AL31-SUM($AM278:CD278),CD278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CE278)+CE278>$AL31,$AL31-SUM($AM278:CE278),CE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CF278)+CF278>$AL31,$AL31-SUM($AM278:CF278),CF278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CG278)+CG278>$AL31,$AL31-SUM($AM278:CG278),CG278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CH278)+CH278>$AL31,$AL31-SUM($AM278:CH278),CH278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CI278)+CI278>$AL31,$AL31-SUM($AM278:CI278),CI278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CJ278)+CJ278>$AL31,$AL31-SUM($AM278:CJ278),CJ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CK278)+CK278>$AL31,$AL31-SUM($AM278:CK278),CK278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CL278)+CL278>$AL31,$AL31-SUM($AM278:CL278),CL278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CM278)+CM278>$AL31,$AL31-SUM($AM278:CM278),CM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CN278)+CN278>$AL31,$AL31-SUM($AM278:CN278),CN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CO278)+CO278>$AL31,$AL31-SUM($AM278:CO278),CO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CP278)+CP278>$AL31,$AL31-SUM($AM278:CP278),CP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CQ278)+CQ278>$AL31,$AL31-SUM($AM278:CQ278),CQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CR278)+CR278>$AL31,$AL31-SUM($AM278:CR278),CR278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CS278)+CS278>$AL31,$AL31-SUM($AM278:CS278),CS278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CT278)+CT278>$AL31,$AL31-SUM($AM278:CT278),CT278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CU278)+CU278>$AL31,$AL31-SUM($AM278:CU278),CU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CV278)+CV278>$AL31,$AL31-SUM($AM278:CV278),CV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CW278)+CW278>$AL31,$AL31-SUM($AM278:CW278),CW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CX278)+CX278>$AL31,$AL31-SUM($AM278:CX278),CX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CY278)+CY278>$AL31,$AL31-SUM($AM278:CY278),CY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:CZ278)+CZ278>$AL31,$AL31-SUM($AM278:CZ278),CZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DA278)+DA278>$AL31,$AL31-SUM($AM278:DA278),DA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DB278)+DB278>$AL31,$AL31-SUM($AM278:DB278),DB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DC278)+DC278>$AL31,$AL31-SUM($AM278:DC278),DC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DD278)+DD278>$AL31,$AL31-SUM($AM278:DD278),DD278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DE278)+DE278>$AL31,$AL31-SUM($AM278:DE278),DE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DF278)+DF278>$AL31,$AL31-SUM($AM278:DF278),DF278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DG278)+DG278>$AL31,$AL31-SUM($AM278:DG278),DG278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DH278)+DH278>$AL31,$AL31-SUM($AM278:DH278),DH278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DI278)+DI278>$AL31,$AL31-SUM($AM278:DI278),DI278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DJ278)+DJ278>$AL31,$AL31-SUM($AM278:DJ278),DJ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DK278)+DK278>$AL31,$AL31-SUM($AM278:DK278),DK278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DL278)+DL278>$AL31,$AL31-SUM($AM278:DL278),DL278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DM278)+DM278>$AL31,$AL31-SUM($AM278:DM278),DM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DN278)+DN278>$AL31,$AL31-SUM($AM278:DN278),DN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DO278)+DO278>$AL31,$AL31-SUM($AM278:DO278),DO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DP278)+DP278>$AL31,$AL31-SUM($AM278:DP278),DP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DQ278)+DQ278>$AL31,$AL31-SUM($AM278:DQ278),DQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DR278)+DR278>$AL31,$AL31-SUM($AM278:DR278),DR278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DS278)+DS278>$AL31,$AL31-SUM($AM278:DS278),DS278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DT278)+DT278>$AL31,$AL31-SUM($AM278:DT278),DT278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DU278)+DU278>$AL31,$AL31-SUM($AM278:DU278),DU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DV278)+DV278>$AL31,$AL31-SUM($AM278:DV278),DV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DW278)+DW278>$AL31,$AL31-SUM($AM278:DW278),DW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DX278)+DX278>$AL31,$AL31-SUM($AM278:DX278),DX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DY278)+DY278>$AL31,$AL31-SUM($AM278:DY278),DY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:DZ278)+DZ278>$AL31,$AL31-SUM($AM278:DZ278),DZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EA278)+EA278>$AL31,$AL31-SUM($AM278:EA278),EA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EB278)+EB278>$AL31,$AL31-SUM($AM278:EB278),EB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EC278)+EC278>$AL31,$AL31-SUM($AM278:EC278),EC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:ED278)+ED278>$AL31,$AL31-SUM($AM278:ED278),ED278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EE278)+EE278>$AL31,$AL31-SUM($AM278:EE278),EE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EF278)+EF278>$AL31,$AL31-SUM($AM278:EF278),EF278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EG278)+EG278>$AL31,$AL31-SUM($AM278:EG278),EG278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EH278)+EH278>$AL31,$AL31-SUM($AM278:EH278),EH278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EI278)+EI278>$AL31,$AL31-SUM($AM278:EI278),EI278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EJ278)+EJ278>$AL31,$AL31-SUM($AM278:EJ278),EJ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EK278)+EK278>$AL31,$AL31-SUM($AM278:EK278),EK278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EL278)+EL278>$AL31,$AL31-SUM($AM278:EL278),EL278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EM278)+EM278>$AL31,$AL31-SUM($AM278:EM278),EM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EN278)+EN278>$AL31,$AL31-SUM($AM278:EN278),EN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EO278)+EO278>$AL31,$AL31-SUM($AM278:EO278),EO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EP278)+EP278>$AL31,$AL31-SUM($AM278:EP278),EP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EQ278)+EQ278>$AL31,$AL31-SUM($AM278:EQ278),EQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:ER278)+ER278>$AL31,$AL31-SUM($AM278:ER278),ER278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:ES278)+ES278>$AL31,$AL31-SUM($AM278:ES278),ES278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:ET278)+ET278>$AL31,$AL31-SUM($AM278:ET278),ET278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EU278)+EU278>$AL31,$AL31-SUM($AM278:EU278),EU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EV278)+EV278>$AL31,$AL31-SUM($AM278:EV278),EV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EW278)+EW278>$AL31,$AL31-SUM($AM278:EW278),EW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EX278)+EX278>$AL31,$AL31-SUM($AM278:EX278),EX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EY278)+EY278>$AL31,$AL31-SUM($AM278:EY278),EY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:EZ278)+EZ278>$AL31,$AL31-SUM($AM278:EZ278),EZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FA278)+FA278>$AL31,$AL31-SUM($AM278:FA278),FA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FB278)+FB278>$AL31,$AL31-SUM($AM278:FB278),FB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FC278)+FC278>$AL31,$AL31-SUM($AM278:FC278),FC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FD278)+FD278>$AL31,$AL31-SUM($AM278:FD278),FD278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FE278)+FE278>$AL31,$AL31-SUM($AM278:FE278),FE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FF278)+FF278>$AL31,$AL31-SUM($AM278:FF278),FF278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FG278)+FG278>$AL31,$AL31-SUM($AM278:FG278),FG278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FH278)+FH278>$AL31,$AL31-SUM($AM278:FH278),FH278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FI278)+FI278>$AL31,$AL31-SUM($AM278:FI278),FI278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FJ278)+FJ278>$AL31,$AL31-SUM($AM278:FJ278),FJ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FK278)+FK278>$AL31,$AL31-SUM($AM278:FK278),FK278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FL278)+FL278>$AL31,$AL31-SUM($AM278:FL278),FL278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FM278)+FM278>$AL31,$AL31-SUM($AM278:FM278),FM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FN278)+FN278>$AL31,$AL31-SUM($AM278:FN278),FN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FO278)+FO278>$AL31,$AL31-SUM($AM278:FO278),FO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FP278)+FP278>$AL31,$AL31-SUM($AM278:FP278),FP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FQ278)+FQ278>$AL31,$AL31-SUM($AM278:FQ278),FQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FR278)+FR278>$AL31,$AL31-SUM($AM278:FR278),FR278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FS278)+FS278>$AL31,$AL31-SUM($AM278:FS278),FS278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FT278)+FT278>$AL31,$AL31-SUM($AM278:FT278),FT278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FU278)+FU278>$AL31,$AL31-SUM($AM278:FU278),FU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FV278)+FV278>$AL31,$AL31-SUM($AM278:FV278),FV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FW278)+FW278>$AL31,$AL31-SUM($AM278:FW278),FW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FX278)+FX278>$AL31,$AL31-SUM($AM278:FX278),FX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FY278)+FY278>$AL31,$AL31-SUM($AM278:FY278),FY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:FZ278)+FZ278>$AL31,$AL31-SUM($AM278:FZ278),FZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GA278)+GA278>$AL31,$AL31-SUM($AM278:GA278),GA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GB278)+GB278>$AL31,$AL31-SUM($AM278:GB278),GB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GC278)+GC278>$AL31,$AL31-SUM($AM278:GC278),GC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GD278)+GD278>$AL31,$AL31-SUM($AM278:GD278),GD278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GE278)+GE278>$AL31,$AL31-SUM($AM278:GE278),GE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GF278)+GF278>$AL31,$AL31-SUM($AM278:GF278),GF278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GG278)+GG278>$AL31,$AL31-SUM($AM278:GG278),GG278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GH278)+GH278>$AL31,$AL31-SUM($AM278:GH278),GH278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GI278)+GI278>$AL31,$AL31-SUM($AM278:GI278),GI278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GJ278)+GJ278>$AL31,$AL31-SUM($AM278:GJ278),GJ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GK278)+GK278>$AL31,$AL31-SUM($AM278:GK278),GK278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GL278)+GL278>$AL31,$AL31-SUM($AM278:GL278),GL278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GM278)+GM278>$AL31,$AL31-SUM($AM278:GM278),GM278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GN278)+GN278>$AL31,$AL31-SUM($AM278:GN278),GN278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GO278)+GO278>$AL31,$AL31-SUM($AM278:GO278),GO278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GP278)+GP278>$AL31,$AL31-SUM($AM278:GP278),GP278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GQ278)+GQ278>$AL31,$AL31-SUM($AM278:GQ278),GQ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GR278)+GR278>$AL31,$AL31-SUM($AM278:GR278),GR278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GS278)+GS278>$AL31,$AL31-SUM($AM278:GS278),GS278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GT278)+GT278>$AL31,$AL31-SUM($AM278:GT278),GT278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GU278)+GU278>$AL31,$AL31-SUM($AM278:GU278),GU278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GV278)+GV278>$AL31,$AL31-SUM($AM278:GV278),GV278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GW278)+GW278>$AL31,$AL31-SUM($AM278:GW278),GW278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GX278)+GX278>$AL31,$AL31-SUM($AM278:GX278),GX278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GY278)+GY278>$AL31,$AL31-SUM($AM278:GY278),GY278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:GZ278)+GZ278>$AL31,$AL31-SUM($AM278:GZ278),GZ278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:HA278)+HA278>$AL31,$AL31-SUM($AM278:HA278),HA278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:HB278)+HB278>$AL31,$AL31-SUM($AM278:HB278),HB278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:HC278)+HC278>$AL31,$AL31-SUM($AM278:HC278),HC278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:HD278)+HD278>$AL31,$AL31-SUM($AM278:HD278),HD278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:HE278)+HE278>$AL31,$AL31-SUM($AM278:HE278),HE278),0)","v":0},{"$f":"IF($AM278>0,IF(SUM($AM278:HF278)+HF278>$AL31,$AL31-SUM($AM278:HF278),HF278),0)","v":0}]
[]
[null,"Depreciation:  2001 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM24>0,AM24/$F282,AM24)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AN282)+AN282>$AM24,$AM24-SUM($AN282:AN282),AN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AO282)+AO282>$AM24,$AM24-SUM($AN282:AO282),AO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AP282)+AP282>$AM24,$AM24-SUM($AN282:AP282),AP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AQ282)+AQ282>$AM24,$AM24-SUM($AN282:AQ282),AQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AR282)+AR282>$AM24,$AM24-SUM($AN282:AR282),AR282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AS282)+AS282>$AM24,$AM24-SUM($AN282:AS282),AS282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AT282)+AT282>$AM24,$AM24-SUM($AN282:AT282),AT282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AU282)+AU282>$AM24,$AM24-SUM($AN282:AU282),AU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AV282)+AV282>$AM24,$AM24-SUM($AN282:AV282),AV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AW282)+AW282>$AM24,$AM24-SUM($AN282:AW282),AW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AX282)+AX282>$AM24,$AM24-SUM($AN282:AX282),AX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AY282)+AY282>$AM24,$AM24-SUM($AN282:AY282),AY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:AZ282)+AZ282>$AM24,$AM24-SUM($AN282:AZ282),AZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BA282)+BA282>$AM24,$AM24-SUM($AN282:BA282),BA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BB282)+BB282>$AM24,$AM24-SUM($AN282:BB282),BB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BC282)+BC282>$AM24,$AM24-SUM($AN282:BC282),BC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BD282)+BD282>$AM24,$AM24-SUM($AN282:BD282),BD282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BE282)+BE282>$AM24,$AM24-SUM($AN282:BE282),BE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BF282)+BF282>$AM24,$AM24-SUM($AN282:BF282),BF282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BG282)+BG282>$AM24,$AM24-SUM($AN282:BG282),BG282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BH282)+BH282>$AM24,$AM24-SUM($AN282:BH282),BH282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BI282)+BI282>$AM24,$AM24-SUM($AN282:BI282),BI282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BJ282)+BJ282>$AM24,$AM24-SUM($AN282:BJ282),BJ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BK282)+BK282>$AM24,$AM24-SUM($AN282:BK282),BK282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BL282)+BL282>$AM24,$AM24-SUM($AN282:BL282),BL282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BM282)+BM282>$AM24,$AM24-SUM($AN282:BM282),BM282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BN282)+BN282>$AM24,$AM24-SUM($AN282:BN282),BN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BO282)+BO282>$AM24,$AM24-SUM($AN282:BO282),BO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BP282)+BP282>$AM24,$AM24-SUM($AN282:BP282),BP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BQ282)+BQ282>$AM24,$AM24-SUM($AN282:BQ282),BQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BR282)+BR282>$AM24,$AM24-SUM($AN282:BR282),BR282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BS282)+BS282>$AM24,$AM24-SUM($AN282:BS282),BS282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BT282)+BT282>$AM24,$AM24-SUM($AN282:BT282),BT282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BU282)+BU282>$AM24,$AM24-SUM($AN282:BU282),BU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BV282)+BV282>$AM24,$AM24-SUM($AN282:BV282),BV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BW282)+BW282>$AM24,$AM24-SUM($AN282:BW282),BW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BX282)+BX282>$AM24,$AM24-SUM($AN282:BX282),BX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BY282)+BY282>$AM24,$AM24-SUM($AN282:BY282),BY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:BZ282)+BZ282>$AM24,$AM24-SUM($AN282:BZ282),BZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CA282)+CA282>$AM24,$AM24-SUM($AN282:CA282),CA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CB282)+CB282>$AM24,$AM24-SUM($AN282:CB282),CB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CC282)+CC282>$AM24,$AM24-SUM($AN282:CC282),CC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CD282)+CD282>$AM24,$AM24-SUM($AN282:CD282),CD282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CE282)+CE282>$AM24,$AM24-SUM($AN282:CE282),CE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CF282)+CF282>$AM24,$AM24-SUM($AN282:CF282),CF282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CG282)+CG282>$AM24,$AM24-SUM($AN282:CG282),CG282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CH282)+CH282>$AM24,$AM24-SUM($AN282:CH282),CH282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CI282)+CI282>$AM24,$AM24-SUM($AN282:CI282),CI282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CJ282)+CJ282>$AM24,$AM24-SUM($AN282:CJ282),CJ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CK282)+CK282>$AM24,$AM24-SUM($AN282:CK282),CK282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CL282)+CL282>$AM24,$AM24-SUM($AN282:CL282),CL282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CM282)+CM282>$AM24,$AM24-SUM($AN282:CM282),CM282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CN282)+CN282>$AM24,$AM24-SUM($AN282:CN282),CN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CO282)+CO282>$AM24,$AM24-SUM($AN282:CO282),CO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CP282)+CP282>$AM24,$AM24-SUM($AN282:CP282),CP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CQ282)+CQ282>$AM24,$AM24-SUM($AN282:CQ282),CQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CR282)+CR282>$AM24,$AM24-SUM($AN282:CR282),CR282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CS282)+CS282>$AM24,$AM24-SUM($AN282:CS282),CS282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CT282)+CT282>$AM24,$AM24-SUM($AN282:CT282),CT282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CU282)+CU282>$AM24,$AM24-SUM($AN282:CU282),CU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CV282)+CV282>$AM24,$AM24-SUM($AN282:CV282),CV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CW282)+CW282>$AM24,$AM24-SUM($AN282:CW282),CW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CX282)+CX282>$AM24,$AM24-SUM($AN282:CX282),CX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CY282)+CY282>$AM24,$AM24-SUM($AN282:CY282),CY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:CZ282)+CZ282>$AM24,$AM24-SUM($AN282:CZ282),CZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DA282)+DA282>$AM24,$AM24-SUM($AN282:DA282),DA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DB282)+DB282>$AM24,$AM24-SUM($AN282:DB282),DB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DC282)+DC282>$AM24,$AM24-SUM($AN282:DC282),DC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DD282)+DD282>$AM24,$AM24-SUM($AN282:DD282),DD282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DE282)+DE282>$AM24,$AM24-SUM($AN282:DE282),DE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DF282)+DF282>$AM24,$AM24-SUM($AN282:DF282),DF282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DG282)+DG282>$AM24,$AM24-SUM($AN282:DG282),DG282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DH282)+DH282>$AM24,$AM24-SUM($AN282:DH282),DH282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DI282)+DI282>$AM24,$AM24-SUM($AN282:DI282),DI282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DJ282)+DJ282>$AM24,$AM24-SUM($AN282:DJ282),DJ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DK282)+DK282>$AM24,$AM24-SUM($AN282:DK282),DK282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DL282)+DL282>$AM24,$AM24-SUM($AN282:DL282),DL282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DM282)+DM282>$AM24,$AM24-SUM($AN282:DM282),DM282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DN282)+DN282>$AM24,$AM24-SUM($AN282:DN282),DN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DO282)+DO282>$AM24,$AM24-SUM($AN282:DO282),DO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DP282)+DP282>$AM24,$AM24-SUM($AN282:DP282),DP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DQ282)+DQ282>$AM24,$AM24-SUM($AN282:DQ282),DQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DR282)+DR282>$AM24,$AM24-SUM($AN282:DR282),DR282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DS282)+DS282>$AM24,$AM24-SUM($AN282:DS282),DS282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DT282)+DT282>$AM24,$AM24-SUM($AN282:DT282),DT282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DU282)+DU282>$AM24,$AM24-SUM($AN282:DU282),DU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DV282)+DV282>$AM24,$AM24-SUM($AN282:DV282),DV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DW282)+DW282>$AM24,$AM24-SUM($AN282:DW282),DW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DX282)+DX282>$AM24,$AM24-SUM($AN282:DX282),DX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DY282)+DY282>$AM24,$AM24-SUM($AN282:DY282),DY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:DZ282)+DZ282>$AM24,$AM24-SUM($AN282:DZ282),DZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EA282)+EA282>$AM24,$AM24-SUM($AN282:EA282),EA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EB282)+EB282>$AM24,$AM24-SUM($AN282:EB282),EB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EC282)+EC282>$AM24,$AM24-SUM($AN282:EC282),EC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:ED282)+ED282>$AM24,$AM24-SUM($AN282:ED282),ED282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EE282)+EE282>$AM24,$AM24-SUM($AN282:EE282),EE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EF282)+EF282>$AM24,$AM24-SUM($AN282:EF282),EF282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EG282)+EG282>$AM24,$AM24-SUM($AN282:EG282),EG282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EH282)+EH282>$AM24,$AM24-SUM($AN282:EH282),EH282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EI282)+EI282>$AM24,$AM24-SUM($AN282:EI282),EI282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EJ282)+EJ282>$AM24,$AM24-SUM($AN282:EJ282),EJ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EK282)+EK282>$AM24,$AM24-SUM($AN282:EK282),EK282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EL282)+EL282>$AM24,$AM24-SUM($AN282:EL282),EL282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EM282)+EM282>$AM24,$AM24-SUM($AN282:EM282),EM282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EN282)+EN282>$AM24,$AM24-SUM($AN282:EN282),EN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EO282)+EO282>$AM24,$AM24-SUM($AN282:EO282),EO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EP282)+EP282>$AM24,$AM24-SUM($AN282:EP282),EP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EQ282)+EQ282>$AM24,$AM24-SUM($AN282:EQ282),EQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:ER282)+ER282>$AM24,$AM24-SUM($AN282:ER282),ER282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:ES282)+ES282>$AM24,$AM24-SUM($AN282:ES282),ES282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:ET282)+ET282>$AM24,$AM24-SUM($AN282:ET282),ET282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EU282)+EU282>$AM24,$AM24-SUM($AN282:EU282),EU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EV282)+EV282>$AM24,$AM24-SUM($AN282:EV282),EV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EW282)+EW282>$AM24,$AM24-SUM($AN282:EW282),EW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EX282)+EX282>$AM24,$AM24-SUM($AN282:EX282),EX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EY282)+EY282>$AM24,$AM24-SUM($AN282:EY282),EY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:EZ282)+EZ282>$AM24,$AM24-SUM($AN282:EZ282),EZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FA282)+FA282>$AM24,$AM24-SUM($AN282:FA282),FA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FB282)+FB282>$AM24,$AM24-SUM($AN282:FB282),FB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FC282)+FC282>$AM24,$AM24-SUM($AN282:FC282),FC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FD282)+FD282>$AM24,$AM24-SUM($AN282:FD282),FD282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FE282)+FE282>$AM24,$AM24-SUM($AN282:FE282),FE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FF282)+FF282>$AM24,$AM24-SUM($AN282:FF282),FF282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FG282)+FG282>$AM24,$AM24-SUM($AN282:FG282),FG282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FH282)+FH282>$AM24,$AM24-SUM($AN282:FH282),FH282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FI282)+FI282>$AM24,$AM24-SUM($AN282:FI282),FI282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FJ282)+FJ282>$AM24,$AM24-SUM($AN282:FJ282),FJ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FK282)+FK282>$AM24,$AM24-SUM($AN282:FK282),FK282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FL282)+FL282>$AM24,$AM24-SUM($AN282:FL282),FL282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FM282)+FM282>$AM24,$AM24-SUM($AN282:FM282),FM282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FN282)+FN282>$AM24,$AM24-SUM($AN282:FN282),FN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FO282)+FO282>$AM24,$AM24-SUM($AN282:FO282),FO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FP282)+FP282>$AM24,$AM24-SUM($AN282:FP282),FP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FQ282)+FQ282>$AM24,$AM24-SUM($AN282:FQ282),FQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FR282)+FR282>$AM24,$AM24-SUM($AN282:FR282),FR282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FS282)+FS282>$AM24,$AM24-SUM($AN282:FS282),FS282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FT282)+FT282>$AM24,$AM24-SUM($AN282:FT282),FT282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FU282)+FU282>$AM24,$AM24-SUM($AN282:FU282),FU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FV282)+FV282>$AM24,$AM24-SUM($AN282:FV282),FV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FW282)+FW282>$AM24,$AM24-SUM($AN282:FW282),FW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FX282)+FX282>$AM24,$AM24-SUM($AN282:FX282),FX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FY282)+FY282>$AM24,$AM24-SUM($AN282:FY282),FY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:FZ282)+FZ282>$AM24,$AM24-SUM($AN282:FZ282),FZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GA282)+GA282>$AM24,$AM24-SUM($AN282:GA282),GA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GB282)+GB282>$AM24,$AM24-SUM($AN282:GB282),GB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GC282)+GC282>$AM24,$AM24-SUM($AN282:GC282),GC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GD282)+GD282>$AM24,$AM24-SUM($AN282:GD282),GD282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GE282)+GE282>$AM24,$AM24-SUM($AN282:GE282),GE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GF282)+GF282>$AM24,$AM24-SUM($AN282:GF282),GF282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GG282)+GG282>$AM24,$AM24-SUM($AN282:GG282),GG282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GH282)+GH282>$AM24,$AM24-SUM($AN282:GH282),GH282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GI282)+GI282>$AM24,$AM24-SUM($AN282:GI282),GI282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GJ282)+GJ282>$AM24,$AM24-SUM($AN282:GJ282),GJ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GK282)+GK282>$AM24,$AM24-SUM($AN282:GK282),GK282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GL282)+GL282>$AM24,$AM24-SUM($AN282:GL282),GL282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GM282)+GM282>$AM24,$AM24-SUM($AN282:GM282),GM282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GN282)+GN282>$AM24,$AM24-SUM($AN282:GN282),GN282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GO282)+GO282>$AM24,$AM24-SUM($AN282:GO282),GO282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GP282)+GP282>$AM24,$AM24-SUM($AN282:GP282),GP282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GQ282)+GQ282>$AM24,$AM24-SUM($AN282:GQ282),GQ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GR282)+GR282>$AM24,$AM24-SUM($AN282:GR282),GR282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GS282)+GS282>$AM24,$AM24-SUM($AN282:GS282),GS282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GT282)+GT282>$AM24,$AM24-SUM($AN282:GT282),GT282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GU282)+GU282>$AM24,$AM24-SUM($AN282:GU282),GU282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GV282)+GV282>$AM24,$AM24-SUM($AN282:GV282),GV282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GW282)+GW282>$AM24,$AM24-SUM($AN282:GW282),GW282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GX282)+GX282>$AM24,$AM24-SUM($AN282:GX282),GX282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GY282)+GY282>$AM24,$AM24-SUM($AN282:GY282),GY282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:GZ282)+GZ282>$AM24,$AM24-SUM($AN282:GZ282),GZ282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:HA282)+HA282>$AM24,$AM24-SUM($AN282:HA282),HA282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:HB282)+HB282>$AM24,$AM24-SUM($AN282:HB282),HB282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:HC282)+HC282>$AM24,$AM24-SUM($AN282:HC282),HC282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:HD282)+HD282>$AM24,$AM24-SUM($AN282:HD282),HD282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:HE282)+HE282>$AM24,$AM24-SUM($AN282:HE282),HE282),0)","v":0},{"$f":"IF($AN282>0,IF(SUM($AN282:HF282)+HF282>$AM24,$AM24-SUM($AN282:HF282),HF282),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AN283>0,IF(SUM($AN283:AN283)+AN283>$AM25,$AM25-SUM($AN283:AN283),AN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AO283)+AO283>$AM25,$AM25-SUM($AN283:AO283),AO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AP283)+AP283>$AM25,$AM25-SUM($AN283:AP283),AP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AQ283)+AQ283>$AM25,$AM25-SUM($AN283:AQ283),AQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AR283)+AR283>$AM25,$AM25-SUM($AN283:AR283),AR283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AS283)+AS283>$AM25,$AM25-SUM($AN283:AS283),AS283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AT283)+AT283>$AM25,$AM25-SUM($AN283:AT283),AT283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AU283)+AU283>$AM25,$AM25-SUM($AN283:AU283),AU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AV283)+AV283>$AM25,$AM25-SUM($AN283:AV283),AV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AW283)+AW283>$AM25,$AM25-SUM($AN283:AW283),AW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AX283)+AX283>$AM25,$AM25-SUM($AN283:AX283),AX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AY283)+AY283>$AM25,$AM25-SUM($AN283:AY283),AY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:AZ283)+AZ283>$AM25,$AM25-SUM($AN283:AZ283),AZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BA283)+BA283>$AM25,$AM25-SUM($AN283:BA283),BA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BB283)+BB283>$AM25,$AM25-SUM($AN283:BB283),BB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BC283)+BC283>$AM25,$AM25-SUM($AN283:BC283),BC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BD283)+BD283>$AM25,$AM25-SUM($AN283:BD283),BD283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BE283)+BE283>$AM25,$AM25-SUM($AN283:BE283),BE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BF283)+BF283>$AM25,$AM25-SUM($AN283:BF283),BF283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BG283)+BG283>$AM25,$AM25-SUM($AN283:BG283),BG283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BH283)+BH283>$AM25,$AM25-SUM($AN283:BH283),BH283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BI283)+BI283>$AM25,$AM25-SUM($AN283:BI283),BI283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BJ283)+BJ283>$AM25,$AM25-SUM($AN283:BJ283),BJ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BK283)+BK283>$AM25,$AM25-SUM($AN283:BK283),BK283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BL283)+BL283>$AM25,$AM25-SUM($AN283:BL283),BL283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BM283)+BM283>$AM25,$AM25-SUM($AN283:BM283),BM283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BN283)+BN283>$AM25,$AM25-SUM($AN283:BN283),BN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BO283)+BO283>$AM25,$AM25-SUM($AN283:BO283),BO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BP283)+BP283>$AM25,$AM25-SUM($AN283:BP283),BP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BQ283)+BQ283>$AM25,$AM25-SUM($AN283:BQ283),BQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BR283)+BR283>$AM25,$AM25-SUM($AN283:BR283),BR283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BS283)+BS283>$AM25,$AM25-SUM($AN283:BS283),BS283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BT283)+BT283>$AM25,$AM25-SUM($AN283:BT283),BT283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BU283)+BU283>$AM25,$AM25-SUM($AN283:BU283),BU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BV283)+BV283>$AM25,$AM25-SUM($AN283:BV283),BV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BW283)+BW283>$AM25,$AM25-SUM($AN283:BW283),BW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BX283)+BX283>$AM25,$AM25-SUM($AN283:BX283),BX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BY283)+BY283>$AM25,$AM25-SUM($AN283:BY283),BY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:BZ283)+BZ283>$AM25,$AM25-SUM($AN283:BZ283),BZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CA283)+CA283>$AM25,$AM25-SUM($AN283:CA283),CA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CB283)+CB283>$AM25,$AM25-SUM($AN283:CB283),CB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CC283)+CC283>$AM25,$AM25-SUM($AN283:CC283),CC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CD283)+CD283>$AM25,$AM25-SUM($AN283:CD283),CD283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CE283)+CE283>$AM25,$AM25-SUM($AN283:CE283),CE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CF283)+CF283>$AM25,$AM25-SUM($AN283:CF283),CF283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CG283)+CG283>$AM25,$AM25-SUM($AN283:CG283),CG283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CH283)+CH283>$AM25,$AM25-SUM($AN283:CH283),CH283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CI283)+CI283>$AM25,$AM25-SUM($AN283:CI283),CI283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CJ283)+CJ283>$AM25,$AM25-SUM($AN283:CJ283),CJ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CK283)+CK283>$AM25,$AM25-SUM($AN283:CK283),CK283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CL283)+CL283>$AM25,$AM25-SUM($AN283:CL283),CL283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CM283)+CM283>$AM25,$AM25-SUM($AN283:CM283),CM283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CN283)+CN283>$AM25,$AM25-SUM($AN283:CN283),CN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CO283)+CO283>$AM25,$AM25-SUM($AN283:CO283),CO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CP283)+CP283>$AM25,$AM25-SUM($AN283:CP283),CP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CQ283)+CQ283>$AM25,$AM25-SUM($AN283:CQ283),CQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CR283)+CR283>$AM25,$AM25-SUM($AN283:CR283),CR283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CS283)+CS283>$AM25,$AM25-SUM($AN283:CS283),CS283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CT283)+CT283>$AM25,$AM25-SUM($AN283:CT283),CT283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CU283)+CU283>$AM25,$AM25-SUM($AN283:CU283),CU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CV283)+CV283>$AM25,$AM25-SUM($AN283:CV283),CV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CW283)+CW283>$AM25,$AM25-SUM($AN283:CW283),CW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CX283)+CX283>$AM25,$AM25-SUM($AN283:CX283),CX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CY283)+CY283>$AM25,$AM25-SUM($AN283:CY283),CY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:CZ283)+CZ283>$AM25,$AM25-SUM($AN283:CZ283),CZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DA283)+DA283>$AM25,$AM25-SUM($AN283:DA283),DA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DB283)+DB283>$AM25,$AM25-SUM($AN283:DB283),DB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DC283)+DC283>$AM25,$AM25-SUM($AN283:DC283),DC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DD283)+DD283>$AM25,$AM25-SUM($AN283:DD283),DD283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DE283)+DE283>$AM25,$AM25-SUM($AN283:DE283),DE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DF283)+DF283>$AM25,$AM25-SUM($AN283:DF283),DF283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DG283)+DG283>$AM25,$AM25-SUM($AN283:DG283),DG283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DH283)+DH283>$AM25,$AM25-SUM($AN283:DH283),DH283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DI283)+DI283>$AM25,$AM25-SUM($AN283:DI283),DI283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DJ283)+DJ283>$AM25,$AM25-SUM($AN283:DJ283),DJ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DK283)+DK283>$AM25,$AM25-SUM($AN283:DK283),DK283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DL283)+DL283>$AM25,$AM25-SUM($AN283:DL283),DL283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DM283)+DM283>$AM25,$AM25-SUM($AN283:DM283),DM283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DN283)+DN283>$AM25,$AM25-SUM($AN283:DN283),DN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DO283)+DO283>$AM25,$AM25-SUM($AN283:DO283),DO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DP283)+DP283>$AM25,$AM25-SUM($AN283:DP283),DP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DQ283)+DQ283>$AM25,$AM25-SUM($AN283:DQ283),DQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DR283)+DR283>$AM25,$AM25-SUM($AN283:DR283),DR283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DS283)+DS283>$AM25,$AM25-SUM($AN283:DS283),DS283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DT283)+DT283>$AM25,$AM25-SUM($AN283:DT283),DT283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DU283)+DU283>$AM25,$AM25-SUM($AN283:DU283),DU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DV283)+DV283>$AM25,$AM25-SUM($AN283:DV283),DV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DW283)+DW283>$AM25,$AM25-SUM($AN283:DW283),DW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DX283)+DX283>$AM25,$AM25-SUM($AN283:DX283),DX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DY283)+DY283>$AM25,$AM25-SUM($AN283:DY283),DY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:DZ283)+DZ283>$AM25,$AM25-SUM($AN283:DZ283),DZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EA283)+EA283>$AM25,$AM25-SUM($AN283:EA283),EA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EB283)+EB283>$AM25,$AM25-SUM($AN283:EB283),EB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EC283)+EC283>$AM25,$AM25-SUM($AN283:EC283),EC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:ED283)+ED283>$AM25,$AM25-SUM($AN283:ED283),ED283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EE283)+EE283>$AM25,$AM25-SUM($AN283:EE283),EE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EF283)+EF283>$AM25,$AM25-SUM($AN283:EF283),EF283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EG283)+EG283>$AM25,$AM25-SUM($AN283:EG283),EG283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EH283)+EH283>$AM25,$AM25-SUM($AN283:EH283),EH283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EI283)+EI283>$AM25,$AM25-SUM($AN283:EI283),EI283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EJ283)+EJ283>$AM25,$AM25-SUM($AN283:EJ283),EJ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EK283)+EK283>$AM25,$AM25-SUM($AN283:EK283),EK283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EL283)+EL283>$AM25,$AM25-SUM($AN283:EL283),EL283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EM283)+EM283>$AM25,$AM25-SUM($AN283:EM283),EM283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EN283)+EN283>$AM25,$AM25-SUM($AN283:EN283),EN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EO283)+EO283>$AM25,$AM25-SUM($AN283:EO283),EO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EP283)+EP283>$AM25,$AM25-SUM($AN283:EP283),EP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EQ283)+EQ283>$AM25,$AM25-SUM($AN283:EQ283),EQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:ER283)+ER283>$AM25,$AM25-SUM($AN283:ER283),ER283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:ES283)+ES283>$AM25,$AM25-SUM($AN283:ES283),ES283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:ET283)+ET283>$AM25,$AM25-SUM($AN283:ET283),ET283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EU283)+EU283>$AM25,$AM25-SUM($AN283:EU283),EU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EV283)+EV283>$AM25,$AM25-SUM($AN283:EV283),EV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EW283)+EW283>$AM25,$AM25-SUM($AN283:EW283),EW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EX283)+EX283>$AM25,$AM25-SUM($AN283:EX283),EX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EY283)+EY283>$AM25,$AM25-SUM($AN283:EY283),EY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:EZ283)+EZ283>$AM25,$AM25-SUM($AN283:EZ283),EZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FA283)+FA283>$AM25,$AM25-SUM($AN283:FA283),FA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FB283)+FB283>$AM25,$AM25-SUM($AN283:FB283),FB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FC283)+FC283>$AM25,$AM25-SUM($AN283:FC283),FC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FD283)+FD283>$AM25,$AM25-SUM($AN283:FD283),FD283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FE283)+FE283>$AM25,$AM25-SUM($AN283:FE283),FE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FF283)+FF283>$AM25,$AM25-SUM($AN283:FF283),FF283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FG283)+FG283>$AM25,$AM25-SUM($AN283:FG283),FG283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FH283)+FH283>$AM25,$AM25-SUM($AN283:FH283),FH283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FI283)+FI283>$AM25,$AM25-SUM($AN283:FI283),FI283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FJ283)+FJ283>$AM25,$AM25-SUM($AN283:FJ283),FJ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FK283)+FK283>$AM25,$AM25-SUM($AN283:FK283),FK283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FL283)+FL283>$AM25,$AM25-SUM($AN283:FL283),FL283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FM283)+FM283>$AM25,$AM25-SUM($AN283:FM283),FM283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FN283)+FN283>$AM25,$AM25-SUM($AN283:FN283),FN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FO283)+FO283>$AM25,$AM25-SUM($AN283:FO283),FO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FP283)+FP283>$AM25,$AM25-SUM($AN283:FP283),FP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FQ283)+FQ283>$AM25,$AM25-SUM($AN283:FQ283),FQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FR283)+FR283>$AM25,$AM25-SUM($AN283:FR283),FR283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FS283)+FS283>$AM25,$AM25-SUM($AN283:FS283),FS283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FT283)+FT283>$AM25,$AM25-SUM($AN283:FT283),FT283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FU283)+FU283>$AM25,$AM25-SUM($AN283:FU283),FU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FV283)+FV283>$AM25,$AM25-SUM($AN283:FV283),FV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FW283)+FW283>$AM25,$AM25-SUM($AN283:FW283),FW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FX283)+FX283>$AM25,$AM25-SUM($AN283:FX283),FX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FY283)+FY283>$AM25,$AM25-SUM($AN283:FY283),FY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:FZ283)+FZ283>$AM25,$AM25-SUM($AN283:FZ283),FZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GA283)+GA283>$AM25,$AM25-SUM($AN283:GA283),GA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GB283)+GB283>$AM25,$AM25-SUM($AN283:GB283),GB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GC283)+GC283>$AM25,$AM25-SUM($AN283:GC283),GC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GD283)+GD283>$AM25,$AM25-SUM($AN283:GD283),GD283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GE283)+GE283>$AM25,$AM25-SUM($AN283:GE283),GE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GF283)+GF283>$AM25,$AM25-SUM($AN283:GF283),GF283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GG283)+GG283>$AM25,$AM25-SUM($AN283:GG283),GG283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GH283)+GH283>$AM25,$AM25-SUM($AN283:GH283),GH283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GI283)+GI283>$AM25,$AM25-SUM($AN283:GI283),GI283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GJ283)+GJ283>$AM25,$AM25-SUM($AN283:GJ283),GJ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GK283)+GK283>$AM25,$AM25-SUM($AN283:GK283),GK283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GL283)+GL283>$AM25,$AM25-SUM($AN283:GL283),GL283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GM283)+GM283>$AM25,$AM25-SUM($AN283:GM283),GM283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GN283)+GN283>$AM25,$AM25-SUM($AN283:GN283),GN283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GO283)+GO283>$AM25,$AM25-SUM($AN283:GO283),GO283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GP283)+GP283>$AM25,$AM25-SUM($AN283:GP283),GP283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GQ283)+GQ283>$AM25,$AM25-SUM($AN283:GQ283),GQ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GR283)+GR283>$AM25,$AM25-SUM($AN283:GR283),GR283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GS283)+GS283>$AM25,$AM25-SUM($AN283:GS283),GS283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GT283)+GT283>$AM25,$AM25-SUM($AN283:GT283),GT283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GU283)+GU283>$AM25,$AM25-SUM($AN283:GU283),GU283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GV283)+GV283>$AM25,$AM25-SUM($AN283:GV283),GV283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GW283)+GW283>$AM25,$AM25-SUM($AN283:GW283),GW283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GX283)+GX283>$AM25,$AM25-SUM($AN283:GX283),GX283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GY283)+GY283>$AM25,$AM25-SUM($AN283:GY283),GY283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:GZ283)+GZ283>$AM25,$AM25-SUM($AN283:GZ283),GZ283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:HA283)+HA283>$AM25,$AM25-SUM($AN283:HA283),HA283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:HB283)+HB283>$AM25,$AM25-SUM($AN283:HB283),HB283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:HC283)+HC283>$AM25,$AM25-SUM($AN283:HC283),HC283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:HD283)+HD283>$AM25,$AM25-SUM($AN283:HD283),HD283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:HE283)+HE283>$AM25,$AM25-SUM($AN283:HE283),HE283),0)","v":0},{"$f":"IF($AN283>0,IF(SUM($AN283:HF283)+HF283>$AM25,$AM25-SUM($AN283:HF283),HF283),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.100833907125,{"$f":"IF($AN284>0,IF(SUM($AN284:AN284)+AN284>$AM26,$AM26-SUM($AN284:AN284),AN284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AO284)+AO284>$AM26,$AM26-SUM($AN284:AO284),AO284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AP284)+AP284>$AM26,$AM26-SUM($AN284:AP284),AP284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AQ284)+AQ284>$AM26,$AM26-SUM($AN284:AQ284),AQ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AR284)+AR284>$AM26,$AM26-SUM($AN284:AR284),AR284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AS284)+AS284>$AM26,$AM26-SUM($AN284:AS284),AS284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AT284)+AT284>$AM26,$AM26-SUM($AN284:AT284),AT284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AU284)+AU284>$AM26,$AM26-SUM($AN284:AU284),AU284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AV284)+AV284>$AM26,$AM26-SUM($AN284:AV284),AV284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AW284)+AW284>$AM26,$AM26-SUM($AN284:AW284),AW284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AX284)+AX284>$AM26,$AM26-SUM($AN284:AX284),AX284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AY284)+AY284>$AM26,$AM26-SUM($AN284:AY284),AY284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:AZ284)+AZ284>$AM26,$AM26-SUM($AN284:AZ284),AZ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BA284)+BA284>$AM26,$AM26-SUM($AN284:BA284),BA284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BB284)+BB284>$AM26,$AM26-SUM($AN284:BB284),BB284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BC284)+BC284>$AM26,$AM26-SUM($AN284:BC284),BC284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BD284)+BD284>$AM26,$AM26-SUM($AN284:BD284),BD284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BE284)+BE284>$AM26,$AM26-SUM($AN284:BE284),BE284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BF284)+BF284>$AM26,$AM26-SUM($AN284:BF284),BF284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BG284)+BG284>$AM26,$AM26-SUM($AN284:BG284),BG284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BH284)+BH284>$AM26,$AM26-SUM($AN284:BH284),BH284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BI284)+BI284>$AM26,$AM26-SUM($AN284:BI284),BI284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BJ284)+BJ284>$AM26,$AM26-SUM($AN284:BJ284),BJ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BK284)+BK284>$AM26,$AM26-SUM($AN284:BK284),BK284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BL284)+BL284>$AM26,$AM26-SUM($AN284:BL284),BL284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BM284)+BM284>$AM26,$AM26-SUM($AN284:BM284),BM284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BN284)+BN284>$AM26,$AM26-SUM($AN284:BN284),BN284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BO284)+BO284>$AM26,$AM26-SUM($AN284:BO284),BO284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BP284)+BP284>$AM26,$AM26-SUM($AN284:BP284),BP284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BQ284)+BQ284>$AM26,$AM26-SUM($AN284:BQ284),BQ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BR284)+BR284>$AM26,$AM26-SUM($AN284:BR284),BR284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BS284)+BS284>$AM26,$AM26-SUM($AN284:BS284),BS284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BT284)+BT284>$AM26,$AM26-SUM($AN284:BT284),BT284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BU284)+BU284>$AM26,$AM26-SUM($AN284:BU284),BU284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BV284)+BV284>$AM26,$AM26-SUM($AN284:BV284),BV284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BW284)+BW284>$AM26,$AM26-SUM($AN284:BW284),BW284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BX284)+BX284>$AM26,$AM26-SUM($AN284:BX284),BX284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BY284)+BY284>$AM26,$AM26-SUM($AN284:BY284),BY284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:BZ284)+BZ284>$AM26,$AM26-SUM($AN284:BZ284),BZ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CA284)+CA284>$AM26,$AM26-SUM($AN284:CA284),CA284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CB284)+CB284>$AM26,$AM26-SUM($AN284:CB284),CB284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CC284)+CC284>$AM26,$AM26-SUM($AN284:CC284),CC284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CD284)+CD284>$AM26,$AM26-SUM($AN284:CD284),CD284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CE284)+CE284>$AM26,$AM26-SUM($AN284:CE284),CE284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CF284)+CF284>$AM26,$AM26-SUM($AN284:CF284),CF284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CG284)+CG284>$AM26,$AM26-SUM($AN284:CG284),CG284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CH284)+CH284>$AM26,$AM26-SUM($AN284:CH284),CH284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CI284)+CI284>$AM26,$AM26-SUM($AN284:CI284),CI284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CJ284)+CJ284>$AM26,$AM26-SUM($AN284:CJ284),CJ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CK284)+CK284>$AM26,$AM26-SUM($AN284:CK284),CK284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CL284)+CL284>$AM26,$AM26-SUM($AN284:CL284),CL284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CM284)+CM284>$AM26,$AM26-SUM($AN284:CM284),CM284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CN284)+CN284>$AM26,$AM26-SUM($AN284:CN284),CN284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CO284)+CO284>$AM26,$AM26-SUM($AN284:CO284),CO284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CP284)+CP284>$AM26,$AM26-SUM($AN284:CP284),CP284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CQ284)+CQ284>$AM26,$AM26-SUM($AN284:CQ284),CQ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CR284)+CR284>$AM26,$AM26-SUM($AN284:CR284),CR284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CS284)+CS284>$AM26,$AM26-SUM($AN284:CS284),CS284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CT284)+CT284>$AM26,$AM26-SUM($AN284:CT284),CT284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CU284)+CU284>$AM26,$AM26-SUM($AN284:CU284),CU284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CV284)+CV284>$AM26,$AM26-SUM($AN284:CV284),CV284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CW284)+CW284>$AM26,$AM26-SUM($AN284:CW284),CW284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CX284)+CX284>$AM26,$AM26-SUM($AN284:CX284),CX284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CY284)+CY284>$AM26,$AM26-SUM($AN284:CY284),CY284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:CZ284)+CZ284>$AM26,$AM26-SUM($AN284:CZ284),CZ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DA284)+DA284>$AM26,$AM26-SUM($AN284:DA284),DA284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DB284)+DB284>$AM26,$AM26-SUM($AN284:DB284),DB284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DC284)+DC284>$AM26,$AM26-SUM($AN284:DC284),DC284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DD284)+DD284>$AM26,$AM26-SUM($AN284:DD284),DD284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DE284)+DE284>$AM26,$AM26-SUM($AN284:DE284),DE284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DF284)+DF284>$AM26,$AM26-SUM($AN284:DF284),DF284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DG284)+DG284>$AM26,$AM26-SUM($AN284:DG284),DG284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DH284)+DH284>$AM26,$AM26-SUM($AN284:DH284),DH284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DI284)+DI284>$AM26,$AM26-SUM($AN284:DI284),DI284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DJ284)+DJ284>$AM26,$AM26-SUM($AN284:DJ284),DJ284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DK284)+DK284>$AM26,$AM26-SUM($AN284:DK284),DK284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DL284)+DL284>$AM26,$AM26-SUM($AN284:DL284),DL284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DM284)+DM284>$AM26,$AM26-SUM($AN284:DM284),DM284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DN284)+DN284>$AM26,$AM26-SUM($AN284:DN284),DN284),0)","v":0.100833907125},{"$f":"IF($AN284>0,IF(SUM($AN284:DO284)+DO284>$AM26,$AM26-SUM($AN284:DO284),DO284),0)","v":7.1054273576010019E-15},{"$f":"IF($AN284>0,IF(SUM($AN284:DP284)+DP284>$AM26,$AM26-SUM($AN284:DP284),DP284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DQ284)+DQ284>$AM26,$AM26-SUM($AN284:DQ284),DQ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DR284)+DR284>$AM26,$AM26-SUM($AN284:DR284),DR284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DS284)+DS284>$AM26,$AM26-SUM($AN284:DS284),DS284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DT284)+DT284>$AM26,$AM26-SUM($AN284:DT284),DT284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DU284)+DU284>$AM26,$AM26-SUM($AN284:DU284),DU284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DV284)+DV284>$AM26,$AM26-SUM($AN284:DV284),DV284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DW284)+DW284>$AM26,$AM26-SUM($AN284:DW284),DW284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DX284)+DX284>$AM26,$AM26-SUM($AN284:DX284),DX284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DY284)+DY284>$AM26,$AM26-SUM($AN284:DY284),DY284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:DZ284)+DZ284>$AM26,$AM26-SUM($AN284:DZ284),DZ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EA284)+EA284>$AM26,$AM26-SUM($AN284:EA284),EA284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EB284)+EB284>$AM26,$AM26-SUM($AN284:EB284),EB284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EC284)+EC284>$AM26,$AM26-SUM($AN284:EC284),EC284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:ED284)+ED284>$AM26,$AM26-SUM($AN284:ED284),ED284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EE284)+EE284>$AM26,$AM26-SUM($AN284:EE284),EE284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EF284)+EF284>$AM26,$AM26-SUM($AN284:EF284),EF284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EG284)+EG284>$AM26,$AM26-SUM($AN284:EG284),EG284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EH284)+EH284>$AM26,$AM26-SUM($AN284:EH284),EH284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EI284)+EI284>$AM26,$AM26-SUM($AN284:EI284),EI284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EJ284)+EJ284>$AM26,$AM26-SUM($AN284:EJ284),EJ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EK284)+EK284>$AM26,$AM26-SUM($AN284:EK284),EK284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EL284)+EL284>$AM26,$AM26-SUM($AN284:EL284),EL284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EM284)+EM284>$AM26,$AM26-SUM($AN284:EM284),EM284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EN284)+EN284>$AM26,$AM26-SUM($AN284:EN284),EN284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EO284)+EO284>$AM26,$AM26-SUM($AN284:EO284),EO284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EP284)+EP284>$AM26,$AM26-SUM($AN284:EP284),EP284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EQ284)+EQ284>$AM26,$AM26-SUM($AN284:EQ284),EQ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:ER284)+ER284>$AM26,$AM26-SUM($AN284:ER284),ER284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:ES284)+ES284>$AM26,$AM26-SUM($AN284:ES284),ES284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:ET284)+ET284>$AM26,$AM26-SUM($AN284:ET284),ET284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EU284)+EU284>$AM26,$AM26-SUM($AN284:EU284),EU284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EV284)+EV284>$AM26,$AM26-SUM($AN284:EV284),EV284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EW284)+EW284>$AM26,$AM26-SUM($AN284:EW284),EW284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EX284)+EX284>$AM26,$AM26-SUM($AN284:EX284),EX284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EY284)+EY284>$AM26,$AM26-SUM($AN284:EY284),EY284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:EZ284)+EZ284>$AM26,$AM26-SUM($AN284:EZ284),EZ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FA284)+FA284>$AM26,$AM26-SUM($AN284:FA284),FA284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FB284)+FB284>$AM26,$AM26-SUM($AN284:FB284),FB284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FC284)+FC284>$AM26,$AM26-SUM($AN284:FC284),FC284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FD284)+FD284>$AM26,$AM26-SUM($AN284:FD284),FD284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FE284)+FE284>$AM26,$AM26-SUM($AN284:FE284),FE284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FF284)+FF284>$AM26,$AM26-SUM($AN284:FF284),FF284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FG284)+FG284>$AM26,$AM26-SUM($AN284:FG284),FG284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FH284)+FH284>$AM26,$AM26-SUM($AN284:FH284),FH284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FI284)+FI284>$AM26,$AM26-SUM($AN284:FI284),FI284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FJ284)+FJ284>$AM26,$AM26-SUM($AN284:FJ284),FJ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FK284)+FK284>$AM26,$AM26-SUM($AN284:FK284),FK284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FL284)+FL284>$AM26,$AM26-SUM($AN284:FL284),FL284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FM284)+FM284>$AM26,$AM26-SUM($AN284:FM284),FM284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FN284)+FN284>$AM26,$AM26-SUM($AN284:FN284),FN284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FO284)+FO284>$AM26,$AM26-SUM($AN284:FO284),FO284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FP284)+FP284>$AM26,$AM26-SUM($AN284:FP284),FP284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FQ284)+FQ284>$AM26,$AM26-SUM($AN284:FQ284),FQ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FR284)+FR284>$AM26,$AM26-SUM($AN284:FR284),FR284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FS284)+FS284>$AM26,$AM26-SUM($AN284:FS284),FS284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FT284)+FT284>$AM26,$AM26-SUM($AN284:FT284),FT284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FU284)+FU284>$AM26,$AM26-SUM($AN284:FU284),FU284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FV284)+FV284>$AM26,$AM26-SUM($AN284:FV284),FV284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FW284)+FW284>$AM26,$AM26-SUM($AN284:FW284),FW284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FX284)+FX284>$AM26,$AM26-SUM($AN284:FX284),FX284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FY284)+FY284>$AM26,$AM26-SUM($AN284:FY284),FY284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:FZ284)+FZ284>$AM26,$AM26-SUM($AN284:FZ284),FZ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GA284)+GA284>$AM26,$AM26-SUM($AN284:GA284),GA284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GB284)+GB284>$AM26,$AM26-SUM($AN284:GB284),GB284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GC284)+GC284>$AM26,$AM26-SUM($AN284:GC284),GC284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GD284)+GD284>$AM26,$AM26-SUM($AN284:GD284),GD284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GE284)+GE284>$AM26,$AM26-SUM($AN284:GE284),GE284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GF284)+GF284>$AM26,$AM26-SUM($AN284:GF284),GF284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GG284)+GG284>$AM26,$AM26-SUM($AN284:GG284),GG284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GH284)+GH284>$AM26,$AM26-SUM($AN284:GH284),GH284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GI284)+GI284>$AM26,$AM26-SUM($AN284:GI284),GI284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GJ284)+GJ284>$AM26,$AM26-SUM($AN284:GJ284),GJ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GK284)+GK284>$AM26,$AM26-SUM($AN284:GK284),GK284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GL284)+GL284>$AM26,$AM26-SUM($AN284:GL284),GL284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GM284)+GM284>$AM26,$AM26-SUM($AN284:GM284),GM284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GN284)+GN284>$AM26,$AM26-SUM($AN284:GN284),GN284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GO284)+GO284>$AM26,$AM26-SUM($AN284:GO284),GO284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GP284)+GP284>$AM26,$AM26-SUM($AN284:GP284),GP284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GQ284)+GQ284>$AM26,$AM26-SUM($AN284:GQ284),GQ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GR284)+GR284>$AM26,$AM26-SUM($AN284:GR284),GR284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GS284)+GS284>$AM26,$AM26-SUM($AN284:GS284),GS284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GT284)+GT284>$AM26,$AM26-SUM($AN284:GT284),GT284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GU284)+GU284>$AM26,$AM26-SUM($AN284:GU284),GU284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GV284)+GV284>$AM26,$AM26-SUM($AN284:GV284),GV284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GW284)+GW284>$AM26,$AM26-SUM($AN284:GW284),GW284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GX284)+GX284>$AM26,$AM26-SUM($AN284:GX284),GX284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GY284)+GY284>$AM26,$AM26-SUM($AN284:GY284),GY284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:GZ284)+GZ284>$AM26,$AM26-SUM($AN284:GZ284),GZ284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:HA284)+HA284>$AM26,$AM26-SUM($AN284:HA284),HA284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:HB284)+HB284>$AM26,$AM26-SUM($AN284:HB284),HB284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:HC284)+HC284>$AM26,$AM26-SUM($AN284:HC284),HC284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:HD284)+HD284>$AM26,$AM26-SUM($AN284:HD284),HD284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:HE284)+HE284>$AM26,$AM26-SUM($AN284:HE284),HE284),0)","v":0},{"$f":"IF($AN284>0,IF(SUM($AN284:HF284)+HF284>$AM26,$AM26-SUM($AN284:HF284),HF284),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2143046249999999E-3,{"$f":"IF($AN285>0,IF(SUM($AN285:AN285)+AN285>$AM27,$AM27-SUM($AN285:AN285),AN285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AO285)+AO285>$AM27,$AM27-SUM($AN285:AO285),AO285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AP285)+AP285>$AM27,$AM27-SUM($AN285:AP285),AP285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AQ285)+AQ285>$AM27,$AM27-SUM($AN285:AQ285),AQ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AR285)+AR285>$AM27,$AM27-SUM($AN285:AR285),AR285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AS285)+AS285>$AM27,$AM27-SUM($AN285:AS285),AS285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AT285)+AT285>$AM27,$AM27-SUM($AN285:AT285),AT285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AU285)+AU285>$AM27,$AM27-SUM($AN285:AU285),AU285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AV285)+AV285>$AM27,$AM27-SUM($AN285:AV285),AV285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AW285)+AW285>$AM27,$AM27-SUM($AN285:AW285),AW285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AX285)+AX285>$AM27,$AM27-SUM($AN285:AX285),AX285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AY285)+AY285>$AM27,$AM27-SUM($AN285:AY285),AY285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:AZ285)+AZ285>$AM27,$AM27-SUM($AN285:AZ285),AZ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BA285)+BA285>$AM27,$AM27-SUM($AN285:BA285),BA285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BB285)+BB285>$AM27,$AM27-SUM($AN285:BB285),BB285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BC285)+BC285>$AM27,$AM27-SUM($AN285:BC285),BC285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BD285)+BD285>$AM27,$AM27-SUM($AN285:BD285),BD285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BE285)+BE285>$AM27,$AM27-SUM($AN285:BE285),BE285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BF285)+BF285>$AM27,$AM27-SUM($AN285:BF285),BF285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BG285)+BG285>$AM27,$AM27-SUM($AN285:BG285),BG285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BH285)+BH285>$AM27,$AM27-SUM($AN285:BH285),BH285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BI285)+BI285>$AM27,$AM27-SUM($AN285:BI285),BI285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BJ285)+BJ285>$AM27,$AM27-SUM($AN285:BJ285),BJ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BK285)+BK285>$AM27,$AM27-SUM($AN285:BK285),BK285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BL285)+BL285>$AM27,$AM27-SUM($AN285:BL285),BL285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BM285)+BM285>$AM27,$AM27-SUM($AN285:BM285),BM285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BN285)+BN285>$AM27,$AM27-SUM($AN285:BN285),BN285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BO285)+BO285>$AM27,$AM27-SUM($AN285:BO285),BO285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BP285)+BP285>$AM27,$AM27-SUM($AN285:BP285),BP285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BQ285)+BQ285>$AM27,$AM27-SUM($AN285:BQ285),BQ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BR285)+BR285>$AM27,$AM27-SUM($AN285:BR285),BR285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BS285)+BS285>$AM27,$AM27-SUM($AN285:BS285),BS285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BT285)+BT285>$AM27,$AM27-SUM($AN285:BT285),BT285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BU285)+BU285>$AM27,$AM27-SUM($AN285:BU285),BU285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BV285)+BV285>$AM27,$AM27-SUM($AN285:BV285),BV285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BW285)+BW285>$AM27,$AM27-SUM($AN285:BW285),BW285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BX285)+BX285>$AM27,$AM27-SUM($AN285:BX285),BX285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BY285)+BY285>$AM27,$AM27-SUM($AN285:BY285),BY285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:BZ285)+BZ285>$AM27,$AM27-SUM($AN285:BZ285),BZ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CA285)+CA285>$AM27,$AM27-SUM($AN285:CA285),CA285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CB285)+CB285>$AM27,$AM27-SUM($AN285:CB285),CB285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CC285)+CC285>$AM27,$AM27-SUM($AN285:CC285),CC285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CD285)+CD285>$AM27,$AM27-SUM($AN285:CD285),CD285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CE285)+CE285>$AM27,$AM27-SUM($AN285:CE285),CE285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CF285)+CF285>$AM27,$AM27-SUM($AN285:CF285),CF285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CG285)+CG285>$AM27,$AM27-SUM($AN285:CG285),CG285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CH285)+CH285>$AM27,$AM27-SUM($AN285:CH285),CH285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CI285)+CI285>$AM27,$AM27-SUM($AN285:CI285),CI285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CJ285)+CJ285>$AM27,$AM27-SUM($AN285:CJ285),CJ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CK285)+CK285>$AM27,$AM27-SUM($AN285:CK285),CK285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CL285)+CL285>$AM27,$AM27-SUM($AN285:CL285),CL285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CM285)+CM285>$AM27,$AM27-SUM($AN285:CM285),CM285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CN285)+CN285>$AM27,$AM27-SUM($AN285:CN285),CN285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CO285)+CO285>$AM27,$AM27-SUM($AN285:CO285),CO285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CP285)+CP285>$AM27,$AM27-SUM($AN285:CP285),CP285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CQ285)+CQ285>$AM27,$AM27-SUM($AN285:CQ285),CQ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CR285)+CR285>$AM27,$AM27-SUM($AN285:CR285),CR285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CS285)+CS285>$AM27,$AM27-SUM($AN285:CS285),CS285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CT285)+CT285>$AM27,$AM27-SUM($AN285:CT285),CT285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CU285)+CU285>$AM27,$AM27-SUM($AN285:CU285),CU285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CV285)+CV285>$AM27,$AM27-SUM($AN285:CV285),CV285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CW285)+CW285>$AM27,$AM27-SUM($AN285:CW285),CW285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CX285)+CX285>$AM27,$AM27-SUM($AN285:CX285),CX285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CY285)+CY285>$AM27,$AM27-SUM($AN285:CY285),CY285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:CZ285)+CZ285>$AM27,$AM27-SUM($AN285:CZ285),CZ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DA285)+DA285>$AM27,$AM27-SUM($AN285:DA285),DA285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DB285)+DB285>$AM27,$AM27-SUM($AN285:DB285),DB285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DC285)+DC285>$AM27,$AM27-SUM($AN285:DC285),DC285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DD285)+DD285>$AM27,$AM27-SUM($AN285:DD285),DD285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DE285)+DE285>$AM27,$AM27-SUM($AN285:DE285),DE285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DF285)+DF285>$AM27,$AM27-SUM($AN285:DF285),DF285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DG285)+DG285>$AM27,$AM27-SUM($AN285:DG285),DG285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DH285)+DH285>$AM27,$AM27-SUM($AN285:DH285),DH285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DI285)+DI285>$AM27,$AM27-SUM($AN285:DI285),DI285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DJ285)+DJ285>$AM27,$AM27-SUM($AN285:DJ285),DJ285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DK285)+DK285>$AM27,$AM27-SUM($AN285:DK285),DK285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DL285)+DL285>$AM27,$AM27-SUM($AN285:DL285),DL285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DM285)+DM285>$AM27,$AM27-SUM($AN285:DM285),DM285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DN285)+DN285>$AM27,$AM27-SUM($AN285:DN285),DN285),0)","v":1.2143046249999999E-3},{"$f":"IF($AN285>0,IF(SUM($AN285:DO285)+DO285>$AM27,$AM27-SUM($AN285:DO285),DO285),0)","v":6.9388939039072284E-17},{"$f":"IF($AN285>0,IF(SUM($AN285:DP285)+DP285>$AM27,$AM27-SUM($AN285:DP285),DP285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DQ285)+DQ285>$AM27,$AM27-SUM($AN285:DQ285),DQ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DR285)+DR285>$AM27,$AM27-SUM($AN285:DR285),DR285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DS285)+DS285>$AM27,$AM27-SUM($AN285:DS285),DS285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DT285)+DT285>$AM27,$AM27-SUM($AN285:DT285),DT285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DU285)+DU285>$AM27,$AM27-SUM($AN285:DU285),DU285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DV285)+DV285>$AM27,$AM27-SUM($AN285:DV285),DV285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DW285)+DW285>$AM27,$AM27-SUM($AN285:DW285),DW285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DX285)+DX285>$AM27,$AM27-SUM($AN285:DX285),DX285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DY285)+DY285>$AM27,$AM27-SUM($AN285:DY285),DY285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:DZ285)+DZ285>$AM27,$AM27-SUM($AN285:DZ285),DZ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EA285)+EA285>$AM27,$AM27-SUM($AN285:EA285),EA285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EB285)+EB285>$AM27,$AM27-SUM($AN285:EB285),EB285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EC285)+EC285>$AM27,$AM27-SUM($AN285:EC285),EC285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:ED285)+ED285>$AM27,$AM27-SUM($AN285:ED285),ED285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EE285)+EE285>$AM27,$AM27-SUM($AN285:EE285),EE285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EF285)+EF285>$AM27,$AM27-SUM($AN285:EF285),EF285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EG285)+EG285>$AM27,$AM27-SUM($AN285:EG285),EG285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EH285)+EH285>$AM27,$AM27-SUM($AN285:EH285),EH285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EI285)+EI285>$AM27,$AM27-SUM($AN285:EI285),EI285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EJ285)+EJ285>$AM27,$AM27-SUM($AN285:EJ285),EJ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EK285)+EK285>$AM27,$AM27-SUM($AN285:EK285),EK285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EL285)+EL285>$AM27,$AM27-SUM($AN285:EL285),EL285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EM285)+EM285>$AM27,$AM27-SUM($AN285:EM285),EM285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EN285)+EN285>$AM27,$AM27-SUM($AN285:EN285),EN285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EO285)+EO285>$AM27,$AM27-SUM($AN285:EO285),EO285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EP285)+EP285>$AM27,$AM27-SUM($AN285:EP285),EP285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EQ285)+EQ285>$AM27,$AM27-SUM($AN285:EQ285),EQ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:ER285)+ER285>$AM27,$AM27-SUM($AN285:ER285),ER285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:ES285)+ES285>$AM27,$AM27-SUM($AN285:ES285),ES285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:ET285)+ET285>$AM27,$AM27-SUM($AN285:ET285),ET285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EU285)+EU285>$AM27,$AM27-SUM($AN285:EU285),EU285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EV285)+EV285>$AM27,$AM27-SUM($AN285:EV285),EV285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EW285)+EW285>$AM27,$AM27-SUM($AN285:EW285),EW285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EX285)+EX285>$AM27,$AM27-SUM($AN285:EX285),EX285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EY285)+EY285>$AM27,$AM27-SUM($AN285:EY285),EY285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:EZ285)+EZ285>$AM27,$AM27-SUM($AN285:EZ285),EZ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FA285)+FA285>$AM27,$AM27-SUM($AN285:FA285),FA285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FB285)+FB285>$AM27,$AM27-SUM($AN285:FB285),FB285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FC285)+FC285>$AM27,$AM27-SUM($AN285:FC285),FC285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FD285)+FD285>$AM27,$AM27-SUM($AN285:FD285),FD285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FE285)+FE285>$AM27,$AM27-SUM($AN285:FE285),FE285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FF285)+FF285>$AM27,$AM27-SUM($AN285:FF285),FF285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FG285)+FG285>$AM27,$AM27-SUM($AN285:FG285),FG285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FH285)+FH285>$AM27,$AM27-SUM($AN285:FH285),FH285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FI285)+FI285>$AM27,$AM27-SUM($AN285:FI285),FI285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FJ285)+FJ285>$AM27,$AM27-SUM($AN285:FJ285),FJ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FK285)+FK285>$AM27,$AM27-SUM($AN285:FK285),FK285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FL285)+FL285>$AM27,$AM27-SUM($AN285:FL285),FL285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FM285)+FM285>$AM27,$AM27-SUM($AN285:FM285),FM285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FN285)+FN285>$AM27,$AM27-SUM($AN285:FN285),FN285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FO285)+FO285>$AM27,$AM27-SUM($AN285:FO285),FO285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FP285)+FP285>$AM27,$AM27-SUM($AN285:FP285),FP285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FQ285)+FQ285>$AM27,$AM27-SUM($AN285:FQ285),FQ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FR285)+FR285>$AM27,$AM27-SUM($AN285:FR285),FR285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FS285)+FS285>$AM27,$AM27-SUM($AN285:FS285),FS285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FT285)+FT285>$AM27,$AM27-SUM($AN285:FT285),FT285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FU285)+FU285>$AM27,$AM27-SUM($AN285:FU285),FU285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FV285)+FV285>$AM27,$AM27-SUM($AN285:FV285),FV285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FW285)+FW285>$AM27,$AM27-SUM($AN285:FW285),FW285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FX285)+FX285>$AM27,$AM27-SUM($AN285:FX285),FX285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FY285)+FY285>$AM27,$AM27-SUM($AN285:FY285),FY285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:FZ285)+FZ285>$AM27,$AM27-SUM($AN285:FZ285),FZ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GA285)+GA285>$AM27,$AM27-SUM($AN285:GA285),GA285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GB285)+GB285>$AM27,$AM27-SUM($AN285:GB285),GB285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GC285)+GC285>$AM27,$AM27-SUM($AN285:GC285),GC285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GD285)+GD285>$AM27,$AM27-SUM($AN285:GD285),GD285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GE285)+GE285>$AM27,$AM27-SUM($AN285:GE285),GE285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GF285)+GF285>$AM27,$AM27-SUM($AN285:GF285),GF285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GG285)+GG285>$AM27,$AM27-SUM($AN285:GG285),GG285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GH285)+GH285>$AM27,$AM27-SUM($AN285:GH285),GH285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GI285)+GI285>$AM27,$AM27-SUM($AN285:GI285),GI285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GJ285)+GJ285>$AM27,$AM27-SUM($AN285:GJ285),GJ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GK285)+GK285>$AM27,$AM27-SUM($AN285:GK285),GK285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GL285)+GL285>$AM27,$AM27-SUM($AN285:GL285),GL285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GM285)+GM285>$AM27,$AM27-SUM($AN285:GM285),GM285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GN285)+GN285>$AM27,$AM27-SUM($AN285:GN285),GN285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GO285)+GO285>$AM27,$AM27-SUM($AN285:GO285),GO285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GP285)+GP285>$AM27,$AM27-SUM($AN285:GP285),GP285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GQ285)+GQ285>$AM27,$AM27-SUM($AN285:GQ285),GQ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GR285)+GR285>$AM27,$AM27-SUM($AN285:GR285),GR285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GS285)+GS285>$AM27,$AM27-SUM($AN285:GS285),GS285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GT285)+GT285>$AM27,$AM27-SUM($AN285:GT285),GT285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GU285)+GU285>$AM27,$AM27-SUM($AN285:GU285),GU285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GV285)+GV285>$AM27,$AM27-SUM($AN285:GV285),GV285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GW285)+GW285>$AM27,$AM27-SUM($AN285:GW285),GW285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GX285)+GX285>$AM27,$AM27-SUM($AN285:GX285),GX285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GY285)+GY285>$AM27,$AM27-SUM($AN285:GY285),GY285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:GZ285)+GZ285>$AM27,$AM27-SUM($AN285:GZ285),GZ285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:HA285)+HA285>$AM27,$AM27-SUM($AN285:HA285),HA285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:HB285)+HB285>$AM27,$AM27-SUM($AN285:HB285),HB285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:HC285)+HC285>$AM27,$AM27-SUM($AN285:HC285),HC285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:HD285)+HD285>$AM27,$AM27-SUM($AN285:HD285),HD285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:HE285)+HE285>$AM27,$AM27-SUM($AN285:HE285),HE285),0)","v":0},{"$f":"IF($AN285>0,IF(SUM($AN285:HF285)+HF285>$AM27,$AM27-SUM($AN285:HF285),HF285),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2955875000000001E-4,{"$f":"IF($AN286>0,IF(SUM($AN286:AN286)+AN286>$AM28,$AM28-SUM($AN286:AN286),AN286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AO286)+AO286>$AM28,$AM28-SUM($AN286:AO286),AO286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AP286)+AP286>$AM28,$AM28-SUM($AN286:AP286),AP286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AQ286)+AQ286>$AM28,$AM28-SUM($AN286:AQ286),AQ286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AR286)+AR286>$AM28,$AM28-SUM($AN286:AR286),AR286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AS286)+AS286>$AM28,$AM28-SUM($AN286:AS286),AS286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AT286)+AT286>$AM28,$AM28-SUM($AN286:AT286),AT286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AU286)+AU286>$AM28,$AM28-SUM($AN286:AU286),AU286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AV286)+AV286>$AM28,$AM28-SUM($AN286:AV286),AV286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AW286)+AW286>$AM28,$AM28-SUM($AN286:AW286),AW286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AX286)+AX286>$AM28,$AM28-SUM($AN286:AX286),AX286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AY286)+AY286>$AM28,$AM28-SUM($AN286:AY286),AY286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:AZ286)+AZ286>$AM28,$AM28-SUM($AN286:AZ286),AZ286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BA286)+BA286>$AM28,$AM28-SUM($AN286:BA286),BA286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BB286)+BB286>$AM28,$AM28-SUM($AN286:BB286),BB286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BC286)+BC286>$AM28,$AM28-SUM($AN286:BC286),BC286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BD286)+BD286>$AM28,$AM28-SUM($AN286:BD286),BD286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BE286)+BE286>$AM28,$AM28-SUM($AN286:BE286),BE286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BF286)+BF286>$AM28,$AM28-SUM($AN286:BF286),BF286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BG286)+BG286>$AM28,$AM28-SUM($AN286:BG286),BG286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BH286)+BH286>$AM28,$AM28-SUM($AN286:BH286),BH286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BI286)+BI286>$AM28,$AM28-SUM($AN286:BI286),BI286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BJ286)+BJ286>$AM28,$AM28-SUM($AN286:BJ286),BJ286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BK286)+BK286>$AM28,$AM28-SUM($AN286:BK286),BK286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BL286)+BL286>$AM28,$AM28-SUM($AN286:BL286),BL286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BM286)+BM286>$AM28,$AM28-SUM($AN286:BM286),BM286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BN286)+BN286>$AM28,$AM28-SUM($AN286:BN286),BN286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BO286)+BO286>$AM28,$AM28-SUM($AN286:BO286),BO286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BP286)+BP286>$AM28,$AM28-SUM($AN286:BP286),BP286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BQ286)+BQ286>$AM28,$AM28-SUM($AN286:BQ286),BQ286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BR286)+BR286>$AM28,$AM28-SUM($AN286:BR286),BR286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BS286)+BS286>$AM28,$AM28-SUM($AN286:BS286),BS286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BT286)+BT286>$AM28,$AM28-SUM($AN286:BT286),BT286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BU286)+BU286>$AM28,$AM28-SUM($AN286:BU286),BU286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BV286)+BV286>$AM28,$AM28-SUM($AN286:BV286),BV286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BW286)+BW286>$AM28,$AM28-SUM($AN286:BW286),BW286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BX286)+BX286>$AM28,$AM28-SUM($AN286:BX286),BX286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BY286)+BY286>$AM28,$AM28-SUM($AN286:BY286),BY286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:BZ286)+BZ286>$AM28,$AM28-SUM($AN286:BZ286),BZ286),0)","v":1.2955875000000001E-4},{"$f":"IF($AN286>0,IF(SUM($AN286:CA286)+CA286>$AM28,$AM28-SUM($AN286:CA286),CA286),0)","v":1.7347234759768071E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CB286)+CB286>$AM28,$AM28-SUM($AN286:CB286),CB286),0)","v":1.7347234759768071E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CC286)+CC286>$AM28,$AM28-SUM($AN286:CC286),CC286),0)","v":1.7347234759768071E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CD286)+CD286>$AM28,$AM28-SUM($AN286:CD286),CD286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CE286)+CE286>$AM28,$AM28-SUM($AN286:CE286),CE286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CF286)+CF286>$AM28,$AM28-SUM($AN286:CF286),CF286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CG286)+CG286>$AM28,$AM28-SUM($AN286:CG286),CG286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CH286)+CH286>$AM28,$AM28-SUM($AN286:CH286),CH286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CI286)+CI286>$AM28,$AM28-SUM($AN286:CI286),CI286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CJ286)+CJ286>$AM28,$AM28-SUM($AN286:CJ286),CJ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CK286)+CK286>$AM28,$AM28-SUM($AN286:CK286),CK286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CL286)+CL286>$AM28,$AM28-SUM($AN286:CL286),CL286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CM286)+CM286>$AM28,$AM28-SUM($AN286:CM286),CM286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CN286)+CN286>$AM28,$AM28-SUM($AN286:CN286),CN286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CO286)+CO286>$AM28,$AM28-SUM($AN286:CO286),CO286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CP286)+CP286>$AM28,$AM28-SUM($AN286:CP286),CP286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CQ286)+CQ286>$AM28,$AM28-SUM($AN286:CQ286),CQ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CR286)+CR286>$AM28,$AM28-SUM($AN286:CR286),CR286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CS286)+CS286>$AM28,$AM28-SUM($AN286:CS286),CS286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CT286)+CT286>$AM28,$AM28-SUM($AN286:CT286),CT286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CU286)+CU286>$AM28,$AM28-SUM($AN286:CU286),CU286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CV286)+CV286>$AM28,$AM28-SUM($AN286:CV286),CV286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CW286)+CW286>$AM28,$AM28-SUM($AN286:CW286),CW286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CX286)+CX286>$AM28,$AM28-SUM($AN286:CX286),CX286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CY286)+CY286>$AM28,$AM28-SUM($AN286:CY286),CY286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:CZ286)+CZ286>$AM28,$AM28-SUM($AN286:CZ286),CZ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DA286)+DA286>$AM28,$AM28-SUM($AN286:DA286),DA286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DB286)+DB286>$AM28,$AM28-SUM($AN286:DB286),DB286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DC286)+DC286>$AM28,$AM28-SUM($AN286:DC286),DC286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DD286)+DD286>$AM28,$AM28-SUM($AN286:DD286),DD286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DE286)+DE286>$AM28,$AM28-SUM($AN286:DE286),DE286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DF286)+DF286>$AM28,$AM28-SUM($AN286:DF286),DF286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DG286)+DG286>$AM28,$AM28-SUM($AN286:DG286),DG286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DH286)+DH286>$AM28,$AM28-SUM($AN286:DH286),DH286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DI286)+DI286>$AM28,$AM28-SUM($AN286:DI286),DI286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DJ286)+DJ286>$AM28,$AM28-SUM($AN286:DJ286),DJ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DK286)+DK286>$AM28,$AM28-SUM($AN286:DK286),DK286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DL286)+DL286>$AM28,$AM28-SUM($AN286:DL286),DL286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DM286)+DM286>$AM28,$AM28-SUM($AN286:DM286),DM286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DN286)+DN286>$AM28,$AM28-SUM($AN286:DN286),DN286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DO286)+DO286>$AM28,$AM28-SUM($AN286:DO286),DO286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DP286)+DP286>$AM28,$AM28-SUM($AN286:DP286),DP286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DQ286)+DQ286>$AM28,$AM28-SUM($AN286:DQ286),DQ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DR286)+DR286>$AM28,$AM28-SUM($AN286:DR286),DR286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DS286)+DS286>$AM28,$AM28-SUM($AN286:DS286),DS286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DT286)+DT286>$AM28,$AM28-SUM($AN286:DT286),DT286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DU286)+DU286>$AM28,$AM28-SUM($AN286:DU286),DU286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DV286)+DV286>$AM28,$AM28-SUM($AN286:DV286),DV286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DW286)+DW286>$AM28,$AM28-SUM($AN286:DW286),DW286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DX286)+DX286>$AM28,$AM28-SUM($AN286:DX286),DX286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DY286)+DY286>$AM28,$AM28-SUM($AN286:DY286),DY286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:DZ286)+DZ286>$AM28,$AM28-SUM($AN286:DZ286),DZ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EA286)+EA286>$AM28,$AM28-SUM($AN286:EA286),EA286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EB286)+EB286>$AM28,$AM28-SUM($AN286:EB286),EB286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EC286)+EC286>$AM28,$AM28-SUM($AN286:EC286),EC286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:ED286)+ED286>$AM28,$AM28-SUM($AN286:ED286),ED286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EE286)+EE286>$AM28,$AM28-SUM($AN286:EE286),EE286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EF286)+EF286>$AM28,$AM28-SUM($AN286:EF286),EF286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EG286)+EG286>$AM28,$AM28-SUM($AN286:EG286),EG286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EH286)+EH286>$AM28,$AM28-SUM($AN286:EH286),EH286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EI286)+EI286>$AM28,$AM28-SUM($AN286:EI286),EI286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EJ286)+EJ286>$AM28,$AM28-SUM($AN286:EJ286),EJ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EK286)+EK286>$AM28,$AM28-SUM($AN286:EK286),EK286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EL286)+EL286>$AM28,$AM28-SUM($AN286:EL286),EL286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EM286)+EM286>$AM28,$AM28-SUM($AN286:EM286),EM286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EN286)+EN286>$AM28,$AM28-SUM($AN286:EN286),EN286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EO286)+EO286>$AM28,$AM28-SUM($AN286:EO286),EO286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EP286)+EP286>$AM28,$AM28-SUM($AN286:EP286),EP286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EQ286)+EQ286>$AM28,$AM28-SUM($AN286:EQ286),EQ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:ER286)+ER286>$AM28,$AM28-SUM($AN286:ER286),ER286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:ES286)+ES286>$AM28,$AM28-SUM($AN286:ES286),ES286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:ET286)+ET286>$AM28,$AM28-SUM($AN286:ET286),ET286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EU286)+EU286>$AM28,$AM28-SUM($AN286:EU286),EU286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EV286)+EV286>$AM28,$AM28-SUM($AN286:EV286),EV286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EW286)+EW286>$AM28,$AM28-SUM($AN286:EW286),EW286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EX286)+EX286>$AM28,$AM28-SUM($AN286:EX286),EX286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EY286)+EY286>$AM28,$AM28-SUM($AN286:EY286),EY286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:EZ286)+EZ286>$AM28,$AM28-SUM($AN286:EZ286),EZ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FA286)+FA286>$AM28,$AM28-SUM($AN286:FA286),FA286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FB286)+FB286>$AM28,$AM28-SUM($AN286:FB286),FB286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FC286)+FC286>$AM28,$AM28-SUM($AN286:FC286),FC286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FD286)+FD286>$AM28,$AM28-SUM($AN286:FD286),FD286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FE286)+FE286>$AM28,$AM28-SUM($AN286:FE286),FE286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FF286)+FF286>$AM28,$AM28-SUM($AN286:FF286),FF286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FG286)+FG286>$AM28,$AM28-SUM($AN286:FG286),FG286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FH286)+FH286>$AM28,$AM28-SUM($AN286:FH286),FH286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FI286)+FI286>$AM28,$AM28-SUM($AN286:FI286),FI286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FJ286)+FJ286>$AM28,$AM28-SUM($AN286:FJ286),FJ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FK286)+FK286>$AM28,$AM28-SUM($AN286:FK286),FK286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FL286)+FL286>$AM28,$AM28-SUM($AN286:FL286),FL286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FM286)+FM286>$AM28,$AM28-SUM($AN286:FM286),FM286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FN286)+FN286>$AM28,$AM28-SUM($AN286:FN286),FN286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FO286)+FO286>$AM28,$AM28-SUM($AN286:FO286),FO286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FP286)+FP286>$AM28,$AM28-SUM($AN286:FP286),FP286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FQ286)+FQ286>$AM28,$AM28-SUM($AN286:FQ286),FQ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FR286)+FR286>$AM28,$AM28-SUM($AN286:FR286),FR286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FS286)+FS286>$AM28,$AM28-SUM($AN286:FS286),FS286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FT286)+FT286>$AM28,$AM28-SUM($AN286:FT286),FT286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FU286)+FU286>$AM28,$AM28-SUM($AN286:FU286),FU286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FV286)+FV286>$AM28,$AM28-SUM($AN286:FV286),FV286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FW286)+FW286>$AM28,$AM28-SUM($AN286:FW286),FW286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FX286)+FX286>$AM28,$AM28-SUM($AN286:FX286),FX286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FY286)+FY286>$AM28,$AM28-SUM($AN286:FY286),FY286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:FZ286)+FZ286>$AM28,$AM28-SUM($AN286:FZ286),FZ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GA286)+GA286>$AM28,$AM28-SUM($AN286:GA286),GA286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GB286)+GB286>$AM28,$AM28-SUM($AN286:GB286),GB286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GC286)+GC286>$AM28,$AM28-SUM($AN286:GC286),GC286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GD286)+GD286>$AM28,$AM28-SUM($AN286:GD286),GD286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GE286)+GE286>$AM28,$AM28-SUM($AN286:GE286),GE286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GF286)+GF286>$AM28,$AM28-SUM($AN286:GF286),GF286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GG286)+GG286>$AM28,$AM28-SUM($AN286:GG286),GG286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GH286)+GH286>$AM28,$AM28-SUM($AN286:GH286),GH286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GI286)+GI286>$AM28,$AM28-SUM($AN286:GI286),GI286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GJ286)+GJ286>$AM28,$AM28-SUM($AN286:GJ286),GJ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GK286)+GK286>$AM28,$AM28-SUM($AN286:GK286),GK286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GL286)+GL286>$AM28,$AM28-SUM($AN286:GL286),GL286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GM286)+GM286>$AM28,$AM28-SUM($AN286:GM286),GM286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GN286)+GN286>$AM28,$AM28-SUM($AN286:GN286),GN286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GO286)+GO286>$AM28,$AM28-SUM($AN286:GO286),GO286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GP286)+GP286>$AM28,$AM28-SUM($AN286:GP286),GP286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GQ286)+GQ286>$AM28,$AM28-SUM($AN286:GQ286),GQ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GR286)+GR286>$AM28,$AM28-SUM($AN286:GR286),GR286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GS286)+GS286>$AM28,$AM28-SUM($AN286:GS286),GS286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GT286)+GT286>$AM28,$AM28-SUM($AN286:GT286),GT286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GU286)+GU286>$AM28,$AM28-SUM($AN286:GU286),GU286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GV286)+GV286>$AM28,$AM28-SUM($AN286:GV286),GV286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GW286)+GW286>$AM28,$AM28-SUM($AN286:GW286),GW286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GX286)+GX286>$AM28,$AM28-SUM($AN286:GX286),GX286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GY286)+GY286>$AM28,$AM28-SUM($AN286:GY286),GY286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:GZ286)+GZ286>$AM28,$AM28-SUM($AN286:GZ286),GZ286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:HA286)+HA286>$AM28,$AM28-SUM($AN286:HA286),HA286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:HB286)+HB286>$AM28,$AM28-SUM($AN286:HB286),HB286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:HC286)+HC286>$AM28,$AM28-SUM($AN286:HC286),HC286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:HD286)+HD286>$AM28,$AM28-SUM($AN286:HD286),HD286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:HE286)+HE286>$AM28,$AM28-SUM($AN286:HE286),HE286),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN286>0,IF(SUM($AN286:HF286)+HF286>$AM28,$AM28-SUM($AN286:HF286),HF286),0)","v":-3.4694469519536142E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AN287>0,IF(SUM($AN287:AN287)+AN287>$AM29,$AM29-SUM($AN287:AN287),AN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AO287)+AO287>$AM29,$AM29-SUM($AN287:AO287),AO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AP287)+AP287>$AM29,$AM29-SUM($AN287:AP287),AP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AQ287)+AQ287>$AM29,$AM29-SUM($AN287:AQ287),AQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AR287)+AR287>$AM29,$AM29-SUM($AN287:AR287),AR287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AS287)+AS287>$AM29,$AM29-SUM($AN287:AS287),AS287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AT287)+AT287>$AM29,$AM29-SUM($AN287:AT287),AT287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AU287)+AU287>$AM29,$AM29-SUM($AN287:AU287),AU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AV287)+AV287>$AM29,$AM29-SUM($AN287:AV287),AV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AW287)+AW287>$AM29,$AM29-SUM($AN287:AW287),AW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AX287)+AX287>$AM29,$AM29-SUM($AN287:AX287),AX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AY287)+AY287>$AM29,$AM29-SUM($AN287:AY287),AY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:AZ287)+AZ287>$AM29,$AM29-SUM($AN287:AZ287),AZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BA287)+BA287>$AM29,$AM29-SUM($AN287:BA287),BA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BB287)+BB287>$AM29,$AM29-SUM($AN287:BB287),BB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BC287)+BC287>$AM29,$AM29-SUM($AN287:BC287),BC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BD287)+BD287>$AM29,$AM29-SUM($AN287:BD287),BD287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BE287)+BE287>$AM29,$AM29-SUM($AN287:BE287),BE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BF287)+BF287>$AM29,$AM29-SUM($AN287:BF287),BF287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BG287)+BG287>$AM29,$AM29-SUM($AN287:BG287),BG287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BH287)+BH287>$AM29,$AM29-SUM($AN287:BH287),BH287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BI287)+BI287>$AM29,$AM29-SUM($AN287:BI287),BI287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BJ287)+BJ287>$AM29,$AM29-SUM($AN287:BJ287),BJ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BK287)+BK287>$AM29,$AM29-SUM($AN287:BK287),BK287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BL287)+BL287>$AM29,$AM29-SUM($AN287:BL287),BL287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BM287)+BM287>$AM29,$AM29-SUM($AN287:BM287),BM287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BN287)+BN287>$AM29,$AM29-SUM($AN287:BN287),BN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BO287)+BO287>$AM29,$AM29-SUM($AN287:BO287),BO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BP287)+BP287>$AM29,$AM29-SUM($AN287:BP287),BP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BQ287)+BQ287>$AM29,$AM29-SUM($AN287:BQ287),BQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BR287)+BR287>$AM29,$AM29-SUM($AN287:BR287),BR287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BS287)+BS287>$AM29,$AM29-SUM($AN287:BS287),BS287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BT287)+BT287>$AM29,$AM29-SUM($AN287:BT287),BT287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BU287)+BU287>$AM29,$AM29-SUM($AN287:BU287),BU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BV287)+BV287>$AM29,$AM29-SUM($AN287:BV287),BV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BW287)+BW287>$AM29,$AM29-SUM($AN287:BW287),BW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BX287)+BX287>$AM29,$AM29-SUM($AN287:BX287),BX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BY287)+BY287>$AM29,$AM29-SUM($AN287:BY287),BY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:BZ287)+BZ287>$AM29,$AM29-SUM($AN287:BZ287),BZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CA287)+CA287>$AM29,$AM29-SUM($AN287:CA287),CA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CB287)+CB287>$AM29,$AM29-SUM($AN287:CB287),CB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CC287)+CC287>$AM29,$AM29-SUM($AN287:CC287),CC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CD287)+CD287>$AM29,$AM29-SUM($AN287:CD287),CD287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CE287)+CE287>$AM29,$AM29-SUM($AN287:CE287),CE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CF287)+CF287>$AM29,$AM29-SUM($AN287:CF287),CF287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CG287)+CG287>$AM29,$AM29-SUM($AN287:CG287),CG287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CH287)+CH287>$AM29,$AM29-SUM($AN287:CH287),CH287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CI287)+CI287>$AM29,$AM29-SUM($AN287:CI287),CI287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CJ287)+CJ287>$AM29,$AM29-SUM($AN287:CJ287),CJ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CK287)+CK287>$AM29,$AM29-SUM($AN287:CK287),CK287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CL287)+CL287>$AM29,$AM29-SUM($AN287:CL287),CL287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CM287)+CM287>$AM29,$AM29-SUM($AN287:CM287),CM287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CN287)+CN287>$AM29,$AM29-SUM($AN287:CN287),CN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CO287)+CO287>$AM29,$AM29-SUM($AN287:CO287),CO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CP287)+CP287>$AM29,$AM29-SUM($AN287:CP287),CP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CQ287)+CQ287>$AM29,$AM29-SUM($AN287:CQ287),CQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CR287)+CR287>$AM29,$AM29-SUM($AN287:CR287),CR287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CS287)+CS287>$AM29,$AM29-SUM($AN287:CS287),CS287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CT287)+CT287>$AM29,$AM29-SUM($AN287:CT287),CT287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CU287)+CU287>$AM29,$AM29-SUM($AN287:CU287),CU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CV287)+CV287>$AM29,$AM29-SUM($AN287:CV287),CV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CW287)+CW287>$AM29,$AM29-SUM($AN287:CW287),CW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CX287)+CX287>$AM29,$AM29-SUM($AN287:CX287),CX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CY287)+CY287>$AM29,$AM29-SUM($AN287:CY287),CY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:CZ287)+CZ287>$AM29,$AM29-SUM($AN287:CZ287),CZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DA287)+DA287>$AM29,$AM29-SUM($AN287:DA287),DA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DB287)+DB287>$AM29,$AM29-SUM($AN287:DB287),DB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DC287)+DC287>$AM29,$AM29-SUM($AN287:DC287),DC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DD287)+DD287>$AM29,$AM29-SUM($AN287:DD287),DD287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DE287)+DE287>$AM29,$AM29-SUM($AN287:DE287),DE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DF287)+DF287>$AM29,$AM29-SUM($AN287:DF287),DF287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DG287)+DG287>$AM29,$AM29-SUM($AN287:DG287),DG287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DH287)+DH287>$AM29,$AM29-SUM($AN287:DH287),DH287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DI287)+DI287>$AM29,$AM29-SUM($AN287:DI287),DI287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DJ287)+DJ287>$AM29,$AM29-SUM($AN287:DJ287),DJ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DK287)+DK287>$AM29,$AM29-SUM($AN287:DK287),DK287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DL287)+DL287>$AM29,$AM29-SUM($AN287:DL287),DL287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DM287)+DM287>$AM29,$AM29-SUM($AN287:DM287),DM287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DN287)+DN287>$AM29,$AM29-SUM($AN287:DN287),DN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DO287)+DO287>$AM29,$AM29-SUM($AN287:DO287),DO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DP287)+DP287>$AM29,$AM29-SUM($AN287:DP287),DP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DQ287)+DQ287>$AM29,$AM29-SUM($AN287:DQ287),DQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DR287)+DR287>$AM29,$AM29-SUM($AN287:DR287),DR287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DS287)+DS287>$AM29,$AM29-SUM($AN287:DS287),DS287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DT287)+DT287>$AM29,$AM29-SUM($AN287:DT287),DT287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DU287)+DU287>$AM29,$AM29-SUM($AN287:DU287),DU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DV287)+DV287>$AM29,$AM29-SUM($AN287:DV287),DV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DW287)+DW287>$AM29,$AM29-SUM($AN287:DW287),DW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DX287)+DX287>$AM29,$AM29-SUM($AN287:DX287),DX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DY287)+DY287>$AM29,$AM29-SUM($AN287:DY287),DY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:DZ287)+DZ287>$AM29,$AM29-SUM($AN287:DZ287),DZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EA287)+EA287>$AM29,$AM29-SUM($AN287:EA287),EA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EB287)+EB287>$AM29,$AM29-SUM($AN287:EB287),EB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EC287)+EC287>$AM29,$AM29-SUM($AN287:EC287),EC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:ED287)+ED287>$AM29,$AM29-SUM($AN287:ED287),ED287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EE287)+EE287>$AM29,$AM29-SUM($AN287:EE287),EE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EF287)+EF287>$AM29,$AM29-SUM($AN287:EF287),EF287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EG287)+EG287>$AM29,$AM29-SUM($AN287:EG287),EG287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EH287)+EH287>$AM29,$AM29-SUM($AN287:EH287),EH287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EI287)+EI287>$AM29,$AM29-SUM($AN287:EI287),EI287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EJ287)+EJ287>$AM29,$AM29-SUM($AN287:EJ287),EJ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EK287)+EK287>$AM29,$AM29-SUM($AN287:EK287),EK287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EL287)+EL287>$AM29,$AM29-SUM($AN287:EL287),EL287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EM287)+EM287>$AM29,$AM29-SUM($AN287:EM287),EM287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EN287)+EN287>$AM29,$AM29-SUM($AN287:EN287),EN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EO287)+EO287>$AM29,$AM29-SUM($AN287:EO287),EO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EP287)+EP287>$AM29,$AM29-SUM($AN287:EP287),EP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EQ287)+EQ287>$AM29,$AM29-SUM($AN287:EQ287),EQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:ER287)+ER287>$AM29,$AM29-SUM($AN287:ER287),ER287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:ES287)+ES287>$AM29,$AM29-SUM($AN287:ES287),ES287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:ET287)+ET287>$AM29,$AM29-SUM($AN287:ET287),ET287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EU287)+EU287>$AM29,$AM29-SUM($AN287:EU287),EU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EV287)+EV287>$AM29,$AM29-SUM($AN287:EV287),EV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EW287)+EW287>$AM29,$AM29-SUM($AN287:EW287),EW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EX287)+EX287>$AM29,$AM29-SUM($AN287:EX287),EX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EY287)+EY287>$AM29,$AM29-SUM($AN287:EY287),EY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:EZ287)+EZ287>$AM29,$AM29-SUM($AN287:EZ287),EZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FA287)+FA287>$AM29,$AM29-SUM($AN287:FA287),FA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FB287)+FB287>$AM29,$AM29-SUM($AN287:FB287),FB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FC287)+FC287>$AM29,$AM29-SUM($AN287:FC287),FC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FD287)+FD287>$AM29,$AM29-SUM($AN287:FD287),FD287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FE287)+FE287>$AM29,$AM29-SUM($AN287:FE287),FE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FF287)+FF287>$AM29,$AM29-SUM($AN287:FF287),FF287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FG287)+FG287>$AM29,$AM29-SUM($AN287:FG287),FG287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FH287)+FH287>$AM29,$AM29-SUM($AN287:FH287),FH287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FI287)+FI287>$AM29,$AM29-SUM($AN287:FI287),FI287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FJ287)+FJ287>$AM29,$AM29-SUM($AN287:FJ287),FJ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FK287)+FK287>$AM29,$AM29-SUM($AN287:FK287),FK287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FL287)+FL287>$AM29,$AM29-SUM($AN287:FL287),FL287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FM287)+FM287>$AM29,$AM29-SUM($AN287:FM287),FM287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FN287)+FN287>$AM29,$AM29-SUM($AN287:FN287),FN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FO287)+FO287>$AM29,$AM29-SUM($AN287:FO287),FO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FP287)+FP287>$AM29,$AM29-SUM($AN287:FP287),FP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FQ287)+FQ287>$AM29,$AM29-SUM($AN287:FQ287),FQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FR287)+FR287>$AM29,$AM29-SUM($AN287:FR287),FR287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FS287)+FS287>$AM29,$AM29-SUM($AN287:FS287),FS287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FT287)+FT287>$AM29,$AM29-SUM($AN287:FT287),FT287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FU287)+FU287>$AM29,$AM29-SUM($AN287:FU287),FU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FV287)+FV287>$AM29,$AM29-SUM($AN287:FV287),FV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FW287)+FW287>$AM29,$AM29-SUM($AN287:FW287),FW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FX287)+FX287>$AM29,$AM29-SUM($AN287:FX287),FX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FY287)+FY287>$AM29,$AM29-SUM($AN287:FY287),FY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:FZ287)+FZ287>$AM29,$AM29-SUM($AN287:FZ287),FZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GA287)+GA287>$AM29,$AM29-SUM($AN287:GA287),GA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GB287)+GB287>$AM29,$AM29-SUM($AN287:GB287),GB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GC287)+GC287>$AM29,$AM29-SUM($AN287:GC287),GC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GD287)+GD287>$AM29,$AM29-SUM($AN287:GD287),GD287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GE287)+GE287>$AM29,$AM29-SUM($AN287:GE287),GE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GF287)+GF287>$AM29,$AM29-SUM($AN287:GF287),GF287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GG287)+GG287>$AM29,$AM29-SUM($AN287:GG287),GG287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GH287)+GH287>$AM29,$AM29-SUM($AN287:GH287),GH287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GI287)+GI287>$AM29,$AM29-SUM($AN287:GI287),GI287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GJ287)+GJ287>$AM29,$AM29-SUM($AN287:GJ287),GJ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GK287)+GK287>$AM29,$AM29-SUM($AN287:GK287),GK287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GL287)+GL287>$AM29,$AM29-SUM($AN287:GL287),GL287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GM287)+GM287>$AM29,$AM29-SUM($AN287:GM287),GM287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GN287)+GN287>$AM29,$AM29-SUM($AN287:GN287),GN287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GO287)+GO287>$AM29,$AM29-SUM($AN287:GO287),GO287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GP287)+GP287>$AM29,$AM29-SUM($AN287:GP287),GP287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GQ287)+GQ287>$AM29,$AM29-SUM($AN287:GQ287),GQ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GR287)+GR287>$AM29,$AM29-SUM($AN287:GR287),GR287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GS287)+GS287>$AM29,$AM29-SUM($AN287:GS287),GS287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GT287)+GT287>$AM29,$AM29-SUM($AN287:GT287),GT287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GU287)+GU287>$AM29,$AM29-SUM($AN287:GU287),GU287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GV287)+GV287>$AM29,$AM29-SUM($AN287:GV287),GV287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GW287)+GW287>$AM29,$AM29-SUM($AN287:GW287),GW287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GX287)+GX287>$AM29,$AM29-SUM($AN287:GX287),GX287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GY287)+GY287>$AM29,$AM29-SUM($AN287:GY287),GY287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:GZ287)+GZ287>$AM29,$AM29-SUM($AN287:GZ287),GZ287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:HA287)+HA287>$AM29,$AM29-SUM($AN287:HA287),HA287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:HB287)+HB287>$AM29,$AM29-SUM($AN287:HB287),HB287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:HC287)+HC287>$AM29,$AM29-SUM($AN287:HC287),HC287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:HD287)+HD287>$AM29,$AM29-SUM($AN287:HD287),HD287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:HE287)+HE287>$AM29,$AM29-SUM($AN287:HE287),HE287),0)","v":0},{"$f":"IF($AN287>0,IF(SUM($AN287:HF287)+HF287>$AM29,$AM29-SUM($AN287:HF287),HF287),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3352249999999997E-5,{"$f":"IF($AN288>0,IF(SUM($AN288:AN288)+AN288>$AM30,$AM30-SUM($AN288:AN288),AN288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AO288)+AO288>$AM30,$AM30-SUM($AN288:AO288),AO288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AP288)+AP288>$AM30,$AM30-SUM($AN288:AP288),AP288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AQ288)+AQ288>$AM30,$AM30-SUM($AN288:AQ288),AQ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AR288)+AR288>$AM30,$AM30-SUM($AN288:AR288),AR288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AS288)+AS288>$AM30,$AM30-SUM($AN288:AS288),AS288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AT288)+AT288>$AM30,$AM30-SUM($AN288:AT288),AT288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AU288)+AU288>$AM30,$AM30-SUM($AN288:AU288),AU288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AV288)+AV288>$AM30,$AM30-SUM($AN288:AV288),AV288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AW288)+AW288>$AM30,$AM30-SUM($AN288:AW288),AW288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AX288)+AX288>$AM30,$AM30-SUM($AN288:AX288),AX288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AY288)+AY288>$AM30,$AM30-SUM($AN288:AY288),AY288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:AZ288)+AZ288>$AM30,$AM30-SUM($AN288:AZ288),AZ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BA288)+BA288>$AM30,$AM30-SUM($AN288:BA288),BA288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BB288)+BB288>$AM30,$AM30-SUM($AN288:BB288),BB288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BC288)+BC288>$AM30,$AM30-SUM($AN288:BC288),BC288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BD288)+BD288>$AM30,$AM30-SUM($AN288:BD288),BD288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BE288)+BE288>$AM30,$AM30-SUM($AN288:BE288),BE288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BF288)+BF288>$AM30,$AM30-SUM($AN288:BF288),BF288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BG288)+BG288>$AM30,$AM30-SUM($AN288:BG288),BG288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BH288)+BH288>$AM30,$AM30-SUM($AN288:BH288),BH288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BI288)+BI288>$AM30,$AM30-SUM($AN288:BI288),BI288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BJ288)+BJ288>$AM30,$AM30-SUM($AN288:BJ288),BJ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BK288)+BK288>$AM30,$AM30-SUM($AN288:BK288),BK288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BL288)+BL288>$AM30,$AM30-SUM($AN288:BL288),BL288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BM288)+BM288>$AM30,$AM30-SUM($AN288:BM288),BM288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BN288)+BN288>$AM30,$AM30-SUM($AN288:BN288),BN288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BO288)+BO288>$AM30,$AM30-SUM($AN288:BO288),BO288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BP288)+BP288>$AM30,$AM30-SUM($AN288:BP288),BP288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BQ288)+BQ288>$AM30,$AM30-SUM($AN288:BQ288),BQ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BR288)+BR288>$AM30,$AM30-SUM($AN288:BR288),BR288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BS288)+BS288>$AM30,$AM30-SUM($AN288:BS288),BS288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BT288)+BT288>$AM30,$AM30-SUM($AN288:BT288),BT288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BU288)+BU288>$AM30,$AM30-SUM($AN288:BU288),BU288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BV288)+BV288>$AM30,$AM30-SUM($AN288:BV288),BV288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BW288)+BW288>$AM30,$AM30-SUM($AN288:BW288),BW288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BX288)+BX288>$AM30,$AM30-SUM($AN288:BX288),BX288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BY288)+BY288>$AM30,$AM30-SUM($AN288:BY288),BY288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:BZ288)+BZ288>$AM30,$AM30-SUM($AN288:BZ288),BZ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CA288)+CA288>$AM30,$AM30-SUM($AN288:CA288),CA288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CB288)+CB288>$AM30,$AM30-SUM($AN288:CB288),CB288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CC288)+CC288>$AM30,$AM30-SUM($AN288:CC288),CC288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CD288)+CD288>$AM30,$AM30-SUM($AN288:CD288),CD288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CE288)+CE288>$AM30,$AM30-SUM($AN288:CE288),CE288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CF288)+CF288>$AM30,$AM30-SUM($AN288:CF288),CF288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CG288)+CG288>$AM30,$AM30-SUM($AN288:CG288),CG288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CH288)+CH288>$AM30,$AM30-SUM($AN288:CH288),CH288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CI288)+CI288>$AM30,$AM30-SUM($AN288:CI288),CI288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CJ288)+CJ288>$AM30,$AM30-SUM($AN288:CJ288),CJ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CK288)+CK288>$AM30,$AM30-SUM($AN288:CK288),CK288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CL288)+CL288>$AM30,$AM30-SUM($AN288:CL288),CL288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CM288)+CM288>$AM30,$AM30-SUM($AN288:CM288),CM288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CN288)+CN288>$AM30,$AM30-SUM($AN288:CN288),CN288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CO288)+CO288>$AM30,$AM30-SUM($AN288:CO288),CO288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CP288)+CP288>$AM30,$AM30-SUM($AN288:CP288),CP288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CQ288)+CQ288>$AM30,$AM30-SUM($AN288:CQ288),CQ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CR288)+CR288>$AM30,$AM30-SUM($AN288:CR288),CR288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CS288)+CS288>$AM30,$AM30-SUM($AN288:CS288),CS288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CT288)+CT288>$AM30,$AM30-SUM($AN288:CT288),CT288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CU288)+CU288>$AM30,$AM30-SUM($AN288:CU288),CU288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CV288)+CV288>$AM30,$AM30-SUM($AN288:CV288),CV288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CW288)+CW288>$AM30,$AM30-SUM($AN288:CW288),CW288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CX288)+CX288>$AM30,$AM30-SUM($AN288:CX288),CX288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CY288)+CY288>$AM30,$AM30-SUM($AN288:CY288),CY288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:CZ288)+CZ288>$AM30,$AM30-SUM($AN288:CZ288),CZ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DA288)+DA288>$AM30,$AM30-SUM($AN288:DA288),DA288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DB288)+DB288>$AM30,$AM30-SUM($AN288:DB288),DB288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DC288)+DC288>$AM30,$AM30-SUM($AN288:DC288),DC288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DD288)+DD288>$AM30,$AM30-SUM($AN288:DD288),DD288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DE288)+DE288>$AM30,$AM30-SUM($AN288:DE288),DE288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DF288)+DF288>$AM30,$AM30-SUM($AN288:DF288),DF288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DG288)+DG288>$AM30,$AM30-SUM($AN288:DG288),DG288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DH288)+DH288>$AM30,$AM30-SUM($AN288:DH288),DH288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DI288)+DI288>$AM30,$AM30-SUM($AN288:DI288),DI288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DJ288)+DJ288>$AM30,$AM30-SUM($AN288:DJ288),DJ288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DK288)+DK288>$AM30,$AM30-SUM($AN288:DK288),DK288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DL288)+DL288>$AM30,$AM30-SUM($AN288:DL288),DL288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DM288)+DM288>$AM30,$AM30-SUM($AN288:DM288),DM288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DN288)+DN288>$AM30,$AM30-SUM($AN288:DN288),DN288),0)","v":5.3352249999999997E-5},{"$f":"IF($AN288>0,IF(SUM($AN288:DO288)+DO288>$AM30,$AM30-SUM($AN288:DO288),DO288),0)","v":1.7347234759768071E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DP288)+DP288>$AM30,$AM30-SUM($AN288:DP288),DP288),0)","v":1.7347234759768071E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DQ288)+DQ288>$AM30,$AM30-SUM($AN288:DQ288),DQ288),0)","v":1.7347234759768071E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DR288)+DR288>$AM30,$AM30-SUM($AN288:DR288),DR288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DS288)+DS288>$AM30,$AM30-SUM($AN288:DS288),DS288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DT288)+DT288>$AM30,$AM30-SUM($AN288:DT288),DT288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DU288)+DU288>$AM30,$AM30-SUM($AN288:DU288),DU288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DV288)+DV288>$AM30,$AM30-SUM($AN288:DV288),DV288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DW288)+DW288>$AM30,$AM30-SUM($AN288:DW288),DW288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DX288)+DX288>$AM30,$AM30-SUM($AN288:DX288),DX288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DY288)+DY288>$AM30,$AM30-SUM($AN288:DY288),DY288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:DZ288)+DZ288>$AM30,$AM30-SUM($AN288:DZ288),DZ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EA288)+EA288>$AM30,$AM30-SUM($AN288:EA288),EA288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EB288)+EB288>$AM30,$AM30-SUM($AN288:EB288),EB288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EC288)+EC288>$AM30,$AM30-SUM($AN288:EC288),EC288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:ED288)+ED288>$AM30,$AM30-SUM($AN288:ED288),ED288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EE288)+EE288>$AM30,$AM30-SUM($AN288:EE288),EE288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EF288)+EF288>$AM30,$AM30-SUM($AN288:EF288),EF288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EG288)+EG288>$AM30,$AM30-SUM($AN288:EG288),EG288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EH288)+EH288>$AM30,$AM30-SUM($AN288:EH288),EH288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EI288)+EI288>$AM30,$AM30-SUM($AN288:EI288),EI288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EJ288)+EJ288>$AM30,$AM30-SUM($AN288:EJ288),EJ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EK288)+EK288>$AM30,$AM30-SUM($AN288:EK288),EK288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EL288)+EL288>$AM30,$AM30-SUM($AN288:EL288),EL288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EM288)+EM288>$AM30,$AM30-SUM($AN288:EM288),EM288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EN288)+EN288>$AM30,$AM30-SUM($AN288:EN288),EN288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EO288)+EO288>$AM30,$AM30-SUM($AN288:EO288),EO288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EP288)+EP288>$AM30,$AM30-SUM($AN288:EP288),EP288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EQ288)+EQ288>$AM30,$AM30-SUM($AN288:EQ288),EQ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:ER288)+ER288>$AM30,$AM30-SUM($AN288:ER288),ER288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:ES288)+ES288>$AM30,$AM30-SUM($AN288:ES288),ES288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:ET288)+ET288>$AM30,$AM30-SUM($AN288:ET288),ET288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EU288)+EU288>$AM30,$AM30-SUM($AN288:EU288),EU288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EV288)+EV288>$AM30,$AM30-SUM($AN288:EV288),EV288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EW288)+EW288>$AM30,$AM30-SUM($AN288:EW288),EW288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EX288)+EX288>$AM30,$AM30-SUM($AN288:EX288),EX288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EY288)+EY288>$AM30,$AM30-SUM($AN288:EY288),EY288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:EZ288)+EZ288>$AM30,$AM30-SUM($AN288:EZ288),EZ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FA288)+FA288>$AM30,$AM30-SUM($AN288:FA288),FA288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FB288)+FB288>$AM30,$AM30-SUM($AN288:FB288),FB288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FC288)+FC288>$AM30,$AM30-SUM($AN288:FC288),FC288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FD288)+FD288>$AM30,$AM30-SUM($AN288:FD288),FD288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FE288)+FE288>$AM30,$AM30-SUM($AN288:FE288),FE288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FF288)+FF288>$AM30,$AM30-SUM($AN288:FF288),FF288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FG288)+FG288>$AM30,$AM30-SUM($AN288:FG288),FG288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FH288)+FH288>$AM30,$AM30-SUM($AN288:FH288),FH288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FI288)+FI288>$AM30,$AM30-SUM($AN288:FI288),FI288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FJ288)+FJ288>$AM30,$AM30-SUM($AN288:FJ288),FJ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FK288)+FK288>$AM30,$AM30-SUM($AN288:FK288),FK288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FL288)+FL288>$AM30,$AM30-SUM($AN288:FL288),FL288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FM288)+FM288>$AM30,$AM30-SUM($AN288:FM288),FM288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FN288)+FN288>$AM30,$AM30-SUM($AN288:FN288),FN288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FO288)+FO288>$AM30,$AM30-SUM($AN288:FO288),FO288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FP288)+FP288>$AM30,$AM30-SUM($AN288:FP288),FP288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FQ288)+FQ288>$AM30,$AM30-SUM($AN288:FQ288),FQ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FR288)+FR288>$AM30,$AM30-SUM($AN288:FR288),FR288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FS288)+FS288>$AM30,$AM30-SUM($AN288:FS288),FS288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FT288)+FT288>$AM30,$AM30-SUM($AN288:FT288),FT288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FU288)+FU288>$AM30,$AM30-SUM($AN288:FU288),FU288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FV288)+FV288>$AM30,$AM30-SUM($AN288:FV288),FV288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FW288)+FW288>$AM30,$AM30-SUM($AN288:FW288),FW288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FX288)+FX288>$AM30,$AM30-SUM($AN288:FX288),FX288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FY288)+FY288>$AM30,$AM30-SUM($AN288:FY288),FY288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:FZ288)+FZ288>$AM30,$AM30-SUM($AN288:FZ288),FZ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GA288)+GA288>$AM30,$AM30-SUM($AN288:GA288),GA288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GB288)+GB288>$AM30,$AM30-SUM($AN288:GB288),GB288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GC288)+GC288>$AM30,$AM30-SUM($AN288:GC288),GC288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GD288)+GD288>$AM30,$AM30-SUM($AN288:GD288),GD288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GE288)+GE288>$AM30,$AM30-SUM($AN288:GE288),GE288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GF288)+GF288>$AM30,$AM30-SUM($AN288:GF288),GF288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GG288)+GG288>$AM30,$AM30-SUM($AN288:GG288),GG288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GH288)+GH288>$AM30,$AM30-SUM($AN288:GH288),GH288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GI288)+GI288>$AM30,$AM30-SUM($AN288:GI288),GI288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GJ288)+GJ288>$AM30,$AM30-SUM($AN288:GJ288),GJ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GK288)+GK288>$AM30,$AM30-SUM($AN288:GK288),GK288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GL288)+GL288>$AM30,$AM30-SUM($AN288:GL288),GL288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GM288)+GM288>$AM30,$AM30-SUM($AN288:GM288),GM288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GN288)+GN288>$AM30,$AM30-SUM($AN288:GN288),GN288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GO288)+GO288>$AM30,$AM30-SUM($AN288:GO288),GO288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GP288)+GP288>$AM30,$AM30-SUM($AN288:GP288),GP288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GQ288)+GQ288>$AM30,$AM30-SUM($AN288:GQ288),GQ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GR288)+GR288>$AM30,$AM30-SUM($AN288:GR288),GR288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GS288)+GS288>$AM30,$AM30-SUM($AN288:GS288),GS288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GT288)+GT288>$AM30,$AM30-SUM($AN288:GT288),GT288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GU288)+GU288>$AM30,$AM30-SUM($AN288:GU288),GU288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GV288)+GV288>$AM30,$AM30-SUM($AN288:GV288),GV288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GW288)+GW288>$AM30,$AM30-SUM($AN288:GW288),GW288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GX288)+GX288>$AM30,$AM30-SUM($AN288:GX288),GX288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GY288)+GY288>$AM30,$AM30-SUM($AN288:GY288),GY288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:GZ288)+GZ288>$AM30,$AM30-SUM($AN288:GZ288),GZ288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:HA288)+HA288>$AM30,$AM30-SUM($AN288:HA288),HA288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:HB288)+HB288>$AM30,$AM30-SUM($AN288:HB288),HB288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:HC288)+HC288>$AM30,$AM30-SUM($AN288:HC288),HC288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:HD288)+HD288>$AM30,$AM30-SUM($AN288:HD288),HD288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:HE288)+HE288>$AM30,$AM30-SUM($AN288:HE288),HE288),0)","v":-3.4694469519536142E-18},{"$f":"IF($AN288>0,IF(SUM($AN288:HF288)+HF288>$AM30,$AM30-SUM($AN288:HF288),HF288),0)","v":-3.4694469519536142E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,{"$f":"IF($AN289>0,IF(SUM($AN289:AN289)+AN289>$AM31,$AM31-SUM($AN289:AN289),AN289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AO289)+AO289>$AM31,$AM31-SUM($AN289:AO289),AO289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AP289)+AP289>$AM31,$AM31-SUM($AN289:AP289),AP289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AQ289)+AQ289>$AM31,$AM31-SUM($AN289:AQ289),AQ289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AR289)+AR289>$AM31,$AM31-SUM($AN289:AR289),AR289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AS289)+AS289>$AM31,$AM31-SUM($AN289:AS289),AS289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AT289)+AT289>$AM31,$AM31-SUM($AN289:AT289),AT289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AU289)+AU289>$AM31,$AM31-SUM($AN289:AU289),AU289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AV289)+AV289>$AM31,$AM31-SUM($AN289:AV289),AV289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AW289)+AW289>$AM31,$AM31-SUM($AN289:AW289),AW289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AX289)+AX289>$AM31,$AM31-SUM($AN289:AX289),AX289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AY289)+AY289>$AM31,$AM31-SUM($AN289:AY289),AY289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:AZ289)+AZ289>$AM31,$AM31-SUM($AN289:AZ289),AZ289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BA289)+BA289>$AM31,$AM31-SUM($AN289:BA289),BA289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BB289)+BB289>$AM31,$AM31-SUM($AN289:BB289),BB289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BC289)+BC289>$AM31,$AM31-SUM($AN289:BC289),BC289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BD289)+BD289>$AM31,$AM31-SUM($AN289:BD289),BD289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BE289)+BE289>$AM31,$AM31-SUM($AN289:BE289),BE289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BF289)+BF289>$AM31,$AM31-SUM($AN289:BF289),BF289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BG289)+BG289>$AM31,$AM31-SUM($AN289:BG289),BG289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BH289)+BH289>$AM31,$AM31-SUM($AN289:BH289),BH289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BI289)+BI289>$AM31,$AM31-SUM($AN289:BI289),BI289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BJ289)+BJ289>$AM31,$AM31-SUM($AN289:BJ289),BJ289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BK289)+BK289>$AM31,$AM31-SUM($AN289:BK289),BK289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BL289)+BL289>$AM31,$AM31-SUM($AN289:BL289),BL289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BM289)+BM289>$AM31,$AM31-SUM($AN289:BM289),BM289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BN289)+BN289>$AM31,$AM31-SUM($AN289:BN289),BN289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BO289)+BO289>$AM31,$AM31-SUM($AN289:BO289),BO289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BP289)+BP289>$AM31,$AM31-SUM($AN289:BP289),BP289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BQ289)+BQ289>$AM31,$AM31-SUM($AN289:BQ289),BQ289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BR289)+BR289>$AM31,$AM31-SUM($AN289:BR289),BR289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BS289)+BS289>$AM31,$AM31-SUM($AN289:BS289),BS289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BT289)+BT289>$AM31,$AM31-SUM($AN289:BT289),BT289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BU289)+BU289>$AM31,$AM31-SUM($AN289:BU289),BU289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BV289)+BV289>$AM31,$AM31-SUM($AN289:BV289),BV289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BW289)+BW289>$AM31,$AM31-SUM($AN289:BW289),BW289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BX289)+BX289>$AM31,$AM31-SUM($AN289:BX289),BX289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BY289)+BY289>$AM31,$AM31-SUM($AN289:BY289),BY289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:BZ289)+BZ289>$AM31,$AM31-SUM($AN289:BZ289),BZ289),0)","v":5.4521582500000002E-3},{"$f":"IF($AN289>0,IF(SUM($AN289:CA289)+CA289>$AM31,$AM31-SUM($AN289:CA289),CA289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CB289)+CB289>$AM31,$AM31-SUM($AN289:CB289),CB289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CC289)+CC289>$AM31,$AM31-SUM($AN289:CC289),CC289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CD289)+CD289>$AM31,$AM31-SUM($AN289:CD289),CD289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CE289)+CE289>$AM31,$AM31-SUM($AN289:CE289),CE289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CF289)+CF289>$AM31,$AM31-SUM($AN289:CF289),CF289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CG289)+CG289>$AM31,$AM31-SUM($AN289:CG289),CG289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CH289)+CH289>$AM31,$AM31-SUM($AN289:CH289),CH289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CI289)+CI289>$AM31,$AM31-SUM($AN289:CI289),CI289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CJ289)+CJ289>$AM31,$AM31-SUM($AN289:CJ289),CJ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CK289)+CK289>$AM31,$AM31-SUM($AN289:CK289),CK289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CL289)+CL289>$AM31,$AM31-SUM($AN289:CL289),CL289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CM289)+CM289>$AM31,$AM31-SUM($AN289:CM289),CM289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CN289)+CN289>$AM31,$AM31-SUM($AN289:CN289),CN289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CO289)+CO289>$AM31,$AM31-SUM($AN289:CO289),CO289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CP289)+CP289>$AM31,$AM31-SUM($AN289:CP289),CP289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CQ289)+CQ289>$AM31,$AM31-SUM($AN289:CQ289),CQ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CR289)+CR289>$AM31,$AM31-SUM($AN289:CR289),CR289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CS289)+CS289>$AM31,$AM31-SUM($AN289:CS289),CS289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CT289)+CT289>$AM31,$AM31-SUM($AN289:CT289),CT289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CU289)+CU289>$AM31,$AM31-SUM($AN289:CU289),CU289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CV289)+CV289>$AM31,$AM31-SUM($AN289:CV289),CV289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CW289)+CW289>$AM31,$AM31-SUM($AN289:CW289),CW289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CX289)+CX289>$AM31,$AM31-SUM($AN289:CX289),CX289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CY289)+CY289>$AM31,$AM31-SUM($AN289:CY289),CY289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:CZ289)+CZ289>$AM31,$AM31-SUM($AN289:CZ289),CZ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DA289)+DA289>$AM31,$AM31-SUM($AN289:DA289),DA289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DB289)+DB289>$AM31,$AM31-SUM($AN289:DB289),DB289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DC289)+DC289>$AM31,$AM31-SUM($AN289:DC289),DC289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DD289)+DD289>$AM31,$AM31-SUM($AN289:DD289),DD289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DE289)+DE289>$AM31,$AM31-SUM($AN289:DE289),DE289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DF289)+DF289>$AM31,$AM31-SUM($AN289:DF289),DF289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DG289)+DG289>$AM31,$AM31-SUM($AN289:DG289),DG289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DH289)+DH289>$AM31,$AM31-SUM($AN289:DH289),DH289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DI289)+DI289>$AM31,$AM31-SUM($AN289:DI289),DI289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DJ289)+DJ289>$AM31,$AM31-SUM($AN289:DJ289),DJ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DK289)+DK289>$AM31,$AM31-SUM($AN289:DK289),DK289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DL289)+DL289>$AM31,$AM31-SUM($AN289:DL289),DL289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DM289)+DM289>$AM31,$AM31-SUM($AN289:DM289),DM289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DN289)+DN289>$AM31,$AM31-SUM($AN289:DN289),DN289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DO289)+DO289>$AM31,$AM31-SUM($AN289:DO289),DO289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DP289)+DP289>$AM31,$AM31-SUM($AN289:DP289),DP289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DQ289)+DQ289>$AM31,$AM31-SUM($AN289:DQ289),DQ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DR289)+DR289>$AM31,$AM31-SUM($AN289:DR289),DR289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DS289)+DS289>$AM31,$AM31-SUM($AN289:DS289),DS289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DT289)+DT289>$AM31,$AM31-SUM($AN289:DT289),DT289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DU289)+DU289>$AM31,$AM31-SUM($AN289:DU289),DU289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DV289)+DV289>$AM31,$AM31-SUM($AN289:DV289),DV289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DW289)+DW289>$AM31,$AM31-SUM($AN289:DW289),DW289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DX289)+DX289>$AM31,$AM31-SUM($AN289:DX289),DX289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DY289)+DY289>$AM31,$AM31-SUM($AN289:DY289),DY289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:DZ289)+DZ289>$AM31,$AM31-SUM($AN289:DZ289),DZ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EA289)+EA289>$AM31,$AM31-SUM($AN289:EA289),EA289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EB289)+EB289>$AM31,$AM31-SUM($AN289:EB289),EB289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EC289)+EC289>$AM31,$AM31-SUM($AN289:EC289),EC289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:ED289)+ED289>$AM31,$AM31-SUM($AN289:ED289),ED289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EE289)+EE289>$AM31,$AM31-SUM($AN289:EE289),EE289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EF289)+EF289>$AM31,$AM31-SUM($AN289:EF289),EF289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EG289)+EG289>$AM31,$AM31-SUM($AN289:EG289),EG289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EH289)+EH289>$AM31,$AM31-SUM($AN289:EH289),EH289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EI289)+EI289>$AM31,$AM31-SUM($AN289:EI289),EI289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EJ289)+EJ289>$AM31,$AM31-SUM($AN289:EJ289),EJ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EK289)+EK289>$AM31,$AM31-SUM($AN289:EK289),EK289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EL289)+EL289>$AM31,$AM31-SUM($AN289:EL289),EL289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EM289)+EM289>$AM31,$AM31-SUM($AN289:EM289),EM289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EN289)+EN289>$AM31,$AM31-SUM($AN289:EN289),EN289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EO289)+EO289>$AM31,$AM31-SUM($AN289:EO289),EO289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EP289)+EP289>$AM31,$AM31-SUM($AN289:EP289),EP289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EQ289)+EQ289>$AM31,$AM31-SUM($AN289:EQ289),EQ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:ER289)+ER289>$AM31,$AM31-SUM($AN289:ER289),ER289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:ES289)+ES289>$AM31,$AM31-SUM($AN289:ES289),ES289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:ET289)+ET289>$AM31,$AM31-SUM($AN289:ET289),ET289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EU289)+EU289>$AM31,$AM31-SUM($AN289:EU289),EU289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EV289)+EV289>$AM31,$AM31-SUM($AN289:EV289),EV289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EW289)+EW289>$AM31,$AM31-SUM($AN289:EW289),EW289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EX289)+EX289>$AM31,$AM31-SUM($AN289:EX289),EX289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EY289)+EY289>$AM31,$AM31-SUM($AN289:EY289),EY289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:EZ289)+EZ289>$AM31,$AM31-SUM($AN289:EZ289),EZ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FA289)+FA289>$AM31,$AM31-SUM($AN289:FA289),FA289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FB289)+FB289>$AM31,$AM31-SUM($AN289:FB289),FB289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FC289)+FC289>$AM31,$AM31-SUM($AN289:FC289),FC289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FD289)+FD289>$AM31,$AM31-SUM($AN289:FD289),FD289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FE289)+FE289>$AM31,$AM31-SUM($AN289:FE289),FE289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FF289)+FF289>$AM31,$AM31-SUM($AN289:FF289),FF289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FG289)+FG289>$AM31,$AM31-SUM($AN289:FG289),FG289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FH289)+FH289>$AM31,$AM31-SUM($AN289:FH289),FH289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FI289)+FI289>$AM31,$AM31-SUM($AN289:FI289),FI289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FJ289)+FJ289>$AM31,$AM31-SUM($AN289:FJ289),FJ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FK289)+FK289>$AM31,$AM31-SUM($AN289:FK289),FK289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FL289)+FL289>$AM31,$AM31-SUM($AN289:FL289),FL289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FM289)+FM289>$AM31,$AM31-SUM($AN289:FM289),FM289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FN289)+FN289>$AM31,$AM31-SUM($AN289:FN289),FN289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FO289)+FO289>$AM31,$AM31-SUM($AN289:FO289),FO289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FP289)+FP289>$AM31,$AM31-SUM($AN289:FP289),FP289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FQ289)+FQ289>$AM31,$AM31-SUM($AN289:FQ289),FQ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FR289)+FR289>$AM31,$AM31-SUM($AN289:FR289),FR289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FS289)+FS289>$AM31,$AM31-SUM($AN289:FS289),FS289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FT289)+FT289>$AM31,$AM31-SUM($AN289:FT289),FT289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FU289)+FU289>$AM31,$AM31-SUM($AN289:FU289),FU289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FV289)+FV289>$AM31,$AM31-SUM($AN289:FV289),FV289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FW289)+FW289>$AM31,$AM31-SUM($AN289:FW289),FW289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FX289)+FX289>$AM31,$AM31-SUM($AN289:FX289),FX289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FY289)+FY289>$AM31,$AM31-SUM($AN289:FY289),FY289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:FZ289)+FZ289>$AM31,$AM31-SUM($AN289:FZ289),FZ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GA289)+GA289>$AM31,$AM31-SUM($AN289:GA289),GA289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GB289)+GB289>$AM31,$AM31-SUM($AN289:GB289),GB289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GC289)+GC289>$AM31,$AM31-SUM($AN289:GC289),GC289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GD289)+GD289>$AM31,$AM31-SUM($AN289:GD289),GD289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GE289)+GE289>$AM31,$AM31-SUM($AN289:GE289),GE289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GF289)+GF289>$AM31,$AM31-SUM($AN289:GF289),GF289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GG289)+GG289>$AM31,$AM31-SUM($AN289:GG289),GG289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GH289)+GH289>$AM31,$AM31-SUM($AN289:GH289),GH289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GI289)+GI289>$AM31,$AM31-SUM($AN289:GI289),GI289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GJ289)+GJ289>$AM31,$AM31-SUM($AN289:GJ289),GJ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GK289)+GK289>$AM31,$AM31-SUM($AN289:GK289),GK289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GL289)+GL289>$AM31,$AM31-SUM($AN289:GL289),GL289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GM289)+GM289>$AM31,$AM31-SUM($AN289:GM289),GM289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GN289)+GN289>$AM31,$AM31-SUM($AN289:GN289),GN289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GO289)+GO289>$AM31,$AM31-SUM($AN289:GO289),GO289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GP289)+GP289>$AM31,$AM31-SUM($AN289:GP289),GP289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GQ289)+GQ289>$AM31,$AM31-SUM($AN289:GQ289),GQ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GR289)+GR289>$AM31,$AM31-SUM($AN289:GR289),GR289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GS289)+GS289>$AM31,$AM31-SUM($AN289:GS289),GS289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GT289)+GT289>$AM31,$AM31-SUM($AN289:GT289),GT289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GU289)+GU289>$AM31,$AM31-SUM($AN289:GU289),GU289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GV289)+GV289>$AM31,$AM31-SUM($AN289:GV289),GV289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GW289)+GW289>$AM31,$AM31-SUM($AN289:GW289),GW289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GX289)+GX289>$AM31,$AM31-SUM($AN289:GX289),GX289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GY289)+GY289>$AM31,$AM31-SUM($AN289:GY289),GY289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:GZ289)+GZ289>$AM31,$AM31-SUM($AN289:GZ289),GZ289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:HA289)+HA289>$AM31,$AM31-SUM($AN289:HA289),HA289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:HB289)+HB289>$AM31,$AM31-SUM($AN289:HB289),HB289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:HC289)+HC289>$AM31,$AM31-SUM($AN289:HC289),HC289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:HD289)+HD289>$AM31,$AM31-SUM($AN289:HD289),HD289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:HE289)+HE289>$AM31,$AM31-SUM($AN289:HE289),HE289),0)","v":-1.3877787807814457E-16},{"$f":"IF($AN289>0,IF(SUM($AN289:HF289)+HF289>$AM31,$AM31-SUM($AN289:HF289),HF289),0)","v":-1.3877787807814457E-16}]
[]
[null,"Depreciation:  2002 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN24>0,AN24/$F293,AN24)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AO293)+AO293>$AN24,$AN24-SUM($AO293:AO293),AO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AP293)+AP293>$AN24,$AN24-SUM($AO293:AP293),AP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AQ293)+AQ293>$AN24,$AN24-SUM($AO293:AQ293),AQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AR293)+AR293>$AN24,$AN24-SUM($AO293:AR293),AR293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AS293)+AS293>$AN24,$AN24-SUM($AO293:AS293),AS293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AT293)+AT293>$AN24,$AN24-SUM($AO293:AT293),AT293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AU293)+AU293>$AN24,$AN24-SUM($AO293:AU293),AU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AV293)+AV293>$AN24,$AN24-SUM($AO293:AV293),AV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AW293)+AW293>$AN24,$AN24-SUM($AO293:AW293),AW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AX293)+AX293>$AN24,$AN24-SUM($AO293:AX293),AX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AY293)+AY293>$AN24,$AN24-SUM($AO293:AY293),AY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:AZ293)+AZ293>$AN24,$AN24-SUM($AO293:AZ293),AZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BA293)+BA293>$AN24,$AN24-SUM($AO293:BA293),BA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BB293)+BB293>$AN24,$AN24-SUM($AO293:BB293),BB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BC293)+BC293>$AN24,$AN24-SUM($AO293:BC293),BC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BD293)+BD293>$AN24,$AN24-SUM($AO293:BD293),BD293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BE293)+BE293>$AN24,$AN24-SUM($AO293:BE293),BE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BF293)+BF293>$AN24,$AN24-SUM($AO293:BF293),BF293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BG293)+BG293>$AN24,$AN24-SUM($AO293:BG293),BG293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BH293)+BH293>$AN24,$AN24-SUM($AO293:BH293),BH293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BI293)+BI293>$AN24,$AN24-SUM($AO293:BI293),BI293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BJ293)+BJ293>$AN24,$AN24-SUM($AO293:BJ293),BJ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BK293)+BK293>$AN24,$AN24-SUM($AO293:BK293),BK293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BL293)+BL293>$AN24,$AN24-SUM($AO293:BL293),BL293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BM293)+BM293>$AN24,$AN24-SUM($AO293:BM293),BM293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BN293)+BN293>$AN24,$AN24-SUM($AO293:BN293),BN293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BO293)+BO293>$AN24,$AN24-SUM($AO293:BO293),BO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BP293)+BP293>$AN24,$AN24-SUM($AO293:BP293),BP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BQ293)+BQ293>$AN24,$AN24-SUM($AO293:BQ293),BQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BR293)+BR293>$AN24,$AN24-SUM($AO293:BR293),BR293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BS293)+BS293>$AN24,$AN24-SUM($AO293:BS293),BS293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BT293)+BT293>$AN24,$AN24-SUM($AO293:BT293),BT293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BU293)+BU293>$AN24,$AN24-SUM($AO293:BU293),BU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BV293)+BV293>$AN24,$AN24-SUM($AO293:BV293),BV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BW293)+BW293>$AN24,$AN24-SUM($AO293:BW293),BW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BX293)+BX293>$AN24,$AN24-SUM($AO293:BX293),BX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BY293)+BY293>$AN24,$AN24-SUM($AO293:BY293),BY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:BZ293)+BZ293>$AN24,$AN24-SUM($AO293:BZ293),BZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CA293)+CA293>$AN24,$AN24-SUM($AO293:CA293),CA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CB293)+CB293>$AN24,$AN24-SUM($AO293:CB293),CB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CC293)+CC293>$AN24,$AN24-SUM($AO293:CC293),CC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CD293)+CD293>$AN24,$AN24-SUM($AO293:CD293),CD293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CE293)+CE293>$AN24,$AN24-SUM($AO293:CE293),CE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CF293)+CF293>$AN24,$AN24-SUM($AO293:CF293),CF293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CG293)+CG293>$AN24,$AN24-SUM($AO293:CG293),CG293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CH293)+CH293>$AN24,$AN24-SUM($AO293:CH293),CH293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CI293)+CI293>$AN24,$AN24-SUM($AO293:CI293),CI293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CJ293)+CJ293>$AN24,$AN24-SUM($AO293:CJ293),CJ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CK293)+CK293>$AN24,$AN24-SUM($AO293:CK293),CK293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CL293)+CL293>$AN24,$AN24-SUM($AO293:CL293),CL293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CM293)+CM293>$AN24,$AN24-SUM($AO293:CM293),CM293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CN293)+CN293>$AN24,$AN24-SUM($AO293:CN293),CN293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CO293)+CO293>$AN24,$AN24-SUM($AO293:CO293),CO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CP293)+CP293>$AN24,$AN24-SUM($AO293:CP293),CP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CQ293)+CQ293>$AN24,$AN24-SUM($AO293:CQ293),CQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CR293)+CR293>$AN24,$AN24-SUM($AO293:CR293),CR293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CS293)+CS293>$AN24,$AN24-SUM($AO293:CS293),CS293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CT293)+CT293>$AN24,$AN24-SUM($AO293:CT293),CT293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CU293)+CU293>$AN24,$AN24-SUM($AO293:CU293),CU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CV293)+CV293>$AN24,$AN24-SUM($AO293:CV293),CV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CW293)+CW293>$AN24,$AN24-SUM($AO293:CW293),CW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CX293)+CX293>$AN24,$AN24-SUM($AO293:CX293),CX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CY293)+CY293>$AN24,$AN24-SUM($AO293:CY293),CY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:CZ293)+CZ293>$AN24,$AN24-SUM($AO293:CZ293),CZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DA293)+DA293>$AN24,$AN24-SUM($AO293:DA293),DA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DB293)+DB293>$AN24,$AN24-SUM($AO293:DB293),DB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DC293)+DC293>$AN24,$AN24-SUM($AO293:DC293),DC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DD293)+DD293>$AN24,$AN24-SUM($AO293:DD293),DD293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DE293)+DE293>$AN24,$AN24-SUM($AO293:DE293),DE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DF293)+DF293>$AN24,$AN24-SUM($AO293:DF293),DF293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DG293)+DG293>$AN24,$AN24-SUM($AO293:DG293),DG293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DH293)+DH293>$AN24,$AN24-SUM($AO293:DH293),DH293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DI293)+DI293>$AN24,$AN24-SUM($AO293:DI293),DI293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DJ293)+DJ293>$AN24,$AN24-SUM($AO293:DJ293),DJ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DK293)+DK293>$AN24,$AN24-SUM($AO293:DK293),DK293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DL293)+DL293>$AN24,$AN24-SUM($AO293:DL293),DL293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DM293)+DM293>$AN24,$AN24-SUM($AO293:DM293),DM293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DN293)+DN293>$AN24,$AN24-SUM($AO293:DN293),DN293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DO293)+DO293>$AN24,$AN24-SUM($AO293:DO293),DO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DP293)+DP293>$AN24,$AN24-SUM($AO293:DP293),DP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DQ293)+DQ293>$AN24,$AN24-SUM($AO293:DQ293),DQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DR293)+DR293>$AN24,$AN24-SUM($AO293:DR293),DR293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DS293)+DS293>$AN24,$AN24-SUM($AO293:DS293),DS293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DT293)+DT293>$AN24,$AN24-SUM($AO293:DT293),DT293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DU293)+DU293>$AN24,$AN24-SUM($AO293:DU293),DU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DV293)+DV293>$AN24,$AN24-SUM($AO293:DV293),DV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DW293)+DW293>$AN24,$AN24-SUM($AO293:DW293),DW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DX293)+DX293>$AN24,$AN24-SUM($AO293:DX293),DX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DY293)+DY293>$AN24,$AN24-SUM($AO293:DY293),DY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:DZ293)+DZ293>$AN24,$AN24-SUM($AO293:DZ293),DZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EA293)+EA293>$AN24,$AN24-SUM($AO293:EA293),EA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EB293)+EB293>$AN24,$AN24-SUM($AO293:EB293),EB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EC293)+EC293>$AN24,$AN24-SUM($AO293:EC293),EC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:ED293)+ED293>$AN24,$AN24-SUM($AO293:ED293),ED293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EE293)+EE293>$AN24,$AN24-SUM($AO293:EE293),EE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EF293)+EF293>$AN24,$AN24-SUM($AO293:EF293),EF293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EG293)+EG293>$AN24,$AN24-SUM($AO293:EG293),EG293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EH293)+EH293>$AN24,$AN24-SUM($AO293:EH293),EH293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EI293)+EI293>$AN24,$AN24-SUM($AO293:EI293),EI293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EJ293)+EJ293>$AN24,$AN24-SUM($AO293:EJ293),EJ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EK293)+EK293>$AN24,$AN24-SUM($AO293:EK293),EK293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EL293)+EL293>$AN24,$AN24-SUM($AO293:EL293),EL293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EM293)+EM293>$AN24,$AN24-SUM($AO293:EM293),EM293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EN293)+EN293>$AN24,$AN24-SUM($AO293:EN293),EN293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EO293)+EO293>$AN24,$AN24-SUM($AO293:EO293),EO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EP293)+EP293>$AN24,$AN24-SUM($AO293:EP293),EP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EQ293)+EQ293>$AN24,$AN24-SUM($AO293:EQ293),EQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:ER293)+ER293>$AN24,$AN24-SUM($AO293:ER293),ER293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:ES293)+ES293>$AN24,$AN24-SUM($AO293:ES293),ES293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:ET293)+ET293>$AN24,$AN24-SUM($AO293:ET293),ET293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EU293)+EU293>$AN24,$AN24-SUM($AO293:EU293),EU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EV293)+EV293>$AN24,$AN24-SUM($AO293:EV293),EV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EW293)+EW293>$AN24,$AN24-SUM($AO293:EW293),EW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EX293)+EX293>$AN24,$AN24-SUM($AO293:EX293),EX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EY293)+EY293>$AN24,$AN24-SUM($AO293:EY293),EY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:EZ293)+EZ293>$AN24,$AN24-SUM($AO293:EZ293),EZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FA293)+FA293>$AN24,$AN24-SUM($AO293:FA293),FA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FB293)+FB293>$AN24,$AN24-SUM($AO293:FB293),FB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FC293)+FC293>$AN24,$AN24-SUM($AO293:FC293),FC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FD293)+FD293>$AN24,$AN24-SUM($AO293:FD293),FD293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FE293)+FE293>$AN24,$AN24-SUM($AO293:FE293),FE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FF293)+FF293>$AN24,$AN24-SUM($AO293:FF293),FF293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FG293)+FG293>$AN24,$AN24-SUM($AO293:FG293),FG293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FH293)+FH293>$AN24,$AN24-SUM($AO293:FH293),FH293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FI293)+FI293>$AN24,$AN24-SUM($AO293:FI293),FI293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FJ293)+FJ293>$AN24,$AN24-SUM($AO293:FJ293),FJ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FK293)+FK293>$AN24,$AN24-SUM($AO293:FK293),FK293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FL293)+FL293>$AN24,$AN24-SUM($AO293:FL293),FL293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FM293)+FM293>$AN24,$AN24-SUM($AO293:FM293),FM293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FN293)+FN293>$AN24,$AN24-SUM($AO293:FN293),FN293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FO293)+FO293>$AN24,$AN24-SUM($AO293:FO293),FO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FP293)+FP293>$AN24,$AN24-SUM($AO293:FP293),FP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FQ293)+FQ293>$AN24,$AN24-SUM($AO293:FQ293),FQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FR293)+FR293>$AN24,$AN24-SUM($AO293:FR293),FR293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FS293)+FS293>$AN24,$AN24-SUM($AO293:FS293),FS293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FT293)+FT293>$AN24,$AN24-SUM($AO293:FT293),FT293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FU293)+FU293>$AN24,$AN24-SUM($AO293:FU293),FU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FV293)+FV293>$AN24,$AN24-SUM($AO293:FV293),FV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FW293)+FW293>$AN24,$AN24-SUM($AO293:FW293),FW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FX293)+FX293>$AN24,$AN24-SUM($AO293:FX293),FX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FY293)+FY293>$AN24,$AN24-SUM($AO293:FY293),FY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:FZ293)+FZ293>$AN24,$AN24-SUM($AO293:FZ293),FZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GA293)+GA293>$AN24,$AN24-SUM($AO293:GA293),GA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GB293)+GB293>$AN24,$AN24-SUM($AO293:GB293),GB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GC293)+GC293>$AN24,$AN24-SUM($AO293:GC293),GC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GD293)+GD293>$AN24,$AN24-SUM($AO293:GD293),GD293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GE293)+GE293>$AN24,$AN24-SUM($AO293:GE293),GE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GF293)+GF293>$AN24,$AN24-SUM($AO293:GF293),GF293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GG293)+GG293>$AN24,$AN24-SUM($AO293:GG293),GG293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GH293)+GH293>$AN24,$AN24-SUM($AO293:GH293),GH293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GI293)+GI293>$AN24,$AN24-SUM($AO293:GI293),GI293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GJ293)+GJ293>$AN24,$AN24-SUM($AO293:GJ293),GJ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GK293)+GK293>$AN24,$AN24-SUM($AO293:GK293),GK293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GL293)+GL293>$AN24,$AN24-SUM($AO293:GL293),GL293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GM293)+GM293>$AN24,$AN24-SUM($AO293:GM293),GM293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GN293)+GN293>$AN24,$AN24-SUM($AO293:GN293),GN293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GO293)+GO293>$AN24,$AN24-SUM($AO293:GO293),GO293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GP293)+GP293>$AN24,$AN24-SUM($AO293:GP293),GP293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GQ293)+GQ293>$AN24,$AN24-SUM($AO293:GQ293),GQ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GR293)+GR293>$AN24,$AN24-SUM($AO293:GR293),GR293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GS293)+GS293>$AN24,$AN24-SUM($AO293:GS293),GS293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GT293)+GT293>$AN24,$AN24-SUM($AO293:GT293),GT293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GU293)+GU293>$AN24,$AN24-SUM($AO293:GU293),GU293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GV293)+GV293>$AN24,$AN24-SUM($AO293:GV293),GV293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GW293)+GW293>$AN24,$AN24-SUM($AO293:GW293),GW293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GX293)+GX293>$AN24,$AN24-SUM($AO293:GX293),GX293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GY293)+GY293>$AN24,$AN24-SUM($AO293:GY293),GY293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:GZ293)+GZ293>$AN24,$AN24-SUM($AO293:GZ293),GZ293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:HA293)+HA293>$AN24,$AN24-SUM($AO293:HA293),HA293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:HB293)+HB293>$AN24,$AN24-SUM($AO293:HB293),HB293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:HC293)+HC293>$AN24,$AN24-SUM($AO293:HC293),HC293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:HD293)+HD293>$AN24,$AN24-SUM($AO293:HD293),HD293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:HE293)+HE293>$AN24,$AN24-SUM($AO293:HE293),HE293),0)","v":0},{"$f":"IF($AO293>0,IF(SUM($AO293:HF293)+HF293>$AN24,$AN24-SUM($AO293:HF293),HF293),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO294>0,IF(SUM($AO294:AO294)+AO294>$AN25,$AN25-SUM($AO294:AO294),AO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AP294)+AP294>$AN25,$AN25-SUM($AO294:AP294),AP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AQ294)+AQ294>$AN25,$AN25-SUM($AO294:AQ294),AQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AR294)+AR294>$AN25,$AN25-SUM($AO294:AR294),AR294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AS294)+AS294>$AN25,$AN25-SUM($AO294:AS294),AS294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AT294)+AT294>$AN25,$AN25-SUM($AO294:AT294),AT294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AU294)+AU294>$AN25,$AN25-SUM($AO294:AU294),AU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AV294)+AV294>$AN25,$AN25-SUM($AO294:AV294),AV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AW294)+AW294>$AN25,$AN25-SUM($AO294:AW294),AW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AX294)+AX294>$AN25,$AN25-SUM($AO294:AX294),AX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AY294)+AY294>$AN25,$AN25-SUM($AO294:AY294),AY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:AZ294)+AZ294>$AN25,$AN25-SUM($AO294:AZ294),AZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BA294)+BA294>$AN25,$AN25-SUM($AO294:BA294),BA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BB294)+BB294>$AN25,$AN25-SUM($AO294:BB294),BB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BC294)+BC294>$AN25,$AN25-SUM($AO294:BC294),BC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BD294)+BD294>$AN25,$AN25-SUM($AO294:BD294),BD294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BE294)+BE294>$AN25,$AN25-SUM($AO294:BE294),BE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BF294)+BF294>$AN25,$AN25-SUM($AO294:BF294),BF294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BG294)+BG294>$AN25,$AN25-SUM($AO294:BG294),BG294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BH294)+BH294>$AN25,$AN25-SUM($AO294:BH294),BH294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BI294)+BI294>$AN25,$AN25-SUM($AO294:BI294),BI294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BJ294)+BJ294>$AN25,$AN25-SUM($AO294:BJ294),BJ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BK294)+BK294>$AN25,$AN25-SUM($AO294:BK294),BK294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BL294)+BL294>$AN25,$AN25-SUM($AO294:BL294),BL294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BM294)+BM294>$AN25,$AN25-SUM($AO294:BM294),BM294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BN294)+BN294>$AN25,$AN25-SUM($AO294:BN294),BN294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BO294)+BO294>$AN25,$AN25-SUM($AO294:BO294),BO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BP294)+BP294>$AN25,$AN25-SUM($AO294:BP294),BP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BQ294)+BQ294>$AN25,$AN25-SUM($AO294:BQ294),BQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BR294)+BR294>$AN25,$AN25-SUM($AO294:BR294),BR294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BS294)+BS294>$AN25,$AN25-SUM($AO294:BS294),BS294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BT294)+BT294>$AN25,$AN25-SUM($AO294:BT294),BT294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BU294)+BU294>$AN25,$AN25-SUM($AO294:BU294),BU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BV294)+BV294>$AN25,$AN25-SUM($AO294:BV294),BV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BW294)+BW294>$AN25,$AN25-SUM($AO294:BW294),BW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BX294)+BX294>$AN25,$AN25-SUM($AO294:BX294),BX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BY294)+BY294>$AN25,$AN25-SUM($AO294:BY294),BY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:BZ294)+BZ294>$AN25,$AN25-SUM($AO294:BZ294),BZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CA294)+CA294>$AN25,$AN25-SUM($AO294:CA294),CA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CB294)+CB294>$AN25,$AN25-SUM($AO294:CB294),CB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CC294)+CC294>$AN25,$AN25-SUM($AO294:CC294),CC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CD294)+CD294>$AN25,$AN25-SUM($AO294:CD294),CD294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CE294)+CE294>$AN25,$AN25-SUM($AO294:CE294),CE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CF294)+CF294>$AN25,$AN25-SUM($AO294:CF294),CF294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CG294)+CG294>$AN25,$AN25-SUM($AO294:CG294),CG294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CH294)+CH294>$AN25,$AN25-SUM($AO294:CH294),CH294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CI294)+CI294>$AN25,$AN25-SUM($AO294:CI294),CI294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CJ294)+CJ294>$AN25,$AN25-SUM($AO294:CJ294),CJ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CK294)+CK294>$AN25,$AN25-SUM($AO294:CK294),CK294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CL294)+CL294>$AN25,$AN25-SUM($AO294:CL294),CL294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CM294)+CM294>$AN25,$AN25-SUM($AO294:CM294),CM294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CN294)+CN294>$AN25,$AN25-SUM($AO294:CN294),CN294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CO294)+CO294>$AN25,$AN25-SUM($AO294:CO294),CO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CP294)+CP294>$AN25,$AN25-SUM($AO294:CP294),CP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CQ294)+CQ294>$AN25,$AN25-SUM($AO294:CQ294),CQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CR294)+CR294>$AN25,$AN25-SUM($AO294:CR294),CR294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CS294)+CS294>$AN25,$AN25-SUM($AO294:CS294),CS294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CT294)+CT294>$AN25,$AN25-SUM($AO294:CT294),CT294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CU294)+CU294>$AN25,$AN25-SUM($AO294:CU294),CU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CV294)+CV294>$AN25,$AN25-SUM($AO294:CV294),CV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CW294)+CW294>$AN25,$AN25-SUM($AO294:CW294),CW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CX294)+CX294>$AN25,$AN25-SUM($AO294:CX294),CX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CY294)+CY294>$AN25,$AN25-SUM($AO294:CY294),CY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:CZ294)+CZ294>$AN25,$AN25-SUM($AO294:CZ294),CZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DA294)+DA294>$AN25,$AN25-SUM($AO294:DA294),DA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DB294)+DB294>$AN25,$AN25-SUM($AO294:DB294),DB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DC294)+DC294>$AN25,$AN25-SUM($AO294:DC294),DC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DD294)+DD294>$AN25,$AN25-SUM($AO294:DD294),DD294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DE294)+DE294>$AN25,$AN25-SUM($AO294:DE294),DE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DF294)+DF294>$AN25,$AN25-SUM($AO294:DF294),DF294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DG294)+DG294>$AN25,$AN25-SUM($AO294:DG294),DG294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DH294)+DH294>$AN25,$AN25-SUM($AO294:DH294),DH294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DI294)+DI294>$AN25,$AN25-SUM($AO294:DI294),DI294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DJ294)+DJ294>$AN25,$AN25-SUM($AO294:DJ294),DJ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DK294)+DK294>$AN25,$AN25-SUM($AO294:DK294),DK294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DL294)+DL294>$AN25,$AN25-SUM($AO294:DL294),DL294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DM294)+DM294>$AN25,$AN25-SUM($AO294:DM294),DM294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DN294)+DN294>$AN25,$AN25-SUM($AO294:DN294),DN294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DO294)+DO294>$AN25,$AN25-SUM($AO294:DO294),DO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DP294)+DP294>$AN25,$AN25-SUM($AO294:DP294),DP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DQ294)+DQ294>$AN25,$AN25-SUM($AO294:DQ294),DQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DR294)+DR294>$AN25,$AN25-SUM($AO294:DR294),DR294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DS294)+DS294>$AN25,$AN25-SUM($AO294:DS294),DS294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DT294)+DT294>$AN25,$AN25-SUM($AO294:DT294),DT294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DU294)+DU294>$AN25,$AN25-SUM($AO294:DU294),DU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DV294)+DV294>$AN25,$AN25-SUM($AO294:DV294),DV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DW294)+DW294>$AN25,$AN25-SUM($AO294:DW294),DW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DX294)+DX294>$AN25,$AN25-SUM($AO294:DX294),DX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DY294)+DY294>$AN25,$AN25-SUM($AO294:DY294),DY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:DZ294)+DZ294>$AN25,$AN25-SUM($AO294:DZ294),DZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EA294)+EA294>$AN25,$AN25-SUM($AO294:EA294),EA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EB294)+EB294>$AN25,$AN25-SUM($AO294:EB294),EB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EC294)+EC294>$AN25,$AN25-SUM($AO294:EC294),EC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:ED294)+ED294>$AN25,$AN25-SUM($AO294:ED294),ED294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EE294)+EE294>$AN25,$AN25-SUM($AO294:EE294),EE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EF294)+EF294>$AN25,$AN25-SUM($AO294:EF294),EF294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EG294)+EG294>$AN25,$AN25-SUM($AO294:EG294),EG294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EH294)+EH294>$AN25,$AN25-SUM($AO294:EH294),EH294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EI294)+EI294>$AN25,$AN25-SUM($AO294:EI294),EI294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EJ294)+EJ294>$AN25,$AN25-SUM($AO294:EJ294),EJ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EK294)+EK294>$AN25,$AN25-SUM($AO294:EK294),EK294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EL294)+EL294>$AN25,$AN25-SUM($AO294:EL294),EL294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EM294)+EM294>$AN25,$AN25-SUM($AO294:EM294),EM294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EN294)+EN294>$AN25,$AN25-SUM($AO294:EN294),EN294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EO294)+EO294>$AN25,$AN25-SUM($AO294:EO294),EO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EP294)+EP294>$AN25,$AN25-SUM($AO294:EP294),EP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EQ294)+EQ294>$AN25,$AN25-SUM($AO294:EQ294),EQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:ER294)+ER294>$AN25,$AN25-SUM($AO294:ER294),ER294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:ES294)+ES294>$AN25,$AN25-SUM($AO294:ES294),ES294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:ET294)+ET294>$AN25,$AN25-SUM($AO294:ET294),ET294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EU294)+EU294>$AN25,$AN25-SUM($AO294:EU294),EU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EV294)+EV294>$AN25,$AN25-SUM($AO294:EV294),EV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EW294)+EW294>$AN25,$AN25-SUM($AO294:EW294),EW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EX294)+EX294>$AN25,$AN25-SUM($AO294:EX294),EX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EY294)+EY294>$AN25,$AN25-SUM($AO294:EY294),EY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:EZ294)+EZ294>$AN25,$AN25-SUM($AO294:EZ294),EZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FA294)+FA294>$AN25,$AN25-SUM($AO294:FA294),FA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FB294)+FB294>$AN25,$AN25-SUM($AO294:FB294),FB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FC294)+FC294>$AN25,$AN25-SUM($AO294:FC294),FC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FD294)+FD294>$AN25,$AN25-SUM($AO294:FD294),FD294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FE294)+FE294>$AN25,$AN25-SUM($AO294:FE294),FE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FF294)+FF294>$AN25,$AN25-SUM($AO294:FF294),FF294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FG294)+FG294>$AN25,$AN25-SUM($AO294:FG294),FG294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FH294)+FH294>$AN25,$AN25-SUM($AO294:FH294),FH294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FI294)+FI294>$AN25,$AN25-SUM($AO294:FI294),FI294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FJ294)+FJ294>$AN25,$AN25-SUM($AO294:FJ294),FJ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FK294)+FK294>$AN25,$AN25-SUM($AO294:FK294),FK294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FL294)+FL294>$AN25,$AN25-SUM($AO294:FL294),FL294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FM294)+FM294>$AN25,$AN25-SUM($AO294:FM294),FM294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FN294)+FN294>$AN25,$AN25-SUM($AO294:FN294),FN294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FO294)+FO294>$AN25,$AN25-SUM($AO294:FO294),FO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FP294)+FP294>$AN25,$AN25-SUM($AO294:FP294),FP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FQ294)+FQ294>$AN25,$AN25-SUM($AO294:FQ294),FQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FR294)+FR294>$AN25,$AN25-SUM($AO294:FR294),FR294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FS294)+FS294>$AN25,$AN25-SUM($AO294:FS294),FS294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FT294)+FT294>$AN25,$AN25-SUM($AO294:FT294),FT294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FU294)+FU294>$AN25,$AN25-SUM($AO294:FU294),FU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FV294)+FV294>$AN25,$AN25-SUM($AO294:FV294),FV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FW294)+FW294>$AN25,$AN25-SUM($AO294:FW294),FW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FX294)+FX294>$AN25,$AN25-SUM($AO294:FX294),FX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FY294)+FY294>$AN25,$AN25-SUM($AO294:FY294),FY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:FZ294)+FZ294>$AN25,$AN25-SUM($AO294:FZ294),FZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GA294)+GA294>$AN25,$AN25-SUM($AO294:GA294),GA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GB294)+GB294>$AN25,$AN25-SUM($AO294:GB294),GB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GC294)+GC294>$AN25,$AN25-SUM($AO294:GC294),GC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GD294)+GD294>$AN25,$AN25-SUM($AO294:GD294),GD294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GE294)+GE294>$AN25,$AN25-SUM($AO294:GE294),GE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GF294)+GF294>$AN25,$AN25-SUM($AO294:GF294),GF294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GG294)+GG294>$AN25,$AN25-SUM($AO294:GG294),GG294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GH294)+GH294>$AN25,$AN25-SUM($AO294:GH294),GH294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GI294)+GI294>$AN25,$AN25-SUM($AO294:GI294),GI294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GJ294)+GJ294>$AN25,$AN25-SUM($AO294:GJ294),GJ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GK294)+GK294>$AN25,$AN25-SUM($AO294:GK294),GK294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GL294)+GL294>$AN25,$AN25-SUM($AO294:GL294),GL294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GM294)+GM294>$AN25,$AN25-SUM($AO294:GM294),GM294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GN294)+GN294>$AN25,$AN25-SUM($AO294:GN294),GN294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GO294)+GO294>$AN25,$AN25-SUM($AO294:GO294),GO294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GP294)+GP294>$AN25,$AN25-SUM($AO294:GP294),GP294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GQ294)+GQ294>$AN25,$AN25-SUM($AO294:GQ294),GQ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GR294)+GR294>$AN25,$AN25-SUM($AO294:GR294),GR294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GS294)+GS294>$AN25,$AN25-SUM($AO294:GS294),GS294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GT294)+GT294>$AN25,$AN25-SUM($AO294:GT294),GT294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GU294)+GU294>$AN25,$AN25-SUM($AO294:GU294),GU294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GV294)+GV294>$AN25,$AN25-SUM($AO294:GV294),GV294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GW294)+GW294>$AN25,$AN25-SUM($AO294:GW294),GW294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GX294)+GX294>$AN25,$AN25-SUM($AO294:GX294),GX294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GY294)+GY294>$AN25,$AN25-SUM($AO294:GY294),GY294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:GZ294)+GZ294>$AN25,$AN25-SUM($AO294:GZ294),GZ294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:HA294)+HA294>$AN25,$AN25-SUM($AO294:HA294),HA294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:HB294)+HB294>$AN25,$AN25-SUM($AO294:HB294),HB294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:HC294)+HC294>$AN25,$AN25-SUM($AO294:HC294),HC294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:HD294)+HD294>$AN25,$AN25-SUM($AO294:HD294),HD294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:HE294)+HE294>$AN25,$AN25-SUM($AO294:HE294),HE294),0)","v":0},{"$f":"IF($AO294>0,IF(SUM($AO294:HF294)+HF294>$AN25,$AN25-SUM($AO294:HF294),HF294),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO295>0,IF(SUM($AO295:AO295)+AO295>$AN26,$AN26-SUM($AO295:AO295),AO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AP295)+AP295>$AN26,$AN26-SUM($AO295:AP295),AP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AQ295)+AQ295>$AN26,$AN26-SUM($AO295:AQ295),AQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AR295)+AR295>$AN26,$AN26-SUM($AO295:AR295),AR295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AS295)+AS295>$AN26,$AN26-SUM($AO295:AS295),AS295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AT295)+AT295>$AN26,$AN26-SUM($AO295:AT295),AT295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AU295)+AU295>$AN26,$AN26-SUM($AO295:AU295),AU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AV295)+AV295>$AN26,$AN26-SUM($AO295:AV295),AV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AW295)+AW295>$AN26,$AN26-SUM($AO295:AW295),AW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AX295)+AX295>$AN26,$AN26-SUM($AO295:AX295),AX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AY295)+AY295>$AN26,$AN26-SUM($AO295:AY295),AY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:AZ295)+AZ295>$AN26,$AN26-SUM($AO295:AZ295),AZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BA295)+BA295>$AN26,$AN26-SUM($AO295:BA295),BA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BB295)+BB295>$AN26,$AN26-SUM($AO295:BB295),BB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BC295)+BC295>$AN26,$AN26-SUM($AO295:BC295),BC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BD295)+BD295>$AN26,$AN26-SUM($AO295:BD295),BD295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BE295)+BE295>$AN26,$AN26-SUM($AO295:BE295),BE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BF295)+BF295>$AN26,$AN26-SUM($AO295:BF295),BF295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BG295)+BG295>$AN26,$AN26-SUM($AO295:BG295),BG295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BH295)+BH295>$AN26,$AN26-SUM($AO295:BH295),BH295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BI295)+BI295>$AN26,$AN26-SUM($AO295:BI295),BI295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BJ295)+BJ295>$AN26,$AN26-SUM($AO295:BJ295),BJ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BK295)+BK295>$AN26,$AN26-SUM($AO295:BK295),BK295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BL295)+BL295>$AN26,$AN26-SUM($AO295:BL295),BL295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BM295)+BM295>$AN26,$AN26-SUM($AO295:BM295),BM295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BN295)+BN295>$AN26,$AN26-SUM($AO295:BN295),BN295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BO295)+BO295>$AN26,$AN26-SUM($AO295:BO295),BO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BP295)+BP295>$AN26,$AN26-SUM($AO295:BP295),BP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BQ295)+BQ295>$AN26,$AN26-SUM($AO295:BQ295),BQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BR295)+BR295>$AN26,$AN26-SUM($AO295:BR295),BR295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BS295)+BS295>$AN26,$AN26-SUM($AO295:BS295),BS295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BT295)+BT295>$AN26,$AN26-SUM($AO295:BT295),BT295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BU295)+BU295>$AN26,$AN26-SUM($AO295:BU295),BU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BV295)+BV295>$AN26,$AN26-SUM($AO295:BV295),BV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BW295)+BW295>$AN26,$AN26-SUM($AO295:BW295),BW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BX295)+BX295>$AN26,$AN26-SUM($AO295:BX295),BX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BY295)+BY295>$AN26,$AN26-SUM($AO295:BY295),BY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:BZ295)+BZ295>$AN26,$AN26-SUM($AO295:BZ295),BZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CA295)+CA295>$AN26,$AN26-SUM($AO295:CA295),CA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CB295)+CB295>$AN26,$AN26-SUM($AO295:CB295),CB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CC295)+CC295>$AN26,$AN26-SUM($AO295:CC295),CC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CD295)+CD295>$AN26,$AN26-SUM($AO295:CD295),CD295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CE295)+CE295>$AN26,$AN26-SUM($AO295:CE295),CE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CF295)+CF295>$AN26,$AN26-SUM($AO295:CF295),CF295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CG295)+CG295>$AN26,$AN26-SUM($AO295:CG295),CG295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CH295)+CH295>$AN26,$AN26-SUM($AO295:CH295),CH295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CI295)+CI295>$AN26,$AN26-SUM($AO295:CI295),CI295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CJ295)+CJ295>$AN26,$AN26-SUM($AO295:CJ295),CJ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CK295)+CK295>$AN26,$AN26-SUM($AO295:CK295),CK295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CL295)+CL295>$AN26,$AN26-SUM($AO295:CL295),CL295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CM295)+CM295>$AN26,$AN26-SUM($AO295:CM295),CM295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CN295)+CN295>$AN26,$AN26-SUM($AO295:CN295),CN295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CO295)+CO295>$AN26,$AN26-SUM($AO295:CO295),CO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CP295)+CP295>$AN26,$AN26-SUM($AO295:CP295),CP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CQ295)+CQ295>$AN26,$AN26-SUM($AO295:CQ295),CQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CR295)+CR295>$AN26,$AN26-SUM($AO295:CR295),CR295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CS295)+CS295>$AN26,$AN26-SUM($AO295:CS295),CS295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CT295)+CT295>$AN26,$AN26-SUM($AO295:CT295),CT295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CU295)+CU295>$AN26,$AN26-SUM($AO295:CU295),CU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CV295)+CV295>$AN26,$AN26-SUM($AO295:CV295),CV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CW295)+CW295>$AN26,$AN26-SUM($AO295:CW295),CW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CX295)+CX295>$AN26,$AN26-SUM($AO295:CX295),CX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CY295)+CY295>$AN26,$AN26-SUM($AO295:CY295),CY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:CZ295)+CZ295>$AN26,$AN26-SUM($AO295:CZ295),CZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DA295)+DA295>$AN26,$AN26-SUM($AO295:DA295),DA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DB295)+DB295>$AN26,$AN26-SUM($AO295:DB295),DB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DC295)+DC295>$AN26,$AN26-SUM($AO295:DC295),DC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DD295)+DD295>$AN26,$AN26-SUM($AO295:DD295),DD295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DE295)+DE295>$AN26,$AN26-SUM($AO295:DE295),DE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DF295)+DF295>$AN26,$AN26-SUM($AO295:DF295),DF295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DG295)+DG295>$AN26,$AN26-SUM($AO295:DG295),DG295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DH295)+DH295>$AN26,$AN26-SUM($AO295:DH295),DH295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DI295)+DI295>$AN26,$AN26-SUM($AO295:DI295),DI295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DJ295)+DJ295>$AN26,$AN26-SUM($AO295:DJ295),DJ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DK295)+DK295>$AN26,$AN26-SUM($AO295:DK295),DK295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DL295)+DL295>$AN26,$AN26-SUM($AO295:DL295),DL295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DM295)+DM295>$AN26,$AN26-SUM($AO295:DM295),DM295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DN295)+DN295>$AN26,$AN26-SUM($AO295:DN295),DN295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DO295)+DO295>$AN26,$AN26-SUM($AO295:DO295),DO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DP295)+DP295>$AN26,$AN26-SUM($AO295:DP295),DP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DQ295)+DQ295>$AN26,$AN26-SUM($AO295:DQ295),DQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DR295)+DR295>$AN26,$AN26-SUM($AO295:DR295),DR295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DS295)+DS295>$AN26,$AN26-SUM($AO295:DS295),DS295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DT295)+DT295>$AN26,$AN26-SUM($AO295:DT295),DT295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DU295)+DU295>$AN26,$AN26-SUM($AO295:DU295),DU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DV295)+DV295>$AN26,$AN26-SUM($AO295:DV295),DV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DW295)+DW295>$AN26,$AN26-SUM($AO295:DW295),DW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DX295)+DX295>$AN26,$AN26-SUM($AO295:DX295),DX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DY295)+DY295>$AN26,$AN26-SUM($AO295:DY295),DY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:DZ295)+DZ295>$AN26,$AN26-SUM($AO295:DZ295),DZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EA295)+EA295>$AN26,$AN26-SUM($AO295:EA295),EA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EB295)+EB295>$AN26,$AN26-SUM($AO295:EB295),EB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EC295)+EC295>$AN26,$AN26-SUM($AO295:EC295),EC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:ED295)+ED295>$AN26,$AN26-SUM($AO295:ED295),ED295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EE295)+EE295>$AN26,$AN26-SUM($AO295:EE295),EE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EF295)+EF295>$AN26,$AN26-SUM($AO295:EF295),EF295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EG295)+EG295>$AN26,$AN26-SUM($AO295:EG295),EG295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EH295)+EH295>$AN26,$AN26-SUM($AO295:EH295),EH295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EI295)+EI295>$AN26,$AN26-SUM($AO295:EI295),EI295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EJ295)+EJ295>$AN26,$AN26-SUM($AO295:EJ295),EJ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EK295)+EK295>$AN26,$AN26-SUM($AO295:EK295),EK295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EL295)+EL295>$AN26,$AN26-SUM($AO295:EL295),EL295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EM295)+EM295>$AN26,$AN26-SUM($AO295:EM295),EM295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EN295)+EN295>$AN26,$AN26-SUM($AO295:EN295),EN295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EO295)+EO295>$AN26,$AN26-SUM($AO295:EO295),EO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EP295)+EP295>$AN26,$AN26-SUM($AO295:EP295),EP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EQ295)+EQ295>$AN26,$AN26-SUM($AO295:EQ295),EQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:ER295)+ER295>$AN26,$AN26-SUM($AO295:ER295),ER295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:ES295)+ES295>$AN26,$AN26-SUM($AO295:ES295),ES295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:ET295)+ET295>$AN26,$AN26-SUM($AO295:ET295),ET295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EU295)+EU295>$AN26,$AN26-SUM($AO295:EU295),EU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EV295)+EV295>$AN26,$AN26-SUM($AO295:EV295),EV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EW295)+EW295>$AN26,$AN26-SUM($AO295:EW295),EW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EX295)+EX295>$AN26,$AN26-SUM($AO295:EX295),EX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EY295)+EY295>$AN26,$AN26-SUM($AO295:EY295),EY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:EZ295)+EZ295>$AN26,$AN26-SUM($AO295:EZ295),EZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FA295)+FA295>$AN26,$AN26-SUM($AO295:FA295),FA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FB295)+FB295>$AN26,$AN26-SUM($AO295:FB295),FB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FC295)+FC295>$AN26,$AN26-SUM($AO295:FC295),FC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FD295)+FD295>$AN26,$AN26-SUM($AO295:FD295),FD295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FE295)+FE295>$AN26,$AN26-SUM($AO295:FE295),FE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FF295)+FF295>$AN26,$AN26-SUM($AO295:FF295),FF295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FG295)+FG295>$AN26,$AN26-SUM($AO295:FG295),FG295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FH295)+FH295>$AN26,$AN26-SUM($AO295:FH295),FH295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FI295)+FI295>$AN26,$AN26-SUM($AO295:FI295),FI295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FJ295)+FJ295>$AN26,$AN26-SUM($AO295:FJ295),FJ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FK295)+FK295>$AN26,$AN26-SUM($AO295:FK295),FK295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FL295)+FL295>$AN26,$AN26-SUM($AO295:FL295),FL295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FM295)+FM295>$AN26,$AN26-SUM($AO295:FM295),FM295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FN295)+FN295>$AN26,$AN26-SUM($AO295:FN295),FN295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FO295)+FO295>$AN26,$AN26-SUM($AO295:FO295),FO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FP295)+FP295>$AN26,$AN26-SUM($AO295:FP295),FP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FQ295)+FQ295>$AN26,$AN26-SUM($AO295:FQ295),FQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FR295)+FR295>$AN26,$AN26-SUM($AO295:FR295),FR295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FS295)+FS295>$AN26,$AN26-SUM($AO295:FS295),FS295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FT295)+FT295>$AN26,$AN26-SUM($AO295:FT295),FT295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FU295)+FU295>$AN26,$AN26-SUM($AO295:FU295),FU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FV295)+FV295>$AN26,$AN26-SUM($AO295:FV295),FV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FW295)+FW295>$AN26,$AN26-SUM($AO295:FW295),FW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FX295)+FX295>$AN26,$AN26-SUM($AO295:FX295),FX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FY295)+FY295>$AN26,$AN26-SUM($AO295:FY295),FY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:FZ295)+FZ295>$AN26,$AN26-SUM($AO295:FZ295),FZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GA295)+GA295>$AN26,$AN26-SUM($AO295:GA295),GA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GB295)+GB295>$AN26,$AN26-SUM($AO295:GB295),GB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GC295)+GC295>$AN26,$AN26-SUM($AO295:GC295),GC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GD295)+GD295>$AN26,$AN26-SUM($AO295:GD295),GD295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GE295)+GE295>$AN26,$AN26-SUM($AO295:GE295),GE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GF295)+GF295>$AN26,$AN26-SUM($AO295:GF295),GF295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GG295)+GG295>$AN26,$AN26-SUM($AO295:GG295),GG295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GH295)+GH295>$AN26,$AN26-SUM($AO295:GH295),GH295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GI295)+GI295>$AN26,$AN26-SUM($AO295:GI295),GI295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GJ295)+GJ295>$AN26,$AN26-SUM($AO295:GJ295),GJ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GK295)+GK295>$AN26,$AN26-SUM($AO295:GK295),GK295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GL295)+GL295>$AN26,$AN26-SUM($AO295:GL295),GL295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GM295)+GM295>$AN26,$AN26-SUM($AO295:GM295),GM295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GN295)+GN295>$AN26,$AN26-SUM($AO295:GN295),GN295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GO295)+GO295>$AN26,$AN26-SUM($AO295:GO295),GO295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GP295)+GP295>$AN26,$AN26-SUM($AO295:GP295),GP295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GQ295)+GQ295>$AN26,$AN26-SUM($AO295:GQ295),GQ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GR295)+GR295>$AN26,$AN26-SUM($AO295:GR295),GR295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GS295)+GS295>$AN26,$AN26-SUM($AO295:GS295),GS295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GT295)+GT295>$AN26,$AN26-SUM($AO295:GT295),GT295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GU295)+GU295>$AN26,$AN26-SUM($AO295:GU295),GU295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GV295)+GV295>$AN26,$AN26-SUM($AO295:GV295),GV295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GW295)+GW295>$AN26,$AN26-SUM($AO295:GW295),GW295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GX295)+GX295>$AN26,$AN26-SUM($AO295:GX295),GX295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GY295)+GY295>$AN26,$AN26-SUM($AO295:GY295),GY295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:GZ295)+GZ295>$AN26,$AN26-SUM($AO295:GZ295),GZ295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:HA295)+HA295>$AN26,$AN26-SUM($AO295:HA295),HA295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:HB295)+HB295>$AN26,$AN26-SUM($AO295:HB295),HB295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:HC295)+HC295>$AN26,$AN26-SUM($AO295:HC295),HC295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:HD295)+HD295>$AN26,$AN26-SUM($AO295:HD295),HD295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:HE295)+HE295>$AN26,$AN26-SUM($AO295:HE295),HE295),0)","v":0},{"$f":"IF($AO295>0,IF(SUM($AO295:HF295)+HF295>$AN26,$AN26-SUM($AO295:HF295),HF295),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO296>0,IF(SUM($AO296:AO296)+AO296>$AN27,$AN27-SUM($AO296:AO296),AO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AP296)+AP296>$AN27,$AN27-SUM($AO296:AP296),AP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AQ296)+AQ296>$AN27,$AN27-SUM($AO296:AQ296),AQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AR296)+AR296>$AN27,$AN27-SUM($AO296:AR296),AR296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AS296)+AS296>$AN27,$AN27-SUM($AO296:AS296),AS296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AT296)+AT296>$AN27,$AN27-SUM($AO296:AT296),AT296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AU296)+AU296>$AN27,$AN27-SUM($AO296:AU296),AU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AV296)+AV296>$AN27,$AN27-SUM($AO296:AV296),AV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AW296)+AW296>$AN27,$AN27-SUM($AO296:AW296),AW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AX296)+AX296>$AN27,$AN27-SUM($AO296:AX296),AX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AY296)+AY296>$AN27,$AN27-SUM($AO296:AY296),AY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:AZ296)+AZ296>$AN27,$AN27-SUM($AO296:AZ296),AZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BA296)+BA296>$AN27,$AN27-SUM($AO296:BA296),BA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BB296)+BB296>$AN27,$AN27-SUM($AO296:BB296),BB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BC296)+BC296>$AN27,$AN27-SUM($AO296:BC296),BC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BD296)+BD296>$AN27,$AN27-SUM($AO296:BD296),BD296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BE296)+BE296>$AN27,$AN27-SUM($AO296:BE296),BE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BF296)+BF296>$AN27,$AN27-SUM($AO296:BF296),BF296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BG296)+BG296>$AN27,$AN27-SUM($AO296:BG296),BG296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BH296)+BH296>$AN27,$AN27-SUM($AO296:BH296),BH296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BI296)+BI296>$AN27,$AN27-SUM($AO296:BI296),BI296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BJ296)+BJ296>$AN27,$AN27-SUM($AO296:BJ296),BJ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BK296)+BK296>$AN27,$AN27-SUM($AO296:BK296),BK296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BL296)+BL296>$AN27,$AN27-SUM($AO296:BL296),BL296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BM296)+BM296>$AN27,$AN27-SUM($AO296:BM296),BM296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BN296)+BN296>$AN27,$AN27-SUM($AO296:BN296),BN296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BO296)+BO296>$AN27,$AN27-SUM($AO296:BO296),BO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BP296)+BP296>$AN27,$AN27-SUM($AO296:BP296),BP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BQ296)+BQ296>$AN27,$AN27-SUM($AO296:BQ296),BQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BR296)+BR296>$AN27,$AN27-SUM($AO296:BR296),BR296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BS296)+BS296>$AN27,$AN27-SUM($AO296:BS296),BS296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BT296)+BT296>$AN27,$AN27-SUM($AO296:BT296),BT296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BU296)+BU296>$AN27,$AN27-SUM($AO296:BU296),BU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BV296)+BV296>$AN27,$AN27-SUM($AO296:BV296),BV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BW296)+BW296>$AN27,$AN27-SUM($AO296:BW296),BW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BX296)+BX296>$AN27,$AN27-SUM($AO296:BX296),BX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BY296)+BY296>$AN27,$AN27-SUM($AO296:BY296),BY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:BZ296)+BZ296>$AN27,$AN27-SUM($AO296:BZ296),BZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CA296)+CA296>$AN27,$AN27-SUM($AO296:CA296),CA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CB296)+CB296>$AN27,$AN27-SUM($AO296:CB296),CB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CC296)+CC296>$AN27,$AN27-SUM($AO296:CC296),CC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CD296)+CD296>$AN27,$AN27-SUM($AO296:CD296),CD296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CE296)+CE296>$AN27,$AN27-SUM($AO296:CE296),CE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CF296)+CF296>$AN27,$AN27-SUM($AO296:CF296),CF296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CG296)+CG296>$AN27,$AN27-SUM($AO296:CG296),CG296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CH296)+CH296>$AN27,$AN27-SUM($AO296:CH296),CH296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CI296)+CI296>$AN27,$AN27-SUM($AO296:CI296),CI296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CJ296)+CJ296>$AN27,$AN27-SUM($AO296:CJ296),CJ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CK296)+CK296>$AN27,$AN27-SUM($AO296:CK296),CK296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CL296)+CL296>$AN27,$AN27-SUM($AO296:CL296),CL296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CM296)+CM296>$AN27,$AN27-SUM($AO296:CM296),CM296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CN296)+CN296>$AN27,$AN27-SUM($AO296:CN296),CN296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CO296)+CO296>$AN27,$AN27-SUM($AO296:CO296),CO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CP296)+CP296>$AN27,$AN27-SUM($AO296:CP296),CP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CQ296)+CQ296>$AN27,$AN27-SUM($AO296:CQ296),CQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CR296)+CR296>$AN27,$AN27-SUM($AO296:CR296),CR296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CS296)+CS296>$AN27,$AN27-SUM($AO296:CS296),CS296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CT296)+CT296>$AN27,$AN27-SUM($AO296:CT296),CT296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CU296)+CU296>$AN27,$AN27-SUM($AO296:CU296),CU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CV296)+CV296>$AN27,$AN27-SUM($AO296:CV296),CV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CW296)+CW296>$AN27,$AN27-SUM($AO296:CW296),CW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CX296)+CX296>$AN27,$AN27-SUM($AO296:CX296),CX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CY296)+CY296>$AN27,$AN27-SUM($AO296:CY296),CY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:CZ296)+CZ296>$AN27,$AN27-SUM($AO296:CZ296),CZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DA296)+DA296>$AN27,$AN27-SUM($AO296:DA296),DA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DB296)+DB296>$AN27,$AN27-SUM($AO296:DB296),DB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DC296)+DC296>$AN27,$AN27-SUM($AO296:DC296),DC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DD296)+DD296>$AN27,$AN27-SUM($AO296:DD296),DD296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DE296)+DE296>$AN27,$AN27-SUM($AO296:DE296),DE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DF296)+DF296>$AN27,$AN27-SUM($AO296:DF296),DF296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DG296)+DG296>$AN27,$AN27-SUM($AO296:DG296),DG296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DH296)+DH296>$AN27,$AN27-SUM($AO296:DH296),DH296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DI296)+DI296>$AN27,$AN27-SUM($AO296:DI296),DI296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DJ296)+DJ296>$AN27,$AN27-SUM($AO296:DJ296),DJ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DK296)+DK296>$AN27,$AN27-SUM($AO296:DK296),DK296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DL296)+DL296>$AN27,$AN27-SUM($AO296:DL296),DL296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DM296)+DM296>$AN27,$AN27-SUM($AO296:DM296),DM296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DN296)+DN296>$AN27,$AN27-SUM($AO296:DN296),DN296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DO296)+DO296>$AN27,$AN27-SUM($AO296:DO296),DO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DP296)+DP296>$AN27,$AN27-SUM($AO296:DP296),DP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DQ296)+DQ296>$AN27,$AN27-SUM($AO296:DQ296),DQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DR296)+DR296>$AN27,$AN27-SUM($AO296:DR296),DR296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DS296)+DS296>$AN27,$AN27-SUM($AO296:DS296),DS296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DT296)+DT296>$AN27,$AN27-SUM($AO296:DT296),DT296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DU296)+DU296>$AN27,$AN27-SUM($AO296:DU296),DU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DV296)+DV296>$AN27,$AN27-SUM($AO296:DV296),DV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DW296)+DW296>$AN27,$AN27-SUM($AO296:DW296),DW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DX296)+DX296>$AN27,$AN27-SUM($AO296:DX296),DX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DY296)+DY296>$AN27,$AN27-SUM($AO296:DY296),DY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:DZ296)+DZ296>$AN27,$AN27-SUM($AO296:DZ296),DZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EA296)+EA296>$AN27,$AN27-SUM($AO296:EA296),EA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EB296)+EB296>$AN27,$AN27-SUM($AO296:EB296),EB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EC296)+EC296>$AN27,$AN27-SUM($AO296:EC296),EC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:ED296)+ED296>$AN27,$AN27-SUM($AO296:ED296),ED296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EE296)+EE296>$AN27,$AN27-SUM($AO296:EE296),EE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EF296)+EF296>$AN27,$AN27-SUM($AO296:EF296),EF296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EG296)+EG296>$AN27,$AN27-SUM($AO296:EG296),EG296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EH296)+EH296>$AN27,$AN27-SUM($AO296:EH296),EH296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EI296)+EI296>$AN27,$AN27-SUM($AO296:EI296),EI296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EJ296)+EJ296>$AN27,$AN27-SUM($AO296:EJ296),EJ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EK296)+EK296>$AN27,$AN27-SUM($AO296:EK296),EK296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EL296)+EL296>$AN27,$AN27-SUM($AO296:EL296),EL296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EM296)+EM296>$AN27,$AN27-SUM($AO296:EM296),EM296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EN296)+EN296>$AN27,$AN27-SUM($AO296:EN296),EN296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EO296)+EO296>$AN27,$AN27-SUM($AO296:EO296),EO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EP296)+EP296>$AN27,$AN27-SUM($AO296:EP296),EP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EQ296)+EQ296>$AN27,$AN27-SUM($AO296:EQ296),EQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:ER296)+ER296>$AN27,$AN27-SUM($AO296:ER296),ER296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:ES296)+ES296>$AN27,$AN27-SUM($AO296:ES296),ES296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:ET296)+ET296>$AN27,$AN27-SUM($AO296:ET296),ET296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EU296)+EU296>$AN27,$AN27-SUM($AO296:EU296),EU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EV296)+EV296>$AN27,$AN27-SUM($AO296:EV296),EV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EW296)+EW296>$AN27,$AN27-SUM($AO296:EW296),EW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EX296)+EX296>$AN27,$AN27-SUM($AO296:EX296),EX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EY296)+EY296>$AN27,$AN27-SUM($AO296:EY296),EY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:EZ296)+EZ296>$AN27,$AN27-SUM($AO296:EZ296),EZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FA296)+FA296>$AN27,$AN27-SUM($AO296:FA296),FA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FB296)+FB296>$AN27,$AN27-SUM($AO296:FB296),FB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FC296)+FC296>$AN27,$AN27-SUM($AO296:FC296),FC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FD296)+FD296>$AN27,$AN27-SUM($AO296:FD296),FD296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FE296)+FE296>$AN27,$AN27-SUM($AO296:FE296),FE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FF296)+FF296>$AN27,$AN27-SUM($AO296:FF296),FF296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FG296)+FG296>$AN27,$AN27-SUM($AO296:FG296),FG296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FH296)+FH296>$AN27,$AN27-SUM($AO296:FH296),FH296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FI296)+FI296>$AN27,$AN27-SUM($AO296:FI296),FI296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FJ296)+FJ296>$AN27,$AN27-SUM($AO296:FJ296),FJ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FK296)+FK296>$AN27,$AN27-SUM($AO296:FK296),FK296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FL296)+FL296>$AN27,$AN27-SUM($AO296:FL296),FL296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FM296)+FM296>$AN27,$AN27-SUM($AO296:FM296),FM296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FN296)+FN296>$AN27,$AN27-SUM($AO296:FN296),FN296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FO296)+FO296>$AN27,$AN27-SUM($AO296:FO296),FO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FP296)+FP296>$AN27,$AN27-SUM($AO296:FP296),FP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FQ296)+FQ296>$AN27,$AN27-SUM($AO296:FQ296),FQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FR296)+FR296>$AN27,$AN27-SUM($AO296:FR296),FR296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FS296)+FS296>$AN27,$AN27-SUM($AO296:FS296),FS296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FT296)+FT296>$AN27,$AN27-SUM($AO296:FT296),FT296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FU296)+FU296>$AN27,$AN27-SUM($AO296:FU296),FU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FV296)+FV296>$AN27,$AN27-SUM($AO296:FV296),FV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FW296)+FW296>$AN27,$AN27-SUM($AO296:FW296),FW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FX296)+FX296>$AN27,$AN27-SUM($AO296:FX296),FX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FY296)+FY296>$AN27,$AN27-SUM($AO296:FY296),FY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:FZ296)+FZ296>$AN27,$AN27-SUM($AO296:FZ296),FZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GA296)+GA296>$AN27,$AN27-SUM($AO296:GA296),GA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GB296)+GB296>$AN27,$AN27-SUM($AO296:GB296),GB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GC296)+GC296>$AN27,$AN27-SUM($AO296:GC296),GC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GD296)+GD296>$AN27,$AN27-SUM($AO296:GD296),GD296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GE296)+GE296>$AN27,$AN27-SUM($AO296:GE296),GE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GF296)+GF296>$AN27,$AN27-SUM($AO296:GF296),GF296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GG296)+GG296>$AN27,$AN27-SUM($AO296:GG296),GG296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GH296)+GH296>$AN27,$AN27-SUM($AO296:GH296),GH296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GI296)+GI296>$AN27,$AN27-SUM($AO296:GI296),GI296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GJ296)+GJ296>$AN27,$AN27-SUM($AO296:GJ296),GJ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GK296)+GK296>$AN27,$AN27-SUM($AO296:GK296),GK296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GL296)+GL296>$AN27,$AN27-SUM($AO296:GL296),GL296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GM296)+GM296>$AN27,$AN27-SUM($AO296:GM296),GM296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GN296)+GN296>$AN27,$AN27-SUM($AO296:GN296),GN296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GO296)+GO296>$AN27,$AN27-SUM($AO296:GO296),GO296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GP296)+GP296>$AN27,$AN27-SUM($AO296:GP296),GP296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GQ296)+GQ296>$AN27,$AN27-SUM($AO296:GQ296),GQ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GR296)+GR296>$AN27,$AN27-SUM($AO296:GR296),GR296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GS296)+GS296>$AN27,$AN27-SUM($AO296:GS296),GS296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GT296)+GT296>$AN27,$AN27-SUM($AO296:GT296),GT296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GU296)+GU296>$AN27,$AN27-SUM($AO296:GU296),GU296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GV296)+GV296>$AN27,$AN27-SUM($AO296:GV296),GV296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GW296)+GW296>$AN27,$AN27-SUM($AO296:GW296),GW296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GX296)+GX296>$AN27,$AN27-SUM($AO296:GX296),GX296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GY296)+GY296>$AN27,$AN27-SUM($AO296:GY296),GY296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:GZ296)+GZ296>$AN27,$AN27-SUM($AO296:GZ296),GZ296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:HA296)+HA296>$AN27,$AN27-SUM($AO296:HA296),HA296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:HB296)+HB296>$AN27,$AN27-SUM($AO296:HB296),HB296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:HC296)+HC296>$AN27,$AN27-SUM($AO296:HC296),HC296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:HD296)+HD296>$AN27,$AN27-SUM($AO296:HD296),HD296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:HE296)+HE296>$AN27,$AN27-SUM($AO296:HE296),HE296),0)","v":0},{"$f":"IF($AO296>0,IF(SUM($AO296:HF296)+HF296>$AN27,$AN27-SUM($AO296:HF296),HF296),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO297>0,IF(SUM($AO297:AO297)+AO297>$AN28,$AN28-SUM($AO297:AO297),AO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AP297)+AP297>$AN28,$AN28-SUM($AO297:AP297),AP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AQ297)+AQ297>$AN28,$AN28-SUM($AO297:AQ297),AQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AR297)+AR297>$AN28,$AN28-SUM($AO297:AR297),AR297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AS297)+AS297>$AN28,$AN28-SUM($AO297:AS297),AS297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AT297)+AT297>$AN28,$AN28-SUM($AO297:AT297),AT297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AU297)+AU297>$AN28,$AN28-SUM($AO297:AU297),AU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AV297)+AV297>$AN28,$AN28-SUM($AO297:AV297),AV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AW297)+AW297>$AN28,$AN28-SUM($AO297:AW297),AW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AX297)+AX297>$AN28,$AN28-SUM($AO297:AX297),AX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AY297)+AY297>$AN28,$AN28-SUM($AO297:AY297),AY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:AZ297)+AZ297>$AN28,$AN28-SUM($AO297:AZ297),AZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BA297)+BA297>$AN28,$AN28-SUM($AO297:BA297),BA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BB297)+BB297>$AN28,$AN28-SUM($AO297:BB297),BB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BC297)+BC297>$AN28,$AN28-SUM($AO297:BC297),BC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BD297)+BD297>$AN28,$AN28-SUM($AO297:BD297),BD297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BE297)+BE297>$AN28,$AN28-SUM($AO297:BE297),BE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BF297)+BF297>$AN28,$AN28-SUM($AO297:BF297),BF297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BG297)+BG297>$AN28,$AN28-SUM($AO297:BG297),BG297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BH297)+BH297>$AN28,$AN28-SUM($AO297:BH297),BH297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BI297)+BI297>$AN28,$AN28-SUM($AO297:BI297),BI297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BJ297)+BJ297>$AN28,$AN28-SUM($AO297:BJ297),BJ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BK297)+BK297>$AN28,$AN28-SUM($AO297:BK297),BK297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BL297)+BL297>$AN28,$AN28-SUM($AO297:BL297),BL297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BM297)+BM297>$AN28,$AN28-SUM($AO297:BM297),BM297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BN297)+BN297>$AN28,$AN28-SUM($AO297:BN297),BN297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BO297)+BO297>$AN28,$AN28-SUM($AO297:BO297),BO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BP297)+BP297>$AN28,$AN28-SUM($AO297:BP297),BP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BQ297)+BQ297>$AN28,$AN28-SUM($AO297:BQ297),BQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BR297)+BR297>$AN28,$AN28-SUM($AO297:BR297),BR297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BS297)+BS297>$AN28,$AN28-SUM($AO297:BS297),BS297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BT297)+BT297>$AN28,$AN28-SUM($AO297:BT297),BT297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BU297)+BU297>$AN28,$AN28-SUM($AO297:BU297),BU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BV297)+BV297>$AN28,$AN28-SUM($AO297:BV297),BV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BW297)+BW297>$AN28,$AN28-SUM($AO297:BW297),BW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BX297)+BX297>$AN28,$AN28-SUM($AO297:BX297),BX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BY297)+BY297>$AN28,$AN28-SUM($AO297:BY297),BY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:BZ297)+BZ297>$AN28,$AN28-SUM($AO297:BZ297),BZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CA297)+CA297>$AN28,$AN28-SUM($AO297:CA297),CA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CB297)+CB297>$AN28,$AN28-SUM($AO297:CB297),CB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CC297)+CC297>$AN28,$AN28-SUM($AO297:CC297),CC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CD297)+CD297>$AN28,$AN28-SUM($AO297:CD297),CD297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CE297)+CE297>$AN28,$AN28-SUM($AO297:CE297),CE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CF297)+CF297>$AN28,$AN28-SUM($AO297:CF297),CF297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CG297)+CG297>$AN28,$AN28-SUM($AO297:CG297),CG297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CH297)+CH297>$AN28,$AN28-SUM($AO297:CH297),CH297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CI297)+CI297>$AN28,$AN28-SUM($AO297:CI297),CI297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CJ297)+CJ297>$AN28,$AN28-SUM($AO297:CJ297),CJ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CK297)+CK297>$AN28,$AN28-SUM($AO297:CK297),CK297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CL297)+CL297>$AN28,$AN28-SUM($AO297:CL297),CL297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CM297)+CM297>$AN28,$AN28-SUM($AO297:CM297),CM297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CN297)+CN297>$AN28,$AN28-SUM($AO297:CN297),CN297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CO297)+CO297>$AN28,$AN28-SUM($AO297:CO297),CO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CP297)+CP297>$AN28,$AN28-SUM($AO297:CP297),CP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CQ297)+CQ297>$AN28,$AN28-SUM($AO297:CQ297),CQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CR297)+CR297>$AN28,$AN28-SUM($AO297:CR297),CR297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CS297)+CS297>$AN28,$AN28-SUM($AO297:CS297),CS297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CT297)+CT297>$AN28,$AN28-SUM($AO297:CT297),CT297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CU297)+CU297>$AN28,$AN28-SUM($AO297:CU297),CU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CV297)+CV297>$AN28,$AN28-SUM($AO297:CV297),CV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CW297)+CW297>$AN28,$AN28-SUM($AO297:CW297),CW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CX297)+CX297>$AN28,$AN28-SUM($AO297:CX297),CX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CY297)+CY297>$AN28,$AN28-SUM($AO297:CY297),CY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:CZ297)+CZ297>$AN28,$AN28-SUM($AO297:CZ297),CZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DA297)+DA297>$AN28,$AN28-SUM($AO297:DA297),DA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DB297)+DB297>$AN28,$AN28-SUM($AO297:DB297),DB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DC297)+DC297>$AN28,$AN28-SUM($AO297:DC297),DC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DD297)+DD297>$AN28,$AN28-SUM($AO297:DD297),DD297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DE297)+DE297>$AN28,$AN28-SUM($AO297:DE297),DE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DF297)+DF297>$AN28,$AN28-SUM($AO297:DF297),DF297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DG297)+DG297>$AN28,$AN28-SUM($AO297:DG297),DG297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DH297)+DH297>$AN28,$AN28-SUM($AO297:DH297),DH297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DI297)+DI297>$AN28,$AN28-SUM($AO297:DI297),DI297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DJ297)+DJ297>$AN28,$AN28-SUM($AO297:DJ297),DJ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DK297)+DK297>$AN28,$AN28-SUM($AO297:DK297),DK297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DL297)+DL297>$AN28,$AN28-SUM($AO297:DL297),DL297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DM297)+DM297>$AN28,$AN28-SUM($AO297:DM297),DM297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DN297)+DN297>$AN28,$AN28-SUM($AO297:DN297),DN297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DO297)+DO297>$AN28,$AN28-SUM($AO297:DO297),DO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DP297)+DP297>$AN28,$AN28-SUM($AO297:DP297),DP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DQ297)+DQ297>$AN28,$AN28-SUM($AO297:DQ297),DQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DR297)+DR297>$AN28,$AN28-SUM($AO297:DR297),DR297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DS297)+DS297>$AN28,$AN28-SUM($AO297:DS297),DS297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DT297)+DT297>$AN28,$AN28-SUM($AO297:DT297),DT297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DU297)+DU297>$AN28,$AN28-SUM($AO297:DU297),DU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DV297)+DV297>$AN28,$AN28-SUM($AO297:DV297),DV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DW297)+DW297>$AN28,$AN28-SUM($AO297:DW297),DW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DX297)+DX297>$AN28,$AN28-SUM($AO297:DX297),DX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DY297)+DY297>$AN28,$AN28-SUM($AO297:DY297),DY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:DZ297)+DZ297>$AN28,$AN28-SUM($AO297:DZ297),DZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EA297)+EA297>$AN28,$AN28-SUM($AO297:EA297),EA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EB297)+EB297>$AN28,$AN28-SUM($AO297:EB297),EB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EC297)+EC297>$AN28,$AN28-SUM($AO297:EC297),EC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:ED297)+ED297>$AN28,$AN28-SUM($AO297:ED297),ED297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EE297)+EE297>$AN28,$AN28-SUM($AO297:EE297),EE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EF297)+EF297>$AN28,$AN28-SUM($AO297:EF297),EF297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EG297)+EG297>$AN28,$AN28-SUM($AO297:EG297),EG297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EH297)+EH297>$AN28,$AN28-SUM($AO297:EH297),EH297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EI297)+EI297>$AN28,$AN28-SUM($AO297:EI297),EI297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EJ297)+EJ297>$AN28,$AN28-SUM($AO297:EJ297),EJ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EK297)+EK297>$AN28,$AN28-SUM($AO297:EK297),EK297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EL297)+EL297>$AN28,$AN28-SUM($AO297:EL297),EL297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EM297)+EM297>$AN28,$AN28-SUM($AO297:EM297),EM297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EN297)+EN297>$AN28,$AN28-SUM($AO297:EN297),EN297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EO297)+EO297>$AN28,$AN28-SUM($AO297:EO297),EO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EP297)+EP297>$AN28,$AN28-SUM($AO297:EP297),EP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EQ297)+EQ297>$AN28,$AN28-SUM($AO297:EQ297),EQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:ER297)+ER297>$AN28,$AN28-SUM($AO297:ER297),ER297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:ES297)+ES297>$AN28,$AN28-SUM($AO297:ES297),ES297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:ET297)+ET297>$AN28,$AN28-SUM($AO297:ET297),ET297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EU297)+EU297>$AN28,$AN28-SUM($AO297:EU297),EU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EV297)+EV297>$AN28,$AN28-SUM($AO297:EV297),EV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EW297)+EW297>$AN28,$AN28-SUM($AO297:EW297),EW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EX297)+EX297>$AN28,$AN28-SUM($AO297:EX297),EX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EY297)+EY297>$AN28,$AN28-SUM($AO297:EY297),EY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:EZ297)+EZ297>$AN28,$AN28-SUM($AO297:EZ297),EZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FA297)+FA297>$AN28,$AN28-SUM($AO297:FA297),FA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FB297)+FB297>$AN28,$AN28-SUM($AO297:FB297),FB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FC297)+FC297>$AN28,$AN28-SUM($AO297:FC297),FC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FD297)+FD297>$AN28,$AN28-SUM($AO297:FD297),FD297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FE297)+FE297>$AN28,$AN28-SUM($AO297:FE297),FE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FF297)+FF297>$AN28,$AN28-SUM($AO297:FF297),FF297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FG297)+FG297>$AN28,$AN28-SUM($AO297:FG297),FG297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FH297)+FH297>$AN28,$AN28-SUM($AO297:FH297),FH297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FI297)+FI297>$AN28,$AN28-SUM($AO297:FI297),FI297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FJ297)+FJ297>$AN28,$AN28-SUM($AO297:FJ297),FJ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FK297)+FK297>$AN28,$AN28-SUM($AO297:FK297),FK297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FL297)+FL297>$AN28,$AN28-SUM($AO297:FL297),FL297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FM297)+FM297>$AN28,$AN28-SUM($AO297:FM297),FM297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FN297)+FN297>$AN28,$AN28-SUM($AO297:FN297),FN297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FO297)+FO297>$AN28,$AN28-SUM($AO297:FO297),FO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FP297)+FP297>$AN28,$AN28-SUM($AO297:FP297),FP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FQ297)+FQ297>$AN28,$AN28-SUM($AO297:FQ297),FQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FR297)+FR297>$AN28,$AN28-SUM($AO297:FR297),FR297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FS297)+FS297>$AN28,$AN28-SUM($AO297:FS297),FS297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FT297)+FT297>$AN28,$AN28-SUM($AO297:FT297),FT297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FU297)+FU297>$AN28,$AN28-SUM($AO297:FU297),FU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FV297)+FV297>$AN28,$AN28-SUM($AO297:FV297),FV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FW297)+FW297>$AN28,$AN28-SUM($AO297:FW297),FW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FX297)+FX297>$AN28,$AN28-SUM($AO297:FX297),FX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FY297)+FY297>$AN28,$AN28-SUM($AO297:FY297),FY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:FZ297)+FZ297>$AN28,$AN28-SUM($AO297:FZ297),FZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GA297)+GA297>$AN28,$AN28-SUM($AO297:GA297),GA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GB297)+GB297>$AN28,$AN28-SUM($AO297:GB297),GB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GC297)+GC297>$AN28,$AN28-SUM($AO297:GC297),GC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GD297)+GD297>$AN28,$AN28-SUM($AO297:GD297),GD297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GE297)+GE297>$AN28,$AN28-SUM($AO297:GE297),GE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GF297)+GF297>$AN28,$AN28-SUM($AO297:GF297),GF297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GG297)+GG297>$AN28,$AN28-SUM($AO297:GG297),GG297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GH297)+GH297>$AN28,$AN28-SUM($AO297:GH297),GH297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GI297)+GI297>$AN28,$AN28-SUM($AO297:GI297),GI297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GJ297)+GJ297>$AN28,$AN28-SUM($AO297:GJ297),GJ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GK297)+GK297>$AN28,$AN28-SUM($AO297:GK297),GK297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GL297)+GL297>$AN28,$AN28-SUM($AO297:GL297),GL297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GM297)+GM297>$AN28,$AN28-SUM($AO297:GM297),GM297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GN297)+GN297>$AN28,$AN28-SUM($AO297:GN297),GN297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GO297)+GO297>$AN28,$AN28-SUM($AO297:GO297),GO297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GP297)+GP297>$AN28,$AN28-SUM($AO297:GP297),GP297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GQ297)+GQ297>$AN28,$AN28-SUM($AO297:GQ297),GQ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GR297)+GR297>$AN28,$AN28-SUM($AO297:GR297),GR297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GS297)+GS297>$AN28,$AN28-SUM($AO297:GS297),GS297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GT297)+GT297>$AN28,$AN28-SUM($AO297:GT297),GT297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GU297)+GU297>$AN28,$AN28-SUM($AO297:GU297),GU297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GV297)+GV297>$AN28,$AN28-SUM($AO297:GV297),GV297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GW297)+GW297>$AN28,$AN28-SUM($AO297:GW297),GW297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GX297)+GX297>$AN28,$AN28-SUM($AO297:GX297),GX297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GY297)+GY297>$AN28,$AN28-SUM($AO297:GY297),GY297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:GZ297)+GZ297>$AN28,$AN28-SUM($AO297:GZ297),GZ297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:HA297)+HA297>$AN28,$AN28-SUM($AO297:HA297),HA297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:HB297)+HB297>$AN28,$AN28-SUM($AO297:HB297),HB297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:HC297)+HC297>$AN28,$AN28-SUM($AO297:HC297),HC297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:HD297)+HD297>$AN28,$AN28-SUM($AO297:HD297),HD297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:HE297)+HE297>$AN28,$AN28-SUM($AO297:HE297),HE297),0)","v":0},{"$f":"IF($AO297>0,IF(SUM($AO297:HF297)+HF297>$AN28,$AN28-SUM($AO297:HF297),HF297),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO298>0,IF(SUM($AO298:AO298)+AO298>$AN29,$AN29-SUM($AO298:AO298),AO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AP298)+AP298>$AN29,$AN29-SUM($AO298:AP298),AP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AQ298)+AQ298>$AN29,$AN29-SUM($AO298:AQ298),AQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AR298)+AR298>$AN29,$AN29-SUM($AO298:AR298),AR298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AS298)+AS298>$AN29,$AN29-SUM($AO298:AS298),AS298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AT298)+AT298>$AN29,$AN29-SUM($AO298:AT298),AT298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AU298)+AU298>$AN29,$AN29-SUM($AO298:AU298),AU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AV298)+AV298>$AN29,$AN29-SUM($AO298:AV298),AV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AW298)+AW298>$AN29,$AN29-SUM($AO298:AW298),AW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AX298)+AX298>$AN29,$AN29-SUM($AO298:AX298),AX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AY298)+AY298>$AN29,$AN29-SUM($AO298:AY298),AY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:AZ298)+AZ298>$AN29,$AN29-SUM($AO298:AZ298),AZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BA298)+BA298>$AN29,$AN29-SUM($AO298:BA298),BA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BB298)+BB298>$AN29,$AN29-SUM($AO298:BB298),BB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BC298)+BC298>$AN29,$AN29-SUM($AO298:BC298),BC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BD298)+BD298>$AN29,$AN29-SUM($AO298:BD298),BD298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BE298)+BE298>$AN29,$AN29-SUM($AO298:BE298),BE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BF298)+BF298>$AN29,$AN29-SUM($AO298:BF298),BF298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BG298)+BG298>$AN29,$AN29-SUM($AO298:BG298),BG298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BH298)+BH298>$AN29,$AN29-SUM($AO298:BH298),BH298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BI298)+BI298>$AN29,$AN29-SUM($AO298:BI298),BI298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BJ298)+BJ298>$AN29,$AN29-SUM($AO298:BJ298),BJ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BK298)+BK298>$AN29,$AN29-SUM($AO298:BK298),BK298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BL298)+BL298>$AN29,$AN29-SUM($AO298:BL298),BL298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BM298)+BM298>$AN29,$AN29-SUM($AO298:BM298),BM298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BN298)+BN298>$AN29,$AN29-SUM($AO298:BN298),BN298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BO298)+BO298>$AN29,$AN29-SUM($AO298:BO298),BO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BP298)+BP298>$AN29,$AN29-SUM($AO298:BP298),BP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BQ298)+BQ298>$AN29,$AN29-SUM($AO298:BQ298),BQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BR298)+BR298>$AN29,$AN29-SUM($AO298:BR298),BR298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BS298)+BS298>$AN29,$AN29-SUM($AO298:BS298),BS298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BT298)+BT298>$AN29,$AN29-SUM($AO298:BT298),BT298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BU298)+BU298>$AN29,$AN29-SUM($AO298:BU298),BU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BV298)+BV298>$AN29,$AN29-SUM($AO298:BV298),BV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BW298)+BW298>$AN29,$AN29-SUM($AO298:BW298),BW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BX298)+BX298>$AN29,$AN29-SUM($AO298:BX298),BX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BY298)+BY298>$AN29,$AN29-SUM($AO298:BY298),BY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:BZ298)+BZ298>$AN29,$AN29-SUM($AO298:BZ298),BZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CA298)+CA298>$AN29,$AN29-SUM($AO298:CA298),CA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CB298)+CB298>$AN29,$AN29-SUM($AO298:CB298),CB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CC298)+CC298>$AN29,$AN29-SUM($AO298:CC298),CC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CD298)+CD298>$AN29,$AN29-SUM($AO298:CD298),CD298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CE298)+CE298>$AN29,$AN29-SUM($AO298:CE298),CE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CF298)+CF298>$AN29,$AN29-SUM($AO298:CF298),CF298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CG298)+CG298>$AN29,$AN29-SUM($AO298:CG298),CG298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CH298)+CH298>$AN29,$AN29-SUM($AO298:CH298),CH298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CI298)+CI298>$AN29,$AN29-SUM($AO298:CI298),CI298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CJ298)+CJ298>$AN29,$AN29-SUM($AO298:CJ298),CJ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CK298)+CK298>$AN29,$AN29-SUM($AO298:CK298),CK298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CL298)+CL298>$AN29,$AN29-SUM($AO298:CL298),CL298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CM298)+CM298>$AN29,$AN29-SUM($AO298:CM298),CM298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CN298)+CN298>$AN29,$AN29-SUM($AO298:CN298),CN298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CO298)+CO298>$AN29,$AN29-SUM($AO298:CO298),CO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CP298)+CP298>$AN29,$AN29-SUM($AO298:CP298),CP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CQ298)+CQ298>$AN29,$AN29-SUM($AO298:CQ298),CQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CR298)+CR298>$AN29,$AN29-SUM($AO298:CR298),CR298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CS298)+CS298>$AN29,$AN29-SUM($AO298:CS298),CS298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CT298)+CT298>$AN29,$AN29-SUM($AO298:CT298),CT298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CU298)+CU298>$AN29,$AN29-SUM($AO298:CU298),CU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CV298)+CV298>$AN29,$AN29-SUM($AO298:CV298),CV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CW298)+CW298>$AN29,$AN29-SUM($AO298:CW298),CW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CX298)+CX298>$AN29,$AN29-SUM($AO298:CX298),CX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CY298)+CY298>$AN29,$AN29-SUM($AO298:CY298),CY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:CZ298)+CZ298>$AN29,$AN29-SUM($AO298:CZ298),CZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DA298)+DA298>$AN29,$AN29-SUM($AO298:DA298),DA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DB298)+DB298>$AN29,$AN29-SUM($AO298:DB298),DB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DC298)+DC298>$AN29,$AN29-SUM($AO298:DC298),DC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DD298)+DD298>$AN29,$AN29-SUM($AO298:DD298),DD298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DE298)+DE298>$AN29,$AN29-SUM($AO298:DE298),DE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DF298)+DF298>$AN29,$AN29-SUM($AO298:DF298),DF298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DG298)+DG298>$AN29,$AN29-SUM($AO298:DG298),DG298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DH298)+DH298>$AN29,$AN29-SUM($AO298:DH298),DH298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DI298)+DI298>$AN29,$AN29-SUM($AO298:DI298),DI298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DJ298)+DJ298>$AN29,$AN29-SUM($AO298:DJ298),DJ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DK298)+DK298>$AN29,$AN29-SUM($AO298:DK298),DK298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DL298)+DL298>$AN29,$AN29-SUM($AO298:DL298),DL298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DM298)+DM298>$AN29,$AN29-SUM($AO298:DM298),DM298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DN298)+DN298>$AN29,$AN29-SUM($AO298:DN298),DN298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DO298)+DO298>$AN29,$AN29-SUM($AO298:DO298),DO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DP298)+DP298>$AN29,$AN29-SUM($AO298:DP298),DP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DQ298)+DQ298>$AN29,$AN29-SUM($AO298:DQ298),DQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DR298)+DR298>$AN29,$AN29-SUM($AO298:DR298),DR298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DS298)+DS298>$AN29,$AN29-SUM($AO298:DS298),DS298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DT298)+DT298>$AN29,$AN29-SUM($AO298:DT298),DT298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DU298)+DU298>$AN29,$AN29-SUM($AO298:DU298),DU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DV298)+DV298>$AN29,$AN29-SUM($AO298:DV298),DV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DW298)+DW298>$AN29,$AN29-SUM($AO298:DW298),DW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DX298)+DX298>$AN29,$AN29-SUM($AO298:DX298),DX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DY298)+DY298>$AN29,$AN29-SUM($AO298:DY298),DY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:DZ298)+DZ298>$AN29,$AN29-SUM($AO298:DZ298),DZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EA298)+EA298>$AN29,$AN29-SUM($AO298:EA298),EA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EB298)+EB298>$AN29,$AN29-SUM($AO298:EB298),EB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EC298)+EC298>$AN29,$AN29-SUM($AO298:EC298),EC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:ED298)+ED298>$AN29,$AN29-SUM($AO298:ED298),ED298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EE298)+EE298>$AN29,$AN29-SUM($AO298:EE298),EE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EF298)+EF298>$AN29,$AN29-SUM($AO298:EF298),EF298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EG298)+EG298>$AN29,$AN29-SUM($AO298:EG298),EG298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EH298)+EH298>$AN29,$AN29-SUM($AO298:EH298),EH298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EI298)+EI298>$AN29,$AN29-SUM($AO298:EI298),EI298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EJ298)+EJ298>$AN29,$AN29-SUM($AO298:EJ298),EJ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EK298)+EK298>$AN29,$AN29-SUM($AO298:EK298),EK298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EL298)+EL298>$AN29,$AN29-SUM($AO298:EL298),EL298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EM298)+EM298>$AN29,$AN29-SUM($AO298:EM298),EM298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EN298)+EN298>$AN29,$AN29-SUM($AO298:EN298),EN298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EO298)+EO298>$AN29,$AN29-SUM($AO298:EO298),EO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EP298)+EP298>$AN29,$AN29-SUM($AO298:EP298),EP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EQ298)+EQ298>$AN29,$AN29-SUM($AO298:EQ298),EQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:ER298)+ER298>$AN29,$AN29-SUM($AO298:ER298),ER298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:ES298)+ES298>$AN29,$AN29-SUM($AO298:ES298),ES298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:ET298)+ET298>$AN29,$AN29-SUM($AO298:ET298),ET298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EU298)+EU298>$AN29,$AN29-SUM($AO298:EU298),EU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EV298)+EV298>$AN29,$AN29-SUM($AO298:EV298),EV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EW298)+EW298>$AN29,$AN29-SUM($AO298:EW298),EW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EX298)+EX298>$AN29,$AN29-SUM($AO298:EX298),EX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EY298)+EY298>$AN29,$AN29-SUM($AO298:EY298),EY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:EZ298)+EZ298>$AN29,$AN29-SUM($AO298:EZ298),EZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FA298)+FA298>$AN29,$AN29-SUM($AO298:FA298),FA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FB298)+FB298>$AN29,$AN29-SUM($AO298:FB298),FB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FC298)+FC298>$AN29,$AN29-SUM($AO298:FC298),FC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FD298)+FD298>$AN29,$AN29-SUM($AO298:FD298),FD298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FE298)+FE298>$AN29,$AN29-SUM($AO298:FE298),FE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FF298)+FF298>$AN29,$AN29-SUM($AO298:FF298),FF298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FG298)+FG298>$AN29,$AN29-SUM($AO298:FG298),FG298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FH298)+FH298>$AN29,$AN29-SUM($AO298:FH298),FH298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FI298)+FI298>$AN29,$AN29-SUM($AO298:FI298),FI298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FJ298)+FJ298>$AN29,$AN29-SUM($AO298:FJ298),FJ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FK298)+FK298>$AN29,$AN29-SUM($AO298:FK298),FK298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FL298)+FL298>$AN29,$AN29-SUM($AO298:FL298),FL298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FM298)+FM298>$AN29,$AN29-SUM($AO298:FM298),FM298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FN298)+FN298>$AN29,$AN29-SUM($AO298:FN298),FN298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FO298)+FO298>$AN29,$AN29-SUM($AO298:FO298),FO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FP298)+FP298>$AN29,$AN29-SUM($AO298:FP298),FP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FQ298)+FQ298>$AN29,$AN29-SUM($AO298:FQ298),FQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FR298)+FR298>$AN29,$AN29-SUM($AO298:FR298),FR298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FS298)+FS298>$AN29,$AN29-SUM($AO298:FS298),FS298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FT298)+FT298>$AN29,$AN29-SUM($AO298:FT298),FT298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FU298)+FU298>$AN29,$AN29-SUM($AO298:FU298),FU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FV298)+FV298>$AN29,$AN29-SUM($AO298:FV298),FV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FW298)+FW298>$AN29,$AN29-SUM($AO298:FW298),FW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FX298)+FX298>$AN29,$AN29-SUM($AO298:FX298),FX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FY298)+FY298>$AN29,$AN29-SUM($AO298:FY298),FY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:FZ298)+FZ298>$AN29,$AN29-SUM($AO298:FZ298),FZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GA298)+GA298>$AN29,$AN29-SUM($AO298:GA298),GA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GB298)+GB298>$AN29,$AN29-SUM($AO298:GB298),GB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GC298)+GC298>$AN29,$AN29-SUM($AO298:GC298),GC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GD298)+GD298>$AN29,$AN29-SUM($AO298:GD298),GD298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GE298)+GE298>$AN29,$AN29-SUM($AO298:GE298),GE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GF298)+GF298>$AN29,$AN29-SUM($AO298:GF298),GF298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GG298)+GG298>$AN29,$AN29-SUM($AO298:GG298),GG298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GH298)+GH298>$AN29,$AN29-SUM($AO298:GH298),GH298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GI298)+GI298>$AN29,$AN29-SUM($AO298:GI298),GI298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GJ298)+GJ298>$AN29,$AN29-SUM($AO298:GJ298),GJ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GK298)+GK298>$AN29,$AN29-SUM($AO298:GK298),GK298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GL298)+GL298>$AN29,$AN29-SUM($AO298:GL298),GL298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GM298)+GM298>$AN29,$AN29-SUM($AO298:GM298),GM298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GN298)+GN298>$AN29,$AN29-SUM($AO298:GN298),GN298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GO298)+GO298>$AN29,$AN29-SUM($AO298:GO298),GO298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GP298)+GP298>$AN29,$AN29-SUM($AO298:GP298),GP298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GQ298)+GQ298>$AN29,$AN29-SUM($AO298:GQ298),GQ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GR298)+GR298>$AN29,$AN29-SUM($AO298:GR298),GR298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GS298)+GS298>$AN29,$AN29-SUM($AO298:GS298),GS298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GT298)+GT298>$AN29,$AN29-SUM($AO298:GT298),GT298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GU298)+GU298>$AN29,$AN29-SUM($AO298:GU298),GU298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GV298)+GV298>$AN29,$AN29-SUM($AO298:GV298),GV298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GW298)+GW298>$AN29,$AN29-SUM($AO298:GW298),GW298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GX298)+GX298>$AN29,$AN29-SUM($AO298:GX298),GX298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GY298)+GY298>$AN29,$AN29-SUM($AO298:GY298),GY298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:GZ298)+GZ298>$AN29,$AN29-SUM($AO298:GZ298),GZ298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:HA298)+HA298>$AN29,$AN29-SUM($AO298:HA298),HA298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:HB298)+HB298>$AN29,$AN29-SUM($AO298:HB298),HB298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:HC298)+HC298>$AN29,$AN29-SUM($AO298:HC298),HC298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:HD298)+HD298>$AN29,$AN29-SUM($AO298:HD298),HD298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:HE298)+HE298>$AN29,$AN29-SUM($AO298:HE298),HE298),0)","v":0},{"$f":"IF($AO298>0,IF(SUM($AO298:HF298)+HF298>$AN29,$AN29-SUM($AO298:HF298),HF298),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO299>0,IF(SUM($AO299:AO299)+AO299>$AN30,$AN30-SUM($AO299:AO299),AO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AP299)+AP299>$AN30,$AN30-SUM($AO299:AP299),AP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AQ299)+AQ299>$AN30,$AN30-SUM($AO299:AQ299),AQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AR299)+AR299>$AN30,$AN30-SUM($AO299:AR299),AR299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AS299)+AS299>$AN30,$AN30-SUM($AO299:AS299),AS299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AT299)+AT299>$AN30,$AN30-SUM($AO299:AT299),AT299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AU299)+AU299>$AN30,$AN30-SUM($AO299:AU299),AU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AV299)+AV299>$AN30,$AN30-SUM($AO299:AV299),AV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AW299)+AW299>$AN30,$AN30-SUM($AO299:AW299),AW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AX299)+AX299>$AN30,$AN30-SUM($AO299:AX299),AX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AY299)+AY299>$AN30,$AN30-SUM($AO299:AY299),AY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:AZ299)+AZ299>$AN30,$AN30-SUM($AO299:AZ299),AZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BA299)+BA299>$AN30,$AN30-SUM($AO299:BA299),BA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BB299)+BB299>$AN30,$AN30-SUM($AO299:BB299),BB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BC299)+BC299>$AN30,$AN30-SUM($AO299:BC299),BC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BD299)+BD299>$AN30,$AN30-SUM($AO299:BD299),BD299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BE299)+BE299>$AN30,$AN30-SUM($AO299:BE299),BE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BF299)+BF299>$AN30,$AN30-SUM($AO299:BF299),BF299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BG299)+BG299>$AN30,$AN30-SUM($AO299:BG299),BG299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BH299)+BH299>$AN30,$AN30-SUM($AO299:BH299),BH299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BI299)+BI299>$AN30,$AN30-SUM($AO299:BI299),BI299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BJ299)+BJ299>$AN30,$AN30-SUM($AO299:BJ299),BJ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BK299)+BK299>$AN30,$AN30-SUM($AO299:BK299),BK299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BL299)+BL299>$AN30,$AN30-SUM($AO299:BL299),BL299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BM299)+BM299>$AN30,$AN30-SUM($AO299:BM299),BM299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BN299)+BN299>$AN30,$AN30-SUM($AO299:BN299),BN299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BO299)+BO299>$AN30,$AN30-SUM($AO299:BO299),BO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BP299)+BP299>$AN30,$AN30-SUM($AO299:BP299),BP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BQ299)+BQ299>$AN30,$AN30-SUM($AO299:BQ299),BQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BR299)+BR299>$AN30,$AN30-SUM($AO299:BR299),BR299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BS299)+BS299>$AN30,$AN30-SUM($AO299:BS299),BS299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BT299)+BT299>$AN30,$AN30-SUM($AO299:BT299),BT299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BU299)+BU299>$AN30,$AN30-SUM($AO299:BU299),BU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BV299)+BV299>$AN30,$AN30-SUM($AO299:BV299),BV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BW299)+BW299>$AN30,$AN30-SUM($AO299:BW299),BW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BX299)+BX299>$AN30,$AN30-SUM($AO299:BX299),BX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BY299)+BY299>$AN30,$AN30-SUM($AO299:BY299),BY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:BZ299)+BZ299>$AN30,$AN30-SUM($AO299:BZ299),BZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CA299)+CA299>$AN30,$AN30-SUM($AO299:CA299),CA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CB299)+CB299>$AN30,$AN30-SUM($AO299:CB299),CB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CC299)+CC299>$AN30,$AN30-SUM($AO299:CC299),CC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CD299)+CD299>$AN30,$AN30-SUM($AO299:CD299),CD299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CE299)+CE299>$AN30,$AN30-SUM($AO299:CE299),CE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CF299)+CF299>$AN30,$AN30-SUM($AO299:CF299),CF299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CG299)+CG299>$AN30,$AN30-SUM($AO299:CG299),CG299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CH299)+CH299>$AN30,$AN30-SUM($AO299:CH299),CH299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CI299)+CI299>$AN30,$AN30-SUM($AO299:CI299),CI299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CJ299)+CJ299>$AN30,$AN30-SUM($AO299:CJ299),CJ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CK299)+CK299>$AN30,$AN30-SUM($AO299:CK299),CK299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CL299)+CL299>$AN30,$AN30-SUM($AO299:CL299),CL299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CM299)+CM299>$AN30,$AN30-SUM($AO299:CM299),CM299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CN299)+CN299>$AN30,$AN30-SUM($AO299:CN299),CN299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CO299)+CO299>$AN30,$AN30-SUM($AO299:CO299),CO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CP299)+CP299>$AN30,$AN30-SUM($AO299:CP299),CP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CQ299)+CQ299>$AN30,$AN30-SUM($AO299:CQ299),CQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CR299)+CR299>$AN30,$AN30-SUM($AO299:CR299),CR299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CS299)+CS299>$AN30,$AN30-SUM($AO299:CS299),CS299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CT299)+CT299>$AN30,$AN30-SUM($AO299:CT299),CT299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CU299)+CU299>$AN30,$AN30-SUM($AO299:CU299),CU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CV299)+CV299>$AN30,$AN30-SUM($AO299:CV299),CV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CW299)+CW299>$AN30,$AN30-SUM($AO299:CW299),CW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CX299)+CX299>$AN30,$AN30-SUM($AO299:CX299),CX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CY299)+CY299>$AN30,$AN30-SUM($AO299:CY299),CY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:CZ299)+CZ299>$AN30,$AN30-SUM($AO299:CZ299),CZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DA299)+DA299>$AN30,$AN30-SUM($AO299:DA299),DA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DB299)+DB299>$AN30,$AN30-SUM($AO299:DB299),DB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DC299)+DC299>$AN30,$AN30-SUM($AO299:DC299),DC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DD299)+DD299>$AN30,$AN30-SUM($AO299:DD299),DD299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DE299)+DE299>$AN30,$AN30-SUM($AO299:DE299),DE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DF299)+DF299>$AN30,$AN30-SUM($AO299:DF299),DF299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DG299)+DG299>$AN30,$AN30-SUM($AO299:DG299),DG299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DH299)+DH299>$AN30,$AN30-SUM($AO299:DH299),DH299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DI299)+DI299>$AN30,$AN30-SUM($AO299:DI299),DI299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DJ299)+DJ299>$AN30,$AN30-SUM($AO299:DJ299),DJ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DK299)+DK299>$AN30,$AN30-SUM($AO299:DK299),DK299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DL299)+DL299>$AN30,$AN30-SUM($AO299:DL299),DL299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DM299)+DM299>$AN30,$AN30-SUM($AO299:DM299),DM299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DN299)+DN299>$AN30,$AN30-SUM($AO299:DN299),DN299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DO299)+DO299>$AN30,$AN30-SUM($AO299:DO299),DO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DP299)+DP299>$AN30,$AN30-SUM($AO299:DP299),DP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DQ299)+DQ299>$AN30,$AN30-SUM($AO299:DQ299),DQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DR299)+DR299>$AN30,$AN30-SUM($AO299:DR299),DR299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DS299)+DS299>$AN30,$AN30-SUM($AO299:DS299),DS299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DT299)+DT299>$AN30,$AN30-SUM($AO299:DT299),DT299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DU299)+DU299>$AN30,$AN30-SUM($AO299:DU299),DU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DV299)+DV299>$AN30,$AN30-SUM($AO299:DV299),DV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DW299)+DW299>$AN30,$AN30-SUM($AO299:DW299),DW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DX299)+DX299>$AN30,$AN30-SUM($AO299:DX299),DX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DY299)+DY299>$AN30,$AN30-SUM($AO299:DY299),DY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:DZ299)+DZ299>$AN30,$AN30-SUM($AO299:DZ299),DZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EA299)+EA299>$AN30,$AN30-SUM($AO299:EA299),EA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EB299)+EB299>$AN30,$AN30-SUM($AO299:EB299),EB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EC299)+EC299>$AN30,$AN30-SUM($AO299:EC299),EC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:ED299)+ED299>$AN30,$AN30-SUM($AO299:ED299),ED299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EE299)+EE299>$AN30,$AN30-SUM($AO299:EE299),EE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EF299)+EF299>$AN30,$AN30-SUM($AO299:EF299),EF299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EG299)+EG299>$AN30,$AN30-SUM($AO299:EG299),EG299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EH299)+EH299>$AN30,$AN30-SUM($AO299:EH299),EH299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EI299)+EI299>$AN30,$AN30-SUM($AO299:EI299),EI299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EJ299)+EJ299>$AN30,$AN30-SUM($AO299:EJ299),EJ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EK299)+EK299>$AN30,$AN30-SUM($AO299:EK299),EK299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EL299)+EL299>$AN30,$AN30-SUM($AO299:EL299),EL299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EM299)+EM299>$AN30,$AN30-SUM($AO299:EM299),EM299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EN299)+EN299>$AN30,$AN30-SUM($AO299:EN299),EN299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EO299)+EO299>$AN30,$AN30-SUM($AO299:EO299),EO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EP299)+EP299>$AN30,$AN30-SUM($AO299:EP299),EP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EQ299)+EQ299>$AN30,$AN30-SUM($AO299:EQ299),EQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:ER299)+ER299>$AN30,$AN30-SUM($AO299:ER299),ER299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:ES299)+ES299>$AN30,$AN30-SUM($AO299:ES299),ES299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:ET299)+ET299>$AN30,$AN30-SUM($AO299:ET299),ET299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EU299)+EU299>$AN30,$AN30-SUM($AO299:EU299),EU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EV299)+EV299>$AN30,$AN30-SUM($AO299:EV299),EV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EW299)+EW299>$AN30,$AN30-SUM($AO299:EW299),EW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EX299)+EX299>$AN30,$AN30-SUM($AO299:EX299),EX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EY299)+EY299>$AN30,$AN30-SUM($AO299:EY299),EY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:EZ299)+EZ299>$AN30,$AN30-SUM($AO299:EZ299),EZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FA299)+FA299>$AN30,$AN30-SUM($AO299:FA299),FA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FB299)+FB299>$AN30,$AN30-SUM($AO299:FB299),FB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FC299)+FC299>$AN30,$AN30-SUM($AO299:FC299),FC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FD299)+FD299>$AN30,$AN30-SUM($AO299:FD299),FD299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FE299)+FE299>$AN30,$AN30-SUM($AO299:FE299),FE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FF299)+FF299>$AN30,$AN30-SUM($AO299:FF299),FF299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FG299)+FG299>$AN30,$AN30-SUM($AO299:FG299),FG299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FH299)+FH299>$AN30,$AN30-SUM($AO299:FH299),FH299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FI299)+FI299>$AN30,$AN30-SUM($AO299:FI299),FI299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FJ299)+FJ299>$AN30,$AN30-SUM($AO299:FJ299),FJ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FK299)+FK299>$AN30,$AN30-SUM($AO299:FK299),FK299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FL299)+FL299>$AN30,$AN30-SUM($AO299:FL299),FL299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FM299)+FM299>$AN30,$AN30-SUM($AO299:FM299),FM299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FN299)+FN299>$AN30,$AN30-SUM($AO299:FN299),FN299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FO299)+FO299>$AN30,$AN30-SUM($AO299:FO299),FO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FP299)+FP299>$AN30,$AN30-SUM($AO299:FP299),FP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FQ299)+FQ299>$AN30,$AN30-SUM($AO299:FQ299),FQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FR299)+FR299>$AN30,$AN30-SUM($AO299:FR299),FR299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FS299)+FS299>$AN30,$AN30-SUM($AO299:FS299),FS299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FT299)+FT299>$AN30,$AN30-SUM($AO299:FT299),FT299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FU299)+FU299>$AN30,$AN30-SUM($AO299:FU299),FU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FV299)+FV299>$AN30,$AN30-SUM($AO299:FV299),FV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FW299)+FW299>$AN30,$AN30-SUM($AO299:FW299),FW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FX299)+FX299>$AN30,$AN30-SUM($AO299:FX299),FX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FY299)+FY299>$AN30,$AN30-SUM($AO299:FY299),FY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:FZ299)+FZ299>$AN30,$AN30-SUM($AO299:FZ299),FZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GA299)+GA299>$AN30,$AN30-SUM($AO299:GA299),GA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GB299)+GB299>$AN30,$AN30-SUM($AO299:GB299),GB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GC299)+GC299>$AN30,$AN30-SUM($AO299:GC299),GC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GD299)+GD299>$AN30,$AN30-SUM($AO299:GD299),GD299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GE299)+GE299>$AN30,$AN30-SUM($AO299:GE299),GE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GF299)+GF299>$AN30,$AN30-SUM($AO299:GF299),GF299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GG299)+GG299>$AN30,$AN30-SUM($AO299:GG299),GG299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GH299)+GH299>$AN30,$AN30-SUM($AO299:GH299),GH299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GI299)+GI299>$AN30,$AN30-SUM($AO299:GI299),GI299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GJ299)+GJ299>$AN30,$AN30-SUM($AO299:GJ299),GJ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GK299)+GK299>$AN30,$AN30-SUM($AO299:GK299),GK299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GL299)+GL299>$AN30,$AN30-SUM($AO299:GL299),GL299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GM299)+GM299>$AN30,$AN30-SUM($AO299:GM299),GM299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GN299)+GN299>$AN30,$AN30-SUM($AO299:GN299),GN299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GO299)+GO299>$AN30,$AN30-SUM($AO299:GO299),GO299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GP299)+GP299>$AN30,$AN30-SUM($AO299:GP299),GP299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GQ299)+GQ299>$AN30,$AN30-SUM($AO299:GQ299),GQ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GR299)+GR299>$AN30,$AN30-SUM($AO299:GR299),GR299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GS299)+GS299>$AN30,$AN30-SUM($AO299:GS299),GS299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GT299)+GT299>$AN30,$AN30-SUM($AO299:GT299),GT299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GU299)+GU299>$AN30,$AN30-SUM($AO299:GU299),GU299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GV299)+GV299>$AN30,$AN30-SUM($AO299:GV299),GV299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GW299)+GW299>$AN30,$AN30-SUM($AO299:GW299),GW299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GX299)+GX299>$AN30,$AN30-SUM($AO299:GX299),GX299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GY299)+GY299>$AN30,$AN30-SUM($AO299:GY299),GY299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:GZ299)+GZ299>$AN30,$AN30-SUM($AO299:GZ299),GZ299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:HA299)+HA299>$AN30,$AN30-SUM($AO299:HA299),HA299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:HB299)+HB299>$AN30,$AN30-SUM($AO299:HB299),HB299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:HC299)+HC299>$AN30,$AN30-SUM($AO299:HC299),HC299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:HD299)+HD299>$AN30,$AN30-SUM($AO299:HD299),HD299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:HE299)+HE299>$AN30,$AN30-SUM($AO299:HE299),HE299),0)","v":0},{"$f":"IF($AO299>0,IF(SUM($AO299:HF299)+HF299>$AN30,$AN30-SUM($AO299:HF299),HF299),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AO300>0,IF(SUM($AO300:AO300)+AO300>$AN31,$AN31-SUM($AO300:AO300),AO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AP300)+AP300>$AN31,$AN31-SUM($AO300:AP300),AP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AQ300)+AQ300>$AN31,$AN31-SUM($AO300:AQ300),AQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AR300)+AR300>$AN31,$AN31-SUM($AO300:AR300),AR300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AS300)+AS300>$AN31,$AN31-SUM($AO300:AS300),AS300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AT300)+AT300>$AN31,$AN31-SUM($AO300:AT300),AT300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AU300)+AU300>$AN31,$AN31-SUM($AO300:AU300),AU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AV300)+AV300>$AN31,$AN31-SUM($AO300:AV300),AV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AW300)+AW300>$AN31,$AN31-SUM($AO300:AW300),AW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AX300)+AX300>$AN31,$AN31-SUM($AO300:AX300),AX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AY300)+AY300>$AN31,$AN31-SUM($AO300:AY300),AY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:AZ300)+AZ300>$AN31,$AN31-SUM($AO300:AZ300),AZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BA300)+BA300>$AN31,$AN31-SUM($AO300:BA300),BA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BB300)+BB300>$AN31,$AN31-SUM($AO300:BB300),BB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BC300)+BC300>$AN31,$AN31-SUM($AO300:BC300),BC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BD300)+BD300>$AN31,$AN31-SUM($AO300:BD300),BD300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BE300)+BE300>$AN31,$AN31-SUM($AO300:BE300),BE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BF300)+BF300>$AN31,$AN31-SUM($AO300:BF300),BF300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BG300)+BG300>$AN31,$AN31-SUM($AO300:BG300),BG300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BH300)+BH300>$AN31,$AN31-SUM($AO300:BH300),BH300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BI300)+BI300>$AN31,$AN31-SUM($AO300:BI300),BI300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BJ300)+BJ300>$AN31,$AN31-SUM($AO300:BJ300),BJ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BK300)+BK300>$AN31,$AN31-SUM($AO300:BK300),BK300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BL300)+BL300>$AN31,$AN31-SUM($AO300:BL300),BL300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BM300)+BM300>$AN31,$AN31-SUM($AO300:BM300),BM300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BN300)+BN300>$AN31,$AN31-SUM($AO300:BN300),BN300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BO300)+BO300>$AN31,$AN31-SUM($AO300:BO300),BO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BP300)+BP300>$AN31,$AN31-SUM($AO300:BP300),BP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BQ300)+BQ300>$AN31,$AN31-SUM($AO300:BQ300),BQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BR300)+BR300>$AN31,$AN31-SUM($AO300:BR300),BR300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BS300)+BS300>$AN31,$AN31-SUM($AO300:BS300),BS300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BT300)+BT300>$AN31,$AN31-SUM($AO300:BT300),BT300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BU300)+BU300>$AN31,$AN31-SUM($AO300:BU300),BU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BV300)+BV300>$AN31,$AN31-SUM($AO300:BV300),BV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BW300)+BW300>$AN31,$AN31-SUM($AO300:BW300),BW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BX300)+BX300>$AN31,$AN31-SUM($AO300:BX300),BX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BY300)+BY300>$AN31,$AN31-SUM($AO300:BY300),BY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:BZ300)+BZ300>$AN31,$AN31-SUM($AO300:BZ300),BZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CA300)+CA300>$AN31,$AN31-SUM($AO300:CA300),CA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CB300)+CB300>$AN31,$AN31-SUM($AO300:CB300),CB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CC300)+CC300>$AN31,$AN31-SUM($AO300:CC300),CC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CD300)+CD300>$AN31,$AN31-SUM($AO300:CD300),CD300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CE300)+CE300>$AN31,$AN31-SUM($AO300:CE300),CE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CF300)+CF300>$AN31,$AN31-SUM($AO300:CF300),CF300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CG300)+CG300>$AN31,$AN31-SUM($AO300:CG300),CG300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CH300)+CH300>$AN31,$AN31-SUM($AO300:CH300),CH300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CI300)+CI300>$AN31,$AN31-SUM($AO300:CI300),CI300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CJ300)+CJ300>$AN31,$AN31-SUM($AO300:CJ300),CJ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CK300)+CK300>$AN31,$AN31-SUM($AO300:CK300),CK300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CL300)+CL300>$AN31,$AN31-SUM($AO300:CL300),CL300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CM300)+CM300>$AN31,$AN31-SUM($AO300:CM300),CM300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CN300)+CN300>$AN31,$AN31-SUM($AO300:CN300),CN300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CO300)+CO300>$AN31,$AN31-SUM($AO300:CO300),CO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CP300)+CP300>$AN31,$AN31-SUM($AO300:CP300),CP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CQ300)+CQ300>$AN31,$AN31-SUM($AO300:CQ300),CQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CR300)+CR300>$AN31,$AN31-SUM($AO300:CR300),CR300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CS300)+CS300>$AN31,$AN31-SUM($AO300:CS300),CS300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CT300)+CT300>$AN31,$AN31-SUM($AO300:CT300),CT300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CU300)+CU300>$AN31,$AN31-SUM($AO300:CU300),CU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CV300)+CV300>$AN31,$AN31-SUM($AO300:CV300),CV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CW300)+CW300>$AN31,$AN31-SUM($AO300:CW300),CW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CX300)+CX300>$AN31,$AN31-SUM($AO300:CX300),CX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CY300)+CY300>$AN31,$AN31-SUM($AO300:CY300),CY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:CZ300)+CZ300>$AN31,$AN31-SUM($AO300:CZ300),CZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DA300)+DA300>$AN31,$AN31-SUM($AO300:DA300),DA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DB300)+DB300>$AN31,$AN31-SUM($AO300:DB300),DB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DC300)+DC300>$AN31,$AN31-SUM($AO300:DC300),DC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DD300)+DD300>$AN31,$AN31-SUM($AO300:DD300),DD300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DE300)+DE300>$AN31,$AN31-SUM($AO300:DE300),DE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DF300)+DF300>$AN31,$AN31-SUM($AO300:DF300),DF300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DG300)+DG300>$AN31,$AN31-SUM($AO300:DG300),DG300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DH300)+DH300>$AN31,$AN31-SUM($AO300:DH300),DH300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DI300)+DI300>$AN31,$AN31-SUM($AO300:DI300),DI300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DJ300)+DJ300>$AN31,$AN31-SUM($AO300:DJ300),DJ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DK300)+DK300>$AN31,$AN31-SUM($AO300:DK300),DK300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DL300)+DL300>$AN31,$AN31-SUM($AO300:DL300),DL300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DM300)+DM300>$AN31,$AN31-SUM($AO300:DM300),DM300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DN300)+DN300>$AN31,$AN31-SUM($AO300:DN300),DN300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DO300)+DO300>$AN31,$AN31-SUM($AO300:DO300),DO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DP300)+DP300>$AN31,$AN31-SUM($AO300:DP300),DP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DQ300)+DQ300>$AN31,$AN31-SUM($AO300:DQ300),DQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DR300)+DR300>$AN31,$AN31-SUM($AO300:DR300),DR300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DS300)+DS300>$AN31,$AN31-SUM($AO300:DS300),DS300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DT300)+DT300>$AN31,$AN31-SUM($AO300:DT300),DT300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DU300)+DU300>$AN31,$AN31-SUM($AO300:DU300),DU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DV300)+DV300>$AN31,$AN31-SUM($AO300:DV300),DV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DW300)+DW300>$AN31,$AN31-SUM($AO300:DW300),DW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DX300)+DX300>$AN31,$AN31-SUM($AO300:DX300),DX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DY300)+DY300>$AN31,$AN31-SUM($AO300:DY300),DY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:DZ300)+DZ300>$AN31,$AN31-SUM($AO300:DZ300),DZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EA300)+EA300>$AN31,$AN31-SUM($AO300:EA300),EA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EB300)+EB300>$AN31,$AN31-SUM($AO300:EB300),EB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EC300)+EC300>$AN31,$AN31-SUM($AO300:EC300),EC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:ED300)+ED300>$AN31,$AN31-SUM($AO300:ED300),ED300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EE300)+EE300>$AN31,$AN31-SUM($AO300:EE300),EE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EF300)+EF300>$AN31,$AN31-SUM($AO300:EF300),EF300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EG300)+EG300>$AN31,$AN31-SUM($AO300:EG300),EG300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EH300)+EH300>$AN31,$AN31-SUM($AO300:EH300),EH300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EI300)+EI300>$AN31,$AN31-SUM($AO300:EI300),EI300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EJ300)+EJ300>$AN31,$AN31-SUM($AO300:EJ300),EJ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EK300)+EK300>$AN31,$AN31-SUM($AO300:EK300),EK300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EL300)+EL300>$AN31,$AN31-SUM($AO300:EL300),EL300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EM300)+EM300>$AN31,$AN31-SUM($AO300:EM300),EM300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EN300)+EN300>$AN31,$AN31-SUM($AO300:EN300),EN300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EO300)+EO300>$AN31,$AN31-SUM($AO300:EO300),EO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EP300)+EP300>$AN31,$AN31-SUM($AO300:EP300),EP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EQ300)+EQ300>$AN31,$AN31-SUM($AO300:EQ300),EQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:ER300)+ER300>$AN31,$AN31-SUM($AO300:ER300),ER300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:ES300)+ES300>$AN31,$AN31-SUM($AO300:ES300),ES300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:ET300)+ET300>$AN31,$AN31-SUM($AO300:ET300),ET300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EU300)+EU300>$AN31,$AN31-SUM($AO300:EU300),EU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EV300)+EV300>$AN31,$AN31-SUM($AO300:EV300),EV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EW300)+EW300>$AN31,$AN31-SUM($AO300:EW300),EW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EX300)+EX300>$AN31,$AN31-SUM($AO300:EX300),EX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EY300)+EY300>$AN31,$AN31-SUM($AO300:EY300),EY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:EZ300)+EZ300>$AN31,$AN31-SUM($AO300:EZ300),EZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FA300)+FA300>$AN31,$AN31-SUM($AO300:FA300),FA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FB300)+FB300>$AN31,$AN31-SUM($AO300:FB300),FB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FC300)+FC300>$AN31,$AN31-SUM($AO300:FC300),FC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FD300)+FD300>$AN31,$AN31-SUM($AO300:FD300),FD300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FE300)+FE300>$AN31,$AN31-SUM($AO300:FE300),FE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FF300)+FF300>$AN31,$AN31-SUM($AO300:FF300),FF300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FG300)+FG300>$AN31,$AN31-SUM($AO300:FG300),FG300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FH300)+FH300>$AN31,$AN31-SUM($AO300:FH300),FH300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FI300)+FI300>$AN31,$AN31-SUM($AO300:FI300),FI300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FJ300)+FJ300>$AN31,$AN31-SUM($AO300:FJ300),FJ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FK300)+FK300>$AN31,$AN31-SUM($AO300:FK300),FK300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FL300)+FL300>$AN31,$AN31-SUM($AO300:FL300),FL300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FM300)+FM300>$AN31,$AN31-SUM($AO300:FM300),FM300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FN300)+FN300>$AN31,$AN31-SUM($AO300:FN300),FN300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FO300)+FO300>$AN31,$AN31-SUM($AO300:FO300),FO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FP300)+FP300>$AN31,$AN31-SUM($AO300:FP300),FP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FQ300)+FQ300>$AN31,$AN31-SUM($AO300:FQ300),FQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FR300)+FR300>$AN31,$AN31-SUM($AO300:FR300),FR300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FS300)+FS300>$AN31,$AN31-SUM($AO300:FS300),FS300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FT300)+FT300>$AN31,$AN31-SUM($AO300:FT300),FT300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FU300)+FU300>$AN31,$AN31-SUM($AO300:FU300),FU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FV300)+FV300>$AN31,$AN31-SUM($AO300:FV300),FV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FW300)+FW300>$AN31,$AN31-SUM($AO300:FW300),FW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FX300)+FX300>$AN31,$AN31-SUM($AO300:FX300),FX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FY300)+FY300>$AN31,$AN31-SUM($AO300:FY300),FY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:FZ300)+FZ300>$AN31,$AN31-SUM($AO300:FZ300),FZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GA300)+GA300>$AN31,$AN31-SUM($AO300:GA300),GA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GB300)+GB300>$AN31,$AN31-SUM($AO300:GB300),GB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GC300)+GC300>$AN31,$AN31-SUM($AO300:GC300),GC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GD300)+GD300>$AN31,$AN31-SUM($AO300:GD300),GD300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GE300)+GE300>$AN31,$AN31-SUM($AO300:GE300),GE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GF300)+GF300>$AN31,$AN31-SUM($AO300:GF300),GF300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GG300)+GG300>$AN31,$AN31-SUM($AO300:GG300),GG300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GH300)+GH300>$AN31,$AN31-SUM($AO300:GH300),GH300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GI300)+GI300>$AN31,$AN31-SUM($AO300:GI300),GI300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GJ300)+GJ300>$AN31,$AN31-SUM($AO300:GJ300),GJ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GK300)+GK300>$AN31,$AN31-SUM($AO300:GK300),GK300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GL300)+GL300>$AN31,$AN31-SUM($AO300:GL300),GL300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GM300)+GM300>$AN31,$AN31-SUM($AO300:GM300),GM300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GN300)+GN300>$AN31,$AN31-SUM($AO300:GN300),GN300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GO300)+GO300>$AN31,$AN31-SUM($AO300:GO300),GO300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GP300)+GP300>$AN31,$AN31-SUM($AO300:GP300),GP300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GQ300)+GQ300>$AN31,$AN31-SUM($AO300:GQ300),GQ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GR300)+GR300>$AN31,$AN31-SUM($AO300:GR300),GR300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GS300)+GS300>$AN31,$AN31-SUM($AO300:GS300),GS300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GT300)+GT300>$AN31,$AN31-SUM($AO300:GT300),GT300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GU300)+GU300>$AN31,$AN31-SUM($AO300:GU300),GU300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GV300)+GV300>$AN31,$AN31-SUM($AO300:GV300),GV300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GW300)+GW300>$AN31,$AN31-SUM($AO300:GW300),GW300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GX300)+GX300>$AN31,$AN31-SUM($AO300:GX300),GX300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GY300)+GY300>$AN31,$AN31-SUM($AO300:GY300),GY300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:GZ300)+GZ300>$AN31,$AN31-SUM($AO300:GZ300),GZ300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:HA300)+HA300>$AN31,$AN31-SUM($AO300:HA300),HA300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:HB300)+HB300>$AN31,$AN31-SUM($AO300:HB300),HB300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:HC300)+HC300>$AN31,$AN31-SUM($AO300:HC300),HC300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:HD300)+HD300>$AN31,$AN31-SUM($AO300:HD300),HD300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:HE300)+HE300>$AN31,$AN31-SUM($AO300:HE300),HE300),0)","v":0},{"$f":"IF($AO300>0,IF(SUM($AO300:HF300)+HF300>$AN31,$AN31-SUM($AO300:HF300),HF300),0)","v":0}]
[]
[null,"Depreciation:  2002 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO24>0,AO24/$F304,AO24)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AP304)+AP304>$AO24,$AO24-SUM($AP304:AP304),AP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AQ304)+AQ304>$AO24,$AO24-SUM($AP304:AQ304),AQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AR304)+AR304>$AO24,$AO24-SUM($AP304:AR304),AR304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AS304)+AS304>$AO24,$AO24-SUM($AP304:AS304),AS304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AT304)+AT304>$AO24,$AO24-SUM($AP304:AT304),AT304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AU304)+AU304>$AO24,$AO24-SUM($AP304:AU304),AU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AV304)+AV304>$AO24,$AO24-SUM($AP304:AV304),AV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AW304)+AW304>$AO24,$AO24-SUM($AP304:AW304),AW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AX304)+AX304>$AO24,$AO24-SUM($AP304:AX304),AX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AY304)+AY304>$AO24,$AO24-SUM($AP304:AY304),AY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:AZ304)+AZ304>$AO24,$AO24-SUM($AP304:AZ304),AZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BA304)+BA304>$AO24,$AO24-SUM($AP304:BA304),BA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BB304)+BB304>$AO24,$AO24-SUM($AP304:BB304),BB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BC304)+BC304>$AO24,$AO24-SUM($AP304:BC304),BC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BD304)+BD304>$AO24,$AO24-SUM($AP304:BD304),BD304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BE304)+BE304>$AO24,$AO24-SUM($AP304:BE304),BE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BF304)+BF304>$AO24,$AO24-SUM($AP304:BF304),BF304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BG304)+BG304>$AO24,$AO24-SUM($AP304:BG304),BG304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BH304)+BH304>$AO24,$AO24-SUM($AP304:BH304),BH304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BI304)+BI304>$AO24,$AO24-SUM($AP304:BI304),BI304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BJ304)+BJ304>$AO24,$AO24-SUM($AP304:BJ304),BJ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BK304)+BK304>$AO24,$AO24-SUM($AP304:BK304),BK304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BL304)+BL304>$AO24,$AO24-SUM($AP304:BL304),BL304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BM304)+BM304>$AO24,$AO24-SUM($AP304:BM304),BM304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BN304)+BN304>$AO24,$AO24-SUM($AP304:BN304),BN304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BO304)+BO304>$AO24,$AO24-SUM($AP304:BO304),BO304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BP304)+BP304>$AO24,$AO24-SUM($AP304:BP304),BP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BQ304)+BQ304>$AO24,$AO24-SUM($AP304:BQ304),BQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BR304)+BR304>$AO24,$AO24-SUM($AP304:BR304),BR304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BS304)+BS304>$AO24,$AO24-SUM($AP304:BS304),BS304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BT304)+BT304>$AO24,$AO24-SUM($AP304:BT304),BT304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BU304)+BU304>$AO24,$AO24-SUM($AP304:BU304),BU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BV304)+BV304>$AO24,$AO24-SUM($AP304:BV304),BV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BW304)+BW304>$AO24,$AO24-SUM($AP304:BW304),BW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BX304)+BX304>$AO24,$AO24-SUM($AP304:BX304),BX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BY304)+BY304>$AO24,$AO24-SUM($AP304:BY304),BY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:BZ304)+BZ304>$AO24,$AO24-SUM($AP304:BZ304),BZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CA304)+CA304>$AO24,$AO24-SUM($AP304:CA304),CA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CB304)+CB304>$AO24,$AO24-SUM($AP304:CB304),CB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CC304)+CC304>$AO24,$AO24-SUM($AP304:CC304),CC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CD304)+CD304>$AO24,$AO24-SUM($AP304:CD304),CD304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CE304)+CE304>$AO24,$AO24-SUM($AP304:CE304),CE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CF304)+CF304>$AO24,$AO24-SUM($AP304:CF304),CF304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CG304)+CG304>$AO24,$AO24-SUM($AP304:CG304),CG304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CH304)+CH304>$AO24,$AO24-SUM($AP304:CH304),CH304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CI304)+CI304>$AO24,$AO24-SUM($AP304:CI304),CI304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CJ304)+CJ304>$AO24,$AO24-SUM($AP304:CJ304),CJ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CK304)+CK304>$AO24,$AO24-SUM($AP304:CK304),CK304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CL304)+CL304>$AO24,$AO24-SUM($AP304:CL304),CL304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CM304)+CM304>$AO24,$AO24-SUM($AP304:CM304),CM304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CN304)+CN304>$AO24,$AO24-SUM($AP304:CN304),CN304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CO304)+CO304>$AO24,$AO24-SUM($AP304:CO304),CO304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CP304)+CP304>$AO24,$AO24-SUM($AP304:CP304),CP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CQ304)+CQ304>$AO24,$AO24-SUM($AP304:CQ304),CQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CR304)+CR304>$AO24,$AO24-SUM($AP304:CR304),CR304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CS304)+CS304>$AO24,$AO24-SUM($AP304:CS304),CS304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CT304)+CT304>$AO24,$AO24-SUM($AP304:CT304),CT304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CU304)+CU304>$AO24,$AO24-SUM($AP304:CU304),CU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CV304)+CV304>$AO24,$AO24-SUM($AP304:CV304),CV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CW304)+CW304>$AO24,$AO24-SUM($AP304:CW304),CW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CX304)+CX304>$AO24,$AO24-SUM($AP304:CX304),CX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CY304)+CY304>$AO24,$AO24-SUM($AP304:CY304),CY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:CZ304)+CZ304>$AO24,$AO24-SUM($AP304:CZ304),CZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DA304)+DA304>$AO24,$AO24-SUM($AP304:DA304),DA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DB304)+DB304>$AO24,$AO24-SUM($AP304:DB304),DB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DC304)+DC304>$AO24,$AO24-SUM($AP304:DC304),DC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DD304)+DD304>$AO24,$AO24-SUM($AP304:DD304),DD304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DE304)+DE304>$AO24,$AO24-SUM($AP304:DE304),DE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DF304)+DF304>$AO24,$AO24-SUM($AP304:DF304),DF304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DG304)+DG304>$AO24,$AO24-SUM($AP304:DG304),DG304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DH304)+DH304>$AO24,$AO24-SUM($AP304:DH304),DH304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DI304)+DI304>$AO24,$AO24-SUM($AP304:DI304),DI304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DJ304)+DJ304>$AO24,$AO24-SUM($AP304:DJ304),DJ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DK304)+DK304>$AO24,$AO24-SUM($AP304:DK304),DK304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DL304)+DL304>$AO24,$AO24-SUM($AP304:DL304),DL304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DM304)+DM304>$AO24,$AO24-SUM($AP304:DM304),DM304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DN304)+DN304>$AO24,$AO24-SUM($AP304:DN304),DN304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DO304)+DO304>$AO24,$AO24-SUM($AP304:DO304),DO304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DP304)+DP304>$AO24,$AO24-SUM($AP304:DP304),DP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DQ304)+DQ304>$AO24,$AO24-SUM($AP304:DQ304),DQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DR304)+DR304>$AO24,$AO24-SUM($AP304:DR304),DR304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DS304)+DS304>$AO24,$AO24-SUM($AP304:DS304),DS304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DT304)+DT304>$AO24,$AO24-SUM($AP304:DT304),DT304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DU304)+DU304>$AO24,$AO24-SUM($AP304:DU304),DU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DV304)+DV304>$AO24,$AO24-SUM($AP304:DV304),DV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DW304)+DW304>$AO24,$AO24-SUM($AP304:DW304),DW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DX304)+DX304>$AO24,$AO24-SUM($AP304:DX304),DX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DY304)+DY304>$AO24,$AO24-SUM($AP304:DY304),DY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:DZ304)+DZ304>$AO24,$AO24-SUM($AP304:DZ304),DZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EA304)+EA304>$AO24,$AO24-SUM($AP304:EA304),EA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EB304)+EB304>$AO24,$AO24-SUM($AP304:EB304),EB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EC304)+EC304>$AO24,$AO24-SUM($AP304:EC304),EC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:ED304)+ED304>$AO24,$AO24-SUM($AP304:ED304),ED304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EE304)+EE304>$AO24,$AO24-SUM($AP304:EE304),EE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EF304)+EF304>$AO24,$AO24-SUM($AP304:EF304),EF304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EG304)+EG304>$AO24,$AO24-SUM($AP304:EG304),EG304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EH304)+EH304>$AO24,$AO24-SUM($AP304:EH304),EH304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EI304)+EI304>$AO24,$AO24-SUM($AP304:EI304),EI304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EJ304)+EJ304>$AO24,$AO24-SUM($AP304:EJ304),EJ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EK304)+EK304>$AO24,$AO24-SUM($AP304:EK304),EK304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EL304)+EL304>$AO24,$AO24-SUM($AP304:EL304),EL304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EM304)+EM304>$AO24,$AO24-SUM($AP304:EM304),EM304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EN304)+EN304>$AO24,$AO24-SUM($AP304:EN304),EN304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EO304)+EO304>$AO24,$AO24-SUM($AP304:EO304),EO304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EP304)+EP304>$AO24,$AO24-SUM($AP304:EP304),EP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EQ304)+EQ304>$AO24,$AO24-SUM($AP304:EQ304),EQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:ER304)+ER304>$AO24,$AO24-SUM($AP304:ER304),ER304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:ES304)+ES304>$AO24,$AO24-SUM($AP304:ES304),ES304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:ET304)+ET304>$AO24,$AO24-SUM($AP304:ET304),ET304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EU304)+EU304>$AO24,$AO24-SUM($AP304:EU304),EU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EV304)+EV304>$AO24,$AO24-SUM($AP304:EV304),EV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EW304)+EW304>$AO24,$AO24-SUM($AP304:EW304),EW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EX304)+EX304>$AO24,$AO24-SUM($AP304:EX304),EX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EY304)+EY304>$AO24,$AO24-SUM($AP304:EY304),EY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:EZ304)+EZ304>$AO24,$AO24-SUM($AP304:EZ304),EZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FA304)+FA304>$AO24,$AO24-SUM($AP304:FA304),FA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FB304)+FB304>$AO24,$AO24-SUM($AP304:FB304),FB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FC304)+FC304>$AO24,$AO24-SUM($AP304:FC304),FC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FD304)+FD304>$AO24,$AO24-SUM($AP304:FD304),FD304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FE304)+FE304>$AO24,$AO24-SUM($AP304:FE304),FE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FF304)+FF304>$AO24,$AO24-SUM($AP304:FF304),FF304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FG304)+FG304>$AO24,$AO24-SUM($AP304:FG304),FG304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FH304)+FH304>$AO24,$AO24-SUM($AP304:FH304),FH304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FI304)+FI304>$AO24,$AO24-SUM($AP304:FI304),FI304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FJ304)+FJ304>$AO24,$AO24-SUM($AP304:FJ304),FJ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FK304)+FK304>$AO24,$AO24-SUM($AP304:FK304),FK304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FL304)+FL304>$AO24,$AO24-SUM($AP304:FL304),FL304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FM304)+FM304>$AO24,$AO24-SUM($AP304:FM304),FM304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FN304)+FN304>$AO24,$AO24-SUM($AP304:FN304),FN304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FO304)+FO304>$AO24,$AO24-SUM($AP304:FO304),FO304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FP304)+FP304>$AO24,$AO24-SUM($AP304:FP304),FP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FQ304)+FQ304>$AO24,$AO24-SUM($AP304:FQ304),FQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FR304)+FR304>$AO24,$AO24-SUM($AP304:FR304),FR304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FS304)+FS304>$AO24,$AO24-SUM($AP304:FS304),FS304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FT304)+FT304>$AO24,$AO24-SUM($AP304:FT304),FT304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FU304)+FU304>$AO24,$AO24-SUM($AP304:FU304),FU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FV304)+FV304>$AO24,$AO24-SUM($AP304:FV304),FV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FW304)+FW304>$AO24,$AO24-SUM($AP304:FW304),FW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FX304)+FX304>$AO24,$AO24-SUM($AP304:FX304),FX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FY304)+FY304>$AO24,$AO24-SUM($AP304:FY304),FY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:FZ304)+FZ304>$AO24,$AO24-SUM($AP304:FZ304),FZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GA304)+GA304>$AO24,$AO24-SUM($AP304:GA304),GA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GB304)+GB304>$AO24,$AO24-SUM($AP304:GB304),GB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GC304)+GC304>$AO24,$AO24-SUM($AP304:GC304),GC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GD304)+GD304>$AO24,$AO24-SUM($AP304:GD304),GD304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GE304)+GE304>$AO24,$AO24-SUM($AP304:GE304),GE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GF304)+GF304>$AO24,$AO24-SUM($AP304:GF304),GF304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GG304)+GG304>$AO24,$AO24-SUM($AP304:GG304),GG304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GH304)+GH304>$AO24,$AO24-SUM($AP304:GH304),GH304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GI304)+GI304>$AO24,$AO24-SUM($AP304:GI304),GI304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GJ304)+GJ304>$AO24,$AO24-SUM($AP304:GJ304),GJ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GK304)+GK304>$AO24,$AO24-SUM($AP304:GK304),GK304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GL304)+GL304>$AO24,$AO24-SUM($AP304:GL304),GL304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GM304)+GM304>$AO24,$AO24-SUM($AP304:GM304),GM304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GN304)+GN304>$AO24,$AO24-SUM($AP304:GN304),GN304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GO304)+GO304>$AO24,$AO24-SUM($AP304:GO304),GO304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GP304)+GP304>$AO24,$AO24-SUM($AP304:GP304),GP304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GQ304)+GQ304>$AO24,$AO24-SUM($AP304:GQ304),GQ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GR304)+GR304>$AO24,$AO24-SUM($AP304:GR304),GR304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GS304)+GS304>$AO24,$AO24-SUM($AP304:GS304),GS304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GT304)+GT304>$AO24,$AO24-SUM($AP304:GT304),GT304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GU304)+GU304>$AO24,$AO24-SUM($AP304:GU304),GU304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GV304)+GV304>$AO24,$AO24-SUM($AP304:GV304),GV304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GW304)+GW304>$AO24,$AO24-SUM($AP304:GW304),GW304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GX304)+GX304>$AO24,$AO24-SUM($AP304:GX304),GX304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GY304)+GY304>$AO24,$AO24-SUM($AP304:GY304),GY304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:GZ304)+GZ304>$AO24,$AO24-SUM($AP304:GZ304),GZ304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:HA304)+HA304>$AO24,$AO24-SUM($AP304:HA304),HA304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:HB304)+HB304>$AO24,$AO24-SUM($AP304:HB304),HB304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:HC304)+HC304>$AO24,$AO24-SUM($AP304:HC304),HC304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:HD304)+HD304>$AO24,$AO24-SUM($AP304:HD304),HD304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:HE304)+HE304>$AO24,$AO24-SUM($AP304:HE304),HE304),0)","v":0},{"$f":"IF($AP304>0,IF(SUM($AP304:HF304)+HF304>$AO24,$AO24-SUM($AP304:HF304),HF304),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP305>0,IF(SUM($AP305:AP305)+AP305>$AO25,$AO25-SUM($AP305:AP305),AP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AQ305)+AQ305>$AO25,$AO25-SUM($AP305:AQ305),AQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AR305)+AR305>$AO25,$AO25-SUM($AP305:AR305),AR305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AS305)+AS305>$AO25,$AO25-SUM($AP305:AS305),AS305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AT305)+AT305>$AO25,$AO25-SUM($AP305:AT305),AT305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AU305)+AU305>$AO25,$AO25-SUM($AP305:AU305),AU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AV305)+AV305>$AO25,$AO25-SUM($AP305:AV305),AV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AW305)+AW305>$AO25,$AO25-SUM($AP305:AW305),AW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AX305)+AX305>$AO25,$AO25-SUM($AP305:AX305),AX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AY305)+AY305>$AO25,$AO25-SUM($AP305:AY305),AY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:AZ305)+AZ305>$AO25,$AO25-SUM($AP305:AZ305),AZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BA305)+BA305>$AO25,$AO25-SUM($AP305:BA305),BA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BB305)+BB305>$AO25,$AO25-SUM($AP305:BB305),BB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BC305)+BC305>$AO25,$AO25-SUM($AP305:BC305),BC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BD305)+BD305>$AO25,$AO25-SUM($AP305:BD305),BD305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BE305)+BE305>$AO25,$AO25-SUM($AP305:BE305),BE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BF305)+BF305>$AO25,$AO25-SUM($AP305:BF305),BF305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BG305)+BG305>$AO25,$AO25-SUM($AP305:BG305),BG305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BH305)+BH305>$AO25,$AO25-SUM($AP305:BH305),BH305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BI305)+BI305>$AO25,$AO25-SUM($AP305:BI305),BI305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BJ305)+BJ305>$AO25,$AO25-SUM($AP305:BJ305),BJ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BK305)+BK305>$AO25,$AO25-SUM($AP305:BK305),BK305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BL305)+BL305>$AO25,$AO25-SUM($AP305:BL305),BL305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BM305)+BM305>$AO25,$AO25-SUM($AP305:BM305),BM305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BN305)+BN305>$AO25,$AO25-SUM($AP305:BN305),BN305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BO305)+BO305>$AO25,$AO25-SUM($AP305:BO305),BO305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BP305)+BP305>$AO25,$AO25-SUM($AP305:BP305),BP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BQ305)+BQ305>$AO25,$AO25-SUM($AP305:BQ305),BQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BR305)+BR305>$AO25,$AO25-SUM($AP305:BR305),BR305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BS305)+BS305>$AO25,$AO25-SUM($AP305:BS305),BS305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BT305)+BT305>$AO25,$AO25-SUM($AP305:BT305),BT305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BU305)+BU305>$AO25,$AO25-SUM($AP305:BU305),BU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BV305)+BV305>$AO25,$AO25-SUM($AP305:BV305),BV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BW305)+BW305>$AO25,$AO25-SUM($AP305:BW305),BW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BX305)+BX305>$AO25,$AO25-SUM($AP305:BX305),BX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BY305)+BY305>$AO25,$AO25-SUM($AP305:BY305),BY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:BZ305)+BZ305>$AO25,$AO25-SUM($AP305:BZ305),BZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CA305)+CA305>$AO25,$AO25-SUM($AP305:CA305),CA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CB305)+CB305>$AO25,$AO25-SUM($AP305:CB305),CB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CC305)+CC305>$AO25,$AO25-SUM($AP305:CC305),CC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CD305)+CD305>$AO25,$AO25-SUM($AP305:CD305),CD305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CE305)+CE305>$AO25,$AO25-SUM($AP305:CE305),CE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CF305)+CF305>$AO25,$AO25-SUM($AP305:CF305),CF305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CG305)+CG305>$AO25,$AO25-SUM($AP305:CG305),CG305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CH305)+CH305>$AO25,$AO25-SUM($AP305:CH305),CH305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CI305)+CI305>$AO25,$AO25-SUM($AP305:CI305),CI305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CJ305)+CJ305>$AO25,$AO25-SUM($AP305:CJ305),CJ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CK305)+CK305>$AO25,$AO25-SUM($AP305:CK305),CK305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CL305)+CL305>$AO25,$AO25-SUM($AP305:CL305),CL305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CM305)+CM305>$AO25,$AO25-SUM($AP305:CM305),CM305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CN305)+CN305>$AO25,$AO25-SUM($AP305:CN305),CN305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CO305)+CO305>$AO25,$AO25-SUM($AP305:CO305),CO305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CP305)+CP305>$AO25,$AO25-SUM($AP305:CP305),CP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CQ305)+CQ305>$AO25,$AO25-SUM($AP305:CQ305),CQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CR305)+CR305>$AO25,$AO25-SUM($AP305:CR305),CR305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CS305)+CS305>$AO25,$AO25-SUM($AP305:CS305),CS305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CT305)+CT305>$AO25,$AO25-SUM($AP305:CT305),CT305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CU305)+CU305>$AO25,$AO25-SUM($AP305:CU305),CU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CV305)+CV305>$AO25,$AO25-SUM($AP305:CV305),CV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CW305)+CW305>$AO25,$AO25-SUM($AP305:CW305),CW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CX305)+CX305>$AO25,$AO25-SUM($AP305:CX305),CX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CY305)+CY305>$AO25,$AO25-SUM($AP305:CY305),CY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:CZ305)+CZ305>$AO25,$AO25-SUM($AP305:CZ305),CZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DA305)+DA305>$AO25,$AO25-SUM($AP305:DA305),DA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DB305)+DB305>$AO25,$AO25-SUM($AP305:DB305),DB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DC305)+DC305>$AO25,$AO25-SUM($AP305:DC305),DC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DD305)+DD305>$AO25,$AO25-SUM($AP305:DD305),DD305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DE305)+DE305>$AO25,$AO25-SUM($AP305:DE305),DE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DF305)+DF305>$AO25,$AO25-SUM($AP305:DF305),DF305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DG305)+DG305>$AO25,$AO25-SUM($AP305:DG305),DG305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DH305)+DH305>$AO25,$AO25-SUM($AP305:DH305),DH305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DI305)+DI305>$AO25,$AO25-SUM($AP305:DI305),DI305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DJ305)+DJ305>$AO25,$AO25-SUM($AP305:DJ305),DJ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DK305)+DK305>$AO25,$AO25-SUM($AP305:DK305),DK305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DL305)+DL305>$AO25,$AO25-SUM($AP305:DL305),DL305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DM305)+DM305>$AO25,$AO25-SUM($AP305:DM305),DM305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DN305)+DN305>$AO25,$AO25-SUM($AP305:DN305),DN305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DO305)+DO305>$AO25,$AO25-SUM($AP305:DO305),DO305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DP305)+DP305>$AO25,$AO25-SUM($AP305:DP305),DP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DQ305)+DQ305>$AO25,$AO25-SUM($AP305:DQ305),DQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DR305)+DR305>$AO25,$AO25-SUM($AP305:DR305),DR305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DS305)+DS305>$AO25,$AO25-SUM($AP305:DS305),DS305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DT305)+DT305>$AO25,$AO25-SUM($AP305:DT305),DT305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DU305)+DU305>$AO25,$AO25-SUM($AP305:DU305),DU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DV305)+DV305>$AO25,$AO25-SUM($AP305:DV305),DV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DW305)+DW305>$AO25,$AO25-SUM($AP305:DW305),DW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DX305)+DX305>$AO25,$AO25-SUM($AP305:DX305),DX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DY305)+DY305>$AO25,$AO25-SUM($AP305:DY305),DY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:DZ305)+DZ305>$AO25,$AO25-SUM($AP305:DZ305),DZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EA305)+EA305>$AO25,$AO25-SUM($AP305:EA305),EA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EB305)+EB305>$AO25,$AO25-SUM($AP305:EB305),EB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EC305)+EC305>$AO25,$AO25-SUM($AP305:EC305),EC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:ED305)+ED305>$AO25,$AO25-SUM($AP305:ED305),ED305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EE305)+EE305>$AO25,$AO25-SUM($AP305:EE305),EE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EF305)+EF305>$AO25,$AO25-SUM($AP305:EF305),EF305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EG305)+EG305>$AO25,$AO25-SUM($AP305:EG305),EG305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EH305)+EH305>$AO25,$AO25-SUM($AP305:EH305),EH305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EI305)+EI305>$AO25,$AO25-SUM($AP305:EI305),EI305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EJ305)+EJ305>$AO25,$AO25-SUM($AP305:EJ305),EJ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EK305)+EK305>$AO25,$AO25-SUM($AP305:EK305),EK305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EL305)+EL305>$AO25,$AO25-SUM($AP305:EL305),EL305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EM305)+EM305>$AO25,$AO25-SUM($AP305:EM305),EM305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EN305)+EN305>$AO25,$AO25-SUM($AP305:EN305),EN305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EO305)+EO305>$AO25,$AO25-SUM($AP305:EO305),EO305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EP305)+EP305>$AO25,$AO25-SUM($AP305:EP305),EP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EQ305)+EQ305>$AO25,$AO25-SUM($AP305:EQ305),EQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:ER305)+ER305>$AO25,$AO25-SUM($AP305:ER305),ER305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:ES305)+ES305>$AO25,$AO25-SUM($AP305:ES305),ES305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:ET305)+ET305>$AO25,$AO25-SUM($AP305:ET305),ET305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EU305)+EU305>$AO25,$AO25-SUM($AP305:EU305),EU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EV305)+EV305>$AO25,$AO25-SUM($AP305:EV305),EV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EW305)+EW305>$AO25,$AO25-SUM($AP305:EW305),EW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EX305)+EX305>$AO25,$AO25-SUM($AP305:EX305),EX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EY305)+EY305>$AO25,$AO25-SUM($AP305:EY305),EY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:EZ305)+EZ305>$AO25,$AO25-SUM($AP305:EZ305),EZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FA305)+FA305>$AO25,$AO25-SUM($AP305:FA305),FA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FB305)+FB305>$AO25,$AO25-SUM($AP305:FB305),FB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FC305)+FC305>$AO25,$AO25-SUM($AP305:FC305),FC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FD305)+FD305>$AO25,$AO25-SUM($AP305:FD305),FD305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FE305)+FE305>$AO25,$AO25-SUM($AP305:FE305),FE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FF305)+FF305>$AO25,$AO25-SUM($AP305:FF305),FF305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FG305)+FG305>$AO25,$AO25-SUM($AP305:FG305),FG305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FH305)+FH305>$AO25,$AO25-SUM($AP305:FH305),FH305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FI305)+FI305>$AO25,$AO25-SUM($AP305:FI305),FI305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FJ305)+FJ305>$AO25,$AO25-SUM($AP305:FJ305),FJ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FK305)+FK305>$AO25,$AO25-SUM($AP305:FK305),FK305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FL305)+FL305>$AO25,$AO25-SUM($AP305:FL305),FL305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FM305)+FM305>$AO25,$AO25-SUM($AP305:FM305),FM305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FN305)+FN305>$AO25,$AO25-SUM($AP305:FN305),FN305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FO305)+FO305>$AO25,$AO25-SUM($AP305:FO305),FO305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FP305)+FP305>$AO25,$AO25-SUM($AP305:FP305),FP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FQ305)+FQ305>$AO25,$AO25-SUM($AP305:FQ305),FQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FR305)+FR305>$AO25,$AO25-SUM($AP305:FR305),FR305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FS305)+FS305>$AO25,$AO25-SUM($AP305:FS305),FS305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FT305)+FT305>$AO25,$AO25-SUM($AP305:FT305),FT305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FU305)+FU305>$AO25,$AO25-SUM($AP305:FU305),FU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FV305)+FV305>$AO25,$AO25-SUM($AP305:FV305),FV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FW305)+FW305>$AO25,$AO25-SUM($AP305:FW305),FW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FX305)+FX305>$AO25,$AO25-SUM($AP305:FX305),FX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FY305)+FY305>$AO25,$AO25-SUM($AP305:FY305),FY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:FZ305)+FZ305>$AO25,$AO25-SUM($AP305:FZ305),FZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GA305)+GA305>$AO25,$AO25-SUM($AP305:GA305),GA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GB305)+GB305>$AO25,$AO25-SUM($AP305:GB305),GB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GC305)+GC305>$AO25,$AO25-SUM($AP305:GC305),GC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GD305)+GD305>$AO25,$AO25-SUM($AP305:GD305),GD305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GE305)+GE305>$AO25,$AO25-SUM($AP305:GE305),GE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GF305)+GF305>$AO25,$AO25-SUM($AP305:GF305),GF305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GG305)+GG305>$AO25,$AO25-SUM($AP305:GG305),GG305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GH305)+GH305>$AO25,$AO25-SUM($AP305:GH305),GH305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GI305)+GI305>$AO25,$AO25-SUM($AP305:GI305),GI305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GJ305)+GJ305>$AO25,$AO25-SUM($AP305:GJ305),GJ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GK305)+GK305>$AO25,$AO25-SUM($AP305:GK305),GK305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GL305)+GL305>$AO25,$AO25-SUM($AP305:GL305),GL305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GM305)+GM305>$AO25,$AO25-SUM($AP305:GM305),GM305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GN305)+GN305>$AO25,$AO25-SUM($AP305:GN305),GN305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GO305)+GO305>$AO25,$AO25-SUM($AP305:GO305),GO305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GP305)+GP305>$AO25,$AO25-SUM($AP305:GP305),GP305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GQ305)+GQ305>$AO25,$AO25-SUM($AP305:GQ305),GQ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GR305)+GR305>$AO25,$AO25-SUM($AP305:GR305),GR305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GS305)+GS305>$AO25,$AO25-SUM($AP305:GS305),GS305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GT305)+GT305>$AO25,$AO25-SUM($AP305:GT305),GT305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GU305)+GU305>$AO25,$AO25-SUM($AP305:GU305),GU305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GV305)+GV305>$AO25,$AO25-SUM($AP305:GV305),GV305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GW305)+GW305>$AO25,$AO25-SUM($AP305:GW305),GW305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GX305)+GX305>$AO25,$AO25-SUM($AP305:GX305),GX305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GY305)+GY305>$AO25,$AO25-SUM($AP305:GY305),GY305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:GZ305)+GZ305>$AO25,$AO25-SUM($AP305:GZ305),GZ305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:HA305)+HA305>$AO25,$AO25-SUM($AP305:HA305),HA305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:HB305)+HB305>$AO25,$AO25-SUM($AP305:HB305),HB305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:HC305)+HC305>$AO25,$AO25-SUM($AP305:HC305),HC305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:HD305)+HD305>$AO25,$AO25-SUM($AP305:HD305),HD305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:HE305)+HE305>$AO25,$AO25-SUM($AP305:HE305),HE305),0)","v":0},{"$f":"IF($AP305>0,IF(SUM($AP305:HF305)+HF305>$AO25,$AO25-SUM($AP305:HF305),HF305),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP306>0,IF(SUM($AP306:AP306)+AP306>$AO26,$AO26-SUM($AP306:AP306),AP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AQ306)+AQ306>$AO26,$AO26-SUM($AP306:AQ306),AQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AR306)+AR306>$AO26,$AO26-SUM($AP306:AR306),AR306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AS306)+AS306>$AO26,$AO26-SUM($AP306:AS306),AS306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AT306)+AT306>$AO26,$AO26-SUM($AP306:AT306),AT306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AU306)+AU306>$AO26,$AO26-SUM($AP306:AU306),AU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AV306)+AV306>$AO26,$AO26-SUM($AP306:AV306),AV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AW306)+AW306>$AO26,$AO26-SUM($AP306:AW306),AW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AX306)+AX306>$AO26,$AO26-SUM($AP306:AX306),AX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AY306)+AY306>$AO26,$AO26-SUM($AP306:AY306),AY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:AZ306)+AZ306>$AO26,$AO26-SUM($AP306:AZ306),AZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BA306)+BA306>$AO26,$AO26-SUM($AP306:BA306),BA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BB306)+BB306>$AO26,$AO26-SUM($AP306:BB306),BB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BC306)+BC306>$AO26,$AO26-SUM($AP306:BC306),BC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BD306)+BD306>$AO26,$AO26-SUM($AP306:BD306),BD306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BE306)+BE306>$AO26,$AO26-SUM($AP306:BE306),BE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BF306)+BF306>$AO26,$AO26-SUM($AP306:BF306),BF306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BG306)+BG306>$AO26,$AO26-SUM($AP306:BG306),BG306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BH306)+BH306>$AO26,$AO26-SUM($AP306:BH306),BH306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BI306)+BI306>$AO26,$AO26-SUM($AP306:BI306),BI306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BJ306)+BJ306>$AO26,$AO26-SUM($AP306:BJ306),BJ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BK306)+BK306>$AO26,$AO26-SUM($AP306:BK306),BK306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BL306)+BL306>$AO26,$AO26-SUM($AP306:BL306),BL306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BM306)+BM306>$AO26,$AO26-SUM($AP306:BM306),BM306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BN306)+BN306>$AO26,$AO26-SUM($AP306:BN306),BN306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BO306)+BO306>$AO26,$AO26-SUM($AP306:BO306),BO306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BP306)+BP306>$AO26,$AO26-SUM($AP306:BP306),BP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BQ306)+BQ306>$AO26,$AO26-SUM($AP306:BQ306),BQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BR306)+BR306>$AO26,$AO26-SUM($AP306:BR306),BR306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BS306)+BS306>$AO26,$AO26-SUM($AP306:BS306),BS306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BT306)+BT306>$AO26,$AO26-SUM($AP306:BT306),BT306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BU306)+BU306>$AO26,$AO26-SUM($AP306:BU306),BU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BV306)+BV306>$AO26,$AO26-SUM($AP306:BV306),BV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BW306)+BW306>$AO26,$AO26-SUM($AP306:BW306),BW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BX306)+BX306>$AO26,$AO26-SUM($AP306:BX306),BX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BY306)+BY306>$AO26,$AO26-SUM($AP306:BY306),BY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:BZ306)+BZ306>$AO26,$AO26-SUM($AP306:BZ306),BZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CA306)+CA306>$AO26,$AO26-SUM($AP306:CA306),CA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CB306)+CB306>$AO26,$AO26-SUM($AP306:CB306),CB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CC306)+CC306>$AO26,$AO26-SUM($AP306:CC306),CC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CD306)+CD306>$AO26,$AO26-SUM($AP306:CD306),CD306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CE306)+CE306>$AO26,$AO26-SUM($AP306:CE306),CE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CF306)+CF306>$AO26,$AO26-SUM($AP306:CF306),CF306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CG306)+CG306>$AO26,$AO26-SUM($AP306:CG306),CG306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CH306)+CH306>$AO26,$AO26-SUM($AP306:CH306),CH306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CI306)+CI306>$AO26,$AO26-SUM($AP306:CI306),CI306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CJ306)+CJ306>$AO26,$AO26-SUM($AP306:CJ306),CJ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CK306)+CK306>$AO26,$AO26-SUM($AP306:CK306),CK306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CL306)+CL306>$AO26,$AO26-SUM($AP306:CL306),CL306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CM306)+CM306>$AO26,$AO26-SUM($AP306:CM306),CM306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CN306)+CN306>$AO26,$AO26-SUM($AP306:CN306),CN306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CO306)+CO306>$AO26,$AO26-SUM($AP306:CO306),CO306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CP306)+CP306>$AO26,$AO26-SUM($AP306:CP306),CP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CQ306)+CQ306>$AO26,$AO26-SUM($AP306:CQ306),CQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CR306)+CR306>$AO26,$AO26-SUM($AP306:CR306),CR306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CS306)+CS306>$AO26,$AO26-SUM($AP306:CS306),CS306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CT306)+CT306>$AO26,$AO26-SUM($AP306:CT306),CT306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CU306)+CU306>$AO26,$AO26-SUM($AP306:CU306),CU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CV306)+CV306>$AO26,$AO26-SUM($AP306:CV306),CV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CW306)+CW306>$AO26,$AO26-SUM($AP306:CW306),CW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CX306)+CX306>$AO26,$AO26-SUM($AP306:CX306),CX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CY306)+CY306>$AO26,$AO26-SUM($AP306:CY306),CY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:CZ306)+CZ306>$AO26,$AO26-SUM($AP306:CZ306),CZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DA306)+DA306>$AO26,$AO26-SUM($AP306:DA306),DA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DB306)+DB306>$AO26,$AO26-SUM($AP306:DB306),DB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DC306)+DC306>$AO26,$AO26-SUM($AP306:DC306),DC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DD306)+DD306>$AO26,$AO26-SUM($AP306:DD306),DD306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DE306)+DE306>$AO26,$AO26-SUM($AP306:DE306),DE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DF306)+DF306>$AO26,$AO26-SUM($AP306:DF306),DF306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DG306)+DG306>$AO26,$AO26-SUM($AP306:DG306),DG306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DH306)+DH306>$AO26,$AO26-SUM($AP306:DH306),DH306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DI306)+DI306>$AO26,$AO26-SUM($AP306:DI306),DI306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DJ306)+DJ306>$AO26,$AO26-SUM($AP306:DJ306),DJ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DK306)+DK306>$AO26,$AO26-SUM($AP306:DK306),DK306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DL306)+DL306>$AO26,$AO26-SUM($AP306:DL306),DL306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DM306)+DM306>$AO26,$AO26-SUM($AP306:DM306),DM306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DN306)+DN306>$AO26,$AO26-SUM($AP306:DN306),DN306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DO306)+DO306>$AO26,$AO26-SUM($AP306:DO306),DO306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DP306)+DP306>$AO26,$AO26-SUM($AP306:DP306),DP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DQ306)+DQ306>$AO26,$AO26-SUM($AP306:DQ306),DQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DR306)+DR306>$AO26,$AO26-SUM($AP306:DR306),DR306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DS306)+DS306>$AO26,$AO26-SUM($AP306:DS306),DS306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DT306)+DT306>$AO26,$AO26-SUM($AP306:DT306),DT306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DU306)+DU306>$AO26,$AO26-SUM($AP306:DU306),DU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DV306)+DV306>$AO26,$AO26-SUM($AP306:DV306),DV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DW306)+DW306>$AO26,$AO26-SUM($AP306:DW306),DW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DX306)+DX306>$AO26,$AO26-SUM($AP306:DX306),DX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DY306)+DY306>$AO26,$AO26-SUM($AP306:DY306),DY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:DZ306)+DZ306>$AO26,$AO26-SUM($AP306:DZ306),DZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EA306)+EA306>$AO26,$AO26-SUM($AP306:EA306),EA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EB306)+EB306>$AO26,$AO26-SUM($AP306:EB306),EB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EC306)+EC306>$AO26,$AO26-SUM($AP306:EC306),EC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:ED306)+ED306>$AO26,$AO26-SUM($AP306:ED306),ED306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EE306)+EE306>$AO26,$AO26-SUM($AP306:EE306),EE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EF306)+EF306>$AO26,$AO26-SUM($AP306:EF306),EF306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EG306)+EG306>$AO26,$AO26-SUM($AP306:EG306),EG306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EH306)+EH306>$AO26,$AO26-SUM($AP306:EH306),EH306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EI306)+EI306>$AO26,$AO26-SUM($AP306:EI306),EI306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EJ306)+EJ306>$AO26,$AO26-SUM($AP306:EJ306),EJ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EK306)+EK306>$AO26,$AO26-SUM($AP306:EK306),EK306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EL306)+EL306>$AO26,$AO26-SUM($AP306:EL306),EL306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EM306)+EM306>$AO26,$AO26-SUM($AP306:EM306),EM306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EN306)+EN306>$AO26,$AO26-SUM($AP306:EN306),EN306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EO306)+EO306>$AO26,$AO26-SUM($AP306:EO306),EO306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EP306)+EP306>$AO26,$AO26-SUM($AP306:EP306),EP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EQ306)+EQ306>$AO26,$AO26-SUM($AP306:EQ306),EQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:ER306)+ER306>$AO26,$AO26-SUM($AP306:ER306),ER306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:ES306)+ES306>$AO26,$AO26-SUM($AP306:ES306),ES306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:ET306)+ET306>$AO26,$AO26-SUM($AP306:ET306),ET306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EU306)+EU306>$AO26,$AO26-SUM($AP306:EU306),EU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EV306)+EV306>$AO26,$AO26-SUM($AP306:EV306),EV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EW306)+EW306>$AO26,$AO26-SUM($AP306:EW306),EW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EX306)+EX306>$AO26,$AO26-SUM($AP306:EX306),EX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EY306)+EY306>$AO26,$AO26-SUM($AP306:EY306),EY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:EZ306)+EZ306>$AO26,$AO26-SUM($AP306:EZ306),EZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FA306)+FA306>$AO26,$AO26-SUM($AP306:FA306),FA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FB306)+FB306>$AO26,$AO26-SUM($AP306:FB306),FB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FC306)+FC306>$AO26,$AO26-SUM($AP306:FC306),FC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FD306)+FD306>$AO26,$AO26-SUM($AP306:FD306),FD306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FE306)+FE306>$AO26,$AO26-SUM($AP306:FE306),FE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FF306)+FF306>$AO26,$AO26-SUM($AP306:FF306),FF306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FG306)+FG306>$AO26,$AO26-SUM($AP306:FG306),FG306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FH306)+FH306>$AO26,$AO26-SUM($AP306:FH306),FH306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FI306)+FI306>$AO26,$AO26-SUM($AP306:FI306),FI306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FJ306)+FJ306>$AO26,$AO26-SUM($AP306:FJ306),FJ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FK306)+FK306>$AO26,$AO26-SUM($AP306:FK306),FK306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FL306)+FL306>$AO26,$AO26-SUM($AP306:FL306),FL306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FM306)+FM306>$AO26,$AO26-SUM($AP306:FM306),FM306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FN306)+FN306>$AO26,$AO26-SUM($AP306:FN306),FN306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FO306)+FO306>$AO26,$AO26-SUM($AP306:FO306),FO306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FP306)+FP306>$AO26,$AO26-SUM($AP306:FP306),FP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FQ306)+FQ306>$AO26,$AO26-SUM($AP306:FQ306),FQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FR306)+FR306>$AO26,$AO26-SUM($AP306:FR306),FR306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FS306)+FS306>$AO26,$AO26-SUM($AP306:FS306),FS306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FT306)+FT306>$AO26,$AO26-SUM($AP306:FT306),FT306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FU306)+FU306>$AO26,$AO26-SUM($AP306:FU306),FU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FV306)+FV306>$AO26,$AO26-SUM($AP306:FV306),FV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FW306)+FW306>$AO26,$AO26-SUM($AP306:FW306),FW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FX306)+FX306>$AO26,$AO26-SUM($AP306:FX306),FX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FY306)+FY306>$AO26,$AO26-SUM($AP306:FY306),FY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:FZ306)+FZ306>$AO26,$AO26-SUM($AP306:FZ306),FZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GA306)+GA306>$AO26,$AO26-SUM($AP306:GA306),GA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GB306)+GB306>$AO26,$AO26-SUM($AP306:GB306),GB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GC306)+GC306>$AO26,$AO26-SUM($AP306:GC306),GC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GD306)+GD306>$AO26,$AO26-SUM($AP306:GD306),GD306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GE306)+GE306>$AO26,$AO26-SUM($AP306:GE306),GE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GF306)+GF306>$AO26,$AO26-SUM($AP306:GF306),GF306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GG306)+GG306>$AO26,$AO26-SUM($AP306:GG306),GG306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GH306)+GH306>$AO26,$AO26-SUM($AP306:GH306),GH306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GI306)+GI306>$AO26,$AO26-SUM($AP306:GI306),GI306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GJ306)+GJ306>$AO26,$AO26-SUM($AP306:GJ306),GJ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GK306)+GK306>$AO26,$AO26-SUM($AP306:GK306),GK306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GL306)+GL306>$AO26,$AO26-SUM($AP306:GL306),GL306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GM306)+GM306>$AO26,$AO26-SUM($AP306:GM306),GM306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GN306)+GN306>$AO26,$AO26-SUM($AP306:GN306),GN306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GO306)+GO306>$AO26,$AO26-SUM($AP306:GO306),GO306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GP306)+GP306>$AO26,$AO26-SUM($AP306:GP306),GP306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GQ306)+GQ306>$AO26,$AO26-SUM($AP306:GQ306),GQ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GR306)+GR306>$AO26,$AO26-SUM($AP306:GR306),GR306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GS306)+GS306>$AO26,$AO26-SUM($AP306:GS306),GS306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GT306)+GT306>$AO26,$AO26-SUM($AP306:GT306),GT306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GU306)+GU306>$AO26,$AO26-SUM($AP306:GU306),GU306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GV306)+GV306>$AO26,$AO26-SUM($AP306:GV306),GV306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GW306)+GW306>$AO26,$AO26-SUM($AP306:GW306),GW306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GX306)+GX306>$AO26,$AO26-SUM($AP306:GX306),GX306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GY306)+GY306>$AO26,$AO26-SUM($AP306:GY306),GY306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:GZ306)+GZ306>$AO26,$AO26-SUM($AP306:GZ306),GZ306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:HA306)+HA306>$AO26,$AO26-SUM($AP306:HA306),HA306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:HB306)+HB306>$AO26,$AO26-SUM($AP306:HB306),HB306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:HC306)+HC306>$AO26,$AO26-SUM($AP306:HC306),HC306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:HD306)+HD306>$AO26,$AO26-SUM($AP306:HD306),HD306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:HE306)+HE306>$AO26,$AO26-SUM($AP306:HE306),HE306),0)","v":0},{"$f":"IF($AP306>0,IF(SUM($AP306:HF306)+HF306>$AO26,$AO26-SUM($AP306:HF306),HF306),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP307>0,IF(SUM($AP307:AP307)+AP307>$AO27,$AO27-SUM($AP307:AP307),AP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AQ307)+AQ307>$AO27,$AO27-SUM($AP307:AQ307),AQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AR307)+AR307>$AO27,$AO27-SUM($AP307:AR307),AR307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AS307)+AS307>$AO27,$AO27-SUM($AP307:AS307),AS307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AT307)+AT307>$AO27,$AO27-SUM($AP307:AT307),AT307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AU307)+AU307>$AO27,$AO27-SUM($AP307:AU307),AU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AV307)+AV307>$AO27,$AO27-SUM($AP307:AV307),AV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AW307)+AW307>$AO27,$AO27-SUM($AP307:AW307),AW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AX307)+AX307>$AO27,$AO27-SUM($AP307:AX307),AX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AY307)+AY307>$AO27,$AO27-SUM($AP307:AY307),AY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:AZ307)+AZ307>$AO27,$AO27-SUM($AP307:AZ307),AZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BA307)+BA307>$AO27,$AO27-SUM($AP307:BA307),BA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BB307)+BB307>$AO27,$AO27-SUM($AP307:BB307),BB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BC307)+BC307>$AO27,$AO27-SUM($AP307:BC307),BC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BD307)+BD307>$AO27,$AO27-SUM($AP307:BD307),BD307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BE307)+BE307>$AO27,$AO27-SUM($AP307:BE307),BE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BF307)+BF307>$AO27,$AO27-SUM($AP307:BF307),BF307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BG307)+BG307>$AO27,$AO27-SUM($AP307:BG307),BG307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BH307)+BH307>$AO27,$AO27-SUM($AP307:BH307),BH307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BI307)+BI307>$AO27,$AO27-SUM($AP307:BI307),BI307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BJ307)+BJ307>$AO27,$AO27-SUM($AP307:BJ307),BJ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BK307)+BK307>$AO27,$AO27-SUM($AP307:BK307),BK307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BL307)+BL307>$AO27,$AO27-SUM($AP307:BL307),BL307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BM307)+BM307>$AO27,$AO27-SUM($AP307:BM307),BM307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BN307)+BN307>$AO27,$AO27-SUM($AP307:BN307),BN307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BO307)+BO307>$AO27,$AO27-SUM($AP307:BO307),BO307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BP307)+BP307>$AO27,$AO27-SUM($AP307:BP307),BP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BQ307)+BQ307>$AO27,$AO27-SUM($AP307:BQ307),BQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BR307)+BR307>$AO27,$AO27-SUM($AP307:BR307),BR307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BS307)+BS307>$AO27,$AO27-SUM($AP307:BS307),BS307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BT307)+BT307>$AO27,$AO27-SUM($AP307:BT307),BT307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BU307)+BU307>$AO27,$AO27-SUM($AP307:BU307),BU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BV307)+BV307>$AO27,$AO27-SUM($AP307:BV307),BV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BW307)+BW307>$AO27,$AO27-SUM($AP307:BW307),BW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BX307)+BX307>$AO27,$AO27-SUM($AP307:BX307),BX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BY307)+BY307>$AO27,$AO27-SUM($AP307:BY307),BY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:BZ307)+BZ307>$AO27,$AO27-SUM($AP307:BZ307),BZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CA307)+CA307>$AO27,$AO27-SUM($AP307:CA307),CA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CB307)+CB307>$AO27,$AO27-SUM($AP307:CB307),CB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CC307)+CC307>$AO27,$AO27-SUM($AP307:CC307),CC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CD307)+CD307>$AO27,$AO27-SUM($AP307:CD307),CD307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CE307)+CE307>$AO27,$AO27-SUM($AP307:CE307),CE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CF307)+CF307>$AO27,$AO27-SUM($AP307:CF307),CF307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CG307)+CG307>$AO27,$AO27-SUM($AP307:CG307),CG307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CH307)+CH307>$AO27,$AO27-SUM($AP307:CH307),CH307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CI307)+CI307>$AO27,$AO27-SUM($AP307:CI307),CI307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CJ307)+CJ307>$AO27,$AO27-SUM($AP307:CJ307),CJ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CK307)+CK307>$AO27,$AO27-SUM($AP307:CK307),CK307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CL307)+CL307>$AO27,$AO27-SUM($AP307:CL307),CL307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CM307)+CM307>$AO27,$AO27-SUM($AP307:CM307),CM307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CN307)+CN307>$AO27,$AO27-SUM($AP307:CN307),CN307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CO307)+CO307>$AO27,$AO27-SUM($AP307:CO307),CO307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CP307)+CP307>$AO27,$AO27-SUM($AP307:CP307),CP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CQ307)+CQ307>$AO27,$AO27-SUM($AP307:CQ307),CQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CR307)+CR307>$AO27,$AO27-SUM($AP307:CR307),CR307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CS307)+CS307>$AO27,$AO27-SUM($AP307:CS307),CS307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CT307)+CT307>$AO27,$AO27-SUM($AP307:CT307),CT307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CU307)+CU307>$AO27,$AO27-SUM($AP307:CU307),CU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CV307)+CV307>$AO27,$AO27-SUM($AP307:CV307),CV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CW307)+CW307>$AO27,$AO27-SUM($AP307:CW307),CW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CX307)+CX307>$AO27,$AO27-SUM($AP307:CX307),CX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CY307)+CY307>$AO27,$AO27-SUM($AP307:CY307),CY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:CZ307)+CZ307>$AO27,$AO27-SUM($AP307:CZ307),CZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DA307)+DA307>$AO27,$AO27-SUM($AP307:DA307),DA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DB307)+DB307>$AO27,$AO27-SUM($AP307:DB307),DB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DC307)+DC307>$AO27,$AO27-SUM($AP307:DC307),DC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DD307)+DD307>$AO27,$AO27-SUM($AP307:DD307),DD307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DE307)+DE307>$AO27,$AO27-SUM($AP307:DE307),DE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DF307)+DF307>$AO27,$AO27-SUM($AP307:DF307),DF307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DG307)+DG307>$AO27,$AO27-SUM($AP307:DG307),DG307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DH307)+DH307>$AO27,$AO27-SUM($AP307:DH307),DH307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DI307)+DI307>$AO27,$AO27-SUM($AP307:DI307),DI307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DJ307)+DJ307>$AO27,$AO27-SUM($AP307:DJ307),DJ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DK307)+DK307>$AO27,$AO27-SUM($AP307:DK307),DK307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DL307)+DL307>$AO27,$AO27-SUM($AP307:DL307),DL307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DM307)+DM307>$AO27,$AO27-SUM($AP307:DM307),DM307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DN307)+DN307>$AO27,$AO27-SUM($AP307:DN307),DN307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DO307)+DO307>$AO27,$AO27-SUM($AP307:DO307),DO307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DP307)+DP307>$AO27,$AO27-SUM($AP307:DP307),DP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DQ307)+DQ307>$AO27,$AO27-SUM($AP307:DQ307),DQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DR307)+DR307>$AO27,$AO27-SUM($AP307:DR307),DR307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DS307)+DS307>$AO27,$AO27-SUM($AP307:DS307),DS307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DT307)+DT307>$AO27,$AO27-SUM($AP307:DT307),DT307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DU307)+DU307>$AO27,$AO27-SUM($AP307:DU307),DU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DV307)+DV307>$AO27,$AO27-SUM($AP307:DV307),DV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DW307)+DW307>$AO27,$AO27-SUM($AP307:DW307),DW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DX307)+DX307>$AO27,$AO27-SUM($AP307:DX307),DX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DY307)+DY307>$AO27,$AO27-SUM($AP307:DY307),DY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:DZ307)+DZ307>$AO27,$AO27-SUM($AP307:DZ307),DZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EA307)+EA307>$AO27,$AO27-SUM($AP307:EA307),EA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EB307)+EB307>$AO27,$AO27-SUM($AP307:EB307),EB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EC307)+EC307>$AO27,$AO27-SUM($AP307:EC307),EC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:ED307)+ED307>$AO27,$AO27-SUM($AP307:ED307),ED307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EE307)+EE307>$AO27,$AO27-SUM($AP307:EE307),EE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EF307)+EF307>$AO27,$AO27-SUM($AP307:EF307),EF307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EG307)+EG307>$AO27,$AO27-SUM($AP307:EG307),EG307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EH307)+EH307>$AO27,$AO27-SUM($AP307:EH307),EH307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EI307)+EI307>$AO27,$AO27-SUM($AP307:EI307),EI307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EJ307)+EJ307>$AO27,$AO27-SUM($AP307:EJ307),EJ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EK307)+EK307>$AO27,$AO27-SUM($AP307:EK307),EK307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EL307)+EL307>$AO27,$AO27-SUM($AP307:EL307),EL307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EM307)+EM307>$AO27,$AO27-SUM($AP307:EM307),EM307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EN307)+EN307>$AO27,$AO27-SUM($AP307:EN307),EN307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EO307)+EO307>$AO27,$AO27-SUM($AP307:EO307),EO307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EP307)+EP307>$AO27,$AO27-SUM($AP307:EP307),EP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EQ307)+EQ307>$AO27,$AO27-SUM($AP307:EQ307),EQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:ER307)+ER307>$AO27,$AO27-SUM($AP307:ER307),ER307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:ES307)+ES307>$AO27,$AO27-SUM($AP307:ES307),ES307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:ET307)+ET307>$AO27,$AO27-SUM($AP307:ET307),ET307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EU307)+EU307>$AO27,$AO27-SUM($AP307:EU307),EU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EV307)+EV307>$AO27,$AO27-SUM($AP307:EV307),EV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EW307)+EW307>$AO27,$AO27-SUM($AP307:EW307),EW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EX307)+EX307>$AO27,$AO27-SUM($AP307:EX307),EX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EY307)+EY307>$AO27,$AO27-SUM($AP307:EY307),EY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:EZ307)+EZ307>$AO27,$AO27-SUM($AP307:EZ307),EZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FA307)+FA307>$AO27,$AO27-SUM($AP307:FA307),FA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FB307)+FB307>$AO27,$AO27-SUM($AP307:FB307),FB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FC307)+FC307>$AO27,$AO27-SUM($AP307:FC307),FC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FD307)+FD307>$AO27,$AO27-SUM($AP307:FD307),FD307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FE307)+FE307>$AO27,$AO27-SUM($AP307:FE307),FE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FF307)+FF307>$AO27,$AO27-SUM($AP307:FF307),FF307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FG307)+FG307>$AO27,$AO27-SUM($AP307:FG307),FG307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FH307)+FH307>$AO27,$AO27-SUM($AP307:FH307),FH307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FI307)+FI307>$AO27,$AO27-SUM($AP307:FI307),FI307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FJ307)+FJ307>$AO27,$AO27-SUM($AP307:FJ307),FJ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FK307)+FK307>$AO27,$AO27-SUM($AP307:FK307),FK307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FL307)+FL307>$AO27,$AO27-SUM($AP307:FL307),FL307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FM307)+FM307>$AO27,$AO27-SUM($AP307:FM307),FM307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FN307)+FN307>$AO27,$AO27-SUM($AP307:FN307),FN307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FO307)+FO307>$AO27,$AO27-SUM($AP307:FO307),FO307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FP307)+FP307>$AO27,$AO27-SUM($AP307:FP307),FP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FQ307)+FQ307>$AO27,$AO27-SUM($AP307:FQ307),FQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FR307)+FR307>$AO27,$AO27-SUM($AP307:FR307),FR307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FS307)+FS307>$AO27,$AO27-SUM($AP307:FS307),FS307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FT307)+FT307>$AO27,$AO27-SUM($AP307:FT307),FT307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FU307)+FU307>$AO27,$AO27-SUM($AP307:FU307),FU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FV307)+FV307>$AO27,$AO27-SUM($AP307:FV307),FV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FW307)+FW307>$AO27,$AO27-SUM($AP307:FW307),FW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FX307)+FX307>$AO27,$AO27-SUM($AP307:FX307),FX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FY307)+FY307>$AO27,$AO27-SUM($AP307:FY307),FY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:FZ307)+FZ307>$AO27,$AO27-SUM($AP307:FZ307),FZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GA307)+GA307>$AO27,$AO27-SUM($AP307:GA307),GA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GB307)+GB307>$AO27,$AO27-SUM($AP307:GB307),GB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GC307)+GC307>$AO27,$AO27-SUM($AP307:GC307),GC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GD307)+GD307>$AO27,$AO27-SUM($AP307:GD307),GD307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GE307)+GE307>$AO27,$AO27-SUM($AP307:GE307),GE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GF307)+GF307>$AO27,$AO27-SUM($AP307:GF307),GF307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GG307)+GG307>$AO27,$AO27-SUM($AP307:GG307),GG307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GH307)+GH307>$AO27,$AO27-SUM($AP307:GH307),GH307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GI307)+GI307>$AO27,$AO27-SUM($AP307:GI307),GI307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GJ307)+GJ307>$AO27,$AO27-SUM($AP307:GJ307),GJ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GK307)+GK307>$AO27,$AO27-SUM($AP307:GK307),GK307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GL307)+GL307>$AO27,$AO27-SUM($AP307:GL307),GL307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GM307)+GM307>$AO27,$AO27-SUM($AP307:GM307),GM307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GN307)+GN307>$AO27,$AO27-SUM($AP307:GN307),GN307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GO307)+GO307>$AO27,$AO27-SUM($AP307:GO307),GO307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GP307)+GP307>$AO27,$AO27-SUM($AP307:GP307),GP307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GQ307)+GQ307>$AO27,$AO27-SUM($AP307:GQ307),GQ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GR307)+GR307>$AO27,$AO27-SUM($AP307:GR307),GR307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GS307)+GS307>$AO27,$AO27-SUM($AP307:GS307),GS307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GT307)+GT307>$AO27,$AO27-SUM($AP307:GT307),GT307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GU307)+GU307>$AO27,$AO27-SUM($AP307:GU307),GU307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GV307)+GV307>$AO27,$AO27-SUM($AP307:GV307),GV307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GW307)+GW307>$AO27,$AO27-SUM($AP307:GW307),GW307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GX307)+GX307>$AO27,$AO27-SUM($AP307:GX307),GX307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GY307)+GY307>$AO27,$AO27-SUM($AP307:GY307),GY307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:GZ307)+GZ307>$AO27,$AO27-SUM($AP307:GZ307),GZ307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:HA307)+HA307>$AO27,$AO27-SUM($AP307:HA307),HA307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:HB307)+HB307>$AO27,$AO27-SUM($AP307:HB307),HB307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:HC307)+HC307>$AO27,$AO27-SUM($AP307:HC307),HC307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:HD307)+HD307>$AO27,$AO27-SUM($AP307:HD307),HD307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:HE307)+HE307>$AO27,$AO27-SUM($AP307:HE307),HE307),0)","v":0},{"$f":"IF($AP307>0,IF(SUM($AP307:HF307)+HF307>$AO27,$AO27-SUM($AP307:HF307),HF307),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP308>0,IF(SUM($AP308:AP308)+AP308>$AO28,$AO28-SUM($AP308:AP308),AP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AQ308)+AQ308>$AO28,$AO28-SUM($AP308:AQ308),AQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AR308)+AR308>$AO28,$AO28-SUM($AP308:AR308),AR308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AS308)+AS308>$AO28,$AO28-SUM($AP308:AS308),AS308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AT308)+AT308>$AO28,$AO28-SUM($AP308:AT308),AT308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AU308)+AU308>$AO28,$AO28-SUM($AP308:AU308),AU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AV308)+AV308>$AO28,$AO28-SUM($AP308:AV308),AV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AW308)+AW308>$AO28,$AO28-SUM($AP308:AW308),AW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AX308)+AX308>$AO28,$AO28-SUM($AP308:AX308),AX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AY308)+AY308>$AO28,$AO28-SUM($AP308:AY308),AY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:AZ308)+AZ308>$AO28,$AO28-SUM($AP308:AZ308),AZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BA308)+BA308>$AO28,$AO28-SUM($AP308:BA308),BA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BB308)+BB308>$AO28,$AO28-SUM($AP308:BB308),BB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BC308)+BC308>$AO28,$AO28-SUM($AP308:BC308),BC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BD308)+BD308>$AO28,$AO28-SUM($AP308:BD308),BD308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BE308)+BE308>$AO28,$AO28-SUM($AP308:BE308),BE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BF308)+BF308>$AO28,$AO28-SUM($AP308:BF308),BF308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BG308)+BG308>$AO28,$AO28-SUM($AP308:BG308),BG308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BH308)+BH308>$AO28,$AO28-SUM($AP308:BH308),BH308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BI308)+BI308>$AO28,$AO28-SUM($AP308:BI308),BI308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BJ308)+BJ308>$AO28,$AO28-SUM($AP308:BJ308),BJ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BK308)+BK308>$AO28,$AO28-SUM($AP308:BK308),BK308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BL308)+BL308>$AO28,$AO28-SUM($AP308:BL308),BL308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BM308)+BM308>$AO28,$AO28-SUM($AP308:BM308),BM308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BN308)+BN308>$AO28,$AO28-SUM($AP308:BN308),BN308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BO308)+BO308>$AO28,$AO28-SUM($AP308:BO308),BO308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BP308)+BP308>$AO28,$AO28-SUM($AP308:BP308),BP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BQ308)+BQ308>$AO28,$AO28-SUM($AP308:BQ308),BQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BR308)+BR308>$AO28,$AO28-SUM($AP308:BR308),BR308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BS308)+BS308>$AO28,$AO28-SUM($AP308:BS308),BS308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BT308)+BT308>$AO28,$AO28-SUM($AP308:BT308),BT308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BU308)+BU308>$AO28,$AO28-SUM($AP308:BU308),BU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BV308)+BV308>$AO28,$AO28-SUM($AP308:BV308),BV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BW308)+BW308>$AO28,$AO28-SUM($AP308:BW308),BW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BX308)+BX308>$AO28,$AO28-SUM($AP308:BX308),BX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BY308)+BY308>$AO28,$AO28-SUM($AP308:BY308),BY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:BZ308)+BZ308>$AO28,$AO28-SUM($AP308:BZ308),BZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CA308)+CA308>$AO28,$AO28-SUM($AP308:CA308),CA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CB308)+CB308>$AO28,$AO28-SUM($AP308:CB308),CB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CC308)+CC308>$AO28,$AO28-SUM($AP308:CC308),CC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CD308)+CD308>$AO28,$AO28-SUM($AP308:CD308),CD308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CE308)+CE308>$AO28,$AO28-SUM($AP308:CE308),CE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CF308)+CF308>$AO28,$AO28-SUM($AP308:CF308),CF308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CG308)+CG308>$AO28,$AO28-SUM($AP308:CG308),CG308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CH308)+CH308>$AO28,$AO28-SUM($AP308:CH308),CH308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CI308)+CI308>$AO28,$AO28-SUM($AP308:CI308),CI308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CJ308)+CJ308>$AO28,$AO28-SUM($AP308:CJ308),CJ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CK308)+CK308>$AO28,$AO28-SUM($AP308:CK308),CK308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CL308)+CL308>$AO28,$AO28-SUM($AP308:CL308),CL308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CM308)+CM308>$AO28,$AO28-SUM($AP308:CM308),CM308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CN308)+CN308>$AO28,$AO28-SUM($AP308:CN308),CN308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CO308)+CO308>$AO28,$AO28-SUM($AP308:CO308),CO308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CP308)+CP308>$AO28,$AO28-SUM($AP308:CP308),CP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CQ308)+CQ308>$AO28,$AO28-SUM($AP308:CQ308),CQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CR308)+CR308>$AO28,$AO28-SUM($AP308:CR308),CR308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CS308)+CS308>$AO28,$AO28-SUM($AP308:CS308),CS308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CT308)+CT308>$AO28,$AO28-SUM($AP308:CT308),CT308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CU308)+CU308>$AO28,$AO28-SUM($AP308:CU308),CU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CV308)+CV308>$AO28,$AO28-SUM($AP308:CV308),CV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CW308)+CW308>$AO28,$AO28-SUM($AP308:CW308),CW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CX308)+CX308>$AO28,$AO28-SUM($AP308:CX308),CX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CY308)+CY308>$AO28,$AO28-SUM($AP308:CY308),CY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:CZ308)+CZ308>$AO28,$AO28-SUM($AP308:CZ308),CZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DA308)+DA308>$AO28,$AO28-SUM($AP308:DA308),DA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DB308)+DB308>$AO28,$AO28-SUM($AP308:DB308),DB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DC308)+DC308>$AO28,$AO28-SUM($AP308:DC308),DC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DD308)+DD308>$AO28,$AO28-SUM($AP308:DD308),DD308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DE308)+DE308>$AO28,$AO28-SUM($AP308:DE308),DE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DF308)+DF308>$AO28,$AO28-SUM($AP308:DF308),DF308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DG308)+DG308>$AO28,$AO28-SUM($AP308:DG308),DG308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DH308)+DH308>$AO28,$AO28-SUM($AP308:DH308),DH308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DI308)+DI308>$AO28,$AO28-SUM($AP308:DI308),DI308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DJ308)+DJ308>$AO28,$AO28-SUM($AP308:DJ308),DJ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DK308)+DK308>$AO28,$AO28-SUM($AP308:DK308),DK308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DL308)+DL308>$AO28,$AO28-SUM($AP308:DL308),DL308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DM308)+DM308>$AO28,$AO28-SUM($AP308:DM308),DM308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DN308)+DN308>$AO28,$AO28-SUM($AP308:DN308),DN308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DO308)+DO308>$AO28,$AO28-SUM($AP308:DO308),DO308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DP308)+DP308>$AO28,$AO28-SUM($AP308:DP308),DP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DQ308)+DQ308>$AO28,$AO28-SUM($AP308:DQ308),DQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DR308)+DR308>$AO28,$AO28-SUM($AP308:DR308),DR308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DS308)+DS308>$AO28,$AO28-SUM($AP308:DS308),DS308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DT308)+DT308>$AO28,$AO28-SUM($AP308:DT308),DT308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DU308)+DU308>$AO28,$AO28-SUM($AP308:DU308),DU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DV308)+DV308>$AO28,$AO28-SUM($AP308:DV308),DV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DW308)+DW308>$AO28,$AO28-SUM($AP308:DW308),DW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DX308)+DX308>$AO28,$AO28-SUM($AP308:DX308),DX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DY308)+DY308>$AO28,$AO28-SUM($AP308:DY308),DY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:DZ308)+DZ308>$AO28,$AO28-SUM($AP308:DZ308),DZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EA308)+EA308>$AO28,$AO28-SUM($AP308:EA308),EA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EB308)+EB308>$AO28,$AO28-SUM($AP308:EB308),EB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EC308)+EC308>$AO28,$AO28-SUM($AP308:EC308),EC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:ED308)+ED308>$AO28,$AO28-SUM($AP308:ED308),ED308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EE308)+EE308>$AO28,$AO28-SUM($AP308:EE308),EE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EF308)+EF308>$AO28,$AO28-SUM($AP308:EF308),EF308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EG308)+EG308>$AO28,$AO28-SUM($AP308:EG308),EG308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EH308)+EH308>$AO28,$AO28-SUM($AP308:EH308),EH308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EI308)+EI308>$AO28,$AO28-SUM($AP308:EI308),EI308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EJ308)+EJ308>$AO28,$AO28-SUM($AP308:EJ308),EJ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EK308)+EK308>$AO28,$AO28-SUM($AP308:EK308),EK308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EL308)+EL308>$AO28,$AO28-SUM($AP308:EL308),EL308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EM308)+EM308>$AO28,$AO28-SUM($AP308:EM308),EM308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EN308)+EN308>$AO28,$AO28-SUM($AP308:EN308),EN308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EO308)+EO308>$AO28,$AO28-SUM($AP308:EO308),EO308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EP308)+EP308>$AO28,$AO28-SUM($AP308:EP308),EP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EQ308)+EQ308>$AO28,$AO28-SUM($AP308:EQ308),EQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:ER308)+ER308>$AO28,$AO28-SUM($AP308:ER308),ER308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:ES308)+ES308>$AO28,$AO28-SUM($AP308:ES308),ES308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:ET308)+ET308>$AO28,$AO28-SUM($AP308:ET308),ET308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EU308)+EU308>$AO28,$AO28-SUM($AP308:EU308),EU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EV308)+EV308>$AO28,$AO28-SUM($AP308:EV308),EV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EW308)+EW308>$AO28,$AO28-SUM($AP308:EW308),EW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EX308)+EX308>$AO28,$AO28-SUM($AP308:EX308),EX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EY308)+EY308>$AO28,$AO28-SUM($AP308:EY308),EY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:EZ308)+EZ308>$AO28,$AO28-SUM($AP308:EZ308),EZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FA308)+FA308>$AO28,$AO28-SUM($AP308:FA308),FA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FB308)+FB308>$AO28,$AO28-SUM($AP308:FB308),FB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FC308)+FC308>$AO28,$AO28-SUM($AP308:FC308),FC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FD308)+FD308>$AO28,$AO28-SUM($AP308:FD308),FD308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FE308)+FE308>$AO28,$AO28-SUM($AP308:FE308),FE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FF308)+FF308>$AO28,$AO28-SUM($AP308:FF308),FF308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FG308)+FG308>$AO28,$AO28-SUM($AP308:FG308),FG308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FH308)+FH308>$AO28,$AO28-SUM($AP308:FH308),FH308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FI308)+FI308>$AO28,$AO28-SUM($AP308:FI308),FI308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FJ308)+FJ308>$AO28,$AO28-SUM($AP308:FJ308),FJ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FK308)+FK308>$AO28,$AO28-SUM($AP308:FK308),FK308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FL308)+FL308>$AO28,$AO28-SUM($AP308:FL308),FL308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FM308)+FM308>$AO28,$AO28-SUM($AP308:FM308),FM308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FN308)+FN308>$AO28,$AO28-SUM($AP308:FN308),FN308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FO308)+FO308>$AO28,$AO28-SUM($AP308:FO308),FO308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FP308)+FP308>$AO28,$AO28-SUM($AP308:FP308),FP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FQ308)+FQ308>$AO28,$AO28-SUM($AP308:FQ308),FQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FR308)+FR308>$AO28,$AO28-SUM($AP308:FR308),FR308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FS308)+FS308>$AO28,$AO28-SUM($AP308:FS308),FS308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FT308)+FT308>$AO28,$AO28-SUM($AP308:FT308),FT308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FU308)+FU308>$AO28,$AO28-SUM($AP308:FU308),FU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FV308)+FV308>$AO28,$AO28-SUM($AP308:FV308),FV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FW308)+FW308>$AO28,$AO28-SUM($AP308:FW308),FW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FX308)+FX308>$AO28,$AO28-SUM($AP308:FX308),FX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FY308)+FY308>$AO28,$AO28-SUM($AP308:FY308),FY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:FZ308)+FZ308>$AO28,$AO28-SUM($AP308:FZ308),FZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GA308)+GA308>$AO28,$AO28-SUM($AP308:GA308),GA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GB308)+GB308>$AO28,$AO28-SUM($AP308:GB308),GB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GC308)+GC308>$AO28,$AO28-SUM($AP308:GC308),GC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GD308)+GD308>$AO28,$AO28-SUM($AP308:GD308),GD308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GE308)+GE308>$AO28,$AO28-SUM($AP308:GE308),GE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GF308)+GF308>$AO28,$AO28-SUM($AP308:GF308),GF308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GG308)+GG308>$AO28,$AO28-SUM($AP308:GG308),GG308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GH308)+GH308>$AO28,$AO28-SUM($AP308:GH308),GH308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GI308)+GI308>$AO28,$AO28-SUM($AP308:GI308),GI308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GJ308)+GJ308>$AO28,$AO28-SUM($AP308:GJ308),GJ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GK308)+GK308>$AO28,$AO28-SUM($AP308:GK308),GK308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GL308)+GL308>$AO28,$AO28-SUM($AP308:GL308),GL308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GM308)+GM308>$AO28,$AO28-SUM($AP308:GM308),GM308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GN308)+GN308>$AO28,$AO28-SUM($AP308:GN308),GN308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GO308)+GO308>$AO28,$AO28-SUM($AP308:GO308),GO308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GP308)+GP308>$AO28,$AO28-SUM($AP308:GP308),GP308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GQ308)+GQ308>$AO28,$AO28-SUM($AP308:GQ308),GQ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GR308)+GR308>$AO28,$AO28-SUM($AP308:GR308),GR308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GS308)+GS308>$AO28,$AO28-SUM($AP308:GS308),GS308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GT308)+GT308>$AO28,$AO28-SUM($AP308:GT308),GT308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GU308)+GU308>$AO28,$AO28-SUM($AP308:GU308),GU308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GV308)+GV308>$AO28,$AO28-SUM($AP308:GV308),GV308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GW308)+GW308>$AO28,$AO28-SUM($AP308:GW308),GW308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GX308)+GX308>$AO28,$AO28-SUM($AP308:GX308),GX308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GY308)+GY308>$AO28,$AO28-SUM($AP308:GY308),GY308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:GZ308)+GZ308>$AO28,$AO28-SUM($AP308:GZ308),GZ308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:HA308)+HA308>$AO28,$AO28-SUM($AP308:HA308),HA308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:HB308)+HB308>$AO28,$AO28-SUM($AP308:HB308),HB308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:HC308)+HC308>$AO28,$AO28-SUM($AP308:HC308),HC308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:HD308)+HD308>$AO28,$AO28-SUM($AP308:HD308),HD308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:HE308)+HE308>$AO28,$AO28-SUM($AP308:HE308),HE308),0)","v":0},{"$f":"IF($AP308>0,IF(SUM($AP308:HF308)+HF308>$AO28,$AO28-SUM($AP308:HF308),HF308),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP309>0,IF(SUM($AP309:AP309)+AP309>$AO29,$AO29-SUM($AP309:AP309),AP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AQ309)+AQ309>$AO29,$AO29-SUM($AP309:AQ309),AQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AR309)+AR309>$AO29,$AO29-SUM($AP309:AR309),AR309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AS309)+AS309>$AO29,$AO29-SUM($AP309:AS309),AS309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AT309)+AT309>$AO29,$AO29-SUM($AP309:AT309),AT309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AU309)+AU309>$AO29,$AO29-SUM($AP309:AU309),AU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AV309)+AV309>$AO29,$AO29-SUM($AP309:AV309),AV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AW309)+AW309>$AO29,$AO29-SUM($AP309:AW309),AW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AX309)+AX309>$AO29,$AO29-SUM($AP309:AX309),AX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AY309)+AY309>$AO29,$AO29-SUM($AP309:AY309),AY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:AZ309)+AZ309>$AO29,$AO29-SUM($AP309:AZ309),AZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BA309)+BA309>$AO29,$AO29-SUM($AP309:BA309),BA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BB309)+BB309>$AO29,$AO29-SUM($AP309:BB309),BB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BC309)+BC309>$AO29,$AO29-SUM($AP309:BC309),BC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BD309)+BD309>$AO29,$AO29-SUM($AP309:BD309),BD309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BE309)+BE309>$AO29,$AO29-SUM($AP309:BE309),BE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BF309)+BF309>$AO29,$AO29-SUM($AP309:BF309),BF309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BG309)+BG309>$AO29,$AO29-SUM($AP309:BG309),BG309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BH309)+BH309>$AO29,$AO29-SUM($AP309:BH309),BH309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BI309)+BI309>$AO29,$AO29-SUM($AP309:BI309),BI309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BJ309)+BJ309>$AO29,$AO29-SUM($AP309:BJ309),BJ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BK309)+BK309>$AO29,$AO29-SUM($AP309:BK309),BK309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BL309)+BL309>$AO29,$AO29-SUM($AP309:BL309),BL309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BM309)+BM309>$AO29,$AO29-SUM($AP309:BM309),BM309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BN309)+BN309>$AO29,$AO29-SUM($AP309:BN309),BN309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BO309)+BO309>$AO29,$AO29-SUM($AP309:BO309),BO309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BP309)+BP309>$AO29,$AO29-SUM($AP309:BP309),BP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BQ309)+BQ309>$AO29,$AO29-SUM($AP309:BQ309),BQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BR309)+BR309>$AO29,$AO29-SUM($AP309:BR309),BR309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BS309)+BS309>$AO29,$AO29-SUM($AP309:BS309),BS309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BT309)+BT309>$AO29,$AO29-SUM($AP309:BT309),BT309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BU309)+BU309>$AO29,$AO29-SUM($AP309:BU309),BU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BV309)+BV309>$AO29,$AO29-SUM($AP309:BV309),BV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BW309)+BW309>$AO29,$AO29-SUM($AP309:BW309),BW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BX309)+BX309>$AO29,$AO29-SUM($AP309:BX309),BX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BY309)+BY309>$AO29,$AO29-SUM($AP309:BY309),BY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:BZ309)+BZ309>$AO29,$AO29-SUM($AP309:BZ309),BZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CA309)+CA309>$AO29,$AO29-SUM($AP309:CA309),CA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CB309)+CB309>$AO29,$AO29-SUM($AP309:CB309),CB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CC309)+CC309>$AO29,$AO29-SUM($AP309:CC309),CC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CD309)+CD309>$AO29,$AO29-SUM($AP309:CD309),CD309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CE309)+CE309>$AO29,$AO29-SUM($AP309:CE309),CE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CF309)+CF309>$AO29,$AO29-SUM($AP309:CF309),CF309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CG309)+CG309>$AO29,$AO29-SUM($AP309:CG309),CG309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CH309)+CH309>$AO29,$AO29-SUM($AP309:CH309),CH309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CI309)+CI309>$AO29,$AO29-SUM($AP309:CI309),CI309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CJ309)+CJ309>$AO29,$AO29-SUM($AP309:CJ309),CJ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CK309)+CK309>$AO29,$AO29-SUM($AP309:CK309),CK309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CL309)+CL309>$AO29,$AO29-SUM($AP309:CL309),CL309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CM309)+CM309>$AO29,$AO29-SUM($AP309:CM309),CM309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CN309)+CN309>$AO29,$AO29-SUM($AP309:CN309),CN309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CO309)+CO309>$AO29,$AO29-SUM($AP309:CO309),CO309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CP309)+CP309>$AO29,$AO29-SUM($AP309:CP309),CP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CQ309)+CQ309>$AO29,$AO29-SUM($AP309:CQ309),CQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CR309)+CR309>$AO29,$AO29-SUM($AP309:CR309),CR309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CS309)+CS309>$AO29,$AO29-SUM($AP309:CS309),CS309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CT309)+CT309>$AO29,$AO29-SUM($AP309:CT309),CT309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CU309)+CU309>$AO29,$AO29-SUM($AP309:CU309),CU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CV309)+CV309>$AO29,$AO29-SUM($AP309:CV309),CV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CW309)+CW309>$AO29,$AO29-SUM($AP309:CW309),CW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CX309)+CX309>$AO29,$AO29-SUM($AP309:CX309),CX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CY309)+CY309>$AO29,$AO29-SUM($AP309:CY309),CY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:CZ309)+CZ309>$AO29,$AO29-SUM($AP309:CZ309),CZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DA309)+DA309>$AO29,$AO29-SUM($AP309:DA309),DA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DB309)+DB309>$AO29,$AO29-SUM($AP309:DB309),DB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DC309)+DC309>$AO29,$AO29-SUM($AP309:DC309),DC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DD309)+DD309>$AO29,$AO29-SUM($AP309:DD309),DD309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DE309)+DE309>$AO29,$AO29-SUM($AP309:DE309),DE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DF309)+DF309>$AO29,$AO29-SUM($AP309:DF309),DF309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DG309)+DG309>$AO29,$AO29-SUM($AP309:DG309),DG309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DH309)+DH309>$AO29,$AO29-SUM($AP309:DH309),DH309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DI309)+DI309>$AO29,$AO29-SUM($AP309:DI309),DI309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DJ309)+DJ309>$AO29,$AO29-SUM($AP309:DJ309),DJ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DK309)+DK309>$AO29,$AO29-SUM($AP309:DK309),DK309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DL309)+DL309>$AO29,$AO29-SUM($AP309:DL309),DL309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DM309)+DM309>$AO29,$AO29-SUM($AP309:DM309),DM309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DN309)+DN309>$AO29,$AO29-SUM($AP309:DN309),DN309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DO309)+DO309>$AO29,$AO29-SUM($AP309:DO309),DO309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DP309)+DP309>$AO29,$AO29-SUM($AP309:DP309),DP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DQ309)+DQ309>$AO29,$AO29-SUM($AP309:DQ309),DQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DR309)+DR309>$AO29,$AO29-SUM($AP309:DR309),DR309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DS309)+DS309>$AO29,$AO29-SUM($AP309:DS309),DS309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DT309)+DT309>$AO29,$AO29-SUM($AP309:DT309),DT309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DU309)+DU309>$AO29,$AO29-SUM($AP309:DU309),DU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DV309)+DV309>$AO29,$AO29-SUM($AP309:DV309),DV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DW309)+DW309>$AO29,$AO29-SUM($AP309:DW309),DW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DX309)+DX309>$AO29,$AO29-SUM($AP309:DX309),DX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DY309)+DY309>$AO29,$AO29-SUM($AP309:DY309),DY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:DZ309)+DZ309>$AO29,$AO29-SUM($AP309:DZ309),DZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EA309)+EA309>$AO29,$AO29-SUM($AP309:EA309),EA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EB309)+EB309>$AO29,$AO29-SUM($AP309:EB309),EB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EC309)+EC309>$AO29,$AO29-SUM($AP309:EC309),EC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:ED309)+ED309>$AO29,$AO29-SUM($AP309:ED309),ED309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EE309)+EE309>$AO29,$AO29-SUM($AP309:EE309),EE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EF309)+EF309>$AO29,$AO29-SUM($AP309:EF309),EF309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EG309)+EG309>$AO29,$AO29-SUM($AP309:EG309),EG309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EH309)+EH309>$AO29,$AO29-SUM($AP309:EH309),EH309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EI309)+EI309>$AO29,$AO29-SUM($AP309:EI309),EI309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EJ309)+EJ309>$AO29,$AO29-SUM($AP309:EJ309),EJ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EK309)+EK309>$AO29,$AO29-SUM($AP309:EK309),EK309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EL309)+EL309>$AO29,$AO29-SUM($AP309:EL309),EL309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EM309)+EM309>$AO29,$AO29-SUM($AP309:EM309),EM309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EN309)+EN309>$AO29,$AO29-SUM($AP309:EN309),EN309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EO309)+EO309>$AO29,$AO29-SUM($AP309:EO309),EO309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EP309)+EP309>$AO29,$AO29-SUM($AP309:EP309),EP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EQ309)+EQ309>$AO29,$AO29-SUM($AP309:EQ309),EQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:ER309)+ER309>$AO29,$AO29-SUM($AP309:ER309),ER309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:ES309)+ES309>$AO29,$AO29-SUM($AP309:ES309),ES309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:ET309)+ET309>$AO29,$AO29-SUM($AP309:ET309),ET309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EU309)+EU309>$AO29,$AO29-SUM($AP309:EU309),EU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EV309)+EV309>$AO29,$AO29-SUM($AP309:EV309),EV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EW309)+EW309>$AO29,$AO29-SUM($AP309:EW309),EW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EX309)+EX309>$AO29,$AO29-SUM($AP309:EX309),EX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EY309)+EY309>$AO29,$AO29-SUM($AP309:EY309),EY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:EZ309)+EZ309>$AO29,$AO29-SUM($AP309:EZ309),EZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FA309)+FA309>$AO29,$AO29-SUM($AP309:FA309),FA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FB309)+FB309>$AO29,$AO29-SUM($AP309:FB309),FB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FC309)+FC309>$AO29,$AO29-SUM($AP309:FC309),FC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FD309)+FD309>$AO29,$AO29-SUM($AP309:FD309),FD309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FE309)+FE309>$AO29,$AO29-SUM($AP309:FE309),FE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FF309)+FF309>$AO29,$AO29-SUM($AP309:FF309),FF309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FG309)+FG309>$AO29,$AO29-SUM($AP309:FG309),FG309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FH309)+FH309>$AO29,$AO29-SUM($AP309:FH309),FH309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FI309)+FI309>$AO29,$AO29-SUM($AP309:FI309),FI309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FJ309)+FJ309>$AO29,$AO29-SUM($AP309:FJ309),FJ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FK309)+FK309>$AO29,$AO29-SUM($AP309:FK309),FK309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FL309)+FL309>$AO29,$AO29-SUM($AP309:FL309),FL309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FM309)+FM309>$AO29,$AO29-SUM($AP309:FM309),FM309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FN309)+FN309>$AO29,$AO29-SUM($AP309:FN309),FN309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FO309)+FO309>$AO29,$AO29-SUM($AP309:FO309),FO309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FP309)+FP309>$AO29,$AO29-SUM($AP309:FP309),FP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FQ309)+FQ309>$AO29,$AO29-SUM($AP309:FQ309),FQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FR309)+FR309>$AO29,$AO29-SUM($AP309:FR309),FR309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FS309)+FS309>$AO29,$AO29-SUM($AP309:FS309),FS309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FT309)+FT309>$AO29,$AO29-SUM($AP309:FT309),FT309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FU309)+FU309>$AO29,$AO29-SUM($AP309:FU309),FU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FV309)+FV309>$AO29,$AO29-SUM($AP309:FV309),FV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FW309)+FW309>$AO29,$AO29-SUM($AP309:FW309),FW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FX309)+FX309>$AO29,$AO29-SUM($AP309:FX309),FX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FY309)+FY309>$AO29,$AO29-SUM($AP309:FY309),FY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:FZ309)+FZ309>$AO29,$AO29-SUM($AP309:FZ309),FZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GA309)+GA309>$AO29,$AO29-SUM($AP309:GA309),GA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GB309)+GB309>$AO29,$AO29-SUM($AP309:GB309),GB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GC309)+GC309>$AO29,$AO29-SUM($AP309:GC309),GC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GD309)+GD309>$AO29,$AO29-SUM($AP309:GD309),GD309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GE309)+GE309>$AO29,$AO29-SUM($AP309:GE309),GE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GF309)+GF309>$AO29,$AO29-SUM($AP309:GF309),GF309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GG309)+GG309>$AO29,$AO29-SUM($AP309:GG309),GG309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GH309)+GH309>$AO29,$AO29-SUM($AP309:GH309),GH309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GI309)+GI309>$AO29,$AO29-SUM($AP309:GI309),GI309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GJ309)+GJ309>$AO29,$AO29-SUM($AP309:GJ309),GJ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GK309)+GK309>$AO29,$AO29-SUM($AP309:GK309),GK309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GL309)+GL309>$AO29,$AO29-SUM($AP309:GL309),GL309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GM309)+GM309>$AO29,$AO29-SUM($AP309:GM309),GM309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GN309)+GN309>$AO29,$AO29-SUM($AP309:GN309),GN309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GO309)+GO309>$AO29,$AO29-SUM($AP309:GO309),GO309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GP309)+GP309>$AO29,$AO29-SUM($AP309:GP309),GP309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GQ309)+GQ309>$AO29,$AO29-SUM($AP309:GQ309),GQ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GR309)+GR309>$AO29,$AO29-SUM($AP309:GR309),GR309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GS309)+GS309>$AO29,$AO29-SUM($AP309:GS309),GS309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GT309)+GT309>$AO29,$AO29-SUM($AP309:GT309),GT309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GU309)+GU309>$AO29,$AO29-SUM($AP309:GU309),GU309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GV309)+GV309>$AO29,$AO29-SUM($AP309:GV309),GV309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GW309)+GW309>$AO29,$AO29-SUM($AP309:GW309),GW309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GX309)+GX309>$AO29,$AO29-SUM($AP309:GX309),GX309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GY309)+GY309>$AO29,$AO29-SUM($AP309:GY309),GY309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:GZ309)+GZ309>$AO29,$AO29-SUM($AP309:GZ309),GZ309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:HA309)+HA309>$AO29,$AO29-SUM($AP309:HA309),HA309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:HB309)+HB309>$AO29,$AO29-SUM($AP309:HB309),HB309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:HC309)+HC309>$AO29,$AO29-SUM($AP309:HC309),HC309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:HD309)+HD309>$AO29,$AO29-SUM($AP309:HD309),HD309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:HE309)+HE309>$AO29,$AO29-SUM($AP309:HE309),HE309),0)","v":0},{"$f":"IF($AP309>0,IF(SUM($AP309:HF309)+HF309>$AO29,$AO29-SUM($AP309:HF309),HF309),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP310>0,IF(SUM($AP310:AP310)+AP310>$AO30,$AO30-SUM($AP310:AP310),AP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AQ310)+AQ310>$AO30,$AO30-SUM($AP310:AQ310),AQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AR310)+AR310>$AO30,$AO30-SUM($AP310:AR310),AR310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AS310)+AS310>$AO30,$AO30-SUM($AP310:AS310),AS310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AT310)+AT310>$AO30,$AO30-SUM($AP310:AT310),AT310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AU310)+AU310>$AO30,$AO30-SUM($AP310:AU310),AU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AV310)+AV310>$AO30,$AO30-SUM($AP310:AV310),AV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AW310)+AW310>$AO30,$AO30-SUM($AP310:AW310),AW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AX310)+AX310>$AO30,$AO30-SUM($AP310:AX310),AX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AY310)+AY310>$AO30,$AO30-SUM($AP310:AY310),AY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:AZ310)+AZ310>$AO30,$AO30-SUM($AP310:AZ310),AZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BA310)+BA310>$AO30,$AO30-SUM($AP310:BA310),BA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BB310)+BB310>$AO30,$AO30-SUM($AP310:BB310),BB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BC310)+BC310>$AO30,$AO30-SUM($AP310:BC310),BC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BD310)+BD310>$AO30,$AO30-SUM($AP310:BD310),BD310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BE310)+BE310>$AO30,$AO30-SUM($AP310:BE310),BE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BF310)+BF310>$AO30,$AO30-SUM($AP310:BF310),BF310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BG310)+BG310>$AO30,$AO30-SUM($AP310:BG310),BG310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BH310)+BH310>$AO30,$AO30-SUM($AP310:BH310),BH310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BI310)+BI310>$AO30,$AO30-SUM($AP310:BI310),BI310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BJ310)+BJ310>$AO30,$AO30-SUM($AP310:BJ310),BJ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BK310)+BK310>$AO30,$AO30-SUM($AP310:BK310),BK310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BL310)+BL310>$AO30,$AO30-SUM($AP310:BL310),BL310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BM310)+BM310>$AO30,$AO30-SUM($AP310:BM310),BM310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BN310)+BN310>$AO30,$AO30-SUM($AP310:BN310),BN310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BO310)+BO310>$AO30,$AO30-SUM($AP310:BO310),BO310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BP310)+BP310>$AO30,$AO30-SUM($AP310:BP310),BP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BQ310)+BQ310>$AO30,$AO30-SUM($AP310:BQ310),BQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BR310)+BR310>$AO30,$AO30-SUM($AP310:BR310),BR310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BS310)+BS310>$AO30,$AO30-SUM($AP310:BS310),BS310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BT310)+BT310>$AO30,$AO30-SUM($AP310:BT310),BT310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BU310)+BU310>$AO30,$AO30-SUM($AP310:BU310),BU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BV310)+BV310>$AO30,$AO30-SUM($AP310:BV310),BV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BW310)+BW310>$AO30,$AO30-SUM($AP310:BW310),BW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BX310)+BX310>$AO30,$AO30-SUM($AP310:BX310),BX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BY310)+BY310>$AO30,$AO30-SUM($AP310:BY310),BY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:BZ310)+BZ310>$AO30,$AO30-SUM($AP310:BZ310),BZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CA310)+CA310>$AO30,$AO30-SUM($AP310:CA310),CA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CB310)+CB310>$AO30,$AO30-SUM($AP310:CB310),CB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CC310)+CC310>$AO30,$AO30-SUM($AP310:CC310),CC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CD310)+CD310>$AO30,$AO30-SUM($AP310:CD310),CD310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CE310)+CE310>$AO30,$AO30-SUM($AP310:CE310),CE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CF310)+CF310>$AO30,$AO30-SUM($AP310:CF310),CF310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CG310)+CG310>$AO30,$AO30-SUM($AP310:CG310),CG310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CH310)+CH310>$AO30,$AO30-SUM($AP310:CH310),CH310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CI310)+CI310>$AO30,$AO30-SUM($AP310:CI310),CI310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CJ310)+CJ310>$AO30,$AO30-SUM($AP310:CJ310),CJ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CK310)+CK310>$AO30,$AO30-SUM($AP310:CK310),CK310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CL310)+CL310>$AO30,$AO30-SUM($AP310:CL310),CL310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CM310)+CM310>$AO30,$AO30-SUM($AP310:CM310),CM310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CN310)+CN310>$AO30,$AO30-SUM($AP310:CN310),CN310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CO310)+CO310>$AO30,$AO30-SUM($AP310:CO310),CO310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CP310)+CP310>$AO30,$AO30-SUM($AP310:CP310),CP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CQ310)+CQ310>$AO30,$AO30-SUM($AP310:CQ310),CQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CR310)+CR310>$AO30,$AO30-SUM($AP310:CR310),CR310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CS310)+CS310>$AO30,$AO30-SUM($AP310:CS310),CS310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CT310)+CT310>$AO30,$AO30-SUM($AP310:CT310),CT310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CU310)+CU310>$AO30,$AO30-SUM($AP310:CU310),CU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CV310)+CV310>$AO30,$AO30-SUM($AP310:CV310),CV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CW310)+CW310>$AO30,$AO30-SUM($AP310:CW310),CW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CX310)+CX310>$AO30,$AO30-SUM($AP310:CX310),CX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CY310)+CY310>$AO30,$AO30-SUM($AP310:CY310),CY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:CZ310)+CZ310>$AO30,$AO30-SUM($AP310:CZ310),CZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DA310)+DA310>$AO30,$AO30-SUM($AP310:DA310),DA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DB310)+DB310>$AO30,$AO30-SUM($AP310:DB310),DB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DC310)+DC310>$AO30,$AO30-SUM($AP310:DC310),DC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DD310)+DD310>$AO30,$AO30-SUM($AP310:DD310),DD310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DE310)+DE310>$AO30,$AO30-SUM($AP310:DE310),DE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DF310)+DF310>$AO30,$AO30-SUM($AP310:DF310),DF310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DG310)+DG310>$AO30,$AO30-SUM($AP310:DG310),DG310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DH310)+DH310>$AO30,$AO30-SUM($AP310:DH310),DH310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DI310)+DI310>$AO30,$AO30-SUM($AP310:DI310),DI310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DJ310)+DJ310>$AO30,$AO30-SUM($AP310:DJ310),DJ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DK310)+DK310>$AO30,$AO30-SUM($AP310:DK310),DK310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DL310)+DL310>$AO30,$AO30-SUM($AP310:DL310),DL310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DM310)+DM310>$AO30,$AO30-SUM($AP310:DM310),DM310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DN310)+DN310>$AO30,$AO30-SUM($AP310:DN310),DN310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DO310)+DO310>$AO30,$AO30-SUM($AP310:DO310),DO310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DP310)+DP310>$AO30,$AO30-SUM($AP310:DP310),DP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DQ310)+DQ310>$AO30,$AO30-SUM($AP310:DQ310),DQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DR310)+DR310>$AO30,$AO30-SUM($AP310:DR310),DR310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DS310)+DS310>$AO30,$AO30-SUM($AP310:DS310),DS310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DT310)+DT310>$AO30,$AO30-SUM($AP310:DT310),DT310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DU310)+DU310>$AO30,$AO30-SUM($AP310:DU310),DU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DV310)+DV310>$AO30,$AO30-SUM($AP310:DV310),DV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DW310)+DW310>$AO30,$AO30-SUM($AP310:DW310),DW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DX310)+DX310>$AO30,$AO30-SUM($AP310:DX310),DX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DY310)+DY310>$AO30,$AO30-SUM($AP310:DY310),DY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:DZ310)+DZ310>$AO30,$AO30-SUM($AP310:DZ310),DZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EA310)+EA310>$AO30,$AO30-SUM($AP310:EA310),EA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EB310)+EB310>$AO30,$AO30-SUM($AP310:EB310),EB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EC310)+EC310>$AO30,$AO30-SUM($AP310:EC310),EC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:ED310)+ED310>$AO30,$AO30-SUM($AP310:ED310),ED310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EE310)+EE310>$AO30,$AO30-SUM($AP310:EE310),EE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EF310)+EF310>$AO30,$AO30-SUM($AP310:EF310),EF310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EG310)+EG310>$AO30,$AO30-SUM($AP310:EG310),EG310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EH310)+EH310>$AO30,$AO30-SUM($AP310:EH310),EH310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EI310)+EI310>$AO30,$AO30-SUM($AP310:EI310),EI310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EJ310)+EJ310>$AO30,$AO30-SUM($AP310:EJ310),EJ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EK310)+EK310>$AO30,$AO30-SUM($AP310:EK310),EK310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EL310)+EL310>$AO30,$AO30-SUM($AP310:EL310),EL310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EM310)+EM310>$AO30,$AO30-SUM($AP310:EM310),EM310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EN310)+EN310>$AO30,$AO30-SUM($AP310:EN310),EN310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EO310)+EO310>$AO30,$AO30-SUM($AP310:EO310),EO310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EP310)+EP310>$AO30,$AO30-SUM($AP310:EP310),EP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EQ310)+EQ310>$AO30,$AO30-SUM($AP310:EQ310),EQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:ER310)+ER310>$AO30,$AO30-SUM($AP310:ER310),ER310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:ES310)+ES310>$AO30,$AO30-SUM($AP310:ES310),ES310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:ET310)+ET310>$AO30,$AO30-SUM($AP310:ET310),ET310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EU310)+EU310>$AO30,$AO30-SUM($AP310:EU310),EU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EV310)+EV310>$AO30,$AO30-SUM($AP310:EV310),EV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EW310)+EW310>$AO30,$AO30-SUM($AP310:EW310),EW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EX310)+EX310>$AO30,$AO30-SUM($AP310:EX310),EX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EY310)+EY310>$AO30,$AO30-SUM($AP310:EY310),EY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:EZ310)+EZ310>$AO30,$AO30-SUM($AP310:EZ310),EZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FA310)+FA310>$AO30,$AO30-SUM($AP310:FA310),FA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FB310)+FB310>$AO30,$AO30-SUM($AP310:FB310),FB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FC310)+FC310>$AO30,$AO30-SUM($AP310:FC310),FC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FD310)+FD310>$AO30,$AO30-SUM($AP310:FD310),FD310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FE310)+FE310>$AO30,$AO30-SUM($AP310:FE310),FE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FF310)+FF310>$AO30,$AO30-SUM($AP310:FF310),FF310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FG310)+FG310>$AO30,$AO30-SUM($AP310:FG310),FG310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FH310)+FH310>$AO30,$AO30-SUM($AP310:FH310),FH310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FI310)+FI310>$AO30,$AO30-SUM($AP310:FI310),FI310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FJ310)+FJ310>$AO30,$AO30-SUM($AP310:FJ310),FJ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FK310)+FK310>$AO30,$AO30-SUM($AP310:FK310),FK310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FL310)+FL310>$AO30,$AO30-SUM($AP310:FL310),FL310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FM310)+FM310>$AO30,$AO30-SUM($AP310:FM310),FM310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FN310)+FN310>$AO30,$AO30-SUM($AP310:FN310),FN310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FO310)+FO310>$AO30,$AO30-SUM($AP310:FO310),FO310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FP310)+FP310>$AO30,$AO30-SUM($AP310:FP310),FP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FQ310)+FQ310>$AO30,$AO30-SUM($AP310:FQ310),FQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FR310)+FR310>$AO30,$AO30-SUM($AP310:FR310),FR310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FS310)+FS310>$AO30,$AO30-SUM($AP310:FS310),FS310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FT310)+FT310>$AO30,$AO30-SUM($AP310:FT310),FT310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FU310)+FU310>$AO30,$AO30-SUM($AP310:FU310),FU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FV310)+FV310>$AO30,$AO30-SUM($AP310:FV310),FV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FW310)+FW310>$AO30,$AO30-SUM($AP310:FW310),FW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FX310)+FX310>$AO30,$AO30-SUM($AP310:FX310),FX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FY310)+FY310>$AO30,$AO30-SUM($AP310:FY310),FY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:FZ310)+FZ310>$AO30,$AO30-SUM($AP310:FZ310),FZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GA310)+GA310>$AO30,$AO30-SUM($AP310:GA310),GA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GB310)+GB310>$AO30,$AO30-SUM($AP310:GB310),GB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GC310)+GC310>$AO30,$AO30-SUM($AP310:GC310),GC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GD310)+GD310>$AO30,$AO30-SUM($AP310:GD310),GD310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GE310)+GE310>$AO30,$AO30-SUM($AP310:GE310),GE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GF310)+GF310>$AO30,$AO30-SUM($AP310:GF310),GF310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GG310)+GG310>$AO30,$AO30-SUM($AP310:GG310),GG310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GH310)+GH310>$AO30,$AO30-SUM($AP310:GH310),GH310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GI310)+GI310>$AO30,$AO30-SUM($AP310:GI310),GI310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GJ310)+GJ310>$AO30,$AO30-SUM($AP310:GJ310),GJ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GK310)+GK310>$AO30,$AO30-SUM($AP310:GK310),GK310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GL310)+GL310>$AO30,$AO30-SUM($AP310:GL310),GL310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GM310)+GM310>$AO30,$AO30-SUM($AP310:GM310),GM310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GN310)+GN310>$AO30,$AO30-SUM($AP310:GN310),GN310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GO310)+GO310>$AO30,$AO30-SUM($AP310:GO310),GO310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GP310)+GP310>$AO30,$AO30-SUM($AP310:GP310),GP310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GQ310)+GQ310>$AO30,$AO30-SUM($AP310:GQ310),GQ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GR310)+GR310>$AO30,$AO30-SUM($AP310:GR310),GR310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GS310)+GS310>$AO30,$AO30-SUM($AP310:GS310),GS310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GT310)+GT310>$AO30,$AO30-SUM($AP310:GT310),GT310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GU310)+GU310>$AO30,$AO30-SUM($AP310:GU310),GU310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GV310)+GV310>$AO30,$AO30-SUM($AP310:GV310),GV310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GW310)+GW310>$AO30,$AO30-SUM($AP310:GW310),GW310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GX310)+GX310>$AO30,$AO30-SUM($AP310:GX310),GX310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GY310)+GY310>$AO30,$AO30-SUM($AP310:GY310),GY310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:GZ310)+GZ310>$AO30,$AO30-SUM($AP310:GZ310),GZ310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:HA310)+HA310>$AO30,$AO30-SUM($AP310:HA310),HA310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:HB310)+HB310>$AO30,$AO30-SUM($AP310:HB310),HB310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:HC310)+HC310>$AO30,$AO30-SUM($AP310:HC310),HC310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:HD310)+HD310>$AO30,$AO30-SUM($AP310:HD310),HD310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:HE310)+HE310>$AO30,$AO30-SUM($AP310:HE310),HE310),0)","v":0},{"$f":"IF($AP310>0,IF(SUM($AP310:HF310)+HF310>$AO30,$AO30-SUM($AP310:HF310),HF310),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AP311>0,IF(SUM($AP311:AP311)+AP311>$AO31,$AO31-SUM($AP311:AP311),AP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AQ311)+AQ311>$AO31,$AO31-SUM($AP311:AQ311),AQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AR311)+AR311>$AO31,$AO31-SUM($AP311:AR311),AR311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AS311)+AS311>$AO31,$AO31-SUM($AP311:AS311),AS311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AT311)+AT311>$AO31,$AO31-SUM($AP311:AT311),AT311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AU311)+AU311>$AO31,$AO31-SUM($AP311:AU311),AU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AV311)+AV311>$AO31,$AO31-SUM($AP311:AV311),AV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AW311)+AW311>$AO31,$AO31-SUM($AP311:AW311),AW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AX311)+AX311>$AO31,$AO31-SUM($AP311:AX311),AX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AY311)+AY311>$AO31,$AO31-SUM($AP311:AY311),AY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:AZ311)+AZ311>$AO31,$AO31-SUM($AP311:AZ311),AZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BA311)+BA311>$AO31,$AO31-SUM($AP311:BA311),BA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BB311)+BB311>$AO31,$AO31-SUM($AP311:BB311),BB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BC311)+BC311>$AO31,$AO31-SUM($AP311:BC311),BC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BD311)+BD311>$AO31,$AO31-SUM($AP311:BD311),BD311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BE311)+BE311>$AO31,$AO31-SUM($AP311:BE311),BE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BF311)+BF311>$AO31,$AO31-SUM($AP311:BF311),BF311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BG311)+BG311>$AO31,$AO31-SUM($AP311:BG311),BG311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BH311)+BH311>$AO31,$AO31-SUM($AP311:BH311),BH311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BI311)+BI311>$AO31,$AO31-SUM($AP311:BI311),BI311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BJ311)+BJ311>$AO31,$AO31-SUM($AP311:BJ311),BJ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BK311)+BK311>$AO31,$AO31-SUM($AP311:BK311),BK311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BL311)+BL311>$AO31,$AO31-SUM($AP311:BL311),BL311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BM311)+BM311>$AO31,$AO31-SUM($AP311:BM311),BM311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BN311)+BN311>$AO31,$AO31-SUM($AP311:BN311),BN311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BO311)+BO311>$AO31,$AO31-SUM($AP311:BO311),BO311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BP311)+BP311>$AO31,$AO31-SUM($AP311:BP311),BP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BQ311)+BQ311>$AO31,$AO31-SUM($AP311:BQ311),BQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BR311)+BR311>$AO31,$AO31-SUM($AP311:BR311),BR311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BS311)+BS311>$AO31,$AO31-SUM($AP311:BS311),BS311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BT311)+BT311>$AO31,$AO31-SUM($AP311:BT311),BT311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BU311)+BU311>$AO31,$AO31-SUM($AP311:BU311),BU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BV311)+BV311>$AO31,$AO31-SUM($AP311:BV311),BV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BW311)+BW311>$AO31,$AO31-SUM($AP311:BW311),BW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BX311)+BX311>$AO31,$AO31-SUM($AP311:BX311),BX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BY311)+BY311>$AO31,$AO31-SUM($AP311:BY311),BY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:BZ311)+BZ311>$AO31,$AO31-SUM($AP311:BZ311),BZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CA311)+CA311>$AO31,$AO31-SUM($AP311:CA311),CA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CB311)+CB311>$AO31,$AO31-SUM($AP311:CB311),CB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CC311)+CC311>$AO31,$AO31-SUM($AP311:CC311),CC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CD311)+CD311>$AO31,$AO31-SUM($AP311:CD311),CD311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CE311)+CE311>$AO31,$AO31-SUM($AP311:CE311),CE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CF311)+CF311>$AO31,$AO31-SUM($AP311:CF311),CF311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CG311)+CG311>$AO31,$AO31-SUM($AP311:CG311),CG311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CH311)+CH311>$AO31,$AO31-SUM($AP311:CH311),CH311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CI311)+CI311>$AO31,$AO31-SUM($AP311:CI311),CI311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CJ311)+CJ311>$AO31,$AO31-SUM($AP311:CJ311),CJ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CK311)+CK311>$AO31,$AO31-SUM($AP311:CK311),CK311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CL311)+CL311>$AO31,$AO31-SUM($AP311:CL311),CL311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CM311)+CM311>$AO31,$AO31-SUM($AP311:CM311),CM311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CN311)+CN311>$AO31,$AO31-SUM($AP311:CN311),CN311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CO311)+CO311>$AO31,$AO31-SUM($AP311:CO311),CO311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CP311)+CP311>$AO31,$AO31-SUM($AP311:CP311),CP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CQ311)+CQ311>$AO31,$AO31-SUM($AP311:CQ311),CQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CR311)+CR311>$AO31,$AO31-SUM($AP311:CR311),CR311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CS311)+CS311>$AO31,$AO31-SUM($AP311:CS311),CS311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CT311)+CT311>$AO31,$AO31-SUM($AP311:CT311),CT311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CU311)+CU311>$AO31,$AO31-SUM($AP311:CU311),CU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CV311)+CV311>$AO31,$AO31-SUM($AP311:CV311),CV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CW311)+CW311>$AO31,$AO31-SUM($AP311:CW311),CW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CX311)+CX311>$AO31,$AO31-SUM($AP311:CX311),CX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CY311)+CY311>$AO31,$AO31-SUM($AP311:CY311),CY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:CZ311)+CZ311>$AO31,$AO31-SUM($AP311:CZ311),CZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DA311)+DA311>$AO31,$AO31-SUM($AP311:DA311),DA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DB311)+DB311>$AO31,$AO31-SUM($AP311:DB311),DB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DC311)+DC311>$AO31,$AO31-SUM($AP311:DC311),DC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DD311)+DD311>$AO31,$AO31-SUM($AP311:DD311),DD311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DE311)+DE311>$AO31,$AO31-SUM($AP311:DE311),DE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DF311)+DF311>$AO31,$AO31-SUM($AP311:DF311),DF311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DG311)+DG311>$AO31,$AO31-SUM($AP311:DG311),DG311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DH311)+DH311>$AO31,$AO31-SUM($AP311:DH311),DH311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DI311)+DI311>$AO31,$AO31-SUM($AP311:DI311),DI311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DJ311)+DJ311>$AO31,$AO31-SUM($AP311:DJ311),DJ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DK311)+DK311>$AO31,$AO31-SUM($AP311:DK311),DK311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DL311)+DL311>$AO31,$AO31-SUM($AP311:DL311),DL311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DM311)+DM311>$AO31,$AO31-SUM($AP311:DM311),DM311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DN311)+DN311>$AO31,$AO31-SUM($AP311:DN311),DN311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DO311)+DO311>$AO31,$AO31-SUM($AP311:DO311),DO311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DP311)+DP311>$AO31,$AO31-SUM($AP311:DP311),DP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DQ311)+DQ311>$AO31,$AO31-SUM($AP311:DQ311),DQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DR311)+DR311>$AO31,$AO31-SUM($AP311:DR311),DR311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DS311)+DS311>$AO31,$AO31-SUM($AP311:DS311),DS311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DT311)+DT311>$AO31,$AO31-SUM($AP311:DT311),DT311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DU311)+DU311>$AO31,$AO31-SUM($AP311:DU311),DU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DV311)+DV311>$AO31,$AO31-SUM($AP311:DV311),DV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DW311)+DW311>$AO31,$AO31-SUM($AP311:DW311),DW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DX311)+DX311>$AO31,$AO31-SUM($AP311:DX311),DX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DY311)+DY311>$AO31,$AO31-SUM($AP311:DY311),DY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:DZ311)+DZ311>$AO31,$AO31-SUM($AP311:DZ311),DZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EA311)+EA311>$AO31,$AO31-SUM($AP311:EA311),EA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EB311)+EB311>$AO31,$AO31-SUM($AP311:EB311),EB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EC311)+EC311>$AO31,$AO31-SUM($AP311:EC311),EC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:ED311)+ED311>$AO31,$AO31-SUM($AP311:ED311),ED311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EE311)+EE311>$AO31,$AO31-SUM($AP311:EE311),EE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EF311)+EF311>$AO31,$AO31-SUM($AP311:EF311),EF311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EG311)+EG311>$AO31,$AO31-SUM($AP311:EG311),EG311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EH311)+EH311>$AO31,$AO31-SUM($AP311:EH311),EH311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EI311)+EI311>$AO31,$AO31-SUM($AP311:EI311),EI311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EJ311)+EJ311>$AO31,$AO31-SUM($AP311:EJ311),EJ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EK311)+EK311>$AO31,$AO31-SUM($AP311:EK311),EK311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EL311)+EL311>$AO31,$AO31-SUM($AP311:EL311),EL311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EM311)+EM311>$AO31,$AO31-SUM($AP311:EM311),EM311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EN311)+EN311>$AO31,$AO31-SUM($AP311:EN311),EN311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EO311)+EO311>$AO31,$AO31-SUM($AP311:EO311),EO311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EP311)+EP311>$AO31,$AO31-SUM($AP311:EP311),EP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EQ311)+EQ311>$AO31,$AO31-SUM($AP311:EQ311),EQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:ER311)+ER311>$AO31,$AO31-SUM($AP311:ER311),ER311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:ES311)+ES311>$AO31,$AO31-SUM($AP311:ES311),ES311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:ET311)+ET311>$AO31,$AO31-SUM($AP311:ET311),ET311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EU311)+EU311>$AO31,$AO31-SUM($AP311:EU311),EU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EV311)+EV311>$AO31,$AO31-SUM($AP311:EV311),EV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EW311)+EW311>$AO31,$AO31-SUM($AP311:EW311),EW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EX311)+EX311>$AO31,$AO31-SUM($AP311:EX311),EX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EY311)+EY311>$AO31,$AO31-SUM($AP311:EY311),EY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:EZ311)+EZ311>$AO31,$AO31-SUM($AP311:EZ311),EZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FA311)+FA311>$AO31,$AO31-SUM($AP311:FA311),FA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FB311)+FB311>$AO31,$AO31-SUM($AP311:FB311),FB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FC311)+FC311>$AO31,$AO31-SUM($AP311:FC311),FC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FD311)+FD311>$AO31,$AO31-SUM($AP311:FD311),FD311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FE311)+FE311>$AO31,$AO31-SUM($AP311:FE311),FE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FF311)+FF311>$AO31,$AO31-SUM($AP311:FF311),FF311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FG311)+FG311>$AO31,$AO31-SUM($AP311:FG311),FG311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FH311)+FH311>$AO31,$AO31-SUM($AP311:FH311),FH311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FI311)+FI311>$AO31,$AO31-SUM($AP311:FI311),FI311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FJ311)+FJ311>$AO31,$AO31-SUM($AP311:FJ311),FJ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FK311)+FK311>$AO31,$AO31-SUM($AP311:FK311),FK311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FL311)+FL311>$AO31,$AO31-SUM($AP311:FL311),FL311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FM311)+FM311>$AO31,$AO31-SUM($AP311:FM311),FM311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FN311)+FN311>$AO31,$AO31-SUM($AP311:FN311),FN311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FO311)+FO311>$AO31,$AO31-SUM($AP311:FO311),FO311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FP311)+FP311>$AO31,$AO31-SUM($AP311:FP311),FP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FQ311)+FQ311>$AO31,$AO31-SUM($AP311:FQ311),FQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FR311)+FR311>$AO31,$AO31-SUM($AP311:FR311),FR311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FS311)+FS311>$AO31,$AO31-SUM($AP311:FS311),FS311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FT311)+FT311>$AO31,$AO31-SUM($AP311:FT311),FT311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FU311)+FU311>$AO31,$AO31-SUM($AP311:FU311),FU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FV311)+FV311>$AO31,$AO31-SUM($AP311:FV311),FV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FW311)+FW311>$AO31,$AO31-SUM($AP311:FW311),FW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FX311)+FX311>$AO31,$AO31-SUM($AP311:FX311),FX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FY311)+FY311>$AO31,$AO31-SUM($AP311:FY311),FY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:FZ311)+FZ311>$AO31,$AO31-SUM($AP311:FZ311),FZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GA311)+GA311>$AO31,$AO31-SUM($AP311:GA311),GA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GB311)+GB311>$AO31,$AO31-SUM($AP311:GB311),GB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GC311)+GC311>$AO31,$AO31-SUM($AP311:GC311),GC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GD311)+GD311>$AO31,$AO31-SUM($AP311:GD311),GD311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GE311)+GE311>$AO31,$AO31-SUM($AP311:GE311),GE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GF311)+GF311>$AO31,$AO31-SUM($AP311:GF311),GF311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GG311)+GG311>$AO31,$AO31-SUM($AP311:GG311),GG311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GH311)+GH311>$AO31,$AO31-SUM($AP311:GH311),GH311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GI311)+GI311>$AO31,$AO31-SUM($AP311:GI311),GI311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GJ311)+GJ311>$AO31,$AO31-SUM($AP311:GJ311),GJ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GK311)+GK311>$AO31,$AO31-SUM($AP311:GK311),GK311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GL311)+GL311>$AO31,$AO31-SUM($AP311:GL311),GL311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GM311)+GM311>$AO31,$AO31-SUM($AP311:GM311),GM311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GN311)+GN311>$AO31,$AO31-SUM($AP311:GN311),GN311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GO311)+GO311>$AO31,$AO31-SUM($AP311:GO311),GO311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GP311)+GP311>$AO31,$AO31-SUM($AP311:GP311),GP311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GQ311)+GQ311>$AO31,$AO31-SUM($AP311:GQ311),GQ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GR311)+GR311>$AO31,$AO31-SUM($AP311:GR311),GR311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GS311)+GS311>$AO31,$AO31-SUM($AP311:GS311),GS311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GT311)+GT311>$AO31,$AO31-SUM($AP311:GT311),GT311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GU311)+GU311>$AO31,$AO31-SUM($AP311:GU311),GU311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GV311)+GV311>$AO31,$AO31-SUM($AP311:GV311),GV311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GW311)+GW311>$AO31,$AO31-SUM($AP311:GW311),GW311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GX311)+GX311>$AO31,$AO31-SUM($AP311:GX311),GX311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GY311)+GY311>$AO31,$AO31-SUM($AP311:GY311),GY311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:GZ311)+GZ311>$AO31,$AO31-SUM($AP311:GZ311),GZ311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:HA311)+HA311>$AO31,$AO31-SUM($AP311:HA311),HA311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:HB311)+HB311>$AO31,$AO31-SUM($AP311:HB311),HB311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:HC311)+HC311>$AO31,$AO31-SUM($AP311:HC311),HC311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:HD311)+HD311>$AO31,$AO31-SUM($AP311:HD311),HD311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:HE311)+HE311>$AO31,$AO31-SUM($AP311:HE311),HE311),0)","v":0},{"$f":"IF($AP311>0,IF(SUM($AP311:HF311)+HF311>$AO31,$AO31-SUM($AP311:HF311),HF311),0)","v":0}]
[]
[null,"Depreciation:  2002 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP24>0,AP24/$F315,AP24)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AQ315)+AQ315>$AP24,$AP24-SUM($AQ315:AQ315),AQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AR315)+AR315>$AP24,$AP24-SUM($AQ315:AR315),AR315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AS315)+AS315>$AP24,$AP24-SUM($AQ315:AS315),AS315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AT315)+AT315>$AP24,$AP24-SUM($AQ315:AT315),AT315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AU315)+AU315>$AP24,$AP24-SUM($AQ315:AU315),AU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AV315)+AV315>$AP24,$AP24-SUM($AQ315:AV315),AV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AW315)+AW315>$AP24,$AP24-SUM($AQ315:AW315),AW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AX315)+AX315>$AP24,$AP24-SUM($AQ315:AX315),AX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AY315)+AY315>$AP24,$AP24-SUM($AQ315:AY315),AY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:AZ315)+AZ315>$AP24,$AP24-SUM($AQ315:AZ315),AZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BA315)+BA315>$AP24,$AP24-SUM($AQ315:BA315),BA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BB315)+BB315>$AP24,$AP24-SUM($AQ315:BB315),BB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BC315)+BC315>$AP24,$AP24-SUM($AQ315:BC315),BC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BD315)+BD315>$AP24,$AP24-SUM($AQ315:BD315),BD315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BE315)+BE315>$AP24,$AP24-SUM($AQ315:BE315),BE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BF315)+BF315>$AP24,$AP24-SUM($AQ315:BF315),BF315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BG315)+BG315>$AP24,$AP24-SUM($AQ315:BG315),BG315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BH315)+BH315>$AP24,$AP24-SUM($AQ315:BH315),BH315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BI315)+BI315>$AP24,$AP24-SUM($AQ315:BI315),BI315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BJ315)+BJ315>$AP24,$AP24-SUM($AQ315:BJ315),BJ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BK315)+BK315>$AP24,$AP24-SUM($AQ315:BK315),BK315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BL315)+BL315>$AP24,$AP24-SUM($AQ315:BL315),BL315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BM315)+BM315>$AP24,$AP24-SUM($AQ315:BM315),BM315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BN315)+BN315>$AP24,$AP24-SUM($AQ315:BN315),BN315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BO315)+BO315>$AP24,$AP24-SUM($AQ315:BO315),BO315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BP315)+BP315>$AP24,$AP24-SUM($AQ315:BP315),BP315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BQ315)+BQ315>$AP24,$AP24-SUM($AQ315:BQ315),BQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BR315)+BR315>$AP24,$AP24-SUM($AQ315:BR315),BR315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BS315)+BS315>$AP24,$AP24-SUM($AQ315:BS315),BS315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BT315)+BT315>$AP24,$AP24-SUM($AQ315:BT315),BT315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BU315)+BU315>$AP24,$AP24-SUM($AQ315:BU315),BU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BV315)+BV315>$AP24,$AP24-SUM($AQ315:BV315),BV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BW315)+BW315>$AP24,$AP24-SUM($AQ315:BW315),BW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BX315)+BX315>$AP24,$AP24-SUM($AQ315:BX315),BX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BY315)+BY315>$AP24,$AP24-SUM($AQ315:BY315),BY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:BZ315)+BZ315>$AP24,$AP24-SUM($AQ315:BZ315),BZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CA315)+CA315>$AP24,$AP24-SUM($AQ315:CA315),CA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CB315)+CB315>$AP24,$AP24-SUM($AQ315:CB315),CB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CC315)+CC315>$AP24,$AP24-SUM($AQ315:CC315),CC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CD315)+CD315>$AP24,$AP24-SUM($AQ315:CD315),CD315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CE315)+CE315>$AP24,$AP24-SUM($AQ315:CE315),CE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CF315)+CF315>$AP24,$AP24-SUM($AQ315:CF315),CF315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CG315)+CG315>$AP24,$AP24-SUM($AQ315:CG315),CG315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CH315)+CH315>$AP24,$AP24-SUM($AQ315:CH315),CH315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CI315)+CI315>$AP24,$AP24-SUM($AQ315:CI315),CI315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CJ315)+CJ315>$AP24,$AP24-SUM($AQ315:CJ315),CJ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CK315)+CK315>$AP24,$AP24-SUM($AQ315:CK315),CK315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CL315)+CL315>$AP24,$AP24-SUM($AQ315:CL315),CL315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CM315)+CM315>$AP24,$AP24-SUM($AQ315:CM315),CM315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CN315)+CN315>$AP24,$AP24-SUM($AQ315:CN315),CN315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CO315)+CO315>$AP24,$AP24-SUM($AQ315:CO315),CO315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CP315)+CP315>$AP24,$AP24-SUM($AQ315:CP315),CP315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CQ315)+CQ315>$AP24,$AP24-SUM($AQ315:CQ315),CQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CR315)+CR315>$AP24,$AP24-SUM($AQ315:CR315),CR315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CS315)+CS315>$AP24,$AP24-SUM($AQ315:CS315),CS315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CT315)+CT315>$AP24,$AP24-SUM($AQ315:CT315),CT315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CU315)+CU315>$AP24,$AP24-SUM($AQ315:CU315),CU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CV315)+CV315>$AP24,$AP24-SUM($AQ315:CV315),CV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CW315)+CW315>$AP24,$AP24-SUM($AQ315:CW315),CW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CX315)+CX315>$AP24,$AP24-SUM($AQ315:CX315),CX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CY315)+CY315>$AP24,$AP24-SUM($AQ315:CY315),CY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:CZ315)+CZ315>$AP24,$AP24-SUM($AQ315:CZ315),CZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DA315)+DA315>$AP24,$AP24-SUM($AQ315:DA315),DA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DB315)+DB315>$AP24,$AP24-SUM($AQ315:DB315),DB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DC315)+DC315>$AP24,$AP24-SUM($AQ315:DC315),DC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DD315)+DD315>$AP24,$AP24-SUM($AQ315:DD315),DD315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DE315)+DE315>$AP24,$AP24-SUM($AQ315:DE315),DE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DF315)+DF315>$AP24,$AP24-SUM($AQ315:DF315),DF315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DG315)+DG315>$AP24,$AP24-SUM($AQ315:DG315),DG315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DH315)+DH315>$AP24,$AP24-SUM($AQ315:DH315),DH315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DI315)+DI315>$AP24,$AP24-SUM($AQ315:DI315),DI315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DJ315)+DJ315>$AP24,$AP24-SUM($AQ315:DJ315),DJ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DK315)+DK315>$AP24,$AP24-SUM($AQ315:DK315),DK315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DL315)+DL315>$AP24,$AP24-SUM($AQ315:DL315),DL315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DM315)+DM315>$AP24,$AP24-SUM($AQ315:DM315),DM315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DN315)+DN315>$AP24,$AP24-SUM($AQ315:DN315),DN315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DO315)+DO315>$AP24,$AP24-SUM($AQ315:DO315),DO315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DP315)+DP315>$AP24,$AP24-SUM($AQ315:DP315),DP315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DQ315)+DQ315>$AP24,$AP24-SUM($AQ315:DQ315),DQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DR315)+DR315>$AP24,$AP24-SUM($AQ315:DR315),DR315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DS315)+DS315>$AP24,$AP24-SUM($AQ315:DS315),DS315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DT315)+DT315>$AP24,$AP24-SUM($AQ315:DT315),DT315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DU315)+DU315>$AP24,$AP24-SUM($AQ315:DU315),DU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DV315)+DV315>$AP24,$AP24-SUM($AQ315:DV315),DV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DW315)+DW315>$AP24,$AP24-SUM($AQ315:DW315),DW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DX315)+DX315>$AP24,$AP24-SUM($AQ315:DX315),DX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DY315)+DY315>$AP24,$AP24-SUM($AQ315:DY315),DY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:DZ315)+DZ315>$AP24,$AP24-SUM($AQ315:DZ315),DZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EA315)+EA315>$AP24,$AP24-SUM($AQ315:EA315),EA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EB315)+EB315>$AP24,$AP24-SUM($AQ315:EB315),EB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EC315)+EC315>$AP24,$AP24-SUM($AQ315:EC315),EC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:ED315)+ED315>$AP24,$AP24-SUM($AQ315:ED315),ED315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EE315)+EE315>$AP24,$AP24-SUM($AQ315:EE315),EE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EF315)+EF315>$AP24,$AP24-SUM($AQ315:EF315),EF315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EG315)+EG315>$AP24,$AP24-SUM($AQ315:EG315),EG315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EH315)+EH315>$AP24,$AP24-SUM($AQ315:EH315),EH315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EI315)+EI315>$AP24,$AP24-SUM($AQ315:EI315),EI315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EJ315)+EJ315>$AP24,$AP24-SUM($AQ315:EJ315),EJ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EK315)+EK315>$AP24,$AP24-SUM($AQ315:EK315),EK315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EL315)+EL315>$AP24,$AP24-SUM($AQ315:EL315),EL315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EM315)+EM315>$AP24,$AP24-SUM($AQ315:EM315),EM315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EN315)+EN315>$AP24,$AP24-SUM($AQ315:EN315),EN315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EO315)+EO315>$AP24,$AP24-SUM($AQ315:EO315),EO315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EP315)+EP315>$AP24,$AP24-SUM($AQ315:EP315),EP315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EQ315)+EQ315>$AP24,$AP24-SUM($AQ315:EQ315),EQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:ER315)+ER315>$AP24,$AP24-SUM($AQ315:ER315),ER315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:ES315)+ES315>$AP24,$AP24-SUM($AQ315:ES315),ES315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:ET315)+ET315>$AP24,$AP24-SUM($AQ315:ET315),ET315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EU315)+EU315>$AP24,$AP24-SUM($AQ315:EU315),EU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EV315)+EV315>$AP24,$AP24-SUM($AQ315:EV315),EV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EW315)+EW315>$AP24,$AP24-SUM($AQ315:EW315),EW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EX315)+EX315>$AP24,$AP24-SUM($AQ315:EX315),EX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EY315)+EY315>$AP24,$AP24-SUM($AQ315:EY315),EY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:EZ315)+EZ315>$AP24,$AP24-SUM($AQ315:EZ315),EZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FA315)+FA315>$AP24,$AP24-SUM($AQ315:FA315),FA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FB315)+FB315>$AP24,$AP24-SUM($AQ315:FB315),FB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FC315)+FC315>$AP24,$AP24-SUM($AQ315:FC315),FC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FD315)+FD315>$AP24,$AP24-SUM($AQ315:FD315),FD315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FE315)+FE315>$AP24,$AP24-SUM($AQ315:FE315),FE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FF315)+FF315>$AP24,$AP24-SUM($AQ315:FF315),FF315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FG315)+FG315>$AP24,$AP24-SUM($AQ315:FG315),FG315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FH315)+FH315>$AP24,$AP24-SUM($AQ315:FH315),FH315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FI315)+FI315>$AP24,$AP24-SUM($AQ315:FI315),FI315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FJ315)+FJ315>$AP24,$AP24-SUM($AQ315:FJ315),FJ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FK315)+FK315>$AP24,$AP24-SUM($AQ315:FK315),FK315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FL315)+FL315>$AP24,$AP24-SUM($AQ315:FL315),FL315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FM315)+FM315>$AP24,$AP24-SUM($AQ315:FM315),FM315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FN315)+FN315>$AP24,$AP24-SUM($AQ315:FN315),FN315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FO315)+FO315>$AP24,$AP24-SUM($AQ315:FO315),FO315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FP315)+FP315>$AP24,$AP24-SUM($AQ315:FP315),FP315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FQ315)+FQ315>$AP24,$AP24-SUM($AQ315:FQ315),FQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FR315)+FR315>$AP24,$AP24-SUM($AQ315:FR315),FR315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FS315)+FS315>$AP24,$AP24-SUM($AQ315:FS315),FS315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FT315)+FT315>$AP24,$AP24-SUM($AQ315:FT315),FT315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FU315)+FU315>$AP24,$AP24-SUM($AQ315:FU315),FU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FV315)+FV315>$AP24,$AP24-SUM($AQ315:FV315),FV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FW315)+FW315>$AP24,$AP24-SUM($AQ315:FW315),FW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FX315)+FX315>$AP24,$AP24-SUM($AQ315:FX315),FX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FY315)+FY315>$AP24,$AP24-SUM($AQ315:FY315),FY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:FZ315)+FZ315>$AP24,$AP24-SUM($AQ315:FZ315),FZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GA315)+GA315>$AP24,$AP24-SUM($AQ315:GA315),GA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GB315)+GB315>$AP24,$AP24-SUM($AQ315:GB315),GB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GC315)+GC315>$AP24,$AP24-SUM($AQ315:GC315),GC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GD315)+GD315>$AP24,$AP24-SUM($AQ315:GD315),GD315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GE315)+GE315>$AP24,$AP24-SUM($AQ315:GE315),GE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GF315)+GF315>$AP24,$AP24-SUM($AQ315:GF315),GF315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GG315)+GG315>$AP24,$AP24-SUM($AQ315:GG315),GG315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GH315)+GH315>$AP24,$AP24-SUM($AQ315:GH315),GH315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GI315)+GI315>$AP24,$AP24-SUM($AQ315:GI315),GI315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GJ315)+GJ315>$AP24,$AP24-SUM($AQ315:GJ315),GJ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GK315)+GK315>$AP24,$AP24-SUM($AQ315:GK315),GK315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GL315)+GL315>$AP24,$AP24-SUM($AQ315:GL315),GL315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GM315)+GM315>$AP24,$AP24-SUM($AQ315:GM315),GM315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GN315)+GN315>$AP24,$AP24-SUM($AQ315:GN315),GN315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GO315)+GO315>$AP24,$AP24-SUM($AQ315:GO315),GO315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GP315)+GP315>$AP24,$AP24-SUM($AQ315:GP315),GP315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GQ315)+GQ315>$AP24,$AP24-SUM($AQ315:GQ315),GQ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GR315)+GR315>$AP24,$AP24-SUM($AQ315:GR315),GR315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GS315)+GS315>$AP24,$AP24-SUM($AQ315:GS315),GS315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GT315)+GT315>$AP24,$AP24-SUM($AQ315:GT315),GT315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GU315)+GU315>$AP24,$AP24-SUM($AQ315:GU315),GU315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GV315)+GV315>$AP24,$AP24-SUM($AQ315:GV315),GV315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GW315)+GW315>$AP24,$AP24-SUM($AQ315:GW315),GW315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GX315)+GX315>$AP24,$AP24-SUM($AQ315:GX315),GX315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GY315)+GY315>$AP24,$AP24-SUM($AQ315:GY315),GY315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:GZ315)+GZ315>$AP24,$AP24-SUM($AQ315:GZ315),GZ315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:HA315)+HA315>$AP24,$AP24-SUM($AQ315:HA315),HA315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:HB315)+HB315>$AP24,$AP24-SUM($AQ315:HB315),HB315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:HC315)+HC315>$AP24,$AP24-SUM($AQ315:HC315),HC315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:HD315)+HD315>$AP24,$AP24-SUM($AQ315:HD315),HD315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:HE315)+HE315>$AP24,$AP24-SUM($AQ315:HE315),HE315),0)","v":0},{"$f":"IF($AQ315>0,IF(SUM($AQ315:HF315)+HF315>$AP24,$AP24-SUM($AQ315:HF315),HF315),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ316>0,IF(SUM($AQ316:AQ316)+AQ316>$AP25,$AP25-SUM($AQ316:AQ316),AQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AR316)+AR316>$AP25,$AP25-SUM($AQ316:AR316),AR316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AS316)+AS316>$AP25,$AP25-SUM($AQ316:AS316),AS316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AT316)+AT316>$AP25,$AP25-SUM($AQ316:AT316),AT316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AU316)+AU316>$AP25,$AP25-SUM($AQ316:AU316),AU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AV316)+AV316>$AP25,$AP25-SUM($AQ316:AV316),AV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AW316)+AW316>$AP25,$AP25-SUM($AQ316:AW316),AW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AX316)+AX316>$AP25,$AP25-SUM($AQ316:AX316),AX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AY316)+AY316>$AP25,$AP25-SUM($AQ316:AY316),AY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:AZ316)+AZ316>$AP25,$AP25-SUM($AQ316:AZ316),AZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BA316)+BA316>$AP25,$AP25-SUM($AQ316:BA316),BA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BB316)+BB316>$AP25,$AP25-SUM($AQ316:BB316),BB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BC316)+BC316>$AP25,$AP25-SUM($AQ316:BC316),BC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BD316)+BD316>$AP25,$AP25-SUM($AQ316:BD316),BD316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BE316)+BE316>$AP25,$AP25-SUM($AQ316:BE316),BE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BF316)+BF316>$AP25,$AP25-SUM($AQ316:BF316),BF316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BG316)+BG316>$AP25,$AP25-SUM($AQ316:BG316),BG316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BH316)+BH316>$AP25,$AP25-SUM($AQ316:BH316),BH316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BI316)+BI316>$AP25,$AP25-SUM($AQ316:BI316),BI316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BJ316)+BJ316>$AP25,$AP25-SUM($AQ316:BJ316),BJ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BK316)+BK316>$AP25,$AP25-SUM($AQ316:BK316),BK316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BL316)+BL316>$AP25,$AP25-SUM($AQ316:BL316),BL316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BM316)+BM316>$AP25,$AP25-SUM($AQ316:BM316),BM316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BN316)+BN316>$AP25,$AP25-SUM($AQ316:BN316),BN316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BO316)+BO316>$AP25,$AP25-SUM($AQ316:BO316),BO316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BP316)+BP316>$AP25,$AP25-SUM($AQ316:BP316),BP316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BQ316)+BQ316>$AP25,$AP25-SUM($AQ316:BQ316),BQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BR316)+BR316>$AP25,$AP25-SUM($AQ316:BR316),BR316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BS316)+BS316>$AP25,$AP25-SUM($AQ316:BS316),BS316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BT316)+BT316>$AP25,$AP25-SUM($AQ316:BT316),BT316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BU316)+BU316>$AP25,$AP25-SUM($AQ316:BU316),BU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BV316)+BV316>$AP25,$AP25-SUM($AQ316:BV316),BV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BW316)+BW316>$AP25,$AP25-SUM($AQ316:BW316),BW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BX316)+BX316>$AP25,$AP25-SUM($AQ316:BX316),BX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BY316)+BY316>$AP25,$AP25-SUM($AQ316:BY316),BY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:BZ316)+BZ316>$AP25,$AP25-SUM($AQ316:BZ316),BZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CA316)+CA316>$AP25,$AP25-SUM($AQ316:CA316),CA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CB316)+CB316>$AP25,$AP25-SUM($AQ316:CB316),CB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CC316)+CC316>$AP25,$AP25-SUM($AQ316:CC316),CC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CD316)+CD316>$AP25,$AP25-SUM($AQ316:CD316),CD316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CE316)+CE316>$AP25,$AP25-SUM($AQ316:CE316),CE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CF316)+CF316>$AP25,$AP25-SUM($AQ316:CF316),CF316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CG316)+CG316>$AP25,$AP25-SUM($AQ316:CG316),CG316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CH316)+CH316>$AP25,$AP25-SUM($AQ316:CH316),CH316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CI316)+CI316>$AP25,$AP25-SUM($AQ316:CI316),CI316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CJ316)+CJ316>$AP25,$AP25-SUM($AQ316:CJ316),CJ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CK316)+CK316>$AP25,$AP25-SUM($AQ316:CK316),CK316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CL316)+CL316>$AP25,$AP25-SUM($AQ316:CL316),CL316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CM316)+CM316>$AP25,$AP25-SUM($AQ316:CM316),CM316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CN316)+CN316>$AP25,$AP25-SUM($AQ316:CN316),CN316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CO316)+CO316>$AP25,$AP25-SUM($AQ316:CO316),CO316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CP316)+CP316>$AP25,$AP25-SUM($AQ316:CP316),CP316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CQ316)+CQ316>$AP25,$AP25-SUM($AQ316:CQ316),CQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CR316)+CR316>$AP25,$AP25-SUM($AQ316:CR316),CR316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CS316)+CS316>$AP25,$AP25-SUM($AQ316:CS316),CS316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CT316)+CT316>$AP25,$AP25-SUM($AQ316:CT316),CT316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CU316)+CU316>$AP25,$AP25-SUM($AQ316:CU316),CU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CV316)+CV316>$AP25,$AP25-SUM($AQ316:CV316),CV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CW316)+CW316>$AP25,$AP25-SUM($AQ316:CW316),CW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CX316)+CX316>$AP25,$AP25-SUM($AQ316:CX316),CX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CY316)+CY316>$AP25,$AP25-SUM($AQ316:CY316),CY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:CZ316)+CZ316>$AP25,$AP25-SUM($AQ316:CZ316),CZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DA316)+DA316>$AP25,$AP25-SUM($AQ316:DA316),DA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DB316)+DB316>$AP25,$AP25-SUM($AQ316:DB316),DB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DC316)+DC316>$AP25,$AP25-SUM($AQ316:DC316),DC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DD316)+DD316>$AP25,$AP25-SUM($AQ316:DD316),DD316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DE316)+DE316>$AP25,$AP25-SUM($AQ316:DE316),DE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DF316)+DF316>$AP25,$AP25-SUM($AQ316:DF316),DF316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DG316)+DG316>$AP25,$AP25-SUM($AQ316:DG316),DG316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DH316)+DH316>$AP25,$AP25-SUM($AQ316:DH316),DH316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DI316)+DI316>$AP25,$AP25-SUM($AQ316:DI316),DI316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DJ316)+DJ316>$AP25,$AP25-SUM($AQ316:DJ316),DJ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DK316)+DK316>$AP25,$AP25-SUM($AQ316:DK316),DK316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DL316)+DL316>$AP25,$AP25-SUM($AQ316:DL316),DL316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DM316)+DM316>$AP25,$AP25-SUM($AQ316:DM316),DM316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DN316)+DN316>$AP25,$AP25-SUM($AQ316:DN316),DN316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DO316)+DO316>$AP25,$AP25-SUM($AQ316:DO316),DO316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DP316)+DP316>$AP25,$AP25-SUM($AQ316:DP316),DP316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DQ316)+DQ316>$AP25,$AP25-SUM($AQ316:DQ316),DQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DR316)+DR316>$AP25,$AP25-SUM($AQ316:DR316),DR316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DS316)+DS316>$AP25,$AP25-SUM($AQ316:DS316),DS316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DT316)+DT316>$AP25,$AP25-SUM($AQ316:DT316),DT316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DU316)+DU316>$AP25,$AP25-SUM($AQ316:DU316),DU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DV316)+DV316>$AP25,$AP25-SUM($AQ316:DV316),DV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DW316)+DW316>$AP25,$AP25-SUM($AQ316:DW316),DW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DX316)+DX316>$AP25,$AP25-SUM($AQ316:DX316),DX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DY316)+DY316>$AP25,$AP25-SUM($AQ316:DY316),DY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:DZ316)+DZ316>$AP25,$AP25-SUM($AQ316:DZ316),DZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EA316)+EA316>$AP25,$AP25-SUM($AQ316:EA316),EA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EB316)+EB316>$AP25,$AP25-SUM($AQ316:EB316),EB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EC316)+EC316>$AP25,$AP25-SUM($AQ316:EC316),EC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:ED316)+ED316>$AP25,$AP25-SUM($AQ316:ED316),ED316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EE316)+EE316>$AP25,$AP25-SUM($AQ316:EE316),EE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EF316)+EF316>$AP25,$AP25-SUM($AQ316:EF316),EF316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EG316)+EG316>$AP25,$AP25-SUM($AQ316:EG316),EG316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EH316)+EH316>$AP25,$AP25-SUM($AQ316:EH316),EH316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EI316)+EI316>$AP25,$AP25-SUM($AQ316:EI316),EI316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EJ316)+EJ316>$AP25,$AP25-SUM($AQ316:EJ316),EJ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EK316)+EK316>$AP25,$AP25-SUM($AQ316:EK316),EK316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EL316)+EL316>$AP25,$AP25-SUM($AQ316:EL316),EL316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EM316)+EM316>$AP25,$AP25-SUM($AQ316:EM316),EM316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EN316)+EN316>$AP25,$AP25-SUM($AQ316:EN316),EN316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EO316)+EO316>$AP25,$AP25-SUM($AQ316:EO316),EO316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EP316)+EP316>$AP25,$AP25-SUM($AQ316:EP316),EP316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EQ316)+EQ316>$AP25,$AP25-SUM($AQ316:EQ316),EQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:ER316)+ER316>$AP25,$AP25-SUM($AQ316:ER316),ER316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:ES316)+ES316>$AP25,$AP25-SUM($AQ316:ES316),ES316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:ET316)+ET316>$AP25,$AP25-SUM($AQ316:ET316),ET316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EU316)+EU316>$AP25,$AP25-SUM($AQ316:EU316),EU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EV316)+EV316>$AP25,$AP25-SUM($AQ316:EV316),EV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EW316)+EW316>$AP25,$AP25-SUM($AQ316:EW316),EW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EX316)+EX316>$AP25,$AP25-SUM($AQ316:EX316),EX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EY316)+EY316>$AP25,$AP25-SUM($AQ316:EY316),EY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:EZ316)+EZ316>$AP25,$AP25-SUM($AQ316:EZ316),EZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FA316)+FA316>$AP25,$AP25-SUM($AQ316:FA316),FA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FB316)+FB316>$AP25,$AP25-SUM($AQ316:FB316),FB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FC316)+FC316>$AP25,$AP25-SUM($AQ316:FC316),FC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FD316)+FD316>$AP25,$AP25-SUM($AQ316:FD316),FD316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FE316)+FE316>$AP25,$AP25-SUM($AQ316:FE316),FE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FF316)+FF316>$AP25,$AP25-SUM($AQ316:FF316),FF316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FG316)+FG316>$AP25,$AP25-SUM($AQ316:FG316),FG316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FH316)+FH316>$AP25,$AP25-SUM($AQ316:FH316),FH316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FI316)+FI316>$AP25,$AP25-SUM($AQ316:FI316),FI316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FJ316)+FJ316>$AP25,$AP25-SUM($AQ316:FJ316),FJ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FK316)+FK316>$AP25,$AP25-SUM($AQ316:FK316),FK316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FL316)+FL316>$AP25,$AP25-SUM($AQ316:FL316),FL316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FM316)+FM316>$AP25,$AP25-SUM($AQ316:FM316),FM316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FN316)+FN316>$AP25,$AP25-SUM($AQ316:FN316),FN316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FO316)+FO316>$AP25,$AP25-SUM($AQ316:FO316),FO316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FP316)+FP316>$AP25,$AP25-SUM($AQ316:FP316),FP316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FQ316)+FQ316>$AP25,$AP25-SUM($AQ316:FQ316),FQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FR316)+FR316>$AP25,$AP25-SUM($AQ316:FR316),FR316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FS316)+FS316>$AP25,$AP25-SUM($AQ316:FS316),FS316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FT316)+FT316>$AP25,$AP25-SUM($AQ316:FT316),FT316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FU316)+FU316>$AP25,$AP25-SUM($AQ316:FU316),FU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FV316)+FV316>$AP25,$AP25-SUM($AQ316:FV316),FV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FW316)+FW316>$AP25,$AP25-SUM($AQ316:FW316),FW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FX316)+FX316>$AP25,$AP25-SUM($AQ316:FX316),FX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FY316)+FY316>$AP25,$AP25-SUM($AQ316:FY316),FY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:FZ316)+FZ316>$AP25,$AP25-SUM($AQ316:FZ316),FZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GA316)+GA316>$AP25,$AP25-SUM($AQ316:GA316),GA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GB316)+GB316>$AP25,$AP25-SUM($AQ316:GB316),GB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GC316)+GC316>$AP25,$AP25-SUM($AQ316:GC316),GC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GD316)+GD316>$AP25,$AP25-SUM($AQ316:GD316),GD316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GE316)+GE316>$AP25,$AP25-SUM($AQ316:GE316),GE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GF316)+GF316>$AP25,$AP25-SUM($AQ316:GF316),GF316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GG316)+GG316>$AP25,$AP25-SUM($AQ316:GG316),GG316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GH316)+GH316>$AP25,$AP25-SUM($AQ316:GH316),GH316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GI316)+GI316>$AP25,$AP25-SUM($AQ316:GI316),GI316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GJ316)+GJ316>$AP25,$AP25-SUM($AQ316:GJ316),GJ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GK316)+GK316>$AP25,$AP25-SUM($AQ316:GK316),GK316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GL316)+GL316>$AP25,$AP25-SUM($AQ316:GL316),GL316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GM316)+GM316>$AP25,$AP25-SUM($AQ316:GM316),GM316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GN316)+GN316>$AP25,$AP25-SUM($AQ316:GN316),GN316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GO316)+GO316>$AP25,$AP25-SUM($AQ316:GO316),GO316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GP316)+GP316>$AP25,$AP25-SUM($AQ316:GP316),GP316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GQ316)+GQ316>$AP25,$AP25-SUM($AQ316:GQ316),GQ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GR316)+GR316>$AP25,$AP25-SUM($AQ316:GR316),GR316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GS316)+GS316>$AP25,$AP25-SUM($AQ316:GS316),GS316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GT316)+GT316>$AP25,$AP25-SUM($AQ316:GT316),GT316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GU316)+GU316>$AP25,$AP25-SUM($AQ316:GU316),GU316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GV316)+GV316>$AP25,$AP25-SUM($AQ316:GV316),GV316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GW316)+GW316>$AP25,$AP25-SUM($AQ316:GW316),GW316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GX316)+GX316>$AP25,$AP25-SUM($AQ316:GX316),GX316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GY316)+GY316>$AP25,$AP25-SUM($AQ316:GY316),GY316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:GZ316)+GZ316>$AP25,$AP25-SUM($AQ316:GZ316),GZ316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:HA316)+HA316>$AP25,$AP25-SUM($AQ316:HA316),HA316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:HB316)+HB316>$AP25,$AP25-SUM($AQ316:HB316),HB316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:HC316)+HC316>$AP25,$AP25-SUM($AQ316:HC316),HC316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:HD316)+HD316>$AP25,$AP25-SUM($AQ316:HD316),HD316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:HE316)+HE316>$AP25,$AP25-SUM($AQ316:HE316),HE316),0)","v":0},{"$f":"IF($AQ316>0,IF(SUM($AQ316:HF316)+HF316>$AP25,$AP25-SUM($AQ316:HF316),HF316),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ317>0,IF(SUM($AQ317:AQ317)+AQ317>$AP26,$AP26-SUM($AQ317:AQ317),AQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AR317)+AR317>$AP26,$AP26-SUM($AQ317:AR317),AR317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AS317)+AS317>$AP26,$AP26-SUM($AQ317:AS317),AS317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AT317)+AT317>$AP26,$AP26-SUM($AQ317:AT317),AT317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AU317)+AU317>$AP26,$AP26-SUM($AQ317:AU317),AU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AV317)+AV317>$AP26,$AP26-SUM($AQ317:AV317),AV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AW317)+AW317>$AP26,$AP26-SUM($AQ317:AW317),AW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AX317)+AX317>$AP26,$AP26-SUM($AQ317:AX317),AX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AY317)+AY317>$AP26,$AP26-SUM($AQ317:AY317),AY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:AZ317)+AZ317>$AP26,$AP26-SUM($AQ317:AZ317),AZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BA317)+BA317>$AP26,$AP26-SUM($AQ317:BA317),BA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BB317)+BB317>$AP26,$AP26-SUM($AQ317:BB317),BB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BC317)+BC317>$AP26,$AP26-SUM($AQ317:BC317),BC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BD317)+BD317>$AP26,$AP26-SUM($AQ317:BD317),BD317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BE317)+BE317>$AP26,$AP26-SUM($AQ317:BE317),BE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BF317)+BF317>$AP26,$AP26-SUM($AQ317:BF317),BF317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BG317)+BG317>$AP26,$AP26-SUM($AQ317:BG317),BG317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BH317)+BH317>$AP26,$AP26-SUM($AQ317:BH317),BH317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BI317)+BI317>$AP26,$AP26-SUM($AQ317:BI317),BI317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BJ317)+BJ317>$AP26,$AP26-SUM($AQ317:BJ317),BJ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BK317)+BK317>$AP26,$AP26-SUM($AQ317:BK317),BK317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BL317)+BL317>$AP26,$AP26-SUM($AQ317:BL317),BL317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BM317)+BM317>$AP26,$AP26-SUM($AQ317:BM317),BM317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BN317)+BN317>$AP26,$AP26-SUM($AQ317:BN317),BN317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BO317)+BO317>$AP26,$AP26-SUM($AQ317:BO317),BO317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BP317)+BP317>$AP26,$AP26-SUM($AQ317:BP317),BP317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BQ317)+BQ317>$AP26,$AP26-SUM($AQ317:BQ317),BQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BR317)+BR317>$AP26,$AP26-SUM($AQ317:BR317),BR317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BS317)+BS317>$AP26,$AP26-SUM($AQ317:BS317),BS317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BT317)+BT317>$AP26,$AP26-SUM($AQ317:BT317),BT317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BU317)+BU317>$AP26,$AP26-SUM($AQ317:BU317),BU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BV317)+BV317>$AP26,$AP26-SUM($AQ317:BV317),BV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BW317)+BW317>$AP26,$AP26-SUM($AQ317:BW317),BW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BX317)+BX317>$AP26,$AP26-SUM($AQ317:BX317),BX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BY317)+BY317>$AP26,$AP26-SUM($AQ317:BY317),BY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:BZ317)+BZ317>$AP26,$AP26-SUM($AQ317:BZ317),BZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CA317)+CA317>$AP26,$AP26-SUM($AQ317:CA317),CA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CB317)+CB317>$AP26,$AP26-SUM($AQ317:CB317),CB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CC317)+CC317>$AP26,$AP26-SUM($AQ317:CC317),CC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CD317)+CD317>$AP26,$AP26-SUM($AQ317:CD317),CD317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CE317)+CE317>$AP26,$AP26-SUM($AQ317:CE317),CE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CF317)+CF317>$AP26,$AP26-SUM($AQ317:CF317),CF317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CG317)+CG317>$AP26,$AP26-SUM($AQ317:CG317),CG317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CH317)+CH317>$AP26,$AP26-SUM($AQ317:CH317),CH317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CI317)+CI317>$AP26,$AP26-SUM($AQ317:CI317),CI317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CJ317)+CJ317>$AP26,$AP26-SUM($AQ317:CJ317),CJ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CK317)+CK317>$AP26,$AP26-SUM($AQ317:CK317),CK317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CL317)+CL317>$AP26,$AP26-SUM($AQ317:CL317),CL317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CM317)+CM317>$AP26,$AP26-SUM($AQ317:CM317),CM317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CN317)+CN317>$AP26,$AP26-SUM($AQ317:CN317),CN317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CO317)+CO317>$AP26,$AP26-SUM($AQ317:CO317),CO317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CP317)+CP317>$AP26,$AP26-SUM($AQ317:CP317),CP317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CQ317)+CQ317>$AP26,$AP26-SUM($AQ317:CQ317),CQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CR317)+CR317>$AP26,$AP26-SUM($AQ317:CR317),CR317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CS317)+CS317>$AP26,$AP26-SUM($AQ317:CS317),CS317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CT317)+CT317>$AP26,$AP26-SUM($AQ317:CT317),CT317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CU317)+CU317>$AP26,$AP26-SUM($AQ317:CU317),CU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CV317)+CV317>$AP26,$AP26-SUM($AQ317:CV317),CV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CW317)+CW317>$AP26,$AP26-SUM($AQ317:CW317),CW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CX317)+CX317>$AP26,$AP26-SUM($AQ317:CX317),CX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CY317)+CY317>$AP26,$AP26-SUM($AQ317:CY317),CY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:CZ317)+CZ317>$AP26,$AP26-SUM($AQ317:CZ317),CZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DA317)+DA317>$AP26,$AP26-SUM($AQ317:DA317),DA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DB317)+DB317>$AP26,$AP26-SUM($AQ317:DB317),DB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DC317)+DC317>$AP26,$AP26-SUM($AQ317:DC317),DC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DD317)+DD317>$AP26,$AP26-SUM($AQ317:DD317),DD317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DE317)+DE317>$AP26,$AP26-SUM($AQ317:DE317),DE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DF317)+DF317>$AP26,$AP26-SUM($AQ317:DF317),DF317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DG317)+DG317>$AP26,$AP26-SUM($AQ317:DG317),DG317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DH317)+DH317>$AP26,$AP26-SUM($AQ317:DH317),DH317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DI317)+DI317>$AP26,$AP26-SUM($AQ317:DI317),DI317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DJ317)+DJ317>$AP26,$AP26-SUM($AQ317:DJ317),DJ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DK317)+DK317>$AP26,$AP26-SUM($AQ317:DK317),DK317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DL317)+DL317>$AP26,$AP26-SUM($AQ317:DL317),DL317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DM317)+DM317>$AP26,$AP26-SUM($AQ317:DM317),DM317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DN317)+DN317>$AP26,$AP26-SUM($AQ317:DN317),DN317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DO317)+DO317>$AP26,$AP26-SUM($AQ317:DO317),DO317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DP317)+DP317>$AP26,$AP26-SUM($AQ317:DP317),DP317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DQ317)+DQ317>$AP26,$AP26-SUM($AQ317:DQ317),DQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DR317)+DR317>$AP26,$AP26-SUM($AQ317:DR317),DR317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DS317)+DS317>$AP26,$AP26-SUM($AQ317:DS317),DS317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DT317)+DT317>$AP26,$AP26-SUM($AQ317:DT317),DT317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DU317)+DU317>$AP26,$AP26-SUM($AQ317:DU317),DU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DV317)+DV317>$AP26,$AP26-SUM($AQ317:DV317),DV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DW317)+DW317>$AP26,$AP26-SUM($AQ317:DW317),DW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DX317)+DX317>$AP26,$AP26-SUM($AQ317:DX317),DX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DY317)+DY317>$AP26,$AP26-SUM($AQ317:DY317),DY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:DZ317)+DZ317>$AP26,$AP26-SUM($AQ317:DZ317),DZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EA317)+EA317>$AP26,$AP26-SUM($AQ317:EA317),EA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EB317)+EB317>$AP26,$AP26-SUM($AQ317:EB317),EB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EC317)+EC317>$AP26,$AP26-SUM($AQ317:EC317),EC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:ED317)+ED317>$AP26,$AP26-SUM($AQ317:ED317),ED317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EE317)+EE317>$AP26,$AP26-SUM($AQ317:EE317),EE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EF317)+EF317>$AP26,$AP26-SUM($AQ317:EF317),EF317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EG317)+EG317>$AP26,$AP26-SUM($AQ317:EG317),EG317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EH317)+EH317>$AP26,$AP26-SUM($AQ317:EH317),EH317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EI317)+EI317>$AP26,$AP26-SUM($AQ317:EI317),EI317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EJ317)+EJ317>$AP26,$AP26-SUM($AQ317:EJ317),EJ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EK317)+EK317>$AP26,$AP26-SUM($AQ317:EK317),EK317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EL317)+EL317>$AP26,$AP26-SUM($AQ317:EL317),EL317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EM317)+EM317>$AP26,$AP26-SUM($AQ317:EM317),EM317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EN317)+EN317>$AP26,$AP26-SUM($AQ317:EN317),EN317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EO317)+EO317>$AP26,$AP26-SUM($AQ317:EO317),EO317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EP317)+EP317>$AP26,$AP26-SUM($AQ317:EP317),EP317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EQ317)+EQ317>$AP26,$AP26-SUM($AQ317:EQ317),EQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:ER317)+ER317>$AP26,$AP26-SUM($AQ317:ER317),ER317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:ES317)+ES317>$AP26,$AP26-SUM($AQ317:ES317),ES317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:ET317)+ET317>$AP26,$AP26-SUM($AQ317:ET317),ET317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EU317)+EU317>$AP26,$AP26-SUM($AQ317:EU317),EU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EV317)+EV317>$AP26,$AP26-SUM($AQ317:EV317),EV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EW317)+EW317>$AP26,$AP26-SUM($AQ317:EW317),EW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EX317)+EX317>$AP26,$AP26-SUM($AQ317:EX317),EX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EY317)+EY317>$AP26,$AP26-SUM($AQ317:EY317),EY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:EZ317)+EZ317>$AP26,$AP26-SUM($AQ317:EZ317),EZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FA317)+FA317>$AP26,$AP26-SUM($AQ317:FA317),FA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FB317)+FB317>$AP26,$AP26-SUM($AQ317:FB317),FB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FC317)+FC317>$AP26,$AP26-SUM($AQ317:FC317),FC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FD317)+FD317>$AP26,$AP26-SUM($AQ317:FD317),FD317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FE317)+FE317>$AP26,$AP26-SUM($AQ317:FE317),FE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FF317)+FF317>$AP26,$AP26-SUM($AQ317:FF317),FF317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FG317)+FG317>$AP26,$AP26-SUM($AQ317:FG317),FG317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FH317)+FH317>$AP26,$AP26-SUM($AQ317:FH317),FH317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FI317)+FI317>$AP26,$AP26-SUM($AQ317:FI317),FI317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FJ317)+FJ317>$AP26,$AP26-SUM($AQ317:FJ317),FJ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FK317)+FK317>$AP26,$AP26-SUM($AQ317:FK317),FK317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FL317)+FL317>$AP26,$AP26-SUM($AQ317:FL317),FL317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FM317)+FM317>$AP26,$AP26-SUM($AQ317:FM317),FM317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FN317)+FN317>$AP26,$AP26-SUM($AQ317:FN317),FN317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FO317)+FO317>$AP26,$AP26-SUM($AQ317:FO317),FO317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FP317)+FP317>$AP26,$AP26-SUM($AQ317:FP317),FP317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FQ317)+FQ317>$AP26,$AP26-SUM($AQ317:FQ317),FQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FR317)+FR317>$AP26,$AP26-SUM($AQ317:FR317),FR317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FS317)+FS317>$AP26,$AP26-SUM($AQ317:FS317),FS317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FT317)+FT317>$AP26,$AP26-SUM($AQ317:FT317),FT317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FU317)+FU317>$AP26,$AP26-SUM($AQ317:FU317),FU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FV317)+FV317>$AP26,$AP26-SUM($AQ317:FV317),FV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FW317)+FW317>$AP26,$AP26-SUM($AQ317:FW317),FW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FX317)+FX317>$AP26,$AP26-SUM($AQ317:FX317),FX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FY317)+FY317>$AP26,$AP26-SUM($AQ317:FY317),FY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:FZ317)+FZ317>$AP26,$AP26-SUM($AQ317:FZ317),FZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GA317)+GA317>$AP26,$AP26-SUM($AQ317:GA317),GA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GB317)+GB317>$AP26,$AP26-SUM($AQ317:GB317),GB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GC317)+GC317>$AP26,$AP26-SUM($AQ317:GC317),GC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GD317)+GD317>$AP26,$AP26-SUM($AQ317:GD317),GD317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GE317)+GE317>$AP26,$AP26-SUM($AQ317:GE317),GE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GF317)+GF317>$AP26,$AP26-SUM($AQ317:GF317),GF317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GG317)+GG317>$AP26,$AP26-SUM($AQ317:GG317),GG317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GH317)+GH317>$AP26,$AP26-SUM($AQ317:GH317),GH317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GI317)+GI317>$AP26,$AP26-SUM($AQ317:GI317),GI317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GJ317)+GJ317>$AP26,$AP26-SUM($AQ317:GJ317),GJ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GK317)+GK317>$AP26,$AP26-SUM($AQ317:GK317),GK317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GL317)+GL317>$AP26,$AP26-SUM($AQ317:GL317),GL317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GM317)+GM317>$AP26,$AP26-SUM($AQ317:GM317),GM317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GN317)+GN317>$AP26,$AP26-SUM($AQ317:GN317),GN317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GO317)+GO317>$AP26,$AP26-SUM($AQ317:GO317),GO317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GP317)+GP317>$AP26,$AP26-SUM($AQ317:GP317),GP317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GQ317)+GQ317>$AP26,$AP26-SUM($AQ317:GQ317),GQ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GR317)+GR317>$AP26,$AP26-SUM($AQ317:GR317),GR317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GS317)+GS317>$AP26,$AP26-SUM($AQ317:GS317),GS317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GT317)+GT317>$AP26,$AP26-SUM($AQ317:GT317),GT317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GU317)+GU317>$AP26,$AP26-SUM($AQ317:GU317),GU317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GV317)+GV317>$AP26,$AP26-SUM($AQ317:GV317),GV317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GW317)+GW317>$AP26,$AP26-SUM($AQ317:GW317),GW317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GX317)+GX317>$AP26,$AP26-SUM($AQ317:GX317),GX317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GY317)+GY317>$AP26,$AP26-SUM($AQ317:GY317),GY317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:GZ317)+GZ317>$AP26,$AP26-SUM($AQ317:GZ317),GZ317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:HA317)+HA317>$AP26,$AP26-SUM($AQ317:HA317),HA317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:HB317)+HB317>$AP26,$AP26-SUM($AQ317:HB317),HB317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:HC317)+HC317>$AP26,$AP26-SUM($AQ317:HC317),HC317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:HD317)+HD317>$AP26,$AP26-SUM($AQ317:HD317),HD317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:HE317)+HE317>$AP26,$AP26-SUM($AQ317:HE317),HE317),0)","v":0},{"$f":"IF($AQ317>0,IF(SUM($AQ317:HF317)+HF317>$AP26,$AP26-SUM($AQ317:HF317),HF317),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ318>0,IF(SUM($AQ318:AQ318)+AQ318>$AP27,$AP27-SUM($AQ318:AQ318),AQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AR318)+AR318>$AP27,$AP27-SUM($AQ318:AR318),AR318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AS318)+AS318>$AP27,$AP27-SUM($AQ318:AS318),AS318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AT318)+AT318>$AP27,$AP27-SUM($AQ318:AT318),AT318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AU318)+AU318>$AP27,$AP27-SUM($AQ318:AU318),AU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AV318)+AV318>$AP27,$AP27-SUM($AQ318:AV318),AV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AW318)+AW318>$AP27,$AP27-SUM($AQ318:AW318),AW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AX318)+AX318>$AP27,$AP27-SUM($AQ318:AX318),AX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AY318)+AY318>$AP27,$AP27-SUM($AQ318:AY318),AY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:AZ318)+AZ318>$AP27,$AP27-SUM($AQ318:AZ318),AZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BA318)+BA318>$AP27,$AP27-SUM($AQ318:BA318),BA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BB318)+BB318>$AP27,$AP27-SUM($AQ318:BB318),BB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BC318)+BC318>$AP27,$AP27-SUM($AQ318:BC318),BC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BD318)+BD318>$AP27,$AP27-SUM($AQ318:BD318),BD318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BE318)+BE318>$AP27,$AP27-SUM($AQ318:BE318),BE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BF318)+BF318>$AP27,$AP27-SUM($AQ318:BF318),BF318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BG318)+BG318>$AP27,$AP27-SUM($AQ318:BG318),BG318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BH318)+BH318>$AP27,$AP27-SUM($AQ318:BH318),BH318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BI318)+BI318>$AP27,$AP27-SUM($AQ318:BI318),BI318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BJ318)+BJ318>$AP27,$AP27-SUM($AQ318:BJ318),BJ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BK318)+BK318>$AP27,$AP27-SUM($AQ318:BK318),BK318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BL318)+BL318>$AP27,$AP27-SUM($AQ318:BL318),BL318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BM318)+BM318>$AP27,$AP27-SUM($AQ318:BM318),BM318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BN318)+BN318>$AP27,$AP27-SUM($AQ318:BN318),BN318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BO318)+BO318>$AP27,$AP27-SUM($AQ318:BO318),BO318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BP318)+BP318>$AP27,$AP27-SUM($AQ318:BP318),BP318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BQ318)+BQ318>$AP27,$AP27-SUM($AQ318:BQ318),BQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BR318)+BR318>$AP27,$AP27-SUM($AQ318:BR318),BR318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BS318)+BS318>$AP27,$AP27-SUM($AQ318:BS318),BS318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BT318)+BT318>$AP27,$AP27-SUM($AQ318:BT318),BT318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BU318)+BU318>$AP27,$AP27-SUM($AQ318:BU318),BU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BV318)+BV318>$AP27,$AP27-SUM($AQ318:BV318),BV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BW318)+BW318>$AP27,$AP27-SUM($AQ318:BW318),BW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BX318)+BX318>$AP27,$AP27-SUM($AQ318:BX318),BX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BY318)+BY318>$AP27,$AP27-SUM($AQ318:BY318),BY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:BZ318)+BZ318>$AP27,$AP27-SUM($AQ318:BZ318),BZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CA318)+CA318>$AP27,$AP27-SUM($AQ318:CA318),CA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CB318)+CB318>$AP27,$AP27-SUM($AQ318:CB318),CB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CC318)+CC318>$AP27,$AP27-SUM($AQ318:CC318),CC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CD318)+CD318>$AP27,$AP27-SUM($AQ318:CD318),CD318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CE318)+CE318>$AP27,$AP27-SUM($AQ318:CE318),CE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CF318)+CF318>$AP27,$AP27-SUM($AQ318:CF318),CF318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CG318)+CG318>$AP27,$AP27-SUM($AQ318:CG318),CG318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CH318)+CH318>$AP27,$AP27-SUM($AQ318:CH318),CH318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CI318)+CI318>$AP27,$AP27-SUM($AQ318:CI318),CI318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CJ318)+CJ318>$AP27,$AP27-SUM($AQ318:CJ318),CJ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CK318)+CK318>$AP27,$AP27-SUM($AQ318:CK318),CK318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CL318)+CL318>$AP27,$AP27-SUM($AQ318:CL318),CL318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CM318)+CM318>$AP27,$AP27-SUM($AQ318:CM318),CM318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CN318)+CN318>$AP27,$AP27-SUM($AQ318:CN318),CN318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CO318)+CO318>$AP27,$AP27-SUM($AQ318:CO318),CO318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CP318)+CP318>$AP27,$AP27-SUM($AQ318:CP318),CP318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CQ318)+CQ318>$AP27,$AP27-SUM($AQ318:CQ318),CQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CR318)+CR318>$AP27,$AP27-SUM($AQ318:CR318),CR318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CS318)+CS318>$AP27,$AP27-SUM($AQ318:CS318),CS318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CT318)+CT318>$AP27,$AP27-SUM($AQ318:CT318),CT318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CU318)+CU318>$AP27,$AP27-SUM($AQ318:CU318),CU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CV318)+CV318>$AP27,$AP27-SUM($AQ318:CV318),CV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CW318)+CW318>$AP27,$AP27-SUM($AQ318:CW318),CW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CX318)+CX318>$AP27,$AP27-SUM($AQ318:CX318),CX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CY318)+CY318>$AP27,$AP27-SUM($AQ318:CY318),CY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:CZ318)+CZ318>$AP27,$AP27-SUM($AQ318:CZ318),CZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DA318)+DA318>$AP27,$AP27-SUM($AQ318:DA318),DA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DB318)+DB318>$AP27,$AP27-SUM($AQ318:DB318),DB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DC318)+DC318>$AP27,$AP27-SUM($AQ318:DC318),DC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DD318)+DD318>$AP27,$AP27-SUM($AQ318:DD318),DD318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DE318)+DE318>$AP27,$AP27-SUM($AQ318:DE318),DE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DF318)+DF318>$AP27,$AP27-SUM($AQ318:DF318),DF318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DG318)+DG318>$AP27,$AP27-SUM($AQ318:DG318),DG318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DH318)+DH318>$AP27,$AP27-SUM($AQ318:DH318),DH318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DI318)+DI318>$AP27,$AP27-SUM($AQ318:DI318),DI318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DJ318)+DJ318>$AP27,$AP27-SUM($AQ318:DJ318),DJ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DK318)+DK318>$AP27,$AP27-SUM($AQ318:DK318),DK318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DL318)+DL318>$AP27,$AP27-SUM($AQ318:DL318),DL318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DM318)+DM318>$AP27,$AP27-SUM($AQ318:DM318),DM318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DN318)+DN318>$AP27,$AP27-SUM($AQ318:DN318),DN318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DO318)+DO318>$AP27,$AP27-SUM($AQ318:DO318),DO318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DP318)+DP318>$AP27,$AP27-SUM($AQ318:DP318),DP318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DQ318)+DQ318>$AP27,$AP27-SUM($AQ318:DQ318),DQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DR318)+DR318>$AP27,$AP27-SUM($AQ318:DR318),DR318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DS318)+DS318>$AP27,$AP27-SUM($AQ318:DS318),DS318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DT318)+DT318>$AP27,$AP27-SUM($AQ318:DT318),DT318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DU318)+DU318>$AP27,$AP27-SUM($AQ318:DU318),DU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DV318)+DV318>$AP27,$AP27-SUM($AQ318:DV318),DV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DW318)+DW318>$AP27,$AP27-SUM($AQ318:DW318),DW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DX318)+DX318>$AP27,$AP27-SUM($AQ318:DX318),DX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DY318)+DY318>$AP27,$AP27-SUM($AQ318:DY318),DY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:DZ318)+DZ318>$AP27,$AP27-SUM($AQ318:DZ318),DZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EA318)+EA318>$AP27,$AP27-SUM($AQ318:EA318),EA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EB318)+EB318>$AP27,$AP27-SUM($AQ318:EB318),EB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EC318)+EC318>$AP27,$AP27-SUM($AQ318:EC318),EC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:ED318)+ED318>$AP27,$AP27-SUM($AQ318:ED318),ED318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EE318)+EE318>$AP27,$AP27-SUM($AQ318:EE318),EE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EF318)+EF318>$AP27,$AP27-SUM($AQ318:EF318),EF318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EG318)+EG318>$AP27,$AP27-SUM($AQ318:EG318),EG318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EH318)+EH318>$AP27,$AP27-SUM($AQ318:EH318),EH318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EI318)+EI318>$AP27,$AP27-SUM($AQ318:EI318),EI318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EJ318)+EJ318>$AP27,$AP27-SUM($AQ318:EJ318),EJ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EK318)+EK318>$AP27,$AP27-SUM($AQ318:EK318),EK318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EL318)+EL318>$AP27,$AP27-SUM($AQ318:EL318),EL318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EM318)+EM318>$AP27,$AP27-SUM($AQ318:EM318),EM318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EN318)+EN318>$AP27,$AP27-SUM($AQ318:EN318),EN318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EO318)+EO318>$AP27,$AP27-SUM($AQ318:EO318),EO318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EP318)+EP318>$AP27,$AP27-SUM($AQ318:EP318),EP318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EQ318)+EQ318>$AP27,$AP27-SUM($AQ318:EQ318),EQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:ER318)+ER318>$AP27,$AP27-SUM($AQ318:ER318),ER318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:ES318)+ES318>$AP27,$AP27-SUM($AQ318:ES318),ES318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:ET318)+ET318>$AP27,$AP27-SUM($AQ318:ET318),ET318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EU318)+EU318>$AP27,$AP27-SUM($AQ318:EU318),EU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EV318)+EV318>$AP27,$AP27-SUM($AQ318:EV318),EV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EW318)+EW318>$AP27,$AP27-SUM($AQ318:EW318),EW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EX318)+EX318>$AP27,$AP27-SUM($AQ318:EX318),EX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EY318)+EY318>$AP27,$AP27-SUM($AQ318:EY318),EY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:EZ318)+EZ318>$AP27,$AP27-SUM($AQ318:EZ318),EZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FA318)+FA318>$AP27,$AP27-SUM($AQ318:FA318),FA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FB318)+FB318>$AP27,$AP27-SUM($AQ318:FB318),FB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FC318)+FC318>$AP27,$AP27-SUM($AQ318:FC318),FC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FD318)+FD318>$AP27,$AP27-SUM($AQ318:FD318),FD318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FE318)+FE318>$AP27,$AP27-SUM($AQ318:FE318),FE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FF318)+FF318>$AP27,$AP27-SUM($AQ318:FF318),FF318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FG318)+FG318>$AP27,$AP27-SUM($AQ318:FG318),FG318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FH318)+FH318>$AP27,$AP27-SUM($AQ318:FH318),FH318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FI318)+FI318>$AP27,$AP27-SUM($AQ318:FI318),FI318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FJ318)+FJ318>$AP27,$AP27-SUM($AQ318:FJ318),FJ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FK318)+FK318>$AP27,$AP27-SUM($AQ318:FK318),FK318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FL318)+FL318>$AP27,$AP27-SUM($AQ318:FL318),FL318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FM318)+FM318>$AP27,$AP27-SUM($AQ318:FM318),FM318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FN318)+FN318>$AP27,$AP27-SUM($AQ318:FN318),FN318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FO318)+FO318>$AP27,$AP27-SUM($AQ318:FO318),FO318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FP318)+FP318>$AP27,$AP27-SUM($AQ318:FP318),FP318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FQ318)+FQ318>$AP27,$AP27-SUM($AQ318:FQ318),FQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FR318)+FR318>$AP27,$AP27-SUM($AQ318:FR318),FR318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FS318)+FS318>$AP27,$AP27-SUM($AQ318:FS318),FS318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FT318)+FT318>$AP27,$AP27-SUM($AQ318:FT318),FT318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FU318)+FU318>$AP27,$AP27-SUM($AQ318:FU318),FU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FV318)+FV318>$AP27,$AP27-SUM($AQ318:FV318),FV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FW318)+FW318>$AP27,$AP27-SUM($AQ318:FW318),FW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FX318)+FX318>$AP27,$AP27-SUM($AQ318:FX318),FX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FY318)+FY318>$AP27,$AP27-SUM($AQ318:FY318),FY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:FZ318)+FZ318>$AP27,$AP27-SUM($AQ318:FZ318),FZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GA318)+GA318>$AP27,$AP27-SUM($AQ318:GA318),GA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GB318)+GB318>$AP27,$AP27-SUM($AQ318:GB318),GB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GC318)+GC318>$AP27,$AP27-SUM($AQ318:GC318),GC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GD318)+GD318>$AP27,$AP27-SUM($AQ318:GD318),GD318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GE318)+GE318>$AP27,$AP27-SUM($AQ318:GE318),GE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GF318)+GF318>$AP27,$AP27-SUM($AQ318:GF318),GF318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GG318)+GG318>$AP27,$AP27-SUM($AQ318:GG318),GG318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GH318)+GH318>$AP27,$AP27-SUM($AQ318:GH318),GH318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GI318)+GI318>$AP27,$AP27-SUM($AQ318:GI318),GI318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GJ318)+GJ318>$AP27,$AP27-SUM($AQ318:GJ318),GJ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GK318)+GK318>$AP27,$AP27-SUM($AQ318:GK318),GK318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GL318)+GL318>$AP27,$AP27-SUM($AQ318:GL318),GL318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GM318)+GM318>$AP27,$AP27-SUM($AQ318:GM318),GM318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GN318)+GN318>$AP27,$AP27-SUM($AQ318:GN318),GN318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GO318)+GO318>$AP27,$AP27-SUM($AQ318:GO318),GO318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GP318)+GP318>$AP27,$AP27-SUM($AQ318:GP318),GP318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GQ318)+GQ318>$AP27,$AP27-SUM($AQ318:GQ318),GQ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GR318)+GR318>$AP27,$AP27-SUM($AQ318:GR318),GR318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GS318)+GS318>$AP27,$AP27-SUM($AQ318:GS318),GS318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GT318)+GT318>$AP27,$AP27-SUM($AQ318:GT318),GT318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GU318)+GU318>$AP27,$AP27-SUM($AQ318:GU318),GU318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GV318)+GV318>$AP27,$AP27-SUM($AQ318:GV318),GV318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GW318)+GW318>$AP27,$AP27-SUM($AQ318:GW318),GW318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GX318)+GX318>$AP27,$AP27-SUM($AQ318:GX318),GX318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GY318)+GY318>$AP27,$AP27-SUM($AQ318:GY318),GY318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:GZ318)+GZ318>$AP27,$AP27-SUM($AQ318:GZ318),GZ318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:HA318)+HA318>$AP27,$AP27-SUM($AQ318:HA318),HA318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:HB318)+HB318>$AP27,$AP27-SUM($AQ318:HB318),HB318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:HC318)+HC318>$AP27,$AP27-SUM($AQ318:HC318),HC318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:HD318)+HD318>$AP27,$AP27-SUM($AQ318:HD318),HD318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:HE318)+HE318>$AP27,$AP27-SUM($AQ318:HE318),HE318),0)","v":0},{"$f":"IF($AQ318>0,IF(SUM($AQ318:HF318)+HF318>$AP27,$AP27-SUM($AQ318:HF318),HF318),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ319>0,IF(SUM($AQ319:AQ319)+AQ319>$AP28,$AP28-SUM($AQ319:AQ319),AQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AR319)+AR319>$AP28,$AP28-SUM($AQ319:AR319),AR319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AS319)+AS319>$AP28,$AP28-SUM($AQ319:AS319),AS319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AT319)+AT319>$AP28,$AP28-SUM($AQ319:AT319),AT319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AU319)+AU319>$AP28,$AP28-SUM($AQ319:AU319),AU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AV319)+AV319>$AP28,$AP28-SUM($AQ319:AV319),AV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AW319)+AW319>$AP28,$AP28-SUM($AQ319:AW319),AW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AX319)+AX319>$AP28,$AP28-SUM($AQ319:AX319),AX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AY319)+AY319>$AP28,$AP28-SUM($AQ319:AY319),AY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:AZ319)+AZ319>$AP28,$AP28-SUM($AQ319:AZ319),AZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BA319)+BA319>$AP28,$AP28-SUM($AQ319:BA319),BA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BB319)+BB319>$AP28,$AP28-SUM($AQ319:BB319),BB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BC319)+BC319>$AP28,$AP28-SUM($AQ319:BC319),BC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BD319)+BD319>$AP28,$AP28-SUM($AQ319:BD319),BD319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BE319)+BE319>$AP28,$AP28-SUM($AQ319:BE319),BE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BF319)+BF319>$AP28,$AP28-SUM($AQ319:BF319),BF319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BG319)+BG319>$AP28,$AP28-SUM($AQ319:BG319),BG319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BH319)+BH319>$AP28,$AP28-SUM($AQ319:BH319),BH319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BI319)+BI319>$AP28,$AP28-SUM($AQ319:BI319),BI319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BJ319)+BJ319>$AP28,$AP28-SUM($AQ319:BJ319),BJ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BK319)+BK319>$AP28,$AP28-SUM($AQ319:BK319),BK319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BL319)+BL319>$AP28,$AP28-SUM($AQ319:BL319),BL319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BM319)+BM319>$AP28,$AP28-SUM($AQ319:BM319),BM319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BN319)+BN319>$AP28,$AP28-SUM($AQ319:BN319),BN319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BO319)+BO319>$AP28,$AP28-SUM($AQ319:BO319),BO319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BP319)+BP319>$AP28,$AP28-SUM($AQ319:BP319),BP319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BQ319)+BQ319>$AP28,$AP28-SUM($AQ319:BQ319),BQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BR319)+BR319>$AP28,$AP28-SUM($AQ319:BR319),BR319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BS319)+BS319>$AP28,$AP28-SUM($AQ319:BS319),BS319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BT319)+BT319>$AP28,$AP28-SUM($AQ319:BT319),BT319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BU319)+BU319>$AP28,$AP28-SUM($AQ319:BU319),BU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BV319)+BV319>$AP28,$AP28-SUM($AQ319:BV319),BV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BW319)+BW319>$AP28,$AP28-SUM($AQ319:BW319),BW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BX319)+BX319>$AP28,$AP28-SUM($AQ319:BX319),BX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BY319)+BY319>$AP28,$AP28-SUM($AQ319:BY319),BY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:BZ319)+BZ319>$AP28,$AP28-SUM($AQ319:BZ319),BZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CA319)+CA319>$AP28,$AP28-SUM($AQ319:CA319),CA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CB319)+CB319>$AP28,$AP28-SUM($AQ319:CB319),CB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CC319)+CC319>$AP28,$AP28-SUM($AQ319:CC319),CC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CD319)+CD319>$AP28,$AP28-SUM($AQ319:CD319),CD319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CE319)+CE319>$AP28,$AP28-SUM($AQ319:CE319),CE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CF319)+CF319>$AP28,$AP28-SUM($AQ319:CF319),CF319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CG319)+CG319>$AP28,$AP28-SUM($AQ319:CG319),CG319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CH319)+CH319>$AP28,$AP28-SUM($AQ319:CH319),CH319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CI319)+CI319>$AP28,$AP28-SUM($AQ319:CI319),CI319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CJ319)+CJ319>$AP28,$AP28-SUM($AQ319:CJ319),CJ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CK319)+CK319>$AP28,$AP28-SUM($AQ319:CK319),CK319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CL319)+CL319>$AP28,$AP28-SUM($AQ319:CL319),CL319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CM319)+CM319>$AP28,$AP28-SUM($AQ319:CM319),CM319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CN319)+CN319>$AP28,$AP28-SUM($AQ319:CN319),CN319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CO319)+CO319>$AP28,$AP28-SUM($AQ319:CO319),CO319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CP319)+CP319>$AP28,$AP28-SUM($AQ319:CP319),CP319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CQ319)+CQ319>$AP28,$AP28-SUM($AQ319:CQ319),CQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CR319)+CR319>$AP28,$AP28-SUM($AQ319:CR319),CR319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CS319)+CS319>$AP28,$AP28-SUM($AQ319:CS319),CS319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CT319)+CT319>$AP28,$AP28-SUM($AQ319:CT319),CT319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CU319)+CU319>$AP28,$AP28-SUM($AQ319:CU319),CU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CV319)+CV319>$AP28,$AP28-SUM($AQ319:CV319),CV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CW319)+CW319>$AP28,$AP28-SUM($AQ319:CW319),CW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CX319)+CX319>$AP28,$AP28-SUM($AQ319:CX319),CX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CY319)+CY319>$AP28,$AP28-SUM($AQ319:CY319),CY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:CZ319)+CZ319>$AP28,$AP28-SUM($AQ319:CZ319),CZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DA319)+DA319>$AP28,$AP28-SUM($AQ319:DA319),DA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DB319)+DB319>$AP28,$AP28-SUM($AQ319:DB319),DB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DC319)+DC319>$AP28,$AP28-SUM($AQ319:DC319),DC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DD319)+DD319>$AP28,$AP28-SUM($AQ319:DD319),DD319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DE319)+DE319>$AP28,$AP28-SUM($AQ319:DE319),DE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DF319)+DF319>$AP28,$AP28-SUM($AQ319:DF319),DF319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DG319)+DG319>$AP28,$AP28-SUM($AQ319:DG319),DG319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DH319)+DH319>$AP28,$AP28-SUM($AQ319:DH319),DH319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DI319)+DI319>$AP28,$AP28-SUM($AQ319:DI319),DI319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DJ319)+DJ319>$AP28,$AP28-SUM($AQ319:DJ319),DJ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DK319)+DK319>$AP28,$AP28-SUM($AQ319:DK319),DK319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DL319)+DL319>$AP28,$AP28-SUM($AQ319:DL319),DL319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DM319)+DM319>$AP28,$AP28-SUM($AQ319:DM319),DM319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DN319)+DN319>$AP28,$AP28-SUM($AQ319:DN319),DN319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DO319)+DO319>$AP28,$AP28-SUM($AQ319:DO319),DO319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DP319)+DP319>$AP28,$AP28-SUM($AQ319:DP319),DP319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DQ319)+DQ319>$AP28,$AP28-SUM($AQ319:DQ319),DQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DR319)+DR319>$AP28,$AP28-SUM($AQ319:DR319),DR319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DS319)+DS319>$AP28,$AP28-SUM($AQ319:DS319),DS319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DT319)+DT319>$AP28,$AP28-SUM($AQ319:DT319),DT319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DU319)+DU319>$AP28,$AP28-SUM($AQ319:DU319),DU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DV319)+DV319>$AP28,$AP28-SUM($AQ319:DV319),DV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DW319)+DW319>$AP28,$AP28-SUM($AQ319:DW319),DW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DX319)+DX319>$AP28,$AP28-SUM($AQ319:DX319),DX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DY319)+DY319>$AP28,$AP28-SUM($AQ319:DY319),DY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:DZ319)+DZ319>$AP28,$AP28-SUM($AQ319:DZ319),DZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EA319)+EA319>$AP28,$AP28-SUM($AQ319:EA319),EA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EB319)+EB319>$AP28,$AP28-SUM($AQ319:EB319),EB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EC319)+EC319>$AP28,$AP28-SUM($AQ319:EC319),EC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:ED319)+ED319>$AP28,$AP28-SUM($AQ319:ED319),ED319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EE319)+EE319>$AP28,$AP28-SUM($AQ319:EE319),EE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EF319)+EF319>$AP28,$AP28-SUM($AQ319:EF319),EF319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EG319)+EG319>$AP28,$AP28-SUM($AQ319:EG319),EG319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EH319)+EH319>$AP28,$AP28-SUM($AQ319:EH319),EH319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EI319)+EI319>$AP28,$AP28-SUM($AQ319:EI319),EI319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EJ319)+EJ319>$AP28,$AP28-SUM($AQ319:EJ319),EJ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EK319)+EK319>$AP28,$AP28-SUM($AQ319:EK319),EK319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EL319)+EL319>$AP28,$AP28-SUM($AQ319:EL319),EL319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EM319)+EM319>$AP28,$AP28-SUM($AQ319:EM319),EM319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EN319)+EN319>$AP28,$AP28-SUM($AQ319:EN319),EN319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EO319)+EO319>$AP28,$AP28-SUM($AQ319:EO319),EO319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EP319)+EP319>$AP28,$AP28-SUM($AQ319:EP319),EP319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EQ319)+EQ319>$AP28,$AP28-SUM($AQ319:EQ319),EQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:ER319)+ER319>$AP28,$AP28-SUM($AQ319:ER319),ER319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:ES319)+ES319>$AP28,$AP28-SUM($AQ319:ES319),ES319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:ET319)+ET319>$AP28,$AP28-SUM($AQ319:ET319),ET319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EU319)+EU319>$AP28,$AP28-SUM($AQ319:EU319),EU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EV319)+EV319>$AP28,$AP28-SUM($AQ319:EV319),EV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EW319)+EW319>$AP28,$AP28-SUM($AQ319:EW319),EW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EX319)+EX319>$AP28,$AP28-SUM($AQ319:EX319),EX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EY319)+EY319>$AP28,$AP28-SUM($AQ319:EY319),EY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:EZ319)+EZ319>$AP28,$AP28-SUM($AQ319:EZ319),EZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FA319)+FA319>$AP28,$AP28-SUM($AQ319:FA319),FA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FB319)+FB319>$AP28,$AP28-SUM($AQ319:FB319),FB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FC319)+FC319>$AP28,$AP28-SUM($AQ319:FC319),FC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FD319)+FD319>$AP28,$AP28-SUM($AQ319:FD319),FD319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FE319)+FE319>$AP28,$AP28-SUM($AQ319:FE319),FE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FF319)+FF319>$AP28,$AP28-SUM($AQ319:FF319),FF319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FG319)+FG319>$AP28,$AP28-SUM($AQ319:FG319),FG319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FH319)+FH319>$AP28,$AP28-SUM($AQ319:FH319),FH319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FI319)+FI319>$AP28,$AP28-SUM($AQ319:FI319),FI319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FJ319)+FJ319>$AP28,$AP28-SUM($AQ319:FJ319),FJ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FK319)+FK319>$AP28,$AP28-SUM($AQ319:FK319),FK319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FL319)+FL319>$AP28,$AP28-SUM($AQ319:FL319),FL319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FM319)+FM319>$AP28,$AP28-SUM($AQ319:FM319),FM319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FN319)+FN319>$AP28,$AP28-SUM($AQ319:FN319),FN319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FO319)+FO319>$AP28,$AP28-SUM($AQ319:FO319),FO319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FP319)+FP319>$AP28,$AP28-SUM($AQ319:FP319),FP319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FQ319)+FQ319>$AP28,$AP28-SUM($AQ319:FQ319),FQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FR319)+FR319>$AP28,$AP28-SUM($AQ319:FR319),FR319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FS319)+FS319>$AP28,$AP28-SUM($AQ319:FS319),FS319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FT319)+FT319>$AP28,$AP28-SUM($AQ319:FT319),FT319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FU319)+FU319>$AP28,$AP28-SUM($AQ319:FU319),FU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FV319)+FV319>$AP28,$AP28-SUM($AQ319:FV319),FV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FW319)+FW319>$AP28,$AP28-SUM($AQ319:FW319),FW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FX319)+FX319>$AP28,$AP28-SUM($AQ319:FX319),FX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FY319)+FY319>$AP28,$AP28-SUM($AQ319:FY319),FY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:FZ319)+FZ319>$AP28,$AP28-SUM($AQ319:FZ319),FZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GA319)+GA319>$AP28,$AP28-SUM($AQ319:GA319),GA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GB319)+GB319>$AP28,$AP28-SUM($AQ319:GB319),GB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GC319)+GC319>$AP28,$AP28-SUM($AQ319:GC319),GC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GD319)+GD319>$AP28,$AP28-SUM($AQ319:GD319),GD319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GE319)+GE319>$AP28,$AP28-SUM($AQ319:GE319),GE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GF319)+GF319>$AP28,$AP28-SUM($AQ319:GF319),GF319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GG319)+GG319>$AP28,$AP28-SUM($AQ319:GG319),GG319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GH319)+GH319>$AP28,$AP28-SUM($AQ319:GH319),GH319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GI319)+GI319>$AP28,$AP28-SUM($AQ319:GI319),GI319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GJ319)+GJ319>$AP28,$AP28-SUM($AQ319:GJ319),GJ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GK319)+GK319>$AP28,$AP28-SUM($AQ319:GK319),GK319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GL319)+GL319>$AP28,$AP28-SUM($AQ319:GL319),GL319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GM319)+GM319>$AP28,$AP28-SUM($AQ319:GM319),GM319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GN319)+GN319>$AP28,$AP28-SUM($AQ319:GN319),GN319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GO319)+GO319>$AP28,$AP28-SUM($AQ319:GO319),GO319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GP319)+GP319>$AP28,$AP28-SUM($AQ319:GP319),GP319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GQ319)+GQ319>$AP28,$AP28-SUM($AQ319:GQ319),GQ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GR319)+GR319>$AP28,$AP28-SUM($AQ319:GR319),GR319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GS319)+GS319>$AP28,$AP28-SUM($AQ319:GS319),GS319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GT319)+GT319>$AP28,$AP28-SUM($AQ319:GT319),GT319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GU319)+GU319>$AP28,$AP28-SUM($AQ319:GU319),GU319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GV319)+GV319>$AP28,$AP28-SUM($AQ319:GV319),GV319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GW319)+GW319>$AP28,$AP28-SUM($AQ319:GW319),GW319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GX319)+GX319>$AP28,$AP28-SUM($AQ319:GX319),GX319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GY319)+GY319>$AP28,$AP28-SUM($AQ319:GY319),GY319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:GZ319)+GZ319>$AP28,$AP28-SUM($AQ319:GZ319),GZ319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:HA319)+HA319>$AP28,$AP28-SUM($AQ319:HA319),HA319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:HB319)+HB319>$AP28,$AP28-SUM($AQ319:HB319),HB319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:HC319)+HC319>$AP28,$AP28-SUM($AQ319:HC319),HC319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:HD319)+HD319>$AP28,$AP28-SUM($AQ319:HD319),HD319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:HE319)+HE319>$AP28,$AP28-SUM($AQ319:HE319),HE319),0)","v":0},{"$f":"IF($AQ319>0,IF(SUM($AQ319:HF319)+HF319>$AP28,$AP28-SUM($AQ319:HF319),HF319),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ320>0,IF(SUM($AQ320:AQ320)+AQ320>$AP29,$AP29-SUM($AQ320:AQ320),AQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AR320)+AR320>$AP29,$AP29-SUM($AQ320:AR320),AR320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AS320)+AS320>$AP29,$AP29-SUM($AQ320:AS320),AS320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AT320)+AT320>$AP29,$AP29-SUM($AQ320:AT320),AT320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AU320)+AU320>$AP29,$AP29-SUM($AQ320:AU320),AU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AV320)+AV320>$AP29,$AP29-SUM($AQ320:AV320),AV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AW320)+AW320>$AP29,$AP29-SUM($AQ320:AW320),AW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AX320)+AX320>$AP29,$AP29-SUM($AQ320:AX320),AX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AY320)+AY320>$AP29,$AP29-SUM($AQ320:AY320),AY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:AZ320)+AZ320>$AP29,$AP29-SUM($AQ320:AZ320),AZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BA320)+BA320>$AP29,$AP29-SUM($AQ320:BA320),BA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BB320)+BB320>$AP29,$AP29-SUM($AQ320:BB320),BB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BC320)+BC320>$AP29,$AP29-SUM($AQ320:BC320),BC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BD320)+BD320>$AP29,$AP29-SUM($AQ320:BD320),BD320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BE320)+BE320>$AP29,$AP29-SUM($AQ320:BE320),BE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BF320)+BF320>$AP29,$AP29-SUM($AQ320:BF320),BF320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BG320)+BG320>$AP29,$AP29-SUM($AQ320:BG320),BG320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BH320)+BH320>$AP29,$AP29-SUM($AQ320:BH320),BH320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BI320)+BI320>$AP29,$AP29-SUM($AQ320:BI320),BI320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BJ320)+BJ320>$AP29,$AP29-SUM($AQ320:BJ320),BJ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BK320)+BK320>$AP29,$AP29-SUM($AQ320:BK320),BK320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BL320)+BL320>$AP29,$AP29-SUM($AQ320:BL320),BL320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BM320)+BM320>$AP29,$AP29-SUM($AQ320:BM320),BM320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BN320)+BN320>$AP29,$AP29-SUM($AQ320:BN320),BN320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BO320)+BO320>$AP29,$AP29-SUM($AQ320:BO320),BO320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BP320)+BP320>$AP29,$AP29-SUM($AQ320:BP320),BP320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BQ320)+BQ320>$AP29,$AP29-SUM($AQ320:BQ320),BQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BR320)+BR320>$AP29,$AP29-SUM($AQ320:BR320),BR320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BS320)+BS320>$AP29,$AP29-SUM($AQ320:BS320),BS320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BT320)+BT320>$AP29,$AP29-SUM($AQ320:BT320),BT320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BU320)+BU320>$AP29,$AP29-SUM($AQ320:BU320),BU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BV320)+BV320>$AP29,$AP29-SUM($AQ320:BV320),BV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BW320)+BW320>$AP29,$AP29-SUM($AQ320:BW320),BW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BX320)+BX320>$AP29,$AP29-SUM($AQ320:BX320),BX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BY320)+BY320>$AP29,$AP29-SUM($AQ320:BY320),BY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:BZ320)+BZ320>$AP29,$AP29-SUM($AQ320:BZ320),BZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CA320)+CA320>$AP29,$AP29-SUM($AQ320:CA320),CA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CB320)+CB320>$AP29,$AP29-SUM($AQ320:CB320),CB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CC320)+CC320>$AP29,$AP29-SUM($AQ320:CC320),CC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CD320)+CD320>$AP29,$AP29-SUM($AQ320:CD320),CD320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CE320)+CE320>$AP29,$AP29-SUM($AQ320:CE320),CE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CF320)+CF320>$AP29,$AP29-SUM($AQ320:CF320),CF320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CG320)+CG320>$AP29,$AP29-SUM($AQ320:CG320),CG320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CH320)+CH320>$AP29,$AP29-SUM($AQ320:CH320),CH320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CI320)+CI320>$AP29,$AP29-SUM($AQ320:CI320),CI320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CJ320)+CJ320>$AP29,$AP29-SUM($AQ320:CJ320),CJ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CK320)+CK320>$AP29,$AP29-SUM($AQ320:CK320),CK320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CL320)+CL320>$AP29,$AP29-SUM($AQ320:CL320),CL320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CM320)+CM320>$AP29,$AP29-SUM($AQ320:CM320),CM320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CN320)+CN320>$AP29,$AP29-SUM($AQ320:CN320),CN320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CO320)+CO320>$AP29,$AP29-SUM($AQ320:CO320),CO320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CP320)+CP320>$AP29,$AP29-SUM($AQ320:CP320),CP320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CQ320)+CQ320>$AP29,$AP29-SUM($AQ320:CQ320),CQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CR320)+CR320>$AP29,$AP29-SUM($AQ320:CR320),CR320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CS320)+CS320>$AP29,$AP29-SUM($AQ320:CS320),CS320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CT320)+CT320>$AP29,$AP29-SUM($AQ320:CT320),CT320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CU320)+CU320>$AP29,$AP29-SUM($AQ320:CU320),CU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CV320)+CV320>$AP29,$AP29-SUM($AQ320:CV320),CV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CW320)+CW320>$AP29,$AP29-SUM($AQ320:CW320),CW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CX320)+CX320>$AP29,$AP29-SUM($AQ320:CX320),CX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CY320)+CY320>$AP29,$AP29-SUM($AQ320:CY320),CY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:CZ320)+CZ320>$AP29,$AP29-SUM($AQ320:CZ320),CZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DA320)+DA320>$AP29,$AP29-SUM($AQ320:DA320),DA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DB320)+DB320>$AP29,$AP29-SUM($AQ320:DB320),DB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DC320)+DC320>$AP29,$AP29-SUM($AQ320:DC320),DC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DD320)+DD320>$AP29,$AP29-SUM($AQ320:DD320),DD320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DE320)+DE320>$AP29,$AP29-SUM($AQ320:DE320),DE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DF320)+DF320>$AP29,$AP29-SUM($AQ320:DF320),DF320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DG320)+DG320>$AP29,$AP29-SUM($AQ320:DG320),DG320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DH320)+DH320>$AP29,$AP29-SUM($AQ320:DH320),DH320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DI320)+DI320>$AP29,$AP29-SUM($AQ320:DI320),DI320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DJ320)+DJ320>$AP29,$AP29-SUM($AQ320:DJ320),DJ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DK320)+DK320>$AP29,$AP29-SUM($AQ320:DK320),DK320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DL320)+DL320>$AP29,$AP29-SUM($AQ320:DL320),DL320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DM320)+DM320>$AP29,$AP29-SUM($AQ320:DM320),DM320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DN320)+DN320>$AP29,$AP29-SUM($AQ320:DN320),DN320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DO320)+DO320>$AP29,$AP29-SUM($AQ320:DO320),DO320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DP320)+DP320>$AP29,$AP29-SUM($AQ320:DP320),DP320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DQ320)+DQ320>$AP29,$AP29-SUM($AQ320:DQ320),DQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DR320)+DR320>$AP29,$AP29-SUM($AQ320:DR320),DR320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DS320)+DS320>$AP29,$AP29-SUM($AQ320:DS320),DS320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DT320)+DT320>$AP29,$AP29-SUM($AQ320:DT320),DT320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DU320)+DU320>$AP29,$AP29-SUM($AQ320:DU320),DU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DV320)+DV320>$AP29,$AP29-SUM($AQ320:DV320),DV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DW320)+DW320>$AP29,$AP29-SUM($AQ320:DW320),DW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DX320)+DX320>$AP29,$AP29-SUM($AQ320:DX320),DX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DY320)+DY320>$AP29,$AP29-SUM($AQ320:DY320),DY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:DZ320)+DZ320>$AP29,$AP29-SUM($AQ320:DZ320),DZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EA320)+EA320>$AP29,$AP29-SUM($AQ320:EA320),EA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EB320)+EB320>$AP29,$AP29-SUM($AQ320:EB320),EB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EC320)+EC320>$AP29,$AP29-SUM($AQ320:EC320),EC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:ED320)+ED320>$AP29,$AP29-SUM($AQ320:ED320),ED320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EE320)+EE320>$AP29,$AP29-SUM($AQ320:EE320),EE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EF320)+EF320>$AP29,$AP29-SUM($AQ320:EF320),EF320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EG320)+EG320>$AP29,$AP29-SUM($AQ320:EG320),EG320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EH320)+EH320>$AP29,$AP29-SUM($AQ320:EH320),EH320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EI320)+EI320>$AP29,$AP29-SUM($AQ320:EI320),EI320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EJ320)+EJ320>$AP29,$AP29-SUM($AQ320:EJ320),EJ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EK320)+EK320>$AP29,$AP29-SUM($AQ320:EK320),EK320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EL320)+EL320>$AP29,$AP29-SUM($AQ320:EL320),EL320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EM320)+EM320>$AP29,$AP29-SUM($AQ320:EM320),EM320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EN320)+EN320>$AP29,$AP29-SUM($AQ320:EN320),EN320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EO320)+EO320>$AP29,$AP29-SUM($AQ320:EO320),EO320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EP320)+EP320>$AP29,$AP29-SUM($AQ320:EP320),EP320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EQ320)+EQ320>$AP29,$AP29-SUM($AQ320:EQ320),EQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:ER320)+ER320>$AP29,$AP29-SUM($AQ320:ER320),ER320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:ES320)+ES320>$AP29,$AP29-SUM($AQ320:ES320),ES320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:ET320)+ET320>$AP29,$AP29-SUM($AQ320:ET320),ET320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EU320)+EU320>$AP29,$AP29-SUM($AQ320:EU320),EU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EV320)+EV320>$AP29,$AP29-SUM($AQ320:EV320),EV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EW320)+EW320>$AP29,$AP29-SUM($AQ320:EW320),EW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EX320)+EX320>$AP29,$AP29-SUM($AQ320:EX320),EX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EY320)+EY320>$AP29,$AP29-SUM($AQ320:EY320),EY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:EZ320)+EZ320>$AP29,$AP29-SUM($AQ320:EZ320),EZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FA320)+FA320>$AP29,$AP29-SUM($AQ320:FA320),FA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FB320)+FB320>$AP29,$AP29-SUM($AQ320:FB320),FB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FC320)+FC320>$AP29,$AP29-SUM($AQ320:FC320),FC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FD320)+FD320>$AP29,$AP29-SUM($AQ320:FD320),FD320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FE320)+FE320>$AP29,$AP29-SUM($AQ320:FE320),FE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FF320)+FF320>$AP29,$AP29-SUM($AQ320:FF320),FF320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FG320)+FG320>$AP29,$AP29-SUM($AQ320:FG320),FG320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FH320)+FH320>$AP29,$AP29-SUM($AQ320:FH320),FH320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FI320)+FI320>$AP29,$AP29-SUM($AQ320:FI320),FI320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FJ320)+FJ320>$AP29,$AP29-SUM($AQ320:FJ320),FJ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FK320)+FK320>$AP29,$AP29-SUM($AQ320:FK320),FK320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FL320)+FL320>$AP29,$AP29-SUM($AQ320:FL320),FL320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FM320)+FM320>$AP29,$AP29-SUM($AQ320:FM320),FM320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FN320)+FN320>$AP29,$AP29-SUM($AQ320:FN320),FN320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FO320)+FO320>$AP29,$AP29-SUM($AQ320:FO320),FO320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FP320)+FP320>$AP29,$AP29-SUM($AQ320:FP320),FP320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FQ320)+FQ320>$AP29,$AP29-SUM($AQ320:FQ320),FQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FR320)+FR320>$AP29,$AP29-SUM($AQ320:FR320),FR320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FS320)+FS320>$AP29,$AP29-SUM($AQ320:FS320),FS320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FT320)+FT320>$AP29,$AP29-SUM($AQ320:FT320),FT320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FU320)+FU320>$AP29,$AP29-SUM($AQ320:FU320),FU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FV320)+FV320>$AP29,$AP29-SUM($AQ320:FV320),FV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FW320)+FW320>$AP29,$AP29-SUM($AQ320:FW320),FW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FX320)+FX320>$AP29,$AP29-SUM($AQ320:FX320),FX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FY320)+FY320>$AP29,$AP29-SUM($AQ320:FY320),FY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:FZ320)+FZ320>$AP29,$AP29-SUM($AQ320:FZ320),FZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GA320)+GA320>$AP29,$AP29-SUM($AQ320:GA320),GA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GB320)+GB320>$AP29,$AP29-SUM($AQ320:GB320),GB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GC320)+GC320>$AP29,$AP29-SUM($AQ320:GC320),GC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GD320)+GD320>$AP29,$AP29-SUM($AQ320:GD320),GD320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GE320)+GE320>$AP29,$AP29-SUM($AQ320:GE320),GE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GF320)+GF320>$AP29,$AP29-SUM($AQ320:GF320),GF320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GG320)+GG320>$AP29,$AP29-SUM($AQ320:GG320),GG320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GH320)+GH320>$AP29,$AP29-SUM($AQ320:GH320),GH320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GI320)+GI320>$AP29,$AP29-SUM($AQ320:GI320),GI320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GJ320)+GJ320>$AP29,$AP29-SUM($AQ320:GJ320),GJ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GK320)+GK320>$AP29,$AP29-SUM($AQ320:GK320),GK320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GL320)+GL320>$AP29,$AP29-SUM($AQ320:GL320),GL320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GM320)+GM320>$AP29,$AP29-SUM($AQ320:GM320),GM320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GN320)+GN320>$AP29,$AP29-SUM($AQ320:GN320),GN320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GO320)+GO320>$AP29,$AP29-SUM($AQ320:GO320),GO320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GP320)+GP320>$AP29,$AP29-SUM($AQ320:GP320),GP320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GQ320)+GQ320>$AP29,$AP29-SUM($AQ320:GQ320),GQ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GR320)+GR320>$AP29,$AP29-SUM($AQ320:GR320),GR320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GS320)+GS320>$AP29,$AP29-SUM($AQ320:GS320),GS320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GT320)+GT320>$AP29,$AP29-SUM($AQ320:GT320),GT320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GU320)+GU320>$AP29,$AP29-SUM($AQ320:GU320),GU320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GV320)+GV320>$AP29,$AP29-SUM($AQ320:GV320),GV320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GW320)+GW320>$AP29,$AP29-SUM($AQ320:GW320),GW320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GX320)+GX320>$AP29,$AP29-SUM($AQ320:GX320),GX320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GY320)+GY320>$AP29,$AP29-SUM($AQ320:GY320),GY320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:GZ320)+GZ320>$AP29,$AP29-SUM($AQ320:GZ320),GZ320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:HA320)+HA320>$AP29,$AP29-SUM($AQ320:HA320),HA320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:HB320)+HB320>$AP29,$AP29-SUM($AQ320:HB320),HB320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:HC320)+HC320>$AP29,$AP29-SUM($AQ320:HC320),HC320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:HD320)+HD320>$AP29,$AP29-SUM($AQ320:HD320),HD320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:HE320)+HE320>$AP29,$AP29-SUM($AQ320:HE320),HE320),0)","v":0},{"$f":"IF($AQ320>0,IF(SUM($AQ320:HF320)+HF320>$AP29,$AP29-SUM($AQ320:HF320),HF320),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ321>0,IF(SUM($AQ321:AQ321)+AQ321>$AP30,$AP30-SUM($AQ321:AQ321),AQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AR321)+AR321>$AP30,$AP30-SUM($AQ321:AR321),AR321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AS321)+AS321>$AP30,$AP30-SUM($AQ321:AS321),AS321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AT321)+AT321>$AP30,$AP30-SUM($AQ321:AT321),AT321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AU321)+AU321>$AP30,$AP30-SUM($AQ321:AU321),AU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AV321)+AV321>$AP30,$AP30-SUM($AQ321:AV321),AV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AW321)+AW321>$AP30,$AP30-SUM($AQ321:AW321),AW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AX321)+AX321>$AP30,$AP30-SUM($AQ321:AX321),AX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AY321)+AY321>$AP30,$AP30-SUM($AQ321:AY321),AY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:AZ321)+AZ321>$AP30,$AP30-SUM($AQ321:AZ321),AZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BA321)+BA321>$AP30,$AP30-SUM($AQ321:BA321),BA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BB321)+BB321>$AP30,$AP30-SUM($AQ321:BB321),BB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BC321)+BC321>$AP30,$AP30-SUM($AQ321:BC321),BC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BD321)+BD321>$AP30,$AP30-SUM($AQ321:BD321),BD321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BE321)+BE321>$AP30,$AP30-SUM($AQ321:BE321),BE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BF321)+BF321>$AP30,$AP30-SUM($AQ321:BF321),BF321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BG321)+BG321>$AP30,$AP30-SUM($AQ321:BG321),BG321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BH321)+BH321>$AP30,$AP30-SUM($AQ321:BH321),BH321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BI321)+BI321>$AP30,$AP30-SUM($AQ321:BI321),BI321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BJ321)+BJ321>$AP30,$AP30-SUM($AQ321:BJ321),BJ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BK321)+BK321>$AP30,$AP30-SUM($AQ321:BK321),BK321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BL321)+BL321>$AP30,$AP30-SUM($AQ321:BL321),BL321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BM321)+BM321>$AP30,$AP30-SUM($AQ321:BM321),BM321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BN321)+BN321>$AP30,$AP30-SUM($AQ321:BN321),BN321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BO321)+BO321>$AP30,$AP30-SUM($AQ321:BO321),BO321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BP321)+BP321>$AP30,$AP30-SUM($AQ321:BP321),BP321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BQ321)+BQ321>$AP30,$AP30-SUM($AQ321:BQ321),BQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BR321)+BR321>$AP30,$AP30-SUM($AQ321:BR321),BR321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BS321)+BS321>$AP30,$AP30-SUM($AQ321:BS321),BS321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BT321)+BT321>$AP30,$AP30-SUM($AQ321:BT321),BT321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BU321)+BU321>$AP30,$AP30-SUM($AQ321:BU321),BU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BV321)+BV321>$AP30,$AP30-SUM($AQ321:BV321),BV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BW321)+BW321>$AP30,$AP30-SUM($AQ321:BW321),BW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BX321)+BX321>$AP30,$AP30-SUM($AQ321:BX321),BX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BY321)+BY321>$AP30,$AP30-SUM($AQ321:BY321),BY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:BZ321)+BZ321>$AP30,$AP30-SUM($AQ321:BZ321),BZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CA321)+CA321>$AP30,$AP30-SUM($AQ321:CA321),CA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CB321)+CB321>$AP30,$AP30-SUM($AQ321:CB321),CB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CC321)+CC321>$AP30,$AP30-SUM($AQ321:CC321),CC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CD321)+CD321>$AP30,$AP30-SUM($AQ321:CD321),CD321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CE321)+CE321>$AP30,$AP30-SUM($AQ321:CE321),CE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CF321)+CF321>$AP30,$AP30-SUM($AQ321:CF321),CF321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CG321)+CG321>$AP30,$AP30-SUM($AQ321:CG321),CG321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CH321)+CH321>$AP30,$AP30-SUM($AQ321:CH321),CH321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CI321)+CI321>$AP30,$AP30-SUM($AQ321:CI321),CI321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CJ321)+CJ321>$AP30,$AP30-SUM($AQ321:CJ321),CJ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CK321)+CK321>$AP30,$AP30-SUM($AQ321:CK321),CK321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CL321)+CL321>$AP30,$AP30-SUM($AQ321:CL321),CL321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CM321)+CM321>$AP30,$AP30-SUM($AQ321:CM321),CM321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CN321)+CN321>$AP30,$AP30-SUM($AQ321:CN321),CN321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CO321)+CO321>$AP30,$AP30-SUM($AQ321:CO321),CO321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CP321)+CP321>$AP30,$AP30-SUM($AQ321:CP321),CP321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CQ321)+CQ321>$AP30,$AP30-SUM($AQ321:CQ321),CQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CR321)+CR321>$AP30,$AP30-SUM($AQ321:CR321),CR321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CS321)+CS321>$AP30,$AP30-SUM($AQ321:CS321),CS321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CT321)+CT321>$AP30,$AP30-SUM($AQ321:CT321),CT321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CU321)+CU321>$AP30,$AP30-SUM($AQ321:CU321),CU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CV321)+CV321>$AP30,$AP30-SUM($AQ321:CV321),CV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CW321)+CW321>$AP30,$AP30-SUM($AQ321:CW321),CW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CX321)+CX321>$AP30,$AP30-SUM($AQ321:CX321),CX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CY321)+CY321>$AP30,$AP30-SUM($AQ321:CY321),CY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:CZ321)+CZ321>$AP30,$AP30-SUM($AQ321:CZ321),CZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DA321)+DA321>$AP30,$AP30-SUM($AQ321:DA321),DA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DB321)+DB321>$AP30,$AP30-SUM($AQ321:DB321),DB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DC321)+DC321>$AP30,$AP30-SUM($AQ321:DC321),DC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DD321)+DD321>$AP30,$AP30-SUM($AQ321:DD321),DD321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DE321)+DE321>$AP30,$AP30-SUM($AQ321:DE321),DE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DF321)+DF321>$AP30,$AP30-SUM($AQ321:DF321),DF321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DG321)+DG321>$AP30,$AP30-SUM($AQ321:DG321),DG321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DH321)+DH321>$AP30,$AP30-SUM($AQ321:DH321),DH321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DI321)+DI321>$AP30,$AP30-SUM($AQ321:DI321),DI321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DJ321)+DJ321>$AP30,$AP30-SUM($AQ321:DJ321),DJ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DK321)+DK321>$AP30,$AP30-SUM($AQ321:DK321),DK321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DL321)+DL321>$AP30,$AP30-SUM($AQ321:DL321),DL321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DM321)+DM321>$AP30,$AP30-SUM($AQ321:DM321),DM321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DN321)+DN321>$AP30,$AP30-SUM($AQ321:DN321),DN321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DO321)+DO321>$AP30,$AP30-SUM($AQ321:DO321),DO321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DP321)+DP321>$AP30,$AP30-SUM($AQ321:DP321),DP321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DQ321)+DQ321>$AP30,$AP30-SUM($AQ321:DQ321),DQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DR321)+DR321>$AP30,$AP30-SUM($AQ321:DR321),DR321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DS321)+DS321>$AP30,$AP30-SUM($AQ321:DS321),DS321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DT321)+DT321>$AP30,$AP30-SUM($AQ321:DT321),DT321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DU321)+DU321>$AP30,$AP30-SUM($AQ321:DU321),DU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DV321)+DV321>$AP30,$AP30-SUM($AQ321:DV321),DV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DW321)+DW321>$AP30,$AP30-SUM($AQ321:DW321),DW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DX321)+DX321>$AP30,$AP30-SUM($AQ321:DX321),DX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DY321)+DY321>$AP30,$AP30-SUM($AQ321:DY321),DY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:DZ321)+DZ321>$AP30,$AP30-SUM($AQ321:DZ321),DZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EA321)+EA321>$AP30,$AP30-SUM($AQ321:EA321),EA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EB321)+EB321>$AP30,$AP30-SUM($AQ321:EB321),EB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EC321)+EC321>$AP30,$AP30-SUM($AQ321:EC321),EC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:ED321)+ED321>$AP30,$AP30-SUM($AQ321:ED321),ED321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EE321)+EE321>$AP30,$AP30-SUM($AQ321:EE321),EE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EF321)+EF321>$AP30,$AP30-SUM($AQ321:EF321),EF321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EG321)+EG321>$AP30,$AP30-SUM($AQ321:EG321),EG321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EH321)+EH321>$AP30,$AP30-SUM($AQ321:EH321),EH321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EI321)+EI321>$AP30,$AP30-SUM($AQ321:EI321),EI321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EJ321)+EJ321>$AP30,$AP30-SUM($AQ321:EJ321),EJ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EK321)+EK321>$AP30,$AP30-SUM($AQ321:EK321),EK321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EL321)+EL321>$AP30,$AP30-SUM($AQ321:EL321),EL321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EM321)+EM321>$AP30,$AP30-SUM($AQ321:EM321),EM321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EN321)+EN321>$AP30,$AP30-SUM($AQ321:EN321),EN321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EO321)+EO321>$AP30,$AP30-SUM($AQ321:EO321),EO321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EP321)+EP321>$AP30,$AP30-SUM($AQ321:EP321),EP321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EQ321)+EQ321>$AP30,$AP30-SUM($AQ321:EQ321),EQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:ER321)+ER321>$AP30,$AP30-SUM($AQ321:ER321),ER321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:ES321)+ES321>$AP30,$AP30-SUM($AQ321:ES321),ES321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:ET321)+ET321>$AP30,$AP30-SUM($AQ321:ET321),ET321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EU321)+EU321>$AP30,$AP30-SUM($AQ321:EU321),EU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EV321)+EV321>$AP30,$AP30-SUM($AQ321:EV321),EV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EW321)+EW321>$AP30,$AP30-SUM($AQ321:EW321),EW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EX321)+EX321>$AP30,$AP30-SUM($AQ321:EX321),EX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EY321)+EY321>$AP30,$AP30-SUM($AQ321:EY321),EY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:EZ321)+EZ321>$AP30,$AP30-SUM($AQ321:EZ321),EZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FA321)+FA321>$AP30,$AP30-SUM($AQ321:FA321),FA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FB321)+FB321>$AP30,$AP30-SUM($AQ321:FB321),FB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FC321)+FC321>$AP30,$AP30-SUM($AQ321:FC321),FC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FD321)+FD321>$AP30,$AP30-SUM($AQ321:FD321),FD321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FE321)+FE321>$AP30,$AP30-SUM($AQ321:FE321),FE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FF321)+FF321>$AP30,$AP30-SUM($AQ321:FF321),FF321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FG321)+FG321>$AP30,$AP30-SUM($AQ321:FG321),FG321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FH321)+FH321>$AP30,$AP30-SUM($AQ321:FH321),FH321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FI321)+FI321>$AP30,$AP30-SUM($AQ321:FI321),FI321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FJ321)+FJ321>$AP30,$AP30-SUM($AQ321:FJ321),FJ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FK321)+FK321>$AP30,$AP30-SUM($AQ321:FK321),FK321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FL321)+FL321>$AP30,$AP30-SUM($AQ321:FL321),FL321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FM321)+FM321>$AP30,$AP30-SUM($AQ321:FM321),FM321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FN321)+FN321>$AP30,$AP30-SUM($AQ321:FN321),FN321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FO321)+FO321>$AP30,$AP30-SUM($AQ321:FO321),FO321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FP321)+FP321>$AP30,$AP30-SUM($AQ321:FP321),FP321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FQ321)+FQ321>$AP30,$AP30-SUM($AQ321:FQ321),FQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FR321)+FR321>$AP30,$AP30-SUM($AQ321:FR321),FR321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FS321)+FS321>$AP30,$AP30-SUM($AQ321:FS321),FS321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FT321)+FT321>$AP30,$AP30-SUM($AQ321:FT321),FT321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FU321)+FU321>$AP30,$AP30-SUM($AQ321:FU321),FU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FV321)+FV321>$AP30,$AP30-SUM($AQ321:FV321),FV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FW321)+FW321>$AP30,$AP30-SUM($AQ321:FW321),FW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FX321)+FX321>$AP30,$AP30-SUM($AQ321:FX321),FX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FY321)+FY321>$AP30,$AP30-SUM($AQ321:FY321),FY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:FZ321)+FZ321>$AP30,$AP30-SUM($AQ321:FZ321),FZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GA321)+GA321>$AP30,$AP30-SUM($AQ321:GA321),GA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GB321)+GB321>$AP30,$AP30-SUM($AQ321:GB321),GB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GC321)+GC321>$AP30,$AP30-SUM($AQ321:GC321),GC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GD321)+GD321>$AP30,$AP30-SUM($AQ321:GD321),GD321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GE321)+GE321>$AP30,$AP30-SUM($AQ321:GE321),GE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GF321)+GF321>$AP30,$AP30-SUM($AQ321:GF321),GF321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GG321)+GG321>$AP30,$AP30-SUM($AQ321:GG321),GG321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GH321)+GH321>$AP30,$AP30-SUM($AQ321:GH321),GH321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GI321)+GI321>$AP30,$AP30-SUM($AQ321:GI321),GI321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GJ321)+GJ321>$AP30,$AP30-SUM($AQ321:GJ321),GJ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GK321)+GK321>$AP30,$AP30-SUM($AQ321:GK321),GK321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GL321)+GL321>$AP30,$AP30-SUM($AQ321:GL321),GL321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GM321)+GM321>$AP30,$AP30-SUM($AQ321:GM321),GM321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GN321)+GN321>$AP30,$AP30-SUM($AQ321:GN321),GN321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GO321)+GO321>$AP30,$AP30-SUM($AQ321:GO321),GO321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GP321)+GP321>$AP30,$AP30-SUM($AQ321:GP321),GP321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GQ321)+GQ321>$AP30,$AP30-SUM($AQ321:GQ321),GQ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GR321)+GR321>$AP30,$AP30-SUM($AQ321:GR321),GR321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GS321)+GS321>$AP30,$AP30-SUM($AQ321:GS321),GS321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GT321)+GT321>$AP30,$AP30-SUM($AQ321:GT321),GT321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GU321)+GU321>$AP30,$AP30-SUM($AQ321:GU321),GU321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GV321)+GV321>$AP30,$AP30-SUM($AQ321:GV321),GV321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GW321)+GW321>$AP30,$AP30-SUM($AQ321:GW321),GW321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GX321)+GX321>$AP30,$AP30-SUM($AQ321:GX321),GX321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GY321)+GY321>$AP30,$AP30-SUM($AQ321:GY321),GY321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:GZ321)+GZ321>$AP30,$AP30-SUM($AQ321:GZ321),GZ321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:HA321)+HA321>$AP30,$AP30-SUM($AQ321:HA321),HA321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:HB321)+HB321>$AP30,$AP30-SUM($AQ321:HB321),HB321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:HC321)+HC321>$AP30,$AP30-SUM($AQ321:HC321),HC321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:HD321)+HD321>$AP30,$AP30-SUM($AQ321:HD321),HD321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:HE321)+HE321>$AP30,$AP30-SUM($AQ321:HE321),HE321),0)","v":0},{"$f":"IF($AQ321>0,IF(SUM($AQ321:HF321)+HF321>$AP30,$AP30-SUM($AQ321:HF321),HF321),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AQ322>0,IF(SUM($AQ322:AQ322)+AQ322>$AP31,$AP31-SUM($AQ322:AQ322),AQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AR322)+AR322>$AP31,$AP31-SUM($AQ322:AR322),AR322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AS322)+AS322>$AP31,$AP31-SUM($AQ322:AS322),AS322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AT322)+AT322>$AP31,$AP31-SUM($AQ322:AT322),AT322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AU322)+AU322>$AP31,$AP31-SUM($AQ322:AU322),AU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AV322)+AV322>$AP31,$AP31-SUM($AQ322:AV322),AV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AW322)+AW322>$AP31,$AP31-SUM($AQ322:AW322),AW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AX322)+AX322>$AP31,$AP31-SUM($AQ322:AX322),AX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AY322)+AY322>$AP31,$AP31-SUM($AQ322:AY322),AY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:AZ322)+AZ322>$AP31,$AP31-SUM($AQ322:AZ322),AZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BA322)+BA322>$AP31,$AP31-SUM($AQ322:BA322),BA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BB322)+BB322>$AP31,$AP31-SUM($AQ322:BB322),BB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BC322)+BC322>$AP31,$AP31-SUM($AQ322:BC322),BC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BD322)+BD322>$AP31,$AP31-SUM($AQ322:BD322),BD322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BE322)+BE322>$AP31,$AP31-SUM($AQ322:BE322),BE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BF322)+BF322>$AP31,$AP31-SUM($AQ322:BF322),BF322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BG322)+BG322>$AP31,$AP31-SUM($AQ322:BG322),BG322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BH322)+BH322>$AP31,$AP31-SUM($AQ322:BH322),BH322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BI322)+BI322>$AP31,$AP31-SUM($AQ322:BI322),BI322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BJ322)+BJ322>$AP31,$AP31-SUM($AQ322:BJ322),BJ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BK322)+BK322>$AP31,$AP31-SUM($AQ322:BK322),BK322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BL322)+BL322>$AP31,$AP31-SUM($AQ322:BL322),BL322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BM322)+BM322>$AP31,$AP31-SUM($AQ322:BM322),BM322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BN322)+BN322>$AP31,$AP31-SUM($AQ322:BN322),BN322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BO322)+BO322>$AP31,$AP31-SUM($AQ322:BO322),BO322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BP322)+BP322>$AP31,$AP31-SUM($AQ322:BP322),BP322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BQ322)+BQ322>$AP31,$AP31-SUM($AQ322:BQ322),BQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BR322)+BR322>$AP31,$AP31-SUM($AQ322:BR322),BR322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BS322)+BS322>$AP31,$AP31-SUM($AQ322:BS322),BS322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BT322)+BT322>$AP31,$AP31-SUM($AQ322:BT322),BT322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BU322)+BU322>$AP31,$AP31-SUM($AQ322:BU322),BU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BV322)+BV322>$AP31,$AP31-SUM($AQ322:BV322),BV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BW322)+BW322>$AP31,$AP31-SUM($AQ322:BW322),BW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BX322)+BX322>$AP31,$AP31-SUM($AQ322:BX322),BX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BY322)+BY322>$AP31,$AP31-SUM($AQ322:BY322),BY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:BZ322)+BZ322>$AP31,$AP31-SUM($AQ322:BZ322),BZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CA322)+CA322>$AP31,$AP31-SUM($AQ322:CA322),CA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CB322)+CB322>$AP31,$AP31-SUM($AQ322:CB322),CB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CC322)+CC322>$AP31,$AP31-SUM($AQ322:CC322),CC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CD322)+CD322>$AP31,$AP31-SUM($AQ322:CD322),CD322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CE322)+CE322>$AP31,$AP31-SUM($AQ322:CE322),CE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CF322)+CF322>$AP31,$AP31-SUM($AQ322:CF322),CF322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CG322)+CG322>$AP31,$AP31-SUM($AQ322:CG322),CG322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CH322)+CH322>$AP31,$AP31-SUM($AQ322:CH322),CH322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CI322)+CI322>$AP31,$AP31-SUM($AQ322:CI322),CI322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CJ322)+CJ322>$AP31,$AP31-SUM($AQ322:CJ322),CJ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CK322)+CK322>$AP31,$AP31-SUM($AQ322:CK322),CK322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CL322)+CL322>$AP31,$AP31-SUM($AQ322:CL322),CL322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CM322)+CM322>$AP31,$AP31-SUM($AQ322:CM322),CM322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CN322)+CN322>$AP31,$AP31-SUM($AQ322:CN322),CN322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CO322)+CO322>$AP31,$AP31-SUM($AQ322:CO322),CO322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CP322)+CP322>$AP31,$AP31-SUM($AQ322:CP322),CP322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CQ322)+CQ322>$AP31,$AP31-SUM($AQ322:CQ322),CQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CR322)+CR322>$AP31,$AP31-SUM($AQ322:CR322),CR322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CS322)+CS322>$AP31,$AP31-SUM($AQ322:CS322),CS322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CT322)+CT322>$AP31,$AP31-SUM($AQ322:CT322),CT322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CU322)+CU322>$AP31,$AP31-SUM($AQ322:CU322),CU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CV322)+CV322>$AP31,$AP31-SUM($AQ322:CV322),CV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CW322)+CW322>$AP31,$AP31-SUM($AQ322:CW322),CW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CX322)+CX322>$AP31,$AP31-SUM($AQ322:CX322),CX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CY322)+CY322>$AP31,$AP31-SUM($AQ322:CY322),CY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:CZ322)+CZ322>$AP31,$AP31-SUM($AQ322:CZ322),CZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DA322)+DA322>$AP31,$AP31-SUM($AQ322:DA322),DA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DB322)+DB322>$AP31,$AP31-SUM($AQ322:DB322),DB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DC322)+DC322>$AP31,$AP31-SUM($AQ322:DC322),DC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DD322)+DD322>$AP31,$AP31-SUM($AQ322:DD322),DD322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DE322)+DE322>$AP31,$AP31-SUM($AQ322:DE322),DE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DF322)+DF322>$AP31,$AP31-SUM($AQ322:DF322),DF322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DG322)+DG322>$AP31,$AP31-SUM($AQ322:DG322),DG322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DH322)+DH322>$AP31,$AP31-SUM($AQ322:DH322),DH322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DI322)+DI322>$AP31,$AP31-SUM($AQ322:DI322),DI322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DJ322)+DJ322>$AP31,$AP31-SUM($AQ322:DJ322),DJ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DK322)+DK322>$AP31,$AP31-SUM($AQ322:DK322),DK322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DL322)+DL322>$AP31,$AP31-SUM($AQ322:DL322),DL322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DM322)+DM322>$AP31,$AP31-SUM($AQ322:DM322),DM322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DN322)+DN322>$AP31,$AP31-SUM($AQ322:DN322),DN322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DO322)+DO322>$AP31,$AP31-SUM($AQ322:DO322),DO322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DP322)+DP322>$AP31,$AP31-SUM($AQ322:DP322),DP322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DQ322)+DQ322>$AP31,$AP31-SUM($AQ322:DQ322),DQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DR322)+DR322>$AP31,$AP31-SUM($AQ322:DR322),DR322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DS322)+DS322>$AP31,$AP31-SUM($AQ322:DS322),DS322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DT322)+DT322>$AP31,$AP31-SUM($AQ322:DT322),DT322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DU322)+DU322>$AP31,$AP31-SUM($AQ322:DU322),DU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DV322)+DV322>$AP31,$AP31-SUM($AQ322:DV322),DV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DW322)+DW322>$AP31,$AP31-SUM($AQ322:DW322),DW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DX322)+DX322>$AP31,$AP31-SUM($AQ322:DX322),DX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DY322)+DY322>$AP31,$AP31-SUM($AQ322:DY322),DY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:DZ322)+DZ322>$AP31,$AP31-SUM($AQ322:DZ322),DZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EA322)+EA322>$AP31,$AP31-SUM($AQ322:EA322),EA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EB322)+EB322>$AP31,$AP31-SUM($AQ322:EB322),EB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EC322)+EC322>$AP31,$AP31-SUM($AQ322:EC322),EC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:ED322)+ED322>$AP31,$AP31-SUM($AQ322:ED322),ED322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EE322)+EE322>$AP31,$AP31-SUM($AQ322:EE322),EE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EF322)+EF322>$AP31,$AP31-SUM($AQ322:EF322),EF322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EG322)+EG322>$AP31,$AP31-SUM($AQ322:EG322),EG322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EH322)+EH322>$AP31,$AP31-SUM($AQ322:EH322),EH322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EI322)+EI322>$AP31,$AP31-SUM($AQ322:EI322),EI322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EJ322)+EJ322>$AP31,$AP31-SUM($AQ322:EJ322),EJ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EK322)+EK322>$AP31,$AP31-SUM($AQ322:EK322),EK322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EL322)+EL322>$AP31,$AP31-SUM($AQ322:EL322),EL322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EM322)+EM322>$AP31,$AP31-SUM($AQ322:EM322),EM322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EN322)+EN322>$AP31,$AP31-SUM($AQ322:EN322),EN322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EO322)+EO322>$AP31,$AP31-SUM($AQ322:EO322),EO322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EP322)+EP322>$AP31,$AP31-SUM($AQ322:EP322),EP322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EQ322)+EQ322>$AP31,$AP31-SUM($AQ322:EQ322),EQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:ER322)+ER322>$AP31,$AP31-SUM($AQ322:ER322),ER322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:ES322)+ES322>$AP31,$AP31-SUM($AQ322:ES322),ES322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:ET322)+ET322>$AP31,$AP31-SUM($AQ322:ET322),ET322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EU322)+EU322>$AP31,$AP31-SUM($AQ322:EU322),EU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EV322)+EV322>$AP31,$AP31-SUM($AQ322:EV322),EV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EW322)+EW322>$AP31,$AP31-SUM($AQ322:EW322),EW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EX322)+EX322>$AP31,$AP31-SUM($AQ322:EX322),EX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EY322)+EY322>$AP31,$AP31-SUM($AQ322:EY322),EY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:EZ322)+EZ322>$AP31,$AP31-SUM($AQ322:EZ322),EZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FA322)+FA322>$AP31,$AP31-SUM($AQ322:FA322),FA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FB322)+FB322>$AP31,$AP31-SUM($AQ322:FB322),FB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FC322)+FC322>$AP31,$AP31-SUM($AQ322:FC322),FC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FD322)+FD322>$AP31,$AP31-SUM($AQ322:FD322),FD322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FE322)+FE322>$AP31,$AP31-SUM($AQ322:FE322),FE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FF322)+FF322>$AP31,$AP31-SUM($AQ322:FF322),FF322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FG322)+FG322>$AP31,$AP31-SUM($AQ322:FG322),FG322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FH322)+FH322>$AP31,$AP31-SUM($AQ322:FH322),FH322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FI322)+FI322>$AP31,$AP31-SUM($AQ322:FI322),FI322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FJ322)+FJ322>$AP31,$AP31-SUM($AQ322:FJ322),FJ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FK322)+FK322>$AP31,$AP31-SUM($AQ322:FK322),FK322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FL322)+FL322>$AP31,$AP31-SUM($AQ322:FL322),FL322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FM322)+FM322>$AP31,$AP31-SUM($AQ322:FM322),FM322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FN322)+FN322>$AP31,$AP31-SUM($AQ322:FN322),FN322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FO322)+FO322>$AP31,$AP31-SUM($AQ322:FO322),FO322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FP322)+FP322>$AP31,$AP31-SUM($AQ322:FP322),FP322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FQ322)+FQ322>$AP31,$AP31-SUM($AQ322:FQ322),FQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FR322)+FR322>$AP31,$AP31-SUM($AQ322:FR322),FR322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FS322)+FS322>$AP31,$AP31-SUM($AQ322:FS322),FS322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FT322)+FT322>$AP31,$AP31-SUM($AQ322:FT322),FT322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FU322)+FU322>$AP31,$AP31-SUM($AQ322:FU322),FU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FV322)+FV322>$AP31,$AP31-SUM($AQ322:FV322),FV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FW322)+FW322>$AP31,$AP31-SUM($AQ322:FW322),FW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FX322)+FX322>$AP31,$AP31-SUM($AQ322:FX322),FX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FY322)+FY322>$AP31,$AP31-SUM($AQ322:FY322),FY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:FZ322)+FZ322>$AP31,$AP31-SUM($AQ322:FZ322),FZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GA322)+GA322>$AP31,$AP31-SUM($AQ322:GA322),GA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GB322)+GB322>$AP31,$AP31-SUM($AQ322:GB322),GB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GC322)+GC322>$AP31,$AP31-SUM($AQ322:GC322),GC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GD322)+GD322>$AP31,$AP31-SUM($AQ322:GD322),GD322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GE322)+GE322>$AP31,$AP31-SUM($AQ322:GE322),GE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GF322)+GF322>$AP31,$AP31-SUM($AQ322:GF322),GF322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GG322)+GG322>$AP31,$AP31-SUM($AQ322:GG322),GG322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GH322)+GH322>$AP31,$AP31-SUM($AQ322:GH322),GH322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GI322)+GI322>$AP31,$AP31-SUM($AQ322:GI322),GI322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GJ322)+GJ322>$AP31,$AP31-SUM($AQ322:GJ322),GJ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GK322)+GK322>$AP31,$AP31-SUM($AQ322:GK322),GK322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GL322)+GL322>$AP31,$AP31-SUM($AQ322:GL322),GL322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GM322)+GM322>$AP31,$AP31-SUM($AQ322:GM322),GM322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GN322)+GN322>$AP31,$AP31-SUM($AQ322:GN322),GN322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GO322)+GO322>$AP31,$AP31-SUM($AQ322:GO322),GO322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GP322)+GP322>$AP31,$AP31-SUM($AQ322:GP322),GP322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GQ322)+GQ322>$AP31,$AP31-SUM($AQ322:GQ322),GQ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GR322)+GR322>$AP31,$AP31-SUM($AQ322:GR322),GR322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GS322)+GS322>$AP31,$AP31-SUM($AQ322:GS322),GS322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GT322)+GT322>$AP31,$AP31-SUM($AQ322:GT322),GT322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GU322)+GU322>$AP31,$AP31-SUM($AQ322:GU322),GU322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GV322)+GV322>$AP31,$AP31-SUM($AQ322:GV322),GV322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GW322)+GW322>$AP31,$AP31-SUM($AQ322:GW322),GW322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GX322)+GX322>$AP31,$AP31-SUM($AQ322:GX322),GX322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GY322)+GY322>$AP31,$AP31-SUM($AQ322:GY322),GY322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:GZ322)+GZ322>$AP31,$AP31-SUM($AQ322:GZ322),GZ322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:HA322)+HA322>$AP31,$AP31-SUM($AQ322:HA322),HA322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:HB322)+HB322>$AP31,$AP31-SUM($AQ322:HB322),HB322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:HC322)+HC322>$AP31,$AP31-SUM($AQ322:HC322),HC322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:HD322)+HD322>$AP31,$AP31-SUM($AQ322:HD322),HD322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:HE322)+HE322>$AP31,$AP31-SUM($AQ322:HE322),HE322),0)","v":0},{"$f":"IF($AQ322>0,IF(SUM($AQ322:HF322)+HF322>$AP31,$AP31-SUM($AQ322:HF322),HF322),0)","v":0}]
[]
[null,"Depreciation:  2002 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ24>0,AQ24/$F326,AQ24)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AR326)+AR326>$AQ24,$AQ24-SUM($AR326:AR326),AR326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AS326)+AS326>$AQ24,$AQ24-SUM($AR326:AS326),AS326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AT326)+AT326>$AQ24,$AQ24-SUM($AR326:AT326),AT326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AU326)+AU326>$AQ24,$AQ24-SUM($AR326:AU326),AU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AV326)+AV326>$AQ24,$AQ24-SUM($AR326:AV326),AV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AW326)+AW326>$AQ24,$AQ24-SUM($AR326:AW326),AW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AX326)+AX326>$AQ24,$AQ24-SUM($AR326:AX326),AX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AY326)+AY326>$AQ24,$AQ24-SUM($AR326:AY326),AY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:AZ326)+AZ326>$AQ24,$AQ24-SUM($AR326:AZ326),AZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BA326)+BA326>$AQ24,$AQ24-SUM($AR326:BA326),BA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BB326)+BB326>$AQ24,$AQ24-SUM($AR326:BB326),BB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BC326)+BC326>$AQ24,$AQ24-SUM($AR326:BC326),BC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BD326)+BD326>$AQ24,$AQ24-SUM($AR326:BD326),BD326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BE326)+BE326>$AQ24,$AQ24-SUM($AR326:BE326),BE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BF326)+BF326>$AQ24,$AQ24-SUM($AR326:BF326),BF326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BG326)+BG326>$AQ24,$AQ24-SUM($AR326:BG326),BG326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BH326)+BH326>$AQ24,$AQ24-SUM($AR326:BH326),BH326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BI326)+BI326>$AQ24,$AQ24-SUM($AR326:BI326),BI326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BJ326)+BJ326>$AQ24,$AQ24-SUM($AR326:BJ326),BJ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BK326)+BK326>$AQ24,$AQ24-SUM($AR326:BK326),BK326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BL326)+BL326>$AQ24,$AQ24-SUM($AR326:BL326),BL326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BM326)+BM326>$AQ24,$AQ24-SUM($AR326:BM326),BM326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BN326)+BN326>$AQ24,$AQ24-SUM($AR326:BN326),BN326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BO326)+BO326>$AQ24,$AQ24-SUM($AR326:BO326),BO326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BP326)+BP326>$AQ24,$AQ24-SUM($AR326:BP326),BP326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BQ326)+BQ326>$AQ24,$AQ24-SUM($AR326:BQ326),BQ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BR326)+BR326>$AQ24,$AQ24-SUM($AR326:BR326),BR326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BS326)+BS326>$AQ24,$AQ24-SUM($AR326:BS326),BS326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BT326)+BT326>$AQ24,$AQ24-SUM($AR326:BT326),BT326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BU326)+BU326>$AQ24,$AQ24-SUM($AR326:BU326),BU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BV326)+BV326>$AQ24,$AQ24-SUM($AR326:BV326),BV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BW326)+BW326>$AQ24,$AQ24-SUM($AR326:BW326),BW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BX326)+BX326>$AQ24,$AQ24-SUM($AR326:BX326),BX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BY326)+BY326>$AQ24,$AQ24-SUM($AR326:BY326),BY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:BZ326)+BZ326>$AQ24,$AQ24-SUM($AR326:BZ326),BZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CA326)+CA326>$AQ24,$AQ24-SUM($AR326:CA326),CA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CB326)+CB326>$AQ24,$AQ24-SUM($AR326:CB326),CB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CC326)+CC326>$AQ24,$AQ24-SUM($AR326:CC326),CC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CD326)+CD326>$AQ24,$AQ24-SUM($AR326:CD326),CD326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CE326)+CE326>$AQ24,$AQ24-SUM($AR326:CE326),CE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CF326)+CF326>$AQ24,$AQ24-SUM($AR326:CF326),CF326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CG326)+CG326>$AQ24,$AQ24-SUM($AR326:CG326),CG326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CH326)+CH326>$AQ24,$AQ24-SUM($AR326:CH326),CH326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CI326)+CI326>$AQ24,$AQ24-SUM($AR326:CI326),CI326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CJ326)+CJ326>$AQ24,$AQ24-SUM($AR326:CJ326),CJ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CK326)+CK326>$AQ24,$AQ24-SUM($AR326:CK326),CK326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CL326)+CL326>$AQ24,$AQ24-SUM($AR326:CL326),CL326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CM326)+CM326>$AQ24,$AQ24-SUM($AR326:CM326),CM326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CN326)+CN326>$AQ24,$AQ24-SUM($AR326:CN326),CN326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CO326)+CO326>$AQ24,$AQ24-SUM($AR326:CO326),CO326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CP326)+CP326>$AQ24,$AQ24-SUM($AR326:CP326),CP326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CQ326)+CQ326>$AQ24,$AQ24-SUM($AR326:CQ326),CQ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CR326)+CR326>$AQ24,$AQ24-SUM($AR326:CR326),CR326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CS326)+CS326>$AQ24,$AQ24-SUM($AR326:CS326),CS326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CT326)+CT326>$AQ24,$AQ24-SUM($AR326:CT326),CT326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CU326)+CU326>$AQ24,$AQ24-SUM($AR326:CU326),CU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CV326)+CV326>$AQ24,$AQ24-SUM($AR326:CV326),CV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CW326)+CW326>$AQ24,$AQ24-SUM($AR326:CW326),CW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CX326)+CX326>$AQ24,$AQ24-SUM($AR326:CX326),CX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CY326)+CY326>$AQ24,$AQ24-SUM($AR326:CY326),CY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:CZ326)+CZ326>$AQ24,$AQ24-SUM($AR326:CZ326),CZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DA326)+DA326>$AQ24,$AQ24-SUM($AR326:DA326),DA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DB326)+DB326>$AQ24,$AQ24-SUM($AR326:DB326),DB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DC326)+DC326>$AQ24,$AQ24-SUM($AR326:DC326),DC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DD326)+DD326>$AQ24,$AQ24-SUM($AR326:DD326),DD326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DE326)+DE326>$AQ24,$AQ24-SUM($AR326:DE326),DE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DF326)+DF326>$AQ24,$AQ24-SUM($AR326:DF326),DF326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DG326)+DG326>$AQ24,$AQ24-SUM($AR326:DG326),DG326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DH326)+DH326>$AQ24,$AQ24-SUM($AR326:DH326),DH326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DI326)+DI326>$AQ24,$AQ24-SUM($AR326:DI326),DI326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DJ326)+DJ326>$AQ24,$AQ24-SUM($AR326:DJ326),DJ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DK326)+DK326>$AQ24,$AQ24-SUM($AR326:DK326),DK326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DL326)+DL326>$AQ24,$AQ24-SUM($AR326:DL326),DL326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DM326)+DM326>$AQ24,$AQ24-SUM($AR326:DM326),DM326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DN326)+DN326>$AQ24,$AQ24-SUM($AR326:DN326),DN326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DO326)+DO326>$AQ24,$AQ24-SUM($AR326:DO326),DO326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DP326)+DP326>$AQ24,$AQ24-SUM($AR326:DP326),DP326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DQ326)+DQ326>$AQ24,$AQ24-SUM($AR326:DQ326),DQ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DR326)+DR326>$AQ24,$AQ24-SUM($AR326:DR326),DR326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DS326)+DS326>$AQ24,$AQ24-SUM($AR326:DS326),DS326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DT326)+DT326>$AQ24,$AQ24-SUM($AR326:DT326),DT326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DU326)+DU326>$AQ24,$AQ24-SUM($AR326:DU326),DU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DV326)+DV326>$AQ24,$AQ24-SUM($AR326:DV326),DV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DW326)+DW326>$AQ24,$AQ24-SUM($AR326:DW326),DW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DX326)+DX326>$AQ24,$AQ24-SUM($AR326:DX326),DX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DY326)+DY326>$AQ24,$AQ24-SUM($AR326:DY326),DY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:DZ326)+DZ326>$AQ24,$AQ24-SUM($AR326:DZ326),DZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EA326)+EA326>$AQ24,$AQ24-SUM($AR326:EA326),EA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EB326)+EB326>$AQ24,$AQ24-SUM($AR326:EB326),EB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EC326)+EC326>$AQ24,$AQ24-SUM($AR326:EC326),EC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:ED326)+ED326>$AQ24,$AQ24-SUM($AR326:ED326),ED326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EE326)+EE326>$AQ24,$AQ24-SUM($AR326:EE326),EE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EF326)+EF326>$AQ24,$AQ24-SUM($AR326:EF326),EF326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EG326)+EG326>$AQ24,$AQ24-SUM($AR326:EG326),EG326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EH326)+EH326>$AQ24,$AQ24-SUM($AR326:EH326),EH326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EI326)+EI326>$AQ24,$AQ24-SUM($AR326:EI326),EI326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EJ326)+EJ326>$AQ24,$AQ24-SUM($AR326:EJ326),EJ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EK326)+EK326>$AQ24,$AQ24-SUM($AR326:EK326),EK326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EL326)+EL326>$AQ24,$AQ24-SUM($AR326:EL326),EL326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EM326)+EM326>$AQ24,$AQ24-SUM($AR326:EM326),EM326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EN326)+EN326>$AQ24,$AQ24-SUM($AR326:EN326),EN326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EO326)+EO326>$AQ24,$AQ24-SUM($AR326:EO326),EO326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EP326)+EP326>$AQ24,$AQ24-SUM($AR326:EP326),EP326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EQ326)+EQ326>$AQ24,$AQ24-SUM($AR326:EQ326),EQ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:ER326)+ER326>$AQ24,$AQ24-SUM($AR326:ER326),ER326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:ES326)+ES326>$AQ24,$AQ24-SUM($AR326:ES326),ES326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:ET326)+ET326>$AQ24,$AQ24-SUM($AR326:ET326),ET326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EU326)+EU326>$AQ24,$AQ24-SUM($AR326:EU326),EU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EV326)+EV326>$AQ24,$AQ24-SUM($AR326:EV326),EV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EW326)+EW326>$AQ24,$AQ24-SUM($AR326:EW326),EW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EX326)+EX326>$AQ24,$AQ24-SUM($AR326:EX326),EX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EY326)+EY326>$AQ24,$AQ24-SUM($AR326:EY326),EY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:EZ326)+EZ326>$AQ24,$AQ24-SUM($AR326:EZ326),EZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FA326)+FA326>$AQ24,$AQ24-SUM($AR326:FA326),FA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FB326)+FB326>$AQ24,$AQ24-SUM($AR326:FB326),FB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FC326)+FC326>$AQ24,$AQ24-SUM($AR326:FC326),FC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FD326)+FD326>$AQ24,$AQ24-SUM($AR326:FD326),FD326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FE326)+FE326>$AQ24,$AQ24-SUM($AR326:FE326),FE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FF326)+FF326>$AQ24,$AQ24-SUM($AR326:FF326),FF326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FG326)+FG326>$AQ24,$AQ24-SUM($AR326:FG326),FG326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FH326)+FH326>$AQ24,$AQ24-SUM($AR326:FH326),FH326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FI326)+FI326>$AQ24,$AQ24-SUM($AR326:FI326),FI326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FJ326)+FJ326>$AQ24,$AQ24-SUM($AR326:FJ326),FJ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FK326)+FK326>$AQ24,$AQ24-SUM($AR326:FK326),FK326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FL326)+FL326>$AQ24,$AQ24-SUM($AR326:FL326),FL326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FM326)+FM326>$AQ24,$AQ24-SUM($AR326:FM326),FM326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FN326)+FN326>$AQ24,$AQ24-SUM($AR326:FN326),FN326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FO326)+FO326>$AQ24,$AQ24-SUM($AR326:FO326),FO326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FP326)+FP326>$AQ24,$AQ24-SUM($AR326:FP326),FP326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FQ326)+FQ326>$AQ24,$AQ24-SUM($AR326:FQ326),FQ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FR326)+FR326>$AQ24,$AQ24-SUM($AR326:FR326),FR326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FS326)+FS326>$AQ24,$AQ24-SUM($AR326:FS326),FS326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FT326)+FT326>$AQ24,$AQ24-SUM($AR326:FT326),FT326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FU326)+FU326>$AQ24,$AQ24-SUM($AR326:FU326),FU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FV326)+FV326>$AQ24,$AQ24-SUM($AR326:FV326),FV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FW326)+FW326>$AQ24,$AQ24-SUM($AR326:FW326),FW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FX326)+FX326>$AQ24,$AQ24-SUM($AR326:FX326),FX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FY326)+FY326>$AQ24,$AQ24-SUM($AR326:FY326),FY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:FZ326)+FZ326>$AQ24,$AQ24-SUM($AR326:FZ326),FZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GA326)+GA326>$AQ24,$AQ24-SUM($AR326:GA326),GA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GB326)+GB326>$AQ24,$AQ24-SUM($AR326:GB326),GB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GC326)+GC326>$AQ24,$AQ24-SUM($AR326:GC326),GC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GD326)+GD326>$AQ24,$AQ24-SUM($AR326:GD326),GD326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GE326)+GE326>$AQ24,$AQ24-SUM($AR326:GE326),GE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GF326)+GF326>$AQ24,$AQ24-SUM($AR326:GF326),GF326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GG326)+GG326>$AQ24,$AQ24-SUM($AR326:GG326),GG326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GH326)+GH326>$AQ24,$AQ24-SUM($AR326:GH326),GH326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GI326)+GI326>$AQ24,$AQ24-SUM($AR326:GI326),GI326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GJ326)+GJ326>$AQ24,$AQ24-SUM($AR326:GJ326),GJ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GK326)+GK326>$AQ24,$AQ24-SUM($AR326:GK326),GK326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GL326)+GL326>$AQ24,$AQ24-SUM($AR326:GL326),GL326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GM326)+GM326>$AQ24,$AQ24-SUM($AR326:GM326),GM326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GN326)+GN326>$AQ24,$AQ24-SUM($AR326:GN326),GN326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GO326)+GO326>$AQ24,$AQ24-SUM($AR326:GO326),GO326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GP326)+GP326>$AQ24,$AQ24-SUM($AR326:GP326),GP326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GQ326)+GQ326>$AQ24,$AQ24-SUM($AR326:GQ326),GQ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GR326)+GR326>$AQ24,$AQ24-SUM($AR326:GR326),GR326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GS326)+GS326>$AQ24,$AQ24-SUM($AR326:GS326),GS326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GT326)+GT326>$AQ24,$AQ24-SUM($AR326:GT326),GT326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GU326)+GU326>$AQ24,$AQ24-SUM($AR326:GU326),GU326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GV326)+GV326>$AQ24,$AQ24-SUM($AR326:GV326),GV326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GW326)+GW326>$AQ24,$AQ24-SUM($AR326:GW326),GW326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GX326)+GX326>$AQ24,$AQ24-SUM($AR326:GX326),GX326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GY326)+GY326>$AQ24,$AQ24-SUM($AR326:GY326),GY326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:GZ326)+GZ326>$AQ24,$AQ24-SUM($AR326:GZ326),GZ326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:HA326)+HA326>$AQ24,$AQ24-SUM($AR326:HA326),HA326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:HB326)+HB326>$AQ24,$AQ24-SUM($AR326:HB326),HB326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:HC326)+HC326>$AQ24,$AQ24-SUM($AR326:HC326),HC326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:HD326)+HD326>$AQ24,$AQ24-SUM($AR326:HD326),HD326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:HE326)+HE326>$AQ24,$AQ24-SUM($AR326:HE326),HE326),0)","v":0},{"$f":"IF($AR326>0,IF(SUM($AR326:HF326)+HF326>$AQ24,$AQ24-SUM($AR326:HF326),HF326),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AR327>0,IF(SUM($AR327:AR327)+AR327>$AQ25,$AQ25-SUM($AR327:AR327),AR327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AS327)+AS327>$AQ25,$AQ25-SUM($AR327:AS327),AS327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AT327)+AT327>$AQ25,$AQ25-SUM($AR327:AT327),AT327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AU327)+AU327>$AQ25,$AQ25-SUM($AR327:AU327),AU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AV327)+AV327>$AQ25,$AQ25-SUM($AR327:AV327),AV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AW327)+AW327>$AQ25,$AQ25-SUM($AR327:AW327),AW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AX327)+AX327>$AQ25,$AQ25-SUM($AR327:AX327),AX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AY327)+AY327>$AQ25,$AQ25-SUM($AR327:AY327),AY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:AZ327)+AZ327>$AQ25,$AQ25-SUM($AR327:AZ327),AZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BA327)+BA327>$AQ25,$AQ25-SUM($AR327:BA327),BA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BB327)+BB327>$AQ25,$AQ25-SUM($AR327:BB327),BB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BC327)+BC327>$AQ25,$AQ25-SUM($AR327:BC327),BC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BD327)+BD327>$AQ25,$AQ25-SUM($AR327:BD327),BD327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BE327)+BE327>$AQ25,$AQ25-SUM($AR327:BE327),BE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BF327)+BF327>$AQ25,$AQ25-SUM($AR327:BF327),BF327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BG327)+BG327>$AQ25,$AQ25-SUM($AR327:BG327),BG327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BH327)+BH327>$AQ25,$AQ25-SUM($AR327:BH327),BH327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BI327)+BI327>$AQ25,$AQ25-SUM($AR327:BI327),BI327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BJ327)+BJ327>$AQ25,$AQ25-SUM($AR327:BJ327),BJ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BK327)+BK327>$AQ25,$AQ25-SUM($AR327:BK327),BK327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BL327)+BL327>$AQ25,$AQ25-SUM($AR327:BL327),BL327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BM327)+BM327>$AQ25,$AQ25-SUM($AR327:BM327),BM327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BN327)+BN327>$AQ25,$AQ25-SUM($AR327:BN327),BN327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BO327)+BO327>$AQ25,$AQ25-SUM($AR327:BO327),BO327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BP327)+BP327>$AQ25,$AQ25-SUM($AR327:BP327),BP327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BQ327)+BQ327>$AQ25,$AQ25-SUM($AR327:BQ327),BQ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BR327)+BR327>$AQ25,$AQ25-SUM($AR327:BR327),BR327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BS327)+BS327>$AQ25,$AQ25-SUM($AR327:BS327),BS327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BT327)+BT327>$AQ25,$AQ25-SUM($AR327:BT327),BT327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BU327)+BU327>$AQ25,$AQ25-SUM($AR327:BU327),BU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BV327)+BV327>$AQ25,$AQ25-SUM($AR327:BV327),BV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BW327)+BW327>$AQ25,$AQ25-SUM($AR327:BW327),BW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BX327)+BX327>$AQ25,$AQ25-SUM($AR327:BX327),BX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BY327)+BY327>$AQ25,$AQ25-SUM($AR327:BY327),BY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:BZ327)+BZ327>$AQ25,$AQ25-SUM($AR327:BZ327),BZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CA327)+CA327>$AQ25,$AQ25-SUM($AR327:CA327),CA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CB327)+CB327>$AQ25,$AQ25-SUM($AR327:CB327),CB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CC327)+CC327>$AQ25,$AQ25-SUM($AR327:CC327),CC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CD327)+CD327>$AQ25,$AQ25-SUM($AR327:CD327),CD327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CE327)+CE327>$AQ25,$AQ25-SUM($AR327:CE327),CE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CF327)+CF327>$AQ25,$AQ25-SUM($AR327:CF327),CF327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CG327)+CG327>$AQ25,$AQ25-SUM($AR327:CG327),CG327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CH327)+CH327>$AQ25,$AQ25-SUM($AR327:CH327),CH327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CI327)+CI327>$AQ25,$AQ25-SUM($AR327:CI327),CI327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CJ327)+CJ327>$AQ25,$AQ25-SUM($AR327:CJ327),CJ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CK327)+CK327>$AQ25,$AQ25-SUM($AR327:CK327),CK327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CL327)+CL327>$AQ25,$AQ25-SUM($AR327:CL327),CL327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CM327)+CM327>$AQ25,$AQ25-SUM($AR327:CM327),CM327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CN327)+CN327>$AQ25,$AQ25-SUM($AR327:CN327),CN327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CO327)+CO327>$AQ25,$AQ25-SUM($AR327:CO327),CO327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CP327)+CP327>$AQ25,$AQ25-SUM($AR327:CP327),CP327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CQ327)+CQ327>$AQ25,$AQ25-SUM($AR327:CQ327),CQ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CR327)+CR327>$AQ25,$AQ25-SUM($AR327:CR327),CR327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CS327)+CS327>$AQ25,$AQ25-SUM($AR327:CS327),CS327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CT327)+CT327>$AQ25,$AQ25-SUM($AR327:CT327),CT327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CU327)+CU327>$AQ25,$AQ25-SUM($AR327:CU327),CU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CV327)+CV327>$AQ25,$AQ25-SUM($AR327:CV327),CV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CW327)+CW327>$AQ25,$AQ25-SUM($AR327:CW327),CW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CX327)+CX327>$AQ25,$AQ25-SUM($AR327:CX327),CX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CY327)+CY327>$AQ25,$AQ25-SUM($AR327:CY327),CY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:CZ327)+CZ327>$AQ25,$AQ25-SUM($AR327:CZ327),CZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DA327)+DA327>$AQ25,$AQ25-SUM($AR327:DA327),DA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DB327)+DB327>$AQ25,$AQ25-SUM($AR327:DB327),DB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DC327)+DC327>$AQ25,$AQ25-SUM($AR327:DC327),DC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DD327)+DD327>$AQ25,$AQ25-SUM($AR327:DD327),DD327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DE327)+DE327>$AQ25,$AQ25-SUM($AR327:DE327),DE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DF327)+DF327>$AQ25,$AQ25-SUM($AR327:DF327),DF327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DG327)+DG327>$AQ25,$AQ25-SUM($AR327:DG327),DG327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DH327)+DH327>$AQ25,$AQ25-SUM($AR327:DH327),DH327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DI327)+DI327>$AQ25,$AQ25-SUM($AR327:DI327),DI327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DJ327)+DJ327>$AQ25,$AQ25-SUM($AR327:DJ327),DJ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DK327)+DK327>$AQ25,$AQ25-SUM($AR327:DK327),DK327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DL327)+DL327>$AQ25,$AQ25-SUM($AR327:DL327),DL327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DM327)+DM327>$AQ25,$AQ25-SUM($AR327:DM327),DM327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DN327)+DN327>$AQ25,$AQ25-SUM($AR327:DN327),DN327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DO327)+DO327>$AQ25,$AQ25-SUM($AR327:DO327),DO327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DP327)+DP327>$AQ25,$AQ25-SUM($AR327:DP327),DP327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DQ327)+DQ327>$AQ25,$AQ25-SUM($AR327:DQ327),DQ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DR327)+DR327>$AQ25,$AQ25-SUM($AR327:DR327),DR327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DS327)+DS327>$AQ25,$AQ25-SUM($AR327:DS327),DS327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DT327)+DT327>$AQ25,$AQ25-SUM($AR327:DT327),DT327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DU327)+DU327>$AQ25,$AQ25-SUM($AR327:DU327),DU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DV327)+DV327>$AQ25,$AQ25-SUM($AR327:DV327),DV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DW327)+DW327>$AQ25,$AQ25-SUM($AR327:DW327),DW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DX327)+DX327>$AQ25,$AQ25-SUM($AR327:DX327),DX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DY327)+DY327>$AQ25,$AQ25-SUM($AR327:DY327),DY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:DZ327)+DZ327>$AQ25,$AQ25-SUM($AR327:DZ327),DZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EA327)+EA327>$AQ25,$AQ25-SUM($AR327:EA327),EA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EB327)+EB327>$AQ25,$AQ25-SUM($AR327:EB327),EB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EC327)+EC327>$AQ25,$AQ25-SUM($AR327:EC327),EC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:ED327)+ED327>$AQ25,$AQ25-SUM($AR327:ED327),ED327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EE327)+EE327>$AQ25,$AQ25-SUM($AR327:EE327),EE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EF327)+EF327>$AQ25,$AQ25-SUM($AR327:EF327),EF327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EG327)+EG327>$AQ25,$AQ25-SUM($AR327:EG327),EG327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EH327)+EH327>$AQ25,$AQ25-SUM($AR327:EH327),EH327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EI327)+EI327>$AQ25,$AQ25-SUM($AR327:EI327),EI327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EJ327)+EJ327>$AQ25,$AQ25-SUM($AR327:EJ327),EJ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EK327)+EK327>$AQ25,$AQ25-SUM($AR327:EK327),EK327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EL327)+EL327>$AQ25,$AQ25-SUM($AR327:EL327),EL327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EM327)+EM327>$AQ25,$AQ25-SUM($AR327:EM327),EM327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EN327)+EN327>$AQ25,$AQ25-SUM($AR327:EN327),EN327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EO327)+EO327>$AQ25,$AQ25-SUM($AR327:EO327),EO327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EP327)+EP327>$AQ25,$AQ25-SUM($AR327:EP327),EP327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EQ327)+EQ327>$AQ25,$AQ25-SUM($AR327:EQ327),EQ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:ER327)+ER327>$AQ25,$AQ25-SUM($AR327:ER327),ER327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:ES327)+ES327>$AQ25,$AQ25-SUM($AR327:ES327),ES327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:ET327)+ET327>$AQ25,$AQ25-SUM($AR327:ET327),ET327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EU327)+EU327>$AQ25,$AQ25-SUM($AR327:EU327),EU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EV327)+EV327>$AQ25,$AQ25-SUM($AR327:EV327),EV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EW327)+EW327>$AQ25,$AQ25-SUM($AR327:EW327),EW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EX327)+EX327>$AQ25,$AQ25-SUM($AR327:EX327),EX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EY327)+EY327>$AQ25,$AQ25-SUM($AR327:EY327),EY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:EZ327)+EZ327>$AQ25,$AQ25-SUM($AR327:EZ327),EZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FA327)+FA327>$AQ25,$AQ25-SUM($AR327:FA327),FA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FB327)+FB327>$AQ25,$AQ25-SUM($AR327:FB327),FB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FC327)+FC327>$AQ25,$AQ25-SUM($AR327:FC327),FC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FD327)+FD327>$AQ25,$AQ25-SUM($AR327:FD327),FD327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FE327)+FE327>$AQ25,$AQ25-SUM($AR327:FE327),FE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FF327)+FF327>$AQ25,$AQ25-SUM($AR327:FF327),FF327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FG327)+FG327>$AQ25,$AQ25-SUM($AR327:FG327),FG327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FH327)+FH327>$AQ25,$AQ25-SUM($AR327:FH327),FH327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FI327)+FI327>$AQ25,$AQ25-SUM($AR327:FI327),FI327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FJ327)+FJ327>$AQ25,$AQ25-SUM($AR327:FJ327),FJ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FK327)+FK327>$AQ25,$AQ25-SUM($AR327:FK327),FK327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FL327)+FL327>$AQ25,$AQ25-SUM($AR327:FL327),FL327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FM327)+FM327>$AQ25,$AQ25-SUM($AR327:FM327),FM327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FN327)+FN327>$AQ25,$AQ25-SUM($AR327:FN327),FN327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FO327)+FO327>$AQ25,$AQ25-SUM($AR327:FO327),FO327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FP327)+FP327>$AQ25,$AQ25-SUM($AR327:FP327),FP327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FQ327)+FQ327>$AQ25,$AQ25-SUM($AR327:FQ327),FQ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FR327)+FR327>$AQ25,$AQ25-SUM($AR327:FR327),FR327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FS327)+FS327>$AQ25,$AQ25-SUM($AR327:FS327),FS327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FT327)+FT327>$AQ25,$AQ25-SUM($AR327:FT327),FT327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FU327)+FU327>$AQ25,$AQ25-SUM($AR327:FU327),FU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FV327)+FV327>$AQ25,$AQ25-SUM($AR327:FV327),FV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FW327)+FW327>$AQ25,$AQ25-SUM($AR327:FW327),FW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FX327)+FX327>$AQ25,$AQ25-SUM($AR327:FX327),FX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FY327)+FY327>$AQ25,$AQ25-SUM($AR327:FY327),FY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:FZ327)+FZ327>$AQ25,$AQ25-SUM($AR327:FZ327),FZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GA327)+GA327>$AQ25,$AQ25-SUM($AR327:GA327),GA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GB327)+GB327>$AQ25,$AQ25-SUM($AR327:GB327),GB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GC327)+GC327>$AQ25,$AQ25-SUM($AR327:GC327),GC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GD327)+GD327>$AQ25,$AQ25-SUM($AR327:GD327),GD327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GE327)+GE327>$AQ25,$AQ25-SUM($AR327:GE327),GE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GF327)+GF327>$AQ25,$AQ25-SUM($AR327:GF327),GF327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GG327)+GG327>$AQ25,$AQ25-SUM($AR327:GG327),GG327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GH327)+GH327>$AQ25,$AQ25-SUM($AR327:GH327),GH327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GI327)+GI327>$AQ25,$AQ25-SUM($AR327:GI327),GI327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GJ327)+GJ327>$AQ25,$AQ25-SUM($AR327:GJ327),GJ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GK327)+GK327>$AQ25,$AQ25-SUM($AR327:GK327),GK327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GL327)+GL327>$AQ25,$AQ25-SUM($AR327:GL327),GL327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GM327)+GM327>$AQ25,$AQ25-SUM($AR327:GM327),GM327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GN327)+GN327>$AQ25,$AQ25-SUM($AR327:GN327),GN327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GO327)+GO327>$AQ25,$AQ25-SUM($AR327:GO327),GO327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GP327)+GP327>$AQ25,$AQ25-SUM($AR327:GP327),GP327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GQ327)+GQ327>$AQ25,$AQ25-SUM($AR327:GQ327),GQ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GR327)+GR327>$AQ25,$AQ25-SUM($AR327:GR327),GR327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GS327)+GS327>$AQ25,$AQ25-SUM($AR327:GS327),GS327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GT327)+GT327>$AQ25,$AQ25-SUM($AR327:GT327),GT327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GU327)+GU327>$AQ25,$AQ25-SUM($AR327:GU327),GU327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GV327)+GV327>$AQ25,$AQ25-SUM($AR327:GV327),GV327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GW327)+GW327>$AQ25,$AQ25-SUM($AR327:GW327),GW327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GX327)+GX327>$AQ25,$AQ25-SUM($AR327:GX327),GX327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GY327)+GY327>$AQ25,$AQ25-SUM($AR327:GY327),GY327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:GZ327)+GZ327>$AQ25,$AQ25-SUM($AR327:GZ327),GZ327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:HA327)+HA327>$AQ25,$AQ25-SUM($AR327:HA327),HA327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:HB327)+HB327>$AQ25,$AQ25-SUM($AR327:HB327),HB327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:HC327)+HC327>$AQ25,$AQ25-SUM($AR327:HC327),HC327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:HD327)+HD327>$AQ25,$AQ25-SUM($AR327:HD327),HD327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:HE327)+HE327>$AQ25,$AQ25-SUM($AR327:HE327),HE327),0)","v":0},{"$f":"IF($AR327>0,IF(SUM($AR327:HF327)+HF327>$AQ25,$AQ25-SUM($AR327:HF327),HF327),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.118163375000001E-3,{"$f":"IF($AR328>0,IF(SUM($AR328:AR328)+AR328>$AQ26,$AQ26-SUM($AR328:AR328),AR328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AS328)+AS328>$AQ26,$AQ26-SUM($AR328:AS328),AS328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AT328)+AT328>$AQ26,$AQ26-SUM($AR328:AT328),AT328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AU328)+AU328>$AQ26,$AQ26-SUM($AR328:AU328),AU328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AV328)+AV328>$AQ26,$AQ26-SUM($AR328:AV328),AV328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AW328)+AW328>$AQ26,$AQ26-SUM($AR328:AW328),AW328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AX328)+AX328>$AQ26,$AQ26-SUM($AR328:AX328),AX328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AY328)+AY328>$AQ26,$AQ26-SUM($AR328:AY328),AY328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:AZ328)+AZ328>$AQ26,$AQ26-SUM($AR328:AZ328),AZ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BA328)+BA328>$AQ26,$AQ26-SUM($AR328:BA328),BA328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BB328)+BB328>$AQ26,$AQ26-SUM($AR328:BB328),BB328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BC328)+BC328>$AQ26,$AQ26-SUM($AR328:BC328),BC328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BD328)+BD328>$AQ26,$AQ26-SUM($AR328:BD328),BD328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BE328)+BE328>$AQ26,$AQ26-SUM($AR328:BE328),BE328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BF328)+BF328>$AQ26,$AQ26-SUM($AR328:BF328),BF328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BG328)+BG328>$AQ26,$AQ26-SUM($AR328:BG328),BG328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BH328)+BH328>$AQ26,$AQ26-SUM($AR328:BH328),BH328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BI328)+BI328>$AQ26,$AQ26-SUM($AR328:BI328),BI328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BJ328)+BJ328>$AQ26,$AQ26-SUM($AR328:BJ328),BJ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BK328)+BK328>$AQ26,$AQ26-SUM($AR328:BK328),BK328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BL328)+BL328>$AQ26,$AQ26-SUM($AR328:BL328),BL328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BM328)+BM328>$AQ26,$AQ26-SUM($AR328:BM328),BM328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BN328)+BN328>$AQ26,$AQ26-SUM($AR328:BN328),BN328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BO328)+BO328>$AQ26,$AQ26-SUM($AR328:BO328),BO328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BP328)+BP328>$AQ26,$AQ26-SUM($AR328:BP328),BP328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BQ328)+BQ328>$AQ26,$AQ26-SUM($AR328:BQ328),BQ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BR328)+BR328>$AQ26,$AQ26-SUM($AR328:BR328),BR328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BS328)+BS328>$AQ26,$AQ26-SUM($AR328:BS328),BS328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BT328)+BT328>$AQ26,$AQ26-SUM($AR328:BT328),BT328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BU328)+BU328>$AQ26,$AQ26-SUM($AR328:BU328),BU328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BV328)+BV328>$AQ26,$AQ26-SUM($AR328:BV328),BV328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BW328)+BW328>$AQ26,$AQ26-SUM($AR328:BW328),BW328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BX328)+BX328>$AQ26,$AQ26-SUM($AR328:BX328),BX328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BY328)+BY328>$AQ26,$AQ26-SUM($AR328:BY328),BY328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:BZ328)+BZ328>$AQ26,$AQ26-SUM($AR328:BZ328),BZ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CA328)+CA328>$AQ26,$AQ26-SUM($AR328:CA328),CA328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CB328)+CB328>$AQ26,$AQ26-SUM($AR328:CB328),CB328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CC328)+CC328>$AQ26,$AQ26-SUM($AR328:CC328),CC328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CD328)+CD328>$AQ26,$AQ26-SUM($AR328:CD328),CD328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CE328)+CE328>$AQ26,$AQ26-SUM($AR328:CE328),CE328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CF328)+CF328>$AQ26,$AQ26-SUM($AR328:CF328),CF328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CG328)+CG328>$AQ26,$AQ26-SUM($AR328:CG328),CG328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CH328)+CH328>$AQ26,$AQ26-SUM($AR328:CH328),CH328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CI328)+CI328>$AQ26,$AQ26-SUM($AR328:CI328),CI328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CJ328)+CJ328>$AQ26,$AQ26-SUM($AR328:CJ328),CJ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CK328)+CK328>$AQ26,$AQ26-SUM($AR328:CK328),CK328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CL328)+CL328>$AQ26,$AQ26-SUM($AR328:CL328),CL328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CM328)+CM328>$AQ26,$AQ26-SUM($AR328:CM328),CM328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CN328)+CN328>$AQ26,$AQ26-SUM($AR328:CN328),CN328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CO328)+CO328>$AQ26,$AQ26-SUM($AR328:CO328),CO328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CP328)+CP328>$AQ26,$AQ26-SUM($AR328:CP328),CP328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CQ328)+CQ328>$AQ26,$AQ26-SUM($AR328:CQ328),CQ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CR328)+CR328>$AQ26,$AQ26-SUM($AR328:CR328),CR328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CS328)+CS328>$AQ26,$AQ26-SUM($AR328:CS328),CS328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CT328)+CT328>$AQ26,$AQ26-SUM($AR328:CT328),CT328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CU328)+CU328>$AQ26,$AQ26-SUM($AR328:CU328),CU328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CV328)+CV328>$AQ26,$AQ26-SUM($AR328:CV328),CV328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CW328)+CW328>$AQ26,$AQ26-SUM($AR328:CW328),CW328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CX328)+CX328>$AQ26,$AQ26-SUM($AR328:CX328),CX328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CY328)+CY328>$AQ26,$AQ26-SUM($AR328:CY328),CY328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:CZ328)+CZ328>$AQ26,$AQ26-SUM($AR328:CZ328),CZ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DA328)+DA328>$AQ26,$AQ26-SUM($AR328:DA328),DA328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DB328)+DB328>$AQ26,$AQ26-SUM($AR328:DB328),DB328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DC328)+DC328>$AQ26,$AQ26-SUM($AR328:DC328),DC328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DD328)+DD328>$AQ26,$AQ26-SUM($AR328:DD328),DD328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DE328)+DE328>$AQ26,$AQ26-SUM($AR328:DE328),DE328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DF328)+DF328>$AQ26,$AQ26-SUM($AR328:DF328),DF328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DG328)+DG328>$AQ26,$AQ26-SUM($AR328:DG328),DG328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DH328)+DH328>$AQ26,$AQ26-SUM($AR328:DH328),DH328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DI328)+DI328>$AQ26,$AQ26-SUM($AR328:DI328),DI328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DJ328)+DJ328>$AQ26,$AQ26-SUM($AR328:DJ328),DJ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DK328)+DK328>$AQ26,$AQ26-SUM($AR328:DK328),DK328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DL328)+DL328>$AQ26,$AQ26-SUM($AR328:DL328),DL328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DM328)+DM328>$AQ26,$AQ26-SUM($AR328:DM328),DM328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DN328)+DN328>$AQ26,$AQ26-SUM($AR328:DN328),DN328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DO328)+DO328>$AQ26,$AQ26-SUM($AR328:DO328),DO328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DP328)+DP328>$AQ26,$AQ26-SUM($AR328:DP328),DP328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DQ328)+DQ328>$AQ26,$AQ26-SUM($AR328:DQ328),DQ328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DR328)+DR328>$AQ26,$AQ26-SUM($AR328:DR328),DR328),0)","v":8.118163375000001E-3},{"$f":"IF($AR328>0,IF(SUM($AR328:DS328)+DS328>$AQ26,$AQ26-SUM($AR328:DS328),DS328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DT328)+DT328>$AQ26,$AQ26-SUM($AR328:DT328),DT328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DU328)+DU328>$AQ26,$AQ26-SUM($AR328:DU328),DU328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DV328)+DV328>$AQ26,$AQ26-SUM($AR328:DV328),DV328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DW328)+DW328>$AQ26,$AQ26-SUM($AR328:DW328),DW328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DX328)+DX328>$AQ26,$AQ26-SUM($AR328:DX328),DX328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DY328)+DY328>$AQ26,$AQ26-SUM($AR328:DY328),DY328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:DZ328)+DZ328>$AQ26,$AQ26-SUM($AR328:DZ328),DZ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EA328)+EA328>$AQ26,$AQ26-SUM($AR328:EA328),EA328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EB328)+EB328>$AQ26,$AQ26-SUM($AR328:EB328),EB328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EC328)+EC328>$AQ26,$AQ26-SUM($AR328:EC328),EC328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:ED328)+ED328>$AQ26,$AQ26-SUM($AR328:ED328),ED328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EE328)+EE328>$AQ26,$AQ26-SUM($AR328:EE328),EE328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EF328)+EF328>$AQ26,$AQ26-SUM($AR328:EF328),EF328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EG328)+EG328>$AQ26,$AQ26-SUM($AR328:EG328),EG328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EH328)+EH328>$AQ26,$AQ26-SUM($AR328:EH328),EH328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EI328)+EI328>$AQ26,$AQ26-SUM($AR328:EI328),EI328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EJ328)+EJ328>$AQ26,$AQ26-SUM($AR328:EJ328),EJ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EK328)+EK328>$AQ26,$AQ26-SUM($AR328:EK328),EK328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EL328)+EL328>$AQ26,$AQ26-SUM($AR328:EL328),EL328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EM328)+EM328>$AQ26,$AQ26-SUM($AR328:EM328),EM328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EN328)+EN328>$AQ26,$AQ26-SUM($AR328:EN328),EN328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EO328)+EO328>$AQ26,$AQ26-SUM($AR328:EO328),EO328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EP328)+EP328>$AQ26,$AQ26-SUM($AR328:EP328),EP328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EQ328)+EQ328>$AQ26,$AQ26-SUM($AR328:EQ328),EQ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:ER328)+ER328>$AQ26,$AQ26-SUM($AR328:ER328),ER328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:ES328)+ES328>$AQ26,$AQ26-SUM($AR328:ES328),ES328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:ET328)+ET328>$AQ26,$AQ26-SUM($AR328:ET328),ET328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EU328)+EU328>$AQ26,$AQ26-SUM($AR328:EU328),EU328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EV328)+EV328>$AQ26,$AQ26-SUM($AR328:EV328),EV328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EW328)+EW328>$AQ26,$AQ26-SUM($AR328:EW328),EW328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EX328)+EX328>$AQ26,$AQ26-SUM($AR328:EX328),EX328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EY328)+EY328>$AQ26,$AQ26-SUM($AR328:EY328),EY328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:EZ328)+EZ328>$AQ26,$AQ26-SUM($AR328:EZ328),EZ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FA328)+FA328>$AQ26,$AQ26-SUM($AR328:FA328),FA328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FB328)+FB328>$AQ26,$AQ26-SUM($AR328:FB328),FB328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FC328)+FC328>$AQ26,$AQ26-SUM($AR328:FC328),FC328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FD328)+FD328>$AQ26,$AQ26-SUM($AR328:FD328),FD328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FE328)+FE328>$AQ26,$AQ26-SUM($AR328:FE328),FE328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FF328)+FF328>$AQ26,$AQ26-SUM($AR328:FF328),FF328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FG328)+FG328>$AQ26,$AQ26-SUM($AR328:FG328),FG328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FH328)+FH328>$AQ26,$AQ26-SUM($AR328:FH328),FH328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FI328)+FI328>$AQ26,$AQ26-SUM($AR328:FI328),FI328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FJ328)+FJ328>$AQ26,$AQ26-SUM($AR328:FJ328),FJ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FK328)+FK328>$AQ26,$AQ26-SUM($AR328:FK328),FK328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FL328)+FL328>$AQ26,$AQ26-SUM($AR328:FL328),FL328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FM328)+FM328>$AQ26,$AQ26-SUM($AR328:FM328),FM328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FN328)+FN328>$AQ26,$AQ26-SUM($AR328:FN328),FN328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FO328)+FO328>$AQ26,$AQ26-SUM($AR328:FO328),FO328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FP328)+FP328>$AQ26,$AQ26-SUM($AR328:FP328),FP328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FQ328)+FQ328>$AQ26,$AQ26-SUM($AR328:FQ328),FQ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FR328)+FR328>$AQ26,$AQ26-SUM($AR328:FR328),FR328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FS328)+FS328>$AQ26,$AQ26-SUM($AR328:FS328),FS328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FT328)+FT328>$AQ26,$AQ26-SUM($AR328:FT328),FT328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FU328)+FU328>$AQ26,$AQ26-SUM($AR328:FU328),FU328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FV328)+FV328>$AQ26,$AQ26-SUM($AR328:FV328),FV328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FW328)+FW328>$AQ26,$AQ26-SUM($AR328:FW328),FW328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FX328)+FX328>$AQ26,$AQ26-SUM($AR328:FX328),FX328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FY328)+FY328>$AQ26,$AQ26-SUM($AR328:FY328),FY328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:FZ328)+FZ328>$AQ26,$AQ26-SUM($AR328:FZ328),FZ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GA328)+GA328>$AQ26,$AQ26-SUM($AR328:GA328),GA328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GB328)+GB328>$AQ26,$AQ26-SUM($AR328:GB328),GB328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GC328)+GC328>$AQ26,$AQ26-SUM($AR328:GC328),GC328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GD328)+GD328>$AQ26,$AQ26-SUM($AR328:GD328),GD328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GE328)+GE328>$AQ26,$AQ26-SUM($AR328:GE328),GE328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GF328)+GF328>$AQ26,$AQ26-SUM($AR328:GF328),GF328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GG328)+GG328>$AQ26,$AQ26-SUM($AR328:GG328),GG328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GH328)+GH328>$AQ26,$AQ26-SUM($AR328:GH328),GH328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GI328)+GI328>$AQ26,$AQ26-SUM($AR328:GI328),GI328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GJ328)+GJ328>$AQ26,$AQ26-SUM($AR328:GJ328),GJ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GK328)+GK328>$AQ26,$AQ26-SUM($AR328:GK328),GK328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GL328)+GL328>$AQ26,$AQ26-SUM($AR328:GL328),GL328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GM328)+GM328>$AQ26,$AQ26-SUM($AR328:GM328),GM328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GN328)+GN328>$AQ26,$AQ26-SUM($AR328:GN328),GN328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GO328)+GO328>$AQ26,$AQ26-SUM($AR328:GO328),GO328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GP328)+GP328>$AQ26,$AQ26-SUM($AR328:GP328),GP328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GQ328)+GQ328>$AQ26,$AQ26-SUM($AR328:GQ328),GQ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GR328)+GR328>$AQ26,$AQ26-SUM($AR328:GR328),GR328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GS328)+GS328>$AQ26,$AQ26-SUM($AR328:GS328),GS328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GT328)+GT328>$AQ26,$AQ26-SUM($AR328:GT328),GT328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GU328)+GU328>$AQ26,$AQ26-SUM($AR328:GU328),GU328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GV328)+GV328>$AQ26,$AQ26-SUM($AR328:GV328),GV328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GW328)+GW328>$AQ26,$AQ26-SUM($AR328:GW328),GW328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GX328)+GX328>$AQ26,$AQ26-SUM($AR328:GX328),GX328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GY328)+GY328>$AQ26,$AQ26-SUM($AR328:GY328),GY328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:GZ328)+GZ328>$AQ26,$AQ26-SUM($AR328:GZ328),GZ328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:HA328)+HA328>$AQ26,$AQ26-SUM($AR328:HA328),HA328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:HB328)+HB328>$AQ26,$AQ26-SUM($AR328:HB328),HB328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:HC328)+HC328>$AQ26,$AQ26-SUM($AR328:HC328),HC328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:HD328)+HD328>$AQ26,$AQ26-SUM($AR328:HD328),HD328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:HE328)+HE328>$AQ26,$AQ26-SUM($AR328:HE328),HE328),0)","v":-1.1102230246251565E-16},{"$f":"IF($AR328>0,IF(SUM($AR328:HF328)+HF328>$AQ26,$AQ26-SUM($AR328:HF328),HF328),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3903637500000001E-4,{"$f":"IF($AR329>0,IF(SUM($AR329:AR329)+AR329>$AQ27,$AQ27-SUM($AR329:AR329),AR329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AS329)+AS329>$AQ27,$AQ27-SUM($AR329:AS329),AS329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AT329)+AT329>$AQ27,$AQ27-SUM($AR329:AT329),AT329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AU329)+AU329>$AQ27,$AQ27-SUM($AR329:AU329),AU329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AV329)+AV329>$AQ27,$AQ27-SUM($AR329:AV329),AV329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AW329)+AW329>$AQ27,$AQ27-SUM($AR329:AW329),AW329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AX329)+AX329>$AQ27,$AQ27-SUM($AR329:AX329),AX329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AY329)+AY329>$AQ27,$AQ27-SUM($AR329:AY329),AY329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:AZ329)+AZ329>$AQ27,$AQ27-SUM($AR329:AZ329),AZ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BA329)+BA329>$AQ27,$AQ27-SUM($AR329:BA329),BA329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BB329)+BB329>$AQ27,$AQ27-SUM($AR329:BB329),BB329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BC329)+BC329>$AQ27,$AQ27-SUM($AR329:BC329),BC329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BD329)+BD329>$AQ27,$AQ27-SUM($AR329:BD329),BD329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BE329)+BE329>$AQ27,$AQ27-SUM($AR329:BE329),BE329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BF329)+BF329>$AQ27,$AQ27-SUM($AR329:BF329),BF329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BG329)+BG329>$AQ27,$AQ27-SUM($AR329:BG329),BG329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BH329)+BH329>$AQ27,$AQ27-SUM($AR329:BH329),BH329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BI329)+BI329>$AQ27,$AQ27-SUM($AR329:BI329),BI329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BJ329)+BJ329>$AQ27,$AQ27-SUM($AR329:BJ329),BJ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BK329)+BK329>$AQ27,$AQ27-SUM($AR329:BK329),BK329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BL329)+BL329>$AQ27,$AQ27-SUM($AR329:BL329),BL329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BM329)+BM329>$AQ27,$AQ27-SUM($AR329:BM329),BM329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BN329)+BN329>$AQ27,$AQ27-SUM($AR329:BN329),BN329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BO329)+BO329>$AQ27,$AQ27-SUM($AR329:BO329),BO329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BP329)+BP329>$AQ27,$AQ27-SUM($AR329:BP329),BP329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BQ329)+BQ329>$AQ27,$AQ27-SUM($AR329:BQ329),BQ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BR329)+BR329>$AQ27,$AQ27-SUM($AR329:BR329),BR329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BS329)+BS329>$AQ27,$AQ27-SUM($AR329:BS329),BS329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BT329)+BT329>$AQ27,$AQ27-SUM($AR329:BT329),BT329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BU329)+BU329>$AQ27,$AQ27-SUM($AR329:BU329),BU329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BV329)+BV329>$AQ27,$AQ27-SUM($AR329:BV329),BV329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BW329)+BW329>$AQ27,$AQ27-SUM($AR329:BW329),BW329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BX329)+BX329>$AQ27,$AQ27-SUM($AR329:BX329),BX329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BY329)+BY329>$AQ27,$AQ27-SUM($AR329:BY329),BY329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:BZ329)+BZ329>$AQ27,$AQ27-SUM($AR329:BZ329),BZ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CA329)+CA329>$AQ27,$AQ27-SUM($AR329:CA329),CA329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CB329)+CB329>$AQ27,$AQ27-SUM($AR329:CB329),CB329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CC329)+CC329>$AQ27,$AQ27-SUM($AR329:CC329),CC329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CD329)+CD329>$AQ27,$AQ27-SUM($AR329:CD329),CD329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CE329)+CE329>$AQ27,$AQ27-SUM($AR329:CE329),CE329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CF329)+CF329>$AQ27,$AQ27-SUM($AR329:CF329),CF329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CG329)+CG329>$AQ27,$AQ27-SUM($AR329:CG329),CG329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CH329)+CH329>$AQ27,$AQ27-SUM($AR329:CH329),CH329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CI329)+CI329>$AQ27,$AQ27-SUM($AR329:CI329),CI329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CJ329)+CJ329>$AQ27,$AQ27-SUM($AR329:CJ329),CJ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CK329)+CK329>$AQ27,$AQ27-SUM($AR329:CK329),CK329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CL329)+CL329>$AQ27,$AQ27-SUM($AR329:CL329),CL329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CM329)+CM329>$AQ27,$AQ27-SUM($AR329:CM329),CM329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CN329)+CN329>$AQ27,$AQ27-SUM($AR329:CN329),CN329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CO329)+CO329>$AQ27,$AQ27-SUM($AR329:CO329),CO329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CP329)+CP329>$AQ27,$AQ27-SUM($AR329:CP329),CP329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CQ329)+CQ329>$AQ27,$AQ27-SUM($AR329:CQ329),CQ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CR329)+CR329>$AQ27,$AQ27-SUM($AR329:CR329),CR329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CS329)+CS329>$AQ27,$AQ27-SUM($AR329:CS329),CS329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CT329)+CT329>$AQ27,$AQ27-SUM($AR329:CT329),CT329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CU329)+CU329>$AQ27,$AQ27-SUM($AR329:CU329),CU329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CV329)+CV329>$AQ27,$AQ27-SUM($AR329:CV329),CV329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CW329)+CW329>$AQ27,$AQ27-SUM($AR329:CW329),CW329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CX329)+CX329>$AQ27,$AQ27-SUM($AR329:CX329),CX329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CY329)+CY329>$AQ27,$AQ27-SUM($AR329:CY329),CY329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:CZ329)+CZ329>$AQ27,$AQ27-SUM($AR329:CZ329),CZ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DA329)+DA329>$AQ27,$AQ27-SUM($AR329:DA329),DA329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DB329)+DB329>$AQ27,$AQ27-SUM($AR329:DB329),DB329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DC329)+DC329>$AQ27,$AQ27-SUM($AR329:DC329),DC329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DD329)+DD329>$AQ27,$AQ27-SUM($AR329:DD329),DD329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DE329)+DE329>$AQ27,$AQ27-SUM($AR329:DE329),DE329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DF329)+DF329>$AQ27,$AQ27-SUM($AR329:DF329),DF329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DG329)+DG329>$AQ27,$AQ27-SUM($AR329:DG329),DG329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DH329)+DH329>$AQ27,$AQ27-SUM($AR329:DH329),DH329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DI329)+DI329>$AQ27,$AQ27-SUM($AR329:DI329),DI329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DJ329)+DJ329>$AQ27,$AQ27-SUM($AR329:DJ329),DJ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DK329)+DK329>$AQ27,$AQ27-SUM($AR329:DK329),DK329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DL329)+DL329>$AQ27,$AQ27-SUM($AR329:DL329),DL329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DM329)+DM329>$AQ27,$AQ27-SUM($AR329:DM329),DM329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DN329)+DN329>$AQ27,$AQ27-SUM($AR329:DN329),DN329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DO329)+DO329>$AQ27,$AQ27-SUM($AR329:DO329),DO329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DP329)+DP329>$AQ27,$AQ27-SUM($AR329:DP329),DP329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DQ329)+DQ329>$AQ27,$AQ27-SUM($AR329:DQ329),DQ329),0)","v":7.3903637500000001E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DR329)+DR329>$AQ27,$AQ27-SUM($AR329:DR329),DR329),0)","v":7.390363749999046E-4},{"$f":"IF($AR329>0,IF(SUM($AR329:DS329)+DS329>$AQ27,$AQ27-SUM($AR329:DS329),DS329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DT329)+DT329>$AQ27,$AQ27-SUM($AR329:DT329),DT329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DU329)+DU329>$AQ27,$AQ27-SUM($AR329:DU329),DU329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DV329)+DV329>$AQ27,$AQ27-SUM($AR329:DV329),DV329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DW329)+DW329>$AQ27,$AQ27-SUM($AR329:DW329),DW329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DX329)+DX329>$AQ27,$AQ27-SUM($AR329:DX329),DX329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DY329)+DY329>$AQ27,$AQ27-SUM($AR329:DY329),DY329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:DZ329)+DZ329>$AQ27,$AQ27-SUM($AR329:DZ329),DZ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EA329)+EA329>$AQ27,$AQ27-SUM($AR329:EA329),EA329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EB329)+EB329>$AQ27,$AQ27-SUM($AR329:EB329),EB329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EC329)+EC329>$AQ27,$AQ27-SUM($AR329:EC329),EC329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:ED329)+ED329>$AQ27,$AQ27-SUM($AR329:ED329),ED329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EE329)+EE329>$AQ27,$AQ27-SUM($AR329:EE329),EE329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EF329)+EF329>$AQ27,$AQ27-SUM($AR329:EF329),EF329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EG329)+EG329>$AQ27,$AQ27-SUM($AR329:EG329),EG329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EH329)+EH329>$AQ27,$AQ27-SUM($AR329:EH329),EH329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EI329)+EI329>$AQ27,$AQ27-SUM($AR329:EI329),EI329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EJ329)+EJ329>$AQ27,$AQ27-SUM($AR329:EJ329),EJ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EK329)+EK329>$AQ27,$AQ27-SUM($AR329:EK329),EK329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EL329)+EL329>$AQ27,$AQ27-SUM($AR329:EL329),EL329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EM329)+EM329>$AQ27,$AQ27-SUM($AR329:EM329),EM329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EN329)+EN329>$AQ27,$AQ27-SUM($AR329:EN329),EN329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EO329)+EO329>$AQ27,$AQ27-SUM($AR329:EO329),EO329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EP329)+EP329>$AQ27,$AQ27-SUM($AR329:EP329),EP329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EQ329)+EQ329>$AQ27,$AQ27-SUM($AR329:EQ329),EQ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:ER329)+ER329>$AQ27,$AQ27-SUM($AR329:ER329),ER329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:ES329)+ES329>$AQ27,$AQ27-SUM($AR329:ES329),ES329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:ET329)+ET329>$AQ27,$AQ27-SUM($AR329:ET329),ET329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EU329)+EU329>$AQ27,$AQ27-SUM($AR329:EU329),EU329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EV329)+EV329>$AQ27,$AQ27-SUM($AR329:EV329),EV329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EW329)+EW329>$AQ27,$AQ27-SUM($AR329:EW329),EW329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EX329)+EX329>$AQ27,$AQ27-SUM($AR329:EX329),EX329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EY329)+EY329>$AQ27,$AQ27-SUM($AR329:EY329),EY329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:EZ329)+EZ329>$AQ27,$AQ27-SUM($AR329:EZ329),EZ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FA329)+FA329>$AQ27,$AQ27-SUM($AR329:FA329),FA329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FB329)+FB329>$AQ27,$AQ27-SUM($AR329:FB329),FB329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FC329)+FC329>$AQ27,$AQ27-SUM($AR329:FC329),FC329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FD329)+FD329>$AQ27,$AQ27-SUM($AR329:FD329),FD329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FE329)+FE329>$AQ27,$AQ27-SUM($AR329:FE329),FE329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FF329)+FF329>$AQ27,$AQ27-SUM($AR329:FF329),FF329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FG329)+FG329>$AQ27,$AQ27-SUM($AR329:FG329),FG329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FH329)+FH329>$AQ27,$AQ27-SUM($AR329:FH329),FH329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FI329)+FI329>$AQ27,$AQ27-SUM($AR329:FI329),FI329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FJ329)+FJ329>$AQ27,$AQ27-SUM($AR329:FJ329),FJ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FK329)+FK329>$AQ27,$AQ27-SUM($AR329:FK329),FK329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FL329)+FL329>$AQ27,$AQ27-SUM($AR329:FL329),FL329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FM329)+FM329>$AQ27,$AQ27-SUM($AR329:FM329),FM329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FN329)+FN329>$AQ27,$AQ27-SUM($AR329:FN329),FN329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FO329)+FO329>$AQ27,$AQ27-SUM($AR329:FO329),FO329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FP329)+FP329>$AQ27,$AQ27-SUM($AR329:FP329),FP329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FQ329)+FQ329>$AQ27,$AQ27-SUM($AR329:FQ329),FQ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FR329)+FR329>$AQ27,$AQ27-SUM($AR329:FR329),FR329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FS329)+FS329>$AQ27,$AQ27-SUM($AR329:FS329),FS329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FT329)+FT329>$AQ27,$AQ27-SUM($AR329:FT329),FT329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FU329)+FU329>$AQ27,$AQ27-SUM($AR329:FU329),FU329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FV329)+FV329>$AQ27,$AQ27-SUM($AR329:FV329),FV329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FW329)+FW329>$AQ27,$AQ27-SUM($AR329:FW329),FW329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FX329)+FX329>$AQ27,$AQ27-SUM($AR329:FX329),FX329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FY329)+FY329>$AQ27,$AQ27-SUM($AR329:FY329),FY329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:FZ329)+FZ329>$AQ27,$AQ27-SUM($AR329:FZ329),FZ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GA329)+GA329>$AQ27,$AQ27-SUM($AR329:GA329),GA329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GB329)+GB329>$AQ27,$AQ27-SUM($AR329:GB329),GB329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GC329)+GC329>$AQ27,$AQ27-SUM($AR329:GC329),GC329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GD329)+GD329>$AQ27,$AQ27-SUM($AR329:GD329),GD329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GE329)+GE329>$AQ27,$AQ27-SUM($AR329:GE329),GE329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GF329)+GF329>$AQ27,$AQ27-SUM($AR329:GF329),GF329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GG329)+GG329>$AQ27,$AQ27-SUM($AR329:GG329),GG329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GH329)+GH329>$AQ27,$AQ27-SUM($AR329:GH329),GH329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GI329)+GI329>$AQ27,$AQ27-SUM($AR329:GI329),GI329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GJ329)+GJ329>$AQ27,$AQ27-SUM($AR329:GJ329),GJ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GK329)+GK329>$AQ27,$AQ27-SUM($AR329:GK329),GK329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GL329)+GL329>$AQ27,$AQ27-SUM($AR329:GL329),GL329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GM329)+GM329>$AQ27,$AQ27-SUM($AR329:GM329),GM329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GN329)+GN329>$AQ27,$AQ27-SUM($AR329:GN329),GN329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GO329)+GO329>$AQ27,$AQ27-SUM($AR329:GO329),GO329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GP329)+GP329>$AQ27,$AQ27-SUM($AR329:GP329),GP329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GQ329)+GQ329>$AQ27,$AQ27-SUM($AR329:GQ329),GQ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GR329)+GR329>$AQ27,$AQ27-SUM($AR329:GR329),GR329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GS329)+GS329>$AQ27,$AQ27-SUM($AR329:GS329),GS329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GT329)+GT329>$AQ27,$AQ27-SUM($AR329:GT329),GT329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GU329)+GU329>$AQ27,$AQ27-SUM($AR329:GU329),GU329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GV329)+GV329>$AQ27,$AQ27-SUM($AR329:GV329),GV329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GW329)+GW329>$AQ27,$AQ27-SUM($AR329:GW329),GW329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GX329)+GX329>$AQ27,$AQ27-SUM($AR329:GX329),GX329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GY329)+GY329>$AQ27,$AQ27-SUM($AR329:GY329),GY329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:GZ329)+GZ329>$AQ27,$AQ27-SUM($AR329:GZ329),GZ329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:HA329)+HA329>$AQ27,$AQ27-SUM($AR329:HA329),HA329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:HB329)+HB329>$AQ27,$AQ27-SUM($AR329:HB329),HB329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:HC329)+HC329>$AQ27,$AQ27-SUM($AR329:HC329),HC329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:HD329)+HD329>$AQ27,$AQ27-SUM($AR329:HD329),HD329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:HE329)+HE329>$AQ27,$AQ27-SUM($AR329:HE329),HE329),0)","v":0},{"$f":"IF($AR329>0,IF(SUM($AR329:HF329)+HF329>$AQ27,$AQ27-SUM($AR329:HF329),HF329),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3974607499999999E-3,{"$f":"IF($AR330>0,IF(SUM($AR330:AR330)+AR330>$AQ28,$AQ28-SUM($AR330:AR330),AR330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AS330)+AS330>$AQ28,$AQ28-SUM($AR330:AS330),AS330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AT330)+AT330>$AQ28,$AQ28-SUM($AR330:AT330),AT330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AU330)+AU330>$AQ28,$AQ28-SUM($AR330:AU330),AU330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AV330)+AV330>$AQ28,$AQ28-SUM($AR330:AV330),AV330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AW330)+AW330>$AQ28,$AQ28-SUM($AR330:AW330),AW330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AX330)+AX330>$AQ28,$AQ28-SUM($AR330:AX330),AX330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AY330)+AY330>$AQ28,$AQ28-SUM($AR330:AY330),AY330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:AZ330)+AZ330>$AQ28,$AQ28-SUM($AR330:AZ330),AZ330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BA330)+BA330>$AQ28,$AQ28-SUM($AR330:BA330),BA330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BB330)+BB330>$AQ28,$AQ28-SUM($AR330:BB330),BB330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BC330)+BC330>$AQ28,$AQ28-SUM($AR330:BC330),BC330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BD330)+BD330>$AQ28,$AQ28-SUM($AR330:BD330),BD330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BE330)+BE330>$AQ28,$AQ28-SUM($AR330:BE330),BE330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BF330)+BF330>$AQ28,$AQ28-SUM($AR330:BF330),BF330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BG330)+BG330>$AQ28,$AQ28-SUM($AR330:BG330),BG330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BH330)+BH330>$AQ28,$AQ28-SUM($AR330:BH330),BH330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BI330)+BI330>$AQ28,$AQ28-SUM($AR330:BI330),BI330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BJ330)+BJ330>$AQ28,$AQ28-SUM($AR330:BJ330),BJ330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BK330)+BK330>$AQ28,$AQ28-SUM($AR330:BK330),BK330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BL330)+BL330>$AQ28,$AQ28-SUM($AR330:BL330),BL330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BM330)+BM330>$AQ28,$AQ28-SUM($AR330:BM330),BM330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BN330)+BN330>$AQ28,$AQ28-SUM($AR330:BN330),BN330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BO330)+BO330>$AQ28,$AQ28-SUM($AR330:BO330),BO330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BP330)+BP330>$AQ28,$AQ28-SUM($AR330:BP330),BP330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BQ330)+BQ330>$AQ28,$AQ28-SUM($AR330:BQ330),BQ330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BR330)+BR330>$AQ28,$AQ28-SUM($AR330:BR330),BR330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BS330)+BS330>$AQ28,$AQ28-SUM($AR330:BS330),BS330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BT330)+BT330>$AQ28,$AQ28-SUM($AR330:BT330),BT330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BU330)+BU330>$AQ28,$AQ28-SUM($AR330:BU330),BU330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BV330)+BV330>$AQ28,$AQ28-SUM($AR330:BV330),BV330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BW330)+BW330>$AQ28,$AQ28-SUM($AR330:BW330),BW330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BX330)+BX330>$AQ28,$AQ28-SUM($AR330:BX330),BX330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BY330)+BY330>$AQ28,$AQ28-SUM($AR330:BY330),BY330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:BZ330)+BZ330>$AQ28,$AQ28-SUM($AR330:BZ330),BZ330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:CA330)+CA330>$AQ28,$AQ28-SUM($AR330:CA330),CA330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:CB330)+CB330>$AQ28,$AQ28-SUM($AR330:CB330),CB330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:CC330)+CC330>$AQ28,$AQ28-SUM($AR330:CC330),CC330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:CD330)+CD330>$AQ28,$AQ28-SUM($AR330:CD330),CD330),0)","v":1.3974607499999999E-3},{"$f":"IF($AR330>0,IF(SUM($AR330:CE330)+CE330>$AQ28,$AQ28-SUM($AR330:CE330),CE330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CF330)+CF330>$AQ28,$AQ28-SUM($AR330:CF330),CF330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CG330)+CG330>$AQ28,$AQ28-SUM($AR330:CG330),CG330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CH330)+CH330>$AQ28,$AQ28-SUM($AR330:CH330),CH330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CI330)+CI330>$AQ28,$AQ28-SUM($AR330:CI330),CI330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CJ330)+CJ330>$AQ28,$AQ28-SUM($AR330:CJ330),CJ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CK330)+CK330>$AQ28,$AQ28-SUM($AR330:CK330),CK330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CL330)+CL330>$AQ28,$AQ28-SUM($AR330:CL330),CL330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CM330)+CM330>$AQ28,$AQ28-SUM($AR330:CM330),CM330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CN330)+CN330>$AQ28,$AQ28-SUM($AR330:CN330),CN330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CO330)+CO330>$AQ28,$AQ28-SUM($AR330:CO330),CO330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CP330)+CP330>$AQ28,$AQ28-SUM($AR330:CP330),CP330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CQ330)+CQ330>$AQ28,$AQ28-SUM($AR330:CQ330),CQ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CR330)+CR330>$AQ28,$AQ28-SUM($AR330:CR330),CR330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CS330)+CS330>$AQ28,$AQ28-SUM($AR330:CS330),CS330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CT330)+CT330>$AQ28,$AQ28-SUM($AR330:CT330),CT330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CU330)+CU330>$AQ28,$AQ28-SUM($AR330:CU330),CU330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CV330)+CV330>$AQ28,$AQ28-SUM($AR330:CV330),CV330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CW330)+CW330>$AQ28,$AQ28-SUM($AR330:CW330),CW330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CX330)+CX330>$AQ28,$AQ28-SUM($AR330:CX330),CX330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CY330)+CY330>$AQ28,$AQ28-SUM($AR330:CY330),CY330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:CZ330)+CZ330>$AQ28,$AQ28-SUM($AR330:CZ330),CZ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DA330)+DA330>$AQ28,$AQ28-SUM($AR330:DA330),DA330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DB330)+DB330>$AQ28,$AQ28-SUM($AR330:DB330),DB330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DC330)+DC330>$AQ28,$AQ28-SUM($AR330:DC330),DC330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DD330)+DD330>$AQ28,$AQ28-SUM($AR330:DD330),DD330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DE330)+DE330>$AQ28,$AQ28-SUM($AR330:DE330),DE330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DF330)+DF330>$AQ28,$AQ28-SUM($AR330:DF330),DF330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DG330)+DG330>$AQ28,$AQ28-SUM($AR330:DG330),DG330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DH330)+DH330>$AQ28,$AQ28-SUM($AR330:DH330),DH330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DI330)+DI330>$AQ28,$AQ28-SUM($AR330:DI330),DI330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DJ330)+DJ330>$AQ28,$AQ28-SUM($AR330:DJ330),DJ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DK330)+DK330>$AQ28,$AQ28-SUM($AR330:DK330),DK330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DL330)+DL330>$AQ28,$AQ28-SUM($AR330:DL330),DL330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DM330)+DM330>$AQ28,$AQ28-SUM($AR330:DM330),DM330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DN330)+DN330>$AQ28,$AQ28-SUM($AR330:DN330),DN330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DO330)+DO330>$AQ28,$AQ28-SUM($AR330:DO330),DO330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DP330)+DP330>$AQ28,$AQ28-SUM($AR330:DP330),DP330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DQ330)+DQ330>$AQ28,$AQ28-SUM($AR330:DQ330),DQ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DR330)+DR330>$AQ28,$AQ28-SUM($AR330:DR330),DR330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DS330)+DS330>$AQ28,$AQ28-SUM($AR330:DS330),DS330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DT330)+DT330>$AQ28,$AQ28-SUM($AR330:DT330),DT330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DU330)+DU330>$AQ28,$AQ28-SUM($AR330:DU330),DU330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DV330)+DV330>$AQ28,$AQ28-SUM($AR330:DV330),DV330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DW330)+DW330>$AQ28,$AQ28-SUM($AR330:DW330),DW330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DX330)+DX330>$AQ28,$AQ28-SUM($AR330:DX330),DX330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DY330)+DY330>$AQ28,$AQ28-SUM($AR330:DY330),DY330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:DZ330)+DZ330>$AQ28,$AQ28-SUM($AR330:DZ330),DZ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EA330)+EA330>$AQ28,$AQ28-SUM($AR330:EA330),EA330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EB330)+EB330>$AQ28,$AQ28-SUM($AR330:EB330),EB330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EC330)+EC330>$AQ28,$AQ28-SUM($AR330:EC330),EC330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:ED330)+ED330>$AQ28,$AQ28-SUM($AR330:ED330),ED330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EE330)+EE330>$AQ28,$AQ28-SUM($AR330:EE330),EE330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EF330)+EF330>$AQ28,$AQ28-SUM($AR330:EF330),EF330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EG330)+EG330>$AQ28,$AQ28-SUM($AR330:EG330),EG330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EH330)+EH330>$AQ28,$AQ28-SUM($AR330:EH330),EH330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EI330)+EI330>$AQ28,$AQ28-SUM($AR330:EI330),EI330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EJ330)+EJ330>$AQ28,$AQ28-SUM($AR330:EJ330),EJ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EK330)+EK330>$AQ28,$AQ28-SUM($AR330:EK330),EK330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EL330)+EL330>$AQ28,$AQ28-SUM($AR330:EL330),EL330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EM330)+EM330>$AQ28,$AQ28-SUM($AR330:EM330),EM330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EN330)+EN330>$AQ28,$AQ28-SUM($AR330:EN330),EN330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EO330)+EO330>$AQ28,$AQ28-SUM($AR330:EO330),EO330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EP330)+EP330>$AQ28,$AQ28-SUM($AR330:EP330),EP330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EQ330)+EQ330>$AQ28,$AQ28-SUM($AR330:EQ330),EQ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:ER330)+ER330>$AQ28,$AQ28-SUM($AR330:ER330),ER330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:ES330)+ES330>$AQ28,$AQ28-SUM($AR330:ES330),ES330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:ET330)+ET330>$AQ28,$AQ28-SUM($AR330:ET330),ET330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EU330)+EU330>$AQ28,$AQ28-SUM($AR330:EU330),EU330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EV330)+EV330>$AQ28,$AQ28-SUM($AR330:EV330),EV330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EW330)+EW330>$AQ28,$AQ28-SUM($AR330:EW330),EW330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EX330)+EX330>$AQ28,$AQ28-SUM($AR330:EX330),EX330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EY330)+EY330>$AQ28,$AQ28-SUM($AR330:EY330),EY330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:EZ330)+EZ330>$AQ28,$AQ28-SUM($AR330:EZ330),EZ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FA330)+FA330>$AQ28,$AQ28-SUM($AR330:FA330),FA330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FB330)+FB330>$AQ28,$AQ28-SUM($AR330:FB330),FB330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FC330)+FC330>$AQ28,$AQ28-SUM($AR330:FC330),FC330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FD330)+FD330>$AQ28,$AQ28-SUM($AR330:FD330),FD330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FE330)+FE330>$AQ28,$AQ28-SUM($AR330:FE330),FE330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FF330)+FF330>$AQ28,$AQ28-SUM($AR330:FF330),FF330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FG330)+FG330>$AQ28,$AQ28-SUM($AR330:FG330),FG330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FH330)+FH330>$AQ28,$AQ28-SUM($AR330:FH330),FH330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FI330)+FI330>$AQ28,$AQ28-SUM($AR330:FI330),FI330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FJ330)+FJ330>$AQ28,$AQ28-SUM($AR330:FJ330),FJ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FK330)+FK330>$AQ28,$AQ28-SUM($AR330:FK330),FK330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FL330)+FL330>$AQ28,$AQ28-SUM($AR330:FL330),FL330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FM330)+FM330>$AQ28,$AQ28-SUM($AR330:FM330),FM330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FN330)+FN330>$AQ28,$AQ28-SUM($AR330:FN330),FN330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FO330)+FO330>$AQ28,$AQ28-SUM($AR330:FO330),FO330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FP330)+FP330>$AQ28,$AQ28-SUM($AR330:FP330),FP330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FQ330)+FQ330>$AQ28,$AQ28-SUM($AR330:FQ330),FQ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FR330)+FR330>$AQ28,$AQ28-SUM($AR330:FR330),FR330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FS330)+FS330>$AQ28,$AQ28-SUM($AR330:FS330),FS330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FT330)+FT330>$AQ28,$AQ28-SUM($AR330:FT330),FT330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FU330)+FU330>$AQ28,$AQ28-SUM($AR330:FU330),FU330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FV330)+FV330>$AQ28,$AQ28-SUM($AR330:FV330),FV330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FW330)+FW330>$AQ28,$AQ28-SUM($AR330:FW330),FW330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FX330)+FX330>$AQ28,$AQ28-SUM($AR330:FX330),FX330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FY330)+FY330>$AQ28,$AQ28-SUM($AR330:FY330),FY330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:FZ330)+FZ330>$AQ28,$AQ28-SUM($AR330:FZ330),FZ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GA330)+GA330>$AQ28,$AQ28-SUM($AR330:GA330),GA330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GB330)+GB330>$AQ28,$AQ28-SUM($AR330:GB330),GB330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GC330)+GC330>$AQ28,$AQ28-SUM($AR330:GC330),GC330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GD330)+GD330>$AQ28,$AQ28-SUM($AR330:GD330),GD330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GE330)+GE330>$AQ28,$AQ28-SUM($AR330:GE330),GE330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GF330)+GF330>$AQ28,$AQ28-SUM($AR330:GF330),GF330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GG330)+GG330>$AQ28,$AQ28-SUM($AR330:GG330),GG330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GH330)+GH330>$AQ28,$AQ28-SUM($AR330:GH330),GH330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GI330)+GI330>$AQ28,$AQ28-SUM($AR330:GI330),GI330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GJ330)+GJ330>$AQ28,$AQ28-SUM($AR330:GJ330),GJ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GK330)+GK330>$AQ28,$AQ28-SUM($AR330:GK330),GK330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GL330)+GL330>$AQ28,$AQ28-SUM($AR330:GL330),GL330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GM330)+GM330>$AQ28,$AQ28-SUM($AR330:GM330),GM330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GN330)+GN330>$AQ28,$AQ28-SUM($AR330:GN330),GN330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GO330)+GO330>$AQ28,$AQ28-SUM($AR330:GO330),GO330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GP330)+GP330>$AQ28,$AQ28-SUM($AR330:GP330),GP330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GQ330)+GQ330>$AQ28,$AQ28-SUM($AR330:GQ330),GQ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GR330)+GR330>$AQ28,$AQ28-SUM($AR330:GR330),GR330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GS330)+GS330>$AQ28,$AQ28-SUM($AR330:GS330),GS330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GT330)+GT330>$AQ28,$AQ28-SUM($AR330:GT330),GT330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GU330)+GU330>$AQ28,$AQ28-SUM($AR330:GU330),GU330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GV330)+GV330>$AQ28,$AQ28-SUM($AR330:GV330),GV330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GW330)+GW330>$AQ28,$AQ28-SUM($AR330:GW330),GW330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GX330)+GX330>$AQ28,$AQ28-SUM($AR330:GX330),GX330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GY330)+GY330>$AQ28,$AQ28-SUM($AR330:GY330),GY330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:GZ330)+GZ330>$AQ28,$AQ28-SUM($AR330:GZ330),GZ330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:HA330)+HA330>$AQ28,$AQ28-SUM($AR330:HA330),HA330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:HB330)+HB330>$AQ28,$AQ28-SUM($AR330:HB330),HB330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:HC330)+HC330>$AQ28,$AQ28-SUM($AR330:HC330),HC330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:HD330)+HD330>$AQ28,$AQ28-SUM($AR330:HD330),HD330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:HE330)+HE330>$AQ28,$AQ28-SUM($AR330:HE330),HE330),0)","v":-3.4694469519536142E-17},{"$f":"IF($AR330>0,IF(SUM($AR330:HF330)+HF330>$AQ28,$AQ28-SUM($AR330:HF330),HF330),0)","v":-3.4694469519536142E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AR331>0,IF(SUM($AR331:AR331)+AR331>$AQ29,$AQ29-SUM($AR331:AR331),AR331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AS331)+AS331>$AQ29,$AQ29-SUM($AR331:AS331),AS331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AT331)+AT331>$AQ29,$AQ29-SUM($AR331:AT331),AT331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AU331)+AU331>$AQ29,$AQ29-SUM($AR331:AU331),AU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AV331)+AV331>$AQ29,$AQ29-SUM($AR331:AV331),AV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AW331)+AW331>$AQ29,$AQ29-SUM($AR331:AW331),AW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AX331)+AX331>$AQ29,$AQ29-SUM($AR331:AX331),AX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AY331)+AY331>$AQ29,$AQ29-SUM($AR331:AY331),AY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:AZ331)+AZ331>$AQ29,$AQ29-SUM($AR331:AZ331),AZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BA331)+BA331>$AQ29,$AQ29-SUM($AR331:BA331),BA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BB331)+BB331>$AQ29,$AQ29-SUM($AR331:BB331),BB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BC331)+BC331>$AQ29,$AQ29-SUM($AR331:BC331),BC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BD331)+BD331>$AQ29,$AQ29-SUM($AR331:BD331),BD331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BE331)+BE331>$AQ29,$AQ29-SUM($AR331:BE331),BE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BF331)+BF331>$AQ29,$AQ29-SUM($AR331:BF331),BF331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BG331)+BG331>$AQ29,$AQ29-SUM($AR331:BG331),BG331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BH331)+BH331>$AQ29,$AQ29-SUM($AR331:BH331),BH331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BI331)+BI331>$AQ29,$AQ29-SUM($AR331:BI331),BI331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BJ331)+BJ331>$AQ29,$AQ29-SUM($AR331:BJ331),BJ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BK331)+BK331>$AQ29,$AQ29-SUM($AR331:BK331),BK331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BL331)+BL331>$AQ29,$AQ29-SUM($AR331:BL331),BL331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BM331)+BM331>$AQ29,$AQ29-SUM($AR331:BM331),BM331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BN331)+BN331>$AQ29,$AQ29-SUM($AR331:BN331),BN331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BO331)+BO331>$AQ29,$AQ29-SUM($AR331:BO331),BO331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BP331)+BP331>$AQ29,$AQ29-SUM($AR331:BP331),BP331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BQ331)+BQ331>$AQ29,$AQ29-SUM($AR331:BQ331),BQ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BR331)+BR331>$AQ29,$AQ29-SUM($AR331:BR331),BR331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BS331)+BS331>$AQ29,$AQ29-SUM($AR331:BS331),BS331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BT331)+BT331>$AQ29,$AQ29-SUM($AR331:BT331),BT331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BU331)+BU331>$AQ29,$AQ29-SUM($AR331:BU331),BU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BV331)+BV331>$AQ29,$AQ29-SUM($AR331:BV331),BV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BW331)+BW331>$AQ29,$AQ29-SUM($AR331:BW331),BW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BX331)+BX331>$AQ29,$AQ29-SUM($AR331:BX331),BX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BY331)+BY331>$AQ29,$AQ29-SUM($AR331:BY331),BY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:BZ331)+BZ331>$AQ29,$AQ29-SUM($AR331:BZ331),BZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CA331)+CA331>$AQ29,$AQ29-SUM($AR331:CA331),CA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CB331)+CB331>$AQ29,$AQ29-SUM($AR331:CB331),CB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CC331)+CC331>$AQ29,$AQ29-SUM($AR331:CC331),CC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CD331)+CD331>$AQ29,$AQ29-SUM($AR331:CD331),CD331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CE331)+CE331>$AQ29,$AQ29-SUM($AR331:CE331),CE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CF331)+CF331>$AQ29,$AQ29-SUM($AR331:CF331),CF331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CG331)+CG331>$AQ29,$AQ29-SUM($AR331:CG331),CG331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CH331)+CH331>$AQ29,$AQ29-SUM($AR331:CH331),CH331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CI331)+CI331>$AQ29,$AQ29-SUM($AR331:CI331),CI331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CJ331)+CJ331>$AQ29,$AQ29-SUM($AR331:CJ331),CJ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CK331)+CK331>$AQ29,$AQ29-SUM($AR331:CK331),CK331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CL331)+CL331>$AQ29,$AQ29-SUM($AR331:CL331),CL331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CM331)+CM331>$AQ29,$AQ29-SUM($AR331:CM331),CM331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CN331)+CN331>$AQ29,$AQ29-SUM($AR331:CN331),CN331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CO331)+CO331>$AQ29,$AQ29-SUM($AR331:CO331),CO331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CP331)+CP331>$AQ29,$AQ29-SUM($AR331:CP331),CP331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CQ331)+CQ331>$AQ29,$AQ29-SUM($AR331:CQ331),CQ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CR331)+CR331>$AQ29,$AQ29-SUM($AR331:CR331),CR331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CS331)+CS331>$AQ29,$AQ29-SUM($AR331:CS331),CS331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CT331)+CT331>$AQ29,$AQ29-SUM($AR331:CT331),CT331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CU331)+CU331>$AQ29,$AQ29-SUM($AR331:CU331),CU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CV331)+CV331>$AQ29,$AQ29-SUM($AR331:CV331),CV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CW331)+CW331>$AQ29,$AQ29-SUM($AR331:CW331),CW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CX331)+CX331>$AQ29,$AQ29-SUM($AR331:CX331),CX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CY331)+CY331>$AQ29,$AQ29-SUM($AR331:CY331),CY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:CZ331)+CZ331>$AQ29,$AQ29-SUM($AR331:CZ331),CZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DA331)+DA331>$AQ29,$AQ29-SUM($AR331:DA331),DA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DB331)+DB331>$AQ29,$AQ29-SUM($AR331:DB331),DB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DC331)+DC331>$AQ29,$AQ29-SUM($AR331:DC331),DC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DD331)+DD331>$AQ29,$AQ29-SUM($AR331:DD331),DD331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DE331)+DE331>$AQ29,$AQ29-SUM($AR331:DE331),DE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DF331)+DF331>$AQ29,$AQ29-SUM($AR331:DF331),DF331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DG331)+DG331>$AQ29,$AQ29-SUM($AR331:DG331),DG331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DH331)+DH331>$AQ29,$AQ29-SUM($AR331:DH331),DH331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DI331)+DI331>$AQ29,$AQ29-SUM($AR331:DI331),DI331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DJ331)+DJ331>$AQ29,$AQ29-SUM($AR331:DJ331),DJ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DK331)+DK331>$AQ29,$AQ29-SUM($AR331:DK331),DK331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DL331)+DL331>$AQ29,$AQ29-SUM($AR331:DL331),DL331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DM331)+DM331>$AQ29,$AQ29-SUM($AR331:DM331),DM331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DN331)+DN331>$AQ29,$AQ29-SUM($AR331:DN331),DN331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DO331)+DO331>$AQ29,$AQ29-SUM($AR331:DO331),DO331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DP331)+DP331>$AQ29,$AQ29-SUM($AR331:DP331),DP331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DQ331)+DQ331>$AQ29,$AQ29-SUM($AR331:DQ331),DQ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DR331)+DR331>$AQ29,$AQ29-SUM($AR331:DR331),DR331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DS331)+DS331>$AQ29,$AQ29-SUM($AR331:DS331),DS331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DT331)+DT331>$AQ29,$AQ29-SUM($AR331:DT331),DT331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DU331)+DU331>$AQ29,$AQ29-SUM($AR331:DU331),DU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DV331)+DV331>$AQ29,$AQ29-SUM($AR331:DV331),DV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DW331)+DW331>$AQ29,$AQ29-SUM($AR331:DW331),DW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DX331)+DX331>$AQ29,$AQ29-SUM($AR331:DX331),DX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DY331)+DY331>$AQ29,$AQ29-SUM($AR331:DY331),DY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:DZ331)+DZ331>$AQ29,$AQ29-SUM($AR331:DZ331),DZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EA331)+EA331>$AQ29,$AQ29-SUM($AR331:EA331),EA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EB331)+EB331>$AQ29,$AQ29-SUM($AR331:EB331),EB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EC331)+EC331>$AQ29,$AQ29-SUM($AR331:EC331),EC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:ED331)+ED331>$AQ29,$AQ29-SUM($AR331:ED331),ED331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EE331)+EE331>$AQ29,$AQ29-SUM($AR331:EE331),EE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EF331)+EF331>$AQ29,$AQ29-SUM($AR331:EF331),EF331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EG331)+EG331>$AQ29,$AQ29-SUM($AR331:EG331),EG331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EH331)+EH331>$AQ29,$AQ29-SUM($AR331:EH331),EH331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EI331)+EI331>$AQ29,$AQ29-SUM($AR331:EI331),EI331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EJ331)+EJ331>$AQ29,$AQ29-SUM($AR331:EJ331),EJ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EK331)+EK331>$AQ29,$AQ29-SUM($AR331:EK331),EK331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EL331)+EL331>$AQ29,$AQ29-SUM($AR331:EL331),EL331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EM331)+EM331>$AQ29,$AQ29-SUM($AR331:EM331),EM331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EN331)+EN331>$AQ29,$AQ29-SUM($AR331:EN331),EN331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EO331)+EO331>$AQ29,$AQ29-SUM($AR331:EO331),EO331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EP331)+EP331>$AQ29,$AQ29-SUM($AR331:EP331),EP331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EQ331)+EQ331>$AQ29,$AQ29-SUM($AR331:EQ331),EQ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:ER331)+ER331>$AQ29,$AQ29-SUM($AR331:ER331),ER331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:ES331)+ES331>$AQ29,$AQ29-SUM($AR331:ES331),ES331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:ET331)+ET331>$AQ29,$AQ29-SUM($AR331:ET331),ET331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EU331)+EU331>$AQ29,$AQ29-SUM($AR331:EU331),EU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EV331)+EV331>$AQ29,$AQ29-SUM($AR331:EV331),EV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EW331)+EW331>$AQ29,$AQ29-SUM($AR331:EW331),EW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EX331)+EX331>$AQ29,$AQ29-SUM($AR331:EX331),EX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EY331)+EY331>$AQ29,$AQ29-SUM($AR331:EY331),EY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:EZ331)+EZ331>$AQ29,$AQ29-SUM($AR331:EZ331),EZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FA331)+FA331>$AQ29,$AQ29-SUM($AR331:FA331),FA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FB331)+FB331>$AQ29,$AQ29-SUM($AR331:FB331),FB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FC331)+FC331>$AQ29,$AQ29-SUM($AR331:FC331),FC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FD331)+FD331>$AQ29,$AQ29-SUM($AR331:FD331),FD331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FE331)+FE331>$AQ29,$AQ29-SUM($AR331:FE331),FE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FF331)+FF331>$AQ29,$AQ29-SUM($AR331:FF331),FF331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FG331)+FG331>$AQ29,$AQ29-SUM($AR331:FG331),FG331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FH331)+FH331>$AQ29,$AQ29-SUM($AR331:FH331),FH331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FI331)+FI331>$AQ29,$AQ29-SUM($AR331:FI331),FI331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FJ331)+FJ331>$AQ29,$AQ29-SUM($AR331:FJ331),FJ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FK331)+FK331>$AQ29,$AQ29-SUM($AR331:FK331),FK331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FL331)+FL331>$AQ29,$AQ29-SUM($AR331:FL331),FL331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FM331)+FM331>$AQ29,$AQ29-SUM($AR331:FM331),FM331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FN331)+FN331>$AQ29,$AQ29-SUM($AR331:FN331),FN331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FO331)+FO331>$AQ29,$AQ29-SUM($AR331:FO331),FO331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FP331)+FP331>$AQ29,$AQ29-SUM($AR331:FP331),FP331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FQ331)+FQ331>$AQ29,$AQ29-SUM($AR331:FQ331),FQ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FR331)+FR331>$AQ29,$AQ29-SUM($AR331:FR331),FR331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FS331)+FS331>$AQ29,$AQ29-SUM($AR331:FS331),FS331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FT331)+FT331>$AQ29,$AQ29-SUM($AR331:FT331),FT331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FU331)+FU331>$AQ29,$AQ29-SUM($AR331:FU331),FU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FV331)+FV331>$AQ29,$AQ29-SUM($AR331:FV331),FV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FW331)+FW331>$AQ29,$AQ29-SUM($AR331:FW331),FW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FX331)+FX331>$AQ29,$AQ29-SUM($AR331:FX331),FX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FY331)+FY331>$AQ29,$AQ29-SUM($AR331:FY331),FY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:FZ331)+FZ331>$AQ29,$AQ29-SUM($AR331:FZ331),FZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GA331)+GA331>$AQ29,$AQ29-SUM($AR331:GA331),GA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GB331)+GB331>$AQ29,$AQ29-SUM($AR331:GB331),GB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GC331)+GC331>$AQ29,$AQ29-SUM($AR331:GC331),GC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GD331)+GD331>$AQ29,$AQ29-SUM($AR331:GD331),GD331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GE331)+GE331>$AQ29,$AQ29-SUM($AR331:GE331),GE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GF331)+GF331>$AQ29,$AQ29-SUM($AR331:GF331),GF331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GG331)+GG331>$AQ29,$AQ29-SUM($AR331:GG331),GG331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GH331)+GH331>$AQ29,$AQ29-SUM($AR331:GH331),GH331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GI331)+GI331>$AQ29,$AQ29-SUM($AR331:GI331),GI331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GJ331)+GJ331>$AQ29,$AQ29-SUM($AR331:GJ331),GJ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GK331)+GK331>$AQ29,$AQ29-SUM($AR331:GK331),GK331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GL331)+GL331>$AQ29,$AQ29-SUM($AR331:GL331),GL331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GM331)+GM331>$AQ29,$AQ29-SUM($AR331:GM331),GM331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GN331)+GN331>$AQ29,$AQ29-SUM($AR331:GN331),GN331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GO331)+GO331>$AQ29,$AQ29-SUM($AR331:GO331),GO331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GP331)+GP331>$AQ29,$AQ29-SUM($AR331:GP331),GP331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GQ331)+GQ331>$AQ29,$AQ29-SUM($AR331:GQ331),GQ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GR331)+GR331>$AQ29,$AQ29-SUM($AR331:GR331),GR331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GS331)+GS331>$AQ29,$AQ29-SUM($AR331:GS331),GS331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GT331)+GT331>$AQ29,$AQ29-SUM($AR331:GT331),GT331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GU331)+GU331>$AQ29,$AQ29-SUM($AR331:GU331),GU331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GV331)+GV331>$AQ29,$AQ29-SUM($AR331:GV331),GV331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GW331)+GW331>$AQ29,$AQ29-SUM($AR331:GW331),GW331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GX331)+GX331>$AQ29,$AQ29-SUM($AR331:GX331),GX331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GY331)+GY331>$AQ29,$AQ29-SUM($AR331:GY331),GY331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:GZ331)+GZ331>$AQ29,$AQ29-SUM($AR331:GZ331),GZ331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:HA331)+HA331>$AQ29,$AQ29-SUM($AR331:HA331),HA331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:HB331)+HB331>$AQ29,$AQ29-SUM($AR331:HB331),HB331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:HC331)+HC331>$AQ29,$AQ29-SUM($AR331:HC331),HC331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:HD331)+HD331>$AQ29,$AQ29-SUM($AR331:HD331),HD331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:HE331)+HE331>$AQ29,$AQ29-SUM($AR331:HE331),HE331),0)","v":0},{"$f":"IF($AR331>0,IF(SUM($AR331:HF331)+HF331>$AQ29,$AQ29-SUM($AR331:HF331),HF331),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000001E-5,{"$f":"IF($AR332>0,IF(SUM($AR332:AR332)+AR332>$AQ30,$AQ30-SUM($AR332:AR332),AR332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AS332)+AS332>$AQ30,$AQ30-SUM($AR332:AS332),AS332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AT332)+AT332>$AQ30,$AQ30-SUM($AR332:AT332),AT332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AU332)+AU332>$AQ30,$AQ30-SUM($AR332:AU332),AU332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AV332)+AV332>$AQ30,$AQ30-SUM($AR332:AV332),AV332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AW332)+AW332>$AQ30,$AQ30-SUM($AR332:AW332),AW332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AX332)+AX332>$AQ30,$AQ30-SUM($AR332:AX332),AX332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AY332)+AY332>$AQ30,$AQ30-SUM($AR332:AY332),AY332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:AZ332)+AZ332>$AQ30,$AQ30-SUM($AR332:AZ332),AZ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BA332)+BA332>$AQ30,$AQ30-SUM($AR332:BA332),BA332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BB332)+BB332>$AQ30,$AQ30-SUM($AR332:BB332),BB332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BC332)+BC332>$AQ30,$AQ30-SUM($AR332:BC332),BC332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BD332)+BD332>$AQ30,$AQ30-SUM($AR332:BD332),BD332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BE332)+BE332>$AQ30,$AQ30-SUM($AR332:BE332),BE332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BF332)+BF332>$AQ30,$AQ30-SUM($AR332:BF332),BF332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BG332)+BG332>$AQ30,$AQ30-SUM($AR332:BG332),BG332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BH332)+BH332>$AQ30,$AQ30-SUM($AR332:BH332),BH332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BI332)+BI332>$AQ30,$AQ30-SUM($AR332:BI332),BI332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BJ332)+BJ332>$AQ30,$AQ30-SUM($AR332:BJ332),BJ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BK332)+BK332>$AQ30,$AQ30-SUM($AR332:BK332),BK332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BL332)+BL332>$AQ30,$AQ30-SUM($AR332:BL332),BL332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BM332)+BM332>$AQ30,$AQ30-SUM($AR332:BM332),BM332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BN332)+BN332>$AQ30,$AQ30-SUM($AR332:BN332),BN332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BO332)+BO332>$AQ30,$AQ30-SUM($AR332:BO332),BO332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BP332)+BP332>$AQ30,$AQ30-SUM($AR332:BP332),BP332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BQ332)+BQ332>$AQ30,$AQ30-SUM($AR332:BQ332),BQ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BR332)+BR332>$AQ30,$AQ30-SUM($AR332:BR332),BR332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BS332)+BS332>$AQ30,$AQ30-SUM($AR332:BS332),BS332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BT332)+BT332>$AQ30,$AQ30-SUM($AR332:BT332),BT332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BU332)+BU332>$AQ30,$AQ30-SUM($AR332:BU332),BU332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BV332)+BV332>$AQ30,$AQ30-SUM($AR332:BV332),BV332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BW332)+BW332>$AQ30,$AQ30-SUM($AR332:BW332),BW332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BX332)+BX332>$AQ30,$AQ30-SUM($AR332:BX332),BX332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BY332)+BY332>$AQ30,$AQ30-SUM($AR332:BY332),BY332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:BZ332)+BZ332>$AQ30,$AQ30-SUM($AR332:BZ332),BZ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CA332)+CA332>$AQ30,$AQ30-SUM($AR332:CA332),CA332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CB332)+CB332>$AQ30,$AQ30-SUM($AR332:CB332),CB332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CC332)+CC332>$AQ30,$AQ30-SUM($AR332:CC332),CC332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CD332)+CD332>$AQ30,$AQ30-SUM($AR332:CD332),CD332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CE332)+CE332>$AQ30,$AQ30-SUM($AR332:CE332),CE332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CF332)+CF332>$AQ30,$AQ30-SUM($AR332:CF332),CF332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CG332)+CG332>$AQ30,$AQ30-SUM($AR332:CG332),CG332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CH332)+CH332>$AQ30,$AQ30-SUM($AR332:CH332),CH332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CI332)+CI332>$AQ30,$AQ30-SUM($AR332:CI332),CI332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CJ332)+CJ332>$AQ30,$AQ30-SUM($AR332:CJ332),CJ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CK332)+CK332>$AQ30,$AQ30-SUM($AR332:CK332),CK332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CL332)+CL332>$AQ30,$AQ30-SUM($AR332:CL332),CL332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CM332)+CM332>$AQ30,$AQ30-SUM($AR332:CM332),CM332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CN332)+CN332>$AQ30,$AQ30-SUM($AR332:CN332),CN332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CO332)+CO332>$AQ30,$AQ30-SUM($AR332:CO332),CO332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CP332)+CP332>$AQ30,$AQ30-SUM($AR332:CP332),CP332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CQ332)+CQ332>$AQ30,$AQ30-SUM($AR332:CQ332),CQ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CR332)+CR332>$AQ30,$AQ30-SUM($AR332:CR332),CR332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CS332)+CS332>$AQ30,$AQ30-SUM($AR332:CS332),CS332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CT332)+CT332>$AQ30,$AQ30-SUM($AR332:CT332),CT332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CU332)+CU332>$AQ30,$AQ30-SUM($AR332:CU332),CU332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CV332)+CV332>$AQ30,$AQ30-SUM($AR332:CV332),CV332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CW332)+CW332>$AQ30,$AQ30-SUM($AR332:CW332),CW332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CX332)+CX332>$AQ30,$AQ30-SUM($AR332:CX332),CX332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CY332)+CY332>$AQ30,$AQ30-SUM($AR332:CY332),CY332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:CZ332)+CZ332>$AQ30,$AQ30-SUM($AR332:CZ332),CZ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DA332)+DA332>$AQ30,$AQ30-SUM($AR332:DA332),DA332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DB332)+DB332>$AQ30,$AQ30-SUM($AR332:DB332),DB332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DC332)+DC332>$AQ30,$AQ30-SUM($AR332:DC332),DC332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DD332)+DD332>$AQ30,$AQ30-SUM($AR332:DD332),DD332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DE332)+DE332>$AQ30,$AQ30-SUM($AR332:DE332),DE332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DF332)+DF332>$AQ30,$AQ30-SUM($AR332:DF332),DF332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DG332)+DG332>$AQ30,$AQ30-SUM($AR332:DG332),DG332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DH332)+DH332>$AQ30,$AQ30-SUM($AR332:DH332),DH332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DI332)+DI332>$AQ30,$AQ30-SUM($AR332:DI332),DI332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DJ332)+DJ332>$AQ30,$AQ30-SUM($AR332:DJ332),DJ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DK332)+DK332>$AQ30,$AQ30-SUM($AR332:DK332),DK332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DL332)+DL332>$AQ30,$AQ30-SUM($AR332:DL332),DL332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DM332)+DM332>$AQ30,$AQ30-SUM($AR332:DM332),DM332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DN332)+DN332>$AQ30,$AQ30-SUM($AR332:DN332),DN332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DO332)+DO332>$AQ30,$AQ30-SUM($AR332:DO332),DO332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DP332)+DP332>$AQ30,$AQ30-SUM($AR332:DP332),DP332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DQ332)+DQ332>$AQ30,$AQ30-SUM($AR332:DQ332),DQ332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DR332)+DR332>$AQ30,$AQ30-SUM($AR332:DR332),DR332),0)","v":2.7500000000000001E-5},{"$f":"IF($AR332>0,IF(SUM($AR332:DS332)+DS332>$AQ30,$AQ30-SUM($AR332:DS332),DS332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DT332)+DT332>$AQ30,$AQ30-SUM($AR332:DT332),DT332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DU332)+DU332>$AQ30,$AQ30-SUM($AR332:DU332),DU332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DV332)+DV332>$AQ30,$AQ30-SUM($AR332:DV332),DV332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DW332)+DW332>$AQ30,$AQ30-SUM($AR332:DW332),DW332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DX332)+DX332>$AQ30,$AQ30-SUM($AR332:DX332),DX332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DY332)+DY332>$AQ30,$AQ30-SUM($AR332:DY332),DY332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:DZ332)+DZ332>$AQ30,$AQ30-SUM($AR332:DZ332),DZ332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:EA332)+EA332>$AQ30,$AQ30-SUM($AR332:EA332),EA332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:EB332)+EB332>$AQ30,$AQ30-SUM($AR332:EB332),EB332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:EC332)+EC332>$AQ30,$AQ30-SUM($AR332:EC332),EC332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:ED332)+ED332>$AQ30,$AQ30-SUM($AR332:ED332),ED332),0)","v":4.3368086899420177E-19},{"$f":"IF($AR332>0,IF(SUM($AR332:EE332)+EE332>$AQ30,$AQ30-SUM($AR332:EE332),EE332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EF332)+EF332>$AQ30,$AQ30-SUM($AR332:EF332),EF332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EG332)+EG332>$AQ30,$AQ30-SUM($AR332:EG332),EG332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EH332)+EH332>$AQ30,$AQ30-SUM($AR332:EH332),EH332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EI332)+EI332>$AQ30,$AQ30-SUM($AR332:EI332),EI332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EJ332)+EJ332>$AQ30,$AQ30-SUM($AR332:EJ332),EJ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EK332)+EK332>$AQ30,$AQ30-SUM($AR332:EK332),EK332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EL332)+EL332>$AQ30,$AQ30-SUM($AR332:EL332),EL332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EM332)+EM332>$AQ30,$AQ30-SUM($AR332:EM332),EM332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EN332)+EN332>$AQ30,$AQ30-SUM($AR332:EN332),EN332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EO332)+EO332>$AQ30,$AQ30-SUM($AR332:EO332),EO332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EP332)+EP332>$AQ30,$AQ30-SUM($AR332:EP332),EP332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EQ332)+EQ332>$AQ30,$AQ30-SUM($AR332:EQ332),EQ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:ER332)+ER332>$AQ30,$AQ30-SUM($AR332:ER332),ER332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:ES332)+ES332>$AQ30,$AQ30-SUM($AR332:ES332),ES332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:ET332)+ET332>$AQ30,$AQ30-SUM($AR332:ET332),ET332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EU332)+EU332>$AQ30,$AQ30-SUM($AR332:EU332),EU332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EV332)+EV332>$AQ30,$AQ30-SUM($AR332:EV332),EV332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EW332)+EW332>$AQ30,$AQ30-SUM($AR332:EW332),EW332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EX332)+EX332>$AQ30,$AQ30-SUM($AR332:EX332),EX332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EY332)+EY332>$AQ30,$AQ30-SUM($AR332:EY332),EY332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:EZ332)+EZ332>$AQ30,$AQ30-SUM($AR332:EZ332),EZ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FA332)+FA332>$AQ30,$AQ30-SUM($AR332:FA332),FA332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FB332)+FB332>$AQ30,$AQ30-SUM($AR332:FB332),FB332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FC332)+FC332>$AQ30,$AQ30-SUM($AR332:FC332),FC332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FD332)+FD332>$AQ30,$AQ30-SUM($AR332:FD332),FD332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FE332)+FE332>$AQ30,$AQ30-SUM($AR332:FE332),FE332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FF332)+FF332>$AQ30,$AQ30-SUM($AR332:FF332),FF332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FG332)+FG332>$AQ30,$AQ30-SUM($AR332:FG332),FG332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FH332)+FH332>$AQ30,$AQ30-SUM($AR332:FH332),FH332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FI332)+FI332>$AQ30,$AQ30-SUM($AR332:FI332),FI332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FJ332)+FJ332>$AQ30,$AQ30-SUM($AR332:FJ332),FJ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FK332)+FK332>$AQ30,$AQ30-SUM($AR332:FK332),FK332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FL332)+FL332>$AQ30,$AQ30-SUM($AR332:FL332),FL332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FM332)+FM332>$AQ30,$AQ30-SUM($AR332:FM332),FM332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FN332)+FN332>$AQ30,$AQ30-SUM($AR332:FN332),FN332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FO332)+FO332>$AQ30,$AQ30-SUM($AR332:FO332),FO332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FP332)+FP332>$AQ30,$AQ30-SUM($AR332:FP332),FP332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FQ332)+FQ332>$AQ30,$AQ30-SUM($AR332:FQ332),FQ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FR332)+FR332>$AQ30,$AQ30-SUM($AR332:FR332),FR332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FS332)+FS332>$AQ30,$AQ30-SUM($AR332:FS332),FS332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FT332)+FT332>$AQ30,$AQ30-SUM($AR332:FT332),FT332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FU332)+FU332>$AQ30,$AQ30-SUM($AR332:FU332),FU332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FV332)+FV332>$AQ30,$AQ30-SUM($AR332:FV332),FV332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FW332)+FW332>$AQ30,$AQ30-SUM($AR332:FW332),FW332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FX332)+FX332>$AQ30,$AQ30-SUM($AR332:FX332),FX332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FY332)+FY332>$AQ30,$AQ30-SUM($AR332:FY332),FY332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:FZ332)+FZ332>$AQ30,$AQ30-SUM($AR332:FZ332),FZ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GA332)+GA332>$AQ30,$AQ30-SUM($AR332:GA332),GA332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GB332)+GB332>$AQ30,$AQ30-SUM($AR332:GB332),GB332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GC332)+GC332>$AQ30,$AQ30-SUM($AR332:GC332),GC332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GD332)+GD332>$AQ30,$AQ30-SUM($AR332:GD332),GD332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GE332)+GE332>$AQ30,$AQ30-SUM($AR332:GE332),GE332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GF332)+GF332>$AQ30,$AQ30-SUM($AR332:GF332),GF332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GG332)+GG332>$AQ30,$AQ30-SUM($AR332:GG332),GG332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GH332)+GH332>$AQ30,$AQ30-SUM($AR332:GH332),GH332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GI332)+GI332>$AQ30,$AQ30-SUM($AR332:GI332),GI332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GJ332)+GJ332>$AQ30,$AQ30-SUM($AR332:GJ332),GJ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GK332)+GK332>$AQ30,$AQ30-SUM($AR332:GK332),GK332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GL332)+GL332>$AQ30,$AQ30-SUM($AR332:GL332),GL332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GM332)+GM332>$AQ30,$AQ30-SUM($AR332:GM332),GM332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GN332)+GN332>$AQ30,$AQ30-SUM($AR332:GN332),GN332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GO332)+GO332>$AQ30,$AQ30-SUM($AR332:GO332),GO332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GP332)+GP332>$AQ30,$AQ30-SUM($AR332:GP332),GP332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GQ332)+GQ332>$AQ30,$AQ30-SUM($AR332:GQ332),GQ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GR332)+GR332>$AQ30,$AQ30-SUM($AR332:GR332),GR332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GS332)+GS332>$AQ30,$AQ30-SUM($AR332:GS332),GS332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GT332)+GT332>$AQ30,$AQ30-SUM($AR332:GT332),GT332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GU332)+GU332>$AQ30,$AQ30-SUM($AR332:GU332),GU332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GV332)+GV332>$AQ30,$AQ30-SUM($AR332:GV332),GV332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GW332)+GW332>$AQ30,$AQ30-SUM($AR332:GW332),GW332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GX332)+GX332>$AQ30,$AQ30-SUM($AR332:GX332),GX332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GY332)+GY332>$AQ30,$AQ30-SUM($AR332:GY332),GY332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:GZ332)+GZ332>$AQ30,$AQ30-SUM($AR332:GZ332),GZ332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:HA332)+HA332>$AQ30,$AQ30-SUM($AR332:HA332),HA332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:HB332)+HB332>$AQ30,$AQ30-SUM($AR332:HB332),HB332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:HC332)+HC332>$AQ30,$AQ30-SUM($AR332:HC332),HC332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:HD332)+HD332>$AQ30,$AQ30-SUM($AR332:HD332),HD332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:HE332)+HE332>$AQ30,$AQ30-SUM($AR332:HE332),HE332),0)","v":-4.7704895589362195E-18},{"$f":"IF($AR332>0,IF(SUM($AR332:HF332)+HF332>$AQ30,$AQ30-SUM($AR332:HF332),HF332),0)","v":-4.7704895589362195E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907500000015E-3,{"$f":"IF($AR333>0,IF(SUM($AR333:AR333)+AR333>$AQ31,$AQ31-SUM($AR333:AR333),AR333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AS333)+AS333>$AQ31,$AQ31-SUM($AR333:AS333),AS333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AT333)+AT333>$AQ31,$AQ31-SUM($AR333:AT333),AT333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AU333)+AU333>$AQ31,$AQ31-SUM($AR333:AU333),AU333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AV333)+AV333>$AQ31,$AQ31-SUM($AR333:AV333),AV333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AW333)+AW333>$AQ31,$AQ31-SUM($AR333:AW333),AW333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AX333)+AX333>$AQ31,$AQ31-SUM($AR333:AX333),AX333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AY333)+AY333>$AQ31,$AQ31-SUM($AR333:AY333),AY333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:AZ333)+AZ333>$AQ31,$AQ31-SUM($AR333:AZ333),AZ333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BA333)+BA333>$AQ31,$AQ31-SUM($AR333:BA333),BA333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BB333)+BB333>$AQ31,$AQ31-SUM($AR333:BB333),BB333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BC333)+BC333>$AQ31,$AQ31-SUM($AR333:BC333),BC333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BD333)+BD333>$AQ31,$AQ31-SUM($AR333:BD333),BD333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BE333)+BE333>$AQ31,$AQ31-SUM($AR333:BE333),BE333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BF333)+BF333>$AQ31,$AQ31-SUM($AR333:BF333),BF333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BG333)+BG333>$AQ31,$AQ31-SUM($AR333:BG333),BG333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BH333)+BH333>$AQ31,$AQ31-SUM($AR333:BH333),BH333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BI333)+BI333>$AQ31,$AQ31-SUM($AR333:BI333),BI333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BJ333)+BJ333>$AQ31,$AQ31-SUM($AR333:BJ333),BJ333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BK333)+BK333>$AQ31,$AQ31-SUM($AR333:BK333),BK333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BL333)+BL333>$AQ31,$AQ31-SUM($AR333:BL333),BL333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BM333)+BM333>$AQ31,$AQ31-SUM($AR333:BM333),BM333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BN333)+BN333>$AQ31,$AQ31-SUM($AR333:BN333),BN333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BO333)+BO333>$AQ31,$AQ31-SUM($AR333:BO333),BO333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BP333)+BP333>$AQ31,$AQ31-SUM($AR333:BP333),BP333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BQ333)+BQ333>$AQ31,$AQ31-SUM($AR333:BQ333),BQ333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BR333)+BR333>$AQ31,$AQ31-SUM($AR333:BR333),BR333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BS333)+BS333>$AQ31,$AQ31-SUM($AR333:BS333),BS333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BT333)+BT333>$AQ31,$AQ31-SUM($AR333:BT333),BT333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BU333)+BU333>$AQ31,$AQ31-SUM($AR333:BU333),BU333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BV333)+BV333>$AQ31,$AQ31-SUM($AR333:BV333),BV333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BW333)+BW333>$AQ31,$AQ31-SUM($AR333:BW333),BW333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BX333)+BX333>$AQ31,$AQ31-SUM($AR333:BX333),BX333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BY333)+BY333>$AQ31,$AQ31-SUM($AR333:BY333),BY333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:BZ333)+BZ333>$AQ31,$AQ31-SUM($AR333:BZ333),BZ333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:CA333)+CA333>$AQ31,$AQ31-SUM($AR333:CA333),CA333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:CB333)+CB333>$AQ31,$AQ31-SUM($AR333:CB333),CB333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:CC333)+CC333>$AQ31,$AQ31-SUM($AR333:CC333),CC333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:CD333)+CD333>$AQ31,$AQ31-SUM($AR333:CD333),CD333),0)","v":8.8175907500000015E-3},{"$f":"IF($AR333>0,IF(SUM($AR333:CE333)+CE333>$AQ31,$AQ31-SUM($AR333:CE333),CE333),0)","v":1.6653345369377348E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CF333)+CF333>$AQ31,$AQ31-SUM($AR333:CF333),CF333),0)","v":1.6653345369377348E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CG333)+CG333>$AQ31,$AQ31-SUM($AR333:CG333),CG333),0)","v":1.6653345369377348E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CH333)+CH333>$AQ31,$AQ31-SUM($AR333:CH333),CH333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CI333)+CI333>$AQ31,$AQ31-SUM($AR333:CI333),CI333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CJ333)+CJ333>$AQ31,$AQ31-SUM($AR333:CJ333),CJ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CK333)+CK333>$AQ31,$AQ31-SUM($AR333:CK333),CK333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CL333)+CL333>$AQ31,$AQ31-SUM($AR333:CL333),CL333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CM333)+CM333>$AQ31,$AQ31-SUM($AR333:CM333),CM333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CN333)+CN333>$AQ31,$AQ31-SUM($AR333:CN333),CN333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CO333)+CO333>$AQ31,$AQ31-SUM($AR333:CO333),CO333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CP333)+CP333>$AQ31,$AQ31-SUM($AR333:CP333),CP333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CQ333)+CQ333>$AQ31,$AQ31-SUM($AR333:CQ333),CQ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CR333)+CR333>$AQ31,$AQ31-SUM($AR333:CR333),CR333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CS333)+CS333>$AQ31,$AQ31-SUM($AR333:CS333),CS333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CT333)+CT333>$AQ31,$AQ31-SUM($AR333:CT333),CT333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CU333)+CU333>$AQ31,$AQ31-SUM($AR333:CU333),CU333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CV333)+CV333>$AQ31,$AQ31-SUM($AR333:CV333),CV333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CW333)+CW333>$AQ31,$AQ31-SUM($AR333:CW333),CW333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CX333)+CX333>$AQ31,$AQ31-SUM($AR333:CX333),CX333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CY333)+CY333>$AQ31,$AQ31-SUM($AR333:CY333),CY333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:CZ333)+CZ333>$AQ31,$AQ31-SUM($AR333:CZ333),CZ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DA333)+DA333>$AQ31,$AQ31-SUM($AR333:DA333),DA333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DB333)+DB333>$AQ31,$AQ31-SUM($AR333:DB333),DB333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DC333)+DC333>$AQ31,$AQ31-SUM($AR333:DC333),DC333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DD333)+DD333>$AQ31,$AQ31-SUM($AR333:DD333),DD333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DE333)+DE333>$AQ31,$AQ31-SUM($AR333:DE333),DE333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DF333)+DF333>$AQ31,$AQ31-SUM($AR333:DF333),DF333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DG333)+DG333>$AQ31,$AQ31-SUM($AR333:DG333),DG333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DH333)+DH333>$AQ31,$AQ31-SUM($AR333:DH333),DH333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DI333)+DI333>$AQ31,$AQ31-SUM($AR333:DI333),DI333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DJ333)+DJ333>$AQ31,$AQ31-SUM($AR333:DJ333),DJ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DK333)+DK333>$AQ31,$AQ31-SUM($AR333:DK333),DK333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DL333)+DL333>$AQ31,$AQ31-SUM($AR333:DL333),DL333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DM333)+DM333>$AQ31,$AQ31-SUM($AR333:DM333),DM333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DN333)+DN333>$AQ31,$AQ31-SUM($AR333:DN333),DN333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DO333)+DO333>$AQ31,$AQ31-SUM($AR333:DO333),DO333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DP333)+DP333>$AQ31,$AQ31-SUM($AR333:DP333),DP333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DQ333)+DQ333>$AQ31,$AQ31-SUM($AR333:DQ333),DQ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DR333)+DR333>$AQ31,$AQ31-SUM($AR333:DR333),DR333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DS333)+DS333>$AQ31,$AQ31-SUM($AR333:DS333),DS333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DT333)+DT333>$AQ31,$AQ31-SUM($AR333:DT333),DT333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DU333)+DU333>$AQ31,$AQ31-SUM($AR333:DU333),DU333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DV333)+DV333>$AQ31,$AQ31-SUM($AR333:DV333),DV333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DW333)+DW333>$AQ31,$AQ31-SUM($AR333:DW333),DW333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DX333)+DX333>$AQ31,$AQ31-SUM($AR333:DX333),DX333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DY333)+DY333>$AQ31,$AQ31-SUM($AR333:DY333),DY333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:DZ333)+DZ333>$AQ31,$AQ31-SUM($AR333:DZ333),DZ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EA333)+EA333>$AQ31,$AQ31-SUM($AR333:EA333),EA333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EB333)+EB333>$AQ31,$AQ31-SUM($AR333:EB333),EB333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EC333)+EC333>$AQ31,$AQ31-SUM($AR333:EC333),EC333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:ED333)+ED333>$AQ31,$AQ31-SUM($AR333:ED333),ED333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EE333)+EE333>$AQ31,$AQ31-SUM($AR333:EE333),EE333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EF333)+EF333>$AQ31,$AQ31-SUM($AR333:EF333),EF333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EG333)+EG333>$AQ31,$AQ31-SUM($AR333:EG333),EG333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EH333)+EH333>$AQ31,$AQ31-SUM($AR333:EH333),EH333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EI333)+EI333>$AQ31,$AQ31-SUM($AR333:EI333),EI333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EJ333)+EJ333>$AQ31,$AQ31-SUM($AR333:EJ333),EJ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EK333)+EK333>$AQ31,$AQ31-SUM($AR333:EK333),EK333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EL333)+EL333>$AQ31,$AQ31-SUM($AR333:EL333),EL333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EM333)+EM333>$AQ31,$AQ31-SUM($AR333:EM333),EM333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EN333)+EN333>$AQ31,$AQ31-SUM($AR333:EN333),EN333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EO333)+EO333>$AQ31,$AQ31-SUM($AR333:EO333),EO333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EP333)+EP333>$AQ31,$AQ31-SUM($AR333:EP333),EP333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EQ333)+EQ333>$AQ31,$AQ31-SUM($AR333:EQ333),EQ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:ER333)+ER333>$AQ31,$AQ31-SUM($AR333:ER333),ER333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:ES333)+ES333>$AQ31,$AQ31-SUM($AR333:ES333),ES333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:ET333)+ET333>$AQ31,$AQ31-SUM($AR333:ET333),ET333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EU333)+EU333>$AQ31,$AQ31-SUM($AR333:EU333),EU333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EV333)+EV333>$AQ31,$AQ31-SUM($AR333:EV333),EV333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EW333)+EW333>$AQ31,$AQ31-SUM($AR333:EW333),EW333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EX333)+EX333>$AQ31,$AQ31-SUM($AR333:EX333),EX333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EY333)+EY333>$AQ31,$AQ31-SUM($AR333:EY333),EY333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:EZ333)+EZ333>$AQ31,$AQ31-SUM($AR333:EZ333),EZ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FA333)+FA333>$AQ31,$AQ31-SUM($AR333:FA333),FA333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FB333)+FB333>$AQ31,$AQ31-SUM($AR333:FB333),FB333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FC333)+FC333>$AQ31,$AQ31-SUM($AR333:FC333),FC333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FD333)+FD333>$AQ31,$AQ31-SUM($AR333:FD333),FD333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FE333)+FE333>$AQ31,$AQ31-SUM($AR333:FE333),FE333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FF333)+FF333>$AQ31,$AQ31-SUM($AR333:FF333),FF333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FG333)+FG333>$AQ31,$AQ31-SUM($AR333:FG333),FG333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FH333)+FH333>$AQ31,$AQ31-SUM($AR333:FH333),FH333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FI333)+FI333>$AQ31,$AQ31-SUM($AR333:FI333),FI333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FJ333)+FJ333>$AQ31,$AQ31-SUM($AR333:FJ333),FJ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FK333)+FK333>$AQ31,$AQ31-SUM($AR333:FK333),FK333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FL333)+FL333>$AQ31,$AQ31-SUM($AR333:FL333),FL333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FM333)+FM333>$AQ31,$AQ31-SUM($AR333:FM333),FM333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FN333)+FN333>$AQ31,$AQ31-SUM($AR333:FN333),FN333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FO333)+FO333>$AQ31,$AQ31-SUM($AR333:FO333),FO333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FP333)+FP333>$AQ31,$AQ31-SUM($AR333:FP333),FP333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FQ333)+FQ333>$AQ31,$AQ31-SUM($AR333:FQ333),FQ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FR333)+FR333>$AQ31,$AQ31-SUM($AR333:FR333),FR333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FS333)+FS333>$AQ31,$AQ31-SUM($AR333:FS333),FS333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FT333)+FT333>$AQ31,$AQ31-SUM($AR333:FT333),FT333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FU333)+FU333>$AQ31,$AQ31-SUM($AR333:FU333),FU333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FV333)+FV333>$AQ31,$AQ31-SUM($AR333:FV333),FV333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FW333)+FW333>$AQ31,$AQ31-SUM($AR333:FW333),FW333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FX333)+FX333>$AQ31,$AQ31-SUM($AR333:FX333),FX333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FY333)+FY333>$AQ31,$AQ31-SUM($AR333:FY333),FY333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:FZ333)+FZ333>$AQ31,$AQ31-SUM($AR333:FZ333),FZ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GA333)+GA333>$AQ31,$AQ31-SUM($AR333:GA333),GA333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GB333)+GB333>$AQ31,$AQ31-SUM($AR333:GB333),GB333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GC333)+GC333>$AQ31,$AQ31-SUM($AR333:GC333),GC333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GD333)+GD333>$AQ31,$AQ31-SUM($AR333:GD333),GD333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GE333)+GE333>$AQ31,$AQ31-SUM($AR333:GE333),GE333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GF333)+GF333>$AQ31,$AQ31-SUM($AR333:GF333),GF333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GG333)+GG333>$AQ31,$AQ31-SUM($AR333:GG333),GG333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GH333)+GH333>$AQ31,$AQ31-SUM($AR333:GH333),GH333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GI333)+GI333>$AQ31,$AQ31-SUM($AR333:GI333),GI333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GJ333)+GJ333>$AQ31,$AQ31-SUM($AR333:GJ333),GJ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GK333)+GK333>$AQ31,$AQ31-SUM($AR333:GK333),GK333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GL333)+GL333>$AQ31,$AQ31-SUM($AR333:GL333),GL333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GM333)+GM333>$AQ31,$AQ31-SUM($AR333:GM333),GM333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GN333)+GN333>$AQ31,$AQ31-SUM($AR333:GN333),GN333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GO333)+GO333>$AQ31,$AQ31-SUM($AR333:GO333),GO333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GP333)+GP333>$AQ31,$AQ31-SUM($AR333:GP333),GP333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GQ333)+GQ333>$AQ31,$AQ31-SUM($AR333:GQ333),GQ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GR333)+GR333>$AQ31,$AQ31-SUM($AR333:GR333),GR333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GS333)+GS333>$AQ31,$AQ31-SUM($AR333:GS333),GS333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GT333)+GT333>$AQ31,$AQ31-SUM($AR333:GT333),GT333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GU333)+GU333>$AQ31,$AQ31-SUM($AR333:GU333),GU333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GV333)+GV333>$AQ31,$AQ31-SUM($AR333:GV333),GV333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GW333)+GW333>$AQ31,$AQ31-SUM($AR333:GW333),GW333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GX333)+GX333>$AQ31,$AQ31-SUM($AR333:GX333),GX333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GY333)+GY333>$AQ31,$AQ31-SUM($AR333:GY333),GY333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:GZ333)+GZ333>$AQ31,$AQ31-SUM($AR333:GZ333),GZ333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:HA333)+HA333>$AQ31,$AQ31-SUM($AR333:HA333),HA333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:HB333)+HB333>$AQ31,$AQ31-SUM($AR333:HB333),HB333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:HC333)+HC333>$AQ31,$AQ31-SUM($AR333:HC333),HC333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:HD333)+HD333>$AQ31,$AQ31-SUM($AR333:HD333),HD333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:HE333)+HE333>$AQ31,$AQ31-SUM($AR333:HE333),HE333),0)","v":-3.3306690738754696E-16},{"$f":"IF($AR333>0,IF(SUM($AR333:HF333)+HF333>$AQ31,$AQ31-SUM($AR333:HF333),HF333),0)","v":-3.3306690738754696E-16}]
[]
[null,"Depreciation:  2003 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR24>0,AR24/$F337,AR24)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AS337)+AS337>$AR24,$AR24-SUM($AS337:AS337),AS337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AT337)+AT337>$AR24,$AR24-SUM($AS337:AT337),AT337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AU337)+AU337>$AR24,$AR24-SUM($AS337:AU337),AU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AV337)+AV337>$AR24,$AR24-SUM($AS337:AV337),AV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AW337)+AW337>$AR24,$AR24-SUM($AS337:AW337),AW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AX337)+AX337>$AR24,$AR24-SUM($AS337:AX337),AX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AY337)+AY337>$AR24,$AR24-SUM($AS337:AY337),AY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:AZ337)+AZ337>$AR24,$AR24-SUM($AS337:AZ337),AZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BA337)+BA337>$AR24,$AR24-SUM($AS337:BA337),BA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BB337)+BB337>$AR24,$AR24-SUM($AS337:BB337),BB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BC337)+BC337>$AR24,$AR24-SUM($AS337:BC337),BC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BD337)+BD337>$AR24,$AR24-SUM($AS337:BD337),BD337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BE337)+BE337>$AR24,$AR24-SUM($AS337:BE337),BE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BF337)+BF337>$AR24,$AR24-SUM($AS337:BF337),BF337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BG337)+BG337>$AR24,$AR24-SUM($AS337:BG337),BG337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BH337)+BH337>$AR24,$AR24-SUM($AS337:BH337),BH337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BI337)+BI337>$AR24,$AR24-SUM($AS337:BI337),BI337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BJ337)+BJ337>$AR24,$AR24-SUM($AS337:BJ337),BJ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BK337)+BK337>$AR24,$AR24-SUM($AS337:BK337),BK337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BL337)+BL337>$AR24,$AR24-SUM($AS337:BL337),BL337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BM337)+BM337>$AR24,$AR24-SUM($AS337:BM337),BM337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BN337)+BN337>$AR24,$AR24-SUM($AS337:BN337),BN337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BO337)+BO337>$AR24,$AR24-SUM($AS337:BO337),BO337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BP337)+BP337>$AR24,$AR24-SUM($AS337:BP337),BP337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BQ337)+BQ337>$AR24,$AR24-SUM($AS337:BQ337),BQ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BR337)+BR337>$AR24,$AR24-SUM($AS337:BR337),BR337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BS337)+BS337>$AR24,$AR24-SUM($AS337:BS337),BS337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BT337)+BT337>$AR24,$AR24-SUM($AS337:BT337),BT337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BU337)+BU337>$AR24,$AR24-SUM($AS337:BU337),BU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BV337)+BV337>$AR24,$AR24-SUM($AS337:BV337),BV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BW337)+BW337>$AR24,$AR24-SUM($AS337:BW337),BW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BX337)+BX337>$AR24,$AR24-SUM($AS337:BX337),BX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BY337)+BY337>$AR24,$AR24-SUM($AS337:BY337),BY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:BZ337)+BZ337>$AR24,$AR24-SUM($AS337:BZ337),BZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CA337)+CA337>$AR24,$AR24-SUM($AS337:CA337),CA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CB337)+CB337>$AR24,$AR24-SUM($AS337:CB337),CB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CC337)+CC337>$AR24,$AR24-SUM($AS337:CC337),CC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CD337)+CD337>$AR24,$AR24-SUM($AS337:CD337),CD337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CE337)+CE337>$AR24,$AR24-SUM($AS337:CE337),CE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CF337)+CF337>$AR24,$AR24-SUM($AS337:CF337),CF337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CG337)+CG337>$AR24,$AR24-SUM($AS337:CG337),CG337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CH337)+CH337>$AR24,$AR24-SUM($AS337:CH337),CH337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CI337)+CI337>$AR24,$AR24-SUM($AS337:CI337),CI337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CJ337)+CJ337>$AR24,$AR24-SUM($AS337:CJ337),CJ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CK337)+CK337>$AR24,$AR24-SUM($AS337:CK337),CK337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CL337)+CL337>$AR24,$AR24-SUM($AS337:CL337),CL337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CM337)+CM337>$AR24,$AR24-SUM($AS337:CM337),CM337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CN337)+CN337>$AR24,$AR24-SUM($AS337:CN337),CN337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CO337)+CO337>$AR24,$AR24-SUM($AS337:CO337),CO337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CP337)+CP337>$AR24,$AR24-SUM($AS337:CP337),CP337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CQ337)+CQ337>$AR24,$AR24-SUM($AS337:CQ337),CQ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CR337)+CR337>$AR24,$AR24-SUM($AS337:CR337),CR337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CS337)+CS337>$AR24,$AR24-SUM($AS337:CS337),CS337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CT337)+CT337>$AR24,$AR24-SUM($AS337:CT337),CT337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CU337)+CU337>$AR24,$AR24-SUM($AS337:CU337),CU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CV337)+CV337>$AR24,$AR24-SUM($AS337:CV337),CV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CW337)+CW337>$AR24,$AR24-SUM($AS337:CW337),CW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CX337)+CX337>$AR24,$AR24-SUM($AS337:CX337),CX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CY337)+CY337>$AR24,$AR24-SUM($AS337:CY337),CY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:CZ337)+CZ337>$AR24,$AR24-SUM($AS337:CZ337),CZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DA337)+DA337>$AR24,$AR24-SUM($AS337:DA337),DA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DB337)+DB337>$AR24,$AR24-SUM($AS337:DB337),DB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DC337)+DC337>$AR24,$AR24-SUM($AS337:DC337),DC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DD337)+DD337>$AR24,$AR24-SUM($AS337:DD337),DD337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DE337)+DE337>$AR24,$AR24-SUM($AS337:DE337),DE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DF337)+DF337>$AR24,$AR24-SUM($AS337:DF337),DF337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DG337)+DG337>$AR24,$AR24-SUM($AS337:DG337),DG337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DH337)+DH337>$AR24,$AR24-SUM($AS337:DH337),DH337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DI337)+DI337>$AR24,$AR24-SUM($AS337:DI337),DI337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DJ337)+DJ337>$AR24,$AR24-SUM($AS337:DJ337),DJ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DK337)+DK337>$AR24,$AR24-SUM($AS337:DK337),DK337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DL337)+DL337>$AR24,$AR24-SUM($AS337:DL337),DL337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DM337)+DM337>$AR24,$AR24-SUM($AS337:DM337),DM337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DN337)+DN337>$AR24,$AR24-SUM($AS337:DN337),DN337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DO337)+DO337>$AR24,$AR24-SUM($AS337:DO337),DO337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DP337)+DP337>$AR24,$AR24-SUM($AS337:DP337),DP337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DQ337)+DQ337>$AR24,$AR24-SUM($AS337:DQ337),DQ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DR337)+DR337>$AR24,$AR24-SUM($AS337:DR337),DR337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DS337)+DS337>$AR24,$AR24-SUM($AS337:DS337),DS337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DT337)+DT337>$AR24,$AR24-SUM($AS337:DT337),DT337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DU337)+DU337>$AR24,$AR24-SUM($AS337:DU337),DU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DV337)+DV337>$AR24,$AR24-SUM($AS337:DV337),DV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DW337)+DW337>$AR24,$AR24-SUM($AS337:DW337),DW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DX337)+DX337>$AR24,$AR24-SUM($AS337:DX337),DX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DY337)+DY337>$AR24,$AR24-SUM($AS337:DY337),DY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:DZ337)+DZ337>$AR24,$AR24-SUM($AS337:DZ337),DZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EA337)+EA337>$AR24,$AR24-SUM($AS337:EA337),EA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EB337)+EB337>$AR24,$AR24-SUM($AS337:EB337),EB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EC337)+EC337>$AR24,$AR24-SUM($AS337:EC337),EC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:ED337)+ED337>$AR24,$AR24-SUM($AS337:ED337),ED337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EE337)+EE337>$AR24,$AR24-SUM($AS337:EE337),EE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EF337)+EF337>$AR24,$AR24-SUM($AS337:EF337),EF337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EG337)+EG337>$AR24,$AR24-SUM($AS337:EG337),EG337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EH337)+EH337>$AR24,$AR24-SUM($AS337:EH337),EH337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EI337)+EI337>$AR24,$AR24-SUM($AS337:EI337),EI337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EJ337)+EJ337>$AR24,$AR24-SUM($AS337:EJ337),EJ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EK337)+EK337>$AR24,$AR24-SUM($AS337:EK337),EK337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EL337)+EL337>$AR24,$AR24-SUM($AS337:EL337),EL337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EM337)+EM337>$AR24,$AR24-SUM($AS337:EM337),EM337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EN337)+EN337>$AR24,$AR24-SUM($AS337:EN337),EN337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EO337)+EO337>$AR24,$AR24-SUM($AS337:EO337),EO337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EP337)+EP337>$AR24,$AR24-SUM($AS337:EP337),EP337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EQ337)+EQ337>$AR24,$AR24-SUM($AS337:EQ337),EQ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:ER337)+ER337>$AR24,$AR24-SUM($AS337:ER337),ER337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:ES337)+ES337>$AR24,$AR24-SUM($AS337:ES337),ES337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:ET337)+ET337>$AR24,$AR24-SUM($AS337:ET337),ET337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EU337)+EU337>$AR24,$AR24-SUM($AS337:EU337),EU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EV337)+EV337>$AR24,$AR24-SUM($AS337:EV337),EV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EW337)+EW337>$AR24,$AR24-SUM($AS337:EW337),EW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EX337)+EX337>$AR24,$AR24-SUM($AS337:EX337),EX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EY337)+EY337>$AR24,$AR24-SUM($AS337:EY337),EY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:EZ337)+EZ337>$AR24,$AR24-SUM($AS337:EZ337),EZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FA337)+FA337>$AR24,$AR24-SUM($AS337:FA337),FA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FB337)+FB337>$AR24,$AR24-SUM($AS337:FB337),FB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FC337)+FC337>$AR24,$AR24-SUM($AS337:FC337),FC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FD337)+FD337>$AR24,$AR24-SUM($AS337:FD337),FD337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FE337)+FE337>$AR24,$AR24-SUM($AS337:FE337),FE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FF337)+FF337>$AR24,$AR24-SUM($AS337:FF337),FF337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FG337)+FG337>$AR24,$AR24-SUM($AS337:FG337),FG337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FH337)+FH337>$AR24,$AR24-SUM($AS337:FH337),FH337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FI337)+FI337>$AR24,$AR24-SUM($AS337:FI337),FI337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FJ337)+FJ337>$AR24,$AR24-SUM($AS337:FJ337),FJ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FK337)+FK337>$AR24,$AR24-SUM($AS337:FK337),FK337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FL337)+FL337>$AR24,$AR24-SUM($AS337:FL337),FL337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FM337)+FM337>$AR24,$AR24-SUM($AS337:FM337),FM337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FN337)+FN337>$AR24,$AR24-SUM($AS337:FN337),FN337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FO337)+FO337>$AR24,$AR24-SUM($AS337:FO337),FO337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FP337)+FP337>$AR24,$AR24-SUM($AS337:FP337),FP337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FQ337)+FQ337>$AR24,$AR24-SUM($AS337:FQ337),FQ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FR337)+FR337>$AR24,$AR24-SUM($AS337:FR337),FR337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FS337)+FS337>$AR24,$AR24-SUM($AS337:FS337),FS337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FT337)+FT337>$AR24,$AR24-SUM($AS337:FT337),FT337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FU337)+FU337>$AR24,$AR24-SUM($AS337:FU337),FU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FV337)+FV337>$AR24,$AR24-SUM($AS337:FV337),FV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FW337)+FW337>$AR24,$AR24-SUM($AS337:FW337),FW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FX337)+FX337>$AR24,$AR24-SUM($AS337:FX337),FX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FY337)+FY337>$AR24,$AR24-SUM($AS337:FY337),FY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:FZ337)+FZ337>$AR24,$AR24-SUM($AS337:FZ337),FZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GA337)+GA337>$AR24,$AR24-SUM($AS337:GA337),GA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GB337)+GB337>$AR24,$AR24-SUM($AS337:GB337),GB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GC337)+GC337>$AR24,$AR24-SUM($AS337:GC337),GC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GD337)+GD337>$AR24,$AR24-SUM($AS337:GD337),GD337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GE337)+GE337>$AR24,$AR24-SUM($AS337:GE337),GE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GF337)+GF337>$AR24,$AR24-SUM($AS337:GF337),GF337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GG337)+GG337>$AR24,$AR24-SUM($AS337:GG337),GG337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GH337)+GH337>$AR24,$AR24-SUM($AS337:GH337),GH337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GI337)+GI337>$AR24,$AR24-SUM($AS337:GI337),GI337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GJ337)+GJ337>$AR24,$AR24-SUM($AS337:GJ337),GJ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GK337)+GK337>$AR24,$AR24-SUM($AS337:GK337),GK337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GL337)+GL337>$AR24,$AR24-SUM($AS337:GL337),GL337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GM337)+GM337>$AR24,$AR24-SUM($AS337:GM337),GM337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GN337)+GN337>$AR24,$AR24-SUM($AS337:GN337),GN337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GO337)+GO337>$AR24,$AR24-SUM($AS337:GO337),GO337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GP337)+GP337>$AR24,$AR24-SUM($AS337:GP337),GP337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GQ337)+GQ337>$AR24,$AR24-SUM($AS337:GQ337),GQ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GR337)+GR337>$AR24,$AR24-SUM($AS337:GR337),GR337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GS337)+GS337>$AR24,$AR24-SUM($AS337:GS337),GS337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GT337)+GT337>$AR24,$AR24-SUM($AS337:GT337),GT337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GU337)+GU337>$AR24,$AR24-SUM($AS337:GU337),GU337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GV337)+GV337>$AR24,$AR24-SUM($AS337:GV337),GV337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GW337)+GW337>$AR24,$AR24-SUM($AS337:GW337),GW337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GX337)+GX337>$AR24,$AR24-SUM($AS337:GX337),GX337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GY337)+GY337>$AR24,$AR24-SUM($AS337:GY337),GY337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:GZ337)+GZ337>$AR24,$AR24-SUM($AS337:GZ337),GZ337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:HA337)+HA337>$AR24,$AR24-SUM($AS337:HA337),HA337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:HB337)+HB337>$AR24,$AR24-SUM($AS337:HB337),HB337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:HC337)+HC337>$AR24,$AR24-SUM($AS337:HC337),HC337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:HD337)+HD337>$AR24,$AR24-SUM($AS337:HD337),HD337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:HE337)+HE337>$AR24,$AR24-SUM($AS337:HE337),HE337),0)","v":0},{"$f":"IF($AS337>0,IF(SUM($AS337:HF337)+HF337>$AR24,$AR24-SUM($AS337:HF337),HF337),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS338>0,IF(SUM($AS338:AS338)+AS338>$AR25,$AR25-SUM($AS338:AS338),AS338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AT338)+AT338>$AR25,$AR25-SUM($AS338:AT338),AT338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AU338)+AU338>$AR25,$AR25-SUM($AS338:AU338),AU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AV338)+AV338>$AR25,$AR25-SUM($AS338:AV338),AV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AW338)+AW338>$AR25,$AR25-SUM($AS338:AW338),AW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AX338)+AX338>$AR25,$AR25-SUM($AS338:AX338),AX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AY338)+AY338>$AR25,$AR25-SUM($AS338:AY338),AY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:AZ338)+AZ338>$AR25,$AR25-SUM($AS338:AZ338),AZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BA338)+BA338>$AR25,$AR25-SUM($AS338:BA338),BA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BB338)+BB338>$AR25,$AR25-SUM($AS338:BB338),BB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BC338)+BC338>$AR25,$AR25-SUM($AS338:BC338),BC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BD338)+BD338>$AR25,$AR25-SUM($AS338:BD338),BD338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BE338)+BE338>$AR25,$AR25-SUM($AS338:BE338),BE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BF338)+BF338>$AR25,$AR25-SUM($AS338:BF338),BF338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BG338)+BG338>$AR25,$AR25-SUM($AS338:BG338),BG338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BH338)+BH338>$AR25,$AR25-SUM($AS338:BH338),BH338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BI338)+BI338>$AR25,$AR25-SUM($AS338:BI338),BI338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BJ338)+BJ338>$AR25,$AR25-SUM($AS338:BJ338),BJ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BK338)+BK338>$AR25,$AR25-SUM($AS338:BK338),BK338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BL338)+BL338>$AR25,$AR25-SUM($AS338:BL338),BL338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BM338)+BM338>$AR25,$AR25-SUM($AS338:BM338),BM338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BN338)+BN338>$AR25,$AR25-SUM($AS338:BN338),BN338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BO338)+BO338>$AR25,$AR25-SUM($AS338:BO338),BO338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BP338)+BP338>$AR25,$AR25-SUM($AS338:BP338),BP338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BQ338)+BQ338>$AR25,$AR25-SUM($AS338:BQ338),BQ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BR338)+BR338>$AR25,$AR25-SUM($AS338:BR338),BR338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BS338)+BS338>$AR25,$AR25-SUM($AS338:BS338),BS338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BT338)+BT338>$AR25,$AR25-SUM($AS338:BT338),BT338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BU338)+BU338>$AR25,$AR25-SUM($AS338:BU338),BU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BV338)+BV338>$AR25,$AR25-SUM($AS338:BV338),BV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BW338)+BW338>$AR25,$AR25-SUM($AS338:BW338),BW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BX338)+BX338>$AR25,$AR25-SUM($AS338:BX338),BX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BY338)+BY338>$AR25,$AR25-SUM($AS338:BY338),BY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:BZ338)+BZ338>$AR25,$AR25-SUM($AS338:BZ338),BZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CA338)+CA338>$AR25,$AR25-SUM($AS338:CA338),CA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CB338)+CB338>$AR25,$AR25-SUM($AS338:CB338),CB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CC338)+CC338>$AR25,$AR25-SUM($AS338:CC338),CC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CD338)+CD338>$AR25,$AR25-SUM($AS338:CD338),CD338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CE338)+CE338>$AR25,$AR25-SUM($AS338:CE338),CE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CF338)+CF338>$AR25,$AR25-SUM($AS338:CF338),CF338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CG338)+CG338>$AR25,$AR25-SUM($AS338:CG338),CG338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CH338)+CH338>$AR25,$AR25-SUM($AS338:CH338),CH338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CI338)+CI338>$AR25,$AR25-SUM($AS338:CI338),CI338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CJ338)+CJ338>$AR25,$AR25-SUM($AS338:CJ338),CJ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CK338)+CK338>$AR25,$AR25-SUM($AS338:CK338),CK338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CL338)+CL338>$AR25,$AR25-SUM($AS338:CL338),CL338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CM338)+CM338>$AR25,$AR25-SUM($AS338:CM338),CM338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CN338)+CN338>$AR25,$AR25-SUM($AS338:CN338),CN338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CO338)+CO338>$AR25,$AR25-SUM($AS338:CO338),CO338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CP338)+CP338>$AR25,$AR25-SUM($AS338:CP338),CP338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CQ338)+CQ338>$AR25,$AR25-SUM($AS338:CQ338),CQ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CR338)+CR338>$AR25,$AR25-SUM($AS338:CR338),CR338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CS338)+CS338>$AR25,$AR25-SUM($AS338:CS338),CS338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CT338)+CT338>$AR25,$AR25-SUM($AS338:CT338),CT338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CU338)+CU338>$AR25,$AR25-SUM($AS338:CU338),CU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CV338)+CV338>$AR25,$AR25-SUM($AS338:CV338),CV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CW338)+CW338>$AR25,$AR25-SUM($AS338:CW338),CW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CX338)+CX338>$AR25,$AR25-SUM($AS338:CX338),CX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CY338)+CY338>$AR25,$AR25-SUM($AS338:CY338),CY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:CZ338)+CZ338>$AR25,$AR25-SUM($AS338:CZ338),CZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DA338)+DA338>$AR25,$AR25-SUM($AS338:DA338),DA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DB338)+DB338>$AR25,$AR25-SUM($AS338:DB338),DB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DC338)+DC338>$AR25,$AR25-SUM($AS338:DC338),DC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DD338)+DD338>$AR25,$AR25-SUM($AS338:DD338),DD338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DE338)+DE338>$AR25,$AR25-SUM($AS338:DE338),DE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DF338)+DF338>$AR25,$AR25-SUM($AS338:DF338),DF338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DG338)+DG338>$AR25,$AR25-SUM($AS338:DG338),DG338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DH338)+DH338>$AR25,$AR25-SUM($AS338:DH338),DH338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DI338)+DI338>$AR25,$AR25-SUM($AS338:DI338),DI338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DJ338)+DJ338>$AR25,$AR25-SUM($AS338:DJ338),DJ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DK338)+DK338>$AR25,$AR25-SUM($AS338:DK338),DK338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DL338)+DL338>$AR25,$AR25-SUM($AS338:DL338),DL338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DM338)+DM338>$AR25,$AR25-SUM($AS338:DM338),DM338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DN338)+DN338>$AR25,$AR25-SUM($AS338:DN338),DN338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DO338)+DO338>$AR25,$AR25-SUM($AS338:DO338),DO338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DP338)+DP338>$AR25,$AR25-SUM($AS338:DP338),DP338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DQ338)+DQ338>$AR25,$AR25-SUM($AS338:DQ338),DQ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DR338)+DR338>$AR25,$AR25-SUM($AS338:DR338),DR338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DS338)+DS338>$AR25,$AR25-SUM($AS338:DS338),DS338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DT338)+DT338>$AR25,$AR25-SUM($AS338:DT338),DT338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DU338)+DU338>$AR25,$AR25-SUM($AS338:DU338),DU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DV338)+DV338>$AR25,$AR25-SUM($AS338:DV338),DV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DW338)+DW338>$AR25,$AR25-SUM($AS338:DW338),DW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DX338)+DX338>$AR25,$AR25-SUM($AS338:DX338),DX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DY338)+DY338>$AR25,$AR25-SUM($AS338:DY338),DY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:DZ338)+DZ338>$AR25,$AR25-SUM($AS338:DZ338),DZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EA338)+EA338>$AR25,$AR25-SUM($AS338:EA338),EA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EB338)+EB338>$AR25,$AR25-SUM($AS338:EB338),EB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EC338)+EC338>$AR25,$AR25-SUM($AS338:EC338),EC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:ED338)+ED338>$AR25,$AR25-SUM($AS338:ED338),ED338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EE338)+EE338>$AR25,$AR25-SUM($AS338:EE338),EE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EF338)+EF338>$AR25,$AR25-SUM($AS338:EF338),EF338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EG338)+EG338>$AR25,$AR25-SUM($AS338:EG338),EG338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EH338)+EH338>$AR25,$AR25-SUM($AS338:EH338),EH338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EI338)+EI338>$AR25,$AR25-SUM($AS338:EI338),EI338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EJ338)+EJ338>$AR25,$AR25-SUM($AS338:EJ338),EJ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EK338)+EK338>$AR25,$AR25-SUM($AS338:EK338),EK338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EL338)+EL338>$AR25,$AR25-SUM($AS338:EL338),EL338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EM338)+EM338>$AR25,$AR25-SUM($AS338:EM338),EM338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EN338)+EN338>$AR25,$AR25-SUM($AS338:EN338),EN338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EO338)+EO338>$AR25,$AR25-SUM($AS338:EO338),EO338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EP338)+EP338>$AR25,$AR25-SUM($AS338:EP338),EP338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EQ338)+EQ338>$AR25,$AR25-SUM($AS338:EQ338),EQ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:ER338)+ER338>$AR25,$AR25-SUM($AS338:ER338),ER338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:ES338)+ES338>$AR25,$AR25-SUM($AS338:ES338),ES338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:ET338)+ET338>$AR25,$AR25-SUM($AS338:ET338),ET338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EU338)+EU338>$AR25,$AR25-SUM($AS338:EU338),EU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EV338)+EV338>$AR25,$AR25-SUM($AS338:EV338),EV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EW338)+EW338>$AR25,$AR25-SUM($AS338:EW338),EW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EX338)+EX338>$AR25,$AR25-SUM($AS338:EX338),EX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EY338)+EY338>$AR25,$AR25-SUM($AS338:EY338),EY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:EZ338)+EZ338>$AR25,$AR25-SUM($AS338:EZ338),EZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FA338)+FA338>$AR25,$AR25-SUM($AS338:FA338),FA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FB338)+FB338>$AR25,$AR25-SUM($AS338:FB338),FB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FC338)+FC338>$AR25,$AR25-SUM($AS338:FC338),FC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FD338)+FD338>$AR25,$AR25-SUM($AS338:FD338),FD338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FE338)+FE338>$AR25,$AR25-SUM($AS338:FE338),FE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FF338)+FF338>$AR25,$AR25-SUM($AS338:FF338),FF338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FG338)+FG338>$AR25,$AR25-SUM($AS338:FG338),FG338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FH338)+FH338>$AR25,$AR25-SUM($AS338:FH338),FH338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FI338)+FI338>$AR25,$AR25-SUM($AS338:FI338),FI338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FJ338)+FJ338>$AR25,$AR25-SUM($AS338:FJ338),FJ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FK338)+FK338>$AR25,$AR25-SUM($AS338:FK338),FK338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FL338)+FL338>$AR25,$AR25-SUM($AS338:FL338),FL338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FM338)+FM338>$AR25,$AR25-SUM($AS338:FM338),FM338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FN338)+FN338>$AR25,$AR25-SUM($AS338:FN338),FN338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FO338)+FO338>$AR25,$AR25-SUM($AS338:FO338),FO338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FP338)+FP338>$AR25,$AR25-SUM($AS338:FP338),FP338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FQ338)+FQ338>$AR25,$AR25-SUM($AS338:FQ338),FQ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FR338)+FR338>$AR25,$AR25-SUM($AS338:FR338),FR338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FS338)+FS338>$AR25,$AR25-SUM($AS338:FS338),FS338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FT338)+FT338>$AR25,$AR25-SUM($AS338:FT338),FT338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FU338)+FU338>$AR25,$AR25-SUM($AS338:FU338),FU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FV338)+FV338>$AR25,$AR25-SUM($AS338:FV338),FV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FW338)+FW338>$AR25,$AR25-SUM($AS338:FW338),FW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FX338)+FX338>$AR25,$AR25-SUM($AS338:FX338),FX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FY338)+FY338>$AR25,$AR25-SUM($AS338:FY338),FY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:FZ338)+FZ338>$AR25,$AR25-SUM($AS338:FZ338),FZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GA338)+GA338>$AR25,$AR25-SUM($AS338:GA338),GA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GB338)+GB338>$AR25,$AR25-SUM($AS338:GB338),GB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GC338)+GC338>$AR25,$AR25-SUM($AS338:GC338),GC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GD338)+GD338>$AR25,$AR25-SUM($AS338:GD338),GD338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GE338)+GE338>$AR25,$AR25-SUM($AS338:GE338),GE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GF338)+GF338>$AR25,$AR25-SUM($AS338:GF338),GF338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GG338)+GG338>$AR25,$AR25-SUM($AS338:GG338),GG338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GH338)+GH338>$AR25,$AR25-SUM($AS338:GH338),GH338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GI338)+GI338>$AR25,$AR25-SUM($AS338:GI338),GI338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GJ338)+GJ338>$AR25,$AR25-SUM($AS338:GJ338),GJ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GK338)+GK338>$AR25,$AR25-SUM($AS338:GK338),GK338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GL338)+GL338>$AR25,$AR25-SUM($AS338:GL338),GL338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GM338)+GM338>$AR25,$AR25-SUM($AS338:GM338),GM338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GN338)+GN338>$AR25,$AR25-SUM($AS338:GN338),GN338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GO338)+GO338>$AR25,$AR25-SUM($AS338:GO338),GO338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GP338)+GP338>$AR25,$AR25-SUM($AS338:GP338),GP338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GQ338)+GQ338>$AR25,$AR25-SUM($AS338:GQ338),GQ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GR338)+GR338>$AR25,$AR25-SUM($AS338:GR338),GR338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GS338)+GS338>$AR25,$AR25-SUM($AS338:GS338),GS338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GT338)+GT338>$AR25,$AR25-SUM($AS338:GT338),GT338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GU338)+GU338>$AR25,$AR25-SUM($AS338:GU338),GU338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GV338)+GV338>$AR25,$AR25-SUM($AS338:GV338),GV338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GW338)+GW338>$AR25,$AR25-SUM($AS338:GW338),GW338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GX338)+GX338>$AR25,$AR25-SUM($AS338:GX338),GX338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GY338)+GY338>$AR25,$AR25-SUM($AS338:GY338),GY338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:GZ338)+GZ338>$AR25,$AR25-SUM($AS338:GZ338),GZ338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:HA338)+HA338>$AR25,$AR25-SUM($AS338:HA338),HA338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:HB338)+HB338>$AR25,$AR25-SUM($AS338:HB338),HB338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:HC338)+HC338>$AR25,$AR25-SUM($AS338:HC338),HC338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:HD338)+HD338>$AR25,$AR25-SUM($AS338:HD338),HD338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:HE338)+HE338>$AR25,$AR25-SUM($AS338:HE338),HE338),0)","v":0},{"$f":"IF($AS338>0,IF(SUM($AS338:HF338)+HF338>$AR25,$AR25-SUM($AS338:HF338),HF338),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS339>0,IF(SUM($AS339:AS339)+AS339>$AR26,$AR26-SUM($AS339:AS339),AS339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AT339)+AT339>$AR26,$AR26-SUM($AS339:AT339),AT339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AU339)+AU339>$AR26,$AR26-SUM($AS339:AU339),AU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AV339)+AV339>$AR26,$AR26-SUM($AS339:AV339),AV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AW339)+AW339>$AR26,$AR26-SUM($AS339:AW339),AW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AX339)+AX339>$AR26,$AR26-SUM($AS339:AX339),AX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AY339)+AY339>$AR26,$AR26-SUM($AS339:AY339),AY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:AZ339)+AZ339>$AR26,$AR26-SUM($AS339:AZ339),AZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BA339)+BA339>$AR26,$AR26-SUM($AS339:BA339),BA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BB339)+BB339>$AR26,$AR26-SUM($AS339:BB339),BB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BC339)+BC339>$AR26,$AR26-SUM($AS339:BC339),BC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BD339)+BD339>$AR26,$AR26-SUM($AS339:BD339),BD339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BE339)+BE339>$AR26,$AR26-SUM($AS339:BE339),BE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BF339)+BF339>$AR26,$AR26-SUM($AS339:BF339),BF339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BG339)+BG339>$AR26,$AR26-SUM($AS339:BG339),BG339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BH339)+BH339>$AR26,$AR26-SUM($AS339:BH339),BH339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BI339)+BI339>$AR26,$AR26-SUM($AS339:BI339),BI339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BJ339)+BJ339>$AR26,$AR26-SUM($AS339:BJ339),BJ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BK339)+BK339>$AR26,$AR26-SUM($AS339:BK339),BK339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BL339)+BL339>$AR26,$AR26-SUM($AS339:BL339),BL339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BM339)+BM339>$AR26,$AR26-SUM($AS339:BM339),BM339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BN339)+BN339>$AR26,$AR26-SUM($AS339:BN339),BN339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BO339)+BO339>$AR26,$AR26-SUM($AS339:BO339),BO339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BP339)+BP339>$AR26,$AR26-SUM($AS339:BP339),BP339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BQ339)+BQ339>$AR26,$AR26-SUM($AS339:BQ339),BQ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BR339)+BR339>$AR26,$AR26-SUM($AS339:BR339),BR339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BS339)+BS339>$AR26,$AR26-SUM($AS339:BS339),BS339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BT339)+BT339>$AR26,$AR26-SUM($AS339:BT339),BT339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BU339)+BU339>$AR26,$AR26-SUM($AS339:BU339),BU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BV339)+BV339>$AR26,$AR26-SUM($AS339:BV339),BV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BW339)+BW339>$AR26,$AR26-SUM($AS339:BW339),BW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BX339)+BX339>$AR26,$AR26-SUM($AS339:BX339),BX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BY339)+BY339>$AR26,$AR26-SUM($AS339:BY339),BY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:BZ339)+BZ339>$AR26,$AR26-SUM($AS339:BZ339),BZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CA339)+CA339>$AR26,$AR26-SUM($AS339:CA339),CA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CB339)+CB339>$AR26,$AR26-SUM($AS339:CB339),CB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CC339)+CC339>$AR26,$AR26-SUM($AS339:CC339),CC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CD339)+CD339>$AR26,$AR26-SUM($AS339:CD339),CD339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CE339)+CE339>$AR26,$AR26-SUM($AS339:CE339),CE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CF339)+CF339>$AR26,$AR26-SUM($AS339:CF339),CF339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CG339)+CG339>$AR26,$AR26-SUM($AS339:CG339),CG339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CH339)+CH339>$AR26,$AR26-SUM($AS339:CH339),CH339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CI339)+CI339>$AR26,$AR26-SUM($AS339:CI339),CI339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CJ339)+CJ339>$AR26,$AR26-SUM($AS339:CJ339),CJ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CK339)+CK339>$AR26,$AR26-SUM($AS339:CK339),CK339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CL339)+CL339>$AR26,$AR26-SUM($AS339:CL339),CL339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CM339)+CM339>$AR26,$AR26-SUM($AS339:CM339),CM339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CN339)+CN339>$AR26,$AR26-SUM($AS339:CN339),CN339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CO339)+CO339>$AR26,$AR26-SUM($AS339:CO339),CO339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CP339)+CP339>$AR26,$AR26-SUM($AS339:CP339),CP339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CQ339)+CQ339>$AR26,$AR26-SUM($AS339:CQ339),CQ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CR339)+CR339>$AR26,$AR26-SUM($AS339:CR339),CR339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CS339)+CS339>$AR26,$AR26-SUM($AS339:CS339),CS339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CT339)+CT339>$AR26,$AR26-SUM($AS339:CT339),CT339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CU339)+CU339>$AR26,$AR26-SUM($AS339:CU339),CU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CV339)+CV339>$AR26,$AR26-SUM($AS339:CV339),CV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CW339)+CW339>$AR26,$AR26-SUM($AS339:CW339),CW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CX339)+CX339>$AR26,$AR26-SUM($AS339:CX339),CX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CY339)+CY339>$AR26,$AR26-SUM($AS339:CY339),CY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:CZ339)+CZ339>$AR26,$AR26-SUM($AS339:CZ339),CZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DA339)+DA339>$AR26,$AR26-SUM($AS339:DA339),DA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DB339)+DB339>$AR26,$AR26-SUM($AS339:DB339),DB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DC339)+DC339>$AR26,$AR26-SUM($AS339:DC339),DC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DD339)+DD339>$AR26,$AR26-SUM($AS339:DD339),DD339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DE339)+DE339>$AR26,$AR26-SUM($AS339:DE339),DE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DF339)+DF339>$AR26,$AR26-SUM($AS339:DF339),DF339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DG339)+DG339>$AR26,$AR26-SUM($AS339:DG339),DG339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DH339)+DH339>$AR26,$AR26-SUM($AS339:DH339),DH339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DI339)+DI339>$AR26,$AR26-SUM($AS339:DI339),DI339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DJ339)+DJ339>$AR26,$AR26-SUM($AS339:DJ339),DJ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DK339)+DK339>$AR26,$AR26-SUM($AS339:DK339),DK339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DL339)+DL339>$AR26,$AR26-SUM($AS339:DL339),DL339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DM339)+DM339>$AR26,$AR26-SUM($AS339:DM339),DM339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DN339)+DN339>$AR26,$AR26-SUM($AS339:DN339),DN339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DO339)+DO339>$AR26,$AR26-SUM($AS339:DO339),DO339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DP339)+DP339>$AR26,$AR26-SUM($AS339:DP339),DP339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DQ339)+DQ339>$AR26,$AR26-SUM($AS339:DQ339),DQ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DR339)+DR339>$AR26,$AR26-SUM($AS339:DR339),DR339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DS339)+DS339>$AR26,$AR26-SUM($AS339:DS339),DS339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DT339)+DT339>$AR26,$AR26-SUM($AS339:DT339),DT339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DU339)+DU339>$AR26,$AR26-SUM($AS339:DU339),DU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DV339)+DV339>$AR26,$AR26-SUM($AS339:DV339),DV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DW339)+DW339>$AR26,$AR26-SUM($AS339:DW339),DW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DX339)+DX339>$AR26,$AR26-SUM($AS339:DX339),DX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DY339)+DY339>$AR26,$AR26-SUM($AS339:DY339),DY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:DZ339)+DZ339>$AR26,$AR26-SUM($AS339:DZ339),DZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EA339)+EA339>$AR26,$AR26-SUM($AS339:EA339),EA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EB339)+EB339>$AR26,$AR26-SUM($AS339:EB339),EB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EC339)+EC339>$AR26,$AR26-SUM($AS339:EC339),EC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:ED339)+ED339>$AR26,$AR26-SUM($AS339:ED339),ED339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EE339)+EE339>$AR26,$AR26-SUM($AS339:EE339),EE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EF339)+EF339>$AR26,$AR26-SUM($AS339:EF339),EF339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EG339)+EG339>$AR26,$AR26-SUM($AS339:EG339),EG339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EH339)+EH339>$AR26,$AR26-SUM($AS339:EH339),EH339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EI339)+EI339>$AR26,$AR26-SUM($AS339:EI339),EI339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EJ339)+EJ339>$AR26,$AR26-SUM($AS339:EJ339),EJ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EK339)+EK339>$AR26,$AR26-SUM($AS339:EK339),EK339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EL339)+EL339>$AR26,$AR26-SUM($AS339:EL339),EL339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EM339)+EM339>$AR26,$AR26-SUM($AS339:EM339),EM339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EN339)+EN339>$AR26,$AR26-SUM($AS339:EN339),EN339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EO339)+EO339>$AR26,$AR26-SUM($AS339:EO339),EO339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EP339)+EP339>$AR26,$AR26-SUM($AS339:EP339),EP339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EQ339)+EQ339>$AR26,$AR26-SUM($AS339:EQ339),EQ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:ER339)+ER339>$AR26,$AR26-SUM($AS339:ER339),ER339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:ES339)+ES339>$AR26,$AR26-SUM($AS339:ES339),ES339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:ET339)+ET339>$AR26,$AR26-SUM($AS339:ET339),ET339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EU339)+EU339>$AR26,$AR26-SUM($AS339:EU339),EU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EV339)+EV339>$AR26,$AR26-SUM($AS339:EV339),EV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EW339)+EW339>$AR26,$AR26-SUM($AS339:EW339),EW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EX339)+EX339>$AR26,$AR26-SUM($AS339:EX339),EX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EY339)+EY339>$AR26,$AR26-SUM($AS339:EY339),EY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:EZ339)+EZ339>$AR26,$AR26-SUM($AS339:EZ339),EZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FA339)+FA339>$AR26,$AR26-SUM($AS339:FA339),FA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FB339)+FB339>$AR26,$AR26-SUM($AS339:FB339),FB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FC339)+FC339>$AR26,$AR26-SUM($AS339:FC339),FC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FD339)+FD339>$AR26,$AR26-SUM($AS339:FD339),FD339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FE339)+FE339>$AR26,$AR26-SUM($AS339:FE339),FE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FF339)+FF339>$AR26,$AR26-SUM($AS339:FF339),FF339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FG339)+FG339>$AR26,$AR26-SUM($AS339:FG339),FG339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FH339)+FH339>$AR26,$AR26-SUM($AS339:FH339),FH339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FI339)+FI339>$AR26,$AR26-SUM($AS339:FI339),FI339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FJ339)+FJ339>$AR26,$AR26-SUM($AS339:FJ339),FJ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FK339)+FK339>$AR26,$AR26-SUM($AS339:FK339),FK339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FL339)+FL339>$AR26,$AR26-SUM($AS339:FL339),FL339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FM339)+FM339>$AR26,$AR26-SUM($AS339:FM339),FM339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FN339)+FN339>$AR26,$AR26-SUM($AS339:FN339),FN339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FO339)+FO339>$AR26,$AR26-SUM($AS339:FO339),FO339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FP339)+FP339>$AR26,$AR26-SUM($AS339:FP339),FP339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FQ339)+FQ339>$AR26,$AR26-SUM($AS339:FQ339),FQ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FR339)+FR339>$AR26,$AR26-SUM($AS339:FR339),FR339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FS339)+FS339>$AR26,$AR26-SUM($AS339:FS339),FS339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FT339)+FT339>$AR26,$AR26-SUM($AS339:FT339),FT339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FU339)+FU339>$AR26,$AR26-SUM($AS339:FU339),FU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FV339)+FV339>$AR26,$AR26-SUM($AS339:FV339),FV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FW339)+FW339>$AR26,$AR26-SUM($AS339:FW339),FW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FX339)+FX339>$AR26,$AR26-SUM($AS339:FX339),FX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FY339)+FY339>$AR26,$AR26-SUM($AS339:FY339),FY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:FZ339)+FZ339>$AR26,$AR26-SUM($AS339:FZ339),FZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GA339)+GA339>$AR26,$AR26-SUM($AS339:GA339),GA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GB339)+GB339>$AR26,$AR26-SUM($AS339:GB339),GB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GC339)+GC339>$AR26,$AR26-SUM($AS339:GC339),GC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GD339)+GD339>$AR26,$AR26-SUM($AS339:GD339),GD339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GE339)+GE339>$AR26,$AR26-SUM($AS339:GE339),GE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GF339)+GF339>$AR26,$AR26-SUM($AS339:GF339),GF339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GG339)+GG339>$AR26,$AR26-SUM($AS339:GG339),GG339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GH339)+GH339>$AR26,$AR26-SUM($AS339:GH339),GH339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GI339)+GI339>$AR26,$AR26-SUM($AS339:GI339),GI339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GJ339)+GJ339>$AR26,$AR26-SUM($AS339:GJ339),GJ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GK339)+GK339>$AR26,$AR26-SUM($AS339:GK339),GK339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GL339)+GL339>$AR26,$AR26-SUM($AS339:GL339),GL339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GM339)+GM339>$AR26,$AR26-SUM($AS339:GM339),GM339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GN339)+GN339>$AR26,$AR26-SUM($AS339:GN339),GN339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GO339)+GO339>$AR26,$AR26-SUM($AS339:GO339),GO339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GP339)+GP339>$AR26,$AR26-SUM($AS339:GP339),GP339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GQ339)+GQ339>$AR26,$AR26-SUM($AS339:GQ339),GQ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GR339)+GR339>$AR26,$AR26-SUM($AS339:GR339),GR339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GS339)+GS339>$AR26,$AR26-SUM($AS339:GS339),GS339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GT339)+GT339>$AR26,$AR26-SUM($AS339:GT339),GT339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GU339)+GU339>$AR26,$AR26-SUM($AS339:GU339),GU339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GV339)+GV339>$AR26,$AR26-SUM($AS339:GV339),GV339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GW339)+GW339>$AR26,$AR26-SUM($AS339:GW339),GW339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GX339)+GX339>$AR26,$AR26-SUM($AS339:GX339),GX339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GY339)+GY339>$AR26,$AR26-SUM($AS339:GY339),GY339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:GZ339)+GZ339>$AR26,$AR26-SUM($AS339:GZ339),GZ339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:HA339)+HA339>$AR26,$AR26-SUM($AS339:HA339),HA339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:HB339)+HB339>$AR26,$AR26-SUM($AS339:HB339),HB339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:HC339)+HC339>$AR26,$AR26-SUM($AS339:HC339),HC339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:HD339)+HD339>$AR26,$AR26-SUM($AS339:HD339),HD339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:HE339)+HE339>$AR26,$AR26-SUM($AS339:HE339),HE339),0)","v":0},{"$f":"IF($AS339>0,IF(SUM($AS339:HF339)+HF339>$AR26,$AR26-SUM($AS339:HF339),HF339),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS340>0,IF(SUM($AS340:AS340)+AS340>$AR27,$AR27-SUM($AS340:AS340),AS340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AT340)+AT340>$AR27,$AR27-SUM($AS340:AT340),AT340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AU340)+AU340>$AR27,$AR27-SUM($AS340:AU340),AU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AV340)+AV340>$AR27,$AR27-SUM($AS340:AV340),AV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AW340)+AW340>$AR27,$AR27-SUM($AS340:AW340),AW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AX340)+AX340>$AR27,$AR27-SUM($AS340:AX340),AX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AY340)+AY340>$AR27,$AR27-SUM($AS340:AY340),AY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:AZ340)+AZ340>$AR27,$AR27-SUM($AS340:AZ340),AZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BA340)+BA340>$AR27,$AR27-SUM($AS340:BA340),BA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BB340)+BB340>$AR27,$AR27-SUM($AS340:BB340),BB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BC340)+BC340>$AR27,$AR27-SUM($AS340:BC340),BC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BD340)+BD340>$AR27,$AR27-SUM($AS340:BD340),BD340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BE340)+BE340>$AR27,$AR27-SUM($AS340:BE340),BE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BF340)+BF340>$AR27,$AR27-SUM($AS340:BF340),BF340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BG340)+BG340>$AR27,$AR27-SUM($AS340:BG340),BG340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BH340)+BH340>$AR27,$AR27-SUM($AS340:BH340),BH340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BI340)+BI340>$AR27,$AR27-SUM($AS340:BI340),BI340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BJ340)+BJ340>$AR27,$AR27-SUM($AS340:BJ340),BJ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BK340)+BK340>$AR27,$AR27-SUM($AS340:BK340),BK340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BL340)+BL340>$AR27,$AR27-SUM($AS340:BL340),BL340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BM340)+BM340>$AR27,$AR27-SUM($AS340:BM340),BM340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BN340)+BN340>$AR27,$AR27-SUM($AS340:BN340),BN340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BO340)+BO340>$AR27,$AR27-SUM($AS340:BO340),BO340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BP340)+BP340>$AR27,$AR27-SUM($AS340:BP340),BP340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BQ340)+BQ340>$AR27,$AR27-SUM($AS340:BQ340),BQ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BR340)+BR340>$AR27,$AR27-SUM($AS340:BR340),BR340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BS340)+BS340>$AR27,$AR27-SUM($AS340:BS340),BS340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BT340)+BT340>$AR27,$AR27-SUM($AS340:BT340),BT340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BU340)+BU340>$AR27,$AR27-SUM($AS340:BU340),BU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BV340)+BV340>$AR27,$AR27-SUM($AS340:BV340),BV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BW340)+BW340>$AR27,$AR27-SUM($AS340:BW340),BW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BX340)+BX340>$AR27,$AR27-SUM($AS340:BX340),BX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BY340)+BY340>$AR27,$AR27-SUM($AS340:BY340),BY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:BZ340)+BZ340>$AR27,$AR27-SUM($AS340:BZ340),BZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CA340)+CA340>$AR27,$AR27-SUM($AS340:CA340),CA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CB340)+CB340>$AR27,$AR27-SUM($AS340:CB340),CB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CC340)+CC340>$AR27,$AR27-SUM($AS340:CC340),CC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CD340)+CD340>$AR27,$AR27-SUM($AS340:CD340),CD340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CE340)+CE340>$AR27,$AR27-SUM($AS340:CE340),CE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CF340)+CF340>$AR27,$AR27-SUM($AS340:CF340),CF340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CG340)+CG340>$AR27,$AR27-SUM($AS340:CG340),CG340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CH340)+CH340>$AR27,$AR27-SUM($AS340:CH340),CH340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CI340)+CI340>$AR27,$AR27-SUM($AS340:CI340),CI340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CJ340)+CJ340>$AR27,$AR27-SUM($AS340:CJ340),CJ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CK340)+CK340>$AR27,$AR27-SUM($AS340:CK340),CK340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CL340)+CL340>$AR27,$AR27-SUM($AS340:CL340),CL340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CM340)+CM340>$AR27,$AR27-SUM($AS340:CM340),CM340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CN340)+CN340>$AR27,$AR27-SUM($AS340:CN340),CN340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CO340)+CO340>$AR27,$AR27-SUM($AS340:CO340),CO340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CP340)+CP340>$AR27,$AR27-SUM($AS340:CP340),CP340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CQ340)+CQ340>$AR27,$AR27-SUM($AS340:CQ340),CQ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CR340)+CR340>$AR27,$AR27-SUM($AS340:CR340),CR340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CS340)+CS340>$AR27,$AR27-SUM($AS340:CS340),CS340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CT340)+CT340>$AR27,$AR27-SUM($AS340:CT340),CT340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CU340)+CU340>$AR27,$AR27-SUM($AS340:CU340),CU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CV340)+CV340>$AR27,$AR27-SUM($AS340:CV340),CV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CW340)+CW340>$AR27,$AR27-SUM($AS340:CW340),CW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CX340)+CX340>$AR27,$AR27-SUM($AS340:CX340),CX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CY340)+CY340>$AR27,$AR27-SUM($AS340:CY340),CY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:CZ340)+CZ340>$AR27,$AR27-SUM($AS340:CZ340),CZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DA340)+DA340>$AR27,$AR27-SUM($AS340:DA340),DA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DB340)+DB340>$AR27,$AR27-SUM($AS340:DB340),DB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DC340)+DC340>$AR27,$AR27-SUM($AS340:DC340),DC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DD340)+DD340>$AR27,$AR27-SUM($AS340:DD340),DD340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DE340)+DE340>$AR27,$AR27-SUM($AS340:DE340),DE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DF340)+DF340>$AR27,$AR27-SUM($AS340:DF340),DF340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DG340)+DG340>$AR27,$AR27-SUM($AS340:DG340),DG340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DH340)+DH340>$AR27,$AR27-SUM($AS340:DH340),DH340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DI340)+DI340>$AR27,$AR27-SUM($AS340:DI340),DI340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DJ340)+DJ340>$AR27,$AR27-SUM($AS340:DJ340),DJ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DK340)+DK340>$AR27,$AR27-SUM($AS340:DK340),DK340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DL340)+DL340>$AR27,$AR27-SUM($AS340:DL340),DL340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DM340)+DM340>$AR27,$AR27-SUM($AS340:DM340),DM340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DN340)+DN340>$AR27,$AR27-SUM($AS340:DN340),DN340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DO340)+DO340>$AR27,$AR27-SUM($AS340:DO340),DO340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DP340)+DP340>$AR27,$AR27-SUM($AS340:DP340),DP340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DQ340)+DQ340>$AR27,$AR27-SUM($AS340:DQ340),DQ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DR340)+DR340>$AR27,$AR27-SUM($AS340:DR340),DR340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DS340)+DS340>$AR27,$AR27-SUM($AS340:DS340),DS340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DT340)+DT340>$AR27,$AR27-SUM($AS340:DT340),DT340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DU340)+DU340>$AR27,$AR27-SUM($AS340:DU340),DU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DV340)+DV340>$AR27,$AR27-SUM($AS340:DV340),DV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DW340)+DW340>$AR27,$AR27-SUM($AS340:DW340),DW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DX340)+DX340>$AR27,$AR27-SUM($AS340:DX340),DX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DY340)+DY340>$AR27,$AR27-SUM($AS340:DY340),DY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:DZ340)+DZ340>$AR27,$AR27-SUM($AS340:DZ340),DZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EA340)+EA340>$AR27,$AR27-SUM($AS340:EA340),EA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EB340)+EB340>$AR27,$AR27-SUM($AS340:EB340),EB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EC340)+EC340>$AR27,$AR27-SUM($AS340:EC340),EC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:ED340)+ED340>$AR27,$AR27-SUM($AS340:ED340),ED340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EE340)+EE340>$AR27,$AR27-SUM($AS340:EE340),EE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EF340)+EF340>$AR27,$AR27-SUM($AS340:EF340),EF340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EG340)+EG340>$AR27,$AR27-SUM($AS340:EG340),EG340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EH340)+EH340>$AR27,$AR27-SUM($AS340:EH340),EH340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EI340)+EI340>$AR27,$AR27-SUM($AS340:EI340),EI340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EJ340)+EJ340>$AR27,$AR27-SUM($AS340:EJ340),EJ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EK340)+EK340>$AR27,$AR27-SUM($AS340:EK340),EK340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EL340)+EL340>$AR27,$AR27-SUM($AS340:EL340),EL340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EM340)+EM340>$AR27,$AR27-SUM($AS340:EM340),EM340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EN340)+EN340>$AR27,$AR27-SUM($AS340:EN340),EN340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EO340)+EO340>$AR27,$AR27-SUM($AS340:EO340),EO340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EP340)+EP340>$AR27,$AR27-SUM($AS340:EP340),EP340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EQ340)+EQ340>$AR27,$AR27-SUM($AS340:EQ340),EQ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:ER340)+ER340>$AR27,$AR27-SUM($AS340:ER340),ER340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:ES340)+ES340>$AR27,$AR27-SUM($AS340:ES340),ES340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:ET340)+ET340>$AR27,$AR27-SUM($AS340:ET340),ET340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EU340)+EU340>$AR27,$AR27-SUM($AS340:EU340),EU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EV340)+EV340>$AR27,$AR27-SUM($AS340:EV340),EV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EW340)+EW340>$AR27,$AR27-SUM($AS340:EW340),EW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EX340)+EX340>$AR27,$AR27-SUM($AS340:EX340),EX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EY340)+EY340>$AR27,$AR27-SUM($AS340:EY340),EY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:EZ340)+EZ340>$AR27,$AR27-SUM($AS340:EZ340),EZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FA340)+FA340>$AR27,$AR27-SUM($AS340:FA340),FA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FB340)+FB340>$AR27,$AR27-SUM($AS340:FB340),FB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FC340)+FC340>$AR27,$AR27-SUM($AS340:FC340),FC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FD340)+FD340>$AR27,$AR27-SUM($AS340:FD340),FD340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FE340)+FE340>$AR27,$AR27-SUM($AS340:FE340),FE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FF340)+FF340>$AR27,$AR27-SUM($AS340:FF340),FF340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FG340)+FG340>$AR27,$AR27-SUM($AS340:FG340),FG340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FH340)+FH340>$AR27,$AR27-SUM($AS340:FH340),FH340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FI340)+FI340>$AR27,$AR27-SUM($AS340:FI340),FI340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FJ340)+FJ340>$AR27,$AR27-SUM($AS340:FJ340),FJ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FK340)+FK340>$AR27,$AR27-SUM($AS340:FK340),FK340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FL340)+FL340>$AR27,$AR27-SUM($AS340:FL340),FL340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FM340)+FM340>$AR27,$AR27-SUM($AS340:FM340),FM340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FN340)+FN340>$AR27,$AR27-SUM($AS340:FN340),FN340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FO340)+FO340>$AR27,$AR27-SUM($AS340:FO340),FO340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FP340)+FP340>$AR27,$AR27-SUM($AS340:FP340),FP340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FQ340)+FQ340>$AR27,$AR27-SUM($AS340:FQ340),FQ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FR340)+FR340>$AR27,$AR27-SUM($AS340:FR340),FR340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FS340)+FS340>$AR27,$AR27-SUM($AS340:FS340),FS340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FT340)+FT340>$AR27,$AR27-SUM($AS340:FT340),FT340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FU340)+FU340>$AR27,$AR27-SUM($AS340:FU340),FU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FV340)+FV340>$AR27,$AR27-SUM($AS340:FV340),FV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FW340)+FW340>$AR27,$AR27-SUM($AS340:FW340),FW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FX340)+FX340>$AR27,$AR27-SUM($AS340:FX340),FX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FY340)+FY340>$AR27,$AR27-SUM($AS340:FY340),FY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:FZ340)+FZ340>$AR27,$AR27-SUM($AS340:FZ340),FZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GA340)+GA340>$AR27,$AR27-SUM($AS340:GA340),GA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GB340)+GB340>$AR27,$AR27-SUM($AS340:GB340),GB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GC340)+GC340>$AR27,$AR27-SUM($AS340:GC340),GC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GD340)+GD340>$AR27,$AR27-SUM($AS340:GD340),GD340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GE340)+GE340>$AR27,$AR27-SUM($AS340:GE340),GE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GF340)+GF340>$AR27,$AR27-SUM($AS340:GF340),GF340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GG340)+GG340>$AR27,$AR27-SUM($AS340:GG340),GG340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GH340)+GH340>$AR27,$AR27-SUM($AS340:GH340),GH340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GI340)+GI340>$AR27,$AR27-SUM($AS340:GI340),GI340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GJ340)+GJ340>$AR27,$AR27-SUM($AS340:GJ340),GJ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GK340)+GK340>$AR27,$AR27-SUM($AS340:GK340),GK340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GL340)+GL340>$AR27,$AR27-SUM($AS340:GL340),GL340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GM340)+GM340>$AR27,$AR27-SUM($AS340:GM340),GM340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GN340)+GN340>$AR27,$AR27-SUM($AS340:GN340),GN340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GO340)+GO340>$AR27,$AR27-SUM($AS340:GO340),GO340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GP340)+GP340>$AR27,$AR27-SUM($AS340:GP340),GP340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GQ340)+GQ340>$AR27,$AR27-SUM($AS340:GQ340),GQ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GR340)+GR340>$AR27,$AR27-SUM($AS340:GR340),GR340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GS340)+GS340>$AR27,$AR27-SUM($AS340:GS340),GS340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GT340)+GT340>$AR27,$AR27-SUM($AS340:GT340),GT340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GU340)+GU340>$AR27,$AR27-SUM($AS340:GU340),GU340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GV340)+GV340>$AR27,$AR27-SUM($AS340:GV340),GV340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GW340)+GW340>$AR27,$AR27-SUM($AS340:GW340),GW340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GX340)+GX340>$AR27,$AR27-SUM($AS340:GX340),GX340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GY340)+GY340>$AR27,$AR27-SUM($AS340:GY340),GY340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:GZ340)+GZ340>$AR27,$AR27-SUM($AS340:GZ340),GZ340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:HA340)+HA340>$AR27,$AR27-SUM($AS340:HA340),HA340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:HB340)+HB340>$AR27,$AR27-SUM($AS340:HB340),HB340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:HC340)+HC340>$AR27,$AR27-SUM($AS340:HC340),HC340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:HD340)+HD340>$AR27,$AR27-SUM($AS340:HD340),HD340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:HE340)+HE340>$AR27,$AR27-SUM($AS340:HE340),HE340),0)","v":0},{"$f":"IF($AS340>0,IF(SUM($AS340:HF340)+HF340>$AR27,$AR27-SUM($AS340:HF340),HF340),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS341>0,IF(SUM($AS341:AS341)+AS341>$AR28,$AR28-SUM($AS341:AS341),AS341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AT341)+AT341>$AR28,$AR28-SUM($AS341:AT341),AT341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AU341)+AU341>$AR28,$AR28-SUM($AS341:AU341),AU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AV341)+AV341>$AR28,$AR28-SUM($AS341:AV341),AV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AW341)+AW341>$AR28,$AR28-SUM($AS341:AW341),AW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AX341)+AX341>$AR28,$AR28-SUM($AS341:AX341),AX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AY341)+AY341>$AR28,$AR28-SUM($AS341:AY341),AY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:AZ341)+AZ341>$AR28,$AR28-SUM($AS341:AZ341),AZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BA341)+BA341>$AR28,$AR28-SUM($AS341:BA341),BA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BB341)+BB341>$AR28,$AR28-SUM($AS341:BB341),BB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BC341)+BC341>$AR28,$AR28-SUM($AS341:BC341),BC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BD341)+BD341>$AR28,$AR28-SUM($AS341:BD341),BD341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BE341)+BE341>$AR28,$AR28-SUM($AS341:BE341),BE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BF341)+BF341>$AR28,$AR28-SUM($AS341:BF341),BF341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BG341)+BG341>$AR28,$AR28-SUM($AS341:BG341),BG341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BH341)+BH341>$AR28,$AR28-SUM($AS341:BH341),BH341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BI341)+BI341>$AR28,$AR28-SUM($AS341:BI341),BI341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BJ341)+BJ341>$AR28,$AR28-SUM($AS341:BJ341),BJ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BK341)+BK341>$AR28,$AR28-SUM($AS341:BK341),BK341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BL341)+BL341>$AR28,$AR28-SUM($AS341:BL341),BL341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BM341)+BM341>$AR28,$AR28-SUM($AS341:BM341),BM341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BN341)+BN341>$AR28,$AR28-SUM($AS341:BN341),BN341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BO341)+BO341>$AR28,$AR28-SUM($AS341:BO341),BO341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BP341)+BP341>$AR28,$AR28-SUM($AS341:BP341),BP341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BQ341)+BQ341>$AR28,$AR28-SUM($AS341:BQ341),BQ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BR341)+BR341>$AR28,$AR28-SUM($AS341:BR341),BR341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BS341)+BS341>$AR28,$AR28-SUM($AS341:BS341),BS341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BT341)+BT341>$AR28,$AR28-SUM($AS341:BT341),BT341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BU341)+BU341>$AR28,$AR28-SUM($AS341:BU341),BU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BV341)+BV341>$AR28,$AR28-SUM($AS341:BV341),BV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BW341)+BW341>$AR28,$AR28-SUM($AS341:BW341),BW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BX341)+BX341>$AR28,$AR28-SUM($AS341:BX341),BX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BY341)+BY341>$AR28,$AR28-SUM($AS341:BY341),BY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:BZ341)+BZ341>$AR28,$AR28-SUM($AS341:BZ341),BZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CA341)+CA341>$AR28,$AR28-SUM($AS341:CA341),CA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CB341)+CB341>$AR28,$AR28-SUM($AS341:CB341),CB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CC341)+CC341>$AR28,$AR28-SUM($AS341:CC341),CC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CD341)+CD341>$AR28,$AR28-SUM($AS341:CD341),CD341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CE341)+CE341>$AR28,$AR28-SUM($AS341:CE341),CE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CF341)+CF341>$AR28,$AR28-SUM($AS341:CF341),CF341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CG341)+CG341>$AR28,$AR28-SUM($AS341:CG341),CG341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CH341)+CH341>$AR28,$AR28-SUM($AS341:CH341),CH341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CI341)+CI341>$AR28,$AR28-SUM($AS341:CI341),CI341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CJ341)+CJ341>$AR28,$AR28-SUM($AS341:CJ341),CJ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CK341)+CK341>$AR28,$AR28-SUM($AS341:CK341),CK341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CL341)+CL341>$AR28,$AR28-SUM($AS341:CL341),CL341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CM341)+CM341>$AR28,$AR28-SUM($AS341:CM341),CM341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CN341)+CN341>$AR28,$AR28-SUM($AS341:CN341),CN341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CO341)+CO341>$AR28,$AR28-SUM($AS341:CO341),CO341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CP341)+CP341>$AR28,$AR28-SUM($AS341:CP341),CP341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CQ341)+CQ341>$AR28,$AR28-SUM($AS341:CQ341),CQ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CR341)+CR341>$AR28,$AR28-SUM($AS341:CR341),CR341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CS341)+CS341>$AR28,$AR28-SUM($AS341:CS341),CS341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CT341)+CT341>$AR28,$AR28-SUM($AS341:CT341),CT341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CU341)+CU341>$AR28,$AR28-SUM($AS341:CU341),CU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CV341)+CV341>$AR28,$AR28-SUM($AS341:CV341),CV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CW341)+CW341>$AR28,$AR28-SUM($AS341:CW341),CW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CX341)+CX341>$AR28,$AR28-SUM($AS341:CX341),CX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CY341)+CY341>$AR28,$AR28-SUM($AS341:CY341),CY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:CZ341)+CZ341>$AR28,$AR28-SUM($AS341:CZ341),CZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DA341)+DA341>$AR28,$AR28-SUM($AS341:DA341),DA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DB341)+DB341>$AR28,$AR28-SUM($AS341:DB341),DB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DC341)+DC341>$AR28,$AR28-SUM($AS341:DC341),DC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DD341)+DD341>$AR28,$AR28-SUM($AS341:DD341),DD341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DE341)+DE341>$AR28,$AR28-SUM($AS341:DE341),DE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DF341)+DF341>$AR28,$AR28-SUM($AS341:DF341),DF341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DG341)+DG341>$AR28,$AR28-SUM($AS341:DG341),DG341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DH341)+DH341>$AR28,$AR28-SUM($AS341:DH341),DH341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DI341)+DI341>$AR28,$AR28-SUM($AS341:DI341),DI341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DJ341)+DJ341>$AR28,$AR28-SUM($AS341:DJ341),DJ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DK341)+DK341>$AR28,$AR28-SUM($AS341:DK341),DK341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DL341)+DL341>$AR28,$AR28-SUM($AS341:DL341),DL341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DM341)+DM341>$AR28,$AR28-SUM($AS341:DM341),DM341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DN341)+DN341>$AR28,$AR28-SUM($AS341:DN341),DN341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DO341)+DO341>$AR28,$AR28-SUM($AS341:DO341),DO341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DP341)+DP341>$AR28,$AR28-SUM($AS341:DP341),DP341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DQ341)+DQ341>$AR28,$AR28-SUM($AS341:DQ341),DQ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DR341)+DR341>$AR28,$AR28-SUM($AS341:DR341),DR341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DS341)+DS341>$AR28,$AR28-SUM($AS341:DS341),DS341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DT341)+DT341>$AR28,$AR28-SUM($AS341:DT341),DT341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DU341)+DU341>$AR28,$AR28-SUM($AS341:DU341),DU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DV341)+DV341>$AR28,$AR28-SUM($AS341:DV341),DV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DW341)+DW341>$AR28,$AR28-SUM($AS341:DW341),DW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DX341)+DX341>$AR28,$AR28-SUM($AS341:DX341),DX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DY341)+DY341>$AR28,$AR28-SUM($AS341:DY341),DY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:DZ341)+DZ341>$AR28,$AR28-SUM($AS341:DZ341),DZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EA341)+EA341>$AR28,$AR28-SUM($AS341:EA341),EA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EB341)+EB341>$AR28,$AR28-SUM($AS341:EB341),EB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EC341)+EC341>$AR28,$AR28-SUM($AS341:EC341),EC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:ED341)+ED341>$AR28,$AR28-SUM($AS341:ED341),ED341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EE341)+EE341>$AR28,$AR28-SUM($AS341:EE341),EE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EF341)+EF341>$AR28,$AR28-SUM($AS341:EF341),EF341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EG341)+EG341>$AR28,$AR28-SUM($AS341:EG341),EG341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EH341)+EH341>$AR28,$AR28-SUM($AS341:EH341),EH341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EI341)+EI341>$AR28,$AR28-SUM($AS341:EI341),EI341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EJ341)+EJ341>$AR28,$AR28-SUM($AS341:EJ341),EJ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EK341)+EK341>$AR28,$AR28-SUM($AS341:EK341),EK341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EL341)+EL341>$AR28,$AR28-SUM($AS341:EL341),EL341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EM341)+EM341>$AR28,$AR28-SUM($AS341:EM341),EM341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EN341)+EN341>$AR28,$AR28-SUM($AS341:EN341),EN341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EO341)+EO341>$AR28,$AR28-SUM($AS341:EO341),EO341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EP341)+EP341>$AR28,$AR28-SUM($AS341:EP341),EP341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EQ341)+EQ341>$AR28,$AR28-SUM($AS341:EQ341),EQ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:ER341)+ER341>$AR28,$AR28-SUM($AS341:ER341),ER341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:ES341)+ES341>$AR28,$AR28-SUM($AS341:ES341),ES341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:ET341)+ET341>$AR28,$AR28-SUM($AS341:ET341),ET341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EU341)+EU341>$AR28,$AR28-SUM($AS341:EU341),EU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EV341)+EV341>$AR28,$AR28-SUM($AS341:EV341),EV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EW341)+EW341>$AR28,$AR28-SUM($AS341:EW341),EW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EX341)+EX341>$AR28,$AR28-SUM($AS341:EX341),EX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EY341)+EY341>$AR28,$AR28-SUM($AS341:EY341),EY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:EZ341)+EZ341>$AR28,$AR28-SUM($AS341:EZ341),EZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FA341)+FA341>$AR28,$AR28-SUM($AS341:FA341),FA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FB341)+FB341>$AR28,$AR28-SUM($AS341:FB341),FB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FC341)+FC341>$AR28,$AR28-SUM($AS341:FC341),FC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FD341)+FD341>$AR28,$AR28-SUM($AS341:FD341),FD341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FE341)+FE341>$AR28,$AR28-SUM($AS341:FE341),FE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FF341)+FF341>$AR28,$AR28-SUM($AS341:FF341),FF341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FG341)+FG341>$AR28,$AR28-SUM($AS341:FG341),FG341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FH341)+FH341>$AR28,$AR28-SUM($AS341:FH341),FH341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FI341)+FI341>$AR28,$AR28-SUM($AS341:FI341),FI341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FJ341)+FJ341>$AR28,$AR28-SUM($AS341:FJ341),FJ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FK341)+FK341>$AR28,$AR28-SUM($AS341:FK341),FK341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FL341)+FL341>$AR28,$AR28-SUM($AS341:FL341),FL341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FM341)+FM341>$AR28,$AR28-SUM($AS341:FM341),FM341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FN341)+FN341>$AR28,$AR28-SUM($AS341:FN341),FN341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FO341)+FO341>$AR28,$AR28-SUM($AS341:FO341),FO341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FP341)+FP341>$AR28,$AR28-SUM($AS341:FP341),FP341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FQ341)+FQ341>$AR28,$AR28-SUM($AS341:FQ341),FQ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FR341)+FR341>$AR28,$AR28-SUM($AS341:FR341),FR341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FS341)+FS341>$AR28,$AR28-SUM($AS341:FS341),FS341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FT341)+FT341>$AR28,$AR28-SUM($AS341:FT341),FT341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FU341)+FU341>$AR28,$AR28-SUM($AS341:FU341),FU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FV341)+FV341>$AR28,$AR28-SUM($AS341:FV341),FV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FW341)+FW341>$AR28,$AR28-SUM($AS341:FW341),FW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FX341)+FX341>$AR28,$AR28-SUM($AS341:FX341),FX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FY341)+FY341>$AR28,$AR28-SUM($AS341:FY341),FY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:FZ341)+FZ341>$AR28,$AR28-SUM($AS341:FZ341),FZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GA341)+GA341>$AR28,$AR28-SUM($AS341:GA341),GA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GB341)+GB341>$AR28,$AR28-SUM($AS341:GB341),GB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GC341)+GC341>$AR28,$AR28-SUM($AS341:GC341),GC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GD341)+GD341>$AR28,$AR28-SUM($AS341:GD341),GD341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GE341)+GE341>$AR28,$AR28-SUM($AS341:GE341),GE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GF341)+GF341>$AR28,$AR28-SUM($AS341:GF341),GF341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GG341)+GG341>$AR28,$AR28-SUM($AS341:GG341),GG341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GH341)+GH341>$AR28,$AR28-SUM($AS341:GH341),GH341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GI341)+GI341>$AR28,$AR28-SUM($AS341:GI341),GI341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GJ341)+GJ341>$AR28,$AR28-SUM($AS341:GJ341),GJ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GK341)+GK341>$AR28,$AR28-SUM($AS341:GK341),GK341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GL341)+GL341>$AR28,$AR28-SUM($AS341:GL341),GL341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GM341)+GM341>$AR28,$AR28-SUM($AS341:GM341),GM341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GN341)+GN341>$AR28,$AR28-SUM($AS341:GN341),GN341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GO341)+GO341>$AR28,$AR28-SUM($AS341:GO341),GO341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GP341)+GP341>$AR28,$AR28-SUM($AS341:GP341),GP341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GQ341)+GQ341>$AR28,$AR28-SUM($AS341:GQ341),GQ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GR341)+GR341>$AR28,$AR28-SUM($AS341:GR341),GR341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GS341)+GS341>$AR28,$AR28-SUM($AS341:GS341),GS341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GT341)+GT341>$AR28,$AR28-SUM($AS341:GT341),GT341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GU341)+GU341>$AR28,$AR28-SUM($AS341:GU341),GU341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GV341)+GV341>$AR28,$AR28-SUM($AS341:GV341),GV341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GW341)+GW341>$AR28,$AR28-SUM($AS341:GW341),GW341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GX341)+GX341>$AR28,$AR28-SUM($AS341:GX341),GX341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GY341)+GY341>$AR28,$AR28-SUM($AS341:GY341),GY341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:GZ341)+GZ341>$AR28,$AR28-SUM($AS341:GZ341),GZ341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:HA341)+HA341>$AR28,$AR28-SUM($AS341:HA341),HA341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:HB341)+HB341>$AR28,$AR28-SUM($AS341:HB341),HB341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:HC341)+HC341>$AR28,$AR28-SUM($AS341:HC341),HC341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:HD341)+HD341>$AR28,$AR28-SUM($AS341:HD341),HD341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:HE341)+HE341>$AR28,$AR28-SUM($AS341:HE341),HE341),0)","v":0},{"$f":"IF($AS341>0,IF(SUM($AS341:HF341)+HF341>$AR28,$AR28-SUM($AS341:HF341),HF341),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS342>0,IF(SUM($AS342:AS342)+AS342>$AR29,$AR29-SUM($AS342:AS342),AS342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AT342)+AT342>$AR29,$AR29-SUM($AS342:AT342),AT342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AU342)+AU342>$AR29,$AR29-SUM($AS342:AU342),AU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AV342)+AV342>$AR29,$AR29-SUM($AS342:AV342),AV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AW342)+AW342>$AR29,$AR29-SUM($AS342:AW342),AW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AX342)+AX342>$AR29,$AR29-SUM($AS342:AX342),AX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AY342)+AY342>$AR29,$AR29-SUM($AS342:AY342),AY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:AZ342)+AZ342>$AR29,$AR29-SUM($AS342:AZ342),AZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BA342)+BA342>$AR29,$AR29-SUM($AS342:BA342),BA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BB342)+BB342>$AR29,$AR29-SUM($AS342:BB342),BB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BC342)+BC342>$AR29,$AR29-SUM($AS342:BC342),BC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BD342)+BD342>$AR29,$AR29-SUM($AS342:BD342),BD342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BE342)+BE342>$AR29,$AR29-SUM($AS342:BE342),BE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BF342)+BF342>$AR29,$AR29-SUM($AS342:BF342),BF342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BG342)+BG342>$AR29,$AR29-SUM($AS342:BG342),BG342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BH342)+BH342>$AR29,$AR29-SUM($AS342:BH342),BH342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BI342)+BI342>$AR29,$AR29-SUM($AS342:BI342),BI342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BJ342)+BJ342>$AR29,$AR29-SUM($AS342:BJ342),BJ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BK342)+BK342>$AR29,$AR29-SUM($AS342:BK342),BK342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BL342)+BL342>$AR29,$AR29-SUM($AS342:BL342),BL342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BM342)+BM342>$AR29,$AR29-SUM($AS342:BM342),BM342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BN342)+BN342>$AR29,$AR29-SUM($AS342:BN342),BN342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BO342)+BO342>$AR29,$AR29-SUM($AS342:BO342),BO342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BP342)+BP342>$AR29,$AR29-SUM($AS342:BP342),BP342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BQ342)+BQ342>$AR29,$AR29-SUM($AS342:BQ342),BQ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BR342)+BR342>$AR29,$AR29-SUM($AS342:BR342),BR342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BS342)+BS342>$AR29,$AR29-SUM($AS342:BS342),BS342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BT342)+BT342>$AR29,$AR29-SUM($AS342:BT342),BT342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BU342)+BU342>$AR29,$AR29-SUM($AS342:BU342),BU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BV342)+BV342>$AR29,$AR29-SUM($AS342:BV342),BV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BW342)+BW342>$AR29,$AR29-SUM($AS342:BW342),BW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BX342)+BX342>$AR29,$AR29-SUM($AS342:BX342),BX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BY342)+BY342>$AR29,$AR29-SUM($AS342:BY342),BY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:BZ342)+BZ342>$AR29,$AR29-SUM($AS342:BZ342),BZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CA342)+CA342>$AR29,$AR29-SUM($AS342:CA342),CA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CB342)+CB342>$AR29,$AR29-SUM($AS342:CB342),CB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CC342)+CC342>$AR29,$AR29-SUM($AS342:CC342),CC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CD342)+CD342>$AR29,$AR29-SUM($AS342:CD342),CD342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CE342)+CE342>$AR29,$AR29-SUM($AS342:CE342),CE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CF342)+CF342>$AR29,$AR29-SUM($AS342:CF342),CF342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CG342)+CG342>$AR29,$AR29-SUM($AS342:CG342),CG342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CH342)+CH342>$AR29,$AR29-SUM($AS342:CH342),CH342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CI342)+CI342>$AR29,$AR29-SUM($AS342:CI342),CI342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CJ342)+CJ342>$AR29,$AR29-SUM($AS342:CJ342),CJ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CK342)+CK342>$AR29,$AR29-SUM($AS342:CK342),CK342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CL342)+CL342>$AR29,$AR29-SUM($AS342:CL342),CL342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CM342)+CM342>$AR29,$AR29-SUM($AS342:CM342),CM342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CN342)+CN342>$AR29,$AR29-SUM($AS342:CN342),CN342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CO342)+CO342>$AR29,$AR29-SUM($AS342:CO342),CO342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CP342)+CP342>$AR29,$AR29-SUM($AS342:CP342),CP342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CQ342)+CQ342>$AR29,$AR29-SUM($AS342:CQ342),CQ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CR342)+CR342>$AR29,$AR29-SUM($AS342:CR342),CR342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CS342)+CS342>$AR29,$AR29-SUM($AS342:CS342),CS342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CT342)+CT342>$AR29,$AR29-SUM($AS342:CT342),CT342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CU342)+CU342>$AR29,$AR29-SUM($AS342:CU342),CU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CV342)+CV342>$AR29,$AR29-SUM($AS342:CV342),CV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CW342)+CW342>$AR29,$AR29-SUM($AS342:CW342),CW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CX342)+CX342>$AR29,$AR29-SUM($AS342:CX342),CX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CY342)+CY342>$AR29,$AR29-SUM($AS342:CY342),CY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:CZ342)+CZ342>$AR29,$AR29-SUM($AS342:CZ342),CZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DA342)+DA342>$AR29,$AR29-SUM($AS342:DA342),DA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DB342)+DB342>$AR29,$AR29-SUM($AS342:DB342),DB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DC342)+DC342>$AR29,$AR29-SUM($AS342:DC342),DC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DD342)+DD342>$AR29,$AR29-SUM($AS342:DD342),DD342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DE342)+DE342>$AR29,$AR29-SUM($AS342:DE342),DE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DF342)+DF342>$AR29,$AR29-SUM($AS342:DF342),DF342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DG342)+DG342>$AR29,$AR29-SUM($AS342:DG342),DG342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DH342)+DH342>$AR29,$AR29-SUM($AS342:DH342),DH342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DI342)+DI342>$AR29,$AR29-SUM($AS342:DI342),DI342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DJ342)+DJ342>$AR29,$AR29-SUM($AS342:DJ342),DJ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DK342)+DK342>$AR29,$AR29-SUM($AS342:DK342),DK342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DL342)+DL342>$AR29,$AR29-SUM($AS342:DL342),DL342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DM342)+DM342>$AR29,$AR29-SUM($AS342:DM342),DM342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DN342)+DN342>$AR29,$AR29-SUM($AS342:DN342),DN342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DO342)+DO342>$AR29,$AR29-SUM($AS342:DO342),DO342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DP342)+DP342>$AR29,$AR29-SUM($AS342:DP342),DP342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DQ342)+DQ342>$AR29,$AR29-SUM($AS342:DQ342),DQ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DR342)+DR342>$AR29,$AR29-SUM($AS342:DR342),DR342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DS342)+DS342>$AR29,$AR29-SUM($AS342:DS342),DS342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DT342)+DT342>$AR29,$AR29-SUM($AS342:DT342),DT342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DU342)+DU342>$AR29,$AR29-SUM($AS342:DU342),DU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DV342)+DV342>$AR29,$AR29-SUM($AS342:DV342),DV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DW342)+DW342>$AR29,$AR29-SUM($AS342:DW342),DW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DX342)+DX342>$AR29,$AR29-SUM($AS342:DX342),DX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DY342)+DY342>$AR29,$AR29-SUM($AS342:DY342),DY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:DZ342)+DZ342>$AR29,$AR29-SUM($AS342:DZ342),DZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EA342)+EA342>$AR29,$AR29-SUM($AS342:EA342),EA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EB342)+EB342>$AR29,$AR29-SUM($AS342:EB342),EB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EC342)+EC342>$AR29,$AR29-SUM($AS342:EC342),EC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:ED342)+ED342>$AR29,$AR29-SUM($AS342:ED342),ED342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EE342)+EE342>$AR29,$AR29-SUM($AS342:EE342),EE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EF342)+EF342>$AR29,$AR29-SUM($AS342:EF342),EF342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EG342)+EG342>$AR29,$AR29-SUM($AS342:EG342),EG342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EH342)+EH342>$AR29,$AR29-SUM($AS342:EH342),EH342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EI342)+EI342>$AR29,$AR29-SUM($AS342:EI342),EI342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EJ342)+EJ342>$AR29,$AR29-SUM($AS342:EJ342),EJ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EK342)+EK342>$AR29,$AR29-SUM($AS342:EK342),EK342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EL342)+EL342>$AR29,$AR29-SUM($AS342:EL342),EL342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EM342)+EM342>$AR29,$AR29-SUM($AS342:EM342),EM342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EN342)+EN342>$AR29,$AR29-SUM($AS342:EN342),EN342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EO342)+EO342>$AR29,$AR29-SUM($AS342:EO342),EO342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EP342)+EP342>$AR29,$AR29-SUM($AS342:EP342),EP342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EQ342)+EQ342>$AR29,$AR29-SUM($AS342:EQ342),EQ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:ER342)+ER342>$AR29,$AR29-SUM($AS342:ER342),ER342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:ES342)+ES342>$AR29,$AR29-SUM($AS342:ES342),ES342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:ET342)+ET342>$AR29,$AR29-SUM($AS342:ET342),ET342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EU342)+EU342>$AR29,$AR29-SUM($AS342:EU342),EU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EV342)+EV342>$AR29,$AR29-SUM($AS342:EV342),EV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EW342)+EW342>$AR29,$AR29-SUM($AS342:EW342),EW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EX342)+EX342>$AR29,$AR29-SUM($AS342:EX342),EX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EY342)+EY342>$AR29,$AR29-SUM($AS342:EY342),EY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:EZ342)+EZ342>$AR29,$AR29-SUM($AS342:EZ342),EZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FA342)+FA342>$AR29,$AR29-SUM($AS342:FA342),FA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FB342)+FB342>$AR29,$AR29-SUM($AS342:FB342),FB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FC342)+FC342>$AR29,$AR29-SUM($AS342:FC342),FC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FD342)+FD342>$AR29,$AR29-SUM($AS342:FD342),FD342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FE342)+FE342>$AR29,$AR29-SUM($AS342:FE342),FE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FF342)+FF342>$AR29,$AR29-SUM($AS342:FF342),FF342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FG342)+FG342>$AR29,$AR29-SUM($AS342:FG342),FG342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FH342)+FH342>$AR29,$AR29-SUM($AS342:FH342),FH342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FI342)+FI342>$AR29,$AR29-SUM($AS342:FI342),FI342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FJ342)+FJ342>$AR29,$AR29-SUM($AS342:FJ342),FJ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FK342)+FK342>$AR29,$AR29-SUM($AS342:FK342),FK342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FL342)+FL342>$AR29,$AR29-SUM($AS342:FL342),FL342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FM342)+FM342>$AR29,$AR29-SUM($AS342:FM342),FM342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FN342)+FN342>$AR29,$AR29-SUM($AS342:FN342),FN342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FO342)+FO342>$AR29,$AR29-SUM($AS342:FO342),FO342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FP342)+FP342>$AR29,$AR29-SUM($AS342:FP342),FP342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FQ342)+FQ342>$AR29,$AR29-SUM($AS342:FQ342),FQ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FR342)+FR342>$AR29,$AR29-SUM($AS342:FR342),FR342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FS342)+FS342>$AR29,$AR29-SUM($AS342:FS342),FS342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FT342)+FT342>$AR29,$AR29-SUM($AS342:FT342),FT342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FU342)+FU342>$AR29,$AR29-SUM($AS342:FU342),FU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FV342)+FV342>$AR29,$AR29-SUM($AS342:FV342),FV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FW342)+FW342>$AR29,$AR29-SUM($AS342:FW342),FW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FX342)+FX342>$AR29,$AR29-SUM($AS342:FX342),FX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FY342)+FY342>$AR29,$AR29-SUM($AS342:FY342),FY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:FZ342)+FZ342>$AR29,$AR29-SUM($AS342:FZ342),FZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GA342)+GA342>$AR29,$AR29-SUM($AS342:GA342),GA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GB342)+GB342>$AR29,$AR29-SUM($AS342:GB342),GB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GC342)+GC342>$AR29,$AR29-SUM($AS342:GC342),GC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GD342)+GD342>$AR29,$AR29-SUM($AS342:GD342),GD342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GE342)+GE342>$AR29,$AR29-SUM($AS342:GE342),GE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GF342)+GF342>$AR29,$AR29-SUM($AS342:GF342),GF342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GG342)+GG342>$AR29,$AR29-SUM($AS342:GG342),GG342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GH342)+GH342>$AR29,$AR29-SUM($AS342:GH342),GH342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GI342)+GI342>$AR29,$AR29-SUM($AS342:GI342),GI342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GJ342)+GJ342>$AR29,$AR29-SUM($AS342:GJ342),GJ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GK342)+GK342>$AR29,$AR29-SUM($AS342:GK342),GK342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GL342)+GL342>$AR29,$AR29-SUM($AS342:GL342),GL342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GM342)+GM342>$AR29,$AR29-SUM($AS342:GM342),GM342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GN342)+GN342>$AR29,$AR29-SUM($AS342:GN342),GN342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GO342)+GO342>$AR29,$AR29-SUM($AS342:GO342),GO342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GP342)+GP342>$AR29,$AR29-SUM($AS342:GP342),GP342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GQ342)+GQ342>$AR29,$AR29-SUM($AS342:GQ342),GQ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GR342)+GR342>$AR29,$AR29-SUM($AS342:GR342),GR342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GS342)+GS342>$AR29,$AR29-SUM($AS342:GS342),GS342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GT342)+GT342>$AR29,$AR29-SUM($AS342:GT342),GT342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GU342)+GU342>$AR29,$AR29-SUM($AS342:GU342),GU342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GV342)+GV342>$AR29,$AR29-SUM($AS342:GV342),GV342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GW342)+GW342>$AR29,$AR29-SUM($AS342:GW342),GW342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GX342)+GX342>$AR29,$AR29-SUM($AS342:GX342),GX342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GY342)+GY342>$AR29,$AR29-SUM($AS342:GY342),GY342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:GZ342)+GZ342>$AR29,$AR29-SUM($AS342:GZ342),GZ342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:HA342)+HA342>$AR29,$AR29-SUM($AS342:HA342),HA342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:HB342)+HB342>$AR29,$AR29-SUM($AS342:HB342),HB342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:HC342)+HC342>$AR29,$AR29-SUM($AS342:HC342),HC342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:HD342)+HD342>$AR29,$AR29-SUM($AS342:HD342),HD342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:HE342)+HE342>$AR29,$AR29-SUM($AS342:HE342),HE342),0)","v":0},{"$f":"IF($AS342>0,IF(SUM($AS342:HF342)+HF342>$AR29,$AR29-SUM($AS342:HF342),HF342),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS343>0,IF(SUM($AS343:AS343)+AS343>$AR30,$AR30-SUM($AS343:AS343),AS343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AT343)+AT343>$AR30,$AR30-SUM($AS343:AT343),AT343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AU343)+AU343>$AR30,$AR30-SUM($AS343:AU343),AU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AV343)+AV343>$AR30,$AR30-SUM($AS343:AV343),AV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AW343)+AW343>$AR30,$AR30-SUM($AS343:AW343),AW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AX343)+AX343>$AR30,$AR30-SUM($AS343:AX343),AX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AY343)+AY343>$AR30,$AR30-SUM($AS343:AY343),AY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:AZ343)+AZ343>$AR30,$AR30-SUM($AS343:AZ343),AZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BA343)+BA343>$AR30,$AR30-SUM($AS343:BA343),BA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BB343)+BB343>$AR30,$AR30-SUM($AS343:BB343),BB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BC343)+BC343>$AR30,$AR30-SUM($AS343:BC343),BC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BD343)+BD343>$AR30,$AR30-SUM($AS343:BD343),BD343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BE343)+BE343>$AR30,$AR30-SUM($AS343:BE343),BE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BF343)+BF343>$AR30,$AR30-SUM($AS343:BF343),BF343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BG343)+BG343>$AR30,$AR30-SUM($AS343:BG343),BG343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BH343)+BH343>$AR30,$AR30-SUM($AS343:BH343),BH343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BI343)+BI343>$AR30,$AR30-SUM($AS343:BI343),BI343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BJ343)+BJ343>$AR30,$AR30-SUM($AS343:BJ343),BJ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BK343)+BK343>$AR30,$AR30-SUM($AS343:BK343),BK343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BL343)+BL343>$AR30,$AR30-SUM($AS343:BL343),BL343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BM343)+BM343>$AR30,$AR30-SUM($AS343:BM343),BM343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BN343)+BN343>$AR30,$AR30-SUM($AS343:BN343),BN343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BO343)+BO343>$AR30,$AR30-SUM($AS343:BO343),BO343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BP343)+BP343>$AR30,$AR30-SUM($AS343:BP343),BP343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BQ343)+BQ343>$AR30,$AR30-SUM($AS343:BQ343),BQ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BR343)+BR343>$AR30,$AR30-SUM($AS343:BR343),BR343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BS343)+BS343>$AR30,$AR30-SUM($AS343:BS343),BS343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BT343)+BT343>$AR30,$AR30-SUM($AS343:BT343),BT343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BU343)+BU343>$AR30,$AR30-SUM($AS343:BU343),BU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BV343)+BV343>$AR30,$AR30-SUM($AS343:BV343),BV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BW343)+BW343>$AR30,$AR30-SUM($AS343:BW343),BW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BX343)+BX343>$AR30,$AR30-SUM($AS343:BX343),BX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BY343)+BY343>$AR30,$AR30-SUM($AS343:BY343),BY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:BZ343)+BZ343>$AR30,$AR30-SUM($AS343:BZ343),BZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CA343)+CA343>$AR30,$AR30-SUM($AS343:CA343),CA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CB343)+CB343>$AR30,$AR30-SUM($AS343:CB343),CB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CC343)+CC343>$AR30,$AR30-SUM($AS343:CC343),CC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CD343)+CD343>$AR30,$AR30-SUM($AS343:CD343),CD343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CE343)+CE343>$AR30,$AR30-SUM($AS343:CE343),CE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CF343)+CF343>$AR30,$AR30-SUM($AS343:CF343),CF343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CG343)+CG343>$AR30,$AR30-SUM($AS343:CG343),CG343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CH343)+CH343>$AR30,$AR30-SUM($AS343:CH343),CH343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CI343)+CI343>$AR30,$AR30-SUM($AS343:CI343),CI343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CJ343)+CJ343>$AR30,$AR30-SUM($AS343:CJ343),CJ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CK343)+CK343>$AR30,$AR30-SUM($AS343:CK343),CK343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CL343)+CL343>$AR30,$AR30-SUM($AS343:CL343),CL343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CM343)+CM343>$AR30,$AR30-SUM($AS343:CM343),CM343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CN343)+CN343>$AR30,$AR30-SUM($AS343:CN343),CN343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CO343)+CO343>$AR30,$AR30-SUM($AS343:CO343),CO343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CP343)+CP343>$AR30,$AR30-SUM($AS343:CP343),CP343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CQ343)+CQ343>$AR30,$AR30-SUM($AS343:CQ343),CQ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CR343)+CR343>$AR30,$AR30-SUM($AS343:CR343),CR343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CS343)+CS343>$AR30,$AR30-SUM($AS343:CS343),CS343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CT343)+CT343>$AR30,$AR30-SUM($AS343:CT343),CT343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CU343)+CU343>$AR30,$AR30-SUM($AS343:CU343),CU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CV343)+CV343>$AR30,$AR30-SUM($AS343:CV343),CV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CW343)+CW343>$AR30,$AR30-SUM($AS343:CW343),CW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CX343)+CX343>$AR30,$AR30-SUM($AS343:CX343),CX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CY343)+CY343>$AR30,$AR30-SUM($AS343:CY343),CY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:CZ343)+CZ343>$AR30,$AR30-SUM($AS343:CZ343),CZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DA343)+DA343>$AR30,$AR30-SUM($AS343:DA343),DA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DB343)+DB343>$AR30,$AR30-SUM($AS343:DB343),DB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DC343)+DC343>$AR30,$AR30-SUM($AS343:DC343),DC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DD343)+DD343>$AR30,$AR30-SUM($AS343:DD343),DD343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DE343)+DE343>$AR30,$AR30-SUM($AS343:DE343),DE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DF343)+DF343>$AR30,$AR30-SUM($AS343:DF343),DF343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DG343)+DG343>$AR30,$AR30-SUM($AS343:DG343),DG343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DH343)+DH343>$AR30,$AR30-SUM($AS343:DH343),DH343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DI343)+DI343>$AR30,$AR30-SUM($AS343:DI343),DI343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DJ343)+DJ343>$AR30,$AR30-SUM($AS343:DJ343),DJ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DK343)+DK343>$AR30,$AR30-SUM($AS343:DK343),DK343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DL343)+DL343>$AR30,$AR30-SUM($AS343:DL343),DL343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DM343)+DM343>$AR30,$AR30-SUM($AS343:DM343),DM343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DN343)+DN343>$AR30,$AR30-SUM($AS343:DN343),DN343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DO343)+DO343>$AR30,$AR30-SUM($AS343:DO343),DO343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DP343)+DP343>$AR30,$AR30-SUM($AS343:DP343),DP343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DQ343)+DQ343>$AR30,$AR30-SUM($AS343:DQ343),DQ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DR343)+DR343>$AR30,$AR30-SUM($AS343:DR343),DR343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DS343)+DS343>$AR30,$AR30-SUM($AS343:DS343),DS343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DT343)+DT343>$AR30,$AR30-SUM($AS343:DT343),DT343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DU343)+DU343>$AR30,$AR30-SUM($AS343:DU343),DU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DV343)+DV343>$AR30,$AR30-SUM($AS343:DV343),DV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DW343)+DW343>$AR30,$AR30-SUM($AS343:DW343),DW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DX343)+DX343>$AR30,$AR30-SUM($AS343:DX343),DX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DY343)+DY343>$AR30,$AR30-SUM($AS343:DY343),DY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:DZ343)+DZ343>$AR30,$AR30-SUM($AS343:DZ343),DZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EA343)+EA343>$AR30,$AR30-SUM($AS343:EA343),EA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EB343)+EB343>$AR30,$AR30-SUM($AS343:EB343),EB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EC343)+EC343>$AR30,$AR30-SUM($AS343:EC343),EC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:ED343)+ED343>$AR30,$AR30-SUM($AS343:ED343),ED343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EE343)+EE343>$AR30,$AR30-SUM($AS343:EE343),EE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EF343)+EF343>$AR30,$AR30-SUM($AS343:EF343),EF343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EG343)+EG343>$AR30,$AR30-SUM($AS343:EG343),EG343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EH343)+EH343>$AR30,$AR30-SUM($AS343:EH343),EH343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EI343)+EI343>$AR30,$AR30-SUM($AS343:EI343),EI343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EJ343)+EJ343>$AR30,$AR30-SUM($AS343:EJ343),EJ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EK343)+EK343>$AR30,$AR30-SUM($AS343:EK343),EK343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EL343)+EL343>$AR30,$AR30-SUM($AS343:EL343),EL343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EM343)+EM343>$AR30,$AR30-SUM($AS343:EM343),EM343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EN343)+EN343>$AR30,$AR30-SUM($AS343:EN343),EN343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EO343)+EO343>$AR30,$AR30-SUM($AS343:EO343),EO343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EP343)+EP343>$AR30,$AR30-SUM($AS343:EP343),EP343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EQ343)+EQ343>$AR30,$AR30-SUM($AS343:EQ343),EQ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:ER343)+ER343>$AR30,$AR30-SUM($AS343:ER343),ER343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:ES343)+ES343>$AR30,$AR30-SUM($AS343:ES343),ES343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:ET343)+ET343>$AR30,$AR30-SUM($AS343:ET343),ET343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EU343)+EU343>$AR30,$AR30-SUM($AS343:EU343),EU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EV343)+EV343>$AR30,$AR30-SUM($AS343:EV343),EV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EW343)+EW343>$AR30,$AR30-SUM($AS343:EW343),EW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EX343)+EX343>$AR30,$AR30-SUM($AS343:EX343),EX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EY343)+EY343>$AR30,$AR30-SUM($AS343:EY343),EY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:EZ343)+EZ343>$AR30,$AR30-SUM($AS343:EZ343),EZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FA343)+FA343>$AR30,$AR30-SUM($AS343:FA343),FA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FB343)+FB343>$AR30,$AR30-SUM($AS343:FB343),FB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FC343)+FC343>$AR30,$AR30-SUM($AS343:FC343),FC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FD343)+FD343>$AR30,$AR30-SUM($AS343:FD343),FD343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FE343)+FE343>$AR30,$AR30-SUM($AS343:FE343),FE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FF343)+FF343>$AR30,$AR30-SUM($AS343:FF343),FF343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FG343)+FG343>$AR30,$AR30-SUM($AS343:FG343),FG343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FH343)+FH343>$AR30,$AR30-SUM($AS343:FH343),FH343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FI343)+FI343>$AR30,$AR30-SUM($AS343:FI343),FI343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FJ343)+FJ343>$AR30,$AR30-SUM($AS343:FJ343),FJ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FK343)+FK343>$AR30,$AR30-SUM($AS343:FK343),FK343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FL343)+FL343>$AR30,$AR30-SUM($AS343:FL343),FL343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FM343)+FM343>$AR30,$AR30-SUM($AS343:FM343),FM343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FN343)+FN343>$AR30,$AR30-SUM($AS343:FN343),FN343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FO343)+FO343>$AR30,$AR30-SUM($AS343:FO343),FO343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FP343)+FP343>$AR30,$AR30-SUM($AS343:FP343),FP343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FQ343)+FQ343>$AR30,$AR30-SUM($AS343:FQ343),FQ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FR343)+FR343>$AR30,$AR30-SUM($AS343:FR343),FR343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FS343)+FS343>$AR30,$AR30-SUM($AS343:FS343),FS343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FT343)+FT343>$AR30,$AR30-SUM($AS343:FT343),FT343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FU343)+FU343>$AR30,$AR30-SUM($AS343:FU343),FU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FV343)+FV343>$AR30,$AR30-SUM($AS343:FV343),FV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FW343)+FW343>$AR30,$AR30-SUM($AS343:FW343),FW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FX343)+FX343>$AR30,$AR30-SUM($AS343:FX343),FX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FY343)+FY343>$AR30,$AR30-SUM($AS343:FY343),FY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:FZ343)+FZ343>$AR30,$AR30-SUM($AS343:FZ343),FZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GA343)+GA343>$AR30,$AR30-SUM($AS343:GA343),GA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GB343)+GB343>$AR30,$AR30-SUM($AS343:GB343),GB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GC343)+GC343>$AR30,$AR30-SUM($AS343:GC343),GC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GD343)+GD343>$AR30,$AR30-SUM($AS343:GD343),GD343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GE343)+GE343>$AR30,$AR30-SUM($AS343:GE343),GE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GF343)+GF343>$AR30,$AR30-SUM($AS343:GF343),GF343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GG343)+GG343>$AR30,$AR30-SUM($AS343:GG343),GG343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GH343)+GH343>$AR30,$AR30-SUM($AS343:GH343),GH343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GI343)+GI343>$AR30,$AR30-SUM($AS343:GI343),GI343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GJ343)+GJ343>$AR30,$AR30-SUM($AS343:GJ343),GJ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GK343)+GK343>$AR30,$AR30-SUM($AS343:GK343),GK343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GL343)+GL343>$AR30,$AR30-SUM($AS343:GL343),GL343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GM343)+GM343>$AR30,$AR30-SUM($AS343:GM343),GM343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GN343)+GN343>$AR30,$AR30-SUM($AS343:GN343),GN343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GO343)+GO343>$AR30,$AR30-SUM($AS343:GO343),GO343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GP343)+GP343>$AR30,$AR30-SUM($AS343:GP343),GP343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GQ343)+GQ343>$AR30,$AR30-SUM($AS343:GQ343),GQ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GR343)+GR343>$AR30,$AR30-SUM($AS343:GR343),GR343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GS343)+GS343>$AR30,$AR30-SUM($AS343:GS343),GS343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GT343)+GT343>$AR30,$AR30-SUM($AS343:GT343),GT343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GU343)+GU343>$AR30,$AR30-SUM($AS343:GU343),GU343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GV343)+GV343>$AR30,$AR30-SUM($AS343:GV343),GV343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GW343)+GW343>$AR30,$AR30-SUM($AS343:GW343),GW343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GX343)+GX343>$AR30,$AR30-SUM($AS343:GX343),GX343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GY343)+GY343>$AR30,$AR30-SUM($AS343:GY343),GY343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:GZ343)+GZ343>$AR30,$AR30-SUM($AS343:GZ343),GZ343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:HA343)+HA343>$AR30,$AR30-SUM($AS343:HA343),HA343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:HB343)+HB343>$AR30,$AR30-SUM($AS343:HB343),HB343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:HC343)+HC343>$AR30,$AR30-SUM($AS343:HC343),HC343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:HD343)+HD343>$AR30,$AR30-SUM($AS343:HD343),HD343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:HE343)+HE343>$AR30,$AR30-SUM($AS343:HE343),HE343),0)","v":0},{"$f":"IF($AS343>0,IF(SUM($AS343:HF343)+HF343>$AR30,$AR30-SUM($AS343:HF343),HF343),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AS344>0,IF(SUM($AS344:AS344)+AS344>$AR31,$AR31-SUM($AS344:AS344),AS344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AT344)+AT344>$AR31,$AR31-SUM($AS344:AT344),AT344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AU344)+AU344>$AR31,$AR31-SUM($AS344:AU344),AU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AV344)+AV344>$AR31,$AR31-SUM($AS344:AV344),AV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AW344)+AW344>$AR31,$AR31-SUM($AS344:AW344),AW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AX344)+AX344>$AR31,$AR31-SUM($AS344:AX344),AX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AY344)+AY344>$AR31,$AR31-SUM($AS344:AY344),AY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:AZ344)+AZ344>$AR31,$AR31-SUM($AS344:AZ344),AZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BA344)+BA344>$AR31,$AR31-SUM($AS344:BA344),BA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BB344)+BB344>$AR31,$AR31-SUM($AS344:BB344),BB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BC344)+BC344>$AR31,$AR31-SUM($AS344:BC344),BC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BD344)+BD344>$AR31,$AR31-SUM($AS344:BD344),BD344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BE344)+BE344>$AR31,$AR31-SUM($AS344:BE344),BE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BF344)+BF344>$AR31,$AR31-SUM($AS344:BF344),BF344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BG344)+BG344>$AR31,$AR31-SUM($AS344:BG344),BG344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BH344)+BH344>$AR31,$AR31-SUM($AS344:BH344),BH344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BI344)+BI344>$AR31,$AR31-SUM($AS344:BI344),BI344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BJ344)+BJ344>$AR31,$AR31-SUM($AS344:BJ344),BJ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BK344)+BK344>$AR31,$AR31-SUM($AS344:BK344),BK344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BL344)+BL344>$AR31,$AR31-SUM($AS344:BL344),BL344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BM344)+BM344>$AR31,$AR31-SUM($AS344:BM344),BM344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BN344)+BN344>$AR31,$AR31-SUM($AS344:BN344),BN344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BO344)+BO344>$AR31,$AR31-SUM($AS344:BO344),BO344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BP344)+BP344>$AR31,$AR31-SUM($AS344:BP344),BP344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BQ344)+BQ344>$AR31,$AR31-SUM($AS344:BQ344),BQ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BR344)+BR344>$AR31,$AR31-SUM($AS344:BR344),BR344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BS344)+BS344>$AR31,$AR31-SUM($AS344:BS344),BS344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BT344)+BT344>$AR31,$AR31-SUM($AS344:BT344),BT344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BU344)+BU344>$AR31,$AR31-SUM($AS344:BU344),BU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BV344)+BV344>$AR31,$AR31-SUM($AS344:BV344),BV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BW344)+BW344>$AR31,$AR31-SUM($AS344:BW344),BW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BX344)+BX344>$AR31,$AR31-SUM($AS344:BX344),BX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BY344)+BY344>$AR31,$AR31-SUM($AS344:BY344),BY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:BZ344)+BZ344>$AR31,$AR31-SUM($AS344:BZ344),BZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CA344)+CA344>$AR31,$AR31-SUM($AS344:CA344),CA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CB344)+CB344>$AR31,$AR31-SUM($AS344:CB344),CB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CC344)+CC344>$AR31,$AR31-SUM($AS344:CC344),CC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CD344)+CD344>$AR31,$AR31-SUM($AS344:CD344),CD344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CE344)+CE344>$AR31,$AR31-SUM($AS344:CE344),CE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CF344)+CF344>$AR31,$AR31-SUM($AS344:CF344),CF344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CG344)+CG344>$AR31,$AR31-SUM($AS344:CG344),CG344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CH344)+CH344>$AR31,$AR31-SUM($AS344:CH344),CH344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CI344)+CI344>$AR31,$AR31-SUM($AS344:CI344),CI344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CJ344)+CJ344>$AR31,$AR31-SUM($AS344:CJ344),CJ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CK344)+CK344>$AR31,$AR31-SUM($AS344:CK344),CK344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CL344)+CL344>$AR31,$AR31-SUM($AS344:CL344),CL344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CM344)+CM344>$AR31,$AR31-SUM($AS344:CM344),CM344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CN344)+CN344>$AR31,$AR31-SUM($AS344:CN344),CN344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CO344)+CO344>$AR31,$AR31-SUM($AS344:CO344),CO344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CP344)+CP344>$AR31,$AR31-SUM($AS344:CP344),CP344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CQ344)+CQ344>$AR31,$AR31-SUM($AS344:CQ344),CQ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CR344)+CR344>$AR31,$AR31-SUM($AS344:CR344),CR344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CS344)+CS344>$AR31,$AR31-SUM($AS344:CS344),CS344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CT344)+CT344>$AR31,$AR31-SUM($AS344:CT344),CT344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CU344)+CU344>$AR31,$AR31-SUM($AS344:CU344),CU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CV344)+CV344>$AR31,$AR31-SUM($AS344:CV344),CV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CW344)+CW344>$AR31,$AR31-SUM($AS344:CW344),CW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CX344)+CX344>$AR31,$AR31-SUM($AS344:CX344),CX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CY344)+CY344>$AR31,$AR31-SUM($AS344:CY344),CY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:CZ344)+CZ344>$AR31,$AR31-SUM($AS344:CZ344),CZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DA344)+DA344>$AR31,$AR31-SUM($AS344:DA344),DA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DB344)+DB344>$AR31,$AR31-SUM($AS344:DB344),DB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DC344)+DC344>$AR31,$AR31-SUM($AS344:DC344),DC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DD344)+DD344>$AR31,$AR31-SUM($AS344:DD344),DD344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DE344)+DE344>$AR31,$AR31-SUM($AS344:DE344),DE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DF344)+DF344>$AR31,$AR31-SUM($AS344:DF344),DF344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DG344)+DG344>$AR31,$AR31-SUM($AS344:DG344),DG344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DH344)+DH344>$AR31,$AR31-SUM($AS344:DH344),DH344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DI344)+DI344>$AR31,$AR31-SUM($AS344:DI344),DI344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DJ344)+DJ344>$AR31,$AR31-SUM($AS344:DJ344),DJ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DK344)+DK344>$AR31,$AR31-SUM($AS344:DK344),DK344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DL344)+DL344>$AR31,$AR31-SUM($AS344:DL344),DL344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DM344)+DM344>$AR31,$AR31-SUM($AS344:DM344),DM344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DN344)+DN344>$AR31,$AR31-SUM($AS344:DN344),DN344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DO344)+DO344>$AR31,$AR31-SUM($AS344:DO344),DO344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DP344)+DP344>$AR31,$AR31-SUM($AS344:DP344),DP344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DQ344)+DQ344>$AR31,$AR31-SUM($AS344:DQ344),DQ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DR344)+DR344>$AR31,$AR31-SUM($AS344:DR344),DR344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DS344)+DS344>$AR31,$AR31-SUM($AS344:DS344),DS344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DT344)+DT344>$AR31,$AR31-SUM($AS344:DT344),DT344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DU344)+DU344>$AR31,$AR31-SUM($AS344:DU344),DU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DV344)+DV344>$AR31,$AR31-SUM($AS344:DV344),DV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DW344)+DW344>$AR31,$AR31-SUM($AS344:DW344),DW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DX344)+DX344>$AR31,$AR31-SUM($AS344:DX344),DX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DY344)+DY344>$AR31,$AR31-SUM($AS344:DY344),DY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:DZ344)+DZ344>$AR31,$AR31-SUM($AS344:DZ344),DZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EA344)+EA344>$AR31,$AR31-SUM($AS344:EA344),EA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EB344)+EB344>$AR31,$AR31-SUM($AS344:EB344),EB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EC344)+EC344>$AR31,$AR31-SUM($AS344:EC344),EC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:ED344)+ED344>$AR31,$AR31-SUM($AS344:ED344),ED344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EE344)+EE344>$AR31,$AR31-SUM($AS344:EE344),EE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EF344)+EF344>$AR31,$AR31-SUM($AS344:EF344),EF344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EG344)+EG344>$AR31,$AR31-SUM($AS344:EG344),EG344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EH344)+EH344>$AR31,$AR31-SUM($AS344:EH344),EH344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EI344)+EI344>$AR31,$AR31-SUM($AS344:EI344),EI344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EJ344)+EJ344>$AR31,$AR31-SUM($AS344:EJ344),EJ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EK344)+EK344>$AR31,$AR31-SUM($AS344:EK344),EK344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EL344)+EL344>$AR31,$AR31-SUM($AS344:EL344),EL344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EM344)+EM344>$AR31,$AR31-SUM($AS344:EM344),EM344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EN344)+EN344>$AR31,$AR31-SUM($AS344:EN344),EN344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EO344)+EO344>$AR31,$AR31-SUM($AS344:EO344),EO344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EP344)+EP344>$AR31,$AR31-SUM($AS344:EP344),EP344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EQ344)+EQ344>$AR31,$AR31-SUM($AS344:EQ344),EQ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:ER344)+ER344>$AR31,$AR31-SUM($AS344:ER344),ER344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:ES344)+ES344>$AR31,$AR31-SUM($AS344:ES344),ES344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:ET344)+ET344>$AR31,$AR31-SUM($AS344:ET344),ET344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EU344)+EU344>$AR31,$AR31-SUM($AS344:EU344),EU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EV344)+EV344>$AR31,$AR31-SUM($AS344:EV344),EV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EW344)+EW344>$AR31,$AR31-SUM($AS344:EW344),EW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EX344)+EX344>$AR31,$AR31-SUM($AS344:EX344),EX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EY344)+EY344>$AR31,$AR31-SUM($AS344:EY344),EY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:EZ344)+EZ344>$AR31,$AR31-SUM($AS344:EZ344),EZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FA344)+FA344>$AR31,$AR31-SUM($AS344:FA344),FA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FB344)+FB344>$AR31,$AR31-SUM($AS344:FB344),FB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FC344)+FC344>$AR31,$AR31-SUM($AS344:FC344),FC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FD344)+FD344>$AR31,$AR31-SUM($AS344:FD344),FD344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FE344)+FE344>$AR31,$AR31-SUM($AS344:FE344),FE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FF344)+FF344>$AR31,$AR31-SUM($AS344:FF344),FF344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FG344)+FG344>$AR31,$AR31-SUM($AS344:FG344),FG344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FH344)+FH344>$AR31,$AR31-SUM($AS344:FH344),FH344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FI344)+FI344>$AR31,$AR31-SUM($AS344:FI344),FI344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FJ344)+FJ344>$AR31,$AR31-SUM($AS344:FJ344),FJ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FK344)+FK344>$AR31,$AR31-SUM($AS344:FK344),FK344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FL344)+FL344>$AR31,$AR31-SUM($AS344:FL344),FL344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FM344)+FM344>$AR31,$AR31-SUM($AS344:FM344),FM344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FN344)+FN344>$AR31,$AR31-SUM($AS344:FN344),FN344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FO344)+FO344>$AR31,$AR31-SUM($AS344:FO344),FO344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FP344)+FP344>$AR31,$AR31-SUM($AS344:FP344),FP344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FQ344)+FQ344>$AR31,$AR31-SUM($AS344:FQ344),FQ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FR344)+FR344>$AR31,$AR31-SUM($AS344:FR344),FR344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FS344)+FS344>$AR31,$AR31-SUM($AS344:FS344),FS344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FT344)+FT344>$AR31,$AR31-SUM($AS344:FT344),FT344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FU344)+FU344>$AR31,$AR31-SUM($AS344:FU344),FU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FV344)+FV344>$AR31,$AR31-SUM($AS344:FV344),FV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FW344)+FW344>$AR31,$AR31-SUM($AS344:FW344),FW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FX344)+FX344>$AR31,$AR31-SUM($AS344:FX344),FX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FY344)+FY344>$AR31,$AR31-SUM($AS344:FY344),FY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:FZ344)+FZ344>$AR31,$AR31-SUM($AS344:FZ344),FZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GA344)+GA344>$AR31,$AR31-SUM($AS344:GA344),GA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GB344)+GB344>$AR31,$AR31-SUM($AS344:GB344),GB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GC344)+GC344>$AR31,$AR31-SUM($AS344:GC344),GC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GD344)+GD344>$AR31,$AR31-SUM($AS344:GD344),GD344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GE344)+GE344>$AR31,$AR31-SUM($AS344:GE344),GE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GF344)+GF344>$AR31,$AR31-SUM($AS344:GF344),GF344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GG344)+GG344>$AR31,$AR31-SUM($AS344:GG344),GG344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GH344)+GH344>$AR31,$AR31-SUM($AS344:GH344),GH344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GI344)+GI344>$AR31,$AR31-SUM($AS344:GI344),GI344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GJ344)+GJ344>$AR31,$AR31-SUM($AS344:GJ344),GJ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GK344)+GK344>$AR31,$AR31-SUM($AS344:GK344),GK344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GL344)+GL344>$AR31,$AR31-SUM($AS344:GL344),GL344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GM344)+GM344>$AR31,$AR31-SUM($AS344:GM344),GM344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GN344)+GN344>$AR31,$AR31-SUM($AS344:GN344),GN344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GO344)+GO344>$AR31,$AR31-SUM($AS344:GO344),GO344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GP344)+GP344>$AR31,$AR31-SUM($AS344:GP344),GP344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GQ344)+GQ344>$AR31,$AR31-SUM($AS344:GQ344),GQ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GR344)+GR344>$AR31,$AR31-SUM($AS344:GR344),GR344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GS344)+GS344>$AR31,$AR31-SUM($AS344:GS344),GS344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GT344)+GT344>$AR31,$AR31-SUM($AS344:GT344),GT344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GU344)+GU344>$AR31,$AR31-SUM($AS344:GU344),GU344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GV344)+GV344>$AR31,$AR31-SUM($AS344:GV344),GV344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GW344)+GW344>$AR31,$AR31-SUM($AS344:GW344),GW344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GX344)+GX344>$AR31,$AR31-SUM($AS344:GX344),GX344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GY344)+GY344>$AR31,$AR31-SUM($AS344:GY344),GY344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:GZ344)+GZ344>$AR31,$AR31-SUM($AS344:GZ344),GZ344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:HA344)+HA344>$AR31,$AR31-SUM($AS344:HA344),HA344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:HB344)+HB344>$AR31,$AR31-SUM($AS344:HB344),HB344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:HC344)+HC344>$AR31,$AR31-SUM($AS344:HC344),HC344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:HD344)+HD344>$AR31,$AR31-SUM($AS344:HD344),HD344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:HE344)+HE344>$AR31,$AR31-SUM($AS344:HE344),HE344),0)","v":0},{"$f":"IF($AS344>0,IF(SUM($AS344:HF344)+HF344>$AR31,$AR31-SUM($AS344:HF344),HF344),0)","v":0}]
[]
[null,"Depreciation:  2003 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS24>0,AS24/$F348,AS24)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AT348)+AT348>$AS24,$AS24-SUM($AT348:AT348),AT348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AU348)+AU348>$AS24,$AS24-SUM($AT348:AU348),AU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AV348)+AV348>$AS24,$AS24-SUM($AT348:AV348),AV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AW348)+AW348>$AS24,$AS24-SUM($AT348:AW348),AW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AX348)+AX348>$AS24,$AS24-SUM($AT348:AX348),AX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AY348)+AY348>$AS24,$AS24-SUM($AT348:AY348),AY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:AZ348)+AZ348>$AS24,$AS24-SUM($AT348:AZ348),AZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BA348)+BA348>$AS24,$AS24-SUM($AT348:BA348),BA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BB348)+BB348>$AS24,$AS24-SUM($AT348:BB348),BB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BC348)+BC348>$AS24,$AS24-SUM($AT348:BC348),BC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BD348)+BD348>$AS24,$AS24-SUM($AT348:BD348),BD348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BE348)+BE348>$AS24,$AS24-SUM($AT348:BE348),BE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BF348)+BF348>$AS24,$AS24-SUM($AT348:BF348),BF348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BG348)+BG348>$AS24,$AS24-SUM($AT348:BG348),BG348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BH348)+BH348>$AS24,$AS24-SUM($AT348:BH348),BH348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BI348)+BI348>$AS24,$AS24-SUM($AT348:BI348),BI348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BJ348)+BJ348>$AS24,$AS24-SUM($AT348:BJ348),BJ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BK348)+BK348>$AS24,$AS24-SUM($AT348:BK348),BK348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BL348)+BL348>$AS24,$AS24-SUM($AT348:BL348),BL348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BM348)+BM348>$AS24,$AS24-SUM($AT348:BM348),BM348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BN348)+BN348>$AS24,$AS24-SUM($AT348:BN348),BN348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BO348)+BO348>$AS24,$AS24-SUM($AT348:BO348),BO348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BP348)+BP348>$AS24,$AS24-SUM($AT348:BP348),BP348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BQ348)+BQ348>$AS24,$AS24-SUM($AT348:BQ348),BQ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BR348)+BR348>$AS24,$AS24-SUM($AT348:BR348),BR348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BS348)+BS348>$AS24,$AS24-SUM($AT348:BS348),BS348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BT348)+BT348>$AS24,$AS24-SUM($AT348:BT348),BT348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BU348)+BU348>$AS24,$AS24-SUM($AT348:BU348),BU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BV348)+BV348>$AS24,$AS24-SUM($AT348:BV348),BV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BW348)+BW348>$AS24,$AS24-SUM($AT348:BW348),BW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BX348)+BX348>$AS24,$AS24-SUM($AT348:BX348),BX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BY348)+BY348>$AS24,$AS24-SUM($AT348:BY348),BY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:BZ348)+BZ348>$AS24,$AS24-SUM($AT348:BZ348),BZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CA348)+CA348>$AS24,$AS24-SUM($AT348:CA348),CA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CB348)+CB348>$AS24,$AS24-SUM($AT348:CB348),CB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CC348)+CC348>$AS24,$AS24-SUM($AT348:CC348),CC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CD348)+CD348>$AS24,$AS24-SUM($AT348:CD348),CD348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CE348)+CE348>$AS24,$AS24-SUM($AT348:CE348),CE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CF348)+CF348>$AS24,$AS24-SUM($AT348:CF348),CF348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CG348)+CG348>$AS24,$AS24-SUM($AT348:CG348),CG348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CH348)+CH348>$AS24,$AS24-SUM($AT348:CH348),CH348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CI348)+CI348>$AS24,$AS24-SUM($AT348:CI348),CI348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CJ348)+CJ348>$AS24,$AS24-SUM($AT348:CJ348),CJ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CK348)+CK348>$AS24,$AS24-SUM($AT348:CK348),CK348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CL348)+CL348>$AS24,$AS24-SUM($AT348:CL348),CL348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CM348)+CM348>$AS24,$AS24-SUM($AT348:CM348),CM348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CN348)+CN348>$AS24,$AS24-SUM($AT348:CN348),CN348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CO348)+CO348>$AS24,$AS24-SUM($AT348:CO348),CO348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CP348)+CP348>$AS24,$AS24-SUM($AT348:CP348),CP348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CQ348)+CQ348>$AS24,$AS24-SUM($AT348:CQ348),CQ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CR348)+CR348>$AS24,$AS24-SUM($AT348:CR348),CR348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CS348)+CS348>$AS24,$AS24-SUM($AT348:CS348),CS348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CT348)+CT348>$AS24,$AS24-SUM($AT348:CT348),CT348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CU348)+CU348>$AS24,$AS24-SUM($AT348:CU348),CU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CV348)+CV348>$AS24,$AS24-SUM($AT348:CV348),CV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CW348)+CW348>$AS24,$AS24-SUM($AT348:CW348),CW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CX348)+CX348>$AS24,$AS24-SUM($AT348:CX348),CX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CY348)+CY348>$AS24,$AS24-SUM($AT348:CY348),CY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:CZ348)+CZ348>$AS24,$AS24-SUM($AT348:CZ348),CZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DA348)+DA348>$AS24,$AS24-SUM($AT348:DA348),DA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DB348)+DB348>$AS24,$AS24-SUM($AT348:DB348),DB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DC348)+DC348>$AS24,$AS24-SUM($AT348:DC348),DC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DD348)+DD348>$AS24,$AS24-SUM($AT348:DD348),DD348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DE348)+DE348>$AS24,$AS24-SUM($AT348:DE348),DE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DF348)+DF348>$AS24,$AS24-SUM($AT348:DF348),DF348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DG348)+DG348>$AS24,$AS24-SUM($AT348:DG348),DG348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DH348)+DH348>$AS24,$AS24-SUM($AT348:DH348),DH348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DI348)+DI348>$AS24,$AS24-SUM($AT348:DI348),DI348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DJ348)+DJ348>$AS24,$AS24-SUM($AT348:DJ348),DJ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DK348)+DK348>$AS24,$AS24-SUM($AT348:DK348),DK348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DL348)+DL348>$AS24,$AS24-SUM($AT348:DL348),DL348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DM348)+DM348>$AS24,$AS24-SUM($AT348:DM348),DM348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DN348)+DN348>$AS24,$AS24-SUM($AT348:DN348),DN348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DO348)+DO348>$AS24,$AS24-SUM($AT348:DO348),DO348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DP348)+DP348>$AS24,$AS24-SUM($AT348:DP348),DP348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DQ348)+DQ348>$AS24,$AS24-SUM($AT348:DQ348),DQ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DR348)+DR348>$AS24,$AS24-SUM($AT348:DR348),DR348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DS348)+DS348>$AS24,$AS24-SUM($AT348:DS348),DS348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DT348)+DT348>$AS24,$AS24-SUM($AT348:DT348),DT348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DU348)+DU348>$AS24,$AS24-SUM($AT348:DU348),DU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DV348)+DV348>$AS24,$AS24-SUM($AT348:DV348),DV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DW348)+DW348>$AS24,$AS24-SUM($AT348:DW348),DW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DX348)+DX348>$AS24,$AS24-SUM($AT348:DX348),DX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DY348)+DY348>$AS24,$AS24-SUM($AT348:DY348),DY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:DZ348)+DZ348>$AS24,$AS24-SUM($AT348:DZ348),DZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EA348)+EA348>$AS24,$AS24-SUM($AT348:EA348),EA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EB348)+EB348>$AS24,$AS24-SUM($AT348:EB348),EB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EC348)+EC348>$AS24,$AS24-SUM($AT348:EC348),EC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:ED348)+ED348>$AS24,$AS24-SUM($AT348:ED348),ED348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EE348)+EE348>$AS24,$AS24-SUM($AT348:EE348),EE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EF348)+EF348>$AS24,$AS24-SUM($AT348:EF348),EF348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EG348)+EG348>$AS24,$AS24-SUM($AT348:EG348),EG348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EH348)+EH348>$AS24,$AS24-SUM($AT348:EH348),EH348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EI348)+EI348>$AS24,$AS24-SUM($AT348:EI348),EI348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EJ348)+EJ348>$AS24,$AS24-SUM($AT348:EJ348),EJ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EK348)+EK348>$AS24,$AS24-SUM($AT348:EK348),EK348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EL348)+EL348>$AS24,$AS24-SUM($AT348:EL348),EL348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EM348)+EM348>$AS24,$AS24-SUM($AT348:EM348),EM348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EN348)+EN348>$AS24,$AS24-SUM($AT348:EN348),EN348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EO348)+EO348>$AS24,$AS24-SUM($AT348:EO348),EO348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EP348)+EP348>$AS24,$AS24-SUM($AT348:EP348),EP348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EQ348)+EQ348>$AS24,$AS24-SUM($AT348:EQ348),EQ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:ER348)+ER348>$AS24,$AS24-SUM($AT348:ER348),ER348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:ES348)+ES348>$AS24,$AS24-SUM($AT348:ES348),ES348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:ET348)+ET348>$AS24,$AS24-SUM($AT348:ET348),ET348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EU348)+EU348>$AS24,$AS24-SUM($AT348:EU348),EU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EV348)+EV348>$AS24,$AS24-SUM($AT348:EV348),EV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EW348)+EW348>$AS24,$AS24-SUM($AT348:EW348),EW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EX348)+EX348>$AS24,$AS24-SUM($AT348:EX348),EX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EY348)+EY348>$AS24,$AS24-SUM($AT348:EY348),EY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:EZ348)+EZ348>$AS24,$AS24-SUM($AT348:EZ348),EZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FA348)+FA348>$AS24,$AS24-SUM($AT348:FA348),FA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FB348)+FB348>$AS24,$AS24-SUM($AT348:FB348),FB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FC348)+FC348>$AS24,$AS24-SUM($AT348:FC348),FC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FD348)+FD348>$AS24,$AS24-SUM($AT348:FD348),FD348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FE348)+FE348>$AS24,$AS24-SUM($AT348:FE348),FE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FF348)+FF348>$AS24,$AS24-SUM($AT348:FF348),FF348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FG348)+FG348>$AS24,$AS24-SUM($AT348:FG348),FG348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FH348)+FH348>$AS24,$AS24-SUM($AT348:FH348),FH348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FI348)+FI348>$AS24,$AS24-SUM($AT348:FI348),FI348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FJ348)+FJ348>$AS24,$AS24-SUM($AT348:FJ348),FJ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FK348)+FK348>$AS24,$AS24-SUM($AT348:FK348),FK348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FL348)+FL348>$AS24,$AS24-SUM($AT348:FL348),FL348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FM348)+FM348>$AS24,$AS24-SUM($AT348:FM348),FM348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FN348)+FN348>$AS24,$AS24-SUM($AT348:FN348),FN348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FO348)+FO348>$AS24,$AS24-SUM($AT348:FO348),FO348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FP348)+FP348>$AS24,$AS24-SUM($AT348:FP348),FP348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FQ348)+FQ348>$AS24,$AS24-SUM($AT348:FQ348),FQ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FR348)+FR348>$AS24,$AS24-SUM($AT348:FR348),FR348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FS348)+FS348>$AS24,$AS24-SUM($AT348:FS348),FS348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FT348)+FT348>$AS24,$AS24-SUM($AT348:FT348),FT348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FU348)+FU348>$AS24,$AS24-SUM($AT348:FU348),FU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FV348)+FV348>$AS24,$AS24-SUM($AT348:FV348),FV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FW348)+FW348>$AS24,$AS24-SUM($AT348:FW348),FW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FX348)+FX348>$AS24,$AS24-SUM($AT348:FX348),FX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FY348)+FY348>$AS24,$AS24-SUM($AT348:FY348),FY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:FZ348)+FZ348>$AS24,$AS24-SUM($AT348:FZ348),FZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GA348)+GA348>$AS24,$AS24-SUM($AT348:GA348),GA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GB348)+GB348>$AS24,$AS24-SUM($AT348:GB348),GB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GC348)+GC348>$AS24,$AS24-SUM($AT348:GC348),GC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GD348)+GD348>$AS24,$AS24-SUM($AT348:GD348),GD348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GE348)+GE348>$AS24,$AS24-SUM($AT348:GE348),GE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GF348)+GF348>$AS24,$AS24-SUM($AT348:GF348),GF348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GG348)+GG348>$AS24,$AS24-SUM($AT348:GG348),GG348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GH348)+GH348>$AS24,$AS24-SUM($AT348:GH348),GH348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GI348)+GI348>$AS24,$AS24-SUM($AT348:GI348),GI348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GJ348)+GJ348>$AS24,$AS24-SUM($AT348:GJ348),GJ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GK348)+GK348>$AS24,$AS24-SUM($AT348:GK348),GK348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GL348)+GL348>$AS24,$AS24-SUM($AT348:GL348),GL348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GM348)+GM348>$AS24,$AS24-SUM($AT348:GM348),GM348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GN348)+GN348>$AS24,$AS24-SUM($AT348:GN348),GN348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GO348)+GO348>$AS24,$AS24-SUM($AT348:GO348),GO348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GP348)+GP348>$AS24,$AS24-SUM($AT348:GP348),GP348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GQ348)+GQ348>$AS24,$AS24-SUM($AT348:GQ348),GQ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GR348)+GR348>$AS24,$AS24-SUM($AT348:GR348),GR348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GS348)+GS348>$AS24,$AS24-SUM($AT348:GS348),GS348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GT348)+GT348>$AS24,$AS24-SUM($AT348:GT348),GT348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GU348)+GU348>$AS24,$AS24-SUM($AT348:GU348),GU348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GV348)+GV348>$AS24,$AS24-SUM($AT348:GV348),GV348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GW348)+GW348>$AS24,$AS24-SUM($AT348:GW348),GW348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GX348)+GX348>$AS24,$AS24-SUM($AT348:GX348),GX348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GY348)+GY348>$AS24,$AS24-SUM($AT348:GY348),GY348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:GZ348)+GZ348>$AS24,$AS24-SUM($AT348:GZ348),GZ348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:HA348)+HA348>$AS24,$AS24-SUM($AT348:HA348),HA348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:HB348)+HB348>$AS24,$AS24-SUM($AT348:HB348),HB348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:HC348)+HC348>$AS24,$AS24-SUM($AT348:HC348),HC348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:HD348)+HD348>$AS24,$AS24-SUM($AT348:HD348),HD348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:HE348)+HE348>$AS24,$AS24-SUM($AT348:HE348),HE348),0)","v":0},{"$f":"IF($AT348>0,IF(SUM($AT348:HF348)+HF348>$AS24,$AS24-SUM($AT348:HF348),HF348),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT349>0,IF(SUM($AT349:AT349)+AT349>$AS25,$AS25-SUM($AT349:AT349),AT349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:AU349)+AU349>$AS25,$AS25-SUM($AT349:AU349),AU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:AV349)+AV349>$AS25,$AS25-SUM($AT349:AV349),AV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:AW349)+AW349>$AS25,$AS25-SUM($AT349:AW349),AW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:AX349)+AX349>$AS25,$AS25-SUM($AT349:AX349),AX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:AY349)+AY349>$AS25,$AS25-SUM($AT349:AY349),AY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:AZ349)+AZ349>$AS25,$AS25-SUM($AT349:AZ349),AZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BA349)+BA349>$AS25,$AS25-SUM($AT349:BA349),BA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BB349)+BB349>$AS25,$AS25-SUM($AT349:BB349),BB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BC349)+BC349>$AS25,$AS25-SUM($AT349:BC349),BC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BD349)+BD349>$AS25,$AS25-SUM($AT349:BD349),BD349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BE349)+BE349>$AS25,$AS25-SUM($AT349:BE349),BE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BF349)+BF349>$AS25,$AS25-SUM($AT349:BF349),BF349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BG349)+BG349>$AS25,$AS25-SUM($AT349:BG349),BG349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BH349)+BH349>$AS25,$AS25-SUM($AT349:BH349),BH349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BI349)+BI349>$AS25,$AS25-SUM($AT349:BI349),BI349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BJ349)+BJ349>$AS25,$AS25-SUM($AT349:BJ349),BJ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BK349)+BK349>$AS25,$AS25-SUM($AT349:BK349),BK349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BL349)+BL349>$AS25,$AS25-SUM($AT349:BL349),BL349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BM349)+BM349>$AS25,$AS25-SUM($AT349:BM349),BM349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BN349)+BN349>$AS25,$AS25-SUM($AT349:BN349),BN349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BO349)+BO349>$AS25,$AS25-SUM($AT349:BO349),BO349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BP349)+BP349>$AS25,$AS25-SUM($AT349:BP349),BP349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BQ349)+BQ349>$AS25,$AS25-SUM($AT349:BQ349),BQ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BR349)+BR349>$AS25,$AS25-SUM($AT349:BR349),BR349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BS349)+BS349>$AS25,$AS25-SUM($AT349:BS349),BS349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BT349)+BT349>$AS25,$AS25-SUM($AT349:BT349),BT349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BU349)+BU349>$AS25,$AS25-SUM($AT349:BU349),BU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BV349)+BV349>$AS25,$AS25-SUM($AT349:BV349),BV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BW349)+BW349>$AS25,$AS25-SUM($AT349:BW349),BW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BX349)+BX349>$AS25,$AS25-SUM($AT349:BX349),BX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BY349)+BY349>$AS25,$AS25-SUM($AT349:BY349),BY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:BZ349)+BZ349>$AS25,$AS25-SUM($AT349:BZ349),BZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CA349)+CA349>$AS25,$AS25-SUM($AT349:CA349),CA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CB349)+CB349>$AS25,$AS25-SUM($AT349:CB349),CB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CC349)+CC349>$AS25,$AS25-SUM($AT349:CC349),CC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CD349)+CD349>$AS25,$AS25-SUM($AT349:CD349),CD349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CE349)+CE349>$AS25,$AS25-SUM($AT349:CE349),CE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CF349)+CF349>$AS25,$AS25-SUM($AT349:CF349),CF349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CG349)+CG349>$AS25,$AS25-SUM($AT349:CG349),CG349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CH349)+CH349>$AS25,$AS25-SUM($AT349:CH349),CH349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CI349)+CI349>$AS25,$AS25-SUM($AT349:CI349),CI349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CJ349)+CJ349>$AS25,$AS25-SUM($AT349:CJ349),CJ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CK349)+CK349>$AS25,$AS25-SUM($AT349:CK349),CK349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CL349)+CL349>$AS25,$AS25-SUM($AT349:CL349),CL349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CM349)+CM349>$AS25,$AS25-SUM($AT349:CM349),CM349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CN349)+CN349>$AS25,$AS25-SUM($AT349:CN349),CN349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CO349)+CO349>$AS25,$AS25-SUM($AT349:CO349),CO349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CP349)+CP349>$AS25,$AS25-SUM($AT349:CP349),CP349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CQ349)+CQ349>$AS25,$AS25-SUM($AT349:CQ349),CQ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CR349)+CR349>$AS25,$AS25-SUM($AT349:CR349),CR349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CS349)+CS349>$AS25,$AS25-SUM($AT349:CS349),CS349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CT349)+CT349>$AS25,$AS25-SUM($AT349:CT349),CT349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CU349)+CU349>$AS25,$AS25-SUM($AT349:CU349),CU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CV349)+CV349>$AS25,$AS25-SUM($AT349:CV349),CV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CW349)+CW349>$AS25,$AS25-SUM($AT349:CW349),CW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CX349)+CX349>$AS25,$AS25-SUM($AT349:CX349),CX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CY349)+CY349>$AS25,$AS25-SUM($AT349:CY349),CY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:CZ349)+CZ349>$AS25,$AS25-SUM($AT349:CZ349),CZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DA349)+DA349>$AS25,$AS25-SUM($AT349:DA349),DA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DB349)+DB349>$AS25,$AS25-SUM($AT349:DB349),DB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DC349)+DC349>$AS25,$AS25-SUM($AT349:DC349),DC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DD349)+DD349>$AS25,$AS25-SUM($AT349:DD349),DD349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DE349)+DE349>$AS25,$AS25-SUM($AT349:DE349),DE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DF349)+DF349>$AS25,$AS25-SUM($AT349:DF349),DF349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DG349)+DG349>$AS25,$AS25-SUM($AT349:DG349),DG349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DH349)+DH349>$AS25,$AS25-SUM($AT349:DH349),DH349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DI349)+DI349>$AS25,$AS25-SUM($AT349:DI349),DI349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DJ349)+DJ349>$AS25,$AS25-SUM($AT349:DJ349),DJ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DK349)+DK349>$AS25,$AS25-SUM($AT349:DK349),DK349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DL349)+DL349>$AS25,$AS25-SUM($AT349:DL349),DL349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DM349)+DM349>$AS25,$AS25-SUM($AT349:DM349),DM349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DN349)+DN349>$AS25,$AS25-SUM($AT349:DN349),DN349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DO349)+DO349>$AS25,$AS25-SUM($AT349:DO349),DO349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DP349)+DP349>$AS25,$AS25-SUM($AT349:DP349),DP349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DQ349)+DQ349>$AS25,$AS25-SUM($AT349:DQ349),DQ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DR349)+DR349>$AS25,$AS25-SUM($AT349:DR349),DR349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DS349)+DS349>$AS25,$AS25-SUM($AT349:DS349),DS349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DT349)+DT349>$AS25,$AS25-SUM($AT349:DT349),DT349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DU349)+DU349>$AS25,$AS25-SUM($AT349:DU349),DU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DV349)+DV349>$AS25,$AS25-SUM($AT349:DV349),DV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DW349)+DW349>$AS25,$AS25-SUM($AT349:DW349),DW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DX349)+DX349>$AS25,$AS25-SUM($AT349:DX349),DX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DY349)+DY349>$AS25,$AS25-SUM($AT349:DY349),DY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:DZ349)+DZ349>$AS25,$AS25-SUM($AT349:DZ349),DZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EA349)+EA349>$AS25,$AS25-SUM($AT349:EA349),EA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EB349)+EB349>$AS25,$AS25-SUM($AT349:EB349),EB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EC349)+EC349>$AS25,$AS25-SUM($AT349:EC349),EC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:ED349)+ED349>$AS25,$AS25-SUM($AT349:ED349),ED349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EE349)+EE349>$AS25,$AS25-SUM($AT349:EE349),EE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EF349)+EF349>$AS25,$AS25-SUM($AT349:EF349),EF349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EG349)+EG349>$AS25,$AS25-SUM($AT349:EG349),EG349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EH349)+EH349>$AS25,$AS25-SUM($AT349:EH349),EH349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EI349)+EI349>$AS25,$AS25-SUM($AT349:EI349),EI349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EJ349)+EJ349>$AS25,$AS25-SUM($AT349:EJ349),EJ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EK349)+EK349>$AS25,$AS25-SUM($AT349:EK349),EK349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EL349)+EL349>$AS25,$AS25-SUM($AT349:EL349),EL349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EM349)+EM349>$AS25,$AS25-SUM($AT349:EM349),EM349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EN349)+EN349>$AS25,$AS25-SUM($AT349:EN349),EN349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EO349)+EO349>$AS25,$AS25-SUM($AT349:EO349),EO349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EP349)+EP349>$AS25,$AS25-SUM($AT349:EP349),EP349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EQ349)+EQ349>$AS25,$AS25-SUM($AT349:EQ349),EQ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:ER349)+ER349>$AS25,$AS25-SUM($AT349:ER349),ER349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:ES349)+ES349>$AS25,$AS25-SUM($AT349:ES349),ES349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:ET349)+ET349>$AS25,$AS25-SUM($AT349:ET349),ET349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EU349)+EU349>$AS25,$AS25-SUM($AT349:EU349),EU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EV349)+EV349>$AS25,$AS25-SUM($AT349:EV349),EV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EW349)+EW349>$AS25,$AS25-SUM($AT349:EW349),EW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EX349)+EX349>$AS25,$AS25-SUM($AT349:EX349),EX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EY349)+EY349>$AS25,$AS25-SUM($AT349:EY349),EY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:EZ349)+EZ349>$AS25,$AS25-SUM($AT349:EZ349),EZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FA349)+FA349>$AS25,$AS25-SUM($AT349:FA349),FA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FB349)+FB349>$AS25,$AS25-SUM($AT349:FB349),FB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FC349)+FC349>$AS25,$AS25-SUM($AT349:FC349),FC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FD349)+FD349>$AS25,$AS25-SUM($AT349:FD349),FD349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FE349)+FE349>$AS25,$AS25-SUM($AT349:FE349),FE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FF349)+FF349>$AS25,$AS25-SUM($AT349:FF349),FF349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FG349)+FG349>$AS25,$AS25-SUM($AT349:FG349),FG349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FH349)+FH349>$AS25,$AS25-SUM($AT349:FH349),FH349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FI349)+FI349>$AS25,$AS25-SUM($AT349:FI349),FI349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FJ349)+FJ349>$AS25,$AS25-SUM($AT349:FJ349),FJ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FK349)+FK349>$AS25,$AS25-SUM($AT349:FK349),FK349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FL349)+FL349>$AS25,$AS25-SUM($AT349:FL349),FL349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FM349)+FM349>$AS25,$AS25-SUM($AT349:FM349),FM349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FN349)+FN349>$AS25,$AS25-SUM($AT349:FN349),FN349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FO349)+FO349>$AS25,$AS25-SUM($AT349:FO349),FO349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FP349)+FP349>$AS25,$AS25-SUM($AT349:FP349),FP349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FQ349)+FQ349>$AS25,$AS25-SUM($AT349:FQ349),FQ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FR349)+FR349>$AS25,$AS25-SUM($AT349:FR349),FR349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FS349)+FS349>$AS25,$AS25-SUM($AT349:FS349),FS349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FT349)+FT349>$AS25,$AS25-SUM($AT349:FT349),FT349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FU349)+FU349>$AS25,$AS25-SUM($AT349:FU349),FU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FV349)+FV349>$AS25,$AS25-SUM($AT349:FV349),FV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FW349)+FW349>$AS25,$AS25-SUM($AT349:FW349),FW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FX349)+FX349>$AS25,$AS25-SUM($AT349:FX349),FX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FY349)+FY349>$AS25,$AS25-SUM($AT349:FY349),FY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:FZ349)+FZ349>$AS25,$AS25-SUM($AT349:FZ349),FZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GA349)+GA349>$AS25,$AS25-SUM($AT349:GA349),GA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GB349)+GB349>$AS25,$AS25-SUM($AT349:GB349),GB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GC349)+GC349>$AS25,$AS25-SUM($AT349:GC349),GC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GD349)+GD349>$AS25,$AS25-SUM($AT349:GD349),GD349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GE349)+GE349>$AS25,$AS25-SUM($AT349:GE349),GE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GF349)+GF349>$AS25,$AS25-SUM($AT349:GF349),GF349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GG349)+GG349>$AS25,$AS25-SUM($AT349:GG349),GG349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GH349)+GH349>$AS25,$AS25-SUM($AT349:GH349),GH349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GI349)+GI349>$AS25,$AS25-SUM($AT349:GI349),GI349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GJ349)+GJ349>$AS25,$AS25-SUM($AT349:GJ349),GJ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GK349)+GK349>$AS25,$AS25-SUM($AT349:GK349),GK349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GL349)+GL349>$AS25,$AS25-SUM($AT349:GL349),GL349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GM349)+GM349>$AS25,$AS25-SUM($AT349:GM349),GM349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GN349)+GN349>$AS25,$AS25-SUM($AT349:GN349),GN349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GO349)+GO349>$AS25,$AS25-SUM($AT349:GO349),GO349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GP349)+GP349>$AS25,$AS25-SUM($AT349:GP349),GP349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GQ349)+GQ349>$AS25,$AS25-SUM($AT349:GQ349),GQ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GR349)+GR349>$AS25,$AS25-SUM($AT349:GR349),GR349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GS349)+GS349>$AS25,$AS25-SUM($AT349:GS349),GS349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GT349)+GT349>$AS25,$AS25-SUM($AT349:GT349),GT349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GU349)+GU349>$AS25,$AS25-SUM($AT349:GU349),GU349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GV349)+GV349>$AS25,$AS25-SUM($AT349:GV349),GV349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GW349)+GW349>$AS25,$AS25-SUM($AT349:GW349),GW349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GX349)+GX349>$AS25,$AS25-SUM($AT349:GX349),GX349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GY349)+GY349>$AS25,$AS25-SUM($AT349:GY349),GY349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:GZ349)+GZ349>$AS25,$AS25-SUM($AT349:GZ349),GZ349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:HA349)+HA349>$AS25,$AS25-SUM($AT349:HA349),HA349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:HB349)+HB349>$AS25,$AS25-SUM($AT349:HB349),HB349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:HC349)+HC349>$AS25,$AS25-SUM($AT349:HC349),HC349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:HD349)+HD349>$AS25,$AS25-SUM($AT349:HD349),HD349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:HE349)+HE349>$AS25,$AS25-SUM($AT349:HE349),HE349),0)","v":0},{"$f":"IF($AT349>0,IF(SUM($AT349:HF349)+HF349>$AS25,$AS25-SUM($AT349:HF349),HF349),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT350>0,IF(SUM($AT350:AT350)+AT350>$AS26,$AS26-SUM($AT350:AT350),AT350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:AU350)+AU350>$AS26,$AS26-SUM($AT350:AU350),AU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:AV350)+AV350>$AS26,$AS26-SUM($AT350:AV350),AV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:AW350)+AW350>$AS26,$AS26-SUM($AT350:AW350),AW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:AX350)+AX350>$AS26,$AS26-SUM($AT350:AX350),AX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:AY350)+AY350>$AS26,$AS26-SUM($AT350:AY350),AY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:AZ350)+AZ350>$AS26,$AS26-SUM($AT350:AZ350),AZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BA350)+BA350>$AS26,$AS26-SUM($AT350:BA350),BA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BB350)+BB350>$AS26,$AS26-SUM($AT350:BB350),BB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BC350)+BC350>$AS26,$AS26-SUM($AT350:BC350),BC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BD350)+BD350>$AS26,$AS26-SUM($AT350:BD350),BD350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BE350)+BE350>$AS26,$AS26-SUM($AT350:BE350),BE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BF350)+BF350>$AS26,$AS26-SUM($AT350:BF350),BF350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BG350)+BG350>$AS26,$AS26-SUM($AT350:BG350),BG350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BH350)+BH350>$AS26,$AS26-SUM($AT350:BH350),BH350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BI350)+BI350>$AS26,$AS26-SUM($AT350:BI350),BI350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BJ350)+BJ350>$AS26,$AS26-SUM($AT350:BJ350),BJ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BK350)+BK350>$AS26,$AS26-SUM($AT350:BK350),BK350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BL350)+BL350>$AS26,$AS26-SUM($AT350:BL350),BL350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BM350)+BM350>$AS26,$AS26-SUM($AT350:BM350),BM350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BN350)+BN350>$AS26,$AS26-SUM($AT350:BN350),BN350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BO350)+BO350>$AS26,$AS26-SUM($AT350:BO350),BO350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BP350)+BP350>$AS26,$AS26-SUM($AT350:BP350),BP350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BQ350)+BQ350>$AS26,$AS26-SUM($AT350:BQ350),BQ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BR350)+BR350>$AS26,$AS26-SUM($AT350:BR350),BR350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BS350)+BS350>$AS26,$AS26-SUM($AT350:BS350),BS350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BT350)+BT350>$AS26,$AS26-SUM($AT350:BT350),BT350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BU350)+BU350>$AS26,$AS26-SUM($AT350:BU350),BU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BV350)+BV350>$AS26,$AS26-SUM($AT350:BV350),BV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BW350)+BW350>$AS26,$AS26-SUM($AT350:BW350),BW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BX350)+BX350>$AS26,$AS26-SUM($AT350:BX350),BX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BY350)+BY350>$AS26,$AS26-SUM($AT350:BY350),BY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:BZ350)+BZ350>$AS26,$AS26-SUM($AT350:BZ350),BZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CA350)+CA350>$AS26,$AS26-SUM($AT350:CA350),CA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CB350)+CB350>$AS26,$AS26-SUM($AT350:CB350),CB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CC350)+CC350>$AS26,$AS26-SUM($AT350:CC350),CC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CD350)+CD350>$AS26,$AS26-SUM($AT350:CD350),CD350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CE350)+CE350>$AS26,$AS26-SUM($AT350:CE350),CE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CF350)+CF350>$AS26,$AS26-SUM($AT350:CF350),CF350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CG350)+CG350>$AS26,$AS26-SUM($AT350:CG350),CG350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CH350)+CH350>$AS26,$AS26-SUM($AT350:CH350),CH350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CI350)+CI350>$AS26,$AS26-SUM($AT350:CI350),CI350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CJ350)+CJ350>$AS26,$AS26-SUM($AT350:CJ350),CJ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CK350)+CK350>$AS26,$AS26-SUM($AT350:CK350),CK350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CL350)+CL350>$AS26,$AS26-SUM($AT350:CL350),CL350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CM350)+CM350>$AS26,$AS26-SUM($AT350:CM350),CM350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CN350)+CN350>$AS26,$AS26-SUM($AT350:CN350),CN350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CO350)+CO350>$AS26,$AS26-SUM($AT350:CO350),CO350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CP350)+CP350>$AS26,$AS26-SUM($AT350:CP350),CP350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CQ350)+CQ350>$AS26,$AS26-SUM($AT350:CQ350),CQ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CR350)+CR350>$AS26,$AS26-SUM($AT350:CR350),CR350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CS350)+CS350>$AS26,$AS26-SUM($AT350:CS350),CS350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CT350)+CT350>$AS26,$AS26-SUM($AT350:CT350),CT350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CU350)+CU350>$AS26,$AS26-SUM($AT350:CU350),CU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CV350)+CV350>$AS26,$AS26-SUM($AT350:CV350),CV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CW350)+CW350>$AS26,$AS26-SUM($AT350:CW350),CW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CX350)+CX350>$AS26,$AS26-SUM($AT350:CX350),CX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CY350)+CY350>$AS26,$AS26-SUM($AT350:CY350),CY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:CZ350)+CZ350>$AS26,$AS26-SUM($AT350:CZ350),CZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DA350)+DA350>$AS26,$AS26-SUM($AT350:DA350),DA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DB350)+DB350>$AS26,$AS26-SUM($AT350:DB350),DB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DC350)+DC350>$AS26,$AS26-SUM($AT350:DC350),DC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DD350)+DD350>$AS26,$AS26-SUM($AT350:DD350),DD350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DE350)+DE350>$AS26,$AS26-SUM($AT350:DE350),DE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DF350)+DF350>$AS26,$AS26-SUM($AT350:DF350),DF350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DG350)+DG350>$AS26,$AS26-SUM($AT350:DG350),DG350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DH350)+DH350>$AS26,$AS26-SUM($AT350:DH350),DH350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DI350)+DI350>$AS26,$AS26-SUM($AT350:DI350),DI350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DJ350)+DJ350>$AS26,$AS26-SUM($AT350:DJ350),DJ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DK350)+DK350>$AS26,$AS26-SUM($AT350:DK350),DK350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DL350)+DL350>$AS26,$AS26-SUM($AT350:DL350),DL350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DM350)+DM350>$AS26,$AS26-SUM($AT350:DM350),DM350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DN350)+DN350>$AS26,$AS26-SUM($AT350:DN350),DN350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DO350)+DO350>$AS26,$AS26-SUM($AT350:DO350),DO350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DP350)+DP350>$AS26,$AS26-SUM($AT350:DP350),DP350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DQ350)+DQ350>$AS26,$AS26-SUM($AT350:DQ350),DQ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DR350)+DR350>$AS26,$AS26-SUM($AT350:DR350),DR350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DS350)+DS350>$AS26,$AS26-SUM($AT350:DS350),DS350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DT350)+DT350>$AS26,$AS26-SUM($AT350:DT350),DT350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DU350)+DU350>$AS26,$AS26-SUM($AT350:DU350),DU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DV350)+DV350>$AS26,$AS26-SUM($AT350:DV350),DV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DW350)+DW350>$AS26,$AS26-SUM($AT350:DW350),DW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DX350)+DX350>$AS26,$AS26-SUM($AT350:DX350),DX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DY350)+DY350>$AS26,$AS26-SUM($AT350:DY350),DY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:DZ350)+DZ350>$AS26,$AS26-SUM($AT350:DZ350),DZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EA350)+EA350>$AS26,$AS26-SUM($AT350:EA350),EA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EB350)+EB350>$AS26,$AS26-SUM($AT350:EB350),EB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EC350)+EC350>$AS26,$AS26-SUM($AT350:EC350),EC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:ED350)+ED350>$AS26,$AS26-SUM($AT350:ED350),ED350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EE350)+EE350>$AS26,$AS26-SUM($AT350:EE350),EE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EF350)+EF350>$AS26,$AS26-SUM($AT350:EF350),EF350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EG350)+EG350>$AS26,$AS26-SUM($AT350:EG350),EG350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EH350)+EH350>$AS26,$AS26-SUM($AT350:EH350),EH350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EI350)+EI350>$AS26,$AS26-SUM($AT350:EI350),EI350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EJ350)+EJ350>$AS26,$AS26-SUM($AT350:EJ350),EJ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EK350)+EK350>$AS26,$AS26-SUM($AT350:EK350),EK350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EL350)+EL350>$AS26,$AS26-SUM($AT350:EL350),EL350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EM350)+EM350>$AS26,$AS26-SUM($AT350:EM350),EM350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EN350)+EN350>$AS26,$AS26-SUM($AT350:EN350),EN350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EO350)+EO350>$AS26,$AS26-SUM($AT350:EO350),EO350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EP350)+EP350>$AS26,$AS26-SUM($AT350:EP350),EP350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EQ350)+EQ350>$AS26,$AS26-SUM($AT350:EQ350),EQ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:ER350)+ER350>$AS26,$AS26-SUM($AT350:ER350),ER350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:ES350)+ES350>$AS26,$AS26-SUM($AT350:ES350),ES350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:ET350)+ET350>$AS26,$AS26-SUM($AT350:ET350),ET350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EU350)+EU350>$AS26,$AS26-SUM($AT350:EU350),EU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EV350)+EV350>$AS26,$AS26-SUM($AT350:EV350),EV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EW350)+EW350>$AS26,$AS26-SUM($AT350:EW350),EW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EX350)+EX350>$AS26,$AS26-SUM($AT350:EX350),EX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EY350)+EY350>$AS26,$AS26-SUM($AT350:EY350),EY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:EZ350)+EZ350>$AS26,$AS26-SUM($AT350:EZ350),EZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FA350)+FA350>$AS26,$AS26-SUM($AT350:FA350),FA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FB350)+FB350>$AS26,$AS26-SUM($AT350:FB350),FB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FC350)+FC350>$AS26,$AS26-SUM($AT350:FC350),FC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FD350)+FD350>$AS26,$AS26-SUM($AT350:FD350),FD350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FE350)+FE350>$AS26,$AS26-SUM($AT350:FE350),FE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FF350)+FF350>$AS26,$AS26-SUM($AT350:FF350),FF350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FG350)+FG350>$AS26,$AS26-SUM($AT350:FG350),FG350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FH350)+FH350>$AS26,$AS26-SUM($AT350:FH350),FH350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FI350)+FI350>$AS26,$AS26-SUM($AT350:FI350),FI350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FJ350)+FJ350>$AS26,$AS26-SUM($AT350:FJ350),FJ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FK350)+FK350>$AS26,$AS26-SUM($AT350:FK350),FK350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FL350)+FL350>$AS26,$AS26-SUM($AT350:FL350),FL350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FM350)+FM350>$AS26,$AS26-SUM($AT350:FM350),FM350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FN350)+FN350>$AS26,$AS26-SUM($AT350:FN350),FN350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FO350)+FO350>$AS26,$AS26-SUM($AT350:FO350),FO350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FP350)+FP350>$AS26,$AS26-SUM($AT350:FP350),FP350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FQ350)+FQ350>$AS26,$AS26-SUM($AT350:FQ350),FQ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FR350)+FR350>$AS26,$AS26-SUM($AT350:FR350),FR350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FS350)+FS350>$AS26,$AS26-SUM($AT350:FS350),FS350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FT350)+FT350>$AS26,$AS26-SUM($AT350:FT350),FT350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FU350)+FU350>$AS26,$AS26-SUM($AT350:FU350),FU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FV350)+FV350>$AS26,$AS26-SUM($AT350:FV350),FV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FW350)+FW350>$AS26,$AS26-SUM($AT350:FW350),FW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FX350)+FX350>$AS26,$AS26-SUM($AT350:FX350),FX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FY350)+FY350>$AS26,$AS26-SUM($AT350:FY350),FY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:FZ350)+FZ350>$AS26,$AS26-SUM($AT350:FZ350),FZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GA350)+GA350>$AS26,$AS26-SUM($AT350:GA350),GA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GB350)+GB350>$AS26,$AS26-SUM($AT350:GB350),GB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GC350)+GC350>$AS26,$AS26-SUM($AT350:GC350),GC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GD350)+GD350>$AS26,$AS26-SUM($AT350:GD350),GD350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GE350)+GE350>$AS26,$AS26-SUM($AT350:GE350),GE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GF350)+GF350>$AS26,$AS26-SUM($AT350:GF350),GF350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GG350)+GG350>$AS26,$AS26-SUM($AT350:GG350),GG350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GH350)+GH350>$AS26,$AS26-SUM($AT350:GH350),GH350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GI350)+GI350>$AS26,$AS26-SUM($AT350:GI350),GI350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GJ350)+GJ350>$AS26,$AS26-SUM($AT350:GJ350),GJ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GK350)+GK350>$AS26,$AS26-SUM($AT350:GK350),GK350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GL350)+GL350>$AS26,$AS26-SUM($AT350:GL350),GL350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GM350)+GM350>$AS26,$AS26-SUM($AT350:GM350),GM350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GN350)+GN350>$AS26,$AS26-SUM($AT350:GN350),GN350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GO350)+GO350>$AS26,$AS26-SUM($AT350:GO350),GO350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GP350)+GP350>$AS26,$AS26-SUM($AT350:GP350),GP350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GQ350)+GQ350>$AS26,$AS26-SUM($AT350:GQ350),GQ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GR350)+GR350>$AS26,$AS26-SUM($AT350:GR350),GR350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GS350)+GS350>$AS26,$AS26-SUM($AT350:GS350),GS350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GT350)+GT350>$AS26,$AS26-SUM($AT350:GT350),GT350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GU350)+GU350>$AS26,$AS26-SUM($AT350:GU350),GU350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GV350)+GV350>$AS26,$AS26-SUM($AT350:GV350),GV350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GW350)+GW350>$AS26,$AS26-SUM($AT350:GW350),GW350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GX350)+GX350>$AS26,$AS26-SUM($AT350:GX350),GX350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GY350)+GY350>$AS26,$AS26-SUM($AT350:GY350),GY350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:GZ350)+GZ350>$AS26,$AS26-SUM($AT350:GZ350),GZ350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:HA350)+HA350>$AS26,$AS26-SUM($AT350:HA350),HA350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:HB350)+HB350>$AS26,$AS26-SUM($AT350:HB350),HB350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:HC350)+HC350>$AS26,$AS26-SUM($AT350:HC350),HC350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:HD350)+HD350>$AS26,$AS26-SUM($AT350:HD350),HD350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:HE350)+HE350>$AS26,$AS26-SUM($AT350:HE350),HE350),0)","v":0},{"$f":"IF($AT350>0,IF(SUM($AT350:HF350)+HF350>$AS26,$AS26-SUM($AT350:HF350),HF350),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT351>0,IF(SUM($AT351:AT351)+AT351>$AS27,$AS27-SUM($AT351:AT351),AT351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:AU351)+AU351>$AS27,$AS27-SUM($AT351:AU351),AU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:AV351)+AV351>$AS27,$AS27-SUM($AT351:AV351),AV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:AW351)+AW351>$AS27,$AS27-SUM($AT351:AW351),AW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:AX351)+AX351>$AS27,$AS27-SUM($AT351:AX351),AX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:AY351)+AY351>$AS27,$AS27-SUM($AT351:AY351),AY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:AZ351)+AZ351>$AS27,$AS27-SUM($AT351:AZ351),AZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BA351)+BA351>$AS27,$AS27-SUM($AT351:BA351),BA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BB351)+BB351>$AS27,$AS27-SUM($AT351:BB351),BB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BC351)+BC351>$AS27,$AS27-SUM($AT351:BC351),BC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BD351)+BD351>$AS27,$AS27-SUM($AT351:BD351),BD351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BE351)+BE351>$AS27,$AS27-SUM($AT351:BE351),BE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BF351)+BF351>$AS27,$AS27-SUM($AT351:BF351),BF351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BG351)+BG351>$AS27,$AS27-SUM($AT351:BG351),BG351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BH351)+BH351>$AS27,$AS27-SUM($AT351:BH351),BH351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BI351)+BI351>$AS27,$AS27-SUM($AT351:BI351),BI351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BJ351)+BJ351>$AS27,$AS27-SUM($AT351:BJ351),BJ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BK351)+BK351>$AS27,$AS27-SUM($AT351:BK351),BK351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BL351)+BL351>$AS27,$AS27-SUM($AT351:BL351),BL351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BM351)+BM351>$AS27,$AS27-SUM($AT351:BM351),BM351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BN351)+BN351>$AS27,$AS27-SUM($AT351:BN351),BN351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BO351)+BO351>$AS27,$AS27-SUM($AT351:BO351),BO351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BP351)+BP351>$AS27,$AS27-SUM($AT351:BP351),BP351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BQ351)+BQ351>$AS27,$AS27-SUM($AT351:BQ351),BQ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BR351)+BR351>$AS27,$AS27-SUM($AT351:BR351),BR351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BS351)+BS351>$AS27,$AS27-SUM($AT351:BS351),BS351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BT351)+BT351>$AS27,$AS27-SUM($AT351:BT351),BT351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BU351)+BU351>$AS27,$AS27-SUM($AT351:BU351),BU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BV351)+BV351>$AS27,$AS27-SUM($AT351:BV351),BV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BW351)+BW351>$AS27,$AS27-SUM($AT351:BW351),BW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BX351)+BX351>$AS27,$AS27-SUM($AT351:BX351),BX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BY351)+BY351>$AS27,$AS27-SUM($AT351:BY351),BY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:BZ351)+BZ351>$AS27,$AS27-SUM($AT351:BZ351),BZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CA351)+CA351>$AS27,$AS27-SUM($AT351:CA351),CA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CB351)+CB351>$AS27,$AS27-SUM($AT351:CB351),CB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CC351)+CC351>$AS27,$AS27-SUM($AT351:CC351),CC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CD351)+CD351>$AS27,$AS27-SUM($AT351:CD351),CD351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CE351)+CE351>$AS27,$AS27-SUM($AT351:CE351),CE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CF351)+CF351>$AS27,$AS27-SUM($AT351:CF351),CF351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CG351)+CG351>$AS27,$AS27-SUM($AT351:CG351),CG351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CH351)+CH351>$AS27,$AS27-SUM($AT351:CH351),CH351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CI351)+CI351>$AS27,$AS27-SUM($AT351:CI351),CI351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CJ351)+CJ351>$AS27,$AS27-SUM($AT351:CJ351),CJ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CK351)+CK351>$AS27,$AS27-SUM($AT351:CK351),CK351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CL351)+CL351>$AS27,$AS27-SUM($AT351:CL351),CL351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CM351)+CM351>$AS27,$AS27-SUM($AT351:CM351),CM351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CN351)+CN351>$AS27,$AS27-SUM($AT351:CN351),CN351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CO351)+CO351>$AS27,$AS27-SUM($AT351:CO351),CO351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CP351)+CP351>$AS27,$AS27-SUM($AT351:CP351),CP351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CQ351)+CQ351>$AS27,$AS27-SUM($AT351:CQ351),CQ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CR351)+CR351>$AS27,$AS27-SUM($AT351:CR351),CR351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CS351)+CS351>$AS27,$AS27-SUM($AT351:CS351),CS351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CT351)+CT351>$AS27,$AS27-SUM($AT351:CT351),CT351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CU351)+CU351>$AS27,$AS27-SUM($AT351:CU351),CU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CV351)+CV351>$AS27,$AS27-SUM($AT351:CV351),CV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CW351)+CW351>$AS27,$AS27-SUM($AT351:CW351),CW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CX351)+CX351>$AS27,$AS27-SUM($AT351:CX351),CX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CY351)+CY351>$AS27,$AS27-SUM($AT351:CY351),CY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:CZ351)+CZ351>$AS27,$AS27-SUM($AT351:CZ351),CZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DA351)+DA351>$AS27,$AS27-SUM($AT351:DA351),DA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DB351)+DB351>$AS27,$AS27-SUM($AT351:DB351),DB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DC351)+DC351>$AS27,$AS27-SUM($AT351:DC351),DC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DD351)+DD351>$AS27,$AS27-SUM($AT351:DD351),DD351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DE351)+DE351>$AS27,$AS27-SUM($AT351:DE351),DE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DF351)+DF351>$AS27,$AS27-SUM($AT351:DF351),DF351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DG351)+DG351>$AS27,$AS27-SUM($AT351:DG351),DG351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DH351)+DH351>$AS27,$AS27-SUM($AT351:DH351),DH351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DI351)+DI351>$AS27,$AS27-SUM($AT351:DI351),DI351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DJ351)+DJ351>$AS27,$AS27-SUM($AT351:DJ351),DJ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DK351)+DK351>$AS27,$AS27-SUM($AT351:DK351),DK351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DL351)+DL351>$AS27,$AS27-SUM($AT351:DL351),DL351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DM351)+DM351>$AS27,$AS27-SUM($AT351:DM351),DM351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DN351)+DN351>$AS27,$AS27-SUM($AT351:DN351),DN351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DO351)+DO351>$AS27,$AS27-SUM($AT351:DO351),DO351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DP351)+DP351>$AS27,$AS27-SUM($AT351:DP351),DP351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DQ351)+DQ351>$AS27,$AS27-SUM($AT351:DQ351),DQ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DR351)+DR351>$AS27,$AS27-SUM($AT351:DR351),DR351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DS351)+DS351>$AS27,$AS27-SUM($AT351:DS351),DS351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DT351)+DT351>$AS27,$AS27-SUM($AT351:DT351),DT351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DU351)+DU351>$AS27,$AS27-SUM($AT351:DU351),DU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DV351)+DV351>$AS27,$AS27-SUM($AT351:DV351),DV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DW351)+DW351>$AS27,$AS27-SUM($AT351:DW351),DW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DX351)+DX351>$AS27,$AS27-SUM($AT351:DX351),DX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DY351)+DY351>$AS27,$AS27-SUM($AT351:DY351),DY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:DZ351)+DZ351>$AS27,$AS27-SUM($AT351:DZ351),DZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EA351)+EA351>$AS27,$AS27-SUM($AT351:EA351),EA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EB351)+EB351>$AS27,$AS27-SUM($AT351:EB351),EB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EC351)+EC351>$AS27,$AS27-SUM($AT351:EC351),EC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:ED351)+ED351>$AS27,$AS27-SUM($AT351:ED351),ED351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EE351)+EE351>$AS27,$AS27-SUM($AT351:EE351),EE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EF351)+EF351>$AS27,$AS27-SUM($AT351:EF351),EF351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EG351)+EG351>$AS27,$AS27-SUM($AT351:EG351),EG351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EH351)+EH351>$AS27,$AS27-SUM($AT351:EH351),EH351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EI351)+EI351>$AS27,$AS27-SUM($AT351:EI351),EI351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EJ351)+EJ351>$AS27,$AS27-SUM($AT351:EJ351),EJ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EK351)+EK351>$AS27,$AS27-SUM($AT351:EK351),EK351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EL351)+EL351>$AS27,$AS27-SUM($AT351:EL351),EL351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EM351)+EM351>$AS27,$AS27-SUM($AT351:EM351),EM351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EN351)+EN351>$AS27,$AS27-SUM($AT351:EN351),EN351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EO351)+EO351>$AS27,$AS27-SUM($AT351:EO351),EO351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EP351)+EP351>$AS27,$AS27-SUM($AT351:EP351),EP351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EQ351)+EQ351>$AS27,$AS27-SUM($AT351:EQ351),EQ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:ER351)+ER351>$AS27,$AS27-SUM($AT351:ER351),ER351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:ES351)+ES351>$AS27,$AS27-SUM($AT351:ES351),ES351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:ET351)+ET351>$AS27,$AS27-SUM($AT351:ET351),ET351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EU351)+EU351>$AS27,$AS27-SUM($AT351:EU351),EU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EV351)+EV351>$AS27,$AS27-SUM($AT351:EV351),EV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EW351)+EW351>$AS27,$AS27-SUM($AT351:EW351),EW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EX351)+EX351>$AS27,$AS27-SUM($AT351:EX351),EX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EY351)+EY351>$AS27,$AS27-SUM($AT351:EY351),EY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:EZ351)+EZ351>$AS27,$AS27-SUM($AT351:EZ351),EZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FA351)+FA351>$AS27,$AS27-SUM($AT351:FA351),FA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FB351)+FB351>$AS27,$AS27-SUM($AT351:FB351),FB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FC351)+FC351>$AS27,$AS27-SUM($AT351:FC351),FC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FD351)+FD351>$AS27,$AS27-SUM($AT351:FD351),FD351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FE351)+FE351>$AS27,$AS27-SUM($AT351:FE351),FE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FF351)+FF351>$AS27,$AS27-SUM($AT351:FF351),FF351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FG351)+FG351>$AS27,$AS27-SUM($AT351:FG351),FG351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FH351)+FH351>$AS27,$AS27-SUM($AT351:FH351),FH351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FI351)+FI351>$AS27,$AS27-SUM($AT351:FI351),FI351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FJ351)+FJ351>$AS27,$AS27-SUM($AT351:FJ351),FJ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FK351)+FK351>$AS27,$AS27-SUM($AT351:FK351),FK351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FL351)+FL351>$AS27,$AS27-SUM($AT351:FL351),FL351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FM351)+FM351>$AS27,$AS27-SUM($AT351:FM351),FM351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FN351)+FN351>$AS27,$AS27-SUM($AT351:FN351),FN351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FO351)+FO351>$AS27,$AS27-SUM($AT351:FO351),FO351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FP351)+FP351>$AS27,$AS27-SUM($AT351:FP351),FP351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FQ351)+FQ351>$AS27,$AS27-SUM($AT351:FQ351),FQ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FR351)+FR351>$AS27,$AS27-SUM($AT351:FR351),FR351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FS351)+FS351>$AS27,$AS27-SUM($AT351:FS351),FS351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FT351)+FT351>$AS27,$AS27-SUM($AT351:FT351),FT351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FU351)+FU351>$AS27,$AS27-SUM($AT351:FU351),FU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FV351)+FV351>$AS27,$AS27-SUM($AT351:FV351),FV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FW351)+FW351>$AS27,$AS27-SUM($AT351:FW351),FW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FX351)+FX351>$AS27,$AS27-SUM($AT351:FX351),FX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FY351)+FY351>$AS27,$AS27-SUM($AT351:FY351),FY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:FZ351)+FZ351>$AS27,$AS27-SUM($AT351:FZ351),FZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GA351)+GA351>$AS27,$AS27-SUM($AT351:GA351),GA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GB351)+GB351>$AS27,$AS27-SUM($AT351:GB351),GB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GC351)+GC351>$AS27,$AS27-SUM($AT351:GC351),GC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GD351)+GD351>$AS27,$AS27-SUM($AT351:GD351),GD351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GE351)+GE351>$AS27,$AS27-SUM($AT351:GE351),GE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GF351)+GF351>$AS27,$AS27-SUM($AT351:GF351),GF351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GG351)+GG351>$AS27,$AS27-SUM($AT351:GG351),GG351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GH351)+GH351>$AS27,$AS27-SUM($AT351:GH351),GH351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GI351)+GI351>$AS27,$AS27-SUM($AT351:GI351),GI351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GJ351)+GJ351>$AS27,$AS27-SUM($AT351:GJ351),GJ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GK351)+GK351>$AS27,$AS27-SUM($AT351:GK351),GK351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GL351)+GL351>$AS27,$AS27-SUM($AT351:GL351),GL351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GM351)+GM351>$AS27,$AS27-SUM($AT351:GM351),GM351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GN351)+GN351>$AS27,$AS27-SUM($AT351:GN351),GN351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GO351)+GO351>$AS27,$AS27-SUM($AT351:GO351),GO351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GP351)+GP351>$AS27,$AS27-SUM($AT351:GP351),GP351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GQ351)+GQ351>$AS27,$AS27-SUM($AT351:GQ351),GQ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GR351)+GR351>$AS27,$AS27-SUM($AT351:GR351),GR351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GS351)+GS351>$AS27,$AS27-SUM($AT351:GS351),GS351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GT351)+GT351>$AS27,$AS27-SUM($AT351:GT351),GT351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GU351)+GU351>$AS27,$AS27-SUM($AT351:GU351),GU351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GV351)+GV351>$AS27,$AS27-SUM($AT351:GV351),GV351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GW351)+GW351>$AS27,$AS27-SUM($AT351:GW351),GW351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GX351)+GX351>$AS27,$AS27-SUM($AT351:GX351),GX351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GY351)+GY351>$AS27,$AS27-SUM($AT351:GY351),GY351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:GZ351)+GZ351>$AS27,$AS27-SUM($AT351:GZ351),GZ351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:HA351)+HA351>$AS27,$AS27-SUM($AT351:HA351),HA351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:HB351)+HB351>$AS27,$AS27-SUM($AT351:HB351),HB351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:HC351)+HC351>$AS27,$AS27-SUM($AT351:HC351),HC351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:HD351)+HD351>$AS27,$AS27-SUM($AT351:HD351),HD351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:HE351)+HE351>$AS27,$AS27-SUM($AT351:HE351),HE351),0)","v":0},{"$f":"IF($AT351>0,IF(SUM($AT351:HF351)+HF351>$AS27,$AS27-SUM($AT351:HF351),HF351),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT352>0,IF(SUM($AT352:AT352)+AT352>$AS28,$AS28-SUM($AT352:AT352),AT352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:AU352)+AU352>$AS28,$AS28-SUM($AT352:AU352),AU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:AV352)+AV352>$AS28,$AS28-SUM($AT352:AV352),AV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:AW352)+AW352>$AS28,$AS28-SUM($AT352:AW352),AW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:AX352)+AX352>$AS28,$AS28-SUM($AT352:AX352),AX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:AY352)+AY352>$AS28,$AS28-SUM($AT352:AY352),AY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:AZ352)+AZ352>$AS28,$AS28-SUM($AT352:AZ352),AZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BA352)+BA352>$AS28,$AS28-SUM($AT352:BA352),BA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BB352)+BB352>$AS28,$AS28-SUM($AT352:BB352),BB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BC352)+BC352>$AS28,$AS28-SUM($AT352:BC352),BC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BD352)+BD352>$AS28,$AS28-SUM($AT352:BD352),BD352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BE352)+BE352>$AS28,$AS28-SUM($AT352:BE352),BE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BF352)+BF352>$AS28,$AS28-SUM($AT352:BF352),BF352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BG352)+BG352>$AS28,$AS28-SUM($AT352:BG352),BG352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BH352)+BH352>$AS28,$AS28-SUM($AT352:BH352),BH352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BI352)+BI352>$AS28,$AS28-SUM($AT352:BI352),BI352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BJ352)+BJ352>$AS28,$AS28-SUM($AT352:BJ352),BJ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BK352)+BK352>$AS28,$AS28-SUM($AT352:BK352),BK352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BL352)+BL352>$AS28,$AS28-SUM($AT352:BL352),BL352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BM352)+BM352>$AS28,$AS28-SUM($AT352:BM352),BM352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BN352)+BN352>$AS28,$AS28-SUM($AT352:BN352),BN352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BO352)+BO352>$AS28,$AS28-SUM($AT352:BO352),BO352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BP352)+BP352>$AS28,$AS28-SUM($AT352:BP352),BP352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BQ352)+BQ352>$AS28,$AS28-SUM($AT352:BQ352),BQ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BR352)+BR352>$AS28,$AS28-SUM($AT352:BR352),BR352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BS352)+BS352>$AS28,$AS28-SUM($AT352:BS352),BS352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BT352)+BT352>$AS28,$AS28-SUM($AT352:BT352),BT352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BU352)+BU352>$AS28,$AS28-SUM($AT352:BU352),BU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BV352)+BV352>$AS28,$AS28-SUM($AT352:BV352),BV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BW352)+BW352>$AS28,$AS28-SUM($AT352:BW352),BW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BX352)+BX352>$AS28,$AS28-SUM($AT352:BX352),BX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BY352)+BY352>$AS28,$AS28-SUM($AT352:BY352),BY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:BZ352)+BZ352>$AS28,$AS28-SUM($AT352:BZ352),BZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CA352)+CA352>$AS28,$AS28-SUM($AT352:CA352),CA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CB352)+CB352>$AS28,$AS28-SUM($AT352:CB352),CB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CC352)+CC352>$AS28,$AS28-SUM($AT352:CC352),CC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CD352)+CD352>$AS28,$AS28-SUM($AT352:CD352),CD352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CE352)+CE352>$AS28,$AS28-SUM($AT352:CE352),CE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CF352)+CF352>$AS28,$AS28-SUM($AT352:CF352),CF352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CG352)+CG352>$AS28,$AS28-SUM($AT352:CG352),CG352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CH352)+CH352>$AS28,$AS28-SUM($AT352:CH352),CH352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CI352)+CI352>$AS28,$AS28-SUM($AT352:CI352),CI352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CJ352)+CJ352>$AS28,$AS28-SUM($AT352:CJ352),CJ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CK352)+CK352>$AS28,$AS28-SUM($AT352:CK352),CK352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CL352)+CL352>$AS28,$AS28-SUM($AT352:CL352),CL352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CM352)+CM352>$AS28,$AS28-SUM($AT352:CM352),CM352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CN352)+CN352>$AS28,$AS28-SUM($AT352:CN352),CN352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CO352)+CO352>$AS28,$AS28-SUM($AT352:CO352),CO352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CP352)+CP352>$AS28,$AS28-SUM($AT352:CP352),CP352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CQ352)+CQ352>$AS28,$AS28-SUM($AT352:CQ352),CQ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CR352)+CR352>$AS28,$AS28-SUM($AT352:CR352),CR352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CS352)+CS352>$AS28,$AS28-SUM($AT352:CS352),CS352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CT352)+CT352>$AS28,$AS28-SUM($AT352:CT352),CT352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CU352)+CU352>$AS28,$AS28-SUM($AT352:CU352),CU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CV352)+CV352>$AS28,$AS28-SUM($AT352:CV352),CV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CW352)+CW352>$AS28,$AS28-SUM($AT352:CW352),CW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CX352)+CX352>$AS28,$AS28-SUM($AT352:CX352),CX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CY352)+CY352>$AS28,$AS28-SUM($AT352:CY352),CY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:CZ352)+CZ352>$AS28,$AS28-SUM($AT352:CZ352),CZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DA352)+DA352>$AS28,$AS28-SUM($AT352:DA352),DA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DB352)+DB352>$AS28,$AS28-SUM($AT352:DB352),DB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DC352)+DC352>$AS28,$AS28-SUM($AT352:DC352),DC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DD352)+DD352>$AS28,$AS28-SUM($AT352:DD352),DD352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DE352)+DE352>$AS28,$AS28-SUM($AT352:DE352),DE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DF352)+DF352>$AS28,$AS28-SUM($AT352:DF352),DF352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DG352)+DG352>$AS28,$AS28-SUM($AT352:DG352),DG352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DH352)+DH352>$AS28,$AS28-SUM($AT352:DH352),DH352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DI352)+DI352>$AS28,$AS28-SUM($AT352:DI352),DI352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DJ352)+DJ352>$AS28,$AS28-SUM($AT352:DJ352),DJ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DK352)+DK352>$AS28,$AS28-SUM($AT352:DK352),DK352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DL352)+DL352>$AS28,$AS28-SUM($AT352:DL352),DL352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DM352)+DM352>$AS28,$AS28-SUM($AT352:DM352),DM352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DN352)+DN352>$AS28,$AS28-SUM($AT352:DN352),DN352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DO352)+DO352>$AS28,$AS28-SUM($AT352:DO352),DO352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DP352)+DP352>$AS28,$AS28-SUM($AT352:DP352),DP352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DQ352)+DQ352>$AS28,$AS28-SUM($AT352:DQ352),DQ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DR352)+DR352>$AS28,$AS28-SUM($AT352:DR352),DR352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DS352)+DS352>$AS28,$AS28-SUM($AT352:DS352),DS352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DT352)+DT352>$AS28,$AS28-SUM($AT352:DT352),DT352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DU352)+DU352>$AS28,$AS28-SUM($AT352:DU352),DU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DV352)+DV352>$AS28,$AS28-SUM($AT352:DV352),DV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DW352)+DW352>$AS28,$AS28-SUM($AT352:DW352),DW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DX352)+DX352>$AS28,$AS28-SUM($AT352:DX352),DX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DY352)+DY352>$AS28,$AS28-SUM($AT352:DY352),DY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:DZ352)+DZ352>$AS28,$AS28-SUM($AT352:DZ352),DZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EA352)+EA352>$AS28,$AS28-SUM($AT352:EA352),EA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EB352)+EB352>$AS28,$AS28-SUM($AT352:EB352),EB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EC352)+EC352>$AS28,$AS28-SUM($AT352:EC352),EC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:ED352)+ED352>$AS28,$AS28-SUM($AT352:ED352),ED352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EE352)+EE352>$AS28,$AS28-SUM($AT352:EE352),EE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EF352)+EF352>$AS28,$AS28-SUM($AT352:EF352),EF352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EG352)+EG352>$AS28,$AS28-SUM($AT352:EG352),EG352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EH352)+EH352>$AS28,$AS28-SUM($AT352:EH352),EH352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EI352)+EI352>$AS28,$AS28-SUM($AT352:EI352),EI352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EJ352)+EJ352>$AS28,$AS28-SUM($AT352:EJ352),EJ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EK352)+EK352>$AS28,$AS28-SUM($AT352:EK352),EK352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EL352)+EL352>$AS28,$AS28-SUM($AT352:EL352),EL352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EM352)+EM352>$AS28,$AS28-SUM($AT352:EM352),EM352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EN352)+EN352>$AS28,$AS28-SUM($AT352:EN352),EN352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EO352)+EO352>$AS28,$AS28-SUM($AT352:EO352),EO352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EP352)+EP352>$AS28,$AS28-SUM($AT352:EP352),EP352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EQ352)+EQ352>$AS28,$AS28-SUM($AT352:EQ352),EQ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:ER352)+ER352>$AS28,$AS28-SUM($AT352:ER352),ER352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:ES352)+ES352>$AS28,$AS28-SUM($AT352:ES352),ES352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:ET352)+ET352>$AS28,$AS28-SUM($AT352:ET352),ET352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EU352)+EU352>$AS28,$AS28-SUM($AT352:EU352),EU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EV352)+EV352>$AS28,$AS28-SUM($AT352:EV352),EV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EW352)+EW352>$AS28,$AS28-SUM($AT352:EW352),EW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EX352)+EX352>$AS28,$AS28-SUM($AT352:EX352),EX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EY352)+EY352>$AS28,$AS28-SUM($AT352:EY352),EY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:EZ352)+EZ352>$AS28,$AS28-SUM($AT352:EZ352),EZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FA352)+FA352>$AS28,$AS28-SUM($AT352:FA352),FA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FB352)+FB352>$AS28,$AS28-SUM($AT352:FB352),FB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FC352)+FC352>$AS28,$AS28-SUM($AT352:FC352),FC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FD352)+FD352>$AS28,$AS28-SUM($AT352:FD352),FD352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FE352)+FE352>$AS28,$AS28-SUM($AT352:FE352),FE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FF352)+FF352>$AS28,$AS28-SUM($AT352:FF352),FF352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FG352)+FG352>$AS28,$AS28-SUM($AT352:FG352),FG352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FH352)+FH352>$AS28,$AS28-SUM($AT352:FH352),FH352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FI352)+FI352>$AS28,$AS28-SUM($AT352:FI352),FI352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FJ352)+FJ352>$AS28,$AS28-SUM($AT352:FJ352),FJ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FK352)+FK352>$AS28,$AS28-SUM($AT352:FK352),FK352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FL352)+FL352>$AS28,$AS28-SUM($AT352:FL352),FL352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FM352)+FM352>$AS28,$AS28-SUM($AT352:FM352),FM352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FN352)+FN352>$AS28,$AS28-SUM($AT352:FN352),FN352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FO352)+FO352>$AS28,$AS28-SUM($AT352:FO352),FO352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FP352)+FP352>$AS28,$AS28-SUM($AT352:FP352),FP352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FQ352)+FQ352>$AS28,$AS28-SUM($AT352:FQ352),FQ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FR352)+FR352>$AS28,$AS28-SUM($AT352:FR352),FR352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FS352)+FS352>$AS28,$AS28-SUM($AT352:FS352),FS352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FT352)+FT352>$AS28,$AS28-SUM($AT352:FT352),FT352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FU352)+FU352>$AS28,$AS28-SUM($AT352:FU352),FU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FV352)+FV352>$AS28,$AS28-SUM($AT352:FV352),FV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FW352)+FW352>$AS28,$AS28-SUM($AT352:FW352),FW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FX352)+FX352>$AS28,$AS28-SUM($AT352:FX352),FX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FY352)+FY352>$AS28,$AS28-SUM($AT352:FY352),FY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:FZ352)+FZ352>$AS28,$AS28-SUM($AT352:FZ352),FZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GA352)+GA352>$AS28,$AS28-SUM($AT352:GA352),GA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GB352)+GB352>$AS28,$AS28-SUM($AT352:GB352),GB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GC352)+GC352>$AS28,$AS28-SUM($AT352:GC352),GC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GD352)+GD352>$AS28,$AS28-SUM($AT352:GD352),GD352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GE352)+GE352>$AS28,$AS28-SUM($AT352:GE352),GE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GF352)+GF352>$AS28,$AS28-SUM($AT352:GF352),GF352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GG352)+GG352>$AS28,$AS28-SUM($AT352:GG352),GG352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GH352)+GH352>$AS28,$AS28-SUM($AT352:GH352),GH352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GI352)+GI352>$AS28,$AS28-SUM($AT352:GI352),GI352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GJ352)+GJ352>$AS28,$AS28-SUM($AT352:GJ352),GJ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GK352)+GK352>$AS28,$AS28-SUM($AT352:GK352),GK352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GL352)+GL352>$AS28,$AS28-SUM($AT352:GL352),GL352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GM352)+GM352>$AS28,$AS28-SUM($AT352:GM352),GM352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GN352)+GN352>$AS28,$AS28-SUM($AT352:GN352),GN352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GO352)+GO352>$AS28,$AS28-SUM($AT352:GO352),GO352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GP352)+GP352>$AS28,$AS28-SUM($AT352:GP352),GP352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GQ352)+GQ352>$AS28,$AS28-SUM($AT352:GQ352),GQ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GR352)+GR352>$AS28,$AS28-SUM($AT352:GR352),GR352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GS352)+GS352>$AS28,$AS28-SUM($AT352:GS352),GS352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GT352)+GT352>$AS28,$AS28-SUM($AT352:GT352),GT352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GU352)+GU352>$AS28,$AS28-SUM($AT352:GU352),GU352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GV352)+GV352>$AS28,$AS28-SUM($AT352:GV352),GV352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GW352)+GW352>$AS28,$AS28-SUM($AT352:GW352),GW352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GX352)+GX352>$AS28,$AS28-SUM($AT352:GX352),GX352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GY352)+GY352>$AS28,$AS28-SUM($AT352:GY352),GY352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:GZ352)+GZ352>$AS28,$AS28-SUM($AT352:GZ352),GZ352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:HA352)+HA352>$AS28,$AS28-SUM($AT352:HA352),HA352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:HB352)+HB352>$AS28,$AS28-SUM($AT352:HB352),HB352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:HC352)+HC352>$AS28,$AS28-SUM($AT352:HC352),HC352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:HD352)+HD352>$AS28,$AS28-SUM($AT352:HD352),HD352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:HE352)+HE352>$AS28,$AS28-SUM($AT352:HE352),HE352),0)","v":0},{"$f":"IF($AT352>0,IF(SUM($AT352:HF352)+HF352>$AS28,$AS28-SUM($AT352:HF352),HF352),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT353>0,IF(SUM($AT353:AT353)+AT353>$AS29,$AS29-SUM($AT353:AT353),AT353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:AU353)+AU353>$AS29,$AS29-SUM($AT353:AU353),AU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:AV353)+AV353>$AS29,$AS29-SUM($AT353:AV353),AV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:AW353)+AW353>$AS29,$AS29-SUM($AT353:AW353),AW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:AX353)+AX353>$AS29,$AS29-SUM($AT353:AX353),AX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:AY353)+AY353>$AS29,$AS29-SUM($AT353:AY353),AY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:AZ353)+AZ353>$AS29,$AS29-SUM($AT353:AZ353),AZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BA353)+BA353>$AS29,$AS29-SUM($AT353:BA353),BA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BB353)+BB353>$AS29,$AS29-SUM($AT353:BB353),BB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BC353)+BC353>$AS29,$AS29-SUM($AT353:BC353),BC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BD353)+BD353>$AS29,$AS29-SUM($AT353:BD353),BD353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BE353)+BE353>$AS29,$AS29-SUM($AT353:BE353),BE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BF353)+BF353>$AS29,$AS29-SUM($AT353:BF353),BF353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BG353)+BG353>$AS29,$AS29-SUM($AT353:BG353),BG353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BH353)+BH353>$AS29,$AS29-SUM($AT353:BH353),BH353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BI353)+BI353>$AS29,$AS29-SUM($AT353:BI353),BI353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BJ353)+BJ353>$AS29,$AS29-SUM($AT353:BJ353),BJ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BK353)+BK353>$AS29,$AS29-SUM($AT353:BK353),BK353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BL353)+BL353>$AS29,$AS29-SUM($AT353:BL353),BL353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BM353)+BM353>$AS29,$AS29-SUM($AT353:BM353),BM353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BN353)+BN353>$AS29,$AS29-SUM($AT353:BN353),BN353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BO353)+BO353>$AS29,$AS29-SUM($AT353:BO353),BO353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BP353)+BP353>$AS29,$AS29-SUM($AT353:BP353),BP353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BQ353)+BQ353>$AS29,$AS29-SUM($AT353:BQ353),BQ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BR353)+BR353>$AS29,$AS29-SUM($AT353:BR353),BR353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BS353)+BS353>$AS29,$AS29-SUM($AT353:BS353),BS353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BT353)+BT353>$AS29,$AS29-SUM($AT353:BT353),BT353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BU353)+BU353>$AS29,$AS29-SUM($AT353:BU353),BU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BV353)+BV353>$AS29,$AS29-SUM($AT353:BV353),BV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BW353)+BW353>$AS29,$AS29-SUM($AT353:BW353),BW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BX353)+BX353>$AS29,$AS29-SUM($AT353:BX353),BX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BY353)+BY353>$AS29,$AS29-SUM($AT353:BY353),BY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:BZ353)+BZ353>$AS29,$AS29-SUM($AT353:BZ353),BZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CA353)+CA353>$AS29,$AS29-SUM($AT353:CA353),CA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CB353)+CB353>$AS29,$AS29-SUM($AT353:CB353),CB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CC353)+CC353>$AS29,$AS29-SUM($AT353:CC353),CC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CD353)+CD353>$AS29,$AS29-SUM($AT353:CD353),CD353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CE353)+CE353>$AS29,$AS29-SUM($AT353:CE353),CE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CF353)+CF353>$AS29,$AS29-SUM($AT353:CF353),CF353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CG353)+CG353>$AS29,$AS29-SUM($AT353:CG353),CG353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CH353)+CH353>$AS29,$AS29-SUM($AT353:CH353),CH353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CI353)+CI353>$AS29,$AS29-SUM($AT353:CI353),CI353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CJ353)+CJ353>$AS29,$AS29-SUM($AT353:CJ353),CJ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CK353)+CK353>$AS29,$AS29-SUM($AT353:CK353),CK353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CL353)+CL353>$AS29,$AS29-SUM($AT353:CL353),CL353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CM353)+CM353>$AS29,$AS29-SUM($AT353:CM353),CM353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CN353)+CN353>$AS29,$AS29-SUM($AT353:CN353),CN353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CO353)+CO353>$AS29,$AS29-SUM($AT353:CO353),CO353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CP353)+CP353>$AS29,$AS29-SUM($AT353:CP353),CP353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CQ353)+CQ353>$AS29,$AS29-SUM($AT353:CQ353),CQ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CR353)+CR353>$AS29,$AS29-SUM($AT353:CR353),CR353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CS353)+CS353>$AS29,$AS29-SUM($AT353:CS353),CS353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CT353)+CT353>$AS29,$AS29-SUM($AT353:CT353),CT353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CU353)+CU353>$AS29,$AS29-SUM($AT353:CU353),CU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CV353)+CV353>$AS29,$AS29-SUM($AT353:CV353),CV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CW353)+CW353>$AS29,$AS29-SUM($AT353:CW353),CW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CX353)+CX353>$AS29,$AS29-SUM($AT353:CX353),CX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CY353)+CY353>$AS29,$AS29-SUM($AT353:CY353),CY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:CZ353)+CZ353>$AS29,$AS29-SUM($AT353:CZ353),CZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DA353)+DA353>$AS29,$AS29-SUM($AT353:DA353),DA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DB353)+DB353>$AS29,$AS29-SUM($AT353:DB353),DB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DC353)+DC353>$AS29,$AS29-SUM($AT353:DC353),DC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DD353)+DD353>$AS29,$AS29-SUM($AT353:DD353),DD353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DE353)+DE353>$AS29,$AS29-SUM($AT353:DE353),DE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DF353)+DF353>$AS29,$AS29-SUM($AT353:DF353),DF353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DG353)+DG353>$AS29,$AS29-SUM($AT353:DG353),DG353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DH353)+DH353>$AS29,$AS29-SUM($AT353:DH353),DH353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DI353)+DI353>$AS29,$AS29-SUM($AT353:DI353),DI353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DJ353)+DJ353>$AS29,$AS29-SUM($AT353:DJ353),DJ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DK353)+DK353>$AS29,$AS29-SUM($AT353:DK353),DK353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DL353)+DL353>$AS29,$AS29-SUM($AT353:DL353),DL353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DM353)+DM353>$AS29,$AS29-SUM($AT353:DM353),DM353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DN353)+DN353>$AS29,$AS29-SUM($AT353:DN353),DN353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DO353)+DO353>$AS29,$AS29-SUM($AT353:DO353),DO353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DP353)+DP353>$AS29,$AS29-SUM($AT353:DP353),DP353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DQ353)+DQ353>$AS29,$AS29-SUM($AT353:DQ353),DQ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DR353)+DR353>$AS29,$AS29-SUM($AT353:DR353),DR353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DS353)+DS353>$AS29,$AS29-SUM($AT353:DS353),DS353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DT353)+DT353>$AS29,$AS29-SUM($AT353:DT353),DT353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DU353)+DU353>$AS29,$AS29-SUM($AT353:DU353),DU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DV353)+DV353>$AS29,$AS29-SUM($AT353:DV353),DV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DW353)+DW353>$AS29,$AS29-SUM($AT353:DW353),DW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DX353)+DX353>$AS29,$AS29-SUM($AT353:DX353),DX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DY353)+DY353>$AS29,$AS29-SUM($AT353:DY353),DY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:DZ353)+DZ353>$AS29,$AS29-SUM($AT353:DZ353),DZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EA353)+EA353>$AS29,$AS29-SUM($AT353:EA353),EA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EB353)+EB353>$AS29,$AS29-SUM($AT353:EB353),EB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EC353)+EC353>$AS29,$AS29-SUM($AT353:EC353),EC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:ED353)+ED353>$AS29,$AS29-SUM($AT353:ED353),ED353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EE353)+EE353>$AS29,$AS29-SUM($AT353:EE353),EE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EF353)+EF353>$AS29,$AS29-SUM($AT353:EF353),EF353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EG353)+EG353>$AS29,$AS29-SUM($AT353:EG353),EG353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EH353)+EH353>$AS29,$AS29-SUM($AT353:EH353),EH353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EI353)+EI353>$AS29,$AS29-SUM($AT353:EI353),EI353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EJ353)+EJ353>$AS29,$AS29-SUM($AT353:EJ353),EJ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EK353)+EK353>$AS29,$AS29-SUM($AT353:EK353),EK353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EL353)+EL353>$AS29,$AS29-SUM($AT353:EL353),EL353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EM353)+EM353>$AS29,$AS29-SUM($AT353:EM353),EM353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EN353)+EN353>$AS29,$AS29-SUM($AT353:EN353),EN353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EO353)+EO353>$AS29,$AS29-SUM($AT353:EO353),EO353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EP353)+EP353>$AS29,$AS29-SUM($AT353:EP353),EP353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EQ353)+EQ353>$AS29,$AS29-SUM($AT353:EQ353),EQ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:ER353)+ER353>$AS29,$AS29-SUM($AT353:ER353),ER353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:ES353)+ES353>$AS29,$AS29-SUM($AT353:ES353),ES353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:ET353)+ET353>$AS29,$AS29-SUM($AT353:ET353),ET353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EU353)+EU353>$AS29,$AS29-SUM($AT353:EU353),EU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EV353)+EV353>$AS29,$AS29-SUM($AT353:EV353),EV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EW353)+EW353>$AS29,$AS29-SUM($AT353:EW353),EW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EX353)+EX353>$AS29,$AS29-SUM($AT353:EX353),EX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EY353)+EY353>$AS29,$AS29-SUM($AT353:EY353),EY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:EZ353)+EZ353>$AS29,$AS29-SUM($AT353:EZ353),EZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FA353)+FA353>$AS29,$AS29-SUM($AT353:FA353),FA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FB353)+FB353>$AS29,$AS29-SUM($AT353:FB353),FB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FC353)+FC353>$AS29,$AS29-SUM($AT353:FC353),FC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FD353)+FD353>$AS29,$AS29-SUM($AT353:FD353),FD353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FE353)+FE353>$AS29,$AS29-SUM($AT353:FE353),FE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FF353)+FF353>$AS29,$AS29-SUM($AT353:FF353),FF353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FG353)+FG353>$AS29,$AS29-SUM($AT353:FG353),FG353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FH353)+FH353>$AS29,$AS29-SUM($AT353:FH353),FH353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FI353)+FI353>$AS29,$AS29-SUM($AT353:FI353),FI353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FJ353)+FJ353>$AS29,$AS29-SUM($AT353:FJ353),FJ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FK353)+FK353>$AS29,$AS29-SUM($AT353:FK353),FK353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FL353)+FL353>$AS29,$AS29-SUM($AT353:FL353),FL353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FM353)+FM353>$AS29,$AS29-SUM($AT353:FM353),FM353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FN353)+FN353>$AS29,$AS29-SUM($AT353:FN353),FN353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FO353)+FO353>$AS29,$AS29-SUM($AT353:FO353),FO353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FP353)+FP353>$AS29,$AS29-SUM($AT353:FP353),FP353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FQ353)+FQ353>$AS29,$AS29-SUM($AT353:FQ353),FQ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FR353)+FR353>$AS29,$AS29-SUM($AT353:FR353),FR353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FS353)+FS353>$AS29,$AS29-SUM($AT353:FS353),FS353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FT353)+FT353>$AS29,$AS29-SUM($AT353:FT353),FT353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FU353)+FU353>$AS29,$AS29-SUM($AT353:FU353),FU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FV353)+FV353>$AS29,$AS29-SUM($AT353:FV353),FV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FW353)+FW353>$AS29,$AS29-SUM($AT353:FW353),FW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FX353)+FX353>$AS29,$AS29-SUM($AT353:FX353),FX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FY353)+FY353>$AS29,$AS29-SUM($AT353:FY353),FY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:FZ353)+FZ353>$AS29,$AS29-SUM($AT353:FZ353),FZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GA353)+GA353>$AS29,$AS29-SUM($AT353:GA353),GA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GB353)+GB353>$AS29,$AS29-SUM($AT353:GB353),GB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GC353)+GC353>$AS29,$AS29-SUM($AT353:GC353),GC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GD353)+GD353>$AS29,$AS29-SUM($AT353:GD353),GD353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GE353)+GE353>$AS29,$AS29-SUM($AT353:GE353),GE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GF353)+GF353>$AS29,$AS29-SUM($AT353:GF353),GF353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GG353)+GG353>$AS29,$AS29-SUM($AT353:GG353),GG353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GH353)+GH353>$AS29,$AS29-SUM($AT353:GH353),GH353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GI353)+GI353>$AS29,$AS29-SUM($AT353:GI353),GI353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GJ353)+GJ353>$AS29,$AS29-SUM($AT353:GJ353),GJ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GK353)+GK353>$AS29,$AS29-SUM($AT353:GK353),GK353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GL353)+GL353>$AS29,$AS29-SUM($AT353:GL353),GL353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GM353)+GM353>$AS29,$AS29-SUM($AT353:GM353),GM353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GN353)+GN353>$AS29,$AS29-SUM($AT353:GN353),GN353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GO353)+GO353>$AS29,$AS29-SUM($AT353:GO353),GO353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GP353)+GP353>$AS29,$AS29-SUM($AT353:GP353),GP353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GQ353)+GQ353>$AS29,$AS29-SUM($AT353:GQ353),GQ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GR353)+GR353>$AS29,$AS29-SUM($AT353:GR353),GR353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GS353)+GS353>$AS29,$AS29-SUM($AT353:GS353),GS353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GT353)+GT353>$AS29,$AS29-SUM($AT353:GT353),GT353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GU353)+GU353>$AS29,$AS29-SUM($AT353:GU353),GU353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GV353)+GV353>$AS29,$AS29-SUM($AT353:GV353),GV353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GW353)+GW353>$AS29,$AS29-SUM($AT353:GW353),GW353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GX353)+GX353>$AS29,$AS29-SUM($AT353:GX353),GX353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GY353)+GY353>$AS29,$AS29-SUM($AT353:GY353),GY353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:GZ353)+GZ353>$AS29,$AS29-SUM($AT353:GZ353),GZ353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:HA353)+HA353>$AS29,$AS29-SUM($AT353:HA353),HA353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:HB353)+HB353>$AS29,$AS29-SUM($AT353:HB353),HB353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:HC353)+HC353>$AS29,$AS29-SUM($AT353:HC353),HC353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:HD353)+HD353>$AS29,$AS29-SUM($AT353:HD353),HD353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:HE353)+HE353>$AS29,$AS29-SUM($AT353:HE353),HE353),0)","v":0},{"$f":"IF($AT353>0,IF(SUM($AT353:HF353)+HF353>$AS29,$AS29-SUM($AT353:HF353),HF353),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT354>0,IF(SUM($AT354:AT354)+AT354>$AS30,$AS30-SUM($AT354:AT354),AT354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:AU354)+AU354>$AS30,$AS30-SUM($AT354:AU354),AU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:AV354)+AV354>$AS30,$AS30-SUM($AT354:AV354),AV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:AW354)+AW354>$AS30,$AS30-SUM($AT354:AW354),AW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:AX354)+AX354>$AS30,$AS30-SUM($AT354:AX354),AX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:AY354)+AY354>$AS30,$AS30-SUM($AT354:AY354),AY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:AZ354)+AZ354>$AS30,$AS30-SUM($AT354:AZ354),AZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BA354)+BA354>$AS30,$AS30-SUM($AT354:BA354),BA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BB354)+BB354>$AS30,$AS30-SUM($AT354:BB354),BB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BC354)+BC354>$AS30,$AS30-SUM($AT354:BC354),BC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BD354)+BD354>$AS30,$AS30-SUM($AT354:BD354),BD354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BE354)+BE354>$AS30,$AS30-SUM($AT354:BE354),BE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BF354)+BF354>$AS30,$AS30-SUM($AT354:BF354),BF354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BG354)+BG354>$AS30,$AS30-SUM($AT354:BG354),BG354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BH354)+BH354>$AS30,$AS30-SUM($AT354:BH354),BH354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BI354)+BI354>$AS30,$AS30-SUM($AT354:BI354),BI354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BJ354)+BJ354>$AS30,$AS30-SUM($AT354:BJ354),BJ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BK354)+BK354>$AS30,$AS30-SUM($AT354:BK354),BK354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BL354)+BL354>$AS30,$AS30-SUM($AT354:BL354),BL354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BM354)+BM354>$AS30,$AS30-SUM($AT354:BM354),BM354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BN354)+BN354>$AS30,$AS30-SUM($AT354:BN354),BN354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BO354)+BO354>$AS30,$AS30-SUM($AT354:BO354),BO354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BP354)+BP354>$AS30,$AS30-SUM($AT354:BP354),BP354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BQ354)+BQ354>$AS30,$AS30-SUM($AT354:BQ354),BQ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BR354)+BR354>$AS30,$AS30-SUM($AT354:BR354),BR354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BS354)+BS354>$AS30,$AS30-SUM($AT354:BS354),BS354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BT354)+BT354>$AS30,$AS30-SUM($AT354:BT354),BT354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BU354)+BU354>$AS30,$AS30-SUM($AT354:BU354),BU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BV354)+BV354>$AS30,$AS30-SUM($AT354:BV354),BV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BW354)+BW354>$AS30,$AS30-SUM($AT354:BW354),BW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BX354)+BX354>$AS30,$AS30-SUM($AT354:BX354),BX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BY354)+BY354>$AS30,$AS30-SUM($AT354:BY354),BY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:BZ354)+BZ354>$AS30,$AS30-SUM($AT354:BZ354),BZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CA354)+CA354>$AS30,$AS30-SUM($AT354:CA354),CA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CB354)+CB354>$AS30,$AS30-SUM($AT354:CB354),CB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CC354)+CC354>$AS30,$AS30-SUM($AT354:CC354),CC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CD354)+CD354>$AS30,$AS30-SUM($AT354:CD354),CD354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CE354)+CE354>$AS30,$AS30-SUM($AT354:CE354),CE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CF354)+CF354>$AS30,$AS30-SUM($AT354:CF354),CF354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CG354)+CG354>$AS30,$AS30-SUM($AT354:CG354),CG354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CH354)+CH354>$AS30,$AS30-SUM($AT354:CH354),CH354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CI354)+CI354>$AS30,$AS30-SUM($AT354:CI354),CI354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CJ354)+CJ354>$AS30,$AS30-SUM($AT354:CJ354),CJ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CK354)+CK354>$AS30,$AS30-SUM($AT354:CK354),CK354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CL354)+CL354>$AS30,$AS30-SUM($AT354:CL354),CL354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CM354)+CM354>$AS30,$AS30-SUM($AT354:CM354),CM354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CN354)+CN354>$AS30,$AS30-SUM($AT354:CN354),CN354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CO354)+CO354>$AS30,$AS30-SUM($AT354:CO354),CO354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CP354)+CP354>$AS30,$AS30-SUM($AT354:CP354),CP354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CQ354)+CQ354>$AS30,$AS30-SUM($AT354:CQ354),CQ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CR354)+CR354>$AS30,$AS30-SUM($AT354:CR354),CR354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CS354)+CS354>$AS30,$AS30-SUM($AT354:CS354),CS354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CT354)+CT354>$AS30,$AS30-SUM($AT354:CT354),CT354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CU354)+CU354>$AS30,$AS30-SUM($AT354:CU354),CU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CV354)+CV354>$AS30,$AS30-SUM($AT354:CV354),CV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CW354)+CW354>$AS30,$AS30-SUM($AT354:CW354),CW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CX354)+CX354>$AS30,$AS30-SUM($AT354:CX354),CX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CY354)+CY354>$AS30,$AS30-SUM($AT354:CY354),CY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:CZ354)+CZ354>$AS30,$AS30-SUM($AT354:CZ354),CZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DA354)+DA354>$AS30,$AS30-SUM($AT354:DA354),DA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DB354)+DB354>$AS30,$AS30-SUM($AT354:DB354),DB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DC354)+DC354>$AS30,$AS30-SUM($AT354:DC354),DC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DD354)+DD354>$AS30,$AS30-SUM($AT354:DD354),DD354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DE354)+DE354>$AS30,$AS30-SUM($AT354:DE354),DE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DF354)+DF354>$AS30,$AS30-SUM($AT354:DF354),DF354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DG354)+DG354>$AS30,$AS30-SUM($AT354:DG354),DG354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DH354)+DH354>$AS30,$AS30-SUM($AT354:DH354),DH354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DI354)+DI354>$AS30,$AS30-SUM($AT354:DI354),DI354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DJ354)+DJ354>$AS30,$AS30-SUM($AT354:DJ354),DJ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DK354)+DK354>$AS30,$AS30-SUM($AT354:DK354),DK354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DL354)+DL354>$AS30,$AS30-SUM($AT354:DL354),DL354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DM354)+DM354>$AS30,$AS30-SUM($AT354:DM354),DM354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DN354)+DN354>$AS30,$AS30-SUM($AT354:DN354),DN354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DO354)+DO354>$AS30,$AS30-SUM($AT354:DO354),DO354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DP354)+DP354>$AS30,$AS30-SUM($AT354:DP354),DP354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DQ354)+DQ354>$AS30,$AS30-SUM($AT354:DQ354),DQ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DR354)+DR354>$AS30,$AS30-SUM($AT354:DR354),DR354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DS354)+DS354>$AS30,$AS30-SUM($AT354:DS354),DS354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DT354)+DT354>$AS30,$AS30-SUM($AT354:DT354),DT354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DU354)+DU354>$AS30,$AS30-SUM($AT354:DU354),DU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DV354)+DV354>$AS30,$AS30-SUM($AT354:DV354),DV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DW354)+DW354>$AS30,$AS30-SUM($AT354:DW354),DW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DX354)+DX354>$AS30,$AS30-SUM($AT354:DX354),DX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DY354)+DY354>$AS30,$AS30-SUM($AT354:DY354),DY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:DZ354)+DZ354>$AS30,$AS30-SUM($AT354:DZ354),DZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EA354)+EA354>$AS30,$AS30-SUM($AT354:EA354),EA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EB354)+EB354>$AS30,$AS30-SUM($AT354:EB354),EB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EC354)+EC354>$AS30,$AS30-SUM($AT354:EC354),EC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:ED354)+ED354>$AS30,$AS30-SUM($AT354:ED354),ED354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EE354)+EE354>$AS30,$AS30-SUM($AT354:EE354),EE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EF354)+EF354>$AS30,$AS30-SUM($AT354:EF354),EF354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EG354)+EG354>$AS30,$AS30-SUM($AT354:EG354),EG354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EH354)+EH354>$AS30,$AS30-SUM($AT354:EH354),EH354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EI354)+EI354>$AS30,$AS30-SUM($AT354:EI354),EI354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EJ354)+EJ354>$AS30,$AS30-SUM($AT354:EJ354),EJ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EK354)+EK354>$AS30,$AS30-SUM($AT354:EK354),EK354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EL354)+EL354>$AS30,$AS30-SUM($AT354:EL354),EL354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EM354)+EM354>$AS30,$AS30-SUM($AT354:EM354),EM354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EN354)+EN354>$AS30,$AS30-SUM($AT354:EN354),EN354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EO354)+EO354>$AS30,$AS30-SUM($AT354:EO354),EO354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EP354)+EP354>$AS30,$AS30-SUM($AT354:EP354),EP354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EQ354)+EQ354>$AS30,$AS30-SUM($AT354:EQ354),EQ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:ER354)+ER354>$AS30,$AS30-SUM($AT354:ER354),ER354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:ES354)+ES354>$AS30,$AS30-SUM($AT354:ES354),ES354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:ET354)+ET354>$AS30,$AS30-SUM($AT354:ET354),ET354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EU354)+EU354>$AS30,$AS30-SUM($AT354:EU354),EU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EV354)+EV354>$AS30,$AS30-SUM($AT354:EV354),EV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EW354)+EW354>$AS30,$AS30-SUM($AT354:EW354),EW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EX354)+EX354>$AS30,$AS30-SUM($AT354:EX354),EX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EY354)+EY354>$AS30,$AS30-SUM($AT354:EY354),EY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:EZ354)+EZ354>$AS30,$AS30-SUM($AT354:EZ354),EZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FA354)+FA354>$AS30,$AS30-SUM($AT354:FA354),FA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FB354)+FB354>$AS30,$AS30-SUM($AT354:FB354),FB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FC354)+FC354>$AS30,$AS30-SUM($AT354:FC354),FC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FD354)+FD354>$AS30,$AS30-SUM($AT354:FD354),FD354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FE354)+FE354>$AS30,$AS30-SUM($AT354:FE354),FE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FF354)+FF354>$AS30,$AS30-SUM($AT354:FF354),FF354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FG354)+FG354>$AS30,$AS30-SUM($AT354:FG354),FG354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FH354)+FH354>$AS30,$AS30-SUM($AT354:FH354),FH354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FI354)+FI354>$AS30,$AS30-SUM($AT354:FI354),FI354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FJ354)+FJ354>$AS30,$AS30-SUM($AT354:FJ354),FJ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FK354)+FK354>$AS30,$AS30-SUM($AT354:FK354),FK354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FL354)+FL354>$AS30,$AS30-SUM($AT354:FL354),FL354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FM354)+FM354>$AS30,$AS30-SUM($AT354:FM354),FM354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FN354)+FN354>$AS30,$AS30-SUM($AT354:FN354),FN354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FO354)+FO354>$AS30,$AS30-SUM($AT354:FO354),FO354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FP354)+FP354>$AS30,$AS30-SUM($AT354:FP354),FP354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FQ354)+FQ354>$AS30,$AS30-SUM($AT354:FQ354),FQ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FR354)+FR354>$AS30,$AS30-SUM($AT354:FR354),FR354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FS354)+FS354>$AS30,$AS30-SUM($AT354:FS354),FS354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FT354)+FT354>$AS30,$AS30-SUM($AT354:FT354),FT354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FU354)+FU354>$AS30,$AS30-SUM($AT354:FU354),FU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FV354)+FV354>$AS30,$AS30-SUM($AT354:FV354),FV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FW354)+FW354>$AS30,$AS30-SUM($AT354:FW354),FW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FX354)+FX354>$AS30,$AS30-SUM($AT354:FX354),FX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FY354)+FY354>$AS30,$AS30-SUM($AT354:FY354),FY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:FZ354)+FZ354>$AS30,$AS30-SUM($AT354:FZ354),FZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GA354)+GA354>$AS30,$AS30-SUM($AT354:GA354),GA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GB354)+GB354>$AS30,$AS30-SUM($AT354:GB354),GB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GC354)+GC354>$AS30,$AS30-SUM($AT354:GC354),GC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GD354)+GD354>$AS30,$AS30-SUM($AT354:GD354),GD354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GE354)+GE354>$AS30,$AS30-SUM($AT354:GE354),GE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GF354)+GF354>$AS30,$AS30-SUM($AT354:GF354),GF354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GG354)+GG354>$AS30,$AS30-SUM($AT354:GG354),GG354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GH354)+GH354>$AS30,$AS30-SUM($AT354:GH354),GH354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GI354)+GI354>$AS30,$AS30-SUM($AT354:GI354),GI354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GJ354)+GJ354>$AS30,$AS30-SUM($AT354:GJ354),GJ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GK354)+GK354>$AS30,$AS30-SUM($AT354:GK354),GK354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GL354)+GL354>$AS30,$AS30-SUM($AT354:GL354),GL354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GM354)+GM354>$AS30,$AS30-SUM($AT354:GM354),GM354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GN354)+GN354>$AS30,$AS30-SUM($AT354:GN354),GN354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GO354)+GO354>$AS30,$AS30-SUM($AT354:GO354),GO354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GP354)+GP354>$AS30,$AS30-SUM($AT354:GP354),GP354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GQ354)+GQ354>$AS30,$AS30-SUM($AT354:GQ354),GQ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GR354)+GR354>$AS30,$AS30-SUM($AT354:GR354),GR354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GS354)+GS354>$AS30,$AS30-SUM($AT354:GS354),GS354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GT354)+GT354>$AS30,$AS30-SUM($AT354:GT354),GT354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GU354)+GU354>$AS30,$AS30-SUM($AT354:GU354),GU354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GV354)+GV354>$AS30,$AS30-SUM($AT354:GV354),GV354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GW354)+GW354>$AS30,$AS30-SUM($AT354:GW354),GW354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GX354)+GX354>$AS30,$AS30-SUM($AT354:GX354),GX354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GY354)+GY354>$AS30,$AS30-SUM($AT354:GY354),GY354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:GZ354)+GZ354>$AS30,$AS30-SUM($AT354:GZ354),GZ354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:HA354)+HA354>$AS30,$AS30-SUM($AT354:HA354),HA354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:HB354)+HB354>$AS30,$AS30-SUM($AT354:HB354),HB354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:HC354)+HC354>$AS30,$AS30-SUM($AT354:HC354),HC354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:HD354)+HD354>$AS30,$AS30-SUM($AT354:HD354),HD354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:HE354)+HE354>$AS30,$AS30-SUM($AT354:HE354),HE354),0)","v":0},{"$f":"IF($AT354>0,IF(SUM($AT354:HF354)+HF354>$AS30,$AS30-SUM($AT354:HF354),HF354),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AT355>0,IF(SUM($AT355:AT355)+AT355>$AS31,$AS31-SUM($AT355:AT355),AT355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:AU355)+AU355>$AS31,$AS31-SUM($AT355:AU355),AU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:AV355)+AV355>$AS31,$AS31-SUM($AT355:AV355),AV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:AW355)+AW355>$AS31,$AS31-SUM($AT355:AW355),AW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:AX355)+AX355>$AS31,$AS31-SUM($AT355:AX355),AX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:AY355)+AY355>$AS31,$AS31-SUM($AT355:AY355),AY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:AZ355)+AZ355>$AS31,$AS31-SUM($AT355:AZ355),AZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BA355)+BA355>$AS31,$AS31-SUM($AT355:BA355),BA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BB355)+BB355>$AS31,$AS31-SUM($AT355:BB355),BB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BC355)+BC355>$AS31,$AS31-SUM($AT355:BC355),BC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BD355)+BD355>$AS31,$AS31-SUM($AT355:BD355),BD355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BE355)+BE355>$AS31,$AS31-SUM($AT355:BE355),BE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BF355)+BF355>$AS31,$AS31-SUM($AT355:BF355),BF355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BG355)+BG355>$AS31,$AS31-SUM($AT355:BG355),BG355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BH355)+BH355>$AS31,$AS31-SUM($AT355:BH355),BH355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BI355)+BI355>$AS31,$AS31-SUM($AT355:BI355),BI355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BJ355)+BJ355>$AS31,$AS31-SUM($AT355:BJ355),BJ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BK355)+BK355>$AS31,$AS31-SUM($AT355:BK355),BK355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BL355)+BL355>$AS31,$AS31-SUM($AT355:BL355),BL355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BM355)+BM355>$AS31,$AS31-SUM($AT355:BM355),BM355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BN355)+BN355>$AS31,$AS31-SUM($AT355:BN355),BN355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BO355)+BO355>$AS31,$AS31-SUM($AT355:BO355),BO355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BP355)+BP355>$AS31,$AS31-SUM($AT355:BP355),BP355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BQ355)+BQ355>$AS31,$AS31-SUM($AT355:BQ355),BQ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BR355)+BR355>$AS31,$AS31-SUM($AT355:BR355),BR355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BS355)+BS355>$AS31,$AS31-SUM($AT355:BS355),BS355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BT355)+BT355>$AS31,$AS31-SUM($AT355:BT355),BT355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BU355)+BU355>$AS31,$AS31-SUM($AT355:BU355),BU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BV355)+BV355>$AS31,$AS31-SUM($AT355:BV355),BV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BW355)+BW355>$AS31,$AS31-SUM($AT355:BW355),BW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BX355)+BX355>$AS31,$AS31-SUM($AT355:BX355),BX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BY355)+BY355>$AS31,$AS31-SUM($AT355:BY355),BY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:BZ355)+BZ355>$AS31,$AS31-SUM($AT355:BZ355),BZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CA355)+CA355>$AS31,$AS31-SUM($AT355:CA355),CA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CB355)+CB355>$AS31,$AS31-SUM($AT355:CB355),CB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CC355)+CC355>$AS31,$AS31-SUM($AT355:CC355),CC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CD355)+CD355>$AS31,$AS31-SUM($AT355:CD355),CD355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CE355)+CE355>$AS31,$AS31-SUM($AT355:CE355),CE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CF355)+CF355>$AS31,$AS31-SUM($AT355:CF355),CF355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CG355)+CG355>$AS31,$AS31-SUM($AT355:CG355),CG355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CH355)+CH355>$AS31,$AS31-SUM($AT355:CH355),CH355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CI355)+CI355>$AS31,$AS31-SUM($AT355:CI355),CI355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CJ355)+CJ355>$AS31,$AS31-SUM($AT355:CJ355),CJ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CK355)+CK355>$AS31,$AS31-SUM($AT355:CK355),CK355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CL355)+CL355>$AS31,$AS31-SUM($AT355:CL355),CL355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CM355)+CM355>$AS31,$AS31-SUM($AT355:CM355),CM355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CN355)+CN355>$AS31,$AS31-SUM($AT355:CN355),CN355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CO355)+CO355>$AS31,$AS31-SUM($AT355:CO355),CO355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CP355)+CP355>$AS31,$AS31-SUM($AT355:CP355),CP355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CQ355)+CQ355>$AS31,$AS31-SUM($AT355:CQ355),CQ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CR355)+CR355>$AS31,$AS31-SUM($AT355:CR355),CR355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CS355)+CS355>$AS31,$AS31-SUM($AT355:CS355),CS355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CT355)+CT355>$AS31,$AS31-SUM($AT355:CT355),CT355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CU355)+CU355>$AS31,$AS31-SUM($AT355:CU355),CU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CV355)+CV355>$AS31,$AS31-SUM($AT355:CV355),CV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CW355)+CW355>$AS31,$AS31-SUM($AT355:CW355),CW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CX355)+CX355>$AS31,$AS31-SUM($AT355:CX355),CX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CY355)+CY355>$AS31,$AS31-SUM($AT355:CY355),CY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:CZ355)+CZ355>$AS31,$AS31-SUM($AT355:CZ355),CZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DA355)+DA355>$AS31,$AS31-SUM($AT355:DA355),DA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DB355)+DB355>$AS31,$AS31-SUM($AT355:DB355),DB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DC355)+DC355>$AS31,$AS31-SUM($AT355:DC355),DC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DD355)+DD355>$AS31,$AS31-SUM($AT355:DD355),DD355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DE355)+DE355>$AS31,$AS31-SUM($AT355:DE355),DE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DF355)+DF355>$AS31,$AS31-SUM($AT355:DF355),DF355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DG355)+DG355>$AS31,$AS31-SUM($AT355:DG355),DG355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DH355)+DH355>$AS31,$AS31-SUM($AT355:DH355),DH355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DI355)+DI355>$AS31,$AS31-SUM($AT355:DI355),DI355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DJ355)+DJ355>$AS31,$AS31-SUM($AT355:DJ355),DJ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DK355)+DK355>$AS31,$AS31-SUM($AT355:DK355),DK355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DL355)+DL355>$AS31,$AS31-SUM($AT355:DL355),DL355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DM355)+DM355>$AS31,$AS31-SUM($AT355:DM355),DM355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DN355)+DN355>$AS31,$AS31-SUM($AT355:DN355),DN355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DO355)+DO355>$AS31,$AS31-SUM($AT355:DO355),DO355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DP355)+DP355>$AS31,$AS31-SUM($AT355:DP355),DP355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DQ355)+DQ355>$AS31,$AS31-SUM($AT355:DQ355),DQ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DR355)+DR355>$AS31,$AS31-SUM($AT355:DR355),DR355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DS355)+DS355>$AS31,$AS31-SUM($AT355:DS355),DS355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DT355)+DT355>$AS31,$AS31-SUM($AT355:DT355),DT355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DU355)+DU355>$AS31,$AS31-SUM($AT355:DU355),DU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DV355)+DV355>$AS31,$AS31-SUM($AT355:DV355),DV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DW355)+DW355>$AS31,$AS31-SUM($AT355:DW355),DW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DX355)+DX355>$AS31,$AS31-SUM($AT355:DX355),DX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DY355)+DY355>$AS31,$AS31-SUM($AT355:DY355),DY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:DZ355)+DZ355>$AS31,$AS31-SUM($AT355:DZ355),DZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EA355)+EA355>$AS31,$AS31-SUM($AT355:EA355),EA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EB355)+EB355>$AS31,$AS31-SUM($AT355:EB355),EB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EC355)+EC355>$AS31,$AS31-SUM($AT355:EC355),EC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:ED355)+ED355>$AS31,$AS31-SUM($AT355:ED355),ED355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EE355)+EE355>$AS31,$AS31-SUM($AT355:EE355),EE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EF355)+EF355>$AS31,$AS31-SUM($AT355:EF355),EF355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EG355)+EG355>$AS31,$AS31-SUM($AT355:EG355),EG355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EH355)+EH355>$AS31,$AS31-SUM($AT355:EH355),EH355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EI355)+EI355>$AS31,$AS31-SUM($AT355:EI355),EI355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EJ355)+EJ355>$AS31,$AS31-SUM($AT355:EJ355),EJ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EK355)+EK355>$AS31,$AS31-SUM($AT355:EK355),EK355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EL355)+EL355>$AS31,$AS31-SUM($AT355:EL355),EL355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EM355)+EM355>$AS31,$AS31-SUM($AT355:EM355),EM355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EN355)+EN355>$AS31,$AS31-SUM($AT355:EN355),EN355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EO355)+EO355>$AS31,$AS31-SUM($AT355:EO355),EO355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EP355)+EP355>$AS31,$AS31-SUM($AT355:EP355),EP355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EQ355)+EQ355>$AS31,$AS31-SUM($AT355:EQ355),EQ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:ER355)+ER355>$AS31,$AS31-SUM($AT355:ER355),ER355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:ES355)+ES355>$AS31,$AS31-SUM($AT355:ES355),ES355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:ET355)+ET355>$AS31,$AS31-SUM($AT355:ET355),ET355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EU355)+EU355>$AS31,$AS31-SUM($AT355:EU355),EU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EV355)+EV355>$AS31,$AS31-SUM($AT355:EV355),EV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EW355)+EW355>$AS31,$AS31-SUM($AT355:EW355),EW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EX355)+EX355>$AS31,$AS31-SUM($AT355:EX355),EX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EY355)+EY355>$AS31,$AS31-SUM($AT355:EY355),EY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:EZ355)+EZ355>$AS31,$AS31-SUM($AT355:EZ355),EZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FA355)+FA355>$AS31,$AS31-SUM($AT355:FA355),FA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FB355)+FB355>$AS31,$AS31-SUM($AT355:FB355),FB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FC355)+FC355>$AS31,$AS31-SUM($AT355:FC355),FC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FD355)+FD355>$AS31,$AS31-SUM($AT355:FD355),FD355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FE355)+FE355>$AS31,$AS31-SUM($AT355:FE355),FE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FF355)+FF355>$AS31,$AS31-SUM($AT355:FF355),FF355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FG355)+FG355>$AS31,$AS31-SUM($AT355:FG355),FG355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FH355)+FH355>$AS31,$AS31-SUM($AT355:FH355),FH355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FI355)+FI355>$AS31,$AS31-SUM($AT355:FI355),FI355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FJ355)+FJ355>$AS31,$AS31-SUM($AT355:FJ355),FJ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FK355)+FK355>$AS31,$AS31-SUM($AT355:FK355),FK355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FL355)+FL355>$AS31,$AS31-SUM($AT355:FL355),FL355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FM355)+FM355>$AS31,$AS31-SUM($AT355:FM355),FM355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FN355)+FN355>$AS31,$AS31-SUM($AT355:FN355),FN355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FO355)+FO355>$AS31,$AS31-SUM($AT355:FO355),FO355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FP355)+FP355>$AS31,$AS31-SUM($AT355:FP355),FP355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FQ355)+FQ355>$AS31,$AS31-SUM($AT355:FQ355),FQ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FR355)+FR355>$AS31,$AS31-SUM($AT355:FR355),FR355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FS355)+FS355>$AS31,$AS31-SUM($AT355:FS355),FS355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FT355)+FT355>$AS31,$AS31-SUM($AT355:FT355),FT355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FU355)+FU355>$AS31,$AS31-SUM($AT355:FU355),FU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FV355)+FV355>$AS31,$AS31-SUM($AT355:FV355),FV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FW355)+FW355>$AS31,$AS31-SUM($AT355:FW355),FW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FX355)+FX355>$AS31,$AS31-SUM($AT355:FX355),FX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FY355)+FY355>$AS31,$AS31-SUM($AT355:FY355),FY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:FZ355)+FZ355>$AS31,$AS31-SUM($AT355:FZ355),FZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GA355)+GA355>$AS31,$AS31-SUM($AT355:GA355),GA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GB355)+GB355>$AS31,$AS31-SUM($AT355:GB355),GB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GC355)+GC355>$AS31,$AS31-SUM($AT355:GC355),GC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GD355)+GD355>$AS31,$AS31-SUM($AT355:GD355),GD355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GE355)+GE355>$AS31,$AS31-SUM($AT355:GE355),GE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GF355)+GF355>$AS31,$AS31-SUM($AT355:GF355),GF355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GG355)+GG355>$AS31,$AS31-SUM($AT355:GG355),GG355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GH355)+GH355>$AS31,$AS31-SUM($AT355:GH355),GH355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GI355)+GI355>$AS31,$AS31-SUM($AT355:GI355),GI355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GJ355)+GJ355>$AS31,$AS31-SUM($AT355:GJ355),GJ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GK355)+GK355>$AS31,$AS31-SUM($AT355:GK355),GK355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GL355)+GL355>$AS31,$AS31-SUM($AT355:GL355),GL355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GM355)+GM355>$AS31,$AS31-SUM($AT355:GM355),GM355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GN355)+GN355>$AS31,$AS31-SUM($AT355:GN355),GN355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GO355)+GO355>$AS31,$AS31-SUM($AT355:GO355),GO355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GP355)+GP355>$AS31,$AS31-SUM($AT355:GP355),GP355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GQ355)+GQ355>$AS31,$AS31-SUM($AT355:GQ355),GQ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GR355)+GR355>$AS31,$AS31-SUM($AT355:GR355),GR355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GS355)+GS355>$AS31,$AS31-SUM($AT355:GS355),GS355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GT355)+GT355>$AS31,$AS31-SUM($AT355:GT355),GT355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GU355)+GU355>$AS31,$AS31-SUM($AT355:GU355),GU355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GV355)+GV355>$AS31,$AS31-SUM($AT355:GV355),GV355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GW355)+GW355>$AS31,$AS31-SUM($AT355:GW355),GW355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GX355)+GX355>$AS31,$AS31-SUM($AT355:GX355),GX355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GY355)+GY355>$AS31,$AS31-SUM($AT355:GY355),GY355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:GZ355)+GZ355>$AS31,$AS31-SUM($AT355:GZ355),GZ355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:HA355)+HA355>$AS31,$AS31-SUM($AT355:HA355),HA355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:HB355)+HB355>$AS31,$AS31-SUM($AT355:HB355),HB355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:HC355)+HC355>$AS31,$AS31-SUM($AT355:HC355),HC355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:HD355)+HD355>$AS31,$AS31-SUM($AT355:HD355),HD355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:HE355)+HE355>$AS31,$AS31-SUM($AT355:HE355),HE355),0)","v":0},{"$f":"IF($AT355>0,IF(SUM($AT355:HF355)+HF355>$AS31,$AS31-SUM($AT355:HF355),HF355),0)","v":0}]
[]
[null,"Depreciation:  2003 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT24>0,AT24/$F359,AT24)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:AU359)+AU359>$AT24,$AT24-SUM($AU359:AU359),AU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:AV359)+AV359>$AT24,$AT24-SUM($AU359:AV359),AV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:AW359)+AW359>$AT24,$AT24-SUM($AU359:AW359),AW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:AX359)+AX359>$AT24,$AT24-SUM($AU359:AX359),AX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:AY359)+AY359>$AT24,$AT24-SUM($AU359:AY359),AY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:AZ359)+AZ359>$AT24,$AT24-SUM($AU359:AZ359),AZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BA359)+BA359>$AT24,$AT24-SUM($AU359:BA359),BA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BB359)+BB359>$AT24,$AT24-SUM($AU359:BB359),BB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BC359)+BC359>$AT24,$AT24-SUM($AU359:BC359),BC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BD359)+BD359>$AT24,$AT24-SUM($AU359:BD359),BD359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BE359)+BE359>$AT24,$AT24-SUM($AU359:BE359),BE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BF359)+BF359>$AT24,$AT24-SUM($AU359:BF359),BF359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BG359)+BG359>$AT24,$AT24-SUM($AU359:BG359),BG359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BH359)+BH359>$AT24,$AT24-SUM($AU359:BH359),BH359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BI359)+BI359>$AT24,$AT24-SUM($AU359:BI359),BI359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BJ359)+BJ359>$AT24,$AT24-SUM($AU359:BJ359),BJ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BK359)+BK359>$AT24,$AT24-SUM($AU359:BK359),BK359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BL359)+BL359>$AT24,$AT24-SUM($AU359:BL359),BL359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BM359)+BM359>$AT24,$AT24-SUM($AU359:BM359),BM359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BN359)+BN359>$AT24,$AT24-SUM($AU359:BN359),BN359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BO359)+BO359>$AT24,$AT24-SUM($AU359:BO359),BO359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BP359)+BP359>$AT24,$AT24-SUM($AU359:BP359),BP359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BQ359)+BQ359>$AT24,$AT24-SUM($AU359:BQ359),BQ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BR359)+BR359>$AT24,$AT24-SUM($AU359:BR359),BR359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BS359)+BS359>$AT24,$AT24-SUM($AU359:BS359),BS359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BT359)+BT359>$AT24,$AT24-SUM($AU359:BT359),BT359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BU359)+BU359>$AT24,$AT24-SUM($AU359:BU359),BU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BV359)+BV359>$AT24,$AT24-SUM($AU359:BV359),BV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BW359)+BW359>$AT24,$AT24-SUM($AU359:BW359),BW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BX359)+BX359>$AT24,$AT24-SUM($AU359:BX359),BX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BY359)+BY359>$AT24,$AT24-SUM($AU359:BY359),BY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:BZ359)+BZ359>$AT24,$AT24-SUM($AU359:BZ359),BZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CA359)+CA359>$AT24,$AT24-SUM($AU359:CA359),CA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CB359)+CB359>$AT24,$AT24-SUM($AU359:CB359),CB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CC359)+CC359>$AT24,$AT24-SUM($AU359:CC359),CC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CD359)+CD359>$AT24,$AT24-SUM($AU359:CD359),CD359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CE359)+CE359>$AT24,$AT24-SUM($AU359:CE359),CE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CF359)+CF359>$AT24,$AT24-SUM($AU359:CF359),CF359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CG359)+CG359>$AT24,$AT24-SUM($AU359:CG359),CG359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CH359)+CH359>$AT24,$AT24-SUM($AU359:CH359),CH359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CI359)+CI359>$AT24,$AT24-SUM($AU359:CI359),CI359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CJ359)+CJ359>$AT24,$AT24-SUM($AU359:CJ359),CJ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CK359)+CK359>$AT24,$AT24-SUM($AU359:CK359),CK359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CL359)+CL359>$AT24,$AT24-SUM($AU359:CL359),CL359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CM359)+CM359>$AT24,$AT24-SUM($AU359:CM359),CM359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CN359)+CN359>$AT24,$AT24-SUM($AU359:CN359),CN359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CO359)+CO359>$AT24,$AT24-SUM($AU359:CO359),CO359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CP359)+CP359>$AT24,$AT24-SUM($AU359:CP359),CP359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CQ359)+CQ359>$AT24,$AT24-SUM($AU359:CQ359),CQ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CR359)+CR359>$AT24,$AT24-SUM($AU359:CR359),CR359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CS359)+CS359>$AT24,$AT24-SUM($AU359:CS359),CS359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CT359)+CT359>$AT24,$AT24-SUM($AU359:CT359),CT359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CU359)+CU359>$AT24,$AT24-SUM($AU359:CU359),CU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CV359)+CV359>$AT24,$AT24-SUM($AU359:CV359),CV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CW359)+CW359>$AT24,$AT24-SUM($AU359:CW359),CW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CX359)+CX359>$AT24,$AT24-SUM($AU359:CX359),CX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CY359)+CY359>$AT24,$AT24-SUM($AU359:CY359),CY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:CZ359)+CZ359>$AT24,$AT24-SUM($AU359:CZ359),CZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DA359)+DA359>$AT24,$AT24-SUM($AU359:DA359),DA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DB359)+DB359>$AT24,$AT24-SUM($AU359:DB359),DB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DC359)+DC359>$AT24,$AT24-SUM($AU359:DC359),DC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DD359)+DD359>$AT24,$AT24-SUM($AU359:DD359),DD359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DE359)+DE359>$AT24,$AT24-SUM($AU359:DE359),DE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DF359)+DF359>$AT24,$AT24-SUM($AU359:DF359),DF359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DG359)+DG359>$AT24,$AT24-SUM($AU359:DG359),DG359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DH359)+DH359>$AT24,$AT24-SUM($AU359:DH359),DH359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DI359)+DI359>$AT24,$AT24-SUM($AU359:DI359),DI359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DJ359)+DJ359>$AT24,$AT24-SUM($AU359:DJ359),DJ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DK359)+DK359>$AT24,$AT24-SUM($AU359:DK359),DK359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DL359)+DL359>$AT24,$AT24-SUM($AU359:DL359),DL359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DM359)+DM359>$AT24,$AT24-SUM($AU359:DM359),DM359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DN359)+DN359>$AT24,$AT24-SUM($AU359:DN359),DN359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DO359)+DO359>$AT24,$AT24-SUM($AU359:DO359),DO359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DP359)+DP359>$AT24,$AT24-SUM($AU359:DP359),DP359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DQ359)+DQ359>$AT24,$AT24-SUM($AU359:DQ359),DQ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DR359)+DR359>$AT24,$AT24-SUM($AU359:DR359),DR359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DS359)+DS359>$AT24,$AT24-SUM($AU359:DS359),DS359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DT359)+DT359>$AT24,$AT24-SUM($AU359:DT359),DT359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DU359)+DU359>$AT24,$AT24-SUM($AU359:DU359),DU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DV359)+DV359>$AT24,$AT24-SUM($AU359:DV359),DV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DW359)+DW359>$AT24,$AT24-SUM($AU359:DW359),DW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DX359)+DX359>$AT24,$AT24-SUM($AU359:DX359),DX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DY359)+DY359>$AT24,$AT24-SUM($AU359:DY359),DY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:DZ359)+DZ359>$AT24,$AT24-SUM($AU359:DZ359),DZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EA359)+EA359>$AT24,$AT24-SUM($AU359:EA359),EA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EB359)+EB359>$AT24,$AT24-SUM($AU359:EB359),EB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EC359)+EC359>$AT24,$AT24-SUM($AU359:EC359),EC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:ED359)+ED359>$AT24,$AT24-SUM($AU359:ED359),ED359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EE359)+EE359>$AT24,$AT24-SUM($AU359:EE359),EE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EF359)+EF359>$AT24,$AT24-SUM($AU359:EF359),EF359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EG359)+EG359>$AT24,$AT24-SUM($AU359:EG359),EG359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EH359)+EH359>$AT24,$AT24-SUM($AU359:EH359),EH359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EI359)+EI359>$AT24,$AT24-SUM($AU359:EI359),EI359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EJ359)+EJ359>$AT24,$AT24-SUM($AU359:EJ359),EJ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EK359)+EK359>$AT24,$AT24-SUM($AU359:EK359),EK359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EL359)+EL359>$AT24,$AT24-SUM($AU359:EL359),EL359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EM359)+EM359>$AT24,$AT24-SUM($AU359:EM359),EM359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EN359)+EN359>$AT24,$AT24-SUM($AU359:EN359),EN359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EO359)+EO359>$AT24,$AT24-SUM($AU359:EO359),EO359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EP359)+EP359>$AT24,$AT24-SUM($AU359:EP359),EP359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EQ359)+EQ359>$AT24,$AT24-SUM($AU359:EQ359),EQ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:ER359)+ER359>$AT24,$AT24-SUM($AU359:ER359),ER359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:ES359)+ES359>$AT24,$AT24-SUM($AU359:ES359),ES359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:ET359)+ET359>$AT24,$AT24-SUM($AU359:ET359),ET359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EU359)+EU359>$AT24,$AT24-SUM($AU359:EU359),EU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EV359)+EV359>$AT24,$AT24-SUM($AU359:EV359),EV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EW359)+EW359>$AT24,$AT24-SUM($AU359:EW359),EW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EX359)+EX359>$AT24,$AT24-SUM($AU359:EX359),EX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EY359)+EY359>$AT24,$AT24-SUM($AU359:EY359),EY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:EZ359)+EZ359>$AT24,$AT24-SUM($AU359:EZ359),EZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FA359)+FA359>$AT24,$AT24-SUM($AU359:FA359),FA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FB359)+FB359>$AT24,$AT24-SUM($AU359:FB359),FB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FC359)+FC359>$AT24,$AT24-SUM($AU359:FC359),FC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FD359)+FD359>$AT24,$AT24-SUM($AU359:FD359),FD359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FE359)+FE359>$AT24,$AT24-SUM($AU359:FE359),FE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FF359)+FF359>$AT24,$AT24-SUM($AU359:FF359),FF359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FG359)+FG359>$AT24,$AT24-SUM($AU359:FG359),FG359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FH359)+FH359>$AT24,$AT24-SUM($AU359:FH359),FH359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FI359)+FI359>$AT24,$AT24-SUM($AU359:FI359),FI359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FJ359)+FJ359>$AT24,$AT24-SUM($AU359:FJ359),FJ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FK359)+FK359>$AT24,$AT24-SUM($AU359:FK359),FK359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FL359)+FL359>$AT24,$AT24-SUM($AU359:FL359),FL359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FM359)+FM359>$AT24,$AT24-SUM($AU359:FM359),FM359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FN359)+FN359>$AT24,$AT24-SUM($AU359:FN359),FN359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FO359)+FO359>$AT24,$AT24-SUM($AU359:FO359),FO359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FP359)+FP359>$AT24,$AT24-SUM($AU359:FP359),FP359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FQ359)+FQ359>$AT24,$AT24-SUM($AU359:FQ359),FQ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FR359)+FR359>$AT24,$AT24-SUM($AU359:FR359),FR359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FS359)+FS359>$AT24,$AT24-SUM($AU359:FS359),FS359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FT359)+FT359>$AT24,$AT24-SUM($AU359:FT359),FT359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FU359)+FU359>$AT24,$AT24-SUM($AU359:FU359),FU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FV359)+FV359>$AT24,$AT24-SUM($AU359:FV359),FV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FW359)+FW359>$AT24,$AT24-SUM($AU359:FW359),FW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FX359)+FX359>$AT24,$AT24-SUM($AU359:FX359),FX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FY359)+FY359>$AT24,$AT24-SUM($AU359:FY359),FY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:FZ359)+FZ359>$AT24,$AT24-SUM($AU359:FZ359),FZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GA359)+GA359>$AT24,$AT24-SUM($AU359:GA359),GA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GB359)+GB359>$AT24,$AT24-SUM($AU359:GB359),GB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GC359)+GC359>$AT24,$AT24-SUM($AU359:GC359),GC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GD359)+GD359>$AT24,$AT24-SUM($AU359:GD359),GD359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GE359)+GE359>$AT24,$AT24-SUM($AU359:GE359),GE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GF359)+GF359>$AT24,$AT24-SUM($AU359:GF359),GF359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GG359)+GG359>$AT24,$AT24-SUM($AU359:GG359),GG359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GH359)+GH359>$AT24,$AT24-SUM($AU359:GH359),GH359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GI359)+GI359>$AT24,$AT24-SUM($AU359:GI359),GI359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GJ359)+GJ359>$AT24,$AT24-SUM($AU359:GJ359),GJ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GK359)+GK359>$AT24,$AT24-SUM($AU359:GK359),GK359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GL359)+GL359>$AT24,$AT24-SUM($AU359:GL359),GL359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GM359)+GM359>$AT24,$AT24-SUM($AU359:GM359),GM359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GN359)+GN359>$AT24,$AT24-SUM($AU359:GN359),GN359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GO359)+GO359>$AT24,$AT24-SUM($AU359:GO359),GO359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GP359)+GP359>$AT24,$AT24-SUM($AU359:GP359),GP359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GQ359)+GQ359>$AT24,$AT24-SUM($AU359:GQ359),GQ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GR359)+GR359>$AT24,$AT24-SUM($AU359:GR359),GR359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GS359)+GS359>$AT24,$AT24-SUM($AU359:GS359),GS359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GT359)+GT359>$AT24,$AT24-SUM($AU359:GT359),GT359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GU359)+GU359>$AT24,$AT24-SUM($AU359:GU359),GU359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GV359)+GV359>$AT24,$AT24-SUM($AU359:GV359),GV359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GW359)+GW359>$AT24,$AT24-SUM($AU359:GW359),GW359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GX359)+GX359>$AT24,$AT24-SUM($AU359:GX359),GX359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GY359)+GY359>$AT24,$AT24-SUM($AU359:GY359),GY359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:GZ359)+GZ359>$AT24,$AT24-SUM($AU359:GZ359),GZ359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:HA359)+HA359>$AT24,$AT24-SUM($AU359:HA359),HA359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:HB359)+HB359>$AT24,$AT24-SUM($AU359:HB359),HB359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:HC359)+HC359>$AT24,$AT24-SUM($AU359:HC359),HC359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:HD359)+HD359>$AT24,$AT24-SUM($AU359:HD359),HD359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:HE359)+HE359>$AT24,$AT24-SUM($AU359:HE359),HE359),0)","v":0},{"$f":"IF($AU359>0,IF(SUM($AU359:HF359)+HF359>$AT24,$AT24-SUM($AU359:HF359),HF359),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU360>0,IF(SUM($AU360:AU360)+AU360>$AT25,$AT25-SUM($AU360:AU360),AU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:AV360)+AV360>$AT25,$AT25-SUM($AU360:AV360),AV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:AW360)+AW360>$AT25,$AT25-SUM($AU360:AW360),AW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:AX360)+AX360>$AT25,$AT25-SUM($AU360:AX360),AX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:AY360)+AY360>$AT25,$AT25-SUM($AU360:AY360),AY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:AZ360)+AZ360>$AT25,$AT25-SUM($AU360:AZ360),AZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BA360)+BA360>$AT25,$AT25-SUM($AU360:BA360),BA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BB360)+BB360>$AT25,$AT25-SUM($AU360:BB360),BB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BC360)+BC360>$AT25,$AT25-SUM($AU360:BC360),BC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BD360)+BD360>$AT25,$AT25-SUM($AU360:BD360),BD360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BE360)+BE360>$AT25,$AT25-SUM($AU360:BE360),BE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BF360)+BF360>$AT25,$AT25-SUM($AU360:BF360),BF360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BG360)+BG360>$AT25,$AT25-SUM($AU360:BG360),BG360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BH360)+BH360>$AT25,$AT25-SUM($AU360:BH360),BH360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BI360)+BI360>$AT25,$AT25-SUM($AU360:BI360),BI360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BJ360)+BJ360>$AT25,$AT25-SUM($AU360:BJ360),BJ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BK360)+BK360>$AT25,$AT25-SUM($AU360:BK360),BK360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BL360)+BL360>$AT25,$AT25-SUM($AU360:BL360),BL360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BM360)+BM360>$AT25,$AT25-SUM($AU360:BM360),BM360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BN360)+BN360>$AT25,$AT25-SUM($AU360:BN360),BN360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BO360)+BO360>$AT25,$AT25-SUM($AU360:BO360),BO360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BP360)+BP360>$AT25,$AT25-SUM($AU360:BP360),BP360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BQ360)+BQ360>$AT25,$AT25-SUM($AU360:BQ360),BQ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BR360)+BR360>$AT25,$AT25-SUM($AU360:BR360),BR360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BS360)+BS360>$AT25,$AT25-SUM($AU360:BS360),BS360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BT360)+BT360>$AT25,$AT25-SUM($AU360:BT360),BT360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BU360)+BU360>$AT25,$AT25-SUM($AU360:BU360),BU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BV360)+BV360>$AT25,$AT25-SUM($AU360:BV360),BV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BW360)+BW360>$AT25,$AT25-SUM($AU360:BW360),BW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BX360)+BX360>$AT25,$AT25-SUM($AU360:BX360),BX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BY360)+BY360>$AT25,$AT25-SUM($AU360:BY360),BY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:BZ360)+BZ360>$AT25,$AT25-SUM($AU360:BZ360),BZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CA360)+CA360>$AT25,$AT25-SUM($AU360:CA360),CA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CB360)+CB360>$AT25,$AT25-SUM($AU360:CB360),CB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CC360)+CC360>$AT25,$AT25-SUM($AU360:CC360),CC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CD360)+CD360>$AT25,$AT25-SUM($AU360:CD360),CD360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CE360)+CE360>$AT25,$AT25-SUM($AU360:CE360),CE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CF360)+CF360>$AT25,$AT25-SUM($AU360:CF360),CF360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CG360)+CG360>$AT25,$AT25-SUM($AU360:CG360),CG360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CH360)+CH360>$AT25,$AT25-SUM($AU360:CH360),CH360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CI360)+CI360>$AT25,$AT25-SUM($AU360:CI360),CI360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CJ360)+CJ360>$AT25,$AT25-SUM($AU360:CJ360),CJ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CK360)+CK360>$AT25,$AT25-SUM($AU360:CK360),CK360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CL360)+CL360>$AT25,$AT25-SUM($AU360:CL360),CL360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CM360)+CM360>$AT25,$AT25-SUM($AU360:CM360),CM360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CN360)+CN360>$AT25,$AT25-SUM($AU360:CN360),CN360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CO360)+CO360>$AT25,$AT25-SUM($AU360:CO360),CO360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CP360)+CP360>$AT25,$AT25-SUM($AU360:CP360),CP360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CQ360)+CQ360>$AT25,$AT25-SUM($AU360:CQ360),CQ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CR360)+CR360>$AT25,$AT25-SUM($AU360:CR360),CR360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CS360)+CS360>$AT25,$AT25-SUM($AU360:CS360),CS360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CT360)+CT360>$AT25,$AT25-SUM($AU360:CT360),CT360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CU360)+CU360>$AT25,$AT25-SUM($AU360:CU360),CU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CV360)+CV360>$AT25,$AT25-SUM($AU360:CV360),CV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CW360)+CW360>$AT25,$AT25-SUM($AU360:CW360),CW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CX360)+CX360>$AT25,$AT25-SUM($AU360:CX360),CX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CY360)+CY360>$AT25,$AT25-SUM($AU360:CY360),CY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:CZ360)+CZ360>$AT25,$AT25-SUM($AU360:CZ360),CZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DA360)+DA360>$AT25,$AT25-SUM($AU360:DA360),DA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DB360)+DB360>$AT25,$AT25-SUM($AU360:DB360),DB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DC360)+DC360>$AT25,$AT25-SUM($AU360:DC360),DC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DD360)+DD360>$AT25,$AT25-SUM($AU360:DD360),DD360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DE360)+DE360>$AT25,$AT25-SUM($AU360:DE360),DE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DF360)+DF360>$AT25,$AT25-SUM($AU360:DF360),DF360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DG360)+DG360>$AT25,$AT25-SUM($AU360:DG360),DG360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DH360)+DH360>$AT25,$AT25-SUM($AU360:DH360),DH360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DI360)+DI360>$AT25,$AT25-SUM($AU360:DI360),DI360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DJ360)+DJ360>$AT25,$AT25-SUM($AU360:DJ360),DJ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DK360)+DK360>$AT25,$AT25-SUM($AU360:DK360),DK360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DL360)+DL360>$AT25,$AT25-SUM($AU360:DL360),DL360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DM360)+DM360>$AT25,$AT25-SUM($AU360:DM360),DM360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DN360)+DN360>$AT25,$AT25-SUM($AU360:DN360),DN360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DO360)+DO360>$AT25,$AT25-SUM($AU360:DO360),DO360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DP360)+DP360>$AT25,$AT25-SUM($AU360:DP360),DP360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DQ360)+DQ360>$AT25,$AT25-SUM($AU360:DQ360),DQ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DR360)+DR360>$AT25,$AT25-SUM($AU360:DR360),DR360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DS360)+DS360>$AT25,$AT25-SUM($AU360:DS360),DS360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DT360)+DT360>$AT25,$AT25-SUM($AU360:DT360),DT360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DU360)+DU360>$AT25,$AT25-SUM($AU360:DU360),DU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DV360)+DV360>$AT25,$AT25-SUM($AU360:DV360),DV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DW360)+DW360>$AT25,$AT25-SUM($AU360:DW360),DW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DX360)+DX360>$AT25,$AT25-SUM($AU360:DX360),DX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DY360)+DY360>$AT25,$AT25-SUM($AU360:DY360),DY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:DZ360)+DZ360>$AT25,$AT25-SUM($AU360:DZ360),DZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EA360)+EA360>$AT25,$AT25-SUM($AU360:EA360),EA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EB360)+EB360>$AT25,$AT25-SUM($AU360:EB360),EB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EC360)+EC360>$AT25,$AT25-SUM($AU360:EC360),EC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:ED360)+ED360>$AT25,$AT25-SUM($AU360:ED360),ED360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EE360)+EE360>$AT25,$AT25-SUM($AU360:EE360),EE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EF360)+EF360>$AT25,$AT25-SUM($AU360:EF360),EF360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EG360)+EG360>$AT25,$AT25-SUM($AU360:EG360),EG360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EH360)+EH360>$AT25,$AT25-SUM($AU360:EH360),EH360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EI360)+EI360>$AT25,$AT25-SUM($AU360:EI360),EI360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EJ360)+EJ360>$AT25,$AT25-SUM($AU360:EJ360),EJ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EK360)+EK360>$AT25,$AT25-SUM($AU360:EK360),EK360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EL360)+EL360>$AT25,$AT25-SUM($AU360:EL360),EL360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EM360)+EM360>$AT25,$AT25-SUM($AU360:EM360),EM360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EN360)+EN360>$AT25,$AT25-SUM($AU360:EN360),EN360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EO360)+EO360>$AT25,$AT25-SUM($AU360:EO360),EO360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EP360)+EP360>$AT25,$AT25-SUM($AU360:EP360),EP360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EQ360)+EQ360>$AT25,$AT25-SUM($AU360:EQ360),EQ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:ER360)+ER360>$AT25,$AT25-SUM($AU360:ER360),ER360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:ES360)+ES360>$AT25,$AT25-SUM($AU360:ES360),ES360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:ET360)+ET360>$AT25,$AT25-SUM($AU360:ET360),ET360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EU360)+EU360>$AT25,$AT25-SUM($AU360:EU360),EU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EV360)+EV360>$AT25,$AT25-SUM($AU360:EV360),EV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EW360)+EW360>$AT25,$AT25-SUM($AU360:EW360),EW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EX360)+EX360>$AT25,$AT25-SUM($AU360:EX360),EX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EY360)+EY360>$AT25,$AT25-SUM($AU360:EY360),EY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:EZ360)+EZ360>$AT25,$AT25-SUM($AU360:EZ360),EZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FA360)+FA360>$AT25,$AT25-SUM($AU360:FA360),FA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FB360)+FB360>$AT25,$AT25-SUM($AU360:FB360),FB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FC360)+FC360>$AT25,$AT25-SUM($AU360:FC360),FC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FD360)+FD360>$AT25,$AT25-SUM($AU360:FD360),FD360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FE360)+FE360>$AT25,$AT25-SUM($AU360:FE360),FE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FF360)+FF360>$AT25,$AT25-SUM($AU360:FF360),FF360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FG360)+FG360>$AT25,$AT25-SUM($AU360:FG360),FG360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FH360)+FH360>$AT25,$AT25-SUM($AU360:FH360),FH360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FI360)+FI360>$AT25,$AT25-SUM($AU360:FI360),FI360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FJ360)+FJ360>$AT25,$AT25-SUM($AU360:FJ360),FJ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FK360)+FK360>$AT25,$AT25-SUM($AU360:FK360),FK360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FL360)+FL360>$AT25,$AT25-SUM($AU360:FL360),FL360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FM360)+FM360>$AT25,$AT25-SUM($AU360:FM360),FM360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FN360)+FN360>$AT25,$AT25-SUM($AU360:FN360),FN360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FO360)+FO360>$AT25,$AT25-SUM($AU360:FO360),FO360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FP360)+FP360>$AT25,$AT25-SUM($AU360:FP360),FP360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FQ360)+FQ360>$AT25,$AT25-SUM($AU360:FQ360),FQ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FR360)+FR360>$AT25,$AT25-SUM($AU360:FR360),FR360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FS360)+FS360>$AT25,$AT25-SUM($AU360:FS360),FS360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FT360)+FT360>$AT25,$AT25-SUM($AU360:FT360),FT360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FU360)+FU360>$AT25,$AT25-SUM($AU360:FU360),FU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FV360)+FV360>$AT25,$AT25-SUM($AU360:FV360),FV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FW360)+FW360>$AT25,$AT25-SUM($AU360:FW360),FW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FX360)+FX360>$AT25,$AT25-SUM($AU360:FX360),FX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FY360)+FY360>$AT25,$AT25-SUM($AU360:FY360),FY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:FZ360)+FZ360>$AT25,$AT25-SUM($AU360:FZ360),FZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GA360)+GA360>$AT25,$AT25-SUM($AU360:GA360),GA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GB360)+GB360>$AT25,$AT25-SUM($AU360:GB360),GB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GC360)+GC360>$AT25,$AT25-SUM($AU360:GC360),GC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GD360)+GD360>$AT25,$AT25-SUM($AU360:GD360),GD360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GE360)+GE360>$AT25,$AT25-SUM($AU360:GE360),GE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GF360)+GF360>$AT25,$AT25-SUM($AU360:GF360),GF360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GG360)+GG360>$AT25,$AT25-SUM($AU360:GG360),GG360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GH360)+GH360>$AT25,$AT25-SUM($AU360:GH360),GH360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GI360)+GI360>$AT25,$AT25-SUM($AU360:GI360),GI360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GJ360)+GJ360>$AT25,$AT25-SUM($AU360:GJ360),GJ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GK360)+GK360>$AT25,$AT25-SUM($AU360:GK360),GK360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GL360)+GL360>$AT25,$AT25-SUM($AU360:GL360),GL360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GM360)+GM360>$AT25,$AT25-SUM($AU360:GM360),GM360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GN360)+GN360>$AT25,$AT25-SUM($AU360:GN360),GN360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GO360)+GO360>$AT25,$AT25-SUM($AU360:GO360),GO360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GP360)+GP360>$AT25,$AT25-SUM($AU360:GP360),GP360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GQ360)+GQ360>$AT25,$AT25-SUM($AU360:GQ360),GQ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GR360)+GR360>$AT25,$AT25-SUM($AU360:GR360),GR360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GS360)+GS360>$AT25,$AT25-SUM($AU360:GS360),GS360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GT360)+GT360>$AT25,$AT25-SUM($AU360:GT360),GT360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GU360)+GU360>$AT25,$AT25-SUM($AU360:GU360),GU360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GV360)+GV360>$AT25,$AT25-SUM($AU360:GV360),GV360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GW360)+GW360>$AT25,$AT25-SUM($AU360:GW360),GW360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GX360)+GX360>$AT25,$AT25-SUM($AU360:GX360),GX360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GY360)+GY360>$AT25,$AT25-SUM($AU360:GY360),GY360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:GZ360)+GZ360>$AT25,$AT25-SUM($AU360:GZ360),GZ360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:HA360)+HA360>$AT25,$AT25-SUM($AU360:HA360),HA360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:HB360)+HB360>$AT25,$AT25-SUM($AU360:HB360),HB360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:HC360)+HC360>$AT25,$AT25-SUM($AU360:HC360),HC360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:HD360)+HD360>$AT25,$AT25-SUM($AU360:HD360),HD360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:HE360)+HE360>$AT25,$AT25-SUM($AU360:HE360),HE360),0)","v":0},{"$f":"IF($AU360>0,IF(SUM($AU360:HF360)+HF360>$AT25,$AT25-SUM($AU360:HF360),HF360),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU361>0,IF(SUM($AU361:AU361)+AU361>$AT26,$AT26-SUM($AU361:AU361),AU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:AV361)+AV361>$AT26,$AT26-SUM($AU361:AV361),AV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:AW361)+AW361>$AT26,$AT26-SUM($AU361:AW361),AW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:AX361)+AX361>$AT26,$AT26-SUM($AU361:AX361),AX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:AY361)+AY361>$AT26,$AT26-SUM($AU361:AY361),AY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:AZ361)+AZ361>$AT26,$AT26-SUM($AU361:AZ361),AZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BA361)+BA361>$AT26,$AT26-SUM($AU361:BA361),BA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BB361)+BB361>$AT26,$AT26-SUM($AU361:BB361),BB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BC361)+BC361>$AT26,$AT26-SUM($AU361:BC361),BC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BD361)+BD361>$AT26,$AT26-SUM($AU361:BD361),BD361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BE361)+BE361>$AT26,$AT26-SUM($AU361:BE361),BE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BF361)+BF361>$AT26,$AT26-SUM($AU361:BF361),BF361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BG361)+BG361>$AT26,$AT26-SUM($AU361:BG361),BG361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BH361)+BH361>$AT26,$AT26-SUM($AU361:BH361),BH361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BI361)+BI361>$AT26,$AT26-SUM($AU361:BI361),BI361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BJ361)+BJ361>$AT26,$AT26-SUM($AU361:BJ361),BJ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BK361)+BK361>$AT26,$AT26-SUM($AU361:BK361),BK361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BL361)+BL361>$AT26,$AT26-SUM($AU361:BL361),BL361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BM361)+BM361>$AT26,$AT26-SUM($AU361:BM361),BM361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BN361)+BN361>$AT26,$AT26-SUM($AU361:BN361),BN361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BO361)+BO361>$AT26,$AT26-SUM($AU361:BO361),BO361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BP361)+BP361>$AT26,$AT26-SUM($AU361:BP361),BP361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BQ361)+BQ361>$AT26,$AT26-SUM($AU361:BQ361),BQ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BR361)+BR361>$AT26,$AT26-SUM($AU361:BR361),BR361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BS361)+BS361>$AT26,$AT26-SUM($AU361:BS361),BS361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BT361)+BT361>$AT26,$AT26-SUM($AU361:BT361),BT361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BU361)+BU361>$AT26,$AT26-SUM($AU361:BU361),BU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BV361)+BV361>$AT26,$AT26-SUM($AU361:BV361),BV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BW361)+BW361>$AT26,$AT26-SUM($AU361:BW361),BW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BX361)+BX361>$AT26,$AT26-SUM($AU361:BX361),BX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BY361)+BY361>$AT26,$AT26-SUM($AU361:BY361),BY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:BZ361)+BZ361>$AT26,$AT26-SUM($AU361:BZ361),BZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CA361)+CA361>$AT26,$AT26-SUM($AU361:CA361),CA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CB361)+CB361>$AT26,$AT26-SUM($AU361:CB361),CB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CC361)+CC361>$AT26,$AT26-SUM($AU361:CC361),CC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CD361)+CD361>$AT26,$AT26-SUM($AU361:CD361),CD361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CE361)+CE361>$AT26,$AT26-SUM($AU361:CE361),CE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CF361)+CF361>$AT26,$AT26-SUM($AU361:CF361),CF361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CG361)+CG361>$AT26,$AT26-SUM($AU361:CG361),CG361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CH361)+CH361>$AT26,$AT26-SUM($AU361:CH361),CH361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CI361)+CI361>$AT26,$AT26-SUM($AU361:CI361),CI361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CJ361)+CJ361>$AT26,$AT26-SUM($AU361:CJ361),CJ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CK361)+CK361>$AT26,$AT26-SUM($AU361:CK361),CK361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CL361)+CL361>$AT26,$AT26-SUM($AU361:CL361),CL361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CM361)+CM361>$AT26,$AT26-SUM($AU361:CM361),CM361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CN361)+CN361>$AT26,$AT26-SUM($AU361:CN361),CN361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CO361)+CO361>$AT26,$AT26-SUM($AU361:CO361),CO361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CP361)+CP361>$AT26,$AT26-SUM($AU361:CP361),CP361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CQ361)+CQ361>$AT26,$AT26-SUM($AU361:CQ361),CQ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CR361)+CR361>$AT26,$AT26-SUM($AU361:CR361),CR361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CS361)+CS361>$AT26,$AT26-SUM($AU361:CS361),CS361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CT361)+CT361>$AT26,$AT26-SUM($AU361:CT361),CT361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CU361)+CU361>$AT26,$AT26-SUM($AU361:CU361),CU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CV361)+CV361>$AT26,$AT26-SUM($AU361:CV361),CV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CW361)+CW361>$AT26,$AT26-SUM($AU361:CW361),CW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CX361)+CX361>$AT26,$AT26-SUM($AU361:CX361),CX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CY361)+CY361>$AT26,$AT26-SUM($AU361:CY361),CY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:CZ361)+CZ361>$AT26,$AT26-SUM($AU361:CZ361),CZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DA361)+DA361>$AT26,$AT26-SUM($AU361:DA361),DA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DB361)+DB361>$AT26,$AT26-SUM($AU361:DB361),DB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DC361)+DC361>$AT26,$AT26-SUM($AU361:DC361),DC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DD361)+DD361>$AT26,$AT26-SUM($AU361:DD361),DD361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DE361)+DE361>$AT26,$AT26-SUM($AU361:DE361),DE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DF361)+DF361>$AT26,$AT26-SUM($AU361:DF361),DF361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DG361)+DG361>$AT26,$AT26-SUM($AU361:DG361),DG361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DH361)+DH361>$AT26,$AT26-SUM($AU361:DH361),DH361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DI361)+DI361>$AT26,$AT26-SUM($AU361:DI361),DI361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DJ361)+DJ361>$AT26,$AT26-SUM($AU361:DJ361),DJ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DK361)+DK361>$AT26,$AT26-SUM($AU361:DK361),DK361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DL361)+DL361>$AT26,$AT26-SUM($AU361:DL361),DL361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DM361)+DM361>$AT26,$AT26-SUM($AU361:DM361),DM361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DN361)+DN361>$AT26,$AT26-SUM($AU361:DN361),DN361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DO361)+DO361>$AT26,$AT26-SUM($AU361:DO361),DO361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DP361)+DP361>$AT26,$AT26-SUM($AU361:DP361),DP361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DQ361)+DQ361>$AT26,$AT26-SUM($AU361:DQ361),DQ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DR361)+DR361>$AT26,$AT26-SUM($AU361:DR361),DR361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DS361)+DS361>$AT26,$AT26-SUM($AU361:DS361),DS361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DT361)+DT361>$AT26,$AT26-SUM($AU361:DT361),DT361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DU361)+DU361>$AT26,$AT26-SUM($AU361:DU361),DU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DV361)+DV361>$AT26,$AT26-SUM($AU361:DV361),DV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DW361)+DW361>$AT26,$AT26-SUM($AU361:DW361),DW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DX361)+DX361>$AT26,$AT26-SUM($AU361:DX361),DX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DY361)+DY361>$AT26,$AT26-SUM($AU361:DY361),DY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:DZ361)+DZ361>$AT26,$AT26-SUM($AU361:DZ361),DZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EA361)+EA361>$AT26,$AT26-SUM($AU361:EA361),EA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EB361)+EB361>$AT26,$AT26-SUM($AU361:EB361),EB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EC361)+EC361>$AT26,$AT26-SUM($AU361:EC361),EC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:ED361)+ED361>$AT26,$AT26-SUM($AU361:ED361),ED361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EE361)+EE361>$AT26,$AT26-SUM($AU361:EE361),EE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EF361)+EF361>$AT26,$AT26-SUM($AU361:EF361),EF361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EG361)+EG361>$AT26,$AT26-SUM($AU361:EG361),EG361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EH361)+EH361>$AT26,$AT26-SUM($AU361:EH361),EH361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EI361)+EI361>$AT26,$AT26-SUM($AU361:EI361),EI361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EJ361)+EJ361>$AT26,$AT26-SUM($AU361:EJ361),EJ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EK361)+EK361>$AT26,$AT26-SUM($AU361:EK361),EK361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EL361)+EL361>$AT26,$AT26-SUM($AU361:EL361),EL361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EM361)+EM361>$AT26,$AT26-SUM($AU361:EM361),EM361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EN361)+EN361>$AT26,$AT26-SUM($AU361:EN361),EN361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EO361)+EO361>$AT26,$AT26-SUM($AU361:EO361),EO361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EP361)+EP361>$AT26,$AT26-SUM($AU361:EP361),EP361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EQ361)+EQ361>$AT26,$AT26-SUM($AU361:EQ361),EQ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:ER361)+ER361>$AT26,$AT26-SUM($AU361:ER361),ER361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:ES361)+ES361>$AT26,$AT26-SUM($AU361:ES361),ES361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:ET361)+ET361>$AT26,$AT26-SUM($AU361:ET361),ET361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EU361)+EU361>$AT26,$AT26-SUM($AU361:EU361),EU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EV361)+EV361>$AT26,$AT26-SUM($AU361:EV361),EV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EW361)+EW361>$AT26,$AT26-SUM($AU361:EW361),EW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EX361)+EX361>$AT26,$AT26-SUM($AU361:EX361),EX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EY361)+EY361>$AT26,$AT26-SUM($AU361:EY361),EY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:EZ361)+EZ361>$AT26,$AT26-SUM($AU361:EZ361),EZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FA361)+FA361>$AT26,$AT26-SUM($AU361:FA361),FA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FB361)+FB361>$AT26,$AT26-SUM($AU361:FB361),FB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FC361)+FC361>$AT26,$AT26-SUM($AU361:FC361),FC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FD361)+FD361>$AT26,$AT26-SUM($AU361:FD361),FD361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FE361)+FE361>$AT26,$AT26-SUM($AU361:FE361),FE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FF361)+FF361>$AT26,$AT26-SUM($AU361:FF361),FF361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FG361)+FG361>$AT26,$AT26-SUM($AU361:FG361),FG361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FH361)+FH361>$AT26,$AT26-SUM($AU361:FH361),FH361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FI361)+FI361>$AT26,$AT26-SUM($AU361:FI361),FI361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FJ361)+FJ361>$AT26,$AT26-SUM($AU361:FJ361),FJ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FK361)+FK361>$AT26,$AT26-SUM($AU361:FK361),FK361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FL361)+FL361>$AT26,$AT26-SUM($AU361:FL361),FL361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FM361)+FM361>$AT26,$AT26-SUM($AU361:FM361),FM361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FN361)+FN361>$AT26,$AT26-SUM($AU361:FN361),FN361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FO361)+FO361>$AT26,$AT26-SUM($AU361:FO361),FO361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FP361)+FP361>$AT26,$AT26-SUM($AU361:FP361),FP361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FQ361)+FQ361>$AT26,$AT26-SUM($AU361:FQ361),FQ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FR361)+FR361>$AT26,$AT26-SUM($AU361:FR361),FR361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FS361)+FS361>$AT26,$AT26-SUM($AU361:FS361),FS361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FT361)+FT361>$AT26,$AT26-SUM($AU361:FT361),FT361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FU361)+FU361>$AT26,$AT26-SUM($AU361:FU361),FU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FV361)+FV361>$AT26,$AT26-SUM($AU361:FV361),FV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FW361)+FW361>$AT26,$AT26-SUM($AU361:FW361),FW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FX361)+FX361>$AT26,$AT26-SUM($AU361:FX361),FX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FY361)+FY361>$AT26,$AT26-SUM($AU361:FY361),FY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:FZ361)+FZ361>$AT26,$AT26-SUM($AU361:FZ361),FZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GA361)+GA361>$AT26,$AT26-SUM($AU361:GA361),GA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GB361)+GB361>$AT26,$AT26-SUM($AU361:GB361),GB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GC361)+GC361>$AT26,$AT26-SUM($AU361:GC361),GC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GD361)+GD361>$AT26,$AT26-SUM($AU361:GD361),GD361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GE361)+GE361>$AT26,$AT26-SUM($AU361:GE361),GE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GF361)+GF361>$AT26,$AT26-SUM($AU361:GF361),GF361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GG361)+GG361>$AT26,$AT26-SUM($AU361:GG361),GG361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GH361)+GH361>$AT26,$AT26-SUM($AU361:GH361),GH361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GI361)+GI361>$AT26,$AT26-SUM($AU361:GI361),GI361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GJ361)+GJ361>$AT26,$AT26-SUM($AU361:GJ361),GJ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GK361)+GK361>$AT26,$AT26-SUM($AU361:GK361),GK361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GL361)+GL361>$AT26,$AT26-SUM($AU361:GL361),GL361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GM361)+GM361>$AT26,$AT26-SUM($AU361:GM361),GM361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GN361)+GN361>$AT26,$AT26-SUM($AU361:GN361),GN361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GO361)+GO361>$AT26,$AT26-SUM($AU361:GO361),GO361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GP361)+GP361>$AT26,$AT26-SUM($AU361:GP361),GP361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GQ361)+GQ361>$AT26,$AT26-SUM($AU361:GQ361),GQ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GR361)+GR361>$AT26,$AT26-SUM($AU361:GR361),GR361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GS361)+GS361>$AT26,$AT26-SUM($AU361:GS361),GS361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GT361)+GT361>$AT26,$AT26-SUM($AU361:GT361),GT361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GU361)+GU361>$AT26,$AT26-SUM($AU361:GU361),GU361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GV361)+GV361>$AT26,$AT26-SUM($AU361:GV361),GV361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GW361)+GW361>$AT26,$AT26-SUM($AU361:GW361),GW361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GX361)+GX361>$AT26,$AT26-SUM($AU361:GX361),GX361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GY361)+GY361>$AT26,$AT26-SUM($AU361:GY361),GY361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:GZ361)+GZ361>$AT26,$AT26-SUM($AU361:GZ361),GZ361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:HA361)+HA361>$AT26,$AT26-SUM($AU361:HA361),HA361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:HB361)+HB361>$AT26,$AT26-SUM($AU361:HB361),HB361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:HC361)+HC361>$AT26,$AT26-SUM($AU361:HC361),HC361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:HD361)+HD361>$AT26,$AT26-SUM($AU361:HD361),HD361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:HE361)+HE361>$AT26,$AT26-SUM($AU361:HE361),HE361),0)","v":0},{"$f":"IF($AU361>0,IF(SUM($AU361:HF361)+HF361>$AT26,$AT26-SUM($AU361:HF361),HF361),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU362>0,IF(SUM($AU362:AU362)+AU362>$AT27,$AT27-SUM($AU362:AU362),AU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:AV362)+AV362>$AT27,$AT27-SUM($AU362:AV362),AV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:AW362)+AW362>$AT27,$AT27-SUM($AU362:AW362),AW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:AX362)+AX362>$AT27,$AT27-SUM($AU362:AX362),AX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:AY362)+AY362>$AT27,$AT27-SUM($AU362:AY362),AY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:AZ362)+AZ362>$AT27,$AT27-SUM($AU362:AZ362),AZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BA362)+BA362>$AT27,$AT27-SUM($AU362:BA362),BA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BB362)+BB362>$AT27,$AT27-SUM($AU362:BB362),BB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BC362)+BC362>$AT27,$AT27-SUM($AU362:BC362),BC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BD362)+BD362>$AT27,$AT27-SUM($AU362:BD362),BD362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BE362)+BE362>$AT27,$AT27-SUM($AU362:BE362),BE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BF362)+BF362>$AT27,$AT27-SUM($AU362:BF362),BF362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BG362)+BG362>$AT27,$AT27-SUM($AU362:BG362),BG362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BH362)+BH362>$AT27,$AT27-SUM($AU362:BH362),BH362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BI362)+BI362>$AT27,$AT27-SUM($AU362:BI362),BI362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BJ362)+BJ362>$AT27,$AT27-SUM($AU362:BJ362),BJ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BK362)+BK362>$AT27,$AT27-SUM($AU362:BK362),BK362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BL362)+BL362>$AT27,$AT27-SUM($AU362:BL362),BL362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BM362)+BM362>$AT27,$AT27-SUM($AU362:BM362),BM362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BN362)+BN362>$AT27,$AT27-SUM($AU362:BN362),BN362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BO362)+BO362>$AT27,$AT27-SUM($AU362:BO362),BO362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BP362)+BP362>$AT27,$AT27-SUM($AU362:BP362),BP362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BQ362)+BQ362>$AT27,$AT27-SUM($AU362:BQ362),BQ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BR362)+BR362>$AT27,$AT27-SUM($AU362:BR362),BR362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BS362)+BS362>$AT27,$AT27-SUM($AU362:BS362),BS362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BT362)+BT362>$AT27,$AT27-SUM($AU362:BT362),BT362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BU362)+BU362>$AT27,$AT27-SUM($AU362:BU362),BU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BV362)+BV362>$AT27,$AT27-SUM($AU362:BV362),BV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BW362)+BW362>$AT27,$AT27-SUM($AU362:BW362),BW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BX362)+BX362>$AT27,$AT27-SUM($AU362:BX362),BX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BY362)+BY362>$AT27,$AT27-SUM($AU362:BY362),BY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:BZ362)+BZ362>$AT27,$AT27-SUM($AU362:BZ362),BZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CA362)+CA362>$AT27,$AT27-SUM($AU362:CA362),CA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CB362)+CB362>$AT27,$AT27-SUM($AU362:CB362),CB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CC362)+CC362>$AT27,$AT27-SUM($AU362:CC362),CC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CD362)+CD362>$AT27,$AT27-SUM($AU362:CD362),CD362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CE362)+CE362>$AT27,$AT27-SUM($AU362:CE362),CE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CF362)+CF362>$AT27,$AT27-SUM($AU362:CF362),CF362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CG362)+CG362>$AT27,$AT27-SUM($AU362:CG362),CG362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CH362)+CH362>$AT27,$AT27-SUM($AU362:CH362),CH362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CI362)+CI362>$AT27,$AT27-SUM($AU362:CI362),CI362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CJ362)+CJ362>$AT27,$AT27-SUM($AU362:CJ362),CJ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CK362)+CK362>$AT27,$AT27-SUM($AU362:CK362),CK362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CL362)+CL362>$AT27,$AT27-SUM($AU362:CL362),CL362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CM362)+CM362>$AT27,$AT27-SUM($AU362:CM362),CM362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CN362)+CN362>$AT27,$AT27-SUM($AU362:CN362),CN362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CO362)+CO362>$AT27,$AT27-SUM($AU362:CO362),CO362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CP362)+CP362>$AT27,$AT27-SUM($AU362:CP362),CP362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CQ362)+CQ362>$AT27,$AT27-SUM($AU362:CQ362),CQ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CR362)+CR362>$AT27,$AT27-SUM($AU362:CR362),CR362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CS362)+CS362>$AT27,$AT27-SUM($AU362:CS362),CS362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CT362)+CT362>$AT27,$AT27-SUM($AU362:CT362),CT362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CU362)+CU362>$AT27,$AT27-SUM($AU362:CU362),CU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CV362)+CV362>$AT27,$AT27-SUM($AU362:CV362),CV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CW362)+CW362>$AT27,$AT27-SUM($AU362:CW362),CW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CX362)+CX362>$AT27,$AT27-SUM($AU362:CX362),CX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CY362)+CY362>$AT27,$AT27-SUM($AU362:CY362),CY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:CZ362)+CZ362>$AT27,$AT27-SUM($AU362:CZ362),CZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DA362)+DA362>$AT27,$AT27-SUM($AU362:DA362),DA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DB362)+DB362>$AT27,$AT27-SUM($AU362:DB362),DB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DC362)+DC362>$AT27,$AT27-SUM($AU362:DC362),DC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DD362)+DD362>$AT27,$AT27-SUM($AU362:DD362),DD362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DE362)+DE362>$AT27,$AT27-SUM($AU362:DE362),DE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DF362)+DF362>$AT27,$AT27-SUM($AU362:DF362),DF362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DG362)+DG362>$AT27,$AT27-SUM($AU362:DG362),DG362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DH362)+DH362>$AT27,$AT27-SUM($AU362:DH362),DH362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DI362)+DI362>$AT27,$AT27-SUM($AU362:DI362),DI362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DJ362)+DJ362>$AT27,$AT27-SUM($AU362:DJ362),DJ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DK362)+DK362>$AT27,$AT27-SUM($AU362:DK362),DK362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DL362)+DL362>$AT27,$AT27-SUM($AU362:DL362),DL362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DM362)+DM362>$AT27,$AT27-SUM($AU362:DM362),DM362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DN362)+DN362>$AT27,$AT27-SUM($AU362:DN362),DN362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DO362)+DO362>$AT27,$AT27-SUM($AU362:DO362),DO362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DP362)+DP362>$AT27,$AT27-SUM($AU362:DP362),DP362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DQ362)+DQ362>$AT27,$AT27-SUM($AU362:DQ362),DQ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DR362)+DR362>$AT27,$AT27-SUM($AU362:DR362),DR362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DS362)+DS362>$AT27,$AT27-SUM($AU362:DS362),DS362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DT362)+DT362>$AT27,$AT27-SUM($AU362:DT362),DT362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DU362)+DU362>$AT27,$AT27-SUM($AU362:DU362),DU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DV362)+DV362>$AT27,$AT27-SUM($AU362:DV362),DV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DW362)+DW362>$AT27,$AT27-SUM($AU362:DW362),DW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DX362)+DX362>$AT27,$AT27-SUM($AU362:DX362),DX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DY362)+DY362>$AT27,$AT27-SUM($AU362:DY362),DY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:DZ362)+DZ362>$AT27,$AT27-SUM($AU362:DZ362),DZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EA362)+EA362>$AT27,$AT27-SUM($AU362:EA362),EA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EB362)+EB362>$AT27,$AT27-SUM($AU362:EB362),EB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EC362)+EC362>$AT27,$AT27-SUM($AU362:EC362),EC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:ED362)+ED362>$AT27,$AT27-SUM($AU362:ED362),ED362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EE362)+EE362>$AT27,$AT27-SUM($AU362:EE362),EE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EF362)+EF362>$AT27,$AT27-SUM($AU362:EF362),EF362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EG362)+EG362>$AT27,$AT27-SUM($AU362:EG362),EG362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EH362)+EH362>$AT27,$AT27-SUM($AU362:EH362),EH362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EI362)+EI362>$AT27,$AT27-SUM($AU362:EI362),EI362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EJ362)+EJ362>$AT27,$AT27-SUM($AU362:EJ362),EJ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EK362)+EK362>$AT27,$AT27-SUM($AU362:EK362),EK362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EL362)+EL362>$AT27,$AT27-SUM($AU362:EL362),EL362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EM362)+EM362>$AT27,$AT27-SUM($AU362:EM362),EM362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EN362)+EN362>$AT27,$AT27-SUM($AU362:EN362),EN362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EO362)+EO362>$AT27,$AT27-SUM($AU362:EO362),EO362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EP362)+EP362>$AT27,$AT27-SUM($AU362:EP362),EP362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EQ362)+EQ362>$AT27,$AT27-SUM($AU362:EQ362),EQ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:ER362)+ER362>$AT27,$AT27-SUM($AU362:ER362),ER362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:ES362)+ES362>$AT27,$AT27-SUM($AU362:ES362),ES362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:ET362)+ET362>$AT27,$AT27-SUM($AU362:ET362),ET362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EU362)+EU362>$AT27,$AT27-SUM($AU362:EU362),EU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EV362)+EV362>$AT27,$AT27-SUM($AU362:EV362),EV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EW362)+EW362>$AT27,$AT27-SUM($AU362:EW362),EW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EX362)+EX362>$AT27,$AT27-SUM($AU362:EX362),EX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EY362)+EY362>$AT27,$AT27-SUM($AU362:EY362),EY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:EZ362)+EZ362>$AT27,$AT27-SUM($AU362:EZ362),EZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FA362)+FA362>$AT27,$AT27-SUM($AU362:FA362),FA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FB362)+FB362>$AT27,$AT27-SUM($AU362:FB362),FB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FC362)+FC362>$AT27,$AT27-SUM($AU362:FC362),FC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FD362)+FD362>$AT27,$AT27-SUM($AU362:FD362),FD362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FE362)+FE362>$AT27,$AT27-SUM($AU362:FE362),FE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FF362)+FF362>$AT27,$AT27-SUM($AU362:FF362),FF362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FG362)+FG362>$AT27,$AT27-SUM($AU362:FG362),FG362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FH362)+FH362>$AT27,$AT27-SUM($AU362:FH362),FH362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FI362)+FI362>$AT27,$AT27-SUM($AU362:FI362),FI362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FJ362)+FJ362>$AT27,$AT27-SUM($AU362:FJ362),FJ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FK362)+FK362>$AT27,$AT27-SUM($AU362:FK362),FK362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FL362)+FL362>$AT27,$AT27-SUM($AU362:FL362),FL362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FM362)+FM362>$AT27,$AT27-SUM($AU362:FM362),FM362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FN362)+FN362>$AT27,$AT27-SUM($AU362:FN362),FN362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FO362)+FO362>$AT27,$AT27-SUM($AU362:FO362),FO362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FP362)+FP362>$AT27,$AT27-SUM($AU362:FP362),FP362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FQ362)+FQ362>$AT27,$AT27-SUM($AU362:FQ362),FQ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FR362)+FR362>$AT27,$AT27-SUM($AU362:FR362),FR362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FS362)+FS362>$AT27,$AT27-SUM($AU362:FS362),FS362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FT362)+FT362>$AT27,$AT27-SUM($AU362:FT362),FT362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FU362)+FU362>$AT27,$AT27-SUM($AU362:FU362),FU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FV362)+FV362>$AT27,$AT27-SUM($AU362:FV362),FV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FW362)+FW362>$AT27,$AT27-SUM($AU362:FW362),FW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FX362)+FX362>$AT27,$AT27-SUM($AU362:FX362),FX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FY362)+FY362>$AT27,$AT27-SUM($AU362:FY362),FY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:FZ362)+FZ362>$AT27,$AT27-SUM($AU362:FZ362),FZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GA362)+GA362>$AT27,$AT27-SUM($AU362:GA362),GA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GB362)+GB362>$AT27,$AT27-SUM($AU362:GB362),GB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GC362)+GC362>$AT27,$AT27-SUM($AU362:GC362),GC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GD362)+GD362>$AT27,$AT27-SUM($AU362:GD362),GD362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GE362)+GE362>$AT27,$AT27-SUM($AU362:GE362),GE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GF362)+GF362>$AT27,$AT27-SUM($AU362:GF362),GF362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GG362)+GG362>$AT27,$AT27-SUM($AU362:GG362),GG362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GH362)+GH362>$AT27,$AT27-SUM($AU362:GH362),GH362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GI362)+GI362>$AT27,$AT27-SUM($AU362:GI362),GI362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GJ362)+GJ362>$AT27,$AT27-SUM($AU362:GJ362),GJ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GK362)+GK362>$AT27,$AT27-SUM($AU362:GK362),GK362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GL362)+GL362>$AT27,$AT27-SUM($AU362:GL362),GL362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GM362)+GM362>$AT27,$AT27-SUM($AU362:GM362),GM362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GN362)+GN362>$AT27,$AT27-SUM($AU362:GN362),GN362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GO362)+GO362>$AT27,$AT27-SUM($AU362:GO362),GO362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GP362)+GP362>$AT27,$AT27-SUM($AU362:GP362),GP362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GQ362)+GQ362>$AT27,$AT27-SUM($AU362:GQ362),GQ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GR362)+GR362>$AT27,$AT27-SUM($AU362:GR362),GR362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GS362)+GS362>$AT27,$AT27-SUM($AU362:GS362),GS362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GT362)+GT362>$AT27,$AT27-SUM($AU362:GT362),GT362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GU362)+GU362>$AT27,$AT27-SUM($AU362:GU362),GU362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GV362)+GV362>$AT27,$AT27-SUM($AU362:GV362),GV362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GW362)+GW362>$AT27,$AT27-SUM($AU362:GW362),GW362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GX362)+GX362>$AT27,$AT27-SUM($AU362:GX362),GX362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GY362)+GY362>$AT27,$AT27-SUM($AU362:GY362),GY362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:GZ362)+GZ362>$AT27,$AT27-SUM($AU362:GZ362),GZ362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:HA362)+HA362>$AT27,$AT27-SUM($AU362:HA362),HA362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:HB362)+HB362>$AT27,$AT27-SUM($AU362:HB362),HB362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:HC362)+HC362>$AT27,$AT27-SUM($AU362:HC362),HC362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:HD362)+HD362>$AT27,$AT27-SUM($AU362:HD362),HD362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:HE362)+HE362>$AT27,$AT27-SUM($AU362:HE362),HE362),0)","v":0},{"$f":"IF($AU362>0,IF(SUM($AU362:HF362)+HF362>$AT27,$AT27-SUM($AU362:HF362),HF362),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU363>0,IF(SUM($AU363:AU363)+AU363>$AT28,$AT28-SUM($AU363:AU363),AU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:AV363)+AV363>$AT28,$AT28-SUM($AU363:AV363),AV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:AW363)+AW363>$AT28,$AT28-SUM($AU363:AW363),AW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:AX363)+AX363>$AT28,$AT28-SUM($AU363:AX363),AX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:AY363)+AY363>$AT28,$AT28-SUM($AU363:AY363),AY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:AZ363)+AZ363>$AT28,$AT28-SUM($AU363:AZ363),AZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BA363)+BA363>$AT28,$AT28-SUM($AU363:BA363),BA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BB363)+BB363>$AT28,$AT28-SUM($AU363:BB363),BB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BC363)+BC363>$AT28,$AT28-SUM($AU363:BC363),BC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BD363)+BD363>$AT28,$AT28-SUM($AU363:BD363),BD363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BE363)+BE363>$AT28,$AT28-SUM($AU363:BE363),BE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BF363)+BF363>$AT28,$AT28-SUM($AU363:BF363),BF363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BG363)+BG363>$AT28,$AT28-SUM($AU363:BG363),BG363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BH363)+BH363>$AT28,$AT28-SUM($AU363:BH363),BH363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BI363)+BI363>$AT28,$AT28-SUM($AU363:BI363),BI363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BJ363)+BJ363>$AT28,$AT28-SUM($AU363:BJ363),BJ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BK363)+BK363>$AT28,$AT28-SUM($AU363:BK363),BK363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BL363)+BL363>$AT28,$AT28-SUM($AU363:BL363),BL363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BM363)+BM363>$AT28,$AT28-SUM($AU363:BM363),BM363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BN363)+BN363>$AT28,$AT28-SUM($AU363:BN363),BN363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BO363)+BO363>$AT28,$AT28-SUM($AU363:BO363),BO363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BP363)+BP363>$AT28,$AT28-SUM($AU363:BP363),BP363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BQ363)+BQ363>$AT28,$AT28-SUM($AU363:BQ363),BQ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BR363)+BR363>$AT28,$AT28-SUM($AU363:BR363),BR363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BS363)+BS363>$AT28,$AT28-SUM($AU363:BS363),BS363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BT363)+BT363>$AT28,$AT28-SUM($AU363:BT363),BT363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BU363)+BU363>$AT28,$AT28-SUM($AU363:BU363),BU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BV363)+BV363>$AT28,$AT28-SUM($AU363:BV363),BV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BW363)+BW363>$AT28,$AT28-SUM($AU363:BW363),BW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BX363)+BX363>$AT28,$AT28-SUM($AU363:BX363),BX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BY363)+BY363>$AT28,$AT28-SUM($AU363:BY363),BY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:BZ363)+BZ363>$AT28,$AT28-SUM($AU363:BZ363),BZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CA363)+CA363>$AT28,$AT28-SUM($AU363:CA363),CA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CB363)+CB363>$AT28,$AT28-SUM($AU363:CB363),CB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CC363)+CC363>$AT28,$AT28-SUM($AU363:CC363),CC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CD363)+CD363>$AT28,$AT28-SUM($AU363:CD363),CD363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CE363)+CE363>$AT28,$AT28-SUM($AU363:CE363),CE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CF363)+CF363>$AT28,$AT28-SUM($AU363:CF363),CF363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CG363)+CG363>$AT28,$AT28-SUM($AU363:CG363),CG363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CH363)+CH363>$AT28,$AT28-SUM($AU363:CH363),CH363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CI363)+CI363>$AT28,$AT28-SUM($AU363:CI363),CI363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CJ363)+CJ363>$AT28,$AT28-SUM($AU363:CJ363),CJ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CK363)+CK363>$AT28,$AT28-SUM($AU363:CK363),CK363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CL363)+CL363>$AT28,$AT28-SUM($AU363:CL363),CL363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CM363)+CM363>$AT28,$AT28-SUM($AU363:CM363),CM363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CN363)+CN363>$AT28,$AT28-SUM($AU363:CN363),CN363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CO363)+CO363>$AT28,$AT28-SUM($AU363:CO363),CO363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CP363)+CP363>$AT28,$AT28-SUM($AU363:CP363),CP363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CQ363)+CQ363>$AT28,$AT28-SUM($AU363:CQ363),CQ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CR363)+CR363>$AT28,$AT28-SUM($AU363:CR363),CR363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CS363)+CS363>$AT28,$AT28-SUM($AU363:CS363),CS363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CT363)+CT363>$AT28,$AT28-SUM($AU363:CT363),CT363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CU363)+CU363>$AT28,$AT28-SUM($AU363:CU363),CU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CV363)+CV363>$AT28,$AT28-SUM($AU363:CV363),CV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CW363)+CW363>$AT28,$AT28-SUM($AU363:CW363),CW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CX363)+CX363>$AT28,$AT28-SUM($AU363:CX363),CX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CY363)+CY363>$AT28,$AT28-SUM($AU363:CY363),CY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:CZ363)+CZ363>$AT28,$AT28-SUM($AU363:CZ363),CZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DA363)+DA363>$AT28,$AT28-SUM($AU363:DA363),DA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DB363)+DB363>$AT28,$AT28-SUM($AU363:DB363),DB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DC363)+DC363>$AT28,$AT28-SUM($AU363:DC363),DC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DD363)+DD363>$AT28,$AT28-SUM($AU363:DD363),DD363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DE363)+DE363>$AT28,$AT28-SUM($AU363:DE363),DE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DF363)+DF363>$AT28,$AT28-SUM($AU363:DF363),DF363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DG363)+DG363>$AT28,$AT28-SUM($AU363:DG363),DG363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DH363)+DH363>$AT28,$AT28-SUM($AU363:DH363),DH363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DI363)+DI363>$AT28,$AT28-SUM($AU363:DI363),DI363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DJ363)+DJ363>$AT28,$AT28-SUM($AU363:DJ363),DJ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DK363)+DK363>$AT28,$AT28-SUM($AU363:DK363),DK363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DL363)+DL363>$AT28,$AT28-SUM($AU363:DL363),DL363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DM363)+DM363>$AT28,$AT28-SUM($AU363:DM363),DM363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DN363)+DN363>$AT28,$AT28-SUM($AU363:DN363),DN363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DO363)+DO363>$AT28,$AT28-SUM($AU363:DO363),DO363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DP363)+DP363>$AT28,$AT28-SUM($AU363:DP363),DP363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DQ363)+DQ363>$AT28,$AT28-SUM($AU363:DQ363),DQ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DR363)+DR363>$AT28,$AT28-SUM($AU363:DR363),DR363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DS363)+DS363>$AT28,$AT28-SUM($AU363:DS363),DS363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DT363)+DT363>$AT28,$AT28-SUM($AU363:DT363),DT363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DU363)+DU363>$AT28,$AT28-SUM($AU363:DU363),DU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DV363)+DV363>$AT28,$AT28-SUM($AU363:DV363),DV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DW363)+DW363>$AT28,$AT28-SUM($AU363:DW363),DW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DX363)+DX363>$AT28,$AT28-SUM($AU363:DX363),DX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DY363)+DY363>$AT28,$AT28-SUM($AU363:DY363),DY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:DZ363)+DZ363>$AT28,$AT28-SUM($AU363:DZ363),DZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EA363)+EA363>$AT28,$AT28-SUM($AU363:EA363),EA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EB363)+EB363>$AT28,$AT28-SUM($AU363:EB363),EB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EC363)+EC363>$AT28,$AT28-SUM($AU363:EC363),EC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:ED363)+ED363>$AT28,$AT28-SUM($AU363:ED363),ED363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EE363)+EE363>$AT28,$AT28-SUM($AU363:EE363),EE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EF363)+EF363>$AT28,$AT28-SUM($AU363:EF363),EF363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EG363)+EG363>$AT28,$AT28-SUM($AU363:EG363),EG363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EH363)+EH363>$AT28,$AT28-SUM($AU363:EH363),EH363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EI363)+EI363>$AT28,$AT28-SUM($AU363:EI363),EI363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EJ363)+EJ363>$AT28,$AT28-SUM($AU363:EJ363),EJ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EK363)+EK363>$AT28,$AT28-SUM($AU363:EK363),EK363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EL363)+EL363>$AT28,$AT28-SUM($AU363:EL363),EL363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EM363)+EM363>$AT28,$AT28-SUM($AU363:EM363),EM363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EN363)+EN363>$AT28,$AT28-SUM($AU363:EN363),EN363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EO363)+EO363>$AT28,$AT28-SUM($AU363:EO363),EO363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EP363)+EP363>$AT28,$AT28-SUM($AU363:EP363),EP363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EQ363)+EQ363>$AT28,$AT28-SUM($AU363:EQ363),EQ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:ER363)+ER363>$AT28,$AT28-SUM($AU363:ER363),ER363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:ES363)+ES363>$AT28,$AT28-SUM($AU363:ES363),ES363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:ET363)+ET363>$AT28,$AT28-SUM($AU363:ET363),ET363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EU363)+EU363>$AT28,$AT28-SUM($AU363:EU363),EU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EV363)+EV363>$AT28,$AT28-SUM($AU363:EV363),EV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EW363)+EW363>$AT28,$AT28-SUM($AU363:EW363),EW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EX363)+EX363>$AT28,$AT28-SUM($AU363:EX363),EX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EY363)+EY363>$AT28,$AT28-SUM($AU363:EY363),EY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:EZ363)+EZ363>$AT28,$AT28-SUM($AU363:EZ363),EZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FA363)+FA363>$AT28,$AT28-SUM($AU363:FA363),FA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FB363)+FB363>$AT28,$AT28-SUM($AU363:FB363),FB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FC363)+FC363>$AT28,$AT28-SUM($AU363:FC363),FC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FD363)+FD363>$AT28,$AT28-SUM($AU363:FD363),FD363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FE363)+FE363>$AT28,$AT28-SUM($AU363:FE363),FE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FF363)+FF363>$AT28,$AT28-SUM($AU363:FF363),FF363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FG363)+FG363>$AT28,$AT28-SUM($AU363:FG363),FG363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FH363)+FH363>$AT28,$AT28-SUM($AU363:FH363),FH363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FI363)+FI363>$AT28,$AT28-SUM($AU363:FI363),FI363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FJ363)+FJ363>$AT28,$AT28-SUM($AU363:FJ363),FJ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FK363)+FK363>$AT28,$AT28-SUM($AU363:FK363),FK363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FL363)+FL363>$AT28,$AT28-SUM($AU363:FL363),FL363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FM363)+FM363>$AT28,$AT28-SUM($AU363:FM363),FM363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FN363)+FN363>$AT28,$AT28-SUM($AU363:FN363),FN363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FO363)+FO363>$AT28,$AT28-SUM($AU363:FO363),FO363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FP363)+FP363>$AT28,$AT28-SUM($AU363:FP363),FP363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FQ363)+FQ363>$AT28,$AT28-SUM($AU363:FQ363),FQ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FR363)+FR363>$AT28,$AT28-SUM($AU363:FR363),FR363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FS363)+FS363>$AT28,$AT28-SUM($AU363:FS363),FS363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FT363)+FT363>$AT28,$AT28-SUM($AU363:FT363),FT363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FU363)+FU363>$AT28,$AT28-SUM($AU363:FU363),FU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FV363)+FV363>$AT28,$AT28-SUM($AU363:FV363),FV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FW363)+FW363>$AT28,$AT28-SUM($AU363:FW363),FW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FX363)+FX363>$AT28,$AT28-SUM($AU363:FX363),FX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FY363)+FY363>$AT28,$AT28-SUM($AU363:FY363),FY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:FZ363)+FZ363>$AT28,$AT28-SUM($AU363:FZ363),FZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GA363)+GA363>$AT28,$AT28-SUM($AU363:GA363),GA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GB363)+GB363>$AT28,$AT28-SUM($AU363:GB363),GB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GC363)+GC363>$AT28,$AT28-SUM($AU363:GC363),GC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GD363)+GD363>$AT28,$AT28-SUM($AU363:GD363),GD363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GE363)+GE363>$AT28,$AT28-SUM($AU363:GE363),GE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GF363)+GF363>$AT28,$AT28-SUM($AU363:GF363),GF363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GG363)+GG363>$AT28,$AT28-SUM($AU363:GG363),GG363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GH363)+GH363>$AT28,$AT28-SUM($AU363:GH363),GH363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GI363)+GI363>$AT28,$AT28-SUM($AU363:GI363),GI363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GJ363)+GJ363>$AT28,$AT28-SUM($AU363:GJ363),GJ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GK363)+GK363>$AT28,$AT28-SUM($AU363:GK363),GK363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GL363)+GL363>$AT28,$AT28-SUM($AU363:GL363),GL363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GM363)+GM363>$AT28,$AT28-SUM($AU363:GM363),GM363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GN363)+GN363>$AT28,$AT28-SUM($AU363:GN363),GN363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GO363)+GO363>$AT28,$AT28-SUM($AU363:GO363),GO363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GP363)+GP363>$AT28,$AT28-SUM($AU363:GP363),GP363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GQ363)+GQ363>$AT28,$AT28-SUM($AU363:GQ363),GQ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GR363)+GR363>$AT28,$AT28-SUM($AU363:GR363),GR363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GS363)+GS363>$AT28,$AT28-SUM($AU363:GS363),GS363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GT363)+GT363>$AT28,$AT28-SUM($AU363:GT363),GT363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GU363)+GU363>$AT28,$AT28-SUM($AU363:GU363),GU363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GV363)+GV363>$AT28,$AT28-SUM($AU363:GV363),GV363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GW363)+GW363>$AT28,$AT28-SUM($AU363:GW363),GW363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GX363)+GX363>$AT28,$AT28-SUM($AU363:GX363),GX363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GY363)+GY363>$AT28,$AT28-SUM($AU363:GY363),GY363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:GZ363)+GZ363>$AT28,$AT28-SUM($AU363:GZ363),GZ363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:HA363)+HA363>$AT28,$AT28-SUM($AU363:HA363),HA363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:HB363)+HB363>$AT28,$AT28-SUM($AU363:HB363),HB363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:HC363)+HC363>$AT28,$AT28-SUM($AU363:HC363),HC363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:HD363)+HD363>$AT28,$AT28-SUM($AU363:HD363),HD363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:HE363)+HE363>$AT28,$AT28-SUM($AU363:HE363),HE363),0)","v":0},{"$f":"IF($AU363>0,IF(SUM($AU363:HF363)+HF363>$AT28,$AT28-SUM($AU363:HF363),HF363),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU364>0,IF(SUM($AU364:AU364)+AU364>$AT29,$AT29-SUM($AU364:AU364),AU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:AV364)+AV364>$AT29,$AT29-SUM($AU364:AV364),AV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:AW364)+AW364>$AT29,$AT29-SUM($AU364:AW364),AW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:AX364)+AX364>$AT29,$AT29-SUM($AU364:AX364),AX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:AY364)+AY364>$AT29,$AT29-SUM($AU364:AY364),AY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:AZ364)+AZ364>$AT29,$AT29-SUM($AU364:AZ364),AZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BA364)+BA364>$AT29,$AT29-SUM($AU364:BA364),BA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BB364)+BB364>$AT29,$AT29-SUM($AU364:BB364),BB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BC364)+BC364>$AT29,$AT29-SUM($AU364:BC364),BC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BD364)+BD364>$AT29,$AT29-SUM($AU364:BD364),BD364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BE364)+BE364>$AT29,$AT29-SUM($AU364:BE364),BE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BF364)+BF364>$AT29,$AT29-SUM($AU364:BF364),BF364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BG364)+BG364>$AT29,$AT29-SUM($AU364:BG364),BG364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BH364)+BH364>$AT29,$AT29-SUM($AU364:BH364),BH364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BI364)+BI364>$AT29,$AT29-SUM($AU364:BI364),BI364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BJ364)+BJ364>$AT29,$AT29-SUM($AU364:BJ364),BJ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BK364)+BK364>$AT29,$AT29-SUM($AU364:BK364),BK364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BL364)+BL364>$AT29,$AT29-SUM($AU364:BL364),BL364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BM364)+BM364>$AT29,$AT29-SUM($AU364:BM364),BM364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BN364)+BN364>$AT29,$AT29-SUM($AU364:BN364),BN364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BO364)+BO364>$AT29,$AT29-SUM($AU364:BO364),BO364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BP364)+BP364>$AT29,$AT29-SUM($AU364:BP364),BP364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BQ364)+BQ364>$AT29,$AT29-SUM($AU364:BQ364),BQ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BR364)+BR364>$AT29,$AT29-SUM($AU364:BR364),BR364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BS364)+BS364>$AT29,$AT29-SUM($AU364:BS364),BS364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BT364)+BT364>$AT29,$AT29-SUM($AU364:BT364),BT364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BU364)+BU364>$AT29,$AT29-SUM($AU364:BU364),BU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BV364)+BV364>$AT29,$AT29-SUM($AU364:BV364),BV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BW364)+BW364>$AT29,$AT29-SUM($AU364:BW364),BW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BX364)+BX364>$AT29,$AT29-SUM($AU364:BX364),BX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BY364)+BY364>$AT29,$AT29-SUM($AU364:BY364),BY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:BZ364)+BZ364>$AT29,$AT29-SUM($AU364:BZ364),BZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CA364)+CA364>$AT29,$AT29-SUM($AU364:CA364),CA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CB364)+CB364>$AT29,$AT29-SUM($AU364:CB364),CB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CC364)+CC364>$AT29,$AT29-SUM($AU364:CC364),CC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CD364)+CD364>$AT29,$AT29-SUM($AU364:CD364),CD364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CE364)+CE364>$AT29,$AT29-SUM($AU364:CE364),CE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CF364)+CF364>$AT29,$AT29-SUM($AU364:CF364),CF364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CG364)+CG364>$AT29,$AT29-SUM($AU364:CG364),CG364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CH364)+CH364>$AT29,$AT29-SUM($AU364:CH364),CH364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CI364)+CI364>$AT29,$AT29-SUM($AU364:CI364),CI364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CJ364)+CJ364>$AT29,$AT29-SUM($AU364:CJ364),CJ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CK364)+CK364>$AT29,$AT29-SUM($AU364:CK364),CK364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CL364)+CL364>$AT29,$AT29-SUM($AU364:CL364),CL364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CM364)+CM364>$AT29,$AT29-SUM($AU364:CM364),CM364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CN364)+CN364>$AT29,$AT29-SUM($AU364:CN364),CN364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CO364)+CO364>$AT29,$AT29-SUM($AU364:CO364),CO364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CP364)+CP364>$AT29,$AT29-SUM($AU364:CP364),CP364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CQ364)+CQ364>$AT29,$AT29-SUM($AU364:CQ364),CQ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CR364)+CR364>$AT29,$AT29-SUM($AU364:CR364),CR364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CS364)+CS364>$AT29,$AT29-SUM($AU364:CS364),CS364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CT364)+CT364>$AT29,$AT29-SUM($AU364:CT364),CT364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CU364)+CU364>$AT29,$AT29-SUM($AU364:CU364),CU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CV364)+CV364>$AT29,$AT29-SUM($AU364:CV364),CV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CW364)+CW364>$AT29,$AT29-SUM($AU364:CW364),CW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CX364)+CX364>$AT29,$AT29-SUM($AU364:CX364),CX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CY364)+CY364>$AT29,$AT29-SUM($AU364:CY364),CY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:CZ364)+CZ364>$AT29,$AT29-SUM($AU364:CZ364),CZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DA364)+DA364>$AT29,$AT29-SUM($AU364:DA364),DA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DB364)+DB364>$AT29,$AT29-SUM($AU364:DB364),DB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DC364)+DC364>$AT29,$AT29-SUM($AU364:DC364),DC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DD364)+DD364>$AT29,$AT29-SUM($AU364:DD364),DD364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DE364)+DE364>$AT29,$AT29-SUM($AU364:DE364),DE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DF364)+DF364>$AT29,$AT29-SUM($AU364:DF364),DF364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DG364)+DG364>$AT29,$AT29-SUM($AU364:DG364),DG364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DH364)+DH364>$AT29,$AT29-SUM($AU364:DH364),DH364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DI364)+DI364>$AT29,$AT29-SUM($AU364:DI364),DI364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DJ364)+DJ364>$AT29,$AT29-SUM($AU364:DJ364),DJ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DK364)+DK364>$AT29,$AT29-SUM($AU364:DK364),DK364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DL364)+DL364>$AT29,$AT29-SUM($AU364:DL364),DL364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DM364)+DM364>$AT29,$AT29-SUM($AU364:DM364),DM364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DN364)+DN364>$AT29,$AT29-SUM($AU364:DN364),DN364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DO364)+DO364>$AT29,$AT29-SUM($AU364:DO364),DO364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DP364)+DP364>$AT29,$AT29-SUM($AU364:DP364),DP364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DQ364)+DQ364>$AT29,$AT29-SUM($AU364:DQ364),DQ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DR364)+DR364>$AT29,$AT29-SUM($AU364:DR364),DR364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DS364)+DS364>$AT29,$AT29-SUM($AU364:DS364),DS364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DT364)+DT364>$AT29,$AT29-SUM($AU364:DT364),DT364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DU364)+DU364>$AT29,$AT29-SUM($AU364:DU364),DU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DV364)+DV364>$AT29,$AT29-SUM($AU364:DV364),DV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DW364)+DW364>$AT29,$AT29-SUM($AU364:DW364),DW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DX364)+DX364>$AT29,$AT29-SUM($AU364:DX364),DX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DY364)+DY364>$AT29,$AT29-SUM($AU364:DY364),DY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:DZ364)+DZ364>$AT29,$AT29-SUM($AU364:DZ364),DZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EA364)+EA364>$AT29,$AT29-SUM($AU364:EA364),EA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EB364)+EB364>$AT29,$AT29-SUM($AU364:EB364),EB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EC364)+EC364>$AT29,$AT29-SUM($AU364:EC364),EC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:ED364)+ED364>$AT29,$AT29-SUM($AU364:ED364),ED364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EE364)+EE364>$AT29,$AT29-SUM($AU364:EE364),EE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EF364)+EF364>$AT29,$AT29-SUM($AU364:EF364),EF364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EG364)+EG364>$AT29,$AT29-SUM($AU364:EG364),EG364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EH364)+EH364>$AT29,$AT29-SUM($AU364:EH364),EH364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EI364)+EI364>$AT29,$AT29-SUM($AU364:EI364),EI364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EJ364)+EJ364>$AT29,$AT29-SUM($AU364:EJ364),EJ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EK364)+EK364>$AT29,$AT29-SUM($AU364:EK364),EK364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EL364)+EL364>$AT29,$AT29-SUM($AU364:EL364),EL364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EM364)+EM364>$AT29,$AT29-SUM($AU364:EM364),EM364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EN364)+EN364>$AT29,$AT29-SUM($AU364:EN364),EN364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EO364)+EO364>$AT29,$AT29-SUM($AU364:EO364),EO364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EP364)+EP364>$AT29,$AT29-SUM($AU364:EP364),EP364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EQ364)+EQ364>$AT29,$AT29-SUM($AU364:EQ364),EQ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:ER364)+ER364>$AT29,$AT29-SUM($AU364:ER364),ER364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:ES364)+ES364>$AT29,$AT29-SUM($AU364:ES364),ES364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:ET364)+ET364>$AT29,$AT29-SUM($AU364:ET364),ET364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EU364)+EU364>$AT29,$AT29-SUM($AU364:EU364),EU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EV364)+EV364>$AT29,$AT29-SUM($AU364:EV364),EV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EW364)+EW364>$AT29,$AT29-SUM($AU364:EW364),EW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EX364)+EX364>$AT29,$AT29-SUM($AU364:EX364),EX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EY364)+EY364>$AT29,$AT29-SUM($AU364:EY364),EY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:EZ364)+EZ364>$AT29,$AT29-SUM($AU364:EZ364),EZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FA364)+FA364>$AT29,$AT29-SUM($AU364:FA364),FA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FB364)+FB364>$AT29,$AT29-SUM($AU364:FB364),FB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FC364)+FC364>$AT29,$AT29-SUM($AU364:FC364),FC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FD364)+FD364>$AT29,$AT29-SUM($AU364:FD364),FD364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FE364)+FE364>$AT29,$AT29-SUM($AU364:FE364),FE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FF364)+FF364>$AT29,$AT29-SUM($AU364:FF364),FF364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FG364)+FG364>$AT29,$AT29-SUM($AU364:FG364),FG364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FH364)+FH364>$AT29,$AT29-SUM($AU364:FH364),FH364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FI364)+FI364>$AT29,$AT29-SUM($AU364:FI364),FI364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FJ364)+FJ364>$AT29,$AT29-SUM($AU364:FJ364),FJ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FK364)+FK364>$AT29,$AT29-SUM($AU364:FK364),FK364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FL364)+FL364>$AT29,$AT29-SUM($AU364:FL364),FL364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FM364)+FM364>$AT29,$AT29-SUM($AU364:FM364),FM364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FN364)+FN364>$AT29,$AT29-SUM($AU364:FN364),FN364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FO364)+FO364>$AT29,$AT29-SUM($AU364:FO364),FO364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FP364)+FP364>$AT29,$AT29-SUM($AU364:FP364),FP364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FQ364)+FQ364>$AT29,$AT29-SUM($AU364:FQ364),FQ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FR364)+FR364>$AT29,$AT29-SUM($AU364:FR364),FR364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FS364)+FS364>$AT29,$AT29-SUM($AU364:FS364),FS364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FT364)+FT364>$AT29,$AT29-SUM($AU364:FT364),FT364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FU364)+FU364>$AT29,$AT29-SUM($AU364:FU364),FU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FV364)+FV364>$AT29,$AT29-SUM($AU364:FV364),FV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FW364)+FW364>$AT29,$AT29-SUM($AU364:FW364),FW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FX364)+FX364>$AT29,$AT29-SUM($AU364:FX364),FX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FY364)+FY364>$AT29,$AT29-SUM($AU364:FY364),FY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:FZ364)+FZ364>$AT29,$AT29-SUM($AU364:FZ364),FZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GA364)+GA364>$AT29,$AT29-SUM($AU364:GA364),GA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GB364)+GB364>$AT29,$AT29-SUM($AU364:GB364),GB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GC364)+GC364>$AT29,$AT29-SUM($AU364:GC364),GC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GD364)+GD364>$AT29,$AT29-SUM($AU364:GD364),GD364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GE364)+GE364>$AT29,$AT29-SUM($AU364:GE364),GE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GF364)+GF364>$AT29,$AT29-SUM($AU364:GF364),GF364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GG364)+GG364>$AT29,$AT29-SUM($AU364:GG364),GG364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GH364)+GH364>$AT29,$AT29-SUM($AU364:GH364),GH364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GI364)+GI364>$AT29,$AT29-SUM($AU364:GI364),GI364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GJ364)+GJ364>$AT29,$AT29-SUM($AU364:GJ364),GJ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GK364)+GK364>$AT29,$AT29-SUM($AU364:GK364),GK364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GL364)+GL364>$AT29,$AT29-SUM($AU364:GL364),GL364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GM364)+GM364>$AT29,$AT29-SUM($AU364:GM364),GM364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GN364)+GN364>$AT29,$AT29-SUM($AU364:GN364),GN364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GO364)+GO364>$AT29,$AT29-SUM($AU364:GO364),GO364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GP364)+GP364>$AT29,$AT29-SUM($AU364:GP364),GP364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GQ364)+GQ364>$AT29,$AT29-SUM($AU364:GQ364),GQ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GR364)+GR364>$AT29,$AT29-SUM($AU364:GR364),GR364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GS364)+GS364>$AT29,$AT29-SUM($AU364:GS364),GS364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GT364)+GT364>$AT29,$AT29-SUM($AU364:GT364),GT364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GU364)+GU364>$AT29,$AT29-SUM($AU364:GU364),GU364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GV364)+GV364>$AT29,$AT29-SUM($AU364:GV364),GV364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GW364)+GW364>$AT29,$AT29-SUM($AU364:GW364),GW364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GX364)+GX364>$AT29,$AT29-SUM($AU364:GX364),GX364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GY364)+GY364>$AT29,$AT29-SUM($AU364:GY364),GY364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:GZ364)+GZ364>$AT29,$AT29-SUM($AU364:GZ364),GZ364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:HA364)+HA364>$AT29,$AT29-SUM($AU364:HA364),HA364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:HB364)+HB364>$AT29,$AT29-SUM($AU364:HB364),HB364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:HC364)+HC364>$AT29,$AT29-SUM($AU364:HC364),HC364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:HD364)+HD364>$AT29,$AT29-SUM($AU364:HD364),HD364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:HE364)+HE364>$AT29,$AT29-SUM($AU364:HE364),HE364),0)","v":0},{"$f":"IF($AU364>0,IF(SUM($AU364:HF364)+HF364>$AT29,$AT29-SUM($AU364:HF364),HF364),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU365>0,IF(SUM($AU365:AU365)+AU365>$AT30,$AT30-SUM($AU365:AU365),AU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:AV365)+AV365>$AT30,$AT30-SUM($AU365:AV365),AV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:AW365)+AW365>$AT30,$AT30-SUM($AU365:AW365),AW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:AX365)+AX365>$AT30,$AT30-SUM($AU365:AX365),AX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:AY365)+AY365>$AT30,$AT30-SUM($AU365:AY365),AY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:AZ365)+AZ365>$AT30,$AT30-SUM($AU365:AZ365),AZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BA365)+BA365>$AT30,$AT30-SUM($AU365:BA365),BA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BB365)+BB365>$AT30,$AT30-SUM($AU365:BB365),BB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BC365)+BC365>$AT30,$AT30-SUM($AU365:BC365),BC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BD365)+BD365>$AT30,$AT30-SUM($AU365:BD365),BD365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BE365)+BE365>$AT30,$AT30-SUM($AU365:BE365),BE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BF365)+BF365>$AT30,$AT30-SUM($AU365:BF365),BF365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BG365)+BG365>$AT30,$AT30-SUM($AU365:BG365),BG365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BH365)+BH365>$AT30,$AT30-SUM($AU365:BH365),BH365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BI365)+BI365>$AT30,$AT30-SUM($AU365:BI365),BI365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BJ365)+BJ365>$AT30,$AT30-SUM($AU365:BJ365),BJ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BK365)+BK365>$AT30,$AT30-SUM($AU365:BK365),BK365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BL365)+BL365>$AT30,$AT30-SUM($AU365:BL365),BL365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BM365)+BM365>$AT30,$AT30-SUM($AU365:BM365),BM365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BN365)+BN365>$AT30,$AT30-SUM($AU365:BN365),BN365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BO365)+BO365>$AT30,$AT30-SUM($AU365:BO365),BO365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BP365)+BP365>$AT30,$AT30-SUM($AU365:BP365),BP365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BQ365)+BQ365>$AT30,$AT30-SUM($AU365:BQ365),BQ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BR365)+BR365>$AT30,$AT30-SUM($AU365:BR365),BR365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BS365)+BS365>$AT30,$AT30-SUM($AU365:BS365),BS365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BT365)+BT365>$AT30,$AT30-SUM($AU365:BT365),BT365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BU365)+BU365>$AT30,$AT30-SUM($AU365:BU365),BU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BV365)+BV365>$AT30,$AT30-SUM($AU365:BV365),BV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BW365)+BW365>$AT30,$AT30-SUM($AU365:BW365),BW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BX365)+BX365>$AT30,$AT30-SUM($AU365:BX365),BX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BY365)+BY365>$AT30,$AT30-SUM($AU365:BY365),BY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:BZ365)+BZ365>$AT30,$AT30-SUM($AU365:BZ365),BZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CA365)+CA365>$AT30,$AT30-SUM($AU365:CA365),CA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CB365)+CB365>$AT30,$AT30-SUM($AU365:CB365),CB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CC365)+CC365>$AT30,$AT30-SUM($AU365:CC365),CC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CD365)+CD365>$AT30,$AT30-SUM($AU365:CD365),CD365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CE365)+CE365>$AT30,$AT30-SUM($AU365:CE365),CE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CF365)+CF365>$AT30,$AT30-SUM($AU365:CF365),CF365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CG365)+CG365>$AT30,$AT30-SUM($AU365:CG365),CG365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CH365)+CH365>$AT30,$AT30-SUM($AU365:CH365),CH365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CI365)+CI365>$AT30,$AT30-SUM($AU365:CI365),CI365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CJ365)+CJ365>$AT30,$AT30-SUM($AU365:CJ365),CJ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CK365)+CK365>$AT30,$AT30-SUM($AU365:CK365),CK365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CL365)+CL365>$AT30,$AT30-SUM($AU365:CL365),CL365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CM365)+CM365>$AT30,$AT30-SUM($AU365:CM365),CM365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CN365)+CN365>$AT30,$AT30-SUM($AU365:CN365),CN365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CO365)+CO365>$AT30,$AT30-SUM($AU365:CO365),CO365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CP365)+CP365>$AT30,$AT30-SUM($AU365:CP365),CP365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CQ365)+CQ365>$AT30,$AT30-SUM($AU365:CQ365),CQ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CR365)+CR365>$AT30,$AT30-SUM($AU365:CR365),CR365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CS365)+CS365>$AT30,$AT30-SUM($AU365:CS365),CS365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CT365)+CT365>$AT30,$AT30-SUM($AU365:CT365),CT365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CU365)+CU365>$AT30,$AT30-SUM($AU365:CU365),CU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CV365)+CV365>$AT30,$AT30-SUM($AU365:CV365),CV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CW365)+CW365>$AT30,$AT30-SUM($AU365:CW365),CW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CX365)+CX365>$AT30,$AT30-SUM($AU365:CX365),CX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CY365)+CY365>$AT30,$AT30-SUM($AU365:CY365),CY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:CZ365)+CZ365>$AT30,$AT30-SUM($AU365:CZ365),CZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DA365)+DA365>$AT30,$AT30-SUM($AU365:DA365),DA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DB365)+DB365>$AT30,$AT30-SUM($AU365:DB365),DB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DC365)+DC365>$AT30,$AT30-SUM($AU365:DC365),DC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DD365)+DD365>$AT30,$AT30-SUM($AU365:DD365),DD365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DE365)+DE365>$AT30,$AT30-SUM($AU365:DE365),DE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DF365)+DF365>$AT30,$AT30-SUM($AU365:DF365),DF365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DG365)+DG365>$AT30,$AT30-SUM($AU365:DG365),DG365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DH365)+DH365>$AT30,$AT30-SUM($AU365:DH365),DH365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DI365)+DI365>$AT30,$AT30-SUM($AU365:DI365),DI365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DJ365)+DJ365>$AT30,$AT30-SUM($AU365:DJ365),DJ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DK365)+DK365>$AT30,$AT30-SUM($AU365:DK365),DK365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DL365)+DL365>$AT30,$AT30-SUM($AU365:DL365),DL365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DM365)+DM365>$AT30,$AT30-SUM($AU365:DM365),DM365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DN365)+DN365>$AT30,$AT30-SUM($AU365:DN365),DN365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DO365)+DO365>$AT30,$AT30-SUM($AU365:DO365),DO365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DP365)+DP365>$AT30,$AT30-SUM($AU365:DP365),DP365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DQ365)+DQ365>$AT30,$AT30-SUM($AU365:DQ365),DQ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DR365)+DR365>$AT30,$AT30-SUM($AU365:DR365),DR365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DS365)+DS365>$AT30,$AT30-SUM($AU365:DS365),DS365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DT365)+DT365>$AT30,$AT30-SUM($AU365:DT365),DT365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DU365)+DU365>$AT30,$AT30-SUM($AU365:DU365),DU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DV365)+DV365>$AT30,$AT30-SUM($AU365:DV365),DV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DW365)+DW365>$AT30,$AT30-SUM($AU365:DW365),DW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DX365)+DX365>$AT30,$AT30-SUM($AU365:DX365),DX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DY365)+DY365>$AT30,$AT30-SUM($AU365:DY365),DY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:DZ365)+DZ365>$AT30,$AT30-SUM($AU365:DZ365),DZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EA365)+EA365>$AT30,$AT30-SUM($AU365:EA365),EA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EB365)+EB365>$AT30,$AT30-SUM($AU365:EB365),EB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EC365)+EC365>$AT30,$AT30-SUM($AU365:EC365),EC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:ED365)+ED365>$AT30,$AT30-SUM($AU365:ED365),ED365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EE365)+EE365>$AT30,$AT30-SUM($AU365:EE365),EE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EF365)+EF365>$AT30,$AT30-SUM($AU365:EF365),EF365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EG365)+EG365>$AT30,$AT30-SUM($AU365:EG365),EG365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EH365)+EH365>$AT30,$AT30-SUM($AU365:EH365),EH365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EI365)+EI365>$AT30,$AT30-SUM($AU365:EI365),EI365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EJ365)+EJ365>$AT30,$AT30-SUM($AU365:EJ365),EJ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EK365)+EK365>$AT30,$AT30-SUM($AU365:EK365),EK365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EL365)+EL365>$AT30,$AT30-SUM($AU365:EL365),EL365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EM365)+EM365>$AT30,$AT30-SUM($AU365:EM365),EM365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EN365)+EN365>$AT30,$AT30-SUM($AU365:EN365),EN365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EO365)+EO365>$AT30,$AT30-SUM($AU365:EO365),EO365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EP365)+EP365>$AT30,$AT30-SUM($AU365:EP365),EP365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EQ365)+EQ365>$AT30,$AT30-SUM($AU365:EQ365),EQ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:ER365)+ER365>$AT30,$AT30-SUM($AU365:ER365),ER365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:ES365)+ES365>$AT30,$AT30-SUM($AU365:ES365),ES365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:ET365)+ET365>$AT30,$AT30-SUM($AU365:ET365),ET365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EU365)+EU365>$AT30,$AT30-SUM($AU365:EU365),EU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EV365)+EV365>$AT30,$AT30-SUM($AU365:EV365),EV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EW365)+EW365>$AT30,$AT30-SUM($AU365:EW365),EW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EX365)+EX365>$AT30,$AT30-SUM($AU365:EX365),EX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EY365)+EY365>$AT30,$AT30-SUM($AU365:EY365),EY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:EZ365)+EZ365>$AT30,$AT30-SUM($AU365:EZ365),EZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FA365)+FA365>$AT30,$AT30-SUM($AU365:FA365),FA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FB365)+FB365>$AT30,$AT30-SUM($AU365:FB365),FB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FC365)+FC365>$AT30,$AT30-SUM($AU365:FC365),FC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FD365)+FD365>$AT30,$AT30-SUM($AU365:FD365),FD365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FE365)+FE365>$AT30,$AT30-SUM($AU365:FE365),FE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FF365)+FF365>$AT30,$AT30-SUM($AU365:FF365),FF365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FG365)+FG365>$AT30,$AT30-SUM($AU365:FG365),FG365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FH365)+FH365>$AT30,$AT30-SUM($AU365:FH365),FH365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FI365)+FI365>$AT30,$AT30-SUM($AU365:FI365),FI365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FJ365)+FJ365>$AT30,$AT30-SUM($AU365:FJ365),FJ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FK365)+FK365>$AT30,$AT30-SUM($AU365:FK365),FK365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FL365)+FL365>$AT30,$AT30-SUM($AU365:FL365),FL365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FM365)+FM365>$AT30,$AT30-SUM($AU365:FM365),FM365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FN365)+FN365>$AT30,$AT30-SUM($AU365:FN365),FN365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FO365)+FO365>$AT30,$AT30-SUM($AU365:FO365),FO365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FP365)+FP365>$AT30,$AT30-SUM($AU365:FP365),FP365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FQ365)+FQ365>$AT30,$AT30-SUM($AU365:FQ365),FQ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FR365)+FR365>$AT30,$AT30-SUM($AU365:FR365),FR365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FS365)+FS365>$AT30,$AT30-SUM($AU365:FS365),FS365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FT365)+FT365>$AT30,$AT30-SUM($AU365:FT365),FT365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FU365)+FU365>$AT30,$AT30-SUM($AU365:FU365),FU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FV365)+FV365>$AT30,$AT30-SUM($AU365:FV365),FV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FW365)+FW365>$AT30,$AT30-SUM($AU365:FW365),FW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FX365)+FX365>$AT30,$AT30-SUM($AU365:FX365),FX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FY365)+FY365>$AT30,$AT30-SUM($AU365:FY365),FY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:FZ365)+FZ365>$AT30,$AT30-SUM($AU365:FZ365),FZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GA365)+GA365>$AT30,$AT30-SUM($AU365:GA365),GA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GB365)+GB365>$AT30,$AT30-SUM($AU365:GB365),GB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GC365)+GC365>$AT30,$AT30-SUM($AU365:GC365),GC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GD365)+GD365>$AT30,$AT30-SUM($AU365:GD365),GD365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GE365)+GE365>$AT30,$AT30-SUM($AU365:GE365),GE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GF365)+GF365>$AT30,$AT30-SUM($AU365:GF365),GF365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GG365)+GG365>$AT30,$AT30-SUM($AU365:GG365),GG365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GH365)+GH365>$AT30,$AT30-SUM($AU365:GH365),GH365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GI365)+GI365>$AT30,$AT30-SUM($AU365:GI365),GI365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GJ365)+GJ365>$AT30,$AT30-SUM($AU365:GJ365),GJ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GK365)+GK365>$AT30,$AT30-SUM($AU365:GK365),GK365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GL365)+GL365>$AT30,$AT30-SUM($AU365:GL365),GL365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GM365)+GM365>$AT30,$AT30-SUM($AU365:GM365),GM365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GN365)+GN365>$AT30,$AT30-SUM($AU365:GN365),GN365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GO365)+GO365>$AT30,$AT30-SUM($AU365:GO365),GO365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GP365)+GP365>$AT30,$AT30-SUM($AU365:GP365),GP365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GQ365)+GQ365>$AT30,$AT30-SUM($AU365:GQ365),GQ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GR365)+GR365>$AT30,$AT30-SUM($AU365:GR365),GR365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GS365)+GS365>$AT30,$AT30-SUM($AU365:GS365),GS365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GT365)+GT365>$AT30,$AT30-SUM($AU365:GT365),GT365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GU365)+GU365>$AT30,$AT30-SUM($AU365:GU365),GU365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GV365)+GV365>$AT30,$AT30-SUM($AU365:GV365),GV365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GW365)+GW365>$AT30,$AT30-SUM($AU365:GW365),GW365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GX365)+GX365>$AT30,$AT30-SUM($AU365:GX365),GX365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GY365)+GY365>$AT30,$AT30-SUM($AU365:GY365),GY365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:GZ365)+GZ365>$AT30,$AT30-SUM($AU365:GZ365),GZ365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:HA365)+HA365>$AT30,$AT30-SUM($AU365:HA365),HA365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:HB365)+HB365>$AT30,$AT30-SUM($AU365:HB365),HB365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:HC365)+HC365>$AT30,$AT30-SUM($AU365:HC365),HC365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:HD365)+HD365>$AT30,$AT30-SUM($AU365:HD365),HD365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:HE365)+HE365>$AT30,$AT30-SUM($AU365:HE365),HE365),0)","v":0},{"$f":"IF($AU365>0,IF(SUM($AU365:HF365)+HF365>$AT30,$AT30-SUM($AU365:HF365),HF365),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AU366>0,IF(SUM($AU366:AU366)+AU366>$AT31,$AT31-SUM($AU366:AU366),AU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:AV366)+AV366>$AT31,$AT31-SUM($AU366:AV366),AV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:AW366)+AW366>$AT31,$AT31-SUM($AU366:AW366),AW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:AX366)+AX366>$AT31,$AT31-SUM($AU366:AX366),AX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:AY366)+AY366>$AT31,$AT31-SUM($AU366:AY366),AY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:AZ366)+AZ366>$AT31,$AT31-SUM($AU366:AZ366),AZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BA366)+BA366>$AT31,$AT31-SUM($AU366:BA366),BA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BB366)+BB366>$AT31,$AT31-SUM($AU366:BB366),BB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BC366)+BC366>$AT31,$AT31-SUM($AU366:BC366),BC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BD366)+BD366>$AT31,$AT31-SUM($AU366:BD366),BD366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BE366)+BE366>$AT31,$AT31-SUM($AU366:BE366),BE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BF366)+BF366>$AT31,$AT31-SUM($AU366:BF366),BF366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BG366)+BG366>$AT31,$AT31-SUM($AU366:BG366),BG366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BH366)+BH366>$AT31,$AT31-SUM($AU366:BH366),BH366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BI366)+BI366>$AT31,$AT31-SUM($AU366:BI366),BI366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BJ366)+BJ366>$AT31,$AT31-SUM($AU366:BJ366),BJ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BK366)+BK366>$AT31,$AT31-SUM($AU366:BK366),BK366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BL366)+BL366>$AT31,$AT31-SUM($AU366:BL366),BL366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BM366)+BM366>$AT31,$AT31-SUM($AU366:BM366),BM366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BN366)+BN366>$AT31,$AT31-SUM($AU366:BN366),BN366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BO366)+BO366>$AT31,$AT31-SUM($AU366:BO366),BO366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BP366)+BP366>$AT31,$AT31-SUM($AU366:BP366),BP366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BQ366)+BQ366>$AT31,$AT31-SUM($AU366:BQ366),BQ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BR366)+BR366>$AT31,$AT31-SUM($AU366:BR366),BR366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BS366)+BS366>$AT31,$AT31-SUM($AU366:BS366),BS366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BT366)+BT366>$AT31,$AT31-SUM($AU366:BT366),BT366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BU366)+BU366>$AT31,$AT31-SUM($AU366:BU366),BU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BV366)+BV366>$AT31,$AT31-SUM($AU366:BV366),BV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BW366)+BW366>$AT31,$AT31-SUM($AU366:BW366),BW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BX366)+BX366>$AT31,$AT31-SUM($AU366:BX366),BX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BY366)+BY366>$AT31,$AT31-SUM($AU366:BY366),BY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:BZ366)+BZ366>$AT31,$AT31-SUM($AU366:BZ366),BZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CA366)+CA366>$AT31,$AT31-SUM($AU366:CA366),CA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CB366)+CB366>$AT31,$AT31-SUM($AU366:CB366),CB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CC366)+CC366>$AT31,$AT31-SUM($AU366:CC366),CC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CD366)+CD366>$AT31,$AT31-SUM($AU366:CD366),CD366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CE366)+CE366>$AT31,$AT31-SUM($AU366:CE366),CE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CF366)+CF366>$AT31,$AT31-SUM($AU366:CF366),CF366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CG366)+CG366>$AT31,$AT31-SUM($AU366:CG366),CG366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CH366)+CH366>$AT31,$AT31-SUM($AU366:CH366),CH366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CI366)+CI366>$AT31,$AT31-SUM($AU366:CI366),CI366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CJ366)+CJ366>$AT31,$AT31-SUM($AU366:CJ366),CJ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CK366)+CK366>$AT31,$AT31-SUM($AU366:CK366),CK366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CL366)+CL366>$AT31,$AT31-SUM($AU366:CL366),CL366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CM366)+CM366>$AT31,$AT31-SUM($AU366:CM366),CM366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CN366)+CN366>$AT31,$AT31-SUM($AU366:CN366),CN366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CO366)+CO366>$AT31,$AT31-SUM($AU366:CO366),CO366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CP366)+CP366>$AT31,$AT31-SUM($AU366:CP366),CP366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CQ366)+CQ366>$AT31,$AT31-SUM($AU366:CQ366),CQ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CR366)+CR366>$AT31,$AT31-SUM($AU366:CR366),CR366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CS366)+CS366>$AT31,$AT31-SUM($AU366:CS366),CS366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CT366)+CT366>$AT31,$AT31-SUM($AU366:CT366),CT366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CU366)+CU366>$AT31,$AT31-SUM($AU366:CU366),CU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CV366)+CV366>$AT31,$AT31-SUM($AU366:CV366),CV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CW366)+CW366>$AT31,$AT31-SUM($AU366:CW366),CW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CX366)+CX366>$AT31,$AT31-SUM($AU366:CX366),CX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CY366)+CY366>$AT31,$AT31-SUM($AU366:CY366),CY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:CZ366)+CZ366>$AT31,$AT31-SUM($AU366:CZ366),CZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DA366)+DA366>$AT31,$AT31-SUM($AU366:DA366),DA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DB366)+DB366>$AT31,$AT31-SUM($AU366:DB366),DB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DC366)+DC366>$AT31,$AT31-SUM($AU366:DC366),DC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DD366)+DD366>$AT31,$AT31-SUM($AU366:DD366),DD366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DE366)+DE366>$AT31,$AT31-SUM($AU366:DE366),DE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DF366)+DF366>$AT31,$AT31-SUM($AU366:DF366),DF366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DG366)+DG366>$AT31,$AT31-SUM($AU366:DG366),DG366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DH366)+DH366>$AT31,$AT31-SUM($AU366:DH366),DH366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DI366)+DI366>$AT31,$AT31-SUM($AU366:DI366),DI366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DJ366)+DJ366>$AT31,$AT31-SUM($AU366:DJ366),DJ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DK366)+DK366>$AT31,$AT31-SUM($AU366:DK366),DK366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DL366)+DL366>$AT31,$AT31-SUM($AU366:DL366),DL366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DM366)+DM366>$AT31,$AT31-SUM($AU366:DM366),DM366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DN366)+DN366>$AT31,$AT31-SUM($AU366:DN366),DN366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DO366)+DO366>$AT31,$AT31-SUM($AU366:DO366),DO366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DP366)+DP366>$AT31,$AT31-SUM($AU366:DP366),DP366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DQ366)+DQ366>$AT31,$AT31-SUM($AU366:DQ366),DQ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DR366)+DR366>$AT31,$AT31-SUM($AU366:DR366),DR366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DS366)+DS366>$AT31,$AT31-SUM($AU366:DS366),DS366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DT366)+DT366>$AT31,$AT31-SUM($AU366:DT366),DT366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DU366)+DU366>$AT31,$AT31-SUM($AU366:DU366),DU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DV366)+DV366>$AT31,$AT31-SUM($AU366:DV366),DV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DW366)+DW366>$AT31,$AT31-SUM($AU366:DW366),DW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DX366)+DX366>$AT31,$AT31-SUM($AU366:DX366),DX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DY366)+DY366>$AT31,$AT31-SUM($AU366:DY366),DY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:DZ366)+DZ366>$AT31,$AT31-SUM($AU366:DZ366),DZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EA366)+EA366>$AT31,$AT31-SUM($AU366:EA366),EA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EB366)+EB366>$AT31,$AT31-SUM($AU366:EB366),EB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EC366)+EC366>$AT31,$AT31-SUM($AU366:EC366),EC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:ED366)+ED366>$AT31,$AT31-SUM($AU366:ED366),ED366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EE366)+EE366>$AT31,$AT31-SUM($AU366:EE366),EE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EF366)+EF366>$AT31,$AT31-SUM($AU366:EF366),EF366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EG366)+EG366>$AT31,$AT31-SUM($AU366:EG366),EG366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EH366)+EH366>$AT31,$AT31-SUM($AU366:EH366),EH366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EI366)+EI366>$AT31,$AT31-SUM($AU366:EI366),EI366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EJ366)+EJ366>$AT31,$AT31-SUM($AU366:EJ366),EJ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EK366)+EK366>$AT31,$AT31-SUM($AU366:EK366),EK366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EL366)+EL366>$AT31,$AT31-SUM($AU366:EL366),EL366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EM366)+EM366>$AT31,$AT31-SUM($AU366:EM366),EM366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EN366)+EN366>$AT31,$AT31-SUM($AU366:EN366),EN366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EO366)+EO366>$AT31,$AT31-SUM($AU366:EO366),EO366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EP366)+EP366>$AT31,$AT31-SUM($AU366:EP366),EP366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EQ366)+EQ366>$AT31,$AT31-SUM($AU366:EQ366),EQ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:ER366)+ER366>$AT31,$AT31-SUM($AU366:ER366),ER366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:ES366)+ES366>$AT31,$AT31-SUM($AU366:ES366),ES366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:ET366)+ET366>$AT31,$AT31-SUM($AU366:ET366),ET366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EU366)+EU366>$AT31,$AT31-SUM($AU366:EU366),EU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EV366)+EV366>$AT31,$AT31-SUM($AU366:EV366),EV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EW366)+EW366>$AT31,$AT31-SUM($AU366:EW366),EW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EX366)+EX366>$AT31,$AT31-SUM($AU366:EX366),EX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EY366)+EY366>$AT31,$AT31-SUM($AU366:EY366),EY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:EZ366)+EZ366>$AT31,$AT31-SUM($AU366:EZ366),EZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FA366)+FA366>$AT31,$AT31-SUM($AU366:FA366),FA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FB366)+FB366>$AT31,$AT31-SUM($AU366:FB366),FB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FC366)+FC366>$AT31,$AT31-SUM($AU366:FC366),FC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FD366)+FD366>$AT31,$AT31-SUM($AU366:FD366),FD366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FE366)+FE366>$AT31,$AT31-SUM($AU366:FE366),FE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FF366)+FF366>$AT31,$AT31-SUM($AU366:FF366),FF366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FG366)+FG366>$AT31,$AT31-SUM($AU366:FG366),FG366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FH366)+FH366>$AT31,$AT31-SUM($AU366:FH366),FH366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FI366)+FI366>$AT31,$AT31-SUM($AU366:FI366),FI366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FJ366)+FJ366>$AT31,$AT31-SUM($AU366:FJ366),FJ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FK366)+FK366>$AT31,$AT31-SUM($AU366:FK366),FK366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FL366)+FL366>$AT31,$AT31-SUM($AU366:FL366),FL366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FM366)+FM366>$AT31,$AT31-SUM($AU366:FM366),FM366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FN366)+FN366>$AT31,$AT31-SUM($AU366:FN366),FN366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FO366)+FO366>$AT31,$AT31-SUM($AU366:FO366),FO366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FP366)+FP366>$AT31,$AT31-SUM($AU366:FP366),FP366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FQ366)+FQ366>$AT31,$AT31-SUM($AU366:FQ366),FQ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FR366)+FR366>$AT31,$AT31-SUM($AU366:FR366),FR366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FS366)+FS366>$AT31,$AT31-SUM($AU366:FS366),FS366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FT366)+FT366>$AT31,$AT31-SUM($AU366:FT366),FT366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FU366)+FU366>$AT31,$AT31-SUM($AU366:FU366),FU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FV366)+FV366>$AT31,$AT31-SUM($AU366:FV366),FV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FW366)+FW366>$AT31,$AT31-SUM($AU366:FW366),FW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FX366)+FX366>$AT31,$AT31-SUM($AU366:FX366),FX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FY366)+FY366>$AT31,$AT31-SUM($AU366:FY366),FY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:FZ366)+FZ366>$AT31,$AT31-SUM($AU366:FZ366),FZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GA366)+GA366>$AT31,$AT31-SUM($AU366:GA366),GA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GB366)+GB366>$AT31,$AT31-SUM($AU366:GB366),GB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GC366)+GC366>$AT31,$AT31-SUM($AU366:GC366),GC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GD366)+GD366>$AT31,$AT31-SUM($AU366:GD366),GD366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GE366)+GE366>$AT31,$AT31-SUM($AU366:GE366),GE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GF366)+GF366>$AT31,$AT31-SUM($AU366:GF366),GF366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GG366)+GG366>$AT31,$AT31-SUM($AU366:GG366),GG366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GH366)+GH366>$AT31,$AT31-SUM($AU366:GH366),GH366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GI366)+GI366>$AT31,$AT31-SUM($AU366:GI366),GI366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GJ366)+GJ366>$AT31,$AT31-SUM($AU366:GJ366),GJ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GK366)+GK366>$AT31,$AT31-SUM($AU366:GK366),GK366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GL366)+GL366>$AT31,$AT31-SUM($AU366:GL366),GL366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GM366)+GM366>$AT31,$AT31-SUM($AU366:GM366),GM366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GN366)+GN366>$AT31,$AT31-SUM($AU366:GN366),GN366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GO366)+GO366>$AT31,$AT31-SUM($AU366:GO366),GO366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GP366)+GP366>$AT31,$AT31-SUM($AU366:GP366),GP366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GQ366)+GQ366>$AT31,$AT31-SUM($AU366:GQ366),GQ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GR366)+GR366>$AT31,$AT31-SUM($AU366:GR366),GR366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GS366)+GS366>$AT31,$AT31-SUM($AU366:GS366),GS366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GT366)+GT366>$AT31,$AT31-SUM($AU366:GT366),GT366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GU366)+GU366>$AT31,$AT31-SUM($AU366:GU366),GU366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GV366)+GV366>$AT31,$AT31-SUM($AU366:GV366),GV366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GW366)+GW366>$AT31,$AT31-SUM($AU366:GW366),GW366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GX366)+GX366>$AT31,$AT31-SUM($AU366:GX366),GX366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GY366)+GY366>$AT31,$AT31-SUM($AU366:GY366),GY366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:GZ366)+GZ366>$AT31,$AT31-SUM($AU366:GZ366),GZ366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:HA366)+HA366>$AT31,$AT31-SUM($AU366:HA366),HA366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:HB366)+HB366>$AT31,$AT31-SUM($AU366:HB366),HB366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:HC366)+HC366>$AT31,$AT31-SUM($AU366:HC366),HC366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:HD366)+HD366>$AT31,$AT31-SUM($AU366:HD366),HD366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:HE366)+HE366>$AT31,$AT31-SUM($AU366:HE366),HE366),0)","v":0},{"$f":"IF($AU366>0,IF(SUM($AU366:HF366)+HF366>$AT31,$AT31-SUM($AU366:HF366),HF366),0)","v":0}]
[]
[null,"Depreciation:  2003 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU24>0,AU24/$F370,AU24)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:AV370)+AV370>$AU24,$AU24-SUM($AV370:AV370),AV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:AW370)+AW370>$AU24,$AU24-SUM($AV370:AW370),AW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:AX370)+AX370>$AU24,$AU24-SUM($AV370:AX370),AX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:AY370)+AY370>$AU24,$AU24-SUM($AV370:AY370),AY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:AZ370)+AZ370>$AU24,$AU24-SUM($AV370:AZ370),AZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BA370)+BA370>$AU24,$AU24-SUM($AV370:BA370),BA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BB370)+BB370>$AU24,$AU24-SUM($AV370:BB370),BB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BC370)+BC370>$AU24,$AU24-SUM($AV370:BC370),BC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BD370)+BD370>$AU24,$AU24-SUM($AV370:BD370),BD370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BE370)+BE370>$AU24,$AU24-SUM($AV370:BE370),BE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BF370)+BF370>$AU24,$AU24-SUM($AV370:BF370),BF370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BG370)+BG370>$AU24,$AU24-SUM($AV370:BG370),BG370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BH370)+BH370>$AU24,$AU24-SUM($AV370:BH370),BH370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BI370)+BI370>$AU24,$AU24-SUM($AV370:BI370),BI370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BJ370)+BJ370>$AU24,$AU24-SUM($AV370:BJ370),BJ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BK370)+BK370>$AU24,$AU24-SUM($AV370:BK370),BK370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BL370)+BL370>$AU24,$AU24-SUM($AV370:BL370),BL370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BM370)+BM370>$AU24,$AU24-SUM($AV370:BM370),BM370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BN370)+BN370>$AU24,$AU24-SUM($AV370:BN370),BN370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BO370)+BO370>$AU24,$AU24-SUM($AV370:BO370),BO370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BP370)+BP370>$AU24,$AU24-SUM($AV370:BP370),BP370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BQ370)+BQ370>$AU24,$AU24-SUM($AV370:BQ370),BQ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BR370)+BR370>$AU24,$AU24-SUM($AV370:BR370),BR370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BS370)+BS370>$AU24,$AU24-SUM($AV370:BS370),BS370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BT370)+BT370>$AU24,$AU24-SUM($AV370:BT370),BT370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BU370)+BU370>$AU24,$AU24-SUM($AV370:BU370),BU370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BV370)+BV370>$AU24,$AU24-SUM($AV370:BV370),BV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BW370)+BW370>$AU24,$AU24-SUM($AV370:BW370),BW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BX370)+BX370>$AU24,$AU24-SUM($AV370:BX370),BX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BY370)+BY370>$AU24,$AU24-SUM($AV370:BY370),BY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:BZ370)+BZ370>$AU24,$AU24-SUM($AV370:BZ370),BZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CA370)+CA370>$AU24,$AU24-SUM($AV370:CA370),CA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CB370)+CB370>$AU24,$AU24-SUM($AV370:CB370),CB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CC370)+CC370>$AU24,$AU24-SUM($AV370:CC370),CC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CD370)+CD370>$AU24,$AU24-SUM($AV370:CD370),CD370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CE370)+CE370>$AU24,$AU24-SUM($AV370:CE370),CE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CF370)+CF370>$AU24,$AU24-SUM($AV370:CF370),CF370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CG370)+CG370>$AU24,$AU24-SUM($AV370:CG370),CG370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CH370)+CH370>$AU24,$AU24-SUM($AV370:CH370),CH370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CI370)+CI370>$AU24,$AU24-SUM($AV370:CI370),CI370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CJ370)+CJ370>$AU24,$AU24-SUM($AV370:CJ370),CJ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CK370)+CK370>$AU24,$AU24-SUM($AV370:CK370),CK370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CL370)+CL370>$AU24,$AU24-SUM($AV370:CL370),CL370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CM370)+CM370>$AU24,$AU24-SUM($AV370:CM370),CM370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CN370)+CN370>$AU24,$AU24-SUM($AV370:CN370),CN370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CO370)+CO370>$AU24,$AU24-SUM($AV370:CO370),CO370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CP370)+CP370>$AU24,$AU24-SUM($AV370:CP370),CP370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CQ370)+CQ370>$AU24,$AU24-SUM($AV370:CQ370),CQ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CR370)+CR370>$AU24,$AU24-SUM($AV370:CR370),CR370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CS370)+CS370>$AU24,$AU24-SUM($AV370:CS370),CS370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CT370)+CT370>$AU24,$AU24-SUM($AV370:CT370),CT370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CU370)+CU370>$AU24,$AU24-SUM($AV370:CU370),CU370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CV370)+CV370>$AU24,$AU24-SUM($AV370:CV370),CV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CW370)+CW370>$AU24,$AU24-SUM($AV370:CW370),CW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CX370)+CX370>$AU24,$AU24-SUM($AV370:CX370),CX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CY370)+CY370>$AU24,$AU24-SUM($AV370:CY370),CY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:CZ370)+CZ370>$AU24,$AU24-SUM($AV370:CZ370),CZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DA370)+DA370>$AU24,$AU24-SUM($AV370:DA370),DA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DB370)+DB370>$AU24,$AU24-SUM($AV370:DB370),DB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DC370)+DC370>$AU24,$AU24-SUM($AV370:DC370),DC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DD370)+DD370>$AU24,$AU24-SUM($AV370:DD370),DD370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DE370)+DE370>$AU24,$AU24-SUM($AV370:DE370),DE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DF370)+DF370>$AU24,$AU24-SUM($AV370:DF370),DF370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DG370)+DG370>$AU24,$AU24-SUM($AV370:DG370),DG370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DH370)+DH370>$AU24,$AU24-SUM($AV370:DH370),DH370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DI370)+DI370>$AU24,$AU24-SUM($AV370:DI370),DI370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DJ370)+DJ370>$AU24,$AU24-SUM($AV370:DJ370),DJ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DK370)+DK370>$AU24,$AU24-SUM($AV370:DK370),DK370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DL370)+DL370>$AU24,$AU24-SUM($AV370:DL370),DL370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DM370)+DM370>$AU24,$AU24-SUM($AV370:DM370),DM370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DN370)+DN370>$AU24,$AU24-SUM($AV370:DN370),DN370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DO370)+DO370>$AU24,$AU24-SUM($AV370:DO370),DO370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DP370)+DP370>$AU24,$AU24-SUM($AV370:DP370),DP370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DQ370)+DQ370>$AU24,$AU24-SUM($AV370:DQ370),DQ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DR370)+DR370>$AU24,$AU24-SUM($AV370:DR370),DR370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DS370)+DS370>$AU24,$AU24-SUM($AV370:DS370),DS370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DT370)+DT370>$AU24,$AU24-SUM($AV370:DT370),DT370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DU370)+DU370>$AU24,$AU24-SUM($AV370:DU370),DU370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DV370)+DV370>$AU24,$AU24-SUM($AV370:DV370),DV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DW370)+DW370>$AU24,$AU24-SUM($AV370:DW370),DW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DX370)+DX370>$AU24,$AU24-SUM($AV370:DX370),DX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DY370)+DY370>$AU24,$AU24-SUM($AV370:DY370),DY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:DZ370)+DZ370>$AU24,$AU24-SUM($AV370:DZ370),DZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EA370)+EA370>$AU24,$AU24-SUM($AV370:EA370),EA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EB370)+EB370>$AU24,$AU24-SUM($AV370:EB370),EB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EC370)+EC370>$AU24,$AU24-SUM($AV370:EC370),EC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:ED370)+ED370>$AU24,$AU24-SUM($AV370:ED370),ED370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EE370)+EE370>$AU24,$AU24-SUM($AV370:EE370),EE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EF370)+EF370>$AU24,$AU24-SUM($AV370:EF370),EF370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EG370)+EG370>$AU24,$AU24-SUM($AV370:EG370),EG370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EH370)+EH370>$AU24,$AU24-SUM($AV370:EH370),EH370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EI370)+EI370>$AU24,$AU24-SUM($AV370:EI370),EI370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EJ370)+EJ370>$AU24,$AU24-SUM($AV370:EJ370),EJ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EK370)+EK370>$AU24,$AU24-SUM($AV370:EK370),EK370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EL370)+EL370>$AU24,$AU24-SUM($AV370:EL370),EL370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EM370)+EM370>$AU24,$AU24-SUM($AV370:EM370),EM370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EN370)+EN370>$AU24,$AU24-SUM($AV370:EN370),EN370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EO370)+EO370>$AU24,$AU24-SUM($AV370:EO370),EO370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EP370)+EP370>$AU24,$AU24-SUM($AV370:EP370),EP370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EQ370)+EQ370>$AU24,$AU24-SUM($AV370:EQ370),EQ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:ER370)+ER370>$AU24,$AU24-SUM($AV370:ER370),ER370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:ES370)+ES370>$AU24,$AU24-SUM($AV370:ES370),ES370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:ET370)+ET370>$AU24,$AU24-SUM($AV370:ET370),ET370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EU370)+EU370>$AU24,$AU24-SUM($AV370:EU370),EU370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EV370)+EV370>$AU24,$AU24-SUM($AV370:EV370),EV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EW370)+EW370>$AU24,$AU24-SUM($AV370:EW370),EW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EX370)+EX370>$AU24,$AU24-SUM($AV370:EX370),EX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EY370)+EY370>$AU24,$AU24-SUM($AV370:EY370),EY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:EZ370)+EZ370>$AU24,$AU24-SUM($AV370:EZ370),EZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FA370)+FA370>$AU24,$AU24-SUM($AV370:FA370),FA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FB370)+FB370>$AU24,$AU24-SUM($AV370:FB370),FB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FC370)+FC370>$AU24,$AU24-SUM($AV370:FC370),FC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FD370)+FD370>$AU24,$AU24-SUM($AV370:FD370),FD370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FE370)+FE370>$AU24,$AU24-SUM($AV370:FE370),FE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FF370)+FF370>$AU24,$AU24-SUM($AV370:FF370),FF370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FG370)+FG370>$AU24,$AU24-SUM($AV370:FG370),FG370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FH370)+FH370>$AU24,$AU24-SUM($AV370:FH370),FH370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FI370)+FI370>$AU24,$AU24-SUM($AV370:FI370),FI370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FJ370)+FJ370>$AU24,$AU24-SUM($AV370:FJ370),FJ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FK370)+FK370>$AU24,$AU24-SUM($AV370:FK370),FK370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FL370)+FL370>$AU24,$AU24-SUM($AV370:FL370),FL370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FM370)+FM370>$AU24,$AU24-SUM($AV370:FM370),FM370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FN370)+FN370>$AU24,$AU24-SUM($AV370:FN370),FN370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FO370)+FO370>$AU24,$AU24-SUM($AV370:FO370),FO370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FP370)+FP370>$AU24,$AU24-SUM($AV370:FP370),FP370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FQ370)+FQ370>$AU24,$AU24-SUM($AV370:FQ370),FQ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FR370)+FR370>$AU24,$AU24-SUM($AV370:FR370),FR370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FS370)+FS370>$AU24,$AU24-SUM($AV370:FS370),FS370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FT370)+FT370>$AU24,$AU24-SUM($AV370:FT370),FT370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FU370)+FU370>$AU24,$AU24-SUM($AV370:FU370),FU370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FV370)+FV370>$AU24,$AU24-SUM($AV370:FV370),FV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FW370)+FW370>$AU24,$AU24-SUM($AV370:FW370),FW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FX370)+FX370>$AU24,$AU24-SUM($AV370:FX370),FX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FY370)+FY370>$AU24,$AU24-SUM($AV370:FY370),FY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:FZ370)+FZ370>$AU24,$AU24-SUM($AV370:FZ370),FZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GA370)+GA370>$AU24,$AU24-SUM($AV370:GA370),GA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GB370)+GB370>$AU24,$AU24-SUM($AV370:GB370),GB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GC370)+GC370>$AU24,$AU24-SUM($AV370:GC370),GC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GD370)+GD370>$AU24,$AU24-SUM($AV370:GD370),GD370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GE370)+GE370>$AU24,$AU24-SUM($AV370:GE370),GE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GF370)+GF370>$AU24,$AU24-SUM($AV370:GF370),GF370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GG370)+GG370>$AU24,$AU24-SUM($AV370:GG370),GG370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GH370)+GH370>$AU24,$AU24-SUM($AV370:GH370),GH370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GI370)+GI370>$AU24,$AU24-SUM($AV370:GI370),GI370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GJ370)+GJ370>$AU24,$AU24-SUM($AV370:GJ370),GJ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GK370)+GK370>$AU24,$AU24-SUM($AV370:GK370),GK370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GL370)+GL370>$AU24,$AU24-SUM($AV370:GL370),GL370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GM370)+GM370>$AU24,$AU24-SUM($AV370:GM370),GM370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GN370)+GN370>$AU24,$AU24-SUM($AV370:GN370),GN370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GO370)+GO370>$AU24,$AU24-SUM($AV370:GO370),GO370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GP370)+GP370>$AU24,$AU24-SUM($AV370:GP370),GP370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GQ370)+GQ370>$AU24,$AU24-SUM($AV370:GQ370),GQ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GR370)+GR370>$AU24,$AU24-SUM($AV370:GR370),GR370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GS370)+GS370>$AU24,$AU24-SUM($AV370:GS370),GS370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GT370)+GT370>$AU24,$AU24-SUM($AV370:GT370),GT370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GU370)+GU370>$AU24,$AU24-SUM($AV370:GU370),GU370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GV370)+GV370>$AU24,$AU24-SUM($AV370:GV370),GV370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GW370)+GW370>$AU24,$AU24-SUM($AV370:GW370),GW370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GX370)+GX370>$AU24,$AU24-SUM($AV370:GX370),GX370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GY370)+GY370>$AU24,$AU24-SUM($AV370:GY370),GY370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:GZ370)+GZ370>$AU24,$AU24-SUM($AV370:GZ370),GZ370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:HA370)+HA370>$AU24,$AU24-SUM($AV370:HA370),HA370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:HB370)+HB370>$AU24,$AU24-SUM($AV370:HB370),HB370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:HC370)+HC370>$AU24,$AU24-SUM($AV370:HC370),HC370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:HD370)+HD370>$AU24,$AU24-SUM($AV370:HD370),HD370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:HE370)+HE370>$AU24,$AU24-SUM($AV370:HE370),HE370),0)","v":0},{"$f":"IF($AV370>0,IF(SUM($AV370:HF370)+HF370>$AU24,$AU24-SUM($AV370:HF370),HF370),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AV371>0,IF(SUM($AV371:AV371)+AV371>$AU25,$AU25-SUM($AV371:AV371),AV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:AW371)+AW371>$AU25,$AU25-SUM($AV371:AW371),AW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:AX371)+AX371>$AU25,$AU25-SUM($AV371:AX371),AX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:AY371)+AY371>$AU25,$AU25-SUM($AV371:AY371),AY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:AZ371)+AZ371>$AU25,$AU25-SUM($AV371:AZ371),AZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BA371)+BA371>$AU25,$AU25-SUM($AV371:BA371),BA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BB371)+BB371>$AU25,$AU25-SUM($AV371:BB371),BB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BC371)+BC371>$AU25,$AU25-SUM($AV371:BC371),BC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BD371)+BD371>$AU25,$AU25-SUM($AV371:BD371),BD371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BE371)+BE371>$AU25,$AU25-SUM($AV371:BE371),BE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BF371)+BF371>$AU25,$AU25-SUM($AV371:BF371),BF371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BG371)+BG371>$AU25,$AU25-SUM($AV371:BG371),BG371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BH371)+BH371>$AU25,$AU25-SUM($AV371:BH371),BH371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BI371)+BI371>$AU25,$AU25-SUM($AV371:BI371),BI371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BJ371)+BJ371>$AU25,$AU25-SUM($AV371:BJ371),BJ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BK371)+BK371>$AU25,$AU25-SUM($AV371:BK371),BK371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BL371)+BL371>$AU25,$AU25-SUM($AV371:BL371),BL371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BM371)+BM371>$AU25,$AU25-SUM($AV371:BM371),BM371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BN371)+BN371>$AU25,$AU25-SUM($AV371:BN371),BN371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BO371)+BO371>$AU25,$AU25-SUM($AV371:BO371),BO371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BP371)+BP371>$AU25,$AU25-SUM($AV371:BP371),BP371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BQ371)+BQ371>$AU25,$AU25-SUM($AV371:BQ371),BQ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BR371)+BR371>$AU25,$AU25-SUM($AV371:BR371),BR371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BS371)+BS371>$AU25,$AU25-SUM($AV371:BS371),BS371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BT371)+BT371>$AU25,$AU25-SUM($AV371:BT371),BT371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BU371)+BU371>$AU25,$AU25-SUM($AV371:BU371),BU371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BV371)+BV371>$AU25,$AU25-SUM($AV371:BV371),BV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BW371)+BW371>$AU25,$AU25-SUM($AV371:BW371),BW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BX371)+BX371>$AU25,$AU25-SUM($AV371:BX371),BX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BY371)+BY371>$AU25,$AU25-SUM($AV371:BY371),BY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:BZ371)+BZ371>$AU25,$AU25-SUM($AV371:BZ371),BZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CA371)+CA371>$AU25,$AU25-SUM($AV371:CA371),CA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CB371)+CB371>$AU25,$AU25-SUM($AV371:CB371),CB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CC371)+CC371>$AU25,$AU25-SUM($AV371:CC371),CC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CD371)+CD371>$AU25,$AU25-SUM($AV371:CD371),CD371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CE371)+CE371>$AU25,$AU25-SUM($AV371:CE371),CE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CF371)+CF371>$AU25,$AU25-SUM($AV371:CF371),CF371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CG371)+CG371>$AU25,$AU25-SUM($AV371:CG371),CG371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CH371)+CH371>$AU25,$AU25-SUM($AV371:CH371),CH371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CI371)+CI371>$AU25,$AU25-SUM($AV371:CI371),CI371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CJ371)+CJ371>$AU25,$AU25-SUM($AV371:CJ371),CJ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CK371)+CK371>$AU25,$AU25-SUM($AV371:CK371),CK371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CL371)+CL371>$AU25,$AU25-SUM($AV371:CL371),CL371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CM371)+CM371>$AU25,$AU25-SUM($AV371:CM371),CM371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CN371)+CN371>$AU25,$AU25-SUM($AV371:CN371),CN371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CO371)+CO371>$AU25,$AU25-SUM($AV371:CO371),CO371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CP371)+CP371>$AU25,$AU25-SUM($AV371:CP371),CP371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CQ371)+CQ371>$AU25,$AU25-SUM($AV371:CQ371),CQ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CR371)+CR371>$AU25,$AU25-SUM($AV371:CR371),CR371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CS371)+CS371>$AU25,$AU25-SUM($AV371:CS371),CS371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CT371)+CT371>$AU25,$AU25-SUM($AV371:CT371),CT371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CU371)+CU371>$AU25,$AU25-SUM($AV371:CU371),CU371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CV371)+CV371>$AU25,$AU25-SUM($AV371:CV371),CV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CW371)+CW371>$AU25,$AU25-SUM($AV371:CW371),CW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CX371)+CX371>$AU25,$AU25-SUM($AV371:CX371),CX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CY371)+CY371>$AU25,$AU25-SUM($AV371:CY371),CY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:CZ371)+CZ371>$AU25,$AU25-SUM($AV371:CZ371),CZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DA371)+DA371>$AU25,$AU25-SUM($AV371:DA371),DA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DB371)+DB371>$AU25,$AU25-SUM($AV371:DB371),DB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DC371)+DC371>$AU25,$AU25-SUM($AV371:DC371),DC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DD371)+DD371>$AU25,$AU25-SUM($AV371:DD371),DD371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DE371)+DE371>$AU25,$AU25-SUM($AV371:DE371),DE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DF371)+DF371>$AU25,$AU25-SUM($AV371:DF371),DF371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DG371)+DG371>$AU25,$AU25-SUM($AV371:DG371),DG371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DH371)+DH371>$AU25,$AU25-SUM($AV371:DH371),DH371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DI371)+DI371>$AU25,$AU25-SUM($AV371:DI371),DI371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DJ371)+DJ371>$AU25,$AU25-SUM($AV371:DJ371),DJ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DK371)+DK371>$AU25,$AU25-SUM($AV371:DK371),DK371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DL371)+DL371>$AU25,$AU25-SUM($AV371:DL371),DL371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DM371)+DM371>$AU25,$AU25-SUM($AV371:DM371),DM371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DN371)+DN371>$AU25,$AU25-SUM($AV371:DN371),DN371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DO371)+DO371>$AU25,$AU25-SUM($AV371:DO371),DO371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DP371)+DP371>$AU25,$AU25-SUM($AV371:DP371),DP371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DQ371)+DQ371>$AU25,$AU25-SUM($AV371:DQ371),DQ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DR371)+DR371>$AU25,$AU25-SUM($AV371:DR371),DR371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DS371)+DS371>$AU25,$AU25-SUM($AV371:DS371),DS371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DT371)+DT371>$AU25,$AU25-SUM($AV371:DT371),DT371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DU371)+DU371>$AU25,$AU25-SUM($AV371:DU371),DU371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DV371)+DV371>$AU25,$AU25-SUM($AV371:DV371),DV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DW371)+DW371>$AU25,$AU25-SUM($AV371:DW371),DW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DX371)+DX371>$AU25,$AU25-SUM($AV371:DX371),DX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DY371)+DY371>$AU25,$AU25-SUM($AV371:DY371),DY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:DZ371)+DZ371>$AU25,$AU25-SUM($AV371:DZ371),DZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EA371)+EA371>$AU25,$AU25-SUM($AV371:EA371),EA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EB371)+EB371>$AU25,$AU25-SUM($AV371:EB371),EB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EC371)+EC371>$AU25,$AU25-SUM($AV371:EC371),EC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:ED371)+ED371>$AU25,$AU25-SUM($AV371:ED371),ED371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EE371)+EE371>$AU25,$AU25-SUM($AV371:EE371),EE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EF371)+EF371>$AU25,$AU25-SUM($AV371:EF371),EF371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EG371)+EG371>$AU25,$AU25-SUM($AV371:EG371),EG371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EH371)+EH371>$AU25,$AU25-SUM($AV371:EH371),EH371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EI371)+EI371>$AU25,$AU25-SUM($AV371:EI371),EI371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EJ371)+EJ371>$AU25,$AU25-SUM($AV371:EJ371),EJ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EK371)+EK371>$AU25,$AU25-SUM($AV371:EK371),EK371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EL371)+EL371>$AU25,$AU25-SUM($AV371:EL371),EL371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EM371)+EM371>$AU25,$AU25-SUM($AV371:EM371),EM371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EN371)+EN371>$AU25,$AU25-SUM($AV371:EN371),EN371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EO371)+EO371>$AU25,$AU25-SUM($AV371:EO371),EO371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EP371)+EP371>$AU25,$AU25-SUM($AV371:EP371),EP371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EQ371)+EQ371>$AU25,$AU25-SUM($AV371:EQ371),EQ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:ER371)+ER371>$AU25,$AU25-SUM($AV371:ER371),ER371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:ES371)+ES371>$AU25,$AU25-SUM($AV371:ES371),ES371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:ET371)+ET371>$AU25,$AU25-SUM($AV371:ET371),ET371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EU371)+EU371>$AU25,$AU25-SUM($AV371:EU371),EU371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EV371)+EV371>$AU25,$AU25-SUM($AV371:EV371),EV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EW371)+EW371>$AU25,$AU25-SUM($AV371:EW371),EW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EX371)+EX371>$AU25,$AU25-SUM($AV371:EX371),EX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EY371)+EY371>$AU25,$AU25-SUM($AV371:EY371),EY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:EZ371)+EZ371>$AU25,$AU25-SUM($AV371:EZ371),EZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FA371)+FA371>$AU25,$AU25-SUM($AV371:FA371),FA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FB371)+FB371>$AU25,$AU25-SUM($AV371:FB371),FB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FC371)+FC371>$AU25,$AU25-SUM($AV371:FC371),FC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FD371)+FD371>$AU25,$AU25-SUM($AV371:FD371),FD371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FE371)+FE371>$AU25,$AU25-SUM($AV371:FE371),FE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FF371)+FF371>$AU25,$AU25-SUM($AV371:FF371),FF371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FG371)+FG371>$AU25,$AU25-SUM($AV371:FG371),FG371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FH371)+FH371>$AU25,$AU25-SUM($AV371:FH371),FH371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FI371)+FI371>$AU25,$AU25-SUM($AV371:FI371),FI371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FJ371)+FJ371>$AU25,$AU25-SUM($AV371:FJ371),FJ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FK371)+FK371>$AU25,$AU25-SUM($AV371:FK371),FK371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FL371)+FL371>$AU25,$AU25-SUM($AV371:FL371),FL371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FM371)+FM371>$AU25,$AU25-SUM($AV371:FM371),FM371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FN371)+FN371>$AU25,$AU25-SUM($AV371:FN371),FN371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FO371)+FO371>$AU25,$AU25-SUM($AV371:FO371),FO371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FP371)+FP371>$AU25,$AU25-SUM($AV371:FP371),FP371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FQ371)+FQ371>$AU25,$AU25-SUM($AV371:FQ371),FQ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FR371)+FR371>$AU25,$AU25-SUM($AV371:FR371),FR371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FS371)+FS371>$AU25,$AU25-SUM($AV371:FS371),FS371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FT371)+FT371>$AU25,$AU25-SUM($AV371:FT371),FT371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FU371)+FU371>$AU25,$AU25-SUM($AV371:FU371),FU371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FV371)+FV371>$AU25,$AU25-SUM($AV371:FV371),FV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FW371)+FW371>$AU25,$AU25-SUM($AV371:FW371),FW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FX371)+FX371>$AU25,$AU25-SUM($AV371:FX371),FX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FY371)+FY371>$AU25,$AU25-SUM($AV371:FY371),FY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:FZ371)+FZ371>$AU25,$AU25-SUM($AV371:FZ371),FZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GA371)+GA371>$AU25,$AU25-SUM($AV371:GA371),GA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GB371)+GB371>$AU25,$AU25-SUM($AV371:GB371),GB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GC371)+GC371>$AU25,$AU25-SUM($AV371:GC371),GC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GD371)+GD371>$AU25,$AU25-SUM($AV371:GD371),GD371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GE371)+GE371>$AU25,$AU25-SUM($AV371:GE371),GE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GF371)+GF371>$AU25,$AU25-SUM($AV371:GF371),GF371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GG371)+GG371>$AU25,$AU25-SUM($AV371:GG371),GG371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GH371)+GH371>$AU25,$AU25-SUM($AV371:GH371),GH371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GI371)+GI371>$AU25,$AU25-SUM($AV371:GI371),GI371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GJ371)+GJ371>$AU25,$AU25-SUM($AV371:GJ371),GJ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GK371)+GK371>$AU25,$AU25-SUM($AV371:GK371),GK371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GL371)+GL371>$AU25,$AU25-SUM($AV371:GL371),GL371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GM371)+GM371>$AU25,$AU25-SUM($AV371:GM371),GM371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GN371)+GN371>$AU25,$AU25-SUM($AV371:GN371),GN371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GO371)+GO371>$AU25,$AU25-SUM($AV371:GO371),GO371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GP371)+GP371>$AU25,$AU25-SUM($AV371:GP371),GP371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GQ371)+GQ371>$AU25,$AU25-SUM($AV371:GQ371),GQ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GR371)+GR371>$AU25,$AU25-SUM($AV371:GR371),GR371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GS371)+GS371>$AU25,$AU25-SUM($AV371:GS371),GS371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GT371)+GT371>$AU25,$AU25-SUM($AV371:GT371),GT371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GU371)+GU371>$AU25,$AU25-SUM($AV371:GU371),GU371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GV371)+GV371>$AU25,$AU25-SUM($AV371:GV371),GV371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GW371)+GW371>$AU25,$AU25-SUM($AV371:GW371),GW371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GX371)+GX371>$AU25,$AU25-SUM($AV371:GX371),GX371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GY371)+GY371>$AU25,$AU25-SUM($AV371:GY371),GY371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:GZ371)+GZ371>$AU25,$AU25-SUM($AV371:GZ371),GZ371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:HA371)+HA371>$AU25,$AU25-SUM($AV371:HA371),HA371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:HB371)+HB371>$AU25,$AU25-SUM($AV371:HB371),HB371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:HC371)+HC371>$AU25,$AU25-SUM($AV371:HC371),HC371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:HD371)+HD371>$AU25,$AU25-SUM($AV371:HD371),HD371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:HE371)+HE371>$AU25,$AU25-SUM($AV371:HE371),HE371),0)","v":0},{"$f":"IF($AV371>0,IF(SUM($AV371:HF371)+HF371>$AU25,$AU25-SUM($AV371:HF371),HF371),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12251573962499999,{"$f":"IF($AV372>0,IF(SUM($AV372:AV372)+AV372>$AU26,$AU26-SUM($AV372:AV372),AV372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:AW372)+AW372>$AU26,$AU26-SUM($AV372:AW372),AW372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:AX372)+AX372>$AU26,$AU26-SUM($AV372:AX372),AX372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:AY372)+AY372>$AU26,$AU26-SUM($AV372:AY372),AY372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:AZ372)+AZ372>$AU26,$AU26-SUM($AV372:AZ372),AZ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BA372)+BA372>$AU26,$AU26-SUM($AV372:BA372),BA372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BB372)+BB372>$AU26,$AU26-SUM($AV372:BB372),BB372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BC372)+BC372>$AU26,$AU26-SUM($AV372:BC372),BC372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BD372)+BD372>$AU26,$AU26-SUM($AV372:BD372),BD372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BE372)+BE372>$AU26,$AU26-SUM($AV372:BE372),BE372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BF372)+BF372>$AU26,$AU26-SUM($AV372:BF372),BF372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BG372)+BG372>$AU26,$AU26-SUM($AV372:BG372),BG372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BH372)+BH372>$AU26,$AU26-SUM($AV372:BH372),BH372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BI372)+BI372>$AU26,$AU26-SUM($AV372:BI372),BI372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BJ372)+BJ372>$AU26,$AU26-SUM($AV372:BJ372),BJ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BK372)+BK372>$AU26,$AU26-SUM($AV372:BK372),BK372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BL372)+BL372>$AU26,$AU26-SUM($AV372:BL372),BL372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BM372)+BM372>$AU26,$AU26-SUM($AV372:BM372),BM372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BN372)+BN372>$AU26,$AU26-SUM($AV372:BN372),BN372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BO372)+BO372>$AU26,$AU26-SUM($AV372:BO372),BO372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BP372)+BP372>$AU26,$AU26-SUM($AV372:BP372),BP372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BQ372)+BQ372>$AU26,$AU26-SUM($AV372:BQ372),BQ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BR372)+BR372>$AU26,$AU26-SUM($AV372:BR372),BR372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BS372)+BS372>$AU26,$AU26-SUM($AV372:BS372),BS372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BT372)+BT372>$AU26,$AU26-SUM($AV372:BT372),BT372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BU372)+BU372>$AU26,$AU26-SUM($AV372:BU372),BU372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BV372)+BV372>$AU26,$AU26-SUM($AV372:BV372),BV372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BW372)+BW372>$AU26,$AU26-SUM($AV372:BW372),BW372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BX372)+BX372>$AU26,$AU26-SUM($AV372:BX372),BX372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BY372)+BY372>$AU26,$AU26-SUM($AV372:BY372),BY372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:BZ372)+BZ372>$AU26,$AU26-SUM($AV372:BZ372),BZ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CA372)+CA372>$AU26,$AU26-SUM($AV372:CA372),CA372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CB372)+CB372>$AU26,$AU26-SUM($AV372:CB372),CB372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CC372)+CC372>$AU26,$AU26-SUM($AV372:CC372),CC372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CD372)+CD372>$AU26,$AU26-SUM($AV372:CD372),CD372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CE372)+CE372>$AU26,$AU26-SUM($AV372:CE372),CE372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CF372)+CF372>$AU26,$AU26-SUM($AV372:CF372),CF372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CG372)+CG372>$AU26,$AU26-SUM($AV372:CG372),CG372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CH372)+CH372>$AU26,$AU26-SUM($AV372:CH372),CH372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CI372)+CI372>$AU26,$AU26-SUM($AV372:CI372),CI372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CJ372)+CJ372>$AU26,$AU26-SUM($AV372:CJ372),CJ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CK372)+CK372>$AU26,$AU26-SUM($AV372:CK372),CK372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CL372)+CL372>$AU26,$AU26-SUM($AV372:CL372),CL372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CM372)+CM372>$AU26,$AU26-SUM($AV372:CM372),CM372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CN372)+CN372>$AU26,$AU26-SUM($AV372:CN372),CN372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CO372)+CO372>$AU26,$AU26-SUM($AV372:CO372),CO372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CP372)+CP372>$AU26,$AU26-SUM($AV372:CP372),CP372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CQ372)+CQ372>$AU26,$AU26-SUM($AV372:CQ372),CQ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CR372)+CR372>$AU26,$AU26-SUM($AV372:CR372),CR372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CS372)+CS372>$AU26,$AU26-SUM($AV372:CS372),CS372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CT372)+CT372>$AU26,$AU26-SUM($AV372:CT372),CT372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CU372)+CU372>$AU26,$AU26-SUM($AV372:CU372),CU372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CV372)+CV372>$AU26,$AU26-SUM($AV372:CV372),CV372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CW372)+CW372>$AU26,$AU26-SUM($AV372:CW372),CW372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CX372)+CX372>$AU26,$AU26-SUM($AV372:CX372),CX372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CY372)+CY372>$AU26,$AU26-SUM($AV372:CY372),CY372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:CZ372)+CZ372>$AU26,$AU26-SUM($AV372:CZ372),CZ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DA372)+DA372>$AU26,$AU26-SUM($AV372:DA372),DA372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DB372)+DB372>$AU26,$AU26-SUM($AV372:DB372),DB372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DC372)+DC372>$AU26,$AU26-SUM($AV372:DC372),DC372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DD372)+DD372>$AU26,$AU26-SUM($AV372:DD372),DD372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DE372)+DE372>$AU26,$AU26-SUM($AV372:DE372),DE372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DF372)+DF372>$AU26,$AU26-SUM($AV372:DF372),DF372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DG372)+DG372>$AU26,$AU26-SUM($AV372:DG372),DG372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DH372)+DH372>$AU26,$AU26-SUM($AV372:DH372),DH372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DI372)+DI372>$AU26,$AU26-SUM($AV372:DI372),DI372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DJ372)+DJ372>$AU26,$AU26-SUM($AV372:DJ372),DJ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DK372)+DK372>$AU26,$AU26-SUM($AV372:DK372),DK372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DL372)+DL372>$AU26,$AU26-SUM($AV372:DL372),DL372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DM372)+DM372>$AU26,$AU26-SUM($AV372:DM372),DM372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DN372)+DN372>$AU26,$AU26-SUM($AV372:DN372),DN372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DO372)+DO372>$AU26,$AU26-SUM($AV372:DO372),DO372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DP372)+DP372>$AU26,$AU26-SUM($AV372:DP372),DP372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DQ372)+DQ372>$AU26,$AU26-SUM($AV372:DQ372),DQ372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DR372)+DR372>$AU26,$AU26-SUM($AV372:DR372),DR372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DS372)+DS372>$AU26,$AU26-SUM($AV372:DS372),DS372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DT372)+DT372>$AU26,$AU26-SUM($AV372:DT372),DT372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DU372)+DU372>$AU26,$AU26-SUM($AV372:DU372),DU372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DV372)+DV372>$AU26,$AU26-SUM($AV372:DV372),DV372),0)","v":0.12251573962499999},{"$f":"IF($AV372>0,IF(SUM($AV372:DW372)+DW372>$AU26,$AU26-SUM($AV372:DW372),DW372),0)","v":1.7763568394002505E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:DX372)+DX372>$AU26,$AU26-SUM($AV372:DX372),DX372),0)","v":1.7763568394002505E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:DY372)+DY372>$AU26,$AU26-SUM($AV372:DY372),DY372),0)","v":1.7763568394002505E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:DZ372)+DZ372>$AU26,$AU26-SUM($AV372:DZ372),DZ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EA372)+EA372>$AU26,$AU26-SUM($AV372:EA372),EA372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EB372)+EB372>$AU26,$AU26-SUM($AV372:EB372),EB372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EC372)+EC372>$AU26,$AU26-SUM($AV372:EC372),EC372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:ED372)+ED372>$AU26,$AU26-SUM($AV372:ED372),ED372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EE372)+EE372>$AU26,$AU26-SUM($AV372:EE372),EE372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EF372)+EF372>$AU26,$AU26-SUM($AV372:EF372),EF372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EG372)+EG372>$AU26,$AU26-SUM($AV372:EG372),EG372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EH372)+EH372>$AU26,$AU26-SUM($AV372:EH372),EH372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EI372)+EI372>$AU26,$AU26-SUM($AV372:EI372),EI372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EJ372)+EJ372>$AU26,$AU26-SUM($AV372:EJ372),EJ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EK372)+EK372>$AU26,$AU26-SUM($AV372:EK372),EK372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EL372)+EL372>$AU26,$AU26-SUM($AV372:EL372),EL372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EM372)+EM372>$AU26,$AU26-SUM($AV372:EM372),EM372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EN372)+EN372>$AU26,$AU26-SUM($AV372:EN372),EN372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EO372)+EO372>$AU26,$AU26-SUM($AV372:EO372),EO372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EP372)+EP372>$AU26,$AU26-SUM($AV372:EP372),EP372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EQ372)+EQ372>$AU26,$AU26-SUM($AV372:EQ372),EQ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:ER372)+ER372>$AU26,$AU26-SUM($AV372:ER372),ER372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:ES372)+ES372>$AU26,$AU26-SUM($AV372:ES372),ES372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:ET372)+ET372>$AU26,$AU26-SUM($AV372:ET372),ET372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EU372)+EU372>$AU26,$AU26-SUM($AV372:EU372),EU372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EV372)+EV372>$AU26,$AU26-SUM($AV372:EV372),EV372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EW372)+EW372>$AU26,$AU26-SUM($AV372:EW372),EW372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EX372)+EX372>$AU26,$AU26-SUM($AV372:EX372),EX372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EY372)+EY372>$AU26,$AU26-SUM($AV372:EY372),EY372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:EZ372)+EZ372>$AU26,$AU26-SUM($AV372:EZ372),EZ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FA372)+FA372>$AU26,$AU26-SUM($AV372:FA372),FA372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FB372)+FB372>$AU26,$AU26-SUM($AV372:FB372),FB372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FC372)+FC372>$AU26,$AU26-SUM($AV372:FC372),FC372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FD372)+FD372>$AU26,$AU26-SUM($AV372:FD372),FD372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FE372)+FE372>$AU26,$AU26-SUM($AV372:FE372),FE372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FF372)+FF372>$AU26,$AU26-SUM($AV372:FF372),FF372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FG372)+FG372>$AU26,$AU26-SUM($AV372:FG372),FG372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FH372)+FH372>$AU26,$AU26-SUM($AV372:FH372),FH372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FI372)+FI372>$AU26,$AU26-SUM($AV372:FI372),FI372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FJ372)+FJ372>$AU26,$AU26-SUM($AV372:FJ372),FJ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FK372)+FK372>$AU26,$AU26-SUM($AV372:FK372),FK372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FL372)+FL372>$AU26,$AU26-SUM($AV372:FL372),FL372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FM372)+FM372>$AU26,$AU26-SUM($AV372:FM372),FM372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FN372)+FN372>$AU26,$AU26-SUM($AV372:FN372),FN372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FO372)+FO372>$AU26,$AU26-SUM($AV372:FO372),FO372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FP372)+FP372>$AU26,$AU26-SUM($AV372:FP372),FP372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FQ372)+FQ372>$AU26,$AU26-SUM($AV372:FQ372),FQ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FR372)+FR372>$AU26,$AU26-SUM($AV372:FR372),FR372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FS372)+FS372>$AU26,$AU26-SUM($AV372:FS372),FS372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FT372)+FT372>$AU26,$AU26-SUM($AV372:FT372),FT372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FU372)+FU372>$AU26,$AU26-SUM($AV372:FU372),FU372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FV372)+FV372>$AU26,$AU26-SUM($AV372:FV372),FV372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FW372)+FW372>$AU26,$AU26-SUM($AV372:FW372),FW372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FX372)+FX372>$AU26,$AU26-SUM($AV372:FX372),FX372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FY372)+FY372>$AU26,$AU26-SUM($AV372:FY372),FY372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:FZ372)+FZ372>$AU26,$AU26-SUM($AV372:FZ372),FZ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GA372)+GA372>$AU26,$AU26-SUM($AV372:GA372),GA372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GB372)+GB372>$AU26,$AU26-SUM($AV372:GB372),GB372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GC372)+GC372>$AU26,$AU26-SUM($AV372:GC372),GC372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GD372)+GD372>$AU26,$AU26-SUM($AV372:GD372),GD372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GE372)+GE372>$AU26,$AU26-SUM($AV372:GE372),GE372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GF372)+GF372>$AU26,$AU26-SUM($AV372:GF372),GF372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GG372)+GG372>$AU26,$AU26-SUM($AV372:GG372),GG372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GH372)+GH372>$AU26,$AU26-SUM($AV372:GH372),GH372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GI372)+GI372>$AU26,$AU26-SUM($AV372:GI372),GI372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GJ372)+GJ372>$AU26,$AU26-SUM($AV372:GJ372),GJ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GK372)+GK372>$AU26,$AU26-SUM($AV372:GK372),GK372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GL372)+GL372>$AU26,$AU26-SUM($AV372:GL372),GL372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GM372)+GM372>$AU26,$AU26-SUM($AV372:GM372),GM372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GN372)+GN372>$AU26,$AU26-SUM($AV372:GN372),GN372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GO372)+GO372>$AU26,$AU26-SUM($AV372:GO372),GO372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GP372)+GP372>$AU26,$AU26-SUM($AV372:GP372),GP372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GQ372)+GQ372>$AU26,$AU26-SUM($AV372:GQ372),GQ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GR372)+GR372>$AU26,$AU26-SUM($AV372:GR372),GR372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GS372)+GS372>$AU26,$AU26-SUM($AV372:GS372),GS372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GT372)+GT372>$AU26,$AU26-SUM($AV372:GT372),GT372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GU372)+GU372>$AU26,$AU26-SUM($AV372:GU372),GU372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GV372)+GV372>$AU26,$AU26-SUM($AV372:GV372),GV372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GW372)+GW372>$AU26,$AU26-SUM($AV372:GW372),GW372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GX372)+GX372>$AU26,$AU26-SUM($AV372:GX372),GX372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GY372)+GY372>$AU26,$AU26-SUM($AV372:GY372),GY372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:GZ372)+GZ372>$AU26,$AU26-SUM($AV372:GZ372),GZ372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:HA372)+HA372>$AU26,$AU26-SUM($AV372:HA372),HA372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:HB372)+HB372>$AU26,$AU26-SUM($AV372:HB372),HB372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:HC372)+HC372>$AU26,$AU26-SUM($AV372:HC372),HC372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:HD372)+HD372>$AU26,$AU26-SUM($AV372:HD372),HD372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:HE372)+HE372>$AU26,$AU26-SUM($AV372:HE372),HE372),0)","v":-3.5527136788005009E-15},{"$f":"IF($AV372>0,IF(SUM($AV372:HF372)+HF372>$AU26,$AU26-SUM($AV372:HF372),HF372),0)","v":-3.5527136788005009E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6886712499999999E-4,{"$f":"IF($AV373>0,IF(SUM($AV373:AV373)+AV373>$AU27,$AU27-SUM($AV373:AV373),AV373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:AW373)+AW373>$AU27,$AU27-SUM($AV373:AW373),AW373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:AX373)+AX373>$AU27,$AU27-SUM($AV373:AX373),AX373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:AY373)+AY373>$AU27,$AU27-SUM($AV373:AY373),AY373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:AZ373)+AZ373>$AU27,$AU27-SUM($AV373:AZ373),AZ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BA373)+BA373>$AU27,$AU27-SUM($AV373:BA373),BA373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BB373)+BB373>$AU27,$AU27-SUM($AV373:BB373),BB373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BC373)+BC373>$AU27,$AU27-SUM($AV373:BC373),BC373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BD373)+BD373>$AU27,$AU27-SUM($AV373:BD373),BD373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BE373)+BE373>$AU27,$AU27-SUM($AV373:BE373),BE373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BF373)+BF373>$AU27,$AU27-SUM($AV373:BF373),BF373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BG373)+BG373>$AU27,$AU27-SUM($AV373:BG373),BG373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BH373)+BH373>$AU27,$AU27-SUM($AV373:BH373),BH373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BI373)+BI373>$AU27,$AU27-SUM($AV373:BI373),BI373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BJ373)+BJ373>$AU27,$AU27-SUM($AV373:BJ373),BJ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BK373)+BK373>$AU27,$AU27-SUM($AV373:BK373),BK373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BL373)+BL373>$AU27,$AU27-SUM($AV373:BL373),BL373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BM373)+BM373>$AU27,$AU27-SUM($AV373:BM373),BM373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BN373)+BN373>$AU27,$AU27-SUM($AV373:BN373),BN373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BO373)+BO373>$AU27,$AU27-SUM($AV373:BO373),BO373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BP373)+BP373>$AU27,$AU27-SUM($AV373:BP373),BP373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BQ373)+BQ373>$AU27,$AU27-SUM($AV373:BQ373),BQ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BR373)+BR373>$AU27,$AU27-SUM($AV373:BR373),BR373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BS373)+BS373>$AU27,$AU27-SUM($AV373:BS373),BS373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BT373)+BT373>$AU27,$AU27-SUM($AV373:BT373),BT373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BU373)+BU373>$AU27,$AU27-SUM($AV373:BU373),BU373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BV373)+BV373>$AU27,$AU27-SUM($AV373:BV373),BV373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BW373)+BW373>$AU27,$AU27-SUM($AV373:BW373),BW373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BX373)+BX373>$AU27,$AU27-SUM($AV373:BX373),BX373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BY373)+BY373>$AU27,$AU27-SUM($AV373:BY373),BY373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:BZ373)+BZ373>$AU27,$AU27-SUM($AV373:BZ373),BZ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CA373)+CA373>$AU27,$AU27-SUM($AV373:CA373),CA373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CB373)+CB373>$AU27,$AU27-SUM($AV373:CB373),CB373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CC373)+CC373>$AU27,$AU27-SUM($AV373:CC373),CC373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CD373)+CD373>$AU27,$AU27-SUM($AV373:CD373),CD373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CE373)+CE373>$AU27,$AU27-SUM($AV373:CE373),CE373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CF373)+CF373>$AU27,$AU27-SUM($AV373:CF373),CF373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CG373)+CG373>$AU27,$AU27-SUM($AV373:CG373),CG373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CH373)+CH373>$AU27,$AU27-SUM($AV373:CH373),CH373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CI373)+CI373>$AU27,$AU27-SUM($AV373:CI373),CI373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CJ373)+CJ373>$AU27,$AU27-SUM($AV373:CJ373),CJ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CK373)+CK373>$AU27,$AU27-SUM($AV373:CK373),CK373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CL373)+CL373>$AU27,$AU27-SUM($AV373:CL373),CL373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CM373)+CM373>$AU27,$AU27-SUM($AV373:CM373),CM373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CN373)+CN373>$AU27,$AU27-SUM($AV373:CN373),CN373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CO373)+CO373>$AU27,$AU27-SUM($AV373:CO373),CO373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CP373)+CP373>$AU27,$AU27-SUM($AV373:CP373),CP373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CQ373)+CQ373>$AU27,$AU27-SUM($AV373:CQ373),CQ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CR373)+CR373>$AU27,$AU27-SUM($AV373:CR373),CR373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CS373)+CS373>$AU27,$AU27-SUM($AV373:CS373),CS373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CT373)+CT373>$AU27,$AU27-SUM($AV373:CT373),CT373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CU373)+CU373>$AU27,$AU27-SUM($AV373:CU373),CU373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CV373)+CV373>$AU27,$AU27-SUM($AV373:CV373),CV373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CW373)+CW373>$AU27,$AU27-SUM($AV373:CW373),CW373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CX373)+CX373>$AU27,$AU27-SUM($AV373:CX373),CX373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CY373)+CY373>$AU27,$AU27-SUM($AV373:CY373),CY373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:CZ373)+CZ373>$AU27,$AU27-SUM($AV373:CZ373),CZ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DA373)+DA373>$AU27,$AU27-SUM($AV373:DA373),DA373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DB373)+DB373>$AU27,$AU27-SUM($AV373:DB373),DB373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DC373)+DC373>$AU27,$AU27-SUM($AV373:DC373),DC373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DD373)+DD373>$AU27,$AU27-SUM($AV373:DD373),DD373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DE373)+DE373>$AU27,$AU27-SUM($AV373:DE373),DE373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DF373)+DF373>$AU27,$AU27-SUM($AV373:DF373),DF373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DG373)+DG373>$AU27,$AU27-SUM($AV373:DG373),DG373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DH373)+DH373>$AU27,$AU27-SUM($AV373:DH373),DH373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DI373)+DI373>$AU27,$AU27-SUM($AV373:DI373),DI373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DJ373)+DJ373>$AU27,$AU27-SUM($AV373:DJ373),DJ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DK373)+DK373>$AU27,$AU27-SUM($AV373:DK373),DK373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DL373)+DL373>$AU27,$AU27-SUM($AV373:DL373),DL373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DM373)+DM373>$AU27,$AU27-SUM($AV373:DM373),DM373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DN373)+DN373>$AU27,$AU27-SUM($AV373:DN373),DN373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DO373)+DO373>$AU27,$AU27-SUM($AV373:DO373),DO373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DP373)+DP373>$AU27,$AU27-SUM($AV373:DP373),DP373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DQ373)+DQ373>$AU27,$AU27-SUM($AV373:DQ373),DQ373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DR373)+DR373>$AU27,$AU27-SUM($AV373:DR373),DR373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DS373)+DS373>$AU27,$AU27-SUM($AV373:DS373),DS373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DT373)+DT373>$AU27,$AU27-SUM($AV373:DT373),DT373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DU373)+DU373>$AU27,$AU27-SUM($AV373:DU373),DU373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DV373)+DV373>$AU27,$AU27-SUM($AV373:DV373),DV373),0)","v":8.6886712499999999E-4},{"$f":"IF($AV373>0,IF(SUM($AV373:DW373)+DW373>$AU27,$AU27-SUM($AV373:DW373),DW373),0)","v":1.3877787807814457E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:DX373)+DX373>$AU27,$AU27-SUM($AV373:DX373),DX373),0)","v":1.3877787807814457E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:DY373)+DY373>$AU27,$AU27-SUM($AV373:DY373),DY373),0)","v":1.3877787807814457E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:DZ373)+DZ373>$AU27,$AU27-SUM($AV373:DZ373),DZ373),0)","v":1.3877787807814457E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EA373)+EA373>$AU27,$AU27-SUM($AV373:EA373),EA373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EB373)+EB373>$AU27,$AU27-SUM($AV373:EB373),EB373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EC373)+EC373>$AU27,$AU27-SUM($AV373:EC373),EC373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:ED373)+ED373>$AU27,$AU27-SUM($AV373:ED373),ED373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EE373)+EE373>$AU27,$AU27-SUM($AV373:EE373),EE373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EF373)+EF373>$AU27,$AU27-SUM($AV373:EF373),EF373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EG373)+EG373>$AU27,$AU27-SUM($AV373:EG373),EG373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EH373)+EH373>$AU27,$AU27-SUM($AV373:EH373),EH373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EI373)+EI373>$AU27,$AU27-SUM($AV373:EI373),EI373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EJ373)+EJ373>$AU27,$AU27-SUM($AV373:EJ373),EJ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EK373)+EK373>$AU27,$AU27-SUM($AV373:EK373),EK373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EL373)+EL373>$AU27,$AU27-SUM($AV373:EL373),EL373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EM373)+EM373>$AU27,$AU27-SUM($AV373:EM373),EM373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EN373)+EN373>$AU27,$AU27-SUM($AV373:EN373),EN373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EO373)+EO373>$AU27,$AU27-SUM($AV373:EO373),EO373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EP373)+EP373>$AU27,$AU27-SUM($AV373:EP373),EP373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EQ373)+EQ373>$AU27,$AU27-SUM($AV373:EQ373),EQ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:ER373)+ER373>$AU27,$AU27-SUM($AV373:ER373),ER373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:ES373)+ES373>$AU27,$AU27-SUM($AV373:ES373),ES373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:ET373)+ET373>$AU27,$AU27-SUM($AV373:ET373),ET373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EU373)+EU373>$AU27,$AU27-SUM($AV373:EU373),EU373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EV373)+EV373>$AU27,$AU27-SUM($AV373:EV373),EV373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EW373)+EW373>$AU27,$AU27-SUM($AV373:EW373),EW373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EX373)+EX373>$AU27,$AU27-SUM($AV373:EX373),EX373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EY373)+EY373>$AU27,$AU27-SUM($AV373:EY373),EY373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:EZ373)+EZ373>$AU27,$AU27-SUM($AV373:EZ373),EZ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FA373)+FA373>$AU27,$AU27-SUM($AV373:FA373),FA373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FB373)+FB373>$AU27,$AU27-SUM($AV373:FB373),FB373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FC373)+FC373>$AU27,$AU27-SUM($AV373:FC373),FC373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FD373)+FD373>$AU27,$AU27-SUM($AV373:FD373),FD373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FE373)+FE373>$AU27,$AU27-SUM($AV373:FE373),FE373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FF373)+FF373>$AU27,$AU27-SUM($AV373:FF373),FF373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FG373)+FG373>$AU27,$AU27-SUM($AV373:FG373),FG373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FH373)+FH373>$AU27,$AU27-SUM($AV373:FH373),FH373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FI373)+FI373>$AU27,$AU27-SUM($AV373:FI373),FI373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FJ373)+FJ373>$AU27,$AU27-SUM($AV373:FJ373),FJ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FK373)+FK373>$AU27,$AU27-SUM($AV373:FK373),FK373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FL373)+FL373>$AU27,$AU27-SUM($AV373:FL373),FL373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FM373)+FM373>$AU27,$AU27-SUM($AV373:FM373),FM373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FN373)+FN373>$AU27,$AU27-SUM($AV373:FN373),FN373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FO373)+FO373>$AU27,$AU27-SUM($AV373:FO373),FO373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FP373)+FP373>$AU27,$AU27-SUM($AV373:FP373),FP373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FQ373)+FQ373>$AU27,$AU27-SUM($AV373:FQ373),FQ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FR373)+FR373>$AU27,$AU27-SUM($AV373:FR373),FR373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FS373)+FS373>$AU27,$AU27-SUM($AV373:FS373),FS373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FT373)+FT373>$AU27,$AU27-SUM($AV373:FT373),FT373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FU373)+FU373>$AU27,$AU27-SUM($AV373:FU373),FU373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FV373)+FV373>$AU27,$AU27-SUM($AV373:FV373),FV373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FW373)+FW373>$AU27,$AU27-SUM($AV373:FW373),FW373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FX373)+FX373>$AU27,$AU27-SUM($AV373:FX373),FX373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FY373)+FY373>$AU27,$AU27-SUM($AV373:FY373),FY373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:FZ373)+FZ373>$AU27,$AU27-SUM($AV373:FZ373),FZ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GA373)+GA373>$AU27,$AU27-SUM($AV373:GA373),GA373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GB373)+GB373>$AU27,$AU27-SUM($AV373:GB373),GB373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GC373)+GC373>$AU27,$AU27-SUM($AV373:GC373),GC373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GD373)+GD373>$AU27,$AU27-SUM($AV373:GD373),GD373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GE373)+GE373>$AU27,$AU27-SUM($AV373:GE373),GE373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GF373)+GF373>$AU27,$AU27-SUM($AV373:GF373),GF373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GG373)+GG373>$AU27,$AU27-SUM($AV373:GG373),GG373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GH373)+GH373>$AU27,$AU27-SUM($AV373:GH373),GH373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GI373)+GI373>$AU27,$AU27-SUM($AV373:GI373),GI373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GJ373)+GJ373>$AU27,$AU27-SUM($AV373:GJ373),GJ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GK373)+GK373>$AU27,$AU27-SUM($AV373:GK373),GK373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GL373)+GL373>$AU27,$AU27-SUM($AV373:GL373),GL373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GM373)+GM373>$AU27,$AU27-SUM($AV373:GM373),GM373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GN373)+GN373>$AU27,$AU27-SUM($AV373:GN373),GN373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GO373)+GO373>$AU27,$AU27-SUM($AV373:GO373),GO373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GP373)+GP373>$AU27,$AU27-SUM($AV373:GP373),GP373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GQ373)+GQ373>$AU27,$AU27-SUM($AV373:GQ373),GQ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GR373)+GR373>$AU27,$AU27-SUM($AV373:GR373),GR373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GS373)+GS373>$AU27,$AU27-SUM($AV373:GS373),GS373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GT373)+GT373>$AU27,$AU27-SUM($AV373:GT373),GT373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GU373)+GU373>$AU27,$AU27-SUM($AV373:GU373),GU373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GV373)+GV373>$AU27,$AU27-SUM($AV373:GV373),GV373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GW373)+GW373>$AU27,$AU27-SUM($AV373:GW373),GW373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GX373)+GX373>$AU27,$AU27-SUM($AV373:GX373),GX373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GY373)+GY373>$AU27,$AU27-SUM($AV373:GY373),GY373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:GZ373)+GZ373>$AU27,$AU27-SUM($AV373:GZ373),GZ373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:HA373)+HA373>$AU27,$AU27-SUM($AV373:HA373),HA373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:HB373)+HB373>$AU27,$AU27-SUM($AV373:HB373),HB373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:HC373)+HC373>$AU27,$AU27-SUM($AV373:HC373),HC373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:HD373)+HD373>$AU27,$AU27-SUM($AV373:HD373),HD373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:HE373)+HE373>$AU27,$AU27-SUM($AV373:HE373),HE373),0)","v":-4.163336342344337E-17},{"$f":"IF($AV373>0,IF(SUM($AV373:HF373)+HF373>$AU27,$AU27-SUM($AV373:HF373),HF373),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7346817499999997E-3,{"$f":"IF($AV374>0,IF(SUM($AV374:AV374)+AV374>$AU28,$AU28-SUM($AV374:AV374),AV374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:AW374)+AW374>$AU28,$AU28-SUM($AV374:AW374),AW374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:AX374)+AX374>$AU28,$AU28-SUM($AV374:AX374),AX374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:AY374)+AY374>$AU28,$AU28-SUM($AV374:AY374),AY374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:AZ374)+AZ374>$AU28,$AU28-SUM($AV374:AZ374),AZ374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BA374)+BA374>$AU28,$AU28-SUM($AV374:BA374),BA374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BB374)+BB374>$AU28,$AU28-SUM($AV374:BB374),BB374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BC374)+BC374>$AU28,$AU28-SUM($AV374:BC374),BC374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BD374)+BD374>$AU28,$AU28-SUM($AV374:BD374),BD374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BE374)+BE374>$AU28,$AU28-SUM($AV374:BE374),BE374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BF374)+BF374>$AU28,$AU28-SUM($AV374:BF374),BF374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BG374)+BG374>$AU28,$AU28-SUM($AV374:BG374),BG374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BH374)+BH374>$AU28,$AU28-SUM($AV374:BH374),BH374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BI374)+BI374>$AU28,$AU28-SUM($AV374:BI374),BI374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BJ374)+BJ374>$AU28,$AU28-SUM($AV374:BJ374),BJ374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BK374)+BK374>$AU28,$AU28-SUM($AV374:BK374),BK374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BL374)+BL374>$AU28,$AU28-SUM($AV374:BL374),BL374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BM374)+BM374>$AU28,$AU28-SUM($AV374:BM374),BM374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BN374)+BN374>$AU28,$AU28-SUM($AV374:BN374),BN374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BO374)+BO374>$AU28,$AU28-SUM($AV374:BO374),BO374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BP374)+BP374>$AU28,$AU28-SUM($AV374:BP374),BP374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BQ374)+BQ374>$AU28,$AU28-SUM($AV374:BQ374),BQ374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BR374)+BR374>$AU28,$AU28-SUM($AV374:BR374),BR374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BS374)+BS374>$AU28,$AU28-SUM($AV374:BS374),BS374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BT374)+BT374>$AU28,$AU28-SUM($AV374:BT374),BT374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BU374)+BU374>$AU28,$AU28-SUM($AV374:BU374),BU374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BV374)+BV374>$AU28,$AU28-SUM($AV374:BV374),BV374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BW374)+BW374>$AU28,$AU28-SUM($AV374:BW374),BW374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BX374)+BX374>$AU28,$AU28-SUM($AV374:BX374),BX374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BY374)+BY374>$AU28,$AU28-SUM($AV374:BY374),BY374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:BZ374)+BZ374>$AU28,$AU28-SUM($AV374:BZ374),BZ374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CA374)+CA374>$AU28,$AU28-SUM($AV374:CA374),CA374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CB374)+CB374>$AU28,$AU28-SUM($AV374:CB374),CB374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CC374)+CC374>$AU28,$AU28-SUM($AV374:CC374),CC374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CD374)+CD374>$AU28,$AU28-SUM($AV374:CD374),CD374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CE374)+CE374>$AU28,$AU28-SUM($AV374:CE374),CE374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CF374)+CF374>$AU28,$AU28-SUM($AV374:CF374),CF374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CG374)+CG374>$AU28,$AU28-SUM($AV374:CG374),CG374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CH374)+CH374>$AU28,$AU28-SUM($AV374:CH374),CH374),0)","v":1.7346817499999997E-3},{"$f":"IF($AV374>0,IF(SUM($AV374:CI374)+CI374>$AU28,$AU28-SUM($AV374:CI374),CI374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CJ374)+CJ374>$AU28,$AU28-SUM($AV374:CJ374),CJ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CK374)+CK374>$AU28,$AU28-SUM($AV374:CK374),CK374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CL374)+CL374>$AU28,$AU28-SUM($AV374:CL374),CL374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CM374)+CM374>$AU28,$AU28-SUM($AV374:CM374),CM374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CN374)+CN374>$AU28,$AU28-SUM($AV374:CN374),CN374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CO374)+CO374>$AU28,$AU28-SUM($AV374:CO374),CO374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CP374)+CP374>$AU28,$AU28-SUM($AV374:CP374),CP374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CQ374)+CQ374>$AU28,$AU28-SUM($AV374:CQ374),CQ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CR374)+CR374>$AU28,$AU28-SUM($AV374:CR374),CR374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CS374)+CS374>$AU28,$AU28-SUM($AV374:CS374),CS374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CT374)+CT374>$AU28,$AU28-SUM($AV374:CT374),CT374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CU374)+CU374>$AU28,$AU28-SUM($AV374:CU374),CU374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CV374)+CV374>$AU28,$AU28-SUM($AV374:CV374),CV374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CW374)+CW374>$AU28,$AU28-SUM($AV374:CW374),CW374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CX374)+CX374>$AU28,$AU28-SUM($AV374:CX374),CX374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CY374)+CY374>$AU28,$AU28-SUM($AV374:CY374),CY374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:CZ374)+CZ374>$AU28,$AU28-SUM($AV374:CZ374),CZ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DA374)+DA374>$AU28,$AU28-SUM($AV374:DA374),DA374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DB374)+DB374>$AU28,$AU28-SUM($AV374:DB374),DB374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DC374)+DC374>$AU28,$AU28-SUM($AV374:DC374),DC374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DD374)+DD374>$AU28,$AU28-SUM($AV374:DD374),DD374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DE374)+DE374>$AU28,$AU28-SUM($AV374:DE374),DE374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DF374)+DF374>$AU28,$AU28-SUM($AV374:DF374),DF374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DG374)+DG374>$AU28,$AU28-SUM($AV374:DG374),DG374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DH374)+DH374>$AU28,$AU28-SUM($AV374:DH374),DH374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DI374)+DI374>$AU28,$AU28-SUM($AV374:DI374),DI374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DJ374)+DJ374>$AU28,$AU28-SUM($AV374:DJ374),DJ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DK374)+DK374>$AU28,$AU28-SUM($AV374:DK374),DK374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DL374)+DL374>$AU28,$AU28-SUM($AV374:DL374),DL374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DM374)+DM374>$AU28,$AU28-SUM($AV374:DM374),DM374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DN374)+DN374>$AU28,$AU28-SUM($AV374:DN374),DN374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DO374)+DO374>$AU28,$AU28-SUM($AV374:DO374),DO374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DP374)+DP374>$AU28,$AU28-SUM($AV374:DP374),DP374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DQ374)+DQ374>$AU28,$AU28-SUM($AV374:DQ374),DQ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DR374)+DR374>$AU28,$AU28-SUM($AV374:DR374),DR374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DS374)+DS374>$AU28,$AU28-SUM($AV374:DS374),DS374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DT374)+DT374>$AU28,$AU28-SUM($AV374:DT374),DT374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DU374)+DU374>$AU28,$AU28-SUM($AV374:DU374),DU374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DV374)+DV374>$AU28,$AU28-SUM($AV374:DV374),DV374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DW374)+DW374>$AU28,$AU28-SUM($AV374:DW374),DW374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DX374)+DX374>$AU28,$AU28-SUM($AV374:DX374),DX374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DY374)+DY374>$AU28,$AU28-SUM($AV374:DY374),DY374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:DZ374)+DZ374>$AU28,$AU28-SUM($AV374:DZ374),DZ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EA374)+EA374>$AU28,$AU28-SUM($AV374:EA374),EA374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EB374)+EB374>$AU28,$AU28-SUM($AV374:EB374),EB374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EC374)+EC374>$AU28,$AU28-SUM($AV374:EC374),EC374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:ED374)+ED374>$AU28,$AU28-SUM($AV374:ED374),ED374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EE374)+EE374>$AU28,$AU28-SUM($AV374:EE374),EE374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EF374)+EF374>$AU28,$AU28-SUM($AV374:EF374),EF374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EG374)+EG374>$AU28,$AU28-SUM($AV374:EG374),EG374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EH374)+EH374>$AU28,$AU28-SUM($AV374:EH374),EH374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EI374)+EI374>$AU28,$AU28-SUM($AV374:EI374),EI374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EJ374)+EJ374>$AU28,$AU28-SUM($AV374:EJ374),EJ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EK374)+EK374>$AU28,$AU28-SUM($AV374:EK374),EK374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EL374)+EL374>$AU28,$AU28-SUM($AV374:EL374),EL374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EM374)+EM374>$AU28,$AU28-SUM($AV374:EM374),EM374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EN374)+EN374>$AU28,$AU28-SUM($AV374:EN374),EN374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EO374)+EO374>$AU28,$AU28-SUM($AV374:EO374),EO374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EP374)+EP374>$AU28,$AU28-SUM($AV374:EP374),EP374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EQ374)+EQ374>$AU28,$AU28-SUM($AV374:EQ374),EQ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:ER374)+ER374>$AU28,$AU28-SUM($AV374:ER374),ER374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:ES374)+ES374>$AU28,$AU28-SUM($AV374:ES374),ES374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:ET374)+ET374>$AU28,$AU28-SUM($AV374:ET374),ET374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EU374)+EU374>$AU28,$AU28-SUM($AV374:EU374),EU374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EV374)+EV374>$AU28,$AU28-SUM($AV374:EV374),EV374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EW374)+EW374>$AU28,$AU28-SUM($AV374:EW374),EW374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EX374)+EX374>$AU28,$AU28-SUM($AV374:EX374),EX374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EY374)+EY374>$AU28,$AU28-SUM($AV374:EY374),EY374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:EZ374)+EZ374>$AU28,$AU28-SUM($AV374:EZ374),EZ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FA374)+FA374>$AU28,$AU28-SUM($AV374:FA374),FA374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FB374)+FB374>$AU28,$AU28-SUM($AV374:FB374),FB374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FC374)+FC374>$AU28,$AU28-SUM($AV374:FC374),FC374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FD374)+FD374>$AU28,$AU28-SUM($AV374:FD374),FD374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FE374)+FE374>$AU28,$AU28-SUM($AV374:FE374),FE374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FF374)+FF374>$AU28,$AU28-SUM($AV374:FF374),FF374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FG374)+FG374>$AU28,$AU28-SUM($AV374:FG374),FG374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FH374)+FH374>$AU28,$AU28-SUM($AV374:FH374),FH374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FI374)+FI374>$AU28,$AU28-SUM($AV374:FI374),FI374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FJ374)+FJ374>$AU28,$AU28-SUM($AV374:FJ374),FJ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FK374)+FK374>$AU28,$AU28-SUM($AV374:FK374),FK374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FL374)+FL374>$AU28,$AU28-SUM($AV374:FL374),FL374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FM374)+FM374>$AU28,$AU28-SUM($AV374:FM374),FM374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FN374)+FN374>$AU28,$AU28-SUM($AV374:FN374),FN374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FO374)+FO374>$AU28,$AU28-SUM($AV374:FO374),FO374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FP374)+FP374>$AU28,$AU28-SUM($AV374:FP374),FP374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FQ374)+FQ374>$AU28,$AU28-SUM($AV374:FQ374),FQ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FR374)+FR374>$AU28,$AU28-SUM($AV374:FR374),FR374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FS374)+FS374>$AU28,$AU28-SUM($AV374:FS374),FS374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FT374)+FT374>$AU28,$AU28-SUM($AV374:FT374),FT374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FU374)+FU374>$AU28,$AU28-SUM($AV374:FU374),FU374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FV374)+FV374>$AU28,$AU28-SUM($AV374:FV374),FV374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FW374)+FW374>$AU28,$AU28-SUM($AV374:FW374),FW374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FX374)+FX374>$AU28,$AU28-SUM($AV374:FX374),FX374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FY374)+FY374>$AU28,$AU28-SUM($AV374:FY374),FY374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:FZ374)+FZ374>$AU28,$AU28-SUM($AV374:FZ374),FZ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GA374)+GA374>$AU28,$AU28-SUM($AV374:GA374),GA374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GB374)+GB374>$AU28,$AU28-SUM($AV374:GB374),GB374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GC374)+GC374>$AU28,$AU28-SUM($AV374:GC374),GC374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GD374)+GD374>$AU28,$AU28-SUM($AV374:GD374),GD374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GE374)+GE374>$AU28,$AU28-SUM($AV374:GE374),GE374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GF374)+GF374>$AU28,$AU28-SUM($AV374:GF374),GF374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GG374)+GG374>$AU28,$AU28-SUM($AV374:GG374),GG374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GH374)+GH374>$AU28,$AU28-SUM($AV374:GH374),GH374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GI374)+GI374>$AU28,$AU28-SUM($AV374:GI374),GI374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GJ374)+GJ374>$AU28,$AU28-SUM($AV374:GJ374),GJ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GK374)+GK374>$AU28,$AU28-SUM($AV374:GK374),GK374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GL374)+GL374>$AU28,$AU28-SUM($AV374:GL374),GL374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GM374)+GM374>$AU28,$AU28-SUM($AV374:GM374),GM374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GN374)+GN374>$AU28,$AU28-SUM($AV374:GN374),GN374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GO374)+GO374>$AU28,$AU28-SUM($AV374:GO374),GO374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GP374)+GP374>$AU28,$AU28-SUM($AV374:GP374),GP374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GQ374)+GQ374>$AU28,$AU28-SUM($AV374:GQ374),GQ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GR374)+GR374>$AU28,$AU28-SUM($AV374:GR374),GR374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GS374)+GS374>$AU28,$AU28-SUM($AV374:GS374),GS374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GT374)+GT374>$AU28,$AU28-SUM($AV374:GT374),GT374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GU374)+GU374>$AU28,$AU28-SUM($AV374:GU374),GU374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GV374)+GV374>$AU28,$AU28-SUM($AV374:GV374),GV374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GW374)+GW374>$AU28,$AU28-SUM($AV374:GW374),GW374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GX374)+GX374>$AU28,$AU28-SUM($AV374:GX374),GX374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GY374)+GY374>$AU28,$AU28-SUM($AV374:GY374),GY374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:GZ374)+GZ374>$AU28,$AU28-SUM($AV374:GZ374),GZ374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:HA374)+HA374>$AU28,$AU28-SUM($AV374:HA374),HA374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:HB374)+HB374>$AU28,$AU28-SUM($AV374:HB374),HB374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:HC374)+HC374>$AU28,$AU28-SUM($AV374:HC374),HC374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:HD374)+HD374>$AU28,$AU28-SUM($AV374:HD374),HD374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:HE374)+HE374>$AU28,$AU28-SUM($AV374:HE374),HE374),0)","v":-2.7755575615628914E-17},{"$f":"IF($AV374>0,IF(SUM($AV374:HF374)+HF374>$AU28,$AU28-SUM($AV374:HF374),HF374),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9472500000000001E-4,{"$f":"IF($AV375>0,IF(SUM($AV375:AV375)+AV375>$AU29,$AU29-SUM($AV375:AV375),AV375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:AW375)+AW375>$AU29,$AU29-SUM($AV375:AW375),AW375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:AX375)+AX375>$AU29,$AU29-SUM($AV375:AX375),AX375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:AY375)+AY375>$AU29,$AU29-SUM($AV375:AY375),AY375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:AZ375)+AZ375>$AU29,$AU29-SUM($AV375:AZ375),AZ375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BA375)+BA375>$AU29,$AU29-SUM($AV375:BA375),BA375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BB375)+BB375>$AU29,$AU29-SUM($AV375:BB375),BB375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BC375)+BC375>$AU29,$AU29-SUM($AV375:BC375),BC375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BD375)+BD375>$AU29,$AU29-SUM($AV375:BD375),BD375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BE375)+BE375>$AU29,$AU29-SUM($AV375:BE375),BE375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BF375)+BF375>$AU29,$AU29-SUM($AV375:BF375),BF375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BG375)+BG375>$AU29,$AU29-SUM($AV375:BG375),BG375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BH375)+BH375>$AU29,$AU29-SUM($AV375:BH375),BH375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BI375)+BI375>$AU29,$AU29-SUM($AV375:BI375),BI375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BJ375)+BJ375>$AU29,$AU29-SUM($AV375:BJ375),BJ375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BK375)+BK375>$AU29,$AU29-SUM($AV375:BK375),BK375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BL375)+BL375>$AU29,$AU29-SUM($AV375:BL375),BL375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BM375)+BM375>$AU29,$AU29-SUM($AV375:BM375),BM375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BN375)+BN375>$AU29,$AU29-SUM($AV375:BN375),BN375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BO375)+BO375>$AU29,$AU29-SUM($AV375:BO375),BO375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BP375)+BP375>$AU29,$AU29-SUM($AV375:BP375),BP375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BQ375)+BQ375>$AU29,$AU29-SUM($AV375:BQ375),BQ375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BR375)+BR375>$AU29,$AU29-SUM($AV375:BR375),BR375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BS375)+BS375>$AU29,$AU29-SUM($AV375:BS375),BS375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BT375)+BT375>$AU29,$AU29-SUM($AV375:BT375),BT375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BU375)+BU375>$AU29,$AU29-SUM($AV375:BU375),BU375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BV375)+BV375>$AU29,$AU29-SUM($AV375:BV375),BV375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BW375)+BW375>$AU29,$AU29-SUM($AV375:BW375),BW375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BX375)+BX375>$AU29,$AU29-SUM($AV375:BX375),BX375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BY375)+BY375>$AU29,$AU29-SUM($AV375:BY375),BY375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:BZ375)+BZ375>$AU29,$AU29-SUM($AV375:BZ375),BZ375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CA375)+CA375>$AU29,$AU29-SUM($AV375:CA375),CA375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CB375)+CB375>$AU29,$AU29-SUM($AV375:CB375),CB375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CC375)+CC375>$AU29,$AU29-SUM($AV375:CC375),CC375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CD375)+CD375>$AU29,$AU29-SUM($AV375:CD375),CD375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CE375)+CE375>$AU29,$AU29-SUM($AV375:CE375),CE375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CF375)+CF375>$AU29,$AU29-SUM($AV375:CF375),CF375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CG375)+CG375>$AU29,$AU29-SUM($AV375:CG375),CG375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CH375)+CH375>$AU29,$AU29-SUM($AV375:CH375),CH375),0)","v":3.9472500000000001E-4},{"$f":"IF($AV375>0,IF(SUM($AV375:CI375)+CI375>$AU29,$AU29-SUM($AV375:CI375),CI375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CJ375)+CJ375>$AU29,$AU29-SUM($AV375:CJ375),CJ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CK375)+CK375>$AU29,$AU29-SUM($AV375:CK375),CK375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CL375)+CL375>$AU29,$AU29-SUM($AV375:CL375),CL375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CM375)+CM375>$AU29,$AU29-SUM($AV375:CM375),CM375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CN375)+CN375>$AU29,$AU29-SUM($AV375:CN375),CN375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CO375)+CO375>$AU29,$AU29-SUM($AV375:CO375),CO375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CP375)+CP375>$AU29,$AU29-SUM($AV375:CP375),CP375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CQ375)+CQ375>$AU29,$AU29-SUM($AV375:CQ375),CQ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CR375)+CR375>$AU29,$AU29-SUM($AV375:CR375),CR375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CS375)+CS375>$AU29,$AU29-SUM($AV375:CS375),CS375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CT375)+CT375>$AU29,$AU29-SUM($AV375:CT375),CT375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CU375)+CU375>$AU29,$AU29-SUM($AV375:CU375),CU375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CV375)+CV375>$AU29,$AU29-SUM($AV375:CV375),CV375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CW375)+CW375>$AU29,$AU29-SUM($AV375:CW375),CW375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CX375)+CX375>$AU29,$AU29-SUM($AV375:CX375),CX375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CY375)+CY375>$AU29,$AU29-SUM($AV375:CY375),CY375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:CZ375)+CZ375>$AU29,$AU29-SUM($AV375:CZ375),CZ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DA375)+DA375>$AU29,$AU29-SUM($AV375:DA375),DA375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DB375)+DB375>$AU29,$AU29-SUM($AV375:DB375),DB375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DC375)+DC375>$AU29,$AU29-SUM($AV375:DC375),DC375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DD375)+DD375>$AU29,$AU29-SUM($AV375:DD375),DD375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DE375)+DE375>$AU29,$AU29-SUM($AV375:DE375),DE375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DF375)+DF375>$AU29,$AU29-SUM($AV375:DF375),DF375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DG375)+DG375>$AU29,$AU29-SUM($AV375:DG375),DG375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DH375)+DH375>$AU29,$AU29-SUM($AV375:DH375),DH375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DI375)+DI375>$AU29,$AU29-SUM($AV375:DI375),DI375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DJ375)+DJ375>$AU29,$AU29-SUM($AV375:DJ375),DJ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DK375)+DK375>$AU29,$AU29-SUM($AV375:DK375),DK375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DL375)+DL375>$AU29,$AU29-SUM($AV375:DL375),DL375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DM375)+DM375>$AU29,$AU29-SUM($AV375:DM375),DM375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DN375)+DN375>$AU29,$AU29-SUM($AV375:DN375),DN375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DO375)+DO375>$AU29,$AU29-SUM($AV375:DO375),DO375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DP375)+DP375>$AU29,$AU29-SUM($AV375:DP375),DP375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DQ375)+DQ375>$AU29,$AU29-SUM($AV375:DQ375),DQ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DR375)+DR375>$AU29,$AU29-SUM($AV375:DR375),DR375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DS375)+DS375>$AU29,$AU29-SUM($AV375:DS375),DS375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DT375)+DT375>$AU29,$AU29-SUM($AV375:DT375),DT375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DU375)+DU375>$AU29,$AU29-SUM($AV375:DU375),DU375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DV375)+DV375>$AU29,$AU29-SUM($AV375:DV375),DV375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DW375)+DW375>$AU29,$AU29-SUM($AV375:DW375),DW375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DX375)+DX375>$AU29,$AU29-SUM($AV375:DX375),DX375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DY375)+DY375>$AU29,$AU29-SUM($AV375:DY375),DY375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:DZ375)+DZ375>$AU29,$AU29-SUM($AV375:DZ375),DZ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EA375)+EA375>$AU29,$AU29-SUM($AV375:EA375),EA375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EB375)+EB375>$AU29,$AU29-SUM($AV375:EB375),EB375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EC375)+EC375>$AU29,$AU29-SUM($AV375:EC375),EC375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:ED375)+ED375>$AU29,$AU29-SUM($AV375:ED375),ED375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EE375)+EE375>$AU29,$AU29-SUM($AV375:EE375),EE375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EF375)+EF375>$AU29,$AU29-SUM($AV375:EF375),EF375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EG375)+EG375>$AU29,$AU29-SUM($AV375:EG375),EG375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EH375)+EH375>$AU29,$AU29-SUM($AV375:EH375),EH375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EI375)+EI375>$AU29,$AU29-SUM($AV375:EI375),EI375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EJ375)+EJ375>$AU29,$AU29-SUM($AV375:EJ375),EJ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EK375)+EK375>$AU29,$AU29-SUM($AV375:EK375),EK375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EL375)+EL375>$AU29,$AU29-SUM($AV375:EL375),EL375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EM375)+EM375>$AU29,$AU29-SUM($AV375:EM375),EM375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EN375)+EN375>$AU29,$AU29-SUM($AV375:EN375),EN375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EO375)+EO375>$AU29,$AU29-SUM($AV375:EO375),EO375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EP375)+EP375>$AU29,$AU29-SUM($AV375:EP375),EP375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EQ375)+EQ375>$AU29,$AU29-SUM($AV375:EQ375),EQ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:ER375)+ER375>$AU29,$AU29-SUM($AV375:ER375),ER375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:ES375)+ES375>$AU29,$AU29-SUM($AV375:ES375),ES375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:ET375)+ET375>$AU29,$AU29-SUM($AV375:ET375),ET375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EU375)+EU375>$AU29,$AU29-SUM($AV375:EU375),EU375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EV375)+EV375>$AU29,$AU29-SUM($AV375:EV375),EV375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EW375)+EW375>$AU29,$AU29-SUM($AV375:EW375),EW375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EX375)+EX375>$AU29,$AU29-SUM($AV375:EX375),EX375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EY375)+EY375>$AU29,$AU29-SUM($AV375:EY375),EY375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:EZ375)+EZ375>$AU29,$AU29-SUM($AV375:EZ375),EZ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FA375)+FA375>$AU29,$AU29-SUM($AV375:FA375),FA375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FB375)+FB375>$AU29,$AU29-SUM($AV375:FB375),FB375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FC375)+FC375>$AU29,$AU29-SUM($AV375:FC375),FC375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FD375)+FD375>$AU29,$AU29-SUM($AV375:FD375),FD375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FE375)+FE375>$AU29,$AU29-SUM($AV375:FE375),FE375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FF375)+FF375>$AU29,$AU29-SUM($AV375:FF375),FF375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FG375)+FG375>$AU29,$AU29-SUM($AV375:FG375),FG375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FH375)+FH375>$AU29,$AU29-SUM($AV375:FH375),FH375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FI375)+FI375>$AU29,$AU29-SUM($AV375:FI375),FI375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FJ375)+FJ375>$AU29,$AU29-SUM($AV375:FJ375),FJ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FK375)+FK375>$AU29,$AU29-SUM($AV375:FK375),FK375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FL375)+FL375>$AU29,$AU29-SUM($AV375:FL375),FL375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FM375)+FM375>$AU29,$AU29-SUM($AV375:FM375),FM375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FN375)+FN375>$AU29,$AU29-SUM($AV375:FN375),FN375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FO375)+FO375>$AU29,$AU29-SUM($AV375:FO375),FO375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FP375)+FP375>$AU29,$AU29-SUM($AV375:FP375),FP375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FQ375)+FQ375>$AU29,$AU29-SUM($AV375:FQ375),FQ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FR375)+FR375>$AU29,$AU29-SUM($AV375:FR375),FR375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FS375)+FS375>$AU29,$AU29-SUM($AV375:FS375),FS375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FT375)+FT375>$AU29,$AU29-SUM($AV375:FT375),FT375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FU375)+FU375>$AU29,$AU29-SUM($AV375:FU375),FU375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FV375)+FV375>$AU29,$AU29-SUM($AV375:FV375),FV375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FW375)+FW375>$AU29,$AU29-SUM($AV375:FW375),FW375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FX375)+FX375>$AU29,$AU29-SUM($AV375:FX375),FX375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FY375)+FY375>$AU29,$AU29-SUM($AV375:FY375),FY375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:FZ375)+FZ375>$AU29,$AU29-SUM($AV375:FZ375),FZ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GA375)+GA375>$AU29,$AU29-SUM($AV375:GA375),GA375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GB375)+GB375>$AU29,$AU29-SUM($AV375:GB375),GB375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GC375)+GC375>$AU29,$AU29-SUM($AV375:GC375),GC375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GD375)+GD375>$AU29,$AU29-SUM($AV375:GD375),GD375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GE375)+GE375>$AU29,$AU29-SUM($AV375:GE375),GE375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GF375)+GF375>$AU29,$AU29-SUM($AV375:GF375),GF375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GG375)+GG375>$AU29,$AU29-SUM($AV375:GG375),GG375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GH375)+GH375>$AU29,$AU29-SUM($AV375:GH375),GH375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GI375)+GI375>$AU29,$AU29-SUM($AV375:GI375),GI375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GJ375)+GJ375>$AU29,$AU29-SUM($AV375:GJ375),GJ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GK375)+GK375>$AU29,$AU29-SUM($AV375:GK375),GK375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GL375)+GL375>$AU29,$AU29-SUM($AV375:GL375),GL375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GM375)+GM375>$AU29,$AU29-SUM($AV375:GM375),GM375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GN375)+GN375>$AU29,$AU29-SUM($AV375:GN375),GN375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GO375)+GO375>$AU29,$AU29-SUM($AV375:GO375),GO375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GP375)+GP375>$AU29,$AU29-SUM($AV375:GP375),GP375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GQ375)+GQ375>$AU29,$AU29-SUM($AV375:GQ375),GQ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GR375)+GR375>$AU29,$AU29-SUM($AV375:GR375),GR375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GS375)+GS375>$AU29,$AU29-SUM($AV375:GS375),GS375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GT375)+GT375>$AU29,$AU29-SUM($AV375:GT375),GT375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GU375)+GU375>$AU29,$AU29-SUM($AV375:GU375),GU375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GV375)+GV375>$AU29,$AU29-SUM($AV375:GV375),GV375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GW375)+GW375>$AU29,$AU29-SUM($AV375:GW375),GW375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GX375)+GX375>$AU29,$AU29-SUM($AV375:GX375),GX375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GY375)+GY375>$AU29,$AU29-SUM($AV375:GY375),GY375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:GZ375)+GZ375>$AU29,$AU29-SUM($AV375:GZ375),GZ375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:HA375)+HA375>$AU29,$AU29-SUM($AV375:HA375),HA375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:HB375)+HB375>$AU29,$AU29-SUM($AV375:HB375),HB375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:HC375)+HC375>$AU29,$AU29-SUM($AV375:HC375),HC375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:HD375)+HD375>$AU29,$AU29-SUM($AV375:HD375),HD375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:HE375)+HE375>$AU29,$AU29-SUM($AV375:HE375),HE375),0)","v":-6.9388939039072284E-18},{"$f":"IF($AV375>0,IF(SUM($AV375:HF375)+HF375>$AU29,$AU29-SUM($AV375:HF375),HF375),0)","v":-6.9388939039072284E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AV376>0,IF(SUM($AV376:AV376)+AV376>$AU30,$AU30-SUM($AV376:AV376),AV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:AW376)+AW376>$AU30,$AU30-SUM($AV376:AW376),AW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:AX376)+AX376>$AU30,$AU30-SUM($AV376:AX376),AX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:AY376)+AY376>$AU30,$AU30-SUM($AV376:AY376),AY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:AZ376)+AZ376>$AU30,$AU30-SUM($AV376:AZ376),AZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BA376)+BA376>$AU30,$AU30-SUM($AV376:BA376),BA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BB376)+BB376>$AU30,$AU30-SUM($AV376:BB376),BB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BC376)+BC376>$AU30,$AU30-SUM($AV376:BC376),BC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BD376)+BD376>$AU30,$AU30-SUM($AV376:BD376),BD376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BE376)+BE376>$AU30,$AU30-SUM($AV376:BE376),BE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BF376)+BF376>$AU30,$AU30-SUM($AV376:BF376),BF376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BG376)+BG376>$AU30,$AU30-SUM($AV376:BG376),BG376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BH376)+BH376>$AU30,$AU30-SUM($AV376:BH376),BH376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BI376)+BI376>$AU30,$AU30-SUM($AV376:BI376),BI376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BJ376)+BJ376>$AU30,$AU30-SUM($AV376:BJ376),BJ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BK376)+BK376>$AU30,$AU30-SUM($AV376:BK376),BK376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BL376)+BL376>$AU30,$AU30-SUM($AV376:BL376),BL376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BM376)+BM376>$AU30,$AU30-SUM($AV376:BM376),BM376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BN376)+BN376>$AU30,$AU30-SUM($AV376:BN376),BN376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BO376)+BO376>$AU30,$AU30-SUM($AV376:BO376),BO376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BP376)+BP376>$AU30,$AU30-SUM($AV376:BP376),BP376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BQ376)+BQ376>$AU30,$AU30-SUM($AV376:BQ376),BQ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BR376)+BR376>$AU30,$AU30-SUM($AV376:BR376),BR376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BS376)+BS376>$AU30,$AU30-SUM($AV376:BS376),BS376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BT376)+BT376>$AU30,$AU30-SUM($AV376:BT376),BT376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BU376)+BU376>$AU30,$AU30-SUM($AV376:BU376),BU376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BV376)+BV376>$AU30,$AU30-SUM($AV376:BV376),BV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BW376)+BW376>$AU30,$AU30-SUM($AV376:BW376),BW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BX376)+BX376>$AU30,$AU30-SUM($AV376:BX376),BX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BY376)+BY376>$AU30,$AU30-SUM($AV376:BY376),BY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:BZ376)+BZ376>$AU30,$AU30-SUM($AV376:BZ376),BZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CA376)+CA376>$AU30,$AU30-SUM($AV376:CA376),CA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CB376)+CB376>$AU30,$AU30-SUM($AV376:CB376),CB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CC376)+CC376>$AU30,$AU30-SUM($AV376:CC376),CC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CD376)+CD376>$AU30,$AU30-SUM($AV376:CD376),CD376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CE376)+CE376>$AU30,$AU30-SUM($AV376:CE376),CE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CF376)+CF376>$AU30,$AU30-SUM($AV376:CF376),CF376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CG376)+CG376>$AU30,$AU30-SUM($AV376:CG376),CG376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CH376)+CH376>$AU30,$AU30-SUM($AV376:CH376),CH376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CI376)+CI376>$AU30,$AU30-SUM($AV376:CI376),CI376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CJ376)+CJ376>$AU30,$AU30-SUM($AV376:CJ376),CJ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CK376)+CK376>$AU30,$AU30-SUM($AV376:CK376),CK376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CL376)+CL376>$AU30,$AU30-SUM($AV376:CL376),CL376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CM376)+CM376>$AU30,$AU30-SUM($AV376:CM376),CM376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CN376)+CN376>$AU30,$AU30-SUM($AV376:CN376),CN376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CO376)+CO376>$AU30,$AU30-SUM($AV376:CO376),CO376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CP376)+CP376>$AU30,$AU30-SUM($AV376:CP376),CP376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CQ376)+CQ376>$AU30,$AU30-SUM($AV376:CQ376),CQ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CR376)+CR376>$AU30,$AU30-SUM($AV376:CR376),CR376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CS376)+CS376>$AU30,$AU30-SUM($AV376:CS376),CS376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CT376)+CT376>$AU30,$AU30-SUM($AV376:CT376),CT376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CU376)+CU376>$AU30,$AU30-SUM($AV376:CU376),CU376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CV376)+CV376>$AU30,$AU30-SUM($AV376:CV376),CV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CW376)+CW376>$AU30,$AU30-SUM($AV376:CW376),CW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CX376)+CX376>$AU30,$AU30-SUM($AV376:CX376),CX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CY376)+CY376>$AU30,$AU30-SUM($AV376:CY376),CY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:CZ376)+CZ376>$AU30,$AU30-SUM($AV376:CZ376),CZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DA376)+DA376>$AU30,$AU30-SUM($AV376:DA376),DA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DB376)+DB376>$AU30,$AU30-SUM($AV376:DB376),DB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DC376)+DC376>$AU30,$AU30-SUM($AV376:DC376),DC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DD376)+DD376>$AU30,$AU30-SUM($AV376:DD376),DD376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DE376)+DE376>$AU30,$AU30-SUM($AV376:DE376),DE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DF376)+DF376>$AU30,$AU30-SUM($AV376:DF376),DF376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DG376)+DG376>$AU30,$AU30-SUM($AV376:DG376),DG376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DH376)+DH376>$AU30,$AU30-SUM($AV376:DH376),DH376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DI376)+DI376>$AU30,$AU30-SUM($AV376:DI376),DI376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DJ376)+DJ376>$AU30,$AU30-SUM($AV376:DJ376),DJ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DK376)+DK376>$AU30,$AU30-SUM($AV376:DK376),DK376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DL376)+DL376>$AU30,$AU30-SUM($AV376:DL376),DL376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DM376)+DM376>$AU30,$AU30-SUM($AV376:DM376),DM376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DN376)+DN376>$AU30,$AU30-SUM($AV376:DN376),DN376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DO376)+DO376>$AU30,$AU30-SUM($AV376:DO376),DO376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DP376)+DP376>$AU30,$AU30-SUM($AV376:DP376),DP376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DQ376)+DQ376>$AU30,$AU30-SUM($AV376:DQ376),DQ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DR376)+DR376>$AU30,$AU30-SUM($AV376:DR376),DR376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DS376)+DS376>$AU30,$AU30-SUM($AV376:DS376),DS376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DT376)+DT376>$AU30,$AU30-SUM($AV376:DT376),DT376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DU376)+DU376>$AU30,$AU30-SUM($AV376:DU376),DU376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DV376)+DV376>$AU30,$AU30-SUM($AV376:DV376),DV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DW376)+DW376>$AU30,$AU30-SUM($AV376:DW376),DW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DX376)+DX376>$AU30,$AU30-SUM($AV376:DX376),DX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DY376)+DY376>$AU30,$AU30-SUM($AV376:DY376),DY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:DZ376)+DZ376>$AU30,$AU30-SUM($AV376:DZ376),DZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EA376)+EA376>$AU30,$AU30-SUM($AV376:EA376),EA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EB376)+EB376>$AU30,$AU30-SUM($AV376:EB376),EB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EC376)+EC376>$AU30,$AU30-SUM($AV376:EC376),EC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:ED376)+ED376>$AU30,$AU30-SUM($AV376:ED376),ED376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EE376)+EE376>$AU30,$AU30-SUM($AV376:EE376),EE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EF376)+EF376>$AU30,$AU30-SUM($AV376:EF376),EF376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EG376)+EG376>$AU30,$AU30-SUM($AV376:EG376),EG376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EH376)+EH376>$AU30,$AU30-SUM($AV376:EH376),EH376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EI376)+EI376>$AU30,$AU30-SUM($AV376:EI376),EI376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EJ376)+EJ376>$AU30,$AU30-SUM($AV376:EJ376),EJ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EK376)+EK376>$AU30,$AU30-SUM($AV376:EK376),EK376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EL376)+EL376>$AU30,$AU30-SUM($AV376:EL376),EL376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EM376)+EM376>$AU30,$AU30-SUM($AV376:EM376),EM376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EN376)+EN376>$AU30,$AU30-SUM($AV376:EN376),EN376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EO376)+EO376>$AU30,$AU30-SUM($AV376:EO376),EO376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EP376)+EP376>$AU30,$AU30-SUM($AV376:EP376),EP376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EQ376)+EQ376>$AU30,$AU30-SUM($AV376:EQ376),EQ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:ER376)+ER376>$AU30,$AU30-SUM($AV376:ER376),ER376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:ES376)+ES376>$AU30,$AU30-SUM($AV376:ES376),ES376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:ET376)+ET376>$AU30,$AU30-SUM($AV376:ET376),ET376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EU376)+EU376>$AU30,$AU30-SUM($AV376:EU376),EU376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EV376)+EV376>$AU30,$AU30-SUM($AV376:EV376),EV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EW376)+EW376>$AU30,$AU30-SUM($AV376:EW376),EW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EX376)+EX376>$AU30,$AU30-SUM($AV376:EX376),EX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EY376)+EY376>$AU30,$AU30-SUM($AV376:EY376),EY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:EZ376)+EZ376>$AU30,$AU30-SUM($AV376:EZ376),EZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FA376)+FA376>$AU30,$AU30-SUM($AV376:FA376),FA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FB376)+FB376>$AU30,$AU30-SUM($AV376:FB376),FB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FC376)+FC376>$AU30,$AU30-SUM($AV376:FC376),FC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FD376)+FD376>$AU30,$AU30-SUM($AV376:FD376),FD376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FE376)+FE376>$AU30,$AU30-SUM($AV376:FE376),FE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FF376)+FF376>$AU30,$AU30-SUM($AV376:FF376),FF376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FG376)+FG376>$AU30,$AU30-SUM($AV376:FG376),FG376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FH376)+FH376>$AU30,$AU30-SUM($AV376:FH376),FH376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FI376)+FI376>$AU30,$AU30-SUM($AV376:FI376),FI376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FJ376)+FJ376>$AU30,$AU30-SUM($AV376:FJ376),FJ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FK376)+FK376>$AU30,$AU30-SUM($AV376:FK376),FK376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FL376)+FL376>$AU30,$AU30-SUM($AV376:FL376),FL376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FM376)+FM376>$AU30,$AU30-SUM($AV376:FM376),FM376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FN376)+FN376>$AU30,$AU30-SUM($AV376:FN376),FN376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FO376)+FO376>$AU30,$AU30-SUM($AV376:FO376),FO376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FP376)+FP376>$AU30,$AU30-SUM($AV376:FP376),FP376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FQ376)+FQ376>$AU30,$AU30-SUM($AV376:FQ376),FQ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FR376)+FR376>$AU30,$AU30-SUM($AV376:FR376),FR376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FS376)+FS376>$AU30,$AU30-SUM($AV376:FS376),FS376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FT376)+FT376>$AU30,$AU30-SUM($AV376:FT376),FT376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FU376)+FU376>$AU30,$AU30-SUM($AV376:FU376),FU376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FV376)+FV376>$AU30,$AU30-SUM($AV376:FV376),FV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FW376)+FW376>$AU30,$AU30-SUM($AV376:FW376),FW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FX376)+FX376>$AU30,$AU30-SUM($AV376:FX376),FX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FY376)+FY376>$AU30,$AU30-SUM($AV376:FY376),FY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:FZ376)+FZ376>$AU30,$AU30-SUM($AV376:FZ376),FZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GA376)+GA376>$AU30,$AU30-SUM($AV376:GA376),GA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GB376)+GB376>$AU30,$AU30-SUM($AV376:GB376),GB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GC376)+GC376>$AU30,$AU30-SUM($AV376:GC376),GC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GD376)+GD376>$AU30,$AU30-SUM($AV376:GD376),GD376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GE376)+GE376>$AU30,$AU30-SUM($AV376:GE376),GE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GF376)+GF376>$AU30,$AU30-SUM($AV376:GF376),GF376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GG376)+GG376>$AU30,$AU30-SUM($AV376:GG376),GG376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GH376)+GH376>$AU30,$AU30-SUM($AV376:GH376),GH376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GI376)+GI376>$AU30,$AU30-SUM($AV376:GI376),GI376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GJ376)+GJ376>$AU30,$AU30-SUM($AV376:GJ376),GJ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GK376)+GK376>$AU30,$AU30-SUM($AV376:GK376),GK376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GL376)+GL376>$AU30,$AU30-SUM($AV376:GL376),GL376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GM376)+GM376>$AU30,$AU30-SUM($AV376:GM376),GM376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GN376)+GN376>$AU30,$AU30-SUM($AV376:GN376),GN376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GO376)+GO376>$AU30,$AU30-SUM($AV376:GO376),GO376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GP376)+GP376>$AU30,$AU30-SUM($AV376:GP376),GP376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GQ376)+GQ376>$AU30,$AU30-SUM($AV376:GQ376),GQ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GR376)+GR376>$AU30,$AU30-SUM($AV376:GR376),GR376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GS376)+GS376>$AU30,$AU30-SUM($AV376:GS376),GS376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GT376)+GT376>$AU30,$AU30-SUM($AV376:GT376),GT376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GU376)+GU376>$AU30,$AU30-SUM($AV376:GU376),GU376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GV376)+GV376>$AU30,$AU30-SUM($AV376:GV376),GV376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GW376)+GW376>$AU30,$AU30-SUM($AV376:GW376),GW376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GX376)+GX376>$AU30,$AU30-SUM($AV376:GX376),GX376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GY376)+GY376>$AU30,$AU30-SUM($AV376:GY376),GY376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:GZ376)+GZ376>$AU30,$AU30-SUM($AV376:GZ376),GZ376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:HA376)+HA376>$AU30,$AU30-SUM($AV376:HA376),HA376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:HB376)+HB376>$AU30,$AU30-SUM($AV376:HB376),HB376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:HC376)+HC376>$AU30,$AU30-SUM($AV376:HC376),HC376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:HD376)+HD376>$AU30,$AU30-SUM($AV376:HD376),HD376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:HE376)+HE376>$AU30,$AU30-SUM($AV376:HE376),HE376),0)","v":0},{"$f":"IF($AV376>0,IF(SUM($AV376:HF376)+HF376>$AU30,$AU30-SUM($AV376:HF376),HF376),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5699414999999981E-3,{"$f":"IF($AV377>0,IF(SUM($AV377:AV377)+AV377>$AU31,$AU31-SUM($AV377:AV377),AV377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:AW377)+AW377>$AU31,$AU31-SUM($AV377:AW377),AW377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:AX377)+AX377>$AU31,$AU31-SUM($AV377:AX377),AX377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:AY377)+AY377>$AU31,$AU31-SUM($AV377:AY377),AY377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:AZ377)+AZ377>$AU31,$AU31-SUM($AV377:AZ377),AZ377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BA377)+BA377>$AU31,$AU31-SUM($AV377:BA377),BA377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BB377)+BB377>$AU31,$AU31-SUM($AV377:BB377),BB377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BC377)+BC377>$AU31,$AU31-SUM($AV377:BC377),BC377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BD377)+BD377>$AU31,$AU31-SUM($AV377:BD377),BD377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BE377)+BE377>$AU31,$AU31-SUM($AV377:BE377),BE377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BF377)+BF377>$AU31,$AU31-SUM($AV377:BF377),BF377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BG377)+BG377>$AU31,$AU31-SUM($AV377:BG377),BG377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BH377)+BH377>$AU31,$AU31-SUM($AV377:BH377),BH377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BI377)+BI377>$AU31,$AU31-SUM($AV377:BI377),BI377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BJ377)+BJ377>$AU31,$AU31-SUM($AV377:BJ377),BJ377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BK377)+BK377>$AU31,$AU31-SUM($AV377:BK377),BK377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BL377)+BL377>$AU31,$AU31-SUM($AV377:BL377),BL377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BM377)+BM377>$AU31,$AU31-SUM($AV377:BM377),BM377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BN377)+BN377>$AU31,$AU31-SUM($AV377:BN377),BN377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BO377)+BO377>$AU31,$AU31-SUM($AV377:BO377),BO377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BP377)+BP377>$AU31,$AU31-SUM($AV377:BP377),BP377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BQ377)+BQ377>$AU31,$AU31-SUM($AV377:BQ377),BQ377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BR377)+BR377>$AU31,$AU31-SUM($AV377:BR377),BR377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BS377)+BS377>$AU31,$AU31-SUM($AV377:BS377),BS377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BT377)+BT377>$AU31,$AU31-SUM($AV377:BT377),BT377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BU377)+BU377>$AU31,$AU31-SUM($AV377:BU377),BU377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BV377)+BV377>$AU31,$AU31-SUM($AV377:BV377),BV377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BW377)+BW377>$AU31,$AU31-SUM($AV377:BW377),BW377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BX377)+BX377>$AU31,$AU31-SUM($AV377:BX377),BX377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BY377)+BY377>$AU31,$AU31-SUM($AV377:BY377),BY377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:BZ377)+BZ377>$AU31,$AU31-SUM($AV377:BZ377),BZ377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CA377)+CA377>$AU31,$AU31-SUM($AV377:CA377),CA377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CB377)+CB377>$AU31,$AU31-SUM($AV377:CB377),CB377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CC377)+CC377>$AU31,$AU31-SUM($AV377:CC377),CC377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CD377)+CD377>$AU31,$AU31-SUM($AV377:CD377),CD377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CE377)+CE377>$AU31,$AU31-SUM($AV377:CE377),CE377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CF377)+CF377>$AU31,$AU31-SUM($AV377:CF377),CF377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CG377)+CG377>$AU31,$AU31-SUM($AV377:CG377),CG377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CH377)+CH377>$AU31,$AU31-SUM($AV377:CH377),CH377),0)","v":4.5699414999999981E-3},{"$f":"IF($AV377>0,IF(SUM($AV377:CI377)+CI377>$AU31,$AU31-SUM($AV377:CI377),CI377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CJ377)+CJ377>$AU31,$AU31-SUM($AV377:CJ377),CJ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CK377)+CK377>$AU31,$AU31-SUM($AV377:CK377),CK377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CL377)+CL377>$AU31,$AU31-SUM($AV377:CL377),CL377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CM377)+CM377>$AU31,$AU31-SUM($AV377:CM377),CM377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CN377)+CN377>$AU31,$AU31-SUM($AV377:CN377),CN377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CO377)+CO377>$AU31,$AU31-SUM($AV377:CO377),CO377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CP377)+CP377>$AU31,$AU31-SUM($AV377:CP377),CP377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CQ377)+CQ377>$AU31,$AU31-SUM($AV377:CQ377),CQ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CR377)+CR377>$AU31,$AU31-SUM($AV377:CR377),CR377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CS377)+CS377>$AU31,$AU31-SUM($AV377:CS377),CS377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CT377)+CT377>$AU31,$AU31-SUM($AV377:CT377),CT377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CU377)+CU377>$AU31,$AU31-SUM($AV377:CU377),CU377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CV377)+CV377>$AU31,$AU31-SUM($AV377:CV377),CV377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CW377)+CW377>$AU31,$AU31-SUM($AV377:CW377),CW377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CX377)+CX377>$AU31,$AU31-SUM($AV377:CX377),CX377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CY377)+CY377>$AU31,$AU31-SUM($AV377:CY377),CY377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:CZ377)+CZ377>$AU31,$AU31-SUM($AV377:CZ377),CZ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DA377)+DA377>$AU31,$AU31-SUM($AV377:DA377),DA377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DB377)+DB377>$AU31,$AU31-SUM($AV377:DB377),DB377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DC377)+DC377>$AU31,$AU31-SUM($AV377:DC377),DC377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DD377)+DD377>$AU31,$AU31-SUM($AV377:DD377),DD377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DE377)+DE377>$AU31,$AU31-SUM($AV377:DE377),DE377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DF377)+DF377>$AU31,$AU31-SUM($AV377:DF377),DF377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DG377)+DG377>$AU31,$AU31-SUM($AV377:DG377),DG377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DH377)+DH377>$AU31,$AU31-SUM($AV377:DH377),DH377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DI377)+DI377>$AU31,$AU31-SUM($AV377:DI377),DI377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DJ377)+DJ377>$AU31,$AU31-SUM($AV377:DJ377),DJ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DK377)+DK377>$AU31,$AU31-SUM($AV377:DK377),DK377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DL377)+DL377>$AU31,$AU31-SUM($AV377:DL377),DL377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DM377)+DM377>$AU31,$AU31-SUM($AV377:DM377),DM377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DN377)+DN377>$AU31,$AU31-SUM($AV377:DN377),DN377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DO377)+DO377>$AU31,$AU31-SUM($AV377:DO377),DO377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DP377)+DP377>$AU31,$AU31-SUM($AV377:DP377),DP377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DQ377)+DQ377>$AU31,$AU31-SUM($AV377:DQ377),DQ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DR377)+DR377>$AU31,$AU31-SUM($AV377:DR377),DR377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DS377)+DS377>$AU31,$AU31-SUM($AV377:DS377),DS377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DT377)+DT377>$AU31,$AU31-SUM($AV377:DT377),DT377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DU377)+DU377>$AU31,$AU31-SUM($AV377:DU377),DU377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DV377)+DV377>$AU31,$AU31-SUM($AV377:DV377),DV377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DW377)+DW377>$AU31,$AU31-SUM($AV377:DW377),DW377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DX377)+DX377>$AU31,$AU31-SUM($AV377:DX377),DX377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DY377)+DY377>$AU31,$AU31-SUM($AV377:DY377),DY377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:DZ377)+DZ377>$AU31,$AU31-SUM($AV377:DZ377),DZ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EA377)+EA377>$AU31,$AU31-SUM($AV377:EA377),EA377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EB377)+EB377>$AU31,$AU31-SUM($AV377:EB377),EB377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EC377)+EC377>$AU31,$AU31-SUM($AV377:EC377),EC377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:ED377)+ED377>$AU31,$AU31-SUM($AV377:ED377),ED377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EE377)+EE377>$AU31,$AU31-SUM($AV377:EE377),EE377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EF377)+EF377>$AU31,$AU31-SUM($AV377:EF377),EF377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EG377)+EG377>$AU31,$AU31-SUM($AV377:EG377),EG377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EH377)+EH377>$AU31,$AU31-SUM($AV377:EH377),EH377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EI377)+EI377>$AU31,$AU31-SUM($AV377:EI377),EI377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EJ377)+EJ377>$AU31,$AU31-SUM($AV377:EJ377),EJ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EK377)+EK377>$AU31,$AU31-SUM($AV377:EK377),EK377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EL377)+EL377>$AU31,$AU31-SUM($AV377:EL377),EL377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EM377)+EM377>$AU31,$AU31-SUM($AV377:EM377),EM377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EN377)+EN377>$AU31,$AU31-SUM($AV377:EN377),EN377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EO377)+EO377>$AU31,$AU31-SUM($AV377:EO377),EO377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EP377)+EP377>$AU31,$AU31-SUM($AV377:EP377),EP377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EQ377)+EQ377>$AU31,$AU31-SUM($AV377:EQ377),EQ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:ER377)+ER377>$AU31,$AU31-SUM($AV377:ER377),ER377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:ES377)+ES377>$AU31,$AU31-SUM($AV377:ES377),ES377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:ET377)+ET377>$AU31,$AU31-SUM($AV377:ET377),ET377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EU377)+EU377>$AU31,$AU31-SUM($AV377:EU377),EU377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EV377)+EV377>$AU31,$AU31-SUM($AV377:EV377),EV377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EW377)+EW377>$AU31,$AU31-SUM($AV377:EW377),EW377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EX377)+EX377>$AU31,$AU31-SUM($AV377:EX377),EX377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EY377)+EY377>$AU31,$AU31-SUM($AV377:EY377),EY377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:EZ377)+EZ377>$AU31,$AU31-SUM($AV377:EZ377),EZ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FA377)+FA377>$AU31,$AU31-SUM($AV377:FA377),FA377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FB377)+FB377>$AU31,$AU31-SUM($AV377:FB377),FB377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FC377)+FC377>$AU31,$AU31-SUM($AV377:FC377),FC377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FD377)+FD377>$AU31,$AU31-SUM($AV377:FD377),FD377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FE377)+FE377>$AU31,$AU31-SUM($AV377:FE377),FE377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FF377)+FF377>$AU31,$AU31-SUM($AV377:FF377),FF377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FG377)+FG377>$AU31,$AU31-SUM($AV377:FG377),FG377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FH377)+FH377>$AU31,$AU31-SUM($AV377:FH377),FH377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FI377)+FI377>$AU31,$AU31-SUM($AV377:FI377),FI377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FJ377)+FJ377>$AU31,$AU31-SUM($AV377:FJ377),FJ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FK377)+FK377>$AU31,$AU31-SUM($AV377:FK377),FK377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FL377)+FL377>$AU31,$AU31-SUM($AV377:FL377),FL377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FM377)+FM377>$AU31,$AU31-SUM($AV377:FM377),FM377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FN377)+FN377>$AU31,$AU31-SUM($AV377:FN377),FN377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FO377)+FO377>$AU31,$AU31-SUM($AV377:FO377),FO377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FP377)+FP377>$AU31,$AU31-SUM($AV377:FP377),FP377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FQ377)+FQ377>$AU31,$AU31-SUM($AV377:FQ377),FQ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FR377)+FR377>$AU31,$AU31-SUM($AV377:FR377),FR377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FS377)+FS377>$AU31,$AU31-SUM($AV377:FS377),FS377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FT377)+FT377>$AU31,$AU31-SUM($AV377:FT377),FT377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FU377)+FU377>$AU31,$AU31-SUM($AV377:FU377),FU377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FV377)+FV377>$AU31,$AU31-SUM($AV377:FV377),FV377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FW377)+FW377>$AU31,$AU31-SUM($AV377:FW377),FW377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FX377)+FX377>$AU31,$AU31-SUM($AV377:FX377),FX377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FY377)+FY377>$AU31,$AU31-SUM($AV377:FY377),FY377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:FZ377)+FZ377>$AU31,$AU31-SUM($AV377:FZ377),FZ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GA377)+GA377>$AU31,$AU31-SUM($AV377:GA377),GA377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GB377)+GB377>$AU31,$AU31-SUM($AV377:GB377),GB377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GC377)+GC377>$AU31,$AU31-SUM($AV377:GC377),GC377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GD377)+GD377>$AU31,$AU31-SUM($AV377:GD377),GD377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GE377)+GE377>$AU31,$AU31-SUM($AV377:GE377),GE377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GF377)+GF377>$AU31,$AU31-SUM($AV377:GF377),GF377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GG377)+GG377>$AU31,$AU31-SUM($AV377:GG377),GG377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GH377)+GH377>$AU31,$AU31-SUM($AV377:GH377),GH377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GI377)+GI377>$AU31,$AU31-SUM($AV377:GI377),GI377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GJ377)+GJ377>$AU31,$AU31-SUM($AV377:GJ377),GJ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GK377)+GK377>$AU31,$AU31-SUM($AV377:GK377),GK377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GL377)+GL377>$AU31,$AU31-SUM($AV377:GL377),GL377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GM377)+GM377>$AU31,$AU31-SUM($AV377:GM377),GM377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GN377)+GN377>$AU31,$AU31-SUM($AV377:GN377),GN377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GO377)+GO377>$AU31,$AU31-SUM($AV377:GO377),GO377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GP377)+GP377>$AU31,$AU31-SUM($AV377:GP377),GP377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GQ377)+GQ377>$AU31,$AU31-SUM($AV377:GQ377),GQ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GR377)+GR377>$AU31,$AU31-SUM($AV377:GR377),GR377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GS377)+GS377>$AU31,$AU31-SUM($AV377:GS377),GS377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GT377)+GT377>$AU31,$AU31-SUM($AV377:GT377),GT377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GU377)+GU377>$AU31,$AU31-SUM($AV377:GU377),GU377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GV377)+GV377>$AU31,$AU31-SUM($AV377:GV377),GV377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GW377)+GW377>$AU31,$AU31-SUM($AV377:GW377),GW377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GX377)+GX377>$AU31,$AU31-SUM($AV377:GX377),GX377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GY377)+GY377>$AU31,$AU31-SUM($AV377:GY377),GY377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:GZ377)+GZ377>$AU31,$AU31-SUM($AV377:GZ377),GZ377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:HA377)+HA377>$AU31,$AU31-SUM($AV377:HA377),HA377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:HB377)+HB377>$AU31,$AU31-SUM($AV377:HB377),HB377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:HC377)+HC377>$AU31,$AU31-SUM($AV377:HC377),HC377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:HD377)+HD377>$AU31,$AU31-SUM($AV377:HD377),HD377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:HE377)+HE377>$AU31,$AU31-SUM($AV377:HE377),HE377),0)","v":-8.3266726846886741E-17},{"$f":"IF($AV377>0,IF(SUM($AV377:HF377)+HF377>$AU31,$AU31-SUM($AV377:HF377),HF377),0)","v":-8.3266726846886741E-17}]
[]
[null,"Depreciation:  2004 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV24>0,AV24/$F381,AV24)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:AW381)+AW381>$AV24,$AV24-SUM($AW381:AW381),AW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:AX381)+AX381>$AV24,$AV24-SUM($AW381:AX381),AX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:AY381)+AY381>$AV24,$AV24-SUM($AW381:AY381),AY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:AZ381)+AZ381>$AV24,$AV24-SUM($AW381:AZ381),AZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BA381)+BA381>$AV24,$AV24-SUM($AW381:BA381),BA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BB381)+BB381>$AV24,$AV24-SUM($AW381:BB381),BB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BC381)+BC381>$AV24,$AV24-SUM($AW381:BC381),BC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BD381)+BD381>$AV24,$AV24-SUM($AW381:BD381),BD381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BE381)+BE381>$AV24,$AV24-SUM($AW381:BE381),BE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BF381)+BF381>$AV24,$AV24-SUM($AW381:BF381),BF381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BG381)+BG381>$AV24,$AV24-SUM($AW381:BG381),BG381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BH381)+BH381>$AV24,$AV24-SUM($AW381:BH381),BH381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BI381)+BI381>$AV24,$AV24-SUM($AW381:BI381),BI381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BJ381)+BJ381>$AV24,$AV24-SUM($AW381:BJ381),BJ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BK381)+BK381>$AV24,$AV24-SUM($AW381:BK381),BK381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BL381)+BL381>$AV24,$AV24-SUM($AW381:BL381),BL381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BM381)+BM381>$AV24,$AV24-SUM($AW381:BM381),BM381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BN381)+BN381>$AV24,$AV24-SUM($AW381:BN381),BN381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BO381)+BO381>$AV24,$AV24-SUM($AW381:BO381),BO381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BP381)+BP381>$AV24,$AV24-SUM($AW381:BP381),BP381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BQ381)+BQ381>$AV24,$AV24-SUM($AW381:BQ381),BQ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BR381)+BR381>$AV24,$AV24-SUM($AW381:BR381),BR381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BS381)+BS381>$AV24,$AV24-SUM($AW381:BS381),BS381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BT381)+BT381>$AV24,$AV24-SUM($AW381:BT381),BT381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BU381)+BU381>$AV24,$AV24-SUM($AW381:BU381),BU381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BV381)+BV381>$AV24,$AV24-SUM($AW381:BV381),BV381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BW381)+BW381>$AV24,$AV24-SUM($AW381:BW381),BW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BX381)+BX381>$AV24,$AV24-SUM($AW381:BX381),BX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BY381)+BY381>$AV24,$AV24-SUM($AW381:BY381),BY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:BZ381)+BZ381>$AV24,$AV24-SUM($AW381:BZ381),BZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CA381)+CA381>$AV24,$AV24-SUM($AW381:CA381),CA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CB381)+CB381>$AV24,$AV24-SUM($AW381:CB381),CB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CC381)+CC381>$AV24,$AV24-SUM($AW381:CC381),CC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CD381)+CD381>$AV24,$AV24-SUM($AW381:CD381),CD381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CE381)+CE381>$AV24,$AV24-SUM($AW381:CE381),CE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CF381)+CF381>$AV24,$AV24-SUM($AW381:CF381),CF381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CG381)+CG381>$AV24,$AV24-SUM($AW381:CG381),CG381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CH381)+CH381>$AV24,$AV24-SUM($AW381:CH381),CH381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CI381)+CI381>$AV24,$AV24-SUM($AW381:CI381),CI381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CJ381)+CJ381>$AV24,$AV24-SUM($AW381:CJ381),CJ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CK381)+CK381>$AV24,$AV24-SUM($AW381:CK381),CK381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CL381)+CL381>$AV24,$AV24-SUM($AW381:CL381),CL381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CM381)+CM381>$AV24,$AV24-SUM($AW381:CM381),CM381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CN381)+CN381>$AV24,$AV24-SUM($AW381:CN381),CN381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CO381)+CO381>$AV24,$AV24-SUM($AW381:CO381),CO381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CP381)+CP381>$AV24,$AV24-SUM($AW381:CP381),CP381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CQ381)+CQ381>$AV24,$AV24-SUM($AW381:CQ381),CQ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CR381)+CR381>$AV24,$AV24-SUM($AW381:CR381),CR381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CS381)+CS381>$AV24,$AV24-SUM($AW381:CS381),CS381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CT381)+CT381>$AV24,$AV24-SUM($AW381:CT381),CT381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CU381)+CU381>$AV24,$AV24-SUM($AW381:CU381),CU381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CV381)+CV381>$AV24,$AV24-SUM($AW381:CV381),CV381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CW381)+CW381>$AV24,$AV24-SUM($AW381:CW381),CW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CX381)+CX381>$AV24,$AV24-SUM($AW381:CX381),CX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CY381)+CY381>$AV24,$AV24-SUM($AW381:CY381),CY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:CZ381)+CZ381>$AV24,$AV24-SUM($AW381:CZ381),CZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DA381)+DA381>$AV24,$AV24-SUM($AW381:DA381),DA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DB381)+DB381>$AV24,$AV24-SUM($AW381:DB381),DB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DC381)+DC381>$AV24,$AV24-SUM($AW381:DC381),DC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DD381)+DD381>$AV24,$AV24-SUM($AW381:DD381),DD381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DE381)+DE381>$AV24,$AV24-SUM($AW381:DE381),DE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DF381)+DF381>$AV24,$AV24-SUM($AW381:DF381),DF381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DG381)+DG381>$AV24,$AV24-SUM($AW381:DG381),DG381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DH381)+DH381>$AV24,$AV24-SUM($AW381:DH381),DH381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DI381)+DI381>$AV24,$AV24-SUM($AW381:DI381),DI381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DJ381)+DJ381>$AV24,$AV24-SUM($AW381:DJ381),DJ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DK381)+DK381>$AV24,$AV24-SUM($AW381:DK381),DK381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DL381)+DL381>$AV24,$AV24-SUM($AW381:DL381),DL381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DM381)+DM381>$AV24,$AV24-SUM($AW381:DM381),DM381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DN381)+DN381>$AV24,$AV24-SUM($AW381:DN381),DN381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DO381)+DO381>$AV24,$AV24-SUM($AW381:DO381),DO381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DP381)+DP381>$AV24,$AV24-SUM($AW381:DP381),DP381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DQ381)+DQ381>$AV24,$AV24-SUM($AW381:DQ381),DQ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DR381)+DR381>$AV24,$AV24-SUM($AW381:DR381),DR381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DS381)+DS381>$AV24,$AV24-SUM($AW381:DS381),DS381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DT381)+DT381>$AV24,$AV24-SUM($AW381:DT381),DT381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DU381)+DU381>$AV24,$AV24-SUM($AW381:DU381),DU381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DV381)+DV381>$AV24,$AV24-SUM($AW381:DV381),DV381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DW381)+DW381>$AV24,$AV24-SUM($AW381:DW381),DW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DX381)+DX381>$AV24,$AV24-SUM($AW381:DX381),DX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DY381)+DY381>$AV24,$AV24-SUM($AW381:DY381),DY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:DZ381)+DZ381>$AV24,$AV24-SUM($AW381:DZ381),DZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EA381)+EA381>$AV24,$AV24-SUM($AW381:EA381),EA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EB381)+EB381>$AV24,$AV24-SUM($AW381:EB381),EB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EC381)+EC381>$AV24,$AV24-SUM($AW381:EC381),EC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:ED381)+ED381>$AV24,$AV24-SUM($AW381:ED381),ED381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EE381)+EE381>$AV24,$AV24-SUM($AW381:EE381),EE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EF381)+EF381>$AV24,$AV24-SUM($AW381:EF381),EF381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EG381)+EG381>$AV24,$AV24-SUM($AW381:EG381),EG381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EH381)+EH381>$AV24,$AV24-SUM($AW381:EH381),EH381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EI381)+EI381>$AV24,$AV24-SUM($AW381:EI381),EI381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EJ381)+EJ381>$AV24,$AV24-SUM($AW381:EJ381),EJ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EK381)+EK381>$AV24,$AV24-SUM($AW381:EK381),EK381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EL381)+EL381>$AV24,$AV24-SUM($AW381:EL381),EL381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EM381)+EM381>$AV24,$AV24-SUM($AW381:EM381),EM381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EN381)+EN381>$AV24,$AV24-SUM($AW381:EN381),EN381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EO381)+EO381>$AV24,$AV24-SUM($AW381:EO381),EO381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EP381)+EP381>$AV24,$AV24-SUM($AW381:EP381),EP381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EQ381)+EQ381>$AV24,$AV24-SUM($AW381:EQ381),EQ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:ER381)+ER381>$AV24,$AV24-SUM($AW381:ER381),ER381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:ES381)+ES381>$AV24,$AV24-SUM($AW381:ES381),ES381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:ET381)+ET381>$AV24,$AV24-SUM($AW381:ET381),ET381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EU381)+EU381>$AV24,$AV24-SUM($AW381:EU381),EU381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EV381)+EV381>$AV24,$AV24-SUM($AW381:EV381),EV381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EW381)+EW381>$AV24,$AV24-SUM($AW381:EW381),EW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EX381)+EX381>$AV24,$AV24-SUM($AW381:EX381),EX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EY381)+EY381>$AV24,$AV24-SUM($AW381:EY381),EY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:EZ381)+EZ381>$AV24,$AV24-SUM($AW381:EZ381),EZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FA381)+FA381>$AV24,$AV24-SUM($AW381:FA381),FA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FB381)+FB381>$AV24,$AV24-SUM($AW381:FB381),FB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FC381)+FC381>$AV24,$AV24-SUM($AW381:FC381),FC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FD381)+FD381>$AV24,$AV24-SUM($AW381:FD381),FD381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FE381)+FE381>$AV24,$AV24-SUM($AW381:FE381),FE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FF381)+FF381>$AV24,$AV24-SUM($AW381:FF381),FF381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FG381)+FG381>$AV24,$AV24-SUM($AW381:FG381),FG381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FH381)+FH381>$AV24,$AV24-SUM($AW381:FH381),FH381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FI381)+FI381>$AV24,$AV24-SUM($AW381:FI381),FI381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FJ381)+FJ381>$AV24,$AV24-SUM($AW381:FJ381),FJ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FK381)+FK381>$AV24,$AV24-SUM($AW381:FK381),FK381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FL381)+FL381>$AV24,$AV24-SUM($AW381:FL381),FL381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FM381)+FM381>$AV24,$AV24-SUM($AW381:FM381),FM381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FN381)+FN381>$AV24,$AV24-SUM($AW381:FN381),FN381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FO381)+FO381>$AV24,$AV24-SUM($AW381:FO381),FO381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FP381)+FP381>$AV24,$AV24-SUM($AW381:FP381),FP381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FQ381)+FQ381>$AV24,$AV24-SUM($AW381:FQ381),FQ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FR381)+FR381>$AV24,$AV24-SUM($AW381:FR381),FR381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FS381)+FS381>$AV24,$AV24-SUM($AW381:FS381),FS381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FT381)+FT381>$AV24,$AV24-SUM($AW381:FT381),FT381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FU381)+FU381>$AV24,$AV24-SUM($AW381:FU381),FU381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FV381)+FV381>$AV24,$AV24-SUM($AW381:FV381),FV381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FW381)+FW381>$AV24,$AV24-SUM($AW381:FW381),FW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FX381)+FX381>$AV24,$AV24-SUM($AW381:FX381),FX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FY381)+FY381>$AV24,$AV24-SUM($AW381:FY381),FY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:FZ381)+FZ381>$AV24,$AV24-SUM($AW381:FZ381),FZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GA381)+GA381>$AV24,$AV24-SUM($AW381:GA381),GA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GB381)+GB381>$AV24,$AV24-SUM($AW381:GB381),GB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GC381)+GC381>$AV24,$AV24-SUM($AW381:GC381),GC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GD381)+GD381>$AV24,$AV24-SUM($AW381:GD381),GD381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GE381)+GE381>$AV24,$AV24-SUM($AW381:GE381),GE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GF381)+GF381>$AV24,$AV24-SUM($AW381:GF381),GF381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GG381)+GG381>$AV24,$AV24-SUM($AW381:GG381),GG381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GH381)+GH381>$AV24,$AV24-SUM($AW381:GH381),GH381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GI381)+GI381>$AV24,$AV24-SUM($AW381:GI381),GI381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GJ381)+GJ381>$AV24,$AV24-SUM($AW381:GJ381),GJ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GK381)+GK381>$AV24,$AV24-SUM($AW381:GK381),GK381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GL381)+GL381>$AV24,$AV24-SUM($AW381:GL381),GL381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GM381)+GM381>$AV24,$AV24-SUM($AW381:GM381),GM381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GN381)+GN381>$AV24,$AV24-SUM($AW381:GN381),GN381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GO381)+GO381>$AV24,$AV24-SUM($AW381:GO381),GO381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GP381)+GP381>$AV24,$AV24-SUM($AW381:GP381),GP381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GQ381)+GQ381>$AV24,$AV24-SUM($AW381:GQ381),GQ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GR381)+GR381>$AV24,$AV24-SUM($AW381:GR381),GR381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GS381)+GS381>$AV24,$AV24-SUM($AW381:GS381),GS381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GT381)+GT381>$AV24,$AV24-SUM($AW381:GT381),GT381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GU381)+GU381>$AV24,$AV24-SUM($AW381:GU381),GU381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GV381)+GV381>$AV24,$AV24-SUM($AW381:GV381),GV381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GW381)+GW381>$AV24,$AV24-SUM($AW381:GW381),GW381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GX381)+GX381>$AV24,$AV24-SUM($AW381:GX381),GX381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GY381)+GY381>$AV24,$AV24-SUM($AW381:GY381),GY381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:GZ381)+GZ381>$AV24,$AV24-SUM($AW381:GZ381),GZ381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:HA381)+HA381>$AV24,$AV24-SUM($AW381:HA381),HA381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:HB381)+HB381>$AV24,$AV24-SUM($AW381:HB381),HB381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:HC381)+HC381>$AV24,$AV24-SUM($AW381:HC381),HC381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:HD381)+HD381>$AV24,$AV24-SUM($AW381:HD381),HD381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:HE381)+HE381>$AV24,$AV24-SUM($AW381:HE381),HE381),0)","v":0},{"$f":"IF($AW381>0,IF(SUM($AW381:HF381)+HF381>$AV24,$AV24-SUM($AW381:HF381),HF381),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW382>0,IF(SUM($AW382:AW382)+AW382>$AV25,$AV25-SUM($AW382:AW382),AW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:AX382)+AX382>$AV25,$AV25-SUM($AW382:AX382),AX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:AY382)+AY382>$AV25,$AV25-SUM($AW382:AY382),AY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:AZ382)+AZ382>$AV25,$AV25-SUM($AW382:AZ382),AZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BA382)+BA382>$AV25,$AV25-SUM($AW382:BA382),BA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BB382)+BB382>$AV25,$AV25-SUM($AW382:BB382),BB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BC382)+BC382>$AV25,$AV25-SUM($AW382:BC382),BC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BD382)+BD382>$AV25,$AV25-SUM($AW382:BD382),BD382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BE382)+BE382>$AV25,$AV25-SUM($AW382:BE382),BE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BF382)+BF382>$AV25,$AV25-SUM($AW382:BF382),BF382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BG382)+BG382>$AV25,$AV25-SUM($AW382:BG382),BG382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BH382)+BH382>$AV25,$AV25-SUM($AW382:BH382),BH382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BI382)+BI382>$AV25,$AV25-SUM($AW382:BI382),BI382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BJ382)+BJ382>$AV25,$AV25-SUM($AW382:BJ382),BJ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BK382)+BK382>$AV25,$AV25-SUM($AW382:BK382),BK382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BL382)+BL382>$AV25,$AV25-SUM($AW382:BL382),BL382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BM382)+BM382>$AV25,$AV25-SUM($AW382:BM382),BM382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BN382)+BN382>$AV25,$AV25-SUM($AW382:BN382),BN382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BO382)+BO382>$AV25,$AV25-SUM($AW382:BO382),BO382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BP382)+BP382>$AV25,$AV25-SUM($AW382:BP382),BP382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BQ382)+BQ382>$AV25,$AV25-SUM($AW382:BQ382),BQ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BR382)+BR382>$AV25,$AV25-SUM($AW382:BR382),BR382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BS382)+BS382>$AV25,$AV25-SUM($AW382:BS382),BS382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BT382)+BT382>$AV25,$AV25-SUM($AW382:BT382),BT382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BU382)+BU382>$AV25,$AV25-SUM($AW382:BU382),BU382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BV382)+BV382>$AV25,$AV25-SUM($AW382:BV382),BV382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BW382)+BW382>$AV25,$AV25-SUM($AW382:BW382),BW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BX382)+BX382>$AV25,$AV25-SUM($AW382:BX382),BX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BY382)+BY382>$AV25,$AV25-SUM($AW382:BY382),BY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:BZ382)+BZ382>$AV25,$AV25-SUM($AW382:BZ382),BZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CA382)+CA382>$AV25,$AV25-SUM($AW382:CA382),CA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CB382)+CB382>$AV25,$AV25-SUM($AW382:CB382),CB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CC382)+CC382>$AV25,$AV25-SUM($AW382:CC382),CC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CD382)+CD382>$AV25,$AV25-SUM($AW382:CD382),CD382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CE382)+CE382>$AV25,$AV25-SUM($AW382:CE382),CE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CF382)+CF382>$AV25,$AV25-SUM($AW382:CF382),CF382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CG382)+CG382>$AV25,$AV25-SUM($AW382:CG382),CG382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CH382)+CH382>$AV25,$AV25-SUM($AW382:CH382),CH382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CI382)+CI382>$AV25,$AV25-SUM($AW382:CI382),CI382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CJ382)+CJ382>$AV25,$AV25-SUM($AW382:CJ382),CJ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CK382)+CK382>$AV25,$AV25-SUM($AW382:CK382),CK382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CL382)+CL382>$AV25,$AV25-SUM($AW382:CL382),CL382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CM382)+CM382>$AV25,$AV25-SUM($AW382:CM382),CM382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CN382)+CN382>$AV25,$AV25-SUM($AW382:CN382),CN382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CO382)+CO382>$AV25,$AV25-SUM($AW382:CO382),CO382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CP382)+CP382>$AV25,$AV25-SUM($AW382:CP382),CP382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CQ382)+CQ382>$AV25,$AV25-SUM($AW382:CQ382),CQ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CR382)+CR382>$AV25,$AV25-SUM($AW382:CR382),CR382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CS382)+CS382>$AV25,$AV25-SUM($AW382:CS382),CS382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CT382)+CT382>$AV25,$AV25-SUM($AW382:CT382),CT382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CU382)+CU382>$AV25,$AV25-SUM($AW382:CU382),CU382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CV382)+CV382>$AV25,$AV25-SUM($AW382:CV382),CV382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CW382)+CW382>$AV25,$AV25-SUM($AW382:CW382),CW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CX382)+CX382>$AV25,$AV25-SUM($AW382:CX382),CX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CY382)+CY382>$AV25,$AV25-SUM($AW382:CY382),CY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:CZ382)+CZ382>$AV25,$AV25-SUM($AW382:CZ382),CZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DA382)+DA382>$AV25,$AV25-SUM($AW382:DA382),DA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DB382)+DB382>$AV25,$AV25-SUM($AW382:DB382),DB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DC382)+DC382>$AV25,$AV25-SUM($AW382:DC382),DC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DD382)+DD382>$AV25,$AV25-SUM($AW382:DD382),DD382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DE382)+DE382>$AV25,$AV25-SUM($AW382:DE382),DE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DF382)+DF382>$AV25,$AV25-SUM($AW382:DF382),DF382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DG382)+DG382>$AV25,$AV25-SUM($AW382:DG382),DG382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DH382)+DH382>$AV25,$AV25-SUM($AW382:DH382),DH382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DI382)+DI382>$AV25,$AV25-SUM($AW382:DI382),DI382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DJ382)+DJ382>$AV25,$AV25-SUM($AW382:DJ382),DJ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DK382)+DK382>$AV25,$AV25-SUM($AW382:DK382),DK382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DL382)+DL382>$AV25,$AV25-SUM($AW382:DL382),DL382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DM382)+DM382>$AV25,$AV25-SUM($AW382:DM382),DM382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DN382)+DN382>$AV25,$AV25-SUM($AW382:DN382),DN382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DO382)+DO382>$AV25,$AV25-SUM($AW382:DO382),DO382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DP382)+DP382>$AV25,$AV25-SUM($AW382:DP382),DP382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DQ382)+DQ382>$AV25,$AV25-SUM($AW382:DQ382),DQ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DR382)+DR382>$AV25,$AV25-SUM($AW382:DR382),DR382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DS382)+DS382>$AV25,$AV25-SUM($AW382:DS382),DS382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DT382)+DT382>$AV25,$AV25-SUM($AW382:DT382),DT382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DU382)+DU382>$AV25,$AV25-SUM($AW382:DU382),DU382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DV382)+DV382>$AV25,$AV25-SUM($AW382:DV382),DV382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DW382)+DW382>$AV25,$AV25-SUM($AW382:DW382),DW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DX382)+DX382>$AV25,$AV25-SUM($AW382:DX382),DX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DY382)+DY382>$AV25,$AV25-SUM($AW382:DY382),DY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:DZ382)+DZ382>$AV25,$AV25-SUM($AW382:DZ382),DZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EA382)+EA382>$AV25,$AV25-SUM($AW382:EA382),EA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EB382)+EB382>$AV25,$AV25-SUM($AW382:EB382),EB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EC382)+EC382>$AV25,$AV25-SUM($AW382:EC382),EC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:ED382)+ED382>$AV25,$AV25-SUM($AW382:ED382),ED382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EE382)+EE382>$AV25,$AV25-SUM($AW382:EE382),EE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EF382)+EF382>$AV25,$AV25-SUM($AW382:EF382),EF382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EG382)+EG382>$AV25,$AV25-SUM($AW382:EG382),EG382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EH382)+EH382>$AV25,$AV25-SUM($AW382:EH382),EH382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EI382)+EI382>$AV25,$AV25-SUM($AW382:EI382),EI382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EJ382)+EJ382>$AV25,$AV25-SUM($AW382:EJ382),EJ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EK382)+EK382>$AV25,$AV25-SUM($AW382:EK382),EK382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EL382)+EL382>$AV25,$AV25-SUM($AW382:EL382),EL382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EM382)+EM382>$AV25,$AV25-SUM($AW382:EM382),EM382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EN382)+EN382>$AV25,$AV25-SUM($AW382:EN382),EN382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EO382)+EO382>$AV25,$AV25-SUM($AW382:EO382),EO382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EP382)+EP382>$AV25,$AV25-SUM($AW382:EP382),EP382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EQ382)+EQ382>$AV25,$AV25-SUM($AW382:EQ382),EQ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:ER382)+ER382>$AV25,$AV25-SUM($AW382:ER382),ER382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:ES382)+ES382>$AV25,$AV25-SUM($AW382:ES382),ES382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:ET382)+ET382>$AV25,$AV25-SUM($AW382:ET382),ET382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EU382)+EU382>$AV25,$AV25-SUM($AW382:EU382),EU382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EV382)+EV382>$AV25,$AV25-SUM($AW382:EV382),EV382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EW382)+EW382>$AV25,$AV25-SUM($AW382:EW382),EW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EX382)+EX382>$AV25,$AV25-SUM($AW382:EX382),EX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EY382)+EY382>$AV25,$AV25-SUM($AW382:EY382),EY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:EZ382)+EZ382>$AV25,$AV25-SUM($AW382:EZ382),EZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FA382)+FA382>$AV25,$AV25-SUM($AW382:FA382),FA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FB382)+FB382>$AV25,$AV25-SUM($AW382:FB382),FB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FC382)+FC382>$AV25,$AV25-SUM($AW382:FC382),FC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FD382)+FD382>$AV25,$AV25-SUM($AW382:FD382),FD382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FE382)+FE382>$AV25,$AV25-SUM($AW382:FE382),FE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FF382)+FF382>$AV25,$AV25-SUM($AW382:FF382),FF382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FG382)+FG382>$AV25,$AV25-SUM($AW382:FG382),FG382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FH382)+FH382>$AV25,$AV25-SUM($AW382:FH382),FH382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FI382)+FI382>$AV25,$AV25-SUM($AW382:FI382),FI382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FJ382)+FJ382>$AV25,$AV25-SUM($AW382:FJ382),FJ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FK382)+FK382>$AV25,$AV25-SUM($AW382:FK382),FK382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FL382)+FL382>$AV25,$AV25-SUM($AW382:FL382),FL382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FM382)+FM382>$AV25,$AV25-SUM($AW382:FM382),FM382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FN382)+FN382>$AV25,$AV25-SUM($AW382:FN382),FN382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FO382)+FO382>$AV25,$AV25-SUM($AW382:FO382),FO382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FP382)+FP382>$AV25,$AV25-SUM($AW382:FP382),FP382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FQ382)+FQ382>$AV25,$AV25-SUM($AW382:FQ382),FQ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FR382)+FR382>$AV25,$AV25-SUM($AW382:FR382),FR382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FS382)+FS382>$AV25,$AV25-SUM($AW382:FS382),FS382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FT382)+FT382>$AV25,$AV25-SUM($AW382:FT382),FT382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FU382)+FU382>$AV25,$AV25-SUM($AW382:FU382),FU382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FV382)+FV382>$AV25,$AV25-SUM($AW382:FV382),FV382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FW382)+FW382>$AV25,$AV25-SUM($AW382:FW382),FW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FX382)+FX382>$AV25,$AV25-SUM($AW382:FX382),FX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FY382)+FY382>$AV25,$AV25-SUM($AW382:FY382),FY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:FZ382)+FZ382>$AV25,$AV25-SUM($AW382:FZ382),FZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GA382)+GA382>$AV25,$AV25-SUM($AW382:GA382),GA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GB382)+GB382>$AV25,$AV25-SUM($AW382:GB382),GB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GC382)+GC382>$AV25,$AV25-SUM($AW382:GC382),GC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GD382)+GD382>$AV25,$AV25-SUM($AW382:GD382),GD382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GE382)+GE382>$AV25,$AV25-SUM($AW382:GE382),GE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GF382)+GF382>$AV25,$AV25-SUM($AW382:GF382),GF382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GG382)+GG382>$AV25,$AV25-SUM($AW382:GG382),GG382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GH382)+GH382>$AV25,$AV25-SUM($AW382:GH382),GH382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GI382)+GI382>$AV25,$AV25-SUM($AW382:GI382),GI382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GJ382)+GJ382>$AV25,$AV25-SUM($AW382:GJ382),GJ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GK382)+GK382>$AV25,$AV25-SUM($AW382:GK382),GK382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GL382)+GL382>$AV25,$AV25-SUM($AW382:GL382),GL382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GM382)+GM382>$AV25,$AV25-SUM($AW382:GM382),GM382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GN382)+GN382>$AV25,$AV25-SUM($AW382:GN382),GN382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GO382)+GO382>$AV25,$AV25-SUM($AW382:GO382),GO382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GP382)+GP382>$AV25,$AV25-SUM($AW382:GP382),GP382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GQ382)+GQ382>$AV25,$AV25-SUM($AW382:GQ382),GQ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GR382)+GR382>$AV25,$AV25-SUM($AW382:GR382),GR382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GS382)+GS382>$AV25,$AV25-SUM($AW382:GS382),GS382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GT382)+GT382>$AV25,$AV25-SUM($AW382:GT382),GT382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GU382)+GU382>$AV25,$AV25-SUM($AW382:GU382),GU382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GV382)+GV382>$AV25,$AV25-SUM($AW382:GV382),GV382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GW382)+GW382>$AV25,$AV25-SUM($AW382:GW382),GW382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GX382)+GX382>$AV25,$AV25-SUM($AW382:GX382),GX382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GY382)+GY382>$AV25,$AV25-SUM($AW382:GY382),GY382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:GZ382)+GZ382>$AV25,$AV25-SUM($AW382:GZ382),GZ382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:HA382)+HA382>$AV25,$AV25-SUM($AW382:HA382),HA382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:HB382)+HB382>$AV25,$AV25-SUM($AW382:HB382),HB382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:HC382)+HC382>$AV25,$AV25-SUM($AW382:HC382),HC382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:HD382)+HD382>$AV25,$AV25-SUM($AW382:HD382),HD382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:HE382)+HE382>$AV25,$AV25-SUM($AW382:HE382),HE382),0)","v":0},{"$f":"IF($AW382>0,IF(SUM($AW382:HF382)+HF382>$AV25,$AV25-SUM($AW382:HF382),HF382),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW383>0,IF(SUM($AW383:AW383)+AW383>$AV26,$AV26-SUM($AW383:AW383),AW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:AX383)+AX383>$AV26,$AV26-SUM($AW383:AX383),AX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:AY383)+AY383>$AV26,$AV26-SUM($AW383:AY383),AY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:AZ383)+AZ383>$AV26,$AV26-SUM($AW383:AZ383),AZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BA383)+BA383>$AV26,$AV26-SUM($AW383:BA383),BA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BB383)+BB383>$AV26,$AV26-SUM($AW383:BB383),BB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BC383)+BC383>$AV26,$AV26-SUM($AW383:BC383),BC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BD383)+BD383>$AV26,$AV26-SUM($AW383:BD383),BD383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BE383)+BE383>$AV26,$AV26-SUM($AW383:BE383),BE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BF383)+BF383>$AV26,$AV26-SUM($AW383:BF383),BF383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BG383)+BG383>$AV26,$AV26-SUM($AW383:BG383),BG383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BH383)+BH383>$AV26,$AV26-SUM($AW383:BH383),BH383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BI383)+BI383>$AV26,$AV26-SUM($AW383:BI383),BI383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BJ383)+BJ383>$AV26,$AV26-SUM($AW383:BJ383),BJ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BK383)+BK383>$AV26,$AV26-SUM($AW383:BK383),BK383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BL383)+BL383>$AV26,$AV26-SUM($AW383:BL383),BL383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BM383)+BM383>$AV26,$AV26-SUM($AW383:BM383),BM383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BN383)+BN383>$AV26,$AV26-SUM($AW383:BN383),BN383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BO383)+BO383>$AV26,$AV26-SUM($AW383:BO383),BO383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BP383)+BP383>$AV26,$AV26-SUM($AW383:BP383),BP383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BQ383)+BQ383>$AV26,$AV26-SUM($AW383:BQ383),BQ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BR383)+BR383>$AV26,$AV26-SUM($AW383:BR383),BR383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BS383)+BS383>$AV26,$AV26-SUM($AW383:BS383),BS383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BT383)+BT383>$AV26,$AV26-SUM($AW383:BT383),BT383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BU383)+BU383>$AV26,$AV26-SUM($AW383:BU383),BU383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BV383)+BV383>$AV26,$AV26-SUM($AW383:BV383),BV383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BW383)+BW383>$AV26,$AV26-SUM($AW383:BW383),BW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BX383)+BX383>$AV26,$AV26-SUM($AW383:BX383),BX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BY383)+BY383>$AV26,$AV26-SUM($AW383:BY383),BY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:BZ383)+BZ383>$AV26,$AV26-SUM($AW383:BZ383),BZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CA383)+CA383>$AV26,$AV26-SUM($AW383:CA383),CA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CB383)+CB383>$AV26,$AV26-SUM($AW383:CB383),CB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CC383)+CC383>$AV26,$AV26-SUM($AW383:CC383),CC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CD383)+CD383>$AV26,$AV26-SUM($AW383:CD383),CD383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CE383)+CE383>$AV26,$AV26-SUM($AW383:CE383),CE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CF383)+CF383>$AV26,$AV26-SUM($AW383:CF383),CF383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CG383)+CG383>$AV26,$AV26-SUM($AW383:CG383),CG383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CH383)+CH383>$AV26,$AV26-SUM($AW383:CH383),CH383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CI383)+CI383>$AV26,$AV26-SUM($AW383:CI383),CI383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CJ383)+CJ383>$AV26,$AV26-SUM($AW383:CJ383),CJ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CK383)+CK383>$AV26,$AV26-SUM($AW383:CK383),CK383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CL383)+CL383>$AV26,$AV26-SUM($AW383:CL383),CL383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CM383)+CM383>$AV26,$AV26-SUM($AW383:CM383),CM383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CN383)+CN383>$AV26,$AV26-SUM($AW383:CN383),CN383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CO383)+CO383>$AV26,$AV26-SUM($AW383:CO383),CO383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CP383)+CP383>$AV26,$AV26-SUM($AW383:CP383),CP383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CQ383)+CQ383>$AV26,$AV26-SUM($AW383:CQ383),CQ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CR383)+CR383>$AV26,$AV26-SUM($AW383:CR383),CR383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CS383)+CS383>$AV26,$AV26-SUM($AW383:CS383),CS383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CT383)+CT383>$AV26,$AV26-SUM($AW383:CT383),CT383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CU383)+CU383>$AV26,$AV26-SUM($AW383:CU383),CU383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CV383)+CV383>$AV26,$AV26-SUM($AW383:CV383),CV383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CW383)+CW383>$AV26,$AV26-SUM($AW383:CW383),CW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CX383)+CX383>$AV26,$AV26-SUM($AW383:CX383),CX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CY383)+CY383>$AV26,$AV26-SUM($AW383:CY383),CY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:CZ383)+CZ383>$AV26,$AV26-SUM($AW383:CZ383),CZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DA383)+DA383>$AV26,$AV26-SUM($AW383:DA383),DA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DB383)+DB383>$AV26,$AV26-SUM($AW383:DB383),DB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DC383)+DC383>$AV26,$AV26-SUM($AW383:DC383),DC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DD383)+DD383>$AV26,$AV26-SUM($AW383:DD383),DD383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DE383)+DE383>$AV26,$AV26-SUM($AW383:DE383),DE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DF383)+DF383>$AV26,$AV26-SUM($AW383:DF383),DF383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DG383)+DG383>$AV26,$AV26-SUM($AW383:DG383),DG383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DH383)+DH383>$AV26,$AV26-SUM($AW383:DH383),DH383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DI383)+DI383>$AV26,$AV26-SUM($AW383:DI383),DI383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DJ383)+DJ383>$AV26,$AV26-SUM($AW383:DJ383),DJ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DK383)+DK383>$AV26,$AV26-SUM($AW383:DK383),DK383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DL383)+DL383>$AV26,$AV26-SUM($AW383:DL383),DL383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DM383)+DM383>$AV26,$AV26-SUM($AW383:DM383),DM383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DN383)+DN383>$AV26,$AV26-SUM($AW383:DN383),DN383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DO383)+DO383>$AV26,$AV26-SUM($AW383:DO383),DO383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DP383)+DP383>$AV26,$AV26-SUM($AW383:DP383),DP383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DQ383)+DQ383>$AV26,$AV26-SUM($AW383:DQ383),DQ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DR383)+DR383>$AV26,$AV26-SUM($AW383:DR383),DR383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DS383)+DS383>$AV26,$AV26-SUM($AW383:DS383),DS383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DT383)+DT383>$AV26,$AV26-SUM($AW383:DT383),DT383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DU383)+DU383>$AV26,$AV26-SUM($AW383:DU383),DU383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DV383)+DV383>$AV26,$AV26-SUM($AW383:DV383),DV383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DW383)+DW383>$AV26,$AV26-SUM($AW383:DW383),DW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DX383)+DX383>$AV26,$AV26-SUM($AW383:DX383),DX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DY383)+DY383>$AV26,$AV26-SUM($AW383:DY383),DY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:DZ383)+DZ383>$AV26,$AV26-SUM($AW383:DZ383),DZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EA383)+EA383>$AV26,$AV26-SUM($AW383:EA383),EA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EB383)+EB383>$AV26,$AV26-SUM($AW383:EB383),EB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EC383)+EC383>$AV26,$AV26-SUM($AW383:EC383),EC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:ED383)+ED383>$AV26,$AV26-SUM($AW383:ED383),ED383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EE383)+EE383>$AV26,$AV26-SUM($AW383:EE383),EE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EF383)+EF383>$AV26,$AV26-SUM($AW383:EF383),EF383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EG383)+EG383>$AV26,$AV26-SUM($AW383:EG383),EG383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EH383)+EH383>$AV26,$AV26-SUM($AW383:EH383),EH383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EI383)+EI383>$AV26,$AV26-SUM($AW383:EI383),EI383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EJ383)+EJ383>$AV26,$AV26-SUM($AW383:EJ383),EJ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EK383)+EK383>$AV26,$AV26-SUM($AW383:EK383),EK383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EL383)+EL383>$AV26,$AV26-SUM($AW383:EL383),EL383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EM383)+EM383>$AV26,$AV26-SUM($AW383:EM383),EM383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EN383)+EN383>$AV26,$AV26-SUM($AW383:EN383),EN383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EO383)+EO383>$AV26,$AV26-SUM($AW383:EO383),EO383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EP383)+EP383>$AV26,$AV26-SUM($AW383:EP383),EP383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EQ383)+EQ383>$AV26,$AV26-SUM($AW383:EQ383),EQ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:ER383)+ER383>$AV26,$AV26-SUM($AW383:ER383),ER383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:ES383)+ES383>$AV26,$AV26-SUM($AW383:ES383),ES383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:ET383)+ET383>$AV26,$AV26-SUM($AW383:ET383),ET383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EU383)+EU383>$AV26,$AV26-SUM($AW383:EU383),EU383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EV383)+EV383>$AV26,$AV26-SUM($AW383:EV383),EV383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EW383)+EW383>$AV26,$AV26-SUM($AW383:EW383),EW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EX383)+EX383>$AV26,$AV26-SUM($AW383:EX383),EX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EY383)+EY383>$AV26,$AV26-SUM($AW383:EY383),EY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:EZ383)+EZ383>$AV26,$AV26-SUM($AW383:EZ383),EZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FA383)+FA383>$AV26,$AV26-SUM($AW383:FA383),FA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FB383)+FB383>$AV26,$AV26-SUM($AW383:FB383),FB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FC383)+FC383>$AV26,$AV26-SUM($AW383:FC383),FC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FD383)+FD383>$AV26,$AV26-SUM($AW383:FD383),FD383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FE383)+FE383>$AV26,$AV26-SUM($AW383:FE383),FE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FF383)+FF383>$AV26,$AV26-SUM($AW383:FF383),FF383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FG383)+FG383>$AV26,$AV26-SUM($AW383:FG383),FG383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FH383)+FH383>$AV26,$AV26-SUM($AW383:FH383),FH383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FI383)+FI383>$AV26,$AV26-SUM($AW383:FI383),FI383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FJ383)+FJ383>$AV26,$AV26-SUM($AW383:FJ383),FJ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FK383)+FK383>$AV26,$AV26-SUM($AW383:FK383),FK383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FL383)+FL383>$AV26,$AV26-SUM($AW383:FL383),FL383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FM383)+FM383>$AV26,$AV26-SUM($AW383:FM383),FM383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FN383)+FN383>$AV26,$AV26-SUM($AW383:FN383),FN383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FO383)+FO383>$AV26,$AV26-SUM($AW383:FO383),FO383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FP383)+FP383>$AV26,$AV26-SUM($AW383:FP383),FP383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FQ383)+FQ383>$AV26,$AV26-SUM($AW383:FQ383),FQ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FR383)+FR383>$AV26,$AV26-SUM($AW383:FR383),FR383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FS383)+FS383>$AV26,$AV26-SUM($AW383:FS383),FS383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FT383)+FT383>$AV26,$AV26-SUM($AW383:FT383),FT383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FU383)+FU383>$AV26,$AV26-SUM($AW383:FU383),FU383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FV383)+FV383>$AV26,$AV26-SUM($AW383:FV383),FV383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FW383)+FW383>$AV26,$AV26-SUM($AW383:FW383),FW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FX383)+FX383>$AV26,$AV26-SUM($AW383:FX383),FX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FY383)+FY383>$AV26,$AV26-SUM($AW383:FY383),FY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:FZ383)+FZ383>$AV26,$AV26-SUM($AW383:FZ383),FZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GA383)+GA383>$AV26,$AV26-SUM($AW383:GA383),GA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GB383)+GB383>$AV26,$AV26-SUM($AW383:GB383),GB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GC383)+GC383>$AV26,$AV26-SUM($AW383:GC383),GC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GD383)+GD383>$AV26,$AV26-SUM($AW383:GD383),GD383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GE383)+GE383>$AV26,$AV26-SUM($AW383:GE383),GE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GF383)+GF383>$AV26,$AV26-SUM($AW383:GF383),GF383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GG383)+GG383>$AV26,$AV26-SUM($AW383:GG383),GG383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GH383)+GH383>$AV26,$AV26-SUM($AW383:GH383),GH383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GI383)+GI383>$AV26,$AV26-SUM($AW383:GI383),GI383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GJ383)+GJ383>$AV26,$AV26-SUM($AW383:GJ383),GJ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GK383)+GK383>$AV26,$AV26-SUM($AW383:GK383),GK383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GL383)+GL383>$AV26,$AV26-SUM($AW383:GL383),GL383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GM383)+GM383>$AV26,$AV26-SUM($AW383:GM383),GM383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GN383)+GN383>$AV26,$AV26-SUM($AW383:GN383),GN383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GO383)+GO383>$AV26,$AV26-SUM($AW383:GO383),GO383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GP383)+GP383>$AV26,$AV26-SUM($AW383:GP383),GP383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GQ383)+GQ383>$AV26,$AV26-SUM($AW383:GQ383),GQ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GR383)+GR383>$AV26,$AV26-SUM($AW383:GR383),GR383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GS383)+GS383>$AV26,$AV26-SUM($AW383:GS383),GS383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GT383)+GT383>$AV26,$AV26-SUM($AW383:GT383),GT383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GU383)+GU383>$AV26,$AV26-SUM($AW383:GU383),GU383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GV383)+GV383>$AV26,$AV26-SUM($AW383:GV383),GV383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GW383)+GW383>$AV26,$AV26-SUM($AW383:GW383),GW383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GX383)+GX383>$AV26,$AV26-SUM($AW383:GX383),GX383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GY383)+GY383>$AV26,$AV26-SUM($AW383:GY383),GY383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:GZ383)+GZ383>$AV26,$AV26-SUM($AW383:GZ383),GZ383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:HA383)+HA383>$AV26,$AV26-SUM($AW383:HA383),HA383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:HB383)+HB383>$AV26,$AV26-SUM($AW383:HB383),HB383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:HC383)+HC383>$AV26,$AV26-SUM($AW383:HC383),HC383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:HD383)+HD383>$AV26,$AV26-SUM($AW383:HD383),HD383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:HE383)+HE383>$AV26,$AV26-SUM($AW383:HE383),HE383),0)","v":0},{"$f":"IF($AW383>0,IF(SUM($AW383:HF383)+HF383>$AV26,$AV26-SUM($AW383:HF383),HF383),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW384>0,IF(SUM($AW384:AW384)+AW384>$AV27,$AV27-SUM($AW384:AW384),AW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:AX384)+AX384>$AV27,$AV27-SUM($AW384:AX384),AX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:AY384)+AY384>$AV27,$AV27-SUM($AW384:AY384),AY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:AZ384)+AZ384>$AV27,$AV27-SUM($AW384:AZ384),AZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BA384)+BA384>$AV27,$AV27-SUM($AW384:BA384),BA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BB384)+BB384>$AV27,$AV27-SUM($AW384:BB384),BB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BC384)+BC384>$AV27,$AV27-SUM($AW384:BC384),BC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BD384)+BD384>$AV27,$AV27-SUM($AW384:BD384),BD384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BE384)+BE384>$AV27,$AV27-SUM($AW384:BE384),BE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BF384)+BF384>$AV27,$AV27-SUM($AW384:BF384),BF384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BG384)+BG384>$AV27,$AV27-SUM($AW384:BG384),BG384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BH384)+BH384>$AV27,$AV27-SUM($AW384:BH384),BH384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BI384)+BI384>$AV27,$AV27-SUM($AW384:BI384),BI384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BJ384)+BJ384>$AV27,$AV27-SUM($AW384:BJ384),BJ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BK384)+BK384>$AV27,$AV27-SUM($AW384:BK384),BK384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BL384)+BL384>$AV27,$AV27-SUM($AW384:BL384),BL384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BM384)+BM384>$AV27,$AV27-SUM($AW384:BM384),BM384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BN384)+BN384>$AV27,$AV27-SUM($AW384:BN384),BN384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BO384)+BO384>$AV27,$AV27-SUM($AW384:BO384),BO384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BP384)+BP384>$AV27,$AV27-SUM($AW384:BP384),BP384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BQ384)+BQ384>$AV27,$AV27-SUM($AW384:BQ384),BQ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BR384)+BR384>$AV27,$AV27-SUM($AW384:BR384),BR384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BS384)+BS384>$AV27,$AV27-SUM($AW384:BS384),BS384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BT384)+BT384>$AV27,$AV27-SUM($AW384:BT384),BT384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BU384)+BU384>$AV27,$AV27-SUM($AW384:BU384),BU384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BV384)+BV384>$AV27,$AV27-SUM($AW384:BV384),BV384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BW384)+BW384>$AV27,$AV27-SUM($AW384:BW384),BW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BX384)+BX384>$AV27,$AV27-SUM($AW384:BX384),BX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BY384)+BY384>$AV27,$AV27-SUM($AW384:BY384),BY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:BZ384)+BZ384>$AV27,$AV27-SUM($AW384:BZ384),BZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CA384)+CA384>$AV27,$AV27-SUM($AW384:CA384),CA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CB384)+CB384>$AV27,$AV27-SUM($AW384:CB384),CB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CC384)+CC384>$AV27,$AV27-SUM($AW384:CC384),CC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CD384)+CD384>$AV27,$AV27-SUM($AW384:CD384),CD384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CE384)+CE384>$AV27,$AV27-SUM($AW384:CE384),CE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CF384)+CF384>$AV27,$AV27-SUM($AW384:CF384),CF384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CG384)+CG384>$AV27,$AV27-SUM($AW384:CG384),CG384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CH384)+CH384>$AV27,$AV27-SUM($AW384:CH384),CH384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CI384)+CI384>$AV27,$AV27-SUM($AW384:CI384),CI384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CJ384)+CJ384>$AV27,$AV27-SUM($AW384:CJ384),CJ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CK384)+CK384>$AV27,$AV27-SUM($AW384:CK384),CK384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CL384)+CL384>$AV27,$AV27-SUM($AW384:CL384),CL384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CM384)+CM384>$AV27,$AV27-SUM($AW384:CM384),CM384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CN384)+CN384>$AV27,$AV27-SUM($AW384:CN384),CN384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CO384)+CO384>$AV27,$AV27-SUM($AW384:CO384),CO384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CP384)+CP384>$AV27,$AV27-SUM($AW384:CP384),CP384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CQ384)+CQ384>$AV27,$AV27-SUM($AW384:CQ384),CQ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CR384)+CR384>$AV27,$AV27-SUM($AW384:CR384),CR384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CS384)+CS384>$AV27,$AV27-SUM($AW384:CS384),CS384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CT384)+CT384>$AV27,$AV27-SUM($AW384:CT384),CT384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CU384)+CU384>$AV27,$AV27-SUM($AW384:CU384),CU384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CV384)+CV384>$AV27,$AV27-SUM($AW384:CV384),CV384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CW384)+CW384>$AV27,$AV27-SUM($AW384:CW384),CW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CX384)+CX384>$AV27,$AV27-SUM($AW384:CX384),CX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CY384)+CY384>$AV27,$AV27-SUM($AW384:CY384),CY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:CZ384)+CZ384>$AV27,$AV27-SUM($AW384:CZ384),CZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DA384)+DA384>$AV27,$AV27-SUM($AW384:DA384),DA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DB384)+DB384>$AV27,$AV27-SUM($AW384:DB384),DB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DC384)+DC384>$AV27,$AV27-SUM($AW384:DC384),DC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DD384)+DD384>$AV27,$AV27-SUM($AW384:DD384),DD384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DE384)+DE384>$AV27,$AV27-SUM($AW384:DE384),DE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DF384)+DF384>$AV27,$AV27-SUM($AW384:DF384),DF384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DG384)+DG384>$AV27,$AV27-SUM($AW384:DG384),DG384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DH384)+DH384>$AV27,$AV27-SUM($AW384:DH384),DH384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DI384)+DI384>$AV27,$AV27-SUM($AW384:DI384),DI384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DJ384)+DJ384>$AV27,$AV27-SUM($AW384:DJ384),DJ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DK384)+DK384>$AV27,$AV27-SUM($AW384:DK384),DK384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DL384)+DL384>$AV27,$AV27-SUM($AW384:DL384),DL384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DM384)+DM384>$AV27,$AV27-SUM($AW384:DM384),DM384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DN384)+DN384>$AV27,$AV27-SUM($AW384:DN384),DN384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DO384)+DO384>$AV27,$AV27-SUM($AW384:DO384),DO384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DP384)+DP384>$AV27,$AV27-SUM($AW384:DP384),DP384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DQ384)+DQ384>$AV27,$AV27-SUM($AW384:DQ384),DQ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DR384)+DR384>$AV27,$AV27-SUM($AW384:DR384),DR384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DS384)+DS384>$AV27,$AV27-SUM($AW384:DS384),DS384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DT384)+DT384>$AV27,$AV27-SUM($AW384:DT384),DT384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DU384)+DU384>$AV27,$AV27-SUM($AW384:DU384),DU384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DV384)+DV384>$AV27,$AV27-SUM($AW384:DV384),DV384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DW384)+DW384>$AV27,$AV27-SUM($AW384:DW384),DW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DX384)+DX384>$AV27,$AV27-SUM($AW384:DX384),DX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DY384)+DY384>$AV27,$AV27-SUM($AW384:DY384),DY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:DZ384)+DZ384>$AV27,$AV27-SUM($AW384:DZ384),DZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EA384)+EA384>$AV27,$AV27-SUM($AW384:EA384),EA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EB384)+EB384>$AV27,$AV27-SUM($AW384:EB384),EB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EC384)+EC384>$AV27,$AV27-SUM($AW384:EC384),EC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:ED384)+ED384>$AV27,$AV27-SUM($AW384:ED384),ED384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EE384)+EE384>$AV27,$AV27-SUM($AW384:EE384),EE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EF384)+EF384>$AV27,$AV27-SUM($AW384:EF384),EF384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EG384)+EG384>$AV27,$AV27-SUM($AW384:EG384),EG384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EH384)+EH384>$AV27,$AV27-SUM($AW384:EH384),EH384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EI384)+EI384>$AV27,$AV27-SUM($AW384:EI384),EI384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EJ384)+EJ384>$AV27,$AV27-SUM($AW384:EJ384),EJ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EK384)+EK384>$AV27,$AV27-SUM($AW384:EK384),EK384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EL384)+EL384>$AV27,$AV27-SUM($AW384:EL384),EL384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EM384)+EM384>$AV27,$AV27-SUM($AW384:EM384),EM384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EN384)+EN384>$AV27,$AV27-SUM($AW384:EN384),EN384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EO384)+EO384>$AV27,$AV27-SUM($AW384:EO384),EO384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EP384)+EP384>$AV27,$AV27-SUM($AW384:EP384),EP384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EQ384)+EQ384>$AV27,$AV27-SUM($AW384:EQ384),EQ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:ER384)+ER384>$AV27,$AV27-SUM($AW384:ER384),ER384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:ES384)+ES384>$AV27,$AV27-SUM($AW384:ES384),ES384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:ET384)+ET384>$AV27,$AV27-SUM($AW384:ET384),ET384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EU384)+EU384>$AV27,$AV27-SUM($AW384:EU384),EU384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EV384)+EV384>$AV27,$AV27-SUM($AW384:EV384),EV384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EW384)+EW384>$AV27,$AV27-SUM($AW384:EW384),EW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EX384)+EX384>$AV27,$AV27-SUM($AW384:EX384),EX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EY384)+EY384>$AV27,$AV27-SUM($AW384:EY384),EY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:EZ384)+EZ384>$AV27,$AV27-SUM($AW384:EZ384),EZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FA384)+FA384>$AV27,$AV27-SUM($AW384:FA384),FA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FB384)+FB384>$AV27,$AV27-SUM($AW384:FB384),FB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FC384)+FC384>$AV27,$AV27-SUM($AW384:FC384),FC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FD384)+FD384>$AV27,$AV27-SUM($AW384:FD384),FD384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FE384)+FE384>$AV27,$AV27-SUM($AW384:FE384),FE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FF384)+FF384>$AV27,$AV27-SUM($AW384:FF384),FF384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FG384)+FG384>$AV27,$AV27-SUM($AW384:FG384),FG384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FH384)+FH384>$AV27,$AV27-SUM($AW384:FH384),FH384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FI384)+FI384>$AV27,$AV27-SUM($AW384:FI384),FI384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FJ384)+FJ384>$AV27,$AV27-SUM($AW384:FJ384),FJ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FK384)+FK384>$AV27,$AV27-SUM($AW384:FK384),FK384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FL384)+FL384>$AV27,$AV27-SUM($AW384:FL384),FL384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FM384)+FM384>$AV27,$AV27-SUM($AW384:FM384),FM384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FN384)+FN384>$AV27,$AV27-SUM($AW384:FN384),FN384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FO384)+FO384>$AV27,$AV27-SUM($AW384:FO384),FO384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FP384)+FP384>$AV27,$AV27-SUM($AW384:FP384),FP384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FQ384)+FQ384>$AV27,$AV27-SUM($AW384:FQ384),FQ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FR384)+FR384>$AV27,$AV27-SUM($AW384:FR384),FR384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FS384)+FS384>$AV27,$AV27-SUM($AW384:FS384),FS384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FT384)+FT384>$AV27,$AV27-SUM($AW384:FT384),FT384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FU384)+FU384>$AV27,$AV27-SUM($AW384:FU384),FU384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FV384)+FV384>$AV27,$AV27-SUM($AW384:FV384),FV384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FW384)+FW384>$AV27,$AV27-SUM($AW384:FW384),FW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FX384)+FX384>$AV27,$AV27-SUM($AW384:FX384),FX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FY384)+FY384>$AV27,$AV27-SUM($AW384:FY384),FY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:FZ384)+FZ384>$AV27,$AV27-SUM($AW384:FZ384),FZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GA384)+GA384>$AV27,$AV27-SUM($AW384:GA384),GA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GB384)+GB384>$AV27,$AV27-SUM($AW384:GB384),GB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GC384)+GC384>$AV27,$AV27-SUM($AW384:GC384),GC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GD384)+GD384>$AV27,$AV27-SUM($AW384:GD384),GD384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GE384)+GE384>$AV27,$AV27-SUM($AW384:GE384),GE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GF384)+GF384>$AV27,$AV27-SUM($AW384:GF384),GF384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GG384)+GG384>$AV27,$AV27-SUM($AW384:GG384),GG384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GH384)+GH384>$AV27,$AV27-SUM($AW384:GH384),GH384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GI384)+GI384>$AV27,$AV27-SUM($AW384:GI384),GI384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GJ384)+GJ384>$AV27,$AV27-SUM($AW384:GJ384),GJ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GK384)+GK384>$AV27,$AV27-SUM($AW384:GK384),GK384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GL384)+GL384>$AV27,$AV27-SUM($AW384:GL384),GL384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GM384)+GM384>$AV27,$AV27-SUM($AW384:GM384),GM384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GN384)+GN384>$AV27,$AV27-SUM($AW384:GN384),GN384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GO384)+GO384>$AV27,$AV27-SUM($AW384:GO384),GO384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GP384)+GP384>$AV27,$AV27-SUM($AW384:GP384),GP384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GQ384)+GQ384>$AV27,$AV27-SUM($AW384:GQ384),GQ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GR384)+GR384>$AV27,$AV27-SUM($AW384:GR384),GR384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GS384)+GS384>$AV27,$AV27-SUM($AW384:GS384),GS384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GT384)+GT384>$AV27,$AV27-SUM($AW384:GT384),GT384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GU384)+GU384>$AV27,$AV27-SUM($AW384:GU384),GU384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GV384)+GV384>$AV27,$AV27-SUM($AW384:GV384),GV384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GW384)+GW384>$AV27,$AV27-SUM($AW384:GW384),GW384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GX384)+GX384>$AV27,$AV27-SUM($AW384:GX384),GX384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GY384)+GY384>$AV27,$AV27-SUM($AW384:GY384),GY384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:GZ384)+GZ384>$AV27,$AV27-SUM($AW384:GZ384),GZ384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:HA384)+HA384>$AV27,$AV27-SUM($AW384:HA384),HA384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:HB384)+HB384>$AV27,$AV27-SUM($AW384:HB384),HB384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:HC384)+HC384>$AV27,$AV27-SUM($AW384:HC384),HC384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:HD384)+HD384>$AV27,$AV27-SUM($AW384:HD384),HD384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:HE384)+HE384>$AV27,$AV27-SUM($AW384:HE384),HE384),0)","v":0},{"$f":"IF($AW384>0,IF(SUM($AW384:HF384)+HF384>$AV27,$AV27-SUM($AW384:HF384),HF384),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW385>0,IF(SUM($AW385:AW385)+AW385>$AV28,$AV28-SUM($AW385:AW385),AW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:AX385)+AX385>$AV28,$AV28-SUM($AW385:AX385),AX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:AY385)+AY385>$AV28,$AV28-SUM($AW385:AY385),AY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:AZ385)+AZ385>$AV28,$AV28-SUM($AW385:AZ385),AZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BA385)+BA385>$AV28,$AV28-SUM($AW385:BA385),BA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BB385)+BB385>$AV28,$AV28-SUM($AW385:BB385),BB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BC385)+BC385>$AV28,$AV28-SUM($AW385:BC385),BC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BD385)+BD385>$AV28,$AV28-SUM($AW385:BD385),BD385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BE385)+BE385>$AV28,$AV28-SUM($AW385:BE385),BE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BF385)+BF385>$AV28,$AV28-SUM($AW385:BF385),BF385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BG385)+BG385>$AV28,$AV28-SUM($AW385:BG385),BG385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BH385)+BH385>$AV28,$AV28-SUM($AW385:BH385),BH385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BI385)+BI385>$AV28,$AV28-SUM($AW385:BI385),BI385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BJ385)+BJ385>$AV28,$AV28-SUM($AW385:BJ385),BJ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BK385)+BK385>$AV28,$AV28-SUM($AW385:BK385),BK385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BL385)+BL385>$AV28,$AV28-SUM($AW385:BL385),BL385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BM385)+BM385>$AV28,$AV28-SUM($AW385:BM385),BM385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BN385)+BN385>$AV28,$AV28-SUM($AW385:BN385),BN385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BO385)+BO385>$AV28,$AV28-SUM($AW385:BO385),BO385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BP385)+BP385>$AV28,$AV28-SUM($AW385:BP385),BP385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BQ385)+BQ385>$AV28,$AV28-SUM($AW385:BQ385),BQ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BR385)+BR385>$AV28,$AV28-SUM($AW385:BR385),BR385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BS385)+BS385>$AV28,$AV28-SUM($AW385:BS385),BS385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BT385)+BT385>$AV28,$AV28-SUM($AW385:BT385),BT385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BU385)+BU385>$AV28,$AV28-SUM($AW385:BU385),BU385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BV385)+BV385>$AV28,$AV28-SUM($AW385:BV385),BV385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BW385)+BW385>$AV28,$AV28-SUM($AW385:BW385),BW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BX385)+BX385>$AV28,$AV28-SUM($AW385:BX385),BX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BY385)+BY385>$AV28,$AV28-SUM($AW385:BY385),BY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:BZ385)+BZ385>$AV28,$AV28-SUM($AW385:BZ385),BZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CA385)+CA385>$AV28,$AV28-SUM($AW385:CA385),CA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CB385)+CB385>$AV28,$AV28-SUM($AW385:CB385),CB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CC385)+CC385>$AV28,$AV28-SUM($AW385:CC385),CC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CD385)+CD385>$AV28,$AV28-SUM($AW385:CD385),CD385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CE385)+CE385>$AV28,$AV28-SUM($AW385:CE385),CE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CF385)+CF385>$AV28,$AV28-SUM($AW385:CF385),CF385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CG385)+CG385>$AV28,$AV28-SUM($AW385:CG385),CG385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CH385)+CH385>$AV28,$AV28-SUM($AW385:CH385),CH385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CI385)+CI385>$AV28,$AV28-SUM($AW385:CI385),CI385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CJ385)+CJ385>$AV28,$AV28-SUM($AW385:CJ385),CJ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CK385)+CK385>$AV28,$AV28-SUM($AW385:CK385),CK385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CL385)+CL385>$AV28,$AV28-SUM($AW385:CL385),CL385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CM385)+CM385>$AV28,$AV28-SUM($AW385:CM385),CM385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CN385)+CN385>$AV28,$AV28-SUM($AW385:CN385),CN385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CO385)+CO385>$AV28,$AV28-SUM($AW385:CO385),CO385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CP385)+CP385>$AV28,$AV28-SUM($AW385:CP385),CP385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CQ385)+CQ385>$AV28,$AV28-SUM($AW385:CQ385),CQ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CR385)+CR385>$AV28,$AV28-SUM($AW385:CR385),CR385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CS385)+CS385>$AV28,$AV28-SUM($AW385:CS385),CS385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CT385)+CT385>$AV28,$AV28-SUM($AW385:CT385),CT385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CU385)+CU385>$AV28,$AV28-SUM($AW385:CU385),CU385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CV385)+CV385>$AV28,$AV28-SUM($AW385:CV385),CV385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CW385)+CW385>$AV28,$AV28-SUM($AW385:CW385),CW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CX385)+CX385>$AV28,$AV28-SUM($AW385:CX385),CX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CY385)+CY385>$AV28,$AV28-SUM($AW385:CY385),CY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:CZ385)+CZ385>$AV28,$AV28-SUM($AW385:CZ385),CZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DA385)+DA385>$AV28,$AV28-SUM($AW385:DA385),DA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DB385)+DB385>$AV28,$AV28-SUM($AW385:DB385),DB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DC385)+DC385>$AV28,$AV28-SUM($AW385:DC385),DC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DD385)+DD385>$AV28,$AV28-SUM($AW385:DD385),DD385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DE385)+DE385>$AV28,$AV28-SUM($AW385:DE385),DE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DF385)+DF385>$AV28,$AV28-SUM($AW385:DF385),DF385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DG385)+DG385>$AV28,$AV28-SUM($AW385:DG385),DG385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DH385)+DH385>$AV28,$AV28-SUM($AW385:DH385),DH385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DI385)+DI385>$AV28,$AV28-SUM($AW385:DI385),DI385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DJ385)+DJ385>$AV28,$AV28-SUM($AW385:DJ385),DJ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DK385)+DK385>$AV28,$AV28-SUM($AW385:DK385),DK385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DL385)+DL385>$AV28,$AV28-SUM($AW385:DL385),DL385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DM385)+DM385>$AV28,$AV28-SUM($AW385:DM385),DM385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DN385)+DN385>$AV28,$AV28-SUM($AW385:DN385),DN385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DO385)+DO385>$AV28,$AV28-SUM($AW385:DO385),DO385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DP385)+DP385>$AV28,$AV28-SUM($AW385:DP385),DP385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DQ385)+DQ385>$AV28,$AV28-SUM($AW385:DQ385),DQ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DR385)+DR385>$AV28,$AV28-SUM($AW385:DR385),DR385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DS385)+DS385>$AV28,$AV28-SUM($AW385:DS385),DS385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DT385)+DT385>$AV28,$AV28-SUM($AW385:DT385),DT385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DU385)+DU385>$AV28,$AV28-SUM($AW385:DU385),DU385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DV385)+DV385>$AV28,$AV28-SUM($AW385:DV385),DV385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DW385)+DW385>$AV28,$AV28-SUM($AW385:DW385),DW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DX385)+DX385>$AV28,$AV28-SUM($AW385:DX385),DX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DY385)+DY385>$AV28,$AV28-SUM($AW385:DY385),DY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:DZ385)+DZ385>$AV28,$AV28-SUM($AW385:DZ385),DZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EA385)+EA385>$AV28,$AV28-SUM($AW385:EA385),EA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EB385)+EB385>$AV28,$AV28-SUM($AW385:EB385),EB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EC385)+EC385>$AV28,$AV28-SUM($AW385:EC385),EC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:ED385)+ED385>$AV28,$AV28-SUM($AW385:ED385),ED385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EE385)+EE385>$AV28,$AV28-SUM($AW385:EE385),EE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EF385)+EF385>$AV28,$AV28-SUM($AW385:EF385),EF385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EG385)+EG385>$AV28,$AV28-SUM($AW385:EG385),EG385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EH385)+EH385>$AV28,$AV28-SUM($AW385:EH385),EH385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EI385)+EI385>$AV28,$AV28-SUM($AW385:EI385),EI385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EJ385)+EJ385>$AV28,$AV28-SUM($AW385:EJ385),EJ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EK385)+EK385>$AV28,$AV28-SUM($AW385:EK385),EK385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EL385)+EL385>$AV28,$AV28-SUM($AW385:EL385),EL385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EM385)+EM385>$AV28,$AV28-SUM($AW385:EM385),EM385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EN385)+EN385>$AV28,$AV28-SUM($AW385:EN385),EN385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EO385)+EO385>$AV28,$AV28-SUM($AW385:EO385),EO385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EP385)+EP385>$AV28,$AV28-SUM($AW385:EP385),EP385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EQ385)+EQ385>$AV28,$AV28-SUM($AW385:EQ385),EQ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:ER385)+ER385>$AV28,$AV28-SUM($AW385:ER385),ER385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:ES385)+ES385>$AV28,$AV28-SUM($AW385:ES385),ES385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:ET385)+ET385>$AV28,$AV28-SUM($AW385:ET385),ET385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EU385)+EU385>$AV28,$AV28-SUM($AW385:EU385),EU385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EV385)+EV385>$AV28,$AV28-SUM($AW385:EV385),EV385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EW385)+EW385>$AV28,$AV28-SUM($AW385:EW385),EW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EX385)+EX385>$AV28,$AV28-SUM($AW385:EX385),EX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EY385)+EY385>$AV28,$AV28-SUM($AW385:EY385),EY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:EZ385)+EZ385>$AV28,$AV28-SUM($AW385:EZ385),EZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FA385)+FA385>$AV28,$AV28-SUM($AW385:FA385),FA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FB385)+FB385>$AV28,$AV28-SUM($AW385:FB385),FB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FC385)+FC385>$AV28,$AV28-SUM($AW385:FC385),FC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FD385)+FD385>$AV28,$AV28-SUM($AW385:FD385),FD385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FE385)+FE385>$AV28,$AV28-SUM($AW385:FE385),FE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FF385)+FF385>$AV28,$AV28-SUM($AW385:FF385),FF385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FG385)+FG385>$AV28,$AV28-SUM($AW385:FG385),FG385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FH385)+FH385>$AV28,$AV28-SUM($AW385:FH385),FH385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FI385)+FI385>$AV28,$AV28-SUM($AW385:FI385),FI385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FJ385)+FJ385>$AV28,$AV28-SUM($AW385:FJ385),FJ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FK385)+FK385>$AV28,$AV28-SUM($AW385:FK385),FK385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FL385)+FL385>$AV28,$AV28-SUM($AW385:FL385),FL385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FM385)+FM385>$AV28,$AV28-SUM($AW385:FM385),FM385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FN385)+FN385>$AV28,$AV28-SUM($AW385:FN385),FN385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FO385)+FO385>$AV28,$AV28-SUM($AW385:FO385),FO385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FP385)+FP385>$AV28,$AV28-SUM($AW385:FP385),FP385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FQ385)+FQ385>$AV28,$AV28-SUM($AW385:FQ385),FQ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FR385)+FR385>$AV28,$AV28-SUM($AW385:FR385),FR385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FS385)+FS385>$AV28,$AV28-SUM($AW385:FS385),FS385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FT385)+FT385>$AV28,$AV28-SUM($AW385:FT385),FT385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FU385)+FU385>$AV28,$AV28-SUM($AW385:FU385),FU385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FV385)+FV385>$AV28,$AV28-SUM($AW385:FV385),FV385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FW385)+FW385>$AV28,$AV28-SUM($AW385:FW385),FW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FX385)+FX385>$AV28,$AV28-SUM($AW385:FX385),FX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FY385)+FY385>$AV28,$AV28-SUM($AW385:FY385),FY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:FZ385)+FZ385>$AV28,$AV28-SUM($AW385:FZ385),FZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GA385)+GA385>$AV28,$AV28-SUM($AW385:GA385),GA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GB385)+GB385>$AV28,$AV28-SUM($AW385:GB385),GB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GC385)+GC385>$AV28,$AV28-SUM($AW385:GC385),GC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GD385)+GD385>$AV28,$AV28-SUM($AW385:GD385),GD385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GE385)+GE385>$AV28,$AV28-SUM($AW385:GE385),GE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GF385)+GF385>$AV28,$AV28-SUM($AW385:GF385),GF385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GG385)+GG385>$AV28,$AV28-SUM($AW385:GG385),GG385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GH385)+GH385>$AV28,$AV28-SUM($AW385:GH385),GH385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GI385)+GI385>$AV28,$AV28-SUM($AW385:GI385),GI385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GJ385)+GJ385>$AV28,$AV28-SUM($AW385:GJ385),GJ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GK385)+GK385>$AV28,$AV28-SUM($AW385:GK385),GK385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GL385)+GL385>$AV28,$AV28-SUM($AW385:GL385),GL385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GM385)+GM385>$AV28,$AV28-SUM($AW385:GM385),GM385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GN385)+GN385>$AV28,$AV28-SUM($AW385:GN385),GN385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GO385)+GO385>$AV28,$AV28-SUM($AW385:GO385),GO385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GP385)+GP385>$AV28,$AV28-SUM($AW385:GP385),GP385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GQ385)+GQ385>$AV28,$AV28-SUM($AW385:GQ385),GQ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GR385)+GR385>$AV28,$AV28-SUM($AW385:GR385),GR385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GS385)+GS385>$AV28,$AV28-SUM($AW385:GS385),GS385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GT385)+GT385>$AV28,$AV28-SUM($AW385:GT385),GT385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GU385)+GU385>$AV28,$AV28-SUM($AW385:GU385),GU385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GV385)+GV385>$AV28,$AV28-SUM($AW385:GV385),GV385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GW385)+GW385>$AV28,$AV28-SUM($AW385:GW385),GW385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GX385)+GX385>$AV28,$AV28-SUM($AW385:GX385),GX385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GY385)+GY385>$AV28,$AV28-SUM($AW385:GY385),GY385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:GZ385)+GZ385>$AV28,$AV28-SUM($AW385:GZ385),GZ385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:HA385)+HA385>$AV28,$AV28-SUM($AW385:HA385),HA385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:HB385)+HB385>$AV28,$AV28-SUM($AW385:HB385),HB385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:HC385)+HC385>$AV28,$AV28-SUM($AW385:HC385),HC385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:HD385)+HD385>$AV28,$AV28-SUM($AW385:HD385),HD385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:HE385)+HE385>$AV28,$AV28-SUM($AW385:HE385),HE385),0)","v":0},{"$f":"IF($AW385>0,IF(SUM($AW385:HF385)+HF385>$AV28,$AV28-SUM($AW385:HF385),HF385),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW386>0,IF(SUM($AW386:AW386)+AW386>$AV29,$AV29-SUM($AW386:AW386),AW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:AX386)+AX386>$AV29,$AV29-SUM($AW386:AX386),AX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:AY386)+AY386>$AV29,$AV29-SUM($AW386:AY386),AY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:AZ386)+AZ386>$AV29,$AV29-SUM($AW386:AZ386),AZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BA386)+BA386>$AV29,$AV29-SUM($AW386:BA386),BA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BB386)+BB386>$AV29,$AV29-SUM($AW386:BB386),BB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BC386)+BC386>$AV29,$AV29-SUM($AW386:BC386),BC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BD386)+BD386>$AV29,$AV29-SUM($AW386:BD386),BD386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BE386)+BE386>$AV29,$AV29-SUM($AW386:BE386),BE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BF386)+BF386>$AV29,$AV29-SUM($AW386:BF386),BF386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BG386)+BG386>$AV29,$AV29-SUM($AW386:BG386),BG386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BH386)+BH386>$AV29,$AV29-SUM($AW386:BH386),BH386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BI386)+BI386>$AV29,$AV29-SUM($AW386:BI386),BI386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BJ386)+BJ386>$AV29,$AV29-SUM($AW386:BJ386),BJ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BK386)+BK386>$AV29,$AV29-SUM($AW386:BK386),BK386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BL386)+BL386>$AV29,$AV29-SUM($AW386:BL386),BL386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BM386)+BM386>$AV29,$AV29-SUM($AW386:BM386),BM386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BN386)+BN386>$AV29,$AV29-SUM($AW386:BN386),BN386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BO386)+BO386>$AV29,$AV29-SUM($AW386:BO386),BO386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BP386)+BP386>$AV29,$AV29-SUM($AW386:BP386),BP386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BQ386)+BQ386>$AV29,$AV29-SUM($AW386:BQ386),BQ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BR386)+BR386>$AV29,$AV29-SUM($AW386:BR386),BR386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BS386)+BS386>$AV29,$AV29-SUM($AW386:BS386),BS386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BT386)+BT386>$AV29,$AV29-SUM($AW386:BT386),BT386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BU386)+BU386>$AV29,$AV29-SUM($AW386:BU386),BU386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BV386)+BV386>$AV29,$AV29-SUM($AW386:BV386),BV386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BW386)+BW386>$AV29,$AV29-SUM($AW386:BW386),BW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BX386)+BX386>$AV29,$AV29-SUM($AW386:BX386),BX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BY386)+BY386>$AV29,$AV29-SUM($AW386:BY386),BY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:BZ386)+BZ386>$AV29,$AV29-SUM($AW386:BZ386),BZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CA386)+CA386>$AV29,$AV29-SUM($AW386:CA386),CA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CB386)+CB386>$AV29,$AV29-SUM($AW386:CB386),CB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CC386)+CC386>$AV29,$AV29-SUM($AW386:CC386),CC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CD386)+CD386>$AV29,$AV29-SUM($AW386:CD386),CD386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CE386)+CE386>$AV29,$AV29-SUM($AW386:CE386),CE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CF386)+CF386>$AV29,$AV29-SUM($AW386:CF386),CF386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CG386)+CG386>$AV29,$AV29-SUM($AW386:CG386),CG386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CH386)+CH386>$AV29,$AV29-SUM($AW386:CH386),CH386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CI386)+CI386>$AV29,$AV29-SUM($AW386:CI386),CI386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CJ386)+CJ386>$AV29,$AV29-SUM($AW386:CJ386),CJ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CK386)+CK386>$AV29,$AV29-SUM($AW386:CK386),CK386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CL386)+CL386>$AV29,$AV29-SUM($AW386:CL386),CL386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CM386)+CM386>$AV29,$AV29-SUM($AW386:CM386),CM386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CN386)+CN386>$AV29,$AV29-SUM($AW386:CN386),CN386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CO386)+CO386>$AV29,$AV29-SUM($AW386:CO386),CO386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CP386)+CP386>$AV29,$AV29-SUM($AW386:CP386),CP386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CQ386)+CQ386>$AV29,$AV29-SUM($AW386:CQ386),CQ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CR386)+CR386>$AV29,$AV29-SUM($AW386:CR386),CR386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CS386)+CS386>$AV29,$AV29-SUM($AW386:CS386),CS386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CT386)+CT386>$AV29,$AV29-SUM($AW386:CT386),CT386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CU386)+CU386>$AV29,$AV29-SUM($AW386:CU386),CU386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CV386)+CV386>$AV29,$AV29-SUM($AW386:CV386),CV386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CW386)+CW386>$AV29,$AV29-SUM($AW386:CW386),CW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CX386)+CX386>$AV29,$AV29-SUM($AW386:CX386),CX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CY386)+CY386>$AV29,$AV29-SUM($AW386:CY386),CY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:CZ386)+CZ386>$AV29,$AV29-SUM($AW386:CZ386),CZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DA386)+DA386>$AV29,$AV29-SUM($AW386:DA386),DA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DB386)+DB386>$AV29,$AV29-SUM($AW386:DB386),DB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DC386)+DC386>$AV29,$AV29-SUM($AW386:DC386),DC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DD386)+DD386>$AV29,$AV29-SUM($AW386:DD386),DD386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DE386)+DE386>$AV29,$AV29-SUM($AW386:DE386),DE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DF386)+DF386>$AV29,$AV29-SUM($AW386:DF386),DF386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DG386)+DG386>$AV29,$AV29-SUM($AW386:DG386),DG386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DH386)+DH386>$AV29,$AV29-SUM($AW386:DH386),DH386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DI386)+DI386>$AV29,$AV29-SUM($AW386:DI386),DI386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DJ386)+DJ386>$AV29,$AV29-SUM($AW386:DJ386),DJ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DK386)+DK386>$AV29,$AV29-SUM($AW386:DK386),DK386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DL386)+DL386>$AV29,$AV29-SUM($AW386:DL386),DL386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DM386)+DM386>$AV29,$AV29-SUM($AW386:DM386),DM386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DN386)+DN386>$AV29,$AV29-SUM($AW386:DN386),DN386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DO386)+DO386>$AV29,$AV29-SUM($AW386:DO386),DO386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DP386)+DP386>$AV29,$AV29-SUM($AW386:DP386),DP386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DQ386)+DQ386>$AV29,$AV29-SUM($AW386:DQ386),DQ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DR386)+DR386>$AV29,$AV29-SUM($AW386:DR386),DR386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DS386)+DS386>$AV29,$AV29-SUM($AW386:DS386),DS386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DT386)+DT386>$AV29,$AV29-SUM($AW386:DT386),DT386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DU386)+DU386>$AV29,$AV29-SUM($AW386:DU386),DU386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DV386)+DV386>$AV29,$AV29-SUM($AW386:DV386),DV386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DW386)+DW386>$AV29,$AV29-SUM($AW386:DW386),DW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DX386)+DX386>$AV29,$AV29-SUM($AW386:DX386),DX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DY386)+DY386>$AV29,$AV29-SUM($AW386:DY386),DY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:DZ386)+DZ386>$AV29,$AV29-SUM($AW386:DZ386),DZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EA386)+EA386>$AV29,$AV29-SUM($AW386:EA386),EA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EB386)+EB386>$AV29,$AV29-SUM($AW386:EB386),EB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EC386)+EC386>$AV29,$AV29-SUM($AW386:EC386),EC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:ED386)+ED386>$AV29,$AV29-SUM($AW386:ED386),ED386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EE386)+EE386>$AV29,$AV29-SUM($AW386:EE386),EE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EF386)+EF386>$AV29,$AV29-SUM($AW386:EF386),EF386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EG386)+EG386>$AV29,$AV29-SUM($AW386:EG386),EG386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EH386)+EH386>$AV29,$AV29-SUM($AW386:EH386),EH386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EI386)+EI386>$AV29,$AV29-SUM($AW386:EI386),EI386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EJ386)+EJ386>$AV29,$AV29-SUM($AW386:EJ386),EJ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EK386)+EK386>$AV29,$AV29-SUM($AW386:EK386),EK386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EL386)+EL386>$AV29,$AV29-SUM($AW386:EL386),EL386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EM386)+EM386>$AV29,$AV29-SUM($AW386:EM386),EM386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EN386)+EN386>$AV29,$AV29-SUM($AW386:EN386),EN386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EO386)+EO386>$AV29,$AV29-SUM($AW386:EO386),EO386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EP386)+EP386>$AV29,$AV29-SUM($AW386:EP386),EP386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EQ386)+EQ386>$AV29,$AV29-SUM($AW386:EQ386),EQ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:ER386)+ER386>$AV29,$AV29-SUM($AW386:ER386),ER386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:ES386)+ES386>$AV29,$AV29-SUM($AW386:ES386),ES386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:ET386)+ET386>$AV29,$AV29-SUM($AW386:ET386),ET386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EU386)+EU386>$AV29,$AV29-SUM($AW386:EU386),EU386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EV386)+EV386>$AV29,$AV29-SUM($AW386:EV386),EV386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EW386)+EW386>$AV29,$AV29-SUM($AW386:EW386),EW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EX386)+EX386>$AV29,$AV29-SUM($AW386:EX386),EX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EY386)+EY386>$AV29,$AV29-SUM($AW386:EY386),EY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:EZ386)+EZ386>$AV29,$AV29-SUM($AW386:EZ386),EZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FA386)+FA386>$AV29,$AV29-SUM($AW386:FA386),FA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FB386)+FB386>$AV29,$AV29-SUM($AW386:FB386),FB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FC386)+FC386>$AV29,$AV29-SUM($AW386:FC386),FC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FD386)+FD386>$AV29,$AV29-SUM($AW386:FD386),FD386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FE386)+FE386>$AV29,$AV29-SUM($AW386:FE386),FE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FF386)+FF386>$AV29,$AV29-SUM($AW386:FF386),FF386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FG386)+FG386>$AV29,$AV29-SUM($AW386:FG386),FG386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FH386)+FH386>$AV29,$AV29-SUM($AW386:FH386),FH386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FI386)+FI386>$AV29,$AV29-SUM($AW386:FI386),FI386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FJ386)+FJ386>$AV29,$AV29-SUM($AW386:FJ386),FJ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FK386)+FK386>$AV29,$AV29-SUM($AW386:FK386),FK386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FL386)+FL386>$AV29,$AV29-SUM($AW386:FL386),FL386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FM386)+FM386>$AV29,$AV29-SUM($AW386:FM386),FM386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FN386)+FN386>$AV29,$AV29-SUM($AW386:FN386),FN386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FO386)+FO386>$AV29,$AV29-SUM($AW386:FO386),FO386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FP386)+FP386>$AV29,$AV29-SUM($AW386:FP386),FP386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FQ386)+FQ386>$AV29,$AV29-SUM($AW386:FQ386),FQ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FR386)+FR386>$AV29,$AV29-SUM($AW386:FR386),FR386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FS386)+FS386>$AV29,$AV29-SUM($AW386:FS386),FS386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FT386)+FT386>$AV29,$AV29-SUM($AW386:FT386),FT386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FU386)+FU386>$AV29,$AV29-SUM($AW386:FU386),FU386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FV386)+FV386>$AV29,$AV29-SUM($AW386:FV386),FV386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FW386)+FW386>$AV29,$AV29-SUM($AW386:FW386),FW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FX386)+FX386>$AV29,$AV29-SUM($AW386:FX386),FX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FY386)+FY386>$AV29,$AV29-SUM($AW386:FY386),FY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:FZ386)+FZ386>$AV29,$AV29-SUM($AW386:FZ386),FZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GA386)+GA386>$AV29,$AV29-SUM($AW386:GA386),GA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GB386)+GB386>$AV29,$AV29-SUM($AW386:GB386),GB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GC386)+GC386>$AV29,$AV29-SUM($AW386:GC386),GC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GD386)+GD386>$AV29,$AV29-SUM($AW386:GD386),GD386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GE386)+GE386>$AV29,$AV29-SUM($AW386:GE386),GE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GF386)+GF386>$AV29,$AV29-SUM($AW386:GF386),GF386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GG386)+GG386>$AV29,$AV29-SUM($AW386:GG386),GG386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GH386)+GH386>$AV29,$AV29-SUM($AW386:GH386),GH386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GI386)+GI386>$AV29,$AV29-SUM($AW386:GI386),GI386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GJ386)+GJ386>$AV29,$AV29-SUM($AW386:GJ386),GJ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GK386)+GK386>$AV29,$AV29-SUM($AW386:GK386),GK386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GL386)+GL386>$AV29,$AV29-SUM($AW386:GL386),GL386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GM386)+GM386>$AV29,$AV29-SUM($AW386:GM386),GM386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GN386)+GN386>$AV29,$AV29-SUM($AW386:GN386),GN386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GO386)+GO386>$AV29,$AV29-SUM($AW386:GO386),GO386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GP386)+GP386>$AV29,$AV29-SUM($AW386:GP386),GP386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GQ386)+GQ386>$AV29,$AV29-SUM($AW386:GQ386),GQ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GR386)+GR386>$AV29,$AV29-SUM($AW386:GR386),GR386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GS386)+GS386>$AV29,$AV29-SUM($AW386:GS386),GS386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GT386)+GT386>$AV29,$AV29-SUM($AW386:GT386),GT386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GU386)+GU386>$AV29,$AV29-SUM($AW386:GU386),GU386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GV386)+GV386>$AV29,$AV29-SUM($AW386:GV386),GV386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GW386)+GW386>$AV29,$AV29-SUM($AW386:GW386),GW386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GX386)+GX386>$AV29,$AV29-SUM($AW386:GX386),GX386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GY386)+GY386>$AV29,$AV29-SUM($AW386:GY386),GY386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:GZ386)+GZ386>$AV29,$AV29-SUM($AW386:GZ386),GZ386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:HA386)+HA386>$AV29,$AV29-SUM($AW386:HA386),HA386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:HB386)+HB386>$AV29,$AV29-SUM($AW386:HB386),HB386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:HC386)+HC386>$AV29,$AV29-SUM($AW386:HC386),HC386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:HD386)+HD386>$AV29,$AV29-SUM($AW386:HD386),HD386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:HE386)+HE386>$AV29,$AV29-SUM($AW386:HE386),HE386),0)","v":0},{"$f":"IF($AW386>0,IF(SUM($AW386:HF386)+HF386>$AV29,$AV29-SUM($AW386:HF386),HF386),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW387>0,IF(SUM($AW387:AW387)+AW387>$AV30,$AV30-SUM($AW387:AW387),AW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:AX387)+AX387>$AV30,$AV30-SUM($AW387:AX387),AX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:AY387)+AY387>$AV30,$AV30-SUM($AW387:AY387),AY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:AZ387)+AZ387>$AV30,$AV30-SUM($AW387:AZ387),AZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BA387)+BA387>$AV30,$AV30-SUM($AW387:BA387),BA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BB387)+BB387>$AV30,$AV30-SUM($AW387:BB387),BB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BC387)+BC387>$AV30,$AV30-SUM($AW387:BC387),BC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BD387)+BD387>$AV30,$AV30-SUM($AW387:BD387),BD387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BE387)+BE387>$AV30,$AV30-SUM($AW387:BE387),BE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BF387)+BF387>$AV30,$AV30-SUM($AW387:BF387),BF387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BG387)+BG387>$AV30,$AV30-SUM($AW387:BG387),BG387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BH387)+BH387>$AV30,$AV30-SUM($AW387:BH387),BH387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BI387)+BI387>$AV30,$AV30-SUM($AW387:BI387),BI387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BJ387)+BJ387>$AV30,$AV30-SUM($AW387:BJ387),BJ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BK387)+BK387>$AV30,$AV30-SUM($AW387:BK387),BK387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BL387)+BL387>$AV30,$AV30-SUM($AW387:BL387),BL387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BM387)+BM387>$AV30,$AV30-SUM($AW387:BM387),BM387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BN387)+BN387>$AV30,$AV30-SUM($AW387:BN387),BN387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BO387)+BO387>$AV30,$AV30-SUM($AW387:BO387),BO387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BP387)+BP387>$AV30,$AV30-SUM($AW387:BP387),BP387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BQ387)+BQ387>$AV30,$AV30-SUM($AW387:BQ387),BQ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BR387)+BR387>$AV30,$AV30-SUM($AW387:BR387),BR387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BS387)+BS387>$AV30,$AV30-SUM($AW387:BS387),BS387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BT387)+BT387>$AV30,$AV30-SUM($AW387:BT387),BT387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BU387)+BU387>$AV30,$AV30-SUM($AW387:BU387),BU387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BV387)+BV387>$AV30,$AV30-SUM($AW387:BV387),BV387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BW387)+BW387>$AV30,$AV30-SUM($AW387:BW387),BW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BX387)+BX387>$AV30,$AV30-SUM($AW387:BX387),BX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BY387)+BY387>$AV30,$AV30-SUM($AW387:BY387),BY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:BZ387)+BZ387>$AV30,$AV30-SUM($AW387:BZ387),BZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CA387)+CA387>$AV30,$AV30-SUM($AW387:CA387),CA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CB387)+CB387>$AV30,$AV30-SUM($AW387:CB387),CB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CC387)+CC387>$AV30,$AV30-SUM($AW387:CC387),CC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CD387)+CD387>$AV30,$AV30-SUM($AW387:CD387),CD387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CE387)+CE387>$AV30,$AV30-SUM($AW387:CE387),CE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CF387)+CF387>$AV30,$AV30-SUM($AW387:CF387),CF387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CG387)+CG387>$AV30,$AV30-SUM($AW387:CG387),CG387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CH387)+CH387>$AV30,$AV30-SUM($AW387:CH387),CH387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CI387)+CI387>$AV30,$AV30-SUM($AW387:CI387),CI387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CJ387)+CJ387>$AV30,$AV30-SUM($AW387:CJ387),CJ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CK387)+CK387>$AV30,$AV30-SUM($AW387:CK387),CK387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CL387)+CL387>$AV30,$AV30-SUM($AW387:CL387),CL387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CM387)+CM387>$AV30,$AV30-SUM($AW387:CM387),CM387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CN387)+CN387>$AV30,$AV30-SUM($AW387:CN387),CN387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CO387)+CO387>$AV30,$AV30-SUM($AW387:CO387),CO387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CP387)+CP387>$AV30,$AV30-SUM($AW387:CP387),CP387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CQ387)+CQ387>$AV30,$AV30-SUM($AW387:CQ387),CQ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CR387)+CR387>$AV30,$AV30-SUM($AW387:CR387),CR387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CS387)+CS387>$AV30,$AV30-SUM($AW387:CS387),CS387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CT387)+CT387>$AV30,$AV30-SUM($AW387:CT387),CT387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CU387)+CU387>$AV30,$AV30-SUM($AW387:CU387),CU387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CV387)+CV387>$AV30,$AV30-SUM($AW387:CV387),CV387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CW387)+CW387>$AV30,$AV30-SUM($AW387:CW387),CW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CX387)+CX387>$AV30,$AV30-SUM($AW387:CX387),CX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CY387)+CY387>$AV30,$AV30-SUM($AW387:CY387),CY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:CZ387)+CZ387>$AV30,$AV30-SUM($AW387:CZ387),CZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DA387)+DA387>$AV30,$AV30-SUM($AW387:DA387),DA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DB387)+DB387>$AV30,$AV30-SUM($AW387:DB387),DB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DC387)+DC387>$AV30,$AV30-SUM($AW387:DC387),DC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DD387)+DD387>$AV30,$AV30-SUM($AW387:DD387),DD387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DE387)+DE387>$AV30,$AV30-SUM($AW387:DE387),DE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DF387)+DF387>$AV30,$AV30-SUM($AW387:DF387),DF387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DG387)+DG387>$AV30,$AV30-SUM($AW387:DG387),DG387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DH387)+DH387>$AV30,$AV30-SUM($AW387:DH387),DH387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DI387)+DI387>$AV30,$AV30-SUM($AW387:DI387),DI387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DJ387)+DJ387>$AV30,$AV30-SUM($AW387:DJ387),DJ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DK387)+DK387>$AV30,$AV30-SUM($AW387:DK387),DK387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DL387)+DL387>$AV30,$AV30-SUM($AW387:DL387),DL387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DM387)+DM387>$AV30,$AV30-SUM($AW387:DM387),DM387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DN387)+DN387>$AV30,$AV30-SUM($AW387:DN387),DN387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DO387)+DO387>$AV30,$AV30-SUM($AW387:DO387),DO387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DP387)+DP387>$AV30,$AV30-SUM($AW387:DP387),DP387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DQ387)+DQ387>$AV30,$AV30-SUM($AW387:DQ387),DQ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DR387)+DR387>$AV30,$AV30-SUM($AW387:DR387),DR387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DS387)+DS387>$AV30,$AV30-SUM($AW387:DS387),DS387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DT387)+DT387>$AV30,$AV30-SUM($AW387:DT387),DT387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DU387)+DU387>$AV30,$AV30-SUM($AW387:DU387),DU387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DV387)+DV387>$AV30,$AV30-SUM($AW387:DV387),DV387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DW387)+DW387>$AV30,$AV30-SUM($AW387:DW387),DW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DX387)+DX387>$AV30,$AV30-SUM($AW387:DX387),DX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DY387)+DY387>$AV30,$AV30-SUM($AW387:DY387),DY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:DZ387)+DZ387>$AV30,$AV30-SUM($AW387:DZ387),DZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EA387)+EA387>$AV30,$AV30-SUM($AW387:EA387),EA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EB387)+EB387>$AV30,$AV30-SUM($AW387:EB387),EB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EC387)+EC387>$AV30,$AV30-SUM($AW387:EC387),EC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:ED387)+ED387>$AV30,$AV30-SUM($AW387:ED387),ED387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EE387)+EE387>$AV30,$AV30-SUM($AW387:EE387),EE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EF387)+EF387>$AV30,$AV30-SUM($AW387:EF387),EF387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EG387)+EG387>$AV30,$AV30-SUM($AW387:EG387),EG387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EH387)+EH387>$AV30,$AV30-SUM($AW387:EH387),EH387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EI387)+EI387>$AV30,$AV30-SUM($AW387:EI387),EI387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EJ387)+EJ387>$AV30,$AV30-SUM($AW387:EJ387),EJ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EK387)+EK387>$AV30,$AV30-SUM($AW387:EK387),EK387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EL387)+EL387>$AV30,$AV30-SUM($AW387:EL387),EL387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EM387)+EM387>$AV30,$AV30-SUM($AW387:EM387),EM387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EN387)+EN387>$AV30,$AV30-SUM($AW387:EN387),EN387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EO387)+EO387>$AV30,$AV30-SUM($AW387:EO387),EO387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EP387)+EP387>$AV30,$AV30-SUM($AW387:EP387),EP387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EQ387)+EQ387>$AV30,$AV30-SUM($AW387:EQ387),EQ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:ER387)+ER387>$AV30,$AV30-SUM($AW387:ER387),ER387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:ES387)+ES387>$AV30,$AV30-SUM($AW387:ES387),ES387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:ET387)+ET387>$AV30,$AV30-SUM($AW387:ET387),ET387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EU387)+EU387>$AV30,$AV30-SUM($AW387:EU387),EU387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EV387)+EV387>$AV30,$AV30-SUM($AW387:EV387),EV387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EW387)+EW387>$AV30,$AV30-SUM($AW387:EW387),EW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EX387)+EX387>$AV30,$AV30-SUM($AW387:EX387),EX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EY387)+EY387>$AV30,$AV30-SUM($AW387:EY387),EY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:EZ387)+EZ387>$AV30,$AV30-SUM($AW387:EZ387),EZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FA387)+FA387>$AV30,$AV30-SUM($AW387:FA387),FA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FB387)+FB387>$AV30,$AV30-SUM($AW387:FB387),FB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FC387)+FC387>$AV30,$AV30-SUM($AW387:FC387),FC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FD387)+FD387>$AV30,$AV30-SUM($AW387:FD387),FD387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FE387)+FE387>$AV30,$AV30-SUM($AW387:FE387),FE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FF387)+FF387>$AV30,$AV30-SUM($AW387:FF387),FF387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FG387)+FG387>$AV30,$AV30-SUM($AW387:FG387),FG387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FH387)+FH387>$AV30,$AV30-SUM($AW387:FH387),FH387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FI387)+FI387>$AV30,$AV30-SUM($AW387:FI387),FI387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FJ387)+FJ387>$AV30,$AV30-SUM($AW387:FJ387),FJ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FK387)+FK387>$AV30,$AV30-SUM($AW387:FK387),FK387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FL387)+FL387>$AV30,$AV30-SUM($AW387:FL387),FL387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FM387)+FM387>$AV30,$AV30-SUM($AW387:FM387),FM387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FN387)+FN387>$AV30,$AV30-SUM($AW387:FN387),FN387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FO387)+FO387>$AV30,$AV30-SUM($AW387:FO387),FO387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FP387)+FP387>$AV30,$AV30-SUM($AW387:FP387),FP387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FQ387)+FQ387>$AV30,$AV30-SUM($AW387:FQ387),FQ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FR387)+FR387>$AV30,$AV30-SUM($AW387:FR387),FR387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FS387)+FS387>$AV30,$AV30-SUM($AW387:FS387),FS387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FT387)+FT387>$AV30,$AV30-SUM($AW387:FT387),FT387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FU387)+FU387>$AV30,$AV30-SUM($AW387:FU387),FU387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FV387)+FV387>$AV30,$AV30-SUM($AW387:FV387),FV387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FW387)+FW387>$AV30,$AV30-SUM($AW387:FW387),FW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FX387)+FX387>$AV30,$AV30-SUM($AW387:FX387),FX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FY387)+FY387>$AV30,$AV30-SUM($AW387:FY387),FY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:FZ387)+FZ387>$AV30,$AV30-SUM($AW387:FZ387),FZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GA387)+GA387>$AV30,$AV30-SUM($AW387:GA387),GA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GB387)+GB387>$AV30,$AV30-SUM($AW387:GB387),GB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GC387)+GC387>$AV30,$AV30-SUM($AW387:GC387),GC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GD387)+GD387>$AV30,$AV30-SUM($AW387:GD387),GD387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GE387)+GE387>$AV30,$AV30-SUM($AW387:GE387),GE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GF387)+GF387>$AV30,$AV30-SUM($AW387:GF387),GF387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GG387)+GG387>$AV30,$AV30-SUM($AW387:GG387),GG387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GH387)+GH387>$AV30,$AV30-SUM($AW387:GH387),GH387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GI387)+GI387>$AV30,$AV30-SUM($AW387:GI387),GI387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GJ387)+GJ387>$AV30,$AV30-SUM($AW387:GJ387),GJ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GK387)+GK387>$AV30,$AV30-SUM($AW387:GK387),GK387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GL387)+GL387>$AV30,$AV30-SUM($AW387:GL387),GL387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GM387)+GM387>$AV30,$AV30-SUM($AW387:GM387),GM387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GN387)+GN387>$AV30,$AV30-SUM($AW387:GN387),GN387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GO387)+GO387>$AV30,$AV30-SUM($AW387:GO387),GO387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GP387)+GP387>$AV30,$AV30-SUM($AW387:GP387),GP387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GQ387)+GQ387>$AV30,$AV30-SUM($AW387:GQ387),GQ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GR387)+GR387>$AV30,$AV30-SUM($AW387:GR387),GR387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GS387)+GS387>$AV30,$AV30-SUM($AW387:GS387),GS387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GT387)+GT387>$AV30,$AV30-SUM($AW387:GT387),GT387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GU387)+GU387>$AV30,$AV30-SUM($AW387:GU387),GU387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GV387)+GV387>$AV30,$AV30-SUM($AW387:GV387),GV387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GW387)+GW387>$AV30,$AV30-SUM($AW387:GW387),GW387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GX387)+GX387>$AV30,$AV30-SUM($AW387:GX387),GX387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GY387)+GY387>$AV30,$AV30-SUM($AW387:GY387),GY387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:GZ387)+GZ387>$AV30,$AV30-SUM($AW387:GZ387),GZ387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:HA387)+HA387>$AV30,$AV30-SUM($AW387:HA387),HA387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:HB387)+HB387>$AV30,$AV30-SUM($AW387:HB387),HB387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:HC387)+HC387>$AV30,$AV30-SUM($AW387:HC387),HC387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:HD387)+HD387>$AV30,$AV30-SUM($AW387:HD387),HD387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:HE387)+HE387>$AV30,$AV30-SUM($AW387:HE387),HE387),0)","v":0},{"$f":"IF($AW387>0,IF(SUM($AW387:HF387)+HF387>$AV30,$AV30-SUM($AW387:HF387),HF387),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AW388>0,IF(SUM($AW388:AW388)+AW388>$AV31,$AV31-SUM($AW388:AW388),AW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:AX388)+AX388>$AV31,$AV31-SUM($AW388:AX388),AX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:AY388)+AY388>$AV31,$AV31-SUM($AW388:AY388),AY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:AZ388)+AZ388>$AV31,$AV31-SUM($AW388:AZ388),AZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BA388)+BA388>$AV31,$AV31-SUM($AW388:BA388),BA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BB388)+BB388>$AV31,$AV31-SUM($AW388:BB388),BB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BC388)+BC388>$AV31,$AV31-SUM($AW388:BC388),BC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BD388)+BD388>$AV31,$AV31-SUM($AW388:BD388),BD388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BE388)+BE388>$AV31,$AV31-SUM($AW388:BE388),BE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BF388)+BF388>$AV31,$AV31-SUM($AW388:BF388),BF388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BG388)+BG388>$AV31,$AV31-SUM($AW388:BG388),BG388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BH388)+BH388>$AV31,$AV31-SUM($AW388:BH388),BH388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BI388)+BI388>$AV31,$AV31-SUM($AW388:BI388),BI388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BJ388)+BJ388>$AV31,$AV31-SUM($AW388:BJ388),BJ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BK388)+BK388>$AV31,$AV31-SUM($AW388:BK388),BK388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BL388)+BL388>$AV31,$AV31-SUM($AW388:BL388),BL388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BM388)+BM388>$AV31,$AV31-SUM($AW388:BM388),BM388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BN388)+BN388>$AV31,$AV31-SUM($AW388:BN388),BN388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BO388)+BO388>$AV31,$AV31-SUM($AW388:BO388),BO388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BP388)+BP388>$AV31,$AV31-SUM($AW388:BP388),BP388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BQ388)+BQ388>$AV31,$AV31-SUM($AW388:BQ388),BQ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BR388)+BR388>$AV31,$AV31-SUM($AW388:BR388),BR388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BS388)+BS388>$AV31,$AV31-SUM($AW388:BS388),BS388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BT388)+BT388>$AV31,$AV31-SUM($AW388:BT388),BT388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BU388)+BU388>$AV31,$AV31-SUM($AW388:BU388),BU388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BV388)+BV388>$AV31,$AV31-SUM($AW388:BV388),BV388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BW388)+BW388>$AV31,$AV31-SUM($AW388:BW388),BW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BX388)+BX388>$AV31,$AV31-SUM($AW388:BX388),BX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BY388)+BY388>$AV31,$AV31-SUM($AW388:BY388),BY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:BZ388)+BZ388>$AV31,$AV31-SUM($AW388:BZ388),BZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CA388)+CA388>$AV31,$AV31-SUM($AW388:CA388),CA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CB388)+CB388>$AV31,$AV31-SUM($AW388:CB388),CB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CC388)+CC388>$AV31,$AV31-SUM($AW388:CC388),CC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CD388)+CD388>$AV31,$AV31-SUM($AW388:CD388),CD388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CE388)+CE388>$AV31,$AV31-SUM($AW388:CE388),CE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CF388)+CF388>$AV31,$AV31-SUM($AW388:CF388),CF388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CG388)+CG388>$AV31,$AV31-SUM($AW388:CG388),CG388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CH388)+CH388>$AV31,$AV31-SUM($AW388:CH388),CH388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CI388)+CI388>$AV31,$AV31-SUM($AW388:CI388),CI388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CJ388)+CJ388>$AV31,$AV31-SUM($AW388:CJ388),CJ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CK388)+CK388>$AV31,$AV31-SUM($AW388:CK388),CK388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CL388)+CL388>$AV31,$AV31-SUM($AW388:CL388),CL388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CM388)+CM388>$AV31,$AV31-SUM($AW388:CM388),CM388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CN388)+CN388>$AV31,$AV31-SUM($AW388:CN388),CN388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CO388)+CO388>$AV31,$AV31-SUM($AW388:CO388),CO388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CP388)+CP388>$AV31,$AV31-SUM($AW388:CP388),CP388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CQ388)+CQ388>$AV31,$AV31-SUM($AW388:CQ388),CQ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CR388)+CR388>$AV31,$AV31-SUM($AW388:CR388),CR388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CS388)+CS388>$AV31,$AV31-SUM($AW388:CS388),CS388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CT388)+CT388>$AV31,$AV31-SUM($AW388:CT388),CT388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CU388)+CU388>$AV31,$AV31-SUM($AW388:CU388),CU388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CV388)+CV388>$AV31,$AV31-SUM($AW388:CV388),CV388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CW388)+CW388>$AV31,$AV31-SUM($AW388:CW388),CW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CX388)+CX388>$AV31,$AV31-SUM($AW388:CX388),CX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CY388)+CY388>$AV31,$AV31-SUM($AW388:CY388),CY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:CZ388)+CZ388>$AV31,$AV31-SUM($AW388:CZ388),CZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DA388)+DA388>$AV31,$AV31-SUM($AW388:DA388),DA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DB388)+DB388>$AV31,$AV31-SUM($AW388:DB388),DB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DC388)+DC388>$AV31,$AV31-SUM($AW388:DC388),DC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DD388)+DD388>$AV31,$AV31-SUM($AW388:DD388),DD388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DE388)+DE388>$AV31,$AV31-SUM($AW388:DE388),DE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DF388)+DF388>$AV31,$AV31-SUM($AW388:DF388),DF388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DG388)+DG388>$AV31,$AV31-SUM($AW388:DG388),DG388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DH388)+DH388>$AV31,$AV31-SUM($AW388:DH388),DH388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DI388)+DI388>$AV31,$AV31-SUM($AW388:DI388),DI388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DJ388)+DJ388>$AV31,$AV31-SUM($AW388:DJ388),DJ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DK388)+DK388>$AV31,$AV31-SUM($AW388:DK388),DK388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DL388)+DL388>$AV31,$AV31-SUM($AW388:DL388),DL388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DM388)+DM388>$AV31,$AV31-SUM($AW388:DM388),DM388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DN388)+DN388>$AV31,$AV31-SUM($AW388:DN388),DN388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DO388)+DO388>$AV31,$AV31-SUM($AW388:DO388),DO388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DP388)+DP388>$AV31,$AV31-SUM($AW388:DP388),DP388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DQ388)+DQ388>$AV31,$AV31-SUM($AW388:DQ388),DQ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DR388)+DR388>$AV31,$AV31-SUM($AW388:DR388),DR388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DS388)+DS388>$AV31,$AV31-SUM($AW388:DS388),DS388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DT388)+DT388>$AV31,$AV31-SUM($AW388:DT388),DT388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DU388)+DU388>$AV31,$AV31-SUM($AW388:DU388),DU388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DV388)+DV388>$AV31,$AV31-SUM($AW388:DV388),DV388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DW388)+DW388>$AV31,$AV31-SUM($AW388:DW388),DW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DX388)+DX388>$AV31,$AV31-SUM($AW388:DX388),DX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DY388)+DY388>$AV31,$AV31-SUM($AW388:DY388),DY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:DZ388)+DZ388>$AV31,$AV31-SUM($AW388:DZ388),DZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EA388)+EA388>$AV31,$AV31-SUM($AW388:EA388),EA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EB388)+EB388>$AV31,$AV31-SUM($AW388:EB388),EB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EC388)+EC388>$AV31,$AV31-SUM($AW388:EC388),EC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:ED388)+ED388>$AV31,$AV31-SUM($AW388:ED388),ED388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EE388)+EE388>$AV31,$AV31-SUM($AW388:EE388),EE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EF388)+EF388>$AV31,$AV31-SUM($AW388:EF388),EF388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EG388)+EG388>$AV31,$AV31-SUM($AW388:EG388),EG388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EH388)+EH388>$AV31,$AV31-SUM($AW388:EH388),EH388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EI388)+EI388>$AV31,$AV31-SUM($AW388:EI388),EI388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EJ388)+EJ388>$AV31,$AV31-SUM($AW388:EJ388),EJ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EK388)+EK388>$AV31,$AV31-SUM($AW388:EK388),EK388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EL388)+EL388>$AV31,$AV31-SUM($AW388:EL388),EL388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EM388)+EM388>$AV31,$AV31-SUM($AW388:EM388),EM388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EN388)+EN388>$AV31,$AV31-SUM($AW388:EN388),EN388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EO388)+EO388>$AV31,$AV31-SUM($AW388:EO388),EO388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EP388)+EP388>$AV31,$AV31-SUM($AW388:EP388),EP388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EQ388)+EQ388>$AV31,$AV31-SUM($AW388:EQ388),EQ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:ER388)+ER388>$AV31,$AV31-SUM($AW388:ER388),ER388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:ES388)+ES388>$AV31,$AV31-SUM($AW388:ES388),ES388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:ET388)+ET388>$AV31,$AV31-SUM($AW388:ET388),ET388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EU388)+EU388>$AV31,$AV31-SUM($AW388:EU388),EU388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EV388)+EV388>$AV31,$AV31-SUM($AW388:EV388),EV388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EW388)+EW388>$AV31,$AV31-SUM($AW388:EW388),EW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EX388)+EX388>$AV31,$AV31-SUM($AW388:EX388),EX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EY388)+EY388>$AV31,$AV31-SUM($AW388:EY388),EY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:EZ388)+EZ388>$AV31,$AV31-SUM($AW388:EZ388),EZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FA388)+FA388>$AV31,$AV31-SUM($AW388:FA388),FA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FB388)+FB388>$AV31,$AV31-SUM($AW388:FB388),FB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FC388)+FC388>$AV31,$AV31-SUM($AW388:FC388),FC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FD388)+FD388>$AV31,$AV31-SUM($AW388:FD388),FD388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FE388)+FE388>$AV31,$AV31-SUM($AW388:FE388),FE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FF388)+FF388>$AV31,$AV31-SUM($AW388:FF388),FF388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FG388)+FG388>$AV31,$AV31-SUM($AW388:FG388),FG388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FH388)+FH388>$AV31,$AV31-SUM($AW388:FH388),FH388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FI388)+FI388>$AV31,$AV31-SUM($AW388:FI388),FI388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FJ388)+FJ388>$AV31,$AV31-SUM($AW388:FJ388),FJ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FK388)+FK388>$AV31,$AV31-SUM($AW388:FK388),FK388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FL388)+FL388>$AV31,$AV31-SUM($AW388:FL388),FL388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FM388)+FM388>$AV31,$AV31-SUM($AW388:FM388),FM388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FN388)+FN388>$AV31,$AV31-SUM($AW388:FN388),FN388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FO388)+FO388>$AV31,$AV31-SUM($AW388:FO388),FO388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FP388)+FP388>$AV31,$AV31-SUM($AW388:FP388),FP388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FQ388)+FQ388>$AV31,$AV31-SUM($AW388:FQ388),FQ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FR388)+FR388>$AV31,$AV31-SUM($AW388:FR388),FR388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FS388)+FS388>$AV31,$AV31-SUM($AW388:FS388),FS388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FT388)+FT388>$AV31,$AV31-SUM($AW388:FT388),FT388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FU388)+FU388>$AV31,$AV31-SUM($AW388:FU388),FU388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FV388)+FV388>$AV31,$AV31-SUM($AW388:FV388),FV388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FW388)+FW388>$AV31,$AV31-SUM($AW388:FW388),FW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FX388)+FX388>$AV31,$AV31-SUM($AW388:FX388),FX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FY388)+FY388>$AV31,$AV31-SUM($AW388:FY388),FY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:FZ388)+FZ388>$AV31,$AV31-SUM($AW388:FZ388),FZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GA388)+GA388>$AV31,$AV31-SUM($AW388:GA388),GA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GB388)+GB388>$AV31,$AV31-SUM($AW388:GB388),GB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GC388)+GC388>$AV31,$AV31-SUM($AW388:GC388),GC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GD388)+GD388>$AV31,$AV31-SUM($AW388:GD388),GD388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GE388)+GE388>$AV31,$AV31-SUM($AW388:GE388),GE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GF388)+GF388>$AV31,$AV31-SUM($AW388:GF388),GF388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GG388)+GG388>$AV31,$AV31-SUM($AW388:GG388),GG388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GH388)+GH388>$AV31,$AV31-SUM($AW388:GH388),GH388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GI388)+GI388>$AV31,$AV31-SUM($AW388:GI388),GI388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GJ388)+GJ388>$AV31,$AV31-SUM($AW388:GJ388),GJ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GK388)+GK388>$AV31,$AV31-SUM($AW388:GK388),GK388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GL388)+GL388>$AV31,$AV31-SUM($AW388:GL388),GL388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GM388)+GM388>$AV31,$AV31-SUM($AW388:GM388),GM388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GN388)+GN388>$AV31,$AV31-SUM($AW388:GN388),GN388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GO388)+GO388>$AV31,$AV31-SUM($AW388:GO388),GO388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GP388)+GP388>$AV31,$AV31-SUM($AW388:GP388),GP388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GQ388)+GQ388>$AV31,$AV31-SUM($AW388:GQ388),GQ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GR388)+GR388>$AV31,$AV31-SUM($AW388:GR388),GR388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GS388)+GS388>$AV31,$AV31-SUM($AW388:GS388),GS388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GT388)+GT388>$AV31,$AV31-SUM($AW388:GT388),GT388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GU388)+GU388>$AV31,$AV31-SUM($AW388:GU388),GU388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GV388)+GV388>$AV31,$AV31-SUM($AW388:GV388),GV388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GW388)+GW388>$AV31,$AV31-SUM($AW388:GW388),GW388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GX388)+GX388>$AV31,$AV31-SUM($AW388:GX388),GX388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GY388)+GY388>$AV31,$AV31-SUM($AW388:GY388),GY388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:GZ388)+GZ388>$AV31,$AV31-SUM($AW388:GZ388),GZ388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:HA388)+HA388>$AV31,$AV31-SUM($AW388:HA388),HA388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:HB388)+HB388>$AV31,$AV31-SUM($AW388:HB388),HB388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:HC388)+HC388>$AV31,$AV31-SUM($AW388:HC388),HC388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:HD388)+HD388>$AV31,$AV31-SUM($AW388:HD388),HD388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:HE388)+HE388>$AV31,$AV31-SUM($AW388:HE388),HE388),0)","v":0},{"$f":"IF($AW388>0,IF(SUM($AW388:HF388)+HF388>$AV31,$AV31-SUM($AW388:HF388),HF388),0)","v":0}]
[]
[null,"Depreciation:  2004 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW24>0,AW24/$F392,AW24)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:AX392)+AX392>$AW24,$AW24-SUM($AX392:AX392),AX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:AY392)+AY392>$AW24,$AW24-SUM($AX392:AY392),AY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:AZ392)+AZ392>$AW24,$AW24-SUM($AX392:AZ392),AZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BA392)+BA392>$AW24,$AW24-SUM($AX392:BA392),BA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BB392)+BB392>$AW24,$AW24-SUM($AX392:BB392),BB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BC392)+BC392>$AW24,$AW24-SUM($AX392:BC392),BC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BD392)+BD392>$AW24,$AW24-SUM($AX392:BD392),BD392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BE392)+BE392>$AW24,$AW24-SUM($AX392:BE392),BE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BF392)+BF392>$AW24,$AW24-SUM($AX392:BF392),BF392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BG392)+BG392>$AW24,$AW24-SUM($AX392:BG392),BG392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BH392)+BH392>$AW24,$AW24-SUM($AX392:BH392),BH392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BI392)+BI392>$AW24,$AW24-SUM($AX392:BI392),BI392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BJ392)+BJ392>$AW24,$AW24-SUM($AX392:BJ392),BJ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BK392)+BK392>$AW24,$AW24-SUM($AX392:BK392),BK392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BL392)+BL392>$AW24,$AW24-SUM($AX392:BL392),BL392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BM392)+BM392>$AW24,$AW24-SUM($AX392:BM392),BM392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BN392)+BN392>$AW24,$AW24-SUM($AX392:BN392),BN392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BO392)+BO392>$AW24,$AW24-SUM($AX392:BO392),BO392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BP392)+BP392>$AW24,$AW24-SUM($AX392:BP392),BP392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BQ392)+BQ392>$AW24,$AW24-SUM($AX392:BQ392),BQ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BR392)+BR392>$AW24,$AW24-SUM($AX392:BR392),BR392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BS392)+BS392>$AW24,$AW24-SUM($AX392:BS392),BS392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BT392)+BT392>$AW24,$AW24-SUM($AX392:BT392),BT392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BU392)+BU392>$AW24,$AW24-SUM($AX392:BU392),BU392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BV392)+BV392>$AW24,$AW24-SUM($AX392:BV392),BV392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BW392)+BW392>$AW24,$AW24-SUM($AX392:BW392),BW392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BX392)+BX392>$AW24,$AW24-SUM($AX392:BX392),BX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BY392)+BY392>$AW24,$AW24-SUM($AX392:BY392),BY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:BZ392)+BZ392>$AW24,$AW24-SUM($AX392:BZ392),BZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CA392)+CA392>$AW24,$AW24-SUM($AX392:CA392),CA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CB392)+CB392>$AW24,$AW24-SUM($AX392:CB392),CB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CC392)+CC392>$AW24,$AW24-SUM($AX392:CC392),CC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CD392)+CD392>$AW24,$AW24-SUM($AX392:CD392),CD392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CE392)+CE392>$AW24,$AW24-SUM($AX392:CE392),CE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CF392)+CF392>$AW24,$AW24-SUM($AX392:CF392),CF392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CG392)+CG392>$AW24,$AW24-SUM($AX392:CG392),CG392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CH392)+CH392>$AW24,$AW24-SUM($AX392:CH392),CH392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CI392)+CI392>$AW24,$AW24-SUM($AX392:CI392),CI392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CJ392)+CJ392>$AW24,$AW24-SUM($AX392:CJ392),CJ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CK392)+CK392>$AW24,$AW24-SUM($AX392:CK392),CK392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CL392)+CL392>$AW24,$AW24-SUM($AX392:CL392),CL392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CM392)+CM392>$AW24,$AW24-SUM($AX392:CM392),CM392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CN392)+CN392>$AW24,$AW24-SUM($AX392:CN392),CN392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CO392)+CO392>$AW24,$AW24-SUM($AX392:CO392),CO392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CP392)+CP392>$AW24,$AW24-SUM($AX392:CP392),CP392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CQ392)+CQ392>$AW24,$AW24-SUM($AX392:CQ392),CQ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CR392)+CR392>$AW24,$AW24-SUM($AX392:CR392),CR392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CS392)+CS392>$AW24,$AW24-SUM($AX392:CS392),CS392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CT392)+CT392>$AW24,$AW24-SUM($AX392:CT392),CT392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CU392)+CU392>$AW24,$AW24-SUM($AX392:CU392),CU392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CV392)+CV392>$AW24,$AW24-SUM($AX392:CV392),CV392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CW392)+CW392>$AW24,$AW24-SUM($AX392:CW392),CW392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CX392)+CX392>$AW24,$AW24-SUM($AX392:CX392),CX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CY392)+CY392>$AW24,$AW24-SUM($AX392:CY392),CY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:CZ392)+CZ392>$AW24,$AW24-SUM($AX392:CZ392),CZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DA392)+DA392>$AW24,$AW24-SUM($AX392:DA392),DA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DB392)+DB392>$AW24,$AW24-SUM($AX392:DB392),DB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DC392)+DC392>$AW24,$AW24-SUM($AX392:DC392),DC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DD392)+DD392>$AW24,$AW24-SUM($AX392:DD392),DD392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DE392)+DE392>$AW24,$AW24-SUM($AX392:DE392),DE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DF392)+DF392>$AW24,$AW24-SUM($AX392:DF392),DF392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DG392)+DG392>$AW24,$AW24-SUM($AX392:DG392),DG392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DH392)+DH392>$AW24,$AW24-SUM($AX392:DH392),DH392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DI392)+DI392>$AW24,$AW24-SUM($AX392:DI392),DI392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DJ392)+DJ392>$AW24,$AW24-SUM($AX392:DJ392),DJ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DK392)+DK392>$AW24,$AW24-SUM($AX392:DK392),DK392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DL392)+DL392>$AW24,$AW24-SUM($AX392:DL392),DL392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DM392)+DM392>$AW24,$AW24-SUM($AX392:DM392),DM392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DN392)+DN392>$AW24,$AW24-SUM($AX392:DN392),DN392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DO392)+DO392>$AW24,$AW24-SUM($AX392:DO392),DO392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DP392)+DP392>$AW24,$AW24-SUM($AX392:DP392),DP392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DQ392)+DQ392>$AW24,$AW24-SUM($AX392:DQ392),DQ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DR392)+DR392>$AW24,$AW24-SUM($AX392:DR392),DR392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DS392)+DS392>$AW24,$AW24-SUM($AX392:DS392),DS392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DT392)+DT392>$AW24,$AW24-SUM($AX392:DT392),DT392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DU392)+DU392>$AW24,$AW24-SUM($AX392:DU392),DU392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DV392)+DV392>$AW24,$AW24-SUM($AX392:DV392),DV392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DW392)+DW392>$AW24,$AW24-SUM($AX392:DW392),DW392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DX392)+DX392>$AW24,$AW24-SUM($AX392:DX392),DX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DY392)+DY392>$AW24,$AW24-SUM($AX392:DY392),DY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:DZ392)+DZ392>$AW24,$AW24-SUM($AX392:DZ392),DZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EA392)+EA392>$AW24,$AW24-SUM($AX392:EA392),EA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EB392)+EB392>$AW24,$AW24-SUM($AX392:EB392),EB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EC392)+EC392>$AW24,$AW24-SUM($AX392:EC392),EC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:ED392)+ED392>$AW24,$AW24-SUM($AX392:ED392),ED392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EE392)+EE392>$AW24,$AW24-SUM($AX392:EE392),EE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EF392)+EF392>$AW24,$AW24-SUM($AX392:EF392),EF392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EG392)+EG392>$AW24,$AW24-SUM($AX392:EG392),EG392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EH392)+EH392>$AW24,$AW24-SUM($AX392:EH392),EH392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EI392)+EI392>$AW24,$AW24-SUM($AX392:EI392),EI392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EJ392)+EJ392>$AW24,$AW24-SUM($AX392:EJ392),EJ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EK392)+EK392>$AW24,$AW24-SUM($AX392:EK392),EK392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EL392)+EL392>$AW24,$AW24-SUM($AX392:EL392),EL392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EM392)+EM392>$AW24,$AW24-SUM($AX392:EM392),EM392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EN392)+EN392>$AW24,$AW24-SUM($AX392:EN392),EN392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EO392)+EO392>$AW24,$AW24-SUM($AX392:EO392),EO392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EP392)+EP392>$AW24,$AW24-SUM($AX392:EP392),EP392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EQ392)+EQ392>$AW24,$AW24-SUM($AX392:EQ392),EQ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:ER392)+ER392>$AW24,$AW24-SUM($AX392:ER392),ER392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:ES392)+ES392>$AW24,$AW24-SUM($AX392:ES392),ES392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:ET392)+ET392>$AW24,$AW24-SUM($AX392:ET392),ET392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EU392)+EU392>$AW24,$AW24-SUM($AX392:EU392),EU392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EV392)+EV392>$AW24,$AW24-SUM($AX392:EV392),EV392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EW392)+EW392>$AW24,$AW24-SUM($AX392:EW392),EW392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EX392)+EX392>$AW24,$AW24-SUM($AX392:EX392),EX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EY392)+EY392>$AW24,$AW24-SUM($AX392:EY392),EY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:EZ392)+EZ392>$AW24,$AW24-SUM($AX392:EZ392),EZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FA392)+FA392>$AW24,$AW24-SUM($AX392:FA392),FA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FB392)+FB392>$AW24,$AW24-SUM($AX392:FB392),FB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FC392)+FC392>$AW24,$AW24-SUM($AX392:FC392),FC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FD392)+FD392>$AW24,$AW24-SUM($AX392:FD392),FD392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FE392)+FE392>$AW24,$AW24-SUM($AX392:FE392),FE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FF392)+FF392>$AW24,$AW24-SUM($AX392:FF392),FF392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FG392)+FG392>$AW24,$AW24-SUM($AX392:FG392),FG392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FH392)+FH392>$AW24,$AW24-SUM($AX392:FH392),FH392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FI392)+FI392>$AW24,$AW24-SUM($AX392:FI392),FI392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FJ392)+FJ392>$AW24,$AW24-SUM($AX392:FJ392),FJ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FK392)+FK392>$AW24,$AW24-SUM($AX392:FK392),FK392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FL392)+FL392>$AW24,$AW24-SUM($AX392:FL392),FL392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FM392)+FM392>$AW24,$AW24-SUM($AX392:FM392),FM392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FN392)+FN392>$AW24,$AW24-SUM($AX392:FN392),FN392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FO392)+FO392>$AW24,$AW24-SUM($AX392:FO392),FO392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FP392)+FP392>$AW24,$AW24-SUM($AX392:FP392),FP392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FQ392)+FQ392>$AW24,$AW24-SUM($AX392:FQ392),FQ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FR392)+FR392>$AW24,$AW24-SUM($AX392:FR392),FR392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FS392)+FS392>$AW24,$AW24-SUM($AX392:FS392),FS392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FT392)+FT392>$AW24,$AW24-SUM($AX392:FT392),FT392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FU392)+FU392>$AW24,$AW24-SUM($AX392:FU392),FU392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FV392)+FV392>$AW24,$AW24-SUM($AX392:FV392),FV392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FW392)+FW392>$AW24,$AW24-SUM($AX392:FW392),FW392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FX392)+FX392>$AW24,$AW24-SUM($AX392:FX392),FX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FY392)+FY392>$AW24,$AW24-SUM($AX392:FY392),FY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:FZ392)+FZ392>$AW24,$AW24-SUM($AX392:FZ392),FZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GA392)+GA392>$AW24,$AW24-SUM($AX392:GA392),GA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GB392)+GB392>$AW24,$AW24-SUM($AX392:GB392),GB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GC392)+GC392>$AW24,$AW24-SUM($AX392:GC392),GC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GD392)+GD392>$AW24,$AW24-SUM($AX392:GD392),GD392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GE392)+GE392>$AW24,$AW24-SUM($AX392:GE392),GE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GF392)+GF392>$AW24,$AW24-SUM($AX392:GF392),GF392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GG392)+GG392>$AW24,$AW24-SUM($AX392:GG392),GG392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GH392)+GH392>$AW24,$AW24-SUM($AX392:GH392),GH392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GI392)+GI392>$AW24,$AW24-SUM($AX392:GI392),GI392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GJ392)+GJ392>$AW24,$AW24-SUM($AX392:GJ392),GJ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GK392)+GK392>$AW24,$AW24-SUM($AX392:GK392),GK392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GL392)+GL392>$AW24,$AW24-SUM($AX392:GL392),GL392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GM392)+GM392>$AW24,$AW24-SUM($AX392:GM392),GM392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GN392)+GN392>$AW24,$AW24-SUM($AX392:GN392),GN392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GO392)+GO392>$AW24,$AW24-SUM($AX392:GO392),GO392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GP392)+GP392>$AW24,$AW24-SUM($AX392:GP392),GP392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GQ392)+GQ392>$AW24,$AW24-SUM($AX392:GQ392),GQ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GR392)+GR392>$AW24,$AW24-SUM($AX392:GR392),GR392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GS392)+GS392>$AW24,$AW24-SUM($AX392:GS392),GS392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GT392)+GT392>$AW24,$AW24-SUM($AX392:GT392),GT392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GU392)+GU392>$AW24,$AW24-SUM($AX392:GU392),GU392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GV392)+GV392>$AW24,$AW24-SUM($AX392:GV392),GV392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GW392)+GW392>$AW24,$AW24-SUM($AX392:GW392),GW392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GX392)+GX392>$AW24,$AW24-SUM($AX392:GX392),GX392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GY392)+GY392>$AW24,$AW24-SUM($AX392:GY392),GY392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:GZ392)+GZ392>$AW24,$AW24-SUM($AX392:GZ392),GZ392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:HA392)+HA392>$AW24,$AW24-SUM($AX392:HA392),HA392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:HB392)+HB392>$AW24,$AW24-SUM($AX392:HB392),HB392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:HC392)+HC392>$AW24,$AW24-SUM($AX392:HC392),HC392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:HD392)+HD392>$AW24,$AW24-SUM($AX392:HD392),HD392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:HE392)+HE392>$AW24,$AW24-SUM($AX392:HE392),HE392),0)","v":0},{"$f":"IF($AX392>0,IF(SUM($AX392:HF392)+HF392>$AW24,$AW24-SUM($AX392:HF392),HF392),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX393>0,IF(SUM($AX393:AX393)+AX393>$AW25,$AW25-SUM($AX393:AX393),AX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:AY393)+AY393>$AW25,$AW25-SUM($AX393:AY393),AY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:AZ393)+AZ393>$AW25,$AW25-SUM($AX393:AZ393),AZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BA393)+BA393>$AW25,$AW25-SUM($AX393:BA393),BA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BB393)+BB393>$AW25,$AW25-SUM($AX393:BB393),BB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BC393)+BC393>$AW25,$AW25-SUM($AX393:BC393),BC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BD393)+BD393>$AW25,$AW25-SUM($AX393:BD393),BD393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BE393)+BE393>$AW25,$AW25-SUM($AX393:BE393),BE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BF393)+BF393>$AW25,$AW25-SUM($AX393:BF393),BF393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BG393)+BG393>$AW25,$AW25-SUM($AX393:BG393),BG393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BH393)+BH393>$AW25,$AW25-SUM($AX393:BH393),BH393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BI393)+BI393>$AW25,$AW25-SUM($AX393:BI393),BI393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BJ393)+BJ393>$AW25,$AW25-SUM($AX393:BJ393),BJ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BK393)+BK393>$AW25,$AW25-SUM($AX393:BK393),BK393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BL393)+BL393>$AW25,$AW25-SUM($AX393:BL393),BL393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BM393)+BM393>$AW25,$AW25-SUM($AX393:BM393),BM393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BN393)+BN393>$AW25,$AW25-SUM($AX393:BN393),BN393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BO393)+BO393>$AW25,$AW25-SUM($AX393:BO393),BO393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BP393)+BP393>$AW25,$AW25-SUM($AX393:BP393),BP393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BQ393)+BQ393>$AW25,$AW25-SUM($AX393:BQ393),BQ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BR393)+BR393>$AW25,$AW25-SUM($AX393:BR393),BR393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BS393)+BS393>$AW25,$AW25-SUM($AX393:BS393),BS393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BT393)+BT393>$AW25,$AW25-SUM($AX393:BT393),BT393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BU393)+BU393>$AW25,$AW25-SUM($AX393:BU393),BU393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BV393)+BV393>$AW25,$AW25-SUM($AX393:BV393),BV393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BW393)+BW393>$AW25,$AW25-SUM($AX393:BW393),BW393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BX393)+BX393>$AW25,$AW25-SUM($AX393:BX393),BX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BY393)+BY393>$AW25,$AW25-SUM($AX393:BY393),BY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:BZ393)+BZ393>$AW25,$AW25-SUM($AX393:BZ393),BZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CA393)+CA393>$AW25,$AW25-SUM($AX393:CA393),CA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CB393)+CB393>$AW25,$AW25-SUM($AX393:CB393),CB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CC393)+CC393>$AW25,$AW25-SUM($AX393:CC393),CC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CD393)+CD393>$AW25,$AW25-SUM($AX393:CD393),CD393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CE393)+CE393>$AW25,$AW25-SUM($AX393:CE393),CE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CF393)+CF393>$AW25,$AW25-SUM($AX393:CF393),CF393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CG393)+CG393>$AW25,$AW25-SUM($AX393:CG393),CG393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CH393)+CH393>$AW25,$AW25-SUM($AX393:CH393),CH393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CI393)+CI393>$AW25,$AW25-SUM($AX393:CI393),CI393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CJ393)+CJ393>$AW25,$AW25-SUM($AX393:CJ393),CJ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CK393)+CK393>$AW25,$AW25-SUM($AX393:CK393),CK393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CL393)+CL393>$AW25,$AW25-SUM($AX393:CL393),CL393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CM393)+CM393>$AW25,$AW25-SUM($AX393:CM393),CM393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CN393)+CN393>$AW25,$AW25-SUM($AX393:CN393),CN393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CO393)+CO393>$AW25,$AW25-SUM($AX393:CO393),CO393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CP393)+CP393>$AW25,$AW25-SUM($AX393:CP393),CP393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CQ393)+CQ393>$AW25,$AW25-SUM($AX393:CQ393),CQ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CR393)+CR393>$AW25,$AW25-SUM($AX393:CR393),CR393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CS393)+CS393>$AW25,$AW25-SUM($AX393:CS393),CS393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CT393)+CT393>$AW25,$AW25-SUM($AX393:CT393),CT393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CU393)+CU393>$AW25,$AW25-SUM($AX393:CU393),CU393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CV393)+CV393>$AW25,$AW25-SUM($AX393:CV393),CV393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CW393)+CW393>$AW25,$AW25-SUM($AX393:CW393),CW393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CX393)+CX393>$AW25,$AW25-SUM($AX393:CX393),CX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CY393)+CY393>$AW25,$AW25-SUM($AX393:CY393),CY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:CZ393)+CZ393>$AW25,$AW25-SUM($AX393:CZ393),CZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DA393)+DA393>$AW25,$AW25-SUM($AX393:DA393),DA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DB393)+DB393>$AW25,$AW25-SUM($AX393:DB393),DB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DC393)+DC393>$AW25,$AW25-SUM($AX393:DC393),DC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DD393)+DD393>$AW25,$AW25-SUM($AX393:DD393),DD393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DE393)+DE393>$AW25,$AW25-SUM($AX393:DE393),DE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DF393)+DF393>$AW25,$AW25-SUM($AX393:DF393),DF393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DG393)+DG393>$AW25,$AW25-SUM($AX393:DG393),DG393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DH393)+DH393>$AW25,$AW25-SUM($AX393:DH393),DH393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DI393)+DI393>$AW25,$AW25-SUM($AX393:DI393),DI393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DJ393)+DJ393>$AW25,$AW25-SUM($AX393:DJ393),DJ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DK393)+DK393>$AW25,$AW25-SUM($AX393:DK393),DK393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DL393)+DL393>$AW25,$AW25-SUM($AX393:DL393),DL393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DM393)+DM393>$AW25,$AW25-SUM($AX393:DM393),DM393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DN393)+DN393>$AW25,$AW25-SUM($AX393:DN393),DN393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DO393)+DO393>$AW25,$AW25-SUM($AX393:DO393),DO393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DP393)+DP393>$AW25,$AW25-SUM($AX393:DP393),DP393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DQ393)+DQ393>$AW25,$AW25-SUM($AX393:DQ393),DQ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DR393)+DR393>$AW25,$AW25-SUM($AX393:DR393),DR393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DS393)+DS393>$AW25,$AW25-SUM($AX393:DS393),DS393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DT393)+DT393>$AW25,$AW25-SUM($AX393:DT393),DT393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DU393)+DU393>$AW25,$AW25-SUM($AX393:DU393),DU393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DV393)+DV393>$AW25,$AW25-SUM($AX393:DV393),DV393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DW393)+DW393>$AW25,$AW25-SUM($AX393:DW393),DW393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DX393)+DX393>$AW25,$AW25-SUM($AX393:DX393),DX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DY393)+DY393>$AW25,$AW25-SUM($AX393:DY393),DY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:DZ393)+DZ393>$AW25,$AW25-SUM($AX393:DZ393),DZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EA393)+EA393>$AW25,$AW25-SUM($AX393:EA393),EA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EB393)+EB393>$AW25,$AW25-SUM($AX393:EB393),EB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EC393)+EC393>$AW25,$AW25-SUM($AX393:EC393),EC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:ED393)+ED393>$AW25,$AW25-SUM($AX393:ED393),ED393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EE393)+EE393>$AW25,$AW25-SUM($AX393:EE393),EE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EF393)+EF393>$AW25,$AW25-SUM($AX393:EF393),EF393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EG393)+EG393>$AW25,$AW25-SUM($AX393:EG393),EG393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EH393)+EH393>$AW25,$AW25-SUM($AX393:EH393),EH393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EI393)+EI393>$AW25,$AW25-SUM($AX393:EI393),EI393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EJ393)+EJ393>$AW25,$AW25-SUM($AX393:EJ393),EJ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EK393)+EK393>$AW25,$AW25-SUM($AX393:EK393),EK393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EL393)+EL393>$AW25,$AW25-SUM($AX393:EL393),EL393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EM393)+EM393>$AW25,$AW25-SUM($AX393:EM393),EM393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EN393)+EN393>$AW25,$AW25-SUM($AX393:EN393),EN393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EO393)+EO393>$AW25,$AW25-SUM($AX393:EO393),EO393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EP393)+EP393>$AW25,$AW25-SUM($AX393:EP393),EP393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EQ393)+EQ393>$AW25,$AW25-SUM($AX393:EQ393),EQ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:ER393)+ER393>$AW25,$AW25-SUM($AX393:ER393),ER393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:ES393)+ES393>$AW25,$AW25-SUM($AX393:ES393),ES393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:ET393)+ET393>$AW25,$AW25-SUM($AX393:ET393),ET393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EU393)+EU393>$AW25,$AW25-SUM($AX393:EU393),EU393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EV393)+EV393>$AW25,$AW25-SUM($AX393:EV393),EV393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EW393)+EW393>$AW25,$AW25-SUM($AX393:EW393),EW393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EX393)+EX393>$AW25,$AW25-SUM($AX393:EX393),EX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EY393)+EY393>$AW25,$AW25-SUM($AX393:EY393),EY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:EZ393)+EZ393>$AW25,$AW25-SUM($AX393:EZ393),EZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FA393)+FA393>$AW25,$AW25-SUM($AX393:FA393),FA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FB393)+FB393>$AW25,$AW25-SUM($AX393:FB393),FB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FC393)+FC393>$AW25,$AW25-SUM($AX393:FC393),FC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FD393)+FD393>$AW25,$AW25-SUM($AX393:FD393),FD393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FE393)+FE393>$AW25,$AW25-SUM($AX393:FE393),FE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FF393)+FF393>$AW25,$AW25-SUM($AX393:FF393),FF393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FG393)+FG393>$AW25,$AW25-SUM($AX393:FG393),FG393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FH393)+FH393>$AW25,$AW25-SUM($AX393:FH393),FH393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FI393)+FI393>$AW25,$AW25-SUM($AX393:FI393),FI393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FJ393)+FJ393>$AW25,$AW25-SUM($AX393:FJ393),FJ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FK393)+FK393>$AW25,$AW25-SUM($AX393:FK393),FK393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FL393)+FL393>$AW25,$AW25-SUM($AX393:FL393),FL393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FM393)+FM393>$AW25,$AW25-SUM($AX393:FM393),FM393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FN393)+FN393>$AW25,$AW25-SUM($AX393:FN393),FN393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FO393)+FO393>$AW25,$AW25-SUM($AX393:FO393),FO393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FP393)+FP393>$AW25,$AW25-SUM($AX393:FP393),FP393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FQ393)+FQ393>$AW25,$AW25-SUM($AX393:FQ393),FQ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FR393)+FR393>$AW25,$AW25-SUM($AX393:FR393),FR393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FS393)+FS393>$AW25,$AW25-SUM($AX393:FS393),FS393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FT393)+FT393>$AW25,$AW25-SUM($AX393:FT393),FT393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FU393)+FU393>$AW25,$AW25-SUM($AX393:FU393),FU393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FV393)+FV393>$AW25,$AW25-SUM($AX393:FV393),FV393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FW393)+FW393>$AW25,$AW25-SUM($AX393:FW393),FW393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FX393)+FX393>$AW25,$AW25-SUM($AX393:FX393),FX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FY393)+FY393>$AW25,$AW25-SUM($AX393:FY393),FY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:FZ393)+FZ393>$AW25,$AW25-SUM($AX393:FZ393),FZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GA393)+GA393>$AW25,$AW25-SUM($AX393:GA393),GA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GB393)+GB393>$AW25,$AW25-SUM($AX393:GB393),GB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GC393)+GC393>$AW25,$AW25-SUM($AX393:GC393),GC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GD393)+GD393>$AW25,$AW25-SUM($AX393:GD393),GD393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GE393)+GE393>$AW25,$AW25-SUM($AX393:GE393),GE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GF393)+GF393>$AW25,$AW25-SUM($AX393:GF393),GF393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GG393)+GG393>$AW25,$AW25-SUM($AX393:GG393),GG393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GH393)+GH393>$AW25,$AW25-SUM($AX393:GH393),GH393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GI393)+GI393>$AW25,$AW25-SUM($AX393:GI393),GI393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GJ393)+GJ393>$AW25,$AW25-SUM($AX393:GJ393),GJ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GK393)+GK393>$AW25,$AW25-SUM($AX393:GK393),GK393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GL393)+GL393>$AW25,$AW25-SUM($AX393:GL393),GL393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GM393)+GM393>$AW25,$AW25-SUM($AX393:GM393),GM393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GN393)+GN393>$AW25,$AW25-SUM($AX393:GN393),GN393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GO393)+GO393>$AW25,$AW25-SUM($AX393:GO393),GO393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GP393)+GP393>$AW25,$AW25-SUM($AX393:GP393),GP393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GQ393)+GQ393>$AW25,$AW25-SUM($AX393:GQ393),GQ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GR393)+GR393>$AW25,$AW25-SUM($AX393:GR393),GR393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GS393)+GS393>$AW25,$AW25-SUM($AX393:GS393),GS393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GT393)+GT393>$AW25,$AW25-SUM($AX393:GT393),GT393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GU393)+GU393>$AW25,$AW25-SUM($AX393:GU393),GU393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GV393)+GV393>$AW25,$AW25-SUM($AX393:GV393),GV393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GW393)+GW393>$AW25,$AW25-SUM($AX393:GW393),GW393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GX393)+GX393>$AW25,$AW25-SUM($AX393:GX393),GX393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GY393)+GY393>$AW25,$AW25-SUM($AX393:GY393),GY393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:GZ393)+GZ393>$AW25,$AW25-SUM($AX393:GZ393),GZ393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:HA393)+HA393>$AW25,$AW25-SUM($AX393:HA393),HA393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:HB393)+HB393>$AW25,$AW25-SUM($AX393:HB393),HB393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:HC393)+HC393>$AW25,$AW25-SUM($AX393:HC393),HC393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:HD393)+HD393>$AW25,$AW25-SUM($AX393:HD393),HD393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:HE393)+HE393>$AW25,$AW25-SUM($AX393:HE393),HE393),0)","v":0},{"$f":"IF($AX393>0,IF(SUM($AX393:HF393)+HF393>$AW25,$AW25-SUM($AX393:HF393),HF393),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX394>0,IF(SUM($AX394:AX394)+AX394>$AW26,$AW26-SUM($AX394:AX394),AX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:AY394)+AY394>$AW26,$AW26-SUM($AX394:AY394),AY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:AZ394)+AZ394>$AW26,$AW26-SUM($AX394:AZ394),AZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BA394)+BA394>$AW26,$AW26-SUM($AX394:BA394),BA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BB394)+BB394>$AW26,$AW26-SUM($AX394:BB394),BB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BC394)+BC394>$AW26,$AW26-SUM($AX394:BC394),BC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BD394)+BD394>$AW26,$AW26-SUM($AX394:BD394),BD394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BE394)+BE394>$AW26,$AW26-SUM($AX394:BE394),BE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BF394)+BF394>$AW26,$AW26-SUM($AX394:BF394),BF394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BG394)+BG394>$AW26,$AW26-SUM($AX394:BG394),BG394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BH394)+BH394>$AW26,$AW26-SUM($AX394:BH394),BH394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BI394)+BI394>$AW26,$AW26-SUM($AX394:BI394),BI394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BJ394)+BJ394>$AW26,$AW26-SUM($AX394:BJ394),BJ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BK394)+BK394>$AW26,$AW26-SUM($AX394:BK394),BK394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BL394)+BL394>$AW26,$AW26-SUM($AX394:BL394),BL394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BM394)+BM394>$AW26,$AW26-SUM($AX394:BM394),BM394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BN394)+BN394>$AW26,$AW26-SUM($AX394:BN394),BN394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BO394)+BO394>$AW26,$AW26-SUM($AX394:BO394),BO394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BP394)+BP394>$AW26,$AW26-SUM($AX394:BP394),BP394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BQ394)+BQ394>$AW26,$AW26-SUM($AX394:BQ394),BQ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BR394)+BR394>$AW26,$AW26-SUM($AX394:BR394),BR394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BS394)+BS394>$AW26,$AW26-SUM($AX394:BS394),BS394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BT394)+BT394>$AW26,$AW26-SUM($AX394:BT394),BT394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BU394)+BU394>$AW26,$AW26-SUM($AX394:BU394),BU394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BV394)+BV394>$AW26,$AW26-SUM($AX394:BV394),BV394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BW394)+BW394>$AW26,$AW26-SUM($AX394:BW394),BW394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BX394)+BX394>$AW26,$AW26-SUM($AX394:BX394),BX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BY394)+BY394>$AW26,$AW26-SUM($AX394:BY394),BY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:BZ394)+BZ394>$AW26,$AW26-SUM($AX394:BZ394),BZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CA394)+CA394>$AW26,$AW26-SUM($AX394:CA394),CA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CB394)+CB394>$AW26,$AW26-SUM($AX394:CB394),CB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CC394)+CC394>$AW26,$AW26-SUM($AX394:CC394),CC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CD394)+CD394>$AW26,$AW26-SUM($AX394:CD394),CD394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CE394)+CE394>$AW26,$AW26-SUM($AX394:CE394),CE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CF394)+CF394>$AW26,$AW26-SUM($AX394:CF394),CF394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CG394)+CG394>$AW26,$AW26-SUM($AX394:CG394),CG394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CH394)+CH394>$AW26,$AW26-SUM($AX394:CH394),CH394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CI394)+CI394>$AW26,$AW26-SUM($AX394:CI394),CI394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CJ394)+CJ394>$AW26,$AW26-SUM($AX394:CJ394),CJ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CK394)+CK394>$AW26,$AW26-SUM($AX394:CK394),CK394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CL394)+CL394>$AW26,$AW26-SUM($AX394:CL394),CL394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CM394)+CM394>$AW26,$AW26-SUM($AX394:CM394),CM394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CN394)+CN394>$AW26,$AW26-SUM($AX394:CN394),CN394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CO394)+CO394>$AW26,$AW26-SUM($AX394:CO394),CO394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CP394)+CP394>$AW26,$AW26-SUM($AX394:CP394),CP394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CQ394)+CQ394>$AW26,$AW26-SUM($AX394:CQ394),CQ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CR394)+CR394>$AW26,$AW26-SUM($AX394:CR394),CR394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CS394)+CS394>$AW26,$AW26-SUM($AX394:CS394),CS394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CT394)+CT394>$AW26,$AW26-SUM($AX394:CT394),CT394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CU394)+CU394>$AW26,$AW26-SUM($AX394:CU394),CU394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CV394)+CV394>$AW26,$AW26-SUM($AX394:CV394),CV394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CW394)+CW394>$AW26,$AW26-SUM($AX394:CW394),CW394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CX394)+CX394>$AW26,$AW26-SUM($AX394:CX394),CX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CY394)+CY394>$AW26,$AW26-SUM($AX394:CY394),CY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:CZ394)+CZ394>$AW26,$AW26-SUM($AX394:CZ394),CZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DA394)+DA394>$AW26,$AW26-SUM($AX394:DA394),DA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DB394)+DB394>$AW26,$AW26-SUM($AX394:DB394),DB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DC394)+DC394>$AW26,$AW26-SUM($AX394:DC394),DC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DD394)+DD394>$AW26,$AW26-SUM($AX394:DD394),DD394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DE394)+DE394>$AW26,$AW26-SUM($AX394:DE394),DE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DF394)+DF394>$AW26,$AW26-SUM($AX394:DF394),DF394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DG394)+DG394>$AW26,$AW26-SUM($AX394:DG394),DG394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DH394)+DH394>$AW26,$AW26-SUM($AX394:DH394),DH394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DI394)+DI394>$AW26,$AW26-SUM($AX394:DI394),DI394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DJ394)+DJ394>$AW26,$AW26-SUM($AX394:DJ394),DJ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DK394)+DK394>$AW26,$AW26-SUM($AX394:DK394),DK394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DL394)+DL394>$AW26,$AW26-SUM($AX394:DL394),DL394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DM394)+DM394>$AW26,$AW26-SUM($AX394:DM394),DM394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DN394)+DN394>$AW26,$AW26-SUM($AX394:DN394),DN394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DO394)+DO394>$AW26,$AW26-SUM($AX394:DO394),DO394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DP394)+DP394>$AW26,$AW26-SUM($AX394:DP394),DP394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DQ394)+DQ394>$AW26,$AW26-SUM($AX394:DQ394),DQ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DR394)+DR394>$AW26,$AW26-SUM($AX394:DR394),DR394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DS394)+DS394>$AW26,$AW26-SUM($AX394:DS394),DS394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DT394)+DT394>$AW26,$AW26-SUM($AX394:DT394),DT394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DU394)+DU394>$AW26,$AW26-SUM($AX394:DU394),DU394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DV394)+DV394>$AW26,$AW26-SUM($AX394:DV394),DV394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DW394)+DW394>$AW26,$AW26-SUM($AX394:DW394),DW394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DX394)+DX394>$AW26,$AW26-SUM($AX394:DX394),DX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DY394)+DY394>$AW26,$AW26-SUM($AX394:DY394),DY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:DZ394)+DZ394>$AW26,$AW26-SUM($AX394:DZ394),DZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EA394)+EA394>$AW26,$AW26-SUM($AX394:EA394),EA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EB394)+EB394>$AW26,$AW26-SUM($AX394:EB394),EB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EC394)+EC394>$AW26,$AW26-SUM($AX394:EC394),EC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:ED394)+ED394>$AW26,$AW26-SUM($AX394:ED394),ED394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EE394)+EE394>$AW26,$AW26-SUM($AX394:EE394),EE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EF394)+EF394>$AW26,$AW26-SUM($AX394:EF394),EF394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EG394)+EG394>$AW26,$AW26-SUM($AX394:EG394),EG394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EH394)+EH394>$AW26,$AW26-SUM($AX394:EH394),EH394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EI394)+EI394>$AW26,$AW26-SUM($AX394:EI394),EI394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EJ394)+EJ394>$AW26,$AW26-SUM($AX394:EJ394),EJ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EK394)+EK394>$AW26,$AW26-SUM($AX394:EK394),EK394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EL394)+EL394>$AW26,$AW26-SUM($AX394:EL394),EL394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EM394)+EM394>$AW26,$AW26-SUM($AX394:EM394),EM394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EN394)+EN394>$AW26,$AW26-SUM($AX394:EN394),EN394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EO394)+EO394>$AW26,$AW26-SUM($AX394:EO394),EO394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EP394)+EP394>$AW26,$AW26-SUM($AX394:EP394),EP394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EQ394)+EQ394>$AW26,$AW26-SUM($AX394:EQ394),EQ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:ER394)+ER394>$AW26,$AW26-SUM($AX394:ER394),ER394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:ES394)+ES394>$AW26,$AW26-SUM($AX394:ES394),ES394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:ET394)+ET394>$AW26,$AW26-SUM($AX394:ET394),ET394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EU394)+EU394>$AW26,$AW26-SUM($AX394:EU394),EU394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EV394)+EV394>$AW26,$AW26-SUM($AX394:EV394),EV394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EW394)+EW394>$AW26,$AW26-SUM($AX394:EW394),EW394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EX394)+EX394>$AW26,$AW26-SUM($AX394:EX394),EX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EY394)+EY394>$AW26,$AW26-SUM($AX394:EY394),EY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:EZ394)+EZ394>$AW26,$AW26-SUM($AX394:EZ394),EZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FA394)+FA394>$AW26,$AW26-SUM($AX394:FA394),FA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FB394)+FB394>$AW26,$AW26-SUM($AX394:FB394),FB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FC394)+FC394>$AW26,$AW26-SUM($AX394:FC394),FC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FD394)+FD394>$AW26,$AW26-SUM($AX394:FD394),FD394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FE394)+FE394>$AW26,$AW26-SUM($AX394:FE394),FE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FF394)+FF394>$AW26,$AW26-SUM($AX394:FF394),FF394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FG394)+FG394>$AW26,$AW26-SUM($AX394:FG394),FG394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FH394)+FH394>$AW26,$AW26-SUM($AX394:FH394),FH394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FI394)+FI394>$AW26,$AW26-SUM($AX394:FI394),FI394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FJ394)+FJ394>$AW26,$AW26-SUM($AX394:FJ394),FJ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FK394)+FK394>$AW26,$AW26-SUM($AX394:FK394),FK394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FL394)+FL394>$AW26,$AW26-SUM($AX394:FL394),FL394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FM394)+FM394>$AW26,$AW26-SUM($AX394:FM394),FM394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FN394)+FN394>$AW26,$AW26-SUM($AX394:FN394),FN394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FO394)+FO394>$AW26,$AW26-SUM($AX394:FO394),FO394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FP394)+FP394>$AW26,$AW26-SUM($AX394:FP394),FP394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FQ394)+FQ394>$AW26,$AW26-SUM($AX394:FQ394),FQ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FR394)+FR394>$AW26,$AW26-SUM($AX394:FR394),FR394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FS394)+FS394>$AW26,$AW26-SUM($AX394:FS394),FS394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FT394)+FT394>$AW26,$AW26-SUM($AX394:FT394),FT394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FU394)+FU394>$AW26,$AW26-SUM($AX394:FU394),FU394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FV394)+FV394>$AW26,$AW26-SUM($AX394:FV394),FV394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FW394)+FW394>$AW26,$AW26-SUM($AX394:FW394),FW394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FX394)+FX394>$AW26,$AW26-SUM($AX394:FX394),FX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FY394)+FY394>$AW26,$AW26-SUM($AX394:FY394),FY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:FZ394)+FZ394>$AW26,$AW26-SUM($AX394:FZ394),FZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GA394)+GA394>$AW26,$AW26-SUM($AX394:GA394),GA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GB394)+GB394>$AW26,$AW26-SUM($AX394:GB394),GB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GC394)+GC394>$AW26,$AW26-SUM($AX394:GC394),GC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GD394)+GD394>$AW26,$AW26-SUM($AX394:GD394),GD394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GE394)+GE394>$AW26,$AW26-SUM($AX394:GE394),GE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GF394)+GF394>$AW26,$AW26-SUM($AX394:GF394),GF394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GG394)+GG394>$AW26,$AW26-SUM($AX394:GG394),GG394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GH394)+GH394>$AW26,$AW26-SUM($AX394:GH394),GH394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GI394)+GI394>$AW26,$AW26-SUM($AX394:GI394),GI394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GJ394)+GJ394>$AW26,$AW26-SUM($AX394:GJ394),GJ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GK394)+GK394>$AW26,$AW26-SUM($AX394:GK394),GK394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GL394)+GL394>$AW26,$AW26-SUM($AX394:GL394),GL394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GM394)+GM394>$AW26,$AW26-SUM($AX394:GM394),GM394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GN394)+GN394>$AW26,$AW26-SUM($AX394:GN394),GN394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GO394)+GO394>$AW26,$AW26-SUM($AX394:GO394),GO394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GP394)+GP394>$AW26,$AW26-SUM($AX394:GP394),GP394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GQ394)+GQ394>$AW26,$AW26-SUM($AX394:GQ394),GQ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GR394)+GR394>$AW26,$AW26-SUM($AX394:GR394),GR394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GS394)+GS394>$AW26,$AW26-SUM($AX394:GS394),GS394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GT394)+GT394>$AW26,$AW26-SUM($AX394:GT394),GT394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GU394)+GU394>$AW26,$AW26-SUM($AX394:GU394),GU394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GV394)+GV394>$AW26,$AW26-SUM($AX394:GV394),GV394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GW394)+GW394>$AW26,$AW26-SUM($AX394:GW394),GW394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GX394)+GX394>$AW26,$AW26-SUM($AX394:GX394),GX394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GY394)+GY394>$AW26,$AW26-SUM($AX394:GY394),GY394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:GZ394)+GZ394>$AW26,$AW26-SUM($AX394:GZ394),GZ394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:HA394)+HA394>$AW26,$AW26-SUM($AX394:HA394),HA394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:HB394)+HB394>$AW26,$AW26-SUM($AX394:HB394),HB394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:HC394)+HC394>$AW26,$AW26-SUM($AX394:HC394),HC394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:HD394)+HD394>$AW26,$AW26-SUM($AX394:HD394),HD394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:HE394)+HE394>$AW26,$AW26-SUM($AX394:HE394),HE394),0)","v":0},{"$f":"IF($AX394>0,IF(SUM($AX394:HF394)+HF394>$AW26,$AW26-SUM($AX394:HF394),HF394),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX395>0,IF(SUM($AX395:AX395)+AX395>$AW27,$AW27-SUM($AX395:AX395),AX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:AY395)+AY395>$AW27,$AW27-SUM($AX395:AY395),AY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:AZ395)+AZ395>$AW27,$AW27-SUM($AX395:AZ395),AZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BA395)+BA395>$AW27,$AW27-SUM($AX395:BA395),BA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BB395)+BB395>$AW27,$AW27-SUM($AX395:BB395),BB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BC395)+BC395>$AW27,$AW27-SUM($AX395:BC395),BC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BD395)+BD395>$AW27,$AW27-SUM($AX395:BD395),BD395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BE395)+BE395>$AW27,$AW27-SUM($AX395:BE395),BE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BF395)+BF395>$AW27,$AW27-SUM($AX395:BF395),BF395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BG395)+BG395>$AW27,$AW27-SUM($AX395:BG395),BG395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BH395)+BH395>$AW27,$AW27-SUM($AX395:BH395),BH395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BI395)+BI395>$AW27,$AW27-SUM($AX395:BI395),BI395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BJ395)+BJ395>$AW27,$AW27-SUM($AX395:BJ395),BJ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BK395)+BK395>$AW27,$AW27-SUM($AX395:BK395),BK395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BL395)+BL395>$AW27,$AW27-SUM($AX395:BL395),BL395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BM395)+BM395>$AW27,$AW27-SUM($AX395:BM395),BM395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BN395)+BN395>$AW27,$AW27-SUM($AX395:BN395),BN395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BO395)+BO395>$AW27,$AW27-SUM($AX395:BO395),BO395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BP395)+BP395>$AW27,$AW27-SUM($AX395:BP395),BP395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BQ395)+BQ395>$AW27,$AW27-SUM($AX395:BQ395),BQ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BR395)+BR395>$AW27,$AW27-SUM($AX395:BR395),BR395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BS395)+BS395>$AW27,$AW27-SUM($AX395:BS395),BS395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BT395)+BT395>$AW27,$AW27-SUM($AX395:BT395),BT395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BU395)+BU395>$AW27,$AW27-SUM($AX395:BU395),BU395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BV395)+BV395>$AW27,$AW27-SUM($AX395:BV395),BV395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BW395)+BW395>$AW27,$AW27-SUM($AX395:BW395),BW395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BX395)+BX395>$AW27,$AW27-SUM($AX395:BX395),BX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BY395)+BY395>$AW27,$AW27-SUM($AX395:BY395),BY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:BZ395)+BZ395>$AW27,$AW27-SUM($AX395:BZ395),BZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CA395)+CA395>$AW27,$AW27-SUM($AX395:CA395),CA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CB395)+CB395>$AW27,$AW27-SUM($AX395:CB395),CB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CC395)+CC395>$AW27,$AW27-SUM($AX395:CC395),CC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CD395)+CD395>$AW27,$AW27-SUM($AX395:CD395),CD395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CE395)+CE395>$AW27,$AW27-SUM($AX395:CE395),CE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CF395)+CF395>$AW27,$AW27-SUM($AX395:CF395),CF395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CG395)+CG395>$AW27,$AW27-SUM($AX395:CG395),CG395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CH395)+CH395>$AW27,$AW27-SUM($AX395:CH395),CH395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CI395)+CI395>$AW27,$AW27-SUM($AX395:CI395),CI395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CJ395)+CJ395>$AW27,$AW27-SUM($AX395:CJ395),CJ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CK395)+CK395>$AW27,$AW27-SUM($AX395:CK395),CK395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CL395)+CL395>$AW27,$AW27-SUM($AX395:CL395),CL395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CM395)+CM395>$AW27,$AW27-SUM($AX395:CM395),CM395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CN395)+CN395>$AW27,$AW27-SUM($AX395:CN395),CN395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CO395)+CO395>$AW27,$AW27-SUM($AX395:CO395),CO395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CP395)+CP395>$AW27,$AW27-SUM($AX395:CP395),CP395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CQ395)+CQ395>$AW27,$AW27-SUM($AX395:CQ395),CQ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CR395)+CR395>$AW27,$AW27-SUM($AX395:CR395),CR395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CS395)+CS395>$AW27,$AW27-SUM($AX395:CS395),CS395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CT395)+CT395>$AW27,$AW27-SUM($AX395:CT395),CT395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CU395)+CU395>$AW27,$AW27-SUM($AX395:CU395),CU395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CV395)+CV395>$AW27,$AW27-SUM($AX395:CV395),CV395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CW395)+CW395>$AW27,$AW27-SUM($AX395:CW395),CW395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CX395)+CX395>$AW27,$AW27-SUM($AX395:CX395),CX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CY395)+CY395>$AW27,$AW27-SUM($AX395:CY395),CY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:CZ395)+CZ395>$AW27,$AW27-SUM($AX395:CZ395),CZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DA395)+DA395>$AW27,$AW27-SUM($AX395:DA395),DA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DB395)+DB395>$AW27,$AW27-SUM($AX395:DB395),DB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DC395)+DC395>$AW27,$AW27-SUM($AX395:DC395),DC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DD395)+DD395>$AW27,$AW27-SUM($AX395:DD395),DD395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DE395)+DE395>$AW27,$AW27-SUM($AX395:DE395),DE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DF395)+DF395>$AW27,$AW27-SUM($AX395:DF395),DF395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DG395)+DG395>$AW27,$AW27-SUM($AX395:DG395),DG395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DH395)+DH395>$AW27,$AW27-SUM($AX395:DH395),DH395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DI395)+DI395>$AW27,$AW27-SUM($AX395:DI395),DI395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DJ395)+DJ395>$AW27,$AW27-SUM($AX395:DJ395),DJ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DK395)+DK395>$AW27,$AW27-SUM($AX395:DK395),DK395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DL395)+DL395>$AW27,$AW27-SUM($AX395:DL395),DL395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DM395)+DM395>$AW27,$AW27-SUM($AX395:DM395),DM395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DN395)+DN395>$AW27,$AW27-SUM($AX395:DN395),DN395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DO395)+DO395>$AW27,$AW27-SUM($AX395:DO395),DO395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DP395)+DP395>$AW27,$AW27-SUM($AX395:DP395),DP395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DQ395)+DQ395>$AW27,$AW27-SUM($AX395:DQ395),DQ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DR395)+DR395>$AW27,$AW27-SUM($AX395:DR395),DR395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DS395)+DS395>$AW27,$AW27-SUM($AX395:DS395),DS395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DT395)+DT395>$AW27,$AW27-SUM($AX395:DT395),DT395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DU395)+DU395>$AW27,$AW27-SUM($AX395:DU395),DU395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DV395)+DV395>$AW27,$AW27-SUM($AX395:DV395),DV395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DW395)+DW395>$AW27,$AW27-SUM($AX395:DW395),DW395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DX395)+DX395>$AW27,$AW27-SUM($AX395:DX395),DX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DY395)+DY395>$AW27,$AW27-SUM($AX395:DY395),DY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:DZ395)+DZ395>$AW27,$AW27-SUM($AX395:DZ395),DZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EA395)+EA395>$AW27,$AW27-SUM($AX395:EA395),EA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EB395)+EB395>$AW27,$AW27-SUM($AX395:EB395),EB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EC395)+EC395>$AW27,$AW27-SUM($AX395:EC395),EC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:ED395)+ED395>$AW27,$AW27-SUM($AX395:ED395),ED395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EE395)+EE395>$AW27,$AW27-SUM($AX395:EE395),EE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EF395)+EF395>$AW27,$AW27-SUM($AX395:EF395),EF395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EG395)+EG395>$AW27,$AW27-SUM($AX395:EG395),EG395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EH395)+EH395>$AW27,$AW27-SUM($AX395:EH395),EH395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EI395)+EI395>$AW27,$AW27-SUM($AX395:EI395),EI395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EJ395)+EJ395>$AW27,$AW27-SUM($AX395:EJ395),EJ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EK395)+EK395>$AW27,$AW27-SUM($AX395:EK395),EK395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EL395)+EL395>$AW27,$AW27-SUM($AX395:EL395),EL395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EM395)+EM395>$AW27,$AW27-SUM($AX395:EM395),EM395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EN395)+EN395>$AW27,$AW27-SUM($AX395:EN395),EN395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EO395)+EO395>$AW27,$AW27-SUM($AX395:EO395),EO395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EP395)+EP395>$AW27,$AW27-SUM($AX395:EP395),EP395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EQ395)+EQ395>$AW27,$AW27-SUM($AX395:EQ395),EQ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:ER395)+ER395>$AW27,$AW27-SUM($AX395:ER395),ER395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:ES395)+ES395>$AW27,$AW27-SUM($AX395:ES395),ES395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:ET395)+ET395>$AW27,$AW27-SUM($AX395:ET395),ET395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EU395)+EU395>$AW27,$AW27-SUM($AX395:EU395),EU395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EV395)+EV395>$AW27,$AW27-SUM($AX395:EV395),EV395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EW395)+EW395>$AW27,$AW27-SUM($AX395:EW395),EW395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EX395)+EX395>$AW27,$AW27-SUM($AX395:EX395),EX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EY395)+EY395>$AW27,$AW27-SUM($AX395:EY395),EY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:EZ395)+EZ395>$AW27,$AW27-SUM($AX395:EZ395),EZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FA395)+FA395>$AW27,$AW27-SUM($AX395:FA395),FA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FB395)+FB395>$AW27,$AW27-SUM($AX395:FB395),FB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FC395)+FC395>$AW27,$AW27-SUM($AX395:FC395),FC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FD395)+FD395>$AW27,$AW27-SUM($AX395:FD395),FD395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FE395)+FE395>$AW27,$AW27-SUM($AX395:FE395),FE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FF395)+FF395>$AW27,$AW27-SUM($AX395:FF395),FF395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FG395)+FG395>$AW27,$AW27-SUM($AX395:FG395),FG395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FH395)+FH395>$AW27,$AW27-SUM($AX395:FH395),FH395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FI395)+FI395>$AW27,$AW27-SUM($AX395:FI395),FI395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FJ395)+FJ395>$AW27,$AW27-SUM($AX395:FJ395),FJ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FK395)+FK395>$AW27,$AW27-SUM($AX395:FK395),FK395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FL395)+FL395>$AW27,$AW27-SUM($AX395:FL395),FL395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FM395)+FM395>$AW27,$AW27-SUM($AX395:FM395),FM395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FN395)+FN395>$AW27,$AW27-SUM($AX395:FN395),FN395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FO395)+FO395>$AW27,$AW27-SUM($AX395:FO395),FO395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FP395)+FP395>$AW27,$AW27-SUM($AX395:FP395),FP395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FQ395)+FQ395>$AW27,$AW27-SUM($AX395:FQ395),FQ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FR395)+FR395>$AW27,$AW27-SUM($AX395:FR395),FR395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FS395)+FS395>$AW27,$AW27-SUM($AX395:FS395),FS395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FT395)+FT395>$AW27,$AW27-SUM($AX395:FT395),FT395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FU395)+FU395>$AW27,$AW27-SUM($AX395:FU395),FU395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FV395)+FV395>$AW27,$AW27-SUM($AX395:FV395),FV395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FW395)+FW395>$AW27,$AW27-SUM($AX395:FW395),FW395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FX395)+FX395>$AW27,$AW27-SUM($AX395:FX395),FX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FY395)+FY395>$AW27,$AW27-SUM($AX395:FY395),FY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:FZ395)+FZ395>$AW27,$AW27-SUM($AX395:FZ395),FZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GA395)+GA395>$AW27,$AW27-SUM($AX395:GA395),GA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GB395)+GB395>$AW27,$AW27-SUM($AX395:GB395),GB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GC395)+GC395>$AW27,$AW27-SUM($AX395:GC395),GC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GD395)+GD395>$AW27,$AW27-SUM($AX395:GD395),GD395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GE395)+GE395>$AW27,$AW27-SUM($AX395:GE395),GE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GF395)+GF395>$AW27,$AW27-SUM($AX395:GF395),GF395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GG395)+GG395>$AW27,$AW27-SUM($AX395:GG395),GG395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GH395)+GH395>$AW27,$AW27-SUM($AX395:GH395),GH395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GI395)+GI395>$AW27,$AW27-SUM($AX395:GI395),GI395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GJ395)+GJ395>$AW27,$AW27-SUM($AX395:GJ395),GJ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GK395)+GK395>$AW27,$AW27-SUM($AX395:GK395),GK395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GL395)+GL395>$AW27,$AW27-SUM($AX395:GL395),GL395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GM395)+GM395>$AW27,$AW27-SUM($AX395:GM395),GM395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GN395)+GN395>$AW27,$AW27-SUM($AX395:GN395),GN395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GO395)+GO395>$AW27,$AW27-SUM($AX395:GO395),GO395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GP395)+GP395>$AW27,$AW27-SUM($AX395:GP395),GP395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GQ395)+GQ395>$AW27,$AW27-SUM($AX395:GQ395),GQ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GR395)+GR395>$AW27,$AW27-SUM($AX395:GR395),GR395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GS395)+GS395>$AW27,$AW27-SUM($AX395:GS395),GS395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GT395)+GT395>$AW27,$AW27-SUM($AX395:GT395),GT395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GU395)+GU395>$AW27,$AW27-SUM($AX395:GU395),GU395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GV395)+GV395>$AW27,$AW27-SUM($AX395:GV395),GV395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GW395)+GW395>$AW27,$AW27-SUM($AX395:GW395),GW395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GX395)+GX395>$AW27,$AW27-SUM($AX395:GX395),GX395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GY395)+GY395>$AW27,$AW27-SUM($AX395:GY395),GY395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:GZ395)+GZ395>$AW27,$AW27-SUM($AX395:GZ395),GZ395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:HA395)+HA395>$AW27,$AW27-SUM($AX395:HA395),HA395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:HB395)+HB395>$AW27,$AW27-SUM($AX395:HB395),HB395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:HC395)+HC395>$AW27,$AW27-SUM($AX395:HC395),HC395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:HD395)+HD395>$AW27,$AW27-SUM($AX395:HD395),HD395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:HE395)+HE395>$AW27,$AW27-SUM($AX395:HE395),HE395),0)","v":0},{"$f":"IF($AX395>0,IF(SUM($AX395:HF395)+HF395>$AW27,$AW27-SUM($AX395:HF395),HF395),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX396>0,IF(SUM($AX396:AX396)+AX396>$AW28,$AW28-SUM($AX396:AX396),AX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:AY396)+AY396>$AW28,$AW28-SUM($AX396:AY396),AY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:AZ396)+AZ396>$AW28,$AW28-SUM($AX396:AZ396),AZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BA396)+BA396>$AW28,$AW28-SUM($AX396:BA396),BA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BB396)+BB396>$AW28,$AW28-SUM($AX396:BB396),BB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BC396)+BC396>$AW28,$AW28-SUM($AX396:BC396),BC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BD396)+BD396>$AW28,$AW28-SUM($AX396:BD396),BD396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BE396)+BE396>$AW28,$AW28-SUM($AX396:BE396),BE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BF396)+BF396>$AW28,$AW28-SUM($AX396:BF396),BF396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BG396)+BG396>$AW28,$AW28-SUM($AX396:BG396),BG396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BH396)+BH396>$AW28,$AW28-SUM($AX396:BH396),BH396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BI396)+BI396>$AW28,$AW28-SUM($AX396:BI396),BI396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BJ396)+BJ396>$AW28,$AW28-SUM($AX396:BJ396),BJ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BK396)+BK396>$AW28,$AW28-SUM($AX396:BK396),BK396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BL396)+BL396>$AW28,$AW28-SUM($AX396:BL396),BL396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BM396)+BM396>$AW28,$AW28-SUM($AX396:BM396),BM396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BN396)+BN396>$AW28,$AW28-SUM($AX396:BN396),BN396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BO396)+BO396>$AW28,$AW28-SUM($AX396:BO396),BO396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BP396)+BP396>$AW28,$AW28-SUM($AX396:BP396),BP396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BQ396)+BQ396>$AW28,$AW28-SUM($AX396:BQ396),BQ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BR396)+BR396>$AW28,$AW28-SUM($AX396:BR396),BR396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BS396)+BS396>$AW28,$AW28-SUM($AX396:BS396),BS396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BT396)+BT396>$AW28,$AW28-SUM($AX396:BT396),BT396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BU396)+BU396>$AW28,$AW28-SUM($AX396:BU396),BU396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BV396)+BV396>$AW28,$AW28-SUM($AX396:BV396),BV396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BW396)+BW396>$AW28,$AW28-SUM($AX396:BW396),BW396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BX396)+BX396>$AW28,$AW28-SUM($AX396:BX396),BX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BY396)+BY396>$AW28,$AW28-SUM($AX396:BY396),BY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:BZ396)+BZ396>$AW28,$AW28-SUM($AX396:BZ396),BZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CA396)+CA396>$AW28,$AW28-SUM($AX396:CA396),CA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CB396)+CB396>$AW28,$AW28-SUM($AX396:CB396),CB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CC396)+CC396>$AW28,$AW28-SUM($AX396:CC396),CC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CD396)+CD396>$AW28,$AW28-SUM($AX396:CD396),CD396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CE396)+CE396>$AW28,$AW28-SUM($AX396:CE396),CE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CF396)+CF396>$AW28,$AW28-SUM($AX396:CF396),CF396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CG396)+CG396>$AW28,$AW28-SUM($AX396:CG396),CG396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CH396)+CH396>$AW28,$AW28-SUM($AX396:CH396),CH396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CI396)+CI396>$AW28,$AW28-SUM($AX396:CI396),CI396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CJ396)+CJ396>$AW28,$AW28-SUM($AX396:CJ396),CJ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CK396)+CK396>$AW28,$AW28-SUM($AX396:CK396),CK396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CL396)+CL396>$AW28,$AW28-SUM($AX396:CL396),CL396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CM396)+CM396>$AW28,$AW28-SUM($AX396:CM396),CM396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CN396)+CN396>$AW28,$AW28-SUM($AX396:CN396),CN396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CO396)+CO396>$AW28,$AW28-SUM($AX396:CO396),CO396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CP396)+CP396>$AW28,$AW28-SUM($AX396:CP396),CP396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CQ396)+CQ396>$AW28,$AW28-SUM($AX396:CQ396),CQ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CR396)+CR396>$AW28,$AW28-SUM($AX396:CR396),CR396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CS396)+CS396>$AW28,$AW28-SUM($AX396:CS396),CS396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CT396)+CT396>$AW28,$AW28-SUM($AX396:CT396),CT396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CU396)+CU396>$AW28,$AW28-SUM($AX396:CU396),CU396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CV396)+CV396>$AW28,$AW28-SUM($AX396:CV396),CV396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CW396)+CW396>$AW28,$AW28-SUM($AX396:CW396),CW396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CX396)+CX396>$AW28,$AW28-SUM($AX396:CX396),CX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CY396)+CY396>$AW28,$AW28-SUM($AX396:CY396),CY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:CZ396)+CZ396>$AW28,$AW28-SUM($AX396:CZ396),CZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DA396)+DA396>$AW28,$AW28-SUM($AX396:DA396),DA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DB396)+DB396>$AW28,$AW28-SUM($AX396:DB396),DB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DC396)+DC396>$AW28,$AW28-SUM($AX396:DC396),DC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DD396)+DD396>$AW28,$AW28-SUM($AX396:DD396),DD396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DE396)+DE396>$AW28,$AW28-SUM($AX396:DE396),DE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DF396)+DF396>$AW28,$AW28-SUM($AX396:DF396),DF396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DG396)+DG396>$AW28,$AW28-SUM($AX396:DG396),DG396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DH396)+DH396>$AW28,$AW28-SUM($AX396:DH396),DH396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DI396)+DI396>$AW28,$AW28-SUM($AX396:DI396),DI396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DJ396)+DJ396>$AW28,$AW28-SUM($AX396:DJ396),DJ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DK396)+DK396>$AW28,$AW28-SUM($AX396:DK396),DK396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DL396)+DL396>$AW28,$AW28-SUM($AX396:DL396),DL396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DM396)+DM396>$AW28,$AW28-SUM($AX396:DM396),DM396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DN396)+DN396>$AW28,$AW28-SUM($AX396:DN396),DN396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DO396)+DO396>$AW28,$AW28-SUM($AX396:DO396),DO396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DP396)+DP396>$AW28,$AW28-SUM($AX396:DP396),DP396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DQ396)+DQ396>$AW28,$AW28-SUM($AX396:DQ396),DQ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DR396)+DR396>$AW28,$AW28-SUM($AX396:DR396),DR396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DS396)+DS396>$AW28,$AW28-SUM($AX396:DS396),DS396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DT396)+DT396>$AW28,$AW28-SUM($AX396:DT396),DT396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DU396)+DU396>$AW28,$AW28-SUM($AX396:DU396),DU396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DV396)+DV396>$AW28,$AW28-SUM($AX396:DV396),DV396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DW396)+DW396>$AW28,$AW28-SUM($AX396:DW396),DW396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DX396)+DX396>$AW28,$AW28-SUM($AX396:DX396),DX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DY396)+DY396>$AW28,$AW28-SUM($AX396:DY396),DY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:DZ396)+DZ396>$AW28,$AW28-SUM($AX396:DZ396),DZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EA396)+EA396>$AW28,$AW28-SUM($AX396:EA396),EA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EB396)+EB396>$AW28,$AW28-SUM($AX396:EB396),EB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EC396)+EC396>$AW28,$AW28-SUM($AX396:EC396),EC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:ED396)+ED396>$AW28,$AW28-SUM($AX396:ED396),ED396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EE396)+EE396>$AW28,$AW28-SUM($AX396:EE396),EE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EF396)+EF396>$AW28,$AW28-SUM($AX396:EF396),EF396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EG396)+EG396>$AW28,$AW28-SUM($AX396:EG396),EG396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EH396)+EH396>$AW28,$AW28-SUM($AX396:EH396),EH396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EI396)+EI396>$AW28,$AW28-SUM($AX396:EI396),EI396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EJ396)+EJ396>$AW28,$AW28-SUM($AX396:EJ396),EJ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EK396)+EK396>$AW28,$AW28-SUM($AX396:EK396),EK396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EL396)+EL396>$AW28,$AW28-SUM($AX396:EL396),EL396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EM396)+EM396>$AW28,$AW28-SUM($AX396:EM396),EM396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EN396)+EN396>$AW28,$AW28-SUM($AX396:EN396),EN396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EO396)+EO396>$AW28,$AW28-SUM($AX396:EO396),EO396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EP396)+EP396>$AW28,$AW28-SUM($AX396:EP396),EP396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EQ396)+EQ396>$AW28,$AW28-SUM($AX396:EQ396),EQ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:ER396)+ER396>$AW28,$AW28-SUM($AX396:ER396),ER396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:ES396)+ES396>$AW28,$AW28-SUM($AX396:ES396),ES396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:ET396)+ET396>$AW28,$AW28-SUM($AX396:ET396),ET396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EU396)+EU396>$AW28,$AW28-SUM($AX396:EU396),EU396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EV396)+EV396>$AW28,$AW28-SUM($AX396:EV396),EV396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EW396)+EW396>$AW28,$AW28-SUM($AX396:EW396),EW396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EX396)+EX396>$AW28,$AW28-SUM($AX396:EX396),EX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EY396)+EY396>$AW28,$AW28-SUM($AX396:EY396),EY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:EZ396)+EZ396>$AW28,$AW28-SUM($AX396:EZ396),EZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FA396)+FA396>$AW28,$AW28-SUM($AX396:FA396),FA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FB396)+FB396>$AW28,$AW28-SUM($AX396:FB396),FB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FC396)+FC396>$AW28,$AW28-SUM($AX396:FC396),FC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FD396)+FD396>$AW28,$AW28-SUM($AX396:FD396),FD396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FE396)+FE396>$AW28,$AW28-SUM($AX396:FE396),FE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FF396)+FF396>$AW28,$AW28-SUM($AX396:FF396),FF396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FG396)+FG396>$AW28,$AW28-SUM($AX396:FG396),FG396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FH396)+FH396>$AW28,$AW28-SUM($AX396:FH396),FH396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FI396)+FI396>$AW28,$AW28-SUM($AX396:FI396),FI396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FJ396)+FJ396>$AW28,$AW28-SUM($AX396:FJ396),FJ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FK396)+FK396>$AW28,$AW28-SUM($AX396:FK396),FK396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FL396)+FL396>$AW28,$AW28-SUM($AX396:FL396),FL396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FM396)+FM396>$AW28,$AW28-SUM($AX396:FM396),FM396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FN396)+FN396>$AW28,$AW28-SUM($AX396:FN396),FN396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FO396)+FO396>$AW28,$AW28-SUM($AX396:FO396),FO396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FP396)+FP396>$AW28,$AW28-SUM($AX396:FP396),FP396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FQ396)+FQ396>$AW28,$AW28-SUM($AX396:FQ396),FQ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FR396)+FR396>$AW28,$AW28-SUM($AX396:FR396),FR396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FS396)+FS396>$AW28,$AW28-SUM($AX396:FS396),FS396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FT396)+FT396>$AW28,$AW28-SUM($AX396:FT396),FT396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FU396)+FU396>$AW28,$AW28-SUM($AX396:FU396),FU396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FV396)+FV396>$AW28,$AW28-SUM($AX396:FV396),FV396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FW396)+FW396>$AW28,$AW28-SUM($AX396:FW396),FW396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FX396)+FX396>$AW28,$AW28-SUM($AX396:FX396),FX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FY396)+FY396>$AW28,$AW28-SUM($AX396:FY396),FY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:FZ396)+FZ396>$AW28,$AW28-SUM($AX396:FZ396),FZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GA396)+GA396>$AW28,$AW28-SUM($AX396:GA396),GA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GB396)+GB396>$AW28,$AW28-SUM($AX396:GB396),GB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GC396)+GC396>$AW28,$AW28-SUM($AX396:GC396),GC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GD396)+GD396>$AW28,$AW28-SUM($AX396:GD396),GD396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GE396)+GE396>$AW28,$AW28-SUM($AX396:GE396),GE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GF396)+GF396>$AW28,$AW28-SUM($AX396:GF396),GF396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GG396)+GG396>$AW28,$AW28-SUM($AX396:GG396),GG396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GH396)+GH396>$AW28,$AW28-SUM($AX396:GH396),GH396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GI396)+GI396>$AW28,$AW28-SUM($AX396:GI396),GI396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GJ396)+GJ396>$AW28,$AW28-SUM($AX396:GJ396),GJ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GK396)+GK396>$AW28,$AW28-SUM($AX396:GK396),GK396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GL396)+GL396>$AW28,$AW28-SUM($AX396:GL396),GL396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GM396)+GM396>$AW28,$AW28-SUM($AX396:GM396),GM396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GN396)+GN396>$AW28,$AW28-SUM($AX396:GN396),GN396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GO396)+GO396>$AW28,$AW28-SUM($AX396:GO396),GO396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GP396)+GP396>$AW28,$AW28-SUM($AX396:GP396),GP396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GQ396)+GQ396>$AW28,$AW28-SUM($AX396:GQ396),GQ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GR396)+GR396>$AW28,$AW28-SUM($AX396:GR396),GR396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GS396)+GS396>$AW28,$AW28-SUM($AX396:GS396),GS396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GT396)+GT396>$AW28,$AW28-SUM($AX396:GT396),GT396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GU396)+GU396>$AW28,$AW28-SUM($AX396:GU396),GU396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GV396)+GV396>$AW28,$AW28-SUM($AX396:GV396),GV396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GW396)+GW396>$AW28,$AW28-SUM($AX396:GW396),GW396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GX396)+GX396>$AW28,$AW28-SUM($AX396:GX396),GX396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GY396)+GY396>$AW28,$AW28-SUM($AX396:GY396),GY396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:GZ396)+GZ396>$AW28,$AW28-SUM($AX396:GZ396),GZ396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:HA396)+HA396>$AW28,$AW28-SUM($AX396:HA396),HA396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:HB396)+HB396>$AW28,$AW28-SUM($AX396:HB396),HB396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:HC396)+HC396>$AW28,$AW28-SUM($AX396:HC396),HC396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:HD396)+HD396>$AW28,$AW28-SUM($AX396:HD396),HD396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:HE396)+HE396>$AW28,$AW28-SUM($AX396:HE396),HE396),0)","v":0},{"$f":"IF($AX396>0,IF(SUM($AX396:HF396)+HF396>$AW28,$AW28-SUM($AX396:HF396),HF396),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX397>0,IF(SUM($AX397:AX397)+AX397>$AW29,$AW29-SUM($AX397:AX397),AX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:AY397)+AY397>$AW29,$AW29-SUM($AX397:AY397),AY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:AZ397)+AZ397>$AW29,$AW29-SUM($AX397:AZ397),AZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BA397)+BA397>$AW29,$AW29-SUM($AX397:BA397),BA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BB397)+BB397>$AW29,$AW29-SUM($AX397:BB397),BB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BC397)+BC397>$AW29,$AW29-SUM($AX397:BC397),BC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BD397)+BD397>$AW29,$AW29-SUM($AX397:BD397),BD397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BE397)+BE397>$AW29,$AW29-SUM($AX397:BE397),BE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BF397)+BF397>$AW29,$AW29-SUM($AX397:BF397),BF397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BG397)+BG397>$AW29,$AW29-SUM($AX397:BG397),BG397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BH397)+BH397>$AW29,$AW29-SUM($AX397:BH397),BH397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BI397)+BI397>$AW29,$AW29-SUM($AX397:BI397),BI397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BJ397)+BJ397>$AW29,$AW29-SUM($AX397:BJ397),BJ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BK397)+BK397>$AW29,$AW29-SUM($AX397:BK397),BK397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BL397)+BL397>$AW29,$AW29-SUM($AX397:BL397),BL397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BM397)+BM397>$AW29,$AW29-SUM($AX397:BM397),BM397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BN397)+BN397>$AW29,$AW29-SUM($AX397:BN397),BN397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BO397)+BO397>$AW29,$AW29-SUM($AX397:BO397),BO397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BP397)+BP397>$AW29,$AW29-SUM($AX397:BP397),BP397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BQ397)+BQ397>$AW29,$AW29-SUM($AX397:BQ397),BQ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BR397)+BR397>$AW29,$AW29-SUM($AX397:BR397),BR397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BS397)+BS397>$AW29,$AW29-SUM($AX397:BS397),BS397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BT397)+BT397>$AW29,$AW29-SUM($AX397:BT397),BT397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BU397)+BU397>$AW29,$AW29-SUM($AX397:BU397),BU397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BV397)+BV397>$AW29,$AW29-SUM($AX397:BV397),BV397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BW397)+BW397>$AW29,$AW29-SUM($AX397:BW397),BW397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BX397)+BX397>$AW29,$AW29-SUM($AX397:BX397),BX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BY397)+BY397>$AW29,$AW29-SUM($AX397:BY397),BY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:BZ397)+BZ397>$AW29,$AW29-SUM($AX397:BZ397),BZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CA397)+CA397>$AW29,$AW29-SUM($AX397:CA397),CA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CB397)+CB397>$AW29,$AW29-SUM($AX397:CB397),CB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CC397)+CC397>$AW29,$AW29-SUM($AX397:CC397),CC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CD397)+CD397>$AW29,$AW29-SUM($AX397:CD397),CD397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CE397)+CE397>$AW29,$AW29-SUM($AX397:CE397),CE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CF397)+CF397>$AW29,$AW29-SUM($AX397:CF397),CF397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CG397)+CG397>$AW29,$AW29-SUM($AX397:CG397),CG397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CH397)+CH397>$AW29,$AW29-SUM($AX397:CH397),CH397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CI397)+CI397>$AW29,$AW29-SUM($AX397:CI397),CI397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CJ397)+CJ397>$AW29,$AW29-SUM($AX397:CJ397),CJ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CK397)+CK397>$AW29,$AW29-SUM($AX397:CK397),CK397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CL397)+CL397>$AW29,$AW29-SUM($AX397:CL397),CL397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CM397)+CM397>$AW29,$AW29-SUM($AX397:CM397),CM397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CN397)+CN397>$AW29,$AW29-SUM($AX397:CN397),CN397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CO397)+CO397>$AW29,$AW29-SUM($AX397:CO397),CO397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CP397)+CP397>$AW29,$AW29-SUM($AX397:CP397),CP397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CQ397)+CQ397>$AW29,$AW29-SUM($AX397:CQ397),CQ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CR397)+CR397>$AW29,$AW29-SUM($AX397:CR397),CR397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CS397)+CS397>$AW29,$AW29-SUM($AX397:CS397),CS397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CT397)+CT397>$AW29,$AW29-SUM($AX397:CT397),CT397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CU397)+CU397>$AW29,$AW29-SUM($AX397:CU397),CU397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CV397)+CV397>$AW29,$AW29-SUM($AX397:CV397),CV397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CW397)+CW397>$AW29,$AW29-SUM($AX397:CW397),CW397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CX397)+CX397>$AW29,$AW29-SUM($AX397:CX397),CX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CY397)+CY397>$AW29,$AW29-SUM($AX397:CY397),CY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:CZ397)+CZ397>$AW29,$AW29-SUM($AX397:CZ397),CZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DA397)+DA397>$AW29,$AW29-SUM($AX397:DA397),DA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DB397)+DB397>$AW29,$AW29-SUM($AX397:DB397),DB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DC397)+DC397>$AW29,$AW29-SUM($AX397:DC397),DC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DD397)+DD397>$AW29,$AW29-SUM($AX397:DD397),DD397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DE397)+DE397>$AW29,$AW29-SUM($AX397:DE397),DE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DF397)+DF397>$AW29,$AW29-SUM($AX397:DF397),DF397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DG397)+DG397>$AW29,$AW29-SUM($AX397:DG397),DG397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DH397)+DH397>$AW29,$AW29-SUM($AX397:DH397),DH397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DI397)+DI397>$AW29,$AW29-SUM($AX397:DI397),DI397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DJ397)+DJ397>$AW29,$AW29-SUM($AX397:DJ397),DJ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DK397)+DK397>$AW29,$AW29-SUM($AX397:DK397),DK397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DL397)+DL397>$AW29,$AW29-SUM($AX397:DL397),DL397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DM397)+DM397>$AW29,$AW29-SUM($AX397:DM397),DM397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DN397)+DN397>$AW29,$AW29-SUM($AX397:DN397),DN397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DO397)+DO397>$AW29,$AW29-SUM($AX397:DO397),DO397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DP397)+DP397>$AW29,$AW29-SUM($AX397:DP397),DP397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DQ397)+DQ397>$AW29,$AW29-SUM($AX397:DQ397),DQ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DR397)+DR397>$AW29,$AW29-SUM($AX397:DR397),DR397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DS397)+DS397>$AW29,$AW29-SUM($AX397:DS397),DS397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DT397)+DT397>$AW29,$AW29-SUM($AX397:DT397),DT397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DU397)+DU397>$AW29,$AW29-SUM($AX397:DU397),DU397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DV397)+DV397>$AW29,$AW29-SUM($AX397:DV397),DV397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DW397)+DW397>$AW29,$AW29-SUM($AX397:DW397),DW397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DX397)+DX397>$AW29,$AW29-SUM($AX397:DX397),DX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DY397)+DY397>$AW29,$AW29-SUM($AX397:DY397),DY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:DZ397)+DZ397>$AW29,$AW29-SUM($AX397:DZ397),DZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EA397)+EA397>$AW29,$AW29-SUM($AX397:EA397),EA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EB397)+EB397>$AW29,$AW29-SUM($AX397:EB397),EB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EC397)+EC397>$AW29,$AW29-SUM($AX397:EC397),EC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:ED397)+ED397>$AW29,$AW29-SUM($AX397:ED397),ED397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EE397)+EE397>$AW29,$AW29-SUM($AX397:EE397),EE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EF397)+EF397>$AW29,$AW29-SUM($AX397:EF397),EF397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EG397)+EG397>$AW29,$AW29-SUM($AX397:EG397),EG397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EH397)+EH397>$AW29,$AW29-SUM($AX397:EH397),EH397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EI397)+EI397>$AW29,$AW29-SUM($AX397:EI397),EI397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EJ397)+EJ397>$AW29,$AW29-SUM($AX397:EJ397),EJ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EK397)+EK397>$AW29,$AW29-SUM($AX397:EK397),EK397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EL397)+EL397>$AW29,$AW29-SUM($AX397:EL397),EL397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EM397)+EM397>$AW29,$AW29-SUM($AX397:EM397),EM397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EN397)+EN397>$AW29,$AW29-SUM($AX397:EN397),EN397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EO397)+EO397>$AW29,$AW29-SUM($AX397:EO397),EO397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EP397)+EP397>$AW29,$AW29-SUM($AX397:EP397),EP397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EQ397)+EQ397>$AW29,$AW29-SUM($AX397:EQ397),EQ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:ER397)+ER397>$AW29,$AW29-SUM($AX397:ER397),ER397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:ES397)+ES397>$AW29,$AW29-SUM($AX397:ES397),ES397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:ET397)+ET397>$AW29,$AW29-SUM($AX397:ET397),ET397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EU397)+EU397>$AW29,$AW29-SUM($AX397:EU397),EU397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EV397)+EV397>$AW29,$AW29-SUM($AX397:EV397),EV397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EW397)+EW397>$AW29,$AW29-SUM($AX397:EW397),EW397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EX397)+EX397>$AW29,$AW29-SUM($AX397:EX397),EX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EY397)+EY397>$AW29,$AW29-SUM($AX397:EY397),EY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:EZ397)+EZ397>$AW29,$AW29-SUM($AX397:EZ397),EZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FA397)+FA397>$AW29,$AW29-SUM($AX397:FA397),FA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FB397)+FB397>$AW29,$AW29-SUM($AX397:FB397),FB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FC397)+FC397>$AW29,$AW29-SUM($AX397:FC397),FC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FD397)+FD397>$AW29,$AW29-SUM($AX397:FD397),FD397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FE397)+FE397>$AW29,$AW29-SUM($AX397:FE397),FE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FF397)+FF397>$AW29,$AW29-SUM($AX397:FF397),FF397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FG397)+FG397>$AW29,$AW29-SUM($AX397:FG397),FG397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FH397)+FH397>$AW29,$AW29-SUM($AX397:FH397),FH397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FI397)+FI397>$AW29,$AW29-SUM($AX397:FI397),FI397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FJ397)+FJ397>$AW29,$AW29-SUM($AX397:FJ397),FJ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FK397)+FK397>$AW29,$AW29-SUM($AX397:FK397),FK397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FL397)+FL397>$AW29,$AW29-SUM($AX397:FL397),FL397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FM397)+FM397>$AW29,$AW29-SUM($AX397:FM397),FM397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FN397)+FN397>$AW29,$AW29-SUM($AX397:FN397),FN397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FO397)+FO397>$AW29,$AW29-SUM($AX397:FO397),FO397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FP397)+FP397>$AW29,$AW29-SUM($AX397:FP397),FP397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FQ397)+FQ397>$AW29,$AW29-SUM($AX397:FQ397),FQ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FR397)+FR397>$AW29,$AW29-SUM($AX397:FR397),FR397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FS397)+FS397>$AW29,$AW29-SUM($AX397:FS397),FS397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FT397)+FT397>$AW29,$AW29-SUM($AX397:FT397),FT397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FU397)+FU397>$AW29,$AW29-SUM($AX397:FU397),FU397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FV397)+FV397>$AW29,$AW29-SUM($AX397:FV397),FV397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FW397)+FW397>$AW29,$AW29-SUM($AX397:FW397),FW397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FX397)+FX397>$AW29,$AW29-SUM($AX397:FX397),FX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FY397)+FY397>$AW29,$AW29-SUM($AX397:FY397),FY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:FZ397)+FZ397>$AW29,$AW29-SUM($AX397:FZ397),FZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GA397)+GA397>$AW29,$AW29-SUM($AX397:GA397),GA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GB397)+GB397>$AW29,$AW29-SUM($AX397:GB397),GB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GC397)+GC397>$AW29,$AW29-SUM($AX397:GC397),GC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GD397)+GD397>$AW29,$AW29-SUM($AX397:GD397),GD397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GE397)+GE397>$AW29,$AW29-SUM($AX397:GE397),GE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GF397)+GF397>$AW29,$AW29-SUM($AX397:GF397),GF397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GG397)+GG397>$AW29,$AW29-SUM($AX397:GG397),GG397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GH397)+GH397>$AW29,$AW29-SUM($AX397:GH397),GH397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GI397)+GI397>$AW29,$AW29-SUM($AX397:GI397),GI397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GJ397)+GJ397>$AW29,$AW29-SUM($AX397:GJ397),GJ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GK397)+GK397>$AW29,$AW29-SUM($AX397:GK397),GK397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GL397)+GL397>$AW29,$AW29-SUM($AX397:GL397),GL397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GM397)+GM397>$AW29,$AW29-SUM($AX397:GM397),GM397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GN397)+GN397>$AW29,$AW29-SUM($AX397:GN397),GN397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GO397)+GO397>$AW29,$AW29-SUM($AX397:GO397),GO397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GP397)+GP397>$AW29,$AW29-SUM($AX397:GP397),GP397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GQ397)+GQ397>$AW29,$AW29-SUM($AX397:GQ397),GQ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GR397)+GR397>$AW29,$AW29-SUM($AX397:GR397),GR397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GS397)+GS397>$AW29,$AW29-SUM($AX397:GS397),GS397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GT397)+GT397>$AW29,$AW29-SUM($AX397:GT397),GT397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GU397)+GU397>$AW29,$AW29-SUM($AX397:GU397),GU397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GV397)+GV397>$AW29,$AW29-SUM($AX397:GV397),GV397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GW397)+GW397>$AW29,$AW29-SUM($AX397:GW397),GW397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GX397)+GX397>$AW29,$AW29-SUM($AX397:GX397),GX397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GY397)+GY397>$AW29,$AW29-SUM($AX397:GY397),GY397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:GZ397)+GZ397>$AW29,$AW29-SUM($AX397:GZ397),GZ397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:HA397)+HA397>$AW29,$AW29-SUM($AX397:HA397),HA397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:HB397)+HB397>$AW29,$AW29-SUM($AX397:HB397),HB397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:HC397)+HC397>$AW29,$AW29-SUM($AX397:HC397),HC397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:HD397)+HD397>$AW29,$AW29-SUM($AX397:HD397),HD397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:HE397)+HE397>$AW29,$AW29-SUM($AX397:HE397),HE397),0)","v":0},{"$f":"IF($AX397>0,IF(SUM($AX397:HF397)+HF397>$AW29,$AW29-SUM($AX397:HF397),HF397),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX398>0,IF(SUM($AX398:AX398)+AX398>$AW30,$AW30-SUM($AX398:AX398),AX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:AY398)+AY398>$AW30,$AW30-SUM($AX398:AY398),AY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:AZ398)+AZ398>$AW30,$AW30-SUM($AX398:AZ398),AZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BA398)+BA398>$AW30,$AW30-SUM($AX398:BA398),BA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BB398)+BB398>$AW30,$AW30-SUM($AX398:BB398),BB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BC398)+BC398>$AW30,$AW30-SUM($AX398:BC398),BC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BD398)+BD398>$AW30,$AW30-SUM($AX398:BD398),BD398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BE398)+BE398>$AW30,$AW30-SUM($AX398:BE398),BE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BF398)+BF398>$AW30,$AW30-SUM($AX398:BF398),BF398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BG398)+BG398>$AW30,$AW30-SUM($AX398:BG398),BG398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BH398)+BH398>$AW30,$AW30-SUM($AX398:BH398),BH398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BI398)+BI398>$AW30,$AW30-SUM($AX398:BI398),BI398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BJ398)+BJ398>$AW30,$AW30-SUM($AX398:BJ398),BJ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BK398)+BK398>$AW30,$AW30-SUM($AX398:BK398),BK398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BL398)+BL398>$AW30,$AW30-SUM($AX398:BL398),BL398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BM398)+BM398>$AW30,$AW30-SUM($AX398:BM398),BM398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BN398)+BN398>$AW30,$AW30-SUM($AX398:BN398),BN398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BO398)+BO398>$AW30,$AW30-SUM($AX398:BO398),BO398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BP398)+BP398>$AW30,$AW30-SUM($AX398:BP398),BP398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BQ398)+BQ398>$AW30,$AW30-SUM($AX398:BQ398),BQ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BR398)+BR398>$AW30,$AW30-SUM($AX398:BR398),BR398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BS398)+BS398>$AW30,$AW30-SUM($AX398:BS398),BS398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BT398)+BT398>$AW30,$AW30-SUM($AX398:BT398),BT398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BU398)+BU398>$AW30,$AW30-SUM($AX398:BU398),BU398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BV398)+BV398>$AW30,$AW30-SUM($AX398:BV398),BV398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BW398)+BW398>$AW30,$AW30-SUM($AX398:BW398),BW398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BX398)+BX398>$AW30,$AW30-SUM($AX398:BX398),BX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BY398)+BY398>$AW30,$AW30-SUM($AX398:BY398),BY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:BZ398)+BZ398>$AW30,$AW30-SUM($AX398:BZ398),BZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CA398)+CA398>$AW30,$AW30-SUM($AX398:CA398),CA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CB398)+CB398>$AW30,$AW30-SUM($AX398:CB398),CB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CC398)+CC398>$AW30,$AW30-SUM($AX398:CC398),CC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CD398)+CD398>$AW30,$AW30-SUM($AX398:CD398),CD398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CE398)+CE398>$AW30,$AW30-SUM($AX398:CE398),CE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CF398)+CF398>$AW30,$AW30-SUM($AX398:CF398),CF398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CG398)+CG398>$AW30,$AW30-SUM($AX398:CG398),CG398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CH398)+CH398>$AW30,$AW30-SUM($AX398:CH398),CH398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CI398)+CI398>$AW30,$AW30-SUM($AX398:CI398),CI398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CJ398)+CJ398>$AW30,$AW30-SUM($AX398:CJ398),CJ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CK398)+CK398>$AW30,$AW30-SUM($AX398:CK398),CK398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CL398)+CL398>$AW30,$AW30-SUM($AX398:CL398),CL398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CM398)+CM398>$AW30,$AW30-SUM($AX398:CM398),CM398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CN398)+CN398>$AW30,$AW30-SUM($AX398:CN398),CN398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CO398)+CO398>$AW30,$AW30-SUM($AX398:CO398),CO398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CP398)+CP398>$AW30,$AW30-SUM($AX398:CP398),CP398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CQ398)+CQ398>$AW30,$AW30-SUM($AX398:CQ398),CQ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CR398)+CR398>$AW30,$AW30-SUM($AX398:CR398),CR398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CS398)+CS398>$AW30,$AW30-SUM($AX398:CS398),CS398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CT398)+CT398>$AW30,$AW30-SUM($AX398:CT398),CT398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CU398)+CU398>$AW30,$AW30-SUM($AX398:CU398),CU398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CV398)+CV398>$AW30,$AW30-SUM($AX398:CV398),CV398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CW398)+CW398>$AW30,$AW30-SUM($AX398:CW398),CW398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CX398)+CX398>$AW30,$AW30-SUM($AX398:CX398),CX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CY398)+CY398>$AW30,$AW30-SUM($AX398:CY398),CY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:CZ398)+CZ398>$AW30,$AW30-SUM($AX398:CZ398),CZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DA398)+DA398>$AW30,$AW30-SUM($AX398:DA398),DA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DB398)+DB398>$AW30,$AW30-SUM($AX398:DB398),DB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DC398)+DC398>$AW30,$AW30-SUM($AX398:DC398),DC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DD398)+DD398>$AW30,$AW30-SUM($AX398:DD398),DD398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DE398)+DE398>$AW30,$AW30-SUM($AX398:DE398),DE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DF398)+DF398>$AW30,$AW30-SUM($AX398:DF398),DF398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DG398)+DG398>$AW30,$AW30-SUM($AX398:DG398),DG398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DH398)+DH398>$AW30,$AW30-SUM($AX398:DH398),DH398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DI398)+DI398>$AW30,$AW30-SUM($AX398:DI398),DI398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DJ398)+DJ398>$AW30,$AW30-SUM($AX398:DJ398),DJ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DK398)+DK398>$AW30,$AW30-SUM($AX398:DK398),DK398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DL398)+DL398>$AW30,$AW30-SUM($AX398:DL398),DL398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DM398)+DM398>$AW30,$AW30-SUM($AX398:DM398),DM398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DN398)+DN398>$AW30,$AW30-SUM($AX398:DN398),DN398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DO398)+DO398>$AW30,$AW30-SUM($AX398:DO398),DO398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DP398)+DP398>$AW30,$AW30-SUM($AX398:DP398),DP398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DQ398)+DQ398>$AW30,$AW30-SUM($AX398:DQ398),DQ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DR398)+DR398>$AW30,$AW30-SUM($AX398:DR398),DR398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DS398)+DS398>$AW30,$AW30-SUM($AX398:DS398),DS398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DT398)+DT398>$AW30,$AW30-SUM($AX398:DT398),DT398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DU398)+DU398>$AW30,$AW30-SUM($AX398:DU398),DU398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DV398)+DV398>$AW30,$AW30-SUM($AX398:DV398),DV398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DW398)+DW398>$AW30,$AW30-SUM($AX398:DW398),DW398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DX398)+DX398>$AW30,$AW30-SUM($AX398:DX398),DX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DY398)+DY398>$AW30,$AW30-SUM($AX398:DY398),DY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:DZ398)+DZ398>$AW30,$AW30-SUM($AX398:DZ398),DZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EA398)+EA398>$AW30,$AW30-SUM($AX398:EA398),EA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EB398)+EB398>$AW30,$AW30-SUM($AX398:EB398),EB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EC398)+EC398>$AW30,$AW30-SUM($AX398:EC398),EC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:ED398)+ED398>$AW30,$AW30-SUM($AX398:ED398),ED398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EE398)+EE398>$AW30,$AW30-SUM($AX398:EE398),EE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EF398)+EF398>$AW30,$AW30-SUM($AX398:EF398),EF398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EG398)+EG398>$AW30,$AW30-SUM($AX398:EG398),EG398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EH398)+EH398>$AW30,$AW30-SUM($AX398:EH398),EH398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EI398)+EI398>$AW30,$AW30-SUM($AX398:EI398),EI398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EJ398)+EJ398>$AW30,$AW30-SUM($AX398:EJ398),EJ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EK398)+EK398>$AW30,$AW30-SUM($AX398:EK398),EK398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EL398)+EL398>$AW30,$AW30-SUM($AX398:EL398),EL398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EM398)+EM398>$AW30,$AW30-SUM($AX398:EM398),EM398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EN398)+EN398>$AW30,$AW30-SUM($AX398:EN398),EN398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EO398)+EO398>$AW30,$AW30-SUM($AX398:EO398),EO398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EP398)+EP398>$AW30,$AW30-SUM($AX398:EP398),EP398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EQ398)+EQ398>$AW30,$AW30-SUM($AX398:EQ398),EQ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:ER398)+ER398>$AW30,$AW30-SUM($AX398:ER398),ER398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:ES398)+ES398>$AW30,$AW30-SUM($AX398:ES398),ES398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:ET398)+ET398>$AW30,$AW30-SUM($AX398:ET398),ET398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EU398)+EU398>$AW30,$AW30-SUM($AX398:EU398),EU398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EV398)+EV398>$AW30,$AW30-SUM($AX398:EV398),EV398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EW398)+EW398>$AW30,$AW30-SUM($AX398:EW398),EW398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EX398)+EX398>$AW30,$AW30-SUM($AX398:EX398),EX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EY398)+EY398>$AW30,$AW30-SUM($AX398:EY398),EY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:EZ398)+EZ398>$AW30,$AW30-SUM($AX398:EZ398),EZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FA398)+FA398>$AW30,$AW30-SUM($AX398:FA398),FA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FB398)+FB398>$AW30,$AW30-SUM($AX398:FB398),FB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FC398)+FC398>$AW30,$AW30-SUM($AX398:FC398),FC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FD398)+FD398>$AW30,$AW30-SUM($AX398:FD398),FD398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FE398)+FE398>$AW30,$AW30-SUM($AX398:FE398),FE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FF398)+FF398>$AW30,$AW30-SUM($AX398:FF398),FF398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FG398)+FG398>$AW30,$AW30-SUM($AX398:FG398),FG398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FH398)+FH398>$AW30,$AW30-SUM($AX398:FH398),FH398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FI398)+FI398>$AW30,$AW30-SUM($AX398:FI398),FI398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FJ398)+FJ398>$AW30,$AW30-SUM($AX398:FJ398),FJ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FK398)+FK398>$AW30,$AW30-SUM($AX398:FK398),FK398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FL398)+FL398>$AW30,$AW30-SUM($AX398:FL398),FL398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FM398)+FM398>$AW30,$AW30-SUM($AX398:FM398),FM398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FN398)+FN398>$AW30,$AW30-SUM($AX398:FN398),FN398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FO398)+FO398>$AW30,$AW30-SUM($AX398:FO398),FO398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FP398)+FP398>$AW30,$AW30-SUM($AX398:FP398),FP398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FQ398)+FQ398>$AW30,$AW30-SUM($AX398:FQ398),FQ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FR398)+FR398>$AW30,$AW30-SUM($AX398:FR398),FR398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FS398)+FS398>$AW30,$AW30-SUM($AX398:FS398),FS398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FT398)+FT398>$AW30,$AW30-SUM($AX398:FT398),FT398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FU398)+FU398>$AW30,$AW30-SUM($AX398:FU398),FU398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FV398)+FV398>$AW30,$AW30-SUM($AX398:FV398),FV398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FW398)+FW398>$AW30,$AW30-SUM($AX398:FW398),FW398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FX398)+FX398>$AW30,$AW30-SUM($AX398:FX398),FX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FY398)+FY398>$AW30,$AW30-SUM($AX398:FY398),FY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:FZ398)+FZ398>$AW30,$AW30-SUM($AX398:FZ398),FZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GA398)+GA398>$AW30,$AW30-SUM($AX398:GA398),GA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GB398)+GB398>$AW30,$AW30-SUM($AX398:GB398),GB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GC398)+GC398>$AW30,$AW30-SUM($AX398:GC398),GC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GD398)+GD398>$AW30,$AW30-SUM($AX398:GD398),GD398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GE398)+GE398>$AW30,$AW30-SUM($AX398:GE398),GE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GF398)+GF398>$AW30,$AW30-SUM($AX398:GF398),GF398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GG398)+GG398>$AW30,$AW30-SUM($AX398:GG398),GG398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GH398)+GH398>$AW30,$AW30-SUM($AX398:GH398),GH398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GI398)+GI398>$AW30,$AW30-SUM($AX398:GI398),GI398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GJ398)+GJ398>$AW30,$AW30-SUM($AX398:GJ398),GJ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GK398)+GK398>$AW30,$AW30-SUM($AX398:GK398),GK398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GL398)+GL398>$AW30,$AW30-SUM($AX398:GL398),GL398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GM398)+GM398>$AW30,$AW30-SUM($AX398:GM398),GM398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GN398)+GN398>$AW30,$AW30-SUM($AX398:GN398),GN398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GO398)+GO398>$AW30,$AW30-SUM($AX398:GO398),GO398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GP398)+GP398>$AW30,$AW30-SUM($AX398:GP398),GP398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GQ398)+GQ398>$AW30,$AW30-SUM($AX398:GQ398),GQ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GR398)+GR398>$AW30,$AW30-SUM($AX398:GR398),GR398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GS398)+GS398>$AW30,$AW30-SUM($AX398:GS398),GS398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GT398)+GT398>$AW30,$AW30-SUM($AX398:GT398),GT398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GU398)+GU398>$AW30,$AW30-SUM($AX398:GU398),GU398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GV398)+GV398>$AW30,$AW30-SUM($AX398:GV398),GV398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GW398)+GW398>$AW30,$AW30-SUM($AX398:GW398),GW398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GX398)+GX398>$AW30,$AW30-SUM($AX398:GX398),GX398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GY398)+GY398>$AW30,$AW30-SUM($AX398:GY398),GY398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:GZ398)+GZ398>$AW30,$AW30-SUM($AX398:GZ398),GZ398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:HA398)+HA398>$AW30,$AW30-SUM($AX398:HA398),HA398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:HB398)+HB398>$AW30,$AW30-SUM($AX398:HB398),HB398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:HC398)+HC398>$AW30,$AW30-SUM($AX398:HC398),HC398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:HD398)+HD398>$AW30,$AW30-SUM($AX398:HD398),HD398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:HE398)+HE398>$AW30,$AW30-SUM($AX398:HE398),HE398),0)","v":0},{"$f":"IF($AX398>0,IF(SUM($AX398:HF398)+HF398>$AW30,$AW30-SUM($AX398:HF398),HF398),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AX399>0,IF(SUM($AX399:AX399)+AX399>$AW31,$AW31-SUM($AX399:AX399),AX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:AY399)+AY399>$AW31,$AW31-SUM($AX399:AY399),AY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:AZ399)+AZ399>$AW31,$AW31-SUM($AX399:AZ399),AZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BA399)+BA399>$AW31,$AW31-SUM($AX399:BA399),BA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BB399)+BB399>$AW31,$AW31-SUM($AX399:BB399),BB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BC399)+BC399>$AW31,$AW31-SUM($AX399:BC399),BC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BD399)+BD399>$AW31,$AW31-SUM($AX399:BD399),BD399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BE399)+BE399>$AW31,$AW31-SUM($AX399:BE399),BE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BF399)+BF399>$AW31,$AW31-SUM($AX399:BF399),BF399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BG399)+BG399>$AW31,$AW31-SUM($AX399:BG399),BG399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BH399)+BH399>$AW31,$AW31-SUM($AX399:BH399),BH399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BI399)+BI399>$AW31,$AW31-SUM($AX399:BI399),BI399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BJ399)+BJ399>$AW31,$AW31-SUM($AX399:BJ399),BJ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BK399)+BK399>$AW31,$AW31-SUM($AX399:BK399),BK399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BL399)+BL399>$AW31,$AW31-SUM($AX399:BL399),BL399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BM399)+BM399>$AW31,$AW31-SUM($AX399:BM399),BM399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BN399)+BN399>$AW31,$AW31-SUM($AX399:BN399),BN399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BO399)+BO399>$AW31,$AW31-SUM($AX399:BO399),BO399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BP399)+BP399>$AW31,$AW31-SUM($AX399:BP399),BP399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BQ399)+BQ399>$AW31,$AW31-SUM($AX399:BQ399),BQ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BR399)+BR399>$AW31,$AW31-SUM($AX399:BR399),BR399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BS399)+BS399>$AW31,$AW31-SUM($AX399:BS399),BS399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BT399)+BT399>$AW31,$AW31-SUM($AX399:BT399),BT399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BU399)+BU399>$AW31,$AW31-SUM($AX399:BU399),BU399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BV399)+BV399>$AW31,$AW31-SUM($AX399:BV399),BV399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BW399)+BW399>$AW31,$AW31-SUM($AX399:BW399),BW399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BX399)+BX399>$AW31,$AW31-SUM($AX399:BX399),BX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BY399)+BY399>$AW31,$AW31-SUM($AX399:BY399),BY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:BZ399)+BZ399>$AW31,$AW31-SUM($AX399:BZ399),BZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CA399)+CA399>$AW31,$AW31-SUM($AX399:CA399),CA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CB399)+CB399>$AW31,$AW31-SUM($AX399:CB399),CB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CC399)+CC399>$AW31,$AW31-SUM($AX399:CC399),CC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CD399)+CD399>$AW31,$AW31-SUM($AX399:CD399),CD399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CE399)+CE399>$AW31,$AW31-SUM($AX399:CE399),CE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CF399)+CF399>$AW31,$AW31-SUM($AX399:CF399),CF399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CG399)+CG399>$AW31,$AW31-SUM($AX399:CG399),CG399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CH399)+CH399>$AW31,$AW31-SUM($AX399:CH399),CH399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CI399)+CI399>$AW31,$AW31-SUM($AX399:CI399),CI399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CJ399)+CJ399>$AW31,$AW31-SUM($AX399:CJ399),CJ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CK399)+CK399>$AW31,$AW31-SUM($AX399:CK399),CK399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CL399)+CL399>$AW31,$AW31-SUM($AX399:CL399),CL399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CM399)+CM399>$AW31,$AW31-SUM($AX399:CM399),CM399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CN399)+CN399>$AW31,$AW31-SUM($AX399:CN399),CN399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CO399)+CO399>$AW31,$AW31-SUM($AX399:CO399),CO399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CP399)+CP399>$AW31,$AW31-SUM($AX399:CP399),CP399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CQ399)+CQ399>$AW31,$AW31-SUM($AX399:CQ399),CQ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CR399)+CR399>$AW31,$AW31-SUM($AX399:CR399),CR399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CS399)+CS399>$AW31,$AW31-SUM($AX399:CS399),CS399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CT399)+CT399>$AW31,$AW31-SUM($AX399:CT399),CT399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CU399)+CU399>$AW31,$AW31-SUM($AX399:CU399),CU399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CV399)+CV399>$AW31,$AW31-SUM($AX399:CV399),CV399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CW399)+CW399>$AW31,$AW31-SUM($AX399:CW399),CW399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CX399)+CX399>$AW31,$AW31-SUM($AX399:CX399),CX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CY399)+CY399>$AW31,$AW31-SUM($AX399:CY399),CY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:CZ399)+CZ399>$AW31,$AW31-SUM($AX399:CZ399),CZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DA399)+DA399>$AW31,$AW31-SUM($AX399:DA399),DA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DB399)+DB399>$AW31,$AW31-SUM($AX399:DB399),DB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DC399)+DC399>$AW31,$AW31-SUM($AX399:DC399),DC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DD399)+DD399>$AW31,$AW31-SUM($AX399:DD399),DD399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DE399)+DE399>$AW31,$AW31-SUM($AX399:DE399),DE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DF399)+DF399>$AW31,$AW31-SUM($AX399:DF399),DF399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DG399)+DG399>$AW31,$AW31-SUM($AX399:DG399),DG399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DH399)+DH399>$AW31,$AW31-SUM($AX399:DH399),DH399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DI399)+DI399>$AW31,$AW31-SUM($AX399:DI399),DI399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DJ399)+DJ399>$AW31,$AW31-SUM($AX399:DJ399),DJ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DK399)+DK399>$AW31,$AW31-SUM($AX399:DK399),DK399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DL399)+DL399>$AW31,$AW31-SUM($AX399:DL399),DL399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DM399)+DM399>$AW31,$AW31-SUM($AX399:DM399),DM399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DN399)+DN399>$AW31,$AW31-SUM($AX399:DN399),DN399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DO399)+DO399>$AW31,$AW31-SUM($AX399:DO399),DO399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DP399)+DP399>$AW31,$AW31-SUM($AX399:DP399),DP399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DQ399)+DQ399>$AW31,$AW31-SUM($AX399:DQ399),DQ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DR399)+DR399>$AW31,$AW31-SUM($AX399:DR399),DR399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DS399)+DS399>$AW31,$AW31-SUM($AX399:DS399),DS399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DT399)+DT399>$AW31,$AW31-SUM($AX399:DT399),DT399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DU399)+DU399>$AW31,$AW31-SUM($AX399:DU399),DU399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DV399)+DV399>$AW31,$AW31-SUM($AX399:DV399),DV399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DW399)+DW399>$AW31,$AW31-SUM($AX399:DW399),DW399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DX399)+DX399>$AW31,$AW31-SUM($AX399:DX399),DX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DY399)+DY399>$AW31,$AW31-SUM($AX399:DY399),DY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:DZ399)+DZ399>$AW31,$AW31-SUM($AX399:DZ399),DZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EA399)+EA399>$AW31,$AW31-SUM($AX399:EA399),EA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EB399)+EB399>$AW31,$AW31-SUM($AX399:EB399),EB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EC399)+EC399>$AW31,$AW31-SUM($AX399:EC399),EC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:ED399)+ED399>$AW31,$AW31-SUM($AX399:ED399),ED399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EE399)+EE399>$AW31,$AW31-SUM($AX399:EE399),EE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EF399)+EF399>$AW31,$AW31-SUM($AX399:EF399),EF399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EG399)+EG399>$AW31,$AW31-SUM($AX399:EG399),EG399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EH399)+EH399>$AW31,$AW31-SUM($AX399:EH399),EH399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EI399)+EI399>$AW31,$AW31-SUM($AX399:EI399),EI399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EJ399)+EJ399>$AW31,$AW31-SUM($AX399:EJ399),EJ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EK399)+EK399>$AW31,$AW31-SUM($AX399:EK399),EK399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EL399)+EL399>$AW31,$AW31-SUM($AX399:EL399),EL399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EM399)+EM399>$AW31,$AW31-SUM($AX399:EM399),EM399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EN399)+EN399>$AW31,$AW31-SUM($AX399:EN399),EN399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EO399)+EO399>$AW31,$AW31-SUM($AX399:EO399),EO399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EP399)+EP399>$AW31,$AW31-SUM($AX399:EP399),EP399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EQ399)+EQ399>$AW31,$AW31-SUM($AX399:EQ399),EQ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:ER399)+ER399>$AW31,$AW31-SUM($AX399:ER399),ER399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:ES399)+ES399>$AW31,$AW31-SUM($AX399:ES399),ES399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:ET399)+ET399>$AW31,$AW31-SUM($AX399:ET399),ET399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EU399)+EU399>$AW31,$AW31-SUM($AX399:EU399),EU399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EV399)+EV399>$AW31,$AW31-SUM($AX399:EV399),EV399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EW399)+EW399>$AW31,$AW31-SUM($AX399:EW399),EW399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EX399)+EX399>$AW31,$AW31-SUM($AX399:EX399),EX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EY399)+EY399>$AW31,$AW31-SUM($AX399:EY399),EY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:EZ399)+EZ399>$AW31,$AW31-SUM($AX399:EZ399),EZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FA399)+FA399>$AW31,$AW31-SUM($AX399:FA399),FA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FB399)+FB399>$AW31,$AW31-SUM($AX399:FB399),FB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FC399)+FC399>$AW31,$AW31-SUM($AX399:FC399),FC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FD399)+FD399>$AW31,$AW31-SUM($AX399:FD399),FD399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FE399)+FE399>$AW31,$AW31-SUM($AX399:FE399),FE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FF399)+FF399>$AW31,$AW31-SUM($AX399:FF399),FF399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FG399)+FG399>$AW31,$AW31-SUM($AX399:FG399),FG399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FH399)+FH399>$AW31,$AW31-SUM($AX399:FH399),FH399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FI399)+FI399>$AW31,$AW31-SUM($AX399:FI399),FI399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FJ399)+FJ399>$AW31,$AW31-SUM($AX399:FJ399),FJ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FK399)+FK399>$AW31,$AW31-SUM($AX399:FK399),FK399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FL399)+FL399>$AW31,$AW31-SUM($AX399:FL399),FL399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FM399)+FM399>$AW31,$AW31-SUM($AX399:FM399),FM399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FN399)+FN399>$AW31,$AW31-SUM($AX399:FN399),FN399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FO399)+FO399>$AW31,$AW31-SUM($AX399:FO399),FO399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FP399)+FP399>$AW31,$AW31-SUM($AX399:FP399),FP399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FQ399)+FQ399>$AW31,$AW31-SUM($AX399:FQ399),FQ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FR399)+FR399>$AW31,$AW31-SUM($AX399:FR399),FR399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FS399)+FS399>$AW31,$AW31-SUM($AX399:FS399),FS399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FT399)+FT399>$AW31,$AW31-SUM($AX399:FT399),FT399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FU399)+FU399>$AW31,$AW31-SUM($AX399:FU399),FU399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FV399)+FV399>$AW31,$AW31-SUM($AX399:FV399),FV399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FW399)+FW399>$AW31,$AW31-SUM($AX399:FW399),FW399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FX399)+FX399>$AW31,$AW31-SUM($AX399:FX399),FX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FY399)+FY399>$AW31,$AW31-SUM($AX399:FY399),FY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:FZ399)+FZ399>$AW31,$AW31-SUM($AX399:FZ399),FZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GA399)+GA399>$AW31,$AW31-SUM($AX399:GA399),GA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GB399)+GB399>$AW31,$AW31-SUM($AX399:GB399),GB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GC399)+GC399>$AW31,$AW31-SUM($AX399:GC399),GC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GD399)+GD399>$AW31,$AW31-SUM($AX399:GD399),GD399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GE399)+GE399>$AW31,$AW31-SUM($AX399:GE399),GE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GF399)+GF399>$AW31,$AW31-SUM($AX399:GF399),GF399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GG399)+GG399>$AW31,$AW31-SUM($AX399:GG399),GG399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GH399)+GH399>$AW31,$AW31-SUM($AX399:GH399),GH399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GI399)+GI399>$AW31,$AW31-SUM($AX399:GI399),GI399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GJ399)+GJ399>$AW31,$AW31-SUM($AX399:GJ399),GJ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GK399)+GK399>$AW31,$AW31-SUM($AX399:GK399),GK399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GL399)+GL399>$AW31,$AW31-SUM($AX399:GL399),GL399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GM399)+GM399>$AW31,$AW31-SUM($AX399:GM399),GM399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GN399)+GN399>$AW31,$AW31-SUM($AX399:GN399),GN399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GO399)+GO399>$AW31,$AW31-SUM($AX399:GO399),GO399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GP399)+GP399>$AW31,$AW31-SUM($AX399:GP399),GP399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GQ399)+GQ399>$AW31,$AW31-SUM($AX399:GQ399),GQ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GR399)+GR399>$AW31,$AW31-SUM($AX399:GR399),GR399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GS399)+GS399>$AW31,$AW31-SUM($AX399:GS399),GS399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GT399)+GT399>$AW31,$AW31-SUM($AX399:GT399),GT399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GU399)+GU399>$AW31,$AW31-SUM($AX399:GU399),GU399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GV399)+GV399>$AW31,$AW31-SUM($AX399:GV399),GV399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GW399)+GW399>$AW31,$AW31-SUM($AX399:GW399),GW399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GX399)+GX399>$AW31,$AW31-SUM($AX399:GX399),GX399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GY399)+GY399>$AW31,$AW31-SUM($AX399:GY399),GY399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:GZ399)+GZ399>$AW31,$AW31-SUM($AX399:GZ399),GZ399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:HA399)+HA399>$AW31,$AW31-SUM($AX399:HA399),HA399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:HB399)+HB399>$AW31,$AW31-SUM($AX399:HB399),HB399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:HC399)+HC399>$AW31,$AW31-SUM($AX399:HC399),HC399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:HD399)+HD399>$AW31,$AW31-SUM($AX399:HD399),HD399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:HE399)+HE399>$AW31,$AW31-SUM($AX399:HE399),HE399),0)","v":0},{"$f":"IF($AX399>0,IF(SUM($AX399:HF399)+HF399>$AW31,$AW31-SUM($AX399:HF399),HF399),0)","v":0}]
[]
[null,"Depreciation:  2004 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX24>0,AX24/$F403,AX24)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:AY403)+AY403>$AX24,$AX24-SUM($AY403:AY403),AY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:AZ403)+AZ403>$AX24,$AX24-SUM($AY403:AZ403),AZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BA403)+BA403>$AX24,$AX24-SUM($AY403:BA403),BA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BB403)+BB403>$AX24,$AX24-SUM($AY403:BB403),BB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BC403)+BC403>$AX24,$AX24-SUM($AY403:BC403),BC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BD403)+BD403>$AX24,$AX24-SUM($AY403:BD403),BD403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BE403)+BE403>$AX24,$AX24-SUM($AY403:BE403),BE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BF403)+BF403>$AX24,$AX24-SUM($AY403:BF403),BF403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BG403)+BG403>$AX24,$AX24-SUM($AY403:BG403),BG403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BH403)+BH403>$AX24,$AX24-SUM($AY403:BH403),BH403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BI403)+BI403>$AX24,$AX24-SUM($AY403:BI403),BI403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BJ403)+BJ403>$AX24,$AX24-SUM($AY403:BJ403),BJ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BK403)+BK403>$AX24,$AX24-SUM($AY403:BK403),BK403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BL403)+BL403>$AX24,$AX24-SUM($AY403:BL403),BL403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BM403)+BM403>$AX24,$AX24-SUM($AY403:BM403),BM403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BN403)+BN403>$AX24,$AX24-SUM($AY403:BN403),BN403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BO403)+BO403>$AX24,$AX24-SUM($AY403:BO403),BO403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BP403)+BP403>$AX24,$AX24-SUM($AY403:BP403),BP403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BQ403)+BQ403>$AX24,$AX24-SUM($AY403:BQ403),BQ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BR403)+BR403>$AX24,$AX24-SUM($AY403:BR403),BR403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BS403)+BS403>$AX24,$AX24-SUM($AY403:BS403),BS403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BT403)+BT403>$AX24,$AX24-SUM($AY403:BT403),BT403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BU403)+BU403>$AX24,$AX24-SUM($AY403:BU403),BU403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BV403)+BV403>$AX24,$AX24-SUM($AY403:BV403),BV403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BW403)+BW403>$AX24,$AX24-SUM($AY403:BW403),BW403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BX403)+BX403>$AX24,$AX24-SUM($AY403:BX403),BX403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BY403)+BY403>$AX24,$AX24-SUM($AY403:BY403),BY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:BZ403)+BZ403>$AX24,$AX24-SUM($AY403:BZ403),BZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CA403)+CA403>$AX24,$AX24-SUM($AY403:CA403),CA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CB403)+CB403>$AX24,$AX24-SUM($AY403:CB403),CB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CC403)+CC403>$AX24,$AX24-SUM($AY403:CC403),CC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CD403)+CD403>$AX24,$AX24-SUM($AY403:CD403),CD403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CE403)+CE403>$AX24,$AX24-SUM($AY403:CE403),CE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CF403)+CF403>$AX24,$AX24-SUM($AY403:CF403),CF403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CG403)+CG403>$AX24,$AX24-SUM($AY403:CG403),CG403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CH403)+CH403>$AX24,$AX24-SUM($AY403:CH403),CH403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CI403)+CI403>$AX24,$AX24-SUM($AY403:CI403),CI403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CJ403)+CJ403>$AX24,$AX24-SUM($AY403:CJ403),CJ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CK403)+CK403>$AX24,$AX24-SUM($AY403:CK403),CK403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CL403)+CL403>$AX24,$AX24-SUM($AY403:CL403),CL403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CM403)+CM403>$AX24,$AX24-SUM($AY403:CM403),CM403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CN403)+CN403>$AX24,$AX24-SUM($AY403:CN403),CN403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CO403)+CO403>$AX24,$AX24-SUM($AY403:CO403),CO403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CP403)+CP403>$AX24,$AX24-SUM($AY403:CP403),CP403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CQ403)+CQ403>$AX24,$AX24-SUM($AY403:CQ403),CQ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CR403)+CR403>$AX24,$AX24-SUM($AY403:CR403),CR403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CS403)+CS403>$AX24,$AX24-SUM($AY403:CS403),CS403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CT403)+CT403>$AX24,$AX24-SUM($AY403:CT403),CT403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CU403)+CU403>$AX24,$AX24-SUM($AY403:CU403),CU403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CV403)+CV403>$AX24,$AX24-SUM($AY403:CV403),CV403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CW403)+CW403>$AX24,$AX24-SUM($AY403:CW403),CW403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CX403)+CX403>$AX24,$AX24-SUM($AY403:CX403),CX403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CY403)+CY403>$AX24,$AX24-SUM($AY403:CY403),CY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:CZ403)+CZ403>$AX24,$AX24-SUM($AY403:CZ403),CZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DA403)+DA403>$AX24,$AX24-SUM($AY403:DA403),DA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DB403)+DB403>$AX24,$AX24-SUM($AY403:DB403),DB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DC403)+DC403>$AX24,$AX24-SUM($AY403:DC403),DC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DD403)+DD403>$AX24,$AX24-SUM($AY403:DD403),DD403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DE403)+DE403>$AX24,$AX24-SUM($AY403:DE403),DE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DF403)+DF403>$AX24,$AX24-SUM($AY403:DF403),DF403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DG403)+DG403>$AX24,$AX24-SUM($AY403:DG403),DG403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DH403)+DH403>$AX24,$AX24-SUM($AY403:DH403),DH403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DI403)+DI403>$AX24,$AX24-SUM($AY403:DI403),DI403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DJ403)+DJ403>$AX24,$AX24-SUM($AY403:DJ403),DJ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DK403)+DK403>$AX24,$AX24-SUM($AY403:DK403),DK403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DL403)+DL403>$AX24,$AX24-SUM($AY403:DL403),DL403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DM403)+DM403>$AX24,$AX24-SUM($AY403:DM403),DM403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DN403)+DN403>$AX24,$AX24-SUM($AY403:DN403),DN403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DO403)+DO403>$AX24,$AX24-SUM($AY403:DO403),DO403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DP403)+DP403>$AX24,$AX24-SUM($AY403:DP403),DP403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DQ403)+DQ403>$AX24,$AX24-SUM($AY403:DQ403),DQ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DR403)+DR403>$AX24,$AX24-SUM($AY403:DR403),DR403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DS403)+DS403>$AX24,$AX24-SUM($AY403:DS403),DS403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DT403)+DT403>$AX24,$AX24-SUM($AY403:DT403),DT403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DU403)+DU403>$AX24,$AX24-SUM($AY403:DU403),DU403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DV403)+DV403>$AX24,$AX24-SUM($AY403:DV403),DV403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DW403)+DW403>$AX24,$AX24-SUM($AY403:DW403),DW403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DX403)+DX403>$AX24,$AX24-SUM($AY403:DX403),DX403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DY403)+DY403>$AX24,$AX24-SUM($AY403:DY403),DY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:DZ403)+DZ403>$AX24,$AX24-SUM($AY403:DZ403),DZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EA403)+EA403>$AX24,$AX24-SUM($AY403:EA403),EA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EB403)+EB403>$AX24,$AX24-SUM($AY403:EB403),EB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EC403)+EC403>$AX24,$AX24-SUM($AY403:EC403),EC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:ED403)+ED403>$AX24,$AX24-SUM($AY403:ED403),ED403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EE403)+EE403>$AX24,$AX24-SUM($AY403:EE403),EE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EF403)+EF403>$AX24,$AX24-SUM($AY403:EF403),EF403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EG403)+EG403>$AX24,$AX24-SUM($AY403:EG403),EG403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EH403)+EH403>$AX24,$AX24-SUM($AY403:EH403),EH403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EI403)+EI403>$AX24,$AX24-SUM($AY403:EI403),EI403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EJ403)+EJ403>$AX24,$AX24-SUM($AY403:EJ403),EJ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EK403)+EK403>$AX24,$AX24-SUM($AY403:EK403),EK403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EL403)+EL403>$AX24,$AX24-SUM($AY403:EL403),EL403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EM403)+EM403>$AX24,$AX24-SUM($AY403:EM403),EM403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EN403)+EN403>$AX24,$AX24-SUM($AY403:EN403),EN403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EO403)+EO403>$AX24,$AX24-SUM($AY403:EO403),EO403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EP403)+EP403>$AX24,$AX24-SUM($AY403:EP403),EP403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EQ403)+EQ403>$AX24,$AX24-SUM($AY403:EQ403),EQ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:ER403)+ER403>$AX24,$AX24-SUM($AY403:ER403),ER403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:ES403)+ES403>$AX24,$AX24-SUM($AY403:ES403),ES403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:ET403)+ET403>$AX24,$AX24-SUM($AY403:ET403),ET403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EU403)+EU403>$AX24,$AX24-SUM($AY403:EU403),EU403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EV403)+EV403>$AX24,$AX24-SUM($AY403:EV403),EV403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EW403)+EW403>$AX24,$AX24-SUM($AY403:EW403),EW403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EX403)+EX403>$AX24,$AX24-SUM($AY403:EX403),EX403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EY403)+EY403>$AX24,$AX24-SUM($AY403:EY403),EY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:EZ403)+EZ403>$AX24,$AX24-SUM($AY403:EZ403),EZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FA403)+FA403>$AX24,$AX24-SUM($AY403:FA403),FA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FB403)+FB403>$AX24,$AX24-SUM($AY403:FB403),FB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FC403)+FC403>$AX24,$AX24-SUM($AY403:FC403),FC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FD403)+FD403>$AX24,$AX24-SUM($AY403:FD403),FD403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FE403)+FE403>$AX24,$AX24-SUM($AY403:FE403),FE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FF403)+FF403>$AX24,$AX24-SUM($AY403:FF403),FF403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FG403)+FG403>$AX24,$AX24-SUM($AY403:FG403),FG403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FH403)+FH403>$AX24,$AX24-SUM($AY403:FH403),FH403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FI403)+FI403>$AX24,$AX24-SUM($AY403:FI403),FI403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FJ403)+FJ403>$AX24,$AX24-SUM($AY403:FJ403),FJ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FK403)+FK403>$AX24,$AX24-SUM($AY403:FK403),FK403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FL403)+FL403>$AX24,$AX24-SUM($AY403:FL403),FL403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FM403)+FM403>$AX24,$AX24-SUM($AY403:FM403),FM403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FN403)+FN403>$AX24,$AX24-SUM($AY403:FN403),FN403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FO403)+FO403>$AX24,$AX24-SUM($AY403:FO403),FO403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FP403)+FP403>$AX24,$AX24-SUM($AY403:FP403),FP403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FQ403)+FQ403>$AX24,$AX24-SUM($AY403:FQ403),FQ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FR403)+FR403>$AX24,$AX24-SUM($AY403:FR403),FR403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FS403)+FS403>$AX24,$AX24-SUM($AY403:FS403),FS403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FT403)+FT403>$AX24,$AX24-SUM($AY403:FT403),FT403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FU403)+FU403>$AX24,$AX24-SUM($AY403:FU403),FU403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FV403)+FV403>$AX24,$AX24-SUM($AY403:FV403),FV403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FW403)+FW403>$AX24,$AX24-SUM($AY403:FW403),FW403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FX403)+FX403>$AX24,$AX24-SUM($AY403:FX403),FX403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FY403)+FY403>$AX24,$AX24-SUM($AY403:FY403),FY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:FZ403)+FZ403>$AX24,$AX24-SUM($AY403:FZ403),FZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GA403)+GA403>$AX24,$AX24-SUM($AY403:GA403),GA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GB403)+GB403>$AX24,$AX24-SUM($AY403:GB403),GB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GC403)+GC403>$AX24,$AX24-SUM($AY403:GC403),GC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GD403)+GD403>$AX24,$AX24-SUM($AY403:GD403),GD403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GE403)+GE403>$AX24,$AX24-SUM($AY403:GE403),GE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GF403)+GF403>$AX24,$AX24-SUM($AY403:GF403),GF403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GG403)+GG403>$AX24,$AX24-SUM($AY403:GG403),GG403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GH403)+GH403>$AX24,$AX24-SUM($AY403:GH403),GH403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GI403)+GI403>$AX24,$AX24-SUM($AY403:GI403),GI403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GJ403)+GJ403>$AX24,$AX24-SUM($AY403:GJ403),GJ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GK403)+GK403>$AX24,$AX24-SUM($AY403:GK403),GK403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GL403)+GL403>$AX24,$AX24-SUM($AY403:GL403),GL403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GM403)+GM403>$AX24,$AX24-SUM($AY403:GM403),GM403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GN403)+GN403>$AX24,$AX24-SUM($AY403:GN403),GN403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GO403)+GO403>$AX24,$AX24-SUM($AY403:GO403),GO403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GP403)+GP403>$AX24,$AX24-SUM($AY403:GP403),GP403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GQ403)+GQ403>$AX24,$AX24-SUM($AY403:GQ403),GQ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GR403)+GR403>$AX24,$AX24-SUM($AY403:GR403),GR403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GS403)+GS403>$AX24,$AX24-SUM($AY403:GS403),GS403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GT403)+GT403>$AX24,$AX24-SUM($AY403:GT403),GT403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GU403)+GU403>$AX24,$AX24-SUM($AY403:GU403),GU403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GV403)+GV403>$AX24,$AX24-SUM($AY403:GV403),GV403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GW403)+GW403>$AX24,$AX24-SUM($AY403:GW403),GW403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GX403)+GX403>$AX24,$AX24-SUM($AY403:GX403),GX403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GY403)+GY403>$AX24,$AX24-SUM($AY403:GY403),GY403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:GZ403)+GZ403>$AX24,$AX24-SUM($AY403:GZ403),GZ403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:HA403)+HA403>$AX24,$AX24-SUM($AY403:HA403),HA403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:HB403)+HB403>$AX24,$AX24-SUM($AY403:HB403),HB403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:HC403)+HC403>$AX24,$AX24-SUM($AY403:HC403),HC403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:HD403)+HD403>$AX24,$AX24-SUM($AY403:HD403),HD403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:HE403)+HE403>$AX24,$AX24-SUM($AY403:HE403),HE403),0)","v":0},{"$f":"IF($AY403>0,IF(SUM($AY403:HF403)+HF403>$AX24,$AX24-SUM($AY403:HF403),HF403),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY404>0,IF(SUM($AY404:AY404)+AY404>$AX25,$AX25-SUM($AY404:AY404),AY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:AZ404)+AZ404>$AX25,$AX25-SUM($AY404:AZ404),AZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BA404)+BA404>$AX25,$AX25-SUM($AY404:BA404),BA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BB404)+BB404>$AX25,$AX25-SUM($AY404:BB404),BB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BC404)+BC404>$AX25,$AX25-SUM($AY404:BC404),BC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BD404)+BD404>$AX25,$AX25-SUM($AY404:BD404),BD404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BE404)+BE404>$AX25,$AX25-SUM($AY404:BE404),BE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BF404)+BF404>$AX25,$AX25-SUM($AY404:BF404),BF404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BG404)+BG404>$AX25,$AX25-SUM($AY404:BG404),BG404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BH404)+BH404>$AX25,$AX25-SUM($AY404:BH404),BH404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BI404)+BI404>$AX25,$AX25-SUM($AY404:BI404),BI404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BJ404)+BJ404>$AX25,$AX25-SUM($AY404:BJ404),BJ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BK404)+BK404>$AX25,$AX25-SUM($AY404:BK404),BK404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BL404)+BL404>$AX25,$AX25-SUM($AY404:BL404),BL404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BM404)+BM404>$AX25,$AX25-SUM($AY404:BM404),BM404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BN404)+BN404>$AX25,$AX25-SUM($AY404:BN404),BN404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BO404)+BO404>$AX25,$AX25-SUM($AY404:BO404),BO404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BP404)+BP404>$AX25,$AX25-SUM($AY404:BP404),BP404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BQ404)+BQ404>$AX25,$AX25-SUM($AY404:BQ404),BQ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BR404)+BR404>$AX25,$AX25-SUM($AY404:BR404),BR404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BS404)+BS404>$AX25,$AX25-SUM($AY404:BS404),BS404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BT404)+BT404>$AX25,$AX25-SUM($AY404:BT404),BT404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BU404)+BU404>$AX25,$AX25-SUM($AY404:BU404),BU404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BV404)+BV404>$AX25,$AX25-SUM($AY404:BV404),BV404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BW404)+BW404>$AX25,$AX25-SUM($AY404:BW404),BW404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BX404)+BX404>$AX25,$AX25-SUM($AY404:BX404),BX404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BY404)+BY404>$AX25,$AX25-SUM($AY404:BY404),BY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:BZ404)+BZ404>$AX25,$AX25-SUM($AY404:BZ404),BZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CA404)+CA404>$AX25,$AX25-SUM($AY404:CA404),CA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CB404)+CB404>$AX25,$AX25-SUM($AY404:CB404),CB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CC404)+CC404>$AX25,$AX25-SUM($AY404:CC404),CC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CD404)+CD404>$AX25,$AX25-SUM($AY404:CD404),CD404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CE404)+CE404>$AX25,$AX25-SUM($AY404:CE404),CE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CF404)+CF404>$AX25,$AX25-SUM($AY404:CF404),CF404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CG404)+CG404>$AX25,$AX25-SUM($AY404:CG404),CG404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CH404)+CH404>$AX25,$AX25-SUM($AY404:CH404),CH404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CI404)+CI404>$AX25,$AX25-SUM($AY404:CI404),CI404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CJ404)+CJ404>$AX25,$AX25-SUM($AY404:CJ404),CJ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CK404)+CK404>$AX25,$AX25-SUM($AY404:CK404),CK404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CL404)+CL404>$AX25,$AX25-SUM($AY404:CL404),CL404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CM404)+CM404>$AX25,$AX25-SUM($AY404:CM404),CM404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CN404)+CN404>$AX25,$AX25-SUM($AY404:CN404),CN404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CO404)+CO404>$AX25,$AX25-SUM($AY404:CO404),CO404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CP404)+CP404>$AX25,$AX25-SUM($AY404:CP404),CP404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CQ404)+CQ404>$AX25,$AX25-SUM($AY404:CQ404),CQ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CR404)+CR404>$AX25,$AX25-SUM($AY404:CR404),CR404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CS404)+CS404>$AX25,$AX25-SUM($AY404:CS404),CS404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CT404)+CT404>$AX25,$AX25-SUM($AY404:CT404),CT404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CU404)+CU404>$AX25,$AX25-SUM($AY404:CU404),CU404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CV404)+CV404>$AX25,$AX25-SUM($AY404:CV404),CV404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CW404)+CW404>$AX25,$AX25-SUM($AY404:CW404),CW404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CX404)+CX404>$AX25,$AX25-SUM($AY404:CX404),CX404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CY404)+CY404>$AX25,$AX25-SUM($AY404:CY404),CY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:CZ404)+CZ404>$AX25,$AX25-SUM($AY404:CZ404),CZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DA404)+DA404>$AX25,$AX25-SUM($AY404:DA404),DA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DB404)+DB404>$AX25,$AX25-SUM($AY404:DB404),DB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DC404)+DC404>$AX25,$AX25-SUM($AY404:DC404),DC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DD404)+DD404>$AX25,$AX25-SUM($AY404:DD404),DD404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DE404)+DE404>$AX25,$AX25-SUM($AY404:DE404),DE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DF404)+DF404>$AX25,$AX25-SUM($AY404:DF404),DF404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DG404)+DG404>$AX25,$AX25-SUM($AY404:DG404),DG404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DH404)+DH404>$AX25,$AX25-SUM($AY404:DH404),DH404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DI404)+DI404>$AX25,$AX25-SUM($AY404:DI404),DI404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DJ404)+DJ404>$AX25,$AX25-SUM($AY404:DJ404),DJ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DK404)+DK404>$AX25,$AX25-SUM($AY404:DK404),DK404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DL404)+DL404>$AX25,$AX25-SUM($AY404:DL404),DL404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DM404)+DM404>$AX25,$AX25-SUM($AY404:DM404),DM404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DN404)+DN404>$AX25,$AX25-SUM($AY404:DN404),DN404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DO404)+DO404>$AX25,$AX25-SUM($AY404:DO404),DO404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DP404)+DP404>$AX25,$AX25-SUM($AY404:DP404),DP404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DQ404)+DQ404>$AX25,$AX25-SUM($AY404:DQ404),DQ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DR404)+DR404>$AX25,$AX25-SUM($AY404:DR404),DR404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DS404)+DS404>$AX25,$AX25-SUM($AY404:DS404),DS404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DT404)+DT404>$AX25,$AX25-SUM($AY404:DT404),DT404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DU404)+DU404>$AX25,$AX25-SUM($AY404:DU404),DU404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DV404)+DV404>$AX25,$AX25-SUM($AY404:DV404),DV404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DW404)+DW404>$AX25,$AX25-SUM($AY404:DW404),DW404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DX404)+DX404>$AX25,$AX25-SUM($AY404:DX404),DX404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DY404)+DY404>$AX25,$AX25-SUM($AY404:DY404),DY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:DZ404)+DZ404>$AX25,$AX25-SUM($AY404:DZ404),DZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EA404)+EA404>$AX25,$AX25-SUM($AY404:EA404),EA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EB404)+EB404>$AX25,$AX25-SUM($AY404:EB404),EB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EC404)+EC404>$AX25,$AX25-SUM($AY404:EC404),EC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:ED404)+ED404>$AX25,$AX25-SUM($AY404:ED404),ED404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EE404)+EE404>$AX25,$AX25-SUM($AY404:EE404),EE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EF404)+EF404>$AX25,$AX25-SUM($AY404:EF404),EF404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EG404)+EG404>$AX25,$AX25-SUM($AY404:EG404),EG404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EH404)+EH404>$AX25,$AX25-SUM($AY404:EH404),EH404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EI404)+EI404>$AX25,$AX25-SUM($AY404:EI404),EI404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EJ404)+EJ404>$AX25,$AX25-SUM($AY404:EJ404),EJ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EK404)+EK404>$AX25,$AX25-SUM($AY404:EK404),EK404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EL404)+EL404>$AX25,$AX25-SUM($AY404:EL404),EL404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EM404)+EM404>$AX25,$AX25-SUM($AY404:EM404),EM404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EN404)+EN404>$AX25,$AX25-SUM($AY404:EN404),EN404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EO404)+EO404>$AX25,$AX25-SUM($AY404:EO404),EO404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EP404)+EP404>$AX25,$AX25-SUM($AY404:EP404),EP404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EQ404)+EQ404>$AX25,$AX25-SUM($AY404:EQ404),EQ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:ER404)+ER404>$AX25,$AX25-SUM($AY404:ER404),ER404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:ES404)+ES404>$AX25,$AX25-SUM($AY404:ES404),ES404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:ET404)+ET404>$AX25,$AX25-SUM($AY404:ET404),ET404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EU404)+EU404>$AX25,$AX25-SUM($AY404:EU404),EU404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EV404)+EV404>$AX25,$AX25-SUM($AY404:EV404),EV404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EW404)+EW404>$AX25,$AX25-SUM($AY404:EW404),EW404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EX404)+EX404>$AX25,$AX25-SUM($AY404:EX404),EX404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EY404)+EY404>$AX25,$AX25-SUM($AY404:EY404),EY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:EZ404)+EZ404>$AX25,$AX25-SUM($AY404:EZ404),EZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FA404)+FA404>$AX25,$AX25-SUM($AY404:FA404),FA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FB404)+FB404>$AX25,$AX25-SUM($AY404:FB404),FB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FC404)+FC404>$AX25,$AX25-SUM($AY404:FC404),FC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FD404)+FD404>$AX25,$AX25-SUM($AY404:FD404),FD404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FE404)+FE404>$AX25,$AX25-SUM($AY404:FE404),FE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FF404)+FF404>$AX25,$AX25-SUM($AY404:FF404),FF404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FG404)+FG404>$AX25,$AX25-SUM($AY404:FG404),FG404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FH404)+FH404>$AX25,$AX25-SUM($AY404:FH404),FH404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FI404)+FI404>$AX25,$AX25-SUM($AY404:FI404),FI404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FJ404)+FJ404>$AX25,$AX25-SUM($AY404:FJ404),FJ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FK404)+FK404>$AX25,$AX25-SUM($AY404:FK404),FK404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FL404)+FL404>$AX25,$AX25-SUM($AY404:FL404),FL404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FM404)+FM404>$AX25,$AX25-SUM($AY404:FM404),FM404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FN404)+FN404>$AX25,$AX25-SUM($AY404:FN404),FN404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FO404)+FO404>$AX25,$AX25-SUM($AY404:FO404),FO404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FP404)+FP404>$AX25,$AX25-SUM($AY404:FP404),FP404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FQ404)+FQ404>$AX25,$AX25-SUM($AY404:FQ404),FQ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FR404)+FR404>$AX25,$AX25-SUM($AY404:FR404),FR404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FS404)+FS404>$AX25,$AX25-SUM($AY404:FS404),FS404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FT404)+FT404>$AX25,$AX25-SUM($AY404:FT404),FT404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FU404)+FU404>$AX25,$AX25-SUM($AY404:FU404),FU404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FV404)+FV404>$AX25,$AX25-SUM($AY404:FV404),FV404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FW404)+FW404>$AX25,$AX25-SUM($AY404:FW404),FW404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FX404)+FX404>$AX25,$AX25-SUM($AY404:FX404),FX404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FY404)+FY404>$AX25,$AX25-SUM($AY404:FY404),FY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:FZ404)+FZ404>$AX25,$AX25-SUM($AY404:FZ404),FZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GA404)+GA404>$AX25,$AX25-SUM($AY404:GA404),GA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GB404)+GB404>$AX25,$AX25-SUM($AY404:GB404),GB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GC404)+GC404>$AX25,$AX25-SUM($AY404:GC404),GC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GD404)+GD404>$AX25,$AX25-SUM($AY404:GD404),GD404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GE404)+GE404>$AX25,$AX25-SUM($AY404:GE404),GE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GF404)+GF404>$AX25,$AX25-SUM($AY404:GF404),GF404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GG404)+GG404>$AX25,$AX25-SUM($AY404:GG404),GG404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GH404)+GH404>$AX25,$AX25-SUM($AY404:GH404),GH404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GI404)+GI404>$AX25,$AX25-SUM($AY404:GI404),GI404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GJ404)+GJ404>$AX25,$AX25-SUM($AY404:GJ404),GJ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GK404)+GK404>$AX25,$AX25-SUM($AY404:GK404),GK404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GL404)+GL404>$AX25,$AX25-SUM($AY404:GL404),GL404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GM404)+GM404>$AX25,$AX25-SUM($AY404:GM404),GM404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GN404)+GN404>$AX25,$AX25-SUM($AY404:GN404),GN404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GO404)+GO404>$AX25,$AX25-SUM($AY404:GO404),GO404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GP404)+GP404>$AX25,$AX25-SUM($AY404:GP404),GP404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GQ404)+GQ404>$AX25,$AX25-SUM($AY404:GQ404),GQ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GR404)+GR404>$AX25,$AX25-SUM($AY404:GR404),GR404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GS404)+GS404>$AX25,$AX25-SUM($AY404:GS404),GS404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GT404)+GT404>$AX25,$AX25-SUM($AY404:GT404),GT404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GU404)+GU404>$AX25,$AX25-SUM($AY404:GU404),GU404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GV404)+GV404>$AX25,$AX25-SUM($AY404:GV404),GV404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GW404)+GW404>$AX25,$AX25-SUM($AY404:GW404),GW404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GX404)+GX404>$AX25,$AX25-SUM($AY404:GX404),GX404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GY404)+GY404>$AX25,$AX25-SUM($AY404:GY404),GY404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:GZ404)+GZ404>$AX25,$AX25-SUM($AY404:GZ404),GZ404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:HA404)+HA404>$AX25,$AX25-SUM($AY404:HA404),HA404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:HB404)+HB404>$AX25,$AX25-SUM($AY404:HB404),HB404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:HC404)+HC404>$AX25,$AX25-SUM($AY404:HC404),HC404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:HD404)+HD404>$AX25,$AX25-SUM($AY404:HD404),HD404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:HE404)+HE404>$AX25,$AX25-SUM($AY404:HE404),HE404),0)","v":0},{"$f":"IF($AY404>0,IF(SUM($AY404:HF404)+HF404>$AX25,$AX25-SUM($AY404:HF404),HF404),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY405>0,IF(SUM($AY405:AY405)+AY405>$AX26,$AX26-SUM($AY405:AY405),AY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:AZ405)+AZ405>$AX26,$AX26-SUM($AY405:AZ405),AZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BA405)+BA405>$AX26,$AX26-SUM($AY405:BA405),BA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BB405)+BB405>$AX26,$AX26-SUM($AY405:BB405),BB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BC405)+BC405>$AX26,$AX26-SUM($AY405:BC405),BC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BD405)+BD405>$AX26,$AX26-SUM($AY405:BD405),BD405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BE405)+BE405>$AX26,$AX26-SUM($AY405:BE405),BE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BF405)+BF405>$AX26,$AX26-SUM($AY405:BF405),BF405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BG405)+BG405>$AX26,$AX26-SUM($AY405:BG405),BG405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BH405)+BH405>$AX26,$AX26-SUM($AY405:BH405),BH405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BI405)+BI405>$AX26,$AX26-SUM($AY405:BI405),BI405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BJ405)+BJ405>$AX26,$AX26-SUM($AY405:BJ405),BJ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BK405)+BK405>$AX26,$AX26-SUM($AY405:BK405),BK405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BL405)+BL405>$AX26,$AX26-SUM($AY405:BL405),BL405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BM405)+BM405>$AX26,$AX26-SUM($AY405:BM405),BM405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BN405)+BN405>$AX26,$AX26-SUM($AY405:BN405),BN405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BO405)+BO405>$AX26,$AX26-SUM($AY405:BO405),BO405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BP405)+BP405>$AX26,$AX26-SUM($AY405:BP405),BP405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BQ405)+BQ405>$AX26,$AX26-SUM($AY405:BQ405),BQ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BR405)+BR405>$AX26,$AX26-SUM($AY405:BR405),BR405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BS405)+BS405>$AX26,$AX26-SUM($AY405:BS405),BS405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BT405)+BT405>$AX26,$AX26-SUM($AY405:BT405),BT405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BU405)+BU405>$AX26,$AX26-SUM($AY405:BU405),BU405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BV405)+BV405>$AX26,$AX26-SUM($AY405:BV405),BV405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BW405)+BW405>$AX26,$AX26-SUM($AY405:BW405),BW405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BX405)+BX405>$AX26,$AX26-SUM($AY405:BX405),BX405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BY405)+BY405>$AX26,$AX26-SUM($AY405:BY405),BY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:BZ405)+BZ405>$AX26,$AX26-SUM($AY405:BZ405),BZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CA405)+CA405>$AX26,$AX26-SUM($AY405:CA405),CA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CB405)+CB405>$AX26,$AX26-SUM($AY405:CB405),CB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CC405)+CC405>$AX26,$AX26-SUM($AY405:CC405),CC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CD405)+CD405>$AX26,$AX26-SUM($AY405:CD405),CD405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CE405)+CE405>$AX26,$AX26-SUM($AY405:CE405),CE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CF405)+CF405>$AX26,$AX26-SUM($AY405:CF405),CF405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CG405)+CG405>$AX26,$AX26-SUM($AY405:CG405),CG405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CH405)+CH405>$AX26,$AX26-SUM($AY405:CH405),CH405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CI405)+CI405>$AX26,$AX26-SUM($AY405:CI405),CI405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CJ405)+CJ405>$AX26,$AX26-SUM($AY405:CJ405),CJ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CK405)+CK405>$AX26,$AX26-SUM($AY405:CK405),CK405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CL405)+CL405>$AX26,$AX26-SUM($AY405:CL405),CL405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CM405)+CM405>$AX26,$AX26-SUM($AY405:CM405),CM405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CN405)+CN405>$AX26,$AX26-SUM($AY405:CN405),CN405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CO405)+CO405>$AX26,$AX26-SUM($AY405:CO405),CO405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CP405)+CP405>$AX26,$AX26-SUM($AY405:CP405),CP405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CQ405)+CQ405>$AX26,$AX26-SUM($AY405:CQ405),CQ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CR405)+CR405>$AX26,$AX26-SUM($AY405:CR405),CR405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CS405)+CS405>$AX26,$AX26-SUM($AY405:CS405),CS405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CT405)+CT405>$AX26,$AX26-SUM($AY405:CT405),CT405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CU405)+CU405>$AX26,$AX26-SUM($AY405:CU405),CU405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CV405)+CV405>$AX26,$AX26-SUM($AY405:CV405),CV405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CW405)+CW405>$AX26,$AX26-SUM($AY405:CW405),CW405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CX405)+CX405>$AX26,$AX26-SUM($AY405:CX405),CX405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CY405)+CY405>$AX26,$AX26-SUM($AY405:CY405),CY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:CZ405)+CZ405>$AX26,$AX26-SUM($AY405:CZ405),CZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DA405)+DA405>$AX26,$AX26-SUM($AY405:DA405),DA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DB405)+DB405>$AX26,$AX26-SUM($AY405:DB405),DB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DC405)+DC405>$AX26,$AX26-SUM($AY405:DC405),DC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DD405)+DD405>$AX26,$AX26-SUM($AY405:DD405),DD405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DE405)+DE405>$AX26,$AX26-SUM($AY405:DE405),DE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DF405)+DF405>$AX26,$AX26-SUM($AY405:DF405),DF405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DG405)+DG405>$AX26,$AX26-SUM($AY405:DG405),DG405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DH405)+DH405>$AX26,$AX26-SUM($AY405:DH405),DH405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DI405)+DI405>$AX26,$AX26-SUM($AY405:DI405),DI405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DJ405)+DJ405>$AX26,$AX26-SUM($AY405:DJ405),DJ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DK405)+DK405>$AX26,$AX26-SUM($AY405:DK405),DK405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DL405)+DL405>$AX26,$AX26-SUM($AY405:DL405),DL405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DM405)+DM405>$AX26,$AX26-SUM($AY405:DM405),DM405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DN405)+DN405>$AX26,$AX26-SUM($AY405:DN405),DN405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DO405)+DO405>$AX26,$AX26-SUM($AY405:DO405),DO405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DP405)+DP405>$AX26,$AX26-SUM($AY405:DP405),DP405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DQ405)+DQ405>$AX26,$AX26-SUM($AY405:DQ405),DQ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DR405)+DR405>$AX26,$AX26-SUM($AY405:DR405),DR405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DS405)+DS405>$AX26,$AX26-SUM($AY405:DS405),DS405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DT405)+DT405>$AX26,$AX26-SUM($AY405:DT405),DT405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DU405)+DU405>$AX26,$AX26-SUM($AY405:DU405),DU405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DV405)+DV405>$AX26,$AX26-SUM($AY405:DV405),DV405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DW405)+DW405>$AX26,$AX26-SUM($AY405:DW405),DW405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DX405)+DX405>$AX26,$AX26-SUM($AY405:DX405),DX405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DY405)+DY405>$AX26,$AX26-SUM($AY405:DY405),DY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:DZ405)+DZ405>$AX26,$AX26-SUM($AY405:DZ405),DZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EA405)+EA405>$AX26,$AX26-SUM($AY405:EA405),EA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EB405)+EB405>$AX26,$AX26-SUM($AY405:EB405),EB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EC405)+EC405>$AX26,$AX26-SUM($AY405:EC405),EC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:ED405)+ED405>$AX26,$AX26-SUM($AY405:ED405),ED405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EE405)+EE405>$AX26,$AX26-SUM($AY405:EE405),EE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EF405)+EF405>$AX26,$AX26-SUM($AY405:EF405),EF405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EG405)+EG405>$AX26,$AX26-SUM($AY405:EG405),EG405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EH405)+EH405>$AX26,$AX26-SUM($AY405:EH405),EH405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EI405)+EI405>$AX26,$AX26-SUM($AY405:EI405),EI405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EJ405)+EJ405>$AX26,$AX26-SUM($AY405:EJ405),EJ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EK405)+EK405>$AX26,$AX26-SUM($AY405:EK405),EK405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EL405)+EL405>$AX26,$AX26-SUM($AY405:EL405),EL405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EM405)+EM405>$AX26,$AX26-SUM($AY405:EM405),EM405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EN405)+EN405>$AX26,$AX26-SUM($AY405:EN405),EN405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EO405)+EO405>$AX26,$AX26-SUM($AY405:EO405),EO405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EP405)+EP405>$AX26,$AX26-SUM($AY405:EP405),EP405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EQ405)+EQ405>$AX26,$AX26-SUM($AY405:EQ405),EQ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:ER405)+ER405>$AX26,$AX26-SUM($AY405:ER405),ER405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:ES405)+ES405>$AX26,$AX26-SUM($AY405:ES405),ES405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:ET405)+ET405>$AX26,$AX26-SUM($AY405:ET405),ET405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EU405)+EU405>$AX26,$AX26-SUM($AY405:EU405),EU405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EV405)+EV405>$AX26,$AX26-SUM($AY405:EV405),EV405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EW405)+EW405>$AX26,$AX26-SUM($AY405:EW405),EW405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EX405)+EX405>$AX26,$AX26-SUM($AY405:EX405),EX405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EY405)+EY405>$AX26,$AX26-SUM($AY405:EY405),EY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:EZ405)+EZ405>$AX26,$AX26-SUM($AY405:EZ405),EZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FA405)+FA405>$AX26,$AX26-SUM($AY405:FA405),FA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FB405)+FB405>$AX26,$AX26-SUM($AY405:FB405),FB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FC405)+FC405>$AX26,$AX26-SUM($AY405:FC405),FC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FD405)+FD405>$AX26,$AX26-SUM($AY405:FD405),FD405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FE405)+FE405>$AX26,$AX26-SUM($AY405:FE405),FE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FF405)+FF405>$AX26,$AX26-SUM($AY405:FF405),FF405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FG405)+FG405>$AX26,$AX26-SUM($AY405:FG405),FG405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FH405)+FH405>$AX26,$AX26-SUM($AY405:FH405),FH405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FI405)+FI405>$AX26,$AX26-SUM($AY405:FI405),FI405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FJ405)+FJ405>$AX26,$AX26-SUM($AY405:FJ405),FJ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FK405)+FK405>$AX26,$AX26-SUM($AY405:FK405),FK405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FL405)+FL405>$AX26,$AX26-SUM($AY405:FL405),FL405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FM405)+FM405>$AX26,$AX26-SUM($AY405:FM405),FM405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FN405)+FN405>$AX26,$AX26-SUM($AY405:FN405),FN405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FO405)+FO405>$AX26,$AX26-SUM($AY405:FO405),FO405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FP405)+FP405>$AX26,$AX26-SUM($AY405:FP405),FP405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FQ405)+FQ405>$AX26,$AX26-SUM($AY405:FQ405),FQ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FR405)+FR405>$AX26,$AX26-SUM($AY405:FR405),FR405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FS405)+FS405>$AX26,$AX26-SUM($AY405:FS405),FS405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FT405)+FT405>$AX26,$AX26-SUM($AY405:FT405),FT405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FU405)+FU405>$AX26,$AX26-SUM($AY405:FU405),FU405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FV405)+FV405>$AX26,$AX26-SUM($AY405:FV405),FV405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FW405)+FW405>$AX26,$AX26-SUM($AY405:FW405),FW405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FX405)+FX405>$AX26,$AX26-SUM($AY405:FX405),FX405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FY405)+FY405>$AX26,$AX26-SUM($AY405:FY405),FY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:FZ405)+FZ405>$AX26,$AX26-SUM($AY405:FZ405),FZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GA405)+GA405>$AX26,$AX26-SUM($AY405:GA405),GA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GB405)+GB405>$AX26,$AX26-SUM($AY405:GB405),GB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GC405)+GC405>$AX26,$AX26-SUM($AY405:GC405),GC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GD405)+GD405>$AX26,$AX26-SUM($AY405:GD405),GD405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GE405)+GE405>$AX26,$AX26-SUM($AY405:GE405),GE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GF405)+GF405>$AX26,$AX26-SUM($AY405:GF405),GF405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GG405)+GG405>$AX26,$AX26-SUM($AY405:GG405),GG405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GH405)+GH405>$AX26,$AX26-SUM($AY405:GH405),GH405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GI405)+GI405>$AX26,$AX26-SUM($AY405:GI405),GI405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GJ405)+GJ405>$AX26,$AX26-SUM($AY405:GJ405),GJ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GK405)+GK405>$AX26,$AX26-SUM($AY405:GK405),GK405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GL405)+GL405>$AX26,$AX26-SUM($AY405:GL405),GL405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GM405)+GM405>$AX26,$AX26-SUM($AY405:GM405),GM405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GN405)+GN405>$AX26,$AX26-SUM($AY405:GN405),GN405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GO405)+GO405>$AX26,$AX26-SUM($AY405:GO405),GO405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GP405)+GP405>$AX26,$AX26-SUM($AY405:GP405),GP405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GQ405)+GQ405>$AX26,$AX26-SUM($AY405:GQ405),GQ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GR405)+GR405>$AX26,$AX26-SUM($AY405:GR405),GR405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GS405)+GS405>$AX26,$AX26-SUM($AY405:GS405),GS405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GT405)+GT405>$AX26,$AX26-SUM($AY405:GT405),GT405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GU405)+GU405>$AX26,$AX26-SUM($AY405:GU405),GU405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GV405)+GV405>$AX26,$AX26-SUM($AY405:GV405),GV405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GW405)+GW405>$AX26,$AX26-SUM($AY405:GW405),GW405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GX405)+GX405>$AX26,$AX26-SUM($AY405:GX405),GX405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GY405)+GY405>$AX26,$AX26-SUM($AY405:GY405),GY405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:GZ405)+GZ405>$AX26,$AX26-SUM($AY405:GZ405),GZ405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:HA405)+HA405>$AX26,$AX26-SUM($AY405:HA405),HA405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:HB405)+HB405>$AX26,$AX26-SUM($AY405:HB405),HB405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:HC405)+HC405>$AX26,$AX26-SUM($AY405:HC405),HC405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:HD405)+HD405>$AX26,$AX26-SUM($AY405:HD405),HD405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:HE405)+HE405>$AX26,$AX26-SUM($AY405:HE405),HE405),0)","v":0},{"$f":"IF($AY405>0,IF(SUM($AY405:HF405)+HF405>$AX26,$AX26-SUM($AY405:HF405),HF405),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY406>0,IF(SUM($AY406:AY406)+AY406>$AX27,$AX27-SUM($AY406:AY406),AY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:AZ406)+AZ406>$AX27,$AX27-SUM($AY406:AZ406),AZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BA406)+BA406>$AX27,$AX27-SUM($AY406:BA406),BA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BB406)+BB406>$AX27,$AX27-SUM($AY406:BB406),BB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BC406)+BC406>$AX27,$AX27-SUM($AY406:BC406),BC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BD406)+BD406>$AX27,$AX27-SUM($AY406:BD406),BD406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BE406)+BE406>$AX27,$AX27-SUM($AY406:BE406),BE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BF406)+BF406>$AX27,$AX27-SUM($AY406:BF406),BF406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BG406)+BG406>$AX27,$AX27-SUM($AY406:BG406),BG406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BH406)+BH406>$AX27,$AX27-SUM($AY406:BH406),BH406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BI406)+BI406>$AX27,$AX27-SUM($AY406:BI406),BI406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BJ406)+BJ406>$AX27,$AX27-SUM($AY406:BJ406),BJ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BK406)+BK406>$AX27,$AX27-SUM($AY406:BK406),BK406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BL406)+BL406>$AX27,$AX27-SUM($AY406:BL406),BL406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BM406)+BM406>$AX27,$AX27-SUM($AY406:BM406),BM406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BN406)+BN406>$AX27,$AX27-SUM($AY406:BN406),BN406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BO406)+BO406>$AX27,$AX27-SUM($AY406:BO406),BO406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BP406)+BP406>$AX27,$AX27-SUM($AY406:BP406),BP406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BQ406)+BQ406>$AX27,$AX27-SUM($AY406:BQ406),BQ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BR406)+BR406>$AX27,$AX27-SUM($AY406:BR406),BR406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BS406)+BS406>$AX27,$AX27-SUM($AY406:BS406),BS406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BT406)+BT406>$AX27,$AX27-SUM($AY406:BT406),BT406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BU406)+BU406>$AX27,$AX27-SUM($AY406:BU406),BU406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BV406)+BV406>$AX27,$AX27-SUM($AY406:BV406),BV406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BW406)+BW406>$AX27,$AX27-SUM($AY406:BW406),BW406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BX406)+BX406>$AX27,$AX27-SUM($AY406:BX406),BX406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BY406)+BY406>$AX27,$AX27-SUM($AY406:BY406),BY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:BZ406)+BZ406>$AX27,$AX27-SUM($AY406:BZ406),BZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CA406)+CA406>$AX27,$AX27-SUM($AY406:CA406),CA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CB406)+CB406>$AX27,$AX27-SUM($AY406:CB406),CB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CC406)+CC406>$AX27,$AX27-SUM($AY406:CC406),CC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CD406)+CD406>$AX27,$AX27-SUM($AY406:CD406),CD406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CE406)+CE406>$AX27,$AX27-SUM($AY406:CE406),CE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CF406)+CF406>$AX27,$AX27-SUM($AY406:CF406),CF406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CG406)+CG406>$AX27,$AX27-SUM($AY406:CG406),CG406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CH406)+CH406>$AX27,$AX27-SUM($AY406:CH406),CH406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CI406)+CI406>$AX27,$AX27-SUM($AY406:CI406),CI406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CJ406)+CJ406>$AX27,$AX27-SUM($AY406:CJ406),CJ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CK406)+CK406>$AX27,$AX27-SUM($AY406:CK406),CK406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CL406)+CL406>$AX27,$AX27-SUM($AY406:CL406),CL406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CM406)+CM406>$AX27,$AX27-SUM($AY406:CM406),CM406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CN406)+CN406>$AX27,$AX27-SUM($AY406:CN406),CN406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CO406)+CO406>$AX27,$AX27-SUM($AY406:CO406),CO406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CP406)+CP406>$AX27,$AX27-SUM($AY406:CP406),CP406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CQ406)+CQ406>$AX27,$AX27-SUM($AY406:CQ406),CQ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CR406)+CR406>$AX27,$AX27-SUM($AY406:CR406),CR406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CS406)+CS406>$AX27,$AX27-SUM($AY406:CS406),CS406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CT406)+CT406>$AX27,$AX27-SUM($AY406:CT406),CT406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CU406)+CU406>$AX27,$AX27-SUM($AY406:CU406),CU406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CV406)+CV406>$AX27,$AX27-SUM($AY406:CV406),CV406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CW406)+CW406>$AX27,$AX27-SUM($AY406:CW406),CW406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CX406)+CX406>$AX27,$AX27-SUM($AY406:CX406),CX406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CY406)+CY406>$AX27,$AX27-SUM($AY406:CY406),CY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:CZ406)+CZ406>$AX27,$AX27-SUM($AY406:CZ406),CZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DA406)+DA406>$AX27,$AX27-SUM($AY406:DA406),DA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DB406)+DB406>$AX27,$AX27-SUM($AY406:DB406),DB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DC406)+DC406>$AX27,$AX27-SUM($AY406:DC406),DC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DD406)+DD406>$AX27,$AX27-SUM($AY406:DD406),DD406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DE406)+DE406>$AX27,$AX27-SUM($AY406:DE406),DE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DF406)+DF406>$AX27,$AX27-SUM($AY406:DF406),DF406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DG406)+DG406>$AX27,$AX27-SUM($AY406:DG406),DG406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DH406)+DH406>$AX27,$AX27-SUM($AY406:DH406),DH406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DI406)+DI406>$AX27,$AX27-SUM($AY406:DI406),DI406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DJ406)+DJ406>$AX27,$AX27-SUM($AY406:DJ406),DJ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DK406)+DK406>$AX27,$AX27-SUM($AY406:DK406),DK406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DL406)+DL406>$AX27,$AX27-SUM($AY406:DL406),DL406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DM406)+DM406>$AX27,$AX27-SUM($AY406:DM406),DM406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DN406)+DN406>$AX27,$AX27-SUM($AY406:DN406),DN406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DO406)+DO406>$AX27,$AX27-SUM($AY406:DO406),DO406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DP406)+DP406>$AX27,$AX27-SUM($AY406:DP406),DP406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DQ406)+DQ406>$AX27,$AX27-SUM($AY406:DQ406),DQ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DR406)+DR406>$AX27,$AX27-SUM($AY406:DR406),DR406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DS406)+DS406>$AX27,$AX27-SUM($AY406:DS406),DS406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DT406)+DT406>$AX27,$AX27-SUM($AY406:DT406),DT406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DU406)+DU406>$AX27,$AX27-SUM($AY406:DU406),DU406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DV406)+DV406>$AX27,$AX27-SUM($AY406:DV406),DV406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DW406)+DW406>$AX27,$AX27-SUM($AY406:DW406),DW406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DX406)+DX406>$AX27,$AX27-SUM($AY406:DX406),DX406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DY406)+DY406>$AX27,$AX27-SUM($AY406:DY406),DY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:DZ406)+DZ406>$AX27,$AX27-SUM($AY406:DZ406),DZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EA406)+EA406>$AX27,$AX27-SUM($AY406:EA406),EA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EB406)+EB406>$AX27,$AX27-SUM($AY406:EB406),EB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EC406)+EC406>$AX27,$AX27-SUM($AY406:EC406),EC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:ED406)+ED406>$AX27,$AX27-SUM($AY406:ED406),ED406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EE406)+EE406>$AX27,$AX27-SUM($AY406:EE406),EE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EF406)+EF406>$AX27,$AX27-SUM($AY406:EF406),EF406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EG406)+EG406>$AX27,$AX27-SUM($AY406:EG406),EG406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EH406)+EH406>$AX27,$AX27-SUM($AY406:EH406),EH406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EI406)+EI406>$AX27,$AX27-SUM($AY406:EI406),EI406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EJ406)+EJ406>$AX27,$AX27-SUM($AY406:EJ406),EJ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EK406)+EK406>$AX27,$AX27-SUM($AY406:EK406),EK406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EL406)+EL406>$AX27,$AX27-SUM($AY406:EL406),EL406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EM406)+EM406>$AX27,$AX27-SUM($AY406:EM406),EM406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EN406)+EN406>$AX27,$AX27-SUM($AY406:EN406),EN406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EO406)+EO406>$AX27,$AX27-SUM($AY406:EO406),EO406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EP406)+EP406>$AX27,$AX27-SUM($AY406:EP406),EP406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EQ406)+EQ406>$AX27,$AX27-SUM($AY406:EQ406),EQ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:ER406)+ER406>$AX27,$AX27-SUM($AY406:ER406),ER406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:ES406)+ES406>$AX27,$AX27-SUM($AY406:ES406),ES406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:ET406)+ET406>$AX27,$AX27-SUM($AY406:ET406),ET406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EU406)+EU406>$AX27,$AX27-SUM($AY406:EU406),EU406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EV406)+EV406>$AX27,$AX27-SUM($AY406:EV406),EV406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EW406)+EW406>$AX27,$AX27-SUM($AY406:EW406),EW406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EX406)+EX406>$AX27,$AX27-SUM($AY406:EX406),EX406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EY406)+EY406>$AX27,$AX27-SUM($AY406:EY406),EY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:EZ406)+EZ406>$AX27,$AX27-SUM($AY406:EZ406),EZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FA406)+FA406>$AX27,$AX27-SUM($AY406:FA406),FA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FB406)+FB406>$AX27,$AX27-SUM($AY406:FB406),FB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FC406)+FC406>$AX27,$AX27-SUM($AY406:FC406),FC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FD406)+FD406>$AX27,$AX27-SUM($AY406:FD406),FD406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FE406)+FE406>$AX27,$AX27-SUM($AY406:FE406),FE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FF406)+FF406>$AX27,$AX27-SUM($AY406:FF406),FF406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FG406)+FG406>$AX27,$AX27-SUM($AY406:FG406),FG406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FH406)+FH406>$AX27,$AX27-SUM($AY406:FH406),FH406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FI406)+FI406>$AX27,$AX27-SUM($AY406:FI406),FI406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FJ406)+FJ406>$AX27,$AX27-SUM($AY406:FJ406),FJ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FK406)+FK406>$AX27,$AX27-SUM($AY406:FK406),FK406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FL406)+FL406>$AX27,$AX27-SUM($AY406:FL406),FL406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FM406)+FM406>$AX27,$AX27-SUM($AY406:FM406),FM406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FN406)+FN406>$AX27,$AX27-SUM($AY406:FN406),FN406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FO406)+FO406>$AX27,$AX27-SUM($AY406:FO406),FO406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FP406)+FP406>$AX27,$AX27-SUM($AY406:FP406),FP406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FQ406)+FQ406>$AX27,$AX27-SUM($AY406:FQ406),FQ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FR406)+FR406>$AX27,$AX27-SUM($AY406:FR406),FR406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FS406)+FS406>$AX27,$AX27-SUM($AY406:FS406),FS406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FT406)+FT406>$AX27,$AX27-SUM($AY406:FT406),FT406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FU406)+FU406>$AX27,$AX27-SUM($AY406:FU406),FU406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FV406)+FV406>$AX27,$AX27-SUM($AY406:FV406),FV406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FW406)+FW406>$AX27,$AX27-SUM($AY406:FW406),FW406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FX406)+FX406>$AX27,$AX27-SUM($AY406:FX406),FX406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FY406)+FY406>$AX27,$AX27-SUM($AY406:FY406),FY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:FZ406)+FZ406>$AX27,$AX27-SUM($AY406:FZ406),FZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GA406)+GA406>$AX27,$AX27-SUM($AY406:GA406),GA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GB406)+GB406>$AX27,$AX27-SUM($AY406:GB406),GB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GC406)+GC406>$AX27,$AX27-SUM($AY406:GC406),GC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GD406)+GD406>$AX27,$AX27-SUM($AY406:GD406),GD406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GE406)+GE406>$AX27,$AX27-SUM($AY406:GE406),GE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GF406)+GF406>$AX27,$AX27-SUM($AY406:GF406),GF406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GG406)+GG406>$AX27,$AX27-SUM($AY406:GG406),GG406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GH406)+GH406>$AX27,$AX27-SUM($AY406:GH406),GH406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GI406)+GI406>$AX27,$AX27-SUM($AY406:GI406),GI406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GJ406)+GJ406>$AX27,$AX27-SUM($AY406:GJ406),GJ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GK406)+GK406>$AX27,$AX27-SUM($AY406:GK406),GK406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GL406)+GL406>$AX27,$AX27-SUM($AY406:GL406),GL406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GM406)+GM406>$AX27,$AX27-SUM($AY406:GM406),GM406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GN406)+GN406>$AX27,$AX27-SUM($AY406:GN406),GN406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GO406)+GO406>$AX27,$AX27-SUM($AY406:GO406),GO406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GP406)+GP406>$AX27,$AX27-SUM($AY406:GP406),GP406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GQ406)+GQ406>$AX27,$AX27-SUM($AY406:GQ406),GQ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GR406)+GR406>$AX27,$AX27-SUM($AY406:GR406),GR406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GS406)+GS406>$AX27,$AX27-SUM($AY406:GS406),GS406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GT406)+GT406>$AX27,$AX27-SUM($AY406:GT406),GT406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GU406)+GU406>$AX27,$AX27-SUM($AY406:GU406),GU406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GV406)+GV406>$AX27,$AX27-SUM($AY406:GV406),GV406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GW406)+GW406>$AX27,$AX27-SUM($AY406:GW406),GW406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GX406)+GX406>$AX27,$AX27-SUM($AY406:GX406),GX406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GY406)+GY406>$AX27,$AX27-SUM($AY406:GY406),GY406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:GZ406)+GZ406>$AX27,$AX27-SUM($AY406:GZ406),GZ406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:HA406)+HA406>$AX27,$AX27-SUM($AY406:HA406),HA406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:HB406)+HB406>$AX27,$AX27-SUM($AY406:HB406),HB406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:HC406)+HC406>$AX27,$AX27-SUM($AY406:HC406),HC406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:HD406)+HD406>$AX27,$AX27-SUM($AY406:HD406),HD406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:HE406)+HE406>$AX27,$AX27-SUM($AY406:HE406),HE406),0)","v":0},{"$f":"IF($AY406>0,IF(SUM($AY406:HF406)+HF406>$AX27,$AX27-SUM($AY406:HF406),HF406),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY407>0,IF(SUM($AY407:AY407)+AY407>$AX28,$AX28-SUM($AY407:AY407),AY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:AZ407)+AZ407>$AX28,$AX28-SUM($AY407:AZ407),AZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BA407)+BA407>$AX28,$AX28-SUM($AY407:BA407),BA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BB407)+BB407>$AX28,$AX28-SUM($AY407:BB407),BB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BC407)+BC407>$AX28,$AX28-SUM($AY407:BC407),BC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BD407)+BD407>$AX28,$AX28-SUM($AY407:BD407),BD407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BE407)+BE407>$AX28,$AX28-SUM($AY407:BE407),BE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BF407)+BF407>$AX28,$AX28-SUM($AY407:BF407),BF407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BG407)+BG407>$AX28,$AX28-SUM($AY407:BG407),BG407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BH407)+BH407>$AX28,$AX28-SUM($AY407:BH407),BH407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BI407)+BI407>$AX28,$AX28-SUM($AY407:BI407),BI407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BJ407)+BJ407>$AX28,$AX28-SUM($AY407:BJ407),BJ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BK407)+BK407>$AX28,$AX28-SUM($AY407:BK407),BK407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BL407)+BL407>$AX28,$AX28-SUM($AY407:BL407),BL407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BM407)+BM407>$AX28,$AX28-SUM($AY407:BM407),BM407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BN407)+BN407>$AX28,$AX28-SUM($AY407:BN407),BN407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BO407)+BO407>$AX28,$AX28-SUM($AY407:BO407),BO407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BP407)+BP407>$AX28,$AX28-SUM($AY407:BP407),BP407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BQ407)+BQ407>$AX28,$AX28-SUM($AY407:BQ407),BQ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BR407)+BR407>$AX28,$AX28-SUM($AY407:BR407),BR407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BS407)+BS407>$AX28,$AX28-SUM($AY407:BS407),BS407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BT407)+BT407>$AX28,$AX28-SUM($AY407:BT407),BT407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BU407)+BU407>$AX28,$AX28-SUM($AY407:BU407),BU407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BV407)+BV407>$AX28,$AX28-SUM($AY407:BV407),BV407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BW407)+BW407>$AX28,$AX28-SUM($AY407:BW407),BW407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BX407)+BX407>$AX28,$AX28-SUM($AY407:BX407),BX407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BY407)+BY407>$AX28,$AX28-SUM($AY407:BY407),BY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:BZ407)+BZ407>$AX28,$AX28-SUM($AY407:BZ407),BZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CA407)+CA407>$AX28,$AX28-SUM($AY407:CA407),CA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CB407)+CB407>$AX28,$AX28-SUM($AY407:CB407),CB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CC407)+CC407>$AX28,$AX28-SUM($AY407:CC407),CC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CD407)+CD407>$AX28,$AX28-SUM($AY407:CD407),CD407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CE407)+CE407>$AX28,$AX28-SUM($AY407:CE407),CE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CF407)+CF407>$AX28,$AX28-SUM($AY407:CF407),CF407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CG407)+CG407>$AX28,$AX28-SUM($AY407:CG407),CG407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CH407)+CH407>$AX28,$AX28-SUM($AY407:CH407),CH407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CI407)+CI407>$AX28,$AX28-SUM($AY407:CI407),CI407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CJ407)+CJ407>$AX28,$AX28-SUM($AY407:CJ407),CJ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CK407)+CK407>$AX28,$AX28-SUM($AY407:CK407),CK407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CL407)+CL407>$AX28,$AX28-SUM($AY407:CL407),CL407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CM407)+CM407>$AX28,$AX28-SUM($AY407:CM407),CM407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CN407)+CN407>$AX28,$AX28-SUM($AY407:CN407),CN407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CO407)+CO407>$AX28,$AX28-SUM($AY407:CO407),CO407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CP407)+CP407>$AX28,$AX28-SUM($AY407:CP407),CP407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CQ407)+CQ407>$AX28,$AX28-SUM($AY407:CQ407),CQ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CR407)+CR407>$AX28,$AX28-SUM($AY407:CR407),CR407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CS407)+CS407>$AX28,$AX28-SUM($AY407:CS407),CS407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CT407)+CT407>$AX28,$AX28-SUM($AY407:CT407),CT407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CU407)+CU407>$AX28,$AX28-SUM($AY407:CU407),CU407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CV407)+CV407>$AX28,$AX28-SUM($AY407:CV407),CV407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CW407)+CW407>$AX28,$AX28-SUM($AY407:CW407),CW407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CX407)+CX407>$AX28,$AX28-SUM($AY407:CX407),CX407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CY407)+CY407>$AX28,$AX28-SUM($AY407:CY407),CY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:CZ407)+CZ407>$AX28,$AX28-SUM($AY407:CZ407),CZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DA407)+DA407>$AX28,$AX28-SUM($AY407:DA407),DA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DB407)+DB407>$AX28,$AX28-SUM($AY407:DB407),DB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DC407)+DC407>$AX28,$AX28-SUM($AY407:DC407),DC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DD407)+DD407>$AX28,$AX28-SUM($AY407:DD407),DD407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DE407)+DE407>$AX28,$AX28-SUM($AY407:DE407),DE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DF407)+DF407>$AX28,$AX28-SUM($AY407:DF407),DF407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DG407)+DG407>$AX28,$AX28-SUM($AY407:DG407),DG407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DH407)+DH407>$AX28,$AX28-SUM($AY407:DH407),DH407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DI407)+DI407>$AX28,$AX28-SUM($AY407:DI407),DI407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DJ407)+DJ407>$AX28,$AX28-SUM($AY407:DJ407),DJ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DK407)+DK407>$AX28,$AX28-SUM($AY407:DK407),DK407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DL407)+DL407>$AX28,$AX28-SUM($AY407:DL407),DL407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DM407)+DM407>$AX28,$AX28-SUM($AY407:DM407),DM407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DN407)+DN407>$AX28,$AX28-SUM($AY407:DN407),DN407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DO407)+DO407>$AX28,$AX28-SUM($AY407:DO407),DO407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DP407)+DP407>$AX28,$AX28-SUM($AY407:DP407),DP407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DQ407)+DQ407>$AX28,$AX28-SUM($AY407:DQ407),DQ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DR407)+DR407>$AX28,$AX28-SUM($AY407:DR407),DR407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DS407)+DS407>$AX28,$AX28-SUM($AY407:DS407),DS407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DT407)+DT407>$AX28,$AX28-SUM($AY407:DT407),DT407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DU407)+DU407>$AX28,$AX28-SUM($AY407:DU407),DU407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DV407)+DV407>$AX28,$AX28-SUM($AY407:DV407),DV407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DW407)+DW407>$AX28,$AX28-SUM($AY407:DW407),DW407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DX407)+DX407>$AX28,$AX28-SUM($AY407:DX407),DX407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DY407)+DY407>$AX28,$AX28-SUM($AY407:DY407),DY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:DZ407)+DZ407>$AX28,$AX28-SUM($AY407:DZ407),DZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EA407)+EA407>$AX28,$AX28-SUM($AY407:EA407),EA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EB407)+EB407>$AX28,$AX28-SUM($AY407:EB407),EB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EC407)+EC407>$AX28,$AX28-SUM($AY407:EC407),EC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:ED407)+ED407>$AX28,$AX28-SUM($AY407:ED407),ED407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EE407)+EE407>$AX28,$AX28-SUM($AY407:EE407),EE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EF407)+EF407>$AX28,$AX28-SUM($AY407:EF407),EF407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EG407)+EG407>$AX28,$AX28-SUM($AY407:EG407),EG407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EH407)+EH407>$AX28,$AX28-SUM($AY407:EH407),EH407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EI407)+EI407>$AX28,$AX28-SUM($AY407:EI407),EI407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EJ407)+EJ407>$AX28,$AX28-SUM($AY407:EJ407),EJ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EK407)+EK407>$AX28,$AX28-SUM($AY407:EK407),EK407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EL407)+EL407>$AX28,$AX28-SUM($AY407:EL407),EL407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EM407)+EM407>$AX28,$AX28-SUM($AY407:EM407),EM407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EN407)+EN407>$AX28,$AX28-SUM($AY407:EN407),EN407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EO407)+EO407>$AX28,$AX28-SUM($AY407:EO407),EO407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EP407)+EP407>$AX28,$AX28-SUM($AY407:EP407),EP407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EQ407)+EQ407>$AX28,$AX28-SUM($AY407:EQ407),EQ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:ER407)+ER407>$AX28,$AX28-SUM($AY407:ER407),ER407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:ES407)+ES407>$AX28,$AX28-SUM($AY407:ES407),ES407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:ET407)+ET407>$AX28,$AX28-SUM($AY407:ET407),ET407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EU407)+EU407>$AX28,$AX28-SUM($AY407:EU407),EU407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EV407)+EV407>$AX28,$AX28-SUM($AY407:EV407),EV407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EW407)+EW407>$AX28,$AX28-SUM($AY407:EW407),EW407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EX407)+EX407>$AX28,$AX28-SUM($AY407:EX407),EX407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EY407)+EY407>$AX28,$AX28-SUM($AY407:EY407),EY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:EZ407)+EZ407>$AX28,$AX28-SUM($AY407:EZ407),EZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FA407)+FA407>$AX28,$AX28-SUM($AY407:FA407),FA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FB407)+FB407>$AX28,$AX28-SUM($AY407:FB407),FB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FC407)+FC407>$AX28,$AX28-SUM($AY407:FC407),FC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FD407)+FD407>$AX28,$AX28-SUM($AY407:FD407),FD407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FE407)+FE407>$AX28,$AX28-SUM($AY407:FE407),FE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FF407)+FF407>$AX28,$AX28-SUM($AY407:FF407),FF407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FG407)+FG407>$AX28,$AX28-SUM($AY407:FG407),FG407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FH407)+FH407>$AX28,$AX28-SUM($AY407:FH407),FH407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FI407)+FI407>$AX28,$AX28-SUM($AY407:FI407),FI407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FJ407)+FJ407>$AX28,$AX28-SUM($AY407:FJ407),FJ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FK407)+FK407>$AX28,$AX28-SUM($AY407:FK407),FK407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FL407)+FL407>$AX28,$AX28-SUM($AY407:FL407),FL407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FM407)+FM407>$AX28,$AX28-SUM($AY407:FM407),FM407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FN407)+FN407>$AX28,$AX28-SUM($AY407:FN407),FN407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FO407)+FO407>$AX28,$AX28-SUM($AY407:FO407),FO407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FP407)+FP407>$AX28,$AX28-SUM($AY407:FP407),FP407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FQ407)+FQ407>$AX28,$AX28-SUM($AY407:FQ407),FQ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FR407)+FR407>$AX28,$AX28-SUM($AY407:FR407),FR407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FS407)+FS407>$AX28,$AX28-SUM($AY407:FS407),FS407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FT407)+FT407>$AX28,$AX28-SUM($AY407:FT407),FT407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FU407)+FU407>$AX28,$AX28-SUM($AY407:FU407),FU407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FV407)+FV407>$AX28,$AX28-SUM($AY407:FV407),FV407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FW407)+FW407>$AX28,$AX28-SUM($AY407:FW407),FW407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FX407)+FX407>$AX28,$AX28-SUM($AY407:FX407),FX407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FY407)+FY407>$AX28,$AX28-SUM($AY407:FY407),FY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:FZ407)+FZ407>$AX28,$AX28-SUM($AY407:FZ407),FZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GA407)+GA407>$AX28,$AX28-SUM($AY407:GA407),GA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GB407)+GB407>$AX28,$AX28-SUM($AY407:GB407),GB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GC407)+GC407>$AX28,$AX28-SUM($AY407:GC407),GC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GD407)+GD407>$AX28,$AX28-SUM($AY407:GD407),GD407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GE407)+GE407>$AX28,$AX28-SUM($AY407:GE407),GE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GF407)+GF407>$AX28,$AX28-SUM($AY407:GF407),GF407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GG407)+GG407>$AX28,$AX28-SUM($AY407:GG407),GG407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GH407)+GH407>$AX28,$AX28-SUM($AY407:GH407),GH407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GI407)+GI407>$AX28,$AX28-SUM($AY407:GI407),GI407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GJ407)+GJ407>$AX28,$AX28-SUM($AY407:GJ407),GJ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GK407)+GK407>$AX28,$AX28-SUM($AY407:GK407),GK407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GL407)+GL407>$AX28,$AX28-SUM($AY407:GL407),GL407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GM407)+GM407>$AX28,$AX28-SUM($AY407:GM407),GM407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GN407)+GN407>$AX28,$AX28-SUM($AY407:GN407),GN407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GO407)+GO407>$AX28,$AX28-SUM($AY407:GO407),GO407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GP407)+GP407>$AX28,$AX28-SUM($AY407:GP407),GP407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GQ407)+GQ407>$AX28,$AX28-SUM($AY407:GQ407),GQ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GR407)+GR407>$AX28,$AX28-SUM($AY407:GR407),GR407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GS407)+GS407>$AX28,$AX28-SUM($AY407:GS407),GS407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GT407)+GT407>$AX28,$AX28-SUM($AY407:GT407),GT407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GU407)+GU407>$AX28,$AX28-SUM($AY407:GU407),GU407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GV407)+GV407>$AX28,$AX28-SUM($AY407:GV407),GV407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GW407)+GW407>$AX28,$AX28-SUM($AY407:GW407),GW407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GX407)+GX407>$AX28,$AX28-SUM($AY407:GX407),GX407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GY407)+GY407>$AX28,$AX28-SUM($AY407:GY407),GY407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:GZ407)+GZ407>$AX28,$AX28-SUM($AY407:GZ407),GZ407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:HA407)+HA407>$AX28,$AX28-SUM($AY407:HA407),HA407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:HB407)+HB407>$AX28,$AX28-SUM($AY407:HB407),HB407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:HC407)+HC407>$AX28,$AX28-SUM($AY407:HC407),HC407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:HD407)+HD407>$AX28,$AX28-SUM($AY407:HD407),HD407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:HE407)+HE407>$AX28,$AX28-SUM($AY407:HE407),HE407),0)","v":0},{"$f":"IF($AY407>0,IF(SUM($AY407:HF407)+HF407>$AX28,$AX28-SUM($AY407:HF407),HF407),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY408>0,IF(SUM($AY408:AY408)+AY408>$AX29,$AX29-SUM($AY408:AY408),AY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:AZ408)+AZ408>$AX29,$AX29-SUM($AY408:AZ408),AZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BA408)+BA408>$AX29,$AX29-SUM($AY408:BA408),BA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BB408)+BB408>$AX29,$AX29-SUM($AY408:BB408),BB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BC408)+BC408>$AX29,$AX29-SUM($AY408:BC408),BC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BD408)+BD408>$AX29,$AX29-SUM($AY408:BD408),BD408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BE408)+BE408>$AX29,$AX29-SUM($AY408:BE408),BE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BF408)+BF408>$AX29,$AX29-SUM($AY408:BF408),BF408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BG408)+BG408>$AX29,$AX29-SUM($AY408:BG408),BG408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BH408)+BH408>$AX29,$AX29-SUM($AY408:BH408),BH408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BI408)+BI408>$AX29,$AX29-SUM($AY408:BI408),BI408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BJ408)+BJ408>$AX29,$AX29-SUM($AY408:BJ408),BJ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BK408)+BK408>$AX29,$AX29-SUM($AY408:BK408),BK408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BL408)+BL408>$AX29,$AX29-SUM($AY408:BL408),BL408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BM408)+BM408>$AX29,$AX29-SUM($AY408:BM408),BM408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BN408)+BN408>$AX29,$AX29-SUM($AY408:BN408),BN408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BO408)+BO408>$AX29,$AX29-SUM($AY408:BO408),BO408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BP408)+BP408>$AX29,$AX29-SUM($AY408:BP408),BP408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BQ408)+BQ408>$AX29,$AX29-SUM($AY408:BQ408),BQ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BR408)+BR408>$AX29,$AX29-SUM($AY408:BR408),BR408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BS408)+BS408>$AX29,$AX29-SUM($AY408:BS408),BS408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BT408)+BT408>$AX29,$AX29-SUM($AY408:BT408),BT408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BU408)+BU408>$AX29,$AX29-SUM($AY408:BU408),BU408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BV408)+BV408>$AX29,$AX29-SUM($AY408:BV408),BV408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BW408)+BW408>$AX29,$AX29-SUM($AY408:BW408),BW408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BX408)+BX408>$AX29,$AX29-SUM($AY408:BX408),BX408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BY408)+BY408>$AX29,$AX29-SUM($AY408:BY408),BY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:BZ408)+BZ408>$AX29,$AX29-SUM($AY408:BZ408),BZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CA408)+CA408>$AX29,$AX29-SUM($AY408:CA408),CA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CB408)+CB408>$AX29,$AX29-SUM($AY408:CB408),CB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CC408)+CC408>$AX29,$AX29-SUM($AY408:CC408),CC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CD408)+CD408>$AX29,$AX29-SUM($AY408:CD408),CD408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CE408)+CE408>$AX29,$AX29-SUM($AY408:CE408),CE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CF408)+CF408>$AX29,$AX29-SUM($AY408:CF408),CF408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CG408)+CG408>$AX29,$AX29-SUM($AY408:CG408),CG408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CH408)+CH408>$AX29,$AX29-SUM($AY408:CH408),CH408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CI408)+CI408>$AX29,$AX29-SUM($AY408:CI408),CI408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CJ408)+CJ408>$AX29,$AX29-SUM($AY408:CJ408),CJ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CK408)+CK408>$AX29,$AX29-SUM($AY408:CK408),CK408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CL408)+CL408>$AX29,$AX29-SUM($AY408:CL408),CL408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CM408)+CM408>$AX29,$AX29-SUM($AY408:CM408),CM408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CN408)+CN408>$AX29,$AX29-SUM($AY408:CN408),CN408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CO408)+CO408>$AX29,$AX29-SUM($AY408:CO408),CO408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CP408)+CP408>$AX29,$AX29-SUM($AY408:CP408),CP408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CQ408)+CQ408>$AX29,$AX29-SUM($AY408:CQ408),CQ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CR408)+CR408>$AX29,$AX29-SUM($AY408:CR408),CR408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CS408)+CS408>$AX29,$AX29-SUM($AY408:CS408),CS408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CT408)+CT408>$AX29,$AX29-SUM($AY408:CT408),CT408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CU408)+CU408>$AX29,$AX29-SUM($AY408:CU408),CU408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CV408)+CV408>$AX29,$AX29-SUM($AY408:CV408),CV408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CW408)+CW408>$AX29,$AX29-SUM($AY408:CW408),CW408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CX408)+CX408>$AX29,$AX29-SUM($AY408:CX408),CX408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CY408)+CY408>$AX29,$AX29-SUM($AY408:CY408),CY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:CZ408)+CZ408>$AX29,$AX29-SUM($AY408:CZ408),CZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DA408)+DA408>$AX29,$AX29-SUM($AY408:DA408),DA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DB408)+DB408>$AX29,$AX29-SUM($AY408:DB408),DB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DC408)+DC408>$AX29,$AX29-SUM($AY408:DC408),DC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DD408)+DD408>$AX29,$AX29-SUM($AY408:DD408),DD408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DE408)+DE408>$AX29,$AX29-SUM($AY408:DE408),DE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DF408)+DF408>$AX29,$AX29-SUM($AY408:DF408),DF408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DG408)+DG408>$AX29,$AX29-SUM($AY408:DG408),DG408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DH408)+DH408>$AX29,$AX29-SUM($AY408:DH408),DH408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DI408)+DI408>$AX29,$AX29-SUM($AY408:DI408),DI408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DJ408)+DJ408>$AX29,$AX29-SUM($AY408:DJ408),DJ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DK408)+DK408>$AX29,$AX29-SUM($AY408:DK408),DK408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DL408)+DL408>$AX29,$AX29-SUM($AY408:DL408),DL408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DM408)+DM408>$AX29,$AX29-SUM($AY408:DM408),DM408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DN408)+DN408>$AX29,$AX29-SUM($AY408:DN408),DN408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DO408)+DO408>$AX29,$AX29-SUM($AY408:DO408),DO408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DP408)+DP408>$AX29,$AX29-SUM($AY408:DP408),DP408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DQ408)+DQ408>$AX29,$AX29-SUM($AY408:DQ408),DQ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DR408)+DR408>$AX29,$AX29-SUM($AY408:DR408),DR408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DS408)+DS408>$AX29,$AX29-SUM($AY408:DS408),DS408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DT408)+DT408>$AX29,$AX29-SUM($AY408:DT408),DT408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DU408)+DU408>$AX29,$AX29-SUM($AY408:DU408),DU408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DV408)+DV408>$AX29,$AX29-SUM($AY408:DV408),DV408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DW408)+DW408>$AX29,$AX29-SUM($AY408:DW408),DW408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DX408)+DX408>$AX29,$AX29-SUM($AY408:DX408),DX408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DY408)+DY408>$AX29,$AX29-SUM($AY408:DY408),DY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:DZ408)+DZ408>$AX29,$AX29-SUM($AY408:DZ408),DZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EA408)+EA408>$AX29,$AX29-SUM($AY408:EA408),EA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EB408)+EB408>$AX29,$AX29-SUM($AY408:EB408),EB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EC408)+EC408>$AX29,$AX29-SUM($AY408:EC408),EC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:ED408)+ED408>$AX29,$AX29-SUM($AY408:ED408),ED408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EE408)+EE408>$AX29,$AX29-SUM($AY408:EE408),EE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EF408)+EF408>$AX29,$AX29-SUM($AY408:EF408),EF408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EG408)+EG408>$AX29,$AX29-SUM($AY408:EG408),EG408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EH408)+EH408>$AX29,$AX29-SUM($AY408:EH408),EH408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EI408)+EI408>$AX29,$AX29-SUM($AY408:EI408),EI408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EJ408)+EJ408>$AX29,$AX29-SUM($AY408:EJ408),EJ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EK408)+EK408>$AX29,$AX29-SUM($AY408:EK408),EK408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EL408)+EL408>$AX29,$AX29-SUM($AY408:EL408),EL408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EM408)+EM408>$AX29,$AX29-SUM($AY408:EM408),EM408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EN408)+EN408>$AX29,$AX29-SUM($AY408:EN408),EN408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EO408)+EO408>$AX29,$AX29-SUM($AY408:EO408),EO408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EP408)+EP408>$AX29,$AX29-SUM($AY408:EP408),EP408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EQ408)+EQ408>$AX29,$AX29-SUM($AY408:EQ408),EQ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:ER408)+ER408>$AX29,$AX29-SUM($AY408:ER408),ER408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:ES408)+ES408>$AX29,$AX29-SUM($AY408:ES408),ES408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:ET408)+ET408>$AX29,$AX29-SUM($AY408:ET408),ET408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EU408)+EU408>$AX29,$AX29-SUM($AY408:EU408),EU408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EV408)+EV408>$AX29,$AX29-SUM($AY408:EV408),EV408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EW408)+EW408>$AX29,$AX29-SUM($AY408:EW408),EW408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EX408)+EX408>$AX29,$AX29-SUM($AY408:EX408),EX408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EY408)+EY408>$AX29,$AX29-SUM($AY408:EY408),EY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:EZ408)+EZ408>$AX29,$AX29-SUM($AY408:EZ408),EZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FA408)+FA408>$AX29,$AX29-SUM($AY408:FA408),FA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FB408)+FB408>$AX29,$AX29-SUM($AY408:FB408),FB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FC408)+FC408>$AX29,$AX29-SUM($AY408:FC408),FC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FD408)+FD408>$AX29,$AX29-SUM($AY408:FD408),FD408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FE408)+FE408>$AX29,$AX29-SUM($AY408:FE408),FE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FF408)+FF408>$AX29,$AX29-SUM($AY408:FF408),FF408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FG408)+FG408>$AX29,$AX29-SUM($AY408:FG408),FG408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FH408)+FH408>$AX29,$AX29-SUM($AY408:FH408),FH408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FI408)+FI408>$AX29,$AX29-SUM($AY408:FI408),FI408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FJ408)+FJ408>$AX29,$AX29-SUM($AY408:FJ408),FJ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FK408)+FK408>$AX29,$AX29-SUM($AY408:FK408),FK408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FL408)+FL408>$AX29,$AX29-SUM($AY408:FL408),FL408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FM408)+FM408>$AX29,$AX29-SUM($AY408:FM408),FM408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FN408)+FN408>$AX29,$AX29-SUM($AY408:FN408),FN408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FO408)+FO408>$AX29,$AX29-SUM($AY408:FO408),FO408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FP408)+FP408>$AX29,$AX29-SUM($AY408:FP408),FP408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FQ408)+FQ408>$AX29,$AX29-SUM($AY408:FQ408),FQ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FR408)+FR408>$AX29,$AX29-SUM($AY408:FR408),FR408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FS408)+FS408>$AX29,$AX29-SUM($AY408:FS408),FS408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FT408)+FT408>$AX29,$AX29-SUM($AY408:FT408),FT408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FU408)+FU408>$AX29,$AX29-SUM($AY408:FU408),FU408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FV408)+FV408>$AX29,$AX29-SUM($AY408:FV408),FV408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FW408)+FW408>$AX29,$AX29-SUM($AY408:FW408),FW408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FX408)+FX408>$AX29,$AX29-SUM($AY408:FX408),FX408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FY408)+FY408>$AX29,$AX29-SUM($AY408:FY408),FY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:FZ408)+FZ408>$AX29,$AX29-SUM($AY408:FZ408),FZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GA408)+GA408>$AX29,$AX29-SUM($AY408:GA408),GA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GB408)+GB408>$AX29,$AX29-SUM($AY408:GB408),GB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GC408)+GC408>$AX29,$AX29-SUM($AY408:GC408),GC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GD408)+GD408>$AX29,$AX29-SUM($AY408:GD408),GD408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GE408)+GE408>$AX29,$AX29-SUM($AY408:GE408),GE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GF408)+GF408>$AX29,$AX29-SUM($AY408:GF408),GF408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GG408)+GG408>$AX29,$AX29-SUM($AY408:GG408),GG408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GH408)+GH408>$AX29,$AX29-SUM($AY408:GH408),GH408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GI408)+GI408>$AX29,$AX29-SUM($AY408:GI408),GI408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GJ408)+GJ408>$AX29,$AX29-SUM($AY408:GJ408),GJ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GK408)+GK408>$AX29,$AX29-SUM($AY408:GK408),GK408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GL408)+GL408>$AX29,$AX29-SUM($AY408:GL408),GL408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GM408)+GM408>$AX29,$AX29-SUM($AY408:GM408),GM408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GN408)+GN408>$AX29,$AX29-SUM($AY408:GN408),GN408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GO408)+GO408>$AX29,$AX29-SUM($AY408:GO408),GO408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GP408)+GP408>$AX29,$AX29-SUM($AY408:GP408),GP408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GQ408)+GQ408>$AX29,$AX29-SUM($AY408:GQ408),GQ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GR408)+GR408>$AX29,$AX29-SUM($AY408:GR408),GR408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GS408)+GS408>$AX29,$AX29-SUM($AY408:GS408),GS408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GT408)+GT408>$AX29,$AX29-SUM($AY408:GT408),GT408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GU408)+GU408>$AX29,$AX29-SUM($AY408:GU408),GU408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GV408)+GV408>$AX29,$AX29-SUM($AY408:GV408),GV408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GW408)+GW408>$AX29,$AX29-SUM($AY408:GW408),GW408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GX408)+GX408>$AX29,$AX29-SUM($AY408:GX408),GX408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GY408)+GY408>$AX29,$AX29-SUM($AY408:GY408),GY408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:GZ408)+GZ408>$AX29,$AX29-SUM($AY408:GZ408),GZ408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:HA408)+HA408>$AX29,$AX29-SUM($AY408:HA408),HA408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:HB408)+HB408>$AX29,$AX29-SUM($AY408:HB408),HB408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:HC408)+HC408>$AX29,$AX29-SUM($AY408:HC408),HC408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:HD408)+HD408>$AX29,$AX29-SUM($AY408:HD408),HD408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:HE408)+HE408>$AX29,$AX29-SUM($AY408:HE408),HE408),0)","v":0},{"$f":"IF($AY408>0,IF(SUM($AY408:HF408)+HF408>$AX29,$AX29-SUM($AY408:HF408),HF408),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY409>0,IF(SUM($AY409:AY409)+AY409>$AX30,$AX30-SUM($AY409:AY409),AY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:AZ409)+AZ409>$AX30,$AX30-SUM($AY409:AZ409),AZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BA409)+BA409>$AX30,$AX30-SUM($AY409:BA409),BA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BB409)+BB409>$AX30,$AX30-SUM($AY409:BB409),BB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BC409)+BC409>$AX30,$AX30-SUM($AY409:BC409),BC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BD409)+BD409>$AX30,$AX30-SUM($AY409:BD409),BD409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BE409)+BE409>$AX30,$AX30-SUM($AY409:BE409),BE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BF409)+BF409>$AX30,$AX30-SUM($AY409:BF409),BF409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BG409)+BG409>$AX30,$AX30-SUM($AY409:BG409),BG409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BH409)+BH409>$AX30,$AX30-SUM($AY409:BH409),BH409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BI409)+BI409>$AX30,$AX30-SUM($AY409:BI409),BI409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BJ409)+BJ409>$AX30,$AX30-SUM($AY409:BJ409),BJ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BK409)+BK409>$AX30,$AX30-SUM($AY409:BK409),BK409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BL409)+BL409>$AX30,$AX30-SUM($AY409:BL409),BL409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BM409)+BM409>$AX30,$AX30-SUM($AY409:BM409),BM409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BN409)+BN409>$AX30,$AX30-SUM($AY409:BN409),BN409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BO409)+BO409>$AX30,$AX30-SUM($AY409:BO409),BO409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BP409)+BP409>$AX30,$AX30-SUM($AY409:BP409),BP409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BQ409)+BQ409>$AX30,$AX30-SUM($AY409:BQ409),BQ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BR409)+BR409>$AX30,$AX30-SUM($AY409:BR409),BR409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BS409)+BS409>$AX30,$AX30-SUM($AY409:BS409),BS409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BT409)+BT409>$AX30,$AX30-SUM($AY409:BT409),BT409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BU409)+BU409>$AX30,$AX30-SUM($AY409:BU409),BU409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BV409)+BV409>$AX30,$AX30-SUM($AY409:BV409),BV409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BW409)+BW409>$AX30,$AX30-SUM($AY409:BW409),BW409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BX409)+BX409>$AX30,$AX30-SUM($AY409:BX409),BX409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BY409)+BY409>$AX30,$AX30-SUM($AY409:BY409),BY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:BZ409)+BZ409>$AX30,$AX30-SUM($AY409:BZ409),BZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CA409)+CA409>$AX30,$AX30-SUM($AY409:CA409),CA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CB409)+CB409>$AX30,$AX30-SUM($AY409:CB409),CB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CC409)+CC409>$AX30,$AX30-SUM($AY409:CC409),CC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CD409)+CD409>$AX30,$AX30-SUM($AY409:CD409),CD409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CE409)+CE409>$AX30,$AX30-SUM($AY409:CE409),CE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CF409)+CF409>$AX30,$AX30-SUM($AY409:CF409),CF409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CG409)+CG409>$AX30,$AX30-SUM($AY409:CG409),CG409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CH409)+CH409>$AX30,$AX30-SUM($AY409:CH409),CH409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CI409)+CI409>$AX30,$AX30-SUM($AY409:CI409),CI409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CJ409)+CJ409>$AX30,$AX30-SUM($AY409:CJ409),CJ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CK409)+CK409>$AX30,$AX30-SUM($AY409:CK409),CK409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CL409)+CL409>$AX30,$AX30-SUM($AY409:CL409),CL409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CM409)+CM409>$AX30,$AX30-SUM($AY409:CM409),CM409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CN409)+CN409>$AX30,$AX30-SUM($AY409:CN409),CN409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CO409)+CO409>$AX30,$AX30-SUM($AY409:CO409),CO409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CP409)+CP409>$AX30,$AX30-SUM($AY409:CP409),CP409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CQ409)+CQ409>$AX30,$AX30-SUM($AY409:CQ409),CQ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CR409)+CR409>$AX30,$AX30-SUM($AY409:CR409),CR409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CS409)+CS409>$AX30,$AX30-SUM($AY409:CS409),CS409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CT409)+CT409>$AX30,$AX30-SUM($AY409:CT409),CT409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CU409)+CU409>$AX30,$AX30-SUM($AY409:CU409),CU409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CV409)+CV409>$AX30,$AX30-SUM($AY409:CV409),CV409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CW409)+CW409>$AX30,$AX30-SUM($AY409:CW409),CW409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CX409)+CX409>$AX30,$AX30-SUM($AY409:CX409),CX409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CY409)+CY409>$AX30,$AX30-SUM($AY409:CY409),CY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:CZ409)+CZ409>$AX30,$AX30-SUM($AY409:CZ409),CZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DA409)+DA409>$AX30,$AX30-SUM($AY409:DA409),DA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DB409)+DB409>$AX30,$AX30-SUM($AY409:DB409),DB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DC409)+DC409>$AX30,$AX30-SUM($AY409:DC409),DC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DD409)+DD409>$AX30,$AX30-SUM($AY409:DD409),DD409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DE409)+DE409>$AX30,$AX30-SUM($AY409:DE409),DE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DF409)+DF409>$AX30,$AX30-SUM($AY409:DF409),DF409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DG409)+DG409>$AX30,$AX30-SUM($AY409:DG409),DG409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DH409)+DH409>$AX30,$AX30-SUM($AY409:DH409),DH409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DI409)+DI409>$AX30,$AX30-SUM($AY409:DI409),DI409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DJ409)+DJ409>$AX30,$AX30-SUM($AY409:DJ409),DJ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DK409)+DK409>$AX30,$AX30-SUM($AY409:DK409),DK409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DL409)+DL409>$AX30,$AX30-SUM($AY409:DL409),DL409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DM409)+DM409>$AX30,$AX30-SUM($AY409:DM409),DM409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DN409)+DN409>$AX30,$AX30-SUM($AY409:DN409),DN409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DO409)+DO409>$AX30,$AX30-SUM($AY409:DO409),DO409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DP409)+DP409>$AX30,$AX30-SUM($AY409:DP409),DP409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DQ409)+DQ409>$AX30,$AX30-SUM($AY409:DQ409),DQ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DR409)+DR409>$AX30,$AX30-SUM($AY409:DR409),DR409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DS409)+DS409>$AX30,$AX30-SUM($AY409:DS409),DS409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DT409)+DT409>$AX30,$AX30-SUM($AY409:DT409),DT409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DU409)+DU409>$AX30,$AX30-SUM($AY409:DU409),DU409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DV409)+DV409>$AX30,$AX30-SUM($AY409:DV409),DV409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DW409)+DW409>$AX30,$AX30-SUM($AY409:DW409),DW409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DX409)+DX409>$AX30,$AX30-SUM($AY409:DX409),DX409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DY409)+DY409>$AX30,$AX30-SUM($AY409:DY409),DY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:DZ409)+DZ409>$AX30,$AX30-SUM($AY409:DZ409),DZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EA409)+EA409>$AX30,$AX30-SUM($AY409:EA409),EA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EB409)+EB409>$AX30,$AX30-SUM($AY409:EB409),EB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EC409)+EC409>$AX30,$AX30-SUM($AY409:EC409),EC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:ED409)+ED409>$AX30,$AX30-SUM($AY409:ED409),ED409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EE409)+EE409>$AX30,$AX30-SUM($AY409:EE409),EE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EF409)+EF409>$AX30,$AX30-SUM($AY409:EF409),EF409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EG409)+EG409>$AX30,$AX30-SUM($AY409:EG409),EG409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EH409)+EH409>$AX30,$AX30-SUM($AY409:EH409),EH409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EI409)+EI409>$AX30,$AX30-SUM($AY409:EI409),EI409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EJ409)+EJ409>$AX30,$AX30-SUM($AY409:EJ409),EJ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EK409)+EK409>$AX30,$AX30-SUM($AY409:EK409),EK409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EL409)+EL409>$AX30,$AX30-SUM($AY409:EL409),EL409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EM409)+EM409>$AX30,$AX30-SUM($AY409:EM409),EM409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EN409)+EN409>$AX30,$AX30-SUM($AY409:EN409),EN409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EO409)+EO409>$AX30,$AX30-SUM($AY409:EO409),EO409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EP409)+EP409>$AX30,$AX30-SUM($AY409:EP409),EP409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EQ409)+EQ409>$AX30,$AX30-SUM($AY409:EQ409),EQ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:ER409)+ER409>$AX30,$AX30-SUM($AY409:ER409),ER409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:ES409)+ES409>$AX30,$AX30-SUM($AY409:ES409),ES409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:ET409)+ET409>$AX30,$AX30-SUM($AY409:ET409),ET409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EU409)+EU409>$AX30,$AX30-SUM($AY409:EU409),EU409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EV409)+EV409>$AX30,$AX30-SUM($AY409:EV409),EV409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EW409)+EW409>$AX30,$AX30-SUM($AY409:EW409),EW409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EX409)+EX409>$AX30,$AX30-SUM($AY409:EX409),EX409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EY409)+EY409>$AX30,$AX30-SUM($AY409:EY409),EY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:EZ409)+EZ409>$AX30,$AX30-SUM($AY409:EZ409),EZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FA409)+FA409>$AX30,$AX30-SUM($AY409:FA409),FA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FB409)+FB409>$AX30,$AX30-SUM($AY409:FB409),FB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FC409)+FC409>$AX30,$AX30-SUM($AY409:FC409),FC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FD409)+FD409>$AX30,$AX30-SUM($AY409:FD409),FD409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FE409)+FE409>$AX30,$AX30-SUM($AY409:FE409),FE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FF409)+FF409>$AX30,$AX30-SUM($AY409:FF409),FF409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FG409)+FG409>$AX30,$AX30-SUM($AY409:FG409),FG409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FH409)+FH409>$AX30,$AX30-SUM($AY409:FH409),FH409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FI409)+FI409>$AX30,$AX30-SUM($AY409:FI409),FI409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FJ409)+FJ409>$AX30,$AX30-SUM($AY409:FJ409),FJ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FK409)+FK409>$AX30,$AX30-SUM($AY409:FK409),FK409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FL409)+FL409>$AX30,$AX30-SUM($AY409:FL409),FL409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FM409)+FM409>$AX30,$AX30-SUM($AY409:FM409),FM409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FN409)+FN409>$AX30,$AX30-SUM($AY409:FN409),FN409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FO409)+FO409>$AX30,$AX30-SUM($AY409:FO409),FO409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FP409)+FP409>$AX30,$AX30-SUM($AY409:FP409),FP409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FQ409)+FQ409>$AX30,$AX30-SUM($AY409:FQ409),FQ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FR409)+FR409>$AX30,$AX30-SUM($AY409:FR409),FR409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FS409)+FS409>$AX30,$AX30-SUM($AY409:FS409),FS409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FT409)+FT409>$AX30,$AX30-SUM($AY409:FT409),FT409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FU409)+FU409>$AX30,$AX30-SUM($AY409:FU409),FU409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FV409)+FV409>$AX30,$AX30-SUM($AY409:FV409),FV409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FW409)+FW409>$AX30,$AX30-SUM($AY409:FW409),FW409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FX409)+FX409>$AX30,$AX30-SUM($AY409:FX409),FX409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FY409)+FY409>$AX30,$AX30-SUM($AY409:FY409),FY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:FZ409)+FZ409>$AX30,$AX30-SUM($AY409:FZ409),FZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GA409)+GA409>$AX30,$AX30-SUM($AY409:GA409),GA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GB409)+GB409>$AX30,$AX30-SUM($AY409:GB409),GB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GC409)+GC409>$AX30,$AX30-SUM($AY409:GC409),GC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GD409)+GD409>$AX30,$AX30-SUM($AY409:GD409),GD409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GE409)+GE409>$AX30,$AX30-SUM($AY409:GE409),GE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GF409)+GF409>$AX30,$AX30-SUM($AY409:GF409),GF409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GG409)+GG409>$AX30,$AX30-SUM($AY409:GG409),GG409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GH409)+GH409>$AX30,$AX30-SUM($AY409:GH409),GH409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GI409)+GI409>$AX30,$AX30-SUM($AY409:GI409),GI409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GJ409)+GJ409>$AX30,$AX30-SUM($AY409:GJ409),GJ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GK409)+GK409>$AX30,$AX30-SUM($AY409:GK409),GK409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GL409)+GL409>$AX30,$AX30-SUM($AY409:GL409),GL409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GM409)+GM409>$AX30,$AX30-SUM($AY409:GM409),GM409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GN409)+GN409>$AX30,$AX30-SUM($AY409:GN409),GN409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GO409)+GO409>$AX30,$AX30-SUM($AY409:GO409),GO409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GP409)+GP409>$AX30,$AX30-SUM($AY409:GP409),GP409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GQ409)+GQ409>$AX30,$AX30-SUM($AY409:GQ409),GQ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GR409)+GR409>$AX30,$AX30-SUM($AY409:GR409),GR409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GS409)+GS409>$AX30,$AX30-SUM($AY409:GS409),GS409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GT409)+GT409>$AX30,$AX30-SUM($AY409:GT409),GT409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GU409)+GU409>$AX30,$AX30-SUM($AY409:GU409),GU409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GV409)+GV409>$AX30,$AX30-SUM($AY409:GV409),GV409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GW409)+GW409>$AX30,$AX30-SUM($AY409:GW409),GW409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GX409)+GX409>$AX30,$AX30-SUM($AY409:GX409),GX409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GY409)+GY409>$AX30,$AX30-SUM($AY409:GY409),GY409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:GZ409)+GZ409>$AX30,$AX30-SUM($AY409:GZ409),GZ409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:HA409)+HA409>$AX30,$AX30-SUM($AY409:HA409),HA409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:HB409)+HB409>$AX30,$AX30-SUM($AY409:HB409),HB409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:HC409)+HC409>$AX30,$AX30-SUM($AY409:HC409),HC409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:HD409)+HD409>$AX30,$AX30-SUM($AY409:HD409),HD409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:HE409)+HE409>$AX30,$AX30-SUM($AY409:HE409),HE409),0)","v":0},{"$f":"IF($AY409>0,IF(SUM($AY409:HF409)+HF409>$AX30,$AX30-SUM($AY409:HF409),HF409),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AY410>0,IF(SUM($AY410:AY410)+AY410>$AX31,$AX31-SUM($AY410:AY410),AY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:AZ410)+AZ410>$AX31,$AX31-SUM($AY410:AZ410),AZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BA410)+BA410>$AX31,$AX31-SUM($AY410:BA410),BA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BB410)+BB410>$AX31,$AX31-SUM($AY410:BB410),BB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BC410)+BC410>$AX31,$AX31-SUM($AY410:BC410),BC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BD410)+BD410>$AX31,$AX31-SUM($AY410:BD410),BD410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BE410)+BE410>$AX31,$AX31-SUM($AY410:BE410),BE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BF410)+BF410>$AX31,$AX31-SUM($AY410:BF410),BF410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BG410)+BG410>$AX31,$AX31-SUM($AY410:BG410),BG410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BH410)+BH410>$AX31,$AX31-SUM($AY410:BH410),BH410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BI410)+BI410>$AX31,$AX31-SUM($AY410:BI410),BI410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BJ410)+BJ410>$AX31,$AX31-SUM($AY410:BJ410),BJ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BK410)+BK410>$AX31,$AX31-SUM($AY410:BK410),BK410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BL410)+BL410>$AX31,$AX31-SUM($AY410:BL410),BL410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BM410)+BM410>$AX31,$AX31-SUM($AY410:BM410),BM410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BN410)+BN410>$AX31,$AX31-SUM($AY410:BN410),BN410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BO410)+BO410>$AX31,$AX31-SUM($AY410:BO410),BO410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BP410)+BP410>$AX31,$AX31-SUM($AY410:BP410),BP410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BQ410)+BQ410>$AX31,$AX31-SUM($AY410:BQ410),BQ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BR410)+BR410>$AX31,$AX31-SUM($AY410:BR410),BR410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BS410)+BS410>$AX31,$AX31-SUM($AY410:BS410),BS410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BT410)+BT410>$AX31,$AX31-SUM($AY410:BT410),BT410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BU410)+BU410>$AX31,$AX31-SUM($AY410:BU410),BU410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BV410)+BV410>$AX31,$AX31-SUM($AY410:BV410),BV410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BW410)+BW410>$AX31,$AX31-SUM($AY410:BW410),BW410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BX410)+BX410>$AX31,$AX31-SUM($AY410:BX410),BX410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BY410)+BY410>$AX31,$AX31-SUM($AY410:BY410),BY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:BZ410)+BZ410>$AX31,$AX31-SUM($AY410:BZ410),BZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CA410)+CA410>$AX31,$AX31-SUM($AY410:CA410),CA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CB410)+CB410>$AX31,$AX31-SUM($AY410:CB410),CB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CC410)+CC410>$AX31,$AX31-SUM($AY410:CC410),CC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CD410)+CD410>$AX31,$AX31-SUM($AY410:CD410),CD410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CE410)+CE410>$AX31,$AX31-SUM($AY410:CE410),CE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CF410)+CF410>$AX31,$AX31-SUM($AY410:CF410),CF410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CG410)+CG410>$AX31,$AX31-SUM($AY410:CG410),CG410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CH410)+CH410>$AX31,$AX31-SUM($AY410:CH410),CH410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CI410)+CI410>$AX31,$AX31-SUM($AY410:CI410),CI410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CJ410)+CJ410>$AX31,$AX31-SUM($AY410:CJ410),CJ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CK410)+CK410>$AX31,$AX31-SUM($AY410:CK410),CK410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CL410)+CL410>$AX31,$AX31-SUM($AY410:CL410),CL410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CM410)+CM410>$AX31,$AX31-SUM($AY410:CM410),CM410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CN410)+CN410>$AX31,$AX31-SUM($AY410:CN410),CN410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CO410)+CO410>$AX31,$AX31-SUM($AY410:CO410),CO410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CP410)+CP410>$AX31,$AX31-SUM($AY410:CP410),CP410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CQ410)+CQ410>$AX31,$AX31-SUM($AY410:CQ410),CQ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CR410)+CR410>$AX31,$AX31-SUM($AY410:CR410),CR410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CS410)+CS410>$AX31,$AX31-SUM($AY410:CS410),CS410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CT410)+CT410>$AX31,$AX31-SUM($AY410:CT410),CT410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CU410)+CU410>$AX31,$AX31-SUM($AY410:CU410),CU410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CV410)+CV410>$AX31,$AX31-SUM($AY410:CV410),CV410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CW410)+CW410>$AX31,$AX31-SUM($AY410:CW410),CW410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CX410)+CX410>$AX31,$AX31-SUM($AY410:CX410),CX410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CY410)+CY410>$AX31,$AX31-SUM($AY410:CY410),CY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:CZ410)+CZ410>$AX31,$AX31-SUM($AY410:CZ410),CZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DA410)+DA410>$AX31,$AX31-SUM($AY410:DA410),DA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DB410)+DB410>$AX31,$AX31-SUM($AY410:DB410),DB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DC410)+DC410>$AX31,$AX31-SUM($AY410:DC410),DC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DD410)+DD410>$AX31,$AX31-SUM($AY410:DD410),DD410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DE410)+DE410>$AX31,$AX31-SUM($AY410:DE410),DE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DF410)+DF410>$AX31,$AX31-SUM($AY410:DF410),DF410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DG410)+DG410>$AX31,$AX31-SUM($AY410:DG410),DG410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DH410)+DH410>$AX31,$AX31-SUM($AY410:DH410),DH410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DI410)+DI410>$AX31,$AX31-SUM($AY410:DI410),DI410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DJ410)+DJ410>$AX31,$AX31-SUM($AY410:DJ410),DJ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DK410)+DK410>$AX31,$AX31-SUM($AY410:DK410),DK410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DL410)+DL410>$AX31,$AX31-SUM($AY410:DL410),DL410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DM410)+DM410>$AX31,$AX31-SUM($AY410:DM410),DM410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DN410)+DN410>$AX31,$AX31-SUM($AY410:DN410),DN410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DO410)+DO410>$AX31,$AX31-SUM($AY410:DO410),DO410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DP410)+DP410>$AX31,$AX31-SUM($AY410:DP410),DP410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DQ410)+DQ410>$AX31,$AX31-SUM($AY410:DQ410),DQ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DR410)+DR410>$AX31,$AX31-SUM($AY410:DR410),DR410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DS410)+DS410>$AX31,$AX31-SUM($AY410:DS410),DS410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DT410)+DT410>$AX31,$AX31-SUM($AY410:DT410),DT410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DU410)+DU410>$AX31,$AX31-SUM($AY410:DU410),DU410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DV410)+DV410>$AX31,$AX31-SUM($AY410:DV410),DV410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DW410)+DW410>$AX31,$AX31-SUM($AY410:DW410),DW410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DX410)+DX410>$AX31,$AX31-SUM($AY410:DX410),DX410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DY410)+DY410>$AX31,$AX31-SUM($AY410:DY410),DY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:DZ410)+DZ410>$AX31,$AX31-SUM($AY410:DZ410),DZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EA410)+EA410>$AX31,$AX31-SUM($AY410:EA410),EA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EB410)+EB410>$AX31,$AX31-SUM($AY410:EB410),EB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EC410)+EC410>$AX31,$AX31-SUM($AY410:EC410),EC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:ED410)+ED410>$AX31,$AX31-SUM($AY410:ED410),ED410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EE410)+EE410>$AX31,$AX31-SUM($AY410:EE410),EE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EF410)+EF410>$AX31,$AX31-SUM($AY410:EF410),EF410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EG410)+EG410>$AX31,$AX31-SUM($AY410:EG410),EG410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EH410)+EH410>$AX31,$AX31-SUM($AY410:EH410),EH410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EI410)+EI410>$AX31,$AX31-SUM($AY410:EI410),EI410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EJ410)+EJ410>$AX31,$AX31-SUM($AY410:EJ410),EJ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EK410)+EK410>$AX31,$AX31-SUM($AY410:EK410),EK410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EL410)+EL410>$AX31,$AX31-SUM($AY410:EL410),EL410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EM410)+EM410>$AX31,$AX31-SUM($AY410:EM410),EM410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EN410)+EN410>$AX31,$AX31-SUM($AY410:EN410),EN410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EO410)+EO410>$AX31,$AX31-SUM($AY410:EO410),EO410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EP410)+EP410>$AX31,$AX31-SUM($AY410:EP410),EP410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EQ410)+EQ410>$AX31,$AX31-SUM($AY410:EQ410),EQ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:ER410)+ER410>$AX31,$AX31-SUM($AY410:ER410),ER410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:ES410)+ES410>$AX31,$AX31-SUM($AY410:ES410),ES410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:ET410)+ET410>$AX31,$AX31-SUM($AY410:ET410),ET410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EU410)+EU410>$AX31,$AX31-SUM($AY410:EU410),EU410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EV410)+EV410>$AX31,$AX31-SUM($AY410:EV410),EV410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EW410)+EW410>$AX31,$AX31-SUM($AY410:EW410),EW410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EX410)+EX410>$AX31,$AX31-SUM($AY410:EX410),EX410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EY410)+EY410>$AX31,$AX31-SUM($AY410:EY410),EY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:EZ410)+EZ410>$AX31,$AX31-SUM($AY410:EZ410),EZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FA410)+FA410>$AX31,$AX31-SUM($AY410:FA410),FA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FB410)+FB410>$AX31,$AX31-SUM($AY410:FB410),FB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FC410)+FC410>$AX31,$AX31-SUM($AY410:FC410),FC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FD410)+FD410>$AX31,$AX31-SUM($AY410:FD410),FD410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FE410)+FE410>$AX31,$AX31-SUM($AY410:FE410),FE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FF410)+FF410>$AX31,$AX31-SUM($AY410:FF410),FF410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FG410)+FG410>$AX31,$AX31-SUM($AY410:FG410),FG410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FH410)+FH410>$AX31,$AX31-SUM($AY410:FH410),FH410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FI410)+FI410>$AX31,$AX31-SUM($AY410:FI410),FI410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FJ410)+FJ410>$AX31,$AX31-SUM($AY410:FJ410),FJ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FK410)+FK410>$AX31,$AX31-SUM($AY410:FK410),FK410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FL410)+FL410>$AX31,$AX31-SUM($AY410:FL410),FL410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FM410)+FM410>$AX31,$AX31-SUM($AY410:FM410),FM410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FN410)+FN410>$AX31,$AX31-SUM($AY410:FN410),FN410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FO410)+FO410>$AX31,$AX31-SUM($AY410:FO410),FO410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FP410)+FP410>$AX31,$AX31-SUM($AY410:FP410),FP410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FQ410)+FQ410>$AX31,$AX31-SUM($AY410:FQ410),FQ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FR410)+FR410>$AX31,$AX31-SUM($AY410:FR410),FR410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FS410)+FS410>$AX31,$AX31-SUM($AY410:FS410),FS410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FT410)+FT410>$AX31,$AX31-SUM($AY410:FT410),FT410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FU410)+FU410>$AX31,$AX31-SUM($AY410:FU410),FU410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FV410)+FV410>$AX31,$AX31-SUM($AY410:FV410),FV410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FW410)+FW410>$AX31,$AX31-SUM($AY410:FW410),FW410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FX410)+FX410>$AX31,$AX31-SUM($AY410:FX410),FX410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FY410)+FY410>$AX31,$AX31-SUM($AY410:FY410),FY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:FZ410)+FZ410>$AX31,$AX31-SUM($AY410:FZ410),FZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GA410)+GA410>$AX31,$AX31-SUM($AY410:GA410),GA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GB410)+GB410>$AX31,$AX31-SUM($AY410:GB410),GB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GC410)+GC410>$AX31,$AX31-SUM($AY410:GC410),GC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GD410)+GD410>$AX31,$AX31-SUM($AY410:GD410),GD410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GE410)+GE410>$AX31,$AX31-SUM($AY410:GE410),GE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GF410)+GF410>$AX31,$AX31-SUM($AY410:GF410),GF410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GG410)+GG410>$AX31,$AX31-SUM($AY410:GG410),GG410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GH410)+GH410>$AX31,$AX31-SUM($AY410:GH410),GH410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GI410)+GI410>$AX31,$AX31-SUM($AY410:GI410),GI410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GJ410)+GJ410>$AX31,$AX31-SUM($AY410:GJ410),GJ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GK410)+GK410>$AX31,$AX31-SUM($AY410:GK410),GK410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GL410)+GL410>$AX31,$AX31-SUM($AY410:GL410),GL410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GM410)+GM410>$AX31,$AX31-SUM($AY410:GM410),GM410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GN410)+GN410>$AX31,$AX31-SUM($AY410:GN410),GN410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GO410)+GO410>$AX31,$AX31-SUM($AY410:GO410),GO410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GP410)+GP410>$AX31,$AX31-SUM($AY410:GP410),GP410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GQ410)+GQ410>$AX31,$AX31-SUM($AY410:GQ410),GQ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GR410)+GR410>$AX31,$AX31-SUM($AY410:GR410),GR410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GS410)+GS410>$AX31,$AX31-SUM($AY410:GS410),GS410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GT410)+GT410>$AX31,$AX31-SUM($AY410:GT410),GT410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GU410)+GU410>$AX31,$AX31-SUM($AY410:GU410),GU410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GV410)+GV410>$AX31,$AX31-SUM($AY410:GV410),GV410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GW410)+GW410>$AX31,$AX31-SUM($AY410:GW410),GW410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GX410)+GX410>$AX31,$AX31-SUM($AY410:GX410),GX410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GY410)+GY410>$AX31,$AX31-SUM($AY410:GY410),GY410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:GZ410)+GZ410>$AX31,$AX31-SUM($AY410:GZ410),GZ410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:HA410)+HA410>$AX31,$AX31-SUM($AY410:HA410),HA410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:HB410)+HB410>$AX31,$AX31-SUM($AY410:HB410),HB410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:HC410)+HC410>$AX31,$AX31-SUM($AY410:HC410),HC410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:HD410)+HD410>$AX31,$AX31-SUM($AY410:HD410),HD410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:HE410)+HE410>$AX31,$AX31-SUM($AY410:HE410),HE410),0)","v":0},{"$f":"IF($AY410>0,IF(SUM($AY410:HF410)+HF410>$AX31,$AX31-SUM($AY410:HF410),HF410),0)","v":0}]
[]
[null,"Depreciation:  2004 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY24>0,AY24/$F414,AY24)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:AZ414)+AZ414>$AY24,$AY24-SUM($AZ414:AZ414),AZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BA414)+BA414>$AY24,$AY24-SUM($AZ414:BA414),BA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BB414)+BB414>$AY24,$AY24-SUM($AZ414:BB414),BB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BC414)+BC414>$AY24,$AY24-SUM($AZ414:BC414),BC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BD414)+BD414>$AY24,$AY24-SUM($AZ414:BD414),BD414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BE414)+BE414>$AY24,$AY24-SUM($AZ414:BE414),BE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BF414)+BF414>$AY24,$AY24-SUM($AZ414:BF414),BF414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BG414)+BG414>$AY24,$AY24-SUM($AZ414:BG414),BG414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BH414)+BH414>$AY24,$AY24-SUM($AZ414:BH414),BH414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BI414)+BI414>$AY24,$AY24-SUM($AZ414:BI414),BI414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BJ414)+BJ414>$AY24,$AY24-SUM($AZ414:BJ414),BJ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BK414)+BK414>$AY24,$AY24-SUM($AZ414:BK414),BK414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BL414)+BL414>$AY24,$AY24-SUM($AZ414:BL414),BL414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BM414)+BM414>$AY24,$AY24-SUM($AZ414:BM414),BM414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BN414)+BN414>$AY24,$AY24-SUM($AZ414:BN414),BN414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BO414)+BO414>$AY24,$AY24-SUM($AZ414:BO414),BO414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BP414)+BP414>$AY24,$AY24-SUM($AZ414:BP414),BP414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BQ414)+BQ414>$AY24,$AY24-SUM($AZ414:BQ414),BQ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BR414)+BR414>$AY24,$AY24-SUM($AZ414:BR414),BR414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BS414)+BS414>$AY24,$AY24-SUM($AZ414:BS414),BS414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BT414)+BT414>$AY24,$AY24-SUM($AZ414:BT414),BT414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BU414)+BU414>$AY24,$AY24-SUM($AZ414:BU414),BU414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BV414)+BV414>$AY24,$AY24-SUM($AZ414:BV414),BV414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BW414)+BW414>$AY24,$AY24-SUM($AZ414:BW414),BW414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BX414)+BX414>$AY24,$AY24-SUM($AZ414:BX414),BX414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BY414)+BY414>$AY24,$AY24-SUM($AZ414:BY414),BY414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:BZ414)+BZ414>$AY24,$AY24-SUM($AZ414:BZ414),BZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CA414)+CA414>$AY24,$AY24-SUM($AZ414:CA414),CA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CB414)+CB414>$AY24,$AY24-SUM($AZ414:CB414),CB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CC414)+CC414>$AY24,$AY24-SUM($AZ414:CC414),CC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CD414)+CD414>$AY24,$AY24-SUM($AZ414:CD414),CD414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CE414)+CE414>$AY24,$AY24-SUM($AZ414:CE414),CE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CF414)+CF414>$AY24,$AY24-SUM($AZ414:CF414),CF414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CG414)+CG414>$AY24,$AY24-SUM($AZ414:CG414),CG414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CH414)+CH414>$AY24,$AY24-SUM($AZ414:CH414),CH414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CI414)+CI414>$AY24,$AY24-SUM($AZ414:CI414),CI414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CJ414)+CJ414>$AY24,$AY24-SUM($AZ414:CJ414),CJ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CK414)+CK414>$AY24,$AY24-SUM($AZ414:CK414),CK414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CL414)+CL414>$AY24,$AY24-SUM($AZ414:CL414),CL414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CM414)+CM414>$AY24,$AY24-SUM($AZ414:CM414),CM414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CN414)+CN414>$AY24,$AY24-SUM($AZ414:CN414),CN414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CO414)+CO414>$AY24,$AY24-SUM($AZ414:CO414),CO414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CP414)+CP414>$AY24,$AY24-SUM($AZ414:CP414),CP414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CQ414)+CQ414>$AY24,$AY24-SUM($AZ414:CQ414),CQ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CR414)+CR414>$AY24,$AY24-SUM($AZ414:CR414),CR414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CS414)+CS414>$AY24,$AY24-SUM($AZ414:CS414),CS414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CT414)+CT414>$AY24,$AY24-SUM($AZ414:CT414),CT414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CU414)+CU414>$AY24,$AY24-SUM($AZ414:CU414),CU414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CV414)+CV414>$AY24,$AY24-SUM($AZ414:CV414),CV414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CW414)+CW414>$AY24,$AY24-SUM($AZ414:CW414),CW414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CX414)+CX414>$AY24,$AY24-SUM($AZ414:CX414),CX414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CY414)+CY414>$AY24,$AY24-SUM($AZ414:CY414),CY414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:CZ414)+CZ414>$AY24,$AY24-SUM($AZ414:CZ414),CZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DA414)+DA414>$AY24,$AY24-SUM($AZ414:DA414),DA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DB414)+DB414>$AY24,$AY24-SUM($AZ414:DB414),DB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DC414)+DC414>$AY24,$AY24-SUM($AZ414:DC414),DC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DD414)+DD414>$AY24,$AY24-SUM($AZ414:DD414),DD414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DE414)+DE414>$AY24,$AY24-SUM($AZ414:DE414),DE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DF414)+DF414>$AY24,$AY24-SUM($AZ414:DF414),DF414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DG414)+DG414>$AY24,$AY24-SUM($AZ414:DG414),DG414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DH414)+DH414>$AY24,$AY24-SUM($AZ414:DH414),DH414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DI414)+DI414>$AY24,$AY24-SUM($AZ414:DI414),DI414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DJ414)+DJ414>$AY24,$AY24-SUM($AZ414:DJ414),DJ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DK414)+DK414>$AY24,$AY24-SUM($AZ414:DK414),DK414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DL414)+DL414>$AY24,$AY24-SUM($AZ414:DL414),DL414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DM414)+DM414>$AY24,$AY24-SUM($AZ414:DM414),DM414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DN414)+DN414>$AY24,$AY24-SUM($AZ414:DN414),DN414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DO414)+DO414>$AY24,$AY24-SUM($AZ414:DO414),DO414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DP414)+DP414>$AY24,$AY24-SUM($AZ414:DP414),DP414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DQ414)+DQ414>$AY24,$AY24-SUM($AZ414:DQ414),DQ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DR414)+DR414>$AY24,$AY24-SUM($AZ414:DR414),DR414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DS414)+DS414>$AY24,$AY24-SUM($AZ414:DS414),DS414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DT414)+DT414>$AY24,$AY24-SUM($AZ414:DT414),DT414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DU414)+DU414>$AY24,$AY24-SUM($AZ414:DU414),DU414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DV414)+DV414>$AY24,$AY24-SUM($AZ414:DV414),DV414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DW414)+DW414>$AY24,$AY24-SUM($AZ414:DW414),DW414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DX414)+DX414>$AY24,$AY24-SUM($AZ414:DX414),DX414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DY414)+DY414>$AY24,$AY24-SUM($AZ414:DY414),DY414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:DZ414)+DZ414>$AY24,$AY24-SUM($AZ414:DZ414),DZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EA414)+EA414>$AY24,$AY24-SUM($AZ414:EA414),EA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EB414)+EB414>$AY24,$AY24-SUM($AZ414:EB414),EB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EC414)+EC414>$AY24,$AY24-SUM($AZ414:EC414),EC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:ED414)+ED414>$AY24,$AY24-SUM($AZ414:ED414),ED414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EE414)+EE414>$AY24,$AY24-SUM($AZ414:EE414),EE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EF414)+EF414>$AY24,$AY24-SUM($AZ414:EF414),EF414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EG414)+EG414>$AY24,$AY24-SUM($AZ414:EG414),EG414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EH414)+EH414>$AY24,$AY24-SUM($AZ414:EH414),EH414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EI414)+EI414>$AY24,$AY24-SUM($AZ414:EI414),EI414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EJ414)+EJ414>$AY24,$AY24-SUM($AZ414:EJ414),EJ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EK414)+EK414>$AY24,$AY24-SUM($AZ414:EK414),EK414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EL414)+EL414>$AY24,$AY24-SUM($AZ414:EL414),EL414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EM414)+EM414>$AY24,$AY24-SUM($AZ414:EM414),EM414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EN414)+EN414>$AY24,$AY24-SUM($AZ414:EN414),EN414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EO414)+EO414>$AY24,$AY24-SUM($AZ414:EO414),EO414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EP414)+EP414>$AY24,$AY24-SUM($AZ414:EP414),EP414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EQ414)+EQ414>$AY24,$AY24-SUM($AZ414:EQ414),EQ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:ER414)+ER414>$AY24,$AY24-SUM($AZ414:ER414),ER414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:ES414)+ES414>$AY24,$AY24-SUM($AZ414:ES414),ES414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:ET414)+ET414>$AY24,$AY24-SUM($AZ414:ET414),ET414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EU414)+EU414>$AY24,$AY24-SUM($AZ414:EU414),EU414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EV414)+EV414>$AY24,$AY24-SUM($AZ414:EV414),EV414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EW414)+EW414>$AY24,$AY24-SUM($AZ414:EW414),EW414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EX414)+EX414>$AY24,$AY24-SUM($AZ414:EX414),EX414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EY414)+EY414>$AY24,$AY24-SUM($AZ414:EY414),EY414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:EZ414)+EZ414>$AY24,$AY24-SUM($AZ414:EZ414),EZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FA414)+FA414>$AY24,$AY24-SUM($AZ414:FA414),FA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FB414)+FB414>$AY24,$AY24-SUM($AZ414:FB414),FB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FC414)+FC414>$AY24,$AY24-SUM($AZ414:FC414),FC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FD414)+FD414>$AY24,$AY24-SUM($AZ414:FD414),FD414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FE414)+FE414>$AY24,$AY24-SUM($AZ414:FE414),FE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FF414)+FF414>$AY24,$AY24-SUM($AZ414:FF414),FF414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FG414)+FG414>$AY24,$AY24-SUM($AZ414:FG414),FG414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FH414)+FH414>$AY24,$AY24-SUM($AZ414:FH414),FH414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FI414)+FI414>$AY24,$AY24-SUM($AZ414:FI414),FI414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FJ414)+FJ414>$AY24,$AY24-SUM($AZ414:FJ414),FJ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FK414)+FK414>$AY24,$AY24-SUM($AZ414:FK414),FK414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FL414)+FL414>$AY24,$AY24-SUM($AZ414:FL414),FL414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FM414)+FM414>$AY24,$AY24-SUM($AZ414:FM414),FM414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FN414)+FN414>$AY24,$AY24-SUM($AZ414:FN414),FN414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FO414)+FO414>$AY24,$AY24-SUM($AZ414:FO414),FO414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FP414)+FP414>$AY24,$AY24-SUM($AZ414:FP414),FP414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FQ414)+FQ414>$AY24,$AY24-SUM($AZ414:FQ414),FQ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FR414)+FR414>$AY24,$AY24-SUM($AZ414:FR414),FR414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FS414)+FS414>$AY24,$AY24-SUM($AZ414:FS414),FS414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FT414)+FT414>$AY24,$AY24-SUM($AZ414:FT414),FT414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FU414)+FU414>$AY24,$AY24-SUM($AZ414:FU414),FU414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FV414)+FV414>$AY24,$AY24-SUM($AZ414:FV414),FV414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FW414)+FW414>$AY24,$AY24-SUM($AZ414:FW414),FW414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FX414)+FX414>$AY24,$AY24-SUM($AZ414:FX414),FX414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FY414)+FY414>$AY24,$AY24-SUM($AZ414:FY414),FY414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:FZ414)+FZ414>$AY24,$AY24-SUM($AZ414:FZ414),FZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GA414)+GA414>$AY24,$AY24-SUM($AZ414:GA414),GA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GB414)+GB414>$AY24,$AY24-SUM($AZ414:GB414),GB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GC414)+GC414>$AY24,$AY24-SUM($AZ414:GC414),GC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GD414)+GD414>$AY24,$AY24-SUM($AZ414:GD414),GD414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GE414)+GE414>$AY24,$AY24-SUM($AZ414:GE414),GE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GF414)+GF414>$AY24,$AY24-SUM($AZ414:GF414),GF414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GG414)+GG414>$AY24,$AY24-SUM($AZ414:GG414),GG414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GH414)+GH414>$AY24,$AY24-SUM($AZ414:GH414),GH414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GI414)+GI414>$AY24,$AY24-SUM($AZ414:GI414),GI414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GJ414)+GJ414>$AY24,$AY24-SUM($AZ414:GJ414),GJ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GK414)+GK414>$AY24,$AY24-SUM($AZ414:GK414),GK414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GL414)+GL414>$AY24,$AY24-SUM($AZ414:GL414),GL414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GM414)+GM414>$AY24,$AY24-SUM($AZ414:GM414),GM414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GN414)+GN414>$AY24,$AY24-SUM($AZ414:GN414),GN414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GO414)+GO414>$AY24,$AY24-SUM($AZ414:GO414),GO414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GP414)+GP414>$AY24,$AY24-SUM($AZ414:GP414),GP414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GQ414)+GQ414>$AY24,$AY24-SUM($AZ414:GQ414),GQ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GR414)+GR414>$AY24,$AY24-SUM($AZ414:GR414),GR414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GS414)+GS414>$AY24,$AY24-SUM($AZ414:GS414),GS414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GT414)+GT414>$AY24,$AY24-SUM($AZ414:GT414),GT414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GU414)+GU414>$AY24,$AY24-SUM($AZ414:GU414),GU414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GV414)+GV414>$AY24,$AY24-SUM($AZ414:GV414),GV414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GW414)+GW414>$AY24,$AY24-SUM($AZ414:GW414),GW414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GX414)+GX414>$AY24,$AY24-SUM($AZ414:GX414),GX414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GY414)+GY414>$AY24,$AY24-SUM($AZ414:GY414),GY414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:GZ414)+GZ414>$AY24,$AY24-SUM($AZ414:GZ414),GZ414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:HA414)+HA414>$AY24,$AY24-SUM($AZ414:HA414),HA414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:HB414)+HB414>$AY24,$AY24-SUM($AZ414:HB414),HB414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:HC414)+HC414>$AY24,$AY24-SUM($AZ414:HC414),HC414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:HD414)+HD414>$AY24,$AY24-SUM($AZ414:HD414),HD414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:HE414)+HE414>$AY24,$AY24-SUM($AZ414:HE414),HE414),0)","v":0},{"$f":"IF($AZ414>0,IF(SUM($AZ414:HF414)+HF414>$AY24,$AY24-SUM($AZ414:HF414),HF414),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AZ415>0,IF(SUM($AZ415:AZ415)+AZ415>$AY25,$AY25-SUM($AZ415:AZ415),AZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BA415)+BA415>$AY25,$AY25-SUM($AZ415:BA415),BA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BB415)+BB415>$AY25,$AY25-SUM($AZ415:BB415),BB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BC415)+BC415>$AY25,$AY25-SUM($AZ415:BC415),BC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BD415)+BD415>$AY25,$AY25-SUM($AZ415:BD415),BD415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BE415)+BE415>$AY25,$AY25-SUM($AZ415:BE415),BE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BF415)+BF415>$AY25,$AY25-SUM($AZ415:BF415),BF415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BG415)+BG415>$AY25,$AY25-SUM($AZ415:BG415),BG415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BH415)+BH415>$AY25,$AY25-SUM($AZ415:BH415),BH415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BI415)+BI415>$AY25,$AY25-SUM($AZ415:BI415),BI415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BJ415)+BJ415>$AY25,$AY25-SUM($AZ415:BJ415),BJ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BK415)+BK415>$AY25,$AY25-SUM($AZ415:BK415),BK415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BL415)+BL415>$AY25,$AY25-SUM($AZ415:BL415),BL415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BM415)+BM415>$AY25,$AY25-SUM($AZ415:BM415),BM415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BN415)+BN415>$AY25,$AY25-SUM($AZ415:BN415),BN415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BO415)+BO415>$AY25,$AY25-SUM($AZ415:BO415),BO415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BP415)+BP415>$AY25,$AY25-SUM($AZ415:BP415),BP415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BQ415)+BQ415>$AY25,$AY25-SUM($AZ415:BQ415),BQ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BR415)+BR415>$AY25,$AY25-SUM($AZ415:BR415),BR415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BS415)+BS415>$AY25,$AY25-SUM($AZ415:BS415),BS415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BT415)+BT415>$AY25,$AY25-SUM($AZ415:BT415),BT415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BU415)+BU415>$AY25,$AY25-SUM($AZ415:BU415),BU415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BV415)+BV415>$AY25,$AY25-SUM($AZ415:BV415),BV415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BW415)+BW415>$AY25,$AY25-SUM($AZ415:BW415),BW415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BX415)+BX415>$AY25,$AY25-SUM($AZ415:BX415),BX415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BY415)+BY415>$AY25,$AY25-SUM($AZ415:BY415),BY415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:BZ415)+BZ415>$AY25,$AY25-SUM($AZ415:BZ415),BZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CA415)+CA415>$AY25,$AY25-SUM($AZ415:CA415),CA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CB415)+CB415>$AY25,$AY25-SUM($AZ415:CB415),CB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CC415)+CC415>$AY25,$AY25-SUM($AZ415:CC415),CC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CD415)+CD415>$AY25,$AY25-SUM($AZ415:CD415),CD415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CE415)+CE415>$AY25,$AY25-SUM($AZ415:CE415),CE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CF415)+CF415>$AY25,$AY25-SUM($AZ415:CF415),CF415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CG415)+CG415>$AY25,$AY25-SUM($AZ415:CG415),CG415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CH415)+CH415>$AY25,$AY25-SUM($AZ415:CH415),CH415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CI415)+CI415>$AY25,$AY25-SUM($AZ415:CI415),CI415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CJ415)+CJ415>$AY25,$AY25-SUM($AZ415:CJ415),CJ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CK415)+CK415>$AY25,$AY25-SUM($AZ415:CK415),CK415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CL415)+CL415>$AY25,$AY25-SUM($AZ415:CL415),CL415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CM415)+CM415>$AY25,$AY25-SUM($AZ415:CM415),CM415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CN415)+CN415>$AY25,$AY25-SUM($AZ415:CN415),CN415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CO415)+CO415>$AY25,$AY25-SUM($AZ415:CO415),CO415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CP415)+CP415>$AY25,$AY25-SUM($AZ415:CP415),CP415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CQ415)+CQ415>$AY25,$AY25-SUM($AZ415:CQ415),CQ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CR415)+CR415>$AY25,$AY25-SUM($AZ415:CR415),CR415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CS415)+CS415>$AY25,$AY25-SUM($AZ415:CS415),CS415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CT415)+CT415>$AY25,$AY25-SUM($AZ415:CT415),CT415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CU415)+CU415>$AY25,$AY25-SUM($AZ415:CU415),CU415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CV415)+CV415>$AY25,$AY25-SUM($AZ415:CV415),CV415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CW415)+CW415>$AY25,$AY25-SUM($AZ415:CW415),CW415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CX415)+CX415>$AY25,$AY25-SUM($AZ415:CX415),CX415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CY415)+CY415>$AY25,$AY25-SUM($AZ415:CY415),CY415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:CZ415)+CZ415>$AY25,$AY25-SUM($AZ415:CZ415),CZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DA415)+DA415>$AY25,$AY25-SUM($AZ415:DA415),DA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DB415)+DB415>$AY25,$AY25-SUM($AZ415:DB415),DB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DC415)+DC415>$AY25,$AY25-SUM($AZ415:DC415),DC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DD415)+DD415>$AY25,$AY25-SUM($AZ415:DD415),DD415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DE415)+DE415>$AY25,$AY25-SUM($AZ415:DE415),DE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DF415)+DF415>$AY25,$AY25-SUM($AZ415:DF415),DF415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DG415)+DG415>$AY25,$AY25-SUM($AZ415:DG415),DG415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DH415)+DH415>$AY25,$AY25-SUM($AZ415:DH415),DH415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DI415)+DI415>$AY25,$AY25-SUM($AZ415:DI415),DI415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DJ415)+DJ415>$AY25,$AY25-SUM($AZ415:DJ415),DJ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DK415)+DK415>$AY25,$AY25-SUM($AZ415:DK415),DK415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DL415)+DL415>$AY25,$AY25-SUM($AZ415:DL415),DL415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DM415)+DM415>$AY25,$AY25-SUM($AZ415:DM415),DM415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DN415)+DN415>$AY25,$AY25-SUM($AZ415:DN415),DN415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DO415)+DO415>$AY25,$AY25-SUM($AZ415:DO415),DO415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DP415)+DP415>$AY25,$AY25-SUM($AZ415:DP415),DP415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DQ415)+DQ415>$AY25,$AY25-SUM($AZ415:DQ415),DQ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DR415)+DR415>$AY25,$AY25-SUM($AZ415:DR415),DR415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DS415)+DS415>$AY25,$AY25-SUM($AZ415:DS415),DS415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DT415)+DT415>$AY25,$AY25-SUM($AZ415:DT415),DT415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DU415)+DU415>$AY25,$AY25-SUM($AZ415:DU415),DU415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DV415)+DV415>$AY25,$AY25-SUM($AZ415:DV415),DV415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DW415)+DW415>$AY25,$AY25-SUM($AZ415:DW415),DW415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DX415)+DX415>$AY25,$AY25-SUM($AZ415:DX415),DX415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DY415)+DY415>$AY25,$AY25-SUM($AZ415:DY415),DY415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:DZ415)+DZ415>$AY25,$AY25-SUM($AZ415:DZ415),DZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EA415)+EA415>$AY25,$AY25-SUM($AZ415:EA415),EA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EB415)+EB415>$AY25,$AY25-SUM($AZ415:EB415),EB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EC415)+EC415>$AY25,$AY25-SUM($AZ415:EC415),EC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:ED415)+ED415>$AY25,$AY25-SUM($AZ415:ED415),ED415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EE415)+EE415>$AY25,$AY25-SUM($AZ415:EE415),EE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EF415)+EF415>$AY25,$AY25-SUM($AZ415:EF415),EF415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EG415)+EG415>$AY25,$AY25-SUM($AZ415:EG415),EG415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EH415)+EH415>$AY25,$AY25-SUM($AZ415:EH415),EH415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EI415)+EI415>$AY25,$AY25-SUM($AZ415:EI415),EI415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EJ415)+EJ415>$AY25,$AY25-SUM($AZ415:EJ415),EJ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EK415)+EK415>$AY25,$AY25-SUM($AZ415:EK415),EK415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EL415)+EL415>$AY25,$AY25-SUM($AZ415:EL415),EL415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EM415)+EM415>$AY25,$AY25-SUM($AZ415:EM415),EM415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EN415)+EN415>$AY25,$AY25-SUM($AZ415:EN415),EN415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EO415)+EO415>$AY25,$AY25-SUM($AZ415:EO415),EO415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EP415)+EP415>$AY25,$AY25-SUM($AZ415:EP415),EP415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EQ415)+EQ415>$AY25,$AY25-SUM($AZ415:EQ415),EQ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:ER415)+ER415>$AY25,$AY25-SUM($AZ415:ER415),ER415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:ES415)+ES415>$AY25,$AY25-SUM($AZ415:ES415),ES415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:ET415)+ET415>$AY25,$AY25-SUM($AZ415:ET415),ET415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EU415)+EU415>$AY25,$AY25-SUM($AZ415:EU415),EU415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EV415)+EV415>$AY25,$AY25-SUM($AZ415:EV415),EV415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EW415)+EW415>$AY25,$AY25-SUM($AZ415:EW415),EW415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EX415)+EX415>$AY25,$AY25-SUM($AZ415:EX415),EX415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EY415)+EY415>$AY25,$AY25-SUM($AZ415:EY415),EY415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:EZ415)+EZ415>$AY25,$AY25-SUM($AZ415:EZ415),EZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FA415)+FA415>$AY25,$AY25-SUM($AZ415:FA415),FA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FB415)+FB415>$AY25,$AY25-SUM($AZ415:FB415),FB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FC415)+FC415>$AY25,$AY25-SUM($AZ415:FC415),FC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FD415)+FD415>$AY25,$AY25-SUM($AZ415:FD415),FD415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FE415)+FE415>$AY25,$AY25-SUM($AZ415:FE415),FE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FF415)+FF415>$AY25,$AY25-SUM($AZ415:FF415),FF415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FG415)+FG415>$AY25,$AY25-SUM($AZ415:FG415),FG415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FH415)+FH415>$AY25,$AY25-SUM($AZ415:FH415),FH415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FI415)+FI415>$AY25,$AY25-SUM($AZ415:FI415),FI415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FJ415)+FJ415>$AY25,$AY25-SUM($AZ415:FJ415),FJ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FK415)+FK415>$AY25,$AY25-SUM($AZ415:FK415),FK415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FL415)+FL415>$AY25,$AY25-SUM($AZ415:FL415),FL415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FM415)+FM415>$AY25,$AY25-SUM($AZ415:FM415),FM415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FN415)+FN415>$AY25,$AY25-SUM($AZ415:FN415),FN415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FO415)+FO415>$AY25,$AY25-SUM($AZ415:FO415),FO415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FP415)+FP415>$AY25,$AY25-SUM($AZ415:FP415),FP415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FQ415)+FQ415>$AY25,$AY25-SUM($AZ415:FQ415),FQ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FR415)+FR415>$AY25,$AY25-SUM($AZ415:FR415),FR415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FS415)+FS415>$AY25,$AY25-SUM($AZ415:FS415),FS415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FT415)+FT415>$AY25,$AY25-SUM($AZ415:FT415),FT415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FU415)+FU415>$AY25,$AY25-SUM($AZ415:FU415),FU415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FV415)+FV415>$AY25,$AY25-SUM($AZ415:FV415),FV415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FW415)+FW415>$AY25,$AY25-SUM($AZ415:FW415),FW415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FX415)+FX415>$AY25,$AY25-SUM($AZ415:FX415),FX415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FY415)+FY415>$AY25,$AY25-SUM($AZ415:FY415),FY415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:FZ415)+FZ415>$AY25,$AY25-SUM($AZ415:FZ415),FZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GA415)+GA415>$AY25,$AY25-SUM($AZ415:GA415),GA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GB415)+GB415>$AY25,$AY25-SUM($AZ415:GB415),GB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GC415)+GC415>$AY25,$AY25-SUM($AZ415:GC415),GC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GD415)+GD415>$AY25,$AY25-SUM($AZ415:GD415),GD415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GE415)+GE415>$AY25,$AY25-SUM($AZ415:GE415),GE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GF415)+GF415>$AY25,$AY25-SUM($AZ415:GF415),GF415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GG415)+GG415>$AY25,$AY25-SUM($AZ415:GG415),GG415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GH415)+GH415>$AY25,$AY25-SUM($AZ415:GH415),GH415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GI415)+GI415>$AY25,$AY25-SUM($AZ415:GI415),GI415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GJ415)+GJ415>$AY25,$AY25-SUM($AZ415:GJ415),GJ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GK415)+GK415>$AY25,$AY25-SUM($AZ415:GK415),GK415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GL415)+GL415>$AY25,$AY25-SUM($AZ415:GL415),GL415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GM415)+GM415>$AY25,$AY25-SUM($AZ415:GM415),GM415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GN415)+GN415>$AY25,$AY25-SUM($AZ415:GN415),GN415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GO415)+GO415>$AY25,$AY25-SUM($AZ415:GO415),GO415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GP415)+GP415>$AY25,$AY25-SUM($AZ415:GP415),GP415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GQ415)+GQ415>$AY25,$AY25-SUM($AZ415:GQ415),GQ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GR415)+GR415>$AY25,$AY25-SUM($AZ415:GR415),GR415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GS415)+GS415>$AY25,$AY25-SUM($AZ415:GS415),GS415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GT415)+GT415>$AY25,$AY25-SUM($AZ415:GT415),GT415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GU415)+GU415>$AY25,$AY25-SUM($AZ415:GU415),GU415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GV415)+GV415>$AY25,$AY25-SUM($AZ415:GV415),GV415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GW415)+GW415>$AY25,$AY25-SUM($AZ415:GW415),GW415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GX415)+GX415>$AY25,$AY25-SUM($AZ415:GX415),GX415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GY415)+GY415>$AY25,$AY25-SUM($AZ415:GY415),GY415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:GZ415)+GZ415>$AY25,$AY25-SUM($AZ415:GZ415),GZ415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:HA415)+HA415>$AY25,$AY25-SUM($AZ415:HA415),HA415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:HB415)+HB415>$AY25,$AY25-SUM($AZ415:HB415),HB415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:HC415)+HC415>$AY25,$AY25-SUM($AZ415:HC415),HC415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:HD415)+HD415>$AY25,$AY25-SUM($AZ415:HD415),HD415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:HE415)+HE415>$AY25,$AY25-SUM($AZ415:HE415),HE415),0)","v":0},{"$f":"IF($AZ415>0,IF(SUM($AZ415:HF415)+HF415>$AY25,$AY25-SUM($AZ415:HF415),HF415),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0910946750000005E-2,{"$f":"IF($AZ416>0,IF(SUM($AZ416:AZ416)+AZ416>$AY26,$AY26-SUM($AZ416:AZ416),AZ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BA416)+BA416>$AY26,$AY26-SUM($AZ416:BA416),BA416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BB416)+BB416>$AY26,$AY26-SUM($AZ416:BB416),BB416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BC416)+BC416>$AY26,$AY26-SUM($AZ416:BC416),BC416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BD416)+BD416>$AY26,$AY26-SUM($AZ416:BD416),BD416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BE416)+BE416>$AY26,$AY26-SUM($AZ416:BE416),BE416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BF416)+BF416>$AY26,$AY26-SUM($AZ416:BF416),BF416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BG416)+BG416>$AY26,$AY26-SUM($AZ416:BG416),BG416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BH416)+BH416>$AY26,$AY26-SUM($AZ416:BH416),BH416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BI416)+BI416>$AY26,$AY26-SUM($AZ416:BI416),BI416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BJ416)+BJ416>$AY26,$AY26-SUM($AZ416:BJ416),BJ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BK416)+BK416>$AY26,$AY26-SUM($AZ416:BK416),BK416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BL416)+BL416>$AY26,$AY26-SUM($AZ416:BL416),BL416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BM416)+BM416>$AY26,$AY26-SUM($AZ416:BM416),BM416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BN416)+BN416>$AY26,$AY26-SUM($AZ416:BN416),BN416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BO416)+BO416>$AY26,$AY26-SUM($AZ416:BO416),BO416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BP416)+BP416>$AY26,$AY26-SUM($AZ416:BP416),BP416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BQ416)+BQ416>$AY26,$AY26-SUM($AZ416:BQ416),BQ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BR416)+BR416>$AY26,$AY26-SUM($AZ416:BR416),BR416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BS416)+BS416>$AY26,$AY26-SUM($AZ416:BS416),BS416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BT416)+BT416>$AY26,$AY26-SUM($AZ416:BT416),BT416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BU416)+BU416>$AY26,$AY26-SUM($AZ416:BU416),BU416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BV416)+BV416>$AY26,$AY26-SUM($AZ416:BV416),BV416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BW416)+BW416>$AY26,$AY26-SUM($AZ416:BW416),BW416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BX416)+BX416>$AY26,$AY26-SUM($AZ416:BX416),BX416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BY416)+BY416>$AY26,$AY26-SUM($AZ416:BY416),BY416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:BZ416)+BZ416>$AY26,$AY26-SUM($AZ416:BZ416),BZ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CA416)+CA416>$AY26,$AY26-SUM($AZ416:CA416),CA416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CB416)+CB416>$AY26,$AY26-SUM($AZ416:CB416),CB416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CC416)+CC416>$AY26,$AY26-SUM($AZ416:CC416),CC416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CD416)+CD416>$AY26,$AY26-SUM($AZ416:CD416),CD416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CE416)+CE416>$AY26,$AY26-SUM($AZ416:CE416),CE416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CF416)+CF416>$AY26,$AY26-SUM($AZ416:CF416),CF416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CG416)+CG416>$AY26,$AY26-SUM($AZ416:CG416),CG416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CH416)+CH416>$AY26,$AY26-SUM($AZ416:CH416),CH416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CI416)+CI416>$AY26,$AY26-SUM($AZ416:CI416),CI416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CJ416)+CJ416>$AY26,$AY26-SUM($AZ416:CJ416),CJ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CK416)+CK416>$AY26,$AY26-SUM($AZ416:CK416),CK416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CL416)+CL416>$AY26,$AY26-SUM($AZ416:CL416),CL416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CM416)+CM416>$AY26,$AY26-SUM($AZ416:CM416),CM416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CN416)+CN416>$AY26,$AY26-SUM($AZ416:CN416),CN416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CO416)+CO416>$AY26,$AY26-SUM($AZ416:CO416),CO416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CP416)+CP416>$AY26,$AY26-SUM($AZ416:CP416),CP416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CQ416)+CQ416>$AY26,$AY26-SUM($AZ416:CQ416),CQ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CR416)+CR416>$AY26,$AY26-SUM($AZ416:CR416),CR416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CS416)+CS416>$AY26,$AY26-SUM($AZ416:CS416),CS416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CT416)+CT416>$AY26,$AY26-SUM($AZ416:CT416),CT416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CU416)+CU416>$AY26,$AY26-SUM($AZ416:CU416),CU416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CV416)+CV416>$AY26,$AY26-SUM($AZ416:CV416),CV416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CW416)+CW416>$AY26,$AY26-SUM($AZ416:CW416),CW416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CX416)+CX416>$AY26,$AY26-SUM($AZ416:CX416),CX416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CY416)+CY416>$AY26,$AY26-SUM($AZ416:CY416),CY416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:CZ416)+CZ416>$AY26,$AY26-SUM($AZ416:CZ416),CZ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DA416)+DA416>$AY26,$AY26-SUM($AZ416:DA416),DA416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DB416)+DB416>$AY26,$AY26-SUM($AZ416:DB416),DB416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DC416)+DC416>$AY26,$AY26-SUM($AZ416:DC416),DC416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DD416)+DD416>$AY26,$AY26-SUM($AZ416:DD416),DD416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DE416)+DE416>$AY26,$AY26-SUM($AZ416:DE416),DE416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DF416)+DF416>$AY26,$AY26-SUM($AZ416:DF416),DF416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DG416)+DG416>$AY26,$AY26-SUM($AZ416:DG416),DG416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DH416)+DH416>$AY26,$AY26-SUM($AZ416:DH416),DH416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DI416)+DI416>$AY26,$AY26-SUM($AZ416:DI416),DI416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DJ416)+DJ416>$AY26,$AY26-SUM($AZ416:DJ416),DJ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DK416)+DK416>$AY26,$AY26-SUM($AZ416:DK416),DK416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DL416)+DL416>$AY26,$AY26-SUM($AZ416:DL416),DL416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DM416)+DM416>$AY26,$AY26-SUM($AZ416:DM416),DM416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DN416)+DN416>$AY26,$AY26-SUM($AZ416:DN416),DN416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DO416)+DO416>$AY26,$AY26-SUM($AZ416:DO416),DO416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DP416)+DP416>$AY26,$AY26-SUM($AZ416:DP416),DP416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DQ416)+DQ416>$AY26,$AY26-SUM($AZ416:DQ416),DQ416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DR416)+DR416>$AY26,$AY26-SUM($AZ416:DR416),DR416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DS416)+DS416>$AY26,$AY26-SUM($AZ416:DS416),DS416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DT416)+DT416>$AY26,$AY26-SUM($AZ416:DT416),DT416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DU416)+DU416>$AY26,$AY26-SUM($AZ416:DU416),DU416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DV416)+DV416>$AY26,$AY26-SUM($AZ416:DV416),DV416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DW416)+DW416>$AY26,$AY26-SUM($AZ416:DW416),DW416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DX416)+DX416>$AY26,$AY26-SUM($AZ416:DX416),DX416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DY416)+DY416>$AY26,$AY26-SUM($AZ416:DY416),DY416),0)","v":5.0910946750000005E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:DZ416)+DZ416>$AY26,$AY26-SUM($AZ416:DZ416),DZ416),0)","v":5.0910946749994856E-2},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EA416)+EA416>$AY26,$AY26-SUM($AZ416:EA416),EA416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EB416)+EB416>$AY26,$AY26-SUM($AZ416:EB416),EB416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EC416)+EC416>$AY26,$AY26-SUM($AZ416:EC416),EC416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:ED416)+ED416>$AY26,$AY26-SUM($AZ416:ED416),ED416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EE416)+EE416>$AY26,$AY26-SUM($AZ416:EE416),EE416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EF416)+EF416>$AY26,$AY26-SUM($AZ416:EF416),EF416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EG416)+EG416>$AY26,$AY26-SUM($AZ416:EG416),EG416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EH416)+EH416>$AY26,$AY26-SUM($AZ416:EH416),EH416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EI416)+EI416>$AY26,$AY26-SUM($AZ416:EI416),EI416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EJ416)+EJ416>$AY26,$AY26-SUM($AZ416:EJ416),EJ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EK416)+EK416>$AY26,$AY26-SUM($AZ416:EK416),EK416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EL416)+EL416>$AY26,$AY26-SUM($AZ416:EL416),EL416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EM416)+EM416>$AY26,$AY26-SUM($AZ416:EM416),EM416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EN416)+EN416>$AY26,$AY26-SUM($AZ416:EN416),EN416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EO416)+EO416>$AY26,$AY26-SUM($AZ416:EO416),EO416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EP416)+EP416>$AY26,$AY26-SUM($AZ416:EP416),EP416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EQ416)+EQ416>$AY26,$AY26-SUM($AZ416:EQ416),EQ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:ER416)+ER416>$AY26,$AY26-SUM($AZ416:ER416),ER416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:ES416)+ES416>$AY26,$AY26-SUM($AZ416:ES416),ES416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:ET416)+ET416>$AY26,$AY26-SUM($AZ416:ET416),ET416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EU416)+EU416>$AY26,$AY26-SUM($AZ416:EU416),EU416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EV416)+EV416>$AY26,$AY26-SUM($AZ416:EV416),EV416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EW416)+EW416>$AY26,$AY26-SUM($AZ416:EW416),EW416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EX416)+EX416>$AY26,$AY26-SUM($AZ416:EX416),EX416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EY416)+EY416>$AY26,$AY26-SUM($AZ416:EY416),EY416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:EZ416)+EZ416>$AY26,$AY26-SUM($AZ416:EZ416),EZ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FA416)+FA416>$AY26,$AY26-SUM($AZ416:FA416),FA416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FB416)+FB416>$AY26,$AY26-SUM($AZ416:FB416),FB416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FC416)+FC416>$AY26,$AY26-SUM($AZ416:FC416),FC416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FD416)+FD416>$AY26,$AY26-SUM($AZ416:FD416),FD416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FE416)+FE416>$AY26,$AY26-SUM($AZ416:FE416),FE416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FF416)+FF416>$AY26,$AY26-SUM($AZ416:FF416),FF416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FG416)+FG416>$AY26,$AY26-SUM($AZ416:FG416),FG416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FH416)+FH416>$AY26,$AY26-SUM($AZ416:FH416),FH416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FI416)+FI416>$AY26,$AY26-SUM($AZ416:FI416),FI416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FJ416)+FJ416>$AY26,$AY26-SUM($AZ416:FJ416),FJ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FK416)+FK416>$AY26,$AY26-SUM($AZ416:FK416),FK416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FL416)+FL416>$AY26,$AY26-SUM($AZ416:FL416),FL416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FM416)+FM416>$AY26,$AY26-SUM($AZ416:FM416),FM416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FN416)+FN416>$AY26,$AY26-SUM($AZ416:FN416),FN416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FO416)+FO416>$AY26,$AY26-SUM($AZ416:FO416),FO416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FP416)+FP416>$AY26,$AY26-SUM($AZ416:FP416),FP416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FQ416)+FQ416>$AY26,$AY26-SUM($AZ416:FQ416),FQ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FR416)+FR416>$AY26,$AY26-SUM($AZ416:FR416),FR416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FS416)+FS416>$AY26,$AY26-SUM($AZ416:FS416),FS416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FT416)+FT416>$AY26,$AY26-SUM($AZ416:FT416),FT416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FU416)+FU416>$AY26,$AY26-SUM($AZ416:FU416),FU416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FV416)+FV416>$AY26,$AY26-SUM($AZ416:FV416),FV416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FW416)+FW416>$AY26,$AY26-SUM($AZ416:FW416),FW416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FX416)+FX416>$AY26,$AY26-SUM($AZ416:FX416),FX416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FY416)+FY416>$AY26,$AY26-SUM($AZ416:FY416),FY416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:FZ416)+FZ416>$AY26,$AY26-SUM($AZ416:FZ416),FZ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GA416)+GA416>$AY26,$AY26-SUM($AZ416:GA416),GA416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GB416)+GB416>$AY26,$AY26-SUM($AZ416:GB416),GB416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GC416)+GC416>$AY26,$AY26-SUM($AZ416:GC416),GC416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GD416)+GD416>$AY26,$AY26-SUM($AZ416:GD416),GD416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GE416)+GE416>$AY26,$AY26-SUM($AZ416:GE416),GE416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GF416)+GF416>$AY26,$AY26-SUM($AZ416:GF416),GF416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GG416)+GG416>$AY26,$AY26-SUM($AZ416:GG416),GG416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GH416)+GH416>$AY26,$AY26-SUM($AZ416:GH416),GH416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GI416)+GI416>$AY26,$AY26-SUM($AZ416:GI416),GI416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GJ416)+GJ416>$AY26,$AY26-SUM($AZ416:GJ416),GJ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GK416)+GK416>$AY26,$AY26-SUM($AZ416:GK416),GK416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GL416)+GL416>$AY26,$AY26-SUM($AZ416:GL416),GL416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GM416)+GM416>$AY26,$AY26-SUM($AZ416:GM416),GM416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GN416)+GN416>$AY26,$AY26-SUM($AZ416:GN416),GN416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GO416)+GO416>$AY26,$AY26-SUM($AZ416:GO416),GO416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GP416)+GP416>$AY26,$AY26-SUM($AZ416:GP416),GP416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GQ416)+GQ416>$AY26,$AY26-SUM($AZ416:GQ416),GQ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GR416)+GR416>$AY26,$AY26-SUM($AZ416:GR416),GR416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GS416)+GS416>$AY26,$AY26-SUM($AZ416:GS416),GS416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GT416)+GT416>$AY26,$AY26-SUM($AZ416:GT416),GT416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GU416)+GU416>$AY26,$AY26-SUM($AZ416:GU416),GU416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GV416)+GV416>$AY26,$AY26-SUM($AZ416:GV416),GV416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GW416)+GW416>$AY26,$AY26-SUM($AZ416:GW416),GW416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GX416)+GX416>$AY26,$AY26-SUM($AZ416:GX416),GX416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GY416)+GY416>$AY26,$AY26-SUM($AZ416:GY416),GY416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:GZ416)+GZ416>$AY26,$AY26-SUM($AZ416:GZ416),GZ416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:HA416)+HA416>$AY26,$AY26-SUM($AZ416:HA416),HA416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:HB416)+HB416>$AY26,$AY26-SUM($AZ416:HB416),HB416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:HC416)+HC416>$AY26,$AY26-SUM($AZ416:HC416),HC416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:HD416)+HD416>$AY26,$AY26-SUM($AZ416:HD416),HD416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:HE416)+HE416>$AY26,$AY26-SUM($AZ416:HE416),HE416),0)","v":0},{"$f":"IF($AZ416>0,IF(SUM($AZ416:HF416)+HF416>$AY26,$AY26-SUM($AZ416:HF416),HF416),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2223750000000007E-4,{"$f":"IF($AZ417>0,IF(SUM($AZ417:AZ417)+AZ417>$AY27,$AY27-SUM($AZ417:AZ417),AZ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BA417)+BA417>$AY27,$AY27-SUM($AZ417:BA417),BA417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BB417)+BB417>$AY27,$AY27-SUM($AZ417:BB417),BB417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BC417)+BC417>$AY27,$AY27-SUM($AZ417:BC417),BC417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BD417)+BD417>$AY27,$AY27-SUM($AZ417:BD417),BD417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BE417)+BE417>$AY27,$AY27-SUM($AZ417:BE417),BE417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BF417)+BF417>$AY27,$AY27-SUM($AZ417:BF417),BF417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BG417)+BG417>$AY27,$AY27-SUM($AZ417:BG417),BG417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BH417)+BH417>$AY27,$AY27-SUM($AZ417:BH417),BH417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BI417)+BI417>$AY27,$AY27-SUM($AZ417:BI417),BI417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BJ417)+BJ417>$AY27,$AY27-SUM($AZ417:BJ417),BJ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BK417)+BK417>$AY27,$AY27-SUM($AZ417:BK417),BK417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BL417)+BL417>$AY27,$AY27-SUM($AZ417:BL417),BL417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BM417)+BM417>$AY27,$AY27-SUM($AZ417:BM417),BM417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BN417)+BN417>$AY27,$AY27-SUM($AZ417:BN417),BN417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BO417)+BO417>$AY27,$AY27-SUM($AZ417:BO417),BO417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BP417)+BP417>$AY27,$AY27-SUM($AZ417:BP417),BP417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BQ417)+BQ417>$AY27,$AY27-SUM($AZ417:BQ417),BQ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BR417)+BR417>$AY27,$AY27-SUM($AZ417:BR417),BR417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BS417)+BS417>$AY27,$AY27-SUM($AZ417:BS417),BS417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BT417)+BT417>$AY27,$AY27-SUM($AZ417:BT417),BT417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BU417)+BU417>$AY27,$AY27-SUM($AZ417:BU417),BU417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BV417)+BV417>$AY27,$AY27-SUM($AZ417:BV417),BV417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BW417)+BW417>$AY27,$AY27-SUM($AZ417:BW417),BW417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BX417)+BX417>$AY27,$AY27-SUM($AZ417:BX417),BX417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BY417)+BY417>$AY27,$AY27-SUM($AZ417:BY417),BY417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:BZ417)+BZ417>$AY27,$AY27-SUM($AZ417:BZ417),BZ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CA417)+CA417>$AY27,$AY27-SUM($AZ417:CA417),CA417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CB417)+CB417>$AY27,$AY27-SUM($AZ417:CB417),CB417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CC417)+CC417>$AY27,$AY27-SUM($AZ417:CC417),CC417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CD417)+CD417>$AY27,$AY27-SUM($AZ417:CD417),CD417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CE417)+CE417>$AY27,$AY27-SUM($AZ417:CE417),CE417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CF417)+CF417>$AY27,$AY27-SUM($AZ417:CF417),CF417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CG417)+CG417>$AY27,$AY27-SUM($AZ417:CG417),CG417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CH417)+CH417>$AY27,$AY27-SUM($AZ417:CH417),CH417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CI417)+CI417>$AY27,$AY27-SUM($AZ417:CI417),CI417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CJ417)+CJ417>$AY27,$AY27-SUM($AZ417:CJ417),CJ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CK417)+CK417>$AY27,$AY27-SUM($AZ417:CK417),CK417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CL417)+CL417>$AY27,$AY27-SUM($AZ417:CL417),CL417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CM417)+CM417>$AY27,$AY27-SUM($AZ417:CM417),CM417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CN417)+CN417>$AY27,$AY27-SUM($AZ417:CN417),CN417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CO417)+CO417>$AY27,$AY27-SUM($AZ417:CO417),CO417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CP417)+CP417>$AY27,$AY27-SUM($AZ417:CP417),CP417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CQ417)+CQ417>$AY27,$AY27-SUM($AZ417:CQ417),CQ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CR417)+CR417>$AY27,$AY27-SUM($AZ417:CR417),CR417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CS417)+CS417>$AY27,$AY27-SUM($AZ417:CS417),CS417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CT417)+CT417>$AY27,$AY27-SUM($AZ417:CT417),CT417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CU417)+CU417>$AY27,$AY27-SUM($AZ417:CU417),CU417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CV417)+CV417>$AY27,$AY27-SUM($AZ417:CV417),CV417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CW417)+CW417>$AY27,$AY27-SUM($AZ417:CW417),CW417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CX417)+CX417>$AY27,$AY27-SUM($AZ417:CX417),CX417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CY417)+CY417>$AY27,$AY27-SUM($AZ417:CY417),CY417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:CZ417)+CZ417>$AY27,$AY27-SUM($AZ417:CZ417),CZ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DA417)+DA417>$AY27,$AY27-SUM($AZ417:DA417),DA417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DB417)+DB417>$AY27,$AY27-SUM($AZ417:DB417),DB417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DC417)+DC417>$AY27,$AY27-SUM($AZ417:DC417),DC417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DD417)+DD417>$AY27,$AY27-SUM($AZ417:DD417),DD417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DE417)+DE417>$AY27,$AY27-SUM($AZ417:DE417),DE417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DF417)+DF417>$AY27,$AY27-SUM($AZ417:DF417),DF417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DG417)+DG417>$AY27,$AY27-SUM($AZ417:DG417),DG417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DH417)+DH417>$AY27,$AY27-SUM($AZ417:DH417),DH417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DI417)+DI417>$AY27,$AY27-SUM($AZ417:DI417),DI417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DJ417)+DJ417>$AY27,$AY27-SUM($AZ417:DJ417),DJ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DK417)+DK417>$AY27,$AY27-SUM($AZ417:DK417),DK417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DL417)+DL417>$AY27,$AY27-SUM($AZ417:DL417),DL417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DM417)+DM417>$AY27,$AY27-SUM($AZ417:DM417),DM417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DN417)+DN417>$AY27,$AY27-SUM($AZ417:DN417),DN417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DO417)+DO417>$AY27,$AY27-SUM($AZ417:DO417),DO417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DP417)+DP417>$AY27,$AY27-SUM($AZ417:DP417),DP417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DQ417)+DQ417>$AY27,$AY27-SUM($AZ417:DQ417),DQ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DR417)+DR417>$AY27,$AY27-SUM($AZ417:DR417),DR417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DS417)+DS417>$AY27,$AY27-SUM($AZ417:DS417),DS417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DT417)+DT417>$AY27,$AY27-SUM($AZ417:DT417),DT417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DU417)+DU417>$AY27,$AY27-SUM($AZ417:DU417),DU417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DV417)+DV417>$AY27,$AY27-SUM($AZ417:DV417),DV417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DW417)+DW417>$AY27,$AY27-SUM($AZ417:DW417),DW417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DX417)+DX417>$AY27,$AY27-SUM($AZ417:DX417),DX417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DY417)+DY417>$AY27,$AY27-SUM($AZ417:DY417),DY417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:DZ417)+DZ417>$AY27,$AY27-SUM($AZ417:DZ417),DZ417),0)","v":4.2223750000000007E-4},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EA417)+EA417>$AY27,$AY27-SUM($AZ417:EA417),EA417),0)","v":4.8572257327350599E-17},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EB417)+EB417>$AY27,$AY27-SUM($AZ417:EB417),EB417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EC417)+EC417>$AY27,$AY27-SUM($AZ417:EC417),EC417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:ED417)+ED417>$AY27,$AY27-SUM($AZ417:ED417),ED417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EE417)+EE417>$AY27,$AY27-SUM($AZ417:EE417),EE417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EF417)+EF417>$AY27,$AY27-SUM($AZ417:EF417),EF417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EG417)+EG417>$AY27,$AY27-SUM($AZ417:EG417),EG417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EH417)+EH417>$AY27,$AY27-SUM($AZ417:EH417),EH417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EI417)+EI417>$AY27,$AY27-SUM($AZ417:EI417),EI417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EJ417)+EJ417>$AY27,$AY27-SUM($AZ417:EJ417),EJ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EK417)+EK417>$AY27,$AY27-SUM($AZ417:EK417),EK417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EL417)+EL417>$AY27,$AY27-SUM($AZ417:EL417),EL417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EM417)+EM417>$AY27,$AY27-SUM($AZ417:EM417),EM417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EN417)+EN417>$AY27,$AY27-SUM($AZ417:EN417),EN417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EO417)+EO417>$AY27,$AY27-SUM($AZ417:EO417),EO417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EP417)+EP417>$AY27,$AY27-SUM($AZ417:EP417),EP417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EQ417)+EQ417>$AY27,$AY27-SUM($AZ417:EQ417),EQ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:ER417)+ER417>$AY27,$AY27-SUM($AZ417:ER417),ER417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:ES417)+ES417>$AY27,$AY27-SUM($AZ417:ES417),ES417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:ET417)+ET417>$AY27,$AY27-SUM($AZ417:ET417),ET417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EU417)+EU417>$AY27,$AY27-SUM($AZ417:EU417),EU417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EV417)+EV417>$AY27,$AY27-SUM($AZ417:EV417),EV417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EW417)+EW417>$AY27,$AY27-SUM($AZ417:EW417),EW417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EX417)+EX417>$AY27,$AY27-SUM($AZ417:EX417),EX417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EY417)+EY417>$AY27,$AY27-SUM($AZ417:EY417),EY417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:EZ417)+EZ417>$AY27,$AY27-SUM($AZ417:EZ417),EZ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FA417)+FA417>$AY27,$AY27-SUM($AZ417:FA417),FA417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FB417)+FB417>$AY27,$AY27-SUM($AZ417:FB417),FB417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FC417)+FC417>$AY27,$AY27-SUM($AZ417:FC417),FC417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FD417)+FD417>$AY27,$AY27-SUM($AZ417:FD417),FD417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FE417)+FE417>$AY27,$AY27-SUM($AZ417:FE417),FE417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FF417)+FF417>$AY27,$AY27-SUM($AZ417:FF417),FF417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FG417)+FG417>$AY27,$AY27-SUM($AZ417:FG417),FG417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FH417)+FH417>$AY27,$AY27-SUM($AZ417:FH417),FH417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FI417)+FI417>$AY27,$AY27-SUM($AZ417:FI417),FI417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FJ417)+FJ417>$AY27,$AY27-SUM($AZ417:FJ417),FJ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FK417)+FK417>$AY27,$AY27-SUM($AZ417:FK417),FK417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FL417)+FL417>$AY27,$AY27-SUM($AZ417:FL417),FL417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FM417)+FM417>$AY27,$AY27-SUM($AZ417:FM417),FM417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FN417)+FN417>$AY27,$AY27-SUM($AZ417:FN417),FN417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FO417)+FO417>$AY27,$AY27-SUM($AZ417:FO417),FO417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FP417)+FP417>$AY27,$AY27-SUM($AZ417:FP417),FP417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FQ417)+FQ417>$AY27,$AY27-SUM($AZ417:FQ417),FQ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FR417)+FR417>$AY27,$AY27-SUM($AZ417:FR417),FR417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FS417)+FS417>$AY27,$AY27-SUM($AZ417:FS417),FS417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FT417)+FT417>$AY27,$AY27-SUM($AZ417:FT417),FT417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FU417)+FU417>$AY27,$AY27-SUM($AZ417:FU417),FU417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FV417)+FV417>$AY27,$AY27-SUM($AZ417:FV417),FV417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FW417)+FW417>$AY27,$AY27-SUM($AZ417:FW417),FW417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FX417)+FX417>$AY27,$AY27-SUM($AZ417:FX417),FX417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FY417)+FY417>$AY27,$AY27-SUM($AZ417:FY417),FY417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:FZ417)+FZ417>$AY27,$AY27-SUM($AZ417:FZ417),FZ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GA417)+GA417>$AY27,$AY27-SUM($AZ417:GA417),GA417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GB417)+GB417>$AY27,$AY27-SUM($AZ417:GB417),GB417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GC417)+GC417>$AY27,$AY27-SUM($AZ417:GC417),GC417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GD417)+GD417>$AY27,$AY27-SUM($AZ417:GD417),GD417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GE417)+GE417>$AY27,$AY27-SUM($AZ417:GE417),GE417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GF417)+GF417>$AY27,$AY27-SUM($AZ417:GF417),GF417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GG417)+GG417>$AY27,$AY27-SUM($AZ417:GG417),GG417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GH417)+GH417>$AY27,$AY27-SUM($AZ417:GH417),GH417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GI417)+GI417>$AY27,$AY27-SUM($AZ417:GI417),GI417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GJ417)+GJ417>$AY27,$AY27-SUM($AZ417:GJ417),GJ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GK417)+GK417>$AY27,$AY27-SUM($AZ417:GK417),GK417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GL417)+GL417>$AY27,$AY27-SUM($AZ417:GL417),GL417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GM417)+GM417>$AY27,$AY27-SUM($AZ417:GM417),GM417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GN417)+GN417>$AY27,$AY27-SUM($AZ417:GN417),GN417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GO417)+GO417>$AY27,$AY27-SUM($AZ417:GO417),GO417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GP417)+GP417>$AY27,$AY27-SUM($AZ417:GP417),GP417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GQ417)+GQ417>$AY27,$AY27-SUM($AZ417:GQ417),GQ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GR417)+GR417>$AY27,$AY27-SUM($AZ417:GR417),GR417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GS417)+GS417>$AY27,$AY27-SUM($AZ417:GS417),GS417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GT417)+GT417>$AY27,$AY27-SUM($AZ417:GT417),GT417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GU417)+GU417>$AY27,$AY27-SUM($AZ417:GU417),GU417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GV417)+GV417>$AY27,$AY27-SUM($AZ417:GV417),GV417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GW417)+GW417>$AY27,$AY27-SUM($AZ417:GW417),GW417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GX417)+GX417>$AY27,$AY27-SUM($AZ417:GX417),GX417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GY417)+GY417>$AY27,$AY27-SUM($AZ417:GY417),GY417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:GZ417)+GZ417>$AY27,$AY27-SUM($AZ417:GZ417),GZ417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:HA417)+HA417>$AY27,$AY27-SUM($AZ417:HA417),HA417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:HB417)+HB417>$AY27,$AY27-SUM($AZ417:HB417),HB417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:HC417)+HC417>$AY27,$AY27-SUM($AZ417:HC417),HC417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:HD417)+HD417>$AY27,$AY27-SUM($AZ417:HD417),HD417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:HE417)+HE417>$AY27,$AY27-SUM($AZ417:HE417),HE417),0)","v":0},{"$f":"IF($AZ417>0,IF(SUM($AZ417:HF417)+HF417>$AY27,$AY27-SUM($AZ417:HF417),HF417),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.09894455E-2,{"$f":"IF($AZ418>0,IF(SUM($AZ418:AZ418)+AZ418>$AY28,$AY28-SUM($AZ418:AZ418),AZ418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BA418)+BA418>$AY28,$AY28-SUM($AZ418:BA418),BA418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BB418)+BB418>$AY28,$AY28-SUM($AZ418:BB418),BB418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BC418)+BC418>$AY28,$AY28-SUM($AZ418:BC418),BC418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BD418)+BD418>$AY28,$AY28-SUM($AZ418:BD418),BD418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BE418)+BE418>$AY28,$AY28-SUM($AZ418:BE418),BE418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BF418)+BF418>$AY28,$AY28-SUM($AZ418:BF418),BF418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BG418)+BG418>$AY28,$AY28-SUM($AZ418:BG418),BG418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BH418)+BH418>$AY28,$AY28-SUM($AZ418:BH418),BH418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BI418)+BI418>$AY28,$AY28-SUM($AZ418:BI418),BI418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BJ418)+BJ418>$AY28,$AY28-SUM($AZ418:BJ418),BJ418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BK418)+BK418>$AY28,$AY28-SUM($AZ418:BK418),BK418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BL418)+BL418>$AY28,$AY28-SUM($AZ418:BL418),BL418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BM418)+BM418>$AY28,$AY28-SUM($AZ418:BM418),BM418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BN418)+BN418>$AY28,$AY28-SUM($AZ418:BN418),BN418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BO418)+BO418>$AY28,$AY28-SUM($AZ418:BO418),BO418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BP418)+BP418>$AY28,$AY28-SUM($AZ418:BP418),BP418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BQ418)+BQ418>$AY28,$AY28-SUM($AZ418:BQ418),BQ418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BR418)+BR418>$AY28,$AY28-SUM($AZ418:BR418),BR418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BS418)+BS418>$AY28,$AY28-SUM($AZ418:BS418),BS418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BT418)+BT418>$AY28,$AY28-SUM($AZ418:BT418),BT418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BU418)+BU418>$AY28,$AY28-SUM($AZ418:BU418),BU418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BV418)+BV418>$AY28,$AY28-SUM($AZ418:BV418),BV418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BW418)+BW418>$AY28,$AY28-SUM($AZ418:BW418),BW418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BX418)+BX418>$AY28,$AY28-SUM($AZ418:BX418),BX418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BY418)+BY418>$AY28,$AY28-SUM($AZ418:BY418),BY418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:BZ418)+BZ418>$AY28,$AY28-SUM($AZ418:BZ418),BZ418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CA418)+CA418>$AY28,$AY28-SUM($AZ418:CA418),CA418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CB418)+CB418>$AY28,$AY28-SUM($AZ418:CB418),CB418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CC418)+CC418>$AY28,$AY28-SUM($AZ418:CC418),CC418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CD418)+CD418>$AY28,$AY28-SUM($AZ418:CD418),CD418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CE418)+CE418>$AY28,$AY28-SUM($AZ418:CE418),CE418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CF418)+CF418>$AY28,$AY28-SUM($AZ418:CF418),CF418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CG418)+CG418>$AY28,$AY28-SUM($AZ418:CG418),CG418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CH418)+CH418>$AY28,$AY28-SUM($AZ418:CH418),CH418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CI418)+CI418>$AY28,$AY28-SUM($AZ418:CI418),CI418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CJ418)+CJ418>$AY28,$AY28-SUM($AZ418:CJ418),CJ418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CK418)+CK418>$AY28,$AY28-SUM($AZ418:CK418),CK418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CL418)+CL418>$AY28,$AY28-SUM($AZ418:CL418),CL418),0)","v":1.09894455E-2},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CM418)+CM418>$AY28,$AY28-SUM($AZ418:CM418),CM418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CN418)+CN418>$AY28,$AY28-SUM($AZ418:CN418),CN418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CO418)+CO418>$AY28,$AY28-SUM($AZ418:CO418),CO418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CP418)+CP418>$AY28,$AY28-SUM($AZ418:CP418),CP418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CQ418)+CQ418>$AY28,$AY28-SUM($AZ418:CQ418),CQ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CR418)+CR418>$AY28,$AY28-SUM($AZ418:CR418),CR418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CS418)+CS418>$AY28,$AY28-SUM($AZ418:CS418),CS418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CT418)+CT418>$AY28,$AY28-SUM($AZ418:CT418),CT418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CU418)+CU418>$AY28,$AY28-SUM($AZ418:CU418),CU418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CV418)+CV418>$AY28,$AY28-SUM($AZ418:CV418),CV418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CW418)+CW418>$AY28,$AY28-SUM($AZ418:CW418),CW418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CX418)+CX418>$AY28,$AY28-SUM($AZ418:CX418),CX418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CY418)+CY418>$AY28,$AY28-SUM($AZ418:CY418),CY418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:CZ418)+CZ418>$AY28,$AY28-SUM($AZ418:CZ418),CZ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DA418)+DA418>$AY28,$AY28-SUM($AZ418:DA418),DA418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DB418)+DB418>$AY28,$AY28-SUM($AZ418:DB418),DB418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DC418)+DC418>$AY28,$AY28-SUM($AZ418:DC418),DC418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DD418)+DD418>$AY28,$AY28-SUM($AZ418:DD418),DD418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DE418)+DE418>$AY28,$AY28-SUM($AZ418:DE418),DE418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DF418)+DF418>$AY28,$AY28-SUM($AZ418:DF418),DF418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DG418)+DG418>$AY28,$AY28-SUM($AZ418:DG418),DG418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DH418)+DH418>$AY28,$AY28-SUM($AZ418:DH418),DH418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DI418)+DI418>$AY28,$AY28-SUM($AZ418:DI418),DI418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DJ418)+DJ418>$AY28,$AY28-SUM($AZ418:DJ418),DJ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DK418)+DK418>$AY28,$AY28-SUM($AZ418:DK418),DK418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DL418)+DL418>$AY28,$AY28-SUM($AZ418:DL418),DL418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DM418)+DM418>$AY28,$AY28-SUM($AZ418:DM418),DM418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DN418)+DN418>$AY28,$AY28-SUM($AZ418:DN418),DN418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DO418)+DO418>$AY28,$AY28-SUM($AZ418:DO418),DO418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DP418)+DP418>$AY28,$AY28-SUM($AZ418:DP418),DP418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DQ418)+DQ418>$AY28,$AY28-SUM($AZ418:DQ418),DQ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DR418)+DR418>$AY28,$AY28-SUM($AZ418:DR418),DR418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DS418)+DS418>$AY28,$AY28-SUM($AZ418:DS418),DS418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DT418)+DT418>$AY28,$AY28-SUM($AZ418:DT418),DT418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DU418)+DU418>$AY28,$AY28-SUM($AZ418:DU418),DU418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DV418)+DV418>$AY28,$AY28-SUM($AZ418:DV418),DV418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DW418)+DW418>$AY28,$AY28-SUM($AZ418:DW418),DW418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DX418)+DX418>$AY28,$AY28-SUM($AZ418:DX418),DX418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DY418)+DY418>$AY28,$AY28-SUM($AZ418:DY418),DY418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:DZ418)+DZ418>$AY28,$AY28-SUM($AZ418:DZ418),DZ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EA418)+EA418>$AY28,$AY28-SUM($AZ418:EA418),EA418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EB418)+EB418>$AY28,$AY28-SUM($AZ418:EB418),EB418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EC418)+EC418>$AY28,$AY28-SUM($AZ418:EC418),EC418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:ED418)+ED418>$AY28,$AY28-SUM($AZ418:ED418),ED418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EE418)+EE418>$AY28,$AY28-SUM($AZ418:EE418),EE418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EF418)+EF418>$AY28,$AY28-SUM($AZ418:EF418),EF418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EG418)+EG418>$AY28,$AY28-SUM($AZ418:EG418),EG418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EH418)+EH418>$AY28,$AY28-SUM($AZ418:EH418),EH418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EI418)+EI418>$AY28,$AY28-SUM($AZ418:EI418),EI418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EJ418)+EJ418>$AY28,$AY28-SUM($AZ418:EJ418),EJ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EK418)+EK418>$AY28,$AY28-SUM($AZ418:EK418),EK418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EL418)+EL418>$AY28,$AY28-SUM($AZ418:EL418),EL418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EM418)+EM418>$AY28,$AY28-SUM($AZ418:EM418),EM418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EN418)+EN418>$AY28,$AY28-SUM($AZ418:EN418),EN418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EO418)+EO418>$AY28,$AY28-SUM($AZ418:EO418),EO418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EP418)+EP418>$AY28,$AY28-SUM($AZ418:EP418),EP418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EQ418)+EQ418>$AY28,$AY28-SUM($AZ418:EQ418),EQ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:ER418)+ER418>$AY28,$AY28-SUM($AZ418:ER418),ER418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:ES418)+ES418>$AY28,$AY28-SUM($AZ418:ES418),ES418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:ET418)+ET418>$AY28,$AY28-SUM($AZ418:ET418),ET418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EU418)+EU418>$AY28,$AY28-SUM($AZ418:EU418),EU418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EV418)+EV418>$AY28,$AY28-SUM($AZ418:EV418),EV418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EW418)+EW418>$AY28,$AY28-SUM($AZ418:EW418),EW418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EX418)+EX418>$AY28,$AY28-SUM($AZ418:EX418),EX418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EY418)+EY418>$AY28,$AY28-SUM($AZ418:EY418),EY418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:EZ418)+EZ418>$AY28,$AY28-SUM($AZ418:EZ418),EZ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FA418)+FA418>$AY28,$AY28-SUM($AZ418:FA418),FA418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FB418)+FB418>$AY28,$AY28-SUM($AZ418:FB418),FB418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FC418)+FC418>$AY28,$AY28-SUM($AZ418:FC418),FC418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FD418)+FD418>$AY28,$AY28-SUM($AZ418:FD418),FD418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FE418)+FE418>$AY28,$AY28-SUM($AZ418:FE418),FE418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FF418)+FF418>$AY28,$AY28-SUM($AZ418:FF418),FF418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FG418)+FG418>$AY28,$AY28-SUM($AZ418:FG418),FG418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FH418)+FH418>$AY28,$AY28-SUM($AZ418:FH418),FH418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FI418)+FI418>$AY28,$AY28-SUM($AZ418:FI418),FI418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FJ418)+FJ418>$AY28,$AY28-SUM($AZ418:FJ418),FJ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FK418)+FK418>$AY28,$AY28-SUM($AZ418:FK418),FK418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FL418)+FL418>$AY28,$AY28-SUM($AZ418:FL418),FL418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FM418)+FM418>$AY28,$AY28-SUM($AZ418:FM418),FM418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FN418)+FN418>$AY28,$AY28-SUM($AZ418:FN418),FN418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FO418)+FO418>$AY28,$AY28-SUM($AZ418:FO418),FO418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FP418)+FP418>$AY28,$AY28-SUM($AZ418:FP418),FP418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FQ418)+FQ418>$AY28,$AY28-SUM($AZ418:FQ418),FQ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FR418)+FR418>$AY28,$AY28-SUM($AZ418:FR418),FR418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FS418)+FS418>$AY28,$AY28-SUM($AZ418:FS418),FS418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FT418)+FT418>$AY28,$AY28-SUM($AZ418:FT418),FT418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FU418)+FU418>$AY28,$AY28-SUM($AZ418:FU418),FU418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FV418)+FV418>$AY28,$AY28-SUM($AZ418:FV418),FV418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FW418)+FW418>$AY28,$AY28-SUM($AZ418:FW418),FW418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FX418)+FX418>$AY28,$AY28-SUM($AZ418:FX418),FX418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FY418)+FY418>$AY28,$AY28-SUM($AZ418:FY418),FY418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:FZ418)+FZ418>$AY28,$AY28-SUM($AZ418:FZ418),FZ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GA418)+GA418>$AY28,$AY28-SUM($AZ418:GA418),GA418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GB418)+GB418>$AY28,$AY28-SUM($AZ418:GB418),GB418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GC418)+GC418>$AY28,$AY28-SUM($AZ418:GC418),GC418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GD418)+GD418>$AY28,$AY28-SUM($AZ418:GD418),GD418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GE418)+GE418>$AY28,$AY28-SUM($AZ418:GE418),GE418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GF418)+GF418>$AY28,$AY28-SUM($AZ418:GF418),GF418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GG418)+GG418>$AY28,$AY28-SUM($AZ418:GG418),GG418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GH418)+GH418>$AY28,$AY28-SUM($AZ418:GH418),GH418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GI418)+GI418>$AY28,$AY28-SUM($AZ418:GI418),GI418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GJ418)+GJ418>$AY28,$AY28-SUM($AZ418:GJ418),GJ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GK418)+GK418>$AY28,$AY28-SUM($AZ418:GK418),GK418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GL418)+GL418>$AY28,$AY28-SUM($AZ418:GL418),GL418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GM418)+GM418>$AY28,$AY28-SUM($AZ418:GM418),GM418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GN418)+GN418>$AY28,$AY28-SUM($AZ418:GN418),GN418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GO418)+GO418>$AY28,$AY28-SUM($AZ418:GO418),GO418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GP418)+GP418>$AY28,$AY28-SUM($AZ418:GP418),GP418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GQ418)+GQ418>$AY28,$AY28-SUM($AZ418:GQ418),GQ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GR418)+GR418>$AY28,$AY28-SUM($AZ418:GR418),GR418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GS418)+GS418>$AY28,$AY28-SUM($AZ418:GS418),GS418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GT418)+GT418>$AY28,$AY28-SUM($AZ418:GT418),GT418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GU418)+GU418>$AY28,$AY28-SUM($AZ418:GU418),GU418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GV418)+GV418>$AY28,$AY28-SUM($AZ418:GV418),GV418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GW418)+GW418>$AY28,$AY28-SUM($AZ418:GW418),GW418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GX418)+GX418>$AY28,$AY28-SUM($AZ418:GX418),GX418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GY418)+GY418>$AY28,$AY28-SUM($AZ418:GY418),GY418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:GZ418)+GZ418>$AY28,$AY28-SUM($AZ418:GZ418),GZ418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:HA418)+HA418>$AY28,$AY28-SUM($AZ418:HA418),HA418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:HB418)+HB418>$AY28,$AY28-SUM($AZ418:HB418),HB418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:HC418)+HC418>$AY28,$AY28-SUM($AZ418:HC418),HC418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:HD418)+HD418>$AY28,$AY28-SUM($AZ418:HD418),HD418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:HE418)+HE418>$AY28,$AY28-SUM($AZ418:HE418),HE418),0)","v":-4.4408920985006262E-16},{"$f":"IF($AZ418>0,IF(SUM($AZ418:HF418)+HF418>$AY28,$AY28-SUM($AZ418:HF418),HF418),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AZ419>0,IF(SUM($AZ419:AZ419)+AZ419>$AY29,$AY29-SUM($AZ419:AZ419),AZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BA419)+BA419>$AY29,$AY29-SUM($AZ419:BA419),BA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BB419)+BB419>$AY29,$AY29-SUM($AZ419:BB419),BB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BC419)+BC419>$AY29,$AY29-SUM($AZ419:BC419),BC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BD419)+BD419>$AY29,$AY29-SUM($AZ419:BD419),BD419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BE419)+BE419>$AY29,$AY29-SUM($AZ419:BE419),BE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BF419)+BF419>$AY29,$AY29-SUM($AZ419:BF419),BF419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BG419)+BG419>$AY29,$AY29-SUM($AZ419:BG419),BG419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BH419)+BH419>$AY29,$AY29-SUM($AZ419:BH419),BH419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BI419)+BI419>$AY29,$AY29-SUM($AZ419:BI419),BI419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BJ419)+BJ419>$AY29,$AY29-SUM($AZ419:BJ419),BJ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BK419)+BK419>$AY29,$AY29-SUM($AZ419:BK419),BK419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BL419)+BL419>$AY29,$AY29-SUM($AZ419:BL419),BL419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BM419)+BM419>$AY29,$AY29-SUM($AZ419:BM419),BM419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BN419)+BN419>$AY29,$AY29-SUM($AZ419:BN419),BN419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BO419)+BO419>$AY29,$AY29-SUM($AZ419:BO419),BO419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BP419)+BP419>$AY29,$AY29-SUM($AZ419:BP419),BP419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BQ419)+BQ419>$AY29,$AY29-SUM($AZ419:BQ419),BQ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BR419)+BR419>$AY29,$AY29-SUM($AZ419:BR419),BR419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BS419)+BS419>$AY29,$AY29-SUM($AZ419:BS419),BS419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BT419)+BT419>$AY29,$AY29-SUM($AZ419:BT419),BT419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BU419)+BU419>$AY29,$AY29-SUM($AZ419:BU419),BU419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BV419)+BV419>$AY29,$AY29-SUM($AZ419:BV419),BV419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BW419)+BW419>$AY29,$AY29-SUM($AZ419:BW419),BW419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BX419)+BX419>$AY29,$AY29-SUM($AZ419:BX419),BX419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BY419)+BY419>$AY29,$AY29-SUM($AZ419:BY419),BY419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:BZ419)+BZ419>$AY29,$AY29-SUM($AZ419:BZ419),BZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CA419)+CA419>$AY29,$AY29-SUM($AZ419:CA419),CA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CB419)+CB419>$AY29,$AY29-SUM($AZ419:CB419),CB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CC419)+CC419>$AY29,$AY29-SUM($AZ419:CC419),CC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CD419)+CD419>$AY29,$AY29-SUM($AZ419:CD419),CD419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CE419)+CE419>$AY29,$AY29-SUM($AZ419:CE419),CE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CF419)+CF419>$AY29,$AY29-SUM($AZ419:CF419),CF419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CG419)+CG419>$AY29,$AY29-SUM($AZ419:CG419),CG419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CH419)+CH419>$AY29,$AY29-SUM($AZ419:CH419),CH419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CI419)+CI419>$AY29,$AY29-SUM($AZ419:CI419),CI419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CJ419)+CJ419>$AY29,$AY29-SUM($AZ419:CJ419),CJ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CK419)+CK419>$AY29,$AY29-SUM($AZ419:CK419),CK419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CL419)+CL419>$AY29,$AY29-SUM($AZ419:CL419),CL419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CM419)+CM419>$AY29,$AY29-SUM($AZ419:CM419),CM419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CN419)+CN419>$AY29,$AY29-SUM($AZ419:CN419),CN419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CO419)+CO419>$AY29,$AY29-SUM($AZ419:CO419),CO419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CP419)+CP419>$AY29,$AY29-SUM($AZ419:CP419),CP419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CQ419)+CQ419>$AY29,$AY29-SUM($AZ419:CQ419),CQ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CR419)+CR419>$AY29,$AY29-SUM($AZ419:CR419),CR419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CS419)+CS419>$AY29,$AY29-SUM($AZ419:CS419),CS419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CT419)+CT419>$AY29,$AY29-SUM($AZ419:CT419),CT419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CU419)+CU419>$AY29,$AY29-SUM($AZ419:CU419),CU419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CV419)+CV419>$AY29,$AY29-SUM($AZ419:CV419),CV419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CW419)+CW419>$AY29,$AY29-SUM($AZ419:CW419),CW419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CX419)+CX419>$AY29,$AY29-SUM($AZ419:CX419),CX419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CY419)+CY419>$AY29,$AY29-SUM($AZ419:CY419),CY419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:CZ419)+CZ419>$AY29,$AY29-SUM($AZ419:CZ419),CZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DA419)+DA419>$AY29,$AY29-SUM($AZ419:DA419),DA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DB419)+DB419>$AY29,$AY29-SUM($AZ419:DB419),DB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DC419)+DC419>$AY29,$AY29-SUM($AZ419:DC419),DC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DD419)+DD419>$AY29,$AY29-SUM($AZ419:DD419),DD419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DE419)+DE419>$AY29,$AY29-SUM($AZ419:DE419),DE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DF419)+DF419>$AY29,$AY29-SUM($AZ419:DF419),DF419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DG419)+DG419>$AY29,$AY29-SUM($AZ419:DG419),DG419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DH419)+DH419>$AY29,$AY29-SUM($AZ419:DH419),DH419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DI419)+DI419>$AY29,$AY29-SUM($AZ419:DI419),DI419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DJ419)+DJ419>$AY29,$AY29-SUM($AZ419:DJ419),DJ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DK419)+DK419>$AY29,$AY29-SUM($AZ419:DK419),DK419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DL419)+DL419>$AY29,$AY29-SUM($AZ419:DL419),DL419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DM419)+DM419>$AY29,$AY29-SUM($AZ419:DM419),DM419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DN419)+DN419>$AY29,$AY29-SUM($AZ419:DN419),DN419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DO419)+DO419>$AY29,$AY29-SUM($AZ419:DO419),DO419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DP419)+DP419>$AY29,$AY29-SUM($AZ419:DP419),DP419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DQ419)+DQ419>$AY29,$AY29-SUM($AZ419:DQ419),DQ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DR419)+DR419>$AY29,$AY29-SUM($AZ419:DR419),DR419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DS419)+DS419>$AY29,$AY29-SUM($AZ419:DS419),DS419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DT419)+DT419>$AY29,$AY29-SUM($AZ419:DT419),DT419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DU419)+DU419>$AY29,$AY29-SUM($AZ419:DU419),DU419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DV419)+DV419>$AY29,$AY29-SUM($AZ419:DV419),DV419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DW419)+DW419>$AY29,$AY29-SUM($AZ419:DW419),DW419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DX419)+DX419>$AY29,$AY29-SUM($AZ419:DX419),DX419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DY419)+DY419>$AY29,$AY29-SUM($AZ419:DY419),DY419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:DZ419)+DZ419>$AY29,$AY29-SUM($AZ419:DZ419),DZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EA419)+EA419>$AY29,$AY29-SUM($AZ419:EA419),EA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EB419)+EB419>$AY29,$AY29-SUM($AZ419:EB419),EB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EC419)+EC419>$AY29,$AY29-SUM($AZ419:EC419),EC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:ED419)+ED419>$AY29,$AY29-SUM($AZ419:ED419),ED419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EE419)+EE419>$AY29,$AY29-SUM($AZ419:EE419),EE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EF419)+EF419>$AY29,$AY29-SUM($AZ419:EF419),EF419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EG419)+EG419>$AY29,$AY29-SUM($AZ419:EG419),EG419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EH419)+EH419>$AY29,$AY29-SUM($AZ419:EH419),EH419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EI419)+EI419>$AY29,$AY29-SUM($AZ419:EI419),EI419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EJ419)+EJ419>$AY29,$AY29-SUM($AZ419:EJ419),EJ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EK419)+EK419>$AY29,$AY29-SUM($AZ419:EK419),EK419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EL419)+EL419>$AY29,$AY29-SUM($AZ419:EL419),EL419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EM419)+EM419>$AY29,$AY29-SUM($AZ419:EM419),EM419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EN419)+EN419>$AY29,$AY29-SUM($AZ419:EN419),EN419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EO419)+EO419>$AY29,$AY29-SUM($AZ419:EO419),EO419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EP419)+EP419>$AY29,$AY29-SUM($AZ419:EP419),EP419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EQ419)+EQ419>$AY29,$AY29-SUM($AZ419:EQ419),EQ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:ER419)+ER419>$AY29,$AY29-SUM($AZ419:ER419),ER419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:ES419)+ES419>$AY29,$AY29-SUM($AZ419:ES419),ES419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:ET419)+ET419>$AY29,$AY29-SUM($AZ419:ET419),ET419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EU419)+EU419>$AY29,$AY29-SUM($AZ419:EU419),EU419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EV419)+EV419>$AY29,$AY29-SUM($AZ419:EV419),EV419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EW419)+EW419>$AY29,$AY29-SUM($AZ419:EW419),EW419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EX419)+EX419>$AY29,$AY29-SUM($AZ419:EX419),EX419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EY419)+EY419>$AY29,$AY29-SUM($AZ419:EY419),EY419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:EZ419)+EZ419>$AY29,$AY29-SUM($AZ419:EZ419),EZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FA419)+FA419>$AY29,$AY29-SUM($AZ419:FA419),FA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FB419)+FB419>$AY29,$AY29-SUM($AZ419:FB419),FB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FC419)+FC419>$AY29,$AY29-SUM($AZ419:FC419),FC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FD419)+FD419>$AY29,$AY29-SUM($AZ419:FD419),FD419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FE419)+FE419>$AY29,$AY29-SUM($AZ419:FE419),FE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FF419)+FF419>$AY29,$AY29-SUM($AZ419:FF419),FF419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FG419)+FG419>$AY29,$AY29-SUM($AZ419:FG419),FG419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FH419)+FH419>$AY29,$AY29-SUM($AZ419:FH419),FH419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FI419)+FI419>$AY29,$AY29-SUM($AZ419:FI419),FI419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FJ419)+FJ419>$AY29,$AY29-SUM($AZ419:FJ419),FJ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FK419)+FK419>$AY29,$AY29-SUM($AZ419:FK419),FK419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FL419)+FL419>$AY29,$AY29-SUM($AZ419:FL419),FL419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FM419)+FM419>$AY29,$AY29-SUM($AZ419:FM419),FM419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FN419)+FN419>$AY29,$AY29-SUM($AZ419:FN419),FN419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FO419)+FO419>$AY29,$AY29-SUM($AZ419:FO419),FO419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FP419)+FP419>$AY29,$AY29-SUM($AZ419:FP419),FP419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FQ419)+FQ419>$AY29,$AY29-SUM($AZ419:FQ419),FQ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FR419)+FR419>$AY29,$AY29-SUM($AZ419:FR419),FR419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FS419)+FS419>$AY29,$AY29-SUM($AZ419:FS419),FS419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FT419)+FT419>$AY29,$AY29-SUM($AZ419:FT419),FT419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FU419)+FU419>$AY29,$AY29-SUM($AZ419:FU419),FU419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FV419)+FV419>$AY29,$AY29-SUM($AZ419:FV419),FV419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FW419)+FW419>$AY29,$AY29-SUM($AZ419:FW419),FW419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FX419)+FX419>$AY29,$AY29-SUM($AZ419:FX419),FX419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FY419)+FY419>$AY29,$AY29-SUM($AZ419:FY419),FY419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:FZ419)+FZ419>$AY29,$AY29-SUM($AZ419:FZ419),FZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GA419)+GA419>$AY29,$AY29-SUM($AZ419:GA419),GA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GB419)+GB419>$AY29,$AY29-SUM($AZ419:GB419),GB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GC419)+GC419>$AY29,$AY29-SUM($AZ419:GC419),GC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GD419)+GD419>$AY29,$AY29-SUM($AZ419:GD419),GD419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GE419)+GE419>$AY29,$AY29-SUM($AZ419:GE419),GE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GF419)+GF419>$AY29,$AY29-SUM($AZ419:GF419),GF419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GG419)+GG419>$AY29,$AY29-SUM($AZ419:GG419),GG419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GH419)+GH419>$AY29,$AY29-SUM($AZ419:GH419),GH419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GI419)+GI419>$AY29,$AY29-SUM($AZ419:GI419),GI419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GJ419)+GJ419>$AY29,$AY29-SUM($AZ419:GJ419),GJ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GK419)+GK419>$AY29,$AY29-SUM($AZ419:GK419),GK419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GL419)+GL419>$AY29,$AY29-SUM($AZ419:GL419),GL419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GM419)+GM419>$AY29,$AY29-SUM($AZ419:GM419),GM419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GN419)+GN419>$AY29,$AY29-SUM($AZ419:GN419),GN419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GO419)+GO419>$AY29,$AY29-SUM($AZ419:GO419),GO419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GP419)+GP419>$AY29,$AY29-SUM($AZ419:GP419),GP419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GQ419)+GQ419>$AY29,$AY29-SUM($AZ419:GQ419),GQ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GR419)+GR419>$AY29,$AY29-SUM($AZ419:GR419),GR419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GS419)+GS419>$AY29,$AY29-SUM($AZ419:GS419),GS419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GT419)+GT419>$AY29,$AY29-SUM($AZ419:GT419),GT419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GU419)+GU419>$AY29,$AY29-SUM($AZ419:GU419),GU419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GV419)+GV419>$AY29,$AY29-SUM($AZ419:GV419),GV419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GW419)+GW419>$AY29,$AY29-SUM($AZ419:GW419),GW419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GX419)+GX419>$AY29,$AY29-SUM($AZ419:GX419),GX419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GY419)+GY419>$AY29,$AY29-SUM($AZ419:GY419),GY419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:GZ419)+GZ419>$AY29,$AY29-SUM($AZ419:GZ419),GZ419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:HA419)+HA419>$AY29,$AY29-SUM($AZ419:HA419),HA419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:HB419)+HB419>$AY29,$AY29-SUM($AZ419:HB419),HB419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:HC419)+HC419>$AY29,$AY29-SUM($AZ419:HC419),HC419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:HD419)+HD419>$AY29,$AY29-SUM($AZ419:HD419),HD419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:HE419)+HE419>$AY29,$AY29-SUM($AZ419:HE419),HE419),0)","v":0},{"$f":"IF($AZ419>0,IF(SUM($AZ419:HF419)+HF419>$AY29,$AY29-SUM($AZ419:HF419),HF419),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AZ420>0,IF(SUM($AZ420:AZ420)+AZ420>$AY30,$AY30-SUM($AZ420:AZ420),AZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BA420)+BA420>$AY30,$AY30-SUM($AZ420:BA420),BA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BB420)+BB420>$AY30,$AY30-SUM($AZ420:BB420),BB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BC420)+BC420>$AY30,$AY30-SUM($AZ420:BC420),BC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BD420)+BD420>$AY30,$AY30-SUM($AZ420:BD420),BD420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BE420)+BE420>$AY30,$AY30-SUM($AZ420:BE420),BE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BF420)+BF420>$AY30,$AY30-SUM($AZ420:BF420),BF420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BG420)+BG420>$AY30,$AY30-SUM($AZ420:BG420),BG420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BH420)+BH420>$AY30,$AY30-SUM($AZ420:BH420),BH420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BI420)+BI420>$AY30,$AY30-SUM($AZ420:BI420),BI420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BJ420)+BJ420>$AY30,$AY30-SUM($AZ420:BJ420),BJ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BK420)+BK420>$AY30,$AY30-SUM($AZ420:BK420),BK420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BL420)+BL420>$AY30,$AY30-SUM($AZ420:BL420),BL420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BM420)+BM420>$AY30,$AY30-SUM($AZ420:BM420),BM420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BN420)+BN420>$AY30,$AY30-SUM($AZ420:BN420),BN420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BO420)+BO420>$AY30,$AY30-SUM($AZ420:BO420),BO420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BP420)+BP420>$AY30,$AY30-SUM($AZ420:BP420),BP420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BQ420)+BQ420>$AY30,$AY30-SUM($AZ420:BQ420),BQ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BR420)+BR420>$AY30,$AY30-SUM($AZ420:BR420),BR420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BS420)+BS420>$AY30,$AY30-SUM($AZ420:BS420),BS420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BT420)+BT420>$AY30,$AY30-SUM($AZ420:BT420),BT420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BU420)+BU420>$AY30,$AY30-SUM($AZ420:BU420),BU420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BV420)+BV420>$AY30,$AY30-SUM($AZ420:BV420),BV420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BW420)+BW420>$AY30,$AY30-SUM($AZ420:BW420),BW420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BX420)+BX420>$AY30,$AY30-SUM($AZ420:BX420),BX420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BY420)+BY420>$AY30,$AY30-SUM($AZ420:BY420),BY420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:BZ420)+BZ420>$AY30,$AY30-SUM($AZ420:BZ420),BZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CA420)+CA420>$AY30,$AY30-SUM($AZ420:CA420),CA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CB420)+CB420>$AY30,$AY30-SUM($AZ420:CB420),CB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CC420)+CC420>$AY30,$AY30-SUM($AZ420:CC420),CC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CD420)+CD420>$AY30,$AY30-SUM($AZ420:CD420),CD420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CE420)+CE420>$AY30,$AY30-SUM($AZ420:CE420),CE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CF420)+CF420>$AY30,$AY30-SUM($AZ420:CF420),CF420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CG420)+CG420>$AY30,$AY30-SUM($AZ420:CG420),CG420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CH420)+CH420>$AY30,$AY30-SUM($AZ420:CH420),CH420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CI420)+CI420>$AY30,$AY30-SUM($AZ420:CI420),CI420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CJ420)+CJ420>$AY30,$AY30-SUM($AZ420:CJ420),CJ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CK420)+CK420>$AY30,$AY30-SUM($AZ420:CK420),CK420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CL420)+CL420>$AY30,$AY30-SUM($AZ420:CL420),CL420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CM420)+CM420>$AY30,$AY30-SUM($AZ420:CM420),CM420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CN420)+CN420>$AY30,$AY30-SUM($AZ420:CN420),CN420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CO420)+CO420>$AY30,$AY30-SUM($AZ420:CO420),CO420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CP420)+CP420>$AY30,$AY30-SUM($AZ420:CP420),CP420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CQ420)+CQ420>$AY30,$AY30-SUM($AZ420:CQ420),CQ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CR420)+CR420>$AY30,$AY30-SUM($AZ420:CR420),CR420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CS420)+CS420>$AY30,$AY30-SUM($AZ420:CS420),CS420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CT420)+CT420>$AY30,$AY30-SUM($AZ420:CT420),CT420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CU420)+CU420>$AY30,$AY30-SUM($AZ420:CU420),CU420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CV420)+CV420>$AY30,$AY30-SUM($AZ420:CV420),CV420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CW420)+CW420>$AY30,$AY30-SUM($AZ420:CW420),CW420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CX420)+CX420>$AY30,$AY30-SUM($AZ420:CX420),CX420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CY420)+CY420>$AY30,$AY30-SUM($AZ420:CY420),CY420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:CZ420)+CZ420>$AY30,$AY30-SUM($AZ420:CZ420),CZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DA420)+DA420>$AY30,$AY30-SUM($AZ420:DA420),DA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DB420)+DB420>$AY30,$AY30-SUM($AZ420:DB420),DB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DC420)+DC420>$AY30,$AY30-SUM($AZ420:DC420),DC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DD420)+DD420>$AY30,$AY30-SUM($AZ420:DD420),DD420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DE420)+DE420>$AY30,$AY30-SUM($AZ420:DE420),DE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DF420)+DF420>$AY30,$AY30-SUM($AZ420:DF420),DF420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DG420)+DG420>$AY30,$AY30-SUM($AZ420:DG420),DG420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DH420)+DH420>$AY30,$AY30-SUM($AZ420:DH420),DH420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DI420)+DI420>$AY30,$AY30-SUM($AZ420:DI420),DI420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DJ420)+DJ420>$AY30,$AY30-SUM($AZ420:DJ420),DJ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DK420)+DK420>$AY30,$AY30-SUM($AZ420:DK420),DK420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DL420)+DL420>$AY30,$AY30-SUM($AZ420:DL420),DL420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DM420)+DM420>$AY30,$AY30-SUM($AZ420:DM420),DM420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DN420)+DN420>$AY30,$AY30-SUM($AZ420:DN420),DN420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DO420)+DO420>$AY30,$AY30-SUM($AZ420:DO420),DO420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DP420)+DP420>$AY30,$AY30-SUM($AZ420:DP420),DP420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DQ420)+DQ420>$AY30,$AY30-SUM($AZ420:DQ420),DQ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DR420)+DR420>$AY30,$AY30-SUM($AZ420:DR420),DR420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DS420)+DS420>$AY30,$AY30-SUM($AZ420:DS420),DS420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DT420)+DT420>$AY30,$AY30-SUM($AZ420:DT420),DT420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DU420)+DU420>$AY30,$AY30-SUM($AZ420:DU420),DU420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DV420)+DV420>$AY30,$AY30-SUM($AZ420:DV420),DV420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DW420)+DW420>$AY30,$AY30-SUM($AZ420:DW420),DW420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DX420)+DX420>$AY30,$AY30-SUM($AZ420:DX420),DX420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DY420)+DY420>$AY30,$AY30-SUM($AZ420:DY420),DY420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:DZ420)+DZ420>$AY30,$AY30-SUM($AZ420:DZ420),DZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EA420)+EA420>$AY30,$AY30-SUM($AZ420:EA420),EA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EB420)+EB420>$AY30,$AY30-SUM($AZ420:EB420),EB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EC420)+EC420>$AY30,$AY30-SUM($AZ420:EC420),EC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:ED420)+ED420>$AY30,$AY30-SUM($AZ420:ED420),ED420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EE420)+EE420>$AY30,$AY30-SUM($AZ420:EE420),EE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EF420)+EF420>$AY30,$AY30-SUM($AZ420:EF420),EF420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EG420)+EG420>$AY30,$AY30-SUM($AZ420:EG420),EG420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EH420)+EH420>$AY30,$AY30-SUM($AZ420:EH420),EH420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EI420)+EI420>$AY30,$AY30-SUM($AZ420:EI420),EI420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EJ420)+EJ420>$AY30,$AY30-SUM($AZ420:EJ420),EJ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EK420)+EK420>$AY30,$AY30-SUM($AZ420:EK420),EK420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EL420)+EL420>$AY30,$AY30-SUM($AZ420:EL420),EL420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EM420)+EM420>$AY30,$AY30-SUM($AZ420:EM420),EM420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EN420)+EN420>$AY30,$AY30-SUM($AZ420:EN420),EN420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EO420)+EO420>$AY30,$AY30-SUM($AZ420:EO420),EO420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EP420)+EP420>$AY30,$AY30-SUM($AZ420:EP420),EP420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EQ420)+EQ420>$AY30,$AY30-SUM($AZ420:EQ420),EQ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:ER420)+ER420>$AY30,$AY30-SUM($AZ420:ER420),ER420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:ES420)+ES420>$AY30,$AY30-SUM($AZ420:ES420),ES420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:ET420)+ET420>$AY30,$AY30-SUM($AZ420:ET420),ET420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EU420)+EU420>$AY30,$AY30-SUM($AZ420:EU420),EU420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EV420)+EV420>$AY30,$AY30-SUM($AZ420:EV420),EV420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EW420)+EW420>$AY30,$AY30-SUM($AZ420:EW420),EW420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EX420)+EX420>$AY30,$AY30-SUM($AZ420:EX420),EX420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EY420)+EY420>$AY30,$AY30-SUM($AZ420:EY420),EY420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:EZ420)+EZ420>$AY30,$AY30-SUM($AZ420:EZ420),EZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FA420)+FA420>$AY30,$AY30-SUM($AZ420:FA420),FA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FB420)+FB420>$AY30,$AY30-SUM($AZ420:FB420),FB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FC420)+FC420>$AY30,$AY30-SUM($AZ420:FC420),FC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FD420)+FD420>$AY30,$AY30-SUM($AZ420:FD420),FD420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FE420)+FE420>$AY30,$AY30-SUM($AZ420:FE420),FE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FF420)+FF420>$AY30,$AY30-SUM($AZ420:FF420),FF420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FG420)+FG420>$AY30,$AY30-SUM($AZ420:FG420),FG420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FH420)+FH420>$AY30,$AY30-SUM($AZ420:FH420),FH420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FI420)+FI420>$AY30,$AY30-SUM($AZ420:FI420),FI420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FJ420)+FJ420>$AY30,$AY30-SUM($AZ420:FJ420),FJ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FK420)+FK420>$AY30,$AY30-SUM($AZ420:FK420),FK420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FL420)+FL420>$AY30,$AY30-SUM($AZ420:FL420),FL420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FM420)+FM420>$AY30,$AY30-SUM($AZ420:FM420),FM420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FN420)+FN420>$AY30,$AY30-SUM($AZ420:FN420),FN420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FO420)+FO420>$AY30,$AY30-SUM($AZ420:FO420),FO420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FP420)+FP420>$AY30,$AY30-SUM($AZ420:FP420),FP420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FQ420)+FQ420>$AY30,$AY30-SUM($AZ420:FQ420),FQ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FR420)+FR420>$AY30,$AY30-SUM($AZ420:FR420),FR420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FS420)+FS420>$AY30,$AY30-SUM($AZ420:FS420),FS420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FT420)+FT420>$AY30,$AY30-SUM($AZ420:FT420),FT420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FU420)+FU420>$AY30,$AY30-SUM($AZ420:FU420),FU420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FV420)+FV420>$AY30,$AY30-SUM($AZ420:FV420),FV420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FW420)+FW420>$AY30,$AY30-SUM($AZ420:FW420),FW420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FX420)+FX420>$AY30,$AY30-SUM($AZ420:FX420),FX420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FY420)+FY420>$AY30,$AY30-SUM($AZ420:FY420),FY420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:FZ420)+FZ420>$AY30,$AY30-SUM($AZ420:FZ420),FZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GA420)+GA420>$AY30,$AY30-SUM($AZ420:GA420),GA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GB420)+GB420>$AY30,$AY30-SUM($AZ420:GB420),GB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GC420)+GC420>$AY30,$AY30-SUM($AZ420:GC420),GC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GD420)+GD420>$AY30,$AY30-SUM($AZ420:GD420),GD420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GE420)+GE420>$AY30,$AY30-SUM($AZ420:GE420),GE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GF420)+GF420>$AY30,$AY30-SUM($AZ420:GF420),GF420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GG420)+GG420>$AY30,$AY30-SUM($AZ420:GG420),GG420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GH420)+GH420>$AY30,$AY30-SUM($AZ420:GH420),GH420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GI420)+GI420>$AY30,$AY30-SUM($AZ420:GI420),GI420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GJ420)+GJ420>$AY30,$AY30-SUM($AZ420:GJ420),GJ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GK420)+GK420>$AY30,$AY30-SUM($AZ420:GK420),GK420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GL420)+GL420>$AY30,$AY30-SUM($AZ420:GL420),GL420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GM420)+GM420>$AY30,$AY30-SUM($AZ420:GM420),GM420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GN420)+GN420>$AY30,$AY30-SUM($AZ420:GN420),GN420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GO420)+GO420>$AY30,$AY30-SUM($AZ420:GO420),GO420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GP420)+GP420>$AY30,$AY30-SUM($AZ420:GP420),GP420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GQ420)+GQ420>$AY30,$AY30-SUM($AZ420:GQ420),GQ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GR420)+GR420>$AY30,$AY30-SUM($AZ420:GR420),GR420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GS420)+GS420>$AY30,$AY30-SUM($AZ420:GS420),GS420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GT420)+GT420>$AY30,$AY30-SUM($AZ420:GT420),GT420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GU420)+GU420>$AY30,$AY30-SUM($AZ420:GU420),GU420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GV420)+GV420>$AY30,$AY30-SUM($AZ420:GV420),GV420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GW420)+GW420>$AY30,$AY30-SUM($AZ420:GW420),GW420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GX420)+GX420>$AY30,$AY30-SUM($AZ420:GX420),GX420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GY420)+GY420>$AY30,$AY30-SUM($AZ420:GY420),GY420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:GZ420)+GZ420>$AY30,$AY30-SUM($AZ420:GZ420),GZ420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:HA420)+HA420>$AY30,$AY30-SUM($AZ420:HA420),HA420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:HB420)+HB420>$AY30,$AY30-SUM($AZ420:HB420),HB420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:HC420)+HC420>$AY30,$AY30-SUM($AZ420:HC420),HC420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:HD420)+HD420>$AY30,$AY30-SUM($AZ420:HD420),HD420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:HE420)+HE420>$AY30,$AY30-SUM($AZ420:HE420),HE420),0)","v":0},{"$f":"IF($AZ420>0,IF(SUM($AZ420:HF420)+HF420>$AY30,$AY30-SUM($AZ420:HF420),HF420),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,{"$f":"IF($AZ421>0,IF(SUM($AZ421:AZ421)+AZ421>$AY31,$AY31-SUM($AZ421:AZ421),AZ421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BA421)+BA421>$AY31,$AY31-SUM($AZ421:BA421),BA421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BB421)+BB421>$AY31,$AY31-SUM($AZ421:BB421),BB421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BC421)+BC421>$AY31,$AY31-SUM($AZ421:BC421),BC421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BD421)+BD421>$AY31,$AY31-SUM($AZ421:BD421),BD421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BE421)+BE421>$AY31,$AY31-SUM($AZ421:BE421),BE421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BF421)+BF421>$AY31,$AY31-SUM($AZ421:BF421),BF421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BG421)+BG421>$AY31,$AY31-SUM($AZ421:BG421),BG421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BH421)+BH421>$AY31,$AY31-SUM($AZ421:BH421),BH421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BI421)+BI421>$AY31,$AY31-SUM($AZ421:BI421),BI421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BJ421)+BJ421>$AY31,$AY31-SUM($AZ421:BJ421),BJ421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BK421)+BK421>$AY31,$AY31-SUM($AZ421:BK421),BK421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BL421)+BL421>$AY31,$AY31-SUM($AZ421:BL421),BL421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BM421)+BM421>$AY31,$AY31-SUM($AZ421:BM421),BM421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BN421)+BN421>$AY31,$AY31-SUM($AZ421:BN421),BN421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BO421)+BO421>$AY31,$AY31-SUM($AZ421:BO421),BO421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BP421)+BP421>$AY31,$AY31-SUM($AZ421:BP421),BP421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BQ421)+BQ421>$AY31,$AY31-SUM($AZ421:BQ421),BQ421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BR421)+BR421>$AY31,$AY31-SUM($AZ421:BR421),BR421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BS421)+BS421>$AY31,$AY31-SUM($AZ421:BS421),BS421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BT421)+BT421>$AY31,$AY31-SUM($AZ421:BT421),BT421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BU421)+BU421>$AY31,$AY31-SUM($AZ421:BU421),BU421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BV421)+BV421>$AY31,$AY31-SUM($AZ421:BV421),BV421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BW421)+BW421>$AY31,$AY31-SUM($AZ421:BW421),BW421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BX421)+BX421>$AY31,$AY31-SUM($AZ421:BX421),BX421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BY421)+BY421>$AY31,$AY31-SUM($AZ421:BY421),BY421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:BZ421)+BZ421>$AY31,$AY31-SUM($AZ421:BZ421),BZ421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CA421)+CA421>$AY31,$AY31-SUM($AZ421:CA421),CA421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CB421)+CB421>$AY31,$AY31-SUM($AZ421:CB421),CB421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CC421)+CC421>$AY31,$AY31-SUM($AZ421:CC421),CC421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CD421)+CD421>$AY31,$AY31-SUM($AZ421:CD421),CD421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CE421)+CE421>$AY31,$AY31-SUM($AZ421:CE421),CE421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CF421)+CF421>$AY31,$AY31-SUM($AZ421:CF421),CF421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CG421)+CG421>$AY31,$AY31-SUM($AZ421:CG421),CG421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CH421)+CH421>$AY31,$AY31-SUM($AZ421:CH421),CH421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CI421)+CI421>$AY31,$AY31-SUM($AZ421:CI421),CI421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CJ421)+CJ421>$AY31,$AY31-SUM($AZ421:CJ421),CJ421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CK421)+CK421>$AY31,$AY31-SUM($AZ421:CK421),CK421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CL421)+CL421>$AY31,$AY31-SUM($AZ421:CL421),CL421),0)","v":3.9829844999999996E-2},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CM421)+CM421>$AY31,$AY31-SUM($AZ421:CM421),CM421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CN421)+CN421>$AY31,$AY31-SUM($AZ421:CN421),CN421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CO421)+CO421>$AY31,$AY31-SUM($AZ421:CO421),CO421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CP421)+CP421>$AY31,$AY31-SUM($AZ421:CP421),CP421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CQ421)+CQ421>$AY31,$AY31-SUM($AZ421:CQ421),CQ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CR421)+CR421>$AY31,$AY31-SUM($AZ421:CR421),CR421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CS421)+CS421>$AY31,$AY31-SUM($AZ421:CS421),CS421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CT421)+CT421>$AY31,$AY31-SUM($AZ421:CT421),CT421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CU421)+CU421>$AY31,$AY31-SUM($AZ421:CU421),CU421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CV421)+CV421>$AY31,$AY31-SUM($AZ421:CV421),CV421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CW421)+CW421>$AY31,$AY31-SUM($AZ421:CW421),CW421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CX421)+CX421>$AY31,$AY31-SUM($AZ421:CX421),CX421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CY421)+CY421>$AY31,$AY31-SUM($AZ421:CY421),CY421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:CZ421)+CZ421>$AY31,$AY31-SUM($AZ421:CZ421),CZ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DA421)+DA421>$AY31,$AY31-SUM($AZ421:DA421),DA421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DB421)+DB421>$AY31,$AY31-SUM($AZ421:DB421),DB421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DC421)+DC421>$AY31,$AY31-SUM($AZ421:DC421),DC421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DD421)+DD421>$AY31,$AY31-SUM($AZ421:DD421),DD421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DE421)+DE421>$AY31,$AY31-SUM($AZ421:DE421),DE421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DF421)+DF421>$AY31,$AY31-SUM($AZ421:DF421),DF421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DG421)+DG421>$AY31,$AY31-SUM($AZ421:DG421),DG421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DH421)+DH421>$AY31,$AY31-SUM($AZ421:DH421),DH421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DI421)+DI421>$AY31,$AY31-SUM($AZ421:DI421),DI421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DJ421)+DJ421>$AY31,$AY31-SUM($AZ421:DJ421),DJ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DK421)+DK421>$AY31,$AY31-SUM($AZ421:DK421),DK421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DL421)+DL421>$AY31,$AY31-SUM($AZ421:DL421),DL421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DM421)+DM421>$AY31,$AY31-SUM($AZ421:DM421),DM421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DN421)+DN421>$AY31,$AY31-SUM($AZ421:DN421),DN421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DO421)+DO421>$AY31,$AY31-SUM($AZ421:DO421),DO421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DP421)+DP421>$AY31,$AY31-SUM($AZ421:DP421),DP421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DQ421)+DQ421>$AY31,$AY31-SUM($AZ421:DQ421),DQ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DR421)+DR421>$AY31,$AY31-SUM($AZ421:DR421),DR421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DS421)+DS421>$AY31,$AY31-SUM($AZ421:DS421),DS421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DT421)+DT421>$AY31,$AY31-SUM($AZ421:DT421),DT421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DU421)+DU421>$AY31,$AY31-SUM($AZ421:DU421),DU421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DV421)+DV421>$AY31,$AY31-SUM($AZ421:DV421),DV421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DW421)+DW421>$AY31,$AY31-SUM($AZ421:DW421),DW421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DX421)+DX421>$AY31,$AY31-SUM($AZ421:DX421),DX421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DY421)+DY421>$AY31,$AY31-SUM($AZ421:DY421),DY421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:DZ421)+DZ421>$AY31,$AY31-SUM($AZ421:DZ421),DZ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EA421)+EA421>$AY31,$AY31-SUM($AZ421:EA421),EA421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EB421)+EB421>$AY31,$AY31-SUM($AZ421:EB421),EB421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EC421)+EC421>$AY31,$AY31-SUM($AZ421:EC421),EC421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:ED421)+ED421>$AY31,$AY31-SUM($AZ421:ED421),ED421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EE421)+EE421>$AY31,$AY31-SUM($AZ421:EE421),EE421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EF421)+EF421>$AY31,$AY31-SUM($AZ421:EF421),EF421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EG421)+EG421>$AY31,$AY31-SUM($AZ421:EG421),EG421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EH421)+EH421>$AY31,$AY31-SUM($AZ421:EH421),EH421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EI421)+EI421>$AY31,$AY31-SUM($AZ421:EI421),EI421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EJ421)+EJ421>$AY31,$AY31-SUM($AZ421:EJ421),EJ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EK421)+EK421>$AY31,$AY31-SUM($AZ421:EK421),EK421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EL421)+EL421>$AY31,$AY31-SUM($AZ421:EL421),EL421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EM421)+EM421>$AY31,$AY31-SUM($AZ421:EM421),EM421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EN421)+EN421>$AY31,$AY31-SUM($AZ421:EN421),EN421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EO421)+EO421>$AY31,$AY31-SUM($AZ421:EO421),EO421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EP421)+EP421>$AY31,$AY31-SUM($AZ421:EP421),EP421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EQ421)+EQ421>$AY31,$AY31-SUM($AZ421:EQ421),EQ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:ER421)+ER421>$AY31,$AY31-SUM($AZ421:ER421),ER421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:ES421)+ES421>$AY31,$AY31-SUM($AZ421:ES421),ES421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:ET421)+ET421>$AY31,$AY31-SUM($AZ421:ET421),ET421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EU421)+EU421>$AY31,$AY31-SUM($AZ421:EU421),EU421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EV421)+EV421>$AY31,$AY31-SUM($AZ421:EV421),EV421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EW421)+EW421>$AY31,$AY31-SUM($AZ421:EW421),EW421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EX421)+EX421>$AY31,$AY31-SUM($AZ421:EX421),EX421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EY421)+EY421>$AY31,$AY31-SUM($AZ421:EY421),EY421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:EZ421)+EZ421>$AY31,$AY31-SUM($AZ421:EZ421),EZ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FA421)+FA421>$AY31,$AY31-SUM($AZ421:FA421),FA421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FB421)+FB421>$AY31,$AY31-SUM($AZ421:FB421),FB421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FC421)+FC421>$AY31,$AY31-SUM($AZ421:FC421),FC421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FD421)+FD421>$AY31,$AY31-SUM($AZ421:FD421),FD421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FE421)+FE421>$AY31,$AY31-SUM($AZ421:FE421),FE421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FF421)+FF421>$AY31,$AY31-SUM($AZ421:FF421),FF421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FG421)+FG421>$AY31,$AY31-SUM($AZ421:FG421),FG421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FH421)+FH421>$AY31,$AY31-SUM($AZ421:FH421),FH421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FI421)+FI421>$AY31,$AY31-SUM($AZ421:FI421),FI421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FJ421)+FJ421>$AY31,$AY31-SUM($AZ421:FJ421),FJ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FK421)+FK421>$AY31,$AY31-SUM($AZ421:FK421),FK421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FL421)+FL421>$AY31,$AY31-SUM($AZ421:FL421),FL421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FM421)+FM421>$AY31,$AY31-SUM($AZ421:FM421),FM421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FN421)+FN421>$AY31,$AY31-SUM($AZ421:FN421),FN421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FO421)+FO421>$AY31,$AY31-SUM($AZ421:FO421),FO421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FP421)+FP421>$AY31,$AY31-SUM($AZ421:FP421),FP421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FQ421)+FQ421>$AY31,$AY31-SUM($AZ421:FQ421),FQ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FR421)+FR421>$AY31,$AY31-SUM($AZ421:FR421),FR421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FS421)+FS421>$AY31,$AY31-SUM($AZ421:FS421),FS421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FT421)+FT421>$AY31,$AY31-SUM($AZ421:FT421),FT421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FU421)+FU421>$AY31,$AY31-SUM($AZ421:FU421),FU421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FV421)+FV421>$AY31,$AY31-SUM($AZ421:FV421),FV421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FW421)+FW421>$AY31,$AY31-SUM($AZ421:FW421),FW421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FX421)+FX421>$AY31,$AY31-SUM($AZ421:FX421),FX421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FY421)+FY421>$AY31,$AY31-SUM($AZ421:FY421),FY421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:FZ421)+FZ421>$AY31,$AY31-SUM($AZ421:FZ421),FZ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GA421)+GA421>$AY31,$AY31-SUM($AZ421:GA421),GA421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GB421)+GB421>$AY31,$AY31-SUM($AZ421:GB421),GB421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GC421)+GC421>$AY31,$AY31-SUM($AZ421:GC421),GC421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GD421)+GD421>$AY31,$AY31-SUM($AZ421:GD421),GD421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GE421)+GE421>$AY31,$AY31-SUM($AZ421:GE421),GE421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GF421)+GF421>$AY31,$AY31-SUM($AZ421:GF421),GF421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GG421)+GG421>$AY31,$AY31-SUM($AZ421:GG421),GG421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GH421)+GH421>$AY31,$AY31-SUM($AZ421:GH421),GH421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GI421)+GI421>$AY31,$AY31-SUM($AZ421:GI421),GI421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GJ421)+GJ421>$AY31,$AY31-SUM($AZ421:GJ421),GJ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GK421)+GK421>$AY31,$AY31-SUM($AZ421:GK421),GK421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GL421)+GL421>$AY31,$AY31-SUM($AZ421:GL421),GL421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GM421)+GM421>$AY31,$AY31-SUM($AZ421:GM421),GM421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GN421)+GN421>$AY31,$AY31-SUM($AZ421:GN421),GN421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GO421)+GO421>$AY31,$AY31-SUM($AZ421:GO421),GO421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GP421)+GP421>$AY31,$AY31-SUM($AZ421:GP421),GP421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GQ421)+GQ421>$AY31,$AY31-SUM($AZ421:GQ421),GQ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GR421)+GR421>$AY31,$AY31-SUM($AZ421:GR421),GR421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GS421)+GS421>$AY31,$AY31-SUM($AZ421:GS421),GS421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GT421)+GT421>$AY31,$AY31-SUM($AZ421:GT421),GT421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GU421)+GU421>$AY31,$AY31-SUM($AZ421:GU421),GU421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GV421)+GV421>$AY31,$AY31-SUM($AZ421:GV421),GV421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GW421)+GW421>$AY31,$AY31-SUM($AZ421:GW421),GW421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GX421)+GX421>$AY31,$AY31-SUM($AZ421:GX421),GX421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GY421)+GY421>$AY31,$AY31-SUM($AZ421:GY421),GY421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:GZ421)+GZ421>$AY31,$AY31-SUM($AZ421:GZ421),GZ421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:HA421)+HA421>$AY31,$AY31-SUM($AZ421:HA421),HA421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:HB421)+HB421>$AY31,$AY31-SUM($AZ421:HB421),HB421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:HC421)+HC421>$AY31,$AY31-SUM($AZ421:HC421),HC421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:HD421)+HD421>$AY31,$AY31-SUM($AZ421:HD421),HD421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:HE421)+HE421>$AY31,$AY31-SUM($AZ421:HE421),HE421),0)","v":-8.8817841970012523E-16},{"$f":"IF($AZ421>0,IF(SUM($AZ421:HF421)+HF421>$AY31,$AY31-SUM($AZ421:HF421),HF421),0)","v":-8.8817841970012523E-16}]
[]
[null,"Depreciation:  2005 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ24>0,AZ24/$F425,AZ24)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BA425)+BA425>$AZ24,$AZ24-SUM($BA425:BA425),BA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BB425)+BB425>$AZ24,$AZ24-SUM($BA425:BB425),BB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BC425)+BC425>$AZ24,$AZ24-SUM($BA425:BC425),BC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BD425)+BD425>$AZ24,$AZ24-SUM($BA425:BD425),BD425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BE425)+BE425>$AZ24,$AZ24-SUM($BA425:BE425),BE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BF425)+BF425>$AZ24,$AZ24-SUM($BA425:BF425),BF425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BG425)+BG425>$AZ24,$AZ24-SUM($BA425:BG425),BG425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BH425)+BH425>$AZ24,$AZ24-SUM($BA425:BH425),BH425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BI425)+BI425>$AZ24,$AZ24-SUM($BA425:BI425),BI425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BJ425)+BJ425>$AZ24,$AZ24-SUM($BA425:BJ425),BJ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BK425)+BK425>$AZ24,$AZ24-SUM($BA425:BK425),BK425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BL425)+BL425>$AZ24,$AZ24-SUM($BA425:BL425),BL425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BM425)+BM425>$AZ24,$AZ24-SUM($BA425:BM425),BM425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BN425)+BN425>$AZ24,$AZ24-SUM($BA425:BN425),BN425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BO425)+BO425>$AZ24,$AZ24-SUM($BA425:BO425),BO425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BP425)+BP425>$AZ24,$AZ24-SUM($BA425:BP425),BP425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BQ425)+BQ425>$AZ24,$AZ24-SUM($BA425:BQ425),BQ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BR425)+BR425>$AZ24,$AZ24-SUM($BA425:BR425),BR425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BS425)+BS425>$AZ24,$AZ24-SUM($BA425:BS425),BS425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BT425)+BT425>$AZ24,$AZ24-SUM($BA425:BT425),BT425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BU425)+BU425>$AZ24,$AZ24-SUM($BA425:BU425),BU425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BV425)+BV425>$AZ24,$AZ24-SUM($BA425:BV425),BV425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BW425)+BW425>$AZ24,$AZ24-SUM($BA425:BW425),BW425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BX425)+BX425>$AZ24,$AZ24-SUM($BA425:BX425),BX425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BY425)+BY425>$AZ24,$AZ24-SUM($BA425:BY425),BY425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:BZ425)+BZ425>$AZ24,$AZ24-SUM($BA425:BZ425),BZ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CA425)+CA425>$AZ24,$AZ24-SUM($BA425:CA425),CA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CB425)+CB425>$AZ24,$AZ24-SUM($BA425:CB425),CB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CC425)+CC425>$AZ24,$AZ24-SUM($BA425:CC425),CC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CD425)+CD425>$AZ24,$AZ24-SUM($BA425:CD425),CD425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CE425)+CE425>$AZ24,$AZ24-SUM($BA425:CE425),CE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CF425)+CF425>$AZ24,$AZ24-SUM($BA425:CF425),CF425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CG425)+CG425>$AZ24,$AZ24-SUM($BA425:CG425),CG425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CH425)+CH425>$AZ24,$AZ24-SUM($BA425:CH425),CH425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CI425)+CI425>$AZ24,$AZ24-SUM($BA425:CI425),CI425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CJ425)+CJ425>$AZ24,$AZ24-SUM($BA425:CJ425),CJ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CK425)+CK425>$AZ24,$AZ24-SUM($BA425:CK425),CK425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CL425)+CL425>$AZ24,$AZ24-SUM($BA425:CL425),CL425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CM425)+CM425>$AZ24,$AZ24-SUM($BA425:CM425),CM425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CN425)+CN425>$AZ24,$AZ24-SUM($BA425:CN425),CN425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CO425)+CO425>$AZ24,$AZ24-SUM($BA425:CO425),CO425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CP425)+CP425>$AZ24,$AZ24-SUM($BA425:CP425),CP425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CQ425)+CQ425>$AZ24,$AZ24-SUM($BA425:CQ425),CQ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CR425)+CR425>$AZ24,$AZ24-SUM($BA425:CR425),CR425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CS425)+CS425>$AZ24,$AZ24-SUM($BA425:CS425),CS425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CT425)+CT425>$AZ24,$AZ24-SUM($BA425:CT425),CT425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CU425)+CU425>$AZ24,$AZ24-SUM($BA425:CU425),CU425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CV425)+CV425>$AZ24,$AZ24-SUM($BA425:CV425),CV425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CW425)+CW425>$AZ24,$AZ24-SUM($BA425:CW425),CW425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CX425)+CX425>$AZ24,$AZ24-SUM($BA425:CX425),CX425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CY425)+CY425>$AZ24,$AZ24-SUM($BA425:CY425),CY425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:CZ425)+CZ425>$AZ24,$AZ24-SUM($BA425:CZ425),CZ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DA425)+DA425>$AZ24,$AZ24-SUM($BA425:DA425),DA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DB425)+DB425>$AZ24,$AZ24-SUM($BA425:DB425),DB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DC425)+DC425>$AZ24,$AZ24-SUM($BA425:DC425),DC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DD425)+DD425>$AZ24,$AZ24-SUM($BA425:DD425),DD425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DE425)+DE425>$AZ24,$AZ24-SUM($BA425:DE425),DE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DF425)+DF425>$AZ24,$AZ24-SUM($BA425:DF425),DF425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DG425)+DG425>$AZ24,$AZ24-SUM($BA425:DG425),DG425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DH425)+DH425>$AZ24,$AZ24-SUM($BA425:DH425),DH425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DI425)+DI425>$AZ24,$AZ24-SUM($BA425:DI425),DI425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DJ425)+DJ425>$AZ24,$AZ24-SUM($BA425:DJ425),DJ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DK425)+DK425>$AZ24,$AZ24-SUM($BA425:DK425),DK425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DL425)+DL425>$AZ24,$AZ24-SUM($BA425:DL425),DL425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DM425)+DM425>$AZ24,$AZ24-SUM($BA425:DM425),DM425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DN425)+DN425>$AZ24,$AZ24-SUM($BA425:DN425),DN425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DO425)+DO425>$AZ24,$AZ24-SUM($BA425:DO425),DO425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DP425)+DP425>$AZ24,$AZ24-SUM($BA425:DP425),DP425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DQ425)+DQ425>$AZ24,$AZ24-SUM($BA425:DQ425),DQ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DR425)+DR425>$AZ24,$AZ24-SUM($BA425:DR425),DR425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DS425)+DS425>$AZ24,$AZ24-SUM($BA425:DS425),DS425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DT425)+DT425>$AZ24,$AZ24-SUM($BA425:DT425),DT425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DU425)+DU425>$AZ24,$AZ24-SUM($BA425:DU425),DU425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DV425)+DV425>$AZ24,$AZ24-SUM($BA425:DV425),DV425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DW425)+DW425>$AZ24,$AZ24-SUM($BA425:DW425),DW425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DX425)+DX425>$AZ24,$AZ24-SUM($BA425:DX425),DX425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DY425)+DY425>$AZ24,$AZ24-SUM($BA425:DY425),DY425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:DZ425)+DZ425>$AZ24,$AZ24-SUM($BA425:DZ425),DZ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EA425)+EA425>$AZ24,$AZ24-SUM($BA425:EA425),EA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EB425)+EB425>$AZ24,$AZ24-SUM($BA425:EB425),EB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EC425)+EC425>$AZ24,$AZ24-SUM($BA425:EC425),EC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:ED425)+ED425>$AZ24,$AZ24-SUM($BA425:ED425),ED425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EE425)+EE425>$AZ24,$AZ24-SUM($BA425:EE425),EE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EF425)+EF425>$AZ24,$AZ24-SUM($BA425:EF425),EF425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EG425)+EG425>$AZ24,$AZ24-SUM($BA425:EG425),EG425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EH425)+EH425>$AZ24,$AZ24-SUM($BA425:EH425),EH425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EI425)+EI425>$AZ24,$AZ24-SUM($BA425:EI425),EI425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EJ425)+EJ425>$AZ24,$AZ24-SUM($BA425:EJ425),EJ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EK425)+EK425>$AZ24,$AZ24-SUM($BA425:EK425),EK425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EL425)+EL425>$AZ24,$AZ24-SUM($BA425:EL425),EL425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EM425)+EM425>$AZ24,$AZ24-SUM($BA425:EM425),EM425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EN425)+EN425>$AZ24,$AZ24-SUM($BA425:EN425),EN425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EO425)+EO425>$AZ24,$AZ24-SUM($BA425:EO425),EO425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EP425)+EP425>$AZ24,$AZ24-SUM($BA425:EP425),EP425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EQ425)+EQ425>$AZ24,$AZ24-SUM($BA425:EQ425),EQ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:ER425)+ER425>$AZ24,$AZ24-SUM($BA425:ER425),ER425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:ES425)+ES425>$AZ24,$AZ24-SUM($BA425:ES425),ES425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:ET425)+ET425>$AZ24,$AZ24-SUM($BA425:ET425),ET425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EU425)+EU425>$AZ24,$AZ24-SUM($BA425:EU425),EU425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EV425)+EV425>$AZ24,$AZ24-SUM($BA425:EV425),EV425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EW425)+EW425>$AZ24,$AZ24-SUM($BA425:EW425),EW425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EX425)+EX425>$AZ24,$AZ24-SUM($BA425:EX425),EX425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EY425)+EY425>$AZ24,$AZ24-SUM($BA425:EY425),EY425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:EZ425)+EZ425>$AZ24,$AZ24-SUM($BA425:EZ425),EZ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FA425)+FA425>$AZ24,$AZ24-SUM($BA425:FA425),FA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FB425)+FB425>$AZ24,$AZ24-SUM($BA425:FB425),FB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FC425)+FC425>$AZ24,$AZ24-SUM($BA425:FC425),FC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FD425)+FD425>$AZ24,$AZ24-SUM($BA425:FD425),FD425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FE425)+FE425>$AZ24,$AZ24-SUM($BA425:FE425),FE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FF425)+FF425>$AZ24,$AZ24-SUM($BA425:FF425),FF425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FG425)+FG425>$AZ24,$AZ24-SUM($BA425:FG425),FG425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FH425)+FH425>$AZ24,$AZ24-SUM($BA425:FH425),FH425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FI425)+FI425>$AZ24,$AZ24-SUM($BA425:FI425),FI425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FJ425)+FJ425>$AZ24,$AZ24-SUM($BA425:FJ425),FJ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FK425)+FK425>$AZ24,$AZ24-SUM($BA425:FK425),FK425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FL425)+FL425>$AZ24,$AZ24-SUM($BA425:FL425),FL425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FM425)+FM425>$AZ24,$AZ24-SUM($BA425:FM425),FM425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FN425)+FN425>$AZ24,$AZ24-SUM($BA425:FN425),FN425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FO425)+FO425>$AZ24,$AZ24-SUM($BA425:FO425),FO425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FP425)+FP425>$AZ24,$AZ24-SUM($BA425:FP425),FP425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FQ425)+FQ425>$AZ24,$AZ24-SUM($BA425:FQ425),FQ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FR425)+FR425>$AZ24,$AZ24-SUM($BA425:FR425),FR425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FS425)+FS425>$AZ24,$AZ24-SUM($BA425:FS425),FS425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FT425)+FT425>$AZ24,$AZ24-SUM($BA425:FT425),FT425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FU425)+FU425>$AZ24,$AZ24-SUM($BA425:FU425),FU425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FV425)+FV425>$AZ24,$AZ24-SUM($BA425:FV425),FV425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FW425)+FW425>$AZ24,$AZ24-SUM($BA425:FW425),FW425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FX425)+FX425>$AZ24,$AZ24-SUM($BA425:FX425),FX425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FY425)+FY425>$AZ24,$AZ24-SUM($BA425:FY425),FY425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:FZ425)+FZ425>$AZ24,$AZ24-SUM($BA425:FZ425),FZ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GA425)+GA425>$AZ24,$AZ24-SUM($BA425:GA425),GA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GB425)+GB425>$AZ24,$AZ24-SUM($BA425:GB425),GB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GC425)+GC425>$AZ24,$AZ24-SUM($BA425:GC425),GC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GD425)+GD425>$AZ24,$AZ24-SUM($BA425:GD425),GD425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GE425)+GE425>$AZ24,$AZ24-SUM($BA425:GE425),GE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GF425)+GF425>$AZ24,$AZ24-SUM($BA425:GF425),GF425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GG425)+GG425>$AZ24,$AZ24-SUM($BA425:GG425),GG425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GH425)+GH425>$AZ24,$AZ24-SUM($BA425:GH425),GH425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GI425)+GI425>$AZ24,$AZ24-SUM($BA425:GI425),GI425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GJ425)+GJ425>$AZ24,$AZ24-SUM($BA425:GJ425),GJ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GK425)+GK425>$AZ24,$AZ24-SUM($BA425:GK425),GK425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GL425)+GL425>$AZ24,$AZ24-SUM($BA425:GL425),GL425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GM425)+GM425>$AZ24,$AZ24-SUM($BA425:GM425),GM425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GN425)+GN425>$AZ24,$AZ24-SUM($BA425:GN425),GN425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GO425)+GO425>$AZ24,$AZ24-SUM($BA425:GO425),GO425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GP425)+GP425>$AZ24,$AZ24-SUM($BA425:GP425),GP425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GQ425)+GQ425>$AZ24,$AZ24-SUM($BA425:GQ425),GQ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GR425)+GR425>$AZ24,$AZ24-SUM($BA425:GR425),GR425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GS425)+GS425>$AZ24,$AZ24-SUM($BA425:GS425),GS425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GT425)+GT425>$AZ24,$AZ24-SUM($BA425:GT425),GT425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GU425)+GU425>$AZ24,$AZ24-SUM($BA425:GU425),GU425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GV425)+GV425>$AZ24,$AZ24-SUM($BA425:GV425),GV425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GW425)+GW425>$AZ24,$AZ24-SUM($BA425:GW425),GW425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GX425)+GX425>$AZ24,$AZ24-SUM($BA425:GX425),GX425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GY425)+GY425>$AZ24,$AZ24-SUM($BA425:GY425),GY425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:GZ425)+GZ425>$AZ24,$AZ24-SUM($BA425:GZ425),GZ425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:HA425)+HA425>$AZ24,$AZ24-SUM($BA425:HA425),HA425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:HB425)+HB425>$AZ24,$AZ24-SUM($BA425:HB425),HB425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:HC425)+HC425>$AZ24,$AZ24-SUM($BA425:HC425),HC425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:HD425)+HD425>$AZ24,$AZ24-SUM($BA425:HD425),HD425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:HE425)+HE425>$AZ24,$AZ24-SUM($BA425:HE425),HE425),0)","v":0},{"$f":"IF($BA425>0,IF(SUM($BA425:HF425)+HF425>$AZ24,$AZ24-SUM($BA425:HF425),HF425),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA426>0,IF(SUM($BA426:BA426)+BA426>$AZ25,$AZ25-SUM($BA426:BA426),BA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BB426)+BB426>$AZ25,$AZ25-SUM($BA426:BB426),BB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BC426)+BC426>$AZ25,$AZ25-SUM($BA426:BC426),BC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BD426)+BD426>$AZ25,$AZ25-SUM($BA426:BD426),BD426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BE426)+BE426>$AZ25,$AZ25-SUM($BA426:BE426),BE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BF426)+BF426>$AZ25,$AZ25-SUM($BA426:BF426),BF426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BG426)+BG426>$AZ25,$AZ25-SUM($BA426:BG426),BG426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BH426)+BH426>$AZ25,$AZ25-SUM($BA426:BH426),BH426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BI426)+BI426>$AZ25,$AZ25-SUM($BA426:BI426),BI426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BJ426)+BJ426>$AZ25,$AZ25-SUM($BA426:BJ426),BJ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BK426)+BK426>$AZ25,$AZ25-SUM($BA426:BK426),BK426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BL426)+BL426>$AZ25,$AZ25-SUM($BA426:BL426),BL426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BM426)+BM426>$AZ25,$AZ25-SUM($BA426:BM426),BM426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BN426)+BN426>$AZ25,$AZ25-SUM($BA426:BN426),BN426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BO426)+BO426>$AZ25,$AZ25-SUM($BA426:BO426),BO426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BP426)+BP426>$AZ25,$AZ25-SUM($BA426:BP426),BP426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BQ426)+BQ426>$AZ25,$AZ25-SUM($BA426:BQ426),BQ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BR426)+BR426>$AZ25,$AZ25-SUM($BA426:BR426),BR426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BS426)+BS426>$AZ25,$AZ25-SUM($BA426:BS426),BS426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BT426)+BT426>$AZ25,$AZ25-SUM($BA426:BT426),BT426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BU426)+BU426>$AZ25,$AZ25-SUM($BA426:BU426),BU426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BV426)+BV426>$AZ25,$AZ25-SUM($BA426:BV426),BV426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BW426)+BW426>$AZ25,$AZ25-SUM($BA426:BW426),BW426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BX426)+BX426>$AZ25,$AZ25-SUM($BA426:BX426),BX426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BY426)+BY426>$AZ25,$AZ25-SUM($BA426:BY426),BY426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:BZ426)+BZ426>$AZ25,$AZ25-SUM($BA426:BZ426),BZ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CA426)+CA426>$AZ25,$AZ25-SUM($BA426:CA426),CA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CB426)+CB426>$AZ25,$AZ25-SUM($BA426:CB426),CB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CC426)+CC426>$AZ25,$AZ25-SUM($BA426:CC426),CC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CD426)+CD426>$AZ25,$AZ25-SUM($BA426:CD426),CD426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CE426)+CE426>$AZ25,$AZ25-SUM($BA426:CE426),CE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CF426)+CF426>$AZ25,$AZ25-SUM($BA426:CF426),CF426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CG426)+CG426>$AZ25,$AZ25-SUM($BA426:CG426),CG426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CH426)+CH426>$AZ25,$AZ25-SUM($BA426:CH426),CH426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CI426)+CI426>$AZ25,$AZ25-SUM($BA426:CI426),CI426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CJ426)+CJ426>$AZ25,$AZ25-SUM($BA426:CJ426),CJ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CK426)+CK426>$AZ25,$AZ25-SUM($BA426:CK426),CK426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CL426)+CL426>$AZ25,$AZ25-SUM($BA426:CL426),CL426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CM426)+CM426>$AZ25,$AZ25-SUM($BA426:CM426),CM426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CN426)+CN426>$AZ25,$AZ25-SUM($BA426:CN426),CN426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CO426)+CO426>$AZ25,$AZ25-SUM($BA426:CO426),CO426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CP426)+CP426>$AZ25,$AZ25-SUM($BA426:CP426),CP426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CQ426)+CQ426>$AZ25,$AZ25-SUM($BA426:CQ426),CQ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CR426)+CR426>$AZ25,$AZ25-SUM($BA426:CR426),CR426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CS426)+CS426>$AZ25,$AZ25-SUM($BA426:CS426),CS426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CT426)+CT426>$AZ25,$AZ25-SUM($BA426:CT426),CT426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CU426)+CU426>$AZ25,$AZ25-SUM($BA426:CU426),CU426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CV426)+CV426>$AZ25,$AZ25-SUM($BA426:CV426),CV426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CW426)+CW426>$AZ25,$AZ25-SUM($BA426:CW426),CW426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CX426)+CX426>$AZ25,$AZ25-SUM($BA426:CX426),CX426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CY426)+CY426>$AZ25,$AZ25-SUM($BA426:CY426),CY426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:CZ426)+CZ426>$AZ25,$AZ25-SUM($BA426:CZ426),CZ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DA426)+DA426>$AZ25,$AZ25-SUM($BA426:DA426),DA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DB426)+DB426>$AZ25,$AZ25-SUM($BA426:DB426),DB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DC426)+DC426>$AZ25,$AZ25-SUM($BA426:DC426),DC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DD426)+DD426>$AZ25,$AZ25-SUM($BA426:DD426),DD426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DE426)+DE426>$AZ25,$AZ25-SUM($BA426:DE426),DE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DF426)+DF426>$AZ25,$AZ25-SUM($BA426:DF426),DF426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DG426)+DG426>$AZ25,$AZ25-SUM($BA426:DG426),DG426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DH426)+DH426>$AZ25,$AZ25-SUM($BA426:DH426),DH426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DI426)+DI426>$AZ25,$AZ25-SUM($BA426:DI426),DI426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DJ426)+DJ426>$AZ25,$AZ25-SUM($BA426:DJ426),DJ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DK426)+DK426>$AZ25,$AZ25-SUM($BA426:DK426),DK426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DL426)+DL426>$AZ25,$AZ25-SUM($BA426:DL426),DL426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DM426)+DM426>$AZ25,$AZ25-SUM($BA426:DM426),DM426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DN426)+DN426>$AZ25,$AZ25-SUM($BA426:DN426),DN426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DO426)+DO426>$AZ25,$AZ25-SUM($BA426:DO426),DO426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DP426)+DP426>$AZ25,$AZ25-SUM($BA426:DP426),DP426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DQ426)+DQ426>$AZ25,$AZ25-SUM($BA426:DQ426),DQ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DR426)+DR426>$AZ25,$AZ25-SUM($BA426:DR426),DR426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DS426)+DS426>$AZ25,$AZ25-SUM($BA426:DS426),DS426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DT426)+DT426>$AZ25,$AZ25-SUM($BA426:DT426),DT426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DU426)+DU426>$AZ25,$AZ25-SUM($BA426:DU426),DU426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DV426)+DV426>$AZ25,$AZ25-SUM($BA426:DV426),DV426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DW426)+DW426>$AZ25,$AZ25-SUM($BA426:DW426),DW426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DX426)+DX426>$AZ25,$AZ25-SUM($BA426:DX426),DX426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DY426)+DY426>$AZ25,$AZ25-SUM($BA426:DY426),DY426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:DZ426)+DZ426>$AZ25,$AZ25-SUM($BA426:DZ426),DZ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EA426)+EA426>$AZ25,$AZ25-SUM($BA426:EA426),EA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EB426)+EB426>$AZ25,$AZ25-SUM($BA426:EB426),EB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EC426)+EC426>$AZ25,$AZ25-SUM($BA426:EC426),EC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:ED426)+ED426>$AZ25,$AZ25-SUM($BA426:ED426),ED426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EE426)+EE426>$AZ25,$AZ25-SUM($BA426:EE426),EE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EF426)+EF426>$AZ25,$AZ25-SUM($BA426:EF426),EF426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EG426)+EG426>$AZ25,$AZ25-SUM($BA426:EG426),EG426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EH426)+EH426>$AZ25,$AZ25-SUM($BA426:EH426),EH426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EI426)+EI426>$AZ25,$AZ25-SUM($BA426:EI426),EI426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EJ426)+EJ426>$AZ25,$AZ25-SUM($BA426:EJ426),EJ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EK426)+EK426>$AZ25,$AZ25-SUM($BA426:EK426),EK426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EL426)+EL426>$AZ25,$AZ25-SUM($BA426:EL426),EL426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EM426)+EM426>$AZ25,$AZ25-SUM($BA426:EM426),EM426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EN426)+EN426>$AZ25,$AZ25-SUM($BA426:EN426),EN426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EO426)+EO426>$AZ25,$AZ25-SUM($BA426:EO426),EO426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EP426)+EP426>$AZ25,$AZ25-SUM($BA426:EP426),EP426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EQ426)+EQ426>$AZ25,$AZ25-SUM($BA426:EQ426),EQ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:ER426)+ER426>$AZ25,$AZ25-SUM($BA426:ER426),ER426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:ES426)+ES426>$AZ25,$AZ25-SUM($BA426:ES426),ES426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:ET426)+ET426>$AZ25,$AZ25-SUM($BA426:ET426),ET426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EU426)+EU426>$AZ25,$AZ25-SUM($BA426:EU426),EU426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EV426)+EV426>$AZ25,$AZ25-SUM($BA426:EV426),EV426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EW426)+EW426>$AZ25,$AZ25-SUM($BA426:EW426),EW426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EX426)+EX426>$AZ25,$AZ25-SUM($BA426:EX426),EX426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EY426)+EY426>$AZ25,$AZ25-SUM($BA426:EY426),EY426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:EZ426)+EZ426>$AZ25,$AZ25-SUM($BA426:EZ426),EZ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FA426)+FA426>$AZ25,$AZ25-SUM($BA426:FA426),FA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FB426)+FB426>$AZ25,$AZ25-SUM($BA426:FB426),FB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FC426)+FC426>$AZ25,$AZ25-SUM($BA426:FC426),FC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FD426)+FD426>$AZ25,$AZ25-SUM($BA426:FD426),FD426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FE426)+FE426>$AZ25,$AZ25-SUM($BA426:FE426),FE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FF426)+FF426>$AZ25,$AZ25-SUM($BA426:FF426),FF426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FG426)+FG426>$AZ25,$AZ25-SUM($BA426:FG426),FG426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FH426)+FH426>$AZ25,$AZ25-SUM($BA426:FH426),FH426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FI426)+FI426>$AZ25,$AZ25-SUM($BA426:FI426),FI426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FJ426)+FJ426>$AZ25,$AZ25-SUM($BA426:FJ426),FJ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FK426)+FK426>$AZ25,$AZ25-SUM($BA426:FK426),FK426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FL426)+FL426>$AZ25,$AZ25-SUM($BA426:FL426),FL426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FM426)+FM426>$AZ25,$AZ25-SUM($BA426:FM426),FM426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FN426)+FN426>$AZ25,$AZ25-SUM($BA426:FN426),FN426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FO426)+FO426>$AZ25,$AZ25-SUM($BA426:FO426),FO426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FP426)+FP426>$AZ25,$AZ25-SUM($BA426:FP426),FP426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FQ426)+FQ426>$AZ25,$AZ25-SUM($BA426:FQ426),FQ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FR426)+FR426>$AZ25,$AZ25-SUM($BA426:FR426),FR426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FS426)+FS426>$AZ25,$AZ25-SUM($BA426:FS426),FS426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FT426)+FT426>$AZ25,$AZ25-SUM($BA426:FT426),FT426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FU426)+FU426>$AZ25,$AZ25-SUM($BA426:FU426),FU426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FV426)+FV426>$AZ25,$AZ25-SUM($BA426:FV426),FV426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FW426)+FW426>$AZ25,$AZ25-SUM($BA426:FW426),FW426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FX426)+FX426>$AZ25,$AZ25-SUM($BA426:FX426),FX426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FY426)+FY426>$AZ25,$AZ25-SUM($BA426:FY426),FY426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:FZ426)+FZ426>$AZ25,$AZ25-SUM($BA426:FZ426),FZ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GA426)+GA426>$AZ25,$AZ25-SUM($BA426:GA426),GA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GB426)+GB426>$AZ25,$AZ25-SUM($BA426:GB426),GB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GC426)+GC426>$AZ25,$AZ25-SUM($BA426:GC426),GC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GD426)+GD426>$AZ25,$AZ25-SUM($BA426:GD426),GD426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GE426)+GE426>$AZ25,$AZ25-SUM($BA426:GE426),GE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GF426)+GF426>$AZ25,$AZ25-SUM($BA426:GF426),GF426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GG426)+GG426>$AZ25,$AZ25-SUM($BA426:GG426),GG426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GH426)+GH426>$AZ25,$AZ25-SUM($BA426:GH426),GH426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GI426)+GI426>$AZ25,$AZ25-SUM($BA426:GI426),GI426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GJ426)+GJ426>$AZ25,$AZ25-SUM($BA426:GJ426),GJ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GK426)+GK426>$AZ25,$AZ25-SUM($BA426:GK426),GK426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GL426)+GL426>$AZ25,$AZ25-SUM($BA426:GL426),GL426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GM426)+GM426>$AZ25,$AZ25-SUM($BA426:GM426),GM426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GN426)+GN426>$AZ25,$AZ25-SUM($BA426:GN426),GN426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GO426)+GO426>$AZ25,$AZ25-SUM($BA426:GO426),GO426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GP426)+GP426>$AZ25,$AZ25-SUM($BA426:GP426),GP426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GQ426)+GQ426>$AZ25,$AZ25-SUM($BA426:GQ426),GQ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GR426)+GR426>$AZ25,$AZ25-SUM($BA426:GR426),GR426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GS426)+GS426>$AZ25,$AZ25-SUM($BA426:GS426),GS426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GT426)+GT426>$AZ25,$AZ25-SUM($BA426:GT426),GT426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GU426)+GU426>$AZ25,$AZ25-SUM($BA426:GU426),GU426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GV426)+GV426>$AZ25,$AZ25-SUM($BA426:GV426),GV426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GW426)+GW426>$AZ25,$AZ25-SUM($BA426:GW426),GW426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GX426)+GX426>$AZ25,$AZ25-SUM($BA426:GX426),GX426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GY426)+GY426>$AZ25,$AZ25-SUM($BA426:GY426),GY426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:GZ426)+GZ426>$AZ25,$AZ25-SUM($BA426:GZ426),GZ426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:HA426)+HA426>$AZ25,$AZ25-SUM($BA426:HA426),HA426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:HB426)+HB426>$AZ25,$AZ25-SUM($BA426:HB426),HB426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:HC426)+HC426>$AZ25,$AZ25-SUM($BA426:HC426),HC426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:HD426)+HD426>$AZ25,$AZ25-SUM($BA426:HD426),HD426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:HE426)+HE426>$AZ25,$AZ25-SUM($BA426:HE426),HE426),0)","v":0},{"$f":"IF($BA426>0,IF(SUM($BA426:HF426)+HF426>$AZ25,$AZ25-SUM($BA426:HF426),HF426),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA427>0,IF(SUM($BA427:BA427)+BA427>$AZ26,$AZ26-SUM($BA427:BA427),BA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BB427)+BB427>$AZ26,$AZ26-SUM($BA427:BB427),BB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BC427)+BC427>$AZ26,$AZ26-SUM($BA427:BC427),BC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BD427)+BD427>$AZ26,$AZ26-SUM($BA427:BD427),BD427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BE427)+BE427>$AZ26,$AZ26-SUM($BA427:BE427),BE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BF427)+BF427>$AZ26,$AZ26-SUM($BA427:BF427),BF427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BG427)+BG427>$AZ26,$AZ26-SUM($BA427:BG427),BG427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BH427)+BH427>$AZ26,$AZ26-SUM($BA427:BH427),BH427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BI427)+BI427>$AZ26,$AZ26-SUM($BA427:BI427),BI427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BJ427)+BJ427>$AZ26,$AZ26-SUM($BA427:BJ427),BJ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BK427)+BK427>$AZ26,$AZ26-SUM($BA427:BK427),BK427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BL427)+BL427>$AZ26,$AZ26-SUM($BA427:BL427),BL427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BM427)+BM427>$AZ26,$AZ26-SUM($BA427:BM427),BM427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BN427)+BN427>$AZ26,$AZ26-SUM($BA427:BN427),BN427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BO427)+BO427>$AZ26,$AZ26-SUM($BA427:BO427),BO427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BP427)+BP427>$AZ26,$AZ26-SUM($BA427:BP427),BP427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BQ427)+BQ427>$AZ26,$AZ26-SUM($BA427:BQ427),BQ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BR427)+BR427>$AZ26,$AZ26-SUM($BA427:BR427),BR427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BS427)+BS427>$AZ26,$AZ26-SUM($BA427:BS427),BS427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BT427)+BT427>$AZ26,$AZ26-SUM($BA427:BT427),BT427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BU427)+BU427>$AZ26,$AZ26-SUM($BA427:BU427),BU427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BV427)+BV427>$AZ26,$AZ26-SUM($BA427:BV427),BV427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BW427)+BW427>$AZ26,$AZ26-SUM($BA427:BW427),BW427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BX427)+BX427>$AZ26,$AZ26-SUM($BA427:BX427),BX427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BY427)+BY427>$AZ26,$AZ26-SUM($BA427:BY427),BY427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:BZ427)+BZ427>$AZ26,$AZ26-SUM($BA427:BZ427),BZ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CA427)+CA427>$AZ26,$AZ26-SUM($BA427:CA427),CA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CB427)+CB427>$AZ26,$AZ26-SUM($BA427:CB427),CB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CC427)+CC427>$AZ26,$AZ26-SUM($BA427:CC427),CC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CD427)+CD427>$AZ26,$AZ26-SUM($BA427:CD427),CD427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CE427)+CE427>$AZ26,$AZ26-SUM($BA427:CE427),CE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CF427)+CF427>$AZ26,$AZ26-SUM($BA427:CF427),CF427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CG427)+CG427>$AZ26,$AZ26-SUM($BA427:CG427),CG427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CH427)+CH427>$AZ26,$AZ26-SUM($BA427:CH427),CH427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CI427)+CI427>$AZ26,$AZ26-SUM($BA427:CI427),CI427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CJ427)+CJ427>$AZ26,$AZ26-SUM($BA427:CJ427),CJ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CK427)+CK427>$AZ26,$AZ26-SUM($BA427:CK427),CK427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CL427)+CL427>$AZ26,$AZ26-SUM($BA427:CL427),CL427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CM427)+CM427>$AZ26,$AZ26-SUM($BA427:CM427),CM427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CN427)+CN427>$AZ26,$AZ26-SUM($BA427:CN427),CN427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CO427)+CO427>$AZ26,$AZ26-SUM($BA427:CO427),CO427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CP427)+CP427>$AZ26,$AZ26-SUM($BA427:CP427),CP427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CQ427)+CQ427>$AZ26,$AZ26-SUM($BA427:CQ427),CQ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CR427)+CR427>$AZ26,$AZ26-SUM($BA427:CR427),CR427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CS427)+CS427>$AZ26,$AZ26-SUM($BA427:CS427),CS427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CT427)+CT427>$AZ26,$AZ26-SUM($BA427:CT427),CT427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CU427)+CU427>$AZ26,$AZ26-SUM($BA427:CU427),CU427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CV427)+CV427>$AZ26,$AZ26-SUM($BA427:CV427),CV427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CW427)+CW427>$AZ26,$AZ26-SUM($BA427:CW427),CW427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CX427)+CX427>$AZ26,$AZ26-SUM($BA427:CX427),CX427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CY427)+CY427>$AZ26,$AZ26-SUM($BA427:CY427),CY427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:CZ427)+CZ427>$AZ26,$AZ26-SUM($BA427:CZ427),CZ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DA427)+DA427>$AZ26,$AZ26-SUM($BA427:DA427),DA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DB427)+DB427>$AZ26,$AZ26-SUM($BA427:DB427),DB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DC427)+DC427>$AZ26,$AZ26-SUM($BA427:DC427),DC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DD427)+DD427>$AZ26,$AZ26-SUM($BA427:DD427),DD427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DE427)+DE427>$AZ26,$AZ26-SUM($BA427:DE427),DE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DF427)+DF427>$AZ26,$AZ26-SUM($BA427:DF427),DF427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DG427)+DG427>$AZ26,$AZ26-SUM($BA427:DG427),DG427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DH427)+DH427>$AZ26,$AZ26-SUM($BA427:DH427),DH427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DI427)+DI427>$AZ26,$AZ26-SUM($BA427:DI427),DI427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DJ427)+DJ427>$AZ26,$AZ26-SUM($BA427:DJ427),DJ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DK427)+DK427>$AZ26,$AZ26-SUM($BA427:DK427),DK427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DL427)+DL427>$AZ26,$AZ26-SUM($BA427:DL427),DL427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DM427)+DM427>$AZ26,$AZ26-SUM($BA427:DM427),DM427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DN427)+DN427>$AZ26,$AZ26-SUM($BA427:DN427),DN427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DO427)+DO427>$AZ26,$AZ26-SUM($BA427:DO427),DO427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DP427)+DP427>$AZ26,$AZ26-SUM($BA427:DP427),DP427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DQ427)+DQ427>$AZ26,$AZ26-SUM($BA427:DQ427),DQ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DR427)+DR427>$AZ26,$AZ26-SUM($BA427:DR427),DR427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DS427)+DS427>$AZ26,$AZ26-SUM($BA427:DS427),DS427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DT427)+DT427>$AZ26,$AZ26-SUM($BA427:DT427),DT427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DU427)+DU427>$AZ26,$AZ26-SUM($BA427:DU427),DU427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DV427)+DV427>$AZ26,$AZ26-SUM($BA427:DV427),DV427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DW427)+DW427>$AZ26,$AZ26-SUM($BA427:DW427),DW427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DX427)+DX427>$AZ26,$AZ26-SUM($BA427:DX427),DX427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DY427)+DY427>$AZ26,$AZ26-SUM($BA427:DY427),DY427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:DZ427)+DZ427>$AZ26,$AZ26-SUM($BA427:DZ427),DZ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EA427)+EA427>$AZ26,$AZ26-SUM($BA427:EA427),EA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EB427)+EB427>$AZ26,$AZ26-SUM($BA427:EB427),EB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EC427)+EC427>$AZ26,$AZ26-SUM($BA427:EC427),EC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:ED427)+ED427>$AZ26,$AZ26-SUM($BA427:ED427),ED427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EE427)+EE427>$AZ26,$AZ26-SUM($BA427:EE427),EE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EF427)+EF427>$AZ26,$AZ26-SUM($BA427:EF427),EF427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EG427)+EG427>$AZ26,$AZ26-SUM($BA427:EG427),EG427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EH427)+EH427>$AZ26,$AZ26-SUM($BA427:EH427),EH427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EI427)+EI427>$AZ26,$AZ26-SUM($BA427:EI427),EI427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EJ427)+EJ427>$AZ26,$AZ26-SUM($BA427:EJ427),EJ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EK427)+EK427>$AZ26,$AZ26-SUM($BA427:EK427),EK427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EL427)+EL427>$AZ26,$AZ26-SUM($BA427:EL427),EL427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EM427)+EM427>$AZ26,$AZ26-SUM($BA427:EM427),EM427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EN427)+EN427>$AZ26,$AZ26-SUM($BA427:EN427),EN427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EO427)+EO427>$AZ26,$AZ26-SUM($BA427:EO427),EO427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EP427)+EP427>$AZ26,$AZ26-SUM($BA427:EP427),EP427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EQ427)+EQ427>$AZ26,$AZ26-SUM($BA427:EQ427),EQ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:ER427)+ER427>$AZ26,$AZ26-SUM($BA427:ER427),ER427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:ES427)+ES427>$AZ26,$AZ26-SUM($BA427:ES427),ES427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:ET427)+ET427>$AZ26,$AZ26-SUM($BA427:ET427),ET427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EU427)+EU427>$AZ26,$AZ26-SUM($BA427:EU427),EU427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EV427)+EV427>$AZ26,$AZ26-SUM($BA427:EV427),EV427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EW427)+EW427>$AZ26,$AZ26-SUM($BA427:EW427),EW427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EX427)+EX427>$AZ26,$AZ26-SUM($BA427:EX427),EX427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EY427)+EY427>$AZ26,$AZ26-SUM($BA427:EY427),EY427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:EZ427)+EZ427>$AZ26,$AZ26-SUM($BA427:EZ427),EZ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FA427)+FA427>$AZ26,$AZ26-SUM($BA427:FA427),FA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FB427)+FB427>$AZ26,$AZ26-SUM($BA427:FB427),FB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FC427)+FC427>$AZ26,$AZ26-SUM($BA427:FC427),FC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FD427)+FD427>$AZ26,$AZ26-SUM($BA427:FD427),FD427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FE427)+FE427>$AZ26,$AZ26-SUM($BA427:FE427),FE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FF427)+FF427>$AZ26,$AZ26-SUM($BA427:FF427),FF427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FG427)+FG427>$AZ26,$AZ26-SUM($BA427:FG427),FG427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FH427)+FH427>$AZ26,$AZ26-SUM($BA427:FH427),FH427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FI427)+FI427>$AZ26,$AZ26-SUM($BA427:FI427),FI427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FJ427)+FJ427>$AZ26,$AZ26-SUM($BA427:FJ427),FJ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FK427)+FK427>$AZ26,$AZ26-SUM($BA427:FK427),FK427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FL427)+FL427>$AZ26,$AZ26-SUM($BA427:FL427),FL427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FM427)+FM427>$AZ26,$AZ26-SUM($BA427:FM427),FM427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FN427)+FN427>$AZ26,$AZ26-SUM($BA427:FN427),FN427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FO427)+FO427>$AZ26,$AZ26-SUM($BA427:FO427),FO427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FP427)+FP427>$AZ26,$AZ26-SUM($BA427:FP427),FP427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FQ427)+FQ427>$AZ26,$AZ26-SUM($BA427:FQ427),FQ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FR427)+FR427>$AZ26,$AZ26-SUM($BA427:FR427),FR427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FS427)+FS427>$AZ26,$AZ26-SUM($BA427:FS427),FS427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FT427)+FT427>$AZ26,$AZ26-SUM($BA427:FT427),FT427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FU427)+FU427>$AZ26,$AZ26-SUM($BA427:FU427),FU427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FV427)+FV427>$AZ26,$AZ26-SUM($BA427:FV427),FV427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FW427)+FW427>$AZ26,$AZ26-SUM($BA427:FW427),FW427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FX427)+FX427>$AZ26,$AZ26-SUM($BA427:FX427),FX427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FY427)+FY427>$AZ26,$AZ26-SUM($BA427:FY427),FY427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:FZ427)+FZ427>$AZ26,$AZ26-SUM($BA427:FZ427),FZ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GA427)+GA427>$AZ26,$AZ26-SUM($BA427:GA427),GA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GB427)+GB427>$AZ26,$AZ26-SUM($BA427:GB427),GB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GC427)+GC427>$AZ26,$AZ26-SUM($BA427:GC427),GC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GD427)+GD427>$AZ26,$AZ26-SUM($BA427:GD427),GD427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GE427)+GE427>$AZ26,$AZ26-SUM($BA427:GE427),GE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GF427)+GF427>$AZ26,$AZ26-SUM($BA427:GF427),GF427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GG427)+GG427>$AZ26,$AZ26-SUM($BA427:GG427),GG427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GH427)+GH427>$AZ26,$AZ26-SUM($BA427:GH427),GH427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GI427)+GI427>$AZ26,$AZ26-SUM($BA427:GI427),GI427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GJ427)+GJ427>$AZ26,$AZ26-SUM($BA427:GJ427),GJ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GK427)+GK427>$AZ26,$AZ26-SUM($BA427:GK427),GK427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GL427)+GL427>$AZ26,$AZ26-SUM($BA427:GL427),GL427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GM427)+GM427>$AZ26,$AZ26-SUM($BA427:GM427),GM427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GN427)+GN427>$AZ26,$AZ26-SUM($BA427:GN427),GN427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GO427)+GO427>$AZ26,$AZ26-SUM($BA427:GO427),GO427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GP427)+GP427>$AZ26,$AZ26-SUM($BA427:GP427),GP427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GQ427)+GQ427>$AZ26,$AZ26-SUM($BA427:GQ427),GQ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GR427)+GR427>$AZ26,$AZ26-SUM($BA427:GR427),GR427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GS427)+GS427>$AZ26,$AZ26-SUM($BA427:GS427),GS427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GT427)+GT427>$AZ26,$AZ26-SUM($BA427:GT427),GT427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GU427)+GU427>$AZ26,$AZ26-SUM($BA427:GU427),GU427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GV427)+GV427>$AZ26,$AZ26-SUM($BA427:GV427),GV427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GW427)+GW427>$AZ26,$AZ26-SUM($BA427:GW427),GW427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GX427)+GX427>$AZ26,$AZ26-SUM($BA427:GX427),GX427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GY427)+GY427>$AZ26,$AZ26-SUM($BA427:GY427),GY427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:GZ427)+GZ427>$AZ26,$AZ26-SUM($BA427:GZ427),GZ427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:HA427)+HA427>$AZ26,$AZ26-SUM($BA427:HA427),HA427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:HB427)+HB427>$AZ26,$AZ26-SUM($BA427:HB427),HB427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:HC427)+HC427>$AZ26,$AZ26-SUM($BA427:HC427),HC427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:HD427)+HD427>$AZ26,$AZ26-SUM($BA427:HD427),HD427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:HE427)+HE427>$AZ26,$AZ26-SUM($BA427:HE427),HE427),0)","v":0},{"$f":"IF($BA427>0,IF(SUM($BA427:HF427)+HF427>$AZ26,$AZ26-SUM($BA427:HF427),HF427),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA428>0,IF(SUM($BA428:BA428)+BA428>$AZ27,$AZ27-SUM($BA428:BA428),BA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BB428)+BB428>$AZ27,$AZ27-SUM($BA428:BB428),BB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BC428)+BC428>$AZ27,$AZ27-SUM($BA428:BC428),BC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BD428)+BD428>$AZ27,$AZ27-SUM($BA428:BD428),BD428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BE428)+BE428>$AZ27,$AZ27-SUM($BA428:BE428),BE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BF428)+BF428>$AZ27,$AZ27-SUM($BA428:BF428),BF428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BG428)+BG428>$AZ27,$AZ27-SUM($BA428:BG428),BG428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BH428)+BH428>$AZ27,$AZ27-SUM($BA428:BH428),BH428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BI428)+BI428>$AZ27,$AZ27-SUM($BA428:BI428),BI428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BJ428)+BJ428>$AZ27,$AZ27-SUM($BA428:BJ428),BJ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BK428)+BK428>$AZ27,$AZ27-SUM($BA428:BK428),BK428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BL428)+BL428>$AZ27,$AZ27-SUM($BA428:BL428),BL428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BM428)+BM428>$AZ27,$AZ27-SUM($BA428:BM428),BM428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BN428)+BN428>$AZ27,$AZ27-SUM($BA428:BN428),BN428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BO428)+BO428>$AZ27,$AZ27-SUM($BA428:BO428),BO428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BP428)+BP428>$AZ27,$AZ27-SUM($BA428:BP428),BP428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BQ428)+BQ428>$AZ27,$AZ27-SUM($BA428:BQ428),BQ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BR428)+BR428>$AZ27,$AZ27-SUM($BA428:BR428),BR428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BS428)+BS428>$AZ27,$AZ27-SUM($BA428:BS428),BS428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BT428)+BT428>$AZ27,$AZ27-SUM($BA428:BT428),BT428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BU428)+BU428>$AZ27,$AZ27-SUM($BA428:BU428),BU428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BV428)+BV428>$AZ27,$AZ27-SUM($BA428:BV428),BV428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BW428)+BW428>$AZ27,$AZ27-SUM($BA428:BW428),BW428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BX428)+BX428>$AZ27,$AZ27-SUM($BA428:BX428),BX428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BY428)+BY428>$AZ27,$AZ27-SUM($BA428:BY428),BY428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:BZ428)+BZ428>$AZ27,$AZ27-SUM($BA428:BZ428),BZ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CA428)+CA428>$AZ27,$AZ27-SUM($BA428:CA428),CA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CB428)+CB428>$AZ27,$AZ27-SUM($BA428:CB428),CB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CC428)+CC428>$AZ27,$AZ27-SUM($BA428:CC428),CC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CD428)+CD428>$AZ27,$AZ27-SUM($BA428:CD428),CD428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CE428)+CE428>$AZ27,$AZ27-SUM($BA428:CE428),CE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CF428)+CF428>$AZ27,$AZ27-SUM($BA428:CF428),CF428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CG428)+CG428>$AZ27,$AZ27-SUM($BA428:CG428),CG428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CH428)+CH428>$AZ27,$AZ27-SUM($BA428:CH428),CH428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CI428)+CI428>$AZ27,$AZ27-SUM($BA428:CI428),CI428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CJ428)+CJ428>$AZ27,$AZ27-SUM($BA428:CJ428),CJ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CK428)+CK428>$AZ27,$AZ27-SUM($BA428:CK428),CK428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CL428)+CL428>$AZ27,$AZ27-SUM($BA428:CL428),CL428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CM428)+CM428>$AZ27,$AZ27-SUM($BA428:CM428),CM428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CN428)+CN428>$AZ27,$AZ27-SUM($BA428:CN428),CN428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CO428)+CO428>$AZ27,$AZ27-SUM($BA428:CO428),CO428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CP428)+CP428>$AZ27,$AZ27-SUM($BA428:CP428),CP428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CQ428)+CQ428>$AZ27,$AZ27-SUM($BA428:CQ428),CQ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CR428)+CR428>$AZ27,$AZ27-SUM($BA428:CR428),CR428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CS428)+CS428>$AZ27,$AZ27-SUM($BA428:CS428),CS428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CT428)+CT428>$AZ27,$AZ27-SUM($BA428:CT428),CT428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CU428)+CU428>$AZ27,$AZ27-SUM($BA428:CU428),CU428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CV428)+CV428>$AZ27,$AZ27-SUM($BA428:CV428),CV428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CW428)+CW428>$AZ27,$AZ27-SUM($BA428:CW428),CW428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CX428)+CX428>$AZ27,$AZ27-SUM($BA428:CX428),CX428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CY428)+CY428>$AZ27,$AZ27-SUM($BA428:CY428),CY428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:CZ428)+CZ428>$AZ27,$AZ27-SUM($BA428:CZ428),CZ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DA428)+DA428>$AZ27,$AZ27-SUM($BA428:DA428),DA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DB428)+DB428>$AZ27,$AZ27-SUM($BA428:DB428),DB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DC428)+DC428>$AZ27,$AZ27-SUM($BA428:DC428),DC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DD428)+DD428>$AZ27,$AZ27-SUM($BA428:DD428),DD428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DE428)+DE428>$AZ27,$AZ27-SUM($BA428:DE428),DE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DF428)+DF428>$AZ27,$AZ27-SUM($BA428:DF428),DF428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DG428)+DG428>$AZ27,$AZ27-SUM($BA428:DG428),DG428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DH428)+DH428>$AZ27,$AZ27-SUM($BA428:DH428),DH428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DI428)+DI428>$AZ27,$AZ27-SUM($BA428:DI428),DI428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DJ428)+DJ428>$AZ27,$AZ27-SUM($BA428:DJ428),DJ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DK428)+DK428>$AZ27,$AZ27-SUM($BA428:DK428),DK428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DL428)+DL428>$AZ27,$AZ27-SUM($BA428:DL428),DL428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DM428)+DM428>$AZ27,$AZ27-SUM($BA428:DM428),DM428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DN428)+DN428>$AZ27,$AZ27-SUM($BA428:DN428),DN428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DO428)+DO428>$AZ27,$AZ27-SUM($BA428:DO428),DO428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DP428)+DP428>$AZ27,$AZ27-SUM($BA428:DP428),DP428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DQ428)+DQ428>$AZ27,$AZ27-SUM($BA428:DQ428),DQ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DR428)+DR428>$AZ27,$AZ27-SUM($BA428:DR428),DR428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DS428)+DS428>$AZ27,$AZ27-SUM($BA428:DS428),DS428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DT428)+DT428>$AZ27,$AZ27-SUM($BA428:DT428),DT428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DU428)+DU428>$AZ27,$AZ27-SUM($BA428:DU428),DU428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DV428)+DV428>$AZ27,$AZ27-SUM($BA428:DV428),DV428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DW428)+DW428>$AZ27,$AZ27-SUM($BA428:DW428),DW428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DX428)+DX428>$AZ27,$AZ27-SUM($BA428:DX428),DX428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DY428)+DY428>$AZ27,$AZ27-SUM($BA428:DY428),DY428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:DZ428)+DZ428>$AZ27,$AZ27-SUM($BA428:DZ428),DZ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EA428)+EA428>$AZ27,$AZ27-SUM($BA428:EA428),EA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EB428)+EB428>$AZ27,$AZ27-SUM($BA428:EB428),EB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EC428)+EC428>$AZ27,$AZ27-SUM($BA428:EC428),EC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:ED428)+ED428>$AZ27,$AZ27-SUM($BA428:ED428),ED428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EE428)+EE428>$AZ27,$AZ27-SUM($BA428:EE428),EE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EF428)+EF428>$AZ27,$AZ27-SUM($BA428:EF428),EF428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EG428)+EG428>$AZ27,$AZ27-SUM($BA428:EG428),EG428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EH428)+EH428>$AZ27,$AZ27-SUM($BA428:EH428),EH428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EI428)+EI428>$AZ27,$AZ27-SUM($BA428:EI428),EI428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EJ428)+EJ428>$AZ27,$AZ27-SUM($BA428:EJ428),EJ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EK428)+EK428>$AZ27,$AZ27-SUM($BA428:EK428),EK428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EL428)+EL428>$AZ27,$AZ27-SUM($BA428:EL428),EL428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EM428)+EM428>$AZ27,$AZ27-SUM($BA428:EM428),EM428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EN428)+EN428>$AZ27,$AZ27-SUM($BA428:EN428),EN428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EO428)+EO428>$AZ27,$AZ27-SUM($BA428:EO428),EO428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EP428)+EP428>$AZ27,$AZ27-SUM($BA428:EP428),EP428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EQ428)+EQ428>$AZ27,$AZ27-SUM($BA428:EQ428),EQ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:ER428)+ER428>$AZ27,$AZ27-SUM($BA428:ER428),ER428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:ES428)+ES428>$AZ27,$AZ27-SUM($BA428:ES428),ES428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:ET428)+ET428>$AZ27,$AZ27-SUM($BA428:ET428),ET428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EU428)+EU428>$AZ27,$AZ27-SUM($BA428:EU428),EU428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EV428)+EV428>$AZ27,$AZ27-SUM($BA428:EV428),EV428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EW428)+EW428>$AZ27,$AZ27-SUM($BA428:EW428),EW428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EX428)+EX428>$AZ27,$AZ27-SUM($BA428:EX428),EX428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EY428)+EY428>$AZ27,$AZ27-SUM($BA428:EY428),EY428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:EZ428)+EZ428>$AZ27,$AZ27-SUM($BA428:EZ428),EZ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FA428)+FA428>$AZ27,$AZ27-SUM($BA428:FA428),FA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FB428)+FB428>$AZ27,$AZ27-SUM($BA428:FB428),FB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FC428)+FC428>$AZ27,$AZ27-SUM($BA428:FC428),FC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FD428)+FD428>$AZ27,$AZ27-SUM($BA428:FD428),FD428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FE428)+FE428>$AZ27,$AZ27-SUM($BA428:FE428),FE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FF428)+FF428>$AZ27,$AZ27-SUM($BA428:FF428),FF428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FG428)+FG428>$AZ27,$AZ27-SUM($BA428:FG428),FG428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FH428)+FH428>$AZ27,$AZ27-SUM($BA428:FH428),FH428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FI428)+FI428>$AZ27,$AZ27-SUM($BA428:FI428),FI428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FJ428)+FJ428>$AZ27,$AZ27-SUM($BA428:FJ428),FJ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FK428)+FK428>$AZ27,$AZ27-SUM($BA428:FK428),FK428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FL428)+FL428>$AZ27,$AZ27-SUM($BA428:FL428),FL428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FM428)+FM428>$AZ27,$AZ27-SUM($BA428:FM428),FM428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FN428)+FN428>$AZ27,$AZ27-SUM($BA428:FN428),FN428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FO428)+FO428>$AZ27,$AZ27-SUM($BA428:FO428),FO428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FP428)+FP428>$AZ27,$AZ27-SUM($BA428:FP428),FP428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FQ428)+FQ428>$AZ27,$AZ27-SUM($BA428:FQ428),FQ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FR428)+FR428>$AZ27,$AZ27-SUM($BA428:FR428),FR428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FS428)+FS428>$AZ27,$AZ27-SUM($BA428:FS428),FS428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FT428)+FT428>$AZ27,$AZ27-SUM($BA428:FT428),FT428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FU428)+FU428>$AZ27,$AZ27-SUM($BA428:FU428),FU428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FV428)+FV428>$AZ27,$AZ27-SUM($BA428:FV428),FV428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FW428)+FW428>$AZ27,$AZ27-SUM($BA428:FW428),FW428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FX428)+FX428>$AZ27,$AZ27-SUM($BA428:FX428),FX428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FY428)+FY428>$AZ27,$AZ27-SUM($BA428:FY428),FY428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:FZ428)+FZ428>$AZ27,$AZ27-SUM($BA428:FZ428),FZ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GA428)+GA428>$AZ27,$AZ27-SUM($BA428:GA428),GA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GB428)+GB428>$AZ27,$AZ27-SUM($BA428:GB428),GB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GC428)+GC428>$AZ27,$AZ27-SUM($BA428:GC428),GC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GD428)+GD428>$AZ27,$AZ27-SUM($BA428:GD428),GD428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GE428)+GE428>$AZ27,$AZ27-SUM($BA428:GE428),GE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GF428)+GF428>$AZ27,$AZ27-SUM($BA428:GF428),GF428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GG428)+GG428>$AZ27,$AZ27-SUM($BA428:GG428),GG428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GH428)+GH428>$AZ27,$AZ27-SUM($BA428:GH428),GH428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GI428)+GI428>$AZ27,$AZ27-SUM($BA428:GI428),GI428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GJ428)+GJ428>$AZ27,$AZ27-SUM($BA428:GJ428),GJ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GK428)+GK428>$AZ27,$AZ27-SUM($BA428:GK428),GK428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GL428)+GL428>$AZ27,$AZ27-SUM($BA428:GL428),GL428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GM428)+GM428>$AZ27,$AZ27-SUM($BA428:GM428),GM428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GN428)+GN428>$AZ27,$AZ27-SUM($BA428:GN428),GN428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GO428)+GO428>$AZ27,$AZ27-SUM($BA428:GO428),GO428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GP428)+GP428>$AZ27,$AZ27-SUM($BA428:GP428),GP428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GQ428)+GQ428>$AZ27,$AZ27-SUM($BA428:GQ428),GQ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GR428)+GR428>$AZ27,$AZ27-SUM($BA428:GR428),GR428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GS428)+GS428>$AZ27,$AZ27-SUM($BA428:GS428),GS428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GT428)+GT428>$AZ27,$AZ27-SUM($BA428:GT428),GT428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GU428)+GU428>$AZ27,$AZ27-SUM($BA428:GU428),GU428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GV428)+GV428>$AZ27,$AZ27-SUM($BA428:GV428),GV428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GW428)+GW428>$AZ27,$AZ27-SUM($BA428:GW428),GW428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GX428)+GX428>$AZ27,$AZ27-SUM($BA428:GX428),GX428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GY428)+GY428>$AZ27,$AZ27-SUM($BA428:GY428),GY428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:GZ428)+GZ428>$AZ27,$AZ27-SUM($BA428:GZ428),GZ428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:HA428)+HA428>$AZ27,$AZ27-SUM($BA428:HA428),HA428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:HB428)+HB428>$AZ27,$AZ27-SUM($BA428:HB428),HB428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:HC428)+HC428>$AZ27,$AZ27-SUM($BA428:HC428),HC428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:HD428)+HD428>$AZ27,$AZ27-SUM($BA428:HD428),HD428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:HE428)+HE428>$AZ27,$AZ27-SUM($BA428:HE428),HE428),0)","v":0},{"$f":"IF($BA428>0,IF(SUM($BA428:HF428)+HF428>$AZ27,$AZ27-SUM($BA428:HF428),HF428),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA429>0,IF(SUM($BA429:BA429)+BA429>$AZ28,$AZ28-SUM($BA429:BA429),BA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BB429)+BB429>$AZ28,$AZ28-SUM($BA429:BB429),BB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BC429)+BC429>$AZ28,$AZ28-SUM($BA429:BC429),BC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BD429)+BD429>$AZ28,$AZ28-SUM($BA429:BD429),BD429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BE429)+BE429>$AZ28,$AZ28-SUM($BA429:BE429),BE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BF429)+BF429>$AZ28,$AZ28-SUM($BA429:BF429),BF429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BG429)+BG429>$AZ28,$AZ28-SUM($BA429:BG429),BG429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BH429)+BH429>$AZ28,$AZ28-SUM($BA429:BH429),BH429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BI429)+BI429>$AZ28,$AZ28-SUM($BA429:BI429),BI429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BJ429)+BJ429>$AZ28,$AZ28-SUM($BA429:BJ429),BJ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BK429)+BK429>$AZ28,$AZ28-SUM($BA429:BK429),BK429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BL429)+BL429>$AZ28,$AZ28-SUM($BA429:BL429),BL429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BM429)+BM429>$AZ28,$AZ28-SUM($BA429:BM429),BM429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BN429)+BN429>$AZ28,$AZ28-SUM($BA429:BN429),BN429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BO429)+BO429>$AZ28,$AZ28-SUM($BA429:BO429),BO429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BP429)+BP429>$AZ28,$AZ28-SUM($BA429:BP429),BP429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BQ429)+BQ429>$AZ28,$AZ28-SUM($BA429:BQ429),BQ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BR429)+BR429>$AZ28,$AZ28-SUM($BA429:BR429),BR429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BS429)+BS429>$AZ28,$AZ28-SUM($BA429:BS429),BS429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BT429)+BT429>$AZ28,$AZ28-SUM($BA429:BT429),BT429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BU429)+BU429>$AZ28,$AZ28-SUM($BA429:BU429),BU429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BV429)+BV429>$AZ28,$AZ28-SUM($BA429:BV429),BV429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BW429)+BW429>$AZ28,$AZ28-SUM($BA429:BW429),BW429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BX429)+BX429>$AZ28,$AZ28-SUM($BA429:BX429),BX429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BY429)+BY429>$AZ28,$AZ28-SUM($BA429:BY429),BY429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:BZ429)+BZ429>$AZ28,$AZ28-SUM($BA429:BZ429),BZ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CA429)+CA429>$AZ28,$AZ28-SUM($BA429:CA429),CA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CB429)+CB429>$AZ28,$AZ28-SUM($BA429:CB429),CB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CC429)+CC429>$AZ28,$AZ28-SUM($BA429:CC429),CC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CD429)+CD429>$AZ28,$AZ28-SUM($BA429:CD429),CD429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CE429)+CE429>$AZ28,$AZ28-SUM($BA429:CE429),CE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CF429)+CF429>$AZ28,$AZ28-SUM($BA429:CF429),CF429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CG429)+CG429>$AZ28,$AZ28-SUM($BA429:CG429),CG429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CH429)+CH429>$AZ28,$AZ28-SUM($BA429:CH429),CH429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CI429)+CI429>$AZ28,$AZ28-SUM($BA429:CI429),CI429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CJ429)+CJ429>$AZ28,$AZ28-SUM($BA429:CJ429),CJ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CK429)+CK429>$AZ28,$AZ28-SUM($BA429:CK429),CK429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CL429)+CL429>$AZ28,$AZ28-SUM($BA429:CL429),CL429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CM429)+CM429>$AZ28,$AZ28-SUM($BA429:CM429),CM429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CN429)+CN429>$AZ28,$AZ28-SUM($BA429:CN429),CN429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CO429)+CO429>$AZ28,$AZ28-SUM($BA429:CO429),CO429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CP429)+CP429>$AZ28,$AZ28-SUM($BA429:CP429),CP429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CQ429)+CQ429>$AZ28,$AZ28-SUM($BA429:CQ429),CQ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CR429)+CR429>$AZ28,$AZ28-SUM($BA429:CR429),CR429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CS429)+CS429>$AZ28,$AZ28-SUM($BA429:CS429),CS429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CT429)+CT429>$AZ28,$AZ28-SUM($BA429:CT429),CT429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CU429)+CU429>$AZ28,$AZ28-SUM($BA429:CU429),CU429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CV429)+CV429>$AZ28,$AZ28-SUM($BA429:CV429),CV429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CW429)+CW429>$AZ28,$AZ28-SUM($BA429:CW429),CW429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CX429)+CX429>$AZ28,$AZ28-SUM($BA429:CX429),CX429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CY429)+CY429>$AZ28,$AZ28-SUM($BA429:CY429),CY429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:CZ429)+CZ429>$AZ28,$AZ28-SUM($BA429:CZ429),CZ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DA429)+DA429>$AZ28,$AZ28-SUM($BA429:DA429),DA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DB429)+DB429>$AZ28,$AZ28-SUM($BA429:DB429),DB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DC429)+DC429>$AZ28,$AZ28-SUM($BA429:DC429),DC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DD429)+DD429>$AZ28,$AZ28-SUM($BA429:DD429),DD429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DE429)+DE429>$AZ28,$AZ28-SUM($BA429:DE429),DE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DF429)+DF429>$AZ28,$AZ28-SUM($BA429:DF429),DF429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DG429)+DG429>$AZ28,$AZ28-SUM($BA429:DG429),DG429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DH429)+DH429>$AZ28,$AZ28-SUM($BA429:DH429),DH429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DI429)+DI429>$AZ28,$AZ28-SUM($BA429:DI429),DI429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DJ429)+DJ429>$AZ28,$AZ28-SUM($BA429:DJ429),DJ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DK429)+DK429>$AZ28,$AZ28-SUM($BA429:DK429),DK429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DL429)+DL429>$AZ28,$AZ28-SUM($BA429:DL429),DL429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DM429)+DM429>$AZ28,$AZ28-SUM($BA429:DM429),DM429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DN429)+DN429>$AZ28,$AZ28-SUM($BA429:DN429),DN429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DO429)+DO429>$AZ28,$AZ28-SUM($BA429:DO429),DO429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DP429)+DP429>$AZ28,$AZ28-SUM($BA429:DP429),DP429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DQ429)+DQ429>$AZ28,$AZ28-SUM($BA429:DQ429),DQ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DR429)+DR429>$AZ28,$AZ28-SUM($BA429:DR429),DR429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DS429)+DS429>$AZ28,$AZ28-SUM($BA429:DS429),DS429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DT429)+DT429>$AZ28,$AZ28-SUM($BA429:DT429),DT429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DU429)+DU429>$AZ28,$AZ28-SUM($BA429:DU429),DU429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DV429)+DV429>$AZ28,$AZ28-SUM($BA429:DV429),DV429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DW429)+DW429>$AZ28,$AZ28-SUM($BA429:DW429),DW429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DX429)+DX429>$AZ28,$AZ28-SUM($BA429:DX429),DX429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DY429)+DY429>$AZ28,$AZ28-SUM($BA429:DY429),DY429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:DZ429)+DZ429>$AZ28,$AZ28-SUM($BA429:DZ429),DZ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EA429)+EA429>$AZ28,$AZ28-SUM($BA429:EA429),EA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EB429)+EB429>$AZ28,$AZ28-SUM($BA429:EB429),EB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EC429)+EC429>$AZ28,$AZ28-SUM($BA429:EC429),EC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:ED429)+ED429>$AZ28,$AZ28-SUM($BA429:ED429),ED429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EE429)+EE429>$AZ28,$AZ28-SUM($BA429:EE429),EE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EF429)+EF429>$AZ28,$AZ28-SUM($BA429:EF429),EF429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EG429)+EG429>$AZ28,$AZ28-SUM($BA429:EG429),EG429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EH429)+EH429>$AZ28,$AZ28-SUM($BA429:EH429),EH429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EI429)+EI429>$AZ28,$AZ28-SUM($BA429:EI429),EI429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EJ429)+EJ429>$AZ28,$AZ28-SUM($BA429:EJ429),EJ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EK429)+EK429>$AZ28,$AZ28-SUM($BA429:EK429),EK429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EL429)+EL429>$AZ28,$AZ28-SUM($BA429:EL429),EL429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EM429)+EM429>$AZ28,$AZ28-SUM($BA429:EM429),EM429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EN429)+EN429>$AZ28,$AZ28-SUM($BA429:EN429),EN429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EO429)+EO429>$AZ28,$AZ28-SUM($BA429:EO429),EO429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EP429)+EP429>$AZ28,$AZ28-SUM($BA429:EP429),EP429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EQ429)+EQ429>$AZ28,$AZ28-SUM($BA429:EQ429),EQ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:ER429)+ER429>$AZ28,$AZ28-SUM($BA429:ER429),ER429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:ES429)+ES429>$AZ28,$AZ28-SUM($BA429:ES429),ES429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:ET429)+ET429>$AZ28,$AZ28-SUM($BA429:ET429),ET429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EU429)+EU429>$AZ28,$AZ28-SUM($BA429:EU429),EU429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EV429)+EV429>$AZ28,$AZ28-SUM($BA429:EV429),EV429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EW429)+EW429>$AZ28,$AZ28-SUM($BA429:EW429),EW429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EX429)+EX429>$AZ28,$AZ28-SUM($BA429:EX429),EX429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EY429)+EY429>$AZ28,$AZ28-SUM($BA429:EY429),EY429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:EZ429)+EZ429>$AZ28,$AZ28-SUM($BA429:EZ429),EZ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FA429)+FA429>$AZ28,$AZ28-SUM($BA429:FA429),FA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FB429)+FB429>$AZ28,$AZ28-SUM($BA429:FB429),FB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FC429)+FC429>$AZ28,$AZ28-SUM($BA429:FC429),FC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FD429)+FD429>$AZ28,$AZ28-SUM($BA429:FD429),FD429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FE429)+FE429>$AZ28,$AZ28-SUM($BA429:FE429),FE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FF429)+FF429>$AZ28,$AZ28-SUM($BA429:FF429),FF429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FG429)+FG429>$AZ28,$AZ28-SUM($BA429:FG429),FG429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FH429)+FH429>$AZ28,$AZ28-SUM($BA429:FH429),FH429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FI429)+FI429>$AZ28,$AZ28-SUM($BA429:FI429),FI429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FJ429)+FJ429>$AZ28,$AZ28-SUM($BA429:FJ429),FJ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FK429)+FK429>$AZ28,$AZ28-SUM($BA429:FK429),FK429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FL429)+FL429>$AZ28,$AZ28-SUM($BA429:FL429),FL429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FM429)+FM429>$AZ28,$AZ28-SUM($BA429:FM429),FM429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FN429)+FN429>$AZ28,$AZ28-SUM($BA429:FN429),FN429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FO429)+FO429>$AZ28,$AZ28-SUM($BA429:FO429),FO429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FP429)+FP429>$AZ28,$AZ28-SUM($BA429:FP429),FP429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FQ429)+FQ429>$AZ28,$AZ28-SUM($BA429:FQ429),FQ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FR429)+FR429>$AZ28,$AZ28-SUM($BA429:FR429),FR429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FS429)+FS429>$AZ28,$AZ28-SUM($BA429:FS429),FS429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FT429)+FT429>$AZ28,$AZ28-SUM($BA429:FT429),FT429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FU429)+FU429>$AZ28,$AZ28-SUM($BA429:FU429),FU429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FV429)+FV429>$AZ28,$AZ28-SUM($BA429:FV429),FV429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FW429)+FW429>$AZ28,$AZ28-SUM($BA429:FW429),FW429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FX429)+FX429>$AZ28,$AZ28-SUM($BA429:FX429),FX429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FY429)+FY429>$AZ28,$AZ28-SUM($BA429:FY429),FY429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:FZ429)+FZ429>$AZ28,$AZ28-SUM($BA429:FZ429),FZ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GA429)+GA429>$AZ28,$AZ28-SUM($BA429:GA429),GA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GB429)+GB429>$AZ28,$AZ28-SUM($BA429:GB429),GB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GC429)+GC429>$AZ28,$AZ28-SUM($BA429:GC429),GC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GD429)+GD429>$AZ28,$AZ28-SUM($BA429:GD429),GD429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GE429)+GE429>$AZ28,$AZ28-SUM($BA429:GE429),GE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GF429)+GF429>$AZ28,$AZ28-SUM($BA429:GF429),GF429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GG429)+GG429>$AZ28,$AZ28-SUM($BA429:GG429),GG429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GH429)+GH429>$AZ28,$AZ28-SUM($BA429:GH429),GH429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GI429)+GI429>$AZ28,$AZ28-SUM($BA429:GI429),GI429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GJ429)+GJ429>$AZ28,$AZ28-SUM($BA429:GJ429),GJ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GK429)+GK429>$AZ28,$AZ28-SUM($BA429:GK429),GK429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GL429)+GL429>$AZ28,$AZ28-SUM($BA429:GL429),GL429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GM429)+GM429>$AZ28,$AZ28-SUM($BA429:GM429),GM429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GN429)+GN429>$AZ28,$AZ28-SUM($BA429:GN429),GN429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GO429)+GO429>$AZ28,$AZ28-SUM($BA429:GO429),GO429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GP429)+GP429>$AZ28,$AZ28-SUM($BA429:GP429),GP429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GQ429)+GQ429>$AZ28,$AZ28-SUM($BA429:GQ429),GQ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GR429)+GR429>$AZ28,$AZ28-SUM($BA429:GR429),GR429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GS429)+GS429>$AZ28,$AZ28-SUM($BA429:GS429),GS429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GT429)+GT429>$AZ28,$AZ28-SUM($BA429:GT429),GT429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GU429)+GU429>$AZ28,$AZ28-SUM($BA429:GU429),GU429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GV429)+GV429>$AZ28,$AZ28-SUM($BA429:GV429),GV429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GW429)+GW429>$AZ28,$AZ28-SUM($BA429:GW429),GW429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GX429)+GX429>$AZ28,$AZ28-SUM($BA429:GX429),GX429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GY429)+GY429>$AZ28,$AZ28-SUM($BA429:GY429),GY429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:GZ429)+GZ429>$AZ28,$AZ28-SUM($BA429:GZ429),GZ429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:HA429)+HA429>$AZ28,$AZ28-SUM($BA429:HA429),HA429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:HB429)+HB429>$AZ28,$AZ28-SUM($BA429:HB429),HB429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:HC429)+HC429>$AZ28,$AZ28-SUM($BA429:HC429),HC429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:HD429)+HD429>$AZ28,$AZ28-SUM($BA429:HD429),HD429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:HE429)+HE429>$AZ28,$AZ28-SUM($BA429:HE429),HE429),0)","v":0},{"$f":"IF($BA429>0,IF(SUM($BA429:HF429)+HF429>$AZ28,$AZ28-SUM($BA429:HF429),HF429),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA430>0,IF(SUM($BA430:BA430)+BA430>$AZ29,$AZ29-SUM($BA430:BA430),BA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BB430)+BB430>$AZ29,$AZ29-SUM($BA430:BB430),BB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BC430)+BC430>$AZ29,$AZ29-SUM($BA430:BC430),BC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BD430)+BD430>$AZ29,$AZ29-SUM($BA430:BD430),BD430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BE430)+BE430>$AZ29,$AZ29-SUM($BA430:BE430),BE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BF430)+BF430>$AZ29,$AZ29-SUM($BA430:BF430),BF430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BG430)+BG430>$AZ29,$AZ29-SUM($BA430:BG430),BG430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BH430)+BH430>$AZ29,$AZ29-SUM($BA430:BH430),BH430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BI430)+BI430>$AZ29,$AZ29-SUM($BA430:BI430),BI430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BJ430)+BJ430>$AZ29,$AZ29-SUM($BA430:BJ430),BJ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BK430)+BK430>$AZ29,$AZ29-SUM($BA430:BK430),BK430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BL430)+BL430>$AZ29,$AZ29-SUM($BA430:BL430),BL430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BM430)+BM430>$AZ29,$AZ29-SUM($BA430:BM430),BM430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BN430)+BN430>$AZ29,$AZ29-SUM($BA430:BN430),BN430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BO430)+BO430>$AZ29,$AZ29-SUM($BA430:BO430),BO430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BP430)+BP430>$AZ29,$AZ29-SUM($BA430:BP430),BP430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BQ430)+BQ430>$AZ29,$AZ29-SUM($BA430:BQ430),BQ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BR430)+BR430>$AZ29,$AZ29-SUM($BA430:BR430),BR430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BS430)+BS430>$AZ29,$AZ29-SUM($BA430:BS430),BS430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BT430)+BT430>$AZ29,$AZ29-SUM($BA430:BT430),BT430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BU430)+BU430>$AZ29,$AZ29-SUM($BA430:BU430),BU430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BV430)+BV430>$AZ29,$AZ29-SUM($BA430:BV430),BV430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BW430)+BW430>$AZ29,$AZ29-SUM($BA430:BW430),BW430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BX430)+BX430>$AZ29,$AZ29-SUM($BA430:BX430),BX430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BY430)+BY430>$AZ29,$AZ29-SUM($BA430:BY430),BY430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:BZ430)+BZ430>$AZ29,$AZ29-SUM($BA430:BZ430),BZ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CA430)+CA430>$AZ29,$AZ29-SUM($BA430:CA430),CA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CB430)+CB430>$AZ29,$AZ29-SUM($BA430:CB430),CB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CC430)+CC430>$AZ29,$AZ29-SUM($BA430:CC430),CC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CD430)+CD430>$AZ29,$AZ29-SUM($BA430:CD430),CD430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CE430)+CE430>$AZ29,$AZ29-SUM($BA430:CE430),CE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CF430)+CF430>$AZ29,$AZ29-SUM($BA430:CF430),CF430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CG430)+CG430>$AZ29,$AZ29-SUM($BA430:CG430),CG430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CH430)+CH430>$AZ29,$AZ29-SUM($BA430:CH430),CH430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CI430)+CI430>$AZ29,$AZ29-SUM($BA430:CI430),CI430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CJ430)+CJ430>$AZ29,$AZ29-SUM($BA430:CJ430),CJ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CK430)+CK430>$AZ29,$AZ29-SUM($BA430:CK430),CK430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CL430)+CL430>$AZ29,$AZ29-SUM($BA430:CL430),CL430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CM430)+CM430>$AZ29,$AZ29-SUM($BA430:CM430),CM430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CN430)+CN430>$AZ29,$AZ29-SUM($BA430:CN430),CN430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CO430)+CO430>$AZ29,$AZ29-SUM($BA430:CO430),CO430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CP430)+CP430>$AZ29,$AZ29-SUM($BA430:CP430),CP430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CQ430)+CQ430>$AZ29,$AZ29-SUM($BA430:CQ430),CQ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CR430)+CR430>$AZ29,$AZ29-SUM($BA430:CR430),CR430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CS430)+CS430>$AZ29,$AZ29-SUM($BA430:CS430),CS430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CT430)+CT430>$AZ29,$AZ29-SUM($BA430:CT430),CT430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CU430)+CU430>$AZ29,$AZ29-SUM($BA430:CU430),CU430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CV430)+CV430>$AZ29,$AZ29-SUM($BA430:CV430),CV430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CW430)+CW430>$AZ29,$AZ29-SUM($BA430:CW430),CW430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CX430)+CX430>$AZ29,$AZ29-SUM($BA430:CX430),CX430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CY430)+CY430>$AZ29,$AZ29-SUM($BA430:CY430),CY430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:CZ430)+CZ430>$AZ29,$AZ29-SUM($BA430:CZ430),CZ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DA430)+DA430>$AZ29,$AZ29-SUM($BA430:DA430),DA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DB430)+DB430>$AZ29,$AZ29-SUM($BA430:DB430),DB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DC430)+DC430>$AZ29,$AZ29-SUM($BA430:DC430),DC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DD430)+DD430>$AZ29,$AZ29-SUM($BA430:DD430),DD430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DE430)+DE430>$AZ29,$AZ29-SUM($BA430:DE430),DE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DF430)+DF430>$AZ29,$AZ29-SUM($BA430:DF430),DF430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DG430)+DG430>$AZ29,$AZ29-SUM($BA430:DG430),DG430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DH430)+DH430>$AZ29,$AZ29-SUM($BA430:DH430),DH430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DI430)+DI430>$AZ29,$AZ29-SUM($BA430:DI430),DI430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DJ430)+DJ430>$AZ29,$AZ29-SUM($BA430:DJ430),DJ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DK430)+DK430>$AZ29,$AZ29-SUM($BA430:DK430),DK430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DL430)+DL430>$AZ29,$AZ29-SUM($BA430:DL430),DL430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DM430)+DM430>$AZ29,$AZ29-SUM($BA430:DM430),DM430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DN430)+DN430>$AZ29,$AZ29-SUM($BA430:DN430),DN430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DO430)+DO430>$AZ29,$AZ29-SUM($BA430:DO430),DO430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DP430)+DP430>$AZ29,$AZ29-SUM($BA430:DP430),DP430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DQ430)+DQ430>$AZ29,$AZ29-SUM($BA430:DQ430),DQ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DR430)+DR430>$AZ29,$AZ29-SUM($BA430:DR430),DR430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DS430)+DS430>$AZ29,$AZ29-SUM($BA430:DS430),DS430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DT430)+DT430>$AZ29,$AZ29-SUM($BA430:DT430),DT430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DU430)+DU430>$AZ29,$AZ29-SUM($BA430:DU430),DU430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DV430)+DV430>$AZ29,$AZ29-SUM($BA430:DV430),DV430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DW430)+DW430>$AZ29,$AZ29-SUM($BA430:DW430),DW430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DX430)+DX430>$AZ29,$AZ29-SUM($BA430:DX430),DX430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DY430)+DY430>$AZ29,$AZ29-SUM($BA430:DY430),DY430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:DZ430)+DZ430>$AZ29,$AZ29-SUM($BA430:DZ430),DZ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EA430)+EA430>$AZ29,$AZ29-SUM($BA430:EA430),EA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EB430)+EB430>$AZ29,$AZ29-SUM($BA430:EB430),EB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EC430)+EC430>$AZ29,$AZ29-SUM($BA430:EC430),EC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:ED430)+ED430>$AZ29,$AZ29-SUM($BA430:ED430),ED430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EE430)+EE430>$AZ29,$AZ29-SUM($BA430:EE430),EE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EF430)+EF430>$AZ29,$AZ29-SUM($BA430:EF430),EF430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EG430)+EG430>$AZ29,$AZ29-SUM($BA430:EG430),EG430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EH430)+EH430>$AZ29,$AZ29-SUM($BA430:EH430),EH430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EI430)+EI430>$AZ29,$AZ29-SUM($BA430:EI430),EI430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EJ430)+EJ430>$AZ29,$AZ29-SUM($BA430:EJ430),EJ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EK430)+EK430>$AZ29,$AZ29-SUM($BA430:EK430),EK430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EL430)+EL430>$AZ29,$AZ29-SUM($BA430:EL430),EL430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EM430)+EM430>$AZ29,$AZ29-SUM($BA430:EM430),EM430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EN430)+EN430>$AZ29,$AZ29-SUM($BA430:EN430),EN430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EO430)+EO430>$AZ29,$AZ29-SUM($BA430:EO430),EO430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EP430)+EP430>$AZ29,$AZ29-SUM($BA430:EP430),EP430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EQ430)+EQ430>$AZ29,$AZ29-SUM($BA430:EQ430),EQ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:ER430)+ER430>$AZ29,$AZ29-SUM($BA430:ER430),ER430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:ES430)+ES430>$AZ29,$AZ29-SUM($BA430:ES430),ES430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:ET430)+ET430>$AZ29,$AZ29-SUM($BA430:ET430),ET430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EU430)+EU430>$AZ29,$AZ29-SUM($BA430:EU430),EU430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EV430)+EV430>$AZ29,$AZ29-SUM($BA430:EV430),EV430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EW430)+EW430>$AZ29,$AZ29-SUM($BA430:EW430),EW430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EX430)+EX430>$AZ29,$AZ29-SUM($BA430:EX430),EX430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EY430)+EY430>$AZ29,$AZ29-SUM($BA430:EY430),EY430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:EZ430)+EZ430>$AZ29,$AZ29-SUM($BA430:EZ430),EZ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FA430)+FA430>$AZ29,$AZ29-SUM($BA430:FA430),FA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FB430)+FB430>$AZ29,$AZ29-SUM($BA430:FB430),FB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FC430)+FC430>$AZ29,$AZ29-SUM($BA430:FC430),FC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FD430)+FD430>$AZ29,$AZ29-SUM($BA430:FD430),FD430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FE430)+FE430>$AZ29,$AZ29-SUM($BA430:FE430),FE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FF430)+FF430>$AZ29,$AZ29-SUM($BA430:FF430),FF430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FG430)+FG430>$AZ29,$AZ29-SUM($BA430:FG430),FG430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FH430)+FH430>$AZ29,$AZ29-SUM($BA430:FH430),FH430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FI430)+FI430>$AZ29,$AZ29-SUM($BA430:FI430),FI430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FJ430)+FJ430>$AZ29,$AZ29-SUM($BA430:FJ430),FJ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FK430)+FK430>$AZ29,$AZ29-SUM($BA430:FK430),FK430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FL430)+FL430>$AZ29,$AZ29-SUM($BA430:FL430),FL430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FM430)+FM430>$AZ29,$AZ29-SUM($BA430:FM430),FM430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FN430)+FN430>$AZ29,$AZ29-SUM($BA430:FN430),FN430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FO430)+FO430>$AZ29,$AZ29-SUM($BA430:FO430),FO430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FP430)+FP430>$AZ29,$AZ29-SUM($BA430:FP430),FP430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FQ430)+FQ430>$AZ29,$AZ29-SUM($BA430:FQ430),FQ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FR430)+FR430>$AZ29,$AZ29-SUM($BA430:FR430),FR430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FS430)+FS430>$AZ29,$AZ29-SUM($BA430:FS430),FS430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FT430)+FT430>$AZ29,$AZ29-SUM($BA430:FT430),FT430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FU430)+FU430>$AZ29,$AZ29-SUM($BA430:FU430),FU430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FV430)+FV430>$AZ29,$AZ29-SUM($BA430:FV430),FV430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FW430)+FW430>$AZ29,$AZ29-SUM($BA430:FW430),FW430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FX430)+FX430>$AZ29,$AZ29-SUM($BA430:FX430),FX430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FY430)+FY430>$AZ29,$AZ29-SUM($BA430:FY430),FY430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:FZ430)+FZ430>$AZ29,$AZ29-SUM($BA430:FZ430),FZ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GA430)+GA430>$AZ29,$AZ29-SUM($BA430:GA430),GA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GB430)+GB430>$AZ29,$AZ29-SUM($BA430:GB430),GB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GC430)+GC430>$AZ29,$AZ29-SUM($BA430:GC430),GC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GD430)+GD430>$AZ29,$AZ29-SUM($BA430:GD430),GD430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GE430)+GE430>$AZ29,$AZ29-SUM($BA430:GE430),GE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GF430)+GF430>$AZ29,$AZ29-SUM($BA430:GF430),GF430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GG430)+GG430>$AZ29,$AZ29-SUM($BA430:GG430),GG430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GH430)+GH430>$AZ29,$AZ29-SUM($BA430:GH430),GH430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GI430)+GI430>$AZ29,$AZ29-SUM($BA430:GI430),GI430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GJ430)+GJ430>$AZ29,$AZ29-SUM($BA430:GJ430),GJ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GK430)+GK430>$AZ29,$AZ29-SUM($BA430:GK430),GK430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GL430)+GL430>$AZ29,$AZ29-SUM($BA430:GL430),GL430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GM430)+GM430>$AZ29,$AZ29-SUM($BA430:GM430),GM430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GN430)+GN430>$AZ29,$AZ29-SUM($BA430:GN430),GN430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GO430)+GO430>$AZ29,$AZ29-SUM($BA430:GO430),GO430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GP430)+GP430>$AZ29,$AZ29-SUM($BA430:GP430),GP430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GQ430)+GQ430>$AZ29,$AZ29-SUM($BA430:GQ430),GQ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GR430)+GR430>$AZ29,$AZ29-SUM($BA430:GR430),GR430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GS430)+GS430>$AZ29,$AZ29-SUM($BA430:GS430),GS430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GT430)+GT430>$AZ29,$AZ29-SUM($BA430:GT430),GT430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GU430)+GU430>$AZ29,$AZ29-SUM($BA430:GU430),GU430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GV430)+GV430>$AZ29,$AZ29-SUM($BA430:GV430),GV430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GW430)+GW430>$AZ29,$AZ29-SUM($BA430:GW430),GW430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GX430)+GX430>$AZ29,$AZ29-SUM($BA430:GX430),GX430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GY430)+GY430>$AZ29,$AZ29-SUM($BA430:GY430),GY430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:GZ430)+GZ430>$AZ29,$AZ29-SUM($BA430:GZ430),GZ430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:HA430)+HA430>$AZ29,$AZ29-SUM($BA430:HA430),HA430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:HB430)+HB430>$AZ29,$AZ29-SUM($BA430:HB430),HB430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:HC430)+HC430>$AZ29,$AZ29-SUM($BA430:HC430),HC430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:HD430)+HD430>$AZ29,$AZ29-SUM($BA430:HD430),HD430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:HE430)+HE430>$AZ29,$AZ29-SUM($BA430:HE430),HE430),0)","v":0},{"$f":"IF($BA430>0,IF(SUM($BA430:HF430)+HF430>$AZ29,$AZ29-SUM($BA430:HF430),HF430),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA431>0,IF(SUM($BA431:BA431)+BA431>$AZ30,$AZ30-SUM($BA431:BA431),BA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BB431)+BB431>$AZ30,$AZ30-SUM($BA431:BB431),BB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BC431)+BC431>$AZ30,$AZ30-SUM($BA431:BC431),BC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BD431)+BD431>$AZ30,$AZ30-SUM($BA431:BD431),BD431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BE431)+BE431>$AZ30,$AZ30-SUM($BA431:BE431),BE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BF431)+BF431>$AZ30,$AZ30-SUM($BA431:BF431),BF431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BG431)+BG431>$AZ30,$AZ30-SUM($BA431:BG431),BG431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BH431)+BH431>$AZ30,$AZ30-SUM($BA431:BH431),BH431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BI431)+BI431>$AZ30,$AZ30-SUM($BA431:BI431),BI431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BJ431)+BJ431>$AZ30,$AZ30-SUM($BA431:BJ431),BJ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BK431)+BK431>$AZ30,$AZ30-SUM($BA431:BK431),BK431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BL431)+BL431>$AZ30,$AZ30-SUM($BA431:BL431),BL431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BM431)+BM431>$AZ30,$AZ30-SUM($BA431:BM431),BM431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BN431)+BN431>$AZ30,$AZ30-SUM($BA431:BN431),BN431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BO431)+BO431>$AZ30,$AZ30-SUM($BA431:BO431),BO431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BP431)+BP431>$AZ30,$AZ30-SUM($BA431:BP431),BP431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BQ431)+BQ431>$AZ30,$AZ30-SUM($BA431:BQ431),BQ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BR431)+BR431>$AZ30,$AZ30-SUM($BA431:BR431),BR431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BS431)+BS431>$AZ30,$AZ30-SUM($BA431:BS431),BS431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BT431)+BT431>$AZ30,$AZ30-SUM($BA431:BT431),BT431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BU431)+BU431>$AZ30,$AZ30-SUM($BA431:BU431),BU431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BV431)+BV431>$AZ30,$AZ30-SUM($BA431:BV431),BV431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BW431)+BW431>$AZ30,$AZ30-SUM($BA431:BW431),BW431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BX431)+BX431>$AZ30,$AZ30-SUM($BA431:BX431),BX431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BY431)+BY431>$AZ30,$AZ30-SUM($BA431:BY431),BY431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:BZ431)+BZ431>$AZ30,$AZ30-SUM($BA431:BZ431),BZ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CA431)+CA431>$AZ30,$AZ30-SUM($BA431:CA431),CA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CB431)+CB431>$AZ30,$AZ30-SUM($BA431:CB431),CB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CC431)+CC431>$AZ30,$AZ30-SUM($BA431:CC431),CC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CD431)+CD431>$AZ30,$AZ30-SUM($BA431:CD431),CD431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CE431)+CE431>$AZ30,$AZ30-SUM($BA431:CE431),CE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CF431)+CF431>$AZ30,$AZ30-SUM($BA431:CF431),CF431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CG431)+CG431>$AZ30,$AZ30-SUM($BA431:CG431),CG431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CH431)+CH431>$AZ30,$AZ30-SUM($BA431:CH431),CH431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CI431)+CI431>$AZ30,$AZ30-SUM($BA431:CI431),CI431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CJ431)+CJ431>$AZ30,$AZ30-SUM($BA431:CJ431),CJ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CK431)+CK431>$AZ30,$AZ30-SUM($BA431:CK431),CK431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CL431)+CL431>$AZ30,$AZ30-SUM($BA431:CL431),CL431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CM431)+CM431>$AZ30,$AZ30-SUM($BA431:CM431),CM431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CN431)+CN431>$AZ30,$AZ30-SUM($BA431:CN431),CN431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CO431)+CO431>$AZ30,$AZ30-SUM($BA431:CO431),CO431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CP431)+CP431>$AZ30,$AZ30-SUM($BA431:CP431),CP431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CQ431)+CQ431>$AZ30,$AZ30-SUM($BA431:CQ431),CQ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CR431)+CR431>$AZ30,$AZ30-SUM($BA431:CR431),CR431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CS431)+CS431>$AZ30,$AZ30-SUM($BA431:CS431),CS431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CT431)+CT431>$AZ30,$AZ30-SUM($BA431:CT431),CT431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CU431)+CU431>$AZ30,$AZ30-SUM($BA431:CU431),CU431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CV431)+CV431>$AZ30,$AZ30-SUM($BA431:CV431),CV431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CW431)+CW431>$AZ30,$AZ30-SUM($BA431:CW431),CW431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CX431)+CX431>$AZ30,$AZ30-SUM($BA431:CX431),CX431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CY431)+CY431>$AZ30,$AZ30-SUM($BA431:CY431),CY431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:CZ431)+CZ431>$AZ30,$AZ30-SUM($BA431:CZ431),CZ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DA431)+DA431>$AZ30,$AZ30-SUM($BA431:DA431),DA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DB431)+DB431>$AZ30,$AZ30-SUM($BA431:DB431),DB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DC431)+DC431>$AZ30,$AZ30-SUM($BA431:DC431),DC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DD431)+DD431>$AZ30,$AZ30-SUM($BA431:DD431),DD431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DE431)+DE431>$AZ30,$AZ30-SUM($BA431:DE431),DE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DF431)+DF431>$AZ30,$AZ30-SUM($BA431:DF431),DF431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DG431)+DG431>$AZ30,$AZ30-SUM($BA431:DG431),DG431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DH431)+DH431>$AZ30,$AZ30-SUM($BA431:DH431),DH431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DI431)+DI431>$AZ30,$AZ30-SUM($BA431:DI431),DI431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DJ431)+DJ431>$AZ30,$AZ30-SUM($BA431:DJ431),DJ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DK431)+DK431>$AZ30,$AZ30-SUM($BA431:DK431),DK431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DL431)+DL431>$AZ30,$AZ30-SUM($BA431:DL431),DL431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DM431)+DM431>$AZ30,$AZ30-SUM($BA431:DM431),DM431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DN431)+DN431>$AZ30,$AZ30-SUM($BA431:DN431),DN431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DO431)+DO431>$AZ30,$AZ30-SUM($BA431:DO431),DO431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DP431)+DP431>$AZ30,$AZ30-SUM($BA431:DP431),DP431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DQ431)+DQ431>$AZ30,$AZ30-SUM($BA431:DQ431),DQ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DR431)+DR431>$AZ30,$AZ30-SUM($BA431:DR431),DR431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DS431)+DS431>$AZ30,$AZ30-SUM($BA431:DS431),DS431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DT431)+DT431>$AZ30,$AZ30-SUM($BA431:DT431),DT431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DU431)+DU431>$AZ30,$AZ30-SUM($BA431:DU431),DU431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DV431)+DV431>$AZ30,$AZ30-SUM($BA431:DV431),DV431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DW431)+DW431>$AZ30,$AZ30-SUM($BA431:DW431),DW431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DX431)+DX431>$AZ30,$AZ30-SUM($BA431:DX431),DX431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DY431)+DY431>$AZ30,$AZ30-SUM($BA431:DY431),DY431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:DZ431)+DZ431>$AZ30,$AZ30-SUM($BA431:DZ431),DZ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EA431)+EA431>$AZ30,$AZ30-SUM($BA431:EA431),EA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EB431)+EB431>$AZ30,$AZ30-SUM($BA431:EB431),EB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EC431)+EC431>$AZ30,$AZ30-SUM($BA431:EC431),EC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:ED431)+ED431>$AZ30,$AZ30-SUM($BA431:ED431),ED431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EE431)+EE431>$AZ30,$AZ30-SUM($BA431:EE431),EE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EF431)+EF431>$AZ30,$AZ30-SUM($BA431:EF431),EF431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EG431)+EG431>$AZ30,$AZ30-SUM($BA431:EG431),EG431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EH431)+EH431>$AZ30,$AZ30-SUM($BA431:EH431),EH431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EI431)+EI431>$AZ30,$AZ30-SUM($BA431:EI431),EI431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EJ431)+EJ431>$AZ30,$AZ30-SUM($BA431:EJ431),EJ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EK431)+EK431>$AZ30,$AZ30-SUM($BA431:EK431),EK431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EL431)+EL431>$AZ30,$AZ30-SUM($BA431:EL431),EL431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EM431)+EM431>$AZ30,$AZ30-SUM($BA431:EM431),EM431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EN431)+EN431>$AZ30,$AZ30-SUM($BA431:EN431),EN431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EO431)+EO431>$AZ30,$AZ30-SUM($BA431:EO431),EO431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EP431)+EP431>$AZ30,$AZ30-SUM($BA431:EP431),EP431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EQ431)+EQ431>$AZ30,$AZ30-SUM($BA431:EQ431),EQ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:ER431)+ER431>$AZ30,$AZ30-SUM($BA431:ER431),ER431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:ES431)+ES431>$AZ30,$AZ30-SUM($BA431:ES431),ES431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:ET431)+ET431>$AZ30,$AZ30-SUM($BA431:ET431),ET431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EU431)+EU431>$AZ30,$AZ30-SUM($BA431:EU431),EU431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EV431)+EV431>$AZ30,$AZ30-SUM($BA431:EV431),EV431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EW431)+EW431>$AZ30,$AZ30-SUM($BA431:EW431),EW431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EX431)+EX431>$AZ30,$AZ30-SUM($BA431:EX431),EX431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EY431)+EY431>$AZ30,$AZ30-SUM($BA431:EY431),EY431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:EZ431)+EZ431>$AZ30,$AZ30-SUM($BA431:EZ431),EZ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FA431)+FA431>$AZ30,$AZ30-SUM($BA431:FA431),FA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FB431)+FB431>$AZ30,$AZ30-SUM($BA431:FB431),FB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FC431)+FC431>$AZ30,$AZ30-SUM($BA431:FC431),FC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FD431)+FD431>$AZ30,$AZ30-SUM($BA431:FD431),FD431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FE431)+FE431>$AZ30,$AZ30-SUM($BA431:FE431),FE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FF431)+FF431>$AZ30,$AZ30-SUM($BA431:FF431),FF431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FG431)+FG431>$AZ30,$AZ30-SUM($BA431:FG431),FG431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FH431)+FH431>$AZ30,$AZ30-SUM($BA431:FH431),FH431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FI431)+FI431>$AZ30,$AZ30-SUM($BA431:FI431),FI431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FJ431)+FJ431>$AZ30,$AZ30-SUM($BA431:FJ431),FJ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FK431)+FK431>$AZ30,$AZ30-SUM($BA431:FK431),FK431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FL431)+FL431>$AZ30,$AZ30-SUM($BA431:FL431),FL431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FM431)+FM431>$AZ30,$AZ30-SUM($BA431:FM431),FM431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FN431)+FN431>$AZ30,$AZ30-SUM($BA431:FN431),FN431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FO431)+FO431>$AZ30,$AZ30-SUM($BA431:FO431),FO431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FP431)+FP431>$AZ30,$AZ30-SUM($BA431:FP431),FP431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FQ431)+FQ431>$AZ30,$AZ30-SUM($BA431:FQ431),FQ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FR431)+FR431>$AZ30,$AZ30-SUM($BA431:FR431),FR431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FS431)+FS431>$AZ30,$AZ30-SUM($BA431:FS431),FS431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FT431)+FT431>$AZ30,$AZ30-SUM($BA431:FT431),FT431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FU431)+FU431>$AZ30,$AZ30-SUM($BA431:FU431),FU431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FV431)+FV431>$AZ30,$AZ30-SUM($BA431:FV431),FV431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FW431)+FW431>$AZ30,$AZ30-SUM($BA431:FW431),FW431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FX431)+FX431>$AZ30,$AZ30-SUM($BA431:FX431),FX431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FY431)+FY431>$AZ30,$AZ30-SUM($BA431:FY431),FY431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:FZ431)+FZ431>$AZ30,$AZ30-SUM($BA431:FZ431),FZ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GA431)+GA431>$AZ30,$AZ30-SUM($BA431:GA431),GA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GB431)+GB431>$AZ30,$AZ30-SUM($BA431:GB431),GB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GC431)+GC431>$AZ30,$AZ30-SUM($BA431:GC431),GC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GD431)+GD431>$AZ30,$AZ30-SUM($BA431:GD431),GD431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GE431)+GE431>$AZ30,$AZ30-SUM($BA431:GE431),GE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GF431)+GF431>$AZ30,$AZ30-SUM($BA431:GF431),GF431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GG431)+GG431>$AZ30,$AZ30-SUM($BA431:GG431),GG431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GH431)+GH431>$AZ30,$AZ30-SUM($BA431:GH431),GH431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GI431)+GI431>$AZ30,$AZ30-SUM($BA431:GI431),GI431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GJ431)+GJ431>$AZ30,$AZ30-SUM($BA431:GJ431),GJ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GK431)+GK431>$AZ30,$AZ30-SUM($BA431:GK431),GK431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GL431)+GL431>$AZ30,$AZ30-SUM($BA431:GL431),GL431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GM431)+GM431>$AZ30,$AZ30-SUM($BA431:GM431),GM431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GN431)+GN431>$AZ30,$AZ30-SUM($BA431:GN431),GN431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GO431)+GO431>$AZ30,$AZ30-SUM($BA431:GO431),GO431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GP431)+GP431>$AZ30,$AZ30-SUM($BA431:GP431),GP431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GQ431)+GQ431>$AZ30,$AZ30-SUM($BA431:GQ431),GQ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GR431)+GR431>$AZ30,$AZ30-SUM($BA431:GR431),GR431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GS431)+GS431>$AZ30,$AZ30-SUM($BA431:GS431),GS431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GT431)+GT431>$AZ30,$AZ30-SUM($BA431:GT431),GT431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GU431)+GU431>$AZ30,$AZ30-SUM($BA431:GU431),GU431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GV431)+GV431>$AZ30,$AZ30-SUM($BA431:GV431),GV431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GW431)+GW431>$AZ30,$AZ30-SUM($BA431:GW431),GW431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GX431)+GX431>$AZ30,$AZ30-SUM($BA431:GX431),GX431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GY431)+GY431>$AZ30,$AZ30-SUM($BA431:GY431),GY431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:GZ431)+GZ431>$AZ30,$AZ30-SUM($BA431:GZ431),GZ431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:HA431)+HA431>$AZ30,$AZ30-SUM($BA431:HA431),HA431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:HB431)+HB431>$AZ30,$AZ30-SUM($BA431:HB431),HB431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:HC431)+HC431>$AZ30,$AZ30-SUM($BA431:HC431),HC431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:HD431)+HD431>$AZ30,$AZ30-SUM($BA431:HD431),HD431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:HE431)+HE431>$AZ30,$AZ30-SUM($BA431:HE431),HE431),0)","v":0},{"$f":"IF($BA431>0,IF(SUM($BA431:HF431)+HF431>$AZ30,$AZ30-SUM($BA431:HF431),HF431),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BA432>0,IF(SUM($BA432:BA432)+BA432>$AZ31,$AZ31-SUM($BA432:BA432),BA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BB432)+BB432>$AZ31,$AZ31-SUM($BA432:BB432),BB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BC432)+BC432>$AZ31,$AZ31-SUM($BA432:BC432),BC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BD432)+BD432>$AZ31,$AZ31-SUM($BA432:BD432),BD432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BE432)+BE432>$AZ31,$AZ31-SUM($BA432:BE432),BE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BF432)+BF432>$AZ31,$AZ31-SUM($BA432:BF432),BF432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BG432)+BG432>$AZ31,$AZ31-SUM($BA432:BG432),BG432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BH432)+BH432>$AZ31,$AZ31-SUM($BA432:BH432),BH432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BI432)+BI432>$AZ31,$AZ31-SUM($BA432:BI432),BI432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BJ432)+BJ432>$AZ31,$AZ31-SUM($BA432:BJ432),BJ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BK432)+BK432>$AZ31,$AZ31-SUM($BA432:BK432),BK432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BL432)+BL432>$AZ31,$AZ31-SUM($BA432:BL432),BL432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BM432)+BM432>$AZ31,$AZ31-SUM($BA432:BM432),BM432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BN432)+BN432>$AZ31,$AZ31-SUM($BA432:BN432),BN432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BO432)+BO432>$AZ31,$AZ31-SUM($BA432:BO432),BO432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BP432)+BP432>$AZ31,$AZ31-SUM($BA432:BP432),BP432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BQ432)+BQ432>$AZ31,$AZ31-SUM($BA432:BQ432),BQ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BR432)+BR432>$AZ31,$AZ31-SUM($BA432:BR432),BR432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BS432)+BS432>$AZ31,$AZ31-SUM($BA432:BS432),BS432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BT432)+BT432>$AZ31,$AZ31-SUM($BA432:BT432),BT432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BU432)+BU432>$AZ31,$AZ31-SUM($BA432:BU432),BU432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BV432)+BV432>$AZ31,$AZ31-SUM($BA432:BV432),BV432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BW432)+BW432>$AZ31,$AZ31-SUM($BA432:BW432),BW432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BX432)+BX432>$AZ31,$AZ31-SUM($BA432:BX432),BX432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BY432)+BY432>$AZ31,$AZ31-SUM($BA432:BY432),BY432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:BZ432)+BZ432>$AZ31,$AZ31-SUM($BA432:BZ432),BZ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CA432)+CA432>$AZ31,$AZ31-SUM($BA432:CA432),CA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CB432)+CB432>$AZ31,$AZ31-SUM($BA432:CB432),CB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CC432)+CC432>$AZ31,$AZ31-SUM($BA432:CC432),CC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CD432)+CD432>$AZ31,$AZ31-SUM($BA432:CD432),CD432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CE432)+CE432>$AZ31,$AZ31-SUM($BA432:CE432),CE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CF432)+CF432>$AZ31,$AZ31-SUM($BA432:CF432),CF432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CG432)+CG432>$AZ31,$AZ31-SUM($BA432:CG432),CG432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CH432)+CH432>$AZ31,$AZ31-SUM($BA432:CH432),CH432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CI432)+CI432>$AZ31,$AZ31-SUM($BA432:CI432),CI432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CJ432)+CJ432>$AZ31,$AZ31-SUM($BA432:CJ432),CJ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CK432)+CK432>$AZ31,$AZ31-SUM($BA432:CK432),CK432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CL432)+CL432>$AZ31,$AZ31-SUM($BA432:CL432),CL432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CM432)+CM432>$AZ31,$AZ31-SUM($BA432:CM432),CM432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CN432)+CN432>$AZ31,$AZ31-SUM($BA432:CN432),CN432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CO432)+CO432>$AZ31,$AZ31-SUM($BA432:CO432),CO432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CP432)+CP432>$AZ31,$AZ31-SUM($BA432:CP432),CP432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CQ432)+CQ432>$AZ31,$AZ31-SUM($BA432:CQ432),CQ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CR432)+CR432>$AZ31,$AZ31-SUM($BA432:CR432),CR432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CS432)+CS432>$AZ31,$AZ31-SUM($BA432:CS432),CS432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CT432)+CT432>$AZ31,$AZ31-SUM($BA432:CT432),CT432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CU432)+CU432>$AZ31,$AZ31-SUM($BA432:CU432),CU432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CV432)+CV432>$AZ31,$AZ31-SUM($BA432:CV432),CV432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CW432)+CW432>$AZ31,$AZ31-SUM($BA432:CW432),CW432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CX432)+CX432>$AZ31,$AZ31-SUM($BA432:CX432),CX432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CY432)+CY432>$AZ31,$AZ31-SUM($BA432:CY432),CY432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:CZ432)+CZ432>$AZ31,$AZ31-SUM($BA432:CZ432),CZ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DA432)+DA432>$AZ31,$AZ31-SUM($BA432:DA432),DA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DB432)+DB432>$AZ31,$AZ31-SUM($BA432:DB432),DB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DC432)+DC432>$AZ31,$AZ31-SUM($BA432:DC432),DC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DD432)+DD432>$AZ31,$AZ31-SUM($BA432:DD432),DD432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DE432)+DE432>$AZ31,$AZ31-SUM($BA432:DE432),DE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DF432)+DF432>$AZ31,$AZ31-SUM($BA432:DF432),DF432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DG432)+DG432>$AZ31,$AZ31-SUM($BA432:DG432),DG432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DH432)+DH432>$AZ31,$AZ31-SUM($BA432:DH432),DH432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DI432)+DI432>$AZ31,$AZ31-SUM($BA432:DI432),DI432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DJ432)+DJ432>$AZ31,$AZ31-SUM($BA432:DJ432),DJ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DK432)+DK432>$AZ31,$AZ31-SUM($BA432:DK432),DK432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DL432)+DL432>$AZ31,$AZ31-SUM($BA432:DL432),DL432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DM432)+DM432>$AZ31,$AZ31-SUM($BA432:DM432),DM432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DN432)+DN432>$AZ31,$AZ31-SUM($BA432:DN432),DN432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DO432)+DO432>$AZ31,$AZ31-SUM($BA432:DO432),DO432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DP432)+DP432>$AZ31,$AZ31-SUM($BA432:DP432),DP432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DQ432)+DQ432>$AZ31,$AZ31-SUM($BA432:DQ432),DQ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DR432)+DR432>$AZ31,$AZ31-SUM($BA432:DR432),DR432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DS432)+DS432>$AZ31,$AZ31-SUM($BA432:DS432),DS432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DT432)+DT432>$AZ31,$AZ31-SUM($BA432:DT432),DT432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DU432)+DU432>$AZ31,$AZ31-SUM($BA432:DU432),DU432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DV432)+DV432>$AZ31,$AZ31-SUM($BA432:DV432),DV432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DW432)+DW432>$AZ31,$AZ31-SUM($BA432:DW432),DW432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DX432)+DX432>$AZ31,$AZ31-SUM($BA432:DX432),DX432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DY432)+DY432>$AZ31,$AZ31-SUM($BA432:DY432),DY432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:DZ432)+DZ432>$AZ31,$AZ31-SUM($BA432:DZ432),DZ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EA432)+EA432>$AZ31,$AZ31-SUM($BA432:EA432),EA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EB432)+EB432>$AZ31,$AZ31-SUM($BA432:EB432),EB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EC432)+EC432>$AZ31,$AZ31-SUM($BA432:EC432),EC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:ED432)+ED432>$AZ31,$AZ31-SUM($BA432:ED432),ED432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EE432)+EE432>$AZ31,$AZ31-SUM($BA432:EE432),EE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EF432)+EF432>$AZ31,$AZ31-SUM($BA432:EF432),EF432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EG432)+EG432>$AZ31,$AZ31-SUM($BA432:EG432),EG432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EH432)+EH432>$AZ31,$AZ31-SUM($BA432:EH432),EH432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EI432)+EI432>$AZ31,$AZ31-SUM($BA432:EI432),EI432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EJ432)+EJ432>$AZ31,$AZ31-SUM($BA432:EJ432),EJ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EK432)+EK432>$AZ31,$AZ31-SUM($BA432:EK432),EK432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EL432)+EL432>$AZ31,$AZ31-SUM($BA432:EL432),EL432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EM432)+EM432>$AZ31,$AZ31-SUM($BA432:EM432),EM432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EN432)+EN432>$AZ31,$AZ31-SUM($BA432:EN432),EN432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EO432)+EO432>$AZ31,$AZ31-SUM($BA432:EO432),EO432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EP432)+EP432>$AZ31,$AZ31-SUM($BA432:EP432),EP432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EQ432)+EQ432>$AZ31,$AZ31-SUM($BA432:EQ432),EQ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:ER432)+ER432>$AZ31,$AZ31-SUM($BA432:ER432),ER432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:ES432)+ES432>$AZ31,$AZ31-SUM($BA432:ES432),ES432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:ET432)+ET432>$AZ31,$AZ31-SUM($BA432:ET432),ET432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EU432)+EU432>$AZ31,$AZ31-SUM($BA432:EU432),EU432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EV432)+EV432>$AZ31,$AZ31-SUM($BA432:EV432),EV432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EW432)+EW432>$AZ31,$AZ31-SUM($BA432:EW432),EW432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EX432)+EX432>$AZ31,$AZ31-SUM($BA432:EX432),EX432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EY432)+EY432>$AZ31,$AZ31-SUM($BA432:EY432),EY432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:EZ432)+EZ432>$AZ31,$AZ31-SUM($BA432:EZ432),EZ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FA432)+FA432>$AZ31,$AZ31-SUM($BA432:FA432),FA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FB432)+FB432>$AZ31,$AZ31-SUM($BA432:FB432),FB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FC432)+FC432>$AZ31,$AZ31-SUM($BA432:FC432),FC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FD432)+FD432>$AZ31,$AZ31-SUM($BA432:FD432),FD432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FE432)+FE432>$AZ31,$AZ31-SUM($BA432:FE432),FE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FF432)+FF432>$AZ31,$AZ31-SUM($BA432:FF432),FF432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FG432)+FG432>$AZ31,$AZ31-SUM($BA432:FG432),FG432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FH432)+FH432>$AZ31,$AZ31-SUM($BA432:FH432),FH432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FI432)+FI432>$AZ31,$AZ31-SUM($BA432:FI432),FI432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FJ432)+FJ432>$AZ31,$AZ31-SUM($BA432:FJ432),FJ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FK432)+FK432>$AZ31,$AZ31-SUM($BA432:FK432),FK432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FL432)+FL432>$AZ31,$AZ31-SUM($BA432:FL432),FL432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FM432)+FM432>$AZ31,$AZ31-SUM($BA432:FM432),FM432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FN432)+FN432>$AZ31,$AZ31-SUM($BA432:FN432),FN432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FO432)+FO432>$AZ31,$AZ31-SUM($BA432:FO432),FO432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FP432)+FP432>$AZ31,$AZ31-SUM($BA432:FP432),FP432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FQ432)+FQ432>$AZ31,$AZ31-SUM($BA432:FQ432),FQ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FR432)+FR432>$AZ31,$AZ31-SUM($BA432:FR432),FR432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FS432)+FS432>$AZ31,$AZ31-SUM($BA432:FS432),FS432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FT432)+FT432>$AZ31,$AZ31-SUM($BA432:FT432),FT432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FU432)+FU432>$AZ31,$AZ31-SUM($BA432:FU432),FU432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FV432)+FV432>$AZ31,$AZ31-SUM($BA432:FV432),FV432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FW432)+FW432>$AZ31,$AZ31-SUM($BA432:FW432),FW432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FX432)+FX432>$AZ31,$AZ31-SUM($BA432:FX432),FX432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FY432)+FY432>$AZ31,$AZ31-SUM($BA432:FY432),FY432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:FZ432)+FZ432>$AZ31,$AZ31-SUM($BA432:FZ432),FZ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GA432)+GA432>$AZ31,$AZ31-SUM($BA432:GA432),GA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GB432)+GB432>$AZ31,$AZ31-SUM($BA432:GB432),GB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GC432)+GC432>$AZ31,$AZ31-SUM($BA432:GC432),GC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GD432)+GD432>$AZ31,$AZ31-SUM($BA432:GD432),GD432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GE432)+GE432>$AZ31,$AZ31-SUM($BA432:GE432),GE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GF432)+GF432>$AZ31,$AZ31-SUM($BA432:GF432),GF432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GG432)+GG432>$AZ31,$AZ31-SUM($BA432:GG432),GG432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GH432)+GH432>$AZ31,$AZ31-SUM($BA432:GH432),GH432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GI432)+GI432>$AZ31,$AZ31-SUM($BA432:GI432),GI432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GJ432)+GJ432>$AZ31,$AZ31-SUM($BA432:GJ432),GJ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GK432)+GK432>$AZ31,$AZ31-SUM($BA432:GK432),GK432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GL432)+GL432>$AZ31,$AZ31-SUM($BA432:GL432),GL432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GM432)+GM432>$AZ31,$AZ31-SUM($BA432:GM432),GM432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GN432)+GN432>$AZ31,$AZ31-SUM($BA432:GN432),GN432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GO432)+GO432>$AZ31,$AZ31-SUM($BA432:GO432),GO432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GP432)+GP432>$AZ31,$AZ31-SUM($BA432:GP432),GP432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GQ432)+GQ432>$AZ31,$AZ31-SUM($BA432:GQ432),GQ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GR432)+GR432>$AZ31,$AZ31-SUM($BA432:GR432),GR432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GS432)+GS432>$AZ31,$AZ31-SUM($BA432:GS432),GS432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GT432)+GT432>$AZ31,$AZ31-SUM($BA432:GT432),GT432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GU432)+GU432>$AZ31,$AZ31-SUM($BA432:GU432),GU432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GV432)+GV432>$AZ31,$AZ31-SUM($BA432:GV432),GV432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GW432)+GW432>$AZ31,$AZ31-SUM($BA432:GW432),GW432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GX432)+GX432>$AZ31,$AZ31-SUM($BA432:GX432),GX432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GY432)+GY432>$AZ31,$AZ31-SUM($BA432:GY432),GY432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:GZ432)+GZ432>$AZ31,$AZ31-SUM($BA432:GZ432),GZ432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:HA432)+HA432>$AZ31,$AZ31-SUM($BA432:HA432),HA432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:HB432)+HB432>$AZ31,$AZ31-SUM($BA432:HB432),HB432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:HC432)+HC432>$AZ31,$AZ31-SUM($BA432:HC432),HC432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:HD432)+HD432>$AZ31,$AZ31-SUM($BA432:HD432),HD432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:HE432)+HE432>$AZ31,$AZ31-SUM($BA432:HE432),HE432),0)","v":0},{"$f":"IF($BA432>0,IF(SUM($BA432:HF432)+HF432>$AZ31,$AZ31-SUM($BA432:HF432),HF432),0)","v":0}]
[]
[null,"Depreciation:  2005 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA24>0,BA24/$F436,BA24)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BB436)+BB436>$BA24,$BA24-SUM($BB436:BB436),BB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BC436)+BC436>$BA24,$BA24-SUM($BB436:BC436),BC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BD436)+BD436>$BA24,$BA24-SUM($BB436:BD436),BD436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BE436)+BE436>$BA24,$BA24-SUM($BB436:BE436),BE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BF436)+BF436>$BA24,$BA24-SUM($BB436:BF436),BF436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BG436)+BG436>$BA24,$BA24-SUM($BB436:BG436),BG436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BH436)+BH436>$BA24,$BA24-SUM($BB436:BH436),BH436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BI436)+BI436>$BA24,$BA24-SUM($BB436:BI436),BI436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BJ436)+BJ436>$BA24,$BA24-SUM($BB436:BJ436),BJ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BK436)+BK436>$BA24,$BA24-SUM($BB436:BK436),BK436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BL436)+BL436>$BA24,$BA24-SUM($BB436:BL436),BL436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BM436)+BM436>$BA24,$BA24-SUM($BB436:BM436),BM436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BN436)+BN436>$BA24,$BA24-SUM($BB436:BN436),BN436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BO436)+BO436>$BA24,$BA24-SUM($BB436:BO436),BO436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BP436)+BP436>$BA24,$BA24-SUM($BB436:BP436),BP436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BQ436)+BQ436>$BA24,$BA24-SUM($BB436:BQ436),BQ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BR436)+BR436>$BA24,$BA24-SUM($BB436:BR436),BR436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BS436)+BS436>$BA24,$BA24-SUM($BB436:BS436),BS436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BT436)+BT436>$BA24,$BA24-SUM($BB436:BT436),BT436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BU436)+BU436>$BA24,$BA24-SUM($BB436:BU436),BU436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BV436)+BV436>$BA24,$BA24-SUM($BB436:BV436),BV436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BW436)+BW436>$BA24,$BA24-SUM($BB436:BW436),BW436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BX436)+BX436>$BA24,$BA24-SUM($BB436:BX436),BX436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BY436)+BY436>$BA24,$BA24-SUM($BB436:BY436),BY436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:BZ436)+BZ436>$BA24,$BA24-SUM($BB436:BZ436),BZ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CA436)+CA436>$BA24,$BA24-SUM($BB436:CA436),CA436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CB436)+CB436>$BA24,$BA24-SUM($BB436:CB436),CB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CC436)+CC436>$BA24,$BA24-SUM($BB436:CC436),CC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CD436)+CD436>$BA24,$BA24-SUM($BB436:CD436),CD436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CE436)+CE436>$BA24,$BA24-SUM($BB436:CE436),CE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CF436)+CF436>$BA24,$BA24-SUM($BB436:CF436),CF436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CG436)+CG436>$BA24,$BA24-SUM($BB436:CG436),CG436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CH436)+CH436>$BA24,$BA24-SUM($BB436:CH436),CH436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CI436)+CI436>$BA24,$BA24-SUM($BB436:CI436),CI436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CJ436)+CJ436>$BA24,$BA24-SUM($BB436:CJ436),CJ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CK436)+CK436>$BA24,$BA24-SUM($BB436:CK436),CK436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CL436)+CL436>$BA24,$BA24-SUM($BB436:CL436),CL436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CM436)+CM436>$BA24,$BA24-SUM($BB436:CM436),CM436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CN436)+CN436>$BA24,$BA24-SUM($BB436:CN436),CN436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CO436)+CO436>$BA24,$BA24-SUM($BB436:CO436),CO436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CP436)+CP436>$BA24,$BA24-SUM($BB436:CP436),CP436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CQ436)+CQ436>$BA24,$BA24-SUM($BB436:CQ436),CQ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CR436)+CR436>$BA24,$BA24-SUM($BB436:CR436),CR436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CS436)+CS436>$BA24,$BA24-SUM($BB436:CS436),CS436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CT436)+CT436>$BA24,$BA24-SUM($BB436:CT436),CT436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CU436)+CU436>$BA24,$BA24-SUM($BB436:CU436),CU436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CV436)+CV436>$BA24,$BA24-SUM($BB436:CV436),CV436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CW436)+CW436>$BA24,$BA24-SUM($BB436:CW436),CW436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CX436)+CX436>$BA24,$BA24-SUM($BB436:CX436),CX436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CY436)+CY436>$BA24,$BA24-SUM($BB436:CY436),CY436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:CZ436)+CZ436>$BA24,$BA24-SUM($BB436:CZ436),CZ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DA436)+DA436>$BA24,$BA24-SUM($BB436:DA436),DA436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DB436)+DB436>$BA24,$BA24-SUM($BB436:DB436),DB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DC436)+DC436>$BA24,$BA24-SUM($BB436:DC436),DC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DD436)+DD436>$BA24,$BA24-SUM($BB436:DD436),DD436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DE436)+DE436>$BA24,$BA24-SUM($BB436:DE436),DE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DF436)+DF436>$BA24,$BA24-SUM($BB436:DF436),DF436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DG436)+DG436>$BA24,$BA24-SUM($BB436:DG436),DG436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DH436)+DH436>$BA24,$BA24-SUM($BB436:DH436),DH436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DI436)+DI436>$BA24,$BA24-SUM($BB436:DI436),DI436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DJ436)+DJ436>$BA24,$BA24-SUM($BB436:DJ436),DJ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DK436)+DK436>$BA24,$BA24-SUM($BB436:DK436),DK436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DL436)+DL436>$BA24,$BA24-SUM($BB436:DL436),DL436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DM436)+DM436>$BA24,$BA24-SUM($BB436:DM436),DM436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DN436)+DN436>$BA24,$BA24-SUM($BB436:DN436),DN436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DO436)+DO436>$BA24,$BA24-SUM($BB436:DO436),DO436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DP436)+DP436>$BA24,$BA24-SUM($BB436:DP436),DP436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DQ436)+DQ436>$BA24,$BA24-SUM($BB436:DQ436),DQ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DR436)+DR436>$BA24,$BA24-SUM($BB436:DR436),DR436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DS436)+DS436>$BA24,$BA24-SUM($BB436:DS436),DS436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DT436)+DT436>$BA24,$BA24-SUM($BB436:DT436),DT436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DU436)+DU436>$BA24,$BA24-SUM($BB436:DU436),DU436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DV436)+DV436>$BA24,$BA24-SUM($BB436:DV436),DV436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DW436)+DW436>$BA24,$BA24-SUM($BB436:DW436),DW436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DX436)+DX436>$BA24,$BA24-SUM($BB436:DX436),DX436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DY436)+DY436>$BA24,$BA24-SUM($BB436:DY436),DY436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:DZ436)+DZ436>$BA24,$BA24-SUM($BB436:DZ436),DZ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EA436)+EA436>$BA24,$BA24-SUM($BB436:EA436),EA436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EB436)+EB436>$BA24,$BA24-SUM($BB436:EB436),EB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EC436)+EC436>$BA24,$BA24-SUM($BB436:EC436),EC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:ED436)+ED436>$BA24,$BA24-SUM($BB436:ED436),ED436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EE436)+EE436>$BA24,$BA24-SUM($BB436:EE436),EE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EF436)+EF436>$BA24,$BA24-SUM($BB436:EF436),EF436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EG436)+EG436>$BA24,$BA24-SUM($BB436:EG436),EG436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EH436)+EH436>$BA24,$BA24-SUM($BB436:EH436),EH436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EI436)+EI436>$BA24,$BA24-SUM($BB436:EI436),EI436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EJ436)+EJ436>$BA24,$BA24-SUM($BB436:EJ436),EJ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EK436)+EK436>$BA24,$BA24-SUM($BB436:EK436),EK436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EL436)+EL436>$BA24,$BA24-SUM($BB436:EL436),EL436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EM436)+EM436>$BA24,$BA24-SUM($BB436:EM436),EM436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EN436)+EN436>$BA24,$BA24-SUM($BB436:EN436),EN436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EO436)+EO436>$BA24,$BA24-SUM($BB436:EO436),EO436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EP436)+EP436>$BA24,$BA24-SUM($BB436:EP436),EP436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EQ436)+EQ436>$BA24,$BA24-SUM($BB436:EQ436),EQ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:ER436)+ER436>$BA24,$BA24-SUM($BB436:ER436),ER436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:ES436)+ES436>$BA24,$BA24-SUM($BB436:ES436),ES436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:ET436)+ET436>$BA24,$BA24-SUM($BB436:ET436),ET436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EU436)+EU436>$BA24,$BA24-SUM($BB436:EU436),EU436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EV436)+EV436>$BA24,$BA24-SUM($BB436:EV436),EV436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EW436)+EW436>$BA24,$BA24-SUM($BB436:EW436),EW436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EX436)+EX436>$BA24,$BA24-SUM($BB436:EX436),EX436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EY436)+EY436>$BA24,$BA24-SUM($BB436:EY436),EY436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:EZ436)+EZ436>$BA24,$BA24-SUM($BB436:EZ436),EZ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FA436)+FA436>$BA24,$BA24-SUM($BB436:FA436),FA436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FB436)+FB436>$BA24,$BA24-SUM($BB436:FB436),FB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FC436)+FC436>$BA24,$BA24-SUM($BB436:FC436),FC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FD436)+FD436>$BA24,$BA24-SUM($BB436:FD436),FD436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FE436)+FE436>$BA24,$BA24-SUM($BB436:FE436),FE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FF436)+FF436>$BA24,$BA24-SUM($BB436:FF436),FF436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FG436)+FG436>$BA24,$BA24-SUM($BB436:FG436),FG436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FH436)+FH436>$BA24,$BA24-SUM($BB436:FH436),FH436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FI436)+FI436>$BA24,$BA24-SUM($BB436:FI436),FI436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FJ436)+FJ436>$BA24,$BA24-SUM($BB436:FJ436),FJ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FK436)+FK436>$BA24,$BA24-SUM($BB436:FK436),FK436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FL436)+FL436>$BA24,$BA24-SUM($BB436:FL436),FL436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FM436)+FM436>$BA24,$BA24-SUM($BB436:FM436),FM436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FN436)+FN436>$BA24,$BA24-SUM($BB436:FN436),FN436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FO436)+FO436>$BA24,$BA24-SUM($BB436:FO436),FO436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FP436)+FP436>$BA24,$BA24-SUM($BB436:FP436),FP436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FQ436)+FQ436>$BA24,$BA24-SUM($BB436:FQ436),FQ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FR436)+FR436>$BA24,$BA24-SUM($BB436:FR436),FR436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FS436)+FS436>$BA24,$BA24-SUM($BB436:FS436),FS436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FT436)+FT436>$BA24,$BA24-SUM($BB436:FT436),FT436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FU436)+FU436>$BA24,$BA24-SUM($BB436:FU436),FU436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FV436)+FV436>$BA24,$BA24-SUM($BB436:FV436),FV436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FW436)+FW436>$BA24,$BA24-SUM($BB436:FW436),FW436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FX436)+FX436>$BA24,$BA24-SUM($BB436:FX436),FX436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FY436)+FY436>$BA24,$BA24-SUM($BB436:FY436),FY436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:FZ436)+FZ436>$BA24,$BA24-SUM($BB436:FZ436),FZ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GA436)+GA436>$BA24,$BA24-SUM($BB436:GA436),GA436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GB436)+GB436>$BA24,$BA24-SUM($BB436:GB436),GB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GC436)+GC436>$BA24,$BA24-SUM($BB436:GC436),GC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GD436)+GD436>$BA24,$BA24-SUM($BB436:GD436),GD436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GE436)+GE436>$BA24,$BA24-SUM($BB436:GE436),GE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GF436)+GF436>$BA24,$BA24-SUM($BB436:GF436),GF436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GG436)+GG436>$BA24,$BA24-SUM($BB436:GG436),GG436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GH436)+GH436>$BA24,$BA24-SUM($BB436:GH436),GH436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GI436)+GI436>$BA24,$BA24-SUM($BB436:GI436),GI436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GJ436)+GJ436>$BA24,$BA24-SUM($BB436:GJ436),GJ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GK436)+GK436>$BA24,$BA24-SUM($BB436:GK436),GK436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GL436)+GL436>$BA24,$BA24-SUM($BB436:GL436),GL436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GM436)+GM436>$BA24,$BA24-SUM($BB436:GM436),GM436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GN436)+GN436>$BA24,$BA24-SUM($BB436:GN436),GN436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GO436)+GO436>$BA24,$BA24-SUM($BB436:GO436),GO436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GP436)+GP436>$BA24,$BA24-SUM($BB436:GP436),GP436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GQ436)+GQ436>$BA24,$BA24-SUM($BB436:GQ436),GQ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GR436)+GR436>$BA24,$BA24-SUM($BB436:GR436),GR436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GS436)+GS436>$BA24,$BA24-SUM($BB436:GS436),GS436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GT436)+GT436>$BA24,$BA24-SUM($BB436:GT436),GT436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GU436)+GU436>$BA24,$BA24-SUM($BB436:GU436),GU436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GV436)+GV436>$BA24,$BA24-SUM($BB436:GV436),GV436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GW436)+GW436>$BA24,$BA24-SUM($BB436:GW436),GW436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GX436)+GX436>$BA24,$BA24-SUM($BB436:GX436),GX436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GY436)+GY436>$BA24,$BA24-SUM($BB436:GY436),GY436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:GZ436)+GZ436>$BA24,$BA24-SUM($BB436:GZ436),GZ436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:HA436)+HA436>$BA24,$BA24-SUM($BB436:HA436),HA436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:HB436)+HB436>$BA24,$BA24-SUM($BB436:HB436),HB436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:HC436)+HC436>$BA24,$BA24-SUM($BB436:HC436),HC436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:HD436)+HD436>$BA24,$BA24-SUM($BB436:HD436),HD436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:HE436)+HE436>$BA24,$BA24-SUM($BB436:HE436),HE436),0)","v":0},{"$f":"IF($BB436>0,IF(SUM($BB436:HF436)+HF436>$BA24,$BA24-SUM($BB436:HF436),HF436),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB437>0,IF(SUM($BB437:BB437)+BB437>$BA25,$BA25-SUM($BB437:BB437),BB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BC437)+BC437>$BA25,$BA25-SUM($BB437:BC437),BC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BD437)+BD437>$BA25,$BA25-SUM($BB437:BD437),BD437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BE437)+BE437>$BA25,$BA25-SUM($BB437:BE437),BE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BF437)+BF437>$BA25,$BA25-SUM($BB437:BF437),BF437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BG437)+BG437>$BA25,$BA25-SUM($BB437:BG437),BG437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BH437)+BH437>$BA25,$BA25-SUM($BB437:BH437),BH437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BI437)+BI437>$BA25,$BA25-SUM($BB437:BI437),BI437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BJ437)+BJ437>$BA25,$BA25-SUM($BB437:BJ437),BJ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BK437)+BK437>$BA25,$BA25-SUM($BB437:BK437),BK437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BL437)+BL437>$BA25,$BA25-SUM($BB437:BL437),BL437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BM437)+BM437>$BA25,$BA25-SUM($BB437:BM437),BM437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BN437)+BN437>$BA25,$BA25-SUM($BB437:BN437),BN437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BO437)+BO437>$BA25,$BA25-SUM($BB437:BO437),BO437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BP437)+BP437>$BA25,$BA25-SUM($BB437:BP437),BP437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BQ437)+BQ437>$BA25,$BA25-SUM($BB437:BQ437),BQ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BR437)+BR437>$BA25,$BA25-SUM($BB437:BR437),BR437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BS437)+BS437>$BA25,$BA25-SUM($BB437:BS437),BS437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BT437)+BT437>$BA25,$BA25-SUM($BB437:BT437),BT437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BU437)+BU437>$BA25,$BA25-SUM($BB437:BU437),BU437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BV437)+BV437>$BA25,$BA25-SUM($BB437:BV437),BV437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BW437)+BW437>$BA25,$BA25-SUM($BB437:BW437),BW437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BX437)+BX437>$BA25,$BA25-SUM($BB437:BX437),BX437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BY437)+BY437>$BA25,$BA25-SUM($BB437:BY437),BY437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:BZ437)+BZ437>$BA25,$BA25-SUM($BB437:BZ437),BZ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CA437)+CA437>$BA25,$BA25-SUM($BB437:CA437),CA437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CB437)+CB437>$BA25,$BA25-SUM($BB437:CB437),CB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CC437)+CC437>$BA25,$BA25-SUM($BB437:CC437),CC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CD437)+CD437>$BA25,$BA25-SUM($BB437:CD437),CD437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CE437)+CE437>$BA25,$BA25-SUM($BB437:CE437),CE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CF437)+CF437>$BA25,$BA25-SUM($BB437:CF437),CF437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CG437)+CG437>$BA25,$BA25-SUM($BB437:CG437),CG437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CH437)+CH437>$BA25,$BA25-SUM($BB437:CH437),CH437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CI437)+CI437>$BA25,$BA25-SUM($BB437:CI437),CI437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CJ437)+CJ437>$BA25,$BA25-SUM($BB437:CJ437),CJ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CK437)+CK437>$BA25,$BA25-SUM($BB437:CK437),CK437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CL437)+CL437>$BA25,$BA25-SUM($BB437:CL437),CL437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CM437)+CM437>$BA25,$BA25-SUM($BB437:CM437),CM437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CN437)+CN437>$BA25,$BA25-SUM($BB437:CN437),CN437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CO437)+CO437>$BA25,$BA25-SUM($BB437:CO437),CO437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CP437)+CP437>$BA25,$BA25-SUM($BB437:CP437),CP437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CQ437)+CQ437>$BA25,$BA25-SUM($BB437:CQ437),CQ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CR437)+CR437>$BA25,$BA25-SUM($BB437:CR437),CR437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CS437)+CS437>$BA25,$BA25-SUM($BB437:CS437),CS437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CT437)+CT437>$BA25,$BA25-SUM($BB437:CT437),CT437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CU437)+CU437>$BA25,$BA25-SUM($BB437:CU437),CU437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CV437)+CV437>$BA25,$BA25-SUM($BB437:CV437),CV437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CW437)+CW437>$BA25,$BA25-SUM($BB437:CW437),CW437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CX437)+CX437>$BA25,$BA25-SUM($BB437:CX437),CX437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CY437)+CY437>$BA25,$BA25-SUM($BB437:CY437),CY437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:CZ437)+CZ437>$BA25,$BA25-SUM($BB437:CZ437),CZ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DA437)+DA437>$BA25,$BA25-SUM($BB437:DA437),DA437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DB437)+DB437>$BA25,$BA25-SUM($BB437:DB437),DB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DC437)+DC437>$BA25,$BA25-SUM($BB437:DC437),DC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DD437)+DD437>$BA25,$BA25-SUM($BB437:DD437),DD437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DE437)+DE437>$BA25,$BA25-SUM($BB437:DE437),DE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DF437)+DF437>$BA25,$BA25-SUM($BB437:DF437),DF437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DG437)+DG437>$BA25,$BA25-SUM($BB437:DG437),DG437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DH437)+DH437>$BA25,$BA25-SUM($BB437:DH437),DH437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DI437)+DI437>$BA25,$BA25-SUM($BB437:DI437),DI437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DJ437)+DJ437>$BA25,$BA25-SUM($BB437:DJ437),DJ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DK437)+DK437>$BA25,$BA25-SUM($BB437:DK437),DK437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DL437)+DL437>$BA25,$BA25-SUM($BB437:DL437),DL437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DM437)+DM437>$BA25,$BA25-SUM($BB437:DM437),DM437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DN437)+DN437>$BA25,$BA25-SUM($BB437:DN437),DN437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DO437)+DO437>$BA25,$BA25-SUM($BB437:DO437),DO437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DP437)+DP437>$BA25,$BA25-SUM($BB437:DP437),DP437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DQ437)+DQ437>$BA25,$BA25-SUM($BB437:DQ437),DQ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DR437)+DR437>$BA25,$BA25-SUM($BB437:DR437),DR437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DS437)+DS437>$BA25,$BA25-SUM($BB437:DS437),DS437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DT437)+DT437>$BA25,$BA25-SUM($BB437:DT437),DT437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DU437)+DU437>$BA25,$BA25-SUM($BB437:DU437),DU437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DV437)+DV437>$BA25,$BA25-SUM($BB437:DV437),DV437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DW437)+DW437>$BA25,$BA25-SUM($BB437:DW437),DW437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DX437)+DX437>$BA25,$BA25-SUM($BB437:DX437),DX437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DY437)+DY437>$BA25,$BA25-SUM($BB437:DY437),DY437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:DZ437)+DZ437>$BA25,$BA25-SUM($BB437:DZ437),DZ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EA437)+EA437>$BA25,$BA25-SUM($BB437:EA437),EA437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EB437)+EB437>$BA25,$BA25-SUM($BB437:EB437),EB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EC437)+EC437>$BA25,$BA25-SUM($BB437:EC437),EC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:ED437)+ED437>$BA25,$BA25-SUM($BB437:ED437),ED437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EE437)+EE437>$BA25,$BA25-SUM($BB437:EE437),EE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EF437)+EF437>$BA25,$BA25-SUM($BB437:EF437),EF437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EG437)+EG437>$BA25,$BA25-SUM($BB437:EG437),EG437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EH437)+EH437>$BA25,$BA25-SUM($BB437:EH437),EH437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EI437)+EI437>$BA25,$BA25-SUM($BB437:EI437),EI437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EJ437)+EJ437>$BA25,$BA25-SUM($BB437:EJ437),EJ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EK437)+EK437>$BA25,$BA25-SUM($BB437:EK437),EK437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EL437)+EL437>$BA25,$BA25-SUM($BB437:EL437),EL437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EM437)+EM437>$BA25,$BA25-SUM($BB437:EM437),EM437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EN437)+EN437>$BA25,$BA25-SUM($BB437:EN437),EN437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EO437)+EO437>$BA25,$BA25-SUM($BB437:EO437),EO437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EP437)+EP437>$BA25,$BA25-SUM($BB437:EP437),EP437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EQ437)+EQ437>$BA25,$BA25-SUM($BB437:EQ437),EQ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:ER437)+ER437>$BA25,$BA25-SUM($BB437:ER437),ER437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:ES437)+ES437>$BA25,$BA25-SUM($BB437:ES437),ES437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:ET437)+ET437>$BA25,$BA25-SUM($BB437:ET437),ET437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EU437)+EU437>$BA25,$BA25-SUM($BB437:EU437),EU437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EV437)+EV437>$BA25,$BA25-SUM($BB437:EV437),EV437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EW437)+EW437>$BA25,$BA25-SUM($BB437:EW437),EW437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EX437)+EX437>$BA25,$BA25-SUM($BB437:EX437),EX437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EY437)+EY437>$BA25,$BA25-SUM($BB437:EY437),EY437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:EZ437)+EZ437>$BA25,$BA25-SUM($BB437:EZ437),EZ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FA437)+FA437>$BA25,$BA25-SUM($BB437:FA437),FA437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FB437)+FB437>$BA25,$BA25-SUM($BB437:FB437),FB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FC437)+FC437>$BA25,$BA25-SUM($BB437:FC437),FC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FD437)+FD437>$BA25,$BA25-SUM($BB437:FD437),FD437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FE437)+FE437>$BA25,$BA25-SUM($BB437:FE437),FE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FF437)+FF437>$BA25,$BA25-SUM($BB437:FF437),FF437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FG437)+FG437>$BA25,$BA25-SUM($BB437:FG437),FG437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FH437)+FH437>$BA25,$BA25-SUM($BB437:FH437),FH437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FI437)+FI437>$BA25,$BA25-SUM($BB437:FI437),FI437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FJ437)+FJ437>$BA25,$BA25-SUM($BB437:FJ437),FJ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FK437)+FK437>$BA25,$BA25-SUM($BB437:FK437),FK437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FL437)+FL437>$BA25,$BA25-SUM($BB437:FL437),FL437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FM437)+FM437>$BA25,$BA25-SUM($BB437:FM437),FM437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FN437)+FN437>$BA25,$BA25-SUM($BB437:FN437),FN437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FO437)+FO437>$BA25,$BA25-SUM($BB437:FO437),FO437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FP437)+FP437>$BA25,$BA25-SUM($BB437:FP437),FP437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FQ437)+FQ437>$BA25,$BA25-SUM($BB437:FQ437),FQ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FR437)+FR437>$BA25,$BA25-SUM($BB437:FR437),FR437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FS437)+FS437>$BA25,$BA25-SUM($BB437:FS437),FS437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FT437)+FT437>$BA25,$BA25-SUM($BB437:FT437),FT437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FU437)+FU437>$BA25,$BA25-SUM($BB437:FU437),FU437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FV437)+FV437>$BA25,$BA25-SUM($BB437:FV437),FV437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FW437)+FW437>$BA25,$BA25-SUM($BB437:FW437),FW437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FX437)+FX437>$BA25,$BA25-SUM($BB437:FX437),FX437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FY437)+FY437>$BA25,$BA25-SUM($BB437:FY437),FY437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:FZ437)+FZ437>$BA25,$BA25-SUM($BB437:FZ437),FZ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GA437)+GA437>$BA25,$BA25-SUM($BB437:GA437),GA437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GB437)+GB437>$BA25,$BA25-SUM($BB437:GB437),GB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GC437)+GC437>$BA25,$BA25-SUM($BB437:GC437),GC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GD437)+GD437>$BA25,$BA25-SUM($BB437:GD437),GD437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GE437)+GE437>$BA25,$BA25-SUM($BB437:GE437),GE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GF437)+GF437>$BA25,$BA25-SUM($BB437:GF437),GF437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GG437)+GG437>$BA25,$BA25-SUM($BB437:GG437),GG437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GH437)+GH437>$BA25,$BA25-SUM($BB437:GH437),GH437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GI437)+GI437>$BA25,$BA25-SUM($BB437:GI437),GI437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GJ437)+GJ437>$BA25,$BA25-SUM($BB437:GJ437),GJ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GK437)+GK437>$BA25,$BA25-SUM($BB437:GK437),GK437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GL437)+GL437>$BA25,$BA25-SUM($BB437:GL437),GL437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GM437)+GM437>$BA25,$BA25-SUM($BB437:GM437),GM437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GN437)+GN437>$BA25,$BA25-SUM($BB437:GN437),GN437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GO437)+GO437>$BA25,$BA25-SUM($BB437:GO437),GO437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GP437)+GP437>$BA25,$BA25-SUM($BB437:GP437),GP437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GQ437)+GQ437>$BA25,$BA25-SUM($BB437:GQ437),GQ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GR437)+GR437>$BA25,$BA25-SUM($BB437:GR437),GR437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GS437)+GS437>$BA25,$BA25-SUM($BB437:GS437),GS437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GT437)+GT437>$BA25,$BA25-SUM($BB437:GT437),GT437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GU437)+GU437>$BA25,$BA25-SUM($BB437:GU437),GU437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GV437)+GV437>$BA25,$BA25-SUM($BB437:GV437),GV437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GW437)+GW437>$BA25,$BA25-SUM($BB437:GW437),GW437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GX437)+GX437>$BA25,$BA25-SUM($BB437:GX437),GX437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GY437)+GY437>$BA25,$BA25-SUM($BB437:GY437),GY437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:GZ437)+GZ437>$BA25,$BA25-SUM($BB437:GZ437),GZ437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:HA437)+HA437>$BA25,$BA25-SUM($BB437:HA437),HA437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:HB437)+HB437>$BA25,$BA25-SUM($BB437:HB437),HB437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:HC437)+HC437>$BA25,$BA25-SUM($BB437:HC437),HC437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:HD437)+HD437>$BA25,$BA25-SUM($BB437:HD437),HD437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:HE437)+HE437>$BA25,$BA25-SUM($BB437:HE437),HE437),0)","v":0},{"$f":"IF($BB437>0,IF(SUM($BB437:HF437)+HF437>$BA25,$BA25-SUM($BB437:HF437),HF437),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB438>0,IF(SUM($BB438:BB438)+BB438>$BA26,$BA26-SUM($BB438:BB438),BB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BC438)+BC438>$BA26,$BA26-SUM($BB438:BC438),BC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BD438)+BD438>$BA26,$BA26-SUM($BB438:BD438),BD438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BE438)+BE438>$BA26,$BA26-SUM($BB438:BE438),BE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BF438)+BF438>$BA26,$BA26-SUM($BB438:BF438),BF438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BG438)+BG438>$BA26,$BA26-SUM($BB438:BG438),BG438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BH438)+BH438>$BA26,$BA26-SUM($BB438:BH438),BH438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BI438)+BI438>$BA26,$BA26-SUM($BB438:BI438),BI438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BJ438)+BJ438>$BA26,$BA26-SUM($BB438:BJ438),BJ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BK438)+BK438>$BA26,$BA26-SUM($BB438:BK438),BK438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BL438)+BL438>$BA26,$BA26-SUM($BB438:BL438),BL438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BM438)+BM438>$BA26,$BA26-SUM($BB438:BM438),BM438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BN438)+BN438>$BA26,$BA26-SUM($BB438:BN438),BN438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BO438)+BO438>$BA26,$BA26-SUM($BB438:BO438),BO438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BP438)+BP438>$BA26,$BA26-SUM($BB438:BP438),BP438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BQ438)+BQ438>$BA26,$BA26-SUM($BB438:BQ438),BQ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BR438)+BR438>$BA26,$BA26-SUM($BB438:BR438),BR438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BS438)+BS438>$BA26,$BA26-SUM($BB438:BS438),BS438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BT438)+BT438>$BA26,$BA26-SUM($BB438:BT438),BT438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BU438)+BU438>$BA26,$BA26-SUM($BB438:BU438),BU438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BV438)+BV438>$BA26,$BA26-SUM($BB438:BV438),BV438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BW438)+BW438>$BA26,$BA26-SUM($BB438:BW438),BW438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BX438)+BX438>$BA26,$BA26-SUM($BB438:BX438),BX438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BY438)+BY438>$BA26,$BA26-SUM($BB438:BY438),BY438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:BZ438)+BZ438>$BA26,$BA26-SUM($BB438:BZ438),BZ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CA438)+CA438>$BA26,$BA26-SUM($BB438:CA438),CA438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CB438)+CB438>$BA26,$BA26-SUM($BB438:CB438),CB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CC438)+CC438>$BA26,$BA26-SUM($BB438:CC438),CC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CD438)+CD438>$BA26,$BA26-SUM($BB438:CD438),CD438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CE438)+CE438>$BA26,$BA26-SUM($BB438:CE438),CE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CF438)+CF438>$BA26,$BA26-SUM($BB438:CF438),CF438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CG438)+CG438>$BA26,$BA26-SUM($BB438:CG438),CG438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CH438)+CH438>$BA26,$BA26-SUM($BB438:CH438),CH438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CI438)+CI438>$BA26,$BA26-SUM($BB438:CI438),CI438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CJ438)+CJ438>$BA26,$BA26-SUM($BB438:CJ438),CJ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CK438)+CK438>$BA26,$BA26-SUM($BB438:CK438),CK438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CL438)+CL438>$BA26,$BA26-SUM($BB438:CL438),CL438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CM438)+CM438>$BA26,$BA26-SUM($BB438:CM438),CM438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CN438)+CN438>$BA26,$BA26-SUM($BB438:CN438),CN438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CO438)+CO438>$BA26,$BA26-SUM($BB438:CO438),CO438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CP438)+CP438>$BA26,$BA26-SUM($BB438:CP438),CP438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CQ438)+CQ438>$BA26,$BA26-SUM($BB438:CQ438),CQ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CR438)+CR438>$BA26,$BA26-SUM($BB438:CR438),CR438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CS438)+CS438>$BA26,$BA26-SUM($BB438:CS438),CS438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CT438)+CT438>$BA26,$BA26-SUM($BB438:CT438),CT438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CU438)+CU438>$BA26,$BA26-SUM($BB438:CU438),CU438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CV438)+CV438>$BA26,$BA26-SUM($BB438:CV438),CV438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CW438)+CW438>$BA26,$BA26-SUM($BB438:CW438),CW438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CX438)+CX438>$BA26,$BA26-SUM($BB438:CX438),CX438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CY438)+CY438>$BA26,$BA26-SUM($BB438:CY438),CY438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:CZ438)+CZ438>$BA26,$BA26-SUM($BB438:CZ438),CZ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DA438)+DA438>$BA26,$BA26-SUM($BB438:DA438),DA438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DB438)+DB438>$BA26,$BA26-SUM($BB438:DB438),DB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DC438)+DC438>$BA26,$BA26-SUM($BB438:DC438),DC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DD438)+DD438>$BA26,$BA26-SUM($BB438:DD438),DD438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DE438)+DE438>$BA26,$BA26-SUM($BB438:DE438),DE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DF438)+DF438>$BA26,$BA26-SUM($BB438:DF438),DF438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DG438)+DG438>$BA26,$BA26-SUM($BB438:DG438),DG438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DH438)+DH438>$BA26,$BA26-SUM($BB438:DH438),DH438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DI438)+DI438>$BA26,$BA26-SUM($BB438:DI438),DI438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DJ438)+DJ438>$BA26,$BA26-SUM($BB438:DJ438),DJ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DK438)+DK438>$BA26,$BA26-SUM($BB438:DK438),DK438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DL438)+DL438>$BA26,$BA26-SUM($BB438:DL438),DL438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DM438)+DM438>$BA26,$BA26-SUM($BB438:DM438),DM438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DN438)+DN438>$BA26,$BA26-SUM($BB438:DN438),DN438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DO438)+DO438>$BA26,$BA26-SUM($BB438:DO438),DO438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DP438)+DP438>$BA26,$BA26-SUM($BB438:DP438),DP438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DQ438)+DQ438>$BA26,$BA26-SUM($BB438:DQ438),DQ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DR438)+DR438>$BA26,$BA26-SUM($BB438:DR438),DR438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DS438)+DS438>$BA26,$BA26-SUM($BB438:DS438),DS438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DT438)+DT438>$BA26,$BA26-SUM($BB438:DT438),DT438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DU438)+DU438>$BA26,$BA26-SUM($BB438:DU438),DU438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DV438)+DV438>$BA26,$BA26-SUM($BB438:DV438),DV438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DW438)+DW438>$BA26,$BA26-SUM($BB438:DW438),DW438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DX438)+DX438>$BA26,$BA26-SUM($BB438:DX438),DX438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DY438)+DY438>$BA26,$BA26-SUM($BB438:DY438),DY438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:DZ438)+DZ438>$BA26,$BA26-SUM($BB438:DZ438),DZ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EA438)+EA438>$BA26,$BA26-SUM($BB438:EA438),EA438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EB438)+EB438>$BA26,$BA26-SUM($BB438:EB438),EB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EC438)+EC438>$BA26,$BA26-SUM($BB438:EC438),EC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:ED438)+ED438>$BA26,$BA26-SUM($BB438:ED438),ED438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EE438)+EE438>$BA26,$BA26-SUM($BB438:EE438),EE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EF438)+EF438>$BA26,$BA26-SUM($BB438:EF438),EF438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EG438)+EG438>$BA26,$BA26-SUM($BB438:EG438),EG438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EH438)+EH438>$BA26,$BA26-SUM($BB438:EH438),EH438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EI438)+EI438>$BA26,$BA26-SUM($BB438:EI438),EI438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EJ438)+EJ438>$BA26,$BA26-SUM($BB438:EJ438),EJ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EK438)+EK438>$BA26,$BA26-SUM($BB438:EK438),EK438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EL438)+EL438>$BA26,$BA26-SUM($BB438:EL438),EL438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EM438)+EM438>$BA26,$BA26-SUM($BB438:EM438),EM438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EN438)+EN438>$BA26,$BA26-SUM($BB438:EN438),EN438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EO438)+EO438>$BA26,$BA26-SUM($BB438:EO438),EO438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EP438)+EP438>$BA26,$BA26-SUM($BB438:EP438),EP438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EQ438)+EQ438>$BA26,$BA26-SUM($BB438:EQ438),EQ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:ER438)+ER438>$BA26,$BA26-SUM($BB438:ER438),ER438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:ES438)+ES438>$BA26,$BA26-SUM($BB438:ES438),ES438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:ET438)+ET438>$BA26,$BA26-SUM($BB438:ET438),ET438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EU438)+EU438>$BA26,$BA26-SUM($BB438:EU438),EU438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EV438)+EV438>$BA26,$BA26-SUM($BB438:EV438),EV438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EW438)+EW438>$BA26,$BA26-SUM($BB438:EW438),EW438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EX438)+EX438>$BA26,$BA26-SUM($BB438:EX438),EX438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EY438)+EY438>$BA26,$BA26-SUM($BB438:EY438),EY438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:EZ438)+EZ438>$BA26,$BA26-SUM($BB438:EZ438),EZ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FA438)+FA438>$BA26,$BA26-SUM($BB438:FA438),FA438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FB438)+FB438>$BA26,$BA26-SUM($BB438:FB438),FB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FC438)+FC438>$BA26,$BA26-SUM($BB438:FC438),FC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FD438)+FD438>$BA26,$BA26-SUM($BB438:FD438),FD438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FE438)+FE438>$BA26,$BA26-SUM($BB438:FE438),FE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FF438)+FF438>$BA26,$BA26-SUM($BB438:FF438),FF438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FG438)+FG438>$BA26,$BA26-SUM($BB438:FG438),FG438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FH438)+FH438>$BA26,$BA26-SUM($BB438:FH438),FH438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FI438)+FI438>$BA26,$BA26-SUM($BB438:FI438),FI438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FJ438)+FJ438>$BA26,$BA26-SUM($BB438:FJ438),FJ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FK438)+FK438>$BA26,$BA26-SUM($BB438:FK438),FK438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FL438)+FL438>$BA26,$BA26-SUM($BB438:FL438),FL438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FM438)+FM438>$BA26,$BA26-SUM($BB438:FM438),FM438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FN438)+FN438>$BA26,$BA26-SUM($BB438:FN438),FN438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FO438)+FO438>$BA26,$BA26-SUM($BB438:FO438),FO438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FP438)+FP438>$BA26,$BA26-SUM($BB438:FP438),FP438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FQ438)+FQ438>$BA26,$BA26-SUM($BB438:FQ438),FQ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FR438)+FR438>$BA26,$BA26-SUM($BB438:FR438),FR438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FS438)+FS438>$BA26,$BA26-SUM($BB438:FS438),FS438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FT438)+FT438>$BA26,$BA26-SUM($BB438:FT438),FT438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FU438)+FU438>$BA26,$BA26-SUM($BB438:FU438),FU438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FV438)+FV438>$BA26,$BA26-SUM($BB438:FV438),FV438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FW438)+FW438>$BA26,$BA26-SUM($BB438:FW438),FW438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FX438)+FX438>$BA26,$BA26-SUM($BB438:FX438),FX438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FY438)+FY438>$BA26,$BA26-SUM($BB438:FY438),FY438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:FZ438)+FZ438>$BA26,$BA26-SUM($BB438:FZ438),FZ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GA438)+GA438>$BA26,$BA26-SUM($BB438:GA438),GA438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GB438)+GB438>$BA26,$BA26-SUM($BB438:GB438),GB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GC438)+GC438>$BA26,$BA26-SUM($BB438:GC438),GC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GD438)+GD438>$BA26,$BA26-SUM($BB438:GD438),GD438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GE438)+GE438>$BA26,$BA26-SUM($BB438:GE438),GE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GF438)+GF438>$BA26,$BA26-SUM($BB438:GF438),GF438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GG438)+GG438>$BA26,$BA26-SUM($BB438:GG438),GG438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GH438)+GH438>$BA26,$BA26-SUM($BB438:GH438),GH438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GI438)+GI438>$BA26,$BA26-SUM($BB438:GI438),GI438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GJ438)+GJ438>$BA26,$BA26-SUM($BB438:GJ438),GJ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GK438)+GK438>$BA26,$BA26-SUM($BB438:GK438),GK438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GL438)+GL438>$BA26,$BA26-SUM($BB438:GL438),GL438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GM438)+GM438>$BA26,$BA26-SUM($BB438:GM438),GM438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GN438)+GN438>$BA26,$BA26-SUM($BB438:GN438),GN438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GO438)+GO438>$BA26,$BA26-SUM($BB438:GO438),GO438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GP438)+GP438>$BA26,$BA26-SUM($BB438:GP438),GP438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GQ438)+GQ438>$BA26,$BA26-SUM($BB438:GQ438),GQ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GR438)+GR438>$BA26,$BA26-SUM($BB438:GR438),GR438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GS438)+GS438>$BA26,$BA26-SUM($BB438:GS438),GS438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GT438)+GT438>$BA26,$BA26-SUM($BB438:GT438),GT438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GU438)+GU438>$BA26,$BA26-SUM($BB438:GU438),GU438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GV438)+GV438>$BA26,$BA26-SUM($BB438:GV438),GV438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GW438)+GW438>$BA26,$BA26-SUM($BB438:GW438),GW438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GX438)+GX438>$BA26,$BA26-SUM($BB438:GX438),GX438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GY438)+GY438>$BA26,$BA26-SUM($BB438:GY438),GY438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:GZ438)+GZ438>$BA26,$BA26-SUM($BB438:GZ438),GZ438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:HA438)+HA438>$BA26,$BA26-SUM($BB438:HA438),HA438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:HB438)+HB438>$BA26,$BA26-SUM($BB438:HB438),HB438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:HC438)+HC438>$BA26,$BA26-SUM($BB438:HC438),HC438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:HD438)+HD438>$BA26,$BA26-SUM($BB438:HD438),HD438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:HE438)+HE438>$BA26,$BA26-SUM($BB438:HE438),HE438),0)","v":0},{"$f":"IF($BB438>0,IF(SUM($BB438:HF438)+HF438>$BA26,$BA26-SUM($BB438:HF438),HF438),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB439>0,IF(SUM($BB439:BB439)+BB439>$BA27,$BA27-SUM($BB439:BB439),BB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BC439)+BC439>$BA27,$BA27-SUM($BB439:BC439),BC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BD439)+BD439>$BA27,$BA27-SUM($BB439:BD439),BD439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BE439)+BE439>$BA27,$BA27-SUM($BB439:BE439),BE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BF439)+BF439>$BA27,$BA27-SUM($BB439:BF439),BF439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BG439)+BG439>$BA27,$BA27-SUM($BB439:BG439),BG439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BH439)+BH439>$BA27,$BA27-SUM($BB439:BH439),BH439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BI439)+BI439>$BA27,$BA27-SUM($BB439:BI439),BI439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BJ439)+BJ439>$BA27,$BA27-SUM($BB439:BJ439),BJ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BK439)+BK439>$BA27,$BA27-SUM($BB439:BK439),BK439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BL439)+BL439>$BA27,$BA27-SUM($BB439:BL439),BL439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BM439)+BM439>$BA27,$BA27-SUM($BB439:BM439),BM439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BN439)+BN439>$BA27,$BA27-SUM($BB439:BN439),BN439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BO439)+BO439>$BA27,$BA27-SUM($BB439:BO439),BO439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BP439)+BP439>$BA27,$BA27-SUM($BB439:BP439),BP439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BQ439)+BQ439>$BA27,$BA27-SUM($BB439:BQ439),BQ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BR439)+BR439>$BA27,$BA27-SUM($BB439:BR439),BR439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BS439)+BS439>$BA27,$BA27-SUM($BB439:BS439),BS439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BT439)+BT439>$BA27,$BA27-SUM($BB439:BT439),BT439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BU439)+BU439>$BA27,$BA27-SUM($BB439:BU439),BU439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BV439)+BV439>$BA27,$BA27-SUM($BB439:BV439),BV439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BW439)+BW439>$BA27,$BA27-SUM($BB439:BW439),BW439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BX439)+BX439>$BA27,$BA27-SUM($BB439:BX439),BX439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BY439)+BY439>$BA27,$BA27-SUM($BB439:BY439),BY439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:BZ439)+BZ439>$BA27,$BA27-SUM($BB439:BZ439),BZ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CA439)+CA439>$BA27,$BA27-SUM($BB439:CA439),CA439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CB439)+CB439>$BA27,$BA27-SUM($BB439:CB439),CB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CC439)+CC439>$BA27,$BA27-SUM($BB439:CC439),CC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CD439)+CD439>$BA27,$BA27-SUM($BB439:CD439),CD439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CE439)+CE439>$BA27,$BA27-SUM($BB439:CE439),CE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CF439)+CF439>$BA27,$BA27-SUM($BB439:CF439),CF439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CG439)+CG439>$BA27,$BA27-SUM($BB439:CG439),CG439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CH439)+CH439>$BA27,$BA27-SUM($BB439:CH439),CH439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CI439)+CI439>$BA27,$BA27-SUM($BB439:CI439),CI439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CJ439)+CJ439>$BA27,$BA27-SUM($BB439:CJ439),CJ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CK439)+CK439>$BA27,$BA27-SUM($BB439:CK439),CK439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CL439)+CL439>$BA27,$BA27-SUM($BB439:CL439),CL439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CM439)+CM439>$BA27,$BA27-SUM($BB439:CM439),CM439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CN439)+CN439>$BA27,$BA27-SUM($BB439:CN439),CN439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CO439)+CO439>$BA27,$BA27-SUM($BB439:CO439),CO439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CP439)+CP439>$BA27,$BA27-SUM($BB439:CP439),CP439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CQ439)+CQ439>$BA27,$BA27-SUM($BB439:CQ439),CQ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CR439)+CR439>$BA27,$BA27-SUM($BB439:CR439),CR439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CS439)+CS439>$BA27,$BA27-SUM($BB439:CS439),CS439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CT439)+CT439>$BA27,$BA27-SUM($BB439:CT439),CT439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CU439)+CU439>$BA27,$BA27-SUM($BB439:CU439),CU439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CV439)+CV439>$BA27,$BA27-SUM($BB439:CV439),CV439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CW439)+CW439>$BA27,$BA27-SUM($BB439:CW439),CW439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CX439)+CX439>$BA27,$BA27-SUM($BB439:CX439),CX439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CY439)+CY439>$BA27,$BA27-SUM($BB439:CY439),CY439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:CZ439)+CZ439>$BA27,$BA27-SUM($BB439:CZ439),CZ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DA439)+DA439>$BA27,$BA27-SUM($BB439:DA439),DA439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DB439)+DB439>$BA27,$BA27-SUM($BB439:DB439),DB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DC439)+DC439>$BA27,$BA27-SUM($BB439:DC439),DC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DD439)+DD439>$BA27,$BA27-SUM($BB439:DD439),DD439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DE439)+DE439>$BA27,$BA27-SUM($BB439:DE439),DE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DF439)+DF439>$BA27,$BA27-SUM($BB439:DF439),DF439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DG439)+DG439>$BA27,$BA27-SUM($BB439:DG439),DG439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DH439)+DH439>$BA27,$BA27-SUM($BB439:DH439),DH439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DI439)+DI439>$BA27,$BA27-SUM($BB439:DI439),DI439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DJ439)+DJ439>$BA27,$BA27-SUM($BB439:DJ439),DJ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DK439)+DK439>$BA27,$BA27-SUM($BB439:DK439),DK439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DL439)+DL439>$BA27,$BA27-SUM($BB439:DL439),DL439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DM439)+DM439>$BA27,$BA27-SUM($BB439:DM439),DM439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DN439)+DN439>$BA27,$BA27-SUM($BB439:DN439),DN439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DO439)+DO439>$BA27,$BA27-SUM($BB439:DO439),DO439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DP439)+DP439>$BA27,$BA27-SUM($BB439:DP439),DP439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DQ439)+DQ439>$BA27,$BA27-SUM($BB439:DQ439),DQ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DR439)+DR439>$BA27,$BA27-SUM($BB439:DR439),DR439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DS439)+DS439>$BA27,$BA27-SUM($BB439:DS439),DS439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DT439)+DT439>$BA27,$BA27-SUM($BB439:DT439),DT439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DU439)+DU439>$BA27,$BA27-SUM($BB439:DU439),DU439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DV439)+DV439>$BA27,$BA27-SUM($BB439:DV439),DV439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DW439)+DW439>$BA27,$BA27-SUM($BB439:DW439),DW439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DX439)+DX439>$BA27,$BA27-SUM($BB439:DX439),DX439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DY439)+DY439>$BA27,$BA27-SUM($BB439:DY439),DY439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:DZ439)+DZ439>$BA27,$BA27-SUM($BB439:DZ439),DZ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EA439)+EA439>$BA27,$BA27-SUM($BB439:EA439),EA439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EB439)+EB439>$BA27,$BA27-SUM($BB439:EB439),EB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EC439)+EC439>$BA27,$BA27-SUM($BB439:EC439),EC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:ED439)+ED439>$BA27,$BA27-SUM($BB439:ED439),ED439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EE439)+EE439>$BA27,$BA27-SUM($BB439:EE439),EE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EF439)+EF439>$BA27,$BA27-SUM($BB439:EF439),EF439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EG439)+EG439>$BA27,$BA27-SUM($BB439:EG439),EG439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EH439)+EH439>$BA27,$BA27-SUM($BB439:EH439),EH439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EI439)+EI439>$BA27,$BA27-SUM($BB439:EI439),EI439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EJ439)+EJ439>$BA27,$BA27-SUM($BB439:EJ439),EJ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EK439)+EK439>$BA27,$BA27-SUM($BB439:EK439),EK439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EL439)+EL439>$BA27,$BA27-SUM($BB439:EL439),EL439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EM439)+EM439>$BA27,$BA27-SUM($BB439:EM439),EM439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EN439)+EN439>$BA27,$BA27-SUM($BB439:EN439),EN439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EO439)+EO439>$BA27,$BA27-SUM($BB439:EO439),EO439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EP439)+EP439>$BA27,$BA27-SUM($BB439:EP439),EP439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EQ439)+EQ439>$BA27,$BA27-SUM($BB439:EQ439),EQ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:ER439)+ER439>$BA27,$BA27-SUM($BB439:ER439),ER439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:ES439)+ES439>$BA27,$BA27-SUM($BB439:ES439),ES439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:ET439)+ET439>$BA27,$BA27-SUM($BB439:ET439),ET439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EU439)+EU439>$BA27,$BA27-SUM($BB439:EU439),EU439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EV439)+EV439>$BA27,$BA27-SUM($BB439:EV439),EV439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EW439)+EW439>$BA27,$BA27-SUM($BB439:EW439),EW439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EX439)+EX439>$BA27,$BA27-SUM($BB439:EX439),EX439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EY439)+EY439>$BA27,$BA27-SUM($BB439:EY439),EY439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:EZ439)+EZ439>$BA27,$BA27-SUM($BB439:EZ439),EZ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FA439)+FA439>$BA27,$BA27-SUM($BB439:FA439),FA439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FB439)+FB439>$BA27,$BA27-SUM($BB439:FB439),FB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FC439)+FC439>$BA27,$BA27-SUM($BB439:FC439),FC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FD439)+FD439>$BA27,$BA27-SUM($BB439:FD439),FD439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FE439)+FE439>$BA27,$BA27-SUM($BB439:FE439),FE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FF439)+FF439>$BA27,$BA27-SUM($BB439:FF439),FF439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FG439)+FG439>$BA27,$BA27-SUM($BB439:FG439),FG439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FH439)+FH439>$BA27,$BA27-SUM($BB439:FH439),FH439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FI439)+FI439>$BA27,$BA27-SUM($BB439:FI439),FI439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FJ439)+FJ439>$BA27,$BA27-SUM($BB439:FJ439),FJ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FK439)+FK439>$BA27,$BA27-SUM($BB439:FK439),FK439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FL439)+FL439>$BA27,$BA27-SUM($BB439:FL439),FL439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FM439)+FM439>$BA27,$BA27-SUM($BB439:FM439),FM439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FN439)+FN439>$BA27,$BA27-SUM($BB439:FN439),FN439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FO439)+FO439>$BA27,$BA27-SUM($BB439:FO439),FO439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FP439)+FP439>$BA27,$BA27-SUM($BB439:FP439),FP439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FQ439)+FQ439>$BA27,$BA27-SUM($BB439:FQ439),FQ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FR439)+FR439>$BA27,$BA27-SUM($BB439:FR439),FR439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FS439)+FS439>$BA27,$BA27-SUM($BB439:FS439),FS439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FT439)+FT439>$BA27,$BA27-SUM($BB439:FT439),FT439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FU439)+FU439>$BA27,$BA27-SUM($BB439:FU439),FU439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FV439)+FV439>$BA27,$BA27-SUM($BB439:FV439),FV439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FW439)+FW439>$BA27,$BA27-SUM($BB439:FW439),FW439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FX439)+FX439>$BA27,$BA27-SUM($BB439:FX439),FX439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FY439)+FY439>$BA27,$BA27-SUM($BB439:FY439),FY439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:FZ439)+FZ439>$BA27,$BA27-SUM($BB439:FZ439),FZ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GA439)+GA439>$BA27,$BA27-SUM($BB439:GA439),GA439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GB439)+GB439>$BA27,$BA27-SUM($BB439:GB439),GB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GC439)+GC439>$BA27,$BA27-SUM($BB439:GC439),GC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GD439)+GD439>$BA27,$BA27-SUM($BB439:GD439),GD439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GE439)+GE439>$BA27,$BA27-SUM($BB439:GE439),GE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GF439)+GF439>$BA27,$BA27-SUM($BB439:GF439),GF439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GG439)+GG439>$BA27,$BA27-SUM($BB439:GG439),GG439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GH439)+GH439>$BA27,$BA27-SUM($BB439:GH439),GH439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GI439)+GI439>$BA27,$BA27-SUM($BB439:GI439),GI439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GJ439)+GJ439>$BA27,$BA27-SUM($BB439:GJ439),GJ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GK439)+GK439>$BA27,$BA27-SUM($BB439:GK439),GK439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GL439)+GL439>$BA27,$BA27-SUM($BB439:GL439),GL439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GM439)+GM439>$BA27,$BA27-SUM($BB439:GM439),GM439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GN439)+GN439>$BA27,$BA27-SUM($BB439:GN439),GN439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GO439)+GO439>$BA27,$BA27-SUM($BB439:GO439),GO439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GP439)+GP439>$BA27,$BA27-SUM($BB439:GP439),GP439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GQ439)+GQ439>$BA27,$BA27-SUM($BB439:GQ439),GQ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GR439)+GR439>$BA27,$BA27-SUM($BB439:GR439),GR439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GS439)+GS439>$BA27,$BA27-SUM($BB439:GS439),GS439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GT439)+GT439>$BA27,$BA27-SUM($BB439:GT439),GT439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GU439)+GU439>$BA27,$BA27-SUM($BB439:GU439),GU439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GV439)+GV439>$BA27,$BA27-SUM($BB439:GV439),GV439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GW439)+GW439>$BA27,$BA27-SUM($BB439:GW439),GW439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GX439)+GX439>$BA27,$BA27-SUM($BB439:GX439),GX439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GY439)+GY439>$BA27,$BA27-SUM($BB439:GY439),GY439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:GZ439)+GZ439>$BA27,$BA27-SUM($BB439:GZ439),GZ439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:HA439)+HA439>$BA27,$BA27-SUM($BB439:HA439),HA439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:HB439)+HB439>$BA27,$BA27-SUM($BB439:HB439),HB439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:HC439)+HC439>$BA27,$BA27-SUM($BB439:HC439),HC439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:HD439)+HD439>$BA27,$BA27-SUM($BB439:HD439),HD439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:HE439)+HE439>$BA27,$BA27-SUM($BB439:HE439),HE439),0)","v":0},{"$f":"IF($BB439>0,IF(SUM($BB439:HF439)+HF439>$BA27,$BA27-SUM($BB439:HF439),HF439),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB440>0,IF(SUM($BB440:BB440)+BB440>$BA28,$BA28-SUM($BB440:BB440),BB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BC440)+BC440>$BA28,$BA28-SUM($BB440:BC440),BC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BD440)+BD440>$BA28,$BA28-SUM($BB440:BD440),BD440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BE440)+BE440>$BA28,$BA28-SUM($BB440:BE440),BE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BF440)+BF440>$BA28,$BA28-SUM($BB440:BF440),BF440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BG440)+BG440>$BA28,$BA28-SUM($BB440:BG440),BG440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BH440)+BH440>$BA28,$BA28-SUM($BB440:BH440),BH440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BI440)+BI440>$BA28,$BA28-SUM($BB440:BI440),BI440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BJ440)+BJ440>$BA28,$BA28-SUM($BB440:BJ440),BJ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BK440)+BK440>$BA28,$BA28-SUM($BB440:BK440),BK440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BL440)+BL440>$BA28,$BA28-SUM($BB440:BL440),BL440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BM440)+BM440>$BA28,$BA28-SUM($BB440:BM440),BM440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BN440)+BN440>$BA28,$BA28-SUM($BB440:BN440),BN440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BO440)+BO440>$BA28,$BA28-SUM($BB440:BO440),BO440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BP440)+BP440>$BA28,$BA28-SUM($BB440:BP440),BP440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BQ440)+BQ440>$BA28,$BA28-SUM($BB440:BQ440),BQ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BR440)+BR440>$BA28,$BA28-SUM($BB440:BR440),BR440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BS440)+BS440>$BA28,$BA28-SUM($BB440:BS440),BS440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BT440)+BT440>$BA28,$BA28-SUM($BB440:BT440),BT440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BU440)+BU440>$BA28,$BA28-SUM($BB440:BU440),BU440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BV440)+BV440>$BA28,$BA28-SUM($BB440:BV440),BV440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BW440)+BW440>$BA28,$BA28-SUM($BB440:BW440),BW440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BX440)+BX440>$BA28,$BA28-SUM($BB440:BX440),BX440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BY440)+BY440>$BA28,$BA28-SUM($BB440:BY440),BY440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:BZ440)+BZ440>$BA28,$BA28-SUM($BB440:BZ440),BZ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CA440)+CA440>$BA28,$BA28-SUM($BB440:CA440),CA440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CB440)+CB440>$BA28,$BA28-SUM($BB440:CB440),CB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CC440)+CC440>$BA28,$BA28-SUM($BB440:CC440),CC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CD440)+CD440>$BA28,$BA28-SUM($BB440:CD440),CD440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CE440)+CE440>$BA28,$BA28-SUM($BB440:CE440),CE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CF440)+CF440>$BA28,$BA28-SUM($BB440:CF440),CF440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CG440)+CG440>$BA28,$BA28-SUM($BB440:CG440),CG440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CH440)+CH440>$BA28,$BA28-SUM($BB440:CH440),CH440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CI440)+CI440>$BA28,$BA28-SUM($BB440:CI440),CI440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CJ440)+CJ440>$BA28,$BA28-SUM($BB440:CJ440),CJ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CK440)+CK440>$BA28,$BA28-SUM($BB440:CK440),CK440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CL440)+CL440>$BA28,$BA28-SUM($BB440:CL440),CL440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CM440)+CM440>$BA28,$BA28-SUM($BB440:CM440),CM440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CN440)+CN440>$BA28,$BA28-SUM($BB440:CN440),CN440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CO440)+CO440>$BA28,$BA28-SUM($BB440:CO440),CO440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CP440)+CP440>$BA28,$BA28-SUM($BB440:CP440),CP440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CQ440)+CQ440>$BA28,$BA28-SUM($BB440:CQ440),CQ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CR440)+CR440>$BA28,$BA28-SUM($BB440:CR440),CR440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CS440)+CS440>$BA28,$BA28-SUM($BB440:CS440),CS440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CT440)+CT440>$BA28,$BA28-SUM($BB440:CT440),CT440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CU440)+CU440>$BA28,$BA28-SUM($BB440:CU440),CU440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CV440)+CV440>$BA28,$BA28-SUM($BB440:CV440),CV440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CW440)+CW440>$BA28,$BA28-SUM($BB440:CW440),CW440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CX440)+CX440>$BA28,$BA28-SUM($BB440:CX440),CX440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CY440)+CY440>$BA28,$BA28-SUM($BB440:CY440),CY440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:CZ440)+CZ440>$BA28,$BA28-SUM($BB440:CZ440),CZ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DA440)+DA440>$BA28,$BA28-SUM($BB440:DA440),DA440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DB440)+DB440>$BA28,$BA28-SUM($BB440:DB440),DB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DC440)+DC440>$BA28,$BA28-SUM($BB440:DC440),DC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DD440)+DD440>$BA28,$BA28-SUM($BB440:DD440),DD440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DE440)+DE440>$BA28,$BA28-SUM($BB440:DE440),DE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DF440)+DF440>$BA28,$BA28-SUM($BB440:DF440),DF440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DG440)+DG440>$BA28,$BA28-SUM($BB440:DG440),DG440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DH440)+DH440>$BA28,$BA28-SUM($BB440:DH440),DH440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DI440)+DI440>$BA28,$BA28-SUM($BB440:DI440),DI440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DJ440)+DJ440>$BA28,$BA28-SUM($BB440:DJ440),DJ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DK440)+DK440>$BA28,$BA28-SUM($BB440:DK440),DK440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DL440)+DL440>$BA28,$BA28-SUM($BB440:DL440),DL440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DM440)+DM440>$BA28,$BA28-SUM($BB440:DM440),DM440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DN440)+DN440>$BA28,$BA28-SUM($BB440:DN440),DN440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DO440)+DO440>$BA28,$BA28-SUM($BB440:DO440),DO440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DP440)+DP440>$BA28,$BA28-SUM($BB440:DP440),DP440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DQ440)+DQ440>$BA28,$BA28-SUM($BB440:DQ440),DQ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DR440)+DR440>$BA28,$BA28-SUM($BB440:DR440),DR440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DS440)+DS440>$BA28,$BA28-SUM($BB440:DS440),DS440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DT440)+DT440>$BA28,$BA28-SUM($BB440:DT440),DT440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DU440)+DU440>$BA28,$BA28-SUM($BB440:DU440),DU440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DV440)+DV440>$BA28,$BA28-SUM($BB440:DV440),DV440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DW440)+DW440>$BA28,$BA28-SUM($BB440:DW440),DW440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DX440)+DX440>$BA28,$BA28-SUM($BB440:DX440),DX440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DY440)+DY440>$BA28,$BA28-SUM($BB440:DY440),DY440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:DZ440)+DZ440>$BA28,$BA28-SUM($BB440:DZ440),DZ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EA440)+EA440>$BA28,$BA28-SUM($BB440:EA440),EA440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EB440)+EB440>$BA28,$BA28-SUM($BB440:EB440),EB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EC440)+EC440>$BA28,$BA28-SUM($BB440:EC440),EC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:ED440)+ED440>$BA28,$BA28-SUM($BB440:ED440),ED440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EE440)+EE440>$BA28,$BA28-SUM($BB440:EE440),EE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EF440)+EF440>$BA28,$BA28-SUM($BB440:EF440),EF440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EG440)+EG440>$BA28,$BA28-SUM($BB440:EG440),EG440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EH440)+EH440>$BA28,$BA28-SUM($BB440:EH440),EH440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EI440)+EI440>$BA28,$BA28-SUM($BB440:EI440),EI440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EJ440)+EJ440>$BA28,$BA28-SUM($BB440:EJ440),EJ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EK440)+EK440>$BA28,$BA28-SUM($BB440:EK440),EK440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EL440)+EL440>$BA28,$BA28-SUM($BB440:EL440),EL440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EM440)+EM440>$BA28,$BA28-SUM($BB440:EM440),EM440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EN440)+EN440>$BA28,$BA28-SUM($BB440:EN440),EN440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EO440)+EO440>$BA28,$BA28-SUM($BB440:EO440),EO440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EP440)+EP440>$BA28,$BA28-SUM($BB440:EP440),EP440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EQ440)+EQ440>$BA28,$BA28-SUM($BB440:EQ440),EQ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:ER440)+ER440>$BA28,$BA28-SUM($BB440:ER440),ER440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:ES440)+ES440>$BA28,$BA28-SUM($BB440:ES440),ES440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:ET440)+ET440>$BA28,$BA28-SUM($BB440:ET440),ET440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EU440)+EU440>$BA28,$BA28-SUM($BB440:EU440),EU440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EV440)+EV440>$BA28,$BA28-SUM($BB440:EV440),EV440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EW440)+EW440>$BA28,$BA28-SUM($BB440:EW440),EW440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EX440)+EX440>$BA28,$BA28-SUM($BB440:EX440),EX440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EY440)+EY440>$BA28,$BA28-SUM($BB440:EY440),EY440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:EZ440)+EZ440>$BA28,$BA28-SUM($BB440:EZ440),EZ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FA440)+FA440>$BA28,$BA28-SUM($BB440:FA440),FA440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FB440)+FB440>$BA28,$BA28-SUM($BB440:FB440),FB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FC440)+FC440>$BA28,$BA28-SUM($BB440:FC440),FC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FD440)+FD440>$BA28,$BA28-SUM($BB440:FD440),FD440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FE440)+FE440>$BA28,$BA28-SUM($BB440:FE440),FE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FF440)+FF440>$BA28,$BA28-SUM($BB440:FF440),FF440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FG440)+FG440>$BA28,$BA28-SUM($BB440:FG440),FG440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FH440)+FH440>$BA28,$BA28-SUM($BB440:FH440),FH440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FI440)+FI440>$BA28,$BA28-SUM($BB440:FI440),FI440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FJ440)+FJ440>$BA28,$BA28-SUM($BB440:FJ440),FJ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FK440)+FK440>$BA28,$BA28-SUM($BB440:FK440),FK440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FL440)+FL440>$BA28,$BA28-SUM($BB440:FL440),FL440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FM440)+FM440>$BA28,$BA28-SUM($BB440:FM440),FM440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FN440)+FN440>$BA28,$BA28-SUM($BB440:FN440),FN440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FO440)+FO440>$BA28,$BA28-SUM($BB440:FO440),FO440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FP440)+FP440>$BA28,$BA28-SUM($BB440:FP440),FP440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FQ440)+FQ440>$BA28,$BA28-SUM($BB440:FQ440),FQ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FR440)+FR440>$BA28,$BA28-SUM($BB440:FR440),FR440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FS440)+FS440>$BA28,$BA28-SUM($BB440:FS440),FS440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FT440)+FT440>$BA28,$BA28-SUM($BB440:FT440),FT440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FU440)+FU440>$BA28,$BA28-SUM($BB440:FU440),FU440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FV440)+FV440>$BA28,$BA28-SUM($BB440:FV440),FV440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FW440)+FW440>$BA28,$BA28-SUM($BB440:FW440),FW440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FX440)+FX440>$BA28,$BA28-SUM($BB440:FX440),FX440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FY440)+FY440>$BA28,$BA28-SUM($BB440:FY440),FY440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:FZ440)+FZ440>$BA28,$BA28-SUM($BB440:FZ440),FZ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GA440)+GA440>$BA28,$BA28-SUM($BB440:GA440),GA440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GB440)+GB440>$BA28,$BA28-SUM($BB440:GB440),GB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GC440)+GC440>$BA28,$BA28-SUM($BB440:GC440),GC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GD440)+GD440>$BA28,$BA28-SUM($BB440:GD440),GD440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GE440)+GE440>$BA28,$BA28-SUM($BB440:GE440),GE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GF440)+GF440>$BA28,$BA28-SUM($BB440:GF440),GF440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GG440)+GG440>$BA28,$BA28-SUM($BB440:GG440),GG440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GH440)+GH440>$BA28,$BA28-SUM($BB440:GH440),GH440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GI440)+GI440>$BA28,$BA28-SUM($BB440:GI440),GI440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GJ440)+GJ440>$BA28,$BA28-SUM($BB440:GJ440),GJ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GK440)+GK440>$BA28,$BA28-SUM($BB440:GK440),GK440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GL440)+GL440>$BA28,$BA28-SUM($BB440:GL440),GL440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GM440)+GM440>$BA28,$BA28-SUM($BB440:GM440),GM440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GN440)+GN440>$BA28,$BA28-SUM($BB440:GN440),GN440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GO440)+GO440>$BA28,$BA28-SUM($BB440:GO440),GO440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GP440)+GP440>$BA28,$BA28-SUM($BB440:GP440),GP440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GQ440)+GQ440>$BA28,$BA28-SUM($BB440:GQ440),GQ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GR440)+GR440>$BA28,$BA28-SUM($BB440:GR440),GR440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GS440)+GS440>$BA28,$BA28-SUM($BB440:GS440),GS440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GT440)+GT440>$BA28,$BA28-SUM($BB440:GT440),GT440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GU440)+GU440>$BA28,$BA28-SUM($BB440:GU440),GU440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GV440)+GV440>$BA28,$BA28-SUM($BB440:GV440),GV440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GW440)+GW440>$BA28,$BA28-SUM($BB440:GW440),GW440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GX440)+GX440>$BA28,$BA28-SUM($BB440:GX440),GX440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GY440)+GY440>$BA28,$BA28-SUM($BB440:GY440),GY440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:GZ440)+GZ440>$BA28,$BA28-SUM($BB440:GZ440),GZ440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:HA440)+HA440>$BA28,$BA28-SUM($BB440:HA440),HA440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:HB440)+HB440>$BA28,$BA28-SUM($BB440:HB440),HB440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:HC440)+HC440>$BA28,$BA28-SUM($BB440:HC440),HC440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:HD440)+HD440>$BA28,$BA28-SUM($BB440:HD440),HD440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:HE440)+HE440>$BA28,$BA28-SUM($BB440:HE440),HE440),0)","v":0},{"$f":"IF($BB440>0,IF(SUM($BB440:HF440)+HF440>$BA28,$BA28-SUM($BB440:HF440),HF440),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB441>0,IF(SUM($BB441:BB441)+BB441>$BA29,$BA29-SUM($BB441:BB441),BB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BC441)+BC441>$BA29,$BA29-SUM($BB441:BC441),BC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BD441)+BD441>$BA29,$BA29-SUM($BB441:BD441),BD441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BE441)+BE441>$BA29,$BA29-SUM($BB441:BE441),BE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BF441)+BF441>$BA29,$BA29-SUM($BB441:BF441),BF441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BG441)+BG441>$BA29,$BA29-SUM($BB441:BG441),BG441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BH441)+BH441>$BA29,$BA29-SUM($BB441:BH441),BH441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BI441)+BI441>$BA29,$BA29-SUM($BB441:BI441),BI441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BJ441)+BJ441>$BA29,$BA29-SUM($BB441:BJ441),BJ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BK441)+BK441>$BA29,$BA29-SUM($BB441:BK441),BK441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BL441)+BL441>$BA29,$BA29-SUM($BB441:BL441),BL441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BM441)+BM441>$BA29,$BA29-SUM($BB441:BM441),BM441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BN441)+BN441>$BA29,$BA29-SUM($BB441:BN441),BN441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BO441)+BO441>$BA29,$BA29-SUM($BB441:BO441),BO441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BP441)+BP441>$BA29,$BA29-SUM($BB441:BP441),BP441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BQ441)+BQ441>$BA29,$BA29-SUM($BB441:BQ441),BQ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BR441)+BR441>$BA29,$BA29-SUM($BB441:BR441),BR441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BS441)+BS441>$BA29,$BA29-SUM($BB441:BS441),BS441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BT441)+BT441>$BA29,$BA29-SUM($BB441:BT441),BT441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BU441)+BU441>$BA29,$BA29-SUM($BB441:BU441),BU441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BV441)+BV441>$BA29,$BA29-SUM($BB441:BV441),BV441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BW441)+BW441>$BA29,$BA29-SUM($BB441:BW441),BW441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BX441)+BX441>$BA29,$BA29-SUM($BB441:BX441),BX441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BY441)+BY441>$BA29,$BA29-SUM($BB441:BY441),BY441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:BZ441)+BZ441>$BA29,$BA29-SUM($BB441:BZ441),BZ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CA441)+CA441>$BA29,$BA29-SUM($BB441:CA441),CA441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CB441)+CB441>$BA29,$BA29-SUM($BB441:CB441),CB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CC441)+CC441>$BA29,$BA29-SUM($BB441:CC441),CC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CD441)+CD441>$BA29,$BA29-SUM($BB441:CD441),CD441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CE441)+CE441>$BA29,$BA29-SUM($BB441:CE441),CE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CF441)+CF441>$BA29,$BA29-SUM($BB441:CF441),CF441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CG441)+CG441>$BA29,$BA29-SUM($BB441:CG441),CG441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CH441)+CH441>$BA29,$BA29-SUM($BB441:CH441),CH441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CI441)+CI441>$BA29,$BA29-SUM($BB441:CI441),CI441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CJ441)+CJ441>$BA29,$BA29-SUM($BB441:CJ441),CJ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CK441)+CK441>$BA29,$BA29-SUM($BB441:CK441),CK441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CL441)+CL441>$BA29,$BA29-SUM($BB441:CL441),CL441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CM441)+CM441>$BA29,$BA29-SUM($BB441:CM441),CM441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CN441)+CN441>$BA29,$BA29-SUM($BB441:CN441),CN441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CO441)+CO441>$BA29,$BA29-SUM($BB441:CO441),CO441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CP441)+CP441>$BA29,$BA29-SUM($BB441:CP441),CP441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CQ441)+CQ441>$BA29,$BA29-SUM($BB441:CQ441),CQ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CR441)+CR441>$BA29,$BA29-SUM($BB441:CR441),CR441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CS441)+CS441>$BA29,$BA29-SUM($BB441:CS441),CS441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CT441)+CT441>$BA29,$BA29-SUM($BB441:CT441),CT441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CU441)+CU441>$BA29,$BA29-SUM($BB441:CU441),CU441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CV441)+CV441>$BA29,$BA29-SUM($BB441:CV441),CV441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CW441)+CW441>$BA29,$BA29-SUM($BB441:CW441),CW441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CX441)+CX441>$BA29,$BA29-SUM($BB441:CX441),CX441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CY441)+CY441>$BA29,$BA29-SUM($BB441:CY441),CY441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:CZ441)+CZ441>$BA29,$BA29-SUM($BB441:CZ441),CZ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DA441)+DA441>$BA29,$BA29-SUM($BB441:DA441),DA441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DB441)+DB441>$BA29,$BA29-SUM($BB441:DB441),DB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DC441)+DC441>$BA29,$BA29-SUM($BB441:DC441),DC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DD441)+DD441>$BA29,$BA29-SUM($BB441:DD441),DD441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DE441)+DE441>$BA29,$BA29-SUM($BB441:DE441),DE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DF441)+DF441>$BA29,$BA29-SUM($BB441:DF441),DF441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DG441)+DG441>$BA29,$BA29-SUM($BB441:DG441),DG441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DH441)+DH441>$BA29,$BA29-SUM($BB441:DH441),DH441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DI441)+DI441>$BA29,$BA29-SUM($BB441:DI441),DI441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DJ441)+DJ441>$BA29,$BA29-SUM($BB441:DJ441),DJ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DK441)+DK441>$BA29,$BA29-SUM($BB441:DK441),DK441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DL441)+DL441>$BA29,$BA29-SUM($BB441:DL441),DL441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DM441)+DM441>$BA29,$BA29-SUM($BB441:DM441),DM441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DN441)+DN441>$BA29,$BA29-SUM($BB441:DN441),DN441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DO441)+DO441>$BA29,$BA29-SUM($BB441:DO441),DO441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DP441)+DP441>$BA29,$BA29-SUM($BB441:DP441),DP441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DQ441)+DQ441>$BA29,$BA29-SUM($BB441:DQ441),DQ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DR441)+DR441>$BA29,$BA29-SUM($BB441:DR441),DR441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DS441)+DS441>$BA29,$BA29-SUM($BB441:DS441),DS441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DT441)+DT441>$BA29,$BA29-SUM($BB441:DT441),DT441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DU441)+DU441>$BA29,$BA29-SUM($BB441:DU441),DU441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DV441)+DV441>$BA29,$BA29-SUM($BB441:DV441),DV441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DW441)+DW441>$BA29,$BA29-SUM($BB441:DW441),DW441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DX441)+DX441>$BA29,$BA29-SUM($BB441:DX441),DX441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DY441)+DY441>$BA29,$BA29-SUM($BB441:DY441),DY441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:DZ441)+DZ441>$BA29,$BA29-SUM($BB441:DZ441),DZ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EA441)+EA441>$BA29,$BA29-SUM($BB441:EA441),EA441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EB441)+EB441>$BA29,$BA29-SUM($BB441:EB441),EB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EC441)+EC441>$BA29,$BA29-SUM($BB441:EC441),EC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:ED441)+ED441>$BA29,$BA29-SUM($BB441:ED441),ED441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EE441)+EE441>$BA29,$BA29-SUM($BB441:EE441),EE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EF441)+EF441>$BA29,$BA29-SUM($BB441:EF441),EF441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EG441)+EG441>$BA29,$BA29-SUM($BB441:EG441),EG441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EH441)+EH441>$BA29,$BA29-SUM($BB441:EH441),EH441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EI441)+EI441>$BA29,$BA29-SUM($BB441:EI441),EI441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EJ441)+EJ441>$BA29,$BA29-SUM($BB441:EJ441),EJ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EK441)+EK441>$BA29,$BA29-SUM($BB441:EK441),EK441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EL441)+EL441>$BA29,$BA29-SUM($BB441:EL441),EL441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EM441)+EM441>$BA29,$BA29-SUM($BB441:EM441),EM441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EN441)+EN441>$BA29,$BA29-SUM($BB441:EN441),EN441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EO441)+EO441>$BA29,$BA29-SUM($BB441:EO441),EO441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EP441)+EP441>$BA29,$BA29-SUM($BB441:EP441),EP441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EQ441)+EQ441>$BA29,$BA29-SUM($BB441:EQ441),EQ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:ER441)+ER441>$BA29,$BA29-SUM($BB441:ER441),ER441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:ES441)+ES441>$BA29,$BA29-SUM($BB441:ES441),ES441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:ET441)+ET441>$BA29,$BA29-SUM($BB441:ET441),ET441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EU441)+EU441>$BA29,$BA29-SUM($BB441:EU441),EU441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EV441)+EV441>$BA29,$BA29-SUM($BB441:EV441),EV441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EW441)+EW441>$BA29,$BA29-SUM($BB441:EW441),EW441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EX441)+EX441>$BA29,$BA29-SUM($BB441:EX441),EX441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EY441)+EY441>$BA29,$BA29-SUM($BB441:EY441),EY441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:EZ441)+EZ441>$BA29,$BA29-SUM($BB441:EZ441),EZ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FA441)+FA441>$BA29,$BA29-SUM($BB441:FA441),FA441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FB441)+FB441>$BA29,$BA29-SUM($BB441:FB441),FB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FC441)+FC441>$BA29,$BA29-SUM($BB441:FC441),FC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FD441)+FD441>$BA29,$BA29-SUM($BB441:FD441),FD441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FE441)+FE441>$BA29,$BA29-SUM($BB441:FE441),FE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FF441)+FF441>$BA29,$BA29-SUM($BB441:FF441),FF441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FG441)+FG441>$BA29,$BA29-SUM($BB441:FG441),FG441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FH441)+FH441>$BA29,$BA29-SUM($BB441:FH441),FH441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FI441)+FI441>$BA29,$BA29-SUM($BB441:FI441),FI441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FJ441)+FJ441>$BA29,$BA29-SUM($BB441:FJ441),FJ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FK441)+FK441>$BA29,$BA29-SUM($BB441:FK441),FK441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FL441)+FL441>$BA29,$BA29-SUM($BB441:FL441),FL441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FM441)+FM441>$BA29,$BA29-SUM($BB441:FM441),FM441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FN441)+FN441>$BA29,$BA29-SUM($BB441:FN441),FN441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FO441)+FO441>$BA29,$BA29-SUM($BB441:FO441),FO441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FP441)+FP441>$BA29,$BA29-SUM($BB441:FP441),FP441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FQ441)+FQ441>$BA29,$BA29-SUM($BB441:FQ441),FQ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FR441)+FR441>$BA29,$BA29-SUM($BB441:FR441),FR441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FS441)+FS441>$BA29,$BA29-SUM($BB441:FS441),FS441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FT441)+FT441>$BA29,$BA29-SUM($BB441:FT441),FT441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FU441)+FU441>$BA29,$BA29-SUM($BB441:FU441),FU441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FV441)+FV441>$BA29,$BA29-SUM($BB441:FV441),FV441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FW441)+FW441>$BA29,$BA29-SUM($BB441:FW441),FW441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FX441)+FX441>$BA29,$BA29-SUM($BB441:FX441),FX441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FY441)+FY441>$BA29,$BA29-SUM($BB441:FY441),FY441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:FZ441)+FZ441>$BA29,$BA29-SUM($BB441:FZ441),FZ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GA441)+GA441>$BA29,$BA29-SUM($BB441:GA441),GA441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GB441)+GB441>$BA29,$BA29-SUM($BB441:GB441),GB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GC441)+GC441>$BA29,$BA29-SUM($BB441:GC441),GC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GD441)+GD441>$BA29,$BA29-SUM($BB441:GD441),GD441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GE441)+GE441>$BA29,$BA29-SUM($BB441:GE441),GE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GF441)+GF441>$BA29,$BA29-SUM($BB441:GF441),GF441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GG441)+GG441>$BA29,$BA29-SUM($BB441:GG441),GG441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GH441)+GH441>$BA29,$BA29-SUM($BB441:GH441),GH441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GI441)+GI441>$BA29,$BA29-SUM($BB441:GI441),GI441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GJ441)+GJ441>$BA29,$BA29-SUM($BB441:GJ441),GJ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GK441)+GK441>$BA29,$BA29-SUM($BB441:GK441),GK441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GL441)+GL441>$BA29,$BA29-SUM($BB441:GL441),GL441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GM441)+GM441>$BA29,$BA29-SUM($BB441:GM441),GM441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GN441)+GN441>$BA29,$BA29-SUM($BB441:GN441),GN441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GO441)+GO441>$BA29,$BA29-SUM($BB441:GO441),GO441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GP441)+GP441>$BA29,$BA29-SUM($BB441:GP441),GP441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GQ441)+GQ441>$BA29,$BA29-SUM($BB441:GQ441),GQ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GR441)+GR441>$BA29,$BA29-SUM($BB441:GR441),GR441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GS441)+GS441>$BA29,$BA29-SUM($BB441:GS441),GS441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GT441)+GT441>$BA29,$BA29-SUM($BB441:GT441),GT441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GU441)+GU441>$BA29,$BA29-SUM($BB441:GU441),GU441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GV441)+GV441>$BA29,$BA29-SUM($BB441:GV441),GV441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GW441)+GW441>$BA29,$BA29-SUM($BB441:GW441),GW441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GX441)+GX441>$BA29,$BA29-SUM($BB441:GX441),GX441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GY441)+GY441>$BA29,$BA29-SUM($BB441:GY441),GY441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:GZ441)+GZ441>$BA29,$BA29-SUM($BB441:GZ441),GZ441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:HA441)+HA441>$BA29,$BA29-SUM($BB441:HA441),HA441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:HB441)+HB441>$BA29,$BA29-SUM($BB441:HB441),HB441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:HC441)+HC441>$BA29,$BA29-SUM($BB441:HC441),HC441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:HD441)+HD441>$BA29,$BA29-SUM($BB441:HD441),HD441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:HE441)+HE441>$BA29,$BA29-SUM($BB441:HE441),HE441),0)","v":0},{"$f":"IF($BB441>0,IF(SUM($BB441:HF441)+HF441>$BA29,$BA29-SUM($BB441:HF441),HF441),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB442>0,IF(SUM($BB442:BB442)+BB442>$BA30,$BA30-SUM($BB442:BB442),BB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BC442)+BC442>$BA30,$BA30-SUM($BB442:BC442),BC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BD442)+BD442>$BA30,$BA30-SUM($BB442:BD442),BD442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BE442)+BE442>$BA30,$BA30-SUM($BB442:BE442),BE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BF442)+BF442>$BA30,$BA30-SUM($BB442:BF442),BF442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BG442)+BG442>$BA30,$BA30-SUM($BB442:BG442),BG442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BH442)+BH442>$BA30,$BA30-SUM($BB442:BH442),BH442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BI442)+BI442>$BA30,$BA30-SUM($BB442:BI442),BI442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BJ442)+BJ442>$BA30,$BA30-SUM($BB442:BJ442),BJ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BK442)+BK442>$BA30,$BA30-SUM($BB442:BK442),BK442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BL442)+BL442>$BA30,$BA30-SUM($BB442:BL442),BL442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BM442)+BM442>$BA30,$BA30-SUM($BB442:BM442),BM442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BN442)+BN442>$BA30,$BA30-SUM($BB442:BN442),BN442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BO442)+BO442>$BA30,$BA30-SUM($BB442:BO442),BO442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BP442)+BP442>$BA30,$BA30-SUM($BB442:BP442),BP442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BQ442)+BQ442>$BA30,$BA30-SUM($BB442:BQ442),BQ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BR442)+BR442>$BA30,$BA30-SUM($BB442:BR442),BR442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BS442)+BS442>$BA30,$BA30-SUM($BB442:BS442),BS442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BT442)+BT442>$BA30,$BA30-SUM($BB442:BT442),BT442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BU442)+BU442>$BA30,$BA30-SUM($BB442:BU442),BU442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BV442)+BV442>$BA30,$BA30-SUM($BB442:BV442),BV442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BW442)+BW442>$BA30,$BA30-SUM($BB442:BW442),BW442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BX442)+BX442>$BA30,$BA30-SUM($BB442:BX442),BX442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BY442)+BY442>$BA30,$BA30-SUM($BB442:BY442),BY442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:BZ442)+BZ442>$BA30,$BA30-SUM($BB442:BZ442),BZ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CA442)+CA442>$BA30,$BA30-SUM($BB442:CA442),CA442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CB442)+CB442>$BA30,$BA30-SUM($BB442:CB442),CB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CC442)+CC442>$BA30,$BA30-SUM($BB442:CC442),CC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CD442)+CD442>$BA30,$BA30-SUM($BB442:CD442),CD442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CE442)+CE442>$BA30,$BA30-SUM($BB442:CE442),CE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CF442)+CF442>$BA30,$BA30-SUM($BB442:CF442),CF442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CG442)+CG442>$BA30,$BA30-SUM($BB442:CG442),CG442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CH442)+CH442>$BA30,$BA30-SUM($BB442:CH442),CH442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CI442)+CI442>$BA30,$BA30-SUM($BB442:CI442),CI442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CJ442)+CJ442>$BA30,$BA30-SUM($BB442:CJ442),CJ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CK442)+CK442>$BA30,$BA30-SUM($BB442:CK442),CK442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CL442)+CL442>$BA30,$BA30-SUM($BB442:CL442),CL442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CM442)+CM442>$BA30,$BA30-SUM($BB442:CM442),CM442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CN442)+CN442>$BA30,$BA30-SUM($BB442:CN442),CN442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CO442)+CO442>$BA30,$BA30-SUM($BB442:CO442),CO442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CP442)+CP442>$BA30,$BA30-SUM($BB442:CP442),CP442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CQ442)+CQ442>$BA30,$BA30-SUM($BB442:CQ442),CQ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CR442)+CR442>$BA30,$BA30-SUM($BB442:CR442),CR442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CS442)+CS442>$BA30,$BA30-SUM($BB442:CS442),CS442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CT442)+CT442>$BA30,$BA30-SUM($BB442:CT442),CT442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CU442)+CU442>$BA30,$BA30-SUM($BB442:CU442),CU442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CV442)+CV442>$BA30,$BA30-SUM($BB442:CV442),CV442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CW442)+CW442>$BA30,$BA30-SUM($BB442:CW442),CW442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CX442)+CX442>$BA30,$BA30-SUM($BB442:CX442),CX442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CY442)+CY442>$BA30,$BA30-SUM($BB442:CY442),CY442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:CZ442)+CZ442>$BA30,$BA30-SUM($BB442:CZ442),CZ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DA442)+DA442>$BA30,$BA30-SUM($BB442:DA442),DA442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DB442)+DB442>$BA30,$BA30-SUM($BB442:DB442),DB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DC442)+DC442>$BA30,$BA30-SUM($BB442:DC442),DC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DD442)+DD442>$BA30,$BA30-SUM($BB442:DD442),DD442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DE442)+DE442>$BA30,$BA30-SUM($BB442:DE442),DE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DF442)+DF442>$BA30,$BA30-SUM($BB442:DF442),DF442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DG442)+DG442>$BA30,$BA30-SUM($BB442:DG442),DG442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DH442)+DH442>$BA30,$BA30-SUM($BB442:DH442),DH442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DI442)+DI442>$BA30,$BA30-SUM($BB442:DI442),DI442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DJ442)+DJ442>$BA30,$BA30-SUM($BB442:DJ442),DJ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DK442)+DK442>$BA30,$BA30-SUM($BB442:DK442),DK442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DL442)+DL442>$BA30,$BA30-SUM($BB442:DL442),DL442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DM442)+DM442>$BA30,$BA30-SUM($BB442:DM442),DM442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DN442)+DN442>$BA30,$BA30-SUM($BB442:DN442),DN442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DO442)+DO442>$BA30,$BA30-SUM($BB442:DO442),DO442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DP442)+DP442>$BA30,$BA30-SUM($BB442:DP442),DP442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DQ442)+DQ442>$BA30,$BA30-SUM($BB442:DQ442),DQ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DR442)+DR442>$BA30,$BA30-SUM($BB442:DR442),DR442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DS442)+DS442>$BA30,$BA30-SUM($BB442:DS442),DS442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DT442)+DT442>$BA30,$BA30-SUM($BB442:DT442),DT442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DU442)+DU442>$BA30,$BA30-SUM($BB442:DU442),DU442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DV442)+DV442>$BA30,$BA30-SUM($BB442:DV442),DV442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DW442)+DW442>$BA30,$BA30-SUM($BB442:DW442),DW442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DX442)+DX442>$BA30,$BA30-SUM($BB442:DX442),DX442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DY442)+DY442>$BA30,$BA30-SUM($BB442:DY442),DY442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:DZ442)+DZ442>$BA30,$BA30-SUM($BB442:DZ442),DZ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EA442)+EA442>$BA30,$BA30-SUM($BB442:EA442),EA442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EB442)+EB442>$BA30,$BA30-SUM($BB442:EB442),EB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EC442)+EC442>$BA30,$BA30-SUM($BB442:EC442),EC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:ED442)+ED442>$BA30,$BA30-SUM($BB442:ED442),ED442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EE442)+EE442>$BA30,$BA30-SUM($BB442:EE442),EE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EF442)+EF442>$BA30,$BA30-SUM($BB442:EF442),EF442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EG442)+EG442>$BA30,$BA30-SUM($BB442:EG442),EG442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EH442)+EH442>$BA30,$BA30-SUM($BB442:EH442),EH442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EI442)+EI442>$BA30,$BA30-SUM($BB442:EI442),EI442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EJ442)+EJ442>$BA30,$BA30-SUM($BB442:EJ442),EJ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EK442)+EK442>$BA30,$BA30-SUM($BB442:EK442),EK442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EL442)+EL442>$BA30,$BA30-SUM($BB442:EL442),EL442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EM442)+EM442>$BA30,$BA30-SUM($BB442:EM442),EM442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EN442)+EN442>$BA30,$BA30-SUM($BB442:EN442),EN442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EO442)+EO442>$BA30,$BA30-SUM($BB442:EO442),EO442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EP442)+EP442>$BA30,$BA30-SUM($BB442:EP442),EP442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EQ442)+EQ442>$BA30,$BA30-SUM($BB442:EQ442),EQ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:ER442)+ER442>$BA30,$BA30-SUM($BB442:ER442),ER442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:ES442)+ES442>$BA30,$BA30-SUM($BB442:ES442),ES442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:ET442)+ET442>$BA30,$BA30-SUM($BB442:ET442),ET442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EU442)+EU442>$BA30,$BA30-SUM($BB442:EU442),EU442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EV442)+EV442>$BA30,$BA30-SUM($BB442:EV442),EV442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EW442)+EW442>$BA30,$BA30-SUM($BB442:EW442),EW442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EX442)+EX442>$BA30,$BA30-SUM($BB442:EX442),EX442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EY442)+EY442>$BA30,$BA30-SUM($BB442:EY442),EY442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:EZ442)+EZ442>$BA30,$BA30-SUM($BB442:EZ442),EZ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FA442)+FA442>$BA30,$BA30-SUM($BB442:FA442),FA442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FB442)+FB442>$BA30,$BA30-SUM($BB442:FB442),FB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FC442)+FC442>$BA30,$BA30-SUM($BB442:FC442),FC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FD442)+FD442>$BA30,$BA30-SUM($BB442:FD442),FD442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FE442)+FE442>$BA30,$BA30-SUM($BB442:FE442),FE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FF442)+FF442>$BA30,$BA30-SUM($BB442:FF442),FF442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FG442)+FG442>$BA30,$BA30-SUM($BB442:FG442),FG442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FH442)+FH442>$BA30,$BA30-SUM($BB442:FH442),FH442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FI442)+FI442>$BA30,$BA30-SUM($BB442:FI442),FI442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FJ442)+FJ442>$BA30,$BA30-SUM($BB442:FJ442),FJ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FK442)+FK442>$BA30,$BA30-SUM($BB442:FK442),FK442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FL442)+FL442>$BA30,$BA30-SUM($BB442:FL442),FL442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FM442)+FM442>$BA30,$BA30-SUM($BB442:FM442),FM442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FN442)+FN442>$BA30,$BA30-SUM($BB442:FN442),FN442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FO442)+FO442>$BA30,$BA30-SUM($BB442:FO442),FO442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FP442)+FP442>$BA30,$BA30-SUM($BB442:FP442),FP442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FQ442)+FQ442>$BA30,$BA30-SUM($BB442:FQ442),FQ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FR442)+FR442>$BA30,$BA30-SUM($BB442:FR442),FR442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FS442)+FS442>$BA30,$BA30-SUM($BB442:FS442),FS442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FT442)+FT442>$BA30,$BA30-SUM($BB442:FT442),FT442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FU442)+FU442>$BA30,$BA30-SUM($BB442:FU442),FU442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FV442)+FV442>$BA30,$BA30-SUM($BB442:FV442),FV442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FW442)+FW442>$BA30,$BA30-SUM($BB442:FW442),FW442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FX442)+FX442>$BA30,$BA30-SUM($BB442:FX442),FX442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FY442)+FY442>$BA30,$BA30-SUM($BB442:FY442),FY442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:FZ442)+FZ442>$BA30,$BA30-SUM($BB442:FZ442),FZ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GA442)+GA442>$BA30,$BA30-SUM($BB442:GA442),GA442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GB442)+GB442>$BA30,$BA30-SUM($BB442:GB442),GB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GC442)+GC442>$BA30,$BA30-SUM($BB442:GC442),GC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GD442)+GD442>$BA30,$BA30-SUM($BB442:GD442),GD442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GE442)+GE442>$BA30,$BA30-SUM($BB442:GE442),GE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GF442)+GF442>$BA30,$BA30-SUM($BB442:GF442),GF442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GG442)+GG442>$BA30,$BA30-SUM($BB442:GG442),GG442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GH442)+GH442>$BA30,$BA30-SUM($BB442:GH442),GH442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GI442)+GI442>$BA30,$BA30-SUM($BB442:GI442),GI442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GJ442)+GJ442>$BA30,$BA30-SUM($BB442:GJ442),GJ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GK442)+GK442>$BA30,$BA30-SUM($BB442:GK442),GK442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GL442)+GL442>$BA30,$BA30-SUM($BB442:GL442),GL442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GM442)+GM442>$BA30,$BA30-SUM($BB442:GM442),GM442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GN442)+GN442>$BA30,$BA30-SUM($BB442:GN442),GN442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GO442)+GO442>$BA30,$BA30-SUM($BB442:GO442),GO442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GP442)+GP442>$BA30,$BA30-SUM($BB442:GP442),GP442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GQ442)+GQ442>$BA30,$BA30-SUM($BB442:GQ442),GQ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GR442)+GR442>$BA30,$BA30-SUM($BB442:GR442),GR442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GS442)+GS442>$BA30,$BA30-SUM($BB442:GS442),GS442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GT442)+GT442>$BA30,$BA30-SUM($BB442:GT442),GT442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GU442)+GU442>$BA30,$BA30-SUM($BB442:GU442),GU442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GV442)+GV442>$BA30,$BA30-SUM($BB442:GV442),GV442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GW442)+GW442>$BA30,$BA30-SUM($BB442:GW442),GW442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GX442)+GX442>$BA30,$BA30-SUM($BB442:GX442),GX442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GY442)+GY442>$BA30,$BA30-SUM($BB442:GY442),GY442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:GZ442)+GZ442>$BA30,$BA30-SUM($BB442:GZ442),GZ442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:HA442)+HA442>$BA30,$BA30-SUM($BB442:HA442),HA442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:HB442)+HB442>$BA30,$BA30-SUM($BB442:HB442),HB442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:HC442)+HC442>$BA30,$BA30-SUM($BB442:HC442),HC442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:HD442)+HD442>$BA30,$BA30-SUM($BB442:HD442),HD442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:HE442)+HE442>$BA30,$BA30-SUM($BB442:HE442),HE442),0)","v":0},{"$f":"IF($BB442>0,IF(SUM($BB442:HF442)+HF442>$BA30,$BA30-SUM($BB442:HF442),HF442),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BB443>0,IF(SUM($BB443:BB443)+BB443>$BA31,$BA31-SUM($BB443:BB443),BB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BC443)+BC443>$BA31,$BA31-SUM($BB443:BC443),BC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BD443)+BD443>$BA31,$BA31-SUM($BB443:BD443),BD443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BE443)+BE443>$BA31,$BA31-SUM($BB443:BE443),BE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BF443)+BF443>$BA31,$BA31-SUM($BB443:BF443),BF443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BG443)+BG443>$BA31,$BA31-SUM($BB443:BG443),BG443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BH443)+BH443>$BA31,$BA31-SUM($BB443:BH443),BH443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BI443)+BI443>$BA31,$BA31-SUM($BB443:BI443),BI443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BJ443)+BJ443>$BA31,$BA31-SUM($BB443:BJ443),BJ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BK443)+BK443>$BA31,$BA31-SUM($BB443:BK443),BK443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BL443)+BL443>$BA31,$BA31-SUM($BB443:BL443),BL443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BM443)+BM443>$BA31,$BA31-SUM($BB443:BM443),BM443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BN443)+BN443>$BA31,$BA31-SUM($BB443:BN443),BN443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BO443)+BO443>$BA31,$BA31-SUM($BB443:BO443),BO443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BP443)+BP443>$BA31,$BA31-SUM($BB443:BP443),BP443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BQ443)+BQ443>$BA31,$BA31-SUM($BB443:BQ443),BQ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BR443)+BR443>$BA31,$BA31-SUM($BB443:BR443),BR443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BS443)+BS443>$BA31,$BA31-SUM($BB443:BS443),BS443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BT443)+BT443>$BA31,$BA31-SUM($BB443:BT443),BT443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BU443)+BU443>$BA31,$BA31-SUM($BB443:BU443),BU443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BV443)+BV443>$BA31,$BA31-SUM($BB443:BV443),BV443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BW443)+BW443>$BA31,$BA31-SUM($BB443:BW443),BW443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BX443)+BX443>$BA31,$BA31-SUM($BB443:BX443),BX443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BY443)+BY443>$BA31,$BA31-SUM($BB443:BY443),BY443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:BZ443)+BZ443>$BA31,$BA31-SUM($BB443:BZ443),BZ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CA443)+CA443>$BA31,$BA31-SUM($BB443:CA443),CA443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CB443)+CB443>$BA31,$BA31-SUM($BB443:CB443),CB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CC443)+CC443>$BA31,$BA31-SUM($BB443:CC443),CC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CD443)+CD443>$BA31,$BA31-SUM($BB443:CD443),CD443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CE443)+CE443>$BA31,$BA31-SUM($BB443:CE443),CE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CF443)+CF443>$BA31,$BA31-SUM($BB443:CF443),CF443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CG443)+CG443>$BA31,$BA31-SUM($BB443:CG443),CG443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CH443)+CH443>$BA31,$BA31-SUM($BB443:CH443),CH443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CI443)+CI443>$BA31,$BA31-SUM($BB443:CI443),CI443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CJ443)+CJ443>$BA31,$BA31-SUM($BB443:CJ443),CJ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CK443)+CK443>$BA31,$BA31-SUM($BB443:CK443),CK443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CL443)+CL443>$BA31,$BA31-SUM($BB443:CL443),CL443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CM443)+CM443>$BA31,$BA31-SUM($BB443:CM443),CM443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CN443)+CN443>$BA31,$BA31-SUM($BB443:CN443),CN443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CO443)+CO443>$BA31,$BA31-SUM($BB443:CO443),CO443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CP443)+CP443>$BA31,$BA31-SUM($BB443:CP443),CP443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CQ443)+CQ443>$BA31,$BA31-SUM($BB443:CQ443),CQ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CR443)+CR443>$BA31,$BA31-SUM($BB443:CR443),CR443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CS443)+CS443>$BA31,$BA31-SUM($BB443:CS443),CS443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CT443)+CT443>$BA31,$BA31-SUM($BB443:CT443),CT443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CU443)+CU443>$BA31,$BA31-SUM($BB443:CU443),CU443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CV443)+CV443>$BA31,$BA31-SUM($BB443:CV443),CV443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CW443)+CW443>$BA31,$BA31-SUM($BB443:CW443),CW443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CX443)+CX443>$BA31,$BA31-SUM($BB443:CX443),CX443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CY443)+CY443>$BA31,$BA31-SUM($BB443:CY443),CY443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:CZ443)+CZ443>$BA31,$BA31-SUM($BB443:CZ443),CZ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DA443)+DA443>$BA31,$BA31-SUM($BB443:DA443),DA443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DB443)+DB443>$BA31,$BA31-SUM($BB443:DB443),DB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DC443)+DC443>$BA31,$BA31-SUM($BB443:DC443),DC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DD443)+DD443>$BA31,$BA31-SUM($BB443:DD443),DD443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DE443)+DE443>$BA31,$BA31-SUM($BB443:DE443),DE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DF443)+DF443>$BA31,$BA31-SUM($BB443:DF443),DF443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DG443)+DG443>$BA31,$BA31-SUM($BB443:DG443),DG443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DH443)+DH443>$BA31,$BA31-SUM($BB443:DH443),DH443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DI443)+DI443>$BA31,$BA31-SUM($BB443:DI443),DI443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DJ443)+DJ443>$BA31,$BA31-SUM($BB443:DJ443),DJ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DK443)+DK443>$BA31,$BA31-SUM($BB443:DK443),DK443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DL443)+DL443>$BA31,$BA31-SUM($BB443:DL443),DL443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DM443)+DM443>$BA31,$BA31-SUM($BB443:DM443),DM443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DN443)+DN443>$BA31,$BA31-SUM($BB443:DN443),DN443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DO443)+DO443>$BA31,$BA31-SUM($BB443:DO443),DO443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DP443)+DP443>$BA31,$BA31-SUM($BB443:DP443),DP443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DQ443)+DQ443>$BA31,$BA31-SUM($BB443:DQ443),DQ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DR443)+DR443>$BA31,$BA31-SUM($BB443:DR443),DR443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DS443)+DS443>$BA31,$BA31-SUM($BB443:DS443),DS443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DT443)+DT443>$BA31,$BA31-SUM($BB443:DT443),DT443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DU443)+DU443>$BA31,$BA31-SUM($BB443:DU443),DU443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DV443)+DV443>$BA31,$BA31-SUM($BB443:DV443),DV443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DW443)+DW443>$BA31,$BA31-SUM($BB443:DW443),DW443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DX443)+DX443>$BA31,$BA31-SUM($BB443:DX443),DX443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DY443)+DY443>$BA31,$BA31-SUM($BB443:DY443),DY443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:DZ443)+DZ443>$BA31,$BA31-SUM($BB443:DZ443),DZ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EA443)+EA443>$BA31,$BA31-SUM($BB443:EA443),EA443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EB443)+EB443>$BA31,$BA31-SUM($BB443:EB443),EB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EC443)+EC443>$BA31,$BA31-SUM($BB443:EC443),EC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:ED443)+ED443>$BA31,$BA31-SUM($BB443:ED443),ED443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EE443)+EE443>$BA31,$BA31-SUM($BB443:EE443),EE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EF443)+EF443>$BA31,$BA31-SUM($BB443:EF443),EF443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EG443)+EG443>$BA31,$BA31-SUM($BB443:EG443),EG443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EH443)+EH443>$BA31,$BA31-SUM($BB443:EH443),EH443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EI443)+EI443>$BA31,$BA31-SUM($BB443:EI443),EI443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EJ443)+EJ443>$BA31,$BA31-SUM($BB443:EJ443),EJ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EK443)+EK443>$BA31,$BA31-SUM($BB443:EK443),EK443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EL443)+EL443>$BA31,$BA31-SUM($BB443:EL443),EL443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EM443)+EM443>$BA31,$BA31-SUM($BB443:EM443),EM443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EN443)+EN443>$BA31,$BA31-SUM($BB443:EN443),EN443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EO443)+EO443>$BA31,$BA31-SUM($BB443:EO443),EO443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EP443)+EP443>$BA31,$BA31-SUM($BB443:EP443),EP443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EQ443)+EQ443>$BA31,$BA31-SUM($BB443:EQ443),EQ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:ER443)+ER443>$BA31,$BA31-SUM($BB443:ER443),ER443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:ES443)+ES443>$BA31,$BA31-SUM($BB443:ES443),ES443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:ET443)+ET443>$BA31,$BA31-SUM($BB443:ET443),ET443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EU443)+EU443>$BA31,$BA31-SUM($BB443:EU443),EU443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EV443)+EV443>$BA31,$BA31-SUM($BB443:EV443),EV443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EW443)+EW443>$BA31,$BA31-SUM($BB443:EW443),EW443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EX443)+EX443>$BA31,$BA31-SUM($BB443:EX443),EX443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EY443)+EY443>$BA31,$BA31-SUM($BB443:EY443),EY443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:EZ443)+EZ443>$BA31,$BA31-SUM($BB443:EZ443),EZ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FA443)+FA443>$BA31,$BA31-SUM($BB443:FA443),FA443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FB443)+FB443>$BA31,$BA31-SUM($BB443:FB443),FB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FC443)+FC443>$BA31,$BA31-SUM($BB443:FC443),FC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FD443)+FD443>$BA31,$BA31-SUM($BB443:FD443),FD443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FE443)+FE443>$BA31,$BA31-SUM($BB443:FE443),FE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FF443)+FF443>$BA31,$BA31-SUM($BB443:FF443),FF443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FG443)+FG443>$BA31,$BA31-SUM($BB443:FG443),FG443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FH443)+FH443>$BA31,$BA31-SUM($BB443:FH443),FH443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FI443)+FI443>$BA31,$BA31-SUM($BB443:FI443),FI443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FJ443)+FJ443>$BA31,$BA31-SUM($BB443:FJ443),FJ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FK443)+FK443>$BA31,$BA31-SUM($BB443:FK443),FK443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FL443)+FL443>$BA31,$BA31-SUM($BB443:FL443),FL443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FM443)+FM443>$BA31,$BA31-SUM($BB443:FM443),FM443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FN443)+FN443>$BA31,$BA31-SUM($BB443:FN443),FN443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FO443)+FO443>$BA31,$BA31-SUM($BB443:FO443),FO443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FP443)+FP443>$BA31,$BA31-SUM($BB443:FP443),FP443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FQ443)+FQ443>$BA31,$BA31-SUM($BB443:FQ443),FQ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FR443)+FR443>$BA31,$BA31-SUM($BB443:FR443),FR443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FS443)+FS443>$BA31,$BA31-SUM($BB443:FS443),FS443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FT443)+FT443>$BA31,$BA31-SUM($BB443:FT443),FT443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FU443)+FU443>$BA31,$BA31-SUM($BB443:FU443),FU443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FV443)+FV443>$BA31,$BA31-SUM($BB443:FV443),FV443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FW443)+FW443>$BA31,$BA31-SUM($BB443:FW443),FW443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FX443)+FX443>$BA31,$BA31-SUM($BB443:FX443),FX443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FY443)+FY443>$BA31,$BA31-SUM($BB443:FY443),FY443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:FZ443)+FZ443>$BA31,$BA31-SUM($BB443:FZ443),FZ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GA443)+GA443>$BA31,$BA31-SUM($BB443:GA443),GA443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GB443)+GB443>$BA31,$BA31-SUM($BB443:GB443),GB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GC443)+GC443>$BA31,$BA31-SUM($BB443:GC443),GC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GD443)+GD443>$BA31,$BA31-SUM($BB443:GD443),GD443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GE443)+GE443>$BA31,$BA31-SUM($BB443:GE443),GE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GF443)+GF443>$BA31,$BA31-SUM($BB443:GF443),GF443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GG443)+GG443>$BA31,$BA31-SUM($BB443:GG443),GG443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GH443)+GH443>$BA31,$BA31-SUM($BB443:GH443),GH443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GI443)+GI443>$BA31,$BA31-SUM($BB443:GI443),GI443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GJ443)+GJ443>$BA31,$BA31-SUM($BB443:GJ443),GJ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GK443)+GK443>$BA31,$BA31-SUM($BB443:GK443),GK443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GL443)+GL443>$BA31,$BA31-SUM($BB443:GL443),GL443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GM443)+GM443>$BA31,$BA31-SUM($BB443:GM443),GM443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GN443)+GN443>$BA31,$BA31-SUM($BB443:GN443),GN443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GO443)+GO443>$BA31,$BA31-SUM($BB443:GO443),GO443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GP443)+GP443>$BA31,$BA31-SUM($BB443:GP443),GP443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GQ443)+GQ443>$BA31,$BA31-SUM($BB443:GQ443),GQ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GR443)+GR443>$BA31,$BA31-SUM($BB443:GR443),GR443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GS443)+GS443>$BA31,$BA31-SUM($BB443:GS443),GS443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GT443)+GT443>$BA31,$BA31-SUM($BB443:GT443),GT443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GU443)+GU443>$BA31,$BA31-SUM($BB443:GU443),GU443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GV443)+GV443>$BA31,$BA31-SUM($BB443:GV443),GV443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GW443)+GW443>$BA31,$BA31-SUM($BB443:GW443),GW443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GX443)+GX443>$BA31,$BA31-SUM($BB443:GX443),GX443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GY443)+GY443>$BA31,$BA31-SUM($BB443:GY443),GY443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:GZ443)+GZ443>$BA31,$BA31-SUM($BB443:GZ443),GZ443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:HA443)+HA443>$BA31,$BA31-SUM($BB443:HA443),HA443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:HB443)+HB443>$BA31,$BA31-SUM($BB443:HB443),HB443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:HC443)+HC443>$BA31,$BA31-SUM($BB443:HC443),HC443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:HD443)+HD443>$BA31,$BA31-SUM($BB443:HD443),HD443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:HE443)+HE443>$BA31,$BA31-SUM($BB443:HE443),HE443),0)","v":0},{"$f":"IF($BB443>0,IF(SUM($BB443:HF443)+HF443>$BA31,$BA31-SUM($BB443:HF443),HF443),0)","v":0}]
[]
[null,"Depreciation:  2005 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB24>0,BB24/$F447,BB24)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BC447)+BC447>$BB24,$BB24-SUM($BC447:BC447),BC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BD447)+BD447>$BB24,$BB24-SUM($BC447:BD447),BD447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BE447)+BE447>$BB24,$BB24-SUM($BC447:BE447),BE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BF447)+BF447>$BB24,$BB24-SUM($BC447:BF447),BF447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BG447)+BG447>$BB24,$BB24-SUM($BC447:BG447),BG447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BH447)+BH447>$BB24,$BB24-SUM($BC447:BH447),BH447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BI447)+BI447>$BB24,$BB24-SUM($BC447:BI447),BI447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BJ447)+BJ447>$BB24,$BB24-SUM($BC447:BJ447),BJ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BK447)+BK447>$BB24,$BB24-SUM($BC447:BK447),BK447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BL447)+BL447>$BB24,$BB24-SUM($BC447:BL447),BL447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BM447)+BM447>$BB24,$BB24-SUM($BC447:BM447),BM447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BN447)+BN447>$BB24,$BB24-SUM($BC447:BN447),BN447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BO447)+BO447>$BB24,$BB24-SUM($BC447:BO447),BO447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BP447)+BP447>$BB24,$BB24-SUM($BC447:BP447),BP447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BQ447)+BQ447>$BB24,$BB24-SUM($BC447:BQ447),BQ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BR447)+BR447>$BB24,$BB24-SUM($BC447:BR447),BR447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BS447)+BS447>$BB24,$BB24-SUM($BC447:BS447),BS447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BT447)+BT447>$BB24,$BB24-SUM($BC447:BT447),BT447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BU447)+BU447>$BB24,$BB24-SUM($BC447:BU447),BU447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BV447)+BV447>$BB24,$BB24-SUM($BC447:BV447),BV447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BW447)+BW447>$BB24,$BB24-SUM($BC447:BW447),BW447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BX447)+BX447>$BB24,$BB24-SUM($BC447:BX447),BX447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BY447)+BY447>$BB24,$BB24-SUM($BC447:BY447),BY447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:BZ447)+BZ447>$BB24,$BB24-SUM($BC447:BZ447),BZ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CA447)+CA447>$BB24,$BB24-SUM($BC447:CA447),CA447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CB447)+CB447>$BB24,$BB24-SUM($BC447:CB447),CB447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CC447)+CC447>$BB24,$BB24-SUM($BC447:CC447),CC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CD447)+CD447>$BB24,$BB24-SUM($BC447:CD447),CD447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CE447)+CE447>$BB24,$BB24-SUM($BC447:CE447),CE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CF447)+CF447>$BB24,$BB24-SUM($BC447:CF447),CF447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CG447)+CG447>$BB24,$BB24-SUM($BC447:CG447),CG447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CH447)+CH447>$BB24,$BB24-SUM($BC447:CH447),CH447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CI447)+CI447>$BB24,$BB24-SUM($BC447:CI447),CI447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CJ447)+CJ447>$BB24,$BB24-SUM($BC447:CJ447),CJ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CK447)+CK447>$BB24,$BB24-SUM($BC447:CK447),CK447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CL447)+CL447>$BB24,$BB24-SUM($BC447:CL447),CL447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CM447)+CM447>$BB24,$BB24-SUM($BC447:CM447),CM447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CN447)+CN447>$BB24,$BB24-SUM($BC447:CN447),CN447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CO447)+CO447>$BB24,$BB24-SUM($BC447:CO447),CO447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CP447)+CP447>$BB24,$BB24-SUM($BC447:CP447),CP447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CQ447)+CQ447>$BB24,$BB24-SUM($BC447:CQ447),CQ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CR447)+CR447>$BB24,$BB24-SUM($BC447:CR447),CR447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CS447)+CS447>$BB24,$BB24-SUM($BC447:CS447),CS447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CT447)+CT447>$BB24,$BB24-SUM($BC447:CT447),CT447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CU447)+CU447>$BB24,$BB24-SUM($BC447:CU447),CU447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CV447)+CV447>$BB24,$BB24-SUM($BC447:CV447),CV447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CW447)+CW447>$BB24,$BB24-SUM($BC447:CW447),CW447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CX447)+CX447>$BB24,$BB24-SUM($BC447:CX447),CX447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CY447)+CY447>$BB24,$BB24-SUM($BC447:CY447),CY447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:CZ447)+CZ447>$BB24,$BB24-SUM($BC447:CZ447),CZ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DA447)+DA447>$BB24,$BB24-SUM($BC447:DA447),DA447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DB447)+DB447>$BB24,$BB24-SUM($BC447:DB447),DB447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DC447)+DC447>$BB24,$BB24-SUM($BC447:DC447),DC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DD447)+DD447>$BB24,$BB24-SUM($BC447:DD447),DD447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DE447)+DE447>$BB24,$BB24-SUM($BC447:DE447),DE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DF447)+DF447>$BB24,$BB24-SUM($BC447:DF447),DF447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DG447)+DG447>$BB24,$BB24-SUM($BC447:DG447),DG447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DH447)+DH447>$BB24,$BB24-SUM($BC447:DH447),DH447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DI447)+DI447>$BB24,$BB24-SUM($BC447:DI447),DI447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DJ447)+DJ447>$BB24,$BB24-SUM($BC447:DJ447),DJ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DK447)+DK447>$BB24,$BB24-SUM($BC447:DK447),DK447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DL447)+DL447>$BB24,$BB24-SUM($BC447:DL447),DL447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DM447)+DM447>$BB24,$BB24-SUM($BC447:DM447),DM447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DN447)+DN447>$BB24,$BB24-SUM($BC447:DN447),DN447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DO447)+DO447>$BB24,$BB24-SUM($BC447:DO447),DO447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DP447)+DP447>$BB24,$BB24-SUM($BC447:DP447),DP447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DQ447)+DQ447>$BB24,$BB24-SUM($BC447:DQ447),DQ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DR447)+DR447>$BB24,$BB24-SUM($BC447:DR447),DR447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DS447)+DS447>$BB24,$BB24-SUM($BC447:DS447),DS447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DT447)+DT447>$BB24,$BB24-SUM($BC447:DT447),DT447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DU447)+DU447>$BB24,$BB24-SUM($BC447:DU447),DU447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DV447)+DV447>$BB24,$BB24-SUM($BC447:DV447),DV447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DW447)+DW447>$BB24,$BB24-SUM($BC447:DW447),DW447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DX447)+DX447>$BB24,$BB24-SUM($BC447:DX447),DX447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DY447)+DY447>$BB24,$BB24-SUM($BC447:DY447),DY447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:DZ447)+DZ447>$BB24,$BB24-SUM($BC447:DZ447),DZ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EA447)+EA447>$BB24,$BB24-SUM($BC447:EA447),EA447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EB447)+EB447>$BB24,$BB24-SUM($BC447:EB447),EB447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EC447)+EC447>$BB24,$BB24-SUM($BC447:EC447),EC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:ED447)+ED447>$BB24,$BB24-SUM($BC447:ED447),ED447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EE447)+EE447>$BB24,$BB24-SUM($BC447:EE447),EE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EF447)+EF447>$BB24,$BB24-SUM($BC447:EF447),EF447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EG447)+EG447>$BB24,$BB24-SUM($BC447:EG447),EG447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EH447)+EH447>$BB24,$BB24-SUM($BC447:EH447),EH447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EI447)+EI447>$BB24,$BB24-SUM($BC447:EI447),EI447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EJ447)+EJ447>$BB24,$BB24-SUM($BC447:EJ447),EJ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EK447)+EK447>$BB24,$BB24-SUM($BC447:EK447),EK447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EL447)+EL447>$BB24,$BB24-SUM($BC447:EL447),EL447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EM447)+EM447>$BB24,$BB24-SUM($BC447:EM447),EM447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EN447)+EN447>$BB24,$BB24-SUM($BC447:EN447),EN447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EO447)+EO447>$BB24,$BB24-SUM($BC447:EO447),EO447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EP447)+EP447>$BB24,$BB24-SUM($BC447:EP447),EP447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EQ447)+EQ447>$BB24,$BB24-SUM($BC447:EQ447),EQ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:ER447)+ER447>$BB24,$BB24-SUM($BC447:ER447),ER447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:ES447)+ES447>$BB24,$BB24-SUM($BC447:ES447),ES447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:ET447)+ET447>$BB24,$BB24-SUM($BC447:ET447),ET447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EU447)+EU447>$BB24,$BB24-SUM($BC447:EU447),EU447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EV447)+EV447>$BB24,$BB24-SUM($BC447:EV447),EV447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EW447)+EW447>$BB24,$BB24-SUM($BC447:EW447),EW447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EX447)+EX447>$BB24,$BB24-SUM($BC447:EX447),EX447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EY447)+EY447>$BB24,$BB24-SUM($BC447:EY447),EY447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:EZ447)+EZ447>$BB24,$BB24-SUM($BC447:EZ447),EZ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FA447)+FA447>$BB24,$BB24-SUM($BC447:FA447),FA447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FB447)+FB447>$BB24,$BB24-SUM($BC447:FB447),FB447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FC447)+FC447>$BB24,$BB24-SUM($BC447:FC447),FC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FD447)+FD447>$BB24,$BB24-SUM($BC447:FD447),FD447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FE447)+FE447>$BB24,$BB24-SUM($BC447:FE447),FE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FF447)+FF447>$BB24,$BB24-SUM($BC447:FF447),FF447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FG447)+FG447>$BB24,$BB24-SUM($BC447:FG447),FG447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FH447)+FH447>$BB24,$BB24-SUM($BC447:FH447),FH447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FI447)+FI447>$BB24,$BB24-SUM($BC447:FI447),FI447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FJ447)+FJ447>$BB24,$BB24-SUM($BC447:FJ447),FJ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FK447)+FK447>$BB24,$BB24-SUM($BC447:FK447),FK447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FL447)+FL447>$BB24,$BB24-SUM($BC447:FL447),FL447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FM447)+FM447>$BB24,$BB24-SUM($BC447:FM447),FM447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FN447)+FN447>$BB24,$BB24-SUM($BC447:FN447),FN447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FO447)+FO447>$BB24,$BB24-SUM($BC447:FO447),FO447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FP447)+FP447>$BB24,$BB24-SUM($BC447:FP447),FP447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FQ447)+FQ447>$BB24,$BB24-SUM($BC447:FQ447),FQ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FR447)+FR447>$BB24,$BB24-SUM($BC447:FR447),FR447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FS447)+FS447>$BB24,$BB24-SUM($BC447:FS447),FS447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FT447)+FT447>$BB24,$BB24-SUM($BC447:FT447),FT447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FU447)+FU447>$BB24,$BB24-SUM($BC447:FU447),FU447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FV447)+FV447>$BB24,$BB24-SUM($BC447:FV447),FV447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FW447)+FW447>$BB24,$BB24-SUM($BC447:FW447),FW447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FX447)+FX447>$BB24,$BB24-SUM($BC447:FX447),FX447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FY447)+FY447>$BB24,$BB24-SUM($BC447:FY447),FY447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:FZ447)+FZ447>$BB24,$BB24-SUM($BC447:FZ447),FZ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GA447)+GA447>$BB24,$BB24-SUM($BC447:GA447),GA447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GB447)+GB447>$BB24,$BB24-SUM($BC447:GB447),GB447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GC447)+GC447>$BB24,$BB24-SUM($BC447:GC447),GC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GD447)+GD447>$BB24,$BB24-SUM($BC447:GD447),GD447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GE447)+GE447>$BB24,$BB24-SUM($BC447:GE447),GE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GF447)+GF447>$BB24,$BB24-SUM($BC447:GF447),GF447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GG447)+GG447>$BB24,$BB24-SUM($BC447:GG447),GG447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GH447)+GH447>$BB24,$BB24-SUM($BC447:GH447),GH447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GI447)+GI447>$BB24,$BB24-SUM($BC447:GI447),GI447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GJ447)+GJ447>$BB24,$BB24-SUM($BC447:GJ447),GJ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GK447)+GK447>$BB24,$BB24-SUM($BC447:GK447),GK447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GL447)+GL447>$BB24,$BB24-SUM($BC447:GL447),GL447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GM447)+GM447>$BB24,$BB24-SUM($BC447:GM447),GM447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GN447)+GN447>$BB24,$BB24-SUM($BC447:GN447),GN447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GO447)+GO447>$BB24,$BB24-SUM($BC447:GO447),GO447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GP447)+GP447>$BB24,$BB24-SUM($BC447:GP447),GP447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GQ447)+GQ447>$BB24,$BB24-SUM($BC447:GQ447),GQ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GR447)+GR447>$BB24,$BB24-SUM($BC447:GR447),GR447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GS447)+GS447>$BB24,$BB24-SUM($BC447:GS447),GS447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GT447)+GT447>$BB24,$BB24-SUM($BC447:GT447),GT447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GU447)+GU447>$BB24,$BB24-SUM($BC447:GU447),GU447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GV447)+GV447>$BB24,$BB24-SUM($BC447:GV447),GV447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GW447)+GW447>$BB24,$BB24-SUM($BC447:GW447),GW447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GX447)+GX447>$BB24,$BB24-SUM($BC447:GX447),GX447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GY447)+GY447>$BB24,$BB24-SUM($BC447:GY447),GY447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:GZ447)+GZ447>$BB24,$BB24-SUM($BC447:GZ447),GZ447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:HA447)+HA447>$BB24,$BB24-SUM($BC447:HA447),HA447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:HB447)+HB447>$BB24,$BB24-SUM($BC447:HB447),HB447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:HC447)+HC447>$BB24,$BB24-SUM($BC447:HC447),HC447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:HD447)+HD447>$BB24,$BB24-SUM($BC447:HD447),HD447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:HE447)+HE447>$BB24,$BB24-SUM($BC447:HE447),HE447),0)","v":0},{"$f":"IF($BC447>0,IF(SUM($BC447:HF447)+HF447>$BB24,$BB24-SUM($BC447:HF447),HF447),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC448>0,IF(SUM($BC448:BC448)+BC448>$BB25,$BB25-SUM($BC448:BC448),BC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BD448)+BD448>$BB25,$BB25-SUM($BC448:BD448),BD448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BE448)+BE448>$BB25,$BB25-SUM($BC448:BE448),BE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BF448)+BF448>$BB25,$BB25-SUM($BC448:BF448),BF448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BG448)+BG448>$BB25,$BB25-SUM($BC448:BG448),BG448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BH448)+BH448>$BB25,$BB25-SUM($BC448:BH448),BH448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BI448)+BI448>$BB25,$BB25-SUM($BC448:BI448),BI448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BJ448)+BJ448>$BB25,$BB25-SUM($BC448:BJ448),BJ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BK448)+BK448>$BB25,$BB25-SUM($BC448:BK448),BK448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BL448)+BL448>$BB25,$BB25-SUM($BC448:BL448),BL448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BM448)+BM448>$BB25,$BB25-SUM($BC448:BM448),BM448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BN448)+BN448>$BB25,$BB25-SUM($BC448:BN448),BN448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BO448)+BO448>$BB25,$BB25-SUM($BC448:BO448),BO448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BP448)+BP448>$BB25,$BB25-SUM($BC448:BP448),BP448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BQ448)+BQ448>$BB25,$BB25-SUM($BC448:BQ448),BQ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BR448)+BR448>$BB25,$BB25-SUM($BC448:BR448),BR448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BS448)+BS448>$BB25,$BB25-SUM($BC448:BS448),BS448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BT448)+BT448>$BB25,$BB25-SUM($BC448:BT448),BT448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BU448)+BU448>$BB25,$BB25-SUM($BC448:BU448),BU448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BV448)+BV448>$BB25,$BB25-SUM($BC448:BV448),BV448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BW448)+BW448>$BB25,$BB25-SUM($BC448:BW448),BW448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BX448)+BX448>$BB25,$BB25-SUM($BC448:BX448),BX448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BY448)+BY448>$BB25,$BB25-SUM($BC448:BY448),BY448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:BZ448)+BZ448>$BB25,$BB25-SUM($BC448:BZ448),BZ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CA448)+CA448>$BB25,$BB25-SUM($BC448:CA448),CA448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CB448)+CB448>$BB25,$BB25-SUM($BC448:CB448),CB448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CC448)+CC448>$BB25,$BB25-SUM($BC448:CC448),CC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CD448)+CD448>$BB25,$BB25-SUM($BC448:CD448),CD448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CE448)+CE448>$BB25,$BB25-SUM($BC448:CE448),CE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CF448)+CF448>$BB25,$BB25-SUM($BC448:CF448),CF448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CG448)+CG448>$BB25,$BB25-SUM($BC448:CG448),CG448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CH448)+CH448>$BB25,$BB25-SUM($BC448:CH448),CH448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CI448)+CI448>$BB25,$BB25-SUM($BC448:CI448),CI448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CJ448)+CJ448>$BB25,$BB25-SUM($BC448:CJ448),CJ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CK448)+CK448>$BB25,$BB25-SUM($BC448:CK448),CK448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CL448)+CL448>$BB25,$BB25-SUM($BC448:CL448),CL448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CM448)+CM448>$BB25,$BB25-SUM($BC448:CM448),CM448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CN448)+CN448>$BB25,$BB25-SUM($BC448:CN448),CN448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CO448)+CO448>$BB25,$BB25-SUM($BC448:CO448),CO448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CP448)+CP448>$BB25,$BB25-SUM($BC448:CP448),CP448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CQ448)+CQ448>$BB25,$BB25-SUM($BC448:CQ448),CQ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CR448)+CR448>$BB25,$BB25-SUM($BC448:CR448),CR448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CS448)+CS448>$BB25,$BB25-SUM($BC448:CS448),CS448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CT448)+CT448>$BB25,$BB25-SUM($BC448:CT448),CT448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CU448)+CU448>$BB25,$BB25-SUM($BC448:CU448),CU448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CV448)+CV448>$BB25,$BB25-SUM($BC448:CV448),CV448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CW448)+CW448>$BB25,$BB25-SUM($BC448:CW448),CW448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CX448)+CX448>$BB25,$BB25-SUM($BC448:CX448),CX448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CY448)+CY448>$BB25,$BB25-SUM($BC448:CY448),CY448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:CZ448)+CZ448>$BB25,$BB25-SUM($BC448:CZ448),CZ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DA448)+DA448>$BB25,$BB25-SUM($BC448:DA448),DA448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DB448)+DB448>$BB25,$BB25-SUM($BC448:DB448),DB448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DC448)+DC448>$BB25,$BB25-SUM($BC448:DC448),DC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DD448)+DD448>$BB25,$BB25-SUM($BC448:DD448),DD448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DE448)+DE448>$BB25,$BB25-SUM($BC448:DE448),DE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DF448)+DF448>$BB25,$BB25-SUM($BC448:DF448),DF448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DG448)+DG448>$BB25,$BB25-SUM($BC448:DG448),DG448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DH448)+DH448>$BB25,$BB25-SUM($BC448:DH448),DH448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DI448)+DI448>$BB25,$BB25-SUM($BC448:DI448),DI448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DJ448)+DJ448>$BB25,$BB25-SUM($BC448:DJ448),DJ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DK448)+DK448>$BB25,$BB25-SUM($BC448:DK448),DK448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DL448)+DL448>$BB25,$BB25-SUM($BC448:DL448),DL448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DM448)+DM448>$BB25,$BB25-SUM($BC448:DM448),DM448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DN448)+DN448>$BB25,$BB25-SUM($BC448:DN448),DN448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DO448)+DO448>$BB25,$BB25-SUM($BC448:DO448),DO448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DP448)+DP448>$BB25,$BB25-SUM($BC448:DP448),DP448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DQ448)+DQ448>$BB25,$BB25-SUM($BC448:DQ448),DQ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DR448)+DR448>$BB25,$BB25-SUM($BC448:DR448),DR448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DS448)+DS448>$BB25,$BB25-SUM($BC448:DS448),DS448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DT448)+DT448>$BB25,$BB25-SUM($BC448:DT448),DT448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DU448)+DU448>$BB25,$BB25-SUM($BC448:DU448),DU448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DV448)+DV448>$BB25,$BB25-SUM($BC448:DV448),DV448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DW448)+DW448>$BB25,$BB25-SUM($BC448:DW448),DW448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DX448)+DX448>$BB25,$BB25-SUM($BC448:DX448),DX448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DY448)+DY448>$BB25,$BB25-SUM($BC448:DY448),DY448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:DZ448)+DZ448>$BB25,$BB25-SUM($BC448:DZ448),DZ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EA448)+EA448>$BB25,$BB25-SUM($BC448:EA448),EA448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EB448)+EB448>$BB25,$BB25-SUM($BC448:EB448),EB448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EC448)+EC448>$BB25,$BB25-SUM($BC448:EC448),EC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:ED448)+ED448>$BB25,$BB25-SUM($BC448:ED448),ED448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EE448)+EE448>$BB25,$BB25-SUM($BC448:EE448),EE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EF448)+EF448>$BB25,$BB25-SUM($BC448:EF448),EF448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EG448)+EG448>$BB25,$BB25-SUM($BC448:EG448),EG448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EH448)+EH448>$BB25,$BB25-SUM($BC448:EH448),EH448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EI448)+EI448>$BB25,$BB25-SUM($BC448:EI448),EI448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EJ448)+EJ448>$BB25,$BB25-SUM($BC448:EJ448),EJ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EK448)+EK448>$BB25,$BB25-SUM($BC448:EK448),EK448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EL448)+EL448>$BB25,$BB25-SUM($BC448:EL448),EL448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EM448)+EM448>$BB25,$BB25-SUM($BC448:EM448),EM448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EN448)+EN448>$BB25,$BB25-SUM($BC448:EN448),EN448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EO448)+EO448>$BB25,$BB25-SUM($BC448:EO448),EO448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EP448)+EP448>$BB25,$BB25-SUM($BC448:EP448),EP448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EQ448)+EQ448>$BB25,$BB25-SUM($BC448:EQ448),EQ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:ER448)+ER448>$BB25,$BB25-SUM($BC448:ER448),ER448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:ES448)+ES448>$BB25,$BB25-SUM($BC448:ES448),ES448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:ET448)+ET448>$BB25,$BB25-SUM($BC448:ET448),ET448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EU448)+EU448>$BB25,$BB25-SUM($BC448:EU448),EU448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EV448)+EV448>$BB25,$BB25-SUM($BC448:EV448),EV448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EW448)+EW448>$BB25,$BB25-SUM($BC448:EW448),EW448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EX448)+EX448>$BB25,$BB25-SUM($BC448:EX448),EX448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EY448)+EY448>$BB25,$BB25-SUM($BC448:EY448),EY448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:EZ448)+EZ448>$BB25,$BB25-SUM($BC448:EZ448),EZ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FA448)+FA448>$BB25,$BB25-SUM($BC448:FA448),FA448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FB448)+FB448>$BB25,$BB25-SUM($BC448:FB448),FB448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FC448)+FC448>$BB25,$BB25-SUM($BC448:FC448),FC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FD448)+FD448>$BB25,$BB25-SUM($BC448:FD448),FD448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FE448)+FE448>$BB25,$BB25-SUM($BC448:FE448),FE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FF448)+FF448>$BB25,$BB25-SUM($BC448:FF448),FF448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FG448)+FG448>$BB25,$BB25-SUM($BC448:FG448),FG448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FH448)+FH448>$BB25,$BB25-SUM($BC448:FH448),FH448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FI448)+FI448>$BB25,$BB25-SUM($BC448:FI448),FI448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FJ448)+FJ448>$BB25,$BB25-SUM($BC448:FJ448),FJ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FK448)+FK448>$BB25,$BB25-SUM($BC448:FK448),FK448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FL448)+FL448>$BB25,$BB25-SUM($BC448:FL448),FL448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FM448)+FM448>$BB25,$BB25-SUM($BC448:FM448),FM448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FN448)+FN448>$BB25,$BB25-SUM($BC448:FN448),FN448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FO448)+FO448>$BB25,$BB25-SUM($BC448:FO448),FO448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FP448)+FP448>$BB25,$BB25-SUM($BC448:FP448),FP448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FQ448)+FQ448>$BB25,$BB25-SUM($BC448:FQ448),FQ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FR448)+FR448>$BB25,$BB25-SUM($BC448:FR448),FR448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FS448)+FS448>$BB25,$BB25-SUM($BC448:FS448),FS448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FT448)+FT448>$BB25,$BB25-SUM($BC448:FT448),FT448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FU448)+FU448>$BB25,$BB25-SUM($BC448:FU448),FU448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FV448)+FV448>$BB25,$BB25-SUM($BC448:FV448),FV448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FW448)+FW448>$BB25,$BB25-SUM($BC448:FW448),FW448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FX448)+FX448>$BB25,$BB25-SUM($BC448:FX448),FX448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FY448)+FY448>$BB25,$BB25-SUM($BC448:FY448),FY448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:FZ448)+FZ448>$BB25,$BB25-SUM($BC448:FZ448),FZ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GA448)+GA448>$BB25,$BB25-SUM($BC448:GA448),GA448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GB448)+GB448>$BB25,$BB25-SUM($BC448:GB448),GB448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GC448)+GC448>$BB25,$BB25-SUM($BC448:GC448),GC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GD448)+GD448>$BB25,$BB25-SUM($BC448:GD448),GD448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GE448)+GE448>$BB25,$BB25-SUM($BC448:GE448),GE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GF448)+GF448>$BB25,$BB25-SUM($BC448:GF448),GF448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GG448)+GG448>$BB25,$BB25-SUM($BC448:GG448),GG448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GH448)+GH448>$BB25,$BB25-SUM($BC448:GH448),GH448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GI448)+GI448>$BB25,$BB25-SUM($BC448:GI448),GI448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GJ448)+GJ448>$BB25,$BB25-SUM($BC448:GJ448),GJ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GK448)+GK448>$BB25,$BB25-SUM($BC448:GK448),GK448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GL448)+GL448>$BB25,$BB25-SUM($BC448:GL448),GL448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GM448)+GM448>$BB25,$BB25-SUM($BC448:GM448),GM448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GN448)+GN448>$BB25,$BB25-SUM($BC448:GN448),GN448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GO448)+GO448>$BB25,$BB25-SUM($BC448:GO448),GO448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GP448)+GP448>$BB25,$BB25-SUM($BC448:GP448),GP448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GQ448)+GQ448>$BB25,$BB25-SUM($BC448:GQ448),GQ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GR448)+GR448>$BB25,$BB25-SUM($BC448:GR448),GR448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GS448)+GS448>$BB25,$BB25-SUM($BC448:GS448),GS448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GT448)+GT448>$BB25,$BB25-SUM($BC448:GT448),GT448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GU448)+GU448>$BB25,$BB25-SUM($BC448:GU448),GU448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GV448)+GV448>$BB25,$BB25-SUM($BC448:GV448),GV448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GW448)+GW448>$BB25,$BB25-SUM($BC448:GW448),GW448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GX448)+GX448>$BB25,$BB25-SUM($BC448:GX448),GX448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GY448)+GY448>$BB25,$BB25-SUM($BC448:GY448),GY448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:GZ448)+GZ448>$BB25,$BB25-SUM($BC448:GZ448),GZ448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:HA448)+HA448>$BB25,$BB25-SUM($BC448:HA448),HA448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:HB448)+HB448>$BB25,$BB25-SUM($BC448:HB448),HB448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:HC448)+HC448>$BB25,$BB25-SUM($BC448:HC448),HC448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:HD448)+HD448>$BB25,$BB25-SUM($BC448:HD448),HD448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:HE448)+HE448>$BB25,$BB25-SUM($BC448:HE448),HE448),0)","v":0},{"$f":"IF($BC448>0,IF(SUM($BC448:HF448)+HF448>$BB25,$BB25-SUM($BC448:HF448),HF448),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC449>0,IF(SUM($BC449:BC449)+BC449>$BB26,$BB26-SUM($BC449:BC449),BC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BD449)+BD449>$BB26,$BB26-SUM($BC449:BD449),BD449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BE449)+BE449>$BB26,$BB26-SUM($BC449:BE449),BE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BF449)+BF449>$BB26,$BB26-SUM($BC449:BF449),BF449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BG449)+BG449>$BB26,$BB26-SUM($BC449:BG449),BG449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BH449)+BH449>$BB26,$BB26-SUM($BC449:BH449),BH449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BI449)+BI449>$BB26,$BB26-SUM($BC449:BI449),BI449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BJ449)+BJ449>$BB26,$BB26-SUM($BC449:BJ449),BJ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BK449)+BK449>$BB26,$BB26-SUM($BC449:BK449),BK449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BL449)+BL449>$BB26,$BB26-SUM($BC449:BL449),BL449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BM449)+BM449>$BB26,$BB26-SUM($BC449:BM449),BM449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BN449)+BN449>$BB26,$BB26-SUM($BC449:BN449),BN449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BO449)+BO449>$BB26,$BB26-SUM($BC449:BO449),BO449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BP449)+BP449>$BB26,$BB26-SUM($BC449:BP449),BP449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BQ449)+BQ449>$BB26,$BB26-SUM($BC449:BQ449),BQ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BR449)+BR449>$BB26,$BB26-SUM($BC449:BR449),BR449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BS449)+BS449>$BB26,$BB26-SUM($BC449:BS449),BS449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BT449)+BT449>$BB26,$BB26-SUM($BC449:BT449),BT449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BU449)+BU449>$BB26,$BB26-SUM($BC449:BU449),BU449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BV449)+BV449>$BB26,$BB26-SUM($BC449:BV449),BV449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BW449)+BW449>$BB26,$BB26-SUM($BC449:BW449),BW449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BX449)+BX449>$BB26,$BB26-SUM($BC449:BX449),BX449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BY449)+BY449>$BB26,$BB26-SUM($BC449:BY449),BY449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:BZ449)+BZ449>$BB26,$BB26-SUM($BC449:BZ449),BZ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CA449)+CA449>$BB26,$BB26-SUM($BC449:CA449),CA449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CB449)+CB449>$BB26,$BB26-SUM($BC449:CB449),CB449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CC449)+CC449>$BB26,$BB26-SUM($BC449:CC449),CC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CD449)+CD449>$BB26,$BB26-SUM($BC449:CD449),CD449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CE449)+CE449>$BB26,$BB26-SUM($BC449:CE449),CE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CF449)+CF449>$BB26,$BB26-SUM($BC449:CF449),CF449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CG449)+CG449>$BB26,$BB26-SUM($BC449:CG449),CG449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CH449)+CH449>$BB26,$BB26-SUM($BC449:CH449),CH449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CI449)+CI449>$BB26,$BB26-SUM($BC449:CI449),CI449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CJ449)+CJ449>$BB26,$BB26-SUM($BC449:CJ449),CJ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CK449)+CK449>$BB26,$BB26-SUM($BC449:CK449),CK449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CL449)+CL449>$BB26,$BB26-SUM($BC449:CL449),CL449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CM449)+CM449>$BB26,$BB26-SUM($BC449:CM449),CM449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CN449)+CN449>$BB26,$BB26-SUM($BC449:CN449),CN449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CO449)+CO449>$BB26,$BB26-SUM($BC449:CO449),CO449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CP449)+CP449>$BB26,$BB26-SUM($BC449:CP449),CP449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CQ449)+CQ449>$BB26,$BB26-SUM($BC449:CQ449),CQ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CR449)+CR449>$BB26,$BB26-SUM($BC449:CR449),CR449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CS449)+CS449>$BB26,$BB26-SUM($BC449:CS449),CS449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CT449)+CT449>$BB26,$BB26-SUM($BC449:CT449),CT449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CU449)+CU449>$BB26,$BB26-SUM($BC449:CU449),CU449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CV449)+CV449>$BB26,$BB26-SUM($BC449:CV449),CV449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CW449)+CW449>$BB26,$BB26-SUM($BC449:CW449),CW449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CX449)+CX449>$BB26,$BB26-SUM($BC449:CX449),CX449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CY449)+CY449>$BB26,$BB26-SUM($BC449:CY449),CY449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:CZ449)+CZ449>$BB26,$BB26-SUM($BC449:CZ449),CZ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DA449)+DA449>$BB26,$BB26-SUM($BC449:DA449),DA449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DB449)+DB449>$BB26,$BB26-SUM($BC449:DB449),DB449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DC449)+DC449>$BB26,$BB26-SUM($BC449:DC449),DC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DD449)+DD449>$BB26,$BB26-SUM($BC449:DD449),DD449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DE449)+DE449>$BB26,$BB26-SUM($BC449:DE449),DE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DF449)+DF449>$BB26,$BB26-SUM($BC449:DF449),DF449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DG449)+DG449>$BB26,$BB26-SUM($BC449:DG449),DG449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DH449)+DH449>$BB26,$BB26-SUM($BC449:DH449),DH449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DI449)+DI449>$BB26,$BB26-SUM($BC449:DI449),DI449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DJ449)+DJ449>$BB26,$BB26-SUM($BC449:DJ449),DJ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DK449)+DK449>$BB26,$BB26-SUM($BC449:DK449),DK449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DL449)+DL449>$BB26,$BB26-SUM($BC449:DL449),DL449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DM449)+DM449>$BB26,$BB26-SUM($BC449:DM449),DM449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DN449)+DN449>$BB26,$BB26-SUM($BC449:DN449),DN449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DO449)+DO449>$BB26,$BB26-SUM($BC449:DO449),DO449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DP449)+DP449>$BB26,$BB26-SUM($BC449:DP449),DP449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DQ449)+DQ449>$BB26,$BB26-SUM($BC449:DQ449),DQ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DR449)+DR449>$BB26,$BB26-SUM($BC449:DR449),DR449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DS449)+DS449>$BB26,$BB26-SUM($BC449:DS449),DS449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DT449)+DT449>$BB26,$BB26-SUM($BC449:DT449),DT449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DU449)+DU449>$BB26,$BB26-SUM($BC449:DU449),DU449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DV449)+DV449>$BB26,$BB26-SUM($BC449:DV449),DV449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DW449)+DW449>$BB26,$BB26-SUM($BC449:DW449),DW449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DX449)+DX449>$BB26,$BB26-SUM($BC449:DX449),DX449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DY449)+DY449>$BB26,$BB26-SUM($BC449:DY449),DY449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:DZ449)+DZ449>$BB26,$BB26-SUM($BC449:DZ449),DZ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EA449)+EA449>$BB26,$BB26-SUM($BC449:EA449),EA449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EB449)+EB449>$BB26,$BB26-SUM($BC449:EB449),EB449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EC449)+EC449>$BB26,$BB26-SUM($BC449:EC449),EC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:ED449)+ED449>$BB26,$BB26-SUM($BC449:ED449),ED449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EE449)+EE449>$BB26,$BB26-SUM($BC449:EE449),EE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EF449)+EF449>$BB26,$BB26-SUM($BC449:EF449),EF449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EG449)+EG449>$BB26,$BB26-SUM($BC449:EG449),EG449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EH449)+EH449>$BB26,$BB26-SUM($BC449:EH449),EH449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EI449)+EI449>$BB26,$BB26-SUM($BC449:EI449),EI449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EJ449)+EJ449>$BB26,$BB26-SUM($BC449:EJ449),EJ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EK449)+EK449>$BB26,$BB26-SUM($BC449:EK449),EK449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EL449)+EL449>$BB26,$BB26-SUM($BC449:EL449),EL449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EM449)+EM449>$BB26,$BB26-SUM($BC449:EM449),EM449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EN449)+EN449>$BB26,$BB26-SUM($BC449:EN449),EN449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EO449)+EO449>$BB26,$BB26-SUM($BC449:EO449),EO449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EP449)+EP449>$BB26,$BB26-SUM($BC449:EP449),EP449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EQ449)+EQ449>$BB26,$BB26-SUM($BC449:EQ449),EQ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:ER449)+ER449>$BB26,$BB26-SUM($BC449:ER449),ER449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:ES449)+ES449>$BB26,$BB26-SUM($BC449:ES449),ES449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:ET449)+ET449>$BB26,$BB26-SUM($BC449:ET449),ET449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EU449)+EU449>$BB26,$BB26-SUM($BC449:EU449),EU449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EV449)+EV449>$BB26,$BB26-SUM($BC449:EV449),EV449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EW449)+EW449>$BB26,$BB26-SUM($BC449:EW449),EW449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EX449)+EX449>$BB26,$BB26-SUM($BC449:EX449),EX449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EY449)+EY449>$BB26,$BB26-SUM($BC449:EY449),EY449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:EZ449)+EZ449>$BB26,$BB26-SUM($BC449:EZ449),EZ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FA449)+FA449>$BB26,$BB26-SUM($BC449:FA449),FA449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FB449)+FB449>$BB26,$BB26-SUM($BC449:FB449),FB449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FC449)+FC449>$BB26,$BB26-SUM($BC449:FC449),FC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FD449)+FD449>$BB26,$BB26-SUM($BC449:FD449),FD449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FE449)+FE449>$BB26,$BB26-SUM($BC449:FE449),FE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FF449)+FF449>$BB26,$BB26-SUM($BC449:FF449),FF449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FG449)+FG449>$BB26,$BB26-SUM($BC449:FG449),FG449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FH449)+FH449>$BB26,$BB26-SUM($BC449:FH449),FH449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FI449)+FI449>$BB26,$BB26-SUM($BC449:FI449),FI449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FJ449)+FJ449>$BB26,$BB26-SUM($BC449:FJ449),FJ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FK449)+FK449>$BB26,$BB26-SUM($BC449:FK449),FK449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FL449)+FL449>$BB26,$BB26-SUM($BC449:FL449),FL449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FM449)+FM449>$BB26,$BB26-SUM($BC449:FM449),FM449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FN449)+FN449>$BB26,$BB26-SUM($BC449:FN449),FN449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FO449)+FO449>$BB26,$BB26-SUM($BC449:FO449),FO449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FP449)+FP449>$BB26,$BB26-SUM($BC449:FP449),FP449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FQ449)+FQ449>$BB26,$BB26-SUM($BC449:FQ449),FQ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FR449)+FR449>$BB26,$BB26-SUM($BC449:FR449),FR449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FS449)+FS449>$BB26,$BB26-SUM($BC449:FS449),FS449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FT449)+FT449>$BB26,$BB26-SUM($BC449:FT449),FT449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FU449)+FU449>$BB26,$BB26-SUM($BC449:FU449),FU449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FV449)+FV449>$BB26,$BB26-SUM($BC449:FV449),FV449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FW449)+FW449>$BB26,$BB26-SUM($BC449:FW449),FW449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FX449)+FX449>$BB26,$BB26-SUM($BC449:FX449),FX449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FY449)+FY449>$BB26,$BB26-SUM($BC449:FY449),FY449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:FZ449)+FZ449>$BB26,$BB26-SUM($BC449:FZ449),FZ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GA449)+GA449>$BB26,$BB26-SUM($BC449:GA449),GA449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GB449)+GB449>$BB26,$BB26-SUM($BC449:GB449),GB449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GC449)+GC449>$BB26,$BB26-SUM($BC449:GC449),GC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GD449)+GD449>$BB26,$BB26-SUM($BC449:GD449),GD449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GE449)+GE449>$BB26,$BB26-SUM($BC449:GE449),GE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GF449)+GF449>$BB26,$BB26-SUM($BC449:GF449),GF449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GG449)+GG449>$BB26,$BB26-SUM($BC449:GG449),GG449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GH449)+GH449>$BB26,$BB26-SUM($BC449:GH449),GH449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GI449)+GI449>$BB26,$BB26-SUM($BC449:GI449),GI449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GJ449)+GJ449>$BB26,$BB26-SUM($BC449:GJ449),GJ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GK449)+GK449>$BB26,$BB26-SUM($BC449:GK449),GK449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GL449)+GL449>$BB26,$BB26-SUM($BC449:GL449),GL449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GM449)+GM449>$BB26,$BB26-SUM($BC449:GM449),GM449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GN449)+GN449>$BB26,$BB26-SUM($BC449:GN449),GN449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GO449)+GO449>$BB26,$BB26-SUM($BC449:GO449),GO449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GP449)+GP449>$BB26,$BB26-SUM($BC449:GP449),GP449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GQ449)+GQ449>$BB26,$BB26-SUM($BC449:GQ449),GQ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GR449)+GR449>$BB26,$BB26-SUM($BC449:GR449),GR449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GS449)+GS449>$BB26,$BB26-SUM($BC449:GS449),GS449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GT449)+GT449>$BB26,$BB26-SUM($BC449:GT449),GT449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GU449)+GU449>$BB26,$BB26-SUM($BC449:GU449),GU449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GV449)+GV449>$BB26,$BB26-SUM($BC449:GV449),GV449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GW449)+GW449>$BB26,$BB26-SUM($BC449:GW449),GW449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GX449)+GX449>$BB26,$BB26-SUM($BC449:GX449),GX449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GY449)+GY449>$BB26,$BB26-SUM($BC449:GY449),GY449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:GZ449)+GZ449>$BB26,$BB26-SUM($BC449:GZ449),GZ449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:HA449)+HA449>$BB26,$BB26-SUM($BC449:HA449),HA449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:HB449)+HB449>$BB26,$BB26-SUM($BC449:HB449),HB449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:HC449)+HC449>$BB26,$BB26-SUM($BC449:HC449),HC449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:HD449)+HD449>$BB26,$BB26-SUM($BC449:HD449),HD449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:HE449)+HE449>$BB26,$BB26-SUM($BC449:HE449),HE449),0)","v":0},{"$f":"IF($BC449>0,IF(SUM($BC449:HF449)+HF449>$BB26,$BB26-SUM($BC449:HF449),HF449),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC450>0,IF(SUM($BC450:BC450)+BC450>$BB27,$BB27-SUM($BC450:BC450),BC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BD450)+BD450>$BB27,$BB27-SUM($BC450:BD450),BD450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BE450)+BE450>$BB27,$BB27-SUM($BC450:BE450),BE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BF450)+BF450>$BB27,$BB27-SUM($BC450:BF450),BF450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BG450)+BG450>$BB27,$BB27-SUM($BC450:BG450),BG450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BH450)+BH450>$BB27,$BB27-SUM($BC450:BH450),BH450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BI450)+BI450>$BB27,$BB27-SUM($BC450:BI450),BI450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BJ450)+BJ450>$BB27,$BB27-SUM($BC450:BJ450),BJ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BK450)+BK450>$BB27,$BB27-SUM($BC450:BK450),BK450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BL450)+BL450>$BB27,$BB27-SUM($BC450:BL450),BL450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BM450)+BM450>$BB27,$BB27-SUM($BC450:BM450),BM450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BN450)+BN450>$BB27,$BB27-SUM($BC450:BN450),BN450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BO450)+BO450>$BB27,$BB27-SUM($BC450:BO450),BO450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BP450)+BP450>$BB27,$BB27-SUM($BC450:BP450),BP450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BQ450)+BQ450>$BB27,$BB27-SUM($BC450:BQ450),BQ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BR450)+BR450>$BB27,$BB27-SUM($BC450:BR450),BR450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BS450)+BS450>$BB27,$BB27-SUM($BC450:BS450),BS450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BT450)+BT450>$BB27,$BB27-SUM($BC450:BT450),BT450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BU450)+BU450>$BB27,$BB27-SUM($BC450:BU450),BU450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BV450)+BV450>$BB27,$BB27-SUM($BC450:BV450),BV450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BW450)+BW450>$BB27,$BB27-SUM($BC450:BW450),BW450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BX450)+BX450>$BB27,$BB27-SUM($BC450:BX450),BX450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BY450)+BY450>$BB27,$BB27-SUM($BC450:BY450),BY450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:BZ450)+BZ450>$BB27,$BB27-SUM($BC450:BZ450),BZ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CA450)+CA450>$BB27,$BB27-SUM($BC450:CA450),CA450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CB450)+CB450>$BB27,$BB27-SUM($BC450:CB450),CB450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CC450)+CC450>$BB27,$BB27-SUM($BC450:CC450),CC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CD450)+CD450>$BB27,$BB27-SUM($BC450:CD450),CD450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CE450)+CE450>$BB27,$BB27-SUM($BC450:CE450),CE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CF450)+CF450>$BB27,$BB27-SUM($BC450:CF450),CF450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CG450)+CG450>$BB27,$BB27-SUM($BC450:CG450),CG450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CH450)+CH450>$BB27,$BB27-SUM($BC450:CH450),CH450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CI450)+CI450>$BB27,$BB27-SUM($BC450:CI450),CI450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CJ450)+CJ450>$BB27,$BB27-SUM($BC450:CJ450),CJ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CK450)+CK450>$BB27,$BB27-SUM($BC450:CK450),CK450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CL450)+CL450>$BB27,$BB27-SUM($BC450:CL450),CL450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CM450)+CM450>$BB27,$BB27-SUM($BC450:CM450),CM450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CN450)+CN450>$BB27,$BB27-SUM($BC450:CN450),CN450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CO450)+CO450>$BB27,$BB27-SUM($BC450:CO450),CO450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CP450)+CP450>$BB27,$BB27-SUM($BC450:CP450),CP450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CQ450)+CQ450>$BB27,$BB27-SUM($BC450:CQ450),CQ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CR450)+CR450>$BB27,$BB27-SUM($BC450:CR450),CR450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CS450)+CS450>$BB27,$BB27-SUM($BC450:CS450),CS450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CT450)+CT450>$BB27,$BB27-SUM($BC450:CT450),CT450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CU450)+CU450>$BB27,$BB27-SUM($BC450:CU450),CU450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CV450)+CV450>$BB27,$BB27-SUM($BC450:CV450),CV450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CW450)+CW450>$BB27,$BB27-SUM($BC450:CW450),CW450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CX450)+CX450>$BB27,$BB27-SUM($BC450:CX450),CX450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CY450)+CY450>$BB27,$BB27-SUM($BC450:CY450),CY450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:CZ450)+CZ450>$BB27,$BB27-SUM($BC450:CZ450),CZ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DA450)+DA450>$BB27,$BB27-SUM($BC450:DA450),DA450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DB450)+DB450>$BB27,$BB27-SUM($BC450:DB450),DB450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DC450)+DC450>$BB27,$BB27-SUM($BC450:DC450),DC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DD450)+DD450>$BB27,$BB27-SUM($BC450:DD450),DD450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DE450)+DE450>$BB27,$BB27-SUM($BC450:DE450),DE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DF450)+DF450>$BB27,$BB27-SUM($BC450:DF450),DF450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DG450)+DG450>$BB27,$BB27-SUM($BC450:DG450),DG450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DH450)+DH450>$BB27,$BB27-SUM($BC450:DH450),DH450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DI450)+DI450>$BB27,$BB27-SUM($BC450:DI450),DI450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DJ450)+DJ450>$BB27,$BB27-SUM($BC450:DJ450),DJ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DK450)+DK450>$BB27,$BB27-SUM($BC450:DK450),DK450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DL450)+DL450>$BB27,$BB27-SUM($BC450:DL450),DL450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DM450)+DM450>$BB27,$BB27-SUM($BC450:DM450),DM450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DN450)+DN450>$BB27,$BB27-SUM($BC450:DN450),DN450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DO450)+DO450>$BB27,$BB27-SUM($BC450:DO450),DO450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DP450)+DP450>$BB27,$BB27-SUM($BC450:DP450),DP450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DQ450)+DQ450>$BB27,$BB27-SUM($BC450:DQ450),DQ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DR450)+DR450>$BB27,$BB27-SUM($BC450:DR450),DR450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DS450)+DS450>$BB27,$BB27-SUM($BC450:DS450),DS450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DT450)+DT450>$BB27,$BB27-SUM($BC450:DT450),DT450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DU450)+DU450>$BB27,$BB27-SUM($BC450:DU450),DU450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DV450)+DV450>$BB27,$BB27-SUM($BC450:DV450),DV450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DW450)+DW450>$BB27,$BB27-SUM($BC450:DW450),DW450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DX450)+DX450>$BB27,$BB27-SUM($BC450:DX450),DX450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DY450)+DY450>$BB27,$BB27-SUM($BC450:DY450),DY450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:DZ450)+DZ450>$BB27,$BB27-SUM($BC450:DZ450),DZ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EA450)+EA450>$BB27,$BB27-SUM($BC450:EA450),EA450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EB450)+EB450>$BB27,$BB27-SUM($BC450:EB450),EB450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EC450)+EC450>$BB27,$BB27-SUM($BC450:EC450),EC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:ED450)+ED450>$BB27,$BB27-SUM($BC450:ED450),ED450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EE450)+EE450>$BB27,$BB27-SUM($BC450:EE450),EE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EF450)+EF450>$BB27,$BB27-SUM($BC450:EF450),EF450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EG450)+EG450>$BB27,$BB27-SUM($BC450:EG450),EG450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EH450)+EH450>$BB27,$BB27-SUM($BC450:EH450),EH450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EI450)+EI450>$BB27,$BB27-SUM($BC450:EI450),EI450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EJ450)+EJ450>$BB27,$BB27-SUM($BC450:EJ450),EJ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EK450)+EK450>$BB27,$BB27-SUM($BC450:EK450),EK450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EL450)+EL450>$BB27,$BB27-SUM($BC450:EL450),EL450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EM450)+EM450>$BB27,$BB27-SUM($BC450:EM450),EM450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EN450)+EN450>$BB27,$BB27-SUM($BC450:EN450),EN450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EO450)+EO450>$BB27,$BB27-SUM($BC450:EO450),EO450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EP450)+EP450>$BB27,$BB27-SUM($BC450:EP450),EP450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EQ450)+EQ450>$BB27,$BB27-SUM($BC450:EQ450),EQ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:ER450)+ER450>$BB27,$BB27-SUM($BC450:ER450),ER450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:ES450)+ES450>$BB27,$BB27-SUM($BC450:ES450),ES450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:ET450)+ET450>$BB27,$BB27-SUM($BC450:ET450),ET450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EU450)+EU450>$BB27,$BB27-SUM($BC450:EU450),EU450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EV450)+EV450>$BB27,$BB27-SUM($BC450:EV450),EV450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EW450)+EW450>$BB27,$BB27-SUM($BC450:EW450),EW450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EX450)+EX450>$BB27,$BB27-SUM($BC450:EX450),EX450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EY450)+EY450>$BB27,$BB27-SUM($BC450:EY450),EY450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:EZ450)+EZ450>$BB27,$BB27-SUM($BC450:EZ450),EZ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FA450)+FA450>$BB27,$BB27-SUM($BC450:FA450),FA450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FB450)+FB450>$BB27,$BB27-SUM($BC450:FB450),FB450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FC450)+FC450>$BB27,$BB27-SUM($BC450:FC450),FC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FD450)+FD450>$BB27,$BB27-SUM($BC450:FD450),FD450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FE450)+FE450>$BB27,$BB27-SUM($BC450:FE450),FE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FF450)+FF450>$BB27,$BB27-SUM($BC450:FF450),FF450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FG450)+FG450>$BB27,$BB27-SUM($BC450:FG450),FG450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FH450)+FH450>$BB27,$BB27-SUM($BC450:FH450),FH450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FI450)+FI450>$BB27,$BB27-SUM($BC450:FI450),FI450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FJ450)+FJ450>$BB27,$BB27-SUM($BC450:FJ450),FJ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FK450)+FK450>$BB27,$BB27-SUM($BC450:FK450),FK450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FL450)+FL450>$BB27,$BB27-SUM($BC450:FL450),FL450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FM450)+FM450>$BB27,$BB27-SUM($BC450:FM450),FM450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FN450)+FN450>$BB27,$BB27-SUM($BC450:FN450),FN450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FO450)+FO450>$BB27,$BB27-SUM($BC450:FO450),FO450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FP450)+FP450>$BB27,$BB27-SUM($BC450:FP450),FP450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FQ450)+FQ450>$BB27,$BB27-SUM($BC450:FQ450),FQ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FR450)+FR450>$BB27,$BB27-SUM($BC450:FR450),FR450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FS450)+FS450>$BB27,$BB27-SUM($BC450:FS450),FS450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FT450)+FT450>$BB27,$BB27-SUM($BC450:FT450),FT450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FU450)+FU450>$BB27,$BB27-SUM($BC450:FU450),FU450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FV450)+FV450>$BB27,$BB27-SUM($BC450:FV450),FV450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FW450)+FW450>$BB27,$BB27-SUM($BC450:FW450),FW450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FX450)+FX450>$BB27,$BB27-SUM($BC450:FX450),FX450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FY450)+FY450>$BB27,$BB27-SUM($BC450:FY450),FY450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:FZ450)+FZ450>$BB27,$BB27-SUM($BC450:FZ450),FZ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GA450)+GA450>$BB27,$BB27-SUM($BC450:GA450),GA450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GB450)+GB450>$BB27,$BB27-SUM($BC450:GB450),GB450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GC450)+GC450>$BB27,$BB27-SUM($BC450:GC450),GC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GD450)+GD450>$BB27,$BB27-SUM($BC450:GD450),GD450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GE450)+GE450>$BB27,$BB27-SUM($BC450:GE450),GE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GF450)+GF450>$BB27,$BB27-SUM($BC450:GF450),GF450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GG450)+GG450>$BB27,$BB27-SUM($BC450:GG450),GG450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GH450)+GH450>$BB27,$BB27-SUM($BC450:GH450),GH450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GI450)+GI450>$BB27,$BB27-SUM($BC450:GI450),GI450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GJ450)+GJ450>$BB27,$BB27-SUM($BC450:GJ450),GJ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GK450)+GK450>$BB27,$BB27-SUM($BC450:GK450),GK450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GL450)+GL450>$BB27,$BB27-SUM($BC450:GL450),GL450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GM450)+GM450>$BB27,$BB27-SUM($BC450:GM450),GM450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GN450)+GN450>$BB27,$BB27-SUM($BC450:GN450),GN450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GO450)+GO450>$BB27,$BB27-SUM($BC450:GO450),GO450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GP450)+GP450>$BB27,$BB27-SUM($BC450:GP450),GP450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GQ450)+GQ450>$BB27,$BB27-SUM($BC450:GQ450),GQ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GR450)+GR450>$BB27,$BB27-SUM($BC450:GR450),GR450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GS450)+GS450>$BB27,$BB27-SUM($BC450:GS450),GS450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GT450)+GT450>$BB27,$BB27-SUM($BC450:GT450),GT450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GU450)+GU450>$BB27,$BB27-SUM($BC450:GU450),GU450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GV450)+GV450>$BB27,$BB27-SUM($BC450:GV450),GV450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GW450)+GW450>$BB27,$BB27-SUM($BC450:GW450),GW450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GX450)+GX450>$BB27,$BB27-SUM($BC450:GX450),GX450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GY450)+GY450>$BB27,$BB27-SUM($BC450:GY450),GY450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:GZ450)+GZ450>$BB27,$BB27-SUM($BC450:GZ450),GZ450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:HA450)+HA450>$BB27,$BB27-SUM($BC450:HA450),HA450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:HB450)+HB450>$BB27,$BB27-SUM($BC450:HB450),HB450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:HC450)+HC450>$BB27,$BB27-SUM($BC450:HC450),HC450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:HD450)+HD450>$BB27,$BB27-SUM($BC450:HD450),HD450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:HE450)+HE450>$BB27,$BB27-SUM($BC450:HE450),HE450),0)","v":0},{"$f":"IF($BC450>0,IF(SUM($BC450:HF450)+HF450>$BB27,$BB27-SUM($BC450:HF450),HF450),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC451>0,IF(SUM($BC451:BC451)+BC451>$BB28,$BB28-SUM($BC451:BC451),BC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BD451)+BD451>$BB28,$BB28-SUM($BC451:BD451),BD451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BE451)+BE451>$BB28,$BB28-SUM($BC451:BE451),BE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BF451)+BF451>$BB28,$BB28-SUM($BC451:BF451),BF451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BG451)+BG451>$BB28,$BB28-SUM($BC451:BG451),BG451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BH451)+BH451>$BB28,$BB28-SUM($BC451:BH451),BH451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BI451)+BI451>$BB28,$BB28-SUM($BC451:BI451),BI451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BJ451)+BJ451>$BB28,$BB28-SUM($BC451:BJ451),BJ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BK451)+BK451>$BB28,$BB28-SUM($BC451:BK451),BK451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BL451)+BL451>$BB28,$BB28-SUM($BC451:BL451),BL451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BM451)+BM451>$BB28,$BB28-SUM($BC451:BM451),BM451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BN451)+BN451>$BB28,$BB28-SUM($BC451:BN451),BN451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BO451)+BO451>$BB28,$BB28-SUM($BC451:BO451),BO451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BP451)+BP451>$BB28,$BB28-SUM($BC451:BP451),BP451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BQ451)+BQ451>$BB28,$BB28-SUM($BC451:BQ451),BQ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BR451)+BR451>$BB28,$BB28-SUM($BC451:BR451),BR451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BS451)+BS451>$BB28,$BB28-SUM($BC451:BS451),BS451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BT451)+BT451>$BB28,$BB28-SUM($BC451:BT451),BT451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BU451)+BU451>$BB28,$BB28-SUM($BC451:BU451),BU451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BV451)+BV451>$BB28,$BB28-SUM($BC451:BV451),BV451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BW451)+BW451>$BB28,$BB28-SUM($BC451:BW451),BW451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BX451)+BX451>$BB28,$BB28-SUM($BC451:BX451),BX451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BY451)+BY451>$BB28,$BB28-SUM($BC451:BY451),BY451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:BZ451)+BZ451>$BB28,$BB28-SUM($BC451:BZ451),BZ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CA451)+CA451>$BB28,$BB28-SUM($BC451:CA451),CA451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CB451)+CB451>$BB28,$BB28-SUM($BC451:CB451),CB451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CC451)+CC451>$BB28,$BB28-SUM($BC451:CC451),CC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CD451)+CD451>$BB28,$BB28-SUM($BC451:CD451),CD451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CE451)+CE451>$BB28,$BB28-SUM($BC451:CE451),CE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CF451)+CF451>$BB28,$BB28-SUM($BC451:CF451),CF451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CG451)+CG451>$BB28,$BB28-SUM($BC451:CG451),CG451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CH451)+CH451>$BB28,$BB28-SUM($BC451:CH451),CH451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CI451)+CI451>$BB28,$BB28-SUM($BC451:CI451),CI451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CJ451)+CJ451>$BB28,$BB28-SUM($BC451:CJ451),CJ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CK451)+CK451>$BB28,$BB28-SUM($BC451:CK451),CK451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CL451)+CL451>$BB28,$BB28-SUM($BC451:CL451),CL451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CM451)+CM451>$BB28,$BB28-SUM($BC451:CM451),CM451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CN451)+CN451>$BB28,$BB28-SUM($BC451:CN451),CN451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CO451)+CO451>$BB28,$BB28-SUM($BC451:CO451),CO451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CP451)+CP451>$BB28,$BB28-SUM($BC451:CP451),CP451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CQ451)+CQ451>$BB28,$BB28-SUM($BC451:CQ451),CQ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CR451)+CR451>$BB28,$BB28-SUM($BC451:CR451),CR451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CS451)+CS451>$BB28,$BB28-SUM($BC451:CS451),CS451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CT451)+CT451>$BB28,$BB28-SUM($BC451:CT451),CT451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CU451)+CU451>$BB28,$BB28-SUM($BC451:CU451),CU451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CV451)+CV451>$BB28,$BB28-SUM($BC451:CV451),CV451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CW451)+CW451>$BB28,$BB28-SUM($BC451:CW451),CW451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CX451)+CX451>$BB28,$BB28-SUM($BC451:CX451),CX451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CY451)+CY451>$BB28,$BB28-SUM($BC451:CY451),CY451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:CZ451)+CZ451>$BB28,$BB28-SUM($BC451:CZ451),CZ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DA451)+DA451>$BB28,$BB28-SUM($BC451:DA451),DA451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DB451)+DB451>$BB28,$BB28-SUM($BC451:DB451),DB451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DC451)+DC451>$BB28,$BB28-SUM($BC451:DC451),DC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DD451)+DD451>$BB28,$BB28-SUM($BC451:DD451),DD451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DE451)+DE451>$BB28,$BB28-SUM($BC451:DE451),DE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DF451)+DF451>$BB28,$BB28-SUM($BC451:DF451),DF451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DG451)+DG451>$BB28,$BB28-SUM($BC451:DG451),DG451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DH451)+DH451>$BB28,$BB28-SUM($BC451:DH451),DH451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DI451)+DI451>$BB28,$BB28-SUM($BC451:DI451),DI451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DJ451)+DJ451>$BB28,$BB28-SUM($BC451:DJ451),DJ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DK451)+DK451>$BB28,$BB28-SUM($BC451:DK451),DK451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DL451)+DL451>$BB28,$BB28-SUM($BC451:DL451),DL451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DM451)+DM451>$BB28,$BB28-SUM($BC451:DM451),DM451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DN451)+DN451>$BB28,$BB28-SUM($BC451:DN451),DN451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DO451)+DO451>$BB28,$BB28-SUM($BC451:DO451),DO451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DP451)+DP451>$BB28,$BB28-SUM($BC451:DP451),DP451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DQ451)+DQ451>$BB28,$BB28-SUM($BC451:DQ451),DQ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DR451)+DR451>$BB28,$BB28-SUM($BC451:DR451),DR451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DS451)+DS451>$BB28,$BB28-SUM($BC451:DS451),DS451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DT451)+DT451>$BB28,$BB28-SUM($BC451:DT451),DT451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DU451)+DU451>$BB28,$BB28-SUM($BC451:DU451),DU451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DV451)+DV451>$BB28,$BB28-SUM($BC451:DV451),DV451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DW451)+DW451>$BB28,$BB28-SUM($BC451:DW451),DW451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DX451)+DX451>$BB28,$BB28-SUM($BC451:DX451),DX451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DY451)+DY451>$BB28,$BB28-SUM($BC451:DY451),DY451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:DZ451)+DZ451>$BB28,$BB28-SUM($BC451:DZ451),DZ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EA451)+EA451>$BB28,$BB28-SUM($BC451:EA451),EA451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EB451)+EB451>$BB28,$BB28-SUM($BC451:EB451),EB451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EC451)+EC451>$BB28,$BB28-SUM($BC451:EC451),EC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:ED451)+ED451>$BB28,$BB28-SUM($BC451:ED451),ED451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EE451)+EE451>$BB28,$BB28-SUM($BC451:EE451),EE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EF451)+EF451>$BB28,$BB28-SUM($BC451:EF451),EF451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EG451)+EG451>$BB28,$BB28-SUM($BC451:EG451),EG451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EH451)+EH451>$BB28,$BB28-SUM($BC451:EH451),EH451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EI451)+EI451>$BB28,$BB28-SUM($BC451:EI451),EI451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EJ451)+EJ451>$BB28,$BB28-SUM($BC451:EJ451),EJ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EK451)+EK451>$BB28,$BB28-SUM($BC451:EK451),EK451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EL451)+EL451>$BB28,$BB28-SUM($BC451:EL451),EL451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EM451)+EM451>$BB28,$BB28-SUM($BC451:EM451),EM451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EN451)+EN451>$BB28,$BB28-SUM($BC451:EN451),EN451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EO451)+EO451>$BB28,$BB28-SUM($BC451:EO451),EO451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EP451)+EP451>$BB28,$BB28-SUM($BC451:EP451),EP451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EQ451)+EQ451>$BB28,$BB28-SUM($BC451:EQ451),EQ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:ER451)+ER451>$BB28,$BB28-SUM($BC451:ER451),ER451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:ES451)+ES451>$BB28,$BB28-SUM($BC451:ES451),ES451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:ET451)+ET451>$BB28,$BB28-SUM($BC451:ET451),ET451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EU451)+EU451>$BB28,$BB28-SUM($BC451:EU451),EU451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EV451)+EV451>$BB28,$BB28-SUM($BC451:EV451),EV451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EW451)+EW451>$BB28,$BB28-SUM($BC451:EW451),EW451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EX451)+EX451>$BB28,$BB28-SUM($BC451:EX451),EX451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EY451)+EY451>$BB28,$BB28-SUM($BC451:EY451),EY451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:EZ451)+EZ451>$BB28,$BB28-SUM($BC451:EZ451),EZ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FA451)+FA451>$BB28,$BB28-SUM($BC451:FA451),FA451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FB451)+FB451>$BB28,$BB28-SUM($BC451:FB451),FB451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FC451)+FC451>$BB28,$BB28-SUM($BC451:FC451),FC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FD451)+FD451>$BB28,$BB28-SUM($BC451:FD451),FD451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FE451)+FE451>$BB28,$BB28-SUM($BC451:FE451),FE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FF451)+FF451>$BB28,$BB28-SUM($BC451:FF451),FF451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FG451)+FG451>$BB28,$BB28-SUM($BC451:FG451),FG451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FH451)+FH451>$BB28,$BB28-SUM($BC451:FH451),FH451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FI451)+FI451>$BB28,$BB28-SUM($BC451:FI451),FI451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FJ451)+FJ451>$BB28,$BB28-SUM($BC451:FJ451),FJ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FK451)+FK451>$BB28,$BB28-SUM($BC451:FK451),FK451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FL451)+FL451>$BB28,$BB28-SUM($BC451:FL451),FL451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FM451)+FM451>$BB28,$BB28-SUM($BC451:FM451),FM451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FN451)+FN451>$BB28,$BB28-SUM($BC451:FN451),FN451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FO451)+FO451>$BB28,$BB28-SUM($BC451:FO451),FO451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FP451)+FP451>$BB28,$BB28-SUM($BC451:FP451),FP451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FQ451)+FQ451>$BB28,$BB28-SUM($BC451:FQ451),FQ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FR451)+FR451>$BB28,$BB28-SUM($BC451:FR451),FR451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FS451)+FS451>$BB28,$BB28-SUM($BC451:FS451),FS451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FT451)+FT451>$BB28,$BB28-SUM($BC451:FT451),FT451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FU451)+FU451>$BB28,$BB28-SUM($BC451:FU451),FU451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FV451)+FV451>$BB28,$BB28-SUM($BC451:FV451),FV451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FW451)+FW451>$BB28,$BB28-SUM($BC451:FW451),FW451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FX451)+FX451>$BB28,$BB28-SUM($BC451:FX451),FX451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FY451)+FY451>$BB28,$BB28-SUM($BC451:FY451),FY451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:FZ451)+FZ451>$BB28,$BB28-SUM($BC451:FZ451),FZ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GA451)+GA451>$BB28,$BB28-SUM($BC451:GA451),GA451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GB451)+GB451>$BB28,$BB28-SUM($BC451:GB451),GB451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GC451)+GC451>$BB28,$BB28-SUM($BC451:GC451),GC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GD451)+GD451>$BB28,$BB28-SUM($BC451:GD451),GD451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GE451)+GE451>$BB28,$BB28-SUM($BC451:GE451),GE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GF451)+GF451>$BB28,$BB28-SUM($BC451:GF451),GF451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GG451)+GG451>$BB28,$BB28-SUM($BC451:GG451),GG451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GH451)+GH451>$BB28,$BB28-SUM($BC451:GH451),GH451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GI451)+GI451>$BB28,$BB28-SUM($BC451:GI451),GI451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GJ451)+GJ451>$BB28,$BB28-SUM($BC451:GJ451),GJ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GK451)+GK451>$BB28,$BB28-SUM($BC451:GK451),GK451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GL451)+GL451>$BB28,$BB28-SUM($BC451:GL451),GL451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GM451)+GM451>$BB28,$BB28-SUM($BC451:GM451),GM451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GN451)+GN451>$BB28,$BB28-SUM($BC451:GN451),GN451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GO451)+GO451>$BB28,$BB28-SUM($BC451:GO451),GO451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GP451)+GP451>$BB28,$BB28-SUM($BC451:GP451),GP451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GQ451)+GQ451>$BB28,$BB28-SUM($BC451:GQ451),GQ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GR451)+GR451>$BB28,$BB28-SUM($BC451:GR451),GR451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GS451)+GS451>$BB28,$BB28-SUM($BC451:GS451),GS451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GT451)+GT451>$BB28,$BB28-SUM($BC451:GT451),GT451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GU451)+GU451>$BB28,$BB28-SUM($BC451:GU451),GU451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GV451)+GV451>$BB28,$BB28-SUM($BC451:GV451),GV451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GW451)+GW451>$BB28,$BB28-SUM($BC451:GW451),GW451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GX451)+GX451>$BB28,$BB28-SUM($BC451:GX451),GX451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GY451)+GY451>$BB28,$BB28-SUM($BC451:GY451),GY451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:GZ451)+GZ451>$BB28,$BB28-SUM($BC451:GZ451),GZ451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:HA451)+HA451>$BB28,$BB28-SUM($BC451:HA451),HA451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:HB451)+HB451>$BB28,$BB28-SUM($BC451:HB451),HB451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:HC451)+HC451>$BB28,$BB28-SUM($BC451:HC451),HC451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:HD451)+HD451>$BB28,$BB28-SUM($BC451:HD451),HD451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:HE451)+HE451>$BB28,$BB28-SUM($BC451:HE451),HE451),0)","v":0},{"$f":"IF($BC451>0,IF(SUM($BC451:HF451)+HF451>$BB28,$BB28-SUM($BC451:HF451),HF451),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC452>0,IF(SUM($BC452:BC452)+BC452>$BB29,$BB29-SUM($BC452:BC452),BC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BD452)+BD452>$BB29,$BB29-SUM($BC452:BD452),BD452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BE452)+BE452>$BB29,$BB29-SUM($BC452:BE452),BE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BF452)+BF452>$BB29,$BB29-SUM($BC452:BF452),BF452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BG452)+BG452>$BB29,$BB29-SUM($BC452:BG452),BG452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BH452)+BH452>$BB29,$BB29-SUM($BC452:BH452),BH452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BI452)+BI452>$BB29,$BB29-SUM($BC452:BI452),BI452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BJ452)+BJ452>$BB29,$BB29-SUM($BC452:BJ452),BJ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BK452)+BK452>$BB29,$BB29-SUM($BC452:BK452),BK452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BL452)+BL452>$BB29,$BB29-SUM($BC452:BL452),BL452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BM452)+BM452>$BB29,$BB29-SUM($BC452:BM452),BM452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BN452)+BN452>$BB29,$BB29-SUM($BC452:BN452),BN452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BO452)+BO452>$BB29,$BB29-SUM($BC452:BO452),BO452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BP452)+BP452>$BB29,$BB29-SUM($BC452:BP452),BP452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BQ452)+BQ452>$BB29,$BB29-SUM($BC452:BQ452),BQ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BR452)+BR452>$BB29,$BB29-SUM($BC452:BR452),BR452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BS452)+BS452>$BB29,$BB29-SUM($BC452:BS452),BS452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BT452)+BT452>$BB29,$BB29-SUM($BC452:BT452),BT452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BU452)+BU452>$BB29,$BB29-SUM($BC452:BU452),BU452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BV452)+BV452>$BB29,$BB29-SUM($BC452:BV452),BV452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BW452)+BW452>$BB29,$BB29-SUM($BC452:BW452),BW452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BX452)+BX452>$BB29,$BB29-SUM($BC452:BX452),BX452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BY452)+BY452>$BB29,$BB29-SUM($BC452:BY452),BY452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:BZ452)+BZ452>$BB29,$BB29-SUM($BC452:BZ452),BZ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CA452)+CA452>$BB29,$BB29-SUM($BC452:CA452),CA452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CB452)+CB452>$BB29,$BB29-SUM($BC452:CB452),CB452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CC452)+CC452>$BB29,$BB29-SUM($BC452:CC452),CC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CD452)+CD452>$BB29,$BB29-SUM($BC452:CD452),CD452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CE452)+CE452>$BB29,$BB29-SUM($BC452:CE452),CE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CF452)+CF452>$BB29,$BB29-SUM($BC452:CF452),CF452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CG452)+CG452>$BB29,$BB29-SUM($BC452:CG452),CG452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CH452)+CH452>$BB29,$BB29-SUM($BC452:CH452),CH452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CI452)+CI452>$BB29,$BB29-SUM($BC452:CI452),CI452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CJ452)+CJ452>$BB29,$BB29-SUM($BC452:CJ452),CJ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CK452)+CK452>$BB29,$BB29-SUM($BC452:CK452),CK452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CL452)+CL452>$BB29,$BB29-SUM($BC452:CL452),CL452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CM452)+CM452>$BB29,$BB29-SUM($BC452:CM452),CM452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CN452)+CN452>$BB29,$BB29-SUM($BC452:CN452),CN452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CO452)+CO452>$BB29,$BB29-SUM($BC452:CO452),CO452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CP452)+CP452>$BB29,$BB29-SUM($BC452:CP452),CP452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CQ452)+CQ452>$BB29,$BB29-SUM($BC452:CQ452),CQ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CR452)+CR452>$BB29,$BB29-SUM($BC452:CR452),CR452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CS452)+CS452>$BB29,$BB29-SUM($BC452:CS452),CS452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CT452)+CT452>$BB29,$BB29-SUM($BC452:CT452),CT452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CU452)+CU452>$BB29,$BB29-SUM($BC452:CU452),CU452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CV452)+CV452>$BB29,$BB29-SUM($BC452:CV452),CV452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CW452)+CW452>$BB29,$BB29-SUM($BC452:CW452),CW452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CX452)+CX452>$BB29,$BB29-SUM($BC452:CX452),CX452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CY452)+CY452>$BB29,$BB29-SUM($BC452:CY452),CY452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:CZ452)+CZ452>$BB29,$BB29-SUM($BC452:CZ452),CZ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DA452)+DA452>$BB29,$BB29-SUM($BC452:DA452),DA452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DB452)+DB452>$BB29,$BB29-SUM($BC452:DB452),DB452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DC452)+DC452>$BB29,$BB29-SUM($BC452:DC452),DC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DD452)+DD452>$BB29,$BB29-SUM($BC452:DD452),DD452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DE452)+DE452>$BB29,$BB29-SUM($BC452:DE452),DE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DF452)+DF452>$BB29,$BB29-SUM($BC452:DF452),DF452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DG452)+DG452>$BB29,$BB29-SUM($BC452:DG452),DG452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DH452)+DH452>$BB29,$BB29-SUM($BC452:DH452),DH452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DI452)+DI452>$BB29,$BB29-SUM($BC452:DI452),DI452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DJ452)+DJ452>$BB29,$BB29-SUM($BC452:DJ452),DJ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DK452)+DK452>$BB29,$BB29-SUM($BC452:DK452),DK452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DL452)+DL452>$BB29,$BB29-SUM($BC452:DL452),DL452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DM452)+DM452>$BB29,$BB29-SUM($BC452:DM452),DM452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DN452)+DN452>$BB29,$BB29-SUM($BC452:DN452),DN452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DO452)+DO452>$BB29,$BB29-SUM($BC452:DO452),DO452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DP452)+DP452>$BB29,$BB29-SUM($BC452:DP452),DP452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DQ452)+DQ452>$BB29,$BB29-SUM($BC452:DQ452),DQ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DR452)+DR452>$BB29,$BB29-SUM($BC452:DR452),DR452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DS452)+DS452>$BB29,$BB29-SUM($BC452:DS452),DS452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DT452)+DT452>$BB29,$BB29-SUM($BC452:DT452),DT452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DU452)+DU452>$BB29,$BB29-SUM($BC452:DU452),DU452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DV452)+DV452>$BB29,$BB29-SUM($BC452:DV452),DV452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DW452)+DW452>$BB29,$BB29-SUM($BC452:DW452),DW452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DX452)+DX452>$BB29,$BB29-SUM($BC452:DX452),DX452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DY452)+DY452>$BB29,$BB29-SUM($BC452:DY452),DY452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:DZ452)+DZ452>$BB29,$BB29-SUM($BC452:DZ452),DZ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EA452)+EA452>$BB29,$BB29-SUM($BC452:EA452),EA452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EB452)+EB452>$BB29,$BB29-SUM($BC452:EB452),EB452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EC452)+EC452>$BB29,$BB29-SUM($BC452:EC452),EC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:ED452)+ED452>$BB29,$BB29-SUM($BC452:ED452),ED452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EE452)+EE452>$BB29,$BB29-SUM($BC452:EE452),EE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EF452)+EF452>$BB29,$BB29-SUM($BC452:EF452),EF452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EG452)+EG452>$BB29,$BB29-SUM($BC452:EG452),EG452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EH452)+EH452>$BB29,$BB29-SUM($BC452:EH452),EH452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EI452)+EI452>$BB29,$BB29-SUM($BC452:EI452),EI452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EJ452)+EJ452>$BB29,$BB29-SUM($BC452:EJ452),EJ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EK452)+EK452>$BB29,$BB29-SUM($BC452:EK452),EK452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EL452)+EL452>$BB29,$BB29-SUM($BC452:EL452),EL452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EM452)+EM452>$BB29,$BB29-SUM($BC452:EM452),EM452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EN452)+EN452>$BB29,$BB29-SUM($BC452:EN452),EN452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EO452)+EO452>$BB29,$BB29-SUM($BC452:EO452),EO452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EP452)+EP452>$BB29,$BB29-SUM($BC452:EP452),EP452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EQ452)+EQ452>$BB29,$BB29-SUM($BC452:EQ452),EQ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:ER452)+ER452>$BB29,$BB29-SUM($BC452:ER452),ER452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:ES452)+ES452>$BB29,$BB29-SUM($BC452:ES452),ES452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:ET452)+ET452>$BB29,$BB29-SUM($BC452:ET452),ET452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EU452)+EU452>$BB29,$BB29-SUM($BC452:EU452),EU452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EV452)+EV452>$BB29,$BB29-SUM($BC452:EV452),EV452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EW452)+EW452>$BB29,$BB29-SUM($BC452:EW452),EW452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EX452)+EX452>$BB29,$BB29-SUM($BC452:EX452),EX452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EY452)+EY452>$BB29,$BB29-SUM($BC452:EY452),EY452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:EZ452)+EZ452>$BB29,$BB29-SUM($BC452:EZ452),EZ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FA452)+FA452>$BB29,$BB29-SUM($BC452:FA452),FA452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FB452)+FB452>$BB29,$BB29-SUM($BC452:FB452),FB452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FC452)+FC452>$BB29,$BB29-SUM($BC452:FC452),FC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FD452)+FD452>$BB29,$BB29-SUM($BC452:FD452),FD452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FE452)+FE452>$BB29,$BB29-SUM($BC452:FE452),FE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FF452)+FF452>$BB29,$BB29-SUM($BC452:FF452),FF452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FG452)+FG452>$BB29,$BB29-SUM($BC452:FG452),FG452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FH452)+FH452>$BB29,$BB29-SUM($BC452:FH452),FH452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FI452)+FI452>$BB29,$BB29-SUM($BC452:FI452),FI452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FJ452)+FJ452>$BB29,$BB29-SUM($BC452:FJ452),FJ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FK452)+FK452>$BB29,$BB29-SUM($BC452:FK452),FK452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FL452)+FL452>$BB29,$BB29-SUM($BC452:FL452),FL452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FM452)+FM452>$BB29,$BB29-SUM($BC452:FM452),FM452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FN452)+FN452>$BB29,$BB29-SUM($BC452:FN452),FN452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FO452)+FO452>$BB29,$BB29-SUM($BC452:FO452),FO452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FP452)+FP452>$BB29,$BB29-SUM($BC452:FP452),FP452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FQ452)+FQ452>$BB29,$BB29-SUM($BC452:FQ452),FQ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FR452)+FR452>$BB29,$BB29-SUM($BC452:FR452),FR452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FS452)+FS452>$BB29,$BB29-SUM($BC452:FS452),FS452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FT452)+FT452>$BB29,$BB29-SUM($BC452:FT452),FT452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FU452)+FU452>$BB29,$BB29-SUM($BC452:FU452),FU452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FV452)+FV452>$BB29,$BB29-SUM($BC452:FV452),FV452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FW452)+FW452>$BB29,$BB29-SUM($BC452:FW452),FW452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FX452)+FX452>$BB29,$BB29-SUM($BC452:FX452),FX452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FY452)+FY452>$BB29,$BB29-SUM($BC452:FY452),FY452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:FZ452)+FZ452>$BB29,$BB29-SUM($BC452:FZ452),FZ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GA452)+GA452>$BB29,$BB29-SUM($BC452:GA452),GA452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GB452)+GB452>$BB29,$BB29-SUM($BC452:GB452),GB452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GC452)+GC452>$BB29,$BB29-SUM($BC452:GC452),GC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GD452)+GD452>$BB29,$BB29-SUM($BC452:GD452),GD452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GE452)+GE452>$BB29,$BB29-SUM($BC452:GE452),GE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GF452)+GF452>$BB29,$BB29-SUM($BC452:GF452),GF452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GG452)+GG452>$BB29,$BB29-SUM($BC452:GG452),GG452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GH452)+GH452>$BB29,$BB29-SUM($BC452:GH452),GH452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GI452)+GI452>$BB29,$BB29-SUM($BC452:GI452),GI452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GJ452)+GJ452>$BB29,$BB29-SUM($BC452:GJ452),GJ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GK452)+GK452>$BB29,$BB29-SUM($BC452:GK452),GK452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GL452)+GL452>$BB29,$BB29-SUM($BC452:GL452),GL452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GM452)+GM452>$BB29,$BB29-SUM($BC452:GM452),GM452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GN452)+GN452>$BB29,$BB29-SUM($BC452:GN452),GN452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GO452)+GO452>$BB29,$BB29-SUM($BC452:GO452),GO452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GP452)+GP452>$BB29,$BB29-SUM($BC452:GP452),GP452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GQ452)+GQ452>$BB29,$BB29-SUM($BC452:GQ452),GQ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GR452)+GR452>$BB29,$BB29-SUM($BC452:GR452),GR452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GS452)+GS452>$BB29,$BB29-SUM($BC452:GS452),GS452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GT452)+GT452>$BB29,$BB29-SUM($BC452:GT452),GT452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GU452)+GU452>$BB29,$BB29-SUM($BC452:GU452),GU452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GV452)+GV452>$BB29,$BB29-SUM($BC452:GV452),GV452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GW452)+GW452>$BB29,$BB29-SUM($BC452:GW452),GW452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GX452)+GX452>$BB29,$BB29-SUM($BC452:GX452),GX452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GY452)+GY452>$BB29,$BB29-SUM($BC452:GY452),GY452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:GZ452)+GZ452>$BB29,$BB29-SUM($BC452:GZ452),GZ452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:HA452)+HA452>$BB29,$BB29-SUM($BC452:HA452),HA452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:HB452)+HB452>$BB29,$BB29-SUM($BC452:HB452),HB452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:HC452)+HC452>$BB29,$BB29-SUM($BC452:HC452),HC452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:HD452)+HD452>$BB29,$BB29-SUM($BC452:HD452),HD452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:HE452)+HE452>$BB29,$BB29-SUM($BC452:HE452),HE452),0)","v":0},{"$f":"IF($BC452>0,IF(SUM($BC452:HF452)+HF452>$BB29,$BB29-SUM($BC452:HF452),HF452),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC453>0,IF(SUM($BC453:BC453)+BC453>$BB30,$BB30-SUM($BC453:BC453),BC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BD453)+BD453>$BB30,$BB30-SUM($BC453:BD453),BD453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BE453)+BE453>$BB30,$BB30-SUM($BC453:BE453),BE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BF453)+BF453>$BB30,$BB30-SUM($BC453:BF453),BF453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BG453)+BG453>$BB30,$BB30-SUM($BC453:BG453),BG453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BH453)+BH453>$BB30,$BB30-SUM($BC453:BH453),BH453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BI453)+BI453>$BB30,$BB30-SUM($BC453:BI453),BI453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BJ453)+BJ453>$BB30,$BB30-SUM($BC453:BJ453),BJ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BK453)+BK453>$BB30,$BB30-SUM($BC453:BK453),BK453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BL453)+BL453>$BB30,$BB30-SUM($BC453:BL453),BL453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BM453)+BM453>$BB30,$BB30-SUM($BC453:BM453),BM453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BN453)+BN453>$BB30,$BB30-SUM($BC453:BN453),BN453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BO453)+BO453>$BB30,$BB30-SUM($BC453:BO453),BO453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BP453)+BP453>$BB30,$BB30-SUM($BC453:BP453),BP453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BQ453)+BQ453>$BB30,$BB30-SUM($BC453:BQ453),BQ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BR453)+BR453>$BB30,$BB30-SUM($BC453:BR453),BR453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BS453)+BS453>$BB30,$BB30-SUM($BC453:BS453),BS453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BT453)+BT453>$BB30,$BB30-SUM($BC453:BT453),BT453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BU453)+BU453>$BB30,$BB30-SUM($BC453:BU453),BU453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BV453)+BV453>$BB30,$BB30-SUM($BC453:BV453),BV453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BW453)+BW453>$BB30,$BB30-SUM($BC453:BW453),BW453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BX453)+BX453>$BB30,$BB30-SUM($BC453:BX453),BX453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BY453)+BY453>$BB30,$BB30-SUM($BC453:BY453),BY453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:BZ453)+BZ453>$BB30,$BB30-SUM($BC453:BZ453),BZ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CA453)+CA453>$BB30,$BB30-SUM($BC453:CA453),CA453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CB453)+CB453>$BB30,$BB30-SUM($BC453:CB453),CB453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CC453)+CC453>$BB30,$BB30-SUM($BC453:CC453),CC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CD453)+CD453>$BB30,$BB30-SUM($BC453:CD453),CD453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CE453)+CE453>$BB30,$BB30-SUM($BC453:CE453),CE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CF453)+CF453>$BB30,$BB30-SUM($BC453:CF453),CF453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CG453)+CG453>$BB30,$BB30-SUM($BC453:CG453),CG453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CH453)+CH453>$BB30,$BB30-SUM($BC453:CH453),CH453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CI453)+CI453>$BB30,$BB30-SUM($BC453:CI453),CI453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CJ453)+CJ453>$BB30,$BB30-SUM($BC453:CJ453),CJ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CK453)+CK453>$BB30,$BB30-SUM($BC453:CK453),CK453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CL453)+CL453>$BB30,$BB30-SUM($BC453:CL453),CL453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CM453)+CM453>$BB30,$BB30-SUM($BC453:CM453),CM453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CN453)+CN453>$BB30,$BB30-SUM($BC453:CN453),CN453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CO453)+CO453>$BB30,$BB30-SUM($BC453:CO453),CO453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CP453)+CP453>$BB30,$BB30-SUM($BC453:CP453),CP453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CQ453)+CQ453>$BB30,$BB30-SUM($BC453:CQ453),CQ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CR453)+CR453>$BB30,$BB30-SUM($BC453:CR453),CR453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CS453)+CS453>$BB30,$BB30-SUM($BC453:CS453),CS453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CT453)+CT453>$BB30,$BB30-SUM($BC453:CT453),CT453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CU453)+CU453>$BB30,$BB30-SUM($BC453:CU453),CU453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CV453)+CV453>$BB30,$BB30-SUM($BC453:CV453),CV453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CW453)+CW453>$BB30,$BB30-SUM($BC453:CW453),CW453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CX453)+CX453>$BB30,$BB30-SUM($BC453:CX453),CX453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CY453)+CY453>$BB30,$BB30-SUM($BC453:CY453),CY453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:CZ453)+CZ453>$BB30,$BB30-SUM($BC453:CZ453),CZ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DA453)+DA453>$BB30,$BB30-SUM($BC453:DA453),DA453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DB453)+DB453>$BB30,$BB30-SUM($BC453:DB453),DB453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DC453)+DC453>$BB30,$BB30-SUM($BC453:DC453),DC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DD453)+DD453>$BB30,$BB30-SUM($BC453:DD453),DD453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DE453)+DE453>$BB30,$BB30-SUM($BC453:DE453),DE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DF453)+DF453>$BB30,$BB30-SUM($BC453:DF453),DF453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DG453)+DG453>$BB30,$BB30-SUM($BC453:DG453),DG453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DH453)+DH453>$BB30,$BB30-SUM($BC453:DH453),DH453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DI453)+DI453>$BB30,$BB30-SUM($BC453:DI453),DI453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DJ453)+DJ453>$BB30,$BB30-SUM($BC453:DJ453),DJ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DK453)+DK453>$BB30,$BB30-SUM($BC453:DK453),DK453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DL453)+DL453>$BB30,$BB30-SUM($BC453:DL453),DL453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DM453)+DM453>$BB30,$BB30-SUM($BC453:DM453),DM453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DN453)+DN453>$BB30,$BB30-SUM($BC453:DN453),DN453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DO453)+DO453>$BB30,$BB30-SUM($BC453:DO453),DO453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DP453)+DP453>$BB30,$BB30-SUM($BC453:DP453),DP453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DQ453)+DQ453>$BB30,$BB30-SUM($BC453:DQ453),DQ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DR453)+DR453>$BB30,$BB30-SUM($BC453:DR453),DR453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DS453)+DS453>$BB30,$BB30-SUM($BC453:DS453),DS453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DT453)+DT453>$BB30,$BB30-SUM($BC453:DT453),DT453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DU453)+DU453>$BB30,$BB30-SUM($BC453:DU453),DU453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DV453)+DV453>$BB30,$BB30-SUM($BC453:DV453),DV453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DW453)+DW453>$BB30,$BB30-SUM($BC453:DW453),DW453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DX453)+DX453>$BB30,$BB30-SUM($BC453:DX453),DX453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DY453)+DY453>$BB30,$BB30-SUM($BC453:DY453),DY453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:DZ453)+DZ453>$BB30,$BB30-SUM($BC453:DZ453),DZ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EA453)+EA453>$BB30,$BB30-SUM($BC453:EA453),EA453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EB453)+EB453>$BB30,$BB30-SUM($BC453:EB453),EB453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EC453)+EC453>$BB30,$BB30-SUM($BC453:EC453),EC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:ED453)+ED453>$BB30,$BB30-SUM($BC453:ED453),ED453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EE453)+EE453>$BB30,$BB30-SUM($BC453:EE453),EE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EF453)+EF453>$BB30,$BB30-SUM($BC453:EF453),EF453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EG453)+EG453>$BB30,$BB30-SUM($BC453:EG453),EG453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EH453)+EH453>$BB30,$BB30-SUM($BC453:EH453),EH453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EI453)+EI453>$BB30,$BB30-SUM($BC453:EI453),EI453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EJ453)+EJ453>$BB30,$BB30-SUM($BC453:EJ453),EJ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EK453)+EK453>$BB30,$BB30-SUM($BC453:EK453),EK453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EL453)+EL453>$BB30,$BB30-SUM($BC453:EL453),EL453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EM453)+EM453>$BB30,$BB30-SUM($BC453:EM453),EM453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EN453)+EN453>$BB30,$BB30-SUM($BC453:EN453),EN453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EO453)+EO453>$BB30,$BB30-SUM($BC453:EO453),EO453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EP453)+EP453>$BB30,$BB30-SUM($BC453:EP453),EP453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EQ453)+EQ453>$BB30,$BB30-SUM($BC453:EQ453),EQ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:ER453)+ER453>$BB30,$BB30-SUM($BC453:ER453),ER453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:ES453)+ES453>$BB30,$BB30-SUM($BC453:ES453),ES453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:ET453)+ET453>$BB30,$BB30-SUM($BC453:ET453),ET453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EU453)+EU453>$BB30,$BB30-SUM($BC453:EU453),EU453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EV453)+EV453>$BB30,$BB30-SUM($BC453:EV453),EV453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EW453)+EW453>$BB30,$BB30-SUM($BC453:EW453),EW453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EX453)+EX453>$BB30,$BB30-SUM($BC453:EX453),EX453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EY453)+EY453>$BB30,$BB30-SUM($BC453:EY453),EY453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:EZ453)+EZ453>$BB30,$BB30-SUM($BC453:EZ453),EZ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FA453)+FA453>$BB30,$BB30-SUM($BC453:FA453),FA453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FB453)+FB453>$BB30,$BB30-SUM($BC453:FB453),FB453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FC453)+FC453>$BB30,$BB30-SUM($BC453:FC453),FC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FD453)+FD453>$BB30,$BB30-SUM($BC453:FD453),FD453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FE453)+FE453>$BB30,$BB30-SUM($BC453:FE453),FE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FF453)+FF453>$BB30,$BB30-SUM($BC453:FF453),FF453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FG453)+FG453>$BB30,$BB30-SUM($BC453:FG453),FG453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FH453)+FH453>$BB30,$BB30-SUM($BC453:FH453),FH453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FI453)+FI453>$BB30,$BB30-SUM($BC453:FI453),FI453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FJ453)+FJ453>$BB30,$BB30-SUM($BC453:FJ453),FJ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FK453)+FK453>$BB30,$BB30-SUM($BC453:FK453),FK453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FL453)+FL453>$BB30,$BB30-SUM($BC453:FL453),FL453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FM453)+FM453>$BB30,$BB30-SUM($BC453:FM453),FM453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FN453)+FN453>$BB30,$BB30-SUM($BC453:FN453),FN453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FO453)+FO453>$BB30,$BB30-SUM($BC453:FO453),FO453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FP453)+FP453>$BB30,$BB30-SUM($BC453:FP453),FP453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FQ453)+FQ453>$BB30,$BB30-SUM($BC453:FQ453),FQ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FR453)+FR453>$BB30,$BB30-SUM($BC453:FR453),FR453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FS453)+FS453>$BB30,$BB30-SUM($BC453:FS453),FS453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FT453)+FT453>$BB30,$BB30-SUM($BC453:FT453),FT453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FU453)+FU453>$BB30,$BB30-SUM($BC453:FU453),FU453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FV453)+FV453>$BB30,$BB30-SUM($BC453:FV453),FV453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FW453)+FW453>$BB30,$BB30-SUM($BC453:FW453),FW453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FX453)+FX453>$BB30,$BB30-SUM($BC453:FX453),FX453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FY453)+FY453>$BB30,$BB30-SUM($BC453:FY453),FY453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:FZ453)+FZ453>$BB30,$BB30-SUM($BC453:FZ453),FZ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GA453)+GA453>$BB30,$BB30-SUM($BC453:GA453),GA453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GB453)+GB453>$BB30,$BB30-SUM($BC453:GB453),GB453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GC453)+GC453>$BB30,$BB30-SUM($BC453:GC453),GC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GD453)+GD453>$BB30,$BB30-SUM($BC453:GD453),GD453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GE453)+GE453>$BB30,$BB30-SUM($BC453:GE453),GE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GF453)+GF453>$BB30,$BB30-SUM($BC453:GF453),GF453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GG453)+GG453>$BB30,$BB30-SUM($BC453:GG453),GG453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GH453)+GH453>$BB30,$BB30-SUM($BC453:GH453),GH453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GI453)+GI453>$BB30,$BB30-SUM($BC453:GI453),GI453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GJ453)+GJ453>$BB30,$BB30-SUM($BC453:GJ453),GJ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GK453)+GK453>$BB30,$BB30-SUM($BC453:GK453),GK453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GL453)+GL453>$BB30,$BB30-SUM($BC453:GL453),GL453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GM453)+GM453>$BB30,$BB30-SUM($BC453:GM453),GM453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GN453)+GN453>$BB30,$BB30-SUM($BC453:GN453),GN453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GO453)+GO453>$BB30,$BB30-SUM($BC453:GO453),GO453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GP453)+GP453>$BB30,$BB30-SUM($BC453:GP453),GP453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GQ453)+GQ453>$BB30,$BB30-SUM($BC453:GQ453),GQ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GR453)+GR453>$BB30,$BB30-SUM($BC453:GR453),GR453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GS453)+GS453>$BB30,$BB30-SUM($BC453:GS453),GS453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GT453)+GT453>$BB30,$BB30-SUM($BC453:GT453),GT453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GU453)+GU453>$BB30,$BB30-SUM($BC453:GU453),GU453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GV453)+GV453>$BB30,$BB30-SUM($BC453:GV453),GV453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GW453)+GW453>$BB30,$BB30-SUM($BC453:GW453),GW453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GX453)+GX453>$BB30,$BB30-SUM($BC453:GX453),GX453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GY453)+GY453>$BB30,$BB30-SUM($BC453:GY453),GY453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:GZ453)+GZ453>$BB30,$BB30-SUM($BC453:GZ453),GZ453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:HA453)+HA453>$BB30,$BB30-SUM($BC453:HA453),HA453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:HB453)+HB453>$BB30,$BB30-SUM($BC453:HB453),HB453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:HC453)+HC453>$BB30,$BB30-SUM($BC453:HC453),HC453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:HD453)+HD453>$BB30,$BB30-SUM($BC453:HD453),HD453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:HE453)+HE453>$BB30,$BB30-SUM($BC453:HE453),HE453),0)","v":0},{"$f":"IF($BC453>0,IF(SUM($BC453:HF453)+HF453>$BB30,$BB30-SUM($BC453:HF453),HF453),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BC454>0,IF(SUM($BC454:BC454)+BC454>$BB31,$BB31-SUM($BC454:BC454),BC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BD454)+BD454>$BB31,$BB31-SUM($BC454:BD454),BD454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BE454)+BE454>$BB31,$BB31-SUM($BC454:BE454),BE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BF454)+BF454>$BB31,$BB31-SUM($BC454:BF454),BF454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BG454)+BG454>$BB31,$BB31-SUM($BC454:BG454),BG454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BH454)+BH454>$BB31,$BB31-SUM($BC454:BH454),BH454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BI454)+BI454>$BB31,$BB31-SUM($BC454:BI454),BI454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BJ454)+BJ454>$BB31,$BB31-SUM($BC454:BJ454),BJ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BK454)+BK454>$BB31,$BB31-SUM($BC454:BK454),BK454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BL454)+BL454>$BB31,$BB31-SUM($BC454:BL454),BL454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BM454)+BM454>$BB31,$BB31-SUM($BC454:BM454),BM454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BN454)+BN454>$BB31,$BB31-SUM($BC454:BN454),BN454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BO454)+BO454>$BB31,$BB31-SUM($BC454:BO454),BO454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BP454)+BP454>$BB31,$BB31-SUM($BC454:BP454),BP454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BQ454)+BQ454>$BB31,$BB31-SUM($BC454:BQ454),BQ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BR454)+BR454>$BB31,$BB31-SUM($BC454:BR454),BR454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BS454)+BS454>$BB31,$BB31-SUM($BC454:BS454),BS454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BT454)+BT454>$BB31,$BB31-SUM($BC454:BT454),BT454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BU454)+BU454>$BB31,$BB31-SUM($BC454:BU454),BU454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BV454)+BV454>$BB31,$BB31-SUM($BC454:BV454),BV454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BW454)+BW454>$BB31,$BB31-SUM($BC454:BW454),BW454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BX454)+BX454>$BB31,$BB31-SUM($BC454:BX454),BX454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BY454)+BY454>$BB31,$BB31-SUM($BC454:BY454),BY454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:BZ454)+BZ454>$BB31,$BB31-SUM($BC454:BZ454),BZ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CA454)+CA454>$BB31,$BB31-SUM($BC454:CA454),CA454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CB454)+CB454>$BB31,$BB31-SUM($BC454:CB454),CB454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CC454)+CC454>$BB31,$BB31-SUM($BC454:CC454),CC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CD454)+CD454>$BB31,$BB31-SUM($BC454:CD454),CD454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CE454)+CE454>$BB31,$BB31-SUM($BC454:CE454),CE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CF454)+CF454>$BB31,$BB31-SUM($BC454:CF454),CF454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CG454)+CG454>$BB31,$BB31-SUM($BC454:CG454),CG454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CH454)+CH454>$BB31,$BB31-SUM($BC454:CH454),CH454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CI454)+CI454>$BB31,$BB31-SUM($BC454:CI454),CI454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CJ454)+CJ454>$BB31,$BB31-SUM($BC454:CJ454),CJ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CK454)+CK454>$BB31,$BB31-SUM($BC454:CK454),CK454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CL454)+CL454>$BB31,$BB31-SUM($BC454:CL454),CL454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CM454)+CM454>$BB31,$BB31-SUM($BC454:CM454),CM454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CN454)+CN454>$BB31,$BB31-SUM($BC454:CN454),CN454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CO454)+CO454>$BB31,$BB31-SUM($BC454:CO454),CO454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CP454)+CP454>$BB31,$BB31-SUM($BC454:CP454),CP454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CQ454)+CQ454>$BB31,$BB31-SUM($BC454:CQ454),CQ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CR454)+CR454>$BB31,$BB31-SUM($BC454:CR454),CR454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CS454)+CS454>$BB31,$BB31-SUM($BC454:CS454),CS454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CT454)+CT454>$BB31,$BB31-SUM($BC454:CT454),CT454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CU454)+CU454>$BB31,$BB31-SUM($BC454:CU454),CU454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CV454)+CV454>$BB31,$BB31-SUM($BC454:CV454),CV454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CW454)+CW454>$BB31,$BB31-SUM($BC454:CW454),CW454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CX454)+CX454>$BB31,$BB31-SUM($BC454:CX454),CX454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CY454)+CY454>$BB31,$BB31-SUM($BC454:CY454),CY454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:CZ454)+CZ454>$BB31,$BB31-SUM($BC454:CZ454),CZ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DA454)+DA454>$BB31,$BB31-SUM($BC454:DA454),DA454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DB454)+DB454>$BB31,$BB31-SUM($BC454:DB454),DB454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DC454)+DC454>$BB31,$BB31-SUM($BC454:DC454),DC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DD454)+DD454>$BB31,$BB31-SUM($BC454:DD454),DD454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DE454)+DE454>$BB31,$BB31-SUM($BC454:DE454),DE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DF454)+DF454>$BB31,$BB31-SUM($BC454:DF454),DF454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DG454)+DG454>$BB31,$BB31-SUM($BC454:DG454),DG454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DH454)+DH454>$BB31,$BB31-SUM($BC454:DH454),DH454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DI454)+DI454>$BB31,$BB31-SUM($BC454:DI454),DI454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DJ454)+DJ454>$BB31,$BB31-SUM($BC454:DJ454),DJ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DK454)+DK454>$BB31,$BB31-SUM($BC454:DK454),DK454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DL454)+DL454>$BB31,$BB31-SUM($BC454:DL454),DL454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DM454)+DM454>$BB31,$BB31-SUM($BC454:DM454),DM454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DN454)+DN454>$BB31,$BB31-SUM($BC454:DN454),DN454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DO454)+DO454>$BB31,$BB31-SUM($BC454:DO454),DO454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DP454)+DP454>$BB31,$BB31-SUM($BC454:DP454),DP454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DQ454)+DQ454>$BB31,$BB31-SUM($BC454:DQ454),DQ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DR454)+DR454>$BB31,$BB31-SUM($BC454:DR454),DR454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DS454)+DS454>$BB31,$BB31-SUM($BC454:DS454),DS454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DT454)+DT454>$BB31,$BB31-SUM($BC454:DT454),DT454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DU454)+DU454>$BB31,$BB31-SUM($BC454:DU454),DU454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DV454)+DV454>$BB31,$BB31-SUM($BC454:DV454),DV454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DW454)+DW454>$BB31,$BB31-SUM($BC454:DW454),DW454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DX454)+DX454>$BB31,$BB31-SUM($BC454:DX454),DX454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DY454)+DY454>$BB31,$BB31-SUM($BC454:DY454),DY454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:DZ454)+DZ454>$BB31,$BB31-SUM($BC454:DZ454),DZ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EA454)+EA454>$BB31,$BB31-SUM($BC454:EA454),EA454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EB454)+EB454>$BB31,$BB31-SUM($BC454:EB454),EB454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EC454)+EC454>$BB31,$BB31-SUM($BC454:EC454),EC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:ED454)+ED454>$BB31,$BB31-SUM($BC454:ED454),ED454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EE454)+EE454>$BB31,$BB31-SUM($BC454:EE454),EE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EF454)+EF454>$BB31,$BB31-SUM($BC454:EF454),EF454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EG454)+EG454>$BB31,$BB31-SUM($BC454:EG454),EG454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EH454)+EH454>$BB31,$BB31-SUM($BC454:EH454),EH454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EI454)+EI454>$BB31,$BB31-SUM($BC454:EI454),EI454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EJ454)+EJ454>$BB31,$BB31-SUM($BC454:EJ454),EJ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EK454)+EK454>$BB31,$BB31-SUM($BC454:EK454),EK454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EL454)+EL454>$BB31,$BB31-SUM($BC454:EL454),EL454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EM454)+EM454>$BB31,$BB31-SUM($BC454:EM454),EM454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EN454)+EN454>$BB31,$BB31-SUM($BC454:EN454),EN454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EO454)+EO454>$BB31,$BB31-SUM($BC454:EO454),EO454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EP454)+EP454>$BB31,$BB31-SUM($BC454:EP454),EP454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EQ454)+EQ454>$BB31,$BB31-SUM($BC454:EQ454),EQ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:ER454)+ER454>$BB31,$BB31-SUM($BC454:ER454),ER454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:ES454)+ES454>$BB31,$BB31-SUM($BC454:ES454),ES454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:ET454)+ET454>$BB31,$BB31-SUM($BC454:ET454),ET454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EU454)+EU454>$BB31,$BB31-SUM($BC454:EU454),EU454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EV454)+EV454>$BB31,$BB31-SUM($BC454:EV454),EV454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EW454)+EW454>$BB31,$BB31-SUM($BC454:EW454),EW454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EX454)+EX454>$BB31,$BB31-SUM($BC454:EX454),EX454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EY454)+EY454>$BB31,$BB31-SUM($BC454:EY454),EY454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:EZ454)+EZ454>$BB31,$BB31-SUM($BC454:EZ454),EZ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FA454)+FA454>$BB31,$BB31-SUM($BC454:FA454),FA454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FB454)+FB454>$BB31,$BB31-SUM($BC454:FB454),FB454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FC454)+FC454>$BB31,$BB31-SUM($BC454:FC454),FC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FD454)+FD454>$BB31,$BB31-SUM($BC454:FD454),FD454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FE454)+FE454>$BB31,$BB31-SUM($BC454:FE454),FE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FF454)+FF454>$BB31,$BB31-SUM($BC454:FF454),FF454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FG454)+FG454>$BB31,$BB31-SUM($BC454:FG454),FG454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FH454)+FH454>$BB31,$BB31-SUM($BC454:FH454),FH454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FI454)+FI454>$BB31,$BB31-SUM($BC454:FI454),FI454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FJ454)+FJ454>$BB31,$BB31-SUM($BC454:FJ454),FJ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FK454)+FK454>$BB31,$BB31-SUM($BC454:FK454),FK454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FL454)+FL454>$BB31,$BB31-SUM($BC454:FL454),FL454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FM454)+FM454>$BB31,$BB31-SUM($BC454:FM454),FM454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FN454)+FN454>$BB31,$BB31-SUM($BC454:FN454),FN454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FO454)+FO454>$BB31,$BB31-SUM($BC454:FO454),FO454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FP454)+FP454>$BB31,$BB31-SUM($BC454:FP454),FP454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FQ454)+FQ454>$BB31,$BB31-SUM($BC454:FQ454),FQ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FR454)+FR454>$BB31,$BB31-SUM($BC454:FR454),FR454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FS454)+FS454>$BB31,$BB31-SUM($BC454:FS454),FS454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FT454)+FT454>$BB31,$BB31-SUM($BC454:FT454),FT454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FU454)+FU454>$BB31,$BB31-SUM($BC454:FU454),FU454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FV454)+FV454>$BB31,$BB31-SUM($BC454:FV454),FV454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FW454)+FW454>$BB31,$BB31-SUM($BC454:FW454),FW454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FX454)+FX454>$BB31,$BB31-SUM($BC454:FX454),FX454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FY454)+FY454>$BB31,$BB31-SUM($BC454:FY454),FY454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:FZ454)+FZ454>$BB31,$BB31-SUM($BC454:FZ454),FZ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GA454)+GA454>$BB31,$BB31-SUM($BC454:GA454),GA454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GB454)+GB454>$BB31,$BB31-SUM($BC454:GB454),GB454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GC454)+GC454>$BB31,$BB31-SUM($BC454:GC454),GC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GD454)+GD454>$BB31,$BB31-SUM($BC454:GD454),GD454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GE454)+GE454>$BB31,$BB31-SUM($BC454:GE454),GE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GF454)+GF454>$BB31,$BB31-SUM($BC454:GF454),GF454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GG454)+GG454>$BB31,$BB31-SUM($BC454:GG454),GG454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GH454)+GH454>$BB31,$BB31-SUM($BC454:GH454),GH454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GI454)+GI454>$BB31,$BB31-SUM($BC454:GI454),GI454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GJ454)+GJ454>$BB31,$BB31-SUM($BC454:GJ454),GJ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GK454)+GK454>$BB31,$BB31-SUM($BC454:GK454),GK454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GL454)+GL454>$BB31,$BB31-SUM($BC454:GL454),GL454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GM454)+GM454>$BB31,$BB31-SUM($BC454:GM454),GM454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GN454)+GN454>$BB31,$BB31-SUM($BC454:GN454),GN454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GO454)+GO454>$BB31,$BB31-SUM($BC454:GO454),GO454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GP454)+GP454>$BB31,$BB31-SUM($BC454:GP454),GP454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GQ454)+GQ454>$BB31,$BB31-SUM($BC454:GQ454),GQ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GR454)+GR454>$BB31,$BB31-SUM($BC454:GR454),GR454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GS454)+GS454>$BB31,$BB31-SUM($BC454:GS454),GS454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GT454)+GT454>$BB31,$BB31-SUM($BC454:GT454),GT454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GU454)+GU454>$BB31,$BB31-SUM($BC454:GU454),GU454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GV454)+GV454>$BB31,$BB31-SUM($BC454:GV454),GV454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GW454)+GW454>$BB31,$BB31-SUM($BC454:GW454),GW454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GX454)+GX454>$BB31,$BB31-SUM($BC454:GX454),GX454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GY454)+GY454>$BB31,$BB31-SUM($BC454:GY454),GY454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:GZ454)+GZ454>$BB31,$BB31-SUM($BC454:GZ454),GZ454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:HA454)+HA454>$BB31,$BB31-SUM($BC454:HA454),HA454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:HB454)+HB454>$BB31,$BB31-SUM($BC454:HB454),HB454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:HC454)+HC454>$BB31,$BB31-SUM($BC454:HC454),HC454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:HD454)+HD454>$BB31,$BB31-SUM($BC454:HD454),HD454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:HE454)+HE454>$BB31,$BB31-SUM($BC454:HE454),HE454),0)","v":0},{"$f":"IF($BC454>0,IF(SUM($BC454:HF454)+HF454>$BB31,$BB31-SUM($BC454:HF454),HF454),0)","v":0}]
[]
[null,"Depreciation:  2005 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BC24>0,BC24/$F458,BC24)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BD458)+BD458>$BC24,$BC24-SUM($BD458:BD458),BD458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BE458)+BE458>$BC24,$BC24-SUM($BD458:BE458),BE458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BF458)+BF458>$BC24,$BC24-SUM($BD458:BF458),BF458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BG458)+BG458>$BC24,$BC24-SUM($BD458:BG458),BG458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BH458)+BH458>$BC24,$BC24-SUM($BD458:BH458),BH458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BI458)+BI458>$BC24,$BC24-SUM($BD458:BI458),BI458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BJ458)+BJ458>$BC24,$BC24-SUM($BD458:BJ458),BJ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BK458)+BK458>$BC24,$BC24-SUM($BD458:BK458),BK458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BL458)+BL458>$BC24,$BC24-SUM($BD458:BL458),BL458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BM458)+BM458>$BC24,$BC24-SUM($BD458:BM458),BM458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BN458)+BN458>$BC24,$BC24-SUM($BD458:BN458),BN458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BO458)+BO458>$BC24,$BC24-SUM($BD458:BO458),BO458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BP458)+BP458>$BC24,$BC24-SUM($BD458:BP458),BP458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BQ458)+BQ458>$BC24,$BC24-SUM($BD458:BQ458),BQ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BR458)+BR458>$BC24,$BC24-SUM($BD458:BR458),BR458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BS458)+BS458>$BC24,$BC24-SUM($BD458:BS458),BS458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BT458)+BT458>$BC24,$BC24-SUM($BD458:BT458),BT458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BU458)+BU458>$BC24,$BC24-SUM($BD458:BU458),BU458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BV458)+BV458>$BC24,$BC24-SUM($BD458:BV458),BV458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BW458)+BW458>$BC24,$BC24-SUM($BD458:BW458),BW458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BX458)+BX458>$BC24,$BC24-SUM($BD458:BX458),BX458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BY458)+BY458>$BC24,$BC24-SUM($BD458:BY458),BY458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:BZ458)+BZ458>$BC24,$BC24-SUM($BD458:BZ458),BZ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CA458)+CA458>$BC24,$BC24-SUM($BD458:CA458),CA458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CB458)+CB458>$BC24,$BC24-SUM($BD458:CB458),CB458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CC458)+CC458>$BC24,$BC24-SUM($BD458:CC458),CC458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CD458)+CD458>$BC24,$BC24-SUM($BD458:CD458),CD458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CE458)+CE458>$BC24,$BC24-SUM($BD458:CE458),CE458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CF458)+CF458>$BC24,$BC24-SUM($BD458:CF458),CF458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CG458)+CG458>$BC24,$BC24-SUM($BD458:CG458),CG458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CH458)+CH458>$BC24,$BC24-SUM($BD458:CH458),CH458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CI458)+CI458>$BC24,$BC24-SUM($BD458:CI458),CI458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CJ458)+CJ458>$BC24,$BC24-SUM($BD458:CJ458),CJ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CK458)+CK458>$BC24,$BC24-SUM($BD458:CK458),CK458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CL458)+CL458>$BC24,$BC24-SUM($BD458:CL458),CL458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CM458)+CM458>$BC24,$BC24-SUM($BD458:CM458),CM458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CN458)+CN458>$BC24,$BC24-SUM($BD458:CN458),CN458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CO458)+CO458>$BC24,$BC24-SUM($BD458:CO458),CO458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CP458)+CP458>$BC24,$BC24-SUM($BD458:CP458),CP458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CQ458)+CQ458>$BC24,$BC24-SUM($BD458:CQ458),CQ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CR458)+CR458>$BC24,$BC24-SUM($BD458:CR458),CR458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CS458)+CS458>$BC24,$BC24-SUM($BD458:CS458),CS458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CT458)+CT458>$BC24,$BC24-SUM($BD458:CT458),CT458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CU458)+CU458>$BC24,$BC24-SUM($BD458:CU458),CU458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CV458)+CV458>$BC24,$BC24-SUM($BD458:CV458),CV458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CW458)+CW458>$BC24,$BC24-SUM($BD458:CW458),CW458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CX458)+CX458>$BC24,$BC24-SUM($BD458:CX458),CX458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CY458)+CY458>$BC24,$BC24-SUM($BD458:CY458),CY458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:CZ458)+CZ458>$BC24,$BC24-SUM($BD458:CZ458),CZ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DA458)+DA458>$BC24,$BC24-SUM($BD458:DA458),DA458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DB458)+DB458>$BC24,$BC24-SUM($BD458:DB458),DB458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DC458)+DC458>$BC24,$BC24-SUM($BD458:DC458),DC458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DD458)+DD458>$BC24,$BC24-SUM($BD458:DD458),DD458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DE458)+DE458>$BC24,$BC24-SUM($BD458:DE458),DE458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DF458)+DF458>$BC24,$BC24-SUM($BD458:DF458),DF458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DG458)+DG458>$BC24,$BC24-SUM($BD458:DG458),DG458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DH458)+DH458>$BC24,$BC24-SUM($BD458:DH458),DH458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DI458)+DI458>$BC24,$BC24-SUM($BD458:DI458),DI458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DJ458)+DJ458>$BC24,$BC24-SUM($BD458:DJ458),DJ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DK458)+DK458>$BC24,$BC24-SUM($BD458:DK458),DK458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DL458)+DL458>$BC24,$BC24-SUM($BD458:DL458),DL458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DM458)+DM458>$BC24,$BC24-SUM($BD458:DM458),DM458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DN458)+DN458>$BC24,$BC24-SUM($BD458:DN458),DN458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DO458)+DO458>$BC24,$BC24-SUM($BD458:DO458),DO458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DP458)+DP458>$BC24,$BC24-SUM($BD458:DP458),DP458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DQ458)+DQ458>$BC24,$BC24-SUM($BD458:DQ458),DQ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DR458)+DR458>$BC24,$BC24-SUM($BD458:DR458),DR458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DS458)+DS458>$BC24,$BC24-SUM($BD458:DS458),DS458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DT458)+DT458>$BC24,$BC24-SUM($BD458:DT458),DT458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DU458)+DU458>$BC24,$BC24-SUM($BD458:DU458),DU458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DV458)+DV458>$BC24,$BC24-SUM($BD458:DV458),DV458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DW458)+DW458>$BC24,$BC24-SUM($BD458:DW458),DW458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DX458)+DX458>$BC24,$BC24-SUM($BD458:DX458),DX458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DY458)+DY458>$BC24,$BC24-SUM($BD458:DY458),DY458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:DZ458)+DZ458>$BC24,$BC24-SUM($BD458:DZ458),DZ458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:EA458)+EA458>$BC24,$BC24-SUM($BD458:EA458),EA458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:EB458)+EB458>$BC24,$BC24-SUM($BD458:EB458),EB458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:EC458)+EC458>$BC24,$BC24-SUM($BD458:EC458),EC458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:ED458)+ED458>$BC24,$BC24-SUM($BD458:ED458),ED458),0)","v":3.7688252499999998E-3},{"$f":"IF($BD458>0,IF(SUM($BD458:EE458)+EE458>$BC24,$BC24-SUM($BD458:EE458),EE458),0)","v":2.2204460492503131E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EF458)+EF458>$BC24,$BC24-SUM($BD458:EF458),EF458),0)","v":2.2204460492503131E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EG458)+EG458>$BC24,$BC24-SUM($BD458:EG458),EG458),0)","v":2.2204460492503131E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EH458)+EH458>$BC24,$BC24-SUM($BD458:EH458),EH458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EI458)+EI458>$BC24,$BC24-SUM($BD458:EI458),EI458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EJ458)+EJ458>$BC24,$BC24-SUM($BD458:EJ458),EJ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EK458)+EK458>$BC24,$BC24-SUM($BD458:EK458),EK458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EL458)+EL458>$BC24,$BC24-SUM($BD458:EL458),EL458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EM458)+EM458>$BC24,$BC24-SUM($BD458:EM458),EM458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EN458)+EN458>$BC24,$BC24-SUM($BD458:EN458),EN458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EO458)+EO458>$BC24,$BC24-SUM($BD458:EO458),EO458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EP458)+EP458>$BC24,$BC24-SUM($BD458:EP458),EP458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EQ458)+EQ458>$BC24,$BC24-SUM($BD458:EQ458),EQ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:ER458)+ER458>$BC24,$BC24-SUM($BD458:ER458),ER458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:ES458)+ES458>$BC24,$BC24-SUM($BD458:ES458),ES458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:ET458)+ET458>$BC24,$BC24-SUM($BD458:ET458),ET458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EU458)+EU458>$BC24,$BC24-SUM($BD458:EU458),EU458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EV458)+EV458>$BC24,$BC24-SUM($BD458:EV458),EV458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EW458)+EW458>$BC24,$BC24-SUM($BD458:EW458),EW458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EX458)+EX458>$BC24,$BC24-SUM($BD458:EX458),EX458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EY458)+EY458>$BC24,$BC24-SUM($BD458:EY458),EY458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:EZ458)+EZ458>$BC24,$BC24-SUM($BD458:EZ458),EZ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FA458)+FA458>$BC24,$BC24-SUM($BD458:FA458),FA458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FB458)+FB458>$BC24,$BC24-SUM($BD458:FB458),FB458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FC458)+FC458>$BC24,$BC24-SUM($BD458:FC458),FC458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FD458)+FD458>$BC24,$BC24-SUM($BD458:FD458),FD458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FE458)+FE458>$BC24,$BC24-SUM($BD458:FE458),FE458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FF458)+FF458>$BC24,$BC24-SUM($BD458:FF458),FF458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FG458)+FG458>$BC24,$BC24-SUM($BD458:FG458),FG458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FH458)+FH458>$BC24,$BC24-SUM($BD458:FH458),FH458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FI458)+FI458>$BC24,$BC24-SUM($BD458:FI458),FI458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FJ458)+FJ458>$BC24,$BC24-SUM($BD458:FJ458),FJ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FK458)+FK458>$BC24,$BC24-SUM($BD458:FK458),FK458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FL458)+FL458>$BC24,$BC24-SUM($BD458:FL458),FL458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FM458)+FM458>$BC24,$BC24-SUM($BD458:FM458),FM458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FN458)+FN458>$BC24,$BC24-SUM($BD458:FN458),FN458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FO458)+FO458>$BC24,$BC24-SUM($BD458:FO458),FO458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FP458)+FP458>$BC24,$BC24-SUM($BD458:FP458),FP458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FQ458)+FQ458>$BC24,$BC24-SUM($BD458:FQ458),FQ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FR458)+FR458>$BC24,$BC24-SUM($BD458:FR458),FR458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FS458)+FS458>$BC24,$BC24-SUM($BD458:FS458),FS458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FT458)+FT458>$BC24,$BC24-SUM($BD458:FT458),FT458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FU458)+FU458>$BC24,$BC24-SUM($BD458:FU458),FU458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FV458)+FV458>$BC24,$BC24-SUM($BD458:FV458),FV458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FW458)+FW458>$BC24,$BC24-SUM($BD458:FW458),FW458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FX458)+FX458>$BC24,$BC24-SUM($BD458:FX458),FX458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FY458)+FY458>$BC24,$BC24-SUM($BD458:FY458),FY458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:FZ458)+FZ458>$BC24,$BC24-SUM($BD458:FZ458),FZ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GA458)+GA458>$BC24,$BC24-SUM($BD458:GA458),GA458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GB458)+GB458>$BC24,$BC24-SUM($BD458:GB458),GB458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GC458)+GC458>$BC24,$BC24-SUM($BD458:GC458),GC458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GD458)+GD458>$BC24,$BC24-SUM($BD458:GD458),GD458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GE458)+GE458>$BC24,$BC24-SUM($BD458:GE458),GE458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GF458)+GF458>$BC24,$BC24-SUM($BD458:GF458),GF458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GG458)+GG458>$BC24,$BC24-SUM($BD458:GG458),GG458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GH458)+GH458>$BC24,$BC24-SUM($BD458:GH458),GH458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GI458)+GI458>$BC24,$BC24-SUM($BD458:GI458),GI458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GJ458)+GJ458>$BC24,$BC24-SUM($BD458:GJ458),GJ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GK458)+GK458>$BC24,$BC24-SUM($BD458:GK458),GK458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GL458)+GL458>$BC24,$BC24-SUM($BD458:GL458),GL458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GM458)+GM458>$BC24,$BC24-SUM($BD458:GM458),GM458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GN458)+GN458>$BC24,$BC24-SUM($BD458:GN458),GN458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GO458)+GO458>$BC24,$BC24-SUM($BD458:GO458),GO458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GP458)+GP458>$BC24,$BC24-SUM($BD458:GP458),GP458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GQ458)+GQ458>$BC24,$BC24-SUM($BD458:GQ458),GQ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GR458)+GR458>$BC24,$BC24-SUM($BD458:GR458),GR458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GS458)+GS458>$BC24,$BC24-SUM($BD458:GS458),GS458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GT458)+GT458>$BC24,$BC24-SUM($BD458:GT458),GT458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GU458)+GU458>$BC24,$BC24-SUM($BD458:GU458),GU458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GV458)+GV458>$BC24,$BC24-SUM($BD458:GV458),GV458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GW458)+GW458>$BC24,$BC24-SUM($BD458:GW458),GW458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GX458)+GX458>$BC24,$BC24-SUM($BD458:GX458),GX458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GY458)+GY458>$BC24,$BC24-SUM($BD458:GY458),GY458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:GZ458)+GZ458>$BC24,$BC24-SUM($BD458:GZ458),GZ458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:HA458)+HA458>$BC24,$BC24-SUM($BD458:HA458),HA458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:HB458)+HB458>$BC24,$BC24-SUM($BD458:HB458),HB458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:HC458)+HC458>$BC24,$BC24-SUM($BD458:HC458),HC458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:HD458)+HD458>$BC24,$BC24-SUM($BD458:HD458),HD458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:HE458)+HE458>$BC24,$BC24-SUM($BD458:HE458),HE458),0)","v":-4.4408920985006262E-16},{"$f":"IF($BD458>0,IF(SUM($BD458:HF458)+HF458>$BC24,$BC24-SUM($BD458:HF458),HF458),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BD459>0,IF(SUM($BD459:BD459)+BD459>$BC25,$BC25-SUM($BD459:BD459),BD459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BE459)+BE459>$BC25,$BC25-SUM($BD459:BE459),BE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BF459)+BF459>$BC25,$BC25-SUM($BD459:BF459),BF459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BG459)+BG459>$BC25,$BC25-SUM($BD459:BG459),BG459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BH459)+BH459>$BC25,$BC25-SUM($BD459:BH459),BH459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BI459)+BI459>$BC25,$BC25-SUM($BD459:BI459),BI459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BJ459)+BJ459>$BC25,$BC25-SUM($BD459:BJ459),BJ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BK459)+BK459>$BC25,$BC25-SUM($BD459:BK459),BK459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BL459)+BL459>$BC25,$BC25-SUM($BD459:BL459),BL459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BM459)+BM459>$BC25,$BC25-SUM($BD459:BM459),BM459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BN459)+BN459>$BC25,$BC25-SUM($BD459:BN459),BN459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BO459)+BO459>$BC25,$BC25-SUM($BD459:BO459),BO459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BP459)+BP459>$BC25,$BC25-SUM($BD459:BP459),BP459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BQ459)+BQ459>$BC25,$BC25-SUM($BD459:BQ459),BQ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BR459)+BR459>$BC25,$BC25-SUM($BD459:BR459),BR459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BS459)+BS459>$BC25,$BC25-SUM($BD459:BS459),BS459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BT459)+BT459>$BC25,$BC25-SUM($BD459:BT459),BT459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BU459)+BU459>$BC25,$BC25-SUM($BD459:BU459),BU459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BV459)+BV459>$BC25,$BC25-SUM($BD459:BV459),BV459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BW459)+BW459>$BC25,$BC25-SUM($BD459:BW459),BW459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BX459)+BX459>$BC25,$BC25-SUM($BD459:BX459),BX459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BY459)+BY459>$BC25,$BC25-SUM($BD459:BY459),BY459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:BZ459)+BZ459>$BC25,$BC25-SUM($BD459:BZ459),BZ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CA459)+CA459>$BC25,$BC25-SUM($BD459:CA459),CA459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CB459)+CB459>$BC25,$BC25-SUM($BD459:CB459),CB459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CC459)+CC459>$BC25,$BC25-SUM($BD459:CC459),CC459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CD459)+CD459>$BC25,$BC25-SUM($BD459:CD459),CD459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CE459)+CE459>$BC25,$BC25-SUM($BD459:CE459),CE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CF459)+CF459>$BC25,$BC25-SUM($BD459:CF459),CF459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CG459)+CG459>$BC25,$BC25-SUM($BD459:CG459),CG459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CH459)+CH459>$BC25,$BC25-SUM($BD459:CH459),CH459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CI459)+CI459>$BC25,$BC25-SUM($BD459:CI459),CI459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CJ459)+CJ459>$BC25,$BC25-SUM($BD459:CJ459),CJ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CK459)+CK459>$BC25,$BC25-SUM($BD459:CK459),CK459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CL459)+CL459>$BC25,$BC25-SUM($BD459:CL459),CL459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CM459)+CM459>$BC25,$BC25-SUM($BD459:CM459),CM459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CN459)+CN459>$BC25,$BC25-SUM($BD459:CN459),CN459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CO459)+CO459>$BC25,$BC25-SUM($BD459:CO459),CO459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CP459)+CP459>$BC25,$BC25-SUM($BD459:CP459),CP459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CQ459)+CQ459>$BC25,$BC25-SUM($BD459:CQ459),CQ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CR459)+CR459>$BC25,$BC25-SUM($BD459:CR459),CR459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CS459)+CS459>$BC25,$BC25-SUM($BD459:CS459),CS459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CT459)+CT459>$BC25,$BC25-SUM($BD459:CT459),CT459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CU459)+CU459>$BC25,$BC25-SUM($BD459:CU459),CU459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CV459)+CV459>$BC25,$BC25-SUM($BD459:CV459),CV459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CW459)+CW459>$BC25,$BC25-SUM($BD459:CW459),CW459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CX459)+CX459>$BC25,$BC25-SUM($BD459:CX459),CX459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CY459)+CY459>$BC25,$BC25-SUM($BD459:CY459),CY459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:CZ459)+CZ459>$BC25,$BC25-SUM($BD459:CZ459),CZ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DA459)+DA459>$BC25,$BC25-SUM($BD459:DA459),DA459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DB459)+DB459>$BC25,$BC25-SUM($BD459:DB459),DB459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DC459)+DC459>$BC25,$BC25-SUM($BD459:DC459),DC459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DD459)+DD459>$BC25,$BC25-SUM($BD459:DD459),DD459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DE459)+DE459>$BC25,$BC25-SUM($BD459:DE459),DE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DF459)+DF459>$BC25,$BC25-SUM($BD459:DF459),DF459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DG459)+DG459>$BC25,$BC25-SUM($BD459:DG459),DG459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DH459)+DH459>$BC25,$BC25-SUM($BD459:DH459),DH459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DI459)+DI459>$BC25,$BC25-SUM($BD459:DI459),DI459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DJ459)+DJ459>$BC25,$BC25-SUM($BD459:DJ459),DJ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DK459)+DK459>$BC25,$BC25-SUM($BD459:DK459),DK459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DL459)+DL459>$BC25,$BC25-SUM($BD459:DL459),DL459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DM459)+DM459>$BC25,$BC25-SUM($BD459:DM459),DM459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DN459)+DN459>$BC25,$BC25-SUM($BD459:DN459),DN459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DO459)+DO459>$BC25,$BC25-SUM($BD459:DO459),DO459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DP459)+DP459>$BC25,$BC25-SUM($BD459:DP459),DP459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DQ459)+DQ459>$BC25,$BC25-SUM($BD459:DQ459),DQ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DR459)+DR459>$BC25,$BC25-SUM($BD459:DR459),DR459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DS459)+DS459>$BC25,$BC25-SUM($BD459:DS459),DS459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DT459)+DT459>$BC25,$BC25-SUM($BD459:DT459),DT459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DU459)+DU459>$BC25,$BC25-SUM($BD459:DU459),DU459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DV459)+DV459>$BC25,$BC25-SUM($BD459:DV459),DV459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DW459)+DW459>$BC25,$BC25-SUM($BD459:DW459),DW459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DX459)+DX459>$BC25,$BC25-SUM($BD459:DX459),DX459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DY459)+DY459>$BC25,$BC25-SUM($BD459:DY459),DY459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:DZ459)+DZ459>$BC25,$BC25-SUM($BD459:DZ459),DZ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EA459)+EA459>$BC25,$BC25-SUM($BD459:EA459),EA459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EB459)+EB459>$BC25,$BC25-SUM($BD459:EB459),EB459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EC459)+EC459>$BC25,$BC25-SUM($BD459:EC459),EC459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:ED459)+ED459>$BC25,$BC25-SUM($BD459:ED459),ED459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EE459)+EE459>$BC25,$BC25-SUM($BD459:EE459),EE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EF459)+EF459>$BC25,$BC25-SUM($BD459:EF459),EF459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EG459)+EG459>$BC25,$BC25-SUM($BD459:EG459),EG459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EH459)+EH459>$BC25,$BC25-SUM($BD459:EH459),EH459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EI459)+EI459>$BC25,$BC25-SUM($BD459:EI459),EI459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EJ459)+EJ459>$BC25,$BC25-SUM($BD459:EJ459),EJ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EK459)+EK459>$BC25,$BC25-SUM($BD459:EK459),EK459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EL459)+EL459>$BC25,$BC25-SUM($BD459:EL459),EL459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EM459)+EM459>$BC25,$BC25-SUM($BD459:EM459),EM459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EN459)+EN459>$BC25,$BC25-SUM($BD459:EN459),EN459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EO459)+EO459>$BC25,$BC25-SUM($BD459:EO459),EO459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EP459)+EP459>$BC25,$BC25-SUM($BD459:EP459),EP459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EQ459)+EQ459>$BC25,$BC25-SUM($BD459:EQ459),EQ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:ER459)+ER459>$BC25,$BC25-SUM($BD459:ER459),ER459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:ES459)+ES459>$BC25,$BC25-SUM($BD459:ES459),ES459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:ET459)+ET459>$BC25,$BC25-SUM($BD459:ET459),ET459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EU459)+EU459>$BC25,$BC25-SUM($BD459:EU459),EU459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EV459)+EV459>$BC25,$BC25-SUM($BD459:EV459),EV459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EW459)+EW459>$BC25,$BC25-SUM($BD459:EW459),EW459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EX459)+EX459>$BC25,$BC25-SUM($BD459:EX459),EX459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EY459)+EY459>$BC25,$BC25-SUM($BD459:EY459),EY459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:EZ459)+EZ459>$BC25,$BC25-SUM($BD459:EZ459),EZ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FA459)+FA459>$BC25,$BC25-SUM($BD459:FA459),FA459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FB459)+FB459>$BC25,$BC25-SUM($BD459:FB459),FB459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FC459)+FC459>$BC25,$BC25-SUM($BD459:FC459),FC459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FD459)+FD459>$BC25,$BC25-SUM($BD459:FD459),FD459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FE459)+FE459>$BC25,$BC25-SUM($BD459:FE459),FE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FF459)+FF459>$BC25,$BC25-SUM($BD459:FF459),FF459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FG459)+FG459>$BC25,$BC25-SUM($BD459:FG459),FG459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FH459)+FH459>$BC25,$BC25-SUM($BD459:FH459),FH459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FI459)+FI459>$BC25,$BC25-SUM($BD459:FI459),FI459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FJ459)+FJ459>$BC25,$BC25-SUM($BD459:FJ459),FJ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FK459)+FK459>$BC25,$BC25-SUM($BD459:FK459),FK459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FL459)+FL459>$BC25,$BC25-SUM($BD459:FL459),FL459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FM459)+FM459>$BC25,$BC25-SUM($BD459:FM459),FM459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FN459)+FN459>$BC25,$BC25-SUM($BD459:FN459),FN459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FO459)+FO459>$BC25,$BC25-SUM($BD459:FO459),FO459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FP459)+FP459>$BC25,$BC25-SUM($BD459:FP459),FP459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FQ459)+FQ459>$BC25,$BC25-SUM($BD459:FQ459),FQ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FR459)+FR459>$BC25,$BC25-SUM($BD459:FR459),FR459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FS459)+FS459>$BC25,$BC25-SUM($BD459:FS459),FS459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FT459)+FT459>$BC25,$BC25-SUM($BD459:FT459),FT459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FU459)+FU459>$BC25,$BC25-SUM($BD459:FU459),FU459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FV459)+FV459>$BC25,$BC25-SUM($BD459:FV459),FV459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FW459)+FW459>$BC25,$BC25-SUM($BD459:FW459),FW459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FX459)+FX459>$BC25,$BC25-SUM($BD459:FX459),FX459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FY459)+FY459>$BC25,$BC25-SUM($BD459:FY459),FY459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:FZ459)+FZ459>$BC25,$BC25-SUM($BD459:FZ459),FZ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GA459)+GA459>$BC25,$BC25-SUM($BD459:GA459),GA459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GB459)+GB459>$BC25,$BC25-SUM($BD459:GB459),GB459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GC459)+GC459>$BC25,$BC25-SUM($BD459:GC459),GC459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GD459)+GD459>$BC25,$BC25-SUM($BD459:GD459),GD459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GE459)+GE459>$BC25,$BC25-SUM($BD459:GE459),GE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GF459)+GF459>$BC25,$BC25-SUM($BD459:GF459),GF459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GG459)+GG459>$BC25,$BC25-SUM($BD459:GG459),GG459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GH459)+GH459>$BC25,$BC25-SUM($BD459:GH459),GH459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GI459)+GI459>$BC25,$BC25-SUM($BD459:GI459),GI459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GJ459)+GJ459>$BC25,$BC25-SUM($BD459:GJ459),GJ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GK459)+GK459>$BC25,$BC25-SUM($BD459:GK459),GK459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GL459)+GL459>$BC25,$BC25-SUM($BD459:GL459),GL459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GM459)+GM459>$BC25,$BC25-SUM($BD459:GM459),GM459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GN459)+GN459>$BC25,$BC25-SUM($BD459:GN459),GN459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GO459)+GO459>$BC25,$BC25-SUM($BD459:GO459),GO459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GP459)+GP459>$BC25,$BC25-SUM($BD459:GP459),GP459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GQ459)+GQ459>$BC25,$BC25-SUM($BD459:GQ459),GQ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GR459)+GR459>$BC25,$BC25-SUM($BD459:GR459),GR459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GS459)+GS459>$BC25,$BC25-SUM($BD459:GS459),GS459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GT459)+GT459>$BC25,$BC25-SUM($BD459:GT459),GT459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GU459)+GU459>$BC25,$BC25-SUM($BD459:GU459),GU459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GV459)+GV459>$BC25,$BC25-SUM($BD459:GV459),GV459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GW459)+GW459>$BC25,$BC25-SUM($BD459:GW459),GW459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GX459)+GX459>$BC25,$BC25-SUM($BD459:GX459),GX459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GY459)+GY459>$BC25,$BC25-SUM($BD459:GY459),GY459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:GZ459)+GZ459>$BC25,$BC25-SUM($BD459:GZ459),GZ459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:HA459)+HA459>$BC25,$BC25-SUM($BD459:HA459),HA459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:HB459)+HB459>$BC25,$BC25-SUM($BD459:HB459),HB459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:HC459)+HC459>$BC25,$BC25-SUM($BD459:HC459),HC459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:HD459)+HD459>$BC25,$BC25-SUM($BD459:HD459),HD459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:HE459)+HE459>$BC25,$BC25-SUM($BD459:HE459),HE459),0)","v":0},{"$f":"IF($BD459>0,IF(SUM($BD459:HF459)+HF459>$BC25,$BC25-SUM($BD459:HF459),HF459),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8390203750000011E-3,{"$f":"IF($BD460>0,IF(SUM($BD460:BD460)+BD460>$BC26,$BC26-SUM($BD460:BD460),BD460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BE460)+BE460>$BC26,$BC26-SUM($BD460:BE460),BE460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BF460)+BF460>$BC26,$BC26-SUM($BD460:BF460),BF460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BG460)+BG460>$BC26,$BC26-SUM($BD460:BG460),BG460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BH460)+BH460>$BC26,$BC26-SUM($BD460:BH460),BH460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BI460)+BI460>$BC26,$BC26-SUM($BD460:BI460),BI460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BJ460)+BJ460>$BC26,$BC26-SUM($BD460:BJ460),BJ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BK460)+BK460>$BC26,$BC26-SUM($BD460:BK460),BK460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BL460)+BL460>$BC26,$BC26-SUM($BD460:BL460),BL460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BM460)+BM460>$BC26,$BC26-SUM($BD460:BM460),BM460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BN460)+BN460>$BC26,$BC26-SUM($BD460:BN460),BN460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BO460)+BO460>$BC26,$BC26-SUM($BD460:BO460),BO460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BP460)+BP460>$BC26,$BC26-SUM($BD460:BP460),BP460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BQ460)+BQ460>$BC26,$BC26-SUM($BD460:BQ460),BQ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BR460)+BR460>$BC26,$BC26-SUM($BD460:BR460),BR460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BS460)+BS460>$BC26,$BC26-SUM($BD460:BS460),BS460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BT460)+BT460>$BC26,$BC26-SUM($BD460:BT460),BT460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BU460)+BU460>$BC26,$BC26-SUM($BD460:BU460),BU460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BV460)+BV460>$BC26,$BC26-SUM($BD460:BV460),BV460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BW460)+BW460>$BC26,$BC26-SUM($BD460:BW460),BW460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BX460)+BX460>$BC26,$BC26-SUM($BD460:BX460),BX460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BY460)+BY460>$BC26,$BC26-SUM($BD460:BY460),BY460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:BZ460)+BZ460>$BC26,$BC26-SUM($BD460:BZ460),BZ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CA460)+CA460>$BC26,$BC26-SUM($BD460:CA460),CA460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CB460)+CB460>$BC26,$BC26-SUM($BD460:CB460),CB460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CC460)+CC460>$BC26,$BC26-SUM($BD460:CC460),CC460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CD460)+CD460>$BC26,$BC26-SUM($BD460:CD460),CD460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CE460)+CE460>$BC26,$BC26-SUM($BD460:CE460),CE460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CF460)+CF460>$BC26,$BC26-SUM($BD460:CF460),CF460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CG460)+CG460>$BC26,$BC26-SUM($BD460:CG460),CG460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CH460)+CH460>$BC26,$BC26-SUM($BD460:CH460),CH460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CI460)+CI460>$BC26,$BC26-SUM($BD460:CI460),CI460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CJ460)+CJ460>$BC26,$BC26-SUM($BD460:CJ460),CJ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CK460)+CK460>$BC26,$BC26-SUM($BD460:CK460),CK460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CL460)+CL460>$BC26,$BC26-SUM($BD460:CL460),CL460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CM460)+CM460>$BC26,$BC26-SUM($BD460:CM460),CM460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CN460)+CN460>$BC26,$BC26-SUM($BD460:CN460),CN460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CO460)+CO460>$BC26,$BC26-SUM($BD460:CO460),CO460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CP460)+CP460>$BC26,$BC26-SUM($BD460:CP460),CP460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CQ460)+CQ460>$BC26,$BC26-SUM($BD460:CQ460),CQ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CR460)+CR460>$BC26,$BC26-SUM($BD460:CR460),CR460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CS460)+CS460>$BC26,$BC26-SUM($BD460:CS460),CS460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CT460)+CT460>$BC26,$BC26-SUM($BD460:CT460),CT460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CU460)+CU460>$BC26,$BC26-SUM($BD460:CU460),CU460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CV460)+CV460>$BC26,$BC26-SUM($BD460:CV460),CV460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CW460)+CW460>$BC26,$BC26-SUM($BD460:CW460),CW460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CX460)+CX460>$BC26,$BC26-SUM($BD460:CX460),CX460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CY460)+CY460>$BC26,$BC26-SUM($BD460:CY460),CY460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:CZ460)+CZ460>$BC26,$BC26-SUM($BD460:CZ460),CZ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DA460)+DA460>$BC26,$BC26-SUM($BD460:DA460),DA460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DB460)+DB460>$BC26,$BC26-SUM($BD460:DB460),DB460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DC460)+DC460>$BC26,$BC26-SUM($BD460:DC460),DC460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DD460)+DD460>$BC26,$BC26-SUM($BD460:DD460),DD460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DE460)+DE460>$BC26,$BC26-SUM($BD460:DE460),DE460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DF460)+DF460>$BC26,$BC26-SUM($BD460:DF460),DF460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DG460)+DG460>$BC26,$BC26-SUM($BD460:DG460),DG460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DH460)+DH460>$BC26,$BC26-SUM($BD460:DH460),DH460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DI460)+DI460>$BC26,$BC26-SUM($BD460:DI460),DI460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DJ460)+DJ460>$BC26,$BC26-SUM($BD460:DJ460),DJ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DK460)+DK460>$BC26,$BC26-SUM($BD460:DK460),DK460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DL460)+DL460>$BC26,$BC26-SUM($BD460:DL460),DL460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DM460)+DM460>$BC26,$BC26-SUM($BD460:DM460),DM460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DN460)+DN460>$BC26,$BC26-SUM($BD460:DN460),DN460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DO460)+DO460>$BC26,$BC26-SUM($BD460:DO460),DO460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DP460)+DP460>$BC26,$BC26-SUM($BD460:DP460),DP460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DQ460)+DQ460>$BC26,$BC26-SUM($BD460:DQ460),DQ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DR460)+DR460>$BC26,$BC26-SUM($BD460:DR460),DR460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DS460)+DS460>$BC26,$BC26-SUM($BD460:DS460),DS460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DT460)+DT460>$BC26,$BC26-SUM($BD460:DT460),DT460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DU460)+DU460>$BC26,$BC26-SUM($BD460:DU460),DU460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DV460)+DV460>$BC26,$BC26-SUM($BD460:DV460),DV460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DW460)+DW460>$BC26,$BC26-SUM($BD460:DW460),DW460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DX460)+DX460>$BC26,$BC26-SUM($BD460:DX460),DX460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DY460)+DY460>$BC26,$BC26-SUM($BD460:DY460),DY460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:DZ460)+DZ460>$BC26,$BC26-SUM($BD460:DZ460),DZ460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:EA460)+EA460>$BC26,$BC26-SUM($BD460:EA460),EA460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:EB460)+EB460>$BC26,$BC26-SUM($BD460:EB460),EB460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:EC460)+EC460>$BC26,$BC26-SUM($BD460:EC460),EC460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:ED460)+ED460>$BC26,$BC26-SUM($BD460:ED460),ED460),0)","v":8.8390203750000011E-3},{"$f":"IF($BD460>0,IF(SUM($BD460:EE460)+EE460>$BC26,$BC26-SUM($BD460:EE460),EE460),0)","v":8.8817841970012523E-16},{"$f":"IF($BD460>0,IF(SUM($BD460:EF460)+EF460>$BC26,$BC26-SUM($BD460:EF460),EF460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EG460)+EG460>$BC26,$BC26-SUM($BD460:EG460),EG460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EH460)+EH460>$BC26,$BC26-SUM($BD460:EH460),EH460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EI460)+EI460>$BC26,$BC26-SUM($BD460:EI460),EI460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EJ460)+EJ460>$BC26,$BC26-SUM($BD460:EJ460),EJ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EK460)+EK460>$BC26,$BC26-SUM($BD460:EK460),EK460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EL460)+EL460>$BC26,$BC26-SUM($BD460:EL460),EL460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EM460)+EM460>$BC26,$BC26-SUM($BD460:EM460),EM460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EN460)+EN460>$BC26,$BC26-SUM($BD460:EN460),EN460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EO460)+EO460>$BC26,$BC26-SUM($BD460:EO460),EO460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EP460)+EP460>$BC26,$BC26-SUM($BD460:EP460),EP460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EQ460)+EQ460>$BC26,$BC26-SUM($BD460:EQ460),EQ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:ER460)+ER460>$BC26,$BC26-SUM($BD460:ER460),ER460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:ES460)+ES460>$BC26,$BC26-SUM($BD460:ES460),ES460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:ET460)+ET460>$BC26,$BC26-SUM($BD460:ET460),ET460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EU460)+EU460>$BC26,$BC26-SUM($BD460:EU460),EU460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EV460)+EV460>$BC26,$BC26-SUM($BD460:EV460),EV460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EW460)+EW460>$BC26,$BC26-SUM($BD460:EW460),EW460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EX460)+EX460>$BC26,$BC26-SUM($BD460:EX460),EX460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EY460)+EY460>$BC26,$BC26-SUM($BD460:EY460),EY460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:EZ460)+EZ460>$BC26,$BC26-SUM($BD460:EZ460),EZ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FA460)+FA460>$BC26,$BC26-SUM($BD460:FA460),FA460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FB460)+FB460>$BC26,$BC26-SUM($BD460:FB460),FB460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FC460)+FC460>$BC26,$BC26-SUM($BD460:FC460),FC460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FD460)+FD460>$BC26,$BC26-SUM($BD460:FD460),FD460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FE460)+FE460>$BC26,$BC26-SUM($BD460:FE460),FE460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FF460)+FF460>$BC26,$BC26-SUM($BD460:FF460),FF460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FG460)+FG460>$BC26,$BC26-SUM($BD460:FG460),FG460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FH460)+FH460>$BC26,$BC26-SUM($BD460:FH460),FH460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FI460)+FI460>$BC26,$BC26-SUM($BD460:FI460),FI460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FJ460)+FJ460>$BC26,$BC26-SUM($BD460:FJ460),FJ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FK460)+FK460>$BC26,$BC26-SUM($BD460:FK460),FK460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FL460)+FL460>$BC26,$BC26-SUM($BD460:FL460),FL460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FM460)+FM460>$BC26,$BC26-SUM($BD460:FM460),FM460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FN460)+FN460>$BC26,$BC26-SUM($BD460:FN460),FN460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FO460)+FO460>$BC26,$BC26-SUM($BD460:FO460),FO460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FP460)+FP460>$BC26,$BC26-SUM($BD460:FP460),FP460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FQ460)+FQ460>$BC26,$BC26-SUM($BD460:FQ460),FQ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FR460)+FR460>$BC26,$BC26-SUM($BD460:FR460),FR460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FS460)+FS460>$BC26,$BC26-SUM($BD460:FS460),FS460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FT460)+FT460>$BC26,$BC26-SUM($BD460:FT460),FT460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FU460)+FU460>$BC26,$BC26-SUM($BD460:FU460),FU460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FV460)+FV460>$BC26,$BC26-SUM($BD460:FV460),FV460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FW460)+FW460>$BC26,$BC26-SUM($BD460:FW460),FW460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FX460)+FX460>$BC26,$BC26-SUM($BD460:FX460),FX460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FY460)+FY460>$BC26,$BC26-SUM($BD460:FY460),FY460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:FZ460)+FZ460>$BC26,$BC26-SUM($BD460:FZ460),FZ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GA460)+GA460>$BC26,$BC26-SUM($BD460:GA460),GA460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GB460)+GB460>$BC26,$BC26-SUM($BD460:GB460),GB460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GC460)+GC460>$BC26,$BC26-SUM($BD460:GC460),GC460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GD460)+GD460>$BC26,$BC26-SUM($BD460:GD460),GD460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GE460)+GE460>$BC26,$BC26-SUM($BD460:GE460),GE460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GF460)+GF460>$BC26,$BC26-SUM($BD460:GF460),GF460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GG460)+GG460>$BC26,$BC26-SUM($BD460:GG460),GG460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GH460)+GH460>$BC26,$BC26-SUM($BD460:GH460),GH460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GI460)+GI460>$BC26,$BC26-SUM($BD460:GI460),GI460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GJ460)+GJ460>$BC26,$BC26-SUM($BD460:GJ460),GJ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GK460)+GK460>$BC26,$BC26-SUM($BD460:GK460),GK460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GL460)+GL460>$BC26,$BC26-SUM($BD460:GL460),GL460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GM460)+GM460>$BC26,$BC26-SUM($BD460:GM460),GM460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GN460)+GN460>$BC26,$BC26-SUM($BD460:GN460),GN460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GO460)+GO460>$BC26,$BC26-SUM($BD460:GO460),GO460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GP460)+GP460>$BC26,$BC26-SUM($BD460:GP460),GP460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GQ460)+GQ460>$BC26,$BC26-SUM($BD460:GQ460),GQ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GR460)+GR460>$BC26,$BC26-SUM($BD460:GR460),GR460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GS460)+GS460>$BC26,$BC26-SUM($BD460:GS460),GS460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GT460)+GT460>$BC26,$BC26-SUM($BD460:GT460),GT460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GU460)+GU460>$BC26,$BC26-SUM($BD460:GU460),GU460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GV460)+GV460>$BC26,$BC26-SUM($BD460:GV460),GV460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GW460)+GW460>$BC26,$BC26-SUM($BD460:GW460),GW460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GX460)+GX460>$BC26,$BC26-SUM($BD460:GX460),GX460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GY460)+GY460>$BC26,$BC26-SUM($BD460:GY460),GY460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:GZ460)+GZ460>$BC26,$BC26-SUM($BD460:GZ460),GZ460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:HA460)+HA460>$BC26,$BC26-SUM($BD460:HA460),HA460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:HB460)+HB460>$BC26,$BC26-SUM($BD460:HB460),HB460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:HC460)+HC460>$BC26,$BC26-SUM($BD460:HC460),HC460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:HD460)+HD460>$BC26,$BC26-SUM($BD460:HD460),HD460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:HE460)+HE460>$BC26,$BC26-SUM($BD460:HE460),HE460),0)","v":0},{"$f":"IF($BD460>0,IF(SUM($BD460:HF460)+HF460>$BC26,$BC26-SUM($BD460:HF460),HF460),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1942087499999996E-4,{"$f":"IF($BD461>0,IF(SUM($BD461:BD461)+BD461>$BC27,$BC27-SUM($BD461:BD461),BD461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BE461)+BE461>$BC27,$BC27-SUM($BD461:BE461),BE461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BF461)+BF461>$BC27,$BC27-SUM($BD461:BF461),BF461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BG461)+BG461>$BC27,$BC27-SUM($BD461:BG461),BG461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BH461)+BH461>$BC27,$BC27-SUM($BD461:BH461),BH461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BI461)+BI461>$BC27,$BC27-SUM($BD461:BI461),BI461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BJ461)+BJ461>$BC27,$BC27-SUM($BD461:BJ461),BJ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BK461)+BK461>$BC27,$BC27-SUM($BD461:BK461),BK461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BL461)+BL461>$BC27,$BC27-SUM($BD461:BL461),BL461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BM461)+BM461>$BC27,$BC27-SUM($BD461:BM461),BM461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BN461)+BN461>$BC27,$BC27-SUM($BD461:BN461),BN461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BO461)+BO461>$BC27,$BC27-SUM($BD461:BO461),BO461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BP461)+BP461>$BC27,$BC27-SUM($BD461:BP461),BP461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BQ461)+BQ461>$BC27,$BC27-SUM($BD461:BQ461),BQ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BR461)+BR461>$BC27,$BC27-SUM($BD461:BR461),BR461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BS461)+BS461>$BC27,$BC27-SUM($BD461:BS461),BS461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BT461)+BT461>$BC27,$BC27-SUM($BD461:BT461),BT461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BU461)+BU461>$BC27,$BC27-SUM($BD461:BU461),BU461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BV461)+BV461>$BC27,$BC27-SUM($BD461:BV461),BV461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BW461)+BW461>$BC27,$BC27-SUM($BD461:BW461),BW461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BX461)+BX461>$BC27,$BC27-SUM($BD461:BX461),BX461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BY461)+BY461>$BC27,$BC27-SUM($BD461:BY461),BY461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:BZ461)+BZ461>$BC27,$BC27-SUM($BD461:BZ461),BZ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CA461)+CA461>$BC27,$BC27-SUM($BD461:CA461),CA461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CB461)+CB461>$BC27,$BC27-SUM($BD461:CB461),CB461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CC461)+CC461>$BC27,$BC27-SUM($BD461:CC461),CC461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CD461)+CD461>$BC27,$BC27-SUM($BD461:CD461),CD461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CE461)+CE461>$BC27,$BC27-SUM($BD461:CE461),CE461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CF461)+CF461>$BC27,$BC27-SUM($BD461:CF461),CF461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CG461)+CG461>$BC27,$BC27-SUM($BD461:CG461),CG461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CH461)+CH461>$BC27,$BC27-SUM($BD461:CH461),CH461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CI461)+CI461>$BC27,$BC27-SUM($BD461:CI461),CI461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CJ461)+CJ461>$BC27,$BC27-SUM($BD461:CJ461),CJ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CK461)+CK461>$BC27,$BC27-SUM($BD461:CK461),CK461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CL461)+CL461>$BC27,$BC27-SUM($BD461:CL461),CL461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CM461)+CM461>$BC27,$BC27-SUM($BD461:CM461),CM461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CN461)+CN461>$BC27,$BC27-SUM($BD461:CN461),CN461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CO461)+CO461>$BC27,$BC27-SUM($BD461:CO461),CO461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CP461)+CP461>$BC27,$BC27-SUM($BD461:CP461),CP461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CQ461)+CQ461>$BC27,$BC27-SUM($BD461:CQ461),CQ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CR461)+CR461>$BC27,$BC27-SUM($BD461:CR461),CR461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CS461)+CS461>$BC27,$BC27-SUM($BD461:CS461),CS461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CT461)+CT461>$BC27,$BC27-SUM($BD461:CT461),CT461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CU461)+CU461>$BC27,$BC27-SUM($BD461:CU461),CU461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CV461)+CV461>$BC27,$BC27-SUM($BD461:CV461),CV461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CW461)+CW461>$BC27,$BC27-SUM($BD461:CW461),CW461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CX461)+CX461>$BC27,$BC27-SUM($BD461:CX461),CX461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CY461)+CY461>$BC27,$BC27-SUM($BD461:CY461),CY461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:CZ461)+CZ461>$BC27,$BC27-SUM($BD461:CZ461),CZ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DA461)+DA461>$BC27,$BC27-SUM($BD461:DA461),DA461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DB461)+DB461>$BC27,$BC27-SUM($BD461:DB461),DB461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DC461)+DC461>$BC27,$BC27-SUM($BD461:DC461),DC461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DD461)+DD461>$BC27,$BC27-SUM($BD461:DD461),DD461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DE461)+DE461>$BC27,$BC27-SUM($BD461:DE461),DE461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DF461)+DF461>$BC27,$BC27-SUM($BD461:DF461),DF461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DG461)+DG461>$BC27,$BC27-SUM($BD461:DG461),DG461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DH461)+DH461>$BC27,$BC27-SUM($BD461:DH461),DH461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DI461)+DI461>$BC27,$BC27-SUM($BD461:DI461),DI461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DJ461)+DJ461>$BC27,$BC27-SUM($BD461:DJ461),DJ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DK461)+DK461>$BC27,$BC27-SUM($BD461:DK461),DK461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DL461)+DL461>$BC27,$BC27-SUM($BD461:DL461),DL461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DM461)+DM461>$BC27,$BC27-SUM($BD461:DM461),DM461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DN461)+DN461>$BC27,$BC27-SUM($BD461:DN461),DN461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DO461)+DO461>$BC27,$BC27-SUM($BD461:DO461),DO461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DP461)+DP461>$BC27,$BC27-SUM($BD461:DP461),DP461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DQ461)+DQ461>$BC27,$BC27-SUM($BD461:DQ461),DQ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DR461)+DR461>$BC27,$BC27-SUM($BD461:DR461),DR461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DS461)+DS461>$BC27,$BC27-SUM($BD461:DS461),DS461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DT461)+DT461>$BC27,$BC27-SUM($BD461:DT461),DT461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DU461)+DU461>$BC27,$BC27-SUM($BD461:DU461),DU461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DV461)+DV461>$BC27,$BC27-SUM($BD461:DV461),DV461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DW461)+DW461>$BC27,$BC27-SUM($BD461:DW461),DW461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DX461)+DX461>$BC27,$BC27-SUM($BD461:DX461),DX461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DY461)+DY461>$BC27,$BC27-SUM($BD461:DY461),DY461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:DZ461)+DZ461>$BC27,$BC27-SUM($BD461:DZ461),DZ461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:EA461)+EA461>$BC27,$BC27-SUM($BD461:EA461),EA461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:EB461)+EB461>$BC27,$BC27-SUM($BD461:EB461),EB461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:EC461)+EC461>$BC27,$BC27-SUM($BD461:EC461),EC461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:ED461)+ED461>$BC27,$BC27-SUM($BD461:ED461),ED461),0)","v":2.1942087499999996E-4},{"$f":"IF($BD461>0,IF(SUM($BD461:EE461)+EE461>$BC27,$BC27-SUM($BD461:EE461),EE461),0)","v":1.3877787807814457E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EF461)+EF461>$BC27,$BC27-SUM($BD461:EF461),EF461),0)","v":1.3877787807814457E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EG461)+EG461>$BC27,$BC27-SUM($BD461:EG461),EG461),0)","v":1.3877787807814457E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EH461)+EH461>$BC27,$BC27-SUM($BD461:EH461),EH461),0)","v":1.3877787807814457E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EI461)+EI461>$BC27,$BC27-SUM($BD461:EI461),EI461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EJ461)+EJ461>$BC27,$BC27-SUM($BD461:EJ461),EJ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EK461)+EK461>$BC27,$BC27-SUM($BD461:EK461),EK461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EL461)+EL461>$BC27,$BC27-SUM($BD461:EL461),EL461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EM461)+EM461>$BC27,$BC27-SUM($BD461:EM461),EM461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EN461)+EN461>$BC27,$BC27-SUM($BD461:EN461),EN461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EO461)+EO461>$BC27,$BC27-SUM($BD461:EO461),EO461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EP461)+EP461>$BC27,$BC27-SUM($BD461:EP461),EP461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EQ461)+EQ461>$BC27,$BC27-SUM($BD461:EQ461),EQ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:ER461)+ER461>$BC27,$BC27-SUM($BD461:ER461),ER461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:ES461)+ES461>$BC27,$BC27-SUM($BD461:ES461),ES461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:ET461)+ET461>$BC27,$BC27-SUM($BD461:ET461),ET461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EU461)+EU461>$BC27,$BC27-SUM($BD461:EU461),EU461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EV461)+EV461>$BC27,$BC27-SUM($BD461:EV461),EV461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EW461)+EW461>$BC27,$BC27-SUM($BD461:EW461),EW461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EX461)+EX461>$BC27,$BC27-SUM($BD461:EX461),EX461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EY461)+EY461>$BC27,$BC27-SUM($BD461:EY461),EY461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:EZ461)+EZ461>$BC27,$BC27-SUM($BD461:EZ461),EZ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FA461)+FA461>$BC27,$BC27-SUM($BD461:FA461),FA461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FB461)+FB461>$BC27,$BC27-SUM($BD461:FB461),FB461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FC461)+FC461>$BC27,$BC27-SUM($BD461:FC461),FC461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FD461)+FD461>$BC27,$BC27-SUM($BD461:FD461),FD461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FE461)+FE461>$BC27,$BC27-SUM($BD461:FE461),FE461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FF461)+FF461>$BC27,$BC27-SUM($BD461:FF461),FF461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FG461)+FG461>$BC27,$BC27-SUM($BD461:FG461),FG461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FH461)+FH461>$BC27,$BC27-SUM($BD461:FH461),FH461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FI461)+FI461>$BC27,$BC27-SUM($BD461:FI461),FI461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FJ461)+FJ461>$BC27,$BC27-SUM($BD461:FJ461),FJ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FK461)+FK461>$BC27,$BC27-SUM($BD461:FK461),FK461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FL461)+FL461>$BC27,$BC27-SUM($BD461:FL461),FL461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FM461)+FM461>$BC27,$BC27-SUM($BD461:FM461),FM461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FN461)+FN461>$BC27,$BC27-SUM($BD461:FN461),FN461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FO461)+FO461>$BC27,$BC27-SUM($BD461:FO461),FO461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FP461)+FP461>$BC27,$BC27-SUM($BD461:FP461),FP461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FQ461)+FQ461>$BC27,$BC27-SUM($BD461:FQ461),FQ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FR461)+FR461>$BC27,$BC27-SUM($BD461:FR461),FR461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FS461)+FS461>$BC27,$BC27-SUM($BD461:FS461),FS461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FT461)+FT461>$BC27,$BC27-SUM($BD461:FT461),FT461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FU461)+FU461>$BC27,$BC27-SUM($BD461:FU461),FU461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FV461)+FV461>$BC27,$BC27-SUM($BD461:FV461),FV461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FW461)+FW461>$BC27,$BC27-SUM($BD461:FW461),FW461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FX461)+FX461>$BC27,$BC27-SUM($BD461:FX461),FX461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FY461)+FY461>$BC27,$BC27-SUM($BD461:FY461),FY461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:FZ461)+FZ461>$BC27,$BC27-SUM($BD461:FZ461),FZ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GA461)+GA461>$BC27,$BC27-SUM($BD461:GA461),GA461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GB461)+GB461>$BC27,$BC27-SUM($BD461:GB461),GB461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GC461)+GC461>$BC27,$BC27-SUM($BD461:GC461),GC461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GD461)+GD461>$BC27,$BC27-SUM($BD461:GD461),GD461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GE461)+GE461>$BC27,$BC27-SUM($BD461:GE461),GE461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GF461)+GF461>$BC27,$BC27-SUM($BD461:GF461),GF461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GG461)+GG461>$BC27,$BC27-SUM($BD461:GG461),GG461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GH461)+GH461>$BC27,$BC27-SUM($BD461:GH461),GH461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GI461)+GI461>$BC27,$BC27-SUM($BD461:GI461),GI461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GJ461)+GJ461>$BC27,$BC27-SUM($BD461:GJ461),GJ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GK461)+GK461>$BC27,$BC27-SUM($BD461:GK461),GK461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GL461)+GL461>$BC27,$BC27-SUM($BD461:GL461),GL461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GM461)+GM461>$BC27,$BC27-SUM($BD461:GM461),GM461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GN461)+GN461>$BC27,$BC27-SUM($BD461:GN461),GN461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GO461)+GO461>$BC27,$BC27-SUM($BD461:GO461),GO461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GP461)+GP461>$BC27,$BC27-SUM($BD461:GP461),GP461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GQ461)+GQ461>$BC27,$BC27-SUM($BD461:GQ461),GQ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GR461)+GR461>$BC27,$BC27-SUM($BD461:GR461),GR461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GS461)+GS461>$BC27,$BC27-SUM($BD461:GS461),GS461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GT461)+GT461>$BC27,$BC27-SUM($BD461:GT461),GT461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GU461)+GU461>$BC27,$BC27-SUM($BD461:GU461),GU461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GV461)+GV461>$BC27,$BC27-SUM($BD461:GV461),GV461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GW461)+GW461>$BC27,$BC27-SUM($BD461:GW461),GW461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GX461)+GX461>$BC27,$BC27-SUM($BD461:GX461),GX461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GY461)+GY461>$BC27,$BC27-SUM($BD461:GY461),GY461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:GZ461)+GZ461>$BC27,$BC27-SUM($BD461:GZ461),GZ461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:HA461)+HA461>$BC27,$BC27-SUM($BD461:HA461),HA461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:HB461)+HB461>$BC27,$BC27-SUM($BD461:HB461),HB461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:HC461)+HC461>$BC27,$BC27-SUM($BD461:HC461),HC461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:HD461)+HD461>$BC27,$BC27-SUM($BD461:HD461),HD461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:HE461)+HE461>$BC27,$BC27-SUM($BD461:HE461),HE461),0)","v":-4.163336342344337E-17},{"$f":"IF($BD461>0,IF(SUM($BD461:HF461)+HF461>$BC27,$BC27-SUM($BD461:HF461),HF461),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8748849999999999E-4,{"$f":"IF($BD462>0,IF(SUM($BD462:BD462)+BD462>$BC28,$BC28-SUM($BD462:BD462),BD462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BE462)+BE462>$BC28,$BC28-SUM($BD462:BE462),BE462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BF462)+BF462>$BC28,$BC28-SUM($BD462:BF462),BF462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BG462)+BG462>$BC28,$BC28-SUM($BD462:BG462),BG462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BH462)+BH462>$BC28,$BC28-SUM($BD462:BH462),BH462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BI462)+BI462>$BC28,$BC28-SUM($BD462:BI462),BI462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BJ462)+BJ462>$BC28,$BC28-SUM($BD462:BJ462),BJ462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BK462)+BK462>$BC28,$BC28-SUM($BD462:BK462),BK462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BL462)+BL462>$BC28,$BC28-SUM($BD462:BL462),BL462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BM462)+BM462>$BC28,$BC28-SUM($BD462:BM462),BM462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BN462)+BN462>$BC28,$BC28-SUM($BD462:BN462),BN462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BO462)+BO462>$BC28,$BC28-SUM($BD462:BO462),BO462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BP462)+BP462>$BC28,$BC28-SUM($BD462:BP462),BP462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BQ462)+BQ462>$BC28,$BC28-SUM($BD462:BQ462),BQ462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BR462)+BR462>$BC28,$BC28-SUM($BD462:BR462),BR462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BS462)+BS462>$BC28,$BC28-SUM($BD462:BS462),BS462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BT462)+BT462>$BC28,$BC28-SUM($BD462:BT462),BT462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BU462)+BU462>$BC28,$BC28-SUM($BD462:BU462),BU462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BV462)+BV462>$BC28,$BC28-SUM($BD462:BV462),BV462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BW462)+BW462>$BC28,$BC28-SUM($BD462:BW462),BW462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BX462)+BX462>$BC28,$BC28-SUM($BD462:BX462),BX462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BY462)+BY462>$BC28,$BC28-SUM($BD462:BY462),BY462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:BZ462)+BZ462>$BC28,$BC28-SUM($BD462:BZ462),BZ462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CA462)+CA462>$BC28,$BC28-SUM($BD462:CA462),CA462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CB462)+CB462>$BC28,$BC28-SUM($BD462:CB462),CB462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CC462)+CC462>$BC28,$BC28-SUM($BD462:CC462),CC462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CD462)+CD462>$BC28,$BC28-SUM($BD462:CD462),CD462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CE462)+CE462>$BC28,$BC28-SUM($BD462:CE462),CE462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CF462)+CF462>$BC28,$BC28-SUM($BD462:CF462),CF462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CG462)+CG462>$BC28,$BC28-SUM($BD462:CG462),CG462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CH462)+CH462>$BC28,$BC28-SUM($BD462:CH462),CH462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CI462)+CI462>$BC28,$BC28-SUM($BD462:CI462),CI462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CJ462)+CJ462>$BC28,$BC28-SUM($BD462:CJ462),CJ462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CK462)+CK462>$BC28,$BC28-SUM($BD462:CK462),CK462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CL462)+CL462>$BC28,$BC28-SUM($BD462:CL462),CL462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CM462)+CM462>$BC28,$BC28-SUM($BD462:CM462),CM462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CN462)+CN462>$BC28,$BC28-SUM($BD462:CN462),CN462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CO462)+CO462>$BC28,$BC28-SUM($BD462:CO462),CO462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CP462)+CP462>$BC28,$BC28-SUM($BD462:CP462),CP462),0)","v":7.8748849999999999E-4},{"$f":"IF($BD462>0,IF(SUM($BD462:CQ462)+CQ462>$BC28,$BC28-SUM($BD462:CQ462),CQ462),0)","v":2.0816681711721685E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CR462)+CR462>$BC28,$BC28-SUM($BD462:CR462),CR462),0)","v":2.0816681711721685E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CS462)+CS462>$BC28,$BC28-SUM($BD462:CS462),CS462),0)","v":2.0816681711721685E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CT462)+CT462>$BC28,$BC28-SUM($BD462:CT462),CT462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CU462)+CU462>$BC28,$BC28-SUM($BD462:CU462),CU462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CV462)+CV462>$BC28,$BC28-SUM($BD462:CV462),CV462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CW462)+CW462>$BC28,$BC28-SUM($BD462:CW462),CW462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CX462)+CX462>$BC28,$BC28-SUM($BD462:CX462),CX462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CY462)+CY462>$BC28,$BC28-SUM($BD462:CY462),CY462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:CZ462)+CZ462>$BC28,$BC28-SUM($BD462:CZ462),CZ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DA462)+DA462>$BC28,$BC28-SUM($BD462:DA462),DA462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DB462)+DB462>$BC28,$BC28-SUM($BD462:DB462),DB462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DC462)+DC462>$BC28,$BC28-SUM($BD462:DC462),DC462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DD462)+DD462>$BC28,$BC28-SUM($BD462:DD462),DD462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DE462)+DE462>$BC28,$BC28-SUM($BD462:DE462),DE462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DF462)+DF462>$BC28,$BC28-SUM($BD462:DF462),DF462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DG462)+DG462>$BC28,$BC28-SUM($BD462:DG462),DG462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DH462)+DH462>$BC28,$BC28-SUM($BD462:DH462),DH462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DI462)+DI462>$BC28,$BC28-SUM($BD462:DI462),DI462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DJ462)+DJ462>$BC28,$BC28-SUM($BD462:DJ462),DJ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DK462)+DK462>$BC28,$BC28-SUM($BD462:DK462),DK462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DL462)+DL462>$BC28,$BC28-SUM($BD462:DL462),DL462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DM462)+DM462>$BC28,$BC28-SUM($BD462:DM462),DM462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DN462)+DN462>$BC28,$BC28-SUM($BD462:DN462),DN462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DO462)+DO462>$BC28,$BC28-SUM($BD462:DO462),DO462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DP462)+DP462>$BC28,$BC28-SUM($BD462:DP462),DP462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DQ462)+DQ462>$BC28,$BC28-SUM($BD462:DQ462),DQ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DR462)+DR462>$BC28,$BC28-SUM($BD462:DR462),DR462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DS462)+DS462>$BC28,$BC28-SUM($BD462:DS462),DS462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DT462)+DT462>$BC28,$BC28-SUM($BD462:DT462),DT462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DU462)+DU462>$BC28,$BC28-SUM($BD462:DU462),DU462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DV462)+DV462>$BC28,$BC28-SUM($BD462:DV462),DV462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DW462)+DW462>$BC28,$BC28-SUM($BD462:DW462),DW462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DX462)+DX462>$BC28,$BC28-SUM($BD462:DX462),DX462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DY462)+DY462>$BC28,$BC28-SUM($BD462:DY462),DY462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:DZ462)+DZ462>$BC28,$BC28-SUM($BD462:DZ462),DZ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EA462)+EA462>$BC28,$BC28-SUM($BD462:EA462),EA462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EB462)+EB462>$BC28,$BC28-SUM($BD462:EB462),EB462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EC462)+EC462>$BC28,$BC28-SUM($BD462:EC462),EC462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:ED462)+ED462>$BC28,$BC28-SUM($BD462:ED462),ED462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EE462)+EE462>$BC28,$BC28-SUM($BD462:EE462),EE462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EF462)+EF462>$BC28,$BC28-SUM($BD462:EF462),EF462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EG462)+EG462>$BC28,$BC28-SUM($BD462:EG462),EG462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EH462)+EH462>$BC28,$BC28-SUM($BD462:EH462),EH462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EI462)+EI462>$BC28,$BC28-SUM($BD462:EI462),EI462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EJ462)+EJ462>$BC28,$BC28-SUM($BD462:EJ462),EJ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EK462)+EK462>$BC28,$BC28-SUM($BD462:EK462),EK462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EL462)+EL462>$BC28,$BC28-SUM($BD462:EL462),EL462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EM462)+EM462>$BC28,$BC28-SUM($BD462:EM462),EM462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EN462)+EN462>$BC28,$BC28-SUM($BD462:EN462),EN462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EO462)+EO462>$BC28,$BC28-SUM($BD462:EO462),EO462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EP462)+EP462>$BC28,$BC28-SUM($BD462:EP462),EP462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EQ462)+EQ462>$BC28,$BC28-SUM($BD462:EQ462),EQ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:ER462)+ER462>$BC28,$BC28-SUM($BD462:ER462),ER462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:ES462)+ES462>$BC28,$BC28-SUM($BD462:ES462),ES462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:ET462)+ET462>$BC28,$BC28-SUM($BD462:ET462),ET462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EU462)+EU462>$BC28,$BC28-SUM($BD462:EU462),EU462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EV462)+EV462>$BC28,$BC28-SUM($BD462:EV462),EV462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EW462)+EW462>$BC28,$BC28-SUM($BD462:EW462),EW462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EX462)+EX462>$BC28,$BC28-SUM($BD462:EX462),EX462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EY462)+EY462>$BC28,$BC28-SUM($BD462:EY462),EY462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:EZ462)+EZ462>$BC28,$BC28-SUM($BD462:EZ462),EZ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FA462)+FA462>$BC28,$BC28-SUM($BD462:FA462),FA462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FB462)+FB462>$BC28,$BC28-SUM($BD462:FB462),FB462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FC462)+FC462>$BC28,$BC28-SUM($BD462:FC462),FC462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FD462)+FD462>$BC28,$BC28-SUM($BD462:FD462),FD462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FE462)+FE462>$BC28,$BC28-SUM($BD462:FE462),FE462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FF462)+FF462>$BC28,$BC28-SUM($BD462:FF462),FF462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FG462)+FG462>$BC28,$BC28-SUM($BD462:FG462),FG462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FH462)+FH462>$BC28,$BC28-SUM($BD462:FH462),FH462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FI462)+FI462>$BC28,$BC28-SUM($BD462:FI462),FI462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FJ462)+FJ462>$BC28,$BC28-SUM($BD462:FJ462),FJ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FK462)+FK462>$BC28,$BC28-SUM($BD462:FK462),FK462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FL462)+FL462>$BC28,$BC28-SUM($BD462:FL462),FL462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FM462)+FM462>$BC28,$BC28-SUM($BD462:FM462),FM462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FN462)+FN462>$BC28,$BC28-SUM($BD462:FN462),FN462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FO462)+FO462>$BC28,$BC28-SUM($BD462:FO462),FO462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FP462)+FP462>$BC28,$BC28-SUM($BD462:FP462),FP462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FQ462)+FQ462>$BC28,$BC28-SUM($BD462:FQ462),FQ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FR462)+FR462>$BC28,$BC28-SUM($BD462:FR462),FR462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FS462)+FS462>$BC28,$BC28-SUM($BD462:FS462),FS462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FT462)+FT462>$BC28,$BC28-SUM($BD462:FT462),FT462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FU462)+FU462>$BC28,$BC28-SUM($BD462:FU462),FU462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FV462)+FV462>$BC28,$BC28-SUM($BD462:FV462),FV462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FW462)+FW462>$BC28,$BC28-SUM($BD462:FW462),FW462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FX462)+FX462>$BC28,$BC28-SUM($BD462:FX462),FX462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FY462)+FY462>$BC28,$BC28-SUM($BD462:FY462),FY462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:FZ462)+FZ462>$BC28,$BC28-SUM($BD462:FZ462),FZ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GA462)+GA462>$BC28,$BC28-SUM($BD462:GA462),GA462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GB462)+GB462>$BC28,$BC28-SUM($BD462:GB462),GB462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GC462)+GC462>$BC28,$BC28-SUM($BD462:GC462),GC462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GD462)+GD462>$BC28,$BC28-SUM($BD462:GD462),GD462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GE462)+GE462>$BC28,$BC28-SUM($BD462:GE462),GE462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GF462)+GF462>$BC28,$BC28-SUM($BD462:GF462),GF462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GG462)+GG462>$BC28,$BC28-SUM($BD462:GG462),GG462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GH462)+GH462>$BC28,$BC28-SUM($BD462:GH462),GH462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GI462)+GI462>$BC28,$BC28-SUM($BD462:GI462),GI462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GJ462)+GJ462>$BC28,$BC28-SUM($BD462:GJ462),GJ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GK462)+GK462>$BC28,$BC28-SUM($BD462:GK462),GK462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GL462)+GL462>$BC28,$BC28-SUM($BD462:GL462),GL462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GM462)+GM462>$BC28,$BC28-SUM($BD462:GM462),GM462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GN462)+GN462>$BC28,$BC28-SUM($BD462:GN462),GN462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GO462)+GO462>$BC28,$BC28-SUM($BD462:GO462),GO462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GP462)+GP462>$BC28,$BC28-SUM($BD462:GP462),GP462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GQ462)+GQ462>$BC28,$BC28-SUM($BD462:GQ462),GQ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GR462)+GR462>$BC28,$BC28-SUM($BD462:GR462),GR462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GS462)+GS462>$BC28,$BC28-SUM($BD462:GS462),GS462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GT462)+GT462>$BC28,$BC28-SUM($BD462:GT462),GT462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GU462)+GU462>$BC28,$BC28-SUM($BD462:GU462),GU462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GV462)+GV462>$BC28,$BC28-SUM($BD462:GV462),GV462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GW462)+GW462>$BC28,$BC28-SUM($BD462:GW462),GW462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GX462)+GX462>$BC28,$BC28-SUM($BD462:GX462),GX462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GY462)+GY462>$BC28,$BC28-SUM($BD462:GY462),GY462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:GZ462)+GZ462>$BC28,$BC28-SUM($BD462:GZ462),GZ462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:HA462)+HA462>$BC28,$BC28-SUM($BD462:HA462),HA462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:HB462)+HB462>$BC28,$BC28-SUM($BD462:HB462),HB462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:HC462)+HC462>$BC28,$BC28-SUM($BD462:HC462),HC462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:HD462)+HD462>$BC28,$BC28-SUM($BD462:HD462),HD462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:HE462)+HE462>$BC28,$BC28-SUM($BD462:HE462),HE462),0)","v":-4.163336342344337E-17},{"$f":"IF($BD462>0,IF(SUM($BD462:HF462)+HF462>$BC28,$BC28-SUM($BD462:HF462),HF462),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4250000000000001E-6,{"$f":"IF($BD463>0,IF(SUM($BD463:BD463)+BD463>$BC29,$BC29-SUM($BD463:BD463),BD463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BE463)+BE463>$BC29,$BC29-SUM($BD463:BE463),BE463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BF463)+BF463>$BC29,$BC29-SUM($BD463:BF463),BF463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BG463)+BG463>$BC29,$BC29-SUM($BD463:BG463),BG463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BH463)+BH463>$BC29,$BC29-SUM($BD463:BH463),BH463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BI463)+BI463>$BC29,$BC29-SUM($BD463:BI463),BI463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BJ463)+BJ463>$BC29,$BC29-SUM($BD463:BJ463),BJ463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BK463)+BK463>$BC29,$BC29-SUM($BD463:BK463),BK463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BL463)+BL463>$BC29,$BC29-SUM($BD463:BL463),BL463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BM463)+BM463>$BC29,$BC29-SUM($BD463:BM463),BM463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BN463)+BN463>$BC29,$BC29-SUM($BD463:BN463),BN463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BO463)+BO463>$BC29,$BC29-SUM($BD463:BO463),BO463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BP463)+BP463>$BC29,$BC29-SUM($BD463:BP463),BP463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BQ463)+BQ463>$BC29,$BC29-SUM($BD463:BQ463),BQ463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BR463)+BR463>$BC29,$BC29-SUM($BD463:BR463),BR463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BS463)+BS463>$BC29,$BC29-SUM($BD463:BS463),BS463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BT463)+BT463>$BC29,$BC29-SUM($BD463:BT463),BT463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BU463)+BU463>$BC29,$BC29-SUM($BD463:BU463),BU463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BV463)+BV463>$BC29,$BC29-SUM($BD463:BV463),BV463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BW463)+BW463>$BC29,$BC29-SUM($BD463:BW463),BW463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BX463)+BX463>$BC29,$BC29-SUM($BD463:BX463),BX463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BY463)+BY463>$BC29,$BC29-SUM($BD463:BY463),BY463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:BZ463)+BZ463>$BC29,$BC29-SUM($BD463:BZ463),BZ463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CA463)+CA463>$BC29,$BC29-SUM($BD463:CA463),CA463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CB463)+CB463>$BC29,$BC29-SUM($BD463:CB463),CB463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CC463)+CC463>$BC29,$BC29-SUM($BD463:CC463),CC463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CD463)+CD463>$BC29,$BC29-SUM($BD463:CD463),CD463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CE463)+CE463>$BC29,$BC29-SUM($BD463:CE463),CE463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CF463)+CF463>$BC29,$BC29-SUM($BD463:CF463),CF463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CG463)+CG463>$BC29,$BC29-SUM($BD463:CG463),CG463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CH463)+CH463>$BC29,$BC29-SUM($BD463:CH463),CH463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CI463)+CI463>$BC29,$BC29-SUM($BD463:CI463),CI463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CJ463)+CJ463>$BC29,$BC29-SUM($BD463:CJ463),CJ463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CK463)+CK463>$BC29,$BC29-SUM($BD463:CK463),CK463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CL463)+CL463>$BC29,$BC29-SUM($BD463:CL463),CL463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CM463)+CM463>$BC29,$BC29-SUM($BD463:CM463),CM463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CN463)+CN463>$BC29,$BC29-SUM($BD463:CN463),CN463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CO463)+CO463>$BC29,$BC29-SUM($BD463:CO463),CO463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CP463)+CP463>$BC29,$BC29-SUM($BD463:CP463),CP463),0)","v":7.4250000000000001E-6},{"$f":"IF($BD463>0,IF(SUM($BD463:CQ463)+CQ463>$BC29,$BC29-SUM($BD463:CQ463),CQ463),0)","v":1.0842021724855044E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CR463)+CR463>$BC29,$BC29-SUM($BD463:CR463),CR463),0)","v":1.0842021724855044E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CS463)+CS463>$BC29,$BC29-SUM($BD463:CS463),CS463),0)","v":1.0842021724855044E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CT463)+CT463>$BC29,$BC29-SUM($BD463:CT463),CT463),0)","v":1.0842021724855044E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CU463)+CU463>$BC29,$BC29-SUM($BD463:CU463),CU463),0)","v":1.0842021724855044E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CV463)+CV463>$BC29,$BC29-SUM($BD463:CV463),CV463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CW463)+CW463>$BC29,$BC29-SUM($BD463:CW463),CW463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CX463)+CX463>$BC29,$BC29-SUM($BD463:CX463),CX463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CY463)+CY463>$BC29,$BC29-SUM($BD463:CY463),CY463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:CZ463)+CZ463>$BC29,$BC29-SUM($BD463:CZ463),CZ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DA463)+DA463>$BC29,$BC29-SUM($BD463:DA463),DA463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DB463)+DB463>$BC29,$BC29-SUM($BD463:DB463),DB463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DC463)+DC463>$BC29,$BC29-SUM($BD463:DC463),DC463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DD463)+DD463>$BC29,$BC29-SUM($BD463:DD463),DD463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DE463)+DE463>$BC29,$BC29-SUM($BD463:DE463),DE463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DF463)+DF463>$BC29,$BC29-SUM($BD463:DF463),DF463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DG463)+DG463>$BC29,$BC29-SUM($BD463:DG463),DG463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DH463)+DH463>$BC29,$BC29-SUM($BD463:DH463),DH463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DI463)+DI463>$BC29,$BC29-SUM($BD463:DI463),DI463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DJ463)+DJ463>$BC29,$BC29-SUM($BD463:DJ463),DJ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DK463)+DK463>$BC29,$BC29-SUM($BD463:DK463),DK463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DL463)+DL463>$BC29,$BC29-SUM($BD463:DL463),DL463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DM463)+DM463>$BC29,$BC29-SUM($BD463:DM463),DM463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DN463)+DN463>$BC29,$BC29-SUM($BD463:DN463),DN463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DO463)+DO463>$BC29,$BC29-SUM($BD463:DO463),DO463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DP463)+DP463>$BC29,$BC29-SUM($BD463:DP463),DP463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DQ463)+DQ463>$BC29,$BC29-SUM($BD463:DQ463),DQ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DR463)+DR463>$BC29,$BC29-SUM($BD463:DR463),DR463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DS463)+DS463>$BC29,$BC29-SUM($BD463:DS463),DS463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DT463)+DT463>$BC29,$BC29-SUM($BD463:DT463),DT463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DU463)+DU463>$BC29,$BC29-SUM($BD463:DU463),DU463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DV463)+DV463>$BC29,$BC29-SUM($BD463:DV463),DV463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DW463)+DW463>$BC29,$BC29-SUM($BD463:DW463),DW463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DX463)+DX463>$BC29,$BC29-SUM($BD463:DX463),DX463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DY463)+DY463>$BC29,$BC29-SUM($BD463:DY463),DY463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:DZ463)+DZ463>$BC29,$BC29-SUM($BD463:DZ463),DZ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EA463)+EA463>$BC29,$BC29-SUM($BD463:EA463),EA463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EB463)+EB463>$BC29,$BC29-SUM($BD463:EB463),EB463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EC463)+EC463>$BC29,$BC29-SUM($BD463:EC463),EC463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:ED463)+ED463>$BC29,$BC29-SUM($BD463:ED463),ED463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EE463)+EE463>$BC29,$BC29-SUM($BD463:EE463),EE463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EF463)+EF463>$BC29,$BC29-SUM($BD463:EF463),EF463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EG463)+EG463>$BC29,$BC29-SUM($BD463:EG463),EG463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EH463)+EH463>$BC29,$BC29-SUM($BD463:EH463),EH463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EI463)+EI463>$BC29,$BC29-SUM($BD463:EI463),EI463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EJ463)+EJ463>$BC29,$BC29-SUM($BD463:EJ463),EJ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EK463)+EK463>$BC29,$BC29-SUM($BD463:EK463),EK463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EL463)+EL463>$BC29,$BC29-SUM($BD463:EL463),EL463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EM463)+EM463>$BC29,$BC29-SUM($BD463:EM463),EM463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EN463)+EN463>$BC29,$BC29-SUM($BD463:EN463),EN463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EO463)+EO463>$BC29,$BC29-SUM($BD463:EO463),EO463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EP463)+EP463>$BC29,$BC29-SUM($BD463:EP463),EP463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EQ463)+EQ463>$BC29,$BC29-SUM($BD463:EQ463),EQ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:ER463)+ER463>$BC29,$BC29-SUM($BD463:ER463),ER463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:ES463)+ES463>$BC29,$BC29-SUM($BD463:ES463),ES463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:ET463)+ET463>$BC29,$BC29-SUM($BD463:ET463),ET463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EU463)+EU463>$BC29,$BC29-SUM($BD463:EU463),EU463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EV463)+EV463>$BC29,$BC29-SUM($BD463:EV463),EV463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EW463)+EW463>$BC29,$BC29-SUM($BD463:EW463),EW463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EX463)+EX463>$BC29,$BC29-SUM($BD463:EX463),EX463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EY463)+EY463>$BC29,$BC29-SUM($BD463:EY463),EY463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:EZ463)+EZ463>$BC29,$BC29-SUM($BD463:EZ463),EZ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FA463)+FA463>$BC29,$BC29-SUM($BD463:FA463),FA463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FB463)+FB463>$BC29,$BC29-SUM($BD463:FB463),FB463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FC463)+FC463>$BC29,$BC29-SUM($BD463:FC463),FC463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FD463)+FD463>$BC29,$BC29-SUM($BD463:FD463),FD463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FE463)+FE463>$BC29,$BC29-SUM($BD463:FE463),FE463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FF463)+FF463>$BC29,$BC29-SUM($BD463:FF463),FF463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FG463)+FG463>$BC29,$BC29-SUM($BD463:FG463),FG463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FH463)+FH463>$BC29,$BC29-SUM($BD463:FH463),FH463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FI463)+FI463>$BC29,$BC29-SUM($BD463:FI463),FI463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FJ463)+FJ463>$BC29,$BC29-SUM($BD463:FJ463),FJ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FK463)+FK463>$BC29,$BC29-SUM($BD463:FK463),FK463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FL463)+FL463>$BC29,$BC29-SUM($BD463:FL463),FL463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FM463)+FM463>$BC29,$BC29-SUM($BD463:FM463),FM463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FN463)+FN463>$BC29,$BC29-SUM($BD463:FN463),FN463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FO463)+FO463>$BC29,$BC29-SUM($BD463:FO463),FO463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FP463)+FP463>$BC29,$BC29-SUM($BD463:FP463),FP463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FQ463)+FQ463>$BC29,$BC29-SUM($BD463:FQ463),FQ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FR463)+FR463>$BC29,$BC29-SUM($BD463:FR463),FR463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FS463)+FS463>$BC29,$BC29-SUM($BD463:FS463),FS463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FT463)+FT463>$BC29,$BC29-SUM($BD463:FT463),FT463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FU463)+FU463>$BC29,$BC29-SUM($BD463:FU463),FU463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FV463)+FV463>$BC29,$BC29-SUM($BD463:FV463),FV463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FW463)+FW463>$BC29,$BC29-SUM($BD463:FW463),FW463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FX463)+FX463>$BC29,$BC29-SUM($BD463:FX463),FX463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FY463)+FY463>$BC29,$BC29-SUM($BD463:FY463),FY463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:FZ463)+FZ463>$BC29,$BC29-SUM($BD463:FZ463),FZ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GA463)+GA463>$BC29,$BC29-SUM($BD463:GA463),GA463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GB463)+GB463>$BC29,$BC29-SUM($BD463:GB463),GB463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GC463)+GC463>$BC29,$BC29-SUM($BD463:GC463),GC463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GD463)+GD463>$BC29,$BC29-SUM($BD463:GD463),GD463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GE463)+GE463>$BC29,$BC29-SUM($BD463:GE463),GE463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GF463)+GF463>$BC29,$BC29-SUM($BD463:GF463),GF463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GG463)+GG463>$BC29,$BC29-SUM($BD463:GG463),GG463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GH463)+GH463>$BC29,$BC29-SUM($BD463:GH463),GH463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GI463)+GI463>$BC29,$BC29-SUM($BD463:GI463),GI463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GJ463)+GJ463>$BC29,$BC29-SUM($BD463:GJ463),GJ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GK463)+GK463>$BC29,$BC29-SUM($BD463:GK463),GK463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GL463)+GL463>$BC29,$BC29-SUM($BD463:GL463),GL463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GM463)+GM463>$BC29,$BC29-SUM($BD463:GM463),GM463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GN463)+GN463>$BC29,$BC29-SUM($BD463:GN463),GN463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GO463)+GO463>$BC29,$BC29-SUM($BD463:GO463),GO463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GP463)+GP463>$BC29,$BC29-SUM($BD463:GP463),GP463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GQ463)+GQ463>$BC29,$BC29-SUM($BD463:GQ463),GQ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GR463)+GR463>$BC29,$BC29-SUM($BD463:GR463),GR463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GS463)+GS463>$BC29,$BC29-SUM($BD463:GS463),GS463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GT463)+GT463>$BC29,$BC29-SUM($BD463:GT463),GT463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GU463)+GU463>$BC29,$BC29-SUM($BD463:GU463),GU463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GV463)+GV463>$BC29,$BC29-SUM($BD463:GV463),GV463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GW463)+GW463>$BC29,$BC29-SUM($BD463:GW463),GW463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GX463)+GX463>$BC29,$BC29-SUM($BD463:GX463),GX463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GY463)+GY463>$BC29,$BC29-SUM($BD463:GY463),GY463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:GZ463)+GZ463>$BC29,$BC29-SUM($BD463:GZ463),GZ463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:HA463)+HA463>$BC29,$BC29-SUM($BD463:HA463),HA463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:HB463)+HB463>$BC29,$BC29-SUM($BD463:HB463),HB463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:HC463)+HC463>$BC29,$BC29-SUM($BD463:HC463),HC463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:HD463)+HD463>$BC29,$BC29-SUM($BD463:HD463),HD463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:HE463)+HE463>$BC29,$BC29-SUM($BD463:HE463),HE463),0)","v":-4.3368086899420177E-19},{"$f":"IF($BD463>0,IF(SUM($BD463:HF463)+HF463>$BC29,$BC29-SUM($BD463:HF463),HF463),0)","v":-4.3368086899420177E-19}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2737500000000003E-5,{"$f":"IF($BD464>0,IF(SUM($BD464:BD464)+BD464>$BC30,$BC30-SUM($BD464:BD464),BD464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BE464)+BE464>$BC30,$BC30-SUM($BD464:BE464),BE464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BF464)+BF464>$BC30,$BC30-SUM($BD464:BF464),BF464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BG464)+BG464>$BC30,$BC30-SUM($BD464:BG464),BG464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BH464)+BH464>$BC30,$BC30-SUM($BD464:BH464),BH464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BI464)+BI464>$BC30,$BC30-SUM($BD464:BI464),BI464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BJ464)+BJ464>$BC30,$BC30-SUM($BD464:BJ464),BJ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BK464)+BK464>$BC30,$BC30-SUM($BD464:BK464),BK464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BL464)+BL464>$BC30,$BC30-SUM($BD464:BL464),BL464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BM464)+BM464>$BC30,$BC30-SUM($BD464:BM464),BM464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BN464)+BN464>$BC30,$BC30-SUM($BD464:BN464),BN464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BO464)+BO464>$BC30,$BC30-SUM($BD464:BO464),BO464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BP464)+BP464>$BC30,$BC30-SUM($BD464:BP464),BP464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BQ464)+BQ464>$BC30,$BC30-SUM($BD464:BQ464),BQ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BR464)+BR464>$BC30,$BC30-SUM($BD464:BR464),BR464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BS464)+BS464>$BC30,$BC30-SUM($BD464:BS464),BS464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BT464)+BT464>$BC30,$BC30-SUM($BD464:BT464),BT464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BU464)+BU464>$BC30,$BC30-SUM($BD464:BU464),BU464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BV464)+BV464>$BC30,$BC30-SUM($BD464:BV464),BV464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BW464)+BW464>$BC30,$BC30-SUM($BD464:BW464),BW464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BX464)+BX464>$BC30,$BC30-SUM($BD464:BX464),BX464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BY464)+BY464>$BC30,$BC30-SUM($BD464:BY464),BY464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:BZ464)+BZ464>$BC30,$BC30-SUM($BD464:BZ464),BZ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CA464)+CA464>$BC30,$BC30-SUM($BD464:CA464),CA464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CB464)+CB464>$BC30,$BC30-SUM($BD464:CB464),CB464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CC464)+CC464>$BC30,$BC30-SUM($BD464:CC464),CC464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CD464)+CD464>$BC30,$BC30-SUM($BD464:CD464),CD464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CE464)+CE464>$BC30,$BC30-SUM($BD464:CE464),CE464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CF464)+CF464>$BC30,$BC30-SUM($BD464:CF464),CF464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CG464)+CG464>$BC30,$BC30-SUM($BD464:CG464),CG464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CH464)+CH464>$BC30,$BC30-SUM($BD464:CH464),CH464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CI464)+CI464>$BC30,$BC30-SUM($BD464:CI464),CI464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CJ464)+CJ464>$BC30,$BC30-SUM($BD464:CJ464),CJ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CK464)+CK464>$BC30,$BC30-SUM($BD464:CK464),CK464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CL464)+CL464>$BC30,$BC30-SUM($BD464:CL464),CL464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CM464)+CM464>$BC30,$BC30-SUM($BD464:CM464),CM464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CN464)+CN464>$BC30,$BC30-SUM($BD464:CN464),CN464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CO464)+CO464>$BC30,$BC30-SUM($BD464:CO464),CO464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CP464)+CP464>$BC30,$BC30-SUM($BD464:CP464),CP464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CQ464)+CQ464>$BC30,$BC30-SUM($BD464:CQ464),CQ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CR464)+CR464>$BC30,$BC30-SUM($BD464:CR464),CR464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CS464)+CS464>$BC30,$BC30-SUM($BD464:CS464),CS464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CT464)+CT464>$BC30,$BC30-SUM($BD464:CT464),CT464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CU464)+CU464>$BC30,$BC30-SUM($BD464:CU464),CU464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CV464)+CV464>$BC30,$BC30-SUM($BD464:CV464),CV464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CW464)+CW464>$BC30,$BC30-SUM($BD464:CW464),CW464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CX464)+CX464>$BC30,$BC30-SUM($BD464:CX464),CX464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CY464)+CY464>$BC30,$BC30-SUM($BD464:CY464),CY464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:CZ464)+CZ464>$BC30,$BC30-SUM($BD464:CZ464),CZ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DA464)+DA464>$BC30,$BC30-SUM($BD464:DA464),DA464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DB464)+DB464>$BC30,$BC30-SUM($BD464:DB464),DB464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DC464)+DC464>$BC30,$BC30-SUM($BD464:DC464),DC464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DD464)+DD464>$BC30,$BC30-SUM($BD464:DD464),DD464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DE464)+DE464>$BC30,$BC30-SUM($BD464:DE464),DE464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DF464)+DF464>$BC30,$BC30-SUM($BD464:DF464),DF464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DG464)+DG464>$BC30,$BC30-SUM($BD464:DG464),DG464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DH464)+DH464>$BC30,$BC30-SUM($BD464:DH464),DH464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DI464)+DI464>$BC30,$BC30-SUM($BD464:DI464),DI464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DJ464)+DJ464>$BC30,$BC30-SUM($BD464:DJ464),DJ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DK464)+DK464>$BC30,$BC30-SUM($BD464:DK464),DK464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DL464)+DL464>$BC30,$BC30-SUM($BD464:DL464),DL464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DM464)+DM464>$BC30,$BC30-SUM($BD464:DM464),DM464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DN464)+DN464>$BC30,$BC30-SUM($BD464:DN464),DN464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DO464)+DO464>$BC30,$BC30-SUM($BD464:DO464),DO464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DP464)+DP464>$BC30,$BC30-SUM($BD464:DP464),DP464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DQ464)+DQ464>$BC30,$BC30-SUM($BD464:DQ464),DQ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DR464)+DR464>$BC30,$BC30-SUM($BD464:DR464),DR464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DS464)+DS464>$BC30,$BC30-SUM($BD464:DS464),DS464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DT464)+DT464>$BC30,$BC30-SUM($BD464:DT464),DT464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DU464)+DU464>$BC30,$BC30-SUM($BD464:DU464),DU464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DV464)+DV464>$BC30,$BC30-SUM($BD464:DV464),DV464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DW464)+DW464>$BC30,$BC30-SUM($BD464:DW464),DW464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DX464)+DX464>$BC30,$BC30-SUM($BD464:DX464),DX464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DY464)+DY464>$BC30,$BC30-SUM($BD464:DY464),DY464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:DZ464)+DZ464>$BC30,$BC30-SUM($BD464:DZ464),DZ464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:EA464)+EA464>$BC30,$BC30-SUM($BD464:EA464),EA464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:EB464)+EB464>$BC30,$BC30-SUM($BD464:EB464),EB464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:EC464)+EC464>$BC30,$BC30-SUM($BD464:EC464),EC464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:ED464)+ED464>$BC30,$BC30-SUM($BD464:ED464),ED464),0)","v":3.2737500000000003E-5},{"$f":"IF($BD464>0,IF(SUM($BD464:EE464)+EE464>$BC30,$BC30-SUM($BD464:EE464),EE464),0)","v":8.6736173798840355E-19},{"$f":"IF($BD464>0,IF(SUM($BD464:EF464)+EF464>$BC30,$BC30-SUM($BD464:EF464),EF464),0)","v":8.6736173798840355E-19},{"$f":"IF($BD464>0,IF(SUM($BD464:EG464)+EG464>$BC30,$BC30-SUM($BD464:EG464),EG464),0)","v":8.6736173798840355E-19},{"$f":"IF($BD464>0,IF(SUM($BD464:EH464)+EH464>$BC30,$BC30-SUM($BD464:EH464),EH464),0)","v":8.6736173798840355E-19},{"$f":"IF($BD464>0,IF(SUM($BD464:EI464)+EI464>$BC30,$BC30-SUM($BD464:EI464),EI464),0)","v":8.6736173798840355E-19},{"$f":"IF($BD464>0,IF(SUM($BD464:EJ464)+EJ464>$BC30,$BC30-SUM($BD464:EJ464),EJ464),0)","v":8.6736173798840355E-19},{"$f":"IF($BD464>0,IF(SUM($BD464:EK464)+EK464>$BC30,$BC30-SUM($BD464:EK464),EK464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EL464)+EL464>$BC30,$BC30-SUM($BD464:EL464),EL464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EM464)+EM464>$BC30,$BC30-SUM($BD464:EM464),EM464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EN464)+EN464>$BC30,$BC30-SUM($BD464:EN464),EN464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EO464)+EO464>$BC30,$BC30-SUM($BD464:EO464),EO464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EP464)+EP464>$BC30,$BC30-SUM($BD464:EP464),EP464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EQ464)+EQ464>$BC30,$BC30-SUM($BD464:EQ464),EQ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:ER464)+ER464>$BC30,$BC30-SUM($BD464:ER464),ER464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:ES464)+ES464>$BC30,$BC30-SUM($BD464:ES464),ES464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:ET464)+ET464>$BC30,$BC30-SUM($BD464:ET464),ET464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EU464)+EU464>$BC30,$BC30-SUM($BD464:EU464),EU464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EV464)+EV464>$BC30,$BC30-SUM($BD464:EV464),EV464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EW464)+EW464>$BC30,$BC30-SUM($BD464:EW464),EW464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EX464)+EX464>$BC30,$BC30-SUM($BD464:EX464),EX464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EY464)+EY464>$BC30,$BC30-SUM($BD464:EY464),EY464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:EZ464)+EZ464>$BC30,$BC30-SUM($BD464:EZ464),EZ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FA464)+FA464>$BC30,$BC30-SUM($BD464:FA464),FA464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FB464)+FB464>$BC30,$BC30-SUM($BD464:FB464),FB464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FC464)+FC464>$BC30,$BC30-SUM($BD464:FC464),FC464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FD464)+FD464>$BC30,$BC30-SUM($BD464:FD464),FD464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FE464)+FE464>$BC30,$BC30-SUM($BD464:FE464),FE464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FF464)+FF464>$BC30,$BC30-SUM($BD464:FF464),FF464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FG464)+FG464>$BC30,$BC30-SUM($BD464:FG464),FG464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FH464)+FH464>$BC30,$BC30-SUM($BD464:FH464),FH464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FI464)+FI464>$BC30,$BC30-SUM($BD464:FI464),FI464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FJ464)+FJ464>$BC30,$BC30-SUM($BD464:FJ464),FJ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FK464)+FK464>$BC30,$BC30-SUM($BD464:FK464),FK464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FL464)+FL464>$BC30,$BC30-SUM($BD464:FL464),FL464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FM464)+FM464>$BC30,$BC30-SUM($BD464:FM464),FM464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FN464)+FN464>$BC30,$BC30-SUM($BD464:FN464),FN464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FO464)+FO464>$BC30,$BC30-SUM($BD464:FO464),FO464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FP464)+FP464>$BC30,$BC30-SUM($BD464:FP464),FP464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FQ464)+FQ464>$BC30,$BC30-SUM($BD464:FQ464),FQ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FR464)+FR464>$BC30,$BC30-SUM($BD464:FR464),FR464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FS464)+FS464>$BC30,$BC30-SUM($BD464:FS464),FS464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FT464)+FT464>$BC30,$BC30-SUM($BD464:FT464),FT464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FU464)+FU464>$BC30,$BC30-SUM($BD464:FU464),FU464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FV464)+FV464>$BC30,$BC30-SUM($BD464:FV464),FV464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FW464)+FW464>$BC30,$BC30-SUM($BD464:FW464),FW464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FX464)+FX464>$BC30,$BC30-SUM($BD464:FX464),FX464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FY464)+FY464>$BC30,$BC30-SUM($BD464:FY464),FY464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:FZ464)+FZ464>$BC30,$BC30-SUM($BD464:FZ464),FZ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GA464)+GA464>$BC30,$BC30-SUM($BD464:GA464),GA464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GB464)+GB464>$BC30,$BC30-SUM($BD464:GB464),GB464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GC464)+GC464>$BC30,$BC30-SUM($BD464:GC464),GC464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GD464)+GD464>$BC30,$BC30-SUM($BD464:GD464),GD464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GE464)+GE464>$BC30,$BC30-SUM($BD464:GE464),GE464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GF464)+GF464>$BC30,$BC30-SUM($BD464:GF464),GF464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GG464)+GG464>$BC30,$BC30-SUM($BD464:GG464),GG464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GH464)+GH464>$BC30,$BC30-SUM($BD464:GH464),GH464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GI464)+GI464>$BC30,$BC30-SUM($BD464:GI464),GI464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GJ464)+GJ464>$BC30,$BC30-SUM($BD464:GJ464),GJ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GK464)+GK464>$BC30,$BC30-SUM($BD464:GK464),GK464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GL464)+GL464>$BC30,$BC30-SUM($BD464:GL464),GL464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GM464)+GM464>$BC30,$BC30-SUM($BD464:GM464),GM464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GN464)+GN464>$BC30,$BC30-SUM($BD464:GN464),GN464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GO464)+GO464>$BC30,$BC30-SUM($BD464:GO464),GO464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GP464)+GP464>$BC30,$BC30-SUM($BD464:GP464),GP464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GQ464)+GQ464>$BC30,$BC30-SUM($BD464:GQ464),GQ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GR464)+GR464>$BC30,$BC30-SUM($BD464:GR464),GR464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GS464)+GS464>$BC30,$BC30-SUM($BD464:GS464),GS464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GT464)+GT464>$BC30,$BC30-SUM($BD464:GT464),GT464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GU464)+GU464>$BC30,$BC30-SUM($BD464:GU464),GU464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GV464)+GV464>$BC30,$BC30-SUM($BD464:GV464),GV464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GW464)+GW464>$BC30,$BC30-SUM($BD464:GW464),GW464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GX464)+GX464>$BC30,$BC30-SUM($BD464:GX464),GX464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GY464)+GY464>$BC30,$BC30-SUM($BD464:GY464),GY464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:GZ464)+GZ464>$BC30,$BC30-SUM($BD464:GZ464),GZ464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:HA464)+HA464>$BC30,$BC30-SUM($BD464:HA464),HA464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:HB464)+HB464>$BC30,$BC30-SUM($BD464:HB464),HB464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:HC464)+HC464>$BC30,$BC30-SUM($BD464:HC464),HC464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:HD464)+HD464>$BC30,$BC30-SUM($BD464:HD464),HD464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:HE464)+HE464>$BC30,$BC30-SUM($BD464:HE464),HE464),0)","v":-4.3368086899420177E-18},{"$f":"IF($BD464>0,IF(SUM($BD464:HF464)+HF464>$BC30,$BC30-SUM($BD464:HF464),HF464),0)","v":-4.3368086899420177E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.100126425E-2,{"$f":"IF($BD465>0,IF(SUM($BD465:BD465)+BD465>$BC31,$BC31-SUM($BD465:BD465),BD465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BE465)+BE465>$BC31,$BC31-SUM($BD465:BE465),BE465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BF465)+BF465>$BC31,$BC31-SUM($BD465:BF465),BF465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BG465)+BG465>$BC31,$BC31-SUM($BD465:BG465),BG465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BH465)+BH465>$BC31,$BC31-SUM($BD465:BH465),BH465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BI465)+BI465>$BC31,$BC31-SUM($BD465:BI465),BI465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BJ465)+BJ465>$BC31,$BC31-SUM($BD465:BJ465),BJ465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BK465)+BK465>$BC31,$BC31-SUM($BD465:BK465),BK465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BL465)+BL465>$BC31,$BC31-SUM($BD465:BL465),BL465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BM465)+BM465>$BC31,$BC31-SUM($BD465:BM465),BM465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BN465)+BN465>$BC31,$BC31-SUM($BD465:BN465),BN465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BO465)+BO465>$BC31,$BC31-SUM($BD465:BO465),BO465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BP465)+BP465>$BC31,$BC31-SUM($BD465:BP465),BP465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BQ465)+BQ465>$BC31,$BC31-SUM($BD465:BQ465),BQ465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BR465)+BR465>$BC31,$BC31-SUM($BD465:BR465),BR465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BS465)+BS465>$BC31,$BC31-SUM($BD465:BS465),BS465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BT465)+BT465>$BC31,$BC31-SUM($BD465:BT465),BT465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BU465)+BU465>$BC31,$BC31-SUM($BD465:BU465),BU465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BV465)+BV465>$BC31,$BC31-SUM($BD465:BV465),BV465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BW465)+BW465>$BC31,$BC31-SUM($BD465:BW465),BW465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BX465)+BX465>$BC31,$BC31-SUM($BD465:BX465),BX465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BY465)+BY465>$BC31,$BC31-SUM($BD465:BY465),BY465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:BZ465)+BZ465>$BC31,$BC31-SUM($BD465:BZ465),BZ465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CA465)+CA465>$BC31,$BC31-SUM($BD465:CA465),CA465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CB465)+CB465>$BC31,$BC31-SUM($BD465:CB465),CB465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CC465)+CC465>$BC31,$BC31-SUM($BD465:CC465),CC465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CD465)+CD465>$BC31,$BC31-SUM($BD465:CD465),CD465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CE465)+CE465>$BC31,$BC31-SUM($BD465:CE465),CE465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CF465)+CF465>$BC31,$BC31-SUM($BD465:CF465),CF465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CG465)+CG465>$BC31,$BC31-SUM($BD465:CG465),CG465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CH465)+CH465>$BC31,$BC31-SUM($BD465:CH465),CH465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CI465)+CI465>$BC31,$BC31-SUM($BD465:CI465),CI465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CJ465)+CJ465>$BC31,$BC31-SUM($BD465:CJ465),CJ465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CK465)+CK465>$BC31,$BC31-SUM($BD465:CK465),CK465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CL465)+CL465>$BC31,$BC31-SUM($BD465:CL465),CL465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CM465)+CM465>$BC31,$BC31-SUM($BD465:CM465),CM465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CN465)+CN465>$BC31,$BC31-SUM($BD465:CN465),CN465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CO465)+CO465>$BC31,$BC31-SUM($BD465:CO465),CO465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CP465)+CP465>$BC31,$BC31-SUM($BD465:CP465),CP465),0)","v":1.100126425E-2},{"$f":"IF($BD465>0,IF(SUM($BD465:CQ465)+CQ465>$BC31,$BC31-SUM($BD465:CQ465),CQ465),0)","v":3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CR465)+CR465>$BC31,$BC31-SUM($BD465:CR465),CR465),0)","v":3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CS465)+CS465>$BC31,$BC31-SUM($BD465:CS465),CS465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CT465)+CT465>$BC31,$BC31-SUM($BD465:CT465),CT465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CU465)+CU465>$BC31,$BC31-SUM($BD465:CU465),CU465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CV465)+CV465>$BC31,$BC31-SUM($BD465:CV465),CV465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CW465)+CW465>$BC31,$BC31-SUM($BD465:CW465),CW465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CX465)+CX465>$BC31,$BC31-SUM($BD465:CX465),CX465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CY465)+CY465>$BC31,$BC31-SUM($BD465:CY465),CY465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:CZ465)+CZ465>$BC31,$BC31-SUM($BD465:CZ465),CZ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DA465)+DA465>$BC31,$BC31-SUM($BD465:DA465),DA465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DB465)+DB465>$BC31,$BC31-SUM($BD465:DB465),DB465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DC465)+DC465>$BC31,$BC31-SUM($BD465:DC465),DC465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DD465)+DD465>$BC31,$BC31-SUM($BD465:DD465),DD465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DE465)+DE465>$BC31,$BC31-SUM($BD465:DE465),DE465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DF465)+DF465>$BC31,$BC31-SUM($BD465:DF465),DF465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DG465)+DG465>$BC31,$BC31-SUM($BD465:DG465),DG465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DH465)+DH465>$BC31,$BC31-SUM($BD465:DH465),DH465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DI465)+DI465>$BC31,$BC31-SUM($BD465:DI465),DI465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DJ465)+DJ465>$BC31,$BC31-SUM($BD465:DJ465),DJ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DK465)+DK465>$BC31,$BC31-SUM($BD465:DK465),DK465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DL465)+DL465>$BC31,$BC31-SUM($BD465:DL465),DL465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DM465)+DM465>$BC31,$BC31-SUM($BD465:DM465),DM465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DN465)+DN465>$BC31,$BC31-SUM($BD465:DN465),DN465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DO465)+DO465>$BC31,$BC31-SUM($BD465:DO465),DO465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DP465)+DP465>$BC31,$BC31-SUM($BD465:DP465),DP465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DQ465)+DQ465>$BC31,$BC31-SUM($BD465:DQ465),DQ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DR465)+DR465>$BC31,$BC31-SUM($BD465:DR465),DR465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DS465)+DS465>$BC31,$BC31-SUM($BD465:DS465),DS465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DT465)+DT465>$BC31,$BC31-SUM($BD465:DT465),DT465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DU465)+DU465>$BC31,$BC31-SUM($BD465:DU465),DU465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DV465)+DV465>$BC31,$BC31-SUM($BD465:DV465),DV465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DW465)+DW465>$BC31,$BC31-SUM($BD465:DW465),DW465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DX465)+DX465>$BC31,$BC31-SUM($BD465:DX465),DX465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DY465)+DY465>$BC31,$BC31-SUM($BD465:DY465),DY465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:DZ465)+DZ465>$BC31,$BC31-SUM($BD465:DZ465),DZ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EA465)+EA465>$BC31,$BC31-SUM($BD465:EA465),EA465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EB465)+EB465>$BC31,$BC31-SUM($BD465:EB465),EB465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EC465)+EC465>$BC31,$BC31-SUM($BD465:EC465),EC465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:ED465)+ED465>$BC31,$BC31-SUM($BD465:ED465),ED465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EE465)+EE465>$BC31,$BC31-SUM($BD465:EE465),EE465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EF465)+EF465>$BC31,$BC31-SUM($BD465:EF465),EF465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EG465)+EG465>$BC31,$BC31-SUM($BD465:EG465),EG465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EH465)+EH465>$BC31,$BC31-SUM($BD465:EH465),EH465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EI465)+EI465>$BC31,$BC31-SUM($BD465:EI465),EI465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EJ465)+EJ465>$BC31,$BC31-SUM($BD465:EJ465),EJ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EK465)+EK465>$BC31,$BC31-SUM($BD465:EK465),EK465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EL465)+EL465>$BC31,$BC31-SUM($BD465:EL465),EL465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EM465)+EM465>$BC31,$BC31-SUM($BD465:EM465),EM465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EN465)+EN465>$BC31,$BC31-SUM($BD465:EN465),EN465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EO465)+EO465>$BC31,$BC31-SUM($BD465:EO465),EO465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EP465)+EP465>$BC31,$BC31-SUM($BD465:EP465),EP465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EQ465)+EQ465>$BC31,$BC31-SUM($BD465:EQ465),EQ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:ER465)+ER465>$BC31,$BC31-SUM($BD465:ER465),ER465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:ES465)+ES465>$BC31,$BC31-SUM($BD465:ES465),ES465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:ET465)+ET465>$BC31,$BC31-SUM($BD465:ET465),ET465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EU465)+EU465>$BC31,$BC31-SUM($BD465:EU465),EU465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EV465)+EV465>$BC31,$BC31-SUM($BD465:EV465),EV465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EW465)+EW465>$BC31,$BC31-SUM($BD465:EW465),EW465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EX465)+EX465>$BC31,$BC31-SUM($BD465:EX465),EX465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EY465)+EY465>$BC31,$BC31-SUM($BD465:EY465),EY465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:EZ465)+EZ465>$BC31,$BC31-SUM($BD465:EZ465),EZ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FA465)+FA465>$BC31,$BC31-SUM($BD465:FA465),FA465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FB465)+FB465>$BC31,$BC31-SUM($BD465:FB465),FB465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FC465)+FC465>$BC31,$BC31-SUM($BD465:FC465),FC465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FD465)+FD465>$BC31,$BC31-SUM($BD465:FD465),FD465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FE465)+FE465>$BC31,$BC31-SUM($BD465:FE465),FE465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FF465)+FF465>$BC31,$BC31-SUM($BD465:FF465),FF465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FG465)+FG465>$BC31,$BC31-SUM($BD465:FG465),FG465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FH465)+FH465>$BC31,$BC31-SUM($BD465:FH465),FH465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FI465)+FI465>$BC31,$BC31-SUM($BD465:FI465),FI465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FJ465)+FJ465>$BC31,$BC31-SUM($BD465:FJ465),FJ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FK465)+FK465>$BC31,$BC31-SUM($BD465:FK465),FK465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FL465)+FL465>$BC31,$BC31-SUM($BD465:FL465),FL465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FM465)+FM465>$BC31,$BC31-SUM($BD465:FM465),FM465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FN465)+FN465>$BC31,$BC31-SUM($BD465:FN465),FN465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FO465)+FO465>$BC31,$BC31-SUM($BD465:FO465),FO465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FP465)+FP465>$BC31,$BC31-SUM($BD465:FP465),FP465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FQ465)+FQ465>$BC31,$BC31-SUM($BD465:FQ465),FQ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FR465)+FR465>$BC31,$BC31-SUM($BD465:FR465),FR465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FS465)+FS465>$BC31,$BC31-SUM($BD465:FS465),FS465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FT465)+FT465>$BC31,$BC31-SUM($BD465:FT465),FT465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FU465)+FU465>$BC31,$BC31-SUM($BD465:FU465),FU465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FV465)+FV465>$BC31,$BC31-SUM($BD465:FV465),FV465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FW465)+FW465>$BC31,$BC31-SUM($BD465:FW465),FW465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FX465)+FX465>$BC31,$BC31-SUM($BD465:FX465),FX465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FY465)+FY465>$BC31,$BC31-SUM($BD465:FY465),FY465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:FZ465)+FZ465>$BC31,$BC31-SUM($BD465:FZ465),FZ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GA465)+GA465>$BC31,$BC31-SUM($BD465:GA465),GA465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GB465)+GB465>$BC31,$BC31-SUM($BD465:GB465),GB465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GC465)+GC465>$BC31,$BC31-SUM($BD465:GC465),GC465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GD465)+GD465>$BC31,$BC31-SUM($BD465:GD465),GD465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GE465)+GE465>$BC31,$BC31-SUM($BD465:GE465),GE465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GF465)+GF465>$BC31,$BC31-SUM($BD465:GF465),GF465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GG465)+GG465>$BC31,$BC31-SUM($BD465:GG465),GG465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GH465)+GH465>$BC31,$BC31-SUM($BD465:GH465),GH465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GI465)+GI465>$BC31,$BC31-SUM($BD465:GI465),GI465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GJ465)+GJ465>$BC31,$BC31-SUM($BD465:GJ465),GJ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GK465)+GK465>$BC31,$BC31-SUM($BD465:GK465),GK465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GL465)+GL465>$BC31,$BC31-SUM($BD465:GL465),GL465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GM465)+GM465>$BC31,$BC31-SUM($BD465:GM465),GM465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GN465)+GN465>$BC31,$BC31-SUM($BD465:GN465),GN465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GO465)+GO465>$BC31,$BC31-SUM($BD465:GO465),GO465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GP465)+GP465>$BC31,$BC31-SUM($BD465:GP465),GP465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GQ465)+GQ465>$BC31,$BC31-SUM($BD465:GQ465),GQ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GR465)+GR465>$BC31,$BC31-SUM($BD465:GR465),GR465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GS465)+GS465>$BC31,$BC31-SUM($BD465:GS465),GS465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GT465)+GT465>$BC31,$BC31-SUM($BD465:GT465),GT465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GU465)+GU465>$BC31,$BC31-SUM($BD465:GU465),GU465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GV465)+GV465>$BC31,$BC31-SUM($BD465:GV465),GV465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GW465)+GW465>$BC31,$BC31-SUM($BD465:GW465),GW465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GX465)+GX465>$BC31,$BC31-SUM($BD465:GX465),GX465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GY465)+GY465>$BC31,$BC31-SUM($BD465:GY465),GY465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:GZ465)+GZ465>$BC31,$BC31-SUM($BD465:GZ465),GZ465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:HA465)+HA465>$BC31,$BC31-SUM($BD465:HA465),HA465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:HB465)+HB465>$BC31,$BC31-SUM($BD465:HB465),HB465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:HC465)+HC465>$BC31,$BC31-SUM($BD465:HC465),HC465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:HD465)+HD465>$BC31,$BC31-SUM($BD465:HD465),HD465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:HE465)+HE465>$BC31,$BC31-SUM($BD465:HE465),HE465),0)","v":-3.3306690738754696E-16},{"$f":"IF($BD465>0,IF(SUM($BD465:HF465)+HF465>$BC31,$BC31-SUM($BD465:HF465),HF465),0)","v":-3.3306690738754696E-16}]
[]
[null,"Depreciation:  2006 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BD24>0,BD24/$F469,BD24)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BE469)+BE469>$BD24,$BD24-SUM($BE469:BE469),BE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BF469)+BF469>$BD24,$BD24-SUM($BE469:BF469),BF469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BG469)+BG469>$BD24,$BD24-SUM($BE469:BG469),BG469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BH469)+BH469>$BD24,$BD24-SUM($BE469:BH469),BH469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BI469)+BI469>$BD24,$BD24-SUM($BE469:BI469),BI469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BJ469)+BJ469>$BD24,$BD24-SUM($BE469:BJ469),BJ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BK469)+BK469>$BD24,$BD24-SUM($BE469:BK469),BK469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BL469)+BL469>$BD24,$BD24-SUM($BE469:BL469),BL469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BM469)+BM469>$BD24,$BD24-SUM($BE469:BM469),BM469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BN469)+BN469>$BD24,$BD24-SUM($BE469:BN469),BN469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BO469)+BO469>$BD24,$BD24-SUM($BE469:BO469),BO469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BP469)+BP469>$BD24,$BD24-SUM($BE469:BP469),BP469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BQ469)+BQ469>$BD24,$BD24-SUM($BE469:BQ469),BQ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BR469)+BR469>$BD24,$BD24-SUM($BE469:BR469),BR469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BS469)+BS469>$BD24,$BD24-SUM($BE469:BS469),BS469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BT469)+BT469>$BD24,$BD24-SUM($BE469:BT469),BT469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BU469)+BU469>$BD24,$BD24-SUM($BE469:BU469),BU469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BV469)+BV469>$BD24,$BD24-SUM($BE469:BV469),BV469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BW469)+BW469>$BD24,$BD24-SUM($BE469:BW469),BW469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BX469)+BX469>$BD24,$BD24-SUM($BE469:BX469),BX469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BY469)+BY469>$BD24,$BD24-SUM($BE469:BY469),BY469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:BZ469)+BZ469>$BD24,$BD24-SUM($BE469:BZ469),BZ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CA469)+CA469>$BD24,$BD24-SUM($BE469:CA469),CA469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CB469)+CB469>$BD24,$BD24-SUM($BE469:CB469),CB469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CC469)+CC469>$BD24,$BD24-SUM($BE469:CC469),CC469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CD469)+CD469>$BD24,$BD24-SUM($BE469:CD469),CD469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CE469)+CE469>$BD24,$BD24-SUM($BE469:CE469),CE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CF469)+CF469>$BD24,$BD24-SUM($BE469:CF469),CF469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CG469)+CG469>$BD24,$BD24-SUM($BE469:CG469),CG469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CH469)+CH469>$BD24,$BD24-SUM($BE469:CH469),CH469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CI469)+CI469>$BD24,$BD24-SUM($BE469:CI469),CI469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CJ469)+CJ469>$BD24,$BD24-SUM($BE469:CJ469),CJ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CK469)+CK469>$BD24,$BD24-SUM($BE469:CK469),CK469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CL469)+CL469>$BD24,$BD24-SUM($BE469:CL469),CL469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CM469)+CM469>$BD24,$BD24-SUM($BE469:CM469),CM469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CN469)+CN469>$BD24,$BD24-SUM($BE469:CN469),CN469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CO469)+CO469>$BD24,$BD24-SUM($BE469:CO469),CO469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CP469)+CP469>$BD24,$BD24-SUM($BE469:CP469),CP469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CQ469)+CQ469>$BD24,$BD24-SUM($BE469:CQ469),CQ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CR469)+CR469>$BD24,$BD24-SUM($BE469:CR469),CR469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CS469)+CS469>$BD24,$BD24-SUM($BE469:CS469),CS469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CT469)+CT469>$BD24,$BD24-SUM($BE469:CT469),CT469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CU469)+CU469>$BD24,$BD24-SUM($BE469:CU469),CU469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CV469)+CV469>$BD24,$BD24-SUM($BE469:CV469),CV469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CW469)+CW469>$BD24,$BD24-SUM($BE469:CW469),CW469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CX469)+CX469>$BD24,$BD24-SUM($BE469:CX469),CX469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CY469)+CY469>$BD24,$BD24-SUM($BE469:CY469),CY469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:CZ469)+CZ469>$BD24,$BD24-SUM($BE469:CZ469),CZ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DA469)+DA469>$BD24,$BD24-SUM($BE469:DA469),DA469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DB469)+DB469>$BD24,$BD24-SUM($BE469:DB469),DB469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DC469)+DC469>$BD24,$BD24-SUM($BE469:DC469),DC469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DD469)+DD469>$BD24,$BD24-SUM($BE469:DD469),DD469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DE469)+DE469>$BD24,$BD24-SUM($BE469:DE469),DE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DF469)+DF469>$BD24,$BD24-SUM($BE469:DF469),DF469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DG469)+DG469>$BD24,$BD24-SUM($BE469:DG469),DG469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DH469)+DH469>$BD24,$BD24-SUM($BE469:DH469),DH469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DI469)+DI469>$BD24,$BD24-SUM($BE469:DI469),DI469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DJ469)+DJ469>$BD24,$BD24-SUM($BE469:DJ469),DJ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DK469)+DK469>$BD24,$BD24-SUM($BE469:DK469),DK469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DL469)+DL469>$BD24,$BD24-SUM($BE469:DL469),DL469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DM469)+DM469>$BD24,$BD24-SUM($BE469:DM469),DM469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DN469)+DN469>$BD24,$BD24-SUM($BE469:DN469),DN469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DO469)+DO469>$BD24,$BD24-SUM($BE469:DO469),DO469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DP469)+DP469>$BD24,$BD24-SUM($BE469:DP469),DP469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DQ469)+DQ469>$BD24,$BD24-SUM($BE469:DQ469),DQ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DR469)+DR469>$BD24,$BD24-SUM($BE469:DR469),DR469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DS469)+DS469>$BD24,$BD24-SUM($BE469:DS469),DS469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DT469)+DT469>$BD24,$BD24-SUM($BE469:DT469),DT469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DU469)+DU469>$BD24,$BD24-SUM($BE469:DU469),DU469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DV469)+DV469>$BD24,$BD24-SUM($BE469:DV469),DV469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DW469)+DW469>$BD24,$BD24-SUM($BE469:DW469),DW469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DX469)+DX469>$BD24,$BD24-SUM($BE469:DX469),DX469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DY469)+DY469>$BD24,$BD24-SUM($BE469:DY469),DY469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:DZ469)+DZ469>$BD24,$BD24-SUM($BE469:DZ469),DZ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EA469)+EA469>$BD24,$BD24-SUM($BE469:EA469),EA469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EB469)+EB469>$BD24,$BD24-SUM($BE469:EB469),EB469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EC469)+EC469>$BD24,$BD24-SUM($BE469:EC469),EC469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:ED469)+ED469>$BD24,$BD24-SUM($BE469:ED469),ED469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EE469)+EE469>$BD24,$BD24-SUM($BE469:EE469),EE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EF469)+EF469>$BD24,$BD24-SUM($BE469:EF469),EF469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EG469)+EG469>$BD24,$BD24-SUM($BE469:EG469),EG469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EH469)+EH469>$BD24,$BD24-SUM($BE469:EH469),EH469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EI469)+EI469>$BD24,$BD24-SUM($BE469:EI469),EI469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EJ469)+EJ469>$BD24,$BD24-SUM($BE469:EJ469),EJ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EK469)+EK469>$BD24,$BD24-SUM($BE469:EK469),EK469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EL469)+EL469>$BD24,$BD24-SUM($BE469:EL469),EL469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EM469)+EM469>$BD24,$BD24-SUM($BE469:EM469),EM469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EN469)+EN469>$BD24,$BD24-SUM($BE469:EN469),EN469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EO469)+EO469>$BD24,$BD24-SUM($BE469:EO469),EO469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EP469)+EP469>$BD24,$BD24-SUM($BE469:EP469),EP469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EQ469)+EQ469>$BD24,$BD24-SUM($BE469:EQ469),EQ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:ER469)+ER469>$BD24,$BD24-SUM($BE469:ER469),ER469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:ES469)+ES469>$BD24,$BD24-SUM($BE469:ES469),ES469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:ET469)+ET469>$BD24,$BD24-SUM($BE469:ET469),ET469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EU469)+EU469>$BD24,$BD24-SUM($BE469:EU469),EU469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EV469)+EV469>$BD24,$BD24-SUM($BE469:EV469),EV469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EW469)+EW469>$BD24,$BD24-SUM($BE469:EW469),EW469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EX469)+EX469>$BD24,$BD24-SUM($BE469:EX469),EX469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EY469)+EY469>$BD24,$BD24-SUM($BE469:EY469),EY469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:EZ469)+EZ469>$BD24,$BD24-SUM($BE469:EZ469),EZ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FA469)+FA469>$BD24,$BD24-SUM($BE469:FA469),FA469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FB469)+FB469>$BD24,$BD24-SUM($BE469:FB469),FB469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FC469)+FC469>$BD24,$BD24-SUM($BE469:FC469),FC469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FD469)+FD469>$BD24,$BD24-SUM($BE469:FD469),FD469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FE469)+FE469>$BD24,$BD24-SUM($BE469:FE469),FE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FF469)+FF469>$BD24,$BD24-SUM($BE469:FF469),FF469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FG469)+FG469>$BD24,$BD24-SUM($BE469:FG469),FG469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FH469)+FH469>$BD24,$BD24-SUM($BE469:FH469),FH469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FI469)+FI469>$BD24,$BD24-SUM($BE469:FI469),FI469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FJ469)+FJ469>$BD24,$BD24-SUM($BE469:FJ469),FJ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FK469)+FK469>$BD24,$BD24-SUM($BE469:FK469),FK469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FL469)+FL469>$BD24,$BD24-SUM($BE469:FL469),FL469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FM469)+FM469>$BD24,$BD24-SUM($BE469:FM469),FM469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FN469)+FN469>$BD24,$BD24-SUM($BE469:FN469),FN469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FO469)+FO469>$BD24,$BD24-SUM($BE469:FO469),FO469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FP469)+FP469>$BD24,$BD24-SUM($BE469:FP469),FP469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FQ469)+FQ469>$BD24,$BD24-SUM($BE469:FQ469),FQ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FR469)+FR469>$BD24,$BD24-SUM($BE469:FR469),FR469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FS469)+FS469>$BD24,$BD24-SUM($BE469:FS469),FS469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FT469)+FT469>$BD24,$BD24-SUM($BE469:FT469),FT469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FU469)+FU469>$BD24,$BD24-SUM($BE469:FU469),FU469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FV469)+FV469>$BD24,$BD24-SUM($BE469:FV469),FV469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FW469)+FW469>$BD24,$BD24-SUM($BE469:FW469),FW469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FX469)+FX469>$BD24,$BD24-SUM($BE469:FX469),FX469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FY469)+FY469>$BD24,$BD24-SUM($BE469:FY469),FY469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:FZ469)+FZ469>$BD24,$BD24-SUM($BE469:FZ469),FZ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GA469)+GA469>$BD24,$BD24-SUM($BE469:GA469),GA469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GB469)+GB469>$BD24,$BD24-SUM($BE469:GB469),GB469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GC469)+GC469>$BD24,$BD24-SUM($BE469:GC469),GC469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GD469)+GD469>$BD24,$BD24-SUM($BE469:GD469),GD469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GE469)+GE469>$BD24,$BD24-SUM($BE469:GE469),GE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GF469)+GF469>$BD24,$BD24-SUM($BE469:GF469),GF469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GG469)+GG469>$BD24,$BD24-SUM($BE469:GG469),GG469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GH469)+GH469>$BD24,$BD24-SUM($BE469:GH469),GH469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GI469)+GI469>$BD24,$BD24-SUM($BE469:GI469),GI469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GJ469)+GJ469>$BD24,$BD24-SUM($BE469:GJ469),GJ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GK469)+GK469>$BD24,$BD24-SUM($BE469:GK469),GK469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GL469)+GL469>$BD24,$BD24-SUM($BE469:GL469),GL469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GM469)+GM469>$BD24,$BD24-SUM($BE469:GM469),GM469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GN469)+GN469>$BD24,$BD24-SUM($BE469:GN469),GN469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GO469)+GO469>$BD24,$BD24-SUM($BE469:GO469),GO469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GP469)+GP469>$BD24,$BD24-SUM($BE469:GP469),GP469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GQ469)+GQ469>$BD24,$BD24-SUM($BE469:GQ469),GQ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GR469)+GR469>$BD24,$BD24-SUM($BE469:GR469),GR469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GS469)+GS469>$BD24,$BD24-SUM($BE469:GS469),GS469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GT469)+GT469>$BD24,$BD24-SUM($BE469:GT469),GT469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GU469)+GU469>$BD24,$BD24-SUM($BE469:GU469),GU469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GV469)+GV469>$BD24,$BD24-SUM($BE469:GV469),GV469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GW469)+GW469>$BD24,$BD24-SUM($BE469:GW469),GW469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GX469)+GX469>$BD24,$BD24-SUM($BE469:GX469),GX469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GY469)+GY469>$BD24,$BD24-SUM($BE469:GY469),GY469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:GZ469)+GZ469>$BD24,$BD24-SUM($BE469:GZ469),GZ469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:HA469)+HA469>$BD24,$BD24-SUM($BE469:HA469),HA469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:HB469)+HB469>$BD24,$BD24-SUM($BE469:HB469),HB469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:HC469)+HC469>$BD24,$BD24-SUM($BE469:HC469),HC469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:HD469)+HD469>$BD24,$BD24-SUM($BE469:HD469),HD469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:HE469)+HE469>$BD24,$BD24-SUM($BE469:HE469),HE469),0)","v":0},{"$f":"IF($BE469>0,IF(SUM($BE469:HF469)+HF469>$BD24,$BD24-SUM($BE469:HF469),HF469),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE470>0,IF(SUM($BE470:BE470)+BE470>$BD25,$BD25-SUM($BE470:BE470),BE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BF470)+BF470>$BD25,$BD25-SUM($BE470:BF470),BF470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BG470)+BG470>$BD25,$BD25-SUM($BE470:BG470),BG470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BH470)+BH470>$BD25,$BD25-SUM($BE470:BH470),BH470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BI470)+BI470>$BD25,$BD25-SUM($BE470:BI470),BI470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BJ470)+BJ470>$BD25,$BD25-SUM($BE470:BJ470),BJ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BK470)+BK470>$BD25,$BD25-SUM($BE470:BK470),BK470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BL470)+BL470>$BD25,$BD25-SUM($BE470:BL470),BL470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BM470)+BM470>$BD25,$BD25-SUM($BE470:BM470),BM470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BN470)+BN470>$BD25,$BD25-SUM($BE470:BN470),BN470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BO470)+BO470>$BD25,$BD25-SUM($BE470:BO470),BO470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BP470)+BP470>$BD25,$BD25-SUM($BE470:BP470),BP470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BQ470)+BQ470>$BD25,$BD25-SUM($BE470:BQ470),BQ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BR470)+BR470>$BD25,$BD25-SUM($BE470:BR470),BR470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BS470)+BS470>$BD25,$BD25-SUM($BE470:BS470),BS470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BT470)+BT470>$BD25,$BD25-SUM($BE470:BT470),BT470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BU470)+BU470>$BD25,$BD25-SUM($BE470:BU470),BU470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BV470)+BV470>$BD25,$BD25-SUM($BE470:BV470),BV470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BW470)+BW470>$BD25,$BD25-SUM($BE470:BW470),BW470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BX470)+BX470>$BD25,$BD25-SUM($BE470:BX470),BX470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BY470)+BY470>$BD25,$BD25-SUM($BE470:BY470),BY470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:BZ470)+BZ470>$BD25,$BD25-SUM($BE470:BZ470),BZ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CA470)+CA470>$BD25,$BD25-SUM($BE470:CA470),CA470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CB470)+CB470>$BD25,$BD25-SUM($BE470:CB470),CB470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CC470)+CC470>$BD25,$BD25-SUM($BE470:CC470),CC470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CD470)+CD470>$BD25,$BD25-SUM($BE470:CD470),CD470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CE470)+CE470>$BD25,$BD25-SUM($BE470:CE470),CE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CF470)+CF470>$BD25,$BD25-SUM($BE470:CF470),CF470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CG470)+CG470>$BD25,$BD25-SUM($BE470:CG470),CG470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CH470)+CH470>$BD25,$BD25-SUM($BE470:CH470),CH470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CI470)+CI470>$BD25,$BD25-SUM($BE470:CI470),CI470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CJ470)+CJ470>$BD25,$BD25-SUM($BE470:CJ470),CJ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CK470)+CK470>$BD25,$BD25-SUM($BE470:CK470),CK470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CL470)+CL470>$BD25,$BD25-SUM($BE470:CL470),CL470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CM470)+CM470>$BD25,$BD25-SUM($BE470:CM470),CM470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CN470)+CN470>$BD25,$BD25-SUM($BE470:CN470),CN470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CO470)+CO470>$BD25,$BD25-SUM($BE470:CO470),CO470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CP470)+CP470>$BD25,$BD25-SUM($BE470:CP470),CP470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CQ470)+CQ470>$BD25,$BD25-SUM($BE470:CQ470),CQ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CR470)+CR470>$BD25,$BD25-SUM($BE470:CR470),CR470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CS470)+CS470>$BD25,$BD25-SUM($BE470:CS470),CS470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CT470)+CT470>$BD25,$BD25-SUM($BE470:CT470),CT470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CU470)+CU470>$BD25,$BD25-SUM($BE470:CU470),CU470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CV470)+CV470>$BD25,$BD25-SUM($BE470:CV470),CV470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CW470)+CW470>$BD25,$BD25-SUM($BE470:CW470),CW470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CX470)+CX470>$BD25,$BD25-SUM($BE470:CX470),CX470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CY470)+CY470>$BD25,$BD25-SUM($BE470:CY470),CY470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:CZ470)+CZ470>$BD25,$BD25-SUM($BE470:CZ470),CZ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DA470)+DA470>$BD25,$BD25-SUM($BE470:DA470),DA470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DB470)+DB470>$BD25,$BD25-SUM($BE470:DB470),DB470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DC470)+DC470>$BD25,$BD25-SUM($BE470:DC470),DC470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DD470)+DD470>$BD25,$BD25-SUM($BE470:DD470),DD470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DE470)+DE470>$BD25,$BD25-SUM($BE470:DE470),DE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DF470)+DF470>$BD25,$BD25-SUM($BE470:DF470),DF470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DG470)+DG470>$BD25,$BD25-SUM($BE470:DG470),DG470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DH470)+DH470>$BD25,$BD25-SUM($BE470:DH470),DH470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DI470)+DI470>$BD25,$BD25-SUM($BE470:DI470),DI470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DJ470)+DJ470>$BD25,$BD25-SUM($BE470:DJ470),DJ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DK470)+DK470>$BD25,$BD25-SUM($BE470:DK470),DK470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DL470)+DL470>$BD25,$BD25-SUM($BE470:DL470),DL470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DM470)+DM470>$BD25,$BD25-SUM($BE470:DM470),DM470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DN470)+DN470>$BD25,$BD25-SUM($BE470:DN470),DN470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DO470)+DO470>$BD25,$BD25-SUM($BE470:DO470),DO470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DP470)+DP470>$BD25,$BD25-SUM($BE470:DP470),DP470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DQ470)+DQ470>$BD25,$BD25-SUM($BE470:DQ470),DQ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DR470)+DR470>$BD25,$BD25-SUM($BE470:DR470),DR470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DS470)+DS470>$BD25,$BD25-SUM($BE470:DS470),DS470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DT470)+DT470>$BD25,$BD25-SUM($BE470:DT470),DT470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DU470)+DU470>$BD25,$BD25-SUM($BE470:DU470),DU470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DV470)+DV470>$BD25,$BD25-SUM($BE470:DV470),DV470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DW470)+DW470>$BD25,$BD25-SUM($BE470:DW470),DW470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DX470)+DX470>$BD25,$BD25-SUM($BE470:DX470),DX470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DY470)+DY470>$BD25,$BD25-SUM($BE470:DY470),DY470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:DZ470)+DZ470>$BD25,$BD25-SUM($BE470:DZ470),DZ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EA470)+EA470>$BD25,$BD25-SUM($BE470:EA470),EA470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EB470)+EB470>$BD25,$BD25-SUM($BE470:EB470),EB470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EC470)+EC470>$BD25,$BD25-SUM($BE470:EC470),EC470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:ED470)+ED470>$BD25,$BD25-SUM($BE470:ED470),ED470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EE470)+EE470>$BD25,$BD25-SUM($BE470:EE470),EE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EF470)+EF470>$BD25,$BD25-SUM($BE470:EF470),EF470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EG470)+EG470>$BD25,$BD25-SUM($BE470:EG470),EG470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EH470)+EH470>$BD25,$BD25-SUM($BE470:EH470),EH470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EI470)+EI470>$BD25,$BD25-SUM($BE470:EI470),EI470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EJ470)+EJ470>$BD25,$BD25-SUM($BE470:EJ470),EJ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EK470)+EK470>$BD25,$BD25-SUM($BE470:EK470),EK470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EL470)+EL470>$BD25,$BD25-SUM($BE470:EL470),EL470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EM470)+EM470>$BD25,$BD25-SUM($BE470:EM470),EM470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EN470)+EN470>$BD25,$BD25-SUM($BE470:EN470),EN470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EO470)+EO470>$BD25,$BD25-SUM($BE470:EO470),EO470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EP470)+EP470>$BD25,$BD25-SUM($BE470:EP470),EP470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EQ470)+EQ470>$BD25,$BD25-SUM($BE470:EQ470),EQ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:ER470)+ER470>$BD25,$BD25-SUM($BE470:ER470),ER470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:ES470)+ES470>$BD25,$BD25-SUM($BE470:ES470),ES470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:ET470)+ET470>$BD25,$BD25-SUM($BE470:ET470),ET470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EU470)+EU470>$BD25,$BD25-SUM($BE470:EU470),EU470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EV470)+EV470>$BD25,$BD25-SUM($BE470:EV470),EV470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EW470)+EW470>$BD25,$BD25-SUM($BE470:EW470),EW470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EX470)+EX470>$BD25,$BD25-SUM($BE470:EX470),EX470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EY470)+EY470>$BD25,$BD25-SUM($BE470:EY470),EY470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:EZ470)+EZ470>$BD25,$BD25-SUM($BE470:EZ470),EZ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FA470)+FA470>$BD25,$BD25-SUM($BE470:FA470),FA470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FB470)+FB470>$BD25,$BD25-SUM($BE470:FB470),FB470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FC470)+FC470>$BD25,$BD25-SUM($BE470:FC470),FC470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FD470)+FD470>$BD25,$BD25-SUM($BE470:FD470),FD470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FE470)+FE470>$BD25,$BD25-SUM($BE470:FE470),FE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FF470)+FF470>$BD25,$BD25-SUM($BE470:FF470),FF470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FG470)+FG470>$BD25,$BD25-SUM($BE470:FG470),FG470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FH470)+FH470>$BD25,$BD25-SUM($BE470:FH470),FH470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FI470)+FI470>$BD25,$BD25-SUM($BE470:FI470),FI470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FJ470)+FJ470>$BD25,$BD25-SUM($BE470:FJ470),FJ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FK470)+FK470>$BD25,$BD25-SUM($BE470:FK470),FK470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FL470)+FL470>$BD25,$BD25-SUM($BE470:FL470),FL470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FM470)+FM470>$BD25,$BD25-SUM($BE470:FM470),FM470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FN470)+FN470>$BD25,$BD25-SUM($BE470:FN470),FN470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FO470)+FO470>$BD25,$BD25-SUM($BE470:FO470),FO470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FP470)+FP470>$BD25,$BD25-SUM($BE470:FP470),FP470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FQ470)+FQ470>$BD25,$BD25-SUM($BE470:FQ470),FQ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FR470)+FR470>$BD25,$BD25-SUM($BE470:FR470),FR470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FS470)+FS470>$BD25,$BD25-SUM($BE470:FS470),FS470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FT470)+FT470>$BD25,$BD25-SUM($BE470:FT470),FT470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FU470)+FU470>$BD25,$BD25-SUM($BE470:FU470),FU470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FV470)+FV470>$BD25,$BD25-SUM($BE470:FV470),FV470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FW470)+FW470>$BD25,$BD25-SUM($BE470:FW470),FW470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FX470)+FX470>$BD25,$BD25-SUM($BE470:FX470),FX470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FY470)+FY470>$BD25,$BD25-SUM($BE470:FY470),FY470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:FZ470)+FZ470>$BD25,$BD25-SUM($BE470:FZ470),FZ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GA470)+GA470>$BD25,$BD25-SUM($BE470:GA470),GA470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GB470)+GB470>$BD25,$BD25-SUM($BE470:GB470),GB470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GC470)+GC470>$BD25,$BD25-SUM($BE470:GC470),GC470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GD470)+GD470>$BD25,$BD25-SUM($BE470:GD470),GD470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GE470)+GE470>$BD25,$BD25-SUM($BE470:GE470),GE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GF470)+GF470>$BD25,$BD25-SUM($BE470:GF470),GF470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GG470)+GG470>$BD25,$BD25-SUM($BE470:GG470),GG470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GH470)+GH470>$BD25,$BD25-SUM($BE470:GH470),GH470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GI470)+GI470>$BD25,$BD25-SUM($BE470:GI470),GI470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GJ470)+GJ470>$BD25,$BD25-SUM($BE470:GJ470),GJ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GK470)+GK470>$BD25,$BD25-SUM($BE470:GK470),GK470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GL470)+GL470>$BD25,$BD25-SUM($BE470:GL470),GL470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GM470)+GM470>$BD25,$BD25-SUM($BE470:GM470),GM470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GN470)+GN470>$BD25,$BD25-SUM($BE470:GN470),GN470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GO470)+GO470>$BD25,$BD25-SUM($BE470:GO470),GO470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GP470)+GP470>$BD25,$BD25-SUM($BE470:GP470),GP470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GQ470)+GQ470>$BD25,$BD25-SUM($BE470:GQ470),GQ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GR470)+GR470>$BD25,$BD25-SUM($BE470:GR470),GR470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GS470)+GS470>$BD25,$BD25-SUM($BE470:GS470),GS470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GT470)+GT470>$BD25,$BD25-SUM($BE470:GT470),GT470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GU470)+GU470>$BD25,$BD25-SUM($BE470:GU470),GU470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GV470)+GV470>$BD25,$BD25-SUM($BE470:GV470),GV470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GW470)+GW470>$BD25,$BD25-SUM($BE470:GW470),GW470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GX470)+GX470>$BD25,$BD25-SUM($BE470:GX470),GX470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GY470)+GY470>$BD25,$BD25-SUM($BE470:GY470),GY470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:GZ470)+GZ470>$BD25,$BD25-SUM($BE470:GZ470),GZ470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:HA470)+HA470>$BD25,$BD25-SUM($BE470:HA470),HA470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:HB470)+HB470>$BD25,$BD25-SUM($BE470:HB470),HB470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:HC470)+HC470>$BD25,$BD25-SUM($BE470:HC470),HC470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:HD470)+HD470>$BD25,$BD25-SUM($BE470:HD470),HD470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:HE470)+HE470>$BD25,$BD25-SUM($BE470:HE470),HE470),0)","v":0},{"$f":"IF($BE470>0,IF(SUM($BE470:HF470)+HF470>$BD25,$BD25-SUM($BE470:HF470),HF470),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE471>0,IF(SUM($BE471:BE471)+BE471>$BD26,$BD26-SUM($BE471:BE471),BE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BF471)+BF471>$BD26,$BD26-SUM($BE471:BF471),BF471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BG471)+BG471>$BD26,$BD26-SUM($BE471:BG471),BG471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BH471)+BH471>$BD26,$BD26-SUM($BE471:BH471),BH471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BI471)+BI471>$BD26,$BD26-SUM($BE471:BI471),BI471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BJ471)+BJ471>$BD26,$BD26-SUM($BE471:BJ471),BJ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BK471)+BK471>$BD26,$BD26-SUM($BE471:BK471),BK471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BL471)+BL471>$BD26,$BD26-SUM($BE471:BL471),BL471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BM471)+BM471>$BD26,$BD26-SUM($BE471:BM471),BM471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BN471)+BN471>$BD26,$BD26-SUM($BE471:BN471),BN471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BO471)+BO471>$BD26,$BD26-SUM($BE471:BO471),BO471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BP471)+BP471>$BD26,$BD26-SUM($BE471:BP471),BP471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BQ471)+BQ471>$BD26,$BD26-SUM($BE471:BQ471),BQ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BR471)+BR471>$BD26,$BD26-SUM($BE471:BR471),BR471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BS471)+BS471>$BD26,$BD26-SUM($BE471:BS471),BS471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BT471)+BT471>$BD26,$BD26-SUM($BE471:BT471),BT471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BU471)+BU471>$BD26,$BD26-SUM($BE471:BU471),BU471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BV471)+BV471>$BD26,$BD26-SUM($BE471:BV471),BV471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BW471)+BW471>$BD26,$BD26-SUM($BE471:BW471),BW471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BX471)+BX471>$BD26,$BD26-SUM($BE471:BX471),BX471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BY471)+BY471>$BD26,$BD26-SUM($BE471:BY471),BY471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:BZ471)+BZ471>$BD26,$BD26-SUM($BE471:BZ471),BZ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CA471)+CA471>$BD26,$BD26-SUM($BE471:CA471),CA471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CB471)+CB471>$BD26,$BD26-SUM($BE471:CB471),CB471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CC471)+CC471>$BD26,$BD26-SUM($BE471:CC471),CC471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CD471)+CD471>$BD26,$BD26-SUM($BE471:CD471),CD471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CE471)+CE471>$BD26,$BD26-SUM($BE471:CE471),CE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CF471)+CF471>$BD26,$BD26-SUM($BE471:CF471),CF471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CG471)+CG471>$BD26,$BD26-SUM($BE471:CG471),CG471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CH471)+CH471>$BD26,$BD26-SUM($BE471:CH471),CH471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CI471)+CI471>$BD26,$BD26-SUM($BE471:CI471),CI471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CJ471)+CJ471>$BD26,$BD26-SUM($BE471:CJ471),CJ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CK471)+CK471>$BD26,$BD26-SUM($BE471:CK471),CK471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CL471)+CL471>$BD26,$BD26-SUM($BE471:CL471),CL471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CM471)+CM471>$BD26,$BD26-SUM($BE471:CM471),CM471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CN471)+CN471>$BD26,$BD26-SUM($BE471:CN471),CN471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CO471)+CO471>$BD26,$BD26-SUM($BE471:CO471),CO471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CP471)+CP471>$BD26,$BD26-SUM($BE471:CP471),CP471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CQ471)+CQ471>$BD26,$BD26-SUM($BE471:CQ471),CQ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CR471)+CR471>$BD26,$BD26-SUM($BE471:CR471),CR471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CS471)+CS471>$BD26,$BD26-SUM($BE471:CS471),CS471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CT471)+CT471>$BD26,$BD26-SUM($BE471:CT471),CT471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CU471)+CU471>$BD26,$BD26-SUM($BE471:CU471),CU471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CV471)+CV471>$BD26,$BD26-SUM($BE471:CV471),CV471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CW471)+CW471>$BD26,$BD26-SUM($BE471:CW471),CW471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CX471)+CX471>$BD26,$BD26-SUM($BE471:CX471),CX471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CY471)+CY471>$BD26,$BD26-SUM($BE471:CY471),CY471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:CZ471)+CZ471>$BD26,$BD26-SUM($BE471:CZ471),CZ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DA471)+DA471>$BD26,$BD26-SUM($BE471:DA471),DA471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DB471)+DB471>$BD26,$BD26-SUM($BE471:DB471),DB471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DC471)+DC471>$BD26,$BD26-SUM($BE471:DC471),DC471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DD471)+DD471>$BD26,$BD26-SUM($BE471:DD471),DD471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DE471)+DE471>$BD26,$BD26-SUM($BE471:DE471),DE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DF471)+DF471>$BD26,$BD26-SUM($BE471:DF471),DF471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DG471)+DG471>$BD26,$BD26-SUM($BE471:DG471),DG471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DH471)+DH471>$BD26,$BD26-SUM($BE471:DH471),DH471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DI471)+DI471>$BD26,$BD26-SUM($BE471:DI471),DI471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DJ471)+DJ471>$BD26,$BD26-SUM($BE471:DJ471),DJ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DK471)+DK471>$BD26,$BD26-SUM($BE471:DK471),DK471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DL471)+DL471>$BD26,$BD26-SUM($BE471:DL471),DL471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DM471)+DM471>$BD26,$BD26-SUM($BE471:DM471),DM471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DN471)+DN471>$BD26,$BD26-SUM($BE471:DN471),DN471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DO471)+DO471>$BD26,$BD26-SUM($BE471:DO471),DO471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DP471)+DP471>$BD26,$BD26-SUM($BE471:DP471),DP471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DQ471)+DQ471>$BD26,$BD26-SUM($BE471:DQ471),DQ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DR471)+DR471>$BD26,$BD26-SUM($BE471:DR471),DR471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DS471)+DS471>$BD26,$BD26-SUM($BE471:DS471),DS471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DT471)+DT471>$BD26,$BD26-SUM($BE471:DT471),DT471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DU471)+DU471>$BD26,$BD26-SUM($BE471:DU471),DU471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DV471)+DV471>$BD26,$BD26-SUM($BE471:DV471),DV471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DW471)+DW471>$BD26,$BD26-SUM($BE471:DW471),DW471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DX471)+DX471>$BD26,$BD26-SUM($BE471:DX471),DX471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DY471)+DY471>$BD26,$BD26-SUM($BE471:DY471),DY471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:DZ471)+DZ471>$BD26,$BD26-SUM($BE471:DZ471),DZ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EA471)+EA471>$BD26,$BD26-SUM($BE471:EA471),EA471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EB471)+EB471>$BD26,$BD26-SUM($BE471:EB471),EB471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EC471)+EC471>$BD26,$BD26-SUM($BE471:EC471),EC471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:ED471)+ED471>$BD26,$BD26-SUM($BE471:ED471),ED471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EE471)+EE471>$BD26,$BD26-SUM($BE471:EE471),EE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EF471)+EF471>$BD26,$BD26-SUM($BE471:EF471),EF471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EG471)+EG471>$BD26,$BD26-SUM($BE471:EG471),EG471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EH471)+EH471>$BD26,$BD26-SUM($BE471:EH471),EH471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EI471)+EI471>$BD26,$BD26-SUM($BE471:EI471),EI471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EJ471)+EJ471>$BD26,$BD26-SUM($BE471:EJ471),EJ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EK471)+EK471>$BD26,$BD26-SUM($BE471:EK471),EK471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EL471)+EL471>$BD26,$BD26-SUM($BE471:EL471),EL471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EM471)+EM471>$BD26,$BD26-SUM($BE471:EM471),EM471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EN471)+EN471>$BD26,$BD26-SUM($BE471:EN471),EN471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EO471)+EO471>$BD26,$BD26-SUM($BE471:EO471),EO471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EP471)+EP471>$BD26,$BD26-SUM($BE471:EP471),EP471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EQ471)+EQ471>$BD26,$BD26-SUM($BE471:EQ471),EQ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:ER471)+ER471>$BD26,$BD26-SUM($BE471:ER471),ER471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:ES471)+ES471>$BD26,$BD26-SUM($BE471:ES471),ES471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:ET471)+ET471>$BD26,$BD26-SUM($BE471:ET471),ET471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EU471)+EU471>$BD26,$BD26-SUM($BE471:EU471),EU471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EV471)+EV471>$BD26,$BD26-SUM($BE471:EV471),EV471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EW471)+EW471>$BD26,$BD26-SUM($BE471:EW471),EW471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EX471)+EX471>$BD26,$BD26-SUM($BE471:EX471),EX471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EY471)+EY471>$BD26,$BD26-SUM($BE471:EY471),EY471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:EZ471)+EZ471>$BD26,$BD26-SUM($BE471:EZ471),EZ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FA471)+FA471>$BD26,$BD26-SUM($BE471:FA471),FA471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FB471)+FB471>$BD26,$BD26-SUM($BE471:FB471),FB471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FC471)+FC471>$BD26,$BD26-SUM($BE471:FC471),FC471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FD471)+FD471>$BD26,$BD26-SUM($BE471:FD471),FD471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FE471)+FE471>$BD26,$BD26-SUM($BE471:FE471),FE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FF471)+FF471>$BD26,$BD26-SUM($BE471:FF471),FF471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FG471)+FG471>$BD26,$BD26-SUM($BE471:FG471),FG471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FH471)+FH471>$BD26,$BD26-SUM($BE471:FH471),FH471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FI471)+FI471>$BD26,$BD26-SUM($BE471:FI471),FI471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FJ471)+FJ471>$BD26,$BD26-SUM($BE471:FJ471),FJ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FK471)+FK471>$BD26,$BD26-SUM($BE471:FK471),FK471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FL471)+FL471>$BD26,$BD26-SUM($BE471:FL471),FL471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FM471)+FM471>$BD26,$BD26-SUM($BE471:FM471),FM471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FN471)+FN471>$BD26,$BD26-SUM($BE471:FN471),FN471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FO471)+FO471>$BD26,$BD26-SUM($BE471:FO471),FO471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FP471)+FP471>$BD26,$BD26-SUM($BE471:FP471),FP471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FQ471)+FQ471>$BD26,$BD26-SUM($BE471:FQ471),FQ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FR471)+FR471>$BD26,$BD26-SUM($BE471:FR471),FR471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FS471)+FS471>$BD26,$BD26-SUM($BE471:FS471),FS471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FT471)+FT471>$BD26,$BD26-SUM($BE471:FT471),FT471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FU471)+FU471>$BD26,$BD26-SUM($BE471:FU471),FU471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FV471)+FV471>$BD26,$BD26-SUM($BE471:FV471),FV471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FW471)+FW471>$BD26,$BD26-SUM($BE471:FW471),FW471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FX471)+FX471>$BD26,$BD26-SUM($BE471:FX471),FX471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FY471)+FY471>$BD26,$BD26-SUM($BE471:FY471),FY471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:FZ471)+FZ471>$BD26,$BD26-SUM($BE471:FZ471),FZ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GA471)+GA471>$BD26,$BD26-SUM($BE471:GA471),GA471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GB471)+GB471>$BD26,$BD26-SUM($BE471:GB471),GB471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GC471)+GC471>$BD26,$BD26-SUM($BE471:GC471),GC471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GD471)+GD471>$BD26,$BD26-SUM($BE471:GD471),GD471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GE471)+GE471>$BD26,$BD26-SUM($BE471:GE471),GE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GF471)+GF471>$BD26,$BD26-SUM($BE471:GF471),GF471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GG471)+GG471>$BD26,$BD26-SUM($BE471:GG471),GG471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GH471)+GH471>$BD26,$BD26-SUM($BE471:GH471),GH471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GI471)+GI471>$BD26,$BD26-SUM($BE471:GI471),GI471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GJ471)+GJ471>$BD26,$BD26-SUM($BE471:GJ471),GJ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GK471)+GK471>$BD26,$BD26-SUM($BE471:GK471),GK471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GL471)+GL471>$BD26,$BD26-SUM($BE471:GL471),GL471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GM471)+GM471>$BD26,$BD26-SUM($BE471:GM471),GM471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GN471)+GN471>$BD26,$BD26-SUM($BE471:GN471),GN471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GO471)+GO471>$BD26,$BD26-SUM($BE471:GO471),GO471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GP471)+GP471>$BD26,$BD26-SUM($BE471:GP471),GP471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GQ471)+GQ471>$BD26,$BD26-SUM($BE471:GQ471),GQ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GR471)+GR471>$BD26,$BD26-SUM($BE471:GR471),GR471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GS471)+GS471>$BD26,$BD26-SUM($BE471:GS471),GS471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GT471)+GT471>$BD26,$BD26-SUM($BE471:GT471),GT471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GU471)+GU471>$BD26,$BD26-SUM($BE471:GU471),GU471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GV471)+GV471>$BD26,$BD26-SUM($BE471:GV471),GV471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GW471)+GW471>$BD26,$BD26-SUM($BE471:GW471),GW471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GX471)+GX471>$BD26,$BD26-SUM($BE471:GX471),GX471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GY471)+GY471>$BD26,$BD26-SUM($BE471:GY471),GY471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:GZ471)+GZ471>$BD26,$BD26-SUM($BE471:GZ471),GZ471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:HA471)+HA471>$BD26,$BD26-SUM($BE471:HA471),HA471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:HB471)+HB471>$BD26,$BD26-SUM($BE471:HB471),HB471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:HC471)+HC471>$BD26,$BD26-SUM($BE471:HC471),HC471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:HD471)+HD471>$BD26,$BD26-SUM($BE471:HD471),HD471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:HE471)+HE471>$BD26,$BD26-SUM($BE471:HE471),HE471),0)","v":0},{"$f":"IF($BE471>0,IF(SUM($BE471:HF471)+HF471>$BD26,$BD26-SUM($BE471:HF471),HF471),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE472>0,IF(SUM($BE472:BE472)+BE472>$BD27,$BD27-SUM($BE472:BE472),BE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BF472)+BF472>$BD27,$BD27-SUM($BE472:BF472),BF472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BG472)+BG472>$BD27,$BD27-SUM($BE472:BG472),BG472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BH472)+BH472>$BD27,$BD27-SUM($BE472:BH472),BH472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BI472)+BI472>$BD27,$BD27-SUM($BE472:BI472),BI472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BJ472)+BJ472>$BD27,$BD27-SUM($BE472:BJ472),BJ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BK472)+BK472>$BD27,$BD27-SUM($BE472:BK472),BK472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BL472)+BL472>$BD27,$BD27-SUM($BE472:BL472),BL472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BM472)+BM472>$BD27,$BD27-SUM($BE472:BM472),BM472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BN472)+BN472>$BD27,$BD27-SUM($BE472:BN472),BN472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BO472)+BO472>$BD27,$BD27-SUM($BE472:BO472),BO472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BP472)+BP472>$BD27,$BD27-SUM($BE472:BP472),BP472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BQ472)+BQ472>$BD27,$BD27-SUM($BE472:BQ472),BQ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BR472)+BR472>$BD27,$BD27-SUM($BE472:BR472),BR472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BS472)+BS472>$BD27,$BD27-SUM($BE472:BS472),BS472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BT472)+BT472>$BD27,$BD27-SUM($BE472:BT472),BT472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BU472)+BU472>$BD27,$BD27-SUM($BE472:BU472),BU472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BV472)+BV472>$BD27,$BD27-SUM($BE472:BV472),BV472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BW472)+BW472>$BD27,$BD27-SUM($BE472:BW472),BW472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BX472)+BX472>$BD27,$BD27-SUM($BE472:BX472),BX472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BY472)+BY472>$BD27,$BD27-SUM($BE472:BY472),BY472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:BZ472)+BZ472>$BD27,$BD27-SUM($BE472:BZ472),BZ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CA472)+CA472>$BD27,$BD27-SUM($BE472:CA472),CA472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CB472)+CB472>$BD27,$BD27-SUM($BE472:CB472),CB472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CC472)+CC472>$BD27,$BD27-SUM($BE472:CC472),CC472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CD472)+CD472>$BD27,$BD27-SUM($BE472:CD472),CD472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CE472)+CE472>$BD27,$BD27-SUM($BE472:CE472),CE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CF472)+CF472>$BD27,$BD27-SUM($BE472:CF472),CF472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CG472)+CG472>$BD27,$BD27-SUM($BE472:CG472),CG472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CH472)+CH472>$BD27,$BD27-SUM($BE472:CH472),CH472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CI472)+CI472>$BD27,$BD27-SUM($BE472:CI472),CI472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CJ472)+CJ472>$BD27,$BD27-SUM($BE472:CJ472),CJ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CK472)+CK472>$BD27,$BD27-SUM($BE472:CK472),CK472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CL472)+CL472>$BD27,$BD27-SUM($BE472:CL472),CL472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CM472)+CM472>$BD27,$BD27-SUM($BE472:CM472),CM472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CN472)+CN472>$BD27,$BD27-SUM($BE472:CN472),CN472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CO472)+CO472>$BD27,$BD27-SUM($BE472:CO472),CO472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CP472)+CP472>$BD27,$BD27-SUM($BE472:CP472),CP472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CQ472)+CQ472>$BD27,$BD27-SUM($BE472:CQ472),CQ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CR472)+CR472>$BD27,$BD27-SUM($BE472:CR472),CR472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CS472)+CS472>$BD27,$BD27-SUM($BE472:CS472),CS472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CT472)+CT472>$BD27,$BD27-SUM($BE472:CT472),CT472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CU472)+CU472>$BD27,$BD27-SUM($BE472:CU472),CU472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CV472)+CV472>$BD27,$BD27-SUM($BE472:CV472),CV472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CW472)+CW472>$BD27,$BD27-SUM($BE472:CW472),CW472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CX472)+CX472>$BD27,$BD27-SUM($BE472:CX472),CX472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CY472)+CY472>$BD27,$BD27-SUM($BE472:CY472),CY472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:CZ472)+CZ472>$BD27,$BD27-SUM($BE472:CZ472),CZ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DA472)+DA472>$BD27,$BD27-SUM($BE472:DA472),DA472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DB472)+DB472>$BD27,$BD27-SUM($BE472:DB472),DB472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DC472)+DC472>$BD27,$BD27-SUM($BE472:DC472),DC472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DD472)+DD472>$BD27,$BD27-SUM($BE472:DD472),DD472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DE472)+DE472>$BD27,$BD27-SUM($BE472:DE472),DE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DF472)+DF472>$BD27,$BD27-SUM($BE472:DF472),DF472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DG472)+DG472>$BD27,$BD27-SUM($BE472:DG472),DG472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DH472)+DH472>$BD27,$BD27-SUM($BE472:DH472),DH472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DI472)+DI472>$BD27,$BD27-SUM($BE472:DI472),DI472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DJ472)+DJ472>$BD27,$BD27-SUM($BE472:DJ472),DJ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DK472)+DK472>$BD27,$BD27-SUM($BE472:DK472),DK472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DL472)+DL472>$BD27,$BD27-SUM($BE472:DL472),DL472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DM472)+DM472>$BD27,$BD27-SUM($BE472:DM472),DM472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DN472)+DN472>$BD27,$BD27-SUM($BE472:DN472),DN472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DO472)+DO472>$BD27,$BD27-SUM($BE472:DO472),DO472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DP472)+DP472>$BD27,$BD27-SUM($BE472:DP472),DP472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DQ472)+DQ472>$BD27,$BD27-SUM($BE472:DQ472),DQ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DR472)+DR472>$BD27,$BD27-SUM($BE472:DR472),DR472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DS472)+DS472>$BD27,$BD27-SUM($BE472:DS472),DS472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DT472)+DT472>$BD27,$BD27-SUM($BE472:DT472),DT472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DU472)+DU472>$BD27,$BD27-SUM($BE472:DU472),DU472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DV472)+DV472>$BD27,$BD27-SUM($BE472:DV472),DV472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DW472)+DW472>$BD27,$BD27-SUM($BE472:DW472),DW472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DX472)+DX472>$BD27,$BD27-SUM($BE472:DX472),DX472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DY472)+DY472>$BD27,$BD27-SUM($BE472:DY472),DY472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:DZ472)+DZ472>$BD27,$BD27-SUM($BE472:DZ472),DZ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EA472)+EA472>$BD27,$BD27-SUM($BE472:EA472),EA472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EB472)+EB472>$BD27,$BD27-SUM($BE472:EB472),EB472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EC472)+EC472>$BD27,$BD27-SUM($BE472:EC472),EC472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:ED472)+ED472>$BD27,$BD27-SUM($BE472:ED472),ED472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EE472)+EE472>$BD27,$BD27-SUM($BE472:EE472),EE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EF472)+EF472>$BD27,$BD27-SUM($BE472:EF472),EF472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EG472)+EG472>$BD27,$BD27-SUM($BE472:EG472),EG472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EH472)+EH472>$BD27,$BD27-SUM($BE472:EH472),EH472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EI472)+EI472>$BD27,$BD27-SUM($BE472:EI472),EI472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EJ472)+EJ472>$BD27,$BD27-SUM($BE472:EJ472),EJ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EK472)+EK472>$BD27,$BD27-SUM($BE472:EK472),EK472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EL472)+EL472>$BD27,$BD27-SUM($BE472:EL472),EL472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EM472)+EM472>$BD27,$BD27-SUM($BE472:EM472),EM472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EN472)+EN472>$BD27,$BD27-SUM($BE472:EN472),EN472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EO472)+EO472>$BD27,$BD27-SUM($BE472:EO472),EO472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EP472)+EP472>$BD27,$BD27-SUM($BE472:EP472),EP472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EQ472)+EQ472>$BD27,$BD27-SUM($BE472:EQ472),EQ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:ER472)+ER472>$BD27,$BD27-SUM($BE472:ER472),ER472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:ES472)+ES472>$BD27,$BD27-SUM($BE472:ES472),ES472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:ET472)+ET472>$BD27,$BD27-SUM($BE472:ET472),ET472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EU472)+EU472>$BD27,$BD27-SUM($BE472:EU472),EU472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EV472)+EV472>$BD27,$BD27-SUM($BE472:EV472),EV472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EW472)+EW472>$BD27,$BD27-SUM($BE472:EW472),EW472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EX472)+EX472>$BD27,$BD27-SUM($BE472:EX472),EX472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EY472)+EY472>$BD27,$BD27-SUM($BE472:EY472),EY472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:EZ472)+EZ472>$BD27,$BD27-SUM($BE472:EZ472),EZ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FA472)+FA472>$BD27,$BD27-SUM($BE472:FA472),FA472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FB472)+FB472>$BD27,$BD27-SUM($BE472:FB472),FB472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FC472)+FC472>$BD27,$BD27-SUM($BE472:FC472),FC472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FD472)+FD472>$BD27,$BD27-SUM($BE472:FD472),FD472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FE472)+FE472>$BD27,$BD27-SUM($BE472:FE472),FE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FF472)+FF472>$BD27,$BD27-SUM($BE472:FF472),FF472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FG472)+FG472>$BD27,$BD27-SUM($BE472:FG472),FG472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FH472)+FH472>$BD27,$BD27-SUM($BE472:FH472),FH472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FI472)+FI472>$BD27,$BD27-SUM($BE472:FI472),FI472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FJ472)+FJ472>$BD27,$BD27-SUM($BE472:FJ472),FJ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FK472)+FK472>$BD27,$BD27-SUM($BE472:FK472),FK472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FL472)+FL472>$BD27,$BD27-SUM($BE472:FL472),FL472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FM472)+FM472>$BD27,$BD27-SUM($BE472:FM472),FM472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FN472)+FN472>$BD27,$BD27-SUM($BE472:FN472),FN472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FO472)+FO472>$BD27,$BD27-SUM($BE472:FO472),FO472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FP472)+FP472>$BD27,$BD27-SUM($BE472:FP472),FP472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FQ472)+FQ472>$BD27,$BD27-SUM($BE472:FQ472),FQ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FR472)+FR472>$BD27,$BD27-SUM($BE472:FR472),FR472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FS472)+FS472>$BD27,$BD27-SUM($BE472:FS472),FS472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FT472)+FT472>$BD27,$BD27-SUM($BE472:FT472),FT472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FU472)+FU472>$BD27,$BD27-SUM($BE472:FU472),FU472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FV472)+FV472>$BD27,$BD27-SUM($BE472:FV472),FV472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FW472)+FW472>$BD27,$BD27-SUM($BE472:FW472),FW472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FX472)+FX472>$BD27,$BD27-SUM($BE472:FX472),FX472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FY472)+FY472>$BD27,$BD27-SUM($BE472:FY472),FY472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:FZ472)+FZ472>$BD27,$BD27-SUM($BE472:FZ472),FZ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GA472)+GA472>$BD27,$BD27-SUM($BE472:GA472),GA472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GB472)+GB472>$BD27,$BD27-SUM($BE472:GB472),GB472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GC472)+GC472>$BD27,$BD27-SUM($BE472:GC472),GC472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GD472)+GD472>$BD27,$BD27-SUM($BE472:GD472),GD472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GE472)+GE472>$BD27,$BD27-SUM($BE472:GE472),GE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GF472)+GF472>$BD27,$BD27-SUM($BE472:GF472),GF472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GG472)+GG472>$BD27,$BD27-SUM($BE472:GG472),GG472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GH472)+GH472>$BD27,$BD27-SUM($BE472:GH472),GH472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GI472)+GI472>$BD27,$BD27-SUM($BE472:GI472),GI472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GJ472)+GJ472>$BD27,$BD27-SUM($BE472:GJ472),GJ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GK472)+GK472>$BD27,$BD27-SUM($BE472:GK472),GK472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GL472)+GL472>$BD27,$BD27-SUM($BE472:GL472),GL472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GM472)+GM472>$BD27,$BD27-SUM($BE472:GM472),GM472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GN472)+GN472>$BD27,$BD27-SUM($BE472:GN472),GN472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GO472)+GO472>$BD27,$BD27-SUM($BE472:GO472),GO472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GP472)+GP472>$BD27,$BD27-SUM($BE472:GP472),GP472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GQ472)+GQ472>$BD27,$BD27-SUM($BE472:GQ472),GQ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GR472)+GR472>$BD27,$BD27-SUM($BE472:GR472),GR472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GS472)+GS472>$BD27,$BD27-SUM($BE472:GS472),GS472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GT472)+GT472>$BD27,$BD27-SUM($BE472:GT472),GT472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GU472)+GU472>$BD27,$BD27-SUM($BE472:GU472),GU472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GV472)+GV472>$BD27,$BD27-SUM($BE472:GV472),GV472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GW472)+GW472>$BD27,$BD27-SUM($BE472:GW472),GW472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GX472)+GX472>$BD27,$BD27-SUM($BE472:GX472),GX472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GY472)+GY472>$BD27,$BD27-SUM($BE472:GY472),GY472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:GZ472)+GZ472>$BD27,$BD27-SUM($BE472:GZ472),GZ472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:HA472)+HA472>$BD27,$BD27-SUM($BE472:HA472),HA472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:HB472)+HB472>$BD27,$BD27-SUM($BE472:HB472),HB472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:HC472)+HC472>$BD27,$BD27-SUM($BE472:HC472),HC472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:HD472)+HD472>$BD27,$BD27-SUM($BE472:HD472),HD472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:HE472)+HE472>$BD27,$BD27-SUM($BE472:HE472),HE472),0)","v":0},{"$f":"IF($BE472>0,IF(SUM($BE472:HF472)+HF472>$BD27,$BD27-SUM($BE472:HF472),HF472),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE473>0,IF(SUM($BE473:BE473)+BE473>$BD28,$BD28-SUM($BE473:BE473),BE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BF473)+BF473>$BD28,$BD28-SUM($BE473:BF473),BF473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BG473)+BG473>$BD28,$BD28-SUM($BE473:BG473),BG473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BH473)+BH473>$BD28,$BD28-SUM($BE473:BH473),BH473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BI473)+BI473>$BD28,$BD28-SUM($BE473:BI473),BI473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BJ473)+BJ473>$BD28,$BD28-SUM($BE473:BJ473),BJ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BK473)+BK473>$BD28,$BD28-SUM($BE473:BK473),BK473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BL473)+BL473>$BD28,$BD28-SUM($BE473:BL473),BL473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BM473)+BM473>$BD28,$BD28-SUM($BE473:BM473),BM473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BN473)+BN473>$BD28,$BD28-SUM($BE473:BN473),BN473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BO473)+BO473>$BD28,$BD28-SUM($BE473:BO473),BO473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BP473)+BP473>$BD28,$BD28-SUM($BE473:BP473),BP473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BQ473)+BQ473>$BD28,$BD28-SUM($BE473:BQ473),BQ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BR473)+BR473>$BD28,$BD28-SUM($BE473:BR473),BR473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BS473)+BS473>$BD28,$BD28-SUM($BE473:BS473),BS473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BT473)+BT473>$BD28,$BD28-SUM($BE473:BT473),BT473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BU473)+BU473>$BD28,$BD28-SUM($BE473:BU473),BU473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BV473)+BV473>$BD28,$BD28-SUM($BE473:BV473),BV473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BW473)+BW473>$BD28,$BD28-SUM($BE473:BW473),BW473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BX473)+BX473>$BD28,$BD28-SUM($BE473:BX473),BX473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BY473)+BY473>$BD28,$BD28-SUM($BE473:BY473),BY473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:BZ473)+BZ473>$BD28,$BD28-SUM($BE473:BZ473),BZ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CA473)+CA473>$BD28,$BD28-SUM($BE473:CA473),CA473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CB473)+CB473>$BD28,$BD28-SUM($BE473:CB473),CB473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CC473)+CC473>$BD28,$BD28-SUM($BE473:CC473),CC473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CD473)+CD473>$BD28,$BD28-SUM($BE473:CD473),CD473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CE473)+CE473>$BD28,$BD28-SUM($BE473:CE473),CE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CF473)+CF473>$BD28,$BD28-SUM($BE473:CF473),CF473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CG473)+CG473>$BD28,$BD28-SUM($BE473:CG473),CG473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CH473)+CH473>$BD28,$BD28-SUM($BE473:CH473),CH473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CI473)+CI473>$BD28,$BD28-SUM($BE473:CI473),CI473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CJ473)+CJ473>$BD28,$BD28-SUM($BE473:CJ473),CJ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CK473)+CK473>$BD28,$BD28-SUM($BE473:CK473),CK473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CL473)+CL473>$BD28,$BD28-SUM($BE473:CL473),CL473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CM473)+CM473>$BD28,$BD28-SUM($BE473:CM473),CM473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CN473)+CN473>$BD28,$BD28-SUM($BE473:CN473),CN473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CO473)+CO473>$BD28,$BD28-SUM($BE473:CO473),CO473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CP473)+CP473>$BD28,$BD28-SUM($BE473:CP473),CP473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CQ473)+CQ473>$BD28,$BD28-SUM($BE473:CQ473),CQ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CR473)+CR473>$BD28,$BD28-SUM($BE473:CR473),CR473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CS473)+CS473>$BD28,$BD28-SUM($BE473:CS473),CS473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CT473)+CT473>$BD28,$BD28-SUM($BE473:CT473),CT473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CU473)+CU473>$BD28,$BD28-SUM($BE473:CU473),CU473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CV473)+CV473>$BD28,$BD28-SUM($BE473:CV473),CV473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CW473)+CW473>$BD28,$BD28-SUM($BE473:CW473),CW473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CX473)+CX473>$BD28,$BD28-SUM($BE473:CX473),CX473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CY473)+CY473>$BD28,$BD28-SUM($BE473:CY473),CY473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:CZ473)+CZ473>$BD28,$BD28-SUM($BE473:CZ473),CZ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DA473)+DA473>$BD28,$BD28-SUM($BE473:DA473),DA473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DB473)+DB473>$BD28,$BD28-SUM($BE473:DB473),DB473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DC473)+DC473>$BD28,$BD28-SUM($BE473:DC473),DC473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DD473)+DD473>$BD28,$BD28-SUM($BE473:DD473),DD473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DE473)+DE473>$BD28,$BD28-SUM($BE473:DE473),DE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DF473)+DF473>$BD28,$BD28-SUM($BE473:DF473),DF473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DG473)+DG473>$BD28,$BD28-SUM($BE473:DG473),DG473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DH473)+DH473>$BD28,$BD28-SUM($BE473:DH473),DH473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DI473)+DI473>$BD28,$BD28-SUM($BE473:DI473),DI473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DJ473)+DJ473>$BD28,$BD28-SUM($BE473:DJ473),DJ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DK473)+DK473>$BD28,$BD28-SUM($BE473:DK473),DK473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DL473)+DL473>$BD28,$BD28-SUM($BE473:DL473),DL473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DM473)+DM473>$BD28,$BD28-SUM($BE473:DM473),DM473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DN473)+DN473>$BD28,$BD28-SUM($BE473:DN473),DN473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DO473)+DO473>$BD28,$BD28-SUM($BE473:DO473),DO473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DP473)+DP473>$BD28,$BD28-SUM($BE473:DP473),DP473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DQ473)+DQ473>$BD28,$BD28-SUM($BE473:DQ473),DQ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DR473)+DR473>$BD28,$BD28-SUM($BE473:DR473),DR473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DS473)+DS473>$BD28,$BD28-SUM($BE473:DS473),DS473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DT473)+DT473>$BD28,$BD28-SUM($BE473:DT473),DT473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DU473)+DU473>$BD28,$BD28-SUM($BE473:DU473),DU473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DV473)+DV473>$BD28,$BD28-SUM($BE473:DV473),DV473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DW473)+DW473>$BD28,$BD28-SUM($BE473:DW473),DW473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DX473)+DX473>$BD28,$BD28-SUM($BE473:DX473),DX473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DY473)+DY473>$BD28,$BD28-SUM($BE473:DY473),DY473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:DZ473)+DZ473>$BD28,$BD28-SUM($BE473:DZ473),DZ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EA473)+EA473>$BD28,$BD28-SUM($BE473:EA473),EA473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EB473)+EB473>$BD28,$BD28-SUM($BE473:EB473),EB473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EC473)+EC473>$BD28,$BD28-SUM($BE473:EC473),EC473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:ED473)+ED473>$BD28,$BD28-SUM($BE473:ED473),ED473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EE473)+EE473>$BD28,$BD28-SUM($BE473:EE473),EE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EF473)+EF473>$BD28,$BD28-SUM($BE473:EF473),EF473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EG473)+EG473>$BD28,$BD28-SUM($BE473:EG473),EG473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EH473)+EH473>$BD28,$BD28-SUM($BE473:EH473),EH473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EI473)+EI473>$BD28,$BD28-SUM($BE473:EI473),EI473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EJ473)+EJ473>$BD28,$BD28-SUM($BE473:EJ473),EJ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EK473)+EK473>$BD28,$BD28-SUM($BE473:EK473),EK473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EL473)+EL473>$BD28,$BD28-SUM($BE473:EL473),EL473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EM473)+EM473>$BD28,$BD28-SUM($BE473:EM473),EM473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EN473)+EN473>$BD28,$BD28-SUM($BE473:EN473),EN473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EO473)+EO473>$BD28,$BD28-SUM($BE473:EO473),EO473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EP473)+EP473>$BD28,$BD28-SUM($BE473:EP473),EP473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EQ473)+EQ473>$BD28,$BD28-SUM($BE473:EQ473),EQ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:ER473)+ER473>$BD28,$BD28-SUM($BE473:ER473),ER473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:ES473)+ES473>$BD28,$BD28-SUM($BE473:ES473),ES473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:ET473)+ET473>$BD28,$BD28-SUM($BE473:ET473),ET473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EU473)+EU473>$BD28,$BD28-SUM($BE473:EU473),EU473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EV473)+EV473>$BD28,$BD28-SUM($BE473:EV473),EV473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EW473)+EW473>$BD28,$BD28-SUM($BE473:EW473),EW473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EX473)+EX473>$BD28,$BD28-SUM($BE473:EX473),EX473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EY473)+EY473>$BD28,$BD28-SUM($BE473:EY473),EY473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:EZ473)+EZ473>$BD28,$BD28-SUM($BE473:EZ473),EZ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FA473)+FA473>$BD28,$BD28-SUM($BE473:FA473),FA473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FB473)+FB473>$BD28,$BD28-SUM($BE473:FB473),FB473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FC473)+FC473>$BD28,$BD28-SUM($BE473:FC473),FC473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FD473)+FD473>$BD28,$BD28-SUM($BE473:FD473),FD473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FE473)+FE473>$BD28,$BD28-SUM($BE473:FE473),FE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FF473)+FF473>$BD28,$BD28-SUM($BE473:FF473),FF473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FG473)+FG473>$BD28,$BD28-SUM($BE473:FG473),FG473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FH473)+FH473>$BD28,$BD28-SUM($BE473:FH473),FH473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FI473)+FI473>$BD28,$BD28-SUM($BE473:FI473),FI473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FJ473)+FJ473>$BD28,$BD28-SUM($BE473:FJ473),FJ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FK473)+FK473>$BD28,$BD28-SUM($BE473:FK473),FK473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FL473)+FL473>$BD28,$BD28-SUM($BE473:FL473),FL473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FM473)+FM473>$BD28,$BD28-SUM($BE473:FM473),FM473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FN473)+FN473>$BD28,$BD28-SUM($BE473:FN473),FN473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FO473)+FO473>$BD28,$BD28-SUM($BE473:FO473),FO473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FP473)+FP473>$BD28,$BD28-SUM($BE473:FP473),FP473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FQ473)+FQ473>$BD28,$BD28-SUM($BE473:FQ473),FQ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FR473)+FR473>$BD28,$BD28-SUM($BE473:FR473),FR473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FS473)+FS473>$BD28,$BD28-SUM($BE473:FS473),FS473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FT473)+FT473>$BD28,$BD28-SUM($BE473:FT473),FT473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FU473)+FU473>$BD28,$BD28-SUM($BE473:FU473),FU473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FV473)+FV473>$BD28,$BD28-SUM($BE473:FV473),FV473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FW473)+FW473>$BD28,$BD28-SUM($BE473:FW473),FW473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FX473)+FX473>$BD28,$BD28-SUM($BE473:FX473),FX473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FY473)+FY473>$BD28,$BD28-SUM($BE473:FY473),FY473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:FZ473)+FZ473>$BD28,$BD28-SUM($BE473:FZ473),FZ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GA473)+GA473>$BD28,$BD28-SUM($BE473:GA473),GA473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GB473)+GB473>$BD28,$BD28-SUM($BE473:GB473),GB473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GC473)+GC473>$BD28,$BD28-SUM($BE473:GC473),GC473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GD473)+GD473>$BD28,$BD28-SUM($BE473:GD473),GD473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GE473)+GE473>$BD28,$BD28-SUM($BE473:GE473),GE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GF473)+GF473>$BD28,$BD28-SUM($BE473:GF473),GF473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GG473)+GG473>$BD28,$BD28-SUM($BE473:GG473),GG473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GH473)+GH473>$BD28,$BD28-SUM($BE473:GH473),GH473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GI473)+GI473>$BD28,$BD28-SUM($BE473:GI473),GI473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GJ473)+GJ473>$BD28,$BD28-SUM($BE473:GJ473),GJ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GK473)+GK473>$BD28,$BD28-SUM($BE473:GK473),GK473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GL473)+GL473>$BD28,$BD28-SUM($BE473:GL473),GL473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GM473)+GM473>$BD28,$BD28-SUM($BE473:GM473),GM473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GN473)+GN473>$BD28,$BD28-SUM($BE473:GN473),GN473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GO473)+GO473>$BD28,$BD28-SUM($BE473:GO473),GO473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GP473)+GP473>$BD28,$BD28-SUM($BE473:GP473),GP473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GQ473)+GQ473>$BD28,$BD28-SUM($BE473:GQ473),GQ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GR473)+GR473>$BD28,$BD28-SUM($BE473:GR473),GR473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GS473)+GS473>$BD28,$BD28-SUM($BE473:GS473),GS473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GT473)+GT473>$BD28,$BD28-SUM($BE473:GT473),GT473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GU473)+GU473>$BD28,$BD28-SUM($BE473:GU473),GU473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GV473)+GV473>$BD28,$BD28-SUM($BE473:GV473),GV473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GW473)+GW473>$BD28,$BD28-SUM($BE473:GW473),GW473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GX473)+GX473>$BD28,$BD28-SUM($BE473:GX473),GX473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GY473)+GY473>$BD28,$BD28-SUM($BE473:GY473),GY473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:GZ473)+GZ473>$BD28,$BD28-SUM($BE473:GZ473),GZ473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:HA473)+HA473>$BD28,$BD28-SUM($BE473:HA473),HA473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:HB473)+HB473>$BD28,$BD28-SUM($BE473:HB473),HB473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:HC473)+HC473>$BD28,$BD28-SUM($BE473:HC473),HC473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:HD473)+HD473>$BD28,$BD28-SUM($BE473:HD473),HD473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:HE473)+HE473>$BD28,$BD28-SUM($BE473:HE473),HE473),0)","v":0},{"$f":"IF($BE473>0,IF(SUM($BE473:HF473)+HF473>$BD28,$BD28-SUM($BE473:HF473),HF473),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE474>0,IF(SUM($BE474:BE474)+BE474>$BD29,$BD29-SUM($BE474:BE474),BE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BF474)+BF474>$BD29,$BD29-SUM($BE474:BF474),BF474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BG474)+BG474>$BD29,$BD29-SUM($BE474:BG474),BG474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BH474)+BH474>$BD29,$BD29-SUM($BE474:BH474),BH474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BI474)+BI474>$BD29,$BD29-SUM($BE474:BI474),BI474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BJ474)+BJ474>$BD29,$BD29-SUM($BE474:BJ474),BJ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BK474)+BK474>$BD29,$BD29-SUM($BE474:BK474),BK474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BL474)+BL474>$BD29,$BD29-SUM($BE474:BL474),BL474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BM474)+BM474>$BD29,$BD29-SUM($BE474:BM474),BM474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BN474)+BN474>$BD29,$BD29-SUM($BE474:BN474),BN474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BO474)+BO474>$BD29,$BD29-SUM($BE474:BO474),BO474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BP474)+BP474>$BD29,$BD29-SUM($BE474:BP474),BP474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BQ474)+BQ474>$BD29,$BD29-SUM($BE474:BQ474),BQ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BR474)+BR474>$BD29,$BD29-SUM($BE474:BR474),BR474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BS474)+BS474>$BD29,$BD29-SUM($BE474:BS474),BS474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BT474)+BT474>$BD29,$BD29-SUM($BE474:BT474),BT474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BU474)+BU474>$BD29,$BD29-SUM($BE474:BU474),BU474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BV474)+BV474>$BD29,$BD29-SUM($BE474:BV474),BV474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BW474)+BW474>$BD29,$BD29-SUM($BE474:BW474),BW474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BX474)+BX474>$BD29,$BD29-SUM($BE474:BX474),BX474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BY474)+BY474>$BD29,$BD29-SUM($BE474:BY474),BY474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:BZ474)+BZ474>$BD29,$BD29-SUM($BE474:BZ474),BZ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CA474)+CA474>$BD29,$BD29-SUM($BE474:CA474),CA474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CB474)+CB474>$BD29,$BD29-SUM($BE474:CB474),CB474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CC474)+CC474>$BD29,$BD29-SUM($BE474:CC474),CC474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CD474)+CD474>$BD29,$BD29-SUM($BE474:CD474),CD474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CE474)+CE474>$BD29,$BD29-SUM($BE474:CE474),CE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CF474)+CF474>$BD29,$BD29-SUM($BE474:CF474),CF474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CG474)+CG474>$BD29,$BD29-SUM($BE474:CG474),CG474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CH474)+CH474>$BD29,$BD29-SUM($BE474:CH474),CH474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CI474)+CI474>$BD29,$BD29-SUM($BE474:CI474),CI474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CJ474)+CJ474>$BD29,$BD29-SUM($BE474:CJ474),CJ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CK474)+CK474>$BD29,$BD29-SUM($BE474:CK474),CK474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CL474)+CL474>$BD29,$BD29-SUM($BE474:CL474),CL474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CM474)+CM474>$BD29,$BD29-SUM($BE474:CM474),CM474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CN474)+CN474>$BD29,$BD29-SUM($BE474:CN474),CN474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CO474)+CO474>$BD29,$BD29-SUM($BE474:CO474),CO474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CP474)+CP474>$BD29,$BD29-SUM($BE474:CP474),CP474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CQ474)+CQ474>$BD29,$BD29-SUM($BE474:CQ474),CQ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CR474)+CR474>$BD29,$BD29-SUM($BE474:CR474),CR474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CS474)+CS474>$BD29,$BD29-SUM($BE474:CS474),CS474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CT474)+CT474>$BD29,$BD29-SUM($BE474:CT474),CT474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CU474)+CU474>$BD29,$BD29-SUM($BE474:CU474),CU474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CV474)+CV474>$BD29,$BD29-SUM($BE474:CV474),CV474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CW474)+CW474>$BD29,$BD29-SUM($BE474:CW474),CW474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CX474)+CX474>$BD29,$BD29-SUM($BE474:CX474),CX474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CY474)+CY474>$BD29,$BD29-SUM($BE474:CY474),CY474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:CZ474)+CZ474>$BD29,$BD29-SUM($BE474:CZ474),CZ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DA474)+DA474>$BD29,$BD29-SUM($BE474:DA474),DA474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DB474)+DB474>$BD29,$BD29-SUM($BE474:DB474),DB474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DC474)+DC474>$BD29,$BD29-SUM($BE474:DC474),DC474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DD474)+DD474>$BD29,$BD29-SUM($BE474:DD474),DD474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DE474)+DE474>$BD29,$BD29-SUM($BE474:DE474),DE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DF474)+DF474>$BD29,$BD29-SUM($BE474:DF474),DF474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DG474)+DG474>$BD29,$BD29-SUM($BE474:DG474),DG474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DH474)+DH474>$BD29,$BD29-SUM($BE474:DH474),DH474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DI474)+DI474>$BD29,$BD29-SUM($BE474:DI474),DI474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DJ474)+DJ474>$BD29,$BD29-SUM($BE474:DJ474),DJ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DK474)+DK474>$BD29,$BD29-SUM($BE474:DK474),DK474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DL474)+DL474>$BD29,$BD29-SUM($BE474:DL474),DL474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DM474)+DM474>$BD29,$BD29-SUM($BE474:DM474),DM474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DN474)+DN474>$BD29,$BD29-SUM($BE474:DN474),DN474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DO474)+DO474>$BD29,$BD29-SUM($BE474:DO474),DO474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DP474)+DP474>$BD29,$BD29-SUM($BE474:DP474),DP474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DQ474)+DQ474>$BD29,$BD29-SUM($BE474:DQ474),DQ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DR474)+DR474>$BD29,$BD29-SUM($BE474:DR474),DR474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DS474)+DS474>$BD29,$BD29-SUM($BE474:DS474),DS474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DT474)+DT474>$BD29,$BD29-SUM($BE474:DT474),DT474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DU474)+DU474>$BD29,$BD29-SUM($BE474:DU474),DU474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DV474)+DV474>$BD29,$BD29-SUM($BE474:DV474),DV474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DW474)+DW474>$BD29,$BD29-SUM($BE474:DW474),DW474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DX474)+DX474>$BD29,$BD29-SUM($BE474:DX474),DX474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DY474)+DY474>$BD29,$BD29-SUM($BE474:DY474),DY474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:DZ474)+DZ474>$BD29,$BD29-SUM($BE474:DZ474),DZ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EA474)+EA474>$BD29,$BD29-SUM($BE474:EA474),EA474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EB474)+EB474>$BD29,$BD29-SUM($BE474:EB474),EB474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EC474)+EC474>$BD29,$BD29-SUM($BE474:EC474),EC474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:ED474)+ED474>$BD29,$BD29-SUM($BE474:ED474),ED474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EE474)+EE474>$BD29,$BD29-SUM($BE474:EE474),EE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EF474)+EF474>$BD29,$BD29-SUM($BE474:EF474),EF474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EG474)+EG474>$BD29,$BD29-SUM($BE474:EG474),EG474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EH474)+EH474>$BD29,$BD29-SUM($BE474:EH474),EH474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EI474)+EI474>$BD29,$BD29-SUM($BE474:EI474),EI474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EJ474)+EJ474>$BD29,$BD29-SUM($BE474:EJ474),EJ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EK474)+EK474>$BD29,$BD29-SUM($BE474:EK474),EK474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EL474)+EL474>$BD29,$BD29-SUM($BE474:EL474),EL474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EM474)+EM474>$BD29,$BD29-SUM($BE474:EM474),EM474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EN474)+EN474>$BD29,$BD29-SUM($BE474:EN474),EN474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EO474)+EO474>$BD29,$BD29-SUM($BE474:EO474),EO474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EP474)+EP474>$BD29,$BD29-SUM($BE474:EP474),EP474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EQ474)+EQ474>$BD29,$BD29-SUM($BE474:EQ474),EQ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:ER474)+ER474>$BD29,$BD29-SUM($BE474:ER474),ER474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:ES474)+ES474>$BD29,$BD29-SUM($BE474:ES474),ES474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:ET474)+ET474>$BD29,$BD29-SUM($BE474:ET474),ET474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EU474)+EU474>$BD29,$BD29-SUM($BE474:EU474),EU474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EV474)+EV474>$BD29,$BD29-SUM($BE474:EV474),EV474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EW474)+EW474>$BD29,$BD29-SUM($BE474:EW474),EW474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EX474)+EX474>$BD29,$BD29-SUM($BE474:EX474),EX474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EY474)+EY474>$BD29,$BD29-SUM($BE474:EY474),EY474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:EZ474)+EZ474>$BD29,$BD29-SUM($BE474:EZ474),EZ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FA474)+FA474>$BD29,$BD29-SUM($BE474:FA474),FA474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FB474)+FB474>$BD29,$BD29-SUM($BE474:FB474),FB474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FC474)+FC474>$BD29,$BD29-SUM($BE474:FC474),FC474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FD474)+FD474>$BD29,$BD29-SUM($BE474:FD474),FD474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FE474)+FE474>$BD29,$BD29-SUM($BE474:FE474),FE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FF474)+FF474>$BD29,$BD29-SUM($BE474:FF474),FF474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FG474)+FG474>$BD29,$BD29-SUM($BE474:FG474),FG474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FH474)+FH474>$BD29,$BD29-SUM($BE474:FH474),FH474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FI474)+FI474>$BD29,$BD29-SUM($BE474:FI474),FI474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FJ474)+FJ474>$BD29,$BD29-SUM($BE474:FJ474),FJ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FK474)+FK474>$BD29,$BD29-SUM($BE474:FK474),FK474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FL474)+FL474>$BD29,$BD29-SUM($BE474:FL474),FL474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FM474)+FM474>$BD29,$BD29-SUM($BE474:FM474),FM474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FN474)+FN474>$BD29,$BD29-SUM($BE474:FN474),FN474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FO474)+FO474>$BD29,$BD29-SUM($BE474:FO474),FO474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FP474)+FP474>$BD29,$BD29-SUM($BE474:FP474),FP474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FQ474)+FQ474>$BD29,$BD29-SUM($BE474:FQ474),FQ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FR474)+FR474>$BD29,$BD29-SUM($BE474:FR474),FR474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FS474)+FS474>$BD29,$BD29-SUM($BE474:FS474),FS474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FT474)+FT474>$BD29,$BD29-SUM($BE474:FT474),FT474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FU474)+FU474>$BD29,$BD29-SUM($BE474:FU474),FU474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FV474)+FV474>$BD29,$BD29-SUM($BE474:FV474),FV474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FW474)+FW474>$BD29,$BD29-SUM($BE474:FW474),FW474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FX474)+FX474>$BD29,$BD29-SUM($BE474:FX474),FX474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FY474)+FY474>$BD29,$BD29-SUM($BE474:FY474),FY474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:FZ474)+FZ474>$BD29,$BD29-SUM($BE474:FZ474),FZ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GA474)+GA474>$BD29,$BD29-SUM($BE474:GA474),GA474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GB474)+GB474>$BD29,$BD29-SUM($BE474:GB474),GB474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GC474)+GC474>$BD29,$BD29-SUM($BE474:GC474),GC474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GD474)+GD474>$BD29,$BD29-SUM($BE474:GD474),GD474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GE474)+GE474>$BD29,$BD29-SUM($BE474:GE474),GE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GF474)+GF474>$BD29,$BD29-SUM($BE474:GF474),GF474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GG474)+GG474>$BD29,$BD29-SUM($BE474:GG474),GG474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GH474)+GH474>$BD29,$BD29-SUM($BE474:GH474),GH474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GI474)+GI474>$BD29,$BD29-SUM($BE474:GI474),GI474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GJ474)+GJ474>$BD29,$BD29-SUM($BE474:GJ474),GJ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GK474)+GK474>$BD29,$BD29-SUM($BE474:GK474),GK474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GL474)+GL474>$BD29,$BD29-SUM($BE474:GL474),GL474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GM474)+GM474>$BD29,$BD29-SUM($BE474:GM474),GM474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GN474)+GN474>$BD29,$BD29-SUM($BE474:GN474),GN474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GO474)+GO474>$BD29,$BD29-SUM($BE474:GO474),GO474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GP474)+GP474>$BD29,$BD29-SUM($BE474:GP474),GP474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GQ474)+GQ474>$BD29,$BD29-SUM($BE474:GQ474),GQ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GR474)+GR474>$BD29,$BD29-SUM($BE474:GR474),GR474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GS474)+GS474>$BD29,$BD29-SUM($BE474:GS474),GS474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GT474)+GT474>$BD29,$BD29-SUM($BE474:GT474),GT474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GU474)+GU474>$BD29,$BD29-SUM($BE474:GU474),GU474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GV474)+GV474>$BD29,$BD29-SUM($BE474:GV474),GV474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GW474)+GW474>$BD29,$BD29-SUM($BE474:GW474),GW474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GX474)+GX474>$BD29,$BD29-SUM($BE474:GX474),GX474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GY474)+GY474>$BD29,$BD29-SUM($BE474:GY474),GY474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:GZ474)+GZ474>$BD29,$BD29-SUM($BE474:GZ474),GZ474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:HA474)+HA474>$BD29,$BD29-SUM($BE474:HA474),HA474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:HB474)+HB474>$BD29,$BD29-SUM($BE474:HB474),HB474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:HC474)+HC474>$BD29,$BD29-SUM($BE474:HC474),HC474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:HD474)+HD474>$BD29,$BD29-SUM($BE474:HD474),HD474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:HE474)+HE474>$BD29,$BD29-SUM($BE474:HE474),HE474),0)","v":0},{"$f":"IF($BE474>0,IF(SUM($BE474:HF474)+HF474>$BD29,$BD29-SUM($BE474:HF474),HF474),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE475>0,IF(SUM($BE475:BE475)+BE475>$BD30,$BD30-SUM($BE475:BE475),BE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BF475)+BF475>$BD30,$BD30-SUM($BE475:BF475),BF475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BG475)+BG475>$BD30,$BD30-SUM($BE475:BG475),BG475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BH475)+BH475>$BD30,$BD30-SUM($BE475:BH475),BH475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BI475)+BI475>$BD30,$BD30-SUM($BE475:BI475),BI475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BJ475)+BJ475>$BD30,$BD30-SUM($BE475:BJ475),BJ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BK475)+BK475>$BD30,$BD30-SUM($BE475:BK475),BK475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BL475)+BL475>$BD30,$BD30-SUM($BE475:BL475),BL475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BM475)+BM475>$BD30,$BD30-SUM($BE475:BM475),BM475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BN475)+BN475>$BD30,$BD30-SUM($BE475:BN475),BN475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BO475)+BO475>$BD30,$BD30-SUM($BE475:BO475),BO475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BP475)+BP475>$BD30,$BD30-SUM($BE475:BP475),BP475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BQ475)+BQ475>$BD30,$BD30-SUM($BE475:BQ475),BQ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BR475)+BR475>$BD30,$BD30-SUM($BE475:BR475),BR475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BS475)+BS475>$BD30,$BD30-SUM($BE475:BS475),BS475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BT475)+BT475>$BD30,$BD30-SUM($BE475:BT475),BT475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BU475)+BU475>$BD30,$BD30-SUM($BE475:BU475),BU475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BV475)+BV475>$BD30,$BD30-SUM($BE475:BV475),BV475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BW475)+BW475>$BD30,$BD30-SUM($BE475:BW475),BW475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BX475)+BX475>$BD30,$BD30-SUM($BE475:BX475),BX475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BY475)+BY475>$BD30,$BD30-SUM($BE475:BY475),BY475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:BZ475)+BZ475>$BD30,$BD30-SUM($BE475:BZ475),BZ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CA475)+CA475>$BD30,$BD30-SUM($BE475:CA475),CA475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CB475)+CB475>$BD30,$BD30-SUM($BE475:CB475),CB475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CC475)+CC475>$BD30,$BD30-SUM($BE475:CC475),CC475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CD475)+CD475>$BD30,$BD30-SUM($BE475:CD475),CD475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CE475)+CE475>$BD30,$BD30-SUM($BE475:CE475),CE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CF475)+CF475>$BD30,$BD30-SUM($BE475:CF475),CF475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CG475)+CG475>$BD30,$BD30-SUM($BE475:CG475),CG475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CH475)+CH475>$BD30,$BD30-SUM($BE475:CH475),CH475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CI475)+CI475>$BD30,$BD30-SUM($BE475:CI475),CI475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CJ475)+CJ475>$BD30,$BD30-SUM($BE475:CJ475),CJ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CK475)+CK475>$BD30,$BD30-SUM($BE475:CK475),CK475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CL475)+CL475>$BD30,$BD30-SUM($BE475:CL475),CL475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CM475)+CM475>$BD30,$BD30-SUM($BE475:CM475),CM475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CN475)+CN475>$BD30,$BD30-SUM($BE475:CN475),CN475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CO475)+CO475>$BD30,$BD30-SUM($BE475:CO475),CO475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CP475)+CP475>$BD30,$BD30-SUM($BE475:CP475),CP475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CQ475)+CQ475>$BD30,$BD30-SUM($BE475:CQ475),CQ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CR475)+CR475>$BD30,$BD30-SUM($BE475:CR475),CR475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CS475)+CS475>$BD30,$BD30-SUM($BE475:CS475),CS475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CT475)+CT475>$BD30,$BD30-SUM($BE475:CT475),CT475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CU475)+CU475>$BD30,$BD30-SUM($BE475:CU475),CU475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CV475)+CV475>$BD30,$BD30-SUM($BE475:CV475),CV475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CW475)+CW475>$BD30,$BD30-SUM($BE475:CW475),CW475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CX475)+CX475>$BD30,$BD30-SUM($BE475:CX475),CX475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CY475)+CY475>$BD30,$BD30-SUM($BE475:CY475),CY475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:CZ475)+CZ475>$BD30,$BD30-SUM($BE475:CZ475),CZ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DA475)+DA475>$BD30,$BD30-SUM($BE475:DA475),DA475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DB475)+DB475>$BD30,$BD30-SUM($BE475:DB475),DB475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DC475)+DC475>$BD30,$BD30-SUM($BE475:DC475),DC475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DD475)+DD475>$BD30,$BD30-SUM($BE475:DD475),DD475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DE475)+DE475>$BD30,$BD30-SUM($BE475:DE475),DE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DF475)+DF475>$BD30,$BD30-SUM($BE475:DF475),DF475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DG475)+DG475>$BD30,$BD30-SUM($BE475:DG475),DG475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DH475)+DH475>$BD30,$BD30-SUM($BE475:DH475),DH475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DI475)+DI475>$BD30,$BD30-SUM($BE475:DI475),DI475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DJ475)+DJ475>$BD30,$BD30-SUM($BE475:DJ475),DJ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DK475)+DK475>$BD30,$BD30-SUM($BE475:DK475),DK475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DL475)+DL475>$BD30,$BD30-SUM($BE475:DL475),DL475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DM475)+DM475>$BD30,$BD30-SUM($BE475:DM475),DM475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DN475)+DN475>$BD30,$BD30-SUM($BE475:DN475),DN475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DO475)+DO475>$BD30,$BD30-SUM($BE475:DO475),DO475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DP475)+DP475>$BD30,$BD30-SUM($BE475:DP475),DP475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DQ475)+DQ475>$BD30,$BD30-SUM($BE475:DQ475),DQ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DR475)+DR475>$BD30,$BD30-SUM($BE475:DR475),DR475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DS475)+DS475>$BD30,$BD30-SUM($BE475:DS475),DS475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DT475)+DT475>$BD30,$BD30-SUM($BE475:DT475),DT475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DU475)+DU475>$BD30,$BD30-SUM($BE475:DU475),DU475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DV475)+DV475>$BD30,$BD30-SUM($BE475:DV475),DV475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DW475)+DW475>$BD30,$BD30-SUM($BE475:DW475),DW475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DX475)+DX475>$BD30,$BD30-SUM($BE475:DX475),DX475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DY475)+DY475>$BD30,$BD30-SUM($BE475:DY475),DY475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:DZ475)+DZ475>$BD30,$BD30-SUM($BE475:DZ475),DZ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EA475)+EA475>$BD30,$BD30-SUM($BE475:EA475),EA475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EB475)+EB475>$BD30,$BD30-SUM($BE475:EB475),EB475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EC475)+EC475>$BD30,$BD30-SUM($BE475:EC475),EC475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:ED475)+ED475>$BD30,$BD30-SUM($BE475:ED475),ED475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EE475)+EE475>$BD30,$BD30-SUM($BE475:EE475),EE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EF475)+EF475>$BD30,$BD30-SUM($BE475:EF475),EF475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EG475)+EG475>$BD30,$BD30-SUM($BE475:EG475),EG475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EH475)+EH475>$BD30,$BD30-SUM($BE475:EH475),EH475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EI475)+EI475>$BD30,$BD30-SUM($BE475:EI475),EI475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EJ475)+EJ475>$BD30,$BD30-SUM($BE475:EJ475),EJ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EK475)+EK475>$BD30,$BD30-SUM($BE475:EK475),EK475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EL475)+EL475>$BD30,$BD30-SUM($BE475:EL475),EL475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EM475)+EM475>$BD30,$BD30-SUM($BE475:EM475),EM475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EN475)+EN475>$BD30,$BD30-SUM($BE475:EN475),EN475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EO475)+EO475>$BD30,$BD30-SUM($BE475:EO475),EO475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EP475)+EP475>$BD30,$BD30-SUM($BE475:EP475),EP475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EQ475)+EQ475>$BD30,$BD30-SUM($BE475:EQ475),EQ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:ER475)+ER475>$BD30,$BD30-SUM($BE475:ER475),ER475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:ES475)+ES475>$BD30,$BD30-SUM($BE475:ES475),ES475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:ET475)+ET475>$BD30,$BD30-SUM($BE475:ET475),ET475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EU475)+EU475>$BD30,$BD30-SUM($BE475:EU475),EU475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EV475)+EV475>$BD30,$BD30-SUM($BE475:EV475),EV475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EW475)+EW475>$BD30,$BD30-SUM($BE475:EW475),EW475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EX475)+EX475>$BD30,$BD30-SUM($BE475:EX475),EX475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EY475)+EY475>$BD30,$BD30-SUM($BE475:EY475),EY475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:EZ475)+EZ475>$BD30,$BD30-SUM($BE475:EZ475),EZ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FA475)+FA475>$BD30,$BD30-SUM($BE475:FA475),FA475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FB475)+FB475>$BD30,$BD30-SUM($BE475:FB475),FB475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FC475)+FC475>$BD30,$BD30-SUM($BE475:FC475),FC475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FD475)+FD475>$BD30,$BD30-SUM($BE475:FD475),FD475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FE475)+FE475>$BD30,$BD30-SUM($BE475:FE475),FE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FF475)+FF475>$BD30,$BD30-SUM($BE475:FF475),FF475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FG475)+FG475>$BD30,$BD30-SUM($BE475:FG475),FG475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FH475)+FH475>$BD30,$BD30-SUM($BE475:FH475),FH475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FI475)+FI475>$BD30,$BD30-SUM($BE475:FI475),FI475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FJ475)+FJ475>$BD30,$BD30-SUM($BE475:FJ475),FJ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FK475)+FK475>$BD30,$BD30-SUM($BE475:FK475),FK475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FL475)+FL475>$BD30,$BD30-SUM($BE475:FL475),FL475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FM475)+FM475>$BD30,$BD30-SUM($BE475:FM475),FM475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FN475)+FN475>$BD30,$BD30-SUM($BE475:FN475),FN475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FO475)+FO475>$BD30,$BD30-SUM($BE475:FO475),FO475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FP475)+FP475>$BD30,$BD30-SUM($BE475:FP475),FP475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FQ475)+FQ475>$BD30,$BD30-SUM($BE475:FQ475),FQ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FR475)+FR475>$BD30,$BD30-SUM($BE475:FR475),FR475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FS475)+FS475>$BD30,$BD30-SUM($BE475:FS475),FS475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FT475)+FT475>$BD30,$BD30-SUM($BE475:FT475),FT475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FU475)+FU475>$BD30,$BD30-SUM($BE475:FU475),FU475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FV475)+FV475>$BD30,$BD30-SUM($BE475:FV475),FV475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FW475)+FW475>$BD30,$BD30-SUM($BE475:FW475),FW475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FX475)+FX475>$BD30,$BD30-SUM($BE475:FX475),FX475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FY475)+FY475>$BD30,$BD30-SUM($BE475:FY475),FY475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:FZ475)+FZ475>$BD30,$BD30-SUM($BE475:FZ475),FZ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GA475)+GA475>$BD30,$BD30-SUM($BE475:GA475),GA475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GB475)+GB475>$BD30,$BD30-SUM($BE475:GB475),GB475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GC475)+GC475>$BD30,$BD30-SUM($BE475:GC475),GC475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GD475)+GD475>$BD30,$BD30-SUM($BE475:GD475),GD475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GE475)+GE475>$BD30,$BD30-SUM($BE475:GE475),GE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GF475)+GF475>$BD30,$BD30-SUM($BE475:GF475),GF475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GG475)+GG475>$BD30,$BD30-SUM($BE475:GG475),GG475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GH475)+GH475>$BD30,$BD30-SUM($BE475:GH475),GH475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GI475)+GI475>$BD30,$BD30-SUM($BE475:GI475),GI475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GJ475)+GJ475>$BD30,$BD30-SUM($BE475:GJ475),GJ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GK475)+GK475>$BD30,$BD30-SUM($BE475:GK475),GK475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GL475)+GL475>$BD30,$BD30-SUM($BE475:GL475),GL475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GM475)+GM475>$BD30,$BD30-SUM($BE475:GM475),GM475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GN475)+GN475>$BD30,$BD30-SUM($BE475:GN475),GN475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GO475)+GO475>$BD30,$BD30-SUM($BE475:GO475),GO475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GP475)+GP475>$BD30,$BD30-SUM($BE475:GP475),GP475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GQ475)+GQ475>$BD30,$BD30-SUM($BE475:GQ475),GQ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GR475)+GR475>$BD30,$BD30-SUM($BE475:GR475),GR475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GS475)+GS475>$BD30,$BD30-SUM($BE475:GS475),GS475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GT475)+GT475>$BD30,$BD30-SUM($BE475:GT475),GT475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GU475)+GU475>$BD30,$BD30-SUM($BE475:GU475),GU475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GV475)+GV475>$BD30,$BD30-SUM($BE475:GV475),GV475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GW475)+GW475>$BD30,$BD30-SUM($BE475:GW475),GW475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GX475)+GX475>$BD30,$BD30-SUM($BE475:GX475),GX475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GY475)+GY475>$BD30,$BD30-SUM($BE475:GY475),GY475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:GZ475)+GZ475>$BD30,$BD30-SUM($BE475:GZ475),GZ475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:HA475)+HA475>$BD30,$BD30-SUM($BE475:HA475),HA475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:HB475)+HB475>$BD30,$BD30-SUM($BE475:HB475),HB475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:HC475)+HC475>$BD30,$BD30-SUM($BE475:HC475),HC475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:HD475)+HD475>$BD30,$BD30-SUM($BE475:HD475),HD475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:HE475)+HE475>$BD30,$BD30-SUM($BE475:HE475),HE475),0)","v":0},{"$f":"IF($BE475>0,IF(SUM($BE475:HF475)+HF475>$BD30,$BD30-SUM($BE475:HF475),HF475),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BE476>0,IF(SUM($BE476:BE476)+BE476>$BD31,$BD31-SUM($BE476:BE476),BE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BF476)+BF476>$BD31,$BD31-SUM($BE476:BF476),BF476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BG476)+BG476>$BD31,$BD31-SUM($BE476:BG476),BG476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BH476)+BH476>$BD31,$BD31-SUM($BE476:BH476),BH476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BI476)+BI476>$BD31,$BD31-SUM($BE476:BI476),BI476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BJ476)+BJ476>$BD31,$BD31-SUM($BE476:BJ476),BJ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BK476)+BK476>$BD31,$BD31-SUM($BE476:BK476),BK476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BL476)+BL476>$BD31,$BD31-SUM($BE476:BL476),BL476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BM476)+BM476>$BD31,$BD31-SUM($BE476:BM476),BM476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BN476)+BN476>$BD31,$BD31-SUM($BE476:BN476),BN476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BO476)+BO476>$BD31,$BD31-SUM($BE476:BO476),BO476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BP476)+BP476>$BD31,$BD31-SUM($BE476:BP476),BP476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BQ476)+BQ476>$BD31,$BD31-SUM($BE476:BQ476),BQ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BR476)+BR476>$BD31,$BD31-SUM($BE476:BR476),BR476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BS476)+BS476>$BD31,$BD31-SUM($BE476:BS476),BS476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BT476)+BT476>$BD31,$BD31-SUM($BE476:BT476),BT476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BU476)+BU476>$BD31,$BD31-SUM($BE476:BU476),BU476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BV476)+BV476>$BD31,$BD31-SUM($BE476:BV476),BV476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BW476)+BW476>$BD31,$BD31-SUM($BE476:BW476),BW476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BX476)+BX476>$BD31,$BD31-SUM($BE476:BX476),BX476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BY476)+BY476>$BD31,$BD31-SUM($BE476:BY476),BY476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:BZ476)+BZ476>$BD31,$BD31-SUM($BE476:BZ476),BZ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CA476)+CA476>$BD31,$BD31-SUM($BE476:CA476),CA476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CB476)+CB476>$BD31,$BD31-SUM($BE476:CB476),CB476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CC476)+CC476>$BD31,$BD31-SUM($BE476:CC476),CC476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CD476)+CD476>$BD31,$BD31-SUM($BE476:CD476),CD476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CE476)+CE476>$BD31,$BD31-SUM($BE476:CE476),CE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CF476)+CF476>$BD31,$BD31-SUM($BE476:CF476),CF476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CG476)+CG476>$BD31,$BD31-SUM($BE476:CG476),CG476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CH476)+CH476>$BD31,$BD31-SUM($BE476:CH476),CH476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CI476)+CI476>$BD31,$BD31-SUM($BE476:CI476),CI476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CJ476)+CJ476>$BD31,$BD31-SUM($BE476:CJ476),CJ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CK476)+CK476>$BD31,$BD31-SUM($BE476:CK476),CK476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CL476)+CL476>$BD31,$BD31-SUM($BE476:CL476),CL476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CM476)+CM476>$BD31,$BD31-SUM($BE476:CM476),CM476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CN476)+CN476>$BD31,$BD31-SUM($BE476:CN476),CN476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CO476)+CO476>$BD31,$BD31-SUM($BE476:CO476),CO476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CP476)+CP476>$BD31,$BD31-SUM($BE476:CP476),CP476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CQ476)+CQ476>$BD31,$BD31-SUM($BE476:CQ476),CQ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CR476)+CR476>$BD31,$BD31-SUM($BE476:CR476),CR476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CS476)+CS476>$BD31,$BD31-SUM($BE476:CS476),CS476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CT476)+CT476>$BD31,$BD31-SUM($BE476:CT476),CT476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CU476)+CU476>$BD31,$BD31-SUM($BE476:CU476),CU476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CV476)+CV476>$BD31,$BD31-SUM($BE476:CV476),CV476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CW476)+CW476>$BD31,$BD31-SUM($BE476:CW476),CW476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CX476)+CX476>$BD31,$BD31-SUM($BE476:CX476),CX476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CY476)+CY476>$BD31,$BD31-SUM($BE476:CY476),CY476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:CZ476)+CZ476>$BD31,$BD31-SUM($BE476:CZ476),CZ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DA476)+DA476>$BD31,$BD31-SUM($BE476:DA476),DA476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DB476)+DB476>$BD31,$BD31-SUM($BE476:DB476),DB476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DC476)+DC476>$BD31,$BD31-SUM($BE476:DC476),DC476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DD476)+DD476>$BD31,$BD31-SUM($BE476:DD476),DD476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DE476)+DE476>$BD31,$BD31-SUM($BE476:DE476),DE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DF476)+DF476>$BD31,$BD31-SUM($BE476:DF476),DF476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DG476)+DG476>$BD31,$BD31-SUM($BE476:DG476),DG476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DH476)+DH476>$BD31,$BD31-SUM($BE476:DH476),DH476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DI476)+DI476>$BD31,$BD31-SUM($BE476:DI476),DI476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DJ476)+DJ476>$BD31,$BD31-SUM($BE476:DJ476),DJ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DK476)+DK476>$BD31,$BD31-SUM($BE476:DK476),DK476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DL476)+DL476>$BD31,$BD31-SUM($BE476:DL476),DL476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DM476)+DM476>$BD31,$BD31-SUM($BE476:DM476),DM476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DN476)+DN476>$BD31,$BD31-SUM($BE476:DN476),DN476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DO476)+DO476>$BD31,$BD31-SUM($BE476:DO476),DO476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DP476)+DP476>$BD31,$BD31-SUM($BE476:DP476),DP476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DQ476)+DQ476>$BD31,$BD31-SUM($BE476:DQ476),DQ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DR476)+DR476>$BD31,$BD31-SUM($BE476:DR476),DR476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DS476)+DS476>$BD31,$BD31-SUM($BE476:DS476),DS476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DT476)+DT476>$BD31,$BD31-SUM($BE476:DT476),DT476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DU476)+DU476>$BD31,$BD31-SUM($BE476:DU476),DU476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DV476)+DV476>$BD31,$BD31-SUM($BE476:DV476),DV476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DW476)+DW476>$BD31,$BD31-SUM($BE476:DW476),DW476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DX476)+DX476>$BD31,$BD31-SUM($BE476:DX476),DX476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DY476)+DY476>$BD31,$BD31-SUM($BE476:DY476),DY476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:DZ476)+DZ476>$BD31,$BD31-SUM($BE476:DZ476),DZ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EA476)+EA476>$BD31,$BD31-SUM($BE476:EA476),EA476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EB476)+EB476>$BD31,$BD31-SUM($BE476:EB476),EB476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EC476)+EC476>$BD31,$BD31-SUM($BE476:EC476),EC476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:ED476)+ED476>$BD31,$BD31-SUM($BE476:ED476),ED476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EE476)+EE476>$BD31,$BD31-SUM($BE476:EE476),EE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EF476)+EF476>$BD31,$BD31-SUM($BE476:EF476),EF476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EG476)+EG476>$BD31,$BD31-SUM($BE476:EG476),EG476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EH476)+EH476>$BD31,$BD31-SUM($BE476:EH476),EH476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EI476)+EI476>$BD31,$BD31-SUM($BE476:EI476),EI476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EJ476)+EJ476>$BD31,$BD31-SUM($BE476:EJ476),EJ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EK476)+EK476>$BD31,$BD31-SUM($BE476:EK476),EK476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EL476)+EL476>$BD31,$BD31-SUM($BE476:EL476),EL476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EM476)+EM476>$BD31,$BD31-SUM($BE476:EM476),EM476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EN476)+EN476>$BD31,$BD31-SUM($BE476:EN476),EN476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EO476)+EO476>$BD31,$BD31-SUM($BE476:EO476),EO476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EP476)+EP476>$BD31,$BD31-SUM($BE476:EP476),EP476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EQ476)+EQ476>$BD31,$BD31-SUM($BE476:EQ476),EQ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:ER476)+ER476>$BD31,$BD31-SUM($BE476:ER476),ER476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:ES476)+ES476>$BD31,$BD31-SUM($BE476:ES476),ES476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:ET476)+ET476>$BD31,$BD31-SUM($BE476:ET476),ET476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EU476)+EU476>$BD31,$BD31-SUM($BE476:EU476),EU476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EV476)+EV476>$BD31,$BD31-SUM($BE476:EV476),EV476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EW476)+EW476>$BD31,$BD31-SUM($BE476:EW476),EW476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EX476)+EX476>$BD31,$BD31-SUM($BE476:EX476),EX476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EY476)+EY476>$BD31,$BD31-SUM($BE476:EY476),EY476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:EZ476)+EZ476>$BD31,$BD31-SUM($BE476:EZ476),EZ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FA476)+FA476>$BD31,$BD31-SUM($BE476:FA476),FA476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FB476)+FB476>$BD31,$BD31-SUM($BE476:FB476),FB476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FC476)+FC476>$BD31,$BD31-SUM($BE476:FC476),FC476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FD476)+FD476>$BD31,$BD31-SUM($BE476:FD476),FD476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FE476)+FE476>$BD31,$BD31-SUM($BE476:FE476),FE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FF476)+FF476>$BD31,$BD31-SUM($BE476:FF476),FF476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FG476)+FG476>$BD31,$BD31-SUM($BE476:FG476),FG476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FH476)+FH476>$BD31,$BD31-SUM($BE476:FH476),FH476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FI476)+FI476>$BD31,$BD31-SUM($BE476:FI476),FI476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FJ476)+FJ476>$BD31,$BD31-SUM($BE476:FJ476),FJ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FK476)+FK476>$BD31,$BD31-SUM($BE476:FK476),FK476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FL476)+FL476>$BD31,$BD31-SUM($BE476:FL476),FL476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FM476)+FM476>$BD31,$BD31-SUM($BE476:FM476),FM476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FN476)+FN476>$BD31,$BD31-SUM($BE476:FN476),FN476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FO476)+FO476>$BD31,$BD31-SUM($BE476:FO476),FO476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FP476)+FP476>$BD31,$BD31-SUM($BE476:FP476),FP476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FQ476)+FQ476>$BD31,$BD31-SUM($BE476:FQ476),FQ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FR476)+FR476>$BD31,$BD31-SUM($BE476:FR476),FR476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FS476)+FS476>$BD31,$BD31-SUM($BE476:FS476),FS476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FT476)+FT476>$BD31,$BD31-SUM($BE476:FT476),FT476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FU476)+FU476>$BD31,$BD31-SUM($BE476:FU476),FU476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FV476)+FV476>$BD31,$BD31-SUM($BE476:FV476),FV476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FW476)+FW476>$BD31,$BD31-SUM($BE476:FW476),FW476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FX476)+FX476>$BD31,$BD31-SUM($BE476:FX476),FX476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FY476)+FY476>$BD31,$BD31-SUM($BE476:FY476),FY476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:FZ476)+FZ476>$BD31,$BD31-SUM($BE476:FZ476),FZ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GA476)+GA476>$BD31,$BD31-SUM($BE476:GA476),GA476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GB476)+GB476>$BD31,$BD31-SUM($BE476:GB476),GB476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GC476)+GC476>$BD31,$BD31-SUM($BE476:GC476),GC476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GD476)+GD476>$BD31,$BD31-SUM($BE476:GD476),GD476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GE476)+GE476>$BD31,$BD31-SUM($BE476:GE476),GE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GF476)+GF476>$BD31,$BD31-SUM($BE476:GF476),GF476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GG476)+GG476>$BD31,$BD31-SUM($BE476:GG476),GG476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GH476)+GH476>$BD31,$BD31-SUM($BE476:GH476),GH476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GI476)+GI476>$BD31,$BD31-SUM($BE476:GI476),GI476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GJ476)+GJ476>$BD31,$BD31-SUM($BE476:GJ476),GJ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GK476)+GK476>$BD31,$BD31-SUM($BE476:GK476),GK476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GL476)+GL476>$BD31,$BD31-SUM($BE476:GL476),GL476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GM476)+GM476>$BD31,$BD31-SUM($BE476:GM476),GM476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GN476)+GN476>$BD31,$BD31-SUM($BE476:GN476),GN476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GO476)+GO476>$BD31,$BD31-SUM($BE476:GO476),GO476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GP476)+GP476>$BD31,$BD31-SUM($BE476:GP476),GP476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GQ476)+GQ476>$BD31,$BD31-SUM($BE476:GQ476),GQ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GR476)+GR476>$BD31,$BD31-SUM($BE476:GR476),GR476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GS476)+GS476>$BD31,$BD31-SUM($BE476:GS476),GS476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GT476)+GT476>$BD31,$BD31-SUM($BE476:GT476),GT476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GU476)+GU476>$BD31,$BD31-SUM($BE476:GU476),GU476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GV476)+GV476>$BD31,$BD31-SUM($BE476:GV476),GV476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GW476)+GW476>$BD31,$BD31-SUM($BE476:GW476),GW476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GX476)+GX476>$BD31,$BD31-SUM($BE476:GX476),GX476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GY476)+GY476>$BD31,$BD31-SUM($BE476:GY476),GY476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:GZ476)+GZ476>$BD31,$BD31-SUM($BE476:GZ476),GZ476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:HA476)+HA476>$BD31,$BD31-SUM($BE476:HA476),HA476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:HB476)+HB476>$BD31,$BD31-SUM($BE476:HB476),HB476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:HC476)+HC476>$BD31,$BD31-SUM($BE476:HC476),HC476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:HD476)+HD476>$BD31,$BD31-SUM($BE476:HD476),HD476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:HE476)+HE476>$BD31,$BD31-SUM($BE476:HE476),HE476),0)","v":0},{"$f":"IF($BE476>0,IF(SUM($BE476:HF476)+HF476>$BD31,$BD31-SUM($BE476:HF476),HF476),0)","v":0}]
[]
[null,"Depreciation:  2006 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE24>0,BE24/$F480,BE24)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BF480)+BF480>$BE24,$BE24-SUM($BF480:BF480),BF480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BG480)+BG480>$BE24,$BE24-SUM($BF480:BG480),BG480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BH480)+BH480>$BE24,$BE24-SUM($BF480:BH480),BH480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BI480)+BI480>$BE24,$BE24-SUM($BF480:BI480),BI480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BJ480)+BJ480>$BE24,$BE24-SUM($BF480:BJ480),BJ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BK480)+BK480>$BE24,$BE24-SUM($BF480:BK480),BK480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BL480)+BL480>$BE24,$BE24-SUM($BF480:BL480),BL480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BM480)+BM480>$BE24,$BE24-SUM($BF480:BM480),BM480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BN480)+BN480>$BE24,$BE24-SUM($BF480:BN480),BN480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BO480)+BO480>$BE24,$BE24-SUM($BF480:BO480),BO480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BP480)+BP480>$BE24,$BE24-SUM($BF480:BP480),BP480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BQ480)+BQ480>$BE24,$BE24-SUM($BF480:BQ480),BQ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BR480)+BR480>$BE24,$BE24-SUM($BF480:BR480),BR480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BS480)+BS480>$BE24,$BE24-SUM($BF480:BS480),BS480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BT480)+BT480>$BE24,$BE24-SUM($BF480:BT480),BT480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BU480)+BU480>$BE24,$BE24-SUM($BF480:BU480),BU480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BV480)+BV480>$BE24,$BE24-SUM($BF480:BV480),BV480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BW480)+BW480>$BE24,$BE24-SUM($BF480:BW480),BW480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BX480)+BX480>$BE24,$BE24-SUM($BF480:BX480),BX480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BY480)+BY480>$BE24,$BE24-SUM($BF480:BY480),BY480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:BZ480)+BZ480>$BE24,$BE24-SUM($BF480:BZ480),BZ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CA480)+CA480>$BE24,$BE24-SUM($BF480:CA480),CA480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CB480)+CB480>$BE24,$BE24-SUM($BF480:CB480),CB480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CC480)+CC480>$BE24,$BE24-SUM($BF480:CC480),CC480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CD480)+CD480>$BE24,$BE24-SUM($BF480:CD480),CD480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CE480)+CE480>$BE24,$BE24-SUM($BF480:CE480),CE480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CF480)+CF480>$BE24,$BE24-SUM($BF480:CF480),CF480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CG480)+CG480>$BE24,$BE24-SUM($BF480:CG480),CG480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CH480)+CH480>$BE24,$BE24-SUM($BF480:CH480),CH480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CI480)+CI480>$BE24,$BE24-SUM($BF480:CI480),CI480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CJ480)+CJ480>$BE24,$BE24-SUM($BF480:CJ480),CJ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CK480)+CK480>$BE24,$BE24-SUM($BF480:CK480),CK480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CL480)+CL480>$BE24,$BE24-SUM($BF480:CL480),CL480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CM480)+CM480>$BE24,$BE24-SUM($BF480:CM480),CM480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CN480)+CN480>$BE24,$BE24-SUM($BF480:CN480),CN480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CO480)+CO480>$BE24,$BE24-SUM($BF480:CO480),CO480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CP480)+CP480>$BE24,$BE24-SUM($BF480:CP480),CP480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CQ480)+CQ480>$BE24,$BE24-SUM($BF480:CQ480),CQ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CR480)+CR480>$BE24,$BE24-SUM($BF480:CR480),CR480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CS480)+CS480>$BE24,$BE24-SUM($BF480:CS480),CS480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CT480)+CT480>$BE24,$BE24-SUM($BF480:CT480),CT480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CU480)+CU480>$BE24,$BE24-SUM($BF480:CU480),CU480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CV480)+CV480>$BE24,$BE24-SUM($BF480:CV480),CV480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CW480)+CW480>$BE24,$BE24-SUM($BF480:CW480),CW480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CX480)+CX480>$BE24,$BE24-SUM($BF480:CX480),CX480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CY480)+CY480>$BE24,$BE24-SUM($BF480:CY480),CY480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:CZ480)+CZ480>$BE24,$BE24-SUM($BF480:CZ480),CZ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DA480)+DA480>$BE24,$BE24-SUM($BF480:DA480),DA480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DB480)+DB480>$BE24,$BE24-SUM($BF480:DB480),DB480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DC480)+DC480>$BE24,$BE24-SUM($BF480:DC480),DC480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DD480)+DD480>$BE24,$BE24-SUM($BF480:DD480),DD480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DE480)+DE480>$BE24,$BE24-SUM($BF480:DE480),DE480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DF480)+DF480>$BE24,$BE24-SUM($BF480:DF480),DF480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DG480)+DG480>$BE24,$BE24-SUM($BF480:DG480),DG480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DH480)+DH480>$BE24,$BE24-SUM($BF480:DH480),DH480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DI480)+DI480>$BE24,$BE24-SUM($BF480:DI480),DI480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DJ480)+DJ480>$BE24,$BE24-SUM($BF480:DJ480),DJ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DK480)+DK480>$BE24,$BE24-SUM($BF480:DK480),DK480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DL480)+DL480>$BE24,$BE24-SUM($BF480:DL480),DL480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DM480)+DM480>$BE24,$BE24-SUM($BF480:DM480),DM480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DN480)+DN480>$BE24,$BE24-SUM($BF480:DN480),DN480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DO480)+DO480>$BE24,$BE24-SUM($BF480:DO480),DO480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DP480)+DP480>$BE24,$BE24-SUM($BF480:DP480),DP480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DQ480)+DQ480>$BE24,$BE24-SUM($BF480:DQ480),DQ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DR480)+DR480>$BE24,$BE24-SUM($BF480:DR480),DR480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DS480)+DS480>$BE24,$BE24-SUM($BF480:DS480),DS480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DT480)+DT480>$BE24,$BE24-SUM($BF480:DT480),DT480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DU480)+DU480>$BE24,$BE24-SUM($BF480:DU480),DU480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DV480)+DV480>$BE24,$BE24-SUM($BF480:DV480),DV480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DW480)+DW480>$BE24,$BE24-SUM($BF480:DW480),DW480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DX480)+DX480>$BE24,$BE24-SUM($BF480:DX480),DX480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DY480)+DY480>$BE24,$BE24-SUM($BF480:DY480),DY480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:DZ480)+DZ480>$BE24,$BE24-SUM($BF480:DZ480),DZ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EA480)+EA480>$BE24,$BE24-SUM($BF480:EA480),EA480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EB480)+EB480>$BE24,$BE24-SUM($BF480:EB480),EB480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EC480)+EC480>$BE24,$BE24-SUM($BF480:EC480),EC480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:ED480)+ED480>$BE24,$BE24-SUM($BF480:ED480),ED480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EE480)+EE480>$BE24,$BE24-SUM($BF480:EE480),EE480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EF480)+EF480>$BE24,$BE24-SUM($BF480:EF480),EF480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EG480)+EG480>$BE24,$BE24-SUM($BF480:EG480),EG480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EH480)+EH480>$BE24,$BE24-SUM($BF480:EH480),EH480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EI480)+EI480>$BE24,$BE24-SUM($BF480:EI480),EI480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EJ480)+EJ480>$BE24,$BE24-SUM($BF480:EJ480),EJ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EK480)+EK480>$BE24,$BE24-SUM($BF480:EK480),EK480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EL480)+EL480>$BE24,$BE24-SUM($BF480:EL480),EL480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EM480)+EM480>$BE24,$BE24-SUM($BF480:EM480),EM480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EN480)+EN480>$BE24,$BE24-SUM($BF480:EN480),EN480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EO480)+EO480>$BE24,$BE24-SUM($BF480:EO480),EO480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EP480)+EP480>$BE24,$BE24-SUM($BF480:EP480),EP480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EQ480)+EQ480>$BE24,$BE24-SUM($BF480:EQ480),EQ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:ER480)+ER480>$BE24,$BE24-SUM($BF480:ER480),ER480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:ES480)+ES480>$BE24,$BE24-SUM($BF480:ES480),ES480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:ET480)+ET480>$BE24,$BE24-SUM($BF480:ET480),ET480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EU480)+EU480>$BE24,$BE24-SUM($BF480:EU480),EU480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EV480)+EV480>$BE24,$BE24-SUM($BF480:EV480),EV480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EW480)+EW480>$BE24,$BE24-SUM($BF480:EW480),EW480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EX480)+EX480>$BE24,$BE24-SUM($BF480:EX480),EX480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EY480)+EY480>$BE24,$BE24-SUM($BF480:EY480),EY480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:EZ480)+EZ480>$BE24,$BE24-SUM($BF480:EZ480),EZ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FA480)+FA480>$BE24,$BE24-SUM($BF480:FA480),FA480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FB480)+FB480>$BE24,$BE24-SUM($BF480:FB480),FB480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FC480)+FC480>$BE24,$BE24-SUM($BF480:FC480),FC480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FD480)+FD480>$BE24,$BE24-SUM($BF480:FD480),FD480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FE480)+FE480>$BE24,$BE24-SUM($BF480:FE480),FE480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FF480)+FF480>$BE24,$BE24-SUM($BF480:FF480),FF480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FG480)+FG480>$BE24,$BE24-SUM($BF480:FG480),FG480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FH480)+FH480>$BE24,$BE24-SUM($BF480:FH480),FH480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FI480)+FI480>$BE24,$BE24-SUM($BF480:FI480),FI480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FJ480)+FJ480>$BE24,$BE24-SUM($BF480:FJ480),FJ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FK480)+FK480>$BE24,$BE24-SUM($BF480:FK480),FK480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FL480)+FL480>$BE24,$BE24-SUM($BF480:FL480),FL480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FM480)+FM480>$BE24,$BE24-SUM($BF480:FM480),FM480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FN480)+FN480>$BE24,$BE24-SUM($BF480:FN480),FN480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FO480)+FO480>$BE24,$BE24-SUM($BF480:FO480),FO480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FP480)+FP480>$BE24,$BE24-SUM($BF480:FP480),FP480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FQ480)+FQ480>$BE24,$BE24-SUM($BF480:FQ480),FQ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FR480)+FR480>$BE24,$BE24-SUM($BF480:FR480),FR480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FS480)+FS480>$BE24,$BE24-SUM($BF480:FS480),FS480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FT480)+FT480>$BE24,$BE24-SUM($BF480:FT480),FT480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FU480)+FU480>$BE24,$BE24-SUM($BF480:FU480),FU480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FV480)+FV480>$BE24,$BE24-SUM($BF480:FV480),FV480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FW480)+FW480>$BE24,$BE24-SUM($BF480:FW480),FW480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FX480)+FX480>$BE24,$BE24-SUM($BF480:FX480),FX480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FY480)+FY480>$BE24,$BE24-SUM($BF480:FY480),FY480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:FZ480)+FZ480>$BE24,$BE24-SUM($BF480:FZ480),FZ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GA480)+GA480>$BE24,$BE24-SUM($BF480:GA480),GA480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GB480)+GB480>$BE24,$BE24-SUM($BF480:GB480),GB480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GC480)+GC480>$BE24,$BE24-SUM($BF480:GC480),GC480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GD480)+GD480>$BE24,$BE24-SUM($BF480:GD480),GD480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GE480)+GE480>$BE24,$BE24-SUM($BF480:GE480),GE480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GF480)+GF480>$BE24,$BE24-SUM($BF480:GF480),GF480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GG480)+GG480>$BE24,$BE24-SUM($BF480:GG480),GG480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GH480)+GH480>$BE24,$BE24-SUM($BF480:GH480),GH480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GI480)+GI480>$BE24,$BE24-SUM($BF480:GI480),GI480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GJ480)+GJ480>$BE24,$BE24-SUM($BF480:GJ480),GJ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GK480)+GK480>$BE24,$BE24-SUM($BF480:GK480),GK480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GL480)+GL480>$BE24,$BE24-SUM($BF480:GL480),GL480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GM480)+GM480>$BE24,$BE24-SUM($BF480:GM480),GM480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GN480)+GN480>$BE24,$BE24-SUM($BF480:GN480),GN480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GO480)+GO480>$BE24,$BE24-SUM($BF480:GO480),GO480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GP480)+GP480>$BE24,$BE24-SUM($BF480:GP480),GP480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GQ480)+GQ480>$BE24,$BE24-SUM($BF480:GQ480),GQ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GR480)+GR480>$BE24,$BE24-SUM($BF480:GR480),GR480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GS480)+GS480>$BE24,$BE24-SUM($BF480:GS480),GS480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GT480)+GT480>$BE24,$BE24-SUM($BF480:GT480),GT480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GU480)+GU480>$BE24,$BE24-SUM($BF480:GU480),GU480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GV480)+GV480>$BE24,$BE24-SUM($BF480:GV480),GV480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GW480)+GW480>$BE24,$BE24-SUM($BF480:GW480),GW480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GX480)+GX480>$BE24,$BE24-SUM($BF480:GX480),GX480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GY480)+GY480>$BE24,$BE24-SUM($BF480:GY480),GY480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:GZ480)+GZ480>$BE24,$BE24-SUM($BF480:GZ480),GZ480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:HA480)+HA480>$BE24,$BE24-SUM($BF480:HA480),HA480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:HB480)+HB480>$BE24,$BE24-SUM($BF480:HB480),HB480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:HC480)+HC480>$BE24,$BE24-SUM($BF480:HC480),HC480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:HD480)+HD480>$BE24,$BE24-SUM($BF480:HD480),HD480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:HE480)+HE480>$BE24,$BE24-SUM($BF480:HE480),HE480),0)","v":0},{"$f":"IF($BF480>0,IF(SUM($BF480:HF480)+HF480>$BE24,$BE24-SUM($BF480:HF480),HF480),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF481>0,IF(SUM($BF481:BF481)+BF481>$BE25,$BE25-SUM($BF481:BF481),BF481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BG481)+BG481>$BE25,$BE25-SUM($BF481:BG481),BG481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BH481)+BH481>$BE25,$BE25-SUM($BF481:BH481),BH481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BI481)+BI481>$BE25,$BE25-SUM($BF481:BI481),BI481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BJ481)+BJ481>$BE25,$BE25-SUM($BF481:BJ481),BJ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BK481)+BK481>$BE25,$BE25-SUM($BF481:BK481),BK481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BL481)+BL481>$BE25,$BE25-SUM($BF481:BL481),BL481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BM481)+BM481>$BE25,$BE25-SUM($BF481:BM481),BM481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BN481)+BN481>$BE25,$BE25-SUM($BF481:BN481),BN481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BO481)+BO481>$BE25,$BE25-SUM($BF481:BO481),BO481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BP481)+BP481>$BE25,$BE25-SUM($BF481:BP481),BP481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BQ481)+BQ481>$BE25,$BE25-SUM($BF481:BQ481),BQ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BR481)+BR481>$BE25,$BE25-SUM($BF481:BR481),BR481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BS481)+BS481>$BE25,$BE25-SUM($BF481:BS481),BS481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BT481)+BT481>$BE25,$BE25-SUM($BF481:BT481),BT481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BU481)+BU481>$BE25,$BE25-SUM($BF481:BU481),BU481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BV481)+BV481>$BE25,$BE25-SUM($BF481:BV481),BV481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BW481)+BW481>$BE25,$BE25-SUM($BF481:BW481),BW481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BX481)+BX481>$BE25,$BE25-SUM($BF481:BX481),BX481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BY481)+BY481>$BE25,$BE25-SUM($BF481:BY481),BY481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:BZ481)+BZ481>$BE25,$BE25-SUM($BF481:BZ481),BZ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CA481)+CA481>$BE25,$BE25-SUM($BF481:CA481),CA481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CB481)+CB481>$BE25,$BE25-SUM($BF481:CB481),CB481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CC481)+CC481>$BE25,$BE25-SUM($BF481:CC481),CC481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CD481)+CD481>$BE25,$BE25-SUM($BF481:CD481),CD481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CE481)+CE481>$BE25,$BE25-SUM($BF481:CE481),CE481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CF481)+CF481>$BE25,$BE25-SUM($BF481:CF481),CF481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CG481)+CG481>$BE25,$BE25-SUM($BF481:CG481),CG481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CH481)+CH481>$BE25,$BE25-SUM($BF481:CH481),CH481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CI481)+CI481>$BE25,$BE25-SUM($BF481:CI481),CI481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CJ481)+CJ481>$BE25,$BE25-SUM($BF481:CJ481),CJ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CK481)+CK481>$BE25,$BE25-SUM($BF481:CK481),CK481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CL481)+CL481>$BE25,$BE25-SUM($BF481:CL481),CL481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CM481)+CM481>$BE25,$BE25-SUM($BF481:CM481),CM481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CN481)+CN481>$BE25,$BE25-SUM($BF481:CN481),CN481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CO481)+CO481>$BE25,$BE25-SUM($BF481:CO481),CO481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CP481)+CP481>$BE25,$BE25-SUM($BF481:CP481),CP481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CQ481)+CQ481>$BE25,$BE25-SUM($BF481:CQ481),CQ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CR481)+CR481>$BE25,$BE25-SUM($BF481:CR481),CR481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CS481)+CS481>$BE25,$BE25-SUM($BF481:CS481),CS481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CT481)+CT481>$BE25,$BE25-SUM($BF481:CT481),CT481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CU481)+CU481>$BE25,$BE25-SUM($BF481:CU481),CU481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CV481)+CV481>$BE25,$BE25-SUM($BF481:CV481),CV481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CW481)+CW481>$BE25,$BE25-SUM($BF481:CW481),CW481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CX481)+CX481>$BE25,$BE25-SUM($BF481:CX481),CX481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CY481)+CY481>$BE25,$BE25-SUM($BF481:CY481),CY481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:CZ481)+CZ481>$BE25,$BE25-SUM($BF481:CZ481),CZ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DA481)+DA481>$BE25,$BE25-SUM($BF481:DA481),DA481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DB481)+DB481>$BE25,$BE25-SUM($BF481:DB481),DB481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DC481)+DC481>$BE25,$BE25-SUM($BF481:DC481),DC481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DD481)+DD481>$BE25,$BE25-SUM($BF481:DD481),DD481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DE481)+DE481>$BE25,$BE25-SUM($BF481:DE481),DE481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DF481)+DF481>$BE25,$BE25-SUM($BF481:DF481),DF481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DG481)+DG481>$BE25,$BE25-SUM($BF481:DG481),DG481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DH481)+DH481>$BE25,$BE25-SUM($BF481:DH481),DH481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DI481)+DI481>$BE25,$BE25-SUM($BF481:DI481),DI481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DJ481)+DJ481>$BE25,$BE25-SUM($BF481:DJ481),DJ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DK481)+DK481>$BE25,$BE25-SUM($BF481:DK481),DK481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DL481)+DL481>$BE25,$BE25-SUM($BF481:DL481),DL481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DM481)+DM481>$BE25,$BE25-SUM($BF481:DM481),DM481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DN481)+DN481>$BE25,$BE25-SUM($BF481:DN481),DN481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DO481)+DO481>$BE25,$BE25-SUM($BF481:DO481),DO481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DP481)+DP481>$BE25,$BE25-SUM($BF481:DP481),DP481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DQ481)+DQ481>$BE25,$BE25-SUM($BF481:DQ481),DQ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DR481)+DR481>$BE25,$BE25-SUM($BF481:DR481),DR481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DS481)+DS481>$BE25,$BE25-SUM($BF481:DS481),DS481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DT481)+DT481>$BE25,$BE25-SUM($BF481:DT481),DT481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DU481)+DU481>$BE25,$BE25-SUM($BF481:DU481),DU481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DV481)+DV481>$BE25,$BE25-SUM($BF481:DV481),DV481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DW481)+DW481>$BE25,$BE25-SUM($BF481:DW481),DW481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DX481)+DX481>$BE25,$BE25-SUM($BF481:DX481),DX481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DY481)+DY481>$BE25,$BE25-SUM($BF481:DY481),DY481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:DZ481)+DZ481>$BE25,$BE25-SUM($BF481:DZ481),DZ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EA481)+EA481>$BE25,$BE25-SUM($BF481:EA481),EA481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EB481)+EB481>$BE25,$BE25-SUM($BF481:EB481),EB481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EC481)+EC481>$BE25,$BE25-SUM($BF481:EC481),EC481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:ED481)+ED481>$BE25,$BE25-SUM($BF481:ED481),ED481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EE481)+EE481>$BE25,$BE25-SUM($BF481:EE481),EE481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EF481)+EF481>$BE25,$BE25-SUM($BF481:EF481),EF481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EG481)+EG481>$BE25,$BE25-SUM($BF481:EG481),EG481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EH481)+EH481>$BE25,$BE25-SUM($BF481:EH481),EH481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EI481)+EI481>$BE25,$BE25-SUM($BF481:EI481),EI481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EJ481)+EJ481>$BE25,$BE25-SUM($BF481:EJ481),EJ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EK481)+EK481>$BE25,$BE25-SUM($BF481:EK481),EK481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EL481)+EL481>$BE25,$BE25-SUM($BF481:EL481),EL481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EM481)+EM481>$BE25,$BE25-SUM($BF481:EM481),EM481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EN481)+EN481>$BE25,$BE25-SUM($BF481:EN481),EN481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EO481)+EO481>$BE25,$BE25-SUM($BF481:EO481),EO481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EP481)+EP481>$BE25,$BE25-SUM($BF481:EP481),EP481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EQ481)+EQ481>$BE25,$BE25-SUM($BF481:EQ481),EQ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:ER481)+ER481>$BE25,$BE25-SUM($BF481:ER481),ER481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:ES481)+ES481>$BE25,$BE25-SUM($BF481:ES481),ES481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:ET481)+ET481>$BE25,$BE25-SUM($BF481:ET481),ET481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EU481)+EU481>$BE25,$BE25-SUM($BF481:EU481),EU481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EV481)+EV481>$BE25,$BE25-SUM($BF481:EV481),EV481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EW481)+EW481>$BE25,$BE25-SUM($BF481:EW481),EW481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EX481)+EX481>$BE25,$BE25-SUM($BF481:EX481),EX481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EY481)+EY481>$BE25,$BE25-SUM($BF481:EY481),EY481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:EZ481)+EZ481>$BE25,$BE25-SUM($BF481:EZ481),EZ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FA481)+FA481>$BE25,$BE25-SUM($BF481:FA481),FA481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FB481)+FB481>$BE25,$BE25-SUM($BF481:FB481),FB481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FC481)+FC481>$BE25,$BE25-SUM($BF481:FC481),FC481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FD481)+FD481>$BE25,$BE25-SUM($BF481:FD481),FD481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FE481)+FE481>$BE25,$BE25-SUM($BF481:FE481),FE481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FF481)+FF481>$BE25,$BE25-SUM($BF481:FF481),FF481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FG481)+FG481>$BE25,$BE25-SUM($BF481:FG481),FG481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FH481)+FH481>$BE25,$BE25-SUM($BF481:FH481),FH481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FI481)+FI481>$BE25,$BE25-SUM($BF481:FI481),FI481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FJ481)+FJ481>$BE25,$BE25-SUM($BF481:FJ481),FJ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FK481)+FK481>$BE25,$BE25-SUM($BF481:FK481),FK481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FL481)+FL481>$BE25,$BE25-SUM($BF481:FL481),FL481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FM481)+FM481>$BE25,$BE25-SUM($BF481:FM481),FM481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FN481)+FN481>$BE25,$BE25-SUM($BF481:FN481),FN481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FO481)+FO481>$BE25,$BE25-SUM($BF481:FO481),FO481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FP481)+FP481>$BE25,$BE25-SUM($BF481:FP481),FP481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FQ481)+FQ481>$BE25,$BE25-SUM($BF481:FQ481),FQ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FR481)+FR481>$BE25,$BE25-SUM($BF481:FR481),FR481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FS481)+FS481>$BE25,$BE25-SUM($BF481:FS481),FS481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FT481)+FT481>$BE25,$BE25-SUM($BF481:FT481),FT481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FU481)+FU481>$BE25,$BE25-SUM($BF481:FU481),FU481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FV481)+FV481>$BE25,$BE25-SUM($BF481:FV481),FV481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FW481)+FW481>$BE25,$BE25-SUM($BF481:FW481),FW481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FX481)+FX481>$BE25,$BE25-SUM($BF481:FX481),FX481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FY481)+FY481>$BE25,$BE25-SUM($BF481:FY481),FY481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:FZ481)+FZ481>$BE25,$BE25-SUM($BF481:FZ481),FZ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GA481)+GA481>$BE25,$BE25-SUM($BF481:GA481),GA481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GB481)+GB481>$BE25,$BE25-SUM($BF481:GB481),GB481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GC481)+GC481>$BE25,$BE25-SUM($BF481:GC481),GC481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GD481)+GD481>$BE25,$BE25-SUM($BF481:GD481),GD481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GE481)+GE481>$BE25,$BE25-SUM($BF481:GE481),GE481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GF481)+GF481>$BE25,$BE25-SUM($BF481:GF481),GF481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GG481)+GG481>$BE25,$BE25-SUM($BF481:GG481),GG481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GH481)+GH481>$BE25,$BE25-SUM($BF481:GH481),GH481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GI481)+GI481>$BE25,$BE25-SUM($BF481:GI481),GI481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GJ481)+GJ481>$BE25,$BE25-SUM($BF481:GJ481),GJ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GK481)+GK481>$BE25,$BE25-SUM($BF481:GK481),GK481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GL481)+GL481>$BE25,$BE25-SUM($BF481:GL481),GL481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GM481)+GM481>$BE25,$BE25-SUM($BF481:GM481),GM481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GN481)+GN481>$BE25,$BE25-SUM($BF481:GN481),GN481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GO481)+GO481>$BE25,$BE25-SUM($BF481:GO481),GO481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GP481)+GP481>$BE25,$BE25-SUM($BF481:GP481),GP481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GQ481)+GQ481>$BE25,$BE25-SUM($BF481:GQ481),GQ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GR481)+GR481>$BE25,$BE25-SUM($BF481:GR481),GR481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GS481)+GS481>$BE25,$BE25-SUM($BF481:GS481),GS481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GT481)+GT481>$BE25,$BE25-SUM($BF481:GT481),GT481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GU481)+GU481>$BE25,$BE25-SUM($BF481:GU481),GU481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GV481)+GV481>$BE25,$BE25-SUM($BF481:GV481),GV481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GW481)+GW481>$BE25,$BE25-SUM($BF481:GW481),GW481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GX481)+GX481>$BE25,$BE25-SUM($BF481:GX481),GX481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GY481)+GY481>$BE25,$BE25-SUM($BF481:GY481),GY481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:GZ481)+GZ481>$BE25,$BE25-SUM($BF481:GZ481),GZ481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:HA481)+HA481>$BE25,$BE25-SUM($BF481:HA481),HA481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:HB481)+HB481>$BE25,$BE25-SUM($BF481:HB481),HB481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:HC481)+HC481>$BE25,$BE25-SUM($BF481:HC481),HC481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:HD481)+HD481>$BE25,$BE25-SUM($BF481:HD481),HD481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:HE481)+HE481>$BE25,$BE25-SUM($BF481:HE481),HE481),0)","v":0},{"$f":"IF($BF481>0,IF(SUM($BF481:HF481)+HF481>$BE25,$BE25-SUM($BF481:HF481),HF481),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF482>0,IF(SUM($BF482:BF482)+BF482>$BE26,$BE26-SUM($BF482:BF482),BF482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BG482)+BG482>$BE26,$BE26-SUM($BF482:BG482),BG482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BH482)+BH482>$BE26,$BE26-SUM($BF482:BH482),BH482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BI482)+BI482>$BE26,$BE26-SUM($BF482:BI482),BI482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BJ482)+BJ482>$BE26,$BE26-SUM($BF482:BJ482),BJ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BK482)+BK482>$BE26,$BE26-SUM($BF482:BK482),BK482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BL482)+BL482>$BE26,$BE26-SUM($BF482:BL482),BL482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BM482)+BM482>$BE26,$BE26-SUM($BF482:BM482),BM482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BN482)+BN482>$BE26,$BE26-SUM($BF482:BN482),BN482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BO482)+BO482>$BE26,$BE26-SUM($BF482:BO482),BO482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BP482)+BP482>$BE26,$BE26-SUM($BF482:BP482),BP482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BQ482)+BQ482>$BE26,$BE26-SUM($BF482:BQ482),BQ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BR482)+BR482>$BE26,$BE26-SUM($BF482:BR482),BR482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BS482)+BS482>$BE26,$BE26-SUM($BF482:BS482),BS482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BT482)+BT482>$BE26,$BE26-SUM($BF482:BT482),BT482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BU482)+BU482>$BE26,$BE26-SUM($BF482:BU482),BU482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BV482)+BV482>$BE26,$BE26-SUM($BF482:BV482),BV482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BW482)+BW482>$BE26,$BE26-SUM($BF482:BW482),BW482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BX482)+BX482>$BE26,$BE26-SUM($BF482:BX482),BX482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BY482)+BY482>$BE26,$BE26-SUM($BF482:BY482),BY482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:BZ482)+BZ482>$BE26,$BE26-SUM($BF482:BZ482),BZ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CA482)+CA482>$BE26,$BE26-SUM($BF482:CA482),CA482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CB482)+CB482>$BE26,$BE26-SUM($BF482:CB482),CB482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CC482)+CC482>$BE26,$BE26-SUM($BF482:CC482),CC482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CD482)+CD482>$BE26,$BE26-SUM($BF482:CD482),CD482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CE482)+CE482>$BE26,$BE26-SUM($BF482:CE482),CE482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CF482)+CF482>$BE26,$BE26-SUM($BF482:CF482),CF482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CG482)+CG482>$BE26,$BE26-SUM($BF482:CG482),CG482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CH482)+CH482>$BE26,$BE26-SUM($BF482:CH482),CH482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CI482)+CI482>$BE26,$BE26-SUM($BF482:CI482),CI482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CJ482)+CJ482>$BE26,$BE26-SUM($BF482:CJ482),CJ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CK482)+CK482>$BE26,$BE26-SUM($BF482:CK482),CK482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CL482)+CL482>$BE26,$BE26-SUM($BF482:CL482),CL482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CM482)+CM482>$BE26,$BE26-SUM($BF482:CM482),CM482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CN482)+CN482>$BE26,$BE26-SUM($BF482:CN482),CN482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CO482)+CO482>$BE26,$BE26-SUM($BF482:CO482),CO482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CP482)+CP482>$BE26,$BE26-SUM($BF482:CP482),CP482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CQ482)+CQ482>$BE26,$BE26-SUM($BF482:CQ482),CQ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CR482)+CR482>$BE26,$BE26-SUM($BF482:CR482),CR482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CS482)+CS482>$BE26,$BE26-SUM($BF482:CS482),CS482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CT482)+CT482>$BE26,$BE26-SUM($BF482:CT482),CT482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CU482)+CU482>$BE26,$BE26-SUM($BF482:CU482),CU482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CV482)+CV482>$BE26,$BE26-SUM($BF482:CV482),CV482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CW482)+CW482>$BE26,$BE26-SUM($BF482:CW482),CW482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CX482)+CX482>$BE26,$BE26-SUM($BF482:CX482),CX482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CY482)+CY482>$BE26,$BE26-SUM($BF482:CY482),CY482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:CZ482)+CZ482>$BE26,$BE26-SUM($BF482:CZ482),CZ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DA482)+DA482>$BE26,$BE26-SUM($BF482:DA482),DA482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DB482)+DB482>$BE26,$BE26-SUM($BF482:DB482),DB482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DC482)+DC482>$BE26,$BE26-SUM($BF482:DC482),DC482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DD482)+DD482>$BE26,$BE26-SUM($BF482:DD482),DD482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DE482)+DE482>$BE26,$BE26-SUM($BF482:DE482),DE482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DF482)+DF482>$BE26,$BE26-SUM($BF482:DF482),DF482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DG482)+DG482>$BE26,$BE26-SUM($BF482:DG482),DG482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DH482)+DH482>$BE26,$BE26-SUM($BF482:DH482),DH482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DI482)+DI482>$BE26,$BE26-SUM($BF482:DI482),DI482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DJ482)+DJ482>$BE26,$BE26-SUM($BF482:DJ482),DJ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DK482)+DK482>$BE26,$BE26-SUM($BF482:DK482),DK482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DL482)+DL482>$BE26,$BE26-SUM($BF482:DL482),DL482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DM482)+DM482>$BE26,$BE26-SUM($BF482:DM482),DM482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DN482)+DN482>$BE26,$BE26-SUM($BF482:DN482),DN482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DO482)+DO482>$BE26,$BE26-SUM($BF482:DO482),DO482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DP482)+DP482>$BE26,$BE26-SUM($BF482:DP482),DP482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DQ482)+DQ482>$BE26,$BE26-SUM($BF482:DQ482),DQ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DR482)+DR482>$BE26,$BE26-SUM($BF482:DR482),DR482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DS482)+DS482>$BE26,$BE26-SUM($BF482:DS482),DS482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DT482)+DT482>$BE26,$BE26-SUM($BF482:DT482),DT482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DU482)+DU482>$BE26,$BE26-SUM($BF482:DU482),DU482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DV482)+DV482>$BE26,$BE26-SUM($BF482:DV482),DV482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DW482)+DW482>$BE26,$BE26-SUM($BF482:DW482),DW482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DX482)+DX482>$BE26,$BE26-SUM($BF482:DX482),DX482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DY482)+DY482>$BE26,$BE26-SUM($BF482:DY482),DY482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:DZ482)+DZ482>$BE26,$BE26-SUM($BF482:DZ482),DZ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EA482)+EA482>$BE26,$BE26-SUM($BF482:EA482),EA482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EB482)+EB482>$BE26,$BE26-SUM($BF482:EB482),EB482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EC482)+EC482>$BE26,$BE26-SUM($BF482:EC482),EC482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:ED482)+ED482>$BE26,$BE26-SUM($BF482:ED482),ED482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EE482)+EE482>$BE26,$BE26-SUM($BF482:EE482),EE482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EF482)+EF482>$BE26,$BE26-SUM($BF482:EF482),EF482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EG482)+EG482>$BE26,$BE26-SUM($BF482:EG482),EG482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EH482)+EH482>$BE26,$BE26-SUM($BF482:EH482),EH482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EI482)+EI482>$BE26,$BE26-SUM($BF482:EI482),EI482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EJ482)+EJ482>$BE26,$BE26-SUM($BF482:EJ482),EJ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EK482)+EK482>$BE26,$BE26-SUM($BF482:EK482),EK482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EL482)+EL482>$BE26,$BE26-SUM($BF482:EL482),EL482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EM482)+EM482>$BE26,$BE26-SUM($BF482:EM482),EM482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EN482)+EN482>$BE26,$BE26-SUM($BF482:EN482),EN482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EO482)+EO482>$BE26,$BE26-SUM($BF482:EO482),EO482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EP482)+EP482>$BE26,$BE26-SUM($BF482:EP482),EP482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EQ482)+EQ482>$BE26,$BE26-SUM($BF482:EQ482),EQ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:ER482)+ER482>$BE26,$BE26-SUM($BF482:ER482),ER482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:ES482)+ES482>$BE26,$BE26-SUM($BF482:ES482),ES482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:ET482)+ET482>$BE26,$BE26-SUM($BF482:ET482),ET482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EU482)+EU482>$BE26,$BE26-SUM($BF482:EU482),EU482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EV482)+EV482>$BE26,$BE26-SUM($BF482:EV482),EV482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EW482)+EW482>$BE26,$BE26-SUM($BF482:EW482),EW482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EX482)+EX482>$BE26,$BE26-SUM($BF482:EX482),EX482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EY482)+EY482>$BE26,$BE26-SUM($BF482:EY482),EY482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:EZ482)+EZ482>$BE26,$BE26-SUM($BF482:EZ482),EZ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FA482)+FA482>$BE26,$BE26-SUM($BF482:FA482),FA482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FB482)+FB482>$BE26,$BE26-SUM($BF482:FB482),FB482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FC482)+FC482>$BE26,$BE26-SUM($BF482:FC482),FC482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FD482)+FD482>$BE26,$BE26-SUM($BF482:FD482),FD482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FE482)+FE482>$BE26,$BE26-SUM($BF482:FE482),FE482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FF482)+FF482>$BE26,$BE26-SUM($BF482:FF482),FF482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FG482)+FG482>$BE26,$BE26-SUM($BF482:FG482),FG482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FH482)+FH482>$BE26,$BE26-SUM($BF482:FH482),FH482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FI482)+FI482>$BE26,$BE26-SUM($BF482:FI482),FI482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FJ482)+FJ482>$BE26,$BE26-SUM($BF482:FJ482),FJ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FK482)+FK482>$BE26,$BE26-SUM($BF482:FK482),FK482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FL482)+FL482>$BE26,$BE26-SUM($BF482:FL482),FL482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FM482)+FM482>$BE26,$BE26-SUM($BF482:FM482),FM482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FN482)+FN482>$BE26,$BE26-SUM($BF482:FN482),FN482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FO482)+FO482>$BE26,$BE26-SUM($BF482:FO482),FO482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FP482)+FP482>$BE26,$BE26-SUM($BF482:FP482),FP482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FQ482)+FQ482>$BE26,$BE26-SUM($BF482:FQ482),FQ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FR482)+FR482>$BE26,$BE26-SUM($BF482:FR482),FR482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FS482)+FS482>$BE26,$BE26-SUM($BF482:FS482),FS482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FT482)+FT482>$BE26,$BE26-SUM($BF482:FT482),FT482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FU482)+FU482>$BE26,$BE26-SUM($BF482:FU482),FU482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FV482)+FV482>$BE26,$BE26-SUM($BF482:FV482),FV482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FW482)+FW482>$BE26,$BE26-SUM($BF482:FW482),FW482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FX482)+FX482>$BE26,$BE26-SUM($BF482:FX482),FX482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FY482)+FY482>$BE26,$BE26-SUM($BF482:FY482),FY482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:FZ482)+FZ482>$BE26,$BE26-SUM($BF482:FZ482),FZ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GA482)+GA482>$BE26,$BE26-SUM($BF482:GA482),GA482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GB482)+GB482>$BE26,$BE26-SUM($BF482:GB482),GB482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GC482)+GC482>$BE26,$BE26-SUM($BF482:GC482),GC482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GD482)+GD482>$BE26,$BE26-SUM($BF482:GD482),GD482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GE482)+GE482>$BE26,$BE26-SUM($BF482:GE482),GE482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GF482)+GF482>$BE26,$BE26-SUM($BF482:GF482),GF482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GG482)+GG482>$BE26,$BE26-SUM($BF482:GG482),GG482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GH482)+GH482>$BE26,$BE26-SUM($BF482:GH482),GH482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GI482)+GI482>$BE26,$BE26-SUM($BF482:GI482),GI482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GJ482)+GJ482>$BE26,$BE26-SUM($BF482:GJ482),GJ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GK482)+GK482>$BE26,$BE26-SUM($BF482:GK482),GK482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GL482)+GL482>$BE26,$BE26-SUM($BF482:GL482),GL482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GM482)+GM482>$BE26,$BE26-SUM($BF482:GM482),GM482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GN482)+GN482>$BE26,$BE26-SUM($BF482:GN482),GN482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GO482)+GO482>$BE26,$BE26-SUM($BF482:GO482),GO482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GP482)+GP482>$BE26,$BE26-SUM($BF482:GP482),GP482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GQ482)+GQ482>$BE26,$BE26-SUM($BF482:GQ482),GQ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GR482)+GR482>$BE26,$BE26-SUM($BF482:GR482),GR482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GS482)+GS482>$BE26,$BE26-SUM($BF482:GS482),GS482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GT482)+GT482>$BE26,$BE26-SUM($BF482:GT482),GT482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GU482)+GU482>$BE26,$BE26-SUM($BF482:GU482),GU482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GV482)+GV482>$BE26,$BE26-SUM($BF482:GV482),GV482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GW482)+GW482>$BE26,$BE26-SUM($BF482:GW482),GW482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GX482)+GX482>$BE26,$BE26-SUM($BF482:GX482),GX482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GY482)+GY482>$BE26,$BE26-SUM($BF482:GY482),GY482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:GZ482)+GZ482>$BE26,$BE26-SUM($BF482:GZ482),GZ482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:HA482)+HA482>$BE26,$BE26-SUM($BF482:HA482),HA482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:HB482)+HB482>$BE26,$BE26-SUM($BF482:HB482),HB482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:HC482)+HC482>$BE26,$BE26-SUM($BF482:HC482),HC482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:HD482)+HD482>$BE26,$BE26-SUM($BF482:HD482),HD482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:HE482)+HE482>$BE26,$BE26-SUM($BF482:HE482),HE482),0)","v":0},{"$f":"IF($BF482>0,IF(SUM($BF482:HF482)+HF482>$BE26,$BE26-SUM($BF482:HF482),HF482),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF483>0,IF(SUM($BF483:BF483)+BF483>$BE27,$BE27-SUM($BF483:BF483),BF483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BG483)+BG483>$BE27,$BE27-SUM($BF483:BG483),BG483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BH483)+BH483>$BE27,$BE27-SUM($BF483:BH483),BH483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BI483)+BI483>$BE27,$BE27-SUM($BF483:BI483),BI483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BJ483)+BJ483>$BE27,$BE27-SUM($BF483:BJ483),BJ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BK483)+BK483>$BE27,$BE27-SUM($BF483:BK483),BK483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BL483)+BL483>$BE27,$BE27-SUM($BF483:BL483),BL483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BM483)+BM483>$BE27,$BE27-SUM($BF483:BM483),BM483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BN483)+BN483>$BE27,$BE27-SUM($BF483:BN483),BN483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BO483)+BO483>$BE27,$BE27-SUM($BF483:BO483),BO483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BP483)+BP483>$BE27,$BE27-SUM($BF483:BP483),BP483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BQ483)+BQ483>$BE27,$BE27-SUM($BF483:BQ483),BQ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BR483)+BR483>$BE27,$BE27-SUM($BF483:BR483),BR483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BS483)+BS483>$BE27,$BE27-SUM($BF483:BS483),BS483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BT483)+BT483>$BE27,$BE27-SUM($BF483:BT483),BT483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BU483)+BU483>$BE27,$BE27-SUM($BF483:BU483),BU483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BV483)+BV483>$BE27,$BE27-SUM($BF483:BV483),BV483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BW483)+BW483>$BE27,$BE27-SUM($BF483:BW483),BW483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BX483)+BX483>$BE27,$BE27-SUM($BF483:BX483),BX483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BY483)+BY483>$BE27,$BE27-SUM($BF483:BY483),BY483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:BZ483)+BZ483>$BE27,$BE27-SUM($BF483:BZ483),BZ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CA483)+CA483>$BE27,$BE27-SUM($BF483:CA483),CA483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CB483)+CB483>$BE27,$BE27-SUM($BF483:CB483),CB483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CC483)+CC483>$BE27,$BE27-SUM($BF483:CC483),CC483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CD483)+CD483>$BE27,$BE27-SUM($BF483:CD483),CD483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CE483)+CE483>$BE27,$BE27-SUM($BF483:CE483),CE483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CF483)+CF483>$BE27,$BE27-SUM($BF483:CF483),CF483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CG483)+CG483>$BE27,$BE27-SUM($BF483:CG483),CG483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CH483)+CH483>$BE27,$BE27-SUM($BF483:CH483),CH483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CI483)+CI483>$BE27,$BE27-SUM($BF483:CI483),CI483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CJ483)+CJ483>$BE27,$BE27-SUM($BF483:CJ483),CJ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CK483)+CK483>$BE27,$BE27-SUM($BF483:CK483),CK483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CL483)+CL483>$BE27,$BE27-SUM($BF483:CL483),CL483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CM483)+CM483>$BE27,$BE27-SUM($BF483:CM483),CM483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CN483)+CN483>$BE27,$BE27-SUM($BF483:CN483),CN483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CO483)+CO483>$BE27,$BE27-SUM($BF483:CO483),CO483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CP483)+CP483>$BE27,$BE27-SUM($BF483:CP483),CP483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CQ483)+CQ483>$BE27,$BE27-SUM($BF483:CQ483),CQ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CR483)+CR483>$BE27,$BE27-SUM($BF483:CR483),CR483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CS483)+CS483>$BE27,$BE27-SUM($BF483:CS483),CS483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CT483)+CT483>$BE27,$BE27-SUM($BF483:CT483),CT483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CU483)+CU483>$BE27,$BE27-SUM($BF483:CU483),CU483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CV483)+CV483>$BE27,$BE27-SUM($BF483:CV483),CV483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CW483)+CW483>$BE27,$BE27-SUM($BF483:CW483),CW483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CX483)+CX483>$BE27,$BE27-SUM($BF483:CX483),CX483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CY483)+CY483>$BE27,$BE27-SUM($BF483:CY483),CY483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:CZ483)+CZ483>$BE27,$BE27-SUM($BF483:CZ483),CZ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DA483)+DA483>$BE27,$BE27-SUM($BF483:DA483),DA483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DB483)+DB483>$BE27,$BE27-SUM($BF483:DB483),DB483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DC483)+DC483>$BE27,$BE27-SUM($BF483:DC483),DC483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DD483)+DD483>$BE27,$BE27-SUM($BF483:DD483),DD483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DE483)+DE483>$BE27,$BE27-SUM($BF483:DE483),DE483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DF483)+DF483>$BE27,$BE27-SUM($BF483:DF483),DF483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DG483)+DG483>$BE27,$BE27-SUM($BF483:DG483),DG483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DH483)+DH483>$BE27,$BE27-SUM($BF483:DH483),DH483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DI483)+DI483>$BE27,$BE27-SUM($BF483:DI483),DI483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DJ483)+DJ483>$BE27,$BE27-SUM($BF483:DJ483),DJ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DK483)+DK483>$BE27,$BE27-SUM($BF483:DK483),DK483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DL483)+DL483>$BE27,$BE27-SUM($BF483:DL483),DL483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DM483)+DM483>$BE27,$BE27-SUM($BF483:DM483),DM483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DN483)+DN483>$BE27,$BE27-SUM($BF483:DN483),DN483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DO483)+DO483>$BE27,$BE27-SUM($BF483:DO483),DO483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DP483)+DP483>$BE27,$BE27-SUM($BF483:DP483),DP483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DQ483)+DQ483>$BE27,$BE27-SUM($BF483:DQ483),DQ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DR483)+DR483>$BE27,$BE27-SUM($BF483:DR483),DR483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DS483)+DS483>$BE27,$BE27-SUM($BF483:DS483),DS483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DT483)+DT483>$BE27,$BE27-SUM($BF483:DT483),DT483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DU483)+DU483>$BE27,$BE27-SUM($BF483:DU483),DU483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DV483)+DV483>$BE27,$BE27-SUM($BF483:DV483),DV483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DW483)+DW483>$BE27,$BE27-SUM($BF483:DW483),DW483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DX483)+DX483>$BE27,$BE27-SUM($BF483:DX483),DX483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DY483)+DY483>$BE27,$BE27-SUM($BF483:DY483),DY483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:DZ483)+DZ483>$BE27,$BE27-SUM($BF483:DZ483),DZ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EA483)+EA483>$BE27,$BE27-SUM($BF483:EA483),EA483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EB483)+EB483>$BE27,$BE27-SUM($BF483:EB483),EB483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EC483)+EC483>$BE27,$BE27-SUM($BF483:EC483),EC483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:ED483)+ED483>$BE27,$BE27-SUM($BF483:ED483),ED483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EE483)+EE483>$BE27,$BE27-SUM($BF483:EE483),EE483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EF483)+EF483>$BE27,$BE27-SUM($BF483:EF483),EF483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EG483)+EG483>$BE27,$BE27-SUM($BF483:EG483),EG483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EH483)+EH483>$BE27,$BE27-SUM($BF483:EH483),EH483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EI483)+EI483>$BE27,$BE27-SUM($BF483:EI483),EI483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EJ483)+EJ483>$BE27,$BE27-SUM($BF483:EJ483),EJ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EK483)+EK483>$BE27,$BE27-SUM($BF483:EK483),EK483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EL483)+EL483>$BE27,$BE27-SUM($BF483:EL483),EL483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EM483)+EM483>$BE27,$BE27-SUM($BF483:EM483),EM483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EN483)+EN483>$BE27,$BE27-SUM($BF483:EN483),EN483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EO483)+EO483>$BE27,$BE27-SUM($BF483:EO483),EO483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EP483)+EP483>$BE27,$BE27-SUM($BF483:EP483),EP483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EQ483)+EQ483>$BE27,$BE27-SUM($BF483:EQ483),EQ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:ER483)+ER483>$BE27,$BE27-SUM($BF483:ER483),ER483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:ES483)+ES483>$BE27,$BE27-SUM($BF483:ES483),ES483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:ET483)+ET483>$BE27,$BE27-SUM($BF483:ET483),ET483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EU483)+EU483>$BE27,$BE27-SUM($BF483:EU483),EU483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EV483)+EV483>$BE27,$BE27-SUM($BF483:EV483),EV483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EW483)+EW483>$BE27,$BE27-SUM($BF483:EW483),EW483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EX483)+EX483>$BE27,$BE27-SUM($BF483:EX483),EX483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EY483)+EY483>$BE27,$BE27-SUM($BF483:EY483),EY483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:EZ483)+EZ483>$BE27,$BE27-SUM($BF483:EZ483),EZ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FA483)+FA483>$BE27,$BE27-SUM($BF483:FA483),FA483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FB483)+FB483>$BE27,$BE27-SUM($BF483:FB483),FB483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FC483)+FC483>$BE27,$BE27-SUM($BF483:FC483),FC483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FD483)+FD483>$BE27,$BE27-SUM($BF483:FD483),FD483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FE483)+FE483>$BE27,$BE27-SUM($BF483:FE483),FE483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FF483)+FF483>$BE27,$BE27-SUM($BF483:FF483),FF483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FG483)+FG483>$BE27,$BE27-SUM($BF483:FG483),FG483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FH483)+FH483>$BE27,$BE27-SUM($BF483:FH483),FH483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FI483)+FI483>$BE27,$BE27-SUM($BF483:FI483),FI483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FJ483)+FJ483>$BE27,$BE27-SUM($BF483:FJ483),FJ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FK483)+FK483>$BE27,$BE27-SUM($BF483:FK483),FK483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FL483)+FL483>$BE27,$BE27-SUM($BF483:FL483),FL483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FM483)+FM483>$BE27,$BE27-SUM($BF483:FM483),FM483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FN483)+FN483>$BE27,$BE27-SUM($BF483:FN483),FN483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FO483)+FO483>$BE27,$BE27-SUM($BF483:FO483),FO483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FP483)+FP483>$BE27,$BE27-SUM($BF483:FP483),FP483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FQ483)+FQ483>$BE27,$BE27-SUM($BF483:FQ483),FQ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FR483)+FR483>$BE27,$BE27-SUM($BF483:FR483),FR483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FS483)+FS483>$BE27,$BE27-SUM($BF483:FS483),FS483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FT483)+FT483>$BE27,$BE27-SUM($BF483:FT483),FT483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FU483)+FU483>$BE27,$BE27-SUM($BF483:FU483),FU483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FV483)+FV483>$BE27,$BE27-SUM($BF483:FV483),FV483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FW483)+FW483>$BE27,$BE27-SUM($BF483:FW483),FW483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FX483)+FX483>$BE27,$BE27-SUM($BF483:FX483),FX483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FY483)+FY483>$BE27,$BE27-SUM($BF483:FY483),FY483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:FZ483)+FZ483>$BE27,$BE27-SUM($BF483:FZ483),FZ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GA483)+GA483>$BE27,$BE27-SUM($BF483:GA483),GA483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GB483)+GB483>$BE27,$BE27-SUM($BF483:GB483),GB483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GC483)+GC483>$BE27,$BE27-SUM($BF483:GC483),GC483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GD483)+GD483>$BE27,$BE27-SUM($BF483:GD483),GD483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GE483)+GE483>$BE27,$BE27-SUM($BF483:GE483),GE483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GF483)+GF483>$BE27,$BE27-SUM($BF483:GF483),GF483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GG483)+GG483>$BE27,$BE27-SUM($BF483:GG483),GG483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GH483)+GH483>$BE27,$BE27-SUM($BF483:GH483),GH483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GI483)+GI483>$BE27,$BE27-SUM($BF483:GI483),GI483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GJ483)+GJ483>$BE27,$BE27-SUM($BF483:GJ483),GJ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GK483)+GK483>$BE27,$BE27-SUM($BF483:GK483),GK483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GL483)+GL483>$BE27,$BE27-SUM($BF483:GL483),GL483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GM483)+GM483>$BE27,$BE27-SUM($BF483:GM483),GM483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GN483)+GN483>$BE27,$BE27-SUM($BF483:GN483),GN483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GO483)+GO483>$BE27,$BE27-SUM($BF483:GO483),GO483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GP483)+GP483>$BE27,$BE27-SUM($BF483:GP483),GP483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GQ483)+GQ483>$BE27,$BE27-SUM($BF483:GQ483),GQ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GR483)+GR483>$BE27,$BE27-SUM($BF483:GR483),GR483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GS483)+GS483>$BE27,$BE27-SUM($BF483:GS483),GS483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GT483)+GT483>$BE27,$BE27-SUM($BF483:GT483),GT483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GU483)+GU483>$BE27,$BE27-SUM($BF483:GU483),GU483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GV483)+GV483>$BE27,$BE27-SUM($BF483:GV483),GV483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GW483)+GW483>$BE27,$BE27-SUM($BF483:GW483),GW483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GX483)+GX483>$BE27,$BE27-SUM($BF483:GX483),GX483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GY483)+GY483>$BE27,$BE27-SUM($BF483:GY483),GY483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:GZ483)+GZ483>$BE27,$BE27-SUM($BF483:GZ483),GZ483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:HA483)+HA483>$BE27,$BE27-SUM($BF483:HA483),HA483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:HB483)+HB483>$BE27,$BE27-SUM($BF483:HB483),HB483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:HC483)+HC483>$BE27,$BE27-SUM($BF483:HC483),HC483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:HD483)+HD483>$BE27,$BE27-SUM($BF483:HD483),HD483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:HE483)+HE483>$BE27,$BE27-SUM($BF483:HE483),HE483),0)","v":0},{"$f":"IF($BF483>0,IF(SUM($BF483:HF483)+HF483>$BE27,$BE27-SUM($BF483:HF483),HF483),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF484>0,IF(SUM($BF484:BF484)+BF484>$BE28,$BE28-SUM($BF484:BF484),BF484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BG484)+BG484>$BE28,$BE28-SUM($BF484:BG484),BG484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BH484)+BH484>$BE28,$BE28-SUM($BF484:BH484),BH484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BI484)+BI484>$BE28,$BE28-SUM($BF484:BI484),BI484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BJ484)+BJ484>$BE28,$BE28-SUM($BF484:BJ484),BJ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BK484)+BK484>$BE28,$BE28-SUM($BF484:BK484),BK484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BL484)+BL484>$BE28,$BE28-SUM($BF484:BL484),BL484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BM484)+BM484>$BE28,$BE28-SUM($BF484:BM484),BM484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BN484)+BN484>$BE28,$BE28-SUM($BF484:BN484),BN484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BO484)+BO484>$BE28,$BE28-SUM($BF484:BO484),BO484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BP484)+BP484>$BE28,$BE28-SUM($BF484:BP484),BP484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BQ484)+BQ484>$BE28,$BE28-SUM($BF484:BQ484),BQ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BR484)+BR484>$BE28,$BE28-SUM($BF484:BR484),BR484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BS484)+BS484>$BE28,$BE28-SUM($BF484:BS484),BS484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BT484)+BT484>$BE28,$BE28-SUM($BF484:BT484),BT484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BU484)+BU484>$BE28,$BE28-SUM($BF484:BU484),BU484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BV484)+BV484>$BE28,$BE28-SUM($BF484:BV484),BV484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BW484)+BW484>$BE28,$BE28-SUM($BF484:BW484),BW484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BX484)+BX484>$BE28,$BE28-SUM($BF484:BX484),BX484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BY484)+BY484>$BE28,$BE28-SUM($BF484:BY484),BY484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:BZ484)+BZ484>$BE28,$BE28-SUM($BF484:BZ484),BZ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CA484)+CA484>$BE28,$BE28-SUM($BF484:CA484),CA484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CB484)+CB484>$BE28,$BE28-SUM($BF484:CB484),CB484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CC484)+CC484>$BE28,$BE28-SUM($BF484:CC484),CC484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CD484)+CD484>$BE28,$BE28-SUM($BF484:CD484),CD484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CE484)+CE484>$BE28,$BE28-SUM($BF484:CE484),CE484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CF484)+CF484>$BE28,$BE28-SUM($BF484:CF484),CF484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CG484)+CG484>$BE28,$BE28-SUM($BF484:CG484),CG484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CH484)+CH484>$BE28,$BE28-SUM($BF484:CH484),CH484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CI484)+CI484>$BE28,$BE28-SUM($BF484:CI484),CI484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CJ484)+CJ484>$BE28,$BE28-SUM($BF484:CJ484),CJ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CK484)+CK484>$BE28,$BE28-SUM($BF484:CK484),CK484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CL484)+CL484>$BE28,$BE28-SUM($BF484:CL484),CL484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CM484)+CM484>$BE28,$BE28-SUM($BF484:CM484),CM484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CN484)+CN484>$BE28,$BE28-SUM($BF484:CN484),CN484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CO484)+CO484>$BE28,$BE28-SUM($BF484:CO484),CO484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CP484)+CP484>$BE28,$BE28-SUM($BF484:CP484),CP484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CQ484)+CQ484>$BE28,$BE28-SUM($BF484:CQ484),CQ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CR484)+CR484>$BE28,$BE28-SUM($BF484:CR484),CR484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CS484)+CS484>$BE28,$BE28-SUM($BF484:CS484),CS484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CT484)+CT484>$BE28,$BE28-SUM($BF484:CT484),CT484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CU484)+CU484>$BE28,$BE28-SUM($BF484:CU484),CU484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CV484)+CV484>$BE28,$BE28-SUM($BF484:CV484),CV484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CW484)+CW484>$BE28,$BE28-SUM($BF484:CW484),CW484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CX484)+CX484>$BE28,$BE28-SUM($BF484:CX484),CX484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CY484)+CY484>$BE28,$BE28-SUM($BF484:CY484),CY484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:CZ484)+CZ484>$BE28,$BE28-SUM($BF484:CZ484),CZ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DA484)+DA484>$BE28,$BE28-SUM($BF484:DA484),DA484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DB484)+DB484>$BE28,$BE28-SUM($BF484:DB484),DB484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DC484)+DC484>$BE28,$BE28-SUM($BF484:DC484),DC484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DD484)+DD484>$BE28,$BE28-SUM($BF484:DD484),DD484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DE484)+DE484>$BE28,$BE28-SUM($BF484:DE484),DE484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DF484)+DF484>$BE28,$BE28-SUM($BF484:DF484),DF484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DG484)+DG484>$BE28,$BE28-SUM($BF484:DG484),DG484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DH484)+DH484>$BE28,$BE28-SUM($BF484:DH484),DH484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DI484)+DI484>$BE28,$BE28-SUM($BF484:DI484),DI484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DJ484)+DJ484>$BE28,$BE28-SUM($BF484:DJ484),DJ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DK484)+DK484>$BE28,$BE28-SUM($BF484:DK484),DK484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DL484)+DL484>$BE28,$BE28-SUM($BF484:DL484),DL484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DM484)+DM484>$BE28,$BE28-SUM($BF484:DM484),DM484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DN484)+DN484>$BE28,$BE28-SUM($BF484:DN484),DN484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DO484)+DO484>$BE28,$BE28-SUM($BF484:DO484),DO484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DP484)+DP484>$BE28,$BE28-SUM($BF484:DP484),DP484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DQ484)+DQ484>$BE28,$BE28-SUM($BF484:DQ484),DQ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DR484)+DR484>$BE28,$BE28-SUM($BF484:DR484),DR484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DS484)+DS484>$BE28,$BE28-SUM($BF484:DS484),DS484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DT484)+DT484>$BE28,$BE28-SUM($BF484:DT484),DT484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DU484)+DU484>$BE28,$BE28-SUM($BF484:DU484),DU484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DV484)+DV484>$BE28,$BE28-SUM($BF484:DV484),DV484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DW484)+DW484>$BE28,$BE28-SUM($BF484:DW484),DW484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DX484)+DX484>$BE28,$BE28-SUM($BF484:DX484),DX484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DY484)+DY484>$BE28,$BE28-SUM($BF484:DY484),DY484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:DZ484)+DZ484>$BE28,$BE28-SUM($BF484:DZ484),DZ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EA484)+EA484>$BE28,$BE28-SUM($BF484:EA484),EA484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EB484)+EB484>$BE28,$BE28-SUM($BF484:EB484),EB484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EC484)+EC484>$BE28,$BE28-SUM($BF484:EC484),EC484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:ED484)+ED484>$BE28,$BE28-SUM($BF484:ED484),ED484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EE484)+EE484>$BE28,$BE28-SUM($BF484:EE484),EE484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EF484)+EF484>$BE28,$BE28-SUM($BF484:EF484),EF484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EG484)+EG484>$BE28,$BE28-SUM($BF484:EG484),EG484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EH484)+EH484>$BE28,$BE28-SUM($BF484:EH484),EH484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EI484)+EI484>$BE28,$BE28-SUM($BF484:EI484),EI484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EJ484)+EJ484>$BE28,$BE28-SUM($BF484:EJ484),EJ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EK484)+EK484>$BE28,$BE28-SUM($BF484:EK484),EK484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EL484)+EL484>$BE28,$BE28-SUM($BF484:EL484),EL484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EM484)+EM484>$BE28,$BE28-SUM($BF484:EM484),EM484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EN484)+EN484>$BE28,$BE28-SUM($BF484:EN484),EN484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EO484)+EO484>$BE28,$BE28-SUM($BF484:EO484),EO484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EP484)+EP484>$BE28,$BE28-SUM($BF484:EP484),EP484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EQ484)+EQ484>$BE28,$BE28-SUM($BF484:EQ484),EQ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:ER484)+ER484>$BE28,$BE28-SUM($BF484:ER484),ER484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:ES484)+ES484>$BE28,$BE28-SUM($BF484:ES484),ES484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:ET484)+ET484>$BE28,$BE28-SUM($BF484:ET484),ET484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EU484)+EU484>$BE28,$BE28-SUM($BF484:EU484),EU484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EV484)+EV484>$BE28,$BE28-SUM($BF484:EV484),EV484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EW484)+EW484>$BE28,$BE28-SUM($BF484:EW484),EW484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EX484)+EX484>$BE28,$BE28-SUM($BF484:EX484),EX484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EY484)+EY484>$BE28,$BE28-SUM($BF484:EY484),EY484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:EZ484)+EZ484>$BE28,$BE28-SUM($BF484:EZ484),EZ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FA484)+FA484>$BE28,$BE28-SUM($BF484:FA484),FA484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FB484)+FB484>$BE28,$BE28-SUM($BF484:FB484),FB484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FC484)+FC484>$BE28,$BE28-SUM($BF484:FC484),FC484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FD484)+FD484>$BE28,$BE28-SUM($BF484:FD484),FD484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FE484)+FE484>$BE28,$BE28-SUM($BF484:FE484),FE484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FF484)+FF484>$BE28,$BE28-SUM($BF484:FF484),FF484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FG484)+FG484>$BE28,$BE28-SUM($BF484:FG484),FG484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FH484)+FH484>$BE28,$BE28-SUM($BF484:FH484),FH484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FI484)+FI484>$BE28,$BE28-SUM($BF484:FI484),FI484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FJ484)+FJ484>$BE28,$BE28-SUM($BF484:FJ484),FJ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FK484)+FK484>$BE28,$BE28-SUM($BF484:FK484),FK484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FL484)+FL484>$BE28,$BE28-SUM($BF484:FL484),FL484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FM484)+FM484>$BE28,$BE28-SUM($BF484:FM484),FM484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FN484)+FN484>$BE28,$BE28-SUM($BF484:FN484),FN484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FO484)+FO484>$BE28,$BE28-SUM($BF484:FO484),FO484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FP484)+FP484>$BE28,$BE28-SUM($BF484:FP484),FP484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FQ484)+FQ484>$BE28,$BE28-SUM($BF484:FQ484),FQ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FR484)+FR484>$BE28,$BE28-SUM($BF484:FR484),FR484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FS484)+FS484>$BE28,$BE28-SUM($BF484:FS484),FS484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FT484)+FT484>$BE28,$BE28-SUM($BF484:FT484),FT484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FU484)+FU484>$BE28,$BE28-SUM($BF484:FU484),FU484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FV484)+FV484>$BE28,$BE28-SUM($BF484:FV484),FV484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FW484)+FW484>$BE28,$BE28-SUM($BF484:FW484),FW484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FX484)+FX484>$BE28,$BE28-SUM($BF484:FX484),FX484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FY484)+FY484>$BE28,$BE28-SUM($BF484:FY484),FY484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:FZ484)+FZ484>$BE28,$BE28-SUM($BF484:FZ484),FZ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GA484)+GA484>$BE28,$BE28-SUM($BF484:GA484),GA484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GB484)+GB484>$BE28,$BE28-SUM($BF484:GB484),GB484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GC484)+GC484>$BE28,$BE28-SUM($BF484:GC484),GC484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GD484)+GD484>$BE28,$BE28-SUM($BF484:GD484),GD484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GE484)+GE484>$BE28,$BE28-SUM($BF484:GE484),GE484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GF484)+GF484>$BE28,$BE28-SUM($BF484:GF484),GF484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GG484)+GG484>$BE28,$BE28-SUM($BF484:GG484),GG484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GH484)+GH484>$BE28,$BE28-SUM($BF484:GH484),GH484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GI484)+GI484>$BE28,$BE28-SUM($BF484:GI484),GI484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GJ484)+GJ484>$BE28,$BE28-SUM($BF484:GJ484),GJ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GK484)+GK484>$BE28,$BE28-SUM($BF484:GK484),GK484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GL484)+GL484>$BE28,$BE28-SUM($BF484:GL484),GL484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GM484)+GM484>$BE28,$BE28-SUM($BF484:GM484),GM484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GN484)+GN484>$BE28,$BE28-SUM($BF484:GN484),GN484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GO484)+GO484>$BE28,$BE28-SUM($BF484:GO484),GO484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GP484)+GP484>$BE28,$BE28-SUM($BF484:GP484),GP484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GQ484)+GQ484>$BE28,$BE28-SUM($BF484:GQ484),GQ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GR484)+GR484>$BE28,$BE28-SUM($BF484:GR484),GR484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GS484)+GS484>$BE28,$BE28-SUM($BF484:GS484),GS484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GT484)+GT484>$BE28,$BE28-SUM($BF484:GT484),GT484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GU484)+GU484>$BE28,$BE28-SUM($BF484:GU484),GU484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GV484)+GV484>$BE28,$BE28-SUM($BF484:GV484),GV484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GW484)+GW484>$BE28,$BE28-SUM($BF484:GW484),GW484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GX484)+GX484>$BE28,$BE28-SUM($BF484:GX484),GX484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GY484)+GY484>$BE28,$BE28-SUM($BF484:GY484),GY484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:GZ484)+GZ484>$BE28,$BE28-SUM($BF484:GZ484),GZ484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:HA484)+HA484>$BE28,$BE28-SUM($BF484:HA484),HA484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:HB484)+HB484>$BE28,$BE28-SUM($BF484:HB484),HB484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:HC484)+HC484>$BE28,$BE28-SUM($BF484:HC484),HC484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:HD484)+HD484>$BE28,$BE28-SUM($BF484:HD484),HD484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:HE484)+HE484>$BE28,$BE28-SUM($BF484:HE484),HE484),0)","v":0},{"$f":"IF($BF484>0,IF(SUM($BF484:HF484)+HF484>$BE28,$BE28-SUM($BF484:HF484),HF484),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF485>0,IF(SUM($BF485:BF485)+BF485>$BE29,$BE29-SUM($BF485:BF485),BF485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BG485)+BG485>$BE29,$BE29-SUM($BF485:BG485),BG485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BH485)+BH485>$BE29,$BE29-SUM($BF485:BH485),BH485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BI485)+BI485>$BE29,$BE29-SUM($BF485:BI485),BI485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BJ485)+BJ485>$BE29,$BE29-SUM($BF485:BJ485),BJ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BK485)+BK485>$BE29,$BE29-SUM($BF485:BK485),BK485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BL485)+BL485>$BE29,$BE29-SUM($BF485:BL485),BL485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BM485)+BM485>$BE29,$BE29-SUM($BF485:BM485),BM485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BN485)+BN485>$BE29,$BE29-SUM($BF485:BN485),BN485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BO485)+BO485>$BE29,$BE29-SUM($BF485:BO485),BO485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BP485)+BP485>$BE29,$BE29-SUM($BF485:BP485),BP485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BQ485)+BQ485>$BE29,$BE29-SUM($BF485:BQ485),BQ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BR485)+BR485>$BE29,$BE29-SUM($BF485:BR485),BR485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BS485)+BS485>$BE29,$BE29-SUM($BF485:BS485),BS485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BT485)+BT485>$BE29,$BE29-SUM($BF485:BT485),BT485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BU485)+BU485>$BE29,$BE29-SUM($BF485:BU485),BU485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BV485)+BV485>$BE29,$BE29-SUM($BF485:BV485),BV485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BW485)+BW485>$BE29,$BE29-SUM($BF485:BW485),BW485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BX485)+BX485>$BE29,$BE29-SUM($BF485:BX485),BX485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BY485)+BY485>$BE29,$BE29-SUM($BF485:BY485),BY485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:BZ485)+BZ485>$BE29,$BE29-SUM($BF485:BZ485),BZ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CA485)+CA485>$BE29,$BE29-SUM($BF485:CA485),CA485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CB485)+CB485>$BE29,$BE29-SUM($BF485:CB485),CB485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CC485)+CC485>$BE29,$BE29-SUM($BF485:CC485),CC485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CD485)+CD485>$BE29,$BE29-SUM($BF485:CD485),CD485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CE485)+CE485>$BE29,$BE29-SUM($BF485:CE485),CE485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CF485)+CF485>$BE29,$BE29-SUM($BF485:CF485),CF485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CG485)+CG485>$BE29,$BE29-SUM($BF485:CG485),CG485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CH485)+CH485>$BE29,$BE29-SUM($BF485:CH485),CH485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CI485)+CI485>$BE29,$BE29-SUM($BF485:CI485),CI485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CJ485)+CJ485>$BE29,$BE29-SUM($BF485:CJ485),CJ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CK485)+CK485>$BE29,$BE29-SUM($BF485:CK485),CK485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CL485)+CL485>$BE29,$BE29-SUM($BF485:CL485),CL485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CM485)+CM485>$BE29,$BE29-SUM($BF485:CM485),CM485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CN485)+CN485>$BE29,$BE29-SUM($BF485:CN485),CN485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CO485)+CO485>$BE29,$BE29-SUM($BF485:CO485),CO485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CP485)+CP485>$BE29,$BE29-SUM($BF485:CP485),CP485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CQ485)+CQ485>$BE29,$BE29-SUM($BF485:CQ485),CQ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CR485)+CR485>$BE29,$BE29-SUM($BF485:CR485),CR485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CS485)+CS485>$BE29,$BE29-SUM($BF485:CS485),CS485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CT485)+CT485>$BE29,$BE29-SUM($BF485:CT485),CT485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CU485)+CU485>$BE29,$BE29-SUM($BF485:CU485),CU485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CV485)+CV485>$BE29,$BE29-SUM($BF485:CV485),CV485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CW485)+CW485>$BE29,$BE29-SUM($BF485:CW485),CW485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CX485)+CX485>$BE29,$BE29-SUM($BF485:CX485),CX485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CY485)+CY485>$BE29,$BE29-SUM($BF485:CY485),CY485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:CZ485)+CZ485>$BE29,$BE29-SUM($BF485:CZ485),CZ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DA485)+DA485>$BE29,$BE29-SUM($BF485:DA485),DA485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DB485)+DB485>$BE29,$BE29-SUM($BF485:DB485),DB485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DC485)+DC485>$BE29,$BE29-SUM($BF485:DC485),DC485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DD485)+DD485>$BE29,$BE29-SUM($BF485:DD485),DD485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DE485)+DE485>$BE29,$BE29-SUM($BF485:DE485),DE485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DF485)+DF485>$BE29,$BE29-SUM($BF485:DF485),DF485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DG485)+DG485>$BE29,$BE29-SUM($BF485:DG485),DG485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DH485)+DH485>$BE29,$BE29-SUM($BF485:DH485),DH485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DI485)+DI485>$BE29,$BE29-SUM($BF485:DI485),DI485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DJ485)+DJ485>$BE29,$BE29-SUM($BF485:DJ485),DJ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DK485)+DK485>$BE29,$BE29-SUM($BF485:DK485),DK485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DL485)+DL485>$BE29,$BE29-SUM($BF485:DL485),DL485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DM485)+DM485>$BE29,$BE29-SUM($BF485:DM485),DM485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DN485)+DN485>$BE29,$BE29-SUM($BF485:DN485),DN485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DO485)+DO485>$BE29,$BE29-SUM($BF485:DO485),DO485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DP485)+DP485>$BE29,$BE29-SUM($BF485:DP485),DP485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DQ485)+DQ485>$BE29,$BE29-SUM($BF485:DQ485),DQ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DR485)+DR485>$BE29,$BE29-SUM($BF485:DR485),DR485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DS485)+DS485>$BE29,$BE29-SUM($BF485:DS485),DS485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DT485)+DT485>$BE29,$BE29-SUM($BF485:DT485),DT485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DU485)+DU485>$BE29,$BE29-SUM($BF485:DU485),DU485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DV485)+DV485>$BE29,$BE29-SUM($BF485:DV485),DV485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DW485)+DW485>$BE29,$BE29-SUM($BF485:DW485),DW485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DX485)+DX485>$BE29,$BE29-SUM($BF485:DX485),DX485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DY485)+DY485>$BE29,$BE29-SUM($BF485:DY485),DY485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:DZ485)+DZ485>$BE29,$BE29-SUM($BF485:DZ485),DZ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EA485)+EA485>$BE29,$BE29-SUM($BF485:EA485),EA485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EB485)+EB485>$BE29,$BE29-SUM($BF485:EB485),EB485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EC485)+EC485>$BE29,$BE29-SUM($BF485:EC485),EC485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:ED485)+ED485>$BE29,$BE29-SUM($BF485:ED485),ED485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EE485)+EE485>$BE29,$BE29-SUM($BF485:EE485),EE485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EF485)+EF485>$BE29,$BE29-SUM($BF485:EF485),EF485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EG485)+EG485>$BE29,$BE29-SUM($BF485:EG485),EG485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EH485)+EH485>$BE29,$BE29-SUM($BF485:EH485),EH485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EI485)+EI485>$BE29,$BE29-SUM($BF485:EI485),EI485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EJ485)+EJ485>$BE29,$BE29-SUM($BF485:EJ485),EJ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EK485)+EK485>$BE29,$BE29-SUM($BF485:EK485),EK485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EL485)+EL485>$BE29,$BE29-SUM($BF485:EL485),EL485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EM485)+EM485>$BE29,$BE29-SUM($BF485:EM485),EM485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EN485)+EN485>$BE29,$BE29-SUM($BF485:EN485),EN485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EO485)+EO485>$BE29,$BE29-SUM($BF485:EO485),EO485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EP485)+EP485>$BE29,$BE29-SUM($BF485:EP485),EP485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EQ485)+EQ485>$BE29,$BE29-SUM($BF485:EQ485),EQ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:ER485)+ER485>$BE29,$BE29-SUM($BF485:ER485),ER485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:ES485)+ES485>$BE29,$BE29-SUM($BF485:ES485),ES485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:ET485)+ET485>$BE29,$BE29-SUM($BF485:ET485),ET485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EU485)+EU485>$BE29,$BE29-SUM($BF485:EU485),EU485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EV485)+EV485>$BE29,$BE29-SUM($BF485:EV485),EV485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EW485)+EW485>$BE29,$BE29-SUM($BF485:EW485),EW485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EX485)+EX485>$BE29,$BE29-SUM($BF485:EX485),EX485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EY485)+EY485>$BE29,$BE29-SUM($BF485:EY485),EY485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:EZ485)+EZ485>$BE29,$BE29-SUM($BF485:EZ485),EZ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FA485)+FA485>$BE29,$BE29-SUM($BF485:FA485),FA485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FB485)+FB485>$BE29,$BE29-SUM($BF485:FB485),FB485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FC485)+FC485>$BE29,$BE29-SUM($BF485:FC485),FC485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FD485)+FD485>$BE29,$BE29-SUM($BF485:FD485),FD485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FE485)+FE485>$BE29,$BE29-SUM($BF485:FE485),FE485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FF485)+FF485>$BE29,$BE29-SUM($BF485:FF485),FF485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FG485)+FG485>$BE29,$BE29-SUM($BF485:FG485),FG485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FH485)+FH485>$BE29,$BE29-SUM($BF485:FH485),FH485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FI485)+FI485>$BE29,$BE29-SUM($BF485:FI485),FI485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FJ485)+FJ485>$BE29,$BE29-SUM($BF485:FJ485),FJ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FK485)+FK485>$BE29,$BE29-SUM($BF485:FK485),FK485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FL485)+FL485>$BE29,$BE29-SUM($BF485:FL485),FL485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FM485)+FM485>$BE29,$BE29-SUM($BF485:FM485),FM485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FN485)+FN485>$BE29,$BE29-SUM($BF485:FN485),FN485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FO485)+FO485>$BE29,$BE29-SUM($BF485:FO485),FO485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FP485)+FP485>$BE29,$BE29-SUM($BF485:FP485),FP485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FQ485)+FQ485>$BE29,$BE29-SUM($BF485:FQ485),FQ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FR485)+FR485>$BE29,$BE29-SUM($BF485:FR485),FR485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FS485)+FS485>$BE29,$BE29-SUM($BF485:FS485),FS485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FT485)+FT485>$BE29,$BE29-SUM($BF485:FT485),FT485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FU485)+FU485>$BE29,$BE29-SUM($BF485:FU485),FU485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FV485)+FV485>$BE29,$BE29-SUM($BF485:FV485),FV485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FW485)+FW485>$BE29,$BE29-SUM($BF485:FW485),FW485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FX485)+FX485>$BE29,$BE29-SUM($BF485:FX485),FX485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FY485)+FY485>$BE29,$BE29-SUM($BF485:FY485),FY485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:FZ485)+FZ485>$BE29,$BE29-SUM($BF485:FZ485),FZ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GA485)+GA485>$BE29,$BE29-SUM($BF485:GA485),GA485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GB485)+GB485>$BE29,$BE29-SUM($BF485:GB485),GB485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GC485)+GC485>$BE29,$BE29-SUM($BF485:GC485),GC485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GD485)+GD485>$BE29,$BE29-SUM($BF485:GD485),GD485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GE485)+GE485>$BE29,$BE29-SUM($BF485:GE485),GE485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GF485)+GF485>$BE29,$BE29-SUM($BF485:GF485),GF485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GG485)+GG485>$BE29,$BE29-SUM($BF485:GG485),GG485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GH485)+GH485>$BE29,$BE29-SUM($BF485:GH485),GH485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GI485)+GI485>$BE29,$BE29-SUM($BF485:GI485),GI485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GJ485)+GJ485>$BE29,$BE29-SUM($BF485:GJ485),GJ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GK485)+GK485>$BE29,$BE29-SUM($BF485:GK485),GK485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GL485)+GL485>$BE29,$BE29-SUM($BF485:GL485),GL485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GM485)+GM485>$BE29,$BE29-SUM($BF485:GM485),GM485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GN485)+GN485>$BE29,$BE29-SUM($BF485:GN485),GN485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GO485)+GO485>$BE29,$BE29-SUM($BF485:GO485),GO485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GP485)+GP485>$BE29,$BE29-SUM($BF485:GP485),GP485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GQ485)+GQ485>$BE29,$BE29-SUM($BF485:GQ485),GQ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GR485)+GR485>$BE29,$BE29-SUM($BF485:GR485),GR485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GS485)+GS485>$BE29,$BE29-SUM($BF485:GS485),GS485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GT485)+GT485>$BE29,$BE29-SUM($BF485:GT485),GT485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GU485)+GU485>$BE29,$BE29-SUM($BF485:GU485),GU485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GV485)+GV485>$BE29,$BE29-SUM($BF485:GV485),GV485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GW485)+GW485>$BE29,$BE29-SUM($BF485:GW485),GW485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GX485)+GX485>$BE29,$BE29-SUM($BF485:GX485),GX485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GY485)+GY485>$BE29,$BE29-SUM($BF485:GY485),GY485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:GZ485)+GZ485>$BE29,$BE29-SUM($BF485:GZ485),GZ485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:HA485)+HA485>$BE29,$BE29-SUM($BF485:HA485),HA485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:HB485)+HB485>$BE29,$BE29-SUM($BF485:HB485),HB485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:HC485)+HC485>$BE29,$BE29-SUM($BF485:HC485),HC485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:HD485)+HD485>$BE29,$BE29-SUM($BF485:HD485),HD485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:HE485)+HE485>$BE29,$BE29-SUM($BF485:HE485),HE485),0)","v":0},{"$f":"IF($BF485>0,IF(SUM($BF485:HF485)+HF485>$BE29,$BE29-SUM($BF485:HF485),HF485),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF486>0,IF(SUM($BF486:BF486)+BF486>$BE30,$BE30-SUM($BF486:BF486),BF486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BG486)+BG486>$BE30,$BE30-SUM($BF486:BG486),BG486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BH486)+BH486>$BE30,$BE30-SUM($BF486:BH486),BH486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BI486)+BI486>$BE30,$BE30-SUM($BF486:BI486),BI486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BJ486)+BJ486>$BE30,$BE30-SUM($BF486:BJ486),BJ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BK486)+BK486>$BE30,$BE30-SUM($BF486:BK486),BK486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BL486)+BL486>$BE30,$BE30-SUM($BF486:BL486),BL486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BM486)+BM486>$BE30,$BE30-SUM($BF486:BM486),BM486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BN486)+BN486>$BE30,$BE30-SUM($BF486:BN486),BN486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BO486)+BO486>$BE30,$BE30-SUM($BF486:BO486),BO486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BP486)+BP486>$BE30,$BE30-SUM($BF486:BP486),BP486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BQ486)+BQ486>$BE30,$BE30-SUM($BF486:BQ486),BQ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BR486)+BR486>$BE30,$BE30-SUM($BF486:BR486),BR486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BS486)+BS486>$BE30,$BE30-SUM($BF486:BS486),BS486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BT486)+BT486>$BE30,$BE30-SUM($BF486:BT486),BT486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BU486)+BU486>$BE30,$BE30-SUM($BF486:BU486),BU486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BV486)+BV486>$BE30,$BE30-SUM($BF486:BV486),BV486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BW486)+BW486>$BE30,$BE30-SUM($BF486:BW486),BW486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BX486)+BX486>$BE30,$BE30-SUM($BF486:BX486),BX486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BY486)+BY486>$BE30,$BE30-SUM($BF486:BY486),BY486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:BZ486)+BZ486>$BE30,$BE30-SUM($BF486:BZ486),BZ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CA486)+CA486>$BE30,$BE30-SUM($BF486:CA486),CA486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CB486)+CB486>$BE30,$BE30-SUM($BF486:CB486),CB486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CC486)+CC486>$BE30,$BE30-SUM($BF486:CC486),CC486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CD486)+CD486>$BE30,$BE30-SUM($BF486:CD486),CD486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CE486)+CE486>$BE30,$BE30-SUM($BF486:CE486),CE486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CF486)+CF486>$BE30,$BE30-SUM($BF486:CF486),CF486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CG486)+CG486>$BE30,$BE30-SUM($BF486:CG486),CG486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CH486)+CH486>$BE30,$BE30-SUM($BF486:CH486),CH486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CI486)+CI486>$BE30,$BE30-SUM($BF486:CI486),CI486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CJ486)+CJ486>$BE30,$BE30-SUM($BF486:CJ486),CJ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CK486)+CK486>$BE30,$BE30-SUM($BF486:CK486),CK486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CL486)+CL486>$BE30,$BE30-SUM($BF486:CL486),CL486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CM486)+CM486>$BE30,$BE30-SUM($BF486:CM486),CM486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CN486)+CN486>$BE30,$BE30-SUM($BF486:CN486),CN486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CO486)+CO486>$BE30,$BE30-SUM($BF486:CO486),CO486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CP486)+CP486>$BE30,$BE30-SUM($BF486:CP486),CP486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CQ486)+CQ486>$BE30,$BE30-SUM($BF486:CQ486),CQ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CR486)+CR486>$BE30,$BE30-SUM($BF486:CR486),CR486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CS486)+CS486>$BE30,$BE30-SUM($BF486:CS486),CS486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CT486)+CT486>$BE30,$BE30-SUM($BF486:CT486),CT486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CU486)+CU486>$BE30,$BE30-SUM($BF486:CU486),CU486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CV486)+CV486>$BE30,$BE30-SUM($BF486:CV486),CV486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CW486)+CW486>$BE30,$BE30-SUM($BF486:CW486),CW486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CX486)+CX486>$BE30,$BE30-SUM($BF486:CX486),CX486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CY486)+CY486>$BE30,$BE30-SUM($BF486:CY486),CY486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:CZ486)+CZ486>$BE30,$BE30-SUM($BF486:CZ486),CZ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DA486)+DA486>$BE30,$BE30-SUM($BF486:DA486),DA486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DB486)+DB486>$BE30,$BE30-SUM($BF486:DB486),DB486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DC486)+DC486>$BE30,$BE30-SUM($BF486:DC486),DC486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DD486)+DD486>$BE30,$BE30-SUM($BF486:DD486),DD486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DE486)+DE486>$BE30,$BE30-SUM($BF486:DE486),DE486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DF486)+DF486>$BE30,$BE30-SUM($BF486:DF486),DF486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DG486)+DG486>$BE30,$BE30-SUM($BF486:DG486),DG486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DH486)+DH486>$BE30,$BE30-SUM($BF486:DH486),DH486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DI486)+DI486>$BE30,$BE30-SUM($BF486:DI486),DI486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DJ486)+DJ486>$BE30,$BE30-SUM($BF486:DJ486),DJ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DK486)+DK486>$BE30,$BE30-SUM($BF486:DK486),DK486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DL486)+DL486>$BE30,$BE30-SUM($BF486:DL486),DL486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DM486)+DM486>$BE30,$BE30-SUM($BF486:DM486),DM486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DN486)+DN486>$BE30,$BE30-SUM($BF486:DN486),DN486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DO486)+DO486>$BE30,$BE30-SUM($BF486:DO486),DO486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DP486)+DP486>$BE30,$BE30-SUM($BF486:DP486),DP486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DQ486)+DQ486>$BE30,$BE30-SUM($BF486:DQ486),DQ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DR486)+DR486>$BE30,$BE30-SUM($BF486:DR486),DR486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DS486)+DS486>$BE30,$BE30-SUM($BF486:DS486),DS486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DT486)+DT486>$BE30,$BE30-SUM($BF486:DT486),DT486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DU486)+DU486>$BE30,$BE30-SUM($BF486:DU486),DU486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DV486)+DV486>$BE30,$BE30-SUM($BF486:DV486),DV486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DW486)+DW486>$BE30,$BE30-SUM($BF486:DW486),DW486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DX486)+DX486>$BE30,$BE30-SUM($BF486:DX486),DX486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DY486)+DY486>$BE30,$BE30-SUM($BF486:DY486),DY486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:DZ486)+DZ486>$BE30,$BE30-SUM($BF486:DZ486),DZ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EA486)+EA486>$BE30,$BE30-SUM($BF486:EA486),EA486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EB486)+EB486>$BE30,$BE30-SUM($BF486:EB486),EB486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EC486)+EC486>$BE30,$BE30-SUM($BF486:EC486),EC486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:ED486)+ED486>$BE30,$BE30-SUM($BF486:ED486),ED486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EE486)+EE486>$BE30,$BE30-SUM($BF486:EE486),EE486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EF486)+EF486>$BE30,$BE30-SUM($BF486:EF486),EF486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EG486)+EG486>$BE30,$BE30-SUM($BF486:EG486),EG486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EH486)+EH486>$BE30,$BE30-SUM($BF486:EH486),EH486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EI486)+EI486>$BE30,$BE30-SUM($BF486:EI486),EI486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EJ486)+EJ486>$BE30,$BE30-SUM($BF486:EJ486),EJ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EK486)+EK486>$BE30,$BE30-SUM($BF486:EK486),EK486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EL486)+EL486>$BE30,$BE30-SUM($BF486:EL486),EL486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EM486)+EM486>$BE30,$BE30-SUM($BF486:EM486),EM486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EN486)+EN486>$BE30,$BE30-SUM($BF486:EN486),EN486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EO486)+EO486>$BE30,$BE30-SUM($BF486:EO486),EO486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EP486)+EP486>$BE30,$BE30-SUM($BF486:EP486),EP486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EQ486)+EQ486>$BE30,$BE30-SUM($BF486:EQ486),EQ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:ER486)+ER486>$BE30,$BE30-SUM($BF486:ER486),ER486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:ES486)+ES486>$BE30,$BE30-SUM($BF486:ES486),ES486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:ET486)+ET486>$BE30,$BE30-SUM($BF486:ET486),ET486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EU486)+EU486>$BE30,$BE30-SUM($BF486:EU486),EU486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EV486)+EV486>$BE30,$BE30-SUM($BF486:EV486),EV486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EW486)+EW486>$BE30,$BE30-SUM($BF486:EW486),EW486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EX486)+EX486>$BE30,$BE30-SUM($BF486:EX486),EX486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EY486)+EY486>$BE30,$BE30-SUM($BF486:EY486),EY486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:EZ486)+EZ486>$BE30,$BE30-SUM($BF486:EZ486),EZ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FA486)+FA486>$BE30,$BE30-SUM($BF486:FA486),FA486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FB486)+FB486>$BE30,$BE30-SUM($BF486:FB486),FB486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FC486)+FC486>$BE30,$BE30-SUM($BF486:FC486),FC486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FD486)+FD486>$BE30,$BE30-SUM($BF486:FD486),FD486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FE486)+FE486>$BE30,$BE30-SUM($BF486:FE486),FE486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FF486)+FF486>$BE30,$BE30-SUM($BF486:FF486),FF486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FG486)+FG486>$BE30,$BE30-SUM($BF486:FG486),FG486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FH486)+FH486>$BE30,$BE30-SUM($BF486:FH486),FH486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FI486)+FI486>$BE30,$BE30-SUM($BF486:FI486),FI486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FJ486)+FJ486>$BE30,$BE30-SUM($BF486:FJ486),FJ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FK486)+FK486>$BE30,$BE30-SUM($BF486:FK486),FK486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FL486)+FL486>$BE30,$BE30-SUM($BF486:FL486),FL486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FM486)+FM486>$BE30,$BE30-SUM($BF486:FM486),FM486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FN486)+FN486>$BE30,$BE30-SUM($BF486:FN486),FN486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FO486)+FO486>$BE30,$BE30-SUM($BF486:FO486),FO486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FP486)+FP486>$BE30,$BE30-SUM($BF486:FP486),FP486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FQ486)+FQ486>$BE30,$BE30-SUM($BF486:FQ486),FQ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FR486)+FR486>$BE30,$BE30-SUM($BF486:FR486),FR486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FS486)+FS486>$BE30,$BE30-SUM($BF486:FS486),FS486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FT486)+FT486>$BE30,$BE30-SUM($BF486:FT486),FT486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FU486)+FU486>$BE30,$BE30-SUM($BF486:FU486),FU486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FV486)+FV486>$BE30,$BE30-SUM($BF486:FV486),FV486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FW486)+FW486>$BE30,$BE30-SUM($BF486:FW486),FW486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FX486)+FX486>$BE30,$BE30-SUM($BF486:FX486),FX486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FY486)+FY486>$BE30,$BE30-SUM($BF486:FY486),FY486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:FZ486)+FZ486>$BE30,$BE30-SUM($BF486:FZ486),FZ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GA486)+GA486>$BE30,$BE30-SUM($BF486:GA486),GA486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GB486)+GB486>$BE30,$BE30-SUM($BF486:GB486),GB486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GC486)+GC486>$BE30,$BE30-SUM($BF486:GC486),GC486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GD486)+GD486>$BE30,$BE30-SUM($BF486:GD486),GD486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GE486)+GE486>$BE30,$BE30-SUM($BF486:GE486),GE486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GF486)+GF486>$BE30,$BE30-SUM($BF486:GF486),GF486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GG486)+GG486>$BE30,$BE30-SUM($BF486:GG486),GG486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GH486)+GH486>$BE30,$BE30-SUM($BF486:GH486),GH486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GI486)+GI486>$BE30,$BE30-SUM($BF486:GI486),GI486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GJ486)+GJ486>$BE30,$BE30-SUM($BF486:GJ486),GJ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GK486)+GK486>$BE30,$BE30-SUM($BF486:GK486),GK486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GL486)+GL486>$BE30,$BE30-SUM($BF486:GL486),GL486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GM486)+GM486>$BE30,$BE30-SUM($BF486:GM486),GM486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GN486)+GN486>$BE30,$BE30-SUM($BF486:GN486),GN486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GO486)+GO486>$BE30,$BE30-SUM($BF486:GO486),GO486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GP486)+GP486>$BE30,$BE30-SUM($BF486:GP486),GP486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GQ486)+GQ486>$BE30,$BE30-SUM($BF486:GQ486),GQ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GR486)+GR486>$BE30,$BE30-SUM($BF486:GR486),GR486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GS486)+GS486>$BE30,$BE30-SUM($BF486:GS486),GS486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GT486)+GT486>$BE30,$BE30-SUM($BF486:GT486),GT486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GU486)+GU486>$BE30,$BE30-SUM($BF486:GU486),GU486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GV486)+GV486>$BE30,$BE30-SUM($BF486:GV486),GV486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GW486)+GW486>$BE30,$BE30-SUM($BF486:GW486),GW486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GX486)+GX486>$BE30,$BE30-SUM($BF486:GX486),GX486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GY486)+GY486>$BE30,$BE30-SUM($BF486:GY486),GY486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:GZ486)+GZ486>$BE30,$BE30-SUM($BF486:GZ486),GZ486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:HA486)+HA486>$BE30,$BE30-SUM($BF486:HA486),HA486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:HB486)+HB486>$BE30,$BE30-SUM($BF486:HB486),HB486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:HC486)+HC486>$BE30,$BE30-SUM($BF486:HC486),HC486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:HD486)+HD486>$BE30,$BE30-SUM($BF486:HD486),HD486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:HE486)+HE486>$BE30,$BE30-SUM($BF486:HE486),HE486),0)","v":0},{"$f":"IF($BF486>0,IF(SUM($BF486:HF486)+HF486>$BE30,$BE30-SUM($BF486:HF486),HF486),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BF487>0,IF(SUM($BF487:BF487)+BF487>$BE31,$BE31-SUM($BF487:BF487),BF487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BG487)+BG487>$BE31,$BE31-SUM($BF487:BG487),BG487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BH487)+BH487>$BE31,$BE31-SUM($BF487:BH487),BH487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BI487)+BI487>$BE31,$BE31-SUM($BF487:BI487),BI487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BJ487)+BJ487>$BE31,$BE31-SUM($BF487:BJ487),BJ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BK487)+BK487>$BE31,$BE31-SUM($BF487:BK487),BK487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BL487)+BL487>$BE31,$BE31-SUM($BF487:BL487),BL487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BM487)+BM487>$BE31,$BE31-SUM($BF487:BM487),BM487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BN487)+BN487>$BE31,$BE31-SUM($BF487:BN487),BN487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BO487)+BO487>$BE31,$BE31-SUM($BF487:BO487),BO487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BP487)+BP487>$BE31,$BE31-SUM($BF487:BP487),BP487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BQ487)+BQ487>$BE31,$BE31-SUM($BF487:BQ487),BQ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BR487)+BR487>$BE31,$BE31-SUM($BF487:BR487),BR487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BS487)+BS487>$BE31,$BE31-SUM($BF487:BS487),BS487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BT487)+BT487>$BE31,$BE31-SUM($BF487:BT487),BT487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BU487)+BU487>$BE31,$BE31-SUM($BF487:BU487),BU487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BV487)+BV487>$BE31,$BE31-SUM($BF487:BV487),BV487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BW487)+BW487>$BE31,$BE31-SUM($BF487:BW487),BW487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BX487)+BX487>$BE31,$BE31-SUM($BF487:BX487),BX487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BY487)+BY487>$BE31,$BE31-SUM($BF487:BY487),BY487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:BZ487)+BZ487>$BE31,$BE31-SUM($BF487:BZ487),BZ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CA487)+CA487>$BE31,$BE31-SUM($BF487:CA487),CA487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CB487)+CB487>$BE31,$BE31-SUM($BF487:CB487),CB487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CC487)+CC487>$BE31,$BE31-SUM($BF487:CC487),CC487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CD487)+CD487>$BE31,$BE31-SUM($BF487:CD487),CD487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CE487)+CE487>$BE31,$BE31-SUM($BF487:CE487),CE487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CF487)+CF487>$BE31,$BE31-SUM($BF487:CF487),CF487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CG487)+CG487>$BE31,$BE31-SUM($BF487:CG487),CG487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CH487)+CH487>$BE31,$BE31-SUM($BF487:CH487),CH487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CI487)+CI487>$BE31,$BE31-SUM($BF487:CI487),CI487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CJ487)+CJ487>$BE31,$BE31-SUM($BF487:CJ487),CJ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CK487)+CK487>$BE31,$BE31-SUM($BF487:CK487),CK487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CL487)+CL487>$BE31,$BE31-SUM($BF487:CL487),CL487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CM487)+CM487>$BE31,$BE31-SUM($BF487:CM487),CM487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CN487)+CN487>$BE31,$BE31-SUM($BF487:CN487),CN487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CO487)+CO487>$BE31,$BE31-SUM($BF487:CO487),CO487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CP487)+CP487>$BE31,$BE31-SUM($BF487:CP487),CP487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CQ487)+CQ487>$BE31,$BE31-SUM($BF487:CQ487),CQ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CR487)+CR487>$BE31,$BE31-SUM($BF487:CR487),CR487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CS487)+CS487>$BE31,$BE31-SUM($BF487:CS487),CS487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CT487)+CT487>$BE31,$BE31-SUM($BF487:CT487),CT487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CU487)+CU487>$BE31,$BE31-SUM($BF487:CU487),CU487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CV487)+CV487>$BE31,$BE31-SUM($BF487:CV487),CV487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CW487)+CW487>$BE31,$BE31-SUM($BF487:CW487),CW487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CX487)+CX487>$BE31,$BE31-SUM($BF487:CX487),CX487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CY487)+CY487>$BE31,$BE31-SUM($BF487:CY487),CY487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:CZ487)+CZ487>$BE31,$BE31-SUM($BF487:CZ487),CZ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DA487)+DA487>$BE31,$BE31-SUM($BF487:DA487),DA487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DB487)+DB487>$BE31,$BE31-SUM($BF487:DB487),DB487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DC487)+DC487>$BE31,$BE31-SUM($BF487:DC487),DC487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DD487)+DD487>$BE31,$BE31-SUM($BF487:DD487),DD487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DE487)+DE487>$BE31,$BE31-SUM($BF487:DE487),DE487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DF487)+DF487>$BE31,$BE31-SUM($BF487:DF487),DF487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DG487)+DG487>$BE31,$BE31-SUM($BF487:DG487),DG487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DH487)+DH487>$BE31,$BE31-SUM($BF487:DH487),DH487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DI487)+DI487>$BE31,$BE31-SUM($BF487:DI487),DI487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DJ487)+DJ487>$BE31,$BE31-SUM($BF487:DJ487),DJ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DK487)+DK487>$BE31,$BE31-SUM($BF487:DK487),DK487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DL487)+DL487>$BE31,$BE31-SUM($BF487:DL487),DL487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DM487)+DM487>$BE31,$BE31-SUM($BF487:DM487),DM487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DN487)+DN487>$BE31,$BE31-SUM($BF487:DN487),DN487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DO487)+DO487>$BE31,$BE31-SUM($BF487:DO487),DO487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DP487)+DP487>$BE31,$BE31-SUM($BF487:DP487),DP487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DQ487)+DQ487>$BE31,$BE31-SUM($BF487:DQ487),DQ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DR487)+DR487>$BE31,$BE31-SUM($BF487:DR487),DR487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DS487)+DS487>$BE31,$BE31-SUM($BF487:DS487),DS487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DT487)+DT487>$BE31,$BE31-SUM($BF487:DT487),DT487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DU487)+DU487>$BE31,$BE31-SUM($BF487:DU487),DU487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DV487)+DV487>$BE31,$BE31-SUM($BF487:DV487),DV487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DW487)+DW487>$BE31,$BE31-SUM($BF487:DW487),DW487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DX487)+DX487>$BE31,$BE31-SUM($BF487:DX487),DX487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DY487)+DY487>$BE31,$BE31-SUM($BF487:DY487),DY487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:DZ487)+DZ487>$BE31,$BE31-SUM($BF487:DZ487),DZ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EA487)+EA487>$BE31,$BE31-SUM($BF487:EA487),EA487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EB487)+EB487>$BE31,$BE31-SUM($BF487:EB487),EB487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EC487)+EC487>$BE31,$BE31-SUM($BF487:EC487),EC487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:ED487)+ED487>$BE31,$BE31-SUM($BF487:ED487),ED487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EE487)+EE487>$BE31,$BE31-SUM($BF487:EE487),EE487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EF487)+EF487>$BE31,$BE31-SUM($BF487:EF487),EF487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EG487)+EG487>$BE31,$BE31-SUM($BF487:EG487),EG487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EH487)+EH487>$BE31,$BE31-SUM($BF487:EH487),EH487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EI487)+EI487>$BE31,$BE31-SUM($BF487:EI487),EI487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EJ487)+EJ487>$BE31,$BE31-SUM($BF487:EJ487),EJ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EK487)+EK487>$BE31,$BE31-SUM($BF487:EK487),EK487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EL487)+EL487>$BE31,$BE31-SUM($BF487:EL487),EL487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EM487)+EM487>$BE31,$BE31-SUM($BF487:EM487),EM487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EN487)+EN487>$BE31,$BE31-SUM($BF487:EN487),EN487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EO487)+EO487>$BE31,$BE31-SUM($BF487:EO487),EO487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EP487)+EP487>$BE31,$BE31-SUM($BF487:EP487),EP487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EQ487)+EQ487>$BE31,$BE31-SUM($BF487:EQ487),EQ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:ER487)+ER487>$BE31,$BE31-SUM($BF487:ER487),ER487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:ES487)+ES487>$BE31,$BE31-SUM($BF487:ES487),ES487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:ET487)+ET487>$BE31,$BE31-SUM($BF487:ET487),ET487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EU487)+EU487>$BE31,$BE31-SUM($BF487:EU487),EU487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EV487)+EV487>$BE31,$BE31-SUM($BF487:EV487),EV487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EW487)+EW487>$BE31,$BE31-SUM($BF487:EW487),EW487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EX487)+EX487>$BE31,$BE31-SUM($BF487:EX487),EX487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EY487)+EY487>$BE31,$BE31-SUM($BF487:EY487),EY487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:EZ487)+EZ487>$BE31,$BE31-SUM($BF487:EZ487),EZ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FA487)+FA487>$BE31,$BE31-SUM($BF487:FA487),FA487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FB487)+FB487>$BE31,$BE31-SUM($BF487:FB487),FB487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FC487)+FC487>$BE31,$BE31-SUM($BF487:FC487),FC487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FD487)+FD487>$BE31,$BE31-SUM($BF487:FD487),FD487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FE487)+FE487>$BE31,$BE31-SUM($BF487:FE487),FE487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FF487)+FF487>$BE31,$BE31-SUM($BF487:FF487),FF487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FG487)+FG487>$BE31,$BE31-SUM($BF487:FG487),FG487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FH487)+FH487>$BE31,$BE31-SUM($BF487:FH487),FH487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FI487)+FI487>$BE31,$BE31-SUM($BF487:FI487),FI487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FJ487)+FJ487>$BE31,$BE31-SUM($BF487:FJ487),FJ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FK487)+FK487>$BE31,$BE31-SUM($BF487:FK487),FK487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FL487)+FL487>$BE31,$BE31-SUM($BF487:FL487),FL487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FM487)+FM487>$BE31,$BE31-SUM($BF487:FM487),FM487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FN487)+FN487>$BE31,$BE31-SUM($BF487:FN487),FN487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FO487)+FO487>$BE31,$BE31-SUM($BF487:FO487),FO487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FP487)+FP487>$BE31,$BE31-SUM($BF487:FP487),FP487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FQ487)+FQ487>$BE31,$BE31-SUM($BF487:FQ487),FQ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FR487)+FR487>$BE31,$BE31-SUM($BF487:FR487),FR487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FS487)+FS487>$BE31,$BE31-SUM($BF487:FS487),FS487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FT487)+FT487>$BE31,$BE31-SUM($BF487:FT487),FT487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FU487)+FU487>$BE31,$BE31-SUM($BF487:FU487),FU487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FV487)+FV487>$BE31,$BE31-SUM($BF487:FV487),FV487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FW487)+FW487>$BE31,$BE31-SUM($BF487:FW487),FW487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FX487)+FX487>$BE31,$BE31-SUM($BF487:FX487),FX487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FY487)+FY487>$BE31,$BE31-SUM($BF487:FY487),FY487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:FZ487)+FZ487>$BE31,$BE31-SUM($BF487:FZ487),FZ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GA487)+GA487>$BE31,$BE31-SUM($BF487:GA487),GA487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GB487)+GB487>$BE31,$BE31-SUM($BF487:GB487),GB487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GC487)+GC487>$BE31,$BE31-SUM($BF487:GC487),GC487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GD487)+GD487>$BE31,$BE31-SUM($BF487:GD487),GD487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GE487)+GE487>$BE31,$BE31-SUM($BF487:GE487),GE487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GF487)+GF487>$BE31,$BE31-SUM($BF487:GF487),GF487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GG487)+GG487>$BE31,$BE31-SUM($BF487:GG487),GG487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GH487)+GH487>$BE31,$BE31-SUM($BF487:GH487),GH487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GI487)+GI487>$BE31,$BE31-SUM($BF487:GI487),GI487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GJ487)+GJ487>$BE31,$BE31-SUM($BF487:GJ487),GJ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GK487)+GK487>$BE31,$BE31-SUM($BF487:GK487),GK487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GL487)+GL487>$BE31,$BE31-SUM($BF487:GL487),GL487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GM487)+GM487>$BE31,$BE31-SUM($BF487:GM487),GM487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GN487)+GN487>$BE31,$BE31-SUM($BF487:GN487),GN487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GO487)+GO487>$BE31,$BE31-SUM($BF487:GO487),GO487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GP487)+GP487>$BE31,$BE31-SUM($BF487:GP487),GP487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GQ487)+GQ487>$BE31,$BE31-SUM($BF487:GQ487),GQ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GR487)+GR487>$BE31,$BE31-SUM($BF487:GR487),GR487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GS487)+GS487>$BE31,$BE31-SUM($BF487:GS487),GS487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GT487)+GT487>$BE31,$BE31-SUM($BF487:GT487),GT487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GU487)+GU487>$BE31,$BE31-SUM($BF487:GU487),GU487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GV487)+GV487>$BE31,$BE31-SUM($BF487:GV487),GV487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GW487)+GW487>$BE31,$BE31-SUM($BF487:GW487),GW487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GX487)+GX487>$BE31,$BE31-SUM($BF487:GX487),GX487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GY487)+GY487>$BE31,$BE31-SUM($BF487:GY487),GY487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:GZ487)+GZ487>$BE31,$BE31-SUM($BF487:GZ487),GZ487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:HA487)+HA487>$BE31,$BE31-SUM($BF487:HA487),HA487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:HB487)+HB487>$BE31,$BE31-SUM($BF487:HB487),HB487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:HC487)+HC487>$BE31,$BE31-SUM($BF487:HC487),HC487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:HD487)+HD487>$BE31,$BE31-SUM($BF487:HD487),HD487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:HE487)+HE487>$BE31,$BE31-SUM($BF487:HE487),HE487),0)","v":0},{"$f":"IF($BF487>0,IF(SUM($BF487:HF487)+HF487>$BE31,$BE31-SUM($BF487:HF487),HF487),0)","v":0}]
[]
[null,"Depreciation:  2006 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF24>0,BF24/$F491,BF24)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BG491)+BG491>$BF24,$BF24-SUM($BG491:BG491),BG491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BH491)+BH491>$BF24,$BF24-SUM($BG491:BH491),BH491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BI491)+BI491>$BF24,$BF24-SUM($BG491:BI491),BI491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BJ491)+BJ491>$BF24,$BF24-SUM($BG491:BJ491),BJ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BK491)+BK491>$BF24,$BF24-SUM($BG491:BK491),BK491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BL491)+BL491>$BF24,$BF24-SUM($BG491:BL491),BL491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BM491)+BM491>$BF24,$BF24-SUM($BG491:BM491),BM491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BN491)+BN491>$BF24,$BF24-SUM($BG491:BN491),BN491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BO491)+BO491>$BF24,$BF24-SUM($BG491:BO491),BO491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BP491)+BP491>$BF24,$BF24-SUM($BG491:BP491),BP491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BQ491)+BQ491>$BF24,$BF24-SUM($BG491:BQ491),BQ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BR491)+BR491>$BF24,$BF24-SUM($BG491:BR491),BR491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BS491)+BS491>$BF24,$BF24-SUM($BG491:BS491),BS491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BT491)+BT491>$BF24,$BF24-SUM($BG491:BT491),BT491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BU491)+BU491>$BF24,$BF24-SUM($BG491:BU491),BU491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BV491)+BV491>$BF24,$BF24-SUM($BG491:BV491),BV491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BW491)+BW491>$BF24,$BF24-SUM($BG491:BW491),BW491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BX491)+BX491>$BF24,$BF24-SUM($BG491:BX491),BX491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BY491)+BY491>$BF24,$BF24-SUM($BG491:BY491),BY491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:BZ491)+BZ491>$BF24,$BF24-SUM($BG491:BZ491),BZ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CA491)+CA491>$BF24,$BF24-SUM($BG491:CA491),CA491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CB491)+CB491>$BF24,$BF24-SUM($BG491:CB491),CB491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CC491)+CC491>$BF24,$BF24-SUM($BG491:CC491),CC491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CD491)+CD491>$BF24,$BF24-SUM($BG491:CD491),CD491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CE491)+CE491>$BF24,$BF24-SUM($BG491:CE491),CE491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CF491)+CF491>$BF24,$BF24-SUM($BG491:CF491),CF491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CG491)+CG491>$BF24,$BF24-SUM($BG491:CG491),CG491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CH491)+CH491>$BF24,$BF24-SUM($BG491:CH491),CH491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CI491)+CI491>$BF24,$BF24-SUM($BG491:CI491),CI491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CJ491)+CJ491>$BF24,$BF24-SUM($BG491:CJ491),CJ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CK491)+CK491>$BF24,$BF24-SUM($BG491:CK491),CK491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CL491)+CL491>$BF24,$BF24-SUM($BG491:CL491),CL491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CM491)+CM491>$BF24,$BF24-SUM($BG491:CM491),CM491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CN491)+CN491>$BF24,$BF24-SUM($BG491:CN491),CN491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CO491)+CO491>$BF24,$BF24-SUM($BG491:CO491),CO491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CP491)+CP491>$BF24,$BF24-SUM($BG491:CP491),CP491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CQ491)+CQ491>$BF24,$BF24-SUM($BG491:CQ491),CQ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CR491)+CR491>$BF24,$BF24-SUM($BG491:CR491),CR491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CS491)+CS491>$BF24,$BF24-SUM($BG491:CS491),CS491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CT491)+CT491>$BF24,$BF24-SUM($BG491:CT491),CT491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CU491)+CU491>$BF24,$BF24-SUM($BG491:CU491),CU491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CV491)+CV491>$BF24,$BF24-SUM($BG491:CV491),CV491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CW491)+CW491>$BF24,$BF24-SUM($BG491:CW491),CW491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CX491)+CX491>$BF24,$BF24-SUM($BG491:CX491),CX491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CY491)+CY491>$BF24,$BF24-SUM($BG491:CY491),CY491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:CZ491)+CZ491>$BF24,$BF24-SUM($BG491:CZ491),CZ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DA491)+DA491>$BF24,$BF24-SUM($BG491:DA491),DA491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DB491)+DB491>$BF24,$BF24-SUM($BG491:DB491),DB491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DC491)+DC491>$BF24,$BF24-SUM($BG491:DC491),DC491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DD491)+DD491>$BF24,$BF24-SUM($BG491:DD491),DD491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DE491)+DE491>$BF24,$BF24-SUM($BG491:DE491),DE491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DF491)+DF491>$BF24,$BF24-SUM($BG491:DF491),DF491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DG491)+DG491>$BF24,$BF24-SUM($BG491:DG491),DG491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DH491)+DH491>$BF24,$BF24-SUM($BG491:DH491),DH491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DI491)+DI491>$BF24,$BF24-SUM($BG491:DI491),DI491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DJ491)+DJ491>$BF24,$BF24-SUM($BG491:DJ491),DJ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DK491)+DK491>$BF24,$BF24-SUM($BG491:DK491),DK491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DL491)+DL491>$BF24,$BF24-SUM($BG491:DL491),DL491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DM491)+DM491>$BF24,$BF24-SUM($BG491:DM491),DM491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DN491)+DN491>$BF24,$BF24-SUM($BG491:DN491),DN491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DO491)+DO491>$BF24,$BF24-SUM($BG491:DO491),DO491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DP491)+DP491>$BF24,$BF24-SUM($BG491:DP491),DP491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DQ491)+DQ491>$BF24,$BF24-SUM($BG491:DQ491),DQ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DR491)+DR491>$BF24,$BF24-SUM($BG491:DR491),DR491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DS491)+DS491>$BF24,$BF24-SUM($BG491:DS491),DS491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DT491)+DT491>$BF24,$BF24-SUM($BG491:DT491),DT491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DU491)+DU491>$BF24,$BF24-SUM($BG491:DU491),DU491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DV491)+DV491>$BF24,$BF24-SUM($BG491:DV491),DV491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DW491)+DW491>$BF24,$BF24-SUM($BG491:DW491),DW491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DX491)+DX491>$BF24,$BF24-SUM($BG491:DX491),DX491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DY491)+DY491>$BF24,$BF24-SUM($BG491:DY491),DY491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:DZ491)+DZ491>$BF24,$BF24-SUM($BG491:DZ491),DZ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EA491)+EA491>$BF24,$BF24-SUM($BG491:EA491),EA491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EB491)+EB491>$BF24,$BF24-SUM($BG491:EB491),EB491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EC491)+EC491>$BF24,$BF24-SUM($BG491:EC491),EC491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:ED491)+ED491>$BF24,$BF24-SUM($BG491:ED491),ED491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EE491)+EE491>$BF24,$BF24-SUM($BG491:EE491),EE491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EF491)+EF491>$BF24,$BF24-SUM($BG491:EF491),EF491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EG491)+EG491>$BF24,$BF24-SUM($BG491:EG491),EG491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EH491)+EH491>$BF24,$BF24-SUM($BG491:EH491),EH491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EI491)+EI491>$BF24,$BF24-SUM($BG491:EI491),EI491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EJ491)+EJ491>$BF24,$BF24-SUM($BG491:EJ491),EJ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EK491)+EK491>$BF24,$BF24-SUM($BG491:EK491),EK491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EL491)+EL491>$BF24,$BF24-SUM($BG491:EL491),EL491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EM491)+EM491>$BF24,$BF24-SUM($BG491:EM491),EM491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EN491)+EN491>$BF24,$BF24-SUM($BG491:EN491),EN491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EO491)+EO491>$BF24,$BF24-SUM($BG491:EO491),EO491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EP491)+EP491>$BF24,$BF24-SUM($BG491:EP491),EP491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EQ491)+EQ491>$BF24,$BF24-SUM($BG491:EQ491),EQ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:ER491)+ER491>$BF24,$BF24-SUM($BG491:ER491),ER491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:ES491)+ES491>$BF24,$BF24-SUM($BG491:ES491),ES491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:ET491)+ET491>$BF24,$BF24-SUM($BG491:ET491),ET491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EU491)+EU491>$BF24,$BF24-SUM($BG491:EU491),EU491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EV491)+EV491>$BF24,$BF24-SUM($BG491:EV491),EV491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EW491)+EW491>$BF24,$BF24-SUM($BG491:EW491),EW491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EX491)+EX491>$BF24,$BF24-SUM($BG491:EX491),EX491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EY491)+EY491>$BF24,$BF24-SUM($BG491:EY491),EY491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:EZ491)+EZ491>$BF24,$BF24-SUM($BG491:EZ491),EZ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FA491)+FA491>$BF24,$BF24-SUM($BG491:FA491),FA491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FB491)+FB491>$BF24,$BF24-SUM($BG491:FB491),FB491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FC491)+FC491>$BF24,$BF24-SUM($BG491:FC491),FC491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FD491)+FD491>$BF24,$BF24-SUM($BG491:FD491),FD491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FE491)+FE491>$BF24,$BF24-SUM($BG491:FE491),FE491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FF491)+FF491>$BF24,$BF24-SUM($BG491:FF491),FF491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FG491)+FG491>$BF24,$BF24-SUM($BG491:FG491),FG491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FH491)+FH491>$BF24,$BF24-SUM($BG491:FH491),FH491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FI491)+FI491>$BF24,$BF24-SUM($BG491:FI491),FI491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FJ491)+FJ491>$BF24,$BF24-SUM($BG491:FJ491),FJ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FK491)+FK491>$BF24,$BF24-SUM($BG491:FK491),FK491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FL491)+FL491>$BF24,$BF24-SUM($BG491:FL491),FL491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FM491)+FM491>$BF24,$BF24-SUM($BG491:FM491),FM491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FN491)+FN491>$BF24,$BF24-SUM($BG491:FN491),FN491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FO491)+FO491>$BF24,$BF24-SUM($BG491:FO491),FO491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FP491)+FP491>$BF24,$BF24-SUM($BG491:FP491),FP491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FQ491)+FQ491>$BF24,$BF24-SUM($BG491:FQ491),FQ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FR491)+FR491>$BF24,$BF24-SUM($BG491:FR491),FR491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FS491)+FS491>$BF24,$BF24-SUM($BG491:FS491),FS491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FT491)+FT491>$BF24,$BF24-SUM($BG491:FT491),FT491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FU491)+FU491>$BF24,$BF24-SUM($BG491:FU491),FU491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FV491)+FV491>$BF24,$BF24-SUM($BG491:FV491),FV491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FW491)+FW491>$BF24,$BF24-SUM($BG491:FW491),FW491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FX491)+FX491>$BF24,$BF24-SUM($BG491:FX491),FX491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FY491)+FY491>$BF24,$BF24-SUM($BG491:FY491),FY491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:FZ491)+FZ491>$BF24,$BF24-SUM($BG491:FZ491),FZ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GA491)+GA491>$BF24,$BF24-SUM($BG491:GA491),GA491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GB491)+GB491>$BF24,$BF24-SUM($BG491:GB491),GB491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GC491)+GC491>$BF24,$BF24-SUM($BG491:GC491),GC491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GD491)+GD491>$BF24,$BF24-SUM($BG491:GD491),GD491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GE491)+GE491>$BF24,$BF24-SUM($BG491:GE491),GE491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GF491)+GF491>$BF24,$BF24-SUM($BG491:GF491),GF491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GG491)+GG491>$BF24,$BF24-SUM($BG491:GG491),GG491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GH491)+GH491>$BF24,$BF24-SUM($BG491:GH491),GH491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GI491)+GI491>$BF24,$BF24-SUM($BG491:GI491),GI491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GJ491)+GJ491>$BF24,$BF24-SUM($BG491:GJ491),GJ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GK491)+GK491>$BF24,$BF24-SUM($BG491:GK491),GK491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GL491)+GL491>$BF24,$BF24-SUM($BG491:GL491),GL491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GM491)+GM491>$BF24,$BF24-SUM($BG491:GM491),GM491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GN491)+GN491>$BF24,$BF24-SUM($BG491:GN491),GN491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GO491)+GO491>$BF24,$BF24-SUM($BG491:GO491),GO491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GP491)+GP491>$BF24,$BF24-SUM($BG491:GP491),GP491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GQ491)+GQ491>$BF24,$BF24-SUM($BG491:GQ491),GQ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GR491)+GR491>$BF24,$BF24-SUM($BG491:GR491),GR491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GS491)+GS491>$BF24,$BF24-SUM($BG491:GS491),GS491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GT491)+GT491>$BF24,$BF24-SUM($BG491:GT491),GT491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GU491)+GU491>$BF24,$BF24-SUM($BG491:GU491),GU491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GV491)+GV491>$BF24,$BF24-SUM($BG491:GV491),GV491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GW491)+GW491>$BF24,$BF24-SUM($BG491:GW491),GW491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GX491)+GX491>$BF24,$BF24-SUM($BG491:GX491),GX491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GY491)+GY491>$BF24,$BF24-SUM($BG491:GY491),GY491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:GZ491)+GZ491>$BF24,$BF24-SUM($BG491:GZ491),GZ491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:HA491)+HA491>$BF24,$BF24-SUM($BG491:HA491),HA491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:HB491)+HB491>$BF24,$BF24-SUM($BG491:HB491),HB491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:HC491)+HC491>$BF24,$BF24-SUM($BG491:HC491),HC491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:HD491)+HD491>$BF24,$BF24-SUM($BG491:HD491),HD491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:HE491)+HE491>$BF24,$BF24-SUM($BG491:HE491),HE491),0)","v":0},{"$f":"IF($BG491>0,IF(SUM($BG491:HF491)+HF491>$BF24,$BF24-SUM($BG491:HF491),HF491),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF25>0,BF25/$F492,BF25)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BG492)+BG492>$BF25,$BF25-SUM($BG492:BG492),BG492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BH492)+BH492>$BF25,$BF25-SUM($BG492:BH492),BH492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BI492)+BI492>$BF25,$BF25-SUM($BG492:BI492),BI492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BJ492)+BJ492>$BF25,$BF25-SUM($BG492:BJ492),BJ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BK492)+BK492>$BF25,$BF25-SUM($BG492:BK492),BK492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BL492)+BL492>$BF25,$BF25-SUM($BG492:BL492),BL492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BM492)+BM492>$BF25,$BF25-SUM($BG492:BM492),BM492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BN492)+BN492>$BF25,$BF25-SUM($BG492:BN492),BN492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BO492)+BO492>$BF25,$BF25-SUM($BG492:BO492),BO492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BP492)+BP492>$BF25,$BF25-SUM($BG492:BP492),BP492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BQ492)+BQ492>$BF25,$BF25-SUM($BG492:BQ492),BQ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BR492)+BR492>$BF25,$BF25-SUM($BG492:BR492),BR492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BS492)+BS492>$BF25,$BF25-SUM($BG492:BS492),BS492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BT492)+BT492>$BF25,$BF25-SUM($BG492:BT492),BT492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BU492)+BU492>$BF25,$BF25-SUM($BG492:BU492),BU492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BV492)+BV492>$BF25,$BF25-SUM($BG492:BV492),BV492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BW492)+BW492>$BF25,$BF25-SUM($BG492:BW492),BW492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BX492)+BX492>$BF25,$BF25-SUM($BG492:BX492),BX492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BY492)+BY492>$BF25,$BF25-SUM($BG492:BY492),BY492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:BZ492)+BZ492>$BF25,$BF25-SUM($BG492:BZ492),BZ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CA492)+CA492>$BF25,$BF25-SUM($BG492:CA492),CA492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CB492)+CB492>$BF25,$BF25-SUM($BG492:CB492),CB492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CC492)+CC492>$BF25,$BF25-SUM($BG492:CC492),CC492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CD492)+CD492>$BF25,$BF25-SUM($BG492:CD492),CD492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CE492)+CE492>$BF25,$BF25-SUM($BG492:CE492),CE492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CF492)+CF492>$BF25,$BF25-SUM($BG492:CF492),CF492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CG492)+CG492>$BF25,$BF25-SUM($BG492:CG492),CG492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CH492)+CH492>$BF25,$BF25-SUM($BG492:CH492),CH492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CI492)+CI492>$BF25,$BF25-SUM($BG492:CI492),CI492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CJ492)+CJ492>$BF25,$BF25-SUM($BG492:CJ492),CJ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CK492)+CK492>$BF25,$BF25-SUM($BG492:CK492),CK492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CL492)+CL492>$BF25,$BF25-SUM($BG492:CL492),CL492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CM492)+CM492>$BF25,$BF25-SUM($BG492:CM492),CM492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CN492)+CN492>$BF25,$BF25-SUM($BG492:CN492),CN492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CO492)+CO492>$BF25,$BF25-SUM($BG492:CO492),CO492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CP492)+CP492>$BF25,$BF25-SUM($BG492:CP492),CP492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CQ492)+CQ492>$BF25,$BF25-SUM($BG492:CQ492),CQ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CR492)+CR492>$BF25,$BF25-SUM($BG492:CR492),CR492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CS492)+CS492>$BF25,$BF25-SUM($BG492:CS492),CS492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CT492)+CT492>$BF25,$BF25-SUM($BG492:CT492),CT492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CU492)+CU492>$BF25,$BF25-SUM($BG492:CU492),CU492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CV492)+CV492>$BF25,$BF25-SUM($BG492:CV492),CV492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CW492)+CW492>$BF25,$BF25-SUM($BG492:CW492),CW492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CX492)+CX492>$BF25,$BF25-SUM($BG492:CX492),CX492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CY492)+CY492>$BF25,$BF25-SUM($BG492:CY492),CY492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:CZ492)+CZ492>$BF25,$BF25-SUM($BG492:CZ492),CZ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DA492)+DA492>$BF25,$BF25-SUM($BG492:DA492),DA492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DB492)+DB492>$BF25,$BF25-SUM($BG492:DB492),DB492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DC492)+DC492>$BF25,$BF25-SUM($BG492:DC492),DC492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DD492)+DD492>$BF25,$BF25-SUM($BG492:DD492),DD492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DE492)+DE492>$BF25,$BF25-SUM($BG492:DE492),DE492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DF492)+DF492>$BF25,$BF25-SUM($BG492:DF492),DF492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DG492)+DG492>$BF25,$BF25-SUM($BG492:DG492),DG492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DH492)+DH492>$BF25,$BF25-SUM($BG492:DH492),DH492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DI492)+DI492>$BF25,$BF25-SUM($BG492:DI492),DI492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DJ492)+DJ492>$BF25,$BF25-SUM($BG492:DJ492),DJ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DK492)+DK492>$BF25,$BF25-SUM($BG492:DK492),DK492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DL492)+DL492>$BF25,$BF25-SUM($BG492:DL492),DL492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DM492)+DM492>$BF25,$BF25-SUM($BG492:DM492),DM492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DN492)+DN492>$BF25,$BF25-SUM($BG492:DN492),DN492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DO492)+DO492>$BF25,$BF25-SUM($BG492:DO492),DO492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DP492)+DP492>$BF25,$BF25-SUM($BG492:DP492),DP492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DQ492)+DQ492>$BF25,$BF25-SUM($BG492:DQ492),DQ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DR492)+DR492>$BF25,$BF25-SUM($BG492:DR492),DR492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DS492)+DS492>$BF25,$BF25-SUM($BG492:DS492),DS492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DT492)+DT492>$BF25,$BF25-SUM($BG492:DT492),DT492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DU492)+DU492>$BF25,$BF25-SUM($BG492:DU492),DU492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DV492)+DV492>$BF25,$BF25-SUM($BG492:DV492),DV492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DW492)+DW492>$BF25,$BF25-SUM($BG492:DW492),DW492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DX492)+DX492>$BF25,$BF25-SUM($BG492:DX492),DX492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DY492)+DY492>$BF25,$BF25-SUM($BG492:DY492),DY492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:DZ492)+DZ492>$BF25,$BF25-SUM($BG492:DZ492),DZ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EA492)+EA492>$BF25,$BF25-SUM($BG492:EA492),EA492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EB492)+EB492>$BF25,$BF25-SUM($BG492:EB492),EB492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EC492)+EC492>$BF25,$BF25-SUM($BG492:EC492),EC492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:ED492)+ED492>$BF25,$BF25-SUM($BG492:ED492),ED492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EE492)+EE492>$BF25,$BF25-SUM($BG492:EE492),EE492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EF492)+EF492>$BF25,$BF25-SUM($BG492:EF492),EF492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EG492)+EG492>$BF25,$BF25-SUM($BG492:EG492),EG492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EH492)+EH492>$BF25,$BF25-SUM($BG492:EH492),EH492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EI492)+EI492>$BF25,$BF25-SUM($BG492:EI492),EI492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EJ492)+EJ492>$BF25,$BF25-SUM($BG492:EJ492),EJ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EK492)+EK492>$BF25,$BF25-SUM($BG492:EK492),EK492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EL492)+EL492>$BF25,$BF25-SUM($BG492:EL492),EL492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EM492)+EM492>$BF25,$BF25-SUM($BG492:EM492),EM492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EN492)+EN492>$BF25,$BF25-SUM($BG492:EN492),EN492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EO492)+EO492>$BF25,$BF25-SUM($BG492:EO492),EO492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EP492)+EP492>$BF25,$BF25-SUM($BG492:EP492),EP492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EQ492)+EQ492>$BF25,$BF25-SUM($BG492:EQ492),EQ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:ER492)+ER492>$BF25,$BF25-SUM($BG492:ER492),ER492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:ES492)+ES492>$BF25,$BF25-SUM($BG492:ES492),ES492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:ET492)+ET492>$BF25,$BF25-SUM($BG492:ET492),ET492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EU492)+EU492>$BF25,$BF25-SUM($BG492:EU492),EU492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EV492)+EV492>$BF25,$BF25-SUM($BG492:EV492),EV492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EW492)+EW492>$BF25,$BF25-SUM($BG492:EW492),EW492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EX492)+EX492>$BF25,$BF25-SUM($BG492:EX492),EX492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EY492)+EY492>$BF25,$BF25-SUM($BG492:EY492),EY492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:EZ492)+EZ492>$BF25,$BF25-SUM($BG492:EZ492),EZ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FA492)+FA492>$BF25,$BF25-SUM($BG492:FA492),FA492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FB492)+FB492>$BF25,$BF25-SUM($BG492:FB492),FB492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FC492)+FC492>$BF25,$BF25-SUM($BG492:FC492),FC492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FD492)+FD492>$BF25,$BF25-SUM($BG492:FD492),FD492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FE492)+FE492>$BF25,$BF25-SUM($BG492:FE492),FE492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FF492)+FF492>$BF25,$BF25-SUM($BG492:FF492),FF492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FG492)+FG492>$BF25,$BF25-SUM($BG492:FG492),FG492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FH492)+FH492>$BF25,$BF25-SUM($BG492:FH492),FH492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FI492)+FI492>$BF25,$BF25-SUM($BG492:FI492),FI492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FJ492)+FJ492>$BF25,$BF25-SUM($BG492:FJ492),FJ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FK492)+FK492>$BF25,$BF25-SUM($BG492:FK492),FK492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FL492)+FL492>$BF25,$BF25-SUM($BG492:FL492),FL492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FM492)+FM492>$BF25,$BF25-SUM($BG492:FM492),FM492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FN492)+FN492>$BF25,$BF25-SUM($BG492:FN492),FN492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FO492)+FO492>$BF25,$BF25-SUM($BG492:FO492),FO492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FP492)+FP492>$BF25,$BF25-SUM($BG492:FP492),FP492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FQ492)+FQ492>$BF25,$BF25-SUM($BG492:FQ492),FQ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FR492)+FR492>$BF25,$BF25-SUM($BG492:FR492),FR492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FS492)+FS492>$BF25,$BF25-SUM($BG492:FS492),FS492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FT492)+FT492>$BF25,$BF25-SUM($BG492:FT492),FT492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FU492)+FU492>$BF25,$BF25-SUM($BG492:FU492),FU492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FV492)+FV492>$BF25,$BF25-SUM($BG492:FV492),FV492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FW492)+FW492>$BF25,$BF25-SUM($BG492:FW492),FW492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FX492)+FX492>$BF25,$BF25-SUM($BG492:FX492),FX492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FY492)+FY492>$BF25,$BF25-SUM($BG492:FY492),FY492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:FZ492)+FZ492>$BF25,$BF25-SUM($BG492:FZ492),FZ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GA492)+GA492>$BF25,$BF25-SUM($BG492:GA492),GA492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GB492)+GB492>$BF25,$BF25-SUM($BG492:GB492),GB492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GC492)+GC492>$BF25,$BF25-SUM($BG492:GC492),GC492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GD492)+GD492>$BF25,$BF25-SUM($BG492:GD492),GD492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GE492)+GE492>$BF25,$BF25-SUM($BG492:GE492),GE492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GF492)+GF492>$BF25,$BF25-SUM($BG492:GF492),GF492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GG492)+GG492>$BF25,$BF25-SUM($BG492:GG492),GG492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GH492)+GH492>$BF25,$BF25-SUM($BG492:GH492),GH492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GI492)+GI492>$BF25,$BF25-SUM($BG492:GI492),GI492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GJ492)+GJ492>$BF25,$BF25-SUM($BG492:GJ492),GJ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GK492)+GK492>$BF25,$BF25-SUM($BG492:GK492),GK492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GL492)+GL492>$BF25,$BF25-SUM($BG492:GL492),GL492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GM492)+GM492>$BF25,$BF25-SUM($BG492:GM492),GM492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GN492)+GN492>$BF25,$BF25-SUM($BG492:GN492),GN492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GO492)+GO492>$BF25,$BF25-SUM($BG492:GO492),GO492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GP492)+GP492>$BF25,$BF25-SUM($BG492:GP492),GP492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GQ492)+GQ492>$BF25,$BF25-SUM($BG492:GQ492),GQ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GR492)+GR492>$BF25,$BF25-SUM($BG492:GR492),GR492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GS492)+GS492>$BF25,$BF25-SUM($BG492:GS492),GS492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GT492)+GT492>$BF25,$BF25-SUM($BG492:GT492),GT492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GU492)+GU492>$BF25,$BF25-SUM($BG492:GU492),GU492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GV492)+GV492>$BF25,$BF25-SUM($BG492:GV492),GV492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GW492)+GW492>$BF25,$BF25-SUM($BG492:GW492),GW492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GX492)+GX492>$BF25,$BF25-SUM($BG492:GX492),GX492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GY492)+GY492>$BF25,$BF25-SUM($BG492:GY492),GY492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:GZ492)+GZ492>$BF25,$BF25-SUM($BG492:GZ492),GZ492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:HA492)+HA492>$BF25,$BF25-SUM($BG492:HA492),HA492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:HB492)+HB492>$BF25,$BF25-SUM($BG492:HB492),HB492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:HC492)+HC492>$BF25,$BF25-SUM($BG492:HC492),HC492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:HD492)+HD492>$BF25,$BF25-SUM($BG492:HD492),HD492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:HE492)+HE492>$BF25,$BF25-SUM($BG492:HE492),HE492),0)","v":0},{"$f":"IF($BG492>0,IF(SUM($BG492:HF492)+HF492>$BF25,$BF25-SUM($BG492:HF492),HF492),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BG493>0,IF(SUM($BG493:BG493)+BG493>$BF26,$BF26-SUM($BG493:BG493),BG493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BH493)+BH493>$BF26,$BF26-SUM($BG493:BH493),BH493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BI493)+BI493>$BF26,$BF26-SUM($BG493:BI493),BI493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BJ493)+BJ493>$BF26,$BF26-SUM($BG493:BJ493),BJ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BK493)+BK493>$BF26,$BF26-SUM($BG493:BK493),BK493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BL493)+BL493>$BF26,$BF26-SUM($BG493:BL493),BL493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BM493)+BM493>$BF26,$BF26-SUM($BG493:BM493),BM493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BN493)+BN493>$BF26,$BF26-SUM($BG493:BN493),BN493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BO493)+BO493>$BF26,$BF26-SUM($BG493:BO493),BO493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BP493)+BP493>$BF26,$BF26-SUM($BG493:BP493),BP493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BQ493)+BQ493>$BF26,$BF26-SUM($BG493:BQ493),BQ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BR493)+BR493>$BF26,$BF26-SUM($BG493:BR493),BR493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BS493)+BS493>$BF26,$BF26-SUM($BG493:BS493),BS493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BT493)+BT493>$BF26,$BF26-SUM($BG493:BT493),BT493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BU493)+BU493>$BF26,$BF26-SUM($BG493:BU493),BU493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BV493)+BV493>$BF26,$BF26-SUM($BG493:BV493),BV493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BW493)+BW493>$BF26,$BF26-SUM($BG493:BW493),BW493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BX493)+BX493>$BF26,$BF26-SUM($BG493:BX493),BX493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BY493)+BY493>$BF26,$BF26-SUM($BG493:BY493),BY493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:BZ493)+BZ493>$BF26,$BF26-SUM($BG493:BZ493),BZ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CA493)+CA493>$BF26,$BF26-SUM($BG493:CA493),CA493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CB493)+CB493>$BF26,$BF26-SUM($BG493:CB493),CB493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CC493)+CC493>$BF26,$BF26-SUM($BG493:CC493),CC493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CD493)+CD493>$BF26,$BF26-SUM($BG493:CD493),CD493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CE493)+CE493>$BF26,$BF26-SUM($BG493:CE493),CE493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CF493)+CF493>$BF26,$BF26-SUM($BG493:CF493),CF493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CG493)+CG493>$BF26,$BF26-SUM($BG493:CG493),CG493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CH493)+CH493>$BF26,$BF26-SUM($BG493:CH493),CH493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CI493)+CI493>$BF26,$BF26-SUM($BG493:CI493),CI493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CJ493)+CJ493>$BF26,$BF26-SUM($BG493:CJ493),CJ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CK493)+CK493>$BF26,$BF26-SUM($BG493:CK493),CK493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CL493)+CL493>$BF26,$BF26-SUM($BG493:CL493),CL493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CM493)+CM493>$BF26,$BF26-SUM($BG493:CM493),CM493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CN493)+CN493>$BF26,$BF26-SUM($BG493:CN493),CN493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CO493)+CO493>$BF26,$BF26-SUM($BG493:CO493),CO493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CP493)+CP493>$BF26,$BF26-SUM($BG493:CP493),CP493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CQ493)+CQ493>$BF26,$BF26-SUM($BG493:CQ493),CQ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CR493)+CR493>$BF26,$BF26-SUM($BG493:CR493),CR493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CS493)+CS493>$BF26,$BF26-SUM($BG493:CS493),CS493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CT493)+CT493>$BF26,$BF26-SUM($BG493:CT493),CT493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CU493)+CU493>$BF26,$BF26-SUM($BG493:CU493),CU493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CV493)+CV493>$BF26,$BF26-SUM($BG493:CV493),CV493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CW493)+CW493>$BF26,$BF26-SUM($BG493:CW493),CW493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CX493)+CX493>$BF26,$BF26-SUM($BG493:CX493),CX493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CY493)+CY493>$BF26,$BF26-SUM($BG493:CY493),CY493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:CZ493)+CZ493>$BF26,$BF26-SUM($BG493:CZ493),CZ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DA493)+DA493>$BF26,$BF26-SUM($BG493:DA493),DA493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DB493)+DB493>$BF26,$BF26-SUM($BG493:DB493),DB493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DC493)+DC493>$BF26,$BF26-SUM($BG493:DC493),DC493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DD493)+DD493>$BF26,$BF26-SUM($BG493:DD493),DD493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DE493)+DE493>$BF26,$BF26-SUM($BG493:DE493),DE493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DF493)+DF493>$BF26,$BF26-SUM($BG493:DF493),DF493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DG493)+DG493>$BF26,$BF26-SUM($BG493:DG493),DG493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DH493)+DH493>$BF26,$BF26-SUM($BG493:DH493),DH493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DI493)+DI493>$BF26,$BF26-SUM($BG493:DI493),DI493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DJ493)+DJ493>$BF26,$BF26-SUM($BG493:DJ493),DJ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DK493)+DK493>$BF26,$BF26-SUM($BG493:DK493),DK493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DL493)+DL493>$BF26,$BF26-SUM($BG493:DL493),DL493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DM493)+DM493>$BF26,$BF26-SUM($BG493:DM493),DM493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DN493)+DN493>$BF26,$BF26-SUM($BG493:DN493),DN493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DO493)+DO493>$BF26,$BF26-SUM($BG493:DO493),DO493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DP493)+DP493>$BF26,$BF26-SUM($BG493:DP493),DP493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DQ493)+DQ493>$BF26,$BF26-SUM($BG493:DQ493),DQ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DR493)+DR493>$BF26,$BF26-SUM($BG493:DR493),DR493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DS493)+DS493>$BF26,$BF26-SUM($BG493:DS493),DS493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DT493)+DT493>$BF26,$BF26-SUM($BG493:DT493),DT493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DU493)+DU493>$BF26,$BF26-SUM($BG493:DU493),DU493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DV493)+DV493>$BF26,$BF26-SUM($BG493:DV493),DV493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DW493)+DW493>$BF26,$BF26-SUM($BG493:DW493),DW493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DX493)+DX493>$BF26,$BF26-SUM($BG493:DX493),DX493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DY493)+DY493>$BF26,$BF26-SUM($BG493:DY493),DY493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:DZ493)+DZ493>$BF26,$BF26-SUM($BG493:DZ493),DZ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EA493)+EA493>$BF26,$BF26-SUM($BG493:EA493),EA493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EB493)+EB493>$BF26,$BF26-SUM($BG493:EB493),EB493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EC493)+EC493>$BF26,$BF26-SUM($BG493:EC493),EC493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:ED493)+ED493>$BF26,$BF26-SUM($BG493:ED493),ED493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EE493)+EE493>$BF26,$BF26-SUM($BG493:EE493),EE493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EF493)+EF493>$BF26,$BF26-SUM($BG493:EF493),EF493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EG493)+EG493>$BF26,$BF26-SUM($BG493:EG493),EG493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EH493)+EH493>$BF26,$BF26-SUM($BG493:EH493),EH493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EI493)+EI493>$BF26,$BF26-SUM($BG493:EI493),EI493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EJ493)+EJ493>$BF26,$BF26-SUM($BG493:EJ493),EJ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EK493)+EK493>$BF26,$BF26-SUM($BG493:EK493),EK493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EL493)+EL493>$BF26,$BF26-SUM($BG493:EL493),EL493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EM493)+EM493>$BF26,$BF26-SUM($BG493:EM493),EM493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EN493)+EN493>$BF26,$BF26-SUM($BG493:EN493),EN493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EO493)+EO493>$BF26,$BF26-SUM($BG493:EO493),EO493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EP493)+EP493>$BF26,$BF26-SUM($BG493:EP493),EP493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EQ493)+EQ493>$BF26,$BF26-SUM($BG493:EQ493),EQ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:ER493)+ER493>$BF26,$BF26-SUM($BG493:ER493),ER493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:ES493)+ES493>$BF26,$BF26-SUM($BG493:ES493),ES493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:ET493)+ET493>$BF26,$BF26-SUM($BG493:ET493),ET493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EU493)+EU493>$BF26,$BF26-SUM($BG493:EU493),EU493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EV493)+EV493>$BF26,$BF26-SUM($BG493:EV493),EV493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EW493)+EW493>$BF26,$BF26-SUM($BG493:EW493),EW493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EX493)+EX493>$BF26,$BF26-SUM($BG493:EX493),EX493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EY493)+EY493>$BF26,$BF26-SUM($BG493:EY493),EY493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:EZ493)+EZ493>$BF26,$BF26-SUM($BG493:EZ493),EZ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FA493)+FA493>$BF26,$BF26-SUM($BG493:FA493),FA493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FB493)+FB493>$BF26,$BF26-SUM($BG493:FB493),FB493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FC493)+FC493>$BF26,$BF26-SUM($BG493:FC493),FC493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FD493)+FD493>$BF26,$BF26-SUM($BG493:FD493),FD493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FE493)+FE493>$BF26,$BF26-SUM($BG493:FE493),FE493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FF493)+FF493>$BF26,$BF26-SUM($BG493:FF493),FF493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FG493)+FG493>$BF26,$BF26-SUM($BG493:FG493),FG493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FH493)+FH493>$BF26,$BF26-SUM($BG493:FH493),FH493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FI493)+FI493>$BF26,$BF26-SUM($BG493:FI493),FI493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FJ493)+FJ493>$BF26,$BF26-SUM($BG493:FJ493),FJ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FK493)+FK493>$BF26,$BF26-SUM($BG493:FK493),FK493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FL493)+FL493>$BF26,$BF26-SUM($BG493:FL493),FL493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FM493)+FM493>$BF26,$BF26-SUM($BG493:FM493),FM493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FN493)+FN493>$BF26,$BF26-SUM($BG493:FN493),FN493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FO493)+FO493>$BF26,$BF26-SUM($BG493:FO493),FO493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FP493)+FP493>$BF26,$BF26-SUM($BG493:FP493),FP493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FQ493)+FQ493>$BF26,$BF26-SUM($BG493:FQ493),FQ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FR493)+FR493>$BF26,$BF26-SUM($BG493:FR493),FR493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FS493)+FS493>$BF26,$BF26-SUM($BG493:FS493),FS493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FT493)+FT493>$BF26,$BF26-SUM($BG493:FT493),FT493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FU493)+FU493>$BF26,$BF26-SUM($BG493:FU493),FU493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FV493)+FV493>$BF26,$BF26-SUM($BG493:FV493),FV493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FW493)+FW493>$BF26,$BF26-SUM($BG493:FW493),FW493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FX493)+FX493>$BF26,$BF26-SUM($BG493:FX493),FX493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FY493)+FY493>$BF26,$BF26-SUM($BG493:FY493),FY493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:FZ493)+FZ493>$BF26,$BF26-SUM($BG493:FZ493),FZ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GA493)+GA493>$BF26,$BF26-SUM($BG493:GA493),GA493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GB493)+GB493>$BF26,$BF26-SUM($BG493:GB493),GB493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GC493)+GC493>$BF26,$BF26-SUM($BG493:GC493),GC493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GD493)+GD493>$BF26,$BF26-SUM($BG493:GD493),GD493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GE493)+GE493>$BF26,$BF26-SUM($BG493:GE493),GE493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GF493)+GF493>$BF26,$BF26-SUM($BG493:GF493),GF493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GG493)+GG493>$BF26,$BF26-SUM($BG493:GG493),GG493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GH493)+GH493>$BF26,$BF26-SUM($BG493:GH493),GH493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GI493)+GI493>$BF26,$BF26-SUM($BG493:GI493),GI493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GJ493)+GJ493>$BF26,$BF26-SUM($BG493:GJ493),GJ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GK493)+GK493>$BF26,$BF26-SUM($BG493:GK493),GK493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GL493)+GL493>$BF26,$BF26-SUM($BG493:GL493),GL493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GM493)+GM493>$BF26,$BF26-SUM($BG493:GM493),GM493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GN493)+GN493>$BF26,$BF26-SUM($BG493:GN493),GN493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GO493)+GO493>$BF26,$BF26-SUM($BG493:GO493),GO493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GP493)+GP493>$BF26,$BF26-SUM($BG493:GP493),GP493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GQ493)+GQ493>$BF26,$BF26-SUM($BG493:GQ493),GQ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GR493)+GR493>$BF26,$BF26-SUM($BG493:GR493),GR493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GS493)+GS493>$BF26,$BF26-SUM($BG493:GS493),GS493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GT493)+GT493>$BF26,$BF26-SUM($BG493:GT493),GT493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GU493)+GU493>$BF26,$BF26-SUM($BG493:GU493),GU493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GV493)+GV493>$BF26,$BF26-SUM($BG493:GV493),GV493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GW493)+GW493>$BF26,$BF26-SUM($BG493:GW493),GW493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GX493)+GX493>$BF26,$BF26-SUM($BG493:GX493),GX493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GY493)+GY493>$BF26,$BF26-SUM($BG493:GY493),GY493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:GZ493)+GZ493>$BF26,$BF26-SUM($BG493:GZ493),GZ493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:HA493)+HA493>$BF26,$BF26-SUM($BG493:HA493),HA493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:HB493)+HB493>$BF26,$BF26-SUM($BG493:HB493),HB493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:HC493)+HC493>$BF26,$BF26-SUM($BG493:HC493),HC493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:HD493)+HD493>$BF26,$BF26-SUM($BG493:HD493),HD493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:HE493)+HE493>$BF26,$BF26-SUM($BG493:HE493),HE493),0)","v":0},{"$f":"IF($BG493>0,IF(SUM($BG493:HF493)+HF493>$BF26,$BF26-SUM($BG493:HF493),HF493),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BG494>0,IF(SUM($BG494:BG494)+BG494>$BF27,$BF27-SUM($BG494:BG494),BG494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BH494)+BH494>$BF27,$BF27-SUM($BG494:BH494),BH494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BI494)+BI494>$BF27,$BF27-SUM($BG494:BI494),BI494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BJ494)+BJ494>$BF27,$BF27-SUM($BG494:BJ494),BJ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BK494)+BK494>$BF27,$BF27-SUM($BG494:BK494),BK494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BL494)+BL494>$BF27,$BF27-SUM($BG494:BL494),BL494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BM494)+BM494>$BF27,$BF27-SUM($BG494:BM494),BM494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BN494)+BN494>$BF27,$BF27-SUM($BG494:BN494),BN494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BO494)+BO494>$BF27,$BF27-SUM($BG494:BO494),BO494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BP494)+BP494>$BF27,$BF27-SUM($BG494:BP494),BP494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BQ494)+BQ494>$BF27,$BF27-SUM($BG494:BQ494),BQ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BR494)+BR494>$BF27,$BF27-SUM($BG494:BR494),BR494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BS494)+BS494>$BF27,$BF27-SUM($BG494:BS494),BS494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BT494)+BT494>$BF27,$BF27-SUM($BG494:BT494),BT494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BU494)+BU494>$BF27,$BF27-SUM($BG494:BU494),BU494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BV494)+BV494>$BF27,$BF27-SUM($BG494:BV494),BV494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BW494)+BW494>$BF27,$BF27-SUM($BG494:BW494),BW494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BX494)+BX494>$BF27,$BF27-SUM($BG494:BX494),BX494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BY494)+BY494>$BF27,$BF27-SUM($BG494:BY494),BY494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:BZ494)+BZ494>$BF27,$BF27-SUM($BG494:BZ494),BZ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CA494)+CA494>$BF27,$BF27-SUM($BG494:CA494),CA494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CB494)+CB494>$BF27,$BF27-SUM($BG494:CB494),CB494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CC494)+CC494>$BF27,$BF27-SUM($BG494:CC494),CC494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CD494)+CD494>$BF27,$BF27-SUM($BG494:CD494),CD494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CE494)+CE494>$BF27,$BF27-SUM($BG494:CE494),CE494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CF494)+CF494>$BF27,$BF27-SUM($BG494:CF494),CF494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CG494)+CG494>$BF27,$BF27-SUM($BG494:CG494),CG494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CH494)+CH494>$BF27,$BF27-SUM($BG494:CH494),CH494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CI494)+CI494>$BF27,$BF27-SUM($BG494:CI494),CI494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CJ494)+CJ494>$BF27,$BF27-SUM($BG494:CJ494),CJ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CK494)+CK494>$BF27,$BF27-SUM($BG494:CK494),CK494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CL494)+CL494>$BF27,$BF27-SUM($BG494:CL494),CL494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CM494)+CM494>$BF27,$BF27-SUM($BG494:CM494),CM494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CN494)+CN494>$BF27,$BF27-SUM($BG494:CN494),CN494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CO494)+CO494>$BF27,$BF27-SUM($BG494:CO494),CO494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CP494)+CP494>$BF27,$BF27-SUM($BG494:CP494),CP494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CQ494)+CQ494>$BF27,$BF27-SUM($BG494:CQ494),CQ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CR494)+CR494>$BF27,$BF27-SUM($BG494:CR494),CR494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CS494)+CS494>$BF27,$BF27-SUM($BG494:CS494),CS494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CT494)+CT494>$BF27,$BF27-SUM($BG494:CT494),CT494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CU494)+CU494>$BF27,$BF27-SUM($BG494:CU494),CU494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CV494)+CV494>$BF27,$BF27-SUM($BG494:CV494),CV494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CW494)+CW494>$BF27,$BF27-SUM($BG494:CW494),CW494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CX494)+CX494>$BF27,$BF27-SUM($BG494:CX494),CX494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CY494)+CY494>$BF27,$BF27-SUM($BG494:CY494),CY494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:CZ494)+CZ494>$BF27,$BF27-SUM($BG494:CZ494),CZ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DA494)+DA494>$BF27,$BF27-SUM($BG494:DA494),DA494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DB494)+DB494>$BF27,$BF27-SUM($BG494:DB494),DB494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DC494)+DC494>$BF27,$BF27-SUM($BG494:DC494),DC494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DD494)+DD494>$BF27,$BF27-SUM($BG494:DD494),DD494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DE494)+DE494>$BF27,$BF27-SUM($BG494:DE494),DE494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DF494)+DF494>$BF27,$BF27-SUM($BG494:DF494),DF494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DG494)+DG494>$BF27,$BF27-SUM($BG494:DG494),DG494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DH494)+DH494>$BF27,$BF27-SUM($BG494:DH494),DH494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DI494)+DI494>$BF27,$BF27-SUM($BG494:DI494),DI494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DJ494)+DJ494>$BF27,$BF27-SUM($BG494:DJ494),DJ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DK494)+DK494>$BF27,$BF27-SUM($BG494:DK494),DK494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DL494)+DL494>$BF27,$BF27-SUM($BG494:DL494),DL494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DM494)+DM494>$BF27,$BF27-SUM($BG494:DM494),DM494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DN494)+DN494>$BF27,$BF27-SUM($BG494:DN494),DN494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DO494)+DO494>$BF27,$BF27-SUM($BG494:DO494),DO494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DP494)+DP494>$BF27,$BF27-SUM($BG494:DP494),DP494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DQ494)+DQ494>$BF27,$BF27-SUM($BG494:DQ494),DQ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DR494)+DR494>$BF27,$BF27-SUM($BG494:DR494),DR494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DS494)+DS494>$BF27,$BF27-SUM($BG494:DS494),DS494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DT494)+DT494>$BF27,$BF27-SUM($BG494:DT494),DT494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DU494)+DU494>$BF27,$BF27-SUM($BG494:DU494),DU494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DV494)+DV494>$BF27,$BF27-SUM($BG494:DV494),DV494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DW494)+DW494>$BF27,$BF27-SUM($BG494:DW494),DW494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DX494)+DX494>$BF27,$BF27-SUM($BG494:DX494),DX494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DY494)+DY494>$BF27,$BF27-SUM($BG494:DY494),DY494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:DZ494)+DZ494>$BF27,$BF27-SUM($BG494:DZ494),DZ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EA494)+EA494>$BF27,$BF27-SUM($BG494:EA494),EA494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EB494)+EB494>$BF27,$BF27-SUM($BG494:EB494),EB494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EC494)+EC494>$BF27,$BF27-SUM($BG494:EC494),EC494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:ED494)+ED494>$BF27,$BF27-SUM($BG494:ED494),ED494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EE494)+EE494>$BF27,$BF27-SUM($BG494:EE494),EE494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EF494)+EF494>$BF27,$BF27-SUM($BG494:EF494),EF494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EG494)+EG494>$BF27,$BF27-SUM($BG494:EG494),EG494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EH494)+EH494>$BF27,$BF27-SUM($BG494:EH494),EH494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EI494)+EI494>$BF27,$BF27-SUM($BG494:EI494),EI494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EJ494)+EJ494>$BF27,$BF27-SUM($BG494:EJ494),EJ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EK494)+EK494>$BF27,$BF27-SUM($BG494:EK494),EK494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EL494)+EL494>$BF27,$BF27-SUM($BG494:EL494),EL494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EM494)+EM494>$BF27,$BF27-SUM($BG494:EM494),EM494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EN494)+EN494>$BF27,$BF27-SUM($BG494:EN494),EN494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EO494)+EO494>$BF27,$BF27-SUM($BG494:EO494),EO494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EP494)+EP494>$BF27,$BF27-SUM($BG494:EP494),EP494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EQ494)+EQ494>$BF27,$BF27-SUM($BG494:EQ494),EQ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:ER494)+ER494>$BF27,$BF27-SUM($BG494:ER494),ER494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:ES494)+ES494>$BF27,$BF27-SUM($BG494:ES494),ES494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:ET494)+ET494>$BF27,$BF27-SUM($BG494:ET494),ET494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EU494)+EU494>$BF27,$BF27-SUM($BG494:EU494),EU494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EV494)+EV494>$BF27,$BF27-SUM($BG494:EV494),EV494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EW494)+EW494>$BF27,$BF27-SUM($BG494:EW494),EW494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EX494)+EX494>$BF27,$BF27-SUM($BG494:EX494),EX494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EY494)+EY494>$BF27,$BF27-SUM($BG494:EY494),EY494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:EZ494)+EZ494>$BF27,$BF27-SUM($BG494:EZ494),EZ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FA494)+FA494>$BF27,$BF27-SUM($BG494:FA494),FA494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FB494)+FB494>$BF27,$BF27-SUM($BG494:FB494),FB494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FC494)+FC494>$BF27,$BF27-SUM($BG494:FC494),FC494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FD494)+FD494>$BF27,$BF27-SUM($BG494:FD494),FD494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FE494)+FE494>$BF27,$BF27-SUM($BG494:FE494),FE494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FF494)+FF494>$BF27,$BF27-SUM($BG494:FF494),FF494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FG494)+FG494>$BF27,$BF27-SUM($BG494:FG494),FG494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FH494)+FH494>$BF27,$BF27-SUM($BG494:FH494),FH494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FI494)+FI494>$BF27,$BF27-SUM($BG494:FI494),FI494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FJ494)+FJ494>$BF27,$BF27-SUM($BG494:FJ494),FJ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FK494)+FK494>$BF27,$BF27-SUM($BG494:FK494),FK494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FL494)+FL494>$BF27,$BF27-SUM($BG494:FL494),FL494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FM494)+FM494>$BF27,$BF27-SUM($BG494:FM494),FM494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FN494)+FN494>$BF27,$BF27-SUM($BG494:FN494),FN494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FO494)+FO494>$BF27,$BF27-SUM($BG494:FO494),FO494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FP494)+FP494>$BF27,$BF27-SUM($BG494:FP494),FP494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FQ494)+FQ494>$BF27,$BF27-SUM($BG494:FQ494),FQ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FR494)+FR494>$BF27,$BF27-SUM($BG494:FR494),FR494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FS494)+FS494>$BF27,$BF27-SUM($BG494:FS494),FS494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FT494)+FT494>$BF27,$BF27-SUM($BG494:FT494),FT494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FU494)+FU494>$BF27,$BF27-SUM($BG494:FU494),FU494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FV494)+FV494>$BF27,$BF27-SUM($BG494:FV494),FV494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FW494)+FW494>$BF27,$BF27-SUM($BG494:FW494),FW494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FX494)+FX494>$BF27,$BF27-SUM($BG494:FX494),FX494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FY494)+FY494>$BF27,$BF27-SUM($BG494:FY494),FY494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:FZ494)+FZ494>$BF27,$BF27-SUM($BG494:FZ494),FZ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GA494)+GA494>$BF27,$BF27-SUM($BG494:GA494),GA494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GB494)+GB494>$BF27,$BF27-SUM($BG494:GB494),GB494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GC494)+GC494>$BF27,$BF27-SUM($BG494:GC494),GC494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GD494)+GD494>$BF27,$BF27-SUM($BG494:GD494),GD494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GE494)+GE494>$BF27,$BF27-SUM($BG494:GE494),GE494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GF494)+GF494>$BF27,$BF27-SUM($BG494:GF494),GF494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GG494)+GG494>$BF27,$BF27-SUM($BG494:GG494),GG494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GH494)+GH494>$BF27,$BF27-SUM($BG494:GH494),GH494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GI494)+GI494>$BF27,$BF27-SUM($BG494:GI494),GI494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GJ494)+GJ494>$BF27,$BF27-SUM($BG494:GJ494),GJ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GK494)+GK494>$BF27,$BF27-SUM($BG494:GK494),GK494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GL494)+GL494>$BF27,$BF27-SUM($BG494:GL494),GL494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GM494)+GM494>$BF27,$BF27-SUM($BG494:GM494),GM494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GN494)+GN494>$BF27,$BF27-SUM($BG494:GN494),GN494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GO494)+GO494>$BF27,$BF27-SUM($BG494:GO494),GO494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GP494)+GP494>$BF27,$BF27-SUM($BG494:GP494),GP494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GQ494)+GQ494>$BF27,$BF27-SUM($BG494:GQ494),GQ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GR494)+GR494>$BF27,$BF27-SUM($BG494:GR494),GR494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GS494)+GS494>$BF27,$BF27-SUM($BG494:GS494),GS494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GT494)+GT494>$BF27,$BF27-SUM($BG494:GT494),GT494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GU494)+GU494>$BF27,$BF27-SUM($BG494:GU494),GU494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GV494)+GV494>$BF27,$BF27-SUM($BG494:GV494),GV494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GW494)+GW494>$BF27,$BF27-SUM($BG494:GW494),GW494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GX494)+GX494>$BF27,$BF27-SUM($BG494:GX494),GX494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GY494)+GY494>$BF27,$BF27-SUM($BG494:GY494),GY494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:GZ494)+GZ494>$BF27,$BF27-SUM($BG494:GZ494),GZ494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:HA494)+HA494>$BF27,$BF27-SUM($BG494:HA494),HA494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:HB494)+HB494>$BF27,$BF27-SUM($BG494:HB494),HB494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:HC494)+HC494>$BF27,$BF27-SUM($BG494:HC494),HC494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:HD494)+HD494>$BF27,$BF27-SUM($BG494:HD494),HD494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:HE494)+HE494>$BF27,$BF27-SUM($BG494:HE494),HE494),0)","v":0},{"$f":"IF($BG494>0,IF(SUM($BG494:HF494)+HF494>$BF27,$BF27-SUM($BG494:HF494),HF494),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BG495>0,IF(SUM($BG495:BG495)+BG495>$BF28,$BF28-SUM($BG495:BG495),BG495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BH495)+BH495>$BF28,$BF28-SUM($BG495:BH495),BH495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BI495)+BI495>$BF28,$BF28-SUM($BG495:BI495),BI495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BJ495)+BJ495>$BF28,$BF28-SUM($BG495:BJ495),BJ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BK495)+BK495>$BF28,$BF28-SUM($BG495:BK495),BK495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BL495)+BL495>$BF28,$BF28-SUM($BG495:BL495),BL495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BM495)+BM495>$BF28,$BF28-SUM($BG495:BM495),BM495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BN495)+BN495>$BF28,$BF28-SUM($BG495:BN495),BN495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BO495)+BO495>$BF28,$BF28-SUM($BG495:BO495),BO495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BP495)+BP495>$BF28,$BF28-SUM($BG495:BP495),BP495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BQ495)+BQ495>$BF28,$BF28-SUM($BG495:BQ495),BQ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BR495)+BR495>$BF28,$BF28-SUM($BG495:BR495),BR495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BS495)+BS495>$BF28,$BF28-SUM($BG495:BS495),BS495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BT495)+BT495>$BF28,$BF28-SUM($BG495:BT495),BT495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BU495)+BU495>$BF28,$BF28-SUM($BG495:BU495),BU495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BV495)+BV495>$BF28,$BF28-SUM($BG495:BV495),BV495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BW495)+BW495>$BF28,$BF28-SUM($BG495:BW495),BW495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BX495)+BX495>$BF28,$BF28-SUM($BG495:BX495),BX495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BY495)+BY495>$BF28,$BF28-SUM($BG495:BY495),BY495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:BZ495)+BZ495>$BF28,$BF28-SUM($BG495:BZ495),BZ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CA495)+CA495>$BF28,$BF28-SUM($BG495:CA495),CA495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CB495)+CB495>$BF28,$BF28-SUM($BG495:CB495),CB495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CC495)+CC495>$BF28,$BF28-SUM($BG495:CC495),CC495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CD495)+CD495>$BF28,$BF28-SUM($BG495:CD495),CD495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CE495)+CE495>$BF28,$BF28-SUM($BG495:CE495),CE495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CF495)+CF495>$BF28,$BF28-SUM($BG495:CF495),CF495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CG495)+CG495>$BF28,$BF28-SUM($BG495:CG495),CG495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CH495)+CH495>$BF28,$BF28-SUM($BG495:CH495),CH495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CI495)+CI495>$BF28,$BF28-SUM($BG495:CI495),CI495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CJ495)+CJ495>$BF28,$BF28-SUM($BG495:CJ495),CJ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CK495)+CK495>$BF28,$BF28-SUM($BG495:CK495),CK495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CL495)+CL495>$BF28,$BF28-SUM($BG495:CL495),CL495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CM495)+CM495>$BF28,$BF28-SUM($BG495:CM495),CM495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CN495)+CN495>$BF28,$BF28-SUM($BG495:CN495),CN495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CO495)+CO495>$BF28,$BF28-SUM($BG495:CO495),CO495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CP495)+CP495>$BF28,$BF28-SUM($BG495:CP495),CP495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CQ495)+CQ495>$BF28,$BF28-SUM($BG495:CQ495),CQ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CR495)+CR495>$BF28,$BF28-SUM($BG495:CR495),CR495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CS495)+CS495>$BF28,$BF28-SUM($BG495:CS495),CS495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CT495)+CT495>$BF28,$BF28-SUM($BG495:CT495),CT495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CU495)+CU495>$BF28,$BF28-SUM($BG495:CU495),CU495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CV495)+CV495>$BF28,$BF28-SUM($BG495:CV495),CV495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CW495)+CW495>$BF28,$BF28-SUM($BG495:CW495),CW495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CX495)+CX495>$BF28,$BF28-SUM($BG495:CX495),CX495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CY495)+CY495>$BF28,$BF28-SUM($BG495:CY495),CY495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:CZ495)+CZ495>$BF28,$BF28-SUM($BG495:CZ495),CZ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DA495)+DA495>$BF28,$BF28-SUM($BG495:DA495),DA495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DB495)+DB495>$BF28,$BF28-SUM($BG495:DB495),DB495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DC495)+DC495>$BF28,$BF28-SUM($BG495:DC495),DC495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DD495)+DD495>$BF28,$BF28-SUM($BG495:DD495),DD495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DE495)+DE495>$BF28,$BF28-SUM($BG495:DE495),DE495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DF495)+DF495>$BF28,$BF28-SUM($BG495:DF495),DF495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DG495)+DG495>$BF28,$BF28-SUM($BG495:DG495),DG495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DH495)+DH495>$BF28,$BF28-SUM($BG495:DH495),DH495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DI495)+DI495>$BF28,$BF28-SUM($BG495:DI495),DI495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DJ495)+DJ495>$BF28,$BF28-SUM($BG495:DJ495),DJ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DK495)+DK495>$BF28,$BF28-SUM($BG495:DK495),DK495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DL495)+DL495>$BF28,$BF28-SUM($BG495:DL495),DL495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DM495)+DM495>$BF28,$BF28-SUM($BG495:DM495),DM495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DN495)+DN495>$BF28,$BF28-SUM($BG495:DN495),DN495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DO495)+DO495>$BF28,$BF28-SUM($BG495:DO495),DO495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DP495)+DP495>$BF28,$BF28-SUM($BG495:DP495),DP495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DQ495)+DQ495>$BF28,$BF28-SUM($BG495:DQ495),DQ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DR495)+DR495>$BF28,$BF28-SUM($BG495:DR495),DR495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DS495)+DS495>$BF28,$BF28-SUM($BG495:DS495),DS495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DT495)+DT495>$BF28,$BF28-SUM($BG495:DT495),DT495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DU495)+DU495>$BF28,$BF28-SUM($BG495:DU495),DU495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DV495)+DV495>$BF28,$BF28-SUM($BG495:DV495),DV495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DW495)+DW495>$BF28,$BF28-SUM($BG495:DW495),DW495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DX495)+DX495>$BF28,$BF28-SUM($BG495:DX495),DX495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DY495)+DY495>$BF28,$BF28-SUM($BG495:DY495),DY495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:DZ495)+DZ495>$BF28,$BF28-SUM($BG495:DZ495),DZ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EA495)+EA495>$BF28,$BF28-SUM($BG495:EA495),EA495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EB495)+EB495>$BF28,$BF28-SUM($BG495:EB495),EB495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EC495)+EC495>$BF28,$BF28-SUM($BG495:EC495),EC495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:ED495)+ED495>$BF28,$BF28-SUM($BG495:ED495),ED495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EE495)+EE495>$BF28,$BF28-SUM($BG495:EE495),EE495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EF495)+EF495>$BF28,$BF28-SUM($BG495:EF495),EF495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EG495)+EG495>$BF28,$BF28-SUM($BG495:EG495),EG495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EH495)+EH495>$BF28,$BF28-SUM($BG495:EH495),EH495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EI495)+EI495>$BF28,$BF28-SUM($BG495:EI495),EI495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EJ495)+EJ495>$BF28,$BF28-SUM($BG495:EJ495),EJ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EK495)+EK495>$BF28,$BF28-SUM($BG495:EK495),EK495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EL495)+EL495>$BF28,$BF28-SUM($BG495:EL495),EL495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EM495)+EM495>$BF28,$BF28-SUM($BG495:EM495),EM495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EN495)+EN495>$BF28,$BF28-SUM($BG495:EN495),EN495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EO495)+EO495>$BF28,$BF28-SUM($BG495:EO495),EO495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EP495)+EP495>$BF28,$BF28-SUM($BG495:EP495),EP495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EQ495)+EQ495>$BF28,$BF28-SUM($BG495:EQ495),EQ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:ER495)+ER495>$BF28,$BF28-SUM($BG495:ER495),ER495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:ES495)+ES495>$BF28,$BF28-SUM($BG495:ES495),ES495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:ET495)+ET495>$BF28,$BF28-SUM($BG495:ET495),ET495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EU495)+EU495>$BF28,$BF28-SUM($BG495:EU495),EU495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EV495)+EV495>$BF28,$BF28-SUM($BG495:EV495),EV495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EW495)+EW495>$BF28,$BF28-SUM($BG495:EW495),EW495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EX495)+EX495>$BF28,$BF28-SUM($BG495:EX495),EX495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EY495)+EY495>$BF28,$BF28-SUM($BG495:EY495),EY495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:EZ495)+EZ495>$BF28,$BF28-SUM($BG495:EZ495),EZ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FA495)+FA495>$BF28,$BF28-SUM($BG495:FA495),FA495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FB495)+FB495>$BF28,$BF28-SUM($BG495:FB495),FB495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FC495)+FC495>$BF28,$BF28-SUM($BG495:FC495),FC495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FD495)+FD495>$BF28,$BF28-SUM($BG495:FD495),FD495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FE495)+FE495>$BF28,$BF28-SUM($BG495:FE495),FE495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FF495)+FF495>$BF28,$BF28-SUM($BG495:FF495),FF495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FG495)+FG495>$BF28,$BF28-SUM($BG495:FG495),FG495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FH495)+FH495>$BF28,$BF28-SUM($BG495:FH495),FH495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FI495)+FI495>$BF28,$BF28-SUM($BG495:FI495),FI495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FJ495)+FJ495>$BF28,$BF28-SUM($BG495:FJ495),FJ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FK495)+FK495>$BF28,$BF28-SUM($BG495:FK495),FK495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FL495)+FL495>$BF28,$BF28-SUM($BG495:FL495),FL495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FM495)+FM495>$BF28,$BF28-SUM($BG495:FM495),FM495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FN495)+FN495>$BF28,$BF28-SUM($BG495:FN495),FN495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FO495)+FO495>$BF28,$BF28-SUM($BG495:FO495),FO495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FP495)+FP495>$BF28,$BF28-SUM($BG495:FP495),FP495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FQ495)+FQ495>$BF28,$BF28-SUM($BG495:FQ495),FQ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FR495)+FR495>$BF28,$BF28-SUM($BG495:FR495),FR495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FS495)+FS495>$BF28,$BF28-SUM($BG495:FS495),FS495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FT495)+FT495>$BF28,$BF28-SUM($BG495:FT495),FT495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FU495)+FU495>$BF28,$BF28-SUM($BG495:FU495),FU495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FV495)+FV495>$BF28,$BF28-SUM($BG495:FV495),FV495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FW495)+FW495>$BF28,$BF28-SUM($BG495:FW495),FW495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FX495)+FX495>$BF28,$BF28-SUM($BG495:FX495),FX495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FY495)+FY495>$BF28,$BF28-SUM($BG495:FY495),FY495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:FZ495)+FZ495>$BF28,$BF28-SUM($BG495:FZ495),FZ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GA495)+GA495>$BF28,$BF28-SUM($BG495:GA495),GA495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GB495)+GB495>$BF28,$BF28-SUM($BG495:GB495),GB495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GC495)+GC495>$BF28,$BF28-SUM($BG495:GC495),GC495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GD495)+GD495>$BF28,$BF28-SUM($BG495:GD495),GD495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GE495)+GE495>$BF28,$BF28-SUM($BG495:GE495),GE495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GF495)+GF495>$BF28,$BF28-SUM($BG495:GF495),GF495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GG495)+GG495>$BF28,$BF28-SUM($BG495:GG495),GG495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GH495)+GH495>$BF28,$BF28-SUM($BG495:GH495),GH495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GI495)+GI495>$BF28,$BF28-SUM($BG495:GI495),GI495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GJ495)+GJ495>$BF28,$BF28-SUM($BG495:GJ495),GJ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GK495)+GK495>$BF28,$BF28-SUM($BG495:GK495),GK495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GL495)+GL495>$BF28,$BF28-SUM($BG495:GL495),GL495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GM495)+GM495>$BF28,$BF28-SUM($BG495:GM495),GM495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GN495)+GN495>$BF28,$BF28-SUM($BG495:GN495),GN495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GO495)+GO495>$BF28,$BF28-SUM($BG495:GO495),GO495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GP495)+GP495>$BF28,$BF28-SUM($BG495:GP495),GP495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GQ495)+GQ495>$BF28,$BF28-SUM($BG495:GQ495),GQ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GR495)+GR495>$BF28,$BF28-SUM($BG495:GR495),GR495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GS495)+GS495>$BF28,$BF28-SUM($BG495:GS495),GS495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GT495)+GT495>$BF28,$BF28-SUM($BG495:GT495),GT495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GU495)+GU495>$BF28,$BF28-SUM($BG495:GU495),GU495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GV495)+GV495>$BF28,$BF28-SUM($BG495:GV495),GV495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GW495)+GW495>$BF28,$BF28-SUM($BG495:GW495),GW495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GX495)+GX495>$BF28,$BF28-SUM($BG495:GX495),GX495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GY495)+GY495>$BF28,$BF28-SUM($BG495:GY495),GY495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:GZ495)+GZ495>$BF28,$BF28-SUM($BG495:GZ495),GZ495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:HA495)+HA495>$BF28,$BF28-SUM($BG495:HA495),HA495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:HB495)+HB495>$BF28,$BF28-SUM($BG495:HB495),HB495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:HC495)+HC495>$BF28,$BF28-SUM($BG495:HC495),HC495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:HD495)+HD495>$BF28,$BF28-SUM($BG495:HD495),HD495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:HE495)+HE495>$BF28,$BF28-SUM($BG495:HE495),HE495),0)","v":0},{"$f":"IF($BG495>0,IF(SUM($BG495:HF495)+HF495>$BF28,$BF28-SUM($BG495:HF495),HF495),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BG496>0,IF(SUM($BG496:BG496)+BG496>$BF29,$BF29-SUM($BG496:BG496),BG496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BH496)+BH496>$BF29,$BF29-SUM($BG496:BH496),BH496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BI496)+BI496>$BF29,$BF29-SUM($BG496:BI496),BI496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BJ496)+BJ496>$BF29,$BF29-SUM($BG496:BJ496),BJ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BK496)+BK496>$BF29,$BF29-SUM($BG496:BK496),BK496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BL496)+BL496>$BF29,$BF29-SUM($BG496:BL496),BL496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BM496)+BM496>$BF29,$BF29-SUM($BG496:BM496),BM496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BN496)+BN496>$BF29,$BF29-SUM($BG496:BN496),BN496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BO496)+BO496>$BF29,$BF29-SUM($BG496:BO496),BO496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BP496)+BP496>$BF29,$BF29-SUM($BG496:BP496),BP496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BQ496)+BQ496>$BF29,$BF29-SUM($BG496:BQ496),BQ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BR496)+BR496>$BF29,$BF29-SUM($BG496:BR496),BR496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BS496)+BS496>$BF29,$BF29-SUM($BG496:BS496),BS496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BT496)+BT496>$BF29,$BF29-SUM($BG496:BT496),BT496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BU496)+BU496>$BF29,$BF29-SUM($BG496:BU496),BU496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BV496)+BV496>$BF29,$BF29-SUM($BG496:BV496),BV496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BW496)+BW496>$BF29,$BF29-SUM($BG496:BW496),BW496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BX496)+BX496>$BF29,$BF29-SUM($BG496:BX496),BX496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BY496)+BY496>$BF29,$BF29-SUM($BG496:BY496),BY496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:BZ496)+BZ496>$BF29,$BF29-SUM($BG496:BZ496),BZ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CA496)+CA496>$BF29,$BF29-SUM($BG496:CA496),CA496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CB496)+CB496>$BF29,$BF29-SUM($BG496:CB496),CB496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CC496)+CC496>$BF29,$BF29-SUM($BG496:CC496),CC496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CD496)+CD496>$BF29,$BF29-SUM($BG496:CD496),CD496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CE496)+CE496>$BF29,$BF29-SUM($BG496:CE496),CE496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CF496)+CF496>$BF29,$BF29-SUM($BG496:CF496),CF496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CG496)+CG496>$BF29,$BF29-SUM($BG496:CG496),CG496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CH496)+CH496>$BF29,$BF29-SUM($BG496:CH496),CH496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CI496)+CI496>$BF29,$BF29-SUM($BG496:CI496),CI496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CJ496)+CJ496>$BF29,$BF29-SUM($BG496:CJ496),CJ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CK496)+CK496>$BF29,$BF29-SUM($BG496:CK496),CK496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CL496)+CL496>$BF29,$BF29-SUM($BG496:CL496),CL496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CM496)+CM496>$BF29,$BF29-SUM($BG496:CM496),CM496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CN496)+CN496>$BF29,$BF29-SUM($BG496:CN496),CN496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CO496)+CO496>$BF29,$BF29-SUM($BG496:CO496),CO496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CP496)+CP496>$BF29,$BF29-SUM($BG496:CP496),CP496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CQ496)+CQ496>$BF29,$BF29-SUM($BG496:CQ496),CQ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CR496)+CR496>$BF29,$BF29-SUM($BG496:CR496),CR496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CS496)+CS496>$BF29,$BF29-SUM($BG496:CS496),CS496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CT496)+CT496>$BF29,$BF29-SUM($BG496:CT496),CT496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CU496)+CU496>$BF29,$BF29-SUM($BG496:CU496),CU496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CV496)+CV496>$BF29,$BF29-SUM($BG496:CV496),CV496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CW496)+CW496>$BF29,$BF29-SUM($BG496:CW496),CW496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CX496)+CX496>$BF29,$BF29-SUM($BG496:CX496),CX496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CY496)+CY496>$BF29,$BF29-SUM($BG496:CY496),CY496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:CZ496)+CZ496>$BF29,$BF29-SUM($BG496:CZ496),CZ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DA496)+DA496>$BF29,$BF29-SUM($BG496:DA496),DA496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DB496)+DB496>$BF29,$BF29-SUM($BG496:DB496),DB496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DC496)+DC496>$BF29,$BF29-SUM($BG496:DC496),DC496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DD496)+DD496>$BF29,$BF29-SUM($BG496:DD496),DD496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DE496)+DE496>$BF29,$BF29-SUM($BG496:DE496),DE496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DF496)+DF496>$BF29,$BF29-SUM($BG496:DF496),DF496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DG496)+DG496>$BF29,$BF29-SUM($BG496:DG496),DG496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DH496)+DH496>$BF29,$BF29-SUM($BG496:DH496),DH496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DI496)+DI496>$BF29,$BF29-SUM($BG496:DI496),DI496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DJ496)+DJ496>$BF29,$BF29-SUM($BG496:DJ496),DJ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DK496)+DK496>$BF29,$BF29-SUM($BG496:DK496),DK496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DL496)+DL496>$BF29,$BF29-SUM($BG496:DL496),DL496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DM496)+DM496>$BF29,$BF29-SUM($BG496:DM496),DM496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DN496)+DN496>$BF29,$BF29-SUM($BG496:DN496),DN496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DO496)+DO496>$BF29,$BF29-SUM($BG496:DO496),DO496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DP496)+DP496>$BF29,$BF29-SUM($BG496:DP496),DP496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DQ496)+DQ496>$BF29,$BF29-SUM($BG496:DQ496),DQ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DR496)+DR496>$BF29,$BF29-SUM($BG496:DR496),DR496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DS496)+DS496>$BF29,$BF29-SUM($BG496:DS496),DS496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DT496)+DT496>$BF29,$BF29-SUM($BG496:DT496),DT496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DU496)+DU496>$BF29,$BF29-SUM($BG496:DU496),DU496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DV496)+DV496>$BF29,$BF29-SUM($BG496:DV496),DV496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DW496)+DW496>$BF29,$BF29-SUM($BG496:DW496),DW496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DX496)+DX496>$BF29,$BF29-SUM($BG496:DX496),DX496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DY496)+DY496>$BF29,$BF29-SUM($BG496:DY496),DY496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:DZ496)+DZ496>$BF29,$BF29-SUM($BG496:DZ496),DZ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EA496)+EA496>$BF29,$BF29-SUM($BG496:EA496),EA496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EB496)+EB496>$BF29,$BF29-SUM($BG496:EB496),EB496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EC496)+EC496>$BF29,$BF29-SUM($BG496:EC496),EC496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:ED496)+ED496>$BF29,$BF29-SUM($BG496:ED496),ED496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EE496)+EE496>$BF29,$BF29-SUM($BG496:EE496),EE496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EF496)+EF496>$BF29,$BF29-SUM($BG496:EF496),EF496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EG496)+EG496>$BF29,$BF29-SUM($BG496:EG496),EG496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EH496)+EH496>$BF29,$BF29-SUM($BG496:EH496),EH496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EI496)+EI496>$BF29,$BF29-SUM($BG496:EI496),EI496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EJ496)+EJ496>$BF29,$BF29-SUM($BG496:EJ496),EJ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EK496)+EK496>$BF29,$BF29-SUM($BG496:EK496),EK496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EL496)+EL496>$BF29,$BF29-SUM($BG496:EL496),EL496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EM496)+EM496>$BF29,$BF29-SUM($BG496:EM496),EM496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EN496)+EN496>$BF29,$BF29-SUM($BG496:EN496),EN496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EO496)+EO496>$BF29,$BF29-SUM($BG496:EO496),EO496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EP496)+EP496>$BF29,$BF29-SUM($BG496:EP496),EP496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EQ496)+EQ496>$BF29,$BF29-SUM($BG496:EQ496),EQ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:ER496)+ER496>$BF29,$BF29-SUM($BG496:ER496),ER496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:ES496)+ES496>$BF29,$BF29-SUM($BG496:ES496),ES496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:ET496)+ET496>$BF29,$BF29-SUM($BG496:ET496),ET496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EU496)+EU496>$BF29,$BF29-SUM($BG496:EU496),EU496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EV496)+EV496>$BF29,$BF29-SUM($BG496:EV496),EV496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EW496)+EW496>$BF29,$BF29-SUM($BG496:EW496),EW496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EX496)+EX496>$BF29,$BF29-SUM($BG496:EX496),EX496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EY496)+EY496>$BF29,$BF29-SUM($BG496:EY496),EY496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:EZ496)+EZ496>$BF29,$BF29-SUM($BG496:EZ496),EZ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FA496)+FA496>$BF29,$BF29-SUM($BG496:FA496),FA496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FB496)+FB496>$BF29,$BF29-SUM($BG496:FB496),FB496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FC496)+FC496>$BF29,$BF29-SUM($BG496:FC496),FC496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FD496)+FD496>$BF29,$BF29-SUM($BG496:FD496),FD496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FE496)+FE496>$BF29,$BF29-SUM($BG496:FE496),FE496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FF496)+FF496>$BF29,$BF29-SUM($BG496:FF496),FF496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FG496)+FG496>$BF29,$BF29-SUM($BG496:FG496),FG496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FH496)+FH496>$BF29,$BF29-SUM($BG496:FH496),FH496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FI496)+FI496>$BF29,$BF29-SUM($BG496:FI496),FI496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FJ496)+FJ496>$BF29,$BF29-SUM($BG496:FJ496),FJ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FK496)+FK496>$BF29,$BF29-SUM($BG496:FK496),FK496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FL496)+FL496>$BF29,$BF29-SUM($BG496:FL496),FL496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FM496)+FM496>$BF29,$BF29-SUM($BG496:FM496),FM496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FN496)+FN496>$BF29,$BF29-SUM($BG496:FN496),FN496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FO496)+FO496>$BF29,$BF29-SUM($BG496:FO496),FO496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FP496)+FP496>$BF29,$BF29-SUM($BG496:FP496),FP496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FQ496)+FQ496>$BF29,$BF29-SUM($BG496:FQ496),FQ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FR496)+FR496>$BF29,$BF29-SUM($BG496:FR496),FR496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FS496)+FS496>$BF29,$BF29-SUM($BG496:FS496),FS496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FT496)+FT496>$BF29,$BF29-SUM($BG496:FT496),FT496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FU496)+FU496>$BF29,$BF29-SUM($BG496:FU496),FU496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FV496)+FV496>$BF29,$BF29-SUM($BG496:FV496),FV496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FW496)+FW496>$BF29,$BF29-SUM($BG496:FW496),FW496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FX496)+FX496>$BF29,$BF29-SUM($BG496:FX496),FX496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FY496)+FY496>$BF29,$BF29-SUM($BG496:FY496),FY496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:FZ496)+FZ496>$BF29,$BF29-SUM($BG496:FZ496),FZ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GA496)+GA496>$BF29,$BF29-SUM($BG496:GA496),GA496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GB496)+GB496>$BF29,$BF29-SUM($BG496:GB496),GB496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GC496)+GC496>$BF29,$BF29-SUM($BG496:GC496),GC496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GD496)+GD496>$BF29,$BF29-SUM($BG496:GD496),GD496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GE496)+GE496>$BF29,$BF29-SUM($BG496:GE496),GE496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GF496)+GF496>$BF29,$BF29-SUM($BG496:GF496),GF496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GG496)+GG496>$BF29,$BF29-SUM($BG496:GG496),GG496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GH496)+GH496>$BF29,$BF29-SUM($BG496:GH496),GH496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GI496)+GI496>$BF29,$BF29-SUM($BG496:GI496),GI496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GJ496)+GJ496>$BF29,$BF29-SUM($BG496:GJ496),GJ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GK496)+GK496>$BF29,$BF29-SUM($BG496:GK496),GK496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GL496)+GL496>$BF29,$BF29-SUM($BG496:GL496),GL496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GM496)+GM496>$BF29,$BF29-SUM($BG496:GM496),GM496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GN496)+GN496>$BF29,$BF29-SUM($BG496:GN496),GN496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GO496)+GO496>$BF29,$BF29-SUM($BG496:GO496),GO496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GP496)+GP496>$BF29,$BF29-SUM($BG496:GP496),GP496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GQ496)+GQ496>$BF29,$BF29-SUM($BG496:GQ496),GQ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GR496)+GR496>$BF29,$BF29-SUM($BG496:GR496),GR496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GS496)+GS496>$BF29,$BF29-SUM($BG496:GS496),GS496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GT496)+GT496>$BF29,$BF29-SUM($BG496:GT496),GT496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GU496)+GU496>$BF29,$BF29-SUM($BG496:GU496),GU496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GV496)+GV496>$BF29,$BF29-SUM($BG496:GV496),GV496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GW496)+GW496>$BF29,$BF29-SUM($BG496:GW496),GW496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GX496)+GX496>$BF29,$BF29-SUM($BG496:GX496),GX496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GY496)+GY496>$BF29,$BF29-SUM($BG496:GY496),GY496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:GZ496)+GZ496>$BF29,$BF29-SUM($BG496:GZ496),GZ496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:HA496)+HA496>$BF29,$BF29-SUM($BG496:HA496),HA496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:HB496)+HB496>$BF29,$BF29-SUM($BG496:HB496),HB496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:HC496)+HC496>$BF29,$BF29-SUM($BG496:HC496),HC496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:HD496)+HD496>$BF29,$BF29-SUM($BG496:HD496),HD496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:HE496)+HE496>$BF29,$BF29-SUM($BG496:HE496),HE496),0)","v":0},{"$f":"IF($BG496>0,IF(SUM($BG496:HF496)+HF496>$BF29,$BF29-SUM($BG496:HF496),HF496),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BG497>0,IF(SUM($BG497:BG497)+BG497>$BF30,$BF30-SUM($BG497:BG497),BG497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BH497)+BH497>$BF30,$BF30-SUM($BG497:BH497),BH497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BI497)+BI497>$BF30,$BF30-SUM($BG497:BI497),BI497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BJ497)+BJ497>$BF30,$BF30-SUM($BG497:BJ497),BJ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BK497)+BK497>$BF30,$BF30-SUM($BG497:BK497),BK497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BL497)+BL497>$BF30,$BF30-SUM($BG497:BL497),BL497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BM497)+BM497>$BF30,$BF30-SUM($BG497:BM497),BM497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BN497)+BN497>$BF30,$BF30-SUM($BG497:BN497),BN497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BO497)+BO497>$BF30,$BF30-SUM($BG497:BO497),BO497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BP497)+BP497>$BF30,$BF30-SUM($BG497:BP497),BP497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BQ497)+BQ497>$BF30,$BF30-SUM($BG497:BQ497),BQ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BR497)+BR497>$BF30,$BF30-SUM($BG497:BR497),BR497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BS497)+BS497>$BF30,$BF30-SUM($BG497:BS497),BS497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BT497)+BT497>$BF30,$BF30-SUM($BG497:BT497),BT497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BU497)+BU497>$BF30,$BF30-SUM($BG497:BU497),BU497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BV497)+BV497>$BF30,$BF30-SUM($BG497:BV497),BV497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BW497)+BW497>$BF30,$BF30-SUM($BG497:BW497),BW497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BX497)+BX497>$BF30,$BF30-SUM($BG497:BX497),BX497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BY497)+BY497>$BF30,$BF30-SUM($BG497:BY497),BY497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:BZ497)+BZ497>$BF30,$BF30-SUM($BG497:BZ497),BZ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CA497)+CA497>$BF30,$BF30-SUM($BG497:CA497),CA497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CB497)+CB497>$BF30,$BF30-SUM($BG497:CB497),CB497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CC497)+CC497>$BF30,$BF30-SUM($BG497:CC497),CC497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CD497)+CD497>$BF30,$BF30-SUM($BG497:CD497),CD497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CE497)+CE497>$BF30,$BF30-SUM($BG497:CE497),CE497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CF497)+CF497>$BF30,$BF30-SUM($BG497:CF497),CF497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CG497)+CG497>$BF30,$BF30-SUM($BG497:CG497),CG497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CH497)+CH497>$BF30,$BF30-SUM($BG497:CH497),CH497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CI497)+CI497>$BF30,$BF30-SUM($BG497:CI497),CI497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CJ497)+CJ497>$BF30,$BF30-SUM($BG497:CJ497),CJ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CK497)+CK497>$BF30,$BF30-SUM($BG497:CK497),CK497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CL497)+CL497>$BF30,$BF30-SUM($BG497:CL497),CL497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CM497)+CM497>$BF30,$BF30-SUM($BG497:CM497),CM497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CN497)+CN497>$BF30,$BF30-SUM($BG497:CN497),CN497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CO497)+CO497>$BF30,$BF30-SUM($BG497:CO497),CO497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CP497)+CP497>$BF30,$BF30-SUM($BG497:CP497),CP497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CQ497)+CQ497>$BF30,$BF30-SUM($BG497:CQ497),CQ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CR497)+CR497>$BF30,$BF30-SUM($BG497:CR497),CR497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CS497)+CS497>$BF30,$BF30-SUM($BG497:CS497),CS497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CT497)+CT497>$BF30,$BF30-SUM($BG497:CT497),CT497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CU497)+CU497>$BF30,$BF30-SUM($BG497:CU497),CU497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CV497)+CV497>$BF30,$BF30-SUM($BG497:CV497),CV497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CW497)+CW497>$BF30,$BF30-SUM($BG497:CW497),CW497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CX497)+CX497>$BF30,$BF30-SUM($BG497:CX497),CX497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CY497)+CY497>$BF30,$BF30-SUM($BG497:CY497),CY497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:CZ497)+CZ497>$BF30,$BF30-SUM($BG497:CZ497),CZ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DA497)+DA497>$BF30,$BF30-SUM($BG497:DA497),DA497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DB497)+DB497>$BF30,$BF30-SUM($BG497:DB497),DB497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DC497)+DC497>$BF30,$BF30-SUM($BG497:DC497),DC497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DD497)+DD497>$BF30,$BF30-SUM($BG497:DD497),DD497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DE497)+DE497>$BF30,$BF30-SUM($BG497:DE497),DE497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DF497)+DF497>$BF30,$BF30-SUM($BG497:DF497),DF497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DG497)+DG497>$BF30,$BF30-SUM($BG497:DG497),DG497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DH497)+DH497>$BF30,$BF30-SUM($BG497:DH497),DH497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DI497)+DI497>$BF30,$BF30-SUM($BG497:DI497),DI497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DJ497)+DJ497>$BF30,$BF30-SUM($BG497:DJ497),DJ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DK497)+DK497>$BF30,$BF30-SUM($BG497:DK497),DK497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DL497)+DL497>$BF30,$BF30-SUM($BG497:DL497),DL497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DM497)+DM497>$BF30,$BF30-SUM($BG497:DM497),DM497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DN497)+DN497>$BF30,$BF30-SUM($BG497:DN497),DN497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DO497)+DO497>$BF30,$BF30-SUM($BG497:DO497),DO497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DP497)+DP497>$BF30,$BF30-SUM($BG497:DP497),DP497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DQ497)+DQ497>$BF30,$BF30-SUM($BG497:DQ497),DQ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DR497)+DR497>$BF30,$BF30-SUM($BG497:DR497),DR497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DS497)+DS497>$BF30,$BF30-SUM($BG497:DS497),DS497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DT497)+DT497>$BF30,$BF30-SUM($BG497:DT497),DT497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DU497)+DU497>$BF30,$BF30-SUM($BG497:DU497),DU497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DV497)+DV497>$BF30,$BF30-SUM($BG497:DV497),DV497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DW497)+DW497>$BF30,$BF30-SUM($BG497:DW497),DW497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DX497)+DX497>$BF30,$BF30-SUM($BG497:DX497),DX497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DY497)+DY497>$BF30,$BF30-SUM($BG497:DY497),DY497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:DZ497)+DZ497>$BF30,$BF30-SUM($BG497:DZ497),DZ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EA497)+EA497>$BF30,$BF30-SUM($BG497:EA497),EA497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EB497)+EB497>$BF30,$BF30-SUM($BG497:EB497),EB497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EC497)+EC497>$BF30,$BF30-SUM($BG497:EC497),EC497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:ED497)+ED497>$BF30,$BF30-SUM($BG497:ED497),ED497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EE497)+EE497>$BF30,$BF30-SUM($BG497:EE497),EE497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EF497)+EF497>$BF30,$BF30-SUM($BG497:EF497),EF497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EG497)+EG497>$BF30,$BF30-SUM($BG497:EG497),EG497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EH497)+EH497>$BF30,$BF30-SUM($BG497:EH497),EH497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EI497)+EI497>$BF30,$BF30-SUM($BG497:EI497),EI497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EJ497)+EJ497>$BF30,$BF30-SUM($BG497:EJ497),EJ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EK497)+EK497>$BF30,$BF30-SUM($BG497:EK497),EK497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EL497)+EL497>$BF30,$BF30-SUM($BG497:EL497),EL497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EM497)+EM497>$BF30,$BF30-SUM($BG497:EM497),EM497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EN497)+EN497>$BF30,$BF30-SUM($BG497:EN497),EN497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EO497)+EO497>$BF30,$BF30-SUM($BG497:EO497),EO497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EP497)+EP497>$BF30,$BF30-SUM($BG497:EP497),EP497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EQ497)+EQ497>$BF30,$BF30-SUM($BG497:EQ497),EQ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:ER497)+ER497>$BF30,$BF30-SUM($BG497:ER497),ER497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:ES497)+ES497>$BF30,$BF30-SUM($BG497:ES497),ES497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:ET497)+ET497>$BF30,$BF30-SUM($BG497:ET497),ET497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EU497)+EU497>$BF30,$BF30-SUM($BG497:EU497),EU497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EV497)+EV497>$BF30,$BF30-SUM($BG497:EV497),EV497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EW497)+EW497>$BF30,$BF30-SUM($BG497:EW497),EW497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EX497)+EX497>$BF30,$BF30-SUM($BG497:EX497),EX497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EY497)+EY497>$BF30,$BF30-SUM($BG497:EY497),EY497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:EZ497)+EZ497>$BF30,$BF30-SUM($BG497:EZ497),EZ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FA497)+FA497>$BF30,$BF30-SUM($BG497:FA497),FA497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FB497)+FB497>$BF30,$BF30-SUM($BG497:FB497),FB497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FC497)+FC497>$BF30,$BF30-SUM($BG497:FC497),FC497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FD497)+FD497>$BF30,$BF30-SUM($BG497:FD497),FD497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FE497)+FE497>$BF30,$BF30-SUM($BG497:FE497),FE497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FF497)+FF497>$BF30,$BF30-SUM($BG497:FF497),FF497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FG497)+FG497>$BF30,$BF30-SUM($BG497:FG497),FG497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FH497)+FH497>$BF30,$BF30-SUM($BG497:FH497),FH497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FI497)+FI497>$BF30,$BF30-SUM($BG497:FI497),FI497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FJ497)+FJ497>$BF30,$BF30-SUM($BG497:FJ497),FJ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FK497)+FK497>$BF30,$BF30-SUM($BG497:FK497),FK497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FL497)+FL497>$BF30,$BF30-SUM($BG497:FL497),FL497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FM497)+FM497>$BF30,$BF30-SUM($BG497:FM497),FM497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FN497)+FN497>$BF30,$BF30-SUM($BG497:FN497),FN497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FO497)+FO497>$BF30,$BF30-SUM($BG497:FO497),FO497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FP497)+FP497>$BF30,$BF30-SUM($BG497:FP497),FP497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FQ497)+FQ497>$BF30,$BF30-SUM($BG497:FQ497),FQ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FR497)+FR497>$BF30,$BF30-SUM($BG497:FR497),FR497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FS497)+FS497>$BF30,$BF30-SUM($BG497:FS497),FS497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FT497)+FT497>$BF30,$BF30-SUM($BG497:FT497),FT497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FU497)+FU497>$BF30,$BF30-SUM($BG497:FU497),FU497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FV497)+FV497>$BF30,$BF30-SUM($BG497:FV497),FV497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FW497)+FW497>$BF30,$BF30-SUM($BG497:FW497),FW497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FX497)+FX497>$BF30,$BF30-SUM($BG497:FX497),FX497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FY497)+FY497>$BF30,$BF30-SUM($BG497:FY497),FY497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:FZ497)+FZ497>$BF30,$BF30-SUM($BG497:FZ497),FZ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GA497)+GA497>$BF30,$BF30-SUM($BG497:GA497),GA497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GB497)+GB497>$BF30,$BF30-SUM($BG497:GB497),GB497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GC497)+GC497>$BF30,$BF30-SUM($BG497:GC497),GC497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GD497)+GD497>$BF30,$BF30-SUM($BG497:GD497),GD497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GE497)+GE497>$BF30,$BF30-SUM($BG497:GE497),GE497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GF497)+GF497>$BF30,$BF30-SUM($BG497:GF497),GF497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GG497)+GG497>$BF30,$BF30-SUM($BG497:GG497),GG497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GH497)+GH497>$BF30,$BF30-SUM($BG497:GH497),GH497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GI497)+GI497>$BF30,$BF30-SUM($BG497:GI497),GI497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GJ497)+GJ497>$BF30,$BF30-SUM($BG497:GJ497),GJ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GK497)+GK497>$BF30,$BF30-SUM($BG497:GK497),GK497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GL497)+GL497>$BF30,$BF30-SUM($BG497:GL497),GL497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GM497)+GM497>$BF30,$BF30-SUM($BG497:GM497),GM497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GN497)+GN497>$BF30,$BF30-SUM($BG497:GN497),GN497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GO497)+GO497>$BF30,$BF30-SUM($BG497:GO497),GO497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GP497)+GP497>$BF30,$BF30-SUM($BG497:GP497),GP497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GQ497)+GQ497>$BF30,$BF30-SUM($BG497:GQ497),GQ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GR497)+GR497>$BF30,$BF30-SUM($BG497:GR497),GR497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GS497)+GS497>$BF30,$BF30-SUM($BG497:GS497),GS497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GT497)+GT497>$BF30,$BF30-SUM($BG497:GT497),GT497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GU497)+GU497>$BF30,$BF30-SUM($BG497:GU497),GU497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GV497)+GV497>$BF30,$BF30-SUM($BG497:GV497),GV497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GW497)+GW497>$BF30,$BF30-SUM($BG497:GW497),GW497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GX497)+GX497>$BF30,$BF30-SUM($BG497:GX497),GX497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GY497)+GY497>$BF30,$BF30-SUM($BG497:GY497),GY497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:GZ497)+GZ497>$BF30,$BF30-SUM($BG497:GZ497),GZ497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:HA497)+HA497>$BF30,$BF30-SUM($BG497:HA497),HA497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:HB497)+HB497>$BF30,$BF30-SUM($BG497:HB497),HB497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:HC497)+HC497>$BF30,$BF30-SUM($BG497:HC497),HC497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:HD497)+HD497>$BF30,$BF30-SUM($BG497:HD497),HD497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:HE497)+HE497>$BF30,$BF30-SUM($BG497:HE497),HE497),0)","v":0},{"$f":"IF($BG497>0,IF(SUM($BG497:HF497)+HF497>$BF30,$BF30-SUM($BG497:HF497),HF497),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BG498>0,IF(SUM($BG498:BG498)+BG498>$BF31,$BF31-SUM($BG498:BG498),BG498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BH498)+BH498>$BF31,$BF31-SUM($BG498:BH498),BH498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BI498)+BI498>$BF31,$BF31-SUM($BG498:BI498),BI498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BJ498)+BJ498>$BF31,$BF31-SUM($BG498:BJ498),BJ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BK498)+BK498>$BF31,$BF31-SUM($BG498:BK498),BK498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BL498)+BL498>$BF31,$BF31-SUM($BG498:BL498),BL498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BM498)+BM498>$BF31,$BF31-SUM($BG498:BM498),BM498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BN498)+BN498>$BF31,$BF31-SUM($BG498:BN498),BN498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BO498)+BO498>$BF31,$BF31-SUM($BG498:BO498),BO498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BP498)+BP498>$BF31,$BF31-SUM($BG498:BP498),BP498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BQ498)+BQ498>$BF31,$BF31-SUM($BG498:BQ498),BQ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BR498)+BR498>$BF31,$BF31-SUM($BG498:BR498),BR498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BS498)+BS498>$BF31,$BF31-SUM($BG498:BS498),BS498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BT498)+BT498>$BF31,$BF31-SUM($BG498:BT498),BT498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BU498)+BU498>$BF31,$BF31-SUM($BG498:BU498),BU498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BV498)+BV498>$BF31,$BF31-SUM($BG498:BV498),BV498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BW498)+BW498>$BF31,$BF31-SUM($BG498:BW498),BW498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BX498)+BX498>$BF31,$BF31-SUM($BG498:BX498),BX498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BY498)+BY498>$BF31,$BF31-SUM($BG498:BY498),BY498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:BZ498)+BZ498>$BF31,$BF31-SUM($BG498:BZ498),BZ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CA498)+CA498>$BF31,$BF31-SUM($BG498:CA498),CA498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CB498)+CB498>$BF31,$BF31-SUM($BG498:CB498),CB498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CC498)+CC498>$BF31,$BF31-SUM($BG498:CC498),CC498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CD498)+CD498>$BF31,$BF31-SUM($BG498:CD498),CD498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CE498)+CE498>$BF31,$BF31-SUM($BG498:CE498),CE498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CF498)+CF498>$BF31,$BF31-SUM($BG498:CF498),CF498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CG498)+CG498>$BF31,$BF31-SUM($BG498:CG498),CG498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CH498)+CH498>$BF31,$BF31-SUM($BG498:CH498),CH498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CI498)+CI498>$BF31,$BF31-SUM($BG498:CI498),CI498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CJ498)+CJ498>$BF31,$BF31-SUM($BG498:CJ498),CJ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CK498)+CK498>$BF31,$BF31-SUM($BG498:CK498),CK498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CL498)+CL498>$BF31,$BF31-SUM($BG498:CL498),CL498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CM498)+CM498>$BF31,$BF31-SUM($BG498:CM498),CM498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CN498)+CN498>$BF31,$BF31-SUM($BG498:CN498),CN498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CO498)+CO498>$BF31,$BF31-SUM($BG498:CO498),CO498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CP498)+CP498>$BF31,$BF31-SUM($BG498:CP498),CP498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CQ498)+CQ498>$BF31,$BF31-SUM($BG498:CQ498),CQ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CR498)+CR498>$BF31,$BF31-SUM($BG498:CR498),CR498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CS498)+CS498>$BF31,$BF31-SUM($BG498:CS498),CS498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CT498)+CT498>$BF31,$BF31-SUM($BG498:CT498),CT498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CU498)+CU498>$BF31,$BF31-SUM($BG498:CU498),CU498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CV498)+CV498>$BF31,$BF31-SUM($BG498:CV498),CV498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CW498)+CW498>$BF31,$BF31-SUM($BG498:CW498),CW498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CX498)+CX498>$BF31,$BF31-SUM($BG498:CX498),CX498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CY498)+CY498>$BF31,$BF31-SUM($BG498:CY498),CY498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:CZ498)+CZ498>$BF31,$BF31-SUM($BG498:CZ498),CZ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DA498)+DA498>$BF31,$BF31-SUM($BG498:DA498),DA498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DB498)+DB498>$BF31,$BF31-SUM($BG498:DB498),DB498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DC498)+DC498>$BF31,$BF31-SUM($BG498:DC498),DC498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DD498)+DD498>$BF31,$BF31-SUM($BG498:DD498),DD498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DE498)+DE498>$BF31,$BF31-SUM($BG498:DE498),DE498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DF498)+DF498>$BF31,$BF31-SUM($BG498:DF498),DF498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DG498)+DG498>$BF31,$BF31-SUM($BG498:DG498),DG498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DH498)+DH498>$BF31,$BF31-SUM($BG498:DH498),DH498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DI498)+DI498>$BF31,$BF31-SUM($BG498:DI498),DI498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DJ498)+DJ498>$BF31,$BF31-SUM($BG498:DJ498),DJ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DK498)+DK498>$BF31,$BF31-SUM($BG498:DK498),DK498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DL498)+DL498>$BF31,$BF31-SUM($BG498:DL498),DL498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DM498)+DM498>$BF31,$BF31-SUM($BG498:DM498),DM498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DN498)+DN498>$BF31,$BF31-SUM($BG498:DN498),DN498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DO498)+DO498>$BF31,$BF31-SUM($BG498:DO498),DO498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DP498)+DP498>$BF31,$BF31-SUM($BG498:DP498),DP498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DQ498)+DQ498>$BF31,$BF31-SUM($BG498:DQ498),DQ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DR498)+DR498>$BF31,$BF31-SUM($BG498:DR498),DR498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DS498)+DS498>$BF31,$BF31-SUM($BG498:DS498),DS498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DT498)+DT498>$BF31,$BF31-SUM($BG498:DT498),DT498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DU498)+DU498>$BF31,$BF31-SUM($BG498:DU498),DU498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DV498)+DV498>$BF31,$BF31-SUM($BG498:DV498),DV498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DW498)+DW498>$BF31,$BF31-SUM($BG498:DW498),DW498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DX498)+DX498>$BF31,$BF31-SUM($BG498:DX498),DX498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DY498)+DY498>$BF31,$BF31-SUM($BG498:DY498),DY498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:DZ498)+DZ498>$BF31,$BF31-SUM($BG498:DZ498),DZ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EA498)+EA498>$BF31,$BF31-SUM($BG498:EA498),EA498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EB498)+EB498>$BF31,$BF31-SUM($BG498:EB498),EB498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EC498)+EC498>$BF31,$BF31-SUM($BG498:EC498),EC498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:ED498)+ED498>$BF31,$BF31-SUM($BG498:ED498),ED498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EE498)+EE498>$BF31,$BF31-SUM($BG498:EE498),EE498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EF498)+EF498>$BF31,$BF31-SUM($BG498:EF498),EF498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EG498)+EG498>$BF31,$BF31-SUM($BG498:EG498),EG498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EH498)+EH498>$BF31,$BF31-SUM($BG498:EH498),EH498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EI498)+EI498>$BF31,$BF31-SUM($BG498:EI498),EI498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EJ498)+EJ498>$BF31,$BF31-SUM($BG498:EJ498),EJ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EK498)+EK498>$BF31,$BF31-SUM($BG498:EK498),EK498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EL498)+EL498>$BF31,$BF31-SUM($BG498:EL498),EL498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EM498)+EM498>$BF31,$BF31-SUM($BG498:EM498),EM498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EN498)+EN498>$BF31,$BF31-SUM($BG498:EN498),EN498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EO498)+EO498>$BF31,$BF31-SUM($BG498:EO498),EO498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EP498)+EP498>$BF31,$BF31-SUM($BG498:EP498),EP498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EQ498)+EQ498>$BF31,$BF31-SUM($BG498:EQ498),EQ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:ER498)+ER498>$BF31,$BF31-SUM($BG498:ER498),ER498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:ES498)+ES498>$BF31,$BF31-SUM($BG498:ES498),ES498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:ET498)+ET498>$BF31,$BF31-SUM($BG498:ET498),ET498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EU498)+EU498>$BF31,$BF31-SUM($BG498:EU498),EU498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EV498)+EV498>$BF31,$BF31-SUM($BG498:EV498),EV498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EW498)+EW498>$BF31,$BF31-SUM($BG498:EW498),EW498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EX498)+EX498>$BF31,$BF31-SUM($BG498:EX498),EX498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EY498)+EY498>$BF31,$BF31-SUM($BG498:EY498),EY498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:EZ498)+EZ498>$BF31,$BF31-SUM($BG498:EZ498),EZ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FA498)+FA498>$BF31,$BF31-SUM($BG498:FA498),FA498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FB498)+FB498>$BF31,$BF31-SUM($BG498:FB498),FB498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FC498)+FC498>$BF31,$BF31-SUM($BG498:FC498),FC498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FD498)+FD498>$BF31,$BF31-SUM($BG498:FD498),FD498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FE498)+FE498>$BF31,$BF31-SUM($BG498:FE498),FE498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FF498)+FF498>$BF31,$BF31-SUM($BG498:FF498),FF498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FG498)+FG498>$BF31,$BF31-SUM($BG498:FG498),FG498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FH498)+FH498>$BF31,$BF31-SUM($BG498:FH498),FH498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FI498)+FI498>$BF31,$BF31-SUM($BG498:FI498),FI498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FJ498)+FJ498>$BF31,$BF31-SUM($BG498:FJ498),FJ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FK498)+FK498>$BF31,$BF31-SUM($BG498:FK498),FK498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FL498)+FL498>$BF31,$BF31-SUM($BG498:FL498),FL498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FM498)+FM498>$BF31,$BF31-SUM($BG498:FM498),FM498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FN498)+FN498>$BF31,$BF31-SUM($BG498:FN498),FN498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FO498)+FO498>$BF31,$BF31-SUM($BG498:FO498),FO498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FP498)+FP498>$BF31,$BF31-SUM($BG498:FP498),FP498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FQ498)+FQ498>$BF31,$BF31-SUM($BG498:FQ498),FQ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FR498)+FR498>$BF31,$BF31-SUM($BG498:FR498),FR498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FS498)+FS498>$BF31,$BF31-SUM($BG498:FS498),FS498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FT498)+FT498>$BF31,$BF31-SUM($BG498:FT498),FT498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FU498)+FU498>$BF31,$BF31-SUM($BG498:FU498),FU498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FV498)+FV498>$BF31,$BF31-SUM($BG498:FV498),FV498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FW498)+FW498>$BF31,$BF31-SUM($BG498:FW498),FW498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FX498)+FX498>$BF31,$BF31-SUM($BG498:FX498),FX498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FY498)+FY498>$BF31,$BF31-SUM($BG498:FY498),FY498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:FZ498)+FZ498>$BF31,$BF31-SUM($BG498:FZ498),FZ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GA498)+GA498>$BF31,$BF31-SUM($BG498:GA498),GA498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GB498)+GB498>$BF31,$BF31-SUM($BG498:GB498),GB498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GC498)+GC498>$BF31,$BF31-SUM($BG498:GC498),GC498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GD498)+GD498>$BF31,$BF31-SUM($BG498:GD498),GD498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GE498)+GE498>$BF31,$BF31-SUM($BG498:GE498),GE498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GF498)+GF498>$BF31,$BF31-SUM($BG498:GF498),GF498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GG498)+GG498>$BF31,$BF31-SUM($BG498:GG498),GG498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GH498)+GH498>$BF31,$BF31-SUM($BG498:GH498),GH498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GI498)+GI498>$BF31,$BF31-SUM($BG498:GI498),GI498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GJ498)+GJ498>$BF31,$BF31-SUM($BG498:GJ498),GJ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GK498)+GK498>$BF31,$BF31-SUM($BG498:GK498),GK498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GL498)+GL498>$BF31,$BF31-SUM($BG498:GL498),GL498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GM498)+GM498>$BF31,$BF31-SUM($BG498:GM498),GM498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GN498)+GN498>$BF31,$BF31-SUM($BG498:GN498),GN498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GO498)+GO498>$BF31,$BF31-SUM($BG498:GO498),GO498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GP498)+GP498>$BF31,$BF31-SUM($BG498:GP498),GP498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GQ498)+GQ498>$BF31,$BF31-SUM($BG498:GQ498),GQ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GR498)+GR498>$BF31,$BF31-SUM($BG498:GR498),GR498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GS498)+GS498>$BF31,$BF31-SUM($BG498:GS498),GS498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GT498)+GT498>$BF31,$BF31-SUM($BG498:GT498),GT498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GU498)+GU498>$BF31,$BF31-SUM($BG498:GU498),GU498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GV498)+GV498>$BF31,$BF31-SUM($BG498:GV498),GV498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GW498)+GW498>$BF31,$BF31-SUM($BG498:GW498),GW498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GX498)+GX498>$BF31,$BF31-SUM($BG498:GX498),GX498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GY498)+GY498>$BF31,$BF31-SUM($BG498:GY498),GY498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:GZ498)+GZ498>$BF31,$BF31-SUM($BG498:GZ498),GZ498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:HA498)+HA498>$BF31,$BF31-SUM($BG498:HA498),HA498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:HB498)+HB498>$BF31,$BF31-SUM($BG498:HB498),HB498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:HC498)+HC498>$BF31,$BF31-SUM($BG498:HC498),HC498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:HD498)+HD498>$BF31,$BF31-SUM($BG498:HD498),HD498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:HE498)+HE498>$BF31,$BF31-SUM($BG498:HE498),HE498),0)","v":0},{"$f":"IF($BG498>0,IF(SUM($BG498:HF498)+HF498>$BF31,$BF31-SUM($BG498:HF498),HF498),0)","v":0}]
[]
[null,"Depreciation:  2006 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BG24>0,BG24/$F502,BG24)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BH502)+BH502>$BG24,$BG24-SUM($BH502:BH502),BH502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BI502)+BI502>$BG24,$BG24-SUM($BH502:BI502),BI502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BJ502)+BJ502>$BG24,$BG24-SUM($BH502:BJ502),BJ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BK502)+BK502>$BG24,$BG24-SUM($BH502:BK502),BK502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BL502)+BL502>$BG24,$BG24-SUM($BH502:BL502),BL502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BM502)+BM502>$BG24,$BG24-SUM($BH502:BM502),BM502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BN502)+BN502>$BG24,$BG24-SUM($BH502:BN502),BN502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BO502)+BO502>$BG24,$BG24-SUM($BH502:BO502),BO502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BP502)+BP502>$BG24,$BG24-SUM($BH502:BP502),BP502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BQ502)+BQ502>$BG24,$BG24-SUM($BH502:BQ502),BQ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BR502)+BR502>$BG24,$BG24-SUM($BH502:BR502),BR502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BS502)+BS502>$BG24,$BG24-SUM($BH502:BS502),BS502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BT502)+BT502>$BG24,$BG24-SUM($BH502:BT502),BT502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BU502)+BU502>$BG24,$BG24-SUM($BH502:BU502),BU502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BV502)+BV502>$BG24,$BG24-SUM($BH502:BV502),BV502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BW502)+BW502>$BG24,$BG24-SUM($BH502:BW502),BW502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BX502)+BX502>$BG24,$BG24-SUM($BH502:BX502),BX502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BY502)+BY502>$BG24,$BG24-SUM($BH502:BY502),BY502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:BZ502)+BZ502>$BG24,$BG24-SUM($BH502:BZ502),BZ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CA502)+CA502>$BG24,$BG24-SUM($BH502:CA502),CA502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CB502)+CB502>$BG24,$BG24-SUM($BH502:CB502),CB502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CC502)+CC502>$BG24,$BG24-SUM($BH502:CC502),CC502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CD502)+CD502>$BG24,$BG24-SUM($BH502:CD502),CD502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CE502)+CE502>$BG24,$BG24-SUM($BH502:CE502),CE502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CF502)+CF502>$BG24,$BG24-SUM($BH502:CF502),CF502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CG502)+CG502>$BG24,$BG24-SUM($BH502:CG502),CG502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CH502)+CH502>$BG24,$BG24-SUM($BH502:CH502),CH502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CI502)+CI502>$BG24,$BG24-SUM($BH502:CI502),CI502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CJ502)+CJ502>$BG24,$BG24-SUM($BH502:CJ502),CJ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CK502)+CK502>$BG24,$BG24-SUM($BH502:CK502),CK502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CL502)+CL502>$BG24,$BG24-SUM($BH502:CL502),CL502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CM502)+CM502>$BG24,$BG24-SUM($BH502:CM502),CM502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CN502)+CN502>$BG24,$BG24-SUM($BH502:CN502),CN502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CO502)+CO502>$BG24,$BG24-SUM($BH502:CO502),CO502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CP502)+CP502>$BG24,$BG24-SUM($BH502:CP502),CP502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CQ502)+CQ502>$BG24,$BG24-SUM($BH502:CQ502),CQ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CR502)+CR502>$BG24,$BG24-SUM($BH502:CR502),CR502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CS502)+CS502>$BG24,$BG24-SUM($BH502:CS502),CS502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CT502)+CT502>$BG24,$BG24-SUM($BH502:CT502),CT502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CU502)+CU502>$BG24,$BG24-SUM($BH502:CU502),CU502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CV502)+CV502>$BG24,$BG24-SUM($BH502:CV502),CV502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CW502)+CW502>$BG24,$BG24-SUM($BH502:CW502),CW502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CX502)+CX502>$BG24,$BG24-SUM($BH502:CX502),CX502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CY502)+CY502>$BG24,$BG24-SUM($BH502:CY502),CY502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:CZ502)+CZ502>$BG24,$BG24-SUM($BH502:CZ502),CZ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DA502)+DA502>$BG24,$BG24-SUM($BH502:DA502),DA502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DB502)+DB502>$BG24,$BG24-SUM($BH502:DB502),DB502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DC502)+DC502>$BG24,$BG24-SUM($BH502:DC502),DC502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DD502)+DD502>$BG24,$BG24-SUM($BH502:DD502),DD502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DE502)+DE502>$BG24,$BG24-SUM($BH502:DE502),DE502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DF502)+DF502>$BG24,$BG24-SUM($BH502:DF502),DF502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DG502)+DG502>$BG24,$BG24-SUM($BH502:DG502),DG502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DH502)+DH502>$BG24,$BG24-SUM($BH502:DH502),DH502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DI502)+DI502>$BG24,$BG24-SUM($BH502:DI502),DI502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DJ502)+DJ502>$BG24,$BG24-SUM($BH502:DJ502),DJ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DK502)+DK502>$BG24,$BG24-SUM($BH502:DK502),DK502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DL502)+DL502>$BG24,$BG24-SUM($BH502:DL502),DL502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DM502)+DM502>$BG24,$BG24-SUM($BH502:DM502),DM502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DN502)+DN502>$BG24,$BG24-SUM($BH502:DN502),DN502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DO502)+DO502>$BG24,$BG24-SUM($BH502:DO502),DO502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DP502)+DP502>$BG24,$BG24-SUM($BH502:DP502),DP502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DQ502)+DQ502>$BG24,$BG24-SUM($BH502:DQ502),DQ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DR502)+DR502>$BG24,$BG24-SUM($BH502:DR502),DR502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DS502)+DS502>$BG24,$BG24-SUM($BH502:DS502),DS502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DT502)+DT502>$BG24,$BG24-SUM($BH502:DT502),DT502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DU502)+DU502>$BG24,$BG24-SUM($BH502:DU502),DU502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DV502)+DV502>$BG24,$BG24-SUM($BH502:DV502),DV502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DW502)+DW502>$BG24,$BG24-SUM($BH502:DW502),DW502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DX502)+DX502>$BG24,$BG24-SUM($BH502:DX502),DX502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DY502)+DY502>$BG24,$BG24-SUM($BH502:DY502),DY502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:DZ502)+DZ502>$BG24,$BG24-SUM($BH502:DZ502),DZ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EA502)+EA502>$BG24,$BG24-SUM($BH502:EA502),EA502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EB502)+EB502>$BG24,$BG24-SUM($BH502:EB502),EB502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EC502)+EC502>$BG24,$BG24-SUM($BH502:EC502),EC502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:ED502)+ED502>$BG24,$BG24-SUM($BH502:ED502),ED502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EE502)+EE502>$BG24,$BG24-SUM($BH502:EE502),EE502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EF502)+EF502>$BG24,$BG24-SUM($BH502:EF502),EF502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EG502)+EG502>$BG24,$BG24-SUM($BH502:EG502),EG502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EH502)+EH502>$BG24,$BG24-SUM($BH502:EH502),EH502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EI502)+EI502>$BG24,$BG24-SUM($BH502:EI502),EI502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EJ502)+EJ502>$BG24,$BG24-SUM($BH502:EJ502),EJ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EK502)+EK502>$BG24,$BG24-SUM($BH502:EK502),EK502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EL502)+EL502>$BG24,$BG24-SUM($BH502:EL502),EL502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EM502)+EM502>$BG24,$BG24-SUM($BH502:EM502),EM502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EN502)+EN502>$BG24,$BG24-SUM($BH502:EN502),EN502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EO502)+EO502>$BG24,$BG24-SUM($BH502:EO502),EO502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EP502)+EP502>$BG24,$BG24-SUM($BH502:EP502),EP502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EQ502)+EQ502>$BG24,$BG24-SUM($BH502:EQ502),EQ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:ER502)+ER502>$BG24,$BG24-SUM($BH502:ER502),ER502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:ES502)+ES502>$BG24,$BG24-SUM($BH502:ES502),ES502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:ET502)+ET502>$BG24,$BG24-SUM($BH502:ET502),ET502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EU502)+EU502>$BG24,$BG24-SUM($BH502:EU502),EU502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EV502)+EV502>$BG24,$BG24-SUM($BH502:EV502),EV502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EW502)+EW502>$BG24,$BG24-SUM($BH502:EW502),EW502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EX502)+EX502>$BG24,$BG24-SUM($BH502:EX502),EX502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EY502)+EY502>$BG24,$BG24-SUM($BH502:EY502),EY502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:EZ502)+EZ502>$BG24,$BG24-SUM($BH502:EZ502),EZ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FA502)+FA502>$BG24,$BG24-SUM($BH502:FA502),FA502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FB502)+FB502>$BG24,$BG24-SUM($BH502:FB502),FB502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FC502)+FC502>$BG24,$BG24-SUM($BH502:FC502),FC502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FD502)+FD502>$BG24,$BG24-SUM($BH502:FD502),FD502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FE502)+FE502>$BG24,$BG24-SUM($BH502:FE502),FE502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FF502)+FF502>$BG24,$BG24-SUM($BH502:FF502),FF502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FG502)+FG502>$BG24,$BG24-SUM($BH502:FG502),FG502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FH502)+FH502>$BG24,$BG24-SUM($BH502:FH502),FH502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FI502)+FI502>$BG24,$BG24-SUM($BH502:FI502),FI502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FJ502)+FJ502>$BG24,$BG24-SUM($BH502:FJ502),FJ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FK502)+FK502>$BG24,$BG24-SUM($BH502:FK502),FK502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FL502)+FL502>$BG24,$BG24-SUM($BH502:FL502),FL502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FM502)+FM502>$BG24,$BG24-SUM($BH502:FM502),FM502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FN502)+FN502>$BG24,$BG24-SUM($BH502:FN502),FN502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FO502)+FO502>$BG24,$BG24-SUM($BH502:FO502),FO502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FP502)+FP502>$BG24,$BG24-SUM($BH502:FP502),FP502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FQ502)+FQ502>$BG24,$BG24-SUM($BH502:FQ502),FQ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FR502)+FR502>$BG24,$BG24-SUM($BH502:FR502),FR502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FS502)+FS502>$BG24,$BG24-SUM($BH502:FS502),FS502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FT502)+FT502>$BG24,$BG24-SUM($BH502:FT502),FT502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FU502)+FU502>$BG24,$BG24-SUM($BH502:FU502),FU502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FV502)+FV502>$BG24,$BG24-SUM($BH502:FV502),FV502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FW502)+FW502>$BG24,$BG24-SUM($BH502:FW502),FW502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FX502)+FX502>$BG24,$BG24-SUM($BH502:FX502),FX502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FY502)+FY502>$BG24,$BG24-SUM($BH502:FY502),FY502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:FZ502)+FZ502>$BG24,$BG24-SUM($BH502:FZ502),FZ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GA502)+GA502>$BG24,$BG24-SUM($BH502:GA502),GA502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GB502)+GB502>$BG24,$BG24-SUM($BH502:GB502),GB502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GC502)+GC502>$BG24,$BG24-SUM($BH502:GC502),GC502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GD502)+GD502>$BG24,$BG24-SUM($BH502:GD502),GD502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GE502)+GE502>$BG24,$BG24-SUM($BH502:GE502),GE502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GF502)+GF502>$BG24,$BG24-SUM($BH502:GF502),GF502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GG502)+GG502>$BG24,$BG24-SUM($BH502:GG502),GG502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GH502)+GH502>$BG24,$BG24-SUM($BH502:GH502),GH502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GI502)+GI502>$BG24,$BG24-SUM($BH502:GI502),GI502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GJ502)+GJ502>$BG24,$BG24-SUM($BH502:GJ502),GJ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GK502)+GK502>$BG24,$BG24-SUM($BH502:GK502),GK502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GL502)+GL502>$BG24,$BG24-SUM($BH502:GL502),GL502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GM502)+GM502>$BG24,$BG24-SUM($BH502:GM502),GM502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GN502)+GN502>$BG24,$BG24-SUM($BH502:GN502),GN502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GO502)+GO502>$BG24,$BG24-SUM($BH502:GO502),GO502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GP502)+GP502>$BG24,$BG24-SUM($BH502:GP502),GP502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GQ502)+GQ502>$BG24,$BG24-SUM($BH502:GQ502),GQ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GR502)+GR502>$BG24,$BG24-SUM($BH502:GR502),GR502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GS502)+GS502>$BG24,$BG24-SUM($BH502:GS502),GS502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GT502)+GT502>$BG24,$BG24-SUM($BH502:GT502),GT502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GU502)+GU502>$BG24,$BG24-SUM($BH502:GU502),GU502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GV502)+GV502>$BG24,$BG24-SUM($BH502:GV502),GV502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GW502)+GW502>$BG24,$BG24-SUM($BH502:GW502),GW502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GX502)+GX502>$BG24,$BG24-SUM($BH502:GX502),GX502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GY502)+GY502>$BG24,$BG24-SUM($BH502:GY502),GY502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:GZ502)+GZ502>$BG24,$BG24-SUM($BH502:GZ502),GZ502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:HA502)+HA502>$BG24,$BG24-SUM($BH502:HA502),HA502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:HB502)+HB502>$BG24,$BG24-SUM($BH502:HB502),HB502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:HC502)+HC502>$BG24,$BG24-SUM($BH502:HC502),HC502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:HD502)+HD502>$BG24,$BG24-SUM($BH502:HD502),HD502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:HE502)+HE502>$BG24,$BG24-SUM($BH502:HE502),HE502),0)","v":0},{"$f":"IF($BH502>0,IF(SUM($BH502:HF502)+HF502>$BG24,$BG24-SUM($BH502:HF502),HF502),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BH503>0,IF(SUM($BH503:BH503)+BH503>$BG25,$BG25-SUM($BH503:BH503),BH503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BI503)+BI503>$BG25,$BG25-SUM($BH503:BI503),BI503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BJ503)+BJ503>$BG25,$BG25-SUM($BH503:BJ503),BJ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BK503)+BK503>$BG25,$BG25-SUM($BH503:BK503),BK503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BL503)+BL503>$BG25,$BG25-SUM($BH503:BL503),BL503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BM503)+BM503>$BG25,$BG25-SUM($BH503:BM503),BM503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BN503)+BN503>$BG25,$BG25-SUM($BH503:BN503),BN503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BO503)+BO503>$BG25,$BG25-SUM($BH503:BO503),BO503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BP503)+BP503>$BG25,$BG25-SUM($BH503:BP503),BP503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BQ503)+BQ503>$BG25,$BG25-SUM($BH503:BQ503),BQ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BR503)+BR503>$BG25,$BG25-SUM($BH503:BR503),BR503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BS503)+BS503>$BG25,$BG25-SUM($BH503:BS503),BS503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BT503)+BT503>$BG25,$BG25-SUM($BH503:BT503),BT503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BU503)+BU503>$BG25,$BG25-SUM($BH503:BU503),BU503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BV503)+BV503>$BG25,$BG25-SUM($BH503:BV503),BV503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BW503)+BW503>$BG25,$BG25-SUM($BH503:BW503),BW503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BX503)+BX503>$BG25,$BG25-SUM($BH503:BX503),BX503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BY503)+BY503>$BG25,$BG25-SUM($BH503:BY503),BY503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:BZ503)+BZ503>$BG25,$BG25-SUM($BH503:BZ503),BZ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CA503)+CA503>$BG25,$BG25-SUM($BH503:CA503),CA503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CB503)+CB503>$BG25,$BG25-SUM($BH503:CB503),CB503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CC503)+CC503>$BG25,$BG25-SUM($BH503:CC503),CC503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CD503)+CD503>$BG25,$BG25-SUM($BH503:CD503),CD503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CE503)+CE503>$BG25,$BG25-SUM($BH503:CE503),CE503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CF503)+CF503>$BG25,$BG25-SUM($BH503:CF503),CF503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CG503)+CG503>$BG25,$BG25-SUM($BH503:CG503),CG503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CH503)+CH503>$BG25,$BG25-SUM($BH503:CH503),CH503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CI503)+CI503>$BG25,$BG25-SUM($BH503:CI503),CI503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CJ503)+CJ503>$BG25,$BG25-SUM($BH503:CJ503),CJ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CK503)+CK503>$BG25,$BG25-SUM($BH503:CK503),CK503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CL503)+CL503>$BG25,$BG25-SUM($BH503:CL503),CL503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CM503)+CM503>$BG25,$BG25-SUM($BH503:CM503),CM503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CN503)+CN503>$BG25,$BG25-SUM($BH503:CN503),CN503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CO503)+CO503>$BG25,$BG25-SUM($BH503:CO503),CO503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CP503)+CP503>$BG25,$BG25-SUM($BH503:CP503),CP503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CQ503)+CQ503>$BG25,$BG25-SUM($BH503:CQ503),CQ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CR503)+CR503>$BG25,$BG25-SUM($BH503:CR503),CR503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CS503)+CS503>$BG25,$BG25-SUM($BH503:CS503),CS503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CT503)+CT503>$BG25,$BG25-SUM($BH503:CT503),CT503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CU503)+CU503>$BG25,$BG25-SUM($BH503:CU503),CU503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CV503)+CV503>$BG25,$BG25-SUM($BH503:CV503),CV503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CW503)+CW503>$BG25,$BG25-SUM($BH503:CW503),CW503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CX503)+CX503>$BG25,$BG25-SUM($BH503:CX503),CX503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CY503)+CY503>$BG25,$BG25-SUM($BH503:CY503),CY503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:CZ503)+CZ503>$BG25,$BG25-SUM($BH503:CZ503),CZ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DA503)+DA503>$BG25,$BG25-SUM($BH503:DA503),DA503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DB503)+DB503>$BG25,$BG25-SUM($BH503:DB503),DB503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DC503)+DC503>$BG25,$BG25-SUM($BH503:DC503),DC503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DD503)+DD503>$BG25,$BG25-SUM($BH503:DD503),DD503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DE503)+DE503>$BG25,$BG25-SUM($BH503:DE503),DE503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DF503)+DF503>$BG25,$BG25-SUM($BH503:DF503),DF503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DG503)+DG503>$BG25,$BG25-SUM($BH503:DG503),DG503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DH503)+DH503>$BG25,$BG25-SUM($BH503:DH503),DH503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DI503)+DI503>$BG25,$BG25-SUM($BH503:DI503),DI503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DJ503)+DJ503>$BG25,$BG25-SUM($BH503:DJ503),DJ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DK503)+DK503>$BG25,$BG25-SUM($BH503:DK503),DK503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DL503)+DL503>$BG25,$BG25-SUM($BH503:DL503),DL503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DM503)+DM503>$BG25,$BG25-SUM($BH503:DM503),DM503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DN503)+DN503>$BG25,$BG25-SUM($BH503:DN503),DN503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DO503)+DO503>$BG25,$BG25-SUM($BH503:DO503),DO503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DP503)+DP503>$BG25,$BG25-SUM($BH503:DP503),DP503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DQ503)+DQ503>$BG25,$BG25-SUM($BH503:DQ503),DQ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DR503)+DR503>$BG25,$BG25-SUM($BH503:DR503),DR503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DS503)+DS503>$BG25,$BG25-SUM($BH503:DS503),DS503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DT503)+DT503>$BG25,$BG25-SUM($BH503:DT503),DT503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DU503)+DU503>$BG25,$BG25-SUM($BH503:DU503),DU503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DV503)+DV503>$BG25,$BG25-SUM($BH503:DV503),DV503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DW503)+DW503>$BG25,$BG25-SUM($BH503:DW503),DW503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DX503)+DX503>$BG25,$BG25-SUM($BH503:DX503),DX503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DY503)+DY503>$BG25,$BG25-SUM($BH503:DY503),DY503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:DZ503)+DZ503>$BG25,$BG25-SUM($BH503:DZ503),DZ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EA503)+EA503>$BG25,$BG25-SUM($BH503:EA503),EA503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EB503)+EB503>$BG25,$BG25-SUM($BH503:EB503),EB503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EC503)+EC503>$BG25,$BG25-SUM($BH503:EC503),EC503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:ED503)+ED503>$BG25,$BG25-SUM($BH503:ED503),ED503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EE503)+EE503>$BG25,$BG25-SUM($BH503:EE503),EE503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EF503)+EF503>$BG25,$BG25-SUM($BH503:EF503),EF503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EG503)+EG503>$BG25,$BG25-SUM($BH503:EG503),EG503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EH503)+EH503>$BG25,$BG25-SUM($BH503:EH503),EH503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EI503)+EI503>$BG25,$BG25-SUM($BH503:EI503),EI503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EJ503)+EJ503>$BG25,$BG25-SUM($BH503:EJ503),EJ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EK503)+EK503>$BG25,$BG25-SUM($BH503:EK503),EK503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EL503)+EL503>$BG25,$BG25-SUM($BH503:EL503),EL503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EM503)+EM503>$BG25,$BG25-SUM($BH503:EM503),EM503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EN503)+EN503>$BG25,$BG25-SUM($BH503:EN503),EN503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EO503)+EO503>$BG25,$BG25-SUM($BH503:EO503),EO503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EP503)+EP503>$BG25,$BG25-SUM($BH503:EP503),EP503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EQ503)+EQ503>$BG25,$BG25-SUM($BH503:EQ503),EQ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:ER503)+ER503>$BG25,$BG25-SUM($BH503:ER503),ER503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:ES503)+ES503>$BG25,$BG25-SUM($BH503:ES503),ES503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:ET503)+ET503>$BG25,$BG25-SUM($BH503:ET503),ET503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EU503)+EU503>$BG25,$BG25-SUM($BH503:EU503),EU503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EV503)+EV503>$BG25,$BG25-SUM($BH503:EV503),EV503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EW503)+EW503>$BG25,$BG25-SUM($BH503:EW503),EW503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EX503)+EX503>$BG25,$BG25-SUM($BH503:EX503),EX503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EY503)+EY503>$BG25,$BG25-SUM($BH503:EY503),EY503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:EZ503)+EZ503>$BG25,$BG25-SUM($BH503:EZ503),EZ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FA503)+FA503>$BG25,$BG25-SUM($BH503:FA503),FA503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FB503)+FB503>$BG25,$BG25-SUM($BH503:FB503),FB503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FC503)+FC503>$BG25,$BG25-SUM($BH503:FC503),FC503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FD503)+FD503>$BG25,$BG25-SUM($BH503:FD503),FD503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FE503)+FE503>$BG25,$BG25-SUM($BH503:FE503),FE503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FF503)+FF503>$BG25,$BG25-SUM($BH503:FF503),FF503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FG503)+FG503>$BG25,$BG25-SUM($BH503:FG503),FG503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FH503)+FH503>$BG25,$BG25-SUM($BH503:FH503),FH503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FI503)+FI503>$BG25,$BG25-SUM($BH503:FI503),FI503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FJ503)+FJ503>$BG25,$BG25-SUM($BH503:FJ503),FJ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FK503)+FK503>$BG25,$BG25-SUM($BH503:FK503),FK503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FL503)+FL503>$BG25,$BG25-SUM($BH503:FL503),FL503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FM503)+FM503>$BG25,$BG25-SUM($BH503:FM503),FM503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FN503)+FN503>$BG25,$BG25-SUM($BH503:FN503),FN503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FO503)+FO503>$BG25,$BG25-SUM($BH503:FO503),FO503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FP503)+FP503>$BG25,$BG25-SUM($BH503:FP503),FP503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FQ503)+FQ503>$BG25,$BG25-SUM($BH503:FQ503),FQ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FR503)+FR503>$BG25,$BG25-SUM($BH503:FR503),FR503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FS503)+FS503>$BG25,$BG25-SUM($BH503:FS503),FS503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FT503)+FT503>$BG25,$BG25-SUM($BH503:FT503),FT503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FU503)+FU503>$BG25,$BG25-SUM($BH503:FU503),FU503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FV503)+FV503>$BG25,$BG25-SUM($BH503:FV503),FV503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FW503)+FW503>$BG25,$BG25-SUM($BH503:FW503),FW503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FX503)+FX503>$BG25,$BG25-SUM($BH503:FX503),FX503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FY503)+FY503>$BG25,$BG25-SUM($BH503:FY503),FY503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:FZ503)+FZ503>$BG25,$BG25-SUM($BH503:FZ503),FZ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GA503)+GA503>$BG25,$BG25-SUM($BH503:GA503),GA503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GB503)+GB503>$BG25,$BG25-SUM($BH503:GB503),GB503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GC503)+GC503>$BG25,$BG25-SUM($BH503:GC503),GC503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GD503)+GD503>$BG25,$BG25-SUM($BH503:GD503),GD503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GE503)+GE503>$BG25,$BG25-SUM($BH503:GE503),GE503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GF503)+GF503>$BG25,$BG25-SUM($BH503:GF503),GF503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GG503)+GG503>$BG25,$BG25-SUM($BH503:GG503),GG503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GH503)+GH503>$BG25,$BG25-SUM($BH503:GH503),GH503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GI503)+GI503>$BG25,$BG25-SUM($BH503:GI503),GI503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GJ503)+GJ503>$BG25,$BG25-SUM($BH503:GJ503),GJ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GK503)+GK503>$BG25,$BG25-SUM($BH503:GK503),GK503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GL503)+GL503>$BG25,$BG25-SUM($BH503:GL503),GL503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GM503)+GM503>$BG25,$BG25-SUM($BH503:GM503),GM503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GN503)+GN503>$BG25,$BG25-SUM($BH503:GN503),GN503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GO503)+GO503>$BG25,$BG25-SUM($BH503:GO503),GO503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GP503)+GP503>$BG25,$BG25-SUM($BH503:GP503),GP503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GQ503)+GQ503>$BG25,$BG25-SUM($BH503:GQ503),GQ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GR503)+GR503>$BG25,$BG25-SUM($BH503:GR503),GR503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GS503)+GS503>$BG25,$BG25-SUM($BH503:GS503),GS503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GT503)+GT503>$BG25,$BG25-SUM($BH503:GT503),GT503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GU503)+GU503>$BG25,$BG25-SUM($BH503:GU503),GU503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GV503)+GV503>$BG25,$BG25-SUM($BH503:GV503),GV503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GW503)+GW503>$BG25,$BG25-SUM($BH503:GW503),GW503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GX503)+GX503>$BG25,$BG25-SUM($BH503:GX503),GX503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GY503)+GY503>$BG25,$BG25-SUM($BH503:GY503),GY503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:GZ503)+GZ503>$BG25,$BG25-SUM($BH503:GZ503),GZ503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:HA503)+HA503>$BG25,$BG25-SUM($BH503:HA503),HA503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:HB503)+HB503>$BG25,$BG25-SUM($BH503:HB503),HB503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:HC503)+HC503>$BG25,$BG25-SUM($BH503:HC503),HC503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:HD503)+HD503>$BG25,$BG25-SUM($BH503:HD503),HD503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:HE503)+HE503>$BG25,$BG25-SUM($BH503:HE503),HE503),0)","v":0},{"$f":"IF($BH503>0,IF(SUM($BH503:HF503)+HF503>$BG25,$BG25-SUM($BH503:HF503),HF503),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1468988624999999E-2,{"$f":"IF($BH504>0,IF(SUM($BH504:BH504)+BH504>$BG26,$BG26-SUM($BH504:BH504),BH504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BI504)+BI504>$BG26,$BG26-SUM($BH504:BI504),BI504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BJ504)+BJ504>$BG26,$BG26-SUM($BH504:BJ504),BJ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BK504)+BK504>$BG26,$BG26-SUM($BH504:BK504),BK504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BL504)+BL504>$BG26,$BG26-SUM($BH504:BL504),BL504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BM504)+BM504>$BG26,$BG26-SUM($BH504:BM504),BM504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BN504)+BN504>$BG26,$BG26-SUM($BH504:BN504),BN504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BO504)+BO504>$BG26,$BG26-SUM($BH504:BO504),BO504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BP504)+BP504>$BG26,$BG26-SUM($BH504:BP504),BP504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BQ504)+BQ504>$BG26,$BG26-SUM($BH504:BQ504),BQ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BR504)+BR504>$BG26,$BG26-SUM($BH504:BR504),BR504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BS504)+BS504>$BG26,$BG26-SUM($BH504:BS504),BS504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BT504)+BT504>$BG26,$BG26-SUM($BH504:BT504),BT504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BU504)+BU504>$BG26,$BG26-SUM($BH504:BU504),BU504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BV504)+BV504>$BG26,$BG26-SUM($BH504:BV504),BV504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BW504)+BW504>$BG26,$BG26-SUM($BH504:BW504),BW504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BX504)+BX504>$BG26,$BG26-SUM($BH504:BX504),BX504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BY504)+BY504>$BG26,$BG26-SUM($BH504:BY504),BY504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:BZ504)+BZ504>$BG26,$BG26-SUM($BH504:BZ504),BZ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CA504)+CA504>$BG26,$BG26-SUM($BH504:CA504),CA504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CB504)+CB504>$BG26,$BG26-SUM($BH504:CB504),CB504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CC504)+CC504>$BG26,$BG26-SUM($BH504:CC504),CC504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CD504)+CD504>$BG26,$BG26-SUM($BH504:CD504),CD504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CE504)+CE504>$BG26,$BG26-SUM($BH504:CE504),CE504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CF504)+CF504>$BG26,$BG26-SUM($BH504:CF504),CF504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CG504)+CG504>$BG26,$BG26-SUM($BH504:CG504),CG504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CH504)+CH504>$BG26,$BG26-SUM($BH504:CH504),CH504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CI504)+CI504>$BG26,$BG26-SUM($BH504:CI504),CI504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CJ504)+CJ504>$BG26,$BG26-SUM($BH504:CJ504),CJ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CK504)+CK504>$BG26,$BG26-SUM($BH504:CK504),CK504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CL504)+CL504>$BG26,$BG26-SUM($BH504:CL504),CL504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CM504)+CM504>$BG26,$BG26-SUM($BH504:CM504),CM504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CN504)+CN504>$BG26,$BG26-SUM($BH504:CN504),CN504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CO504)+CO504>$BG26,$BG26-SUM($BH504:CO504),CO504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CP504)+CP504>$BG26,$BG26-SUM($BH504:CP504),CP504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CQ504)+CQ504>$BG26,$BG26-SUM($BH504:CQ504),CQ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CR504)+CR504>$BG26,$BG26-SUM($BH504:CR504),CR504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CS504)+CS504>$BG26,$BG26-SUM($BH504:CS504),CS504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CT504)+CT504>$BG26,$BG26-SUM($BH504:CT504),CT504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CU504)+CU504>$BG26,$BG26-SUM($BH504:CU504),CU504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CV504)+CV504>$BG26,$BG26-SUM($BH504:CV504),CV504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CW504)+CW504>$BG26,$BG26-SUM($BH504:CW504),CW504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CX504)+CX504>$BG26,$BG26-SUM($BH504:CX504),CX504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CY504)+CY504>$BG26,$BG26-SUM($BH504:CY504),CY504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:CZ504)+CZ504>$BG26,$BG26-SUM($BH504:CZ504),CZ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DA504)+DA504>$BG26,$BG26-SUM($BH504:DA504),DA504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DB504)+DB504>$BG26,$BG26-SUM($BH504:DB504),DB504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DC504)+DC504>$BG26,$BG26-SUM($BH504:DC504),DC504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DD504)+DD504>$BG26,$BG26-SUM($BH504:DD504),DD504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DE504)+DE504>$BG26,$BG26-SUM($BH504:DE504),DE504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DF504)+DF504>$BG26,$BG26-SUM($BH504:DF504),DF504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DG504)+DG504>$BG26,$BG26-SUM($BH504:DG504),DG504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DH504)+DH504>$BG26,$BG26-SUM($BH504:DH504),DH504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DI504)+DI504>$BG26,$BG26-SUM($BH504:DI504),DI504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DJ504)+DJ504>$BG26,$BG26-SUM($BH504:DJ504),DJ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DK504)+DK504>$BG26,$BG26-SUM($BH504:DK504),DK504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DL504)+DL504>$BG26,$BG26-SUM($BH504:DL504),DL504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DM504)+DM504>$BG26,$BG26-SUM($BH504:DM504),DM504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DN504)+DN504>$BG26,$BG26-SUM($BH504:DN504),DN504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DO504)+DO504>$BG26,$BG26-SUM($BH504:DO504),DO504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DP504)+DP504>$BG26,$BG26-SUM($BH504:DP504),DP504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DQ504)+DQ504>$BG26,$BG26-SUM($BH504:DQ504),DQ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DR504)+DR504>$BG26,$BG26-SUM($BH504:DR504),DR504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DS504)+DS504>$BG26,$BG26-SUM($BH504:DS504),DS504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DT504)+DT504>$BG26,$BG26-SUM($BH504:DT504),DT504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DU504)+DU504>$BG26,$BG26-SUM($BH504:DU504),DU504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DV504)+DV504>$BG26,$BG26-SUM($BH504:DV504),DV504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DW504)+DW504>$BG26,$BG26-SUM($BH504:DW504),DW504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DX504)+DX504>$BG26,$BG26-SUM($BH504:DX504),DX504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DY504)+DY504>$BG26,$BG26-SUM($BH504:DY504),DY504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:DZ504)+DZ504>$BG26,$BG26-SUM($BH504:DZ504),DZ504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EA504)+EA504>$BG26,$BG26-SUM($BH504:EA504),EA504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EB504)+EB504>$BG26,$BG26-SUM($BH504:EB504),EB504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EC504)+EC504>$BG26,$BG26-SUM($BH504:EC504),EC504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:ED504)+ED504>$BG26,$BG26-SUM($BH504:ED504),ED504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EE504)+EE504>$BG26,$BG26-SUM($BH504:EE504),EE504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EF504)+EF504>$BG26,$BG26-SUM($BH504:EF504),EF504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EG504)+EG504>$BG26,$BG26-SUM($BH504:EG504),EG504),0)","v":1.1468988624999999E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EH504)+EH504>$BG26,$BG26-SUM($BH504:EH504),EH504),0)","v":1.1468988624999454E-2},{"$f":"IF($BH504>0,IF(SUM($BH504:EI504)+EI504>$BG26,$BG26-SUM($BH504:EI504),EI504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EJ504)+EJ504>$BG26,$BG26-SUM($BH504:EJ504),EJ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EK504)+EK504>$BG26,$BG26-SUM($BH504:EK504),EK504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EL504)+EL504>$BG26,$BG26-SUM($BH504:EL504),EL504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EM504)+EM504>$BG26,$BG26-SUM($BH504:EM504),EM504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EN504)+EN504>$BG26,$BG26-SUM($BH504:EN504),EN504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EO504)+EO504>$BG26,$BG26-SUM($BH504:EO504),EO504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EP504)+EP504>$BG26,$BG26-SUM($BH504:EP504),EP504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EQ504)+EQ504>$BG26,$BG26-SUM($BH504:EQ504),EQ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:ER504)+ER504>$BG26,$BG26-SUM($BH504:ER504),ER504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:ES504)+ES504>$BG26,$BG26-SUM($BH504:ES504),ES504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:ET504)+ET504>$BG26,$BG26-SUM($BH504:ET504),ET504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EU504)+EU504>$BG26,$BG26-SUM($BH504:EU504),EU504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EV504)+EV504>$BG26,$BG26-SUM($BH504:EV504),EV504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EW504)+EW504>$BG26,$BG26-SUM($BH504:EW504),EW504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EX504)+EX504>$BG26,$BG26-SUM($BH504:EX504),EX504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EY504)+EY504>$BG26,$BG26-SUM($BH504:EY504),EY504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:EZ504)+EZ504>$BG26,$BG26-SUM($BH504:EZ504),EZ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FA504)+FA504>$BG26,$BG26-SUM($BH504:FA504),FA504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FB504)+FB504>$BG26,$BG26-SUM($BH504:FB504),FB504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FC504)+FC504>$BG26,$BG26-SUM($BH504:FC504),FC504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FD504)+FD504>$BG26,$BG26-SUM($BH504:FD504),FD504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FE504)+FE504>$BG26,$BG26-SUM($BH504:FE504),FE504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FF504)+FF504>$BG26,$BG26-SUM($BH504:FF504),FF504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FG504)+FG504>$BG26,$BG26-SUM($BH504:FG504),FG504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FH504)+FH504>$BG26,$BG26-SUM($BH504:FH504),FH504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FI504)+FI504>$BG26,$BG26-SUM($BH504:FI504),FI504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FJ504)+FJ504>$BG26,$BG26-SUM($BH504:FJ504),FJ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FK504)+FK504>$BG26,$BG26-SUM($BH504:FK504),FK504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FL504)+FL504>$BG26,$BG26-SUM($BH504:FL504),FL504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FM504)+FM504>$BG26,$BG26-SUM($BH504:FM504),FM504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FN504)+FN504>$BG26,$BG26-SUM($BH504:FN504),FN504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FO504)+FO504>$BG26,$BG26-SUM($BH504:FO504),FO504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FP504)+FP504>$BG26,$BG26-SUM($BH504:FP504),FP504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FQ504)+FQ504>$BG26,$BG26-SUM($BH504:FQ504),FQ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FR504)+FR504>$BG26,$BG26-SUM($BH504:FR504),FR504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FS504)+FS504>$BG26,$BG26-SUM($BH504:FS504),FS504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FT504)+FT504>$BG26,$BG26-SUM($BH504:FT504),FT504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FU504)+FU504>$BG26,$BG26-SUM($BH504:FU504),FU504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FV504)+FV504>$BG26,$BG26-SUM($BH504:FV504),FV504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FW504)+FW504>$BG26,$BG26-SUM($BH504:FW504),FW504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FX504)+FX504>$BG26,$BG26-SUM($BH504:FX504),FX504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FY504)+FY504>$BG26,$BG26-SUM($BH504:FY504),FY504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:FZ504)+FZ504>$BG26,$BG26-SUM($BH504:FZ504),FZ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GA504)+GA504>$BG26,$BG26-SUM($BH504:GA504),GA504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GB504)+GB504>$BG26,$BG26-SUM($BH504:GB504),GB504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GC504)+GC504>$BG26,$BG26-SUM($BH504:GC504),GC504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GD504)+GD504>$BG26,$BG26-SUM($BH504:GD504),GD504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GE504)+GE504>$BG26,$BG26-SUM($BH504:GE504),GE504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GF504)+GF504>$BG26,$BG26-SUM($BH504:GF504),GF504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GG504)+GG504>$BG26,$BG26-SUM($BH504:GG504),GG504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GH504)+GH504>$BG26,$BG26-SUM($BH504:GH504),GH504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GI504)+GI504>$BG26,$BG26-SUM($BH504:GI504),GI504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GJ504)+GJ504>$BG26,$BG26-SUM($BH504:GJ504),GJ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GK504)+GK504>$BG26,$BG26-SUM($BH504:GK504),GK504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GL504)+GL504>$BG26,$BG26-SUM($BH504:GL504),GL504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GM504)+GM504>$BG26,$BG26-SUM($BH504:GM504),GM504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GN504)+GN504>$BG26,$BG26-SUM($BH504:GN504),GN504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GO504)+GO504>$BG26,$BG26-SUM($BH504:GO504),GO504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GP504)+GP504>$BG26,$BG26-SUM($BH504:GP504),GP504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GQ504)+GQ504>$BG26,$BG26-SUM($BH504:GQ504),GQ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GR504)+GR504>$BG26,$BG26-SUM($BH504:GR504),GR504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GS504)+GS504>$BG26,$BG26-SUM($BH504:GS504),GS504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GT504)+GT504>$BG26,$BG26-SUM($BH504:GT504),GT504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GU504)+GU504>$BG26,$BG26-SUM($BH504:GU504),GU504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GV504)+GV504>$BG26,$BG26-SUM($BH504:GV504),GV504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GW504)+GW504>$BG26,$BG26-SUM($BH504:GW504),GW504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GX504)+GX504>$BG26,$BG26-SUM($BH504:GX504),GX504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GY504)+GY504>$BG26,$BG26-SUM($BH504:GY504),GY504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:GZ504)+GZ504>$BG26,$BG26-SUM($BH504:GZ504),GZ504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:HA504)+HA504>$BG26,$BG26-SUM($BH504:HA504),HA504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:HB504)+HB504>$BG26,$BG26-SUM($BH504:HB504),HB504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:HC504)+HC504>$BG26,$BG26-SUM($BH504:HC504),HC504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:HD504)+HD504>$BG26,$BG26-SUM($BH504:HD504),HD504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:HE504)+HE504>$BG26,$BG26-SUM($BH504:HE504),HE504),0)","v":0},{"$f":"IF($BH504>0,IF(SUM($BH504:HF504)+HF504>$BG26,$BG26-SUM($BH504:HF504),HF504),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7548753750000002E-3,{"$f":"IF($BH505>0,IF(SUM($BH505:BH505)+BH505>$BG27,$BG27-SUM($BH505:BH505),BH505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BI505)+BI505>$BG27,$BG27-SUM($BH505:BI505),BI505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BJ505)+BJ505>$BG27,$BG27-SUM($BH505:BJ505),BJ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BK505)+BK505>$BG27,$BG27-SUM($BH505:BK505),BK505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BL505)+BL505>$BG27,$BG27-SUM($BH505:BL505),BL505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BM505)+BM505>$BG27,$BG27-SUM($BH505:BM505),BM505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BN505)+BN505>$BG27,$BG27-SUM($BH505:BN505),BN505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BO505)+BO505>$BG27,$BG27-SUM($BH505:BO505),BO505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BP505)+BP505>$BG27,$BG27-SUM($BH505:BP505),BP505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BQ505)+BQ505>$BG27,$BG27-SUM($BH505:BQ505),BQ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BR505)+BR505>$BG27,$BG27-SUM($BH505:BR505),BR505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BS505)+BS505>$BG27,$BG27-SUM($BH505:BS505),BS505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BT505)+BT505>$BG27,$BG27-SUM($BH505:BT505),BT505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BU505)+BU505>$BG27,$BG27-SUM($BH505:BU505),BU505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BV505)+BV505>$BG27,$BG27-SUM($BH505:BV505),BV505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BW505)+BW505>$BG27,$BG27-SUM($BH505:BW505),BW505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BX505)+BX505>$BG27,$BG27-SUM($BH505:BX505),BX505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BY505)+BY505>$BG27,$BG27-SUM($BH505:BY505),BY505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:BZ505)+BZ505>$BG27,$BG27-SUM($BH505:BZ505),BZ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CA505)+CA505>$BG27,$BG27-SUM($BH505:CA505),CA505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CB505)+CB505>$BG27,$BG27-SUM($BH505:CB505),CB505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CC505)+CC505>$BG27,$BG27-SUM($BH505:CC505),CC505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CD505)+CD505>$BG27,$BG27-SUM($BH505:CD505),CD505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CE505)+CE505>$BG27,$BG27-SUM($BH505:CE505),CE505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CF505)+CF505>$BG27,$BG27-SUM($BH505:CF505),CF505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CG505)+CG505>$BG27,$BG27-SUM($BH505:CG505),CG505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CH505)+CH505>$BG27,$BG27-SUM($BH505:CH505),CH505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CI505)+CI505>$BG27,$BG27-SUM($BH505:CI505),CI505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CJ505)+CJ505>$BG27,$BG27-SUM($BH505:CJ505),CJ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CK505)+CK505>$BG27,$BG27-SUM($BH505:CK505),CK505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CL505)+CL505>$BG27,$BG27-SUM($BH505:CL505),CL505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CM505)+CM505>$BG27,$BG27-SUM($BH505:CM505),CM505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CN505)+CN505>$BG27,$BG27-SUM($BH505:CN505),CN505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CO505)+CO505>$BG27,$BG27-SUM($BH505:CO505),CO505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CP505)+CP505>$BG27,$BG27-SUM($BH505:CP505),CP505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CQ505)+CQ505>$BG27,$BG27-SUM($BH505:CQ505),CQ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CR505)+CR505>$BG27,$BG27-SUM($BH505:CR505),CR505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CS505)+CS505>$BG27,$BG27-SUM($BH505:CS505),CS505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CT505)+CT505>$BG27,$BG27-SUM($BH505:CT505),CT505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CU505)+CU505>$BG27,$BG27-SUM($BH505:CU505),CU505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CV505)+CV505>$BG27,$BG27-SUM($BH505:CV505),CV505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CW505)+CW505>$BG27,$BG27-SUM($BH505:CW505),CW505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CX505)+CX505>$BG27,$BG27-SUM($BH505:CX505),CX505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CY505)+CY505>$BG27,$BG27-SUM($BH505:CY505),CY505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:CZ505)+CZ505>$BG27,$BG27-SUM($BH505:CZ505),CZ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DA505)+DA505>$BG27,$BG27-SUM($BH505:DA505),DA505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DB505)+DB505>$BG27,$BG27-SUM($BH505:DB505),DB505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DC505)+DC505>$BG27,$BG27-SUM($BH505:DC505),DC505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DD505)+DD505>$BG27,$BG27-SUM($BH505:DD505),DD505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DE505)+DE505>$BG27,$BG27-SUM($BH505:DE505),DE505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DF505)+DF505>$BG27,$BG27-SUM($BH505:DF505),DF505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DG505)+DG505>$BG27,$BG27-SUM($BH505:DG505),DG505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DH505)+DH505>$BG27,$BG27-SUM($BH505:DH505),DH505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DI505)+DI505>$BG27,$BG27-SUM($BH505:DI505),DI505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DJ505)+DJ505>$BG27,$BG27-SUM($BH505:DJ505),DJ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DK505)+DK505>$BG27,$BG27-SUM($BH505:DK505),DK505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DL505)+DL505>$BG27,$BG27-SUM($BH505:DL505),DL505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DM505)+DM505>$BG27,$BG27-SUM($BH505:DM505),DM505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DN505)+DN505>$BG27,$BG27-SUM($BH505:DN505),DN505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DO505)+DO505>$BG27,$BG27-SUM($BH505:DO505),DO505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DP505)+DP505>$BG27,$BG27-SUM($BH505:DP505),DP505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DQ505)+DQ505>$BG27,$BG27-SUM($BH505:DQ505),DQ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DR505)+DR505>$BG27,$BG27-SUM($BH505:DR505),DR505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DS505)+DS505>$BG27,$BG27-SUM($BH505:DS505),DS505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DT505)+DT505>$BG27,$BG27-SUM($BH505:DT505),DT505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DU505)+DU505>$BG27,$BG27-SUM($BH505:DU505),DU505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DV505)+DV505>$BG27,$BG27-SUM($BH505:DV505),DV505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DW505)+DW505>$BG27,$BG27-SUM($BH505:DW505),DW505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DX505)+DX505>$BG27,$BG27-SUM($BH505:DX505),DX505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DY505)+DY505>$BG27,$BG27-SUM($BH505:DY505),DY505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:DZ505)+DZ505>$BG27,$BG27-SUM($BH505:DZ505),DZ505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EA505)+EA505>$BG27,$BG27-SUM($BH505:EA505),EA505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EB505)+EB505>$BG27,$BG27-SUM($BH505:EB505),EB505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EC505)+EC505>$BG27,$BG27-SUM($BH505:EC505),EC505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:ED505)+ED505>$BG27,$BG27-SUM($BH505:ED505),ED505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EE505)+EE505>$BG27,$BG27-SUM($BH505:EE505),EE505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EF505)+EF505>$BG27,$BG27-SUM($BH505:EF505),EF505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EG505)+EG505>$BG27,$BG27-SUM($BH505:EG505),EG505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EH505)+EH505>$BG27,$BG27-SUM($BH505:EH505),EH505),0)","v":4.7548753750000002E-3},{"$f":"IF($BH505>0,IF(SUM($BH505:EI505)+EI505>$BG27,$BG27-SUM($BH505:EI505),EI505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EJ505)+EJ505>$BG27,$BG27-SUM($BH505:EJ505),EJ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EK505)+EK505>$BG27,$BG27-SUM($BH505:EK505),EK505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EL505)+EL505>$BG27,$BG27-SUM($BH505:EL505),EL505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EM505)+EM505>$BG27,$BG27-SUM($BH505:EM505),EM505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EN505)+EN505>$BG27,$BG27-SUM($BH505:EN505),EN505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EO505)+EO505>$BG27,$BG27-SUM($BH505:EO505),EO505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EP505)+EP505>$BG27,$BG27-SUM($BH505:EP505),EP505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EQ505)+EQ505>$BG27,$BG27-SUM($BH505:EQ505),EQ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:ER505)+ER505>$BG27,$BG27-SUM($BH505:ER505),ER505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:ES505)+ES505>$BG27,$BG27-SUM($BH505:ES505),ES505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:ET505)+ET505>$BG27,$BG27-SUM($BH505:ET505),ET505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EU505)+EU505>$BG27,$BG27-SUM($BH505:EU505),EU505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EV505)+EV505>$BG27,$BG27-SUM($BH505:EV505),EV505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EW505)+EW505>$BG27,$BG27-SUM($BH505:EW505),EW505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EX505)+EX505>$BG27,$BG27-SUM($BH505:EX505),EX505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EY505)+EY505>$BG27,$BG27-SUM($BH505:EY505),EY505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:EZ505)+EZ505>$BG27,$BG27-SUM($BH505:EZ505),EZ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FA505)+FA505>$BG27,$BG27-SUM($BH505:FA505),FA505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FB505)+FB505>$BG27,$BG27-SUM($BH505:FB505),FB505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FC505)+FC505>$BG27,$BG27-SUM($BH505:FC505),FC505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FD505)+FD505>$BG27,$BG27-SUM($BH505:FD505),FD505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FE505)+FE505>$BG27,$BG27-SUM($BH505:FE505),FE505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FF505)+FF505>$BG27,$BG27-SUM($BH505:FF505),FF505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FG505)+FG505>$BG27,$BG27-SUM($BH505:FG505),FG505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FH505)+FH505>$BG27,$BG27-SUM($BH505:FH505),FH505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FI505)+FI505>$BG27,$BG27-SUM($BH505:FI505),FI505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FJ505)+FJ505>$BG27,$BG27-SUM($BH505:FJ505),FJ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FK505)+FK505>$BG27,$BG27-SUM($BH505:FK505),FK505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FL505)+FL505>$BG27,$BG27-SUM($BH505:FL505),FL505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FM505)+FM505>$BG27,$BG27-SUM($BH505:FM505),FM505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FN505)+FN505>$BG27,$BG27-SUM($BH505:FN505),FN505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FO505)+FO505>$BG27,$BG27-SUM($BH505:FO505),FO505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FP505)+FP505>$BG27,$BG27-SUM($BH505:FP505),FP505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FQ505)+FQ505>$BG27,$BG27-SUM($BH505:FQ505),FQ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FR505)+FR505>$BG27,$BG27-SUM($BH505:FR505),FR505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FS505)+FS505>$BG27,$BG27-SUM($BH505:FS505),FS505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FT505)+FT505>$BG27,$BG27-SUM($BH505:FT505),FT505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FU505)+FU505>$BG27,$BG27-SUM($BH505:FU505),FU505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FV505)+FV505>$BG27,$BG27-SUM($BH505:FV505),FV505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FW505)+FW505>$BG27,$BG27-SUM($BH505:FW505),FW505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FX505)+FX505>$BG27,$BG27-SUM($BH505:FX505),FX505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FY505)+FY505>$BG27,$BG27-SUM($BH505:FY505),FY505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:FZ505)+FZ505>$BG27,$BG27-SUM($BH505:FZ505),FZ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GA505)+GA505>$BG27,$BG27-SUM($BH505:GA505),GA505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GB505)+GB505>$BG27,$BG27-SUM($BH505:GB505),GB505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GC505)+GC505>$BG27,$BG27-SUM($BH505:GC505),GC505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GD505)+GD505>$BG27,$BG27-SUM($BH505:GD505),GD505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GE505)+GE505>$BG27,$BG27-SUM($BH505:GE505),GE505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GF505)+GF505>$BG27,$BG27-SUM($BH505:GF505),GF505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GG505)+GG505>$BG27,$BG27-SUM($BH505:GG505),GG505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GH505)+GH505>$BG27,$BG27-SUM($BH505:GH505),GH505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GI505)+GI505>$BG27,$BG27-SUM($BH505:GI505),GI505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GJ505)+GJ505>$BG27,$BG27-SUM($BH505:GJ505),GJ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GK505)+GK505>$BG27,$BG27-SUM($BH505:GK505),GK505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GL505)+GL505>$BG27,$BG27-SUM($BH505:GL505),GL505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GM505)+GM505>$BG27,$BG27-SUM($BH505:GM505),GM505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GN505)+GN505>$BG27,$BG27-SUM($BH505:GN505),GN505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GO505)+GO505>$BG27,$BG27-SUM($BH505:GO505),GO505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GP505)+GP505>$BG27,$BG27-SUM($BH505:GP505),GP505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GQ505)+GQ505>$BG27,$BG27-SUM($BH505:GQ505),GQ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GR505)+GR505>$BG27,$BG27-SUM($BH505:GR505),GR505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GS505)+GS505>$BG27,$BG27-SUM($BH505:GS505),GS505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GT505)+GT505>$BG27,$BG27-SUM($BH505:GT505),GT505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GU505)+GU505>$BG27,$BG27-SUM($BH505:GU505),GU505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GV505)+GV505>$BG27,$BG27-SUM($BH505:GV505),GV505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GW505)+GW505>$BG27,$BG27-SUM($BH505:GW505),GW505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GX505)+GX505>$BG27,$BG27-SUM($BH505:GX505),GX505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GY505)+GY505>$BG27,$BG27-SUM($BH505:GY505),GY505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:GZ505)+GZ505>$BG27,$BG27-SUM($BH505:GZ505),GZ505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:HA505)+HA505>$BG27,$BG27-SUM($BH505:HA505),HA505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:HB505)+HB505>$BG27,$BG27-SUM($BH505:HB505),HB505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:HC505)+HC505>$BG27,$BG27-SUM($BH505:HC505),HC505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:HD505)+HD505>$BG27,$BG27-SUM($BH505:HD505),HD505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:HE505)+HE505>$BG27,$BG27-SUM($BH505:HE505),HE505),0)","v":-3.8857805861880479E-16},{"$f":"IF($BH505>0,IF(SUM($BH505:HF505)+HF505>$BG27,$BG27-SUM($BH505:HF505),HF505),0)","v":-3.8857805861880479E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1245353250000001E-2,{"$f":"IF($BH506>0,IF(SUM($BH506:BH506)+BH506>$BG28,$BG28-SUM($BH506:BH506),BH506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BI506)+BI506>$BG28,$BG28-SUM($BH506:BI506),BI506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BJ506)+BJ506>$BG28,$BG28-SUM($BH506:BJ506),BJ506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BK506)+BK506>$BG28,$BG28-SUM($BH506:BK506),BK506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BL506)+BL506>$BG28,$BG28-SUM($BH506:BL506),BL506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BM506)+BM506>$BG28,$BG28-SUM($BH506:BM506),BM506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BN506)+BN506>$BG28,$BG28-SUM($BH506:BN506),BN506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BO506)+BO506>$BG28,$BG28-SUM($BH506:BO506),BO506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BP506)+BP506>$BG28,$BG28-SUM($BH506:BP506),BP506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BQ506)+BQ506>$BG28,$BG28-SUM($BH506:BQ506),BQ506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BR506)+BR506>$BG28,$BG28-SUM($BH506:BR506),BR506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BS506)+BS506>$BG28,$BG28-SUM($BH506:BS506),BS506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BT506)+BT506>$BG28,$BG28-SUM($BH506:BT506),BT506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BU506)+BU506>$BG28,$BG28-SUM($BH506:BU506),BU506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BV506)+BV506>$BG28,$BG28-SUM($BH506:BV506),BV506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BW506)+BW506>$BG28,$BG28-SUM($BH506:BW506),BW506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BX506)+BX506>$BG28,$BG28-SUM($BH506:BX506),BX506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BY506)+BY506>$BG28,$BG28-SUM($BH506:BY506),BY506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:BZ506)+BZ506>$BG28,$BG28-SUM($BH506:BZ506),BZ506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CA506)+CA506>$BG28,$BG28-SUM($BH506:CA506),CA506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CB506)+CB506>$BG28,$BG28-SUM($BH506:CB506),CB506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CC506)+CC506>$BG28,$BG28-SUM($BH506:CC506),CC506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CD506)+CD506>$BG28,$BG28-SUM($BH506:CD506),CD506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CE506)+CE506>$BG28,$BG28-SUM($BH506:CE506),CE506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CF506)+CF506>$BG28,$BG28-SUM($BH506:CF506),CF506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CG506)+CG506>$BG28,$BG28-SUM($BH506:CG506),CG506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CH506)+CH506>$BG28,$BG28-SUM($BH506:CH506),CH506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CI506)+CI506>$BG28,$BG28-SUM($BH506:CI506),CI506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CJ506)+CJ506>$BG28,$BG28-SUM($BH506:CJ506),CJ506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CK506)+CK506>$BG28,$BG28-SUM($BH506:CK506),CK506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CL506)+CL506>$BG28,$BG28-SUM($BH506:CL506),CL506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CM506)+CM506>$BG28,$BG28-SUM($BH506:CM506),CM506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CN506)+CN506>$BG28,$BG28-SUM($BH506:CN506),CN506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CO506)+CO506>$BG28,$BG28-SUM($BH506:CO506),CO506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CP506)+CP506>$BG28,$BG28-SUM($BH506:CP506),CP506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CQ506)+CQ506>$BG28,$BG28-SUM($BH506:CQ506),CQ506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CR506)+CR506>$BG28,$BG28-SUM($BH506:CR506),CR506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CS506)+CS506>$BG28,$BG28-SUM($BH506:CS506),CS506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CT506)+CT506>$BG28,$BG28-SUM($BH506:CT506),CT506),0)","v":1.1245353250000001E-2},{"$f":"IF($BH506>0,IF(SUM($BH506:CU506)+CU506>$BG28,$BG28-SUM($BH506:CU506),CU506),0)","v":2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:CV506)+CV506>$BG28,$BG28-SUM($BH506:CV506),CV506),0)","v":2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:CW506)+CW506>$BG28,$BG28-SUM($BH506:CW506),CW506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:CX506)+CX506>$BG28,$BG28-SUM($BH506:CX506),CX506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:CY506)+CY506>$BG28,$BG28-SUM($BH506:CY506),CY506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:CZ506)+CZ506>$BG28,$BG28-SUM($BH506:CZ506),CZ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DA506)+DA506>$BG28,$BG28-SUM($BH506:DA506),DA506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DB506)+DB506>$BG28,$BG28-SUM($BH506:DB506),DB506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DC506)+DC506>$BG28,$BG28-SUM($BH506:DC506),DC506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DD506)+DD506>$BG28,$BG28-SUM($BH506:DD506),DD506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DE506)+DE506>$BG28,$BG28-SUM($BH506:DE506),DE506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DF506)+DF506>$BG28,$BG28-SUM($BH506:DF506),DF506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DG506)+DG506>$BG28,$BG28-SUM($BH506:DG506),DG506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DH506)+DH506>$BG28,$BG28-SUM($BH506:DH506),DH506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DI506)+DI506>$BG28,$BG28-SUM($BH506:DI506),DI506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DJ506)+DJ506>$BG28,$BG28-SUM($BH506:DJ506),DJ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DK506)+DK506>$BG28,$BG28-SUM($BH506:DK506),DK506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DL506)+DL506>$BG28,$BG28-SUM($BH506:DL506),DL506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DM506)+DM506>$BG28,$BG28-SUM($BH506:DM506),DM506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DN506)+DN506>$BG28,$BG28-SUM($BH506:DN506),DN506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DO506)+DO506>$BG28,$BG28-SUM($BH506:DO506),DO506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DP506)+DP506>$BG28,$BG28-SUM($BH506:DP506),DP506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DQ506)+DQ506>$BG28,$BG28-SUM($BH506:DQ506),DQ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DR506)+DR506>$BG28,$BG28-SUM($BH506:DR506),DR506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DS506)+DS506>$BG28,$BG28-SUM($BH506:DS506),DS506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DT506)+DT506>$BG28,$BG28-SUM($BH506:DT506),DT506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DU506)+DU506>$BG28,$BG28-SUM($BH506:DU506),DU506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DV506)+DV506>$BG28,$BG28-SUM($BH506:DV506),DV506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DW506)+DW506>$BG28,$BG28-SUM($BH506:DW506),DW506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DX506)+DX506>$BG28,$BG28-SUM($BH506:DX506),DX506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DY506)+DY506>$BG28,$BG28-SUM($BH506:DY506),DY506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:DZ506)+DZ506>$BG28,$BG28-SUM($BH506:DZ506),DZ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EA506)+EA506>$BG28,$BG28-SUM($BH506:EA506),EA506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EB506)+EB506>$BG28,$BG28-SUM($BH506:EB506),EB506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EC506)+EC506>$BG28,$BG28-SUM($BH506:EC506),EC506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:ED506)+ED506>$BG28,$BG28-SUM($BH506:ED506),ED506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EE506)+EE506>$BG28,$BG28-SUM($BH506:EE506),EE506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EF506)+EF506>$BG28,$BG28-SUM($BH506:EF506),EF506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EG506)+EG506>$BG28,$BG28-SUM($BH506:EG506),EG506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EH506)+EH506>$BG28,$BG28-SUM($BH506:EH506),EH506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EI506)+EI506>$BG28,$BG28-SUM($BH506:EI506),EI506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EJ506)+EJ506>$BG28,$BG28-SUM($BH506:EJ506),EJ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EK506)+EK506>$BG28,$BG28-SUM($BH506:EK506),EK506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EL506)+EL506>$BG28,$BG28-SUM($BH506:EL506),EL506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EM506)+EM506>$BG28,$BG28-SUM($BH506:EM506),EM506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EN506)+EN506>$BG28,$BG28-SUM($BH506:EN506),EN506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EO506)+EO506>$BG28,$BG28-SUM($BH506:EO506),EO506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EP506)+EP506>$BG28,$BG28-SUM($BH506:EP506),EP506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EQ506)+EQ506>$BG28,$BG28-SUM($BH506:EQ506),EQ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:ER506)+ER506>$BG28,$BG28-SUM($BH506:ER506),ER506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:ES506)+ES506>$BG28,$BG28-SUM($BH506:ES506),ES506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:ET506)+ET506>$BG28,$BG28-SUM($BH506:ET506),ET506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EU506)+EU506>$BG28,$BG28-SUM($BH506:EU506),EU506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EV506)+EV506>$BG28,$BG28-SUM($BH506:EV506),EV506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EW506)+EW506>$BG28,$BG28-SUM($BH506:EW506),EW506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EX506)+EX506>$BG28,$BG28-SUM($BH506:EX506),EX506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EY506)+EY506>$BG28,$BG28-SUM($BH506:EY506),EY506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:EZ506)+EZ506>$BG28,$BG28-SUM($BH506:EZ506),EZ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FA506)+FA506>$BG28,$BG28-SUM($BH506:FA506),FA506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FB506)+FB506>$BG28,$BG28-SUM($BH506:FB506),FB506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FC506)+FC506>$BG28,$BG28-SUM($BH506:FC506),FC506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FD506)+FD506>$BG28,$BG28-SUM($BH506:FD506),FD506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FE506)+FE506>$BG28,$BG28-SUM($BH506:FE506),FE506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FF506)+FF506>$BG28,$BG28-SUM($BH506:FF506),FF506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FG506)+FG506>$BG28,$BG28-SUM($BH506:FG506),FG506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FH506)+FH506>$BG28,$BG28-SUM($BH506:FH506),FH506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FI506)+FI506>$BG28,$BG28-SUM($BH506:FI506),FI506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FJ506)+FJ506>$BG28,$BG28-SUM($BH506:FJ506),FJ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FK506)+FK506>$BG28,$BG28-SUM($BH506:FK506),FK506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FL506)+FL506>$BG28,$BG28-SUM($BH506:FL506),FL506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FM506)+FM506>$BG28,$BG28-SUM($BH506:FM506),FM506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FN506)+FN506>$BG28,$BG28-SUM($BH506:FN506),FN506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FO506)+FO506>$BG28,$BG28-SUM($BH506:FO506),FO506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FP506)+FP506>$BG28,$BG28-SUM($BH506:FP506),FP506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FQ506)+FQ506>$BG28,$BG28-SUM($BH506:FQ506),FQ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FR506)+FR506>$BG28,$BG28-SUM($BH506:FR506),FR506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FS506)+FS506>$BG28,$BG28-SUM($BH506:FS506),FS506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FT506)+FT506>$BG28,$BG28-SUM($BH506:FT506),FT506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FU506)+FU506>$BG28,$BG28-SUM($BH506:FU506),FU506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FV506)+FV506>$BG28,$BG28-SUM($BH506:FV506),FV506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FW506)+FW506>$BG28,$BG28-SUM($BH506:FW506),FW506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FX506)+FX506>$BG28,$BG28-SUM($BH506:FX506),FX506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FY506)+FY506>$BG28,$BG28-SUM($BH506:FY506),FY506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:FZ506)+FZ506>$BG28,$BG28-SUM($BH506:FZ506),FZ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GA506)+GA506>$BG28,$BG28-SUM($BH506:GA506),GA506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GB506)+GB506>$BG28,$BG28-SUM($BH506:GB506),GB506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GC506)+GC506>$BG28,$BG28-SUM($BH506:GC506),GC506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GD506)+GD506>$BG28,$BG28-SUM($BH506:GD506),GD506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GE506)+GE506>$BG28,$BG28-SUM($BH506:GE506),GE506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GF506)+GF506>$BG28,$BG28-SUM($BH506:GF506),GF506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GG506)+GG506>$BG28,$BG28-SUM($BH506:GG506),GG506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GH506)+GH506>$BG28,$BG28-SUM($BH506:GH506),GH506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GI506)+GI506>$BG28,$BG28-SUM($BH506:GI506),GI506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GJ506)+GJ506>$BG28,$BG28-SUM($BH506:GJ506),GJ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GK506)+GK506>$BG28,$BG28-SUM($BH506:GK506),GK506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GL506)+GL506>$BG28,$BG28-SUM($BH506:GL506),GL506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GM506)+GM506>$BG28,$BG28-SUM($BH506:GM506),GM506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GN506)+GN506>$BG28,$BG28-SUM($BH506:GN506),GN506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GO506)+GO506>$BG28,$BG28-SUM($BH506:GO506),GO506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GP506)+GP506>$BG28,$BG28-SUM($BH506:GP506),GP506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GQ506)+GQ506>$BG28,$BG28-SUM($BH506:GQ506),GQ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GR506)+GR506>$BG28,$BG28-SUM($BH506:GR506),GR506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GS506)+GS506>$BG28,$BG28-SUM($BH506:GS506),GS506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GT506)+GT506>$BG28,$BG28-SUM($BH506:GT506),GT506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GU506)+GU506>$BG28,$BG28-SUM($BH506:GU506),GU506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GV506)+GV506>$BG28,$BG28-SUM($BH506:GV506),GV506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GW506)+GW506>$BG28,$BG28-SUM($BH506:GW506),GW506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GX506)+GX506>$BG28,$BG28-SUM($BH506:GX506),GX506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GY506)+GY506>$BG28,$BG28-SUM($BH506:GY506),GY506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:GZ506)+GZ506>$BG28,$BG28-SUM($BH506:GZ506),GZ506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:HA506)+HA506>$BG28,$BG28-SUM($BH506:HA506),HA506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:HB506)+HB506>$BG28,$BG28-SUM($BH506:HB506),HB506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:HC506)+HC506>$BG28,$BG28-SUM($BH506:HC506),HC506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:HD506)+HD506>$BG28,$BG28-SUM($BH506:HD506),HD506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:HE506)+HE506>$BG28,$BG28-SUM($BH506:HE506),HE506),0)","v":-2.7755575615628914E-16},{"$f":"IF($BH506>0,IF(SUM($BH506:HF506)+HF506>$BG28,$BG28-SUM($BH506:HF506),HF506),0)","v":-2.7755575615628914E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0625E-4,{"$f":"IF($BH507>0,IF(SUM($BH507:BH507)+BH507>$BG29,$BG29-SUM($BH507:BH507),BH507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BI507)+BI507>$BG29,$BG29-SUM($BH507:BI507),BI507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BJ507)+BJ507>$BG29,$BG29-SUM($BH507:BJ507),BJ507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BK507)+BK507>$BG29,$BG29-SUM($BH507:BK507),BK507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BL507)+BL507>$BG29,$BG29-SUM($BH507:BL507),BL507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BM507)+BM507>$BG29,$BG29-SUM($BH507:BM507),BM507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BN507)+BN507>$BG29,$BG29-SUM($BH507:BN507),BN507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BO507)+BO507>$BG29,$BG29-SUM($BH507:BO507),BO507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BP507)+BP507>$BG29,$BG29-SUM($BH507:BP507),BP507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BQ507)+BQ507>$BG29,$BG29-SUM($BH507:BQ507),BQ507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BR507)+BR507>$BG29,$BG29-SUM($BH507:BR507),BR507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BS507)+BS507>$BG29,$BG29-SUM($BH507:BS507),BS507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BT507)+BT507>$BG29,$BG29-SUM($BH507:BT507),BT507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BU507)+BU507>$BG29,$BG29-SUM($BH507:BU507),BU507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BV507)+BV507>$BG29,$BG29-SUM($BH507:BV507),BV507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BW507)+BW507>$BG29,$BG29-SUM($BH507:BW507),BW507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BX507)+BX507>$BG29,$BG29-SUM($BH507:BX507),BX507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BY507)+BY507>$BG29,$BG29-SUM($BH507:BY507),BY507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:BZ507)+BZ507>$BG29,$BG29-SUM($BH507:BZ507),BZ507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CA507)+CA507>$BG29,$BG29-SUM($BH507:CA507),CA507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CB507)+CB507>$BG29,$BG29-SUM($BH507:CB507),CB507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CC507)+CC507>$BG29,$BG29-SUM($BH507:CC507),CC507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CD507)+CD507>$BG29,$BG29-SUM($BH507:CD507),CD507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CE507)+CE507>$BG29,$BG29-SUM($BH507:CE507),CE507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CF507)+CF507>$BG29,$BG29-SUM($BH507:CF507),CF507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CG507)+CG507>$BG29,$BG29-SUM($BH507:CG507),CG507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CH507)+CH507>$BG29,$BG29-SUM($BH507:CH507),CH507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CI507)+CI507>$BG29,$BG29-SUM($BH507:CI507),CI507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CJ507)+CJ507>$BG29,$BG29-SUM($BH507:CJ507),CJ507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CK507)+CK507>$BG29,$BG29-SUM($BH507:CK507),CK507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CL507)+CL507>$BG29,$BG29-SUM($BH507:CL507),CL507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CM507)+CM507>$BG29,$BG29-SUM($BH507:CM507),CM507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CN507)+CN507>$BG29,$BG29-SUM($BH507:CN507),CN507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CO507)+CO507>$BG29,$BG29-SUM($BH507:CO507),CO507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CP507)+CP507>$BG29,$BG29-SUM($BH507:CP507),CP507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CQ507)+CQ507>$BG29,$BG29-SUM($BH507:CQ507),CQ507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CR507)+CR507>$BG29,$BG29-SUM($BH507:CR507),CR507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CS507)+CS507>$BG29,$BG29-SUM($BH507:CS507),CS507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CT507)+CT507>$BG29,$BG29-SUM($BH507:CT507),CT507),0)","v":2.0625E-4},{"$f":"IF($BH507>0,IF(SUM($BH507:CU507)+CU507>$BG29,$BG29-SUM($BH507:CU507),CU507),0)","v":5.2041704279304213E-18},{"$f":"IF($BH507>0,IF(SUM($BH507:CV507)+CV507>$BG29,$BG29-SUM($BH507:CV507),CV507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:CW507)+CW507>$BG29,$BG29-SUM($BH507:CW507),CW507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:CX507)+CX507>$BG29,$BG29-SUM($BH507:CX507),CX507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:CY507)+CY507>$BG29,$BG29-SUM($BH507:CY507),CY507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:CZ507)+CZ507>$BG29,$BG29-SUM($BH507:CZ507),CZ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DA507)+DA507>$BG29,$BG29-SUM($BH507:DA507),DA507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DB507)+DB507>$BG29,$BG29-SUM($BH507:DB507),DB507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DC507)+DC507>$BG29,$BG29-SUM($BH507:DC507),DC507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DD507)+DD507>$BG29,$BG29-SUM($BH507:DD507),DD507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DE507)+DE507>$BG29,$BG29-SUM($BH507:DE507),DE507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DF507)+DF507>$BG29,$BG29-SUM($BH507:DF507),DF507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DG507)+DG507>$BG29,$BG29-SUM($BH507:DG507),DG507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DH507)+DH507>$BG29,$BG29-SUM($BH507:DH507),DH507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DI507)+DI507>$BG29,$BG29-SUM($BH507:DI507),DI507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DJ507)+DJ507>$BG29,$BG29-SUM($BH507:DJ507),DJ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DK507)+DK507>$BG29,$BG29-SUM($BH507:DK507),DK507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DL507)+DL507>$BG29,$BG29-SUM($BH507:DL507),DL507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DM507)+DM507>$BG29,$BG29-SUM($BH507:DM507),DM507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DN507)+DN507>$BG29,$BG29-SUM($BH507:DN507),DN507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DO507)+DO507>$BG29,$BG29-SUM($BH507:DO507),DO507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DP507)+DP507>$BG29,$BG29-SUM($BH507:DP507),DP507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DQ507)+DQ507>$BG29,$BG29-SUM($BH507:DQ507),DQ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DR507)+DR507>$BG29,$BG29-SUM($BH507:DR507),DR507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DS507)+DS507>$BG29,$BG29-SUM($BH507:DS507),DS507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DT507)+DT507>$BG29,$BG29-SUM($BH507:DT507),DT507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DU507)+DU507>$BG29,$BG29-SUM($BH507:DU507),DU507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DV507)+DV507>$BG29,$BG29-SUM($BH507:DV507),DV507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DW507)+DW507>$BG29,$BG29-SUM($BH507:DW507),DW507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DX507)+DX507>$BG29,$BG29-SUM($BH507:DX507),DX507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DY507)+DY507>$BG29,$BG29-SUM($BH507:DY507),DY507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:DZ507)+DZ507>$BG29,$BG29-SUM($BH507:DZ507),DZ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EA507)+EA507>$BG29,$BG29-SUM($BH507:EA507),EA507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EB507)+EB507>$BG29,$BG29-SUM($BH507:EB507),EB507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EC507)+EC507>$BG29,$BG29-SUM($BH507:EC507),EC507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:ED507)+ED507>$BG29,$BG29-SUM($BH507:ED507),ED507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EE507)+EE507>$BG29,$BG29-SUM($BH507:EE507),EE507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EF507)+EF507>$BG29,$BG29-SUM($BH507:EF507),EF507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EG507)+EG507>$BG29,$BG29-SUM($BH507:EG507),EG507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EH507)+EH507>$BG29,$BG29-SUM($BH507:EH507),EH507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EI507)+EI507>$BG29,$BG29-SUM($BH507:EI507),EI507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EJ507)+EJ507>$BG29,$BG29-SUM($BH507:EJ507),EJ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EK507)+EK507>$BG29,$BG29-SUM($BH507:EK507),EK507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EL507)+EL507>$BG29,$BG29-SUM($BH507:EL507),EL507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EM507)+EM507>$BG29,$BG29-SUM($BH507:EM507),EM507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EN507)+EN507>$BG29,$BG29-SUM($BH507:EN507),EN507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EO507)+EO507>$BG29,$BG29-SUM($BH507:EO507),EO507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EP507)+EP507>$BG29,$BG29-SUM($BH507:EP507),EP507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EQ507)+EQ507>$BG29,$BG29-SUM($BH507:EQ507),EQ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:ER507)+ER507>$BG29,$BG29-SUM($BH507:ER507),ER507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:ES507)+ES507>$BG29,$BG29-SUM($BH507:ES507),ES507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:ET507)+ET507>$BG29,$BG29-SUM($BH507:ET507),ET507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EU507)+EU507>$BG29,$BG29-SUM($BH507:EU507),EU507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EV507)+EV507>$BG29,$BG29-SUM($BH507:EV507),EV507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EW507)+EW507>$BG29,$BG29-SUM($BH507:EW507),EW507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EX507)+EX507>$BG29,$BG29-SUM($BH507:EX507),EX507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EY507)+EY507>$BG29,$BG29-SUM($BH507:EY507),EY507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:EZ507)+EZ507>$BG29,$BG29-SUM($BH507:EZ507),EZ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FA507)+FA507>$BG29,$BG29-SUM($BH507:FA507),FA507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FB507)+FB507>$BG29,$BG29-SUM($BH507:FB507),FB507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FC507)+FC507>$BG29,$BG29-SUM($BH507:FC507),FC507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FD507)+FD507>$BG29,$BG29-SUM($BH507:FD507),FD507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FE507)+FE507>$BG29,$BG29-SUM($BH507:FE507),FE507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FF507)+FF507>$BG29,$BG29-SUM($BH507:FF507),FF507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FG507)+FG507>$BG29,$BG29-SUM($BH507:FG507),FG507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FH507)+FH507>$BG29,$BG29-SUM($BH507:FH507),FH507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FI507)+FI507>$BG29,$BG29-SUM($BH507:FI507),FI507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FJ507)+FJ507>$BG29,$BG29-SUM($BH507:FJ507),FJ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FK507)+FK507>$BG29,$BG29-SUM($BH507:FK507),FK507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FL507)+FL507>$BG29,$BG29-SUM($BH507:FL507),FL507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FM507)+FM507>$BG29,$BG29-SUM($BH507:FM507),FM507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FN507)+FN507>$BG29,$BG29-SUM($BH507:FN507),FN507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FO507)+FO507>$BG29,$BG29-SUM($BH507:FO507),FO507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FP507)+FP507>$BG29,$BG29-SUM($BH507:FP507),FP507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FQ507)+FQ507>$BG29,$BG29-SUM($BH507:FQ507),FQ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FR507)+FR507>$BG29,$BG29-SUM($BH507:FR507),FR507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FS507)+FS507>$BG29,$BG29-SUM($BH507:FS507),FS507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FT507)+FT507>$BG29,$BG29-SUM($BH507:FT507),FT507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FU507)+FU507>$BG29,$BG29-SUM($BH507:FU507),FU507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FV507)+FV507>$BG29,$BG29-SUM($BH507:FV507),FV507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FW507)+FW507>$BG29,$BG29-SUM($BH507:FW507),FW507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FX507)+FX507>$BG29,$BG29-SUM($BH507:FX507),FX507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FY507)+FY507>$BG29,$BG29-SUM($BH507:FY507),FY507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:FZ507)+FZ507>$BG29,$BG29-SUM($BH507:FZ507),FZ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GA507)+GA507>$BG29,$BG29-SUM($BH507:GA507),GA507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GB507)+GB507>$BG29,$BG29-SUM($BH507:GB507),GB507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GC507)+GC507>$BG29,$BG29-SUM($BH507:GC507),GC507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GD507)+GD507>$BG29,$BG29-SUM($BH507:GD507),GD507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GE507)+GE507>$BG29,$BG29-SUM($BH507:GE507),GE507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GF507)+GF507>$BG29,$BG29-SUM($BH507:GF507),GF507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GG507)+GG507>$BG29,$BG29-SUM($BH507:GG507),GG507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GH507)+GH507>$BG29,$BG29-SUM($BH507:GH507),GH507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GI507)+GI507>$BG29,$BG29-SUM($BH507:GI507),GI507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GJ507)+GJ507>$BG29,$BG29-SUM($BH507:GJ507),GJ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GK507)+GK507>$BG29,$BG29-SUM($BH507:GK507),GK507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GL507)+GL507>$BG29,$BG29-SUM($BH507:GL507),GL507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GM507)+GM507>$BG29,$BG29-SUM($BH507:GM507),GM507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GN507)+GN507>$BG29,$BG29-SUM($BH507:GN507),GN507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GO507)+GO507>$BG29,$BG29-SUM($BH507:GO507),GO507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GP507)+GP507>$BG29,$BG29-SUM($BH507:GP507),GP507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GQ507)+GQ507>$BG29,$BG29-SUM($BH507:GQ507),GQ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GR507)+GR507>$BG29,$BG29-SUM($BH507:GR507),GR507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GS507)+GS507>$BG29,$BG29-SUM($BH507:GS507),GS507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GT507)+GT507>$BG29,$BG29-SUM($BH507:GT507),GT507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GU507)+GU507>$BG29,$BG29-SUM($BH507:GU507),GU507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GV507)+GV507>$BG29,$BG29-SUM($BH507:GV507),GV507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GW507)+GW507>$BG29,$BG29-SUM($BH507:GW507),GW507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GX507)+GX507>$BG29,$BG29-SUM($BH507:GX507),GX507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GY507)+GY507>$BG29,$BG29-SUM($BH507:GY507),GY507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:GZ507)+GZ507>$BG29,$BG29-SUM($BH507:GZ507),GZ507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:HA507)+HA507>$BG29,$BG29-SUM($BH507:HA507),HA507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:HB507)+HB507>$BG29,$BG29-SUM($BH507:HB507),HB507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:HC507)+HC507>$BG29,$BG29-SUM($BH507:HC507),HC507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:HD507)+HD507>$BG29,$BG29-SUM($BH507:HD507),HD507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:HE507)+HE507>$BG29,$BG29-SUM($BH507:HE507),HE507),0)","v":0},{"$f":"IF($BH507>0,IF(SUM($BH507:HF507)+HF507>$BG29,$BG29-SUM($BH507:HF507),HF507),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3546625000000011E-4,{"$f":"IF($BH508>0,IF(SUM($BH508:BH508)+BH508>$BG30,$BG30-SUM($BH508:BH508),BH508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BI508)+BI508>$BG30,$BG30-SUM($BH508:BI508),BI508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BJ508)+BJ508>$BG30,$BG30-SUM($BH508:BJ508),BJ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BK508)+BK508>$BG30,$BG30-SUM($BH508:BK508),BK508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BL508)+BL508>$BG30,$BG30-SUM($BH508:BL508),BL508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BM508)+BM508>$BG30,$BG30-SUM($BH508:BM508),BM508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BN508)+BN508>$BG30,$BG30-SUM($BH508:BN508),BN508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BO508)+BO508>$BG30,$BG30-SUM($BH508:BO508),BO508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BP508)+BP508>$BG30,$BG30-SUM($BH508:BP508),BP508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BQ508)+BQ508>$BG30,$BG30-SUM($BH508:BQ508),BQ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BR508)+BR508>$BG30,$BG30-SUM($BH508:BR508),BR508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BS508)+BS508>$BG30,$BG30-SUM($BH508:BS508),BS508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BT508)+BT508>$BG30,$BG30-SUM($BH508:BT508),BT508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BU508)+BU508>$BG30,$BG30-SUM($BH508:BU508),BU508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BV508)+BV508>$BG30,$BG30-SUM($BH508:BV508),BV508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BW508)+BW508>$BG30,$BG30-SUM($BH508:BW508),BW508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BX508)+BX508>$BG30,$BG30-SUM($BH508:BX508),BX508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BY508)+BY508>$BG30,$BG30-SUM($BH508:BY508),BY508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:BZ508)+BZ508>$BG30,$BG30-SUM($BH508:BZ508),BZ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CA508)+CA508>$BG30,$BG30-SUM($BH508:CA508),CA508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CB508)+CB508>$BG30,$BG30-SUM($BH508:CB508),CB508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CC508)+CC508>$BG30,$BG30-SUM($BH508:CC508),CC508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CD508)+CD508>$BG30,$BG30-SUM($BH508:CD508),CD508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CE508)+CE508>$BG30,$BG30-SUM($BH508:CE508),CE508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CF508)+CF508>$BG30,$BG30-SUM($BH508:CF508),CF508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CG508)+CG508>$BG30,$BG30-SUM($BH508:CG508),CG508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CH508)+CH508>$BG30,$BG30-SUM($BH508:CH508),CH508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CI508)+CI508>$BG30,$BG30-SUM($BH508:CI508),CI508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CJ508)+CJ508>$BG30,$BG30-SUM($BH508:CJ508),CJ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CK508)+CK508>$BG30,$BG30-SUM($BH508:CK508),CK508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CL508)+CL508>$BG30,$BG30-SUM($BH508:CL508),CL508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CM508)+CM508>$BG30,$BG30-SUM($BH508:CM508),CM508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CN508)+CN508>$BG30,$BG30-SUM($BH508:CN508),CN508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CO508)+CO508>$BG30,$BG30-SUM($BH508:CO508),CO508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CP508)+CP508>$BG30,$BG30-SUM($BH508:CP508),CP508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CQ508)+CQ508>$BG30,$BG30-SUM($BH508:CQ508),CQ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CR508)+CR508>$BG30,$BG30-SUM($BH508:CR508),CR508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CS508)+CS508>$BG30,$BG30-SUM($BH508:CS508),CS508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CT508)+CT508>$BG30,$BG30-SUM($BH508:CT508),CT508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CU508)+CU508>$BG30,$BG30-SUM($BH508:CU508),CU508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CV508)+CV508>$BG30,$BG30-SUM($BH508:CV508),CV508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CW508)+CW508>$BG30,$BG30-SUM($BH508:CW508),CW508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CX508)+CX508>$BG30,$BG30-SUM($BH508:CX508),CX508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CY508)+CY508>$BG30,$BG30-SUM($BH508:CY508),CY508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:CZ508)+CZ508>$BG30,$BG30-SUM($BH508:CZ508),CZ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DA508)+DA508>$BG30,$BG30-SUM($BH508:DA508),DA508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DB508)+DB508>$BG30,$BG30-SUM($BH508:DB508),DB508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DC508)+DC508>$BG30,$BG30-SUM($BH508:DC508),DC508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DD508)+DD508>$BG30,$BG30-SUM($BH508:DD508),DD508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DE508)+DE508>$BG30,$BG30-SUM($BH508:DE508),DE508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DF508)+DF508>$BG30,$BG30-SUM($BH508:DF508),DF508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DG508)+DG508>$BG30,$BG30-SUM($BH508:DG508),DG508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DH508)+DH508>$BG30,$BG30-SUM($BH508:DH508),DH508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DI508)+DI508>$BG30,$BG30-SUM($BH508:DI508),DI508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DJ508)+DJ508>$BG30,$BG30-SUM($BH508:DJ508),DJ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DK508)+DK508>$BG30,$BG30-SUM($BH508:DK508),DK508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DL508)+DL508>$BG30,$BG30-SUM($BH508:DL508),DL508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DM508)+DM508>$BG30,$BG30-SUM($BH508:DM508),DM508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DN508)+DN508>$BG30,$BG30-SUM($BH508:DN508),DN508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DO508)+DO508>$BG30,$BG30-SUM($BH508:DO508),DO508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DP508)+DP508>$BG30,$BG30-SUM($BH508:DP508),DP508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DQ508)+DQ508>$BG30,$BG30-SUM($BH508:DQ508),DQ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DR508)+DR508>$BG30,$BG30-SUM($BH508:DR508),DR508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DS508)+DS508>$BG30,$BG30-SUM($BH508:DS508),DS508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DT508)+DT508>$BG30,$BG30-SUM($BH508:DT508),DT508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DU508)+DU508>$BG30,$BG30-SUM($BH508:DU508),DU508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DV508)+DV508>$BG30,$BG30-SUM($BH508:DV508),DV508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DW508)+DW508>$BG30,$BG30-SUM($BH508:DW508),DW508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DX508)+DX508>$BG30,$BG30-SUM($BH508:DX508),DX508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DY508)+DY508>$BG30,$BG30-SUM($BH508:DY508),DY508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:DZ508)+DZ508>$BG30,$BG30-SUM($BH508:DZ508),DZ508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EA508)+EA508>$BG30,$BG30-SUM($BH508:EA508),EA508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EB508)+EB508>$BG30,$BG30-SUM($BH508:EB508),EB508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EC508)+EC508>$BG30,$BG30-SUM($BH508:EC508),EC508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:ED508)+ED508>$BG30,$BG30-SUM($BH508:ED508),ED508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EE508)+EE508>$BG30,$BG30-SUM($BH508:EE508),EE508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EF508)+EF508>$BG30,$BG30-SUM($BH508:EF508),EF508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EG508)+EG508>$BG30,$BG30-SUM($BH508:EG508),EG508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EH508)+EH508>$BG30,$BG30-SUM($BH508:EH508),EH508),0)","v":4.3546625000000011E-4},{"$f":"IF($BH508>0,IF(SUM($BH508:EI508)+EI508>$BG30,$BG30-SUM($BH508:EI508),EI508),0)","v":1.3877787807814457E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EJ508)+EJ508>$BG30,$BG30-SUM($BH508:EJ508),EJ508),0)","v":1.3877787807814457E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EK508)+EK508>$BG30,$BG30-SUM($BH508:EK508),EK508),0)","v":1.3877787807814457E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EL508)+EL508>$BG30,$BG30-SUM($BH508:EL508),EL508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EM508)+EM508>$BG30,$BG30-SUM($BH508:EM508),EM508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EN508)+EN508>$BG30,$BG30-SUM($BH508:EN508),EN508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EO508)+EO508>$BG30,$BG30-SUM($BH508:EO508),EO508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EP508)+EP508>$BG30,$BG30-SUM($BH508:EP508),EP508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EQ508)+EQ508>$BG30,$BG30-SUM($BH508:EQ508),EQ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:ER508)+ER508>$BG30,$BG30-SUM($BH508:ER508),ER508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:ES508)+ES508>$BG30,$BG30-SUM($BH508:ES508),ES508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:ET508)+ET508>$BG30,$BG30-SUM($BH508:ET508),ET508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EU508)+EU508>$BG30,$BG30-SUM($BH508:EU508),EU508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EV508)+EV508>$BG30,$BG30-SUM($BH508:EV508),EV508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EW508)+EW508>$BG30,$BG30-SUM($BH508:EW508),EW508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EX508)+EX508>$BG30,$BG30-SUM($BH508:EX508),EX508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EY508)+EY508>$BG30,$BG30-SUM($BH508:EY508),EY508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:EZ508)+EZ508>$BG30,$BG30-SUM($BH508:EZ508),EZ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FA508)+FA508>$BG30,$BG30-SUM($BH508:FA508),FA508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FB508)+FB508>$BG30,$BG30-SUM($BH508:FB508),FB508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FC508)+FC508>$BG30,$BG30-SUM($BH508:FC508),FC508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FD508)+FD508>$BG30,$BG30-SUM($BH508:FD508),FD508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FE508)+FE508>$BG30,$BG30-SUM($BH508:FE508),FE508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FF508)+FF508>$BG30,$BG30-SUM($BH508:FF508),FF508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FG508)+FG508>$BG30,$BG30-SUM($BH508:FG508),FG508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FH508)+FH508>$BG30,$BG30-SUM($BH508:FH508),FH508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FI508)+FI508>$BG30,$BG30-SUM($BH508:FI508),FI508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FJ508)+FJ508>$BG30,$BG30-SUM($BH508:FJ508),FJ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FK508)+FK508>$BG30,$BG30-SUM($BH508:FK508),FK508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FL508)+FL508>$BG30,$BG30-SUM($BH508:FL508),FL508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FM508)+FM508>$BG30,$BG30-SUM($BH508:FM508),FM508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FN508)+FN508>$BG30,$BG30-SUM($BH508:FN508),FN508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FO508)+FO508>$BG30,$BG30-SUM($BH508:FO508),FO508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FP508)+FP508>$BG30,$BG30-SUM($BH508:FP508),FP508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FQ508)+FQ508>$BG30,$BG30-SUM($BH508:FQ508),FQ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FR508)+FR508>$BG30,$BG30-SUM($BH508:FR508),FR508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FS508)+FS508>$BG30,$BG30-SUM($BH508:FS508),FS508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FT508)+FT508>$BG30,$BG30-SUM($BH508:FT508),FT508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FU508)+FU508>$BG30,$BG30-SUM($BH508:FU508),FU508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FV508)+FV508>$BG30,$BG30-SUM($BH508:FV508),FV508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FW508)+FW508>$BG30,$BG30-SUM($BH508:FW508),FW508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FX508)+FX508>$BG30,$BG30-SUM($BH508:FX508),FX508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FY508)+FY508>$BG30,$BG30-SUM($BH508:FY508),FY508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:FZ508)+FZ508>$BG30,$BG30-SUM($BH508:FZ508),FZ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GA508)+GA508>$BG30,$BG30-SUM($BH508:GA508),GA508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GB508)+GB508>$BG30,$BG30-SUM($BH508:GB508),GB508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GC508)+GC508>$BG30,$BG30-SUM($BH508:GC508),GC508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GD508)+GD508>$BG30,$BG30-SUM($BH508:GD508),GD508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GE508)+GE508>$BG30,$BG30-SUM($BH508:GE508),GE508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GF508)+GF508>$BG30,$BG30-SUM($BH508:GF508),GF508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GG508)+GG508>$BG30,$BG30-SUM($BH508:GG508),GG508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GH508)+GH508>$BG30,$BG30-SUM($BH508:GH508),GH508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GI508)+GI508>$BG30,$BG30-SUM($BH508:GI508),GI508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GJ508)+GJ508>$BG30,$BG30-SUM($BH508:GJ508),GJ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GK508)+GK508>$BG30,$BG30-SUM($BH508:GK508),GK508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GL508)+GL508>$BG30,$BG30-SUM($BH508:GL508),GL508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GM508)+GM508>$BG30,$BG30-SUM($BH508:GM508),GM508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GN508)+GN508>$BG30,$BG30-SUM($BH508:GN508),GN508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GO508)+GO508>$BG30,$BG30-SUM($BH508:GO508),GO508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GP508)+GP508>$BG30,$BG30-SUM($BH508:GP508),GP508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GQ508)+GQ508>$BG30,$BG30-SUM($BH508:GQ508),GQ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GR508)+GR508>$BG30,$BG30-SUM($BH508:GR508),GR508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GS508)+GS508>$BG30,$BG30-SUM($BH508:GS508),GS508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GT508)+GT508>$BG30,$BG30-SUM($BH508:GT508),GT508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GU508)+GU508>$BG30,$BG30-SUM($BH508:GU508),GU508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GV508)+GV508>$BG30,$BG30-SUM($BH508:GV508),GV508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GW508)+GW508>$BG30,$BG30-SUM($BH508:GW508),GW508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GX508)+GX508>$BG30,$BG30-SUM($BH508:GX508),GX508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GY508)+GY508>$BG30,$BG30-SUM($BH508:GY508),GY508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:GZ508)+GZ508>$BG30,$BG30-SUM($BH508:GZ508),GZ508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:HA508)+HA508>$BG30,$BG30-SUM($BH508:HA508),HA508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:HB508)+HB508>$BG30,$BG30-SUM($BH508:HB508),HB508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:HC508)+HC508>$BG30,$BG30-SUM($BH508:HC508),HC508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:HD508)+HD508>$BG30,$BG30-SUM($BH508:HD508),HD508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:HE508)+HE508>$BG30,$BG30-SUM($BH508:HE508),HE508),0)","v":-2.7755575615628914E-17},{"$f":"IF($BH508>0,IF(SUM($BH508:HF508)+HF508>$BG30,$BG30-SUM($BH508:HF508),HF508),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5770012499999989E-3,{"$f":"IF($BH509>0,IF(SUM($BH509:BH509)+BH509>$BG31,$BG31-SUM($BH509:BH509),BH509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BI509)+BI509>$BG31,$BG31-SUM($BH509:BI509),BI509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BJ509)+BJ509>$BG31,$BG31-SUM($BH509:BJ509),BJ509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BK509)+BK509>$BG31,$BG31-SUM($BH509:BK509),BK509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BL509)+BL509>$BG31,$BG31-SUM($BH509:BL509),BL509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BM509)+BM509>$BG31,$BG31-SUM($BH509:BM509),BM509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BN509)+BN509>$BG31,$BG31-SUM($BH509:BN509),BN509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BO509)+BO509>$BG31,$BG31-SUM($BH509:BO509),BO509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BP509)+BP509>$BG31,$BG31-SUM($BH509:BP509),BP509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BQ509)+BQ509>$BG31,$BG31-SUM($BH509:BQ509),BQ509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BR509)+BR509>$BG31,$BG31-SUM($BH509:BR509),BR509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BS509)+BS509>$BG31,$BG31-SUM($BH509:BS509),BS509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BT509)+BT509>$BG31,$BG31-SUM($BH509:BT509),BT509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BU509)+BU509>$BG31,$BG31-SUM($BH509:BU509),BU509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BV509)+BV509>$BG31,$BG31-SUM($BH509:BV509),BV509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BW509)+BW509>$BG31,$BG31-SUM($BH509:BW509),BW509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BX509)+BX509>$BG31,$BG31-SUM($BH509:BX509),BX509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BY509)+BY509>$BG31,$BG31-SUM($BH509:BY509),BY509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:BZ509)+BZ509>$BG31,$BG31-SUM($BH509:BZ509),BZ509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CA509)+CA509>$BG31,$BG31-SUM($BH509:CA509),CA509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CB509)+CB509>$BG31,$BG31-SUM($BH509:CB509),CB509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CC509)+CC509>$BG31,$BG31-SUM($BH509:CC509),CC509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CD509)+CD509>$BG31,$BG31-SUM($BH509:CD509),CD509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CE509)+CE509>$BG31,$BG31-SUM($BH509:CE509),CE509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CF509)+CF509>$BG31,$BG31-SUM($BH509:CF509),CF509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CG509)+CG509>$BG31,$BG31-SUM($BH509:CG509),CG509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CH509)+CH509>$BG31,$BG31-SUM($BH509:CH509),CH509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CI509)+CI509>$BG31,$BG31-SUM($BH509:CI509),CI509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CJ509)+CJ509>$BG31,$BG31-SUM($BH509:CJ509),CJ509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CK509)+CK509>$BG31,$BG31-SUM($BH509:CK509),CK509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CL509)+CL509>$BG31,$BG31-SUM($BH509:CL509),CL509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CM509)+CM509>$BG31,$BG31-SUM($BH509:CM509),CM509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CN509)+CN509>$BG31,$BG31-SUM($BH509:CN509),CN509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CO509)+CO509>$BG31,$BG31-SUM($BH509:CO509),CO509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CP509)+CP509>$BG31,$BG31-SUM($BH509:CP509),CP509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CQ509)+CQ509>$BG31,$BG31-SUM($BH509:CQ509),CQ509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CR509)+CR509>$BG31,$BG31-SUM($BH509:CR509),CR509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CS509)+CS509>$BG31,$BG31-SUM($BH509:CS509),CS509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CT509)+CT509>$BG31,$BG31-SUM($BH509:CT509),CT509),0)","v":8.5770012499999989E-3},{"$f":"IF($BH509>0,IF(SUM($BH509:CU509)+CU509>$BG31,$BG31-SUM($BH509:CU509),CU509),0)","v":1.6653345369377348E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:CV509)+CV509>$BG31,$BG31-SUM($BH509:CV509),CV509),0)","v":1.6653345369377348E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:CW509)+CW509>$BG31,$BG31-SUM($BH509:CW509),CW509),0)","v":1.6653345369377348E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:CX509)+CX509>$BG31,$BG31-SUM($BH509:CX509),CX509),0)","v":1.6653345369377348E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:CY509)+CY509>$BG31,$BG31-SUM($BH509:CY509),CY509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:CZ509)+CZ509>$BG31,$BG31-SUM($BH509:CZ509),CZ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DA509)+DA509>$BG31,$BG31-SUM($BH509:DA509),DA509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DB509)+DB509>$BG31,$BG31-SUM($BH509:DB509),DB509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DC509)+DC509>$BG31,$BG31-SUM($BH509:DC509),DC509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DD509)+DD509>$BG31,$BG31-SUM($BH509:DD509),DD509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DE509)+DE509>$BG31,$BG31-SUM($BH509:DE509),DE509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DF509)+DF509>$BG31,$BG31-SUM($BH509:DF509),DF509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DG509)+DG509>$BG31,$BG31-SUM($BH509:DG509),DG509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DH509)+DH509>$BG31,$BG31-SUM($BH509:DH509),DH509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DI509)+DI509>$BG31,$BG31-SUM($BH509:DI509),DI509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DJ509)+DJ509>$BG31,$BG31-SUM($BH509:DJ509),DJ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DK509)+DK509>$BG31,$BG31-SUM($BH509:DK509),DK509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DL509)+DL509>$BG31,$BG31-SUM($BH509:DL509),DL509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DM509)+DM509>$BG31,$BG31-SUM($BH509:DM509),DM509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DN509)+DN509>$BG31,$BG31-SUM($BH509:DN509),DN509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DO509)+DO509>$BG31,$BG31-SUM($BH509:DO509),DO509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DP509)+DP509>$BG31,$BG31-SUM($BH509:DP509),DP509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DQ509)+DQ509>$BG31,$BG31-SUM($BH509:DQ509),DQ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DR509)+DR509>$BG31,$BG31-SUM($BH509:DR509),DR509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DS509)+DS509>$BG31,$BG31-SUM($BH509:DS509),DS509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DT509)+DT509>$BG31,$BG31-SUM($BH509:DT509),DT509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DU509)+DU509>$BG31,$BG31-SUM($BH509:DU509),DU509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DV509)+DV509>$BG31,$BG31-SUM($BH509:DV509),DV509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DW509)+DW509>$BG31,$BG31-SUM($BH509:DW509),DW509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DX509)+DX509>$BG31,$BG31-SUM($BH509:DX509),DX509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DY509)+DY509>$BG31,$BG31-SUM($BH509:DY509),DY509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:DZ509)+DZ509>$BG31,$BG31-SUM($BH509:DZ509),DZ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EA509)+EA509>$BG31,$BG31-SUM($BH509:EA509),EA509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EB509)+EB509>$BG31,$BG31-SUM($BH509:EB509),EB509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EC509)+EC509>$BG31,$BG31-SUM($BH509:EC509),EC509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:ED509)+ED509>$BG31,$BG31-SUM($BH509:ED509),ED509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EE509)+EE509>$BG31,$BG31-SUM($BH509:EE509),EE509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EF509)+EF509>$BG31,$BG31-SUM($BH509:EF509),EF509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EG509)+EG509>$BG31,$BG31-SUM($BH509:EG509),EG509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EH509)+EH509>$BG31,$BG31-SUM($BH509:EH509),EH509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EI509)+EI509>$BG31,$BG31-SUM($BH509:EI509),EI509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EJ509)+EJ509>$BG31,$BG31-SUM($BH509:EJ509),EJ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EK509)+EK509>$BG31,$BG31-SUM($BH509:EK509),EK509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EL509)+EL509>$BG31,$BG31-SUM($BH509:EL509),EL509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EM509)+EM509>$BG31,$BG31-SUM($BH509:EM509),EM509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EN509)+EN509>$BG31,$BG31-SUM($BH509:EN509),EN509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EO509)+EO509>$BG31,$BG31-SUM($BH509:EO509),EO509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EP509)+EP509>$BG31,$BG31-SUM($BH509:EP509),EP509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EQ509)+EQ509>$BG31,$BG31-SUM($BH509:EQ509),EQ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:ER509)+ER509>$BG31,$BG31-SUM($BH509:ER509),ER509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:ES509)+ES509>$BG31,$BG31-SUM($BH509:ES509),ES509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:ET509)+ET509>$BG31,$BG31-SUM($BH509:ET509),ET509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EU509)+EU509>$BG31,$BG31-SUM($BH509:EU509),EU509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EV509)+EV509>$BG31,$BG31-SUM($BH509:EV509),EV509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EW509)+EW509>$BG31,$BG31-SUM($BH509:EW509),EW509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EX509)+EX509>$BG31,$BG31-SUM($BH509:EX509),EX509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EY509)+EY509>$BG31,$BG31-SUM($BH509:EY509),EY509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:EZ509)+EZ509>$BG31,$BG31-SUM($BH509:EZ509),EZ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FA509)+FA509>$BG31,$BG31-SUM($BH509:FA509),FA509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FB509)+FB509>$BG31,$BG31-SUM($BH509:FB509),FB509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FC509)+FC509>$BG31,$BG31-SUM($BH509:FC509),FC509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FD509)+FD509>$BG31,$BG31-SUM($BH509:FD509),FD509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FE509)+FE509>$BG31,$BG31-SUM($BH509:FE509),FE509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FF509)+FF509>$BG31,$BG31-SUM($BH509:FF509),FF509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FG509)+FG509>$BG31,$BG31-SUM($BH509:FG509),FG509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FH509)+FH509>$BG31,$BG31-SUM($BH509:FH509),FH509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FI509)+FI509>$BG31,$BG31-SUM($BH509:FI509),FI509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FJ509)+FJ509>$BG31,$BG31-SUM($BH509:FJ509),FJ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FK509)+FK509>$BG31,$BG31-SUM($BH509:FK509),FK509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FL509)+FL509>$BG31,$BG31-SUM($BH509:FL509),FL509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FM509)+FM509>$BG31,$BG31-SUM($BH509:FM509),FM509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FN509)+FN509>$BG31,$BG31-SUM($BH509:FN509),FN509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FO509)+FO509>$BG31,$BG31-SUM($BH509:FO509),FO509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FP509)+FP509>$BG31,$BG31-SUM($BH509:FP509),FP509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FQ509)+FQ509>$BG31,$BG31-SUM($BH509:FQ509),FQ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FR509)+FR509>$BG31,$BG31-SUM($BH509:FR509),FR509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FS509)+FS509>$BG31,$BG31-SUM($BH509:FS509),FS509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FT509)+FT509>$BG31,$BG31-SUM($BH509:FT509),FT509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FU509)+FU509>$BG31,$BG31-SUM($BH509:FU509),FU509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FV509)+FV509>$BG31,$BG31-SUM($BH509:FV509),FV509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FW509)+FW509>$BG31,$BG31-SUM($BH509:FW509),FW509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FX509)+FX509>$BG31,$BG31-SUM($BH509:FX509),FX509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FY509)+FY509>$BG31,$BG31-SUM($BH509:FY509),FY509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:FZ509)+FZ509>$BG31,$BG31-SUM($BH509:FZ509),FZ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GA509)+GA509>$BG31,$BG31-SUM($BH509:GA509),GA509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GB509)+GB509>$BG31,$BG31-SUM($BH509:GB509),GB509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GC509)+GC509>$BG31,$BG31-SUM($BH509:GC509),GC509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GD509)+GD509>$BG31,$BG31-SUM($BH509:GD509),GD509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GE509)+GE509>$BG31,$BG31-SUM($BH509:GE509),GE509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GF509)+GF509>$BG31,$BG31-SUM($BH509:GF509),GF509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GG509)+GG509>$BG31,$BG31-SUM($BH509:GG509),GG509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GH509)+GH509>$BG31,$BG31-SUM($BH509:GH509),GH509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GI509)+GI509>$BG31,$BG31-SUM($BH509:GI509),GI509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GJ509)+GJ509>$BG31,$BG31-SUM($BH509:GJ509),GJ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GK509)+GK509>$BG31,$BG31-SUM($BH509:GK509),GK509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GL509)+GL509>$BG31,$BG31-SUM($BH509:GL509),GL509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GM509)+GM509>$BG31,$BG31-SUM($BH509:GM509),GM509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GN509)+GN509>$BG31,$BG31-SUM($BH509:GN509),GN509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GO509)+GO509>$BG31,$BG31-SUM($BH509:GO509),GO509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GP509)+GP509>$BG31,$BG31-SUM($BH509:GP509),GP509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GQ509)+GQ509>$BG31,$BG31-SUM($BH509:GQ509),GQ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GR509)+GR509>$BG31,$BG31-SUM($BH509:GR509),GR509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GS509)+GS509>$BG31,$BG31-SUM($BH509:GS509),GS509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GT509)+GT509>$BG31,$BG31-SUM($BH509:GT509),GT509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GU509)+GU509>$BG31,$BG31-SUM($BH509:GU509),GU509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GV509)+GV509>$BG31,$BG31-SUM($BH509:GV509),GV509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GW509)+GW509>$BG31,$BG31-SUM($BH509:GW509),GW509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GX509)+GX509>$BG31,$BG31-SUM($BH509:GX509),GX509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GY509)+GY509>$BG31,$BG31-SUM($BH509:GY509),GY509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:GZ509)+GZ509>$BG31,$BG31-SUM($BH509:GZ509),GZ509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:HA509)+HA509>$BG31,$BG31-SUM($BH509:HA509),HA509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:HB509)+HB509>$BG31,$BG31-SUM($BH509:HB509),HB509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:HC509)+HC509>$BG31,$BG31-SUM($BH509:HC509),HC509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:HD509)+HD509>$BG31,$BG31-SUM($BH509:HD509),HD509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:HE509)+HE509>$BG31,$BG31-SUM($BH509:HE509),HE509),0)","v":-4.9960036108132044E-16},{"$f":"IF($BH509>0,IF(SUM($BH509:HF509)+HF509>$BG31,$BG31-SUM($BH509:HF509),HF509),0)","v":-4.9960036108132044E-16}]
[]
[null,"Depreciation:  2007 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BH24>0,BH24/$F513,BH24)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BI513)+BI513>$BH24,$BH24-SUM($BI513:BI513),BI513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BJ513)+BJ513>$BH24,$BH24-SUM($BI513:BJ513),BJ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BK513)+BK513>$BH24,$BH24-SUM($BI513:BK513),BK513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BL513)+BL513>$BH24,$BH24-SUM($BI513:BL513),BL513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BM513)+BM513>$BH24,$BH24-SUM($BI513:BM513),BM513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BN513)+BN513>$BH24,$BH24-SUM($BI513:BN513),BN513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BO513)+BO513>$BH24,$BH24-SUM($BI513:BO513),BO513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BP513)+BP513>$BH24,$BH24-SUM($BI513:BP513),BP513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BQ513)+BQ513>$BH24,$BH24-SUM($BI513:BQ513),BQ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BR513)+BR513>$BH24,$BH24-SUM($BI513:BR513),BR513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BS513)+BS513>$BH24,$BH24-SUM($BI513:BS513),BS513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BT513)+BT513>$BH24,$BH24-SUM($BI513:BT513),BT513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BU513)+BU513>$BH24,$BH24-SUM($BI513:BU513),BU513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BV513)+BV513>$BH24,$BH24-SUM($BI513:BV513),BV513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BW513)+BW513>$BH24,$BH24-SUM($BI513:BW513),BW513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BX513)+BX513>$BH24,$BH24-SUM($BI513:BX513),BX513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BY513)+BY513>$BH24,$BH24-SUM($BI513:BY513),BY513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:BZ513)+BZ513>$BH24,$BH24-SUM($BI513:BZ513),BZ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CA513)+CA513>$BH24,$BH24-SUM($BI513:CA513),CA513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CB513)+CB513>$BH24,$BH24-SUM($BI513:CB513),CB513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CC513)+CC513>$BH24,$BH24-SUM($BI513:CC513),CC513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CD513)+CD513>$BH24,$BH24-SUM($BI513:CD513),CD513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CE513)+CE513>$BH24,$BH24-SUM($BI513:CE513),CE513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CF513)+CF513>$BH24,$BH24-SUM($BI513:CF513),CF513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CG513)+CG513>$BH24,$BH24-SUM($BI513:CG513),CG513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CH513)+CH513>$BH24,$BH24-SUM($BI513:CH513),CH513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CI513)+CI513>$BH24,$BH24-SUM($BI513:CI513),CI513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CJ513)+CJ513>$BH24,$BH24-SUM($BI513:CJ513),CJ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CK513)+CK513>$BH24,$BH24-SUM($BI513:CK513),CK513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CL513)+CL513>$BH24,$BH24-SUM($BI513:CL513),CL513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CM513)+CM513>$BH24,$BH24-SUM($BI513:CM513),CM513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CN513)+CN513>$BH24,$BH24-SUM($BI513:CN513),CN513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CO513)+CO513>$BH24,$BH24-SUM($BI513:CO513),CO513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CP513)+CP513>$BH24,$BH24-SUM($BI513:CP513),CP513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CQ513)+CQ513>$BH24,$BH24-SUM($BI513:CQ513),CQ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CR513)+CR513>$BH24,$BH24-SUM($BI513:CR513),CR513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CS513)+CS513>$BH24,$BH24-SUM($BI513:CS513),CS513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CT513)+CT513>$BH24,$BH24-SUM($BI513:CT513),CT513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CU513)+CU513>$BH24,$BH24-SUM($BI513:CU513),CU513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CV513)+CV513>$BH24,$BH24-SUM($BI513:CV513),CV513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CW513)+CW513>$BH24,$BH24-SUM($BI513:CW513),CW513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CX513)+CX513>$BH24,$BH24-SUM($BI513:CX513),CX513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CY513)+CY513>$BH24,$BH24-SUM($BI513:CY513),CY513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:CZ513)+CZ513>$BH24,$BH24-SUM($BI513:CZ513),CZ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DA513)+DA513>$BH24,$BH24-SUM($BI513:DA513),DA513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DB513)+DB513>$BH24,$BH24-SUM($BI513:DB513),DB513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DC513)+DC513>$BH24,$BH24-SUM($BI513:DC513),DC513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DD513)+DD513>$BH24,$BH24-SUM($BI513:DD513),DD513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DE513)+DE513>$BH24,$BH24-SUM($BI513:DE513),DE513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DF513)+DF513>$BH24,$BH24-SUM($BI513:DF513),DF513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DG513)+DG513>$BH24,$BH24-SUM($BI513:DG513),DG513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DH513)+DH513>$BH24,$BH24-SUM($BI513:DH513),DH513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DI513)+DI513>$BH24,$BH24-SUM($BI513:DI513),DI513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DJ513)+DJ513>$BH24,$BH24-SUM($BI513:DJ513),DJ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DK513)+DK513>$BH24,$BH24-SUM($BI513:DK513),DK513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DL513)+DL513>$BH24,$BH24-SUM($BI513:DL513),DL513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DM513)+DM513>$BH24,$BH24-SUM($BI513:DM513),DM513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DN513)+DN513>$BH24,$BH24-SUM($BI513:DN513),DN513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DO513)+DO513>$BH24,$BH24-SUM($BI513:DO513),DO513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DP513)+DP513>$BH24,$BH24-SUM($BI513:DP513),DP513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DQ513)+DQ513>$BH24,$BH24-SUM($BI513:DQ513),DQ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DR513)+DR513>$BH24,$BH24-SUM($BI513:DR513),DR513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DS513)+DS513>$BH24,$BH24-SUM($BI513:DS513),DS513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DT513)+DT513>$BH24,$BH24-SUM($BI513:DT513),DT513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DU513)+DU513>$BH24,$BH24-SUM($BI513:DU513),DU513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DV513)+DV513>$BH24,$BH24-SUM($BI513:DV513),DV513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DW513)+DW513>$BH24,$BH24-SUM($BI513:DW513),DW513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DX513)+DX513>$BH24,$BH24-SUM($BI513:DX513),DX513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DY513)+DY513>$BH24,$BH24-SUM($BI513:DY513),DY513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:DZ513)+DZ513>$BH24,$BH24-SUM($BI513:DZ513),DZ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EA513)+EA513>$BH24,$BH24-SUM($BI513:EA513),EA513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EB513)+EB513>$BH24,$BH24-SUM($BI513:EB513),EB513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EC513)+EC513>$BH24,$BH24-SUM($BI513:EC513),EC513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:ED513)+ED513>$BH24,$BH24-SUM($BI513:ED513),ED513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EE513)+EE513>$BH24,$BH24-SUM($BI513:EE513),EE513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EF513)+EF513>$BH24,$BH24-SUM($BI513:EF513),EF513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EG513)+EG513>$BH24,$BH24-SUM($BI513:EG513),EG513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EH513)+EH513>$BH24,$BH24-SUM($BI513:EH513),EH513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EI513)+EI513>$BH24,$BH24-SUM($BI513:EI513),EI513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EJ513)+EJ513>$BH24,$BH24-SUM($BI513:EJ513),EJ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EK513)+EK513>$BH24,$BH24-SUM($BI513:EK513),EK513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EL513)+EL513>$BH24,$BH24-SUM($BI513:EL513),EL513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EM513)+EM513>$BH24,$BH24-SUM($BI513:EM513),EM513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EN513)+EN513>$BH24,$BH24-SUM($BI513:EN513),EN513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EO513)+EO513>$BH24,$BH24-SUM($BI513:EO513),EO513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EP513)+EP513>$BH24,$BH24-SUM($BI513:EP513),EP513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EQ513)+EQ513>$BH24,$BH24-SUM($BI513:EQ513),EQ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:ER513)+ER513>$BH24,$BH24-SUM($BI513:ER513),ER513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:ES513)+ES513>$BH24,$BH24-SUM($BI513:ES513),ES513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:ET513)+ET513>$BH24,$BH24-SUM($BI513:ET513),ET513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EU513)+EU513>$BH24,$BH24-SUM($BI513:EU513),EU513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EV513)+EV513>$BH24,$BH24-SUM($BI513:EV513),EV513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EW513)+EW513>$BH24,$BH24-SUM($BI513:EW513),EW513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EX513)+EX513>$BH24,$BH24-SUM($BI513:EX513),EX513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EY513)+EY513>$BH24,$BH24-SUM($BI513:EY513),EY513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:EZ513)+EZ513>$BH24,$BH24-SUM($BI513:EZ513),EZ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FA513)+FA513>$BH24,$BH24-SUM($BI513:FA513),FA513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FB513)+FB513>$BH24,$BH24-SUM($BI513:FB513),FB513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FC513)+FC513>$BH24,$BH24-SUM($BI513:FC513),FC513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FD513)+FD513>$BH24,$BH24-SUM($BI513:FD513),FD513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FE513)+FE513>$BH24,$BH24-SUM($BI513:FE513),FE513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FF513)+FF513>$BH24,$BH24-SUM($BI513:FF513),FF513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FG513)+FG513>$BH24,$BH24-SUM($BI513:FG513),FG513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FH513)+FH513>$BH24,$BH24-SUM($BI513:FH513),FH513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FI513)+FI513>$BH24,$BH24-SUM($BI513:FI513),FI513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FJ513)+FJ513>$BH24,$BH24-SUM($BI513:FJ513),FJ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FK513)+FK513>$BH24,$BH24-SUM($BI513:FK513),FK513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FL513)+FL513>$BH24,$BH24-SUM($BI513:FL513),FL513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FM513)+FM513>$BH24,$BH24-SUM($BI513:FM513),FM513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FN513)+FN513>$BH24,$BH24-SUM($BI513:FN513),FN513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FO513)+FO513>$BH24,$BH24-SUM($BI513:FO513),FO513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FP513)+FP513>$BH24,$BH24-SUM($BI513:FP513),FP513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FQ513)+FQ513>$BH24,$BH24-SUM($BI513:FQ513),FQ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FR513)+FR513>$BH24,$BH24-SUM($BI513:FR513),FR513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FS513)+FS513>$BH24,$BH24-SUM($BI513:FS513),FS513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FT513)+FT513>$BH24,$BH24-SUM($BI513:FT513),FT513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FU513)+FU513>$BH24,$BH24-SUM($BI513:FU513),FU513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FV513)+FV513>$BH24,$BH24-SUM($BI513:FV513),FV513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FW513)+FW513>$BH24,$BH24-SUM($BI513:FW513),FW513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FX513)+FX513>$BH24,$BH24-SUM($BI513:FX513),FX513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FY513)+FY513>$BH24,$BH24-SUM($BI513:FY513),FY513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:FZ513)+FZ513>$BH24,$BH24-SUM($BI513:FZ513),FZ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GA513)+GA513>$BH24,$BH24-SUM($BI513:GA513),GA513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GB513)+GB513>$BH24,$BH24-SUM($BI513:GB513),GB513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GC513)+GC513>$BH24,$BH24-SUM($BI513:GC513),GC513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GD513)+GD513>$BH24,$BH24-SUM($BI513:GD513),GD513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GE513)+GE513>$BH24,$BH24-SUM($BI513:GE513),GE513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GF513)+GF513>$BH24,$BH24-SUM($BI513:GF513),GF513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GG513)+GG513>$BH24,$BH24-SUM($BI513:GG513),GG513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GH513)+GH513>$BH24,$BH24-SUM($BI513:GH513),GH513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GI513)+GI513>$BH24,$BH24-SUM($BI513:GI513),GI513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GJ513)+GJ513>$BH24,$BH24-SUM($BI513:GJ513),GJ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GK513)+GK513>$BH24,$BH24-SUM($BI513:GK513),GK513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GL513)+GL513>$BH24,$BH24-SUM($BI513:GL513),GL513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GM513)+GM513>$BH24,$BH24-SUM($BI513:GM513),GM513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GN513)+GN513>$BH24,$BH24-SUM($BI513:GN513),GN513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GO513)+GO513>$BH24,$BH24-SUM($BI513:GO513),GO513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GP513)+GP513>$BH24,$BH24-SUM($BI513:GP513),GP513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GQ513)+GQ513>$BH24,$BH24-SUM($BI513:GQ513),GQ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GR513)+GR513>$BH24,$BH24-SUM($BI513:GR513),GR513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GS513)+GS513>$BH24,$BH24-SUM($BI513:GS513),GS513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GT513)+GT513>$BH24,$BH24-SUM($BI513:GT513),GT513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GU513)+GU513>$BH24,$BH24-SUM($BI513:GU513),GU513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GV513)+GV513>$BH24,$BH24-SUM($BI513:GV513),GV513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GW513)+GW513>$BH24,$BH24-SUM($BI513:GW513),GW513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GX513)+GX513>$BH24,$BH24-SUM($BI513:GX513),GX513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GY513)+GY513>$BH24,$BH24-SUM($BI513:GY513),GY513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:GZ513)+GZ513>$BH24,$BH24-SUM($BI513:GZ513),GZ513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:HA513)+HA513>$BH24,$BH24-SUM($BI513:HA513),HA513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:HB513)+HB513>$BH24,$BH24-SUM($BI513:HB513),HB513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:HC513)+HC513>$BH24,$BH24-SUM($BI513:HC513),HC513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:HD513)+HD513>$BH24,$BH24-SUM($BI513:HD513),HD513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:HE513)+HE513>$BH24,$BH24-SUM($BI513:HE513),HE513),0)","v":0},{"$f":"IF($BI513>0,IF(SUM($BI513:HF513)+HF513>$BH24,$BH24-SUM($BI513:HF513),HF513),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI514>0,IF(SUM($BI514:BI514)+BI514>$BH25,$BH25-SUM($BI514:BI514),BI514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BJ514)+BJ514>$BH25,$BH25-SUM($BI514:BJ514),BJ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BK514)+BK514>$BH25,$BH25-SUM($BI514:BK514),BK514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BL514)+BL514>$BH25,$BH25-SUM($BI514:BL514),BL514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BM514)+BM514>$BH25,$BH25-SUM($BI514:BM514),BM514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BN514)+BN514>$BH25,$BH25-SUM($BI514:BN514),BN514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BO514)+BO514>$BH25,$BH25-SUM($BI514:BO514),BO514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BP514)+BP514>$BH25,$BH25-SUM($BI514:BP514),BP514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BQ514)+BQ514>$BH25,$BH25-SUM($BI514:BQ514),BQ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BR514)+BR514>$BH25,$BH25-SUM($BI514:BR514),BR514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BS514)+BS514>$BH25,$BH25-SUM($BI514:BS514),BS514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BT514)+BT514>$BH25,$BH25-SUM($BI514:BT514),BT514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BU514)+BU514>$BH25,$BH25-SUM($BI514:BU514),BU514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BV514)+BV514>$BH25,$BH25-SUM($BI514:BV514),BV514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BW514)+BW514>$BH25,$BH25-SUM($BI514:BW514),BW514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BX514)+BX514>$BH25,$BH25-SUM($BI514:BX514),BX514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BY514)+BY514>$BH25,$BH25-SUM($BI514:BY514),BY514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:BZ514)+BZ514>$BH25,$BH25-SUM($BI514:BZ514),BZ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CA514)+CA514>$BH25,$BH25-SUM($BI514:CA514),CA514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CB514)+CB514>$BH25,$BH25-SUM($BI514:CB514),CB514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CC514)+CC514>$BH25,$BH25-SUM($BI514:CC514),CC514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CD514)+CD514>$BH25,$BH25-SUM($BI514:CD514),CD514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CE514)+CE514>$BH25,$BH25-SUM($BI514:CE514),CE514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CF514)+CF514>$BH25,$BH25-SUM($BI514:CF514),CF514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CG514)+CG514>$BH25,$BH25-SUM($BI514:CG514),CG514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CH514)+CH514>$BH25,$BH25-SUM($BI514:CH514),CH514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CI514)+CI514>$BH25,$BH25-SUM($BI514:CI514),CI514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CJ514)+CJ514>$BH25,$BH25-SUM($BI514:CJ514),CJ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CK514)+CK514>$BH25,$BH25-SUM($BI514:CK514),CK514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CL514)+CL514>$BH25,$BH25-SUM($BI514:CL514),CL514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CM514)+CM514>$BH25,$BH25-SUM($BI514:CM514),CM514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CN514)+CN514>$BH25,$BH25-SUM($BI514:CN514),CN514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CO514)+CO514>$BH25,$BH25-SUM($BI514:CO514),CO514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CP514)+CP514>$BH25,$BH25-SUM($BI514:CP514),CP514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CQ514)+CQ514>$BH25,$BH25-SUM($BI514:CQ514),CQ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CR514)+CR514>$BH25,$BH25-SUM($BI514:CR514),CR514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CS514)+CS514>$BH25,$BH25-SUM($BI514:CS514),CS514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CT514)+CT514>$BH25,$BH25-SUM($BI514:CT514),CT514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CU514)+CU514>$BH25,$BH25-SUM($BI514:CU514),CU514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CV514)+CV514>$BH25,$BH25-SUM($BI514:CV514),CV514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CW514)+CW514>$BH25,$BH25-SUM($BI514:CW514),CW514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CX514)+CX514>$BH25,$BH25-SUM($BI514:CX514),CX514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CY514)+CY514>$BH25,$BH25-SUM($BI514:CY514),CY514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:CZ514)+CZ514>$BH25,$BH25-SUM($BI514:CZ514),CZ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DA514)+DA514>$BH25,$BH25-SUM($BI514:DA514),DA514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DB514)+DB514>$BH25,$BH25-SUM($BI514:DB514),DB514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DC514)+DC514>$BH25,$BH25-SUM($BI514:DC514),DC514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DD514)+DD514>$BH25,$BH25-SUM($BI514:DD514),DD514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DE514)+DE514>$BH25,$BH25-SUM($BI514:DE514),DE514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DF514)+DF514>$BH25,$BH25-SUM($BI514:DF514),DF514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DG514)+DG514>$BH25,$BH25-SUM($BI514:DG514),DG514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DH514)+DH514>$BH25,$BH25-SUM($BI514:DH514),DH514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DI514)+DI514>$BH25,$BH25-SUM($BI514:DI514),DI514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DJ514)+DJ514>$BH25,$BH25-SUM($BI514:DJ514),DJ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DK514)+DK514>$BH25,$BH25-SUM($BI514:DK514),DK514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DL514)+DL514>$BH25,$BH25-SUM($BI514:DL514),DL514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DM514)+DM514>$BH25,$BH25-SUM($BI514:DM514),DM514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DN514)+DN514>$BH25,$BH25-SUM($BI514:DN514),DN514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DO514)+DO514>$BH25,$BH25-SUM($BI514:DO514),DO514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DP514)+DP514>$BH25,$BH25-SUM($BI514:DP514),DP514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DQ514)+DQ514>$BH25,$BH25-SUM($BI514:DQ514),DQ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DR514)+DR514>$BH25,$BH25-SUM($BI514:DR514),DR514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DS514)+DS514>$BH25,$BH25-SUM($BI514:DS514),DS514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DT514)+DT514>$BH25,$BH25-SUM($BI514:DT514),DT514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DU514)+DU514>$BH25,$BH25-SUM($BI514:DU514),DU514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DV514)+DV514>$BH25,$BH25-SUM($BI514:DV514),DV514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DW514)+DW514>$BH25,$BH25-SUM($BI514:DW514),DW514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DX514)+DX514>$BH25,$BH25-SUM($BI514:DX514),DX514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DY514)+DY514>$BH25,$BH25-SUM($BI514:DY514),DY514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:DZ514)+DZ514>$BH25,$BH25-SUM($BI514:DZ514),DZ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EA514)+EA514>$BH25,$BH25-SUM($BI514:EA514),EA514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EB514)+EB514>$BH25,$BH25-SUM($BI514:EB514),EB514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EC514)+EC514>$BH25,$BH25-SUM($BI514:EC514),EC514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:ED514)+ED514>$BH25,$BH25-SUM($BI514:ED514),ED514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EE514)+EE514>$BH25,$BH25-SUM($BI514:EE514),EE514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EF514)+EF514>$BH25,$BH25-SUM($BI514:EF514),EF514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EG514)+EG514>$BH25,$BH25-SUM($BI514:EG514),EG514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EH514)+EH514>$BH25,$BH25-SUM($BI514:EH514),EH514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EI514)+EI514>$BH25,$BH25-SUM($BI514:EI514),EI514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EJ514)+EJ514>$BH25,$BH25-SUM($BI514:EJ514),EJ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EK514)+EK514>$BH25,$BH25-SUM($BI514:EK514),EK514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EL514)+EL514>$BH25,$BH25-SUM($BI514:EL514),EL514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EM514)+EM514>$BH25,$BH25-SUM($BI514:EM514),EM514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EN514)+EN514>$BH25,$BH25-SUM($BI514:EN514),EN514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EO514)+EO514>$BH25,$BH25-SUM($BI514:EO514),EO514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EP514)+EP514>$BH25,$BH25-SUM($BI514:EP514),EP514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EQ514)+EQ514>$BH25,$BH25-SUM($BI514:EQ514),EQ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:ER514)+ER514>$BH25,$BH25-SUM($BI514:ER514),ER514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:ES514)+ES514>$BH25,$BH25-SUM($BI514:ES514),ES514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:ET514)+ET514>$BH25,$BH25-SUM($BI514:ET514),ET514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EU514)+EU514>$BH25,$BH25-SUM($BI514:EU514),EU514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EV514)+EV514>$BH25,$BH25-SUM($BI514:EV514),EV514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EW514)+EW514>$BH25,$BH25-SUM($BI514:EW514),EW514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EX514)+EX514>$BH25,$BH25-SUM($BI514:EX514),EX514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EY514)+EY514>$BH25,$BH25-SUM($BI514:EY514),EY514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:EZ514)+EZ514>$BH25,$BH25-SUM($BI514:EZ514),EZ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FA514)+FA514>$BH25,$BH25-SUM($BI514:FA514),FA514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FB514)+FB514>$BH25,$BH25-SUM($BI514:FB514),FB514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FC514)+FC514>$BH25,$BH25-SUM($BI514:FC514),FC514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FD514)+FD514>$BH25,$BH25-SUM($BI514:FD514),FD514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FE514)+FE514>$BH25,$BH25-SUM($BI514:FE514),FE514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FF514)+FF514>$BH25,$BH25-SUM($BI514:FF514),FF514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FG514)+FG514>$BH25,$BH25-SUM($BI514:FG514),FG514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FH514)+FH514>$BH25,$BH25-SUM($BI514:FH514),FH514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FI514)+FI514>$BH25,$BH25-SUM($BI514:FI514),FI514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FJ514)+FJ514>$BH25,$BH25-SUM($BI514:FJ514),FJ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FK514)+FK514>$BH25,$BH25-SUM($BI514:FK514),FK514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FL514)+FL514>$BH25,$BH25-SUM($BI514:FL514),FL514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FM514)+FM514>$BH25,$BH25-SUM($BI514:FM514),FM514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FN514)+FN514>$BH25,$BH25-SUM($BI514:FN514),FN514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FO514)+FO514>$BH25,$BH25-SUM($BI514:FO514),FO514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FP514)+FP514>$BH25,$BH25-SUM($BI514:FP514),FP514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FQ514)+FQ514>$BH25,$BH25-SUM($BI514:FQ514),FQ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FR514)+FR514>$BH25,$BH25-SUM($BI514:FR514),FR514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FS514)+FS514>$BH25,$BH25-SUM($BI514:FS514),FS514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FT514)+FT514>$BH25,$BH25-SUM($BI514:FT514),FT514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FU514)+FU514>$BH25,$BH25-SUM($BI514:FU514),FU514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FV514)+FV514>$BH25,$BH25-SUM($BI514:FV514),FV514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FW514)+FW514>$BH25,$BH25-SUM($BI514:FW514),FW514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FX514)+FX514>$BH25,$BH25-SUM($BI514:FX514),FX514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FY514)+FY514>$BH25,$BH25-SUM($BI514:FY514),FY514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:FZ514)+FZ514>$BH25,$BH25-SUM($BI514:FZ514),FZ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GA514)+GA514>$BH25,$BH25-SUM($BI514:GA514),GA514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GB514)+GB514>$BH25,$BH25-SUM($BI514:GB514),GB514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GC514)+GC514>$BH25,$BH25-SUM($BI514:GC514),GC514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GD514)+GD514>$BH25,$BH25-SUM($BI514:GD514),GD514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GE514)+GE514>$BH25,$BH25-SUM($BI514:GE514),GE514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GF514)+GF514>$BH25,$BH25-SUM($BI514:GF514),GF514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GG514)+GG514>$BH25,$BH25-SUM($BI514:GG514),GG514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GH514)+GH514>$BH25,$BH25-SUM($BI514:GH514),GH514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GI514)+GI514>$BH25,$BH25-SUM($BI514:GI514),GI514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GJ514)+GJ514>$BH25,$BH25-SUM($BI514:GJ514),GJ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GK514)+GK514>$BH25,$BH25-SUM($BI514:GK514),GK514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GL514)+GL514>$BH25,$BH25-SUM($BI514:GL514),GL514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GM514)+GM514>$BH25,$BH25-SUM($BI514:GM514),GM514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GN514)+GN514>$BH25,$BH25-SUM($BI514:GN514),GN514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GO514)+GO514>$BH25,$BH25-SUM($BI514:GO514),GO514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GP514)+GP514>$BH25,$BH25-SUM($BI514:GP514),GP514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GQ514)+GQ514>$BH25,$BH25-SUM($BI514:GQ514),GQ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GR514)+GR514>$BH25,$BH25-SUM($BI514:GR514),GR514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GS514)+GS514>$BH25,$BH25-SUM($BI514:GS514),GS514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GT514)+GT514>$BH25,$BH25-SUM($BI514:GT514),GT514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GU514)+GU514>$BH25,$BH25-SUM($BI514:GU514),GU514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GV514)+GV514>$BH25,$BH25-SUM($BI514:GV514),GV514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GW514)+GW514>$BH25,$BH25-SUM($BI514:GW514),GW514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GX514)+GX514>$BH25,$BH25-SUM($BI514:GX514),GX514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GY514)+GY514>$BH25,$BH25-SUM($BI514:GY514),GY514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:GZ514)+GZ514>$BH25,$BH25-SUM($BI514:GZ514),GZ514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:HA514)+HA514>$BH25,$BH25-SUM($BI514:HA514),HA514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:HB514)+HB514>$BH25,$BH25-SUM($BI514:HB514),HB514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:HC514)+HC514>$BH25,$BH25-SUM($BI514:HC514),HC514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:HD514)+HD514>$BH25,$BH25-SUM($BI514:HD514),HD514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:HE514)+HE514>$BH25,$BH25-SUM($BI514:HE514),HE514),0)","v":0},{"$f":"IF($BI514>0,IF(SUM($BI514:HF514)+HF514>$BH25,$BH25-SUM($BI514:HF514),HF514),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI515>0,IF(SUM($BI515:BI515)+BI515>$BH26,$BH26-SUM($BI515:BI515),BI515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BJ515)+BJ515>$BH26,$BH26-SUM($BI515:BJ515),BJ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BK515)+BK515>$BH26,$BH26-SUM($BI515:BK515),BK515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BL515)+BL515>$BH26,$BH26-SUM($BI515:BL515),BL515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BM515)+BM515>$BH26,$BH26-SUM($BI515:BM515),BM515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BN515)+BN515>$BH26,$BH26-SUM($BI515:BN515),BN515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BO515)+BO515>$BH26,$BH26-SUM($BI515:BO515),BO515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BP515)+BP515>$BH26,$BH26-SUM($BI515:BP515),BP515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BQ515)+BQ515>$BH26,$BH26-SUM($BI515:BQ515),BQ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BR515)+BR515>$BH26,$BH26-SUM($BI515:BR515),BR515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BS515)+BS515>$BH26,$BH26-SUM($BI515:BS515),BS515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BT515)+BT515>$BH26,$BH26-SUM($BI515:BT515),BT515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BU515)+BU515>$BH26,$BH26-SUM($BI515:BU515),BU515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BV515)+BV515>$BH26,$BH26-SUM($BI515:BV515),BV515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BW515)+BW515>$BH26,$BH26-SUM($BI515:BW515),BW515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BX515)+BX515>$BH26,$BH26-SUM($BI515:BX515),BX515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BY515)+BY515>$BH26,$BH26-SUM($BI515:BY515),BY515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:BZ515)+BZ515>$BH26,$BH26-SUM($BI515:BZ515),BZ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CA515)+CA515>$BH26,$BH26-SUM($BI515:CA515),CA515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CB515)+CB515>$BH26,$BH26-SUM($BI515:CB515),CB515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CC515)+CC515>$BH26,$BH26-SUM($BI515:CC515),CC515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CD515)+CD515>$BH26,$BH26-SUM($BI515:CD515),CD515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CE515)+CE515>$BH26,$BH26-SUM($BI515:CE515),CE515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CF515)+CF515>$BH26,$BH26-SUM($BI515:CF515),CF515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CG515)+CG515>$BH26,$BH26-SUM($BI515:CG515),CG515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CH515)+CH515>$BH26,$BH26-SUM($BI515:CH515),CH515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CI515)+CI515>$BH26,$BH26-SUM($BI515:CI515),CI515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CJ515)+CJ515>$BH26,$BH26-SUM($BI515:CJ515),CJ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CK515)+CK515>$BH26,$BH26-SUM($BI515:CK515),CK515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CL515)+CL515>$BH26,$BH26-SUM($BI515:CL515),CL515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CM515)+CM515>$BH26,$BH26-SUM($BI515:CM515),CM515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CN515)+CN515>$BH26,$BH26-SUM($BI515:CN515),CN515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CO515)+CO515>$BH26,$BH26-SUM($BI515:CO515),CO515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CP515)+CP515>$BH26,$BH26-SUM($BI515:CP515),CP515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CQ515)+CQ515>$BH26,$BH26-SUM($BI515:CQ515),CQ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CR515)+CR515>$BH26,$BH26-SUM($BI515:CR515),CR515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CS515)+CS515>$BH26,$BH26-SUM($BI515:CS515),CS515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CT515)+CT515>$BH26,$BH26-SUM($BI515:CT515),CT515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CU515)+CU515>$BH26,$BH26-SUM($BI515:CU515),CU515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CV515)+CV515>$BH26,$BH26-SUM($BI515:CV515),CV515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CW515)+CW515>$BH26,$BH26-SUM($BI515:CW515),CW515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CX515)+CX515>$BH26,$BH26-SUM($BI515:CX515),CX515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CY515)+CY515>$BH26,$BH26-SUM($BI515:CY515),CY515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:CZ515)+CZ515>$BH26,$BH26-SUM($BI515:CZ515),CZ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DA515)+DA515>$BH26,$BH26-SUM($BI515:DA515),DA515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DB515)+DB515>$BH26,$BH26-SUM($BI515:DB515),DB515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DC515)+DC515>$BH26,$BH26-SUM($BI515:DC515),DC515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DD515)+DD515>$BH26,$BH26-SUM($BI515:DD515),DD515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DE515)+DE515>$BH26,$BH26-SUM($BI515:DE515),DE515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DF515)+DF515>$BH26,$BH26-SUM($BI515:DF515),DF515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DG515)+DG515>$BH26,$BH26-SUM($BI515:DG515),DG515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DH515)+DH515>$BH26,$BH26-SUM($BI515:DH515),DH515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DI515)+DI515>$BH26,$BH26-SUM($BI515:DI515),DI515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DJ515)+DJ515>$BH26,$BH26-SUM($BI515:DJ515),DJ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DK515)+DK515>$BH26,$BH26-SUM($BI515:DK515),DK515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DL515)+DL515>$BH26,$BH26-SUM($BI515:DL515),DL515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DM515)+DM515>$BH26,$BH26-SUM($BI515:DM515),DM515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DN515)+DN515>$BH26,$BH26-SUM($BI515:DN515),DN515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DO515)+DO515>$BH26,$BH26-SUM($BI515:DO515),DO515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DP515)+DP515>$BH26,$BH26-SUM($BI515:DP515),DP515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DQ515)+DQ515>$BH26,$BH26-SUM($BI515:DQ515),DQ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DR515)+DR515>$BH26,$BH26-SUM($BI515:DR515),DR515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DS515)+DS515>$BH26,$BH26-SUM($BI515:DS515),DS515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DT515)+DT515>$BH26,$BH26-SUM($BI515:DT515),DT515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DU515)+DU515>$BH26,$BH26-SUM($BI515:DU515),DU515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DV515)+DV515>$BH26,$BH26-SUM($BI515:DV515),DV515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DW515)+DW515>$BH26,$BH26-SUM($BI515:DW515),DW515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DX515)+DX515>$BH26,$BH26-SUM($BI515:DX515),DX515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DY515)+DY515>$BH26,$BH26-SUM($BI515:DY515),DY515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:DZ515)+DZ515>$BH26,$BH26-SUM($BI515:DZ515),DZ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EA515)+EA515>$BH26,$BH26-SUM($BI515:EA515),EA515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EB515)+EB515>$BH26,$BH26-SUM($BI515:EB515),EB515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EC515)+EC515>$BH26,$BH26-SUM($BI515:EC515),EC515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:ED515)+ED515>$BH26,$BH26-SUM($BI515:ED515),ED515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EE515)+EE515>$BH26,$BH26-SUM($BI515:EE515),EE515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EF515)+EF515>$BH26,$BH26-SUM($BI515:EF515),EF515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EG515)+EG515>$BH26,$BH26-SUM($BI515:EG515),EG515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EH515)+EH515>$BH26,$BH26-SUM($BI515:EH515),EH515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EI515)+EI515>$BH26,$BH26-SUM($BI515:EI515),EI515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EJ515)+EJ515>$BH26,$BH26-SUM($BI515:EJ515),EJ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EK515)+EK515>$BH26,$BH26-SUM($BI515:EK515),EK515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EL515)+EL515>$BH26,$BH26-SUM($BI515:EL515),EL515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EM515)+EM515>$BH26,$BH26-SUM($BI515:EM515),EM515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EN515)+EN515>$BH26,$BH26-SUM($BI515:EN515),EN515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EO515)+EO515>$BH26,$BH26-SUM($BI515:EO515),EO515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EP515)+EP515>$BH26,$BH26-SUM($BI515:EP515),EP515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EQ515)+EQ515>$BH26,$BH26-SUM($BI515:EQ515),EQ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:ER515)+ER515>$BH26,$BH26-SUM($BI515:ER515),ER515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:ES515)+ES515>$BH26,$BH26-SUM($BI515:ES515),ES515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:ET515)+ET515>$BH26,$BH26-SUM($BI515:ET515),ET515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EU515)+EU515>$BH26,$BH26-SUM($BI515:EU515),EU515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EV515)+EV515>$BH26,$BH26-SUM($BI515:EV515),EV515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EW515)+EW515>$BH26,$BH26-SUM($BI515:EW515),EW515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EX515)+EX515>$BH26,$BH26-SUM($BI515:EX515),EX515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EY515)+EY515>$BH26,$BH26-SUM($BI515:EY515),EY515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:EZ515)+EZ515>$BH26,$BH26-SUM($BI515:EZ515),EZ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FA515)+FA515>$BH26,$BH26-SUM($BI515:FA515),FA515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FB515)+FB515>$BH26,$BH26-SUM($BI515:FB515),FB515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FC515)+FC515>$BH26,$BH26-SUM($BI515:FC515),FC515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FD515)+FD515>$BH26,$BH26-SUM($BI515:FD515),FD515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FE515)+FE515>$BH26,$BH26-SUM($BI515:FE515),FE515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FF515)+FF515>$BH26,$BH26-SUM($BI515:FF515),FF515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FG515)+FG515>$BH26,$BH26-SUM($BI515:FG515),FG515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FH515)+FH515>$BH26,$BH26-SUM($BI515:FH515),FH515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FI515)+FI515>$BH26,$BH26-SUM($BI515:FI515),FI515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FJ515)+FJ515>$BH26,$BH26-SUM($BI515:FJ515),FJ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FK515)+FK515>$BH26,$BH26-SUM($BI515:FK515),FK515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FL515)+FL515>$BH26,$BH26-SUM($BI515:FL515),FL515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FM515)+FM515>$BH26,$BH26-SUM($BI515:FM515),FM515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FN515)+FN515>$BH26,$BH26-SUM($BI515:FN515),FN515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FO515)+FO515>$BH26,$BH26-SUM($BI515:FO515),FO515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FP515)+FP515>$BH26,$BH26-SUM($BI515:FP515),FP515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FQ515)+FQ515>$BH26,$BH26-SUM($BI515:FQ515),FQ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FR515)+FR515>$BH26,$BH26-SUM($BI515:FR515),FR515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FS515)+FS515>$BH26,$BH26-SUM($BI515:FS515),FS515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FT515)+FT515>$BH26,$BH26-SUM($BI515:FT515),FT515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FU515)+FU515>$BH26,$BH26-SUM($BI515:FU515),FU515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FV515)+FV515>$BH26,$BH26-SUM($BI515:FV515),FV515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FW515)+FW515>$BH26,$BH26-SUM($BI515:FW515),FW515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FX515)+FX515>$BH26,$BH26-SUM($BI515:FX515),FX515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FY515)+FY515>$BH26,$BH26-SUM($BI515:FY515),FY515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:FZ515)+FZ515>$BH26,$BH26-SUM($BI515:FZ515),FZ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GA515)+GA515>$BH26,$BH26-SUM($BI515:GA515),GA515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GB515)+GB515>$BH26,$BH26-SUM($BI515:GB515),GB515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GC515)+GC515>$BH26,$BH26-SUM($BI515:GC515),GC515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GD515)+GD515>$BH26,$BH26-SUM($BI515:GD515),GD515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GE515)+GE515>$BH26,$BH26-SUM($BI515:GE515),GE515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GF515)+GF515>$BH26,$BH26-SUM($BI515:GF515),GF515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GG515)+GG515>$BH26,$BH26-SUM($BI515:GG515),GG515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GH515)+GH515>$BH26,$BH26-SUM($BI515:GH515),GH515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GI515)+GI515>$BH26,$BH26-SUM($BI515:GI515),GI515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GJ515)+GJ515>$BH26,$BH26-SUM($BI515:GJ515),GJ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GK515)+GK515>$BH26,$BH26-SUM($BI515:GK515),GK515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GL515)+GL515>$BH26,$BH26-SUM($BI515:GL515),GL515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GM515)+GM515>$BH26,$BH26-SUM($BI515:GM515),GM515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GN515)+GN515>$BH26,$BH26-SUM($BI515:GN515),GN515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GO515)+GO515>$BH26,$BH26-SUM($BI515:GO515),GO515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GP515)+GP515>$BH26,$BH26-SUM($BI515:GP515),GP515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GQ515)+GQ515>$BH26,$BH26-SUM($BI515:GQ515),GQ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GR515)+GR515>$BH26,$BH26-SUM($BI515:GR515),GR515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GS515)+GS515>$BH26,$BH26-SUM($BI515:GS515),GS515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GT515)+GT515>$BH26,$BH26-SUM($BI515:GT515),GT515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GU515)+GU515>$BH26,$BH26-SUM($BI515:GU515),GU515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GV515)+GV515>$BH26,$BH26-SUM($BI515:GV515),GV515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GW515)+GW515>$BH26,$BH26-SUM($BI515:GW515),GW515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GX515)+GX515>$BH26,$BH26-SUM($BI515:GX515),GX515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GY515)+GY515>$BH26,$BH26-SUM($BI515:GY515),GY515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:GZ515)+GZ515>$BH26,$BH26-SUM($BI515:GZ515),GZ515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:HA515)+HA515>$BH26,$BH26-SUM($BI515:HA515),HA515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:HB515)+HB515>$BH26,$BH26-SUM($BI515:HB515),HB515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:HC515)+HC515>$BH26,$BH26-SUM($BI515:HC515),HC515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:HD515)+HD515>$BH26,$BH26-SUM($BI515:HD515),HD515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:HE515)+HE515>$BH26,$BH26-SUM($BI515:HE515),HE515),0)","v":0},{"$f":"IF($BI515>0,IF(SUM($BI515:HF515)+HF515>$BH26,$BH26-SUM($BI515:HF515),HF515),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI516>0,IF(SUM($BI516:BI516)+BI516>$BH27,$BH27-SUM($BI516:BI516),BI516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BJ516)+BJ516>$BH27,$BH27-SUM($BI516:BJ516),BJ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BK516)+BK516>$BH27,$BH27-SUM($BI516:BK516),BK516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BL516)+BL516>$BH27,$BH27-SUM($BI516:BL516),BL516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BM516)+BM516>$BH27,$BH27-SUM($BI516:BM516),BM516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BN516)+BN516>$BH27,$BH27-SUM($BI516:BN516),BN516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BO516)+BO516>$BH27,$BH27-SUM($BI516:BO516),BO516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BP516)+BP516>$BH27,$BH27-SUM($BI516:BP516),BP516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BQ516)+BQ516>$BH27,$BH27-SUM($BI516:BQ516),BQ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BR516)+BR516>$BH27,$BH27-SUM($BI516:BR516),BR516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BS516)+BS516>$BH27,$BH27-SUM($BI516:BS516),BS516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BT516)+BT516>$BH27,$BH27-SUM($BI516:BT516),BT516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BU516)+BU516>$BH27,$BH27-SUM($BI516:BU516),BU516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BV516)+BV516>$BH27,$BH27-SUM($BI516:BV516),BV516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BW516)+BW516>$BH27,$BH27-SUM($BI516:BW516),BW516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BX516)+BX516>$BH27,$BH27-SUM($BI516:BX516),BX516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BY516)+BY516>$BH27,$BH27-SUM($BI516:BY516),BY516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:BZ516)+BZ516>$BH27,$BH27-SUM($BI516:BZ516),BZ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CA516)+CA516>$BH27,$BH27-SUM($BI516:CA516),CA516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CB516)+CB516>$BH27,$BH27-SUM($BI516:CB516),CB516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CC516)+CC516>$BH27,$BH27-SUM($BI516:CC516),CC516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CD516)+CD516>$BH27,$BH27-SUM($BI516:CD516),CD516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CE516)+CE516>$BH27,$BH27-SUM($BI516:CE516),CE516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CF516)+CF516>$BH27,$BH27-SUM($BI516:CF516),CF516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CG516)+CG516>$BH27,$BH27-SUM($BI516:CG516),CG516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CH516)+CH516>$BH27,$BH27-SUM($BI516:CH516),CH516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CI516)+CI516>$BH27,$BH27-SUM($BI516:CI516),CI516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CJ516)+CJ516>$BH27,$BH27-SUM($BI516:CJ516),CJ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CK516)+CK516>$BH27,$BH27-SUM($BI516:CK516),CK516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CL516)+CL516>$BH27,$BH27-SUM($BI516:CL516),CL516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CM516)+CM516>$BH27,$BH27-SUM($BI516:CM516),CM516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CN516)+CN516>$BH27,$BH27-SUM($BI516:CN516),CN516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CO516)+CO516>$BH27,$BH27-SUM($BI516:CO516),CO516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CP516)+CP516>$BH27,$BH27-SUM($BI516:CP516),CP516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CQ516)+CQ516>$BH27,$BH27-SUM($BI516:CQ516),CQ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CR516)+CR516>$BH27,$BH27-SUM($BI516:CR516),CR516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CS516)+CS516>$BH27,$BH27-SUM($BI516:CS516),CS516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CT516)+CT516>$BH27,$BH27-SUM($BI516:CT516),CT516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CU516)+CU516>$BH27,$BH27-SUM($BI516:CU516),CU516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CV516)+CV516>$BH27,$BH27-SUM($BI516:CV516),CV516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CW516)+CW516>$BH27,$BH27-SUM($BI516:CW516),CW516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CX516)+CX516>$BH27,$BH27-SUM($BI516:CX516),CX516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CY516)+CY516>$BH27,$BH27-SUM($BI516:CY516),CY516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:CZ516)+CZ516>$BH27,$BH27-SUM($BI516:CZ516),CZ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DA516)+DA516>$BH27,$BH27-SUM($BI516:DA516),DA516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DB516)+DB516>$BH27,$BH27-SUM($BI516:DB516),DB516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DC516)+DC516>$BH27,$BH27-SUM($BI516:DC516),DC516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DD516)+DD516>$BH27,$BH27-SUM($BI516:DD516),DD516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DE516)+DE516>$BH27,$BH27-SUM($BI516:DE516),DE516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DF516)+DF516>$BH27,$BH27-SUM($BI516:DF516),DF516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DG516)+DG516>$BH27,$BH27-SUM($BI516:DG516),DG516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DH516)+DH516>$BH27,$BH27-SUM($BI516:DH516),DH516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DI516)+DI516>$BH27,$BH27-SUM($BI516:DI516),DI516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DJ516)+DJ516>$BH27,$BH27-SUM($BI516:DJ516),DJ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DK516)+DK516>$BH27,$BH27-SUM($BI516:DK516),DK516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DL516)+DL516>$BH27,$BH27-SUM($BI516:DL516),DL516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DM516)+DM516>$BH27,$BH27-SUM($BI516:DM516),DM516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DN516)+DN516>$BH27,$BH27-SUM($BI516:DN516),DN516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DO516)+DO516>$BH27,$BH27-SUM($BI516:DO516),DO516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DP516)+DP516>$BH27,$BH27-SUM($BI516:DP516),DP516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DQ516)+DQ516>$BH27,$BH27-SUM($BI516:DQ516),DQ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DR516)+DR516>$BH27,$BH27-SUM($BI516:DR516),DR516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DS516)+DS516>$BH27,$BH27-SUM($BI516:DS516),DS516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DT516)+DT516>$BH27,$BH27-SUM($BI516:DT516),DT516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DU516)+DU516>$BH27,$BH27-SUM($BI516:DU516),DU516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DV516)+DV516>$BH27,$BH27-SUM($BI516:DV516),DV516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DW516)+DW516>$BH27,$BH27-SUM($BI516:DW516),DW516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DX516)+DX516>$BH27,$BH27-SUM($BI516:DX516),DX516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DY516)+DY516>$BH27,$BH27-SUM($BI516:DY516),DY516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:DZ516)+DZ516>$BH27,$BH27-SUM($BI516:DZ516),DZ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EA516)+EA516>$BH27,$BH27-SUM($BI516:EA516),EA516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EB516)+EB516>$BH27,$BH27-SUM($BI516:EB516),EB516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EC516)+EC516>$BH27,$BH27-SUM($BI516:EC516),EC516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:ED516)+ED516>$BH27,$BH27-SUM($BI516:ED516),ED516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EE516)+EE516>$BH27,$BH27-SUM($BI516:EE516),EE516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EF516)+EF516>$BH27,$BH27-SUM($BI516:EF516),EF516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EG516)+EG516>$BH27,$BH27-SUM($BI516:EG516),EG516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EH516)+EH516>$BH27,$BH27-SUM($BI516:EH516),EH516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EI516)+EI516>$BH27,$BH27-SUM($BI516:EI516),EI516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EJ516)+EJ516>$BH27,$BH27-SUM($BI516:EJ516),EJ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EK516)+EK516>$BH27,$BH27-SUM($BI516:EK516),EK516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EL516)+EL516>$BH27,$BH27-SUM($BI516:EL516),EL516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EM516)+EM516>$BH27,$BH27-SUM($BI516:EM516),EM516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EN516)+EN516>$BH27,$BH27-SUM($BI516:EN516),EN516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EO516)+EO516>$BH27,$BH27-SUM($BI516:EO516),EO516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EP516)+EP516>$BH27,$BH27-SUM($BI516:EP516),EP516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EQ516)+EQ516>$BH27,$BH27-SUM($BI516:EQ516),EQ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:ER516)+ER516>$BH27,$BH27-SUM($BI516:ER516),ER516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:ES516)+ES516>$BH27,$BH27-SUM($BI516:ES516),ES516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:ET516)+ET516>$BH27,$BH27-SUM($BI516:ET516),ET516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EU516)+EU516>$BH27,$BH27-SUM($BI516:EU516),EU516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EV516)+EV516>$BH27,$BH27-SUM($BI516:EV516),EV516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EW516)+EW516>$BH27,$BH27-SUM($BI516:EW516),EW516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EX516)+EX516>$BH27,$BH27-SUM($BI516:EX516),EX516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EY516)+EY516>$BH27,$BH27-SUM($BI516:EY516),EY516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:EZ516)+EZ516>$BH27,$BH27-SUM($BI516:EZ516),EZ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FA516)+FA516>$BH27,$BH27-SUM($BI516:FA516),FA516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FB516)+FB516>$BH27,$BH27-SUM($BI516:FB516),FB516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FC516)+FC516>$BH27,$BH27-SUM($BI516:FC516),FC516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FD516)+FD516>$BH27,$BH27-SUM($BI516:FD516),FD516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FE516)+FE516>$BH27,$BH27-SUM($BI516:FE516),FE516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FF516)+FF516>$BH27,$BH27-SUM($BI516:FF516),FF516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FG516)+FG516>$BH27,$BH27-SUM($BI516:FG516),FG516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FH516)+FH516>$BH27,$BH27-SUM($BI516:FH516),FH516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FI516)+FI516>$BH27,$BH27-SUM($BI516:FI516),FI516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FJ516)+FJ516>$BH27,$BH27-SUM($BI516:FJ516),FJ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FK516)+FK516>$BH27,$BH27-SUM($BI516:FK516),FK516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FL516)+FL516>$BH27,$BH27-SUM($BI516:FL516),FL516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FM516)+FM516>$BH27,$BH27-SUM($BI516:FM516),FM516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FN516)+FN516>$BH27,$BH27-SUM($BI516:FN516),FN516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FO516)+FO516>$BH27,$BH27-SUM($BI516:FO516),FO516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FP516)+FP516>$BH27,$BH27-SUM($BI516:FP516),FP516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FQ516)+FQ516>$BH27,$BH27-SUM($BI516:FQ516),FQ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FR516)+FR516>$BH27,$BH27-SUM($BI516:FR516),FR516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FS516)+FS516>$BH27,$BH27-SUM($BI516:FS516),FS516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FT516)+FT516>$BH27,$BH27-SUM($BI516:FT516),FT516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FU516)+FU516>$BH27,$BH27-SUM($BI516:FU516),FU516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FV516)+FV516>$BH27,$BH27-SUM($BI516:FV516),FV516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FW516)+FW516>$BH27,$BH27-SUM($BI516:FW516),FW516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FX516)+FX516>$BH27,$BH27-SUM($BI516:FX516),FX516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FY516)+FY516>$BH27,$BH27-SUM($BI516:FY516),FY516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:FZ516)+FZ516>$BH27,$BH27-SUM($BI516:FZ516),FZ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GA516)+GA516>$BH27,$BH27-SUM($BI516:GA516),GA516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GB516)+GB516>$BH27,$BH27-SUM($BI516:GB516),GB516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GC516)+GC516>$BH27,$BH27-SUM($BI516:GC516),GC516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GD516)+GD516>$BH27,$BH27-SUM($BI516:GD516),GD516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GE516)+GE516>$BH27,$BH27-SUM($BI516:GE516),GE516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GF516)+GF516>$BH27,$BH27-SUM($BI516:GF516),GF516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GG516)+GG516>$BH27,$BH27-SUM($BI516:GG516),GG516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GH516)+GH516>$BH27,$BH27-SUM($BI516:GH516),GH516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GI516)+GI516>$BH27,$BH27-SUM($BI516:GI516),GI516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GJ516)+GJ516>$BH27,$BH27-SUM($BI516:GJ516),GJ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GK516)+GK516>$BH27,$BH27-SUM($BI516:GK516),GK516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GL516)+GL516>$BH27,$BH27-SUM($BI516:GL516),GL516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GM516)+GM516>$BH27,$BH27-SUM($BI516:GM516),GM516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GN516)+GN516>$BH27,$BH27-SUM($BI516:GN516),GN516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GO516)+GO516>$BH27,$BH27-SUM($BI516:GO516),GO516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GP516)+GP516>$BH27,$BH27-SUM($BI516:GP516),GP516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GQ516)+GQ516>$BH27,$BH27-SUM($BI516:GQ516),GQ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GR516)+GR516>$BH27,$BH27-SUM($BI516:GR516),GR516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GS516)+GS516>$BH27,$BH27-SUM($BI516:GS516),GS516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GT516)+GT516>$BH27,$BH27-SUM($BI516:GT516),GT516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GU516)+GU516>$BH27,$BH27-SUM($BI516:GU516),GU516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GV516)+GV516>$BH27,$BH27-SUM($BI516:GV516),GV516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GW516)+GW516>$BH27,$BH27-SUM($BI516:GW516),GW516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GX516)+GX516>$BH27,$BH27-SUM($BI516:GX516),GX516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GY516)+GY516>$BH27,$BH27-SUM($BI516:GY516),GY516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:GZ516)+GZ516>$BH27,$BH27-SUM($BI516:GZ516),GZ516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:HA516)+HA516>$BH27,$BH27-SUM($BI516:HA516),HA516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:HB516)+HB516>$BH27,$BH27-SUM($BI516:HB516),HB516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:HC516)+HC516>$BH27,$BH27-SUM($BI516:HC516),HC516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:HD516)+HD516>$BH27,$BH27-SUM($BI516:HD516),HD516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:HE516)+HE516>$BH27,$BH27-SUM($BI516:HE516),HE516),0)","v":0},{"$f":"IF($BI516>0,IF(SUM($BI516:HF516)+HF516>$BH27,$BH27-SUM($BI516:HF516),HF516),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI517>0,IF(SUM($BI517:BI517)+BI517>$BH28,$BH28-SUM($BI517:BI517),BI517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BJ517)+BJ517>$BH28,$BH28-SUM($BI517:BJ517),BJ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BK517)+BK517>$BH28,$BH28-SUM($BI517:BK517),BK517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BL517)+BL517>$BH28,$BH28-SUM($BI517:BL517),BL517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BM517)+BM517>$BH28,$BH28-SUM($BI517:BM517),BM517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BN517)+BN517>$BH28,$BH28-SUM($BI517:BN517),BN517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BO517)+BO517>$BH28,$BH28-SUM($BI517:BO517),BO517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BP517)+BP517>$BH28,$BH28-SUM($BI517:BP517),BP517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BQ517)+BQ517>$BH28,$BH28-SUM($BI517:BQ517),BQ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BR517)+BR517>$BH28,$BH28-SUM($BI517:BR517),BR517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BS517)+BS517>$BH28,$BH28-SUM($BI517:BS517),BS517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BT517)+BT517>$BH28,$BH28-SUM($BI517:BT517),BT517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BU517)+BU517>$BH28,$BH28-SUM($BI517:BU517),BU517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BV517)+BV517>$BH28,$BH28-SUM($BI517:BV517),BV517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BW517)+BW517>$BH28,$BH28-SUM($BI517:BW517),BW517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BX517)+BX517>$BH28,$BH28-SUM($BI517:BX517),BX517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BY517)+BY517>$BH28,$BH28-SUM($BI517:BY517),BY517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:BZ517)+BZ517>$BH28,$BH28-SUM($BI517:BZ517),BZ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CA517)+CA517>$BH28,$BH28-SUM($BI517:CA517),CA517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CB517)+CB517>$BH28,$BH28-SUM($BI517:CB517),CB517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CC517)+CC517>$BH28,$BH28-SUM($BI517:CC517),CC517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CD517)+CD517>$BH28,$BH28-SUM($BI517:CD517),CD517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CE517)+CE517>$BH28,$BH28-SUM($BI517:CE517),CE517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CF517)+CF517>$BH28,$BH28-SUM($BI517:CF517),CF517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CG517)+CG517>$BH28,$BH28-SUM($BI517:CG517),CG517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CH517)+CH517>$BH28,$BH28-SUM($BI517:CH517),CH517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CI517)+CI517>$BH28,$BH28-SUM($BI517:CI517),CI517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CJ517)+CJ517>$BH28,$BH28-SUM($BI517:CJ517),CJ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CK517)+CK517>$BH28,$BH28-SUM($BI517:CK517),CK517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CL517)+CL517>$BH28,$BH28-SUM($BI517:CL517),CL517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CM517)+CM517>$BH28,$BH28-SUM($BI517:CM517),CM517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CN517)+CN517>$BH28,$BH28-SUM($BI517:CN517),CN517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CO517)+CO517>$BH28,$BH28-SUM($BI517:CO517),CO517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CP517)+CP517>$BH28,$BH28-SUM($BI517:CP517),CP517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CQ517)+CQ517>$BH28,$BH28-SUM($BI517:CQ517),CQ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CR517)+CR517>$BH28,$BH28-SUM($BI517:CR517),CR517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CS517)+CS517>$BH28,$BH28-SUM($BI517:CS517),CS517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CT517)+CT517>$BH28,$BH28-SUM($BI517:CT517),CT517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CU517)+CU517>$BH28,$BH28-SUM($BI517:CU517),CU517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CV517)+CV517>$BH28,$BH28-SUM($BI517:CV517),CV517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CW517)+CW517>$BH28,$BH28-SUM($BI517:CW517),CW517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CX517)+CX517>$BH28,$BH28-SUM($BI517:CX517),CX517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CY517)+CY517>$BH28,$BH28-SUM($BI517:CY517),CY517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:CZ517)+CZ517>$BH28,$BH28-SUM($BI517:CZ517),CZ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DA517)+DA517>$BH28,$BH28-SUM($BI517:DA517),DA517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DB517)+DB517>$BH28,$BH28-SUM($BI517:DB517),DB517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DC517)+DC517>$BH28,$BH28-SUM($BI517:DC517),DC517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DD517)+DD517>$BH28,$BH28-SUM($BI517:DD517),DD517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DE517)+DE517>$BH28,$BH28-SUM($BI517:DE517),DE517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DF517)+DF517>$BH28,$BH28-SUM($BI517:DF517),DF517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DG517)+DG517>$BH28,$BH28-SUM($BI517:DG517),DG517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DH517)+DH517>$BH28,$BH28-SUM($BI517:DH517),DH517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DI517)+DI517>$BH28,$BH28-SUM($BI517:DI517),DI517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DJ517)+DJ517>$BH28,$BH28-SUM($BI517:DJ517),DJ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DK517)+DK517>$BH28,$BH28-SUM($BI517:DK517),DK517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DL517)+DL517>$BH28,$BH28-SUM($BI517:DL517),DL517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DM517)+DM517>$BH28,$BH28-SUM($BI517:DM517),DM517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DN517)+DN517>$BH28,$BH28-SUM($BI517:DN517),DN517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DO517)+DO517>$BH28,$BH28-SUM($BI517:DO517),DO517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DP517)+DP517>$BH28,$BH28-SUM($BI517:DP517),DP517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DQ517)+DQ517>$BH28,$BH28-SUM($BI517:DQ517),DQ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DR517)+DR517>$BH28,$BH28-SUM($BI517:DR517),DR517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DS517)+DS517>$BH28,$BH28-SUM($BI517:DS517),DS517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DT517)+DT517>$BH28,$BH28-SUM($BI517:DT517),DT517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DU517)+DU517>$BH28,$BH28-SUM($BI517:DU517),DU517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DV517)+DV517>$BH28,$BH28-SUM($BI517:DV517),DV517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DW517)+DW517>$BH28,$BH28-SUM($BI517:DW517),DW517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DX517)+DX517>$BH28,$BH28-SUM($BI517:DX517),DX517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DY517)+DY517>$BH28,$BH28-SUM($BI517:DY517),DY517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:DZ517)+DZ517>$BH28,$BH28-SUM($BI517:DZ517),DZ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EA517)+EA517>$BH28,$BH28-SUM($BI517:EA517),EA517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EB517)+EB517>$BH28,$BH28-SUM($BI517:EB517),EB517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EC517)+EC517>$BH28,$BH28-SUM($BI517:EC517),EC517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:ED517)+ED517>$BH28,$BH28-SUM($BI517:ED517),ED517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EE517)+EE517>$BH28,$BH28-SUM($BI517:EE517),EE517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EF517)+EF517>$BH28,$BH28-SUM($BI517:EF517),EF517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EG517)+EG517>$BH28,$BH28-SUM($BI517:EG517),EG517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EH517)+EH517>$BH28,$BH28-SUM($BI517:EH517),EH517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EI517)+EI517>$BH28,$BH28-SUM($BI517:EI517),EI517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EJ517)+EJ517>$BH28,$BH28-SUM($BI517:EJ517),EJ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EK517)+EK517>$BH28,$BH28-SUM($BI517:EK517),EK517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EL517)+EL517>$BH28,$BH28-SUM($BI517:EL517),EL517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EM517)+EM517>$BH28,$BH28-SUM($BI517:EM517),EM517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EN517)+EN517>$BH28,$BH28-SUM($BI517:EN517),EN517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EO517)+EO517>$BH28,$BH28-SUM($BI517:EO517),EO517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EP517)+EP517>$BH28,$BH28-SUM($BI517:EP517),EP517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EQ517)+EQ517>$BH28,$BH28-SUM($BI517:EQ517),EQ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:ER517)+ER517>$BH28,$BH28-SUM($BI517:ER517),ER517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:ES517)+ES517>$BH28,$BH28-SUM($BI517:ES517),ES517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:ET517)+ET517>$BH28,$BH28-SUM($BI517:ET517),ET517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EU517)+EU517>$BH28,$BH28-SUM($BI517:EU517),EU517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EV517)+EV517>$BH28,$BH28-SUM($BI517:EV517),EV517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EW517)+EW517>$BH28,$BH28-SUM($BI517:EW517),EW517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EX517)+EX517>$BH28,$BH28-SUM($BI517:EX517),EX517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EY517)+EY517>$BH28,$BH28-SUM($BI517:EY517),EY517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:EZ517)+EZ517>$BH28,$BH28-SUM($BI517:EZ517),EZ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FA517)+FA517>$BH28,$BH28-SUM($BI517:FA517),FA517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FB517)+FB517>$BH28,$BH28-SUM($BI517:FB517),FB517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FC517)+FC517>$BH28,$BH28-SUM($BI517:FC517),FC517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FD517)+FD517>$BH28,$BH28-SUM($BI517:FD517),FD517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FE517)+FE517>$BH28,$BH28-SUM($BI517:FE517),FE517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FF517)+FF517>$BH28,$BH28-SUM($BI517:FF517),FF517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FG517)+FG517>$BH28,$BH28-SUM($BI517:FG517),FG517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FH517)+FH517>$BH28,$BH28-SUM($BI517:FH517),FH517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FI517)+FI517>$BH28,$BH28-SUM($BI517:FI517),FI517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FJ517)+FJ517>$BH28,$BH28-SUM($BI517:FJ517),FJ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FK517)+FK517>$BH28,$BH28-SUM($BI517:FK517),FK517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FL517)+FL517>$BH28,$BH28-SUM($BI517:FL517),FL517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FM517)+FM517>$BH28,$BH28-SUM($BI517:FM517),FM517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FN517)+FN517>$BH28,$BH28-SUM($BI517:FN517),FN517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FO517)+FO517>$BH28,$BH28-SUM($BI517:FO517),FO517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FP517)+FP517>$BH28,$BH28-SUM($BI517:FP517),FP517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FQ517)+FQ517>$BH28,$BH28-SUM($BI517:FQ517),FQ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FR517)+FR517>$BH28,$BH28-SUM($BI517:FR517),FR517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FS517)+FS517>$BH28,$BH28-SUM($BI517:FS517),FS517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FT517)+FT517>$BH28,$BH28-SUM($BI517:FT517),FT517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FU517)+FU517>$BH28,$BH28-SUM($BI517:FU517),FU517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FV517)+FV517>$BH28,$BH28-SUM($BI517:FV517),FV517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FW517)+FW517>$BH28,$BH28-SUM($BI517:FW517),FW517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FX517)+FX517>$BH28,$BH28-SUM($BI517:FX517),FX517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FY517)+FY517>$BH28,$BH28-SUM($BI517:FY517),FY517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:FZ517)+FZ517>$BH28,$BH28-SUM($BI517:FZ517),FZ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GA517)+GA517>$BH28,$BH28-SUM($BI517:GA517),GA517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GB517)+GB517>$BH28,$BH28-SUM($BI517:GB517),GB517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GC517)+GC517>$BH28,$BH28-SUM($BI517:GC517),GC517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GD517)+GD517>$BH28,$BH28-SUM($BI517:GD517),GD517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GE517)+GE517>$BH28,$BH28-SUM($BI517:GE517),GE517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GF517)+GF517>$BH28,$BH28-SUM($BI517:GF517),GF517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GG517)+GG517>$BH28,$BH28-SUM($BI517:GG517),GG517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GH517)+GH517>$BH28,$BH28-SUM($BI517:GH517),GH517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GI517)+GI517>$BH28,$BH28-SUM($BI517:GI517),GI517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GJ517)+GJ517>$BH28,$BH28-SUM($BI517:GJ517),GJ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GK517)+GK517>$BH28,$BH28-SUM($BI517:GK517),GK517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GL517)+GL517>$BH28,$BH28-SUM($BI517:GL517),GL517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GM517)+GM517>$BH28,$BH28-SUM($BI517:GM517),GM517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GN517)+GN517>$BH28,$BH28-SUM($BI517:GN517),GN517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GO517)+GO517>$BH28,$BH28-SUM($BI517:GO517),GO517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GP517)+GP517>$BH28,$BH28-SUM($BI517:GP517),GP517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GQ517)+GQ517>$BH28,$BH28-SUM($BI517:GQ517),GQ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GR517)+GR517>$BH28,$BH28-SUM($BI517:GR517),GR517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GS517)+GS517>$BH28,$BH28-SUM($BI517:GS517),GS517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GT517)+GT517>$BH28,$BH28-SUM($BI517:GT517),GT517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GU517)+GU517>$BH28,$BH28-SUM($BI517:GU517),GU517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GV517)+GV517>$BH28,$BH28-SUM($BI517:GV517),GV517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GW517)+GW517>$BH28,$BH28-SUM($BI517:GW517),GW517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GX517)+GX517>$BH28,$BH28-SUM($BI517:GX517),GX517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GY517)+GY517>$BH28,$BH28-SUM($BI517:GY517),GY517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:GZ517)+GZ517>$BH28,$BH28-SUM($BI517:GZ517),GZ517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:HA517)+HA517>$BH28,$BH28-SUM($BI517:HA517),HA517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:HB517)+HB517>$BH28,$BH28-SUM($BI517:HB517),HB517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:HC517)+HC517>$BH28,$BH28-SUM($BI517:HC517),HC517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:HD517)+HD517>$BH28,$BH28-SUM($BI517:HD517),HD517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:HE517)+HE517>$BH28,$BH28-SUM($BI517:HE517),HE517),0)","v":0},{"$f":"IF($BI517>0,IF(SUM($BI517:HF517)+HF517>$BH28,$BH28-SUM($BI517:HF517),HF517),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI518>0,IF(SUM($BI518:BI518)+BI518>$BH29,$BH29-SUM($BI518:BI518),BI518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BJ518)+BJ518>$BH29,$BH29-SUM($BI518:BJ518),BJ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BK518)+BK518>$BH29,$BH29-SUM($BI518:BK518),BK518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BL518)+BL518>$BH29,$BH29-SUM($BI518:BL518),BL518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BM518)+BM518>$BH29,$BH29-SUM($BI518:BM518),BM518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BN518)+BN518>$BH29,$BH29-SUM($BI518:BN518),BN518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BO518)+BO518>$BH29,$BH29-SUM($BI518:BO518),BO518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BP518)+BP518>$BH29,$BH29-SUM($BI518:BP518),BP518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BQ518)+BQ518>$BH29,$BH29-SUM($BI518:BQ518),BQ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BR518)+BR518>$BH29,$BH29-SUM($BI518:BR518),BR518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BS518)+BS518>$BH29,$BH29-SUM($BI518:BS518),BS518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BT518)+BT518>$BH29,$BH29-SUM($BI518:BT518),BT518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BU518)+BU518>$BH29,$BH29-SUM($BI518:BU518),BU518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BV518)+BV518>$BH29,$BH29-SUM($BI518:BV518),BV518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BW518)+BW518>$BH29,$BH29-SUM($BI518:BW518),BW518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BX518)+BX518>$BH29,$BH29-SUM($BI518:BX518),BX518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BY518)+BY518>$BH29,$BH29-SUM($BI518:BY518),BY518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:BZ518)+BZ518>$BH29,$BH29-SUM($BI518:BZ518),BZ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CA518)+CA518>$BH29,$BH29-SUM($BI518:CA518),CA518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CB518)+CB518>$BH29,$BH29-SUM($BI518:CB518),CB518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CC518)+CC518>$BH29,$BH29-SUM($BI518:CC518),CC518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CD518)+CD518>$BH29,$BH29-SUM($BI518:CD518),CD518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CE518)+CE518>$BH29,$BH29-SUM($BI518:CE518),CE518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CF518)+CF518>$BH29,$BH29-SUM($BI518:CF518),CF518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CG518)+CG518>$BH29,$BH29-SUM($BI518:CG518),CG518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CH518)+CH518>$BH29,$BH29-SUM($BI518:CH518),CH518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CI518)+CI518>$BH29,$BH29-SUM($BI518:CI518),CI518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CJ518)+CJ518>$BH29,$BH29-SUM($BI518:CJ518),CJ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CK518)+CK518>$BH29,$BH29-SUM($BI518:CK518),CK518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CL518)+CL518>$BH29,$BH29-SUM($BI518:CL518),CL518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CM518)+CM518>$BH29,$BH29-SUM($BI518:CM518),CM518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CN518)+CN518>$BH29,$BH29-SUM($BI518:CN518),CN518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CO518)+CO518>$BH29,$BH29-SUM($BI518:CO518),CO518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CP518)+CP518>$BH29,$BH29-SUM($BI518:CP518),CP518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CQ518)+CQ518>$BH29,$BH29-SUM($BI518:CQ518),CQ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CR518)+CR518>$BH29,$BH29-SUM($BI518:CR518),CR518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CS518)+CS518>$BH29,$BH29-SUM($BI518:CS518),CS518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CT518)+CT518>$BH29,$BH29-SUM($BI518:CT518),CT518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CU518)+CU518>$BH29,$BH29-SUM($BI518:CU518),CU518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CV518)+CV518>$BH29,$BH29-SUM($BI518:CV518),CV518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CW518)+CW518>$BH29,$BH29-SUM($BI518:CW518),CW518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CX518)+CX518>$BH29,$BH29-SUM($BI518:CX518),CX518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CY518)+CY518>$BH29,$BH29-SUM($BI518:CY518),CY518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:CZ518)+CZ518>$BH29,$BH29-SUM($BI518:CZ518),CZ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DA518)+DA518>$BH29,$BH29-SUM($BI518:DA518),DA518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DB518)+DB518>$BH29,$BH29-SUM($BI518:DB518),DB518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DC518)+DC518>$BH29,$BH29-SUM($BI518:DC518),DC518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DD518)+DD518>$BH29,$BH29-SUM($BI518:DD518),DD518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DE518)+DE518>$BH29,$BH29-SUM($BI518:DE518),DE518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DF518)+DF518>$BH29,$BH29-SUM($BI518:DF518),DF518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DG518)+DG518>$BH29,$BH29-SUM($BI518:DG518),DG518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DH518)+DH518>$BH29,$BH29-SUM($BI518:DH518),DH518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DI518)+DI518>$BH29,$BH29-SUM($BI518:DI518),DI518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DJ518)+DJ518>$BH29,$BH29-SUM($BI518:DJ518),DJ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DK518)+DK518>$BH29,$BH29-SUM($BI518:DK518),DK518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DL518)+DL518>$BH29,$BH29-SUM($BI518:DL518),DL518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DM518)+DM518>$BH29,$BH29-SUM($BI518:DM518),DM518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DN518)+DN518>$BH29,$BH29-SUM($BI518:DN518),DN518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DO518)+DO518>$BH29,$BH29-SUM($BI518:DO518),DO518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DP518)+DP518>$BH29,$BH29-SUM($BI518:DP518),DP518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DQ518)+DQ518>$BH29,$BH29-SUM($BI518:DQ518),DQ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DR518)+DR518>$BH29,$BH29-SUM($BI518:DR518),DR518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DS518)+DS518>$BH29,$BH29-SUM($BI518:DS518),DS518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DT518)+DT518>$BH29,$BH29-SUM($BI518:DT518),DT518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DU518)+DU518>$BH29,$BH29-SUM($BI518:DU518),DU518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DV518)+DV518>$BH29,$BH29-SUM($BI518:DV518),DV518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DW518)+DW518>$BH29,$BH29-SUM($BI518:DW518),DW518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DX518)+DX518>$BH29,$BH29-SUM($BI518:DX518),DX518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DY518)+DY518>$BH29,$BH29-SUM($BI518:DY518),DY518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:DZ518)+DZ518>$BH29,$BH29-SUM($BI518:DZ518),DZ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EA518)+EA518>$BH29,$BH29-SUM($BI518:EA518),EA518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EB518)+EB518>$BH29,$BH29-SUM($BI518:EB518),EB518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EC518)+EC518>$BH29,$BH29-SUM($BI518:EC518),EC518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:ED518)+ED518>$BH29,$BH29-SUM($BI518:ED518),ED518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EE518)+EE518>$BH29,$BH29-SUM($BI518:EE518),EE518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EF518)+EF518>$BH29,$BH29-SUM($BI518:EF518),EF518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EG518)+EG518>$BH29,$BH29-SUM($BI518:EG518),EG518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EH518)+EH518>$BH29,$BH29-SUM($BI518:EH518),EH518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EI518)+EI518>$BH29,$BH29-SUM($BI518:EI518),EI518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EJ518)+EJ518>$BH29,$BH29-SUM($BI518:EJ518),EJ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EK518)+EK518>$BH29,$BH29-SUM($BI518:EK518),EK518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EL518)+EL518>$BH29,$BH29-SUM($BI518:EL518),EL518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EM518)+EM518>$BH29,$BH29-SUM($BI518:EM518),EM518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EN518)+EN518>$BH29,$BH29-SUM($BI518:EN518),EN518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EO518)+EO518>$BH29,$BH29-SUM($BI518:EO518),EO518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EP518)+EP518>$BH29,$BH29-SUM($BI518:EP518),EP518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EQ518)+EQ518>$BH29,$BH29-SUM($BI518:EQ518),EQ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:ER518)+ER518>$BH29,$BH29-SUM($BI518:ER518),ER518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:ES518)+ES518>$BH29,$BH29-SUM($BI518:ES518),ES518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:ET518)+ET518>$BH29,$BH29-SUM($BI518:ET518),ET518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EU518)+EU518>$BH29,$BH29-SUM($BI518:EU518),EU518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EV518)+EV518>$BH29,$BH29-SUM($BI518:EV518),EV518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EW518)+EW518>$BH29,$BH29-SUM($BI518:EW518),EW518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EX518)+EX518>$BH29,$BH29-SUM($BI518:EX518),EX518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EY518)+EY518>$BH29,$BH29-SUM($BI518:EY518),EY518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:EZ518)+EZ518>$BH29,$BH29-SUM($BI518:EZ518),EZ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FA518)+FA518>$BH29,$BH29-SUM($BI518:FA518),FA518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FB518)+FB518>$BH29,$BH29-SUM($BI518:FB518),FB518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FC518)+FC518>$BH29,$BH29-SUM($BI518:FC518),FC518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FD518)+FD518>$BH29,$BH29-SUM($BI518:FD518),FD518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FE518)+FE518>$BH29,$BH29-SUM($BI518:FE518),FE518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FF518)+FF518>$BH29,$BH29-SUM($BI518:FF518),FF518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FG518)+FG518>$BH29,$BH29-SUM($BI518:FG518),FG518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FH518)+FH518>$BH29,$BH29-SUM($BI518:FH518),FH518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FI518)+FI518>$BH29,$BH29-SUM($BI518:FI518),FI518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FJ518)+FJ518>$BH29,$BH29-SUM($BI518:FJ518),FJ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FK518)+FK518>$BH29,$BH29-SUM($BI518:FK518),FK518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FL518)+FL518>$BH29,$BH29-SUM($BI518:FL518),FL518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FM518)+FM518>$BH29,$BH29-SUM($BI518:FM518),FM518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FN518)+FN518>$BH29,$BH29-SUM($BI518:FN518),FN518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FO518)+FO518>$BH29,$BH29-SUM($BI518:FO518),FO518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FP518)+FP518>$BH29,$BH29-SUM($BI518:FP518),FP518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FQ518)+FQ518>$BH29,$BH29-SUM($BI518:FQ518),FQ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FR518)+FR518>$BH29,$BH29-SUM($BI518:FR518),FR518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FS518)+FS518>$BH29,$BH29-SUM($BI518:FS518),FS518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FT518)+FT518>$BH29,$BH29-SUM($BI518:FT518),FT518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FU518)+FU518>$BH29,$BH29-SUM($BI518:FU518),FU518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FV518)+FV518>$BH29,$BH29-SUM($BI518:FV518),FV518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FW518)+FW518>$BH29,$BH29-SUM($BI518:FW518),FW518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FX518)+FX518>$BH29,$BH29-SUM($BI518:FX518),FX518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FY518)+FY518>$BH29,$BH29-SUM($BI518:FY518),FY518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:FZ518)+FZ518>$BH29,$BH29-SUM($BI518:FZ518),FZ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GA518)+GA518>$BH29,$BH29-SUM($BI518:GA518),GA518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GB518)+GB518>$BH29,$BH29-SUM($BI518:GB518),GB518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GC518)+GC518>$BH29,$BH29-SUM($BI518:GC518),GC518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GD518)+GD518>$BH29,$BH29-SUM($BI518:GD518),GD518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GE518)+GE518>$BH29,$BH29-SUM($BI518:GE518),GE518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GF518)+GF518>$BH29,$BH29-SUM($BI518:GF518),GF518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GG518)+GG518>$BH29,$BH29-SUM($BI518:GG518),GG518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GH518)+GH518>$BH29,$BH29-SUM($BI518:GH518),GH518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GI518)+GI518>$BH29,$BH29-SUM($BI518:GI518),GI518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GJ518)+GJ518>$BH29,$BH29-SUM($BI518:GJ518),GJ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GK518)+GK518>$BH29,$BH29-SUM($BI518:GK518),GK518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GL518)+GL518>$BH29,$BH29-SUM($BI518:GL518),GL518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GM518)+GM518>$BH29,$BH29-SUM($BI518:GM518),GM518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GN518)+GN518>$BH29,$BH29-SUM($BI518:GN518),GN518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GO518)+GO518>$BH29,$BH29-SUM($BI518:GO518),GO518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GP518)+GP518>$BH29,$BH29-SUM($BI518:GP518),GP518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GQ518)+GQ518>$BH29,$BH29-SUM($BI518:GQ518),GQ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GR518)+GR518>$BH29,$BH29-SUM($BI518:GR518),GR518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GS518)+GS518>$BH29,$BH29-SUM($BI518:GS518),GS518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GT518)+GT518>$BH29,$BH29-SUM($BI518:GT518),GT518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GU518)+GU518>$BH29,$BH29-SUM($BI518:GU518),GU518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GV518)+GV518>$BH29,$BH29-SUM($BI518:GV518),GV518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GW518)+GW518>$BH29,$BH29-SUM($BI518:GW518),GW518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GX518)+GX518>$BH29,$BH29-SUM($BI518:GX518),GX518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GY518)+GY518>$BH29,$BH29-SUM($BI518:GY518),GY518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:GZ518)+GZ518>$BH29,$BH29-SUM($BI518:GZ518),GZ518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:HA518)+HA518>$BH29,$BH29-SUM($BI518:HA518),HA518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:HB518)+HB518>$BH29,$BH29-SUM($BI518:HB518),HB518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:HC518)+HC518>$BH29,$BH29-SUM($BI518:HC518),HC518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:HD518)+HD518>$BH29,$BH29-SUM($BI518:HD518),HD518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:HE518)+HE518>$BH29,$BH29-SUM($BI518:HE518),HE518),0)","v":0},{"$f":"IF($BI518>0,IF(SUM($BI518:HF518)+HF518>$BH29,$BH29-SUM($BI518:HF518),HF518),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI519>0,IF(SUM($BI519:BI519)+BI519>$BH30,$BH30-SUM($BI519:BI519),BI519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BJ519)+BJ519>$BH30,$BH30-SUM($BI519:BJ519),BJ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BK519)+BK519>$BH30,$BH30-SUM($BI519:BK519),BK519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BL519)+BL519>$BH30,$BH30-SUM($BI519:BL519),BL519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BM519)+BM519>$BH30,$BH30-SUM($BI519:BM519),BM519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BN519)+BN519>$BH30,$BH30-SUM($BI519:BN519),BN519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BO519)+BO519>$BH30,$BH30-SUM($BI519:BO519),BO519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BP519)+BP519>$BH30,$BH30-SUM($BI519:BP519),BP519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BQ519)+BQ519>$BH30,$BH30-SUM($BI519:BQ519),BQ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BR519)+BR519>$BH30,$BH30-SUM($BI519:BR519),BR519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BS519)+BS519>$BH30,$BH30-SUM($BI519:BS519),BS519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BT519)+BT519>$BH30,$BH30-SUM($BI519:BT519),BT519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BU519)+BU519>$BH30,$BH30-SUM($BI519:BU519),BU519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BV519)+BV519>$BH30,$BH30-SUM($BI519:BV519),BV519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BW519)+BW519>$BH30,$BH30-SUM($BI519:BW519),BW519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BX519)+BX519>$BH30,$BH30-SUM($BI519:BX519),BX519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BY519)+BY519>$BH30,$BH30-SUM($BI519:BY519),BY519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:BZ519)+BZ519>$BH30,$BH30-SUM($BI519:BZ519),BZ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CA519)+CA519>$BH30,$BH30-SUM($BI519:CA519),CA519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CB519)+CB519>$BH30,$BH30-SUM($BI519:CB519),CB519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CC519)+CC519>$BH30,$BH30-SUM($BI519:CC519),CC519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CD519)+CD519>$BH30,$BH30-SUM($BI519:CD519),CD519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CE519)+CE519>$BH30,$BH30-SUM($BI519:CE519),CE519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CF519)+CF519>$BH30,$BH30-SUM($BI519:CF519),CF519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CG519)+CG519>$BH30,$BH30-SUM($BI519:CG519),CG519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CH519)+CH519>$BH30,$BH30-SUM($BI519:CH519),CH519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CI519)+CI519>$BH30,$BH30-SUM($BI519:CI519),CI519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CJ519)+CJ519>$BH30,$BH30-SUM($BI519:CJ519),CJ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CK519)+CK519>$BH30,$BH30-SUM($BI519:CK519),CK519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CL519)+CL519>$BH30,$BH30-SUM($BI519:CL519),CL519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CM519)+CM519>$BH30,$BH30-SUM($BI519:CM519),CM519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CN519)+CN519>$BH30,$BH30-SUM($BI519:CN519),CN519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CO519)+CO519>$BH30,$BH30-SUM($BI519:CO519),CO519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CP519)+CP519>$BH30,$BH30-SUM($BI519:CP519),CP519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CQ519)+CQ519>$BH30,$BH30-SUM($BI519:CQ519),CQ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CR519)+CR519>$BH30,$BH30-SUM($BI519:CR519),CR519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CS519)+CS519>$BH30,$BH30-SUM($BI519:CS519),CS519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CT519)+CT519>$BH30,$BH30-SUM($BI519:CT519),CT519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CU519)+CU519>$BH30,$BH30-SUM($BI519:CU519),CU519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CV519)+CV519>$BH30,$BH30-SUM($BI519:CV519),CV519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CW519)+CW519>$BH30,$BH30-SUM($BI519:CW519),CW519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CX519)+CX519>$BH30,$BH30-SUM($BI519:CX519),CX519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CY519)+CY519>$BH30,$BH30-SUM($BI519:CY519),CY519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:CZ519)+CZ519>$BH30,$BH30-SUM($BI519:CZ519),CZ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DA519)+DA519>$BH30,$BH30-SUM($BI519:DA519),DA519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DB519)+DB519>$BH30,$BH30-SUM($BI519:DB519),DB519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DC519)+DC519>$BH30,$BH30-SUM($BI519:DC519),DC519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DD519)+DD519>$BH30,$BH30-SUM($BI519:DD519),DD519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DE519)+DE519>$BH30,$BH30-SUM($BI519:DE519),DE519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DF519)+DF519>$BH30,$BH30-SUM($BI519:DF519),DF519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DG519)+DG519>$BH30,$BH30-SUM($BI519:DG519),DG519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DH519)+DH519>$BH30,$BH30-SUM($BI519:DH519),DH519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DI519)+DI519>$BH30,$BH30-SUM($BI519:DI519),DI519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DJ519)+DJ519>$BH30,$BH30-SUM($BI519:DJ519),DJ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DK519)+DK519>$BH30,$BH30-SUM($BI519:DK519),DK519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DL519)+DL519>$BH30,$BH30-SUM($BI519:DL519),DL519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DM519)+DM519>$BH30,$BH30-SUM($BI519:DM519),DM519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DN519)+DN519>$BH30,$BH30-SUM($BI519:DN519),DN519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DO519)+DO519>$BH30,$BH30-SUM($BI519:DO519),DO519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DP519)+DP519>$BH30,$BH30-SUM($BI519:DP519),DP519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DQ519)+DQ519>$BH30,$BH30-SUM($BI519:DQ519),DQ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DR519)+DR519>$BH30,$BH30-SUM($BI519:DR519),DR519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DS519)+DS519>$BH30,$BH30-SUM($BI519:DS519),DS519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DT519)+DT519>$BH30,$BH30-SUM($BI519:DT519),DT519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DU519)+DU519>$BH30,$BH30-SUM($BI519:DU519),DU519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DV519)+DV519>$BH30,$BH30-SUM($BI519:DV519),DV519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DW519)+DW519>$BH30,$BH30-SUM($BI519:DW519),DW519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DX519)+DX519>$BH30,$BH30-SUM($BI519:DX519),DX519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DY519)+DY519>$BH30,$BH30-SUM($BI519:DY519),DY519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:DZ519)+DZ519>$BH30,$BH30-SUM($BI519:DZ519),DZ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EA519)+EA519>$BH30,$BH30-SUM($BI519:EA519),EA519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EB519)+EB519>$BH30,$BH30-SUM($BI519:EB519),EB519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EC519)+EC519>$BH30,$BH30-SUM($BI519:EC519),EC519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:ED519)+ED519>$BH30,$BH30-SUM($BI519:ED519),ED519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EE519)+EE519>$BH30,$BH30-SUM($BI519:EE519),EE519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EF519)+EF519>$BH30,$BH30-SUM($BI519:EF519),EF519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EG519)+EG519>$BH30,$BH30-SUM($BI519:EG519),EG519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EH519)+EH519>$BH30,$BH30-SUM($BI519:EH519),EH519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EI519)+EI519>$BH30,$BH30-SUM($BI519:EI519),EI519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EJ519)+EJ519>$BH30,$BH30-SUM($BI519:EJ519),EJ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EK519)+EK519>$BH30,$BH30-SUM($BI519:EK519),EK519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EL519)+EL519>$BH30,$BH30-SUM($BI519:EL519),EL519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EM519)+EM519>$BH30,$BH30-SUM($BI519:EM519),EM519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EN519)+EN519>$BH30,$BH30-SUM($BI519:EN519),EN519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EO519)+EO519>$BH30,$BH30-SUM($BI519:EO519),EO519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EP519)+EP519>$BH30,$BH30-SUM($BI519:EP519),EP519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EQ519)+EQ519>$BH30,$BH30-SUM($BI519:EQ519),EQ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:ER519)+ER519>$BH30,$BH30-SUM($BI519:ER519),ER519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:ES519)+ES519>$BH30,$BH30-SUM($BI519:ES519),ES519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:ET519)+ET519>$BH30,$BH30-SUM($BI519:ET519),ET519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EU519)+EU519>$BH30,$BH30-SUM($BI519:EU519),EU519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EV519)+EV519>$BH30,$BH30-SUM($BI519:EV519),EV519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EW519)+EW519>$BH30,$BH30-SUM($BI519:EW519),EW519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EX519)+EX519>$BH30,$BH30-SUM($BI519:EX519),EX519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EY519)+EY519>$BH30,$BH30-SUM($BI519:EY519),EY519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:EZ519)+EZ519>$BH30,$BH30-SUM($BI519:EZ519),EZ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FA519)+FA519>$BH30,$BH30-SUM($BI519:FA519),FA519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FB519)+FB519>$BH30,$BH30-SUM($BI519:FB519),FB519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FC519)+FC519>$BH30,$BH30-SUM($BI519:FC519),FC519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FD519)+FD519>$BH30,$BH30-SUM($BI519:FD519),FD519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FE519)+FE519>$BH30,$BH30-SUM($BI519:FE519),FE519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FF519)+FF519>$BH30,$BH30-SUM($BI519:FF519),FF519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FG519)+FG519>$BH30,$BH30-SUM($BI519:FG519),FG519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FH519)+FH519>$BH30,$BH30-SUM($BI519:FH519),FH519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FI519)+FI519>$BH30,$BH30-SUM($BI519:FI519),FI519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FJ519)+FJ519>$BH30,$BH30-SUM($BI519:FJ519),FJ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FK519)+FK519>$BH30,$BH30-SUM($BI519:FK519),FK519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FL519)+FL519>$BH30,$BH30-SUM($BI519:FL519),FL519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FM519)+FM519>$BH30,$BH30-SUM($BI519:FM519),FM519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FN519)+FN519>$BH30,$BH30-SUM($BI519:FN519),FN519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FO519)+FO519>$BH30,$BH30-SUM($BI519:FO519),FO519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FP519)+FP519>$BH30,$BH30-SUM($BI519:FP519),FP519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FQ519)+FQ519>$BH30,$BH30-SUM($BI519:FQ519),FQ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FR519)+FR519>$BH30,$BH30-SUM($BI519:FR519),FR519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FS519)+FS519>$BH30,$BH30-SUM($BI519:FS519),FS519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FT519)+FT519>$BH30,$BH30-SUM($BI519:FT519),FT519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FU519)+FU519>$BH30,$BH30-SUM($BI519:FU519),FU519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FV519)+FV519>$BH30,$BH30-SUM($BI519:FV519),FV519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FW519)+FW519>$BH30,$BH30-SUM($BI519:FW519),FW519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FX519)+FX519>$BH30,$BH30-SUM($BI519:FX519),FX519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FY519)+FY519>$BH30,$BH30-SUM($BI519:FY519),FY519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:FZ519)+FZ519>$BH30,$BH30-SUM($BI519:FZ519),FZ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GA519)+GA519>$BH30,$BH30-SUM($BI519:GA519),GA519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GB519)+GB519>$BH30,$BH30-SUM($BI519:GB519),GB519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GC519)+GC519>$BH30,$BH30-SUM($BI519:GC519),GC519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GD519)+GD519>$BH30,$BH30-SUM($BI519:GD519),GD519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GE519)+GE519>$BH30,$BH30-SUM($BI519:GE519),GE519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GF519)+GF519>$BH30,$BH30-SUM($BI519:GF519),GF519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GG519)+GG519>$BH30,$BH30-SUM($BI519:GG519),GG519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GH519)+GH519>$BH30,$BH30-SUM($BI519:GH519),GH519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GI519)+GI519>$BH30,$BH30-SUM($BI519:GI519),GI519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GJ519)+GJ519>$BH30,$BH30-SUM($BI519:GJ519),GJ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GK519)+GK519>$BH30,$BH30-SUM($BI519:GK519),GK519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GL519)+GL519>$BH30,$BH30-SUM($BI519:GL519),GL519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GM519)+GM519>$BH30,$BH30-SUM($BI519:GM519),GM519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GN519)+GN519>$BH30,$BH30-SUM($BI519:GN519),GN519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GO519)+GO519>$BH30,$BH30-SUM($BI519:GO519),GO519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GP519)+GP519>$BH30,$BH30-SUM($BI519:GP519),GP519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GQ519)+GQ519>$BH30,$BH30-SUM($BI519:GQ519),GQ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GR519)+GR519>$BH30,$BH30-SUM($BI519:GR519),GR519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GS519)+GS519>$BH30,$BH30-SUM($BI519:GS519),GS519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GT519)+GT519>$BH30,$BH30-SUM($BI519:GT519),GT519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GU519)+GU519>$BH30,$BH30-SUM($BI519:GU519),GU519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GV519)+GV519>$BH30,$BH30-SUM($BI519:GV519),GV519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GW519)+GW519>$BH30,$BH30-SUM($BI519:GW519),GW519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GX519)+GX519>$BH30,$BH30-SUM($BI519:GX519),GX519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GY519)+GY519>$BH30,$BH30-SUM($BI519:GY519),GY519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:GZ519)+GZ519>$BH30,$BH30-SUM($BI519:GZ519),GZ519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:HA519)+HA519>$BH30,$BH30-SUM($BI519:HA519),HA519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:HB519)+HB519>$BH30,$BH30-SUM($BI519:HB519),HB519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:HC519)+HC519>$BH30,$BH30-SUM($BI519:HC519),HC519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:HD519)+HD519>$BH30,$BH30-SUM($BI519:HD519),HD519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:HE519)+HE519>$BH30,$BH30-SUM($BI519:HE519),HE519),0)","v":0},{"$f":"IF($BI519>0,IF(SUM($BI519:HF519)+HF519>$BH30,$BH30-SUM($BI519:HF519),HF519),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BI520>0,IF(SUM($BI520:BI520)+BI520>$BH31,$BH31-SUM($BI520:BI520),BI520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BJ520)+BJ520>$BH31,$BH31-SUM($BI520:BJ520),BJ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BK520)+BK520>$BH31,$BH31-SUM($BI520:BK520),BK520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BL520)+BL520>$BH31,$BH31-SUM($BI520:BL520),BL520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BM520)+BM520>$BH31,$BH31-SUM($BI520:BM520),BM520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BN520)+BN520>$BH31,$BH31-SUM($BI520:BN520),BN520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BO520)+BO520>$BH31,$BH31-SUM($BI520:BO520),BO520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BP520)+BP520>$BH31,$BH31-SUM($BI520:BP520),BP520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BQ520)+BQ520>$BH31,$BH31-SUM($BI520:BQ520),BQ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BR520)+BR520>$BH31,$BH31-SUM($BI520:BR520),BR520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BS520)+BS520>$BH31,$BH31-SUM($BI520:BS520),BS520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BT520)+BT520>$BH31,$BH31-SUM($BI520:BT520),BT520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BU520)+BU520>$BH31,$BH31-SUM($BI520:BU520),BU520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BV520)+BV520>$BH31,$BH31-SUM($BI520:BV520),BV520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BW520)+BW520>$BH31,$BH31-SUM($BI520:BW520),BW520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BX520)+BX520>$BH31,$BH31-SUM($BI520:BX520),BX520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BY520)+BY520>$BH31,$BH31-SUM($BI520:BY520),BY520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:BZ520)+BZ520>$BH31,$BH31-SUM($BI520:BZ520),BZ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CA520)+CA520>$BH31,$BH31-SUM($BI520:CA520),CA520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CB520)+CB520>$BH31,$BH31-SUM($BI520:CB520),CB520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CC520)+CC520>$BH31,$BH31-SUM($BI520:CC520),CC520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CD520)+CD520>$BH31,$BH31-SUM($BI520:CD520),CD520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CE520)+CE520>$BH31,$BH31-SUM($BI520:CE520),CE520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CF520)+CF520>$BH31,$BH31-SUM($BI520:CF520),CF520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CG520)+CG520>$BH31,$BH31-SUM($BI520:CG520),CG520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CH520)+CH520>$BH31,$BH31-SUM($BI520:CH520),CH520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CI520)+CI520>$BH31,$BH31-SUM($BI520:CI520),CI520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CJ520)+CJ520>$BH31,$BH31-SUM($BI520:CJ520),CJ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CK520)+CK520>$BH31,$BH31-SUM($BI520:CK520),CK520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CL520)+CL520>$BH31,$BH31-SUM($BI520:CL520),CL520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CM520)+CM520>$BH31,$BH31-SUM($BI520:CM520),CM520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CN520)+CN520>$BH31,$BH31-SUM($BI520:CN520),CN520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CO520)+CO520>$BH31,$BH31-SUM($BI520:CO520),CO520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CP520)+CP520>$BH31,$BH31-SUM($BI520:CP520),CP520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CQ520)+CQ520>$BH31,$BH31-SUM($BI520:CQ520),CQ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CR520)+CR520>$BH31,$BH31-SUM($BI520:CR520),CR520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CS520)+CS520>$BH31,$BH31-SUM($BI520:CS520),CS520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CT520)+CT520>$BH31,$BH31-SUM($BI520:CT520),CT520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CU520)+CU520>$BH31,$BH31-SUM($BI520:CU520),CU520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CV520)+CV520>$BH31,$BH31-SUM($BI520:CV520),CV520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CW520)+CW520>$BH31,$BH31-SUM($BI520:CW520),CW520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CX520)+CX520>$BH31,$BH31-SUM($BI520:CX520),CX520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CY520)+CY520>$BH31,$BH31-SUM($BI520:CY520),CY520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:CZ520)+CZ520>$BH31,$BH31-SUM($BI520:CZ520),CZ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DA520)+DA520>$BH31,$BH31-SUM($BI520:DA520),DA520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DB520)+DB520>$BH31,$BH31-SUM($BI520:DB520),DB520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DC520)+DC520>$BH31,$BH31-SUM($BI520:DC520),DC520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DD520)+DD520>$BH31,$BH31-SUM($BI520:DD520),DD520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DE520)+DE520>$BH31,$BH31-SUM($BI520:DE520),DE520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DF520)+DF520>$BH31,$BH31-SUM($BI520:DF520),DF520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DG520)+DG520>$BH31,$BH31-SUM($BI520:DG520),DG520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DH520)+DH520>$BH31,$BH31-SUM($BI520:DH520),DH520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DI520)+DI520>$BH31,$BH31-SUM($BI520:DI520),DI520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DJ520)+DJ520>$BH31,$BH31-SUM($BI520:DJ520),DJ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DK520)+DK520>$BH31,$BH31-SUM($BI520:DK520),DK520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DL520)+DL520>$BH31,$BH31-SUM($BI520:DL520),DL520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DM520)+DM520>$BH31,$BH31-SUM($BI520:DM520),DM520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DN520)+DN520>$BH31,$BH31-SUM($BI520:DN520),DN520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DO520)+DO520>$BH31,$BH31-SUM($BI520:DO520),DO520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DP520)+DP520>$BH31,$BH31-SUM($BI520:DP520),DP520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DQ520)+DQ520>$BH31,$BH31-SUM($BI520:DQ520),DQ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DR520)+DR520>$BH31,$BH31-SUM($BI520:DR520),DR520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DS520)+DS520>$BH31,$BH31-SUM($BI520:DS520),DS520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DT520)+DT520>$BH31,$BH31-SUM($BI520:DT520),DT520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DU520)+DU520>$BH31,$BH31-SUM($BI520:DU520),DU520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DV520)+DV520>$BH31,$BH31-SUM($BI520:DV520),DV520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DW520)+DW520>$BH31,$BH31-SUM($BI520:DW520),DW520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DX520)+DX520>$BH31,$BH31-SUM($BI520:DX520),DX520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DY520)+DY520>$BH31,$BH31-SUM($BI520:DY520),DY520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:DZ520)+DZ520>$BH31,$BH31-SUM($BI520:DZ520),DZ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EA520)+EA520>$BH31,$BH31-SUM($BI520:EA520),EA520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EB520)+EB520>$BH31,$BH31-SUM($BI520:EB520),EB520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EC520)+EC520>$BH31,$BH31-SUM($BI520:EC520),EC520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:ED520)+ED520>$BH31,$BH31-SUM($BI520:ED520),ED520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EE520)+EE520>$BH31,$BH31-SUM($BI520:EE520),EE520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EF520)+EF520>$BH31,$BH31-SUM($BI520:EF520),EF520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EG520)+EG520>$BH31,$BH31-SUM($BI520:EG520),EG520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EH520)+EH520>$BH31,$BH31-SUM($BI520:EH520),EH520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EI520)+EI520>$BH31,$BH31-SUM($BI520:EI520),EI520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EJ520)+EJ520>$BH31,$BH31-SUM($BI520:EJ520),EJ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EK520)+EK520>$BH31,$BH31-SUM($BI520:EK520),EK520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EL520)+EL520>$BH31,$BH31-SUM($BI520:EL520),EL520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EM520)+EM520>$BH31,$BH31-SUM($BI520:EM520),EM520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EN520)+EN520>$BH31,$BH31-SUM($BI520:EN520),EN520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EO520)+EO520>$BH31,$BH31-SUM($BI520:EO520),EO520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EP520)+EP520>$BH31,$BH31-SUM($BI520:EP520),EP520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EQ520)+EQ520>$BH31,$BH31-SUM($BI520:EQ520),EQ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:ER520)+ER520>$BH31,$BH31-SUM($BI520:ER520),ER520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:ES520)+ES520>$BH31,$BH31-SUM($BI520:ES520),ES520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:ET520)+ET520>$BH31,$BH31-SUM($BI520:ET520),ET520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EU520)+EU520>$BH31,$BH31-SUM($BI520:EU520),EU520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EV520)+EV520>$BH31,$BH31-SUM($BI520:EV520),EV520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EW520)+EW520>$BH31,$BH31-SUM($BI520:EW520),EW520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EX520)+EX520>$BH31,$BH31-SUM($BI520:EX520),EX520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EY520)+EY520>$BH31,$BH31-SUM($BI520:EY520),EY520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:EZ520)+EZ520>$BH31,$BH31-SUM($BI520:EZ520),EZ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FA520)+FA520>$BH31,$BH31-SUM($BI520:FA520),FA520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FB520)+FB520>$BH31,$BH31-SUM($BI520:FB520),FB520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FC520)+FC520>$BH31,$BH31-SUM($BI520:FC520),FC520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FD520)+FD520>$BH31,$BH31-SUM($BI520:FD520),FD520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FE520)+FE520>$BH31,$BH31-SUM($BI520:FE520),FE520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FF520)+FF520>$BH31,$BH31-SUM($BI520:FF520),FF520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FG520)+FG520>$BH31,$BH31-SUM($BI520:FG520),FG520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FH520)+FH520>$BH31,$BH31-SUM($BI520:FH520),FH520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FI520)+FI520>$BH31,$BH31-SUM($BI520:FI520),FI520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FJ520)+FJ520>$BH31,$BH31-SUM($BI520:FJ520),FJ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FK520)+FK520>$BH31,$BH31-SUM($BI520:FK520),FK520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FL520)+FL520>$BH31,$BH31-SUM($BI520:FL520),FL520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FM520)+FM520>$BH31,$BH31-SUM($BI520:FM520),FM520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FN520)+FN520>$BH31,$BH31-SUM($BI520:FN520),FN520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FO520)+FO520>$BH31,$BH31-SUM($BI520:FO520),FO520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FP520)+FP520>$BH31,$BH31-SUM($BI520:FP520),FP520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FQ520)+FQ520>$BH31,$BH31-SUM($BI520:FQ520),FQ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FR520)+FR520>$BH31,$BH31-SUM($BI520:FR520),FR520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FS520)+FS520>$BH31,$BH31-SUM($BI520:FS520),FS520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FT520)+FT520>$BH31,$BH31-SUM($BI520:FT520),FT520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FU520)+FU520>$BH31,$BH31-SUM($BI520:FU520),FU520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FV520)+FV520>$BH31,$BH31-SUM($BI520:FV520),FV520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FW520)+FW520>$BH31,$BH31-SUM($BI520:FW520),FW520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FX520)+FX520>$BH31,$BH31-SUM($BI520:FX520),FX520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FY520)+FY520>$BH31,$BH31-SUM($BI520:FY520),FY520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:FZ520)+FZ520>$BH31,$BH31-SUM($BI520:FZ520),FZ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GA520)+GA520>$BH31,$BH31-SUM($BI520:GA520),GA520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GB520)+GB520>$BH31,$BH31-SUM($BI520:GB520),GB520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GC520)+GC520>$BH31,$BH31-SUM($BI520:GC520),GC520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GD520)+GD520>$BH31,$BH31-SUM($BI520:GD520),GD520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GE520)+GE520>$BH31,$BH31-SUM($BI520:GE520),GE520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GF520)+GF520>$BH31,$BH31-SUM($BI520:GF520),GF520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GG520)+GG520>$BH31,$BH31-SUM($BI520:GG520),GG520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GH520)+GH520>$BH31,$BH31-SUM($BI520:GH520),GH520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GI520)+GI520>$BH31,$BH31-SUM($BI520:GI520),GI520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GJ520)+GJ520>$BH31,$BH31-SUM($BI520:GJ520),GJ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GK520)+GK520>$BH31,$BH31-SUM($BI520:GK520),GK520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GL520)+GL520>$BH31,$BH31-SUM($BI520:GL520),GL520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GM520)+GM520>$BH31,$BH31-SUM($BI520:GM520),GM520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GN520)+GN520>$BH31,$BH31-SUM($BI520:GN520),GN520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GO520)+GO520>$BH31,$BH31-SUM($BI520:GO520),GO520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GP520)+GP520>$BH31,$BH31-SUM($BI520:GP520),GP520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GQ520)+GQ520>$BH31,$BH31-SUM($BI520:GQ520),GQ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GR520)+GR520>$BH31,$BH31-SUM($BI520:GR520),GR520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GS520)+GS520>$BH31,$BH31-SUM($BI520:GS520),GS520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GT520)+GT520>$BH31,$BH31-SUM($BI520:GT520),GT520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GU520)+GU520>$BH31,$BH31-SUM($BI520:GU520),GU520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GV520)+GV520>$BH31,$BH31-SUM($BI520:GV520),GV520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GW520)+GW520>$BH31,$BH31-SUM($BI520:GW520),GW520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GX520)+GX520>$BH31,$BH31-SUM($BI520:GX520),GX520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GY520)+GY520>$BH31,$BH31-SUM($BI520:GY520),GY520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:GZ520)+GZ520>$BH31,$BH31-SUM($BI520:GZ520),GZ520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:HA520)+HA520>$BH31,$BH31-SUM($BI520:HA520),HA520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:HB520)+HB520>$BH31,$BH31-SUM($BI520:HB520),HB520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:HC520)+HC520>$BH31,$BH31-SUM($BI520:HC520),HC520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:HD520)+HD520>$BH31,$BH31-SUM($BI520:HD520),HD520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:HE520)+HE520>$BH31,$BH31-SUM($BI520:HE520),HE520),0)","v":0},{"$f":"IF($BI520>0,IF(SUM($BI520:HF520)+HF520>$BH31,$BH31-SUM($BI520:HF520),HF520),0)","v":0}]
[]
[null,"Depreciation:  2007 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI24>0,BI24/$F524,BI24)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BJ524)+BJ524>$BI24,$BI24-SUM($BJ524:BJ524),BJ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BK524)+BK524>$BI24,$BI24-SUM($BJ524:BK524),BK524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BL524)+BL524>$BI24,$BI24-SUM($BJ524:BL524),BL524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BM524)+BM524>$BI24,$BI24-SUM($BJ524:BM524),BM524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BN524)+BN524>$BI24,$BI24-SUM($BJ524:BN524),BN524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BO524)+BO524>$BI24,$BI24-SUM($BJ524:BO524),BO524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BP524)+BP524>$BI24,$BI24-SUM($BJ524:BP524),BP524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BQ524)+BQ524>$BI24,$BI24-SUM($BJ524:BQ524),BQ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BR524)+BR524>$BI24,$BI24-SUM($BJ524:BR524),BR524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BS524)+BS524>$BI24,$BI24-SUM($BJ524:BS524),BS524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BT524)+BT524>$BI24,$BI24-SUM($BJ524:BT524),BT524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BU524)+BU524>$BI24,$BI24-SUM($BJ524:BU524),BU524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BV524)+BV524>$BI24,$BI24-SUM($BJ524:BV524),BV524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BW524)+BW524>$BI24,$BI24-SUM($BJ524:BW524),BW524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BX524)+BX524>$BI24,$BI24-SUM($BJ524:BX524),BX524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BY524)+BY524>$BI24,$BI24-SUM($BJ524:BY524),BY524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:BZ524)+BZ524>$BI24,$BI24-SUM($BJ524:BZ524),BZ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CA524)+CA524>$BI24,$BI24-SUM($BJ524:CA524),CA524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CB524)+CB524>$BI24,$BI24-SUM($BJ524:CB524),CB524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CC524)+CC524>$BI24,$BI24-SUM($BJ524:CC524),CC524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CD524)+CD524>$BI24,$BI24-SUM($BJ524:CD524),CD524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CE524)+CE524>$BI24,$BI24-SUM($BJ524:CE524),CE524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CF524)+CF524>$BI24,$BI24-SUM($BJ524:CF524),CF524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CG524)+CG524>$BI24,$BI24-SUM($BJ524:CG524),CG524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CH524)+CH524>$BI24,$BI24-SUM($BJ524:CH524),CH524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CI524)+CI524>$BI24,$BI24-SUM($BJ524:CI524),CI524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CJ524)+CJ524>$BI24,$BI24-SUM($BJ524:CJ524),CJ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CK524)+CK524>$BI24,$BI24-SUM($BJ524:CK524),CK524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CL524)+CL524>$BI24,$BI24-SUM($BJ524:CL524),CL524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CM524)+CM524>$BI24,$BI24-SUM($BJ524:CM524),CM524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CN524)+CN524>$BI24,$BI24-SUM($BJ524:CN524),CN524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CO524)+CO524>$BI24,$BI24-SUM($BJ524:CO524),CO524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CP524)+CP524>$BI24,$BI24-SUM($BJ524:CP524),CP524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CQ524)+CQ524>$BI24,$BI24-SUM($BJ524:CQ524),CQ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CR524)+CR524>$BI24,$BI24-SUM($BJ524:CR524),CR524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CS524)+CS524>$BI24,$BI24-SUM($BJ524:CS524),CS524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CT524)+CT524>$BI24,$BI24-SUM($BJ524:CT524),CT524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CU524)+CU524>$BI24,$BI24-SUM($BJ524:CU524),CU524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CV524)+CV524>$BI24,$BI24-SUM($BJ524:CV524),CV524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CW524)+CW524>$BI24,$BI24-SUM($BJ524:CW524),CW524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CX524)+CX524>$BI24,$BI24-SUM($BJ524:CX524),CX524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CY524)+CY524>$BI24,$BI24-SUM($BJ524:CY524),CY524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:CZ524)+CZ524>$BI24,$BI24-SUM($BJ524:CZ524),CZ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DA524)+DA524>$BI24,$BI24-SUM($BJ524:DA524),DA524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DB524)+DB524>$BI24,$BI24-SUM($BJ524:DB524),DB524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DC524)+DC524>$BI24,$BI24-SUM($BJ524:DC524),DC524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DD524)+DD524>$BI24,$BI24-SUM($BJ524:DD524),DD524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DE524)+DE524>$BI24,$BI24-SUM($BJ524:DE524),DE524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DF524)+DF524>$BI24,$BI24-SUM($BJ524:DF524),DF524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DG524)+DG524>$BI24,$BI24-SUM($BJ524:DG524),DG524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DH524)+DH524>$BI24,$BI24-SUM($BJ524:DH524),DH524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DI524)+DI524>$BI24,$BI24-SUM($BJ524:DI524),DI524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DJ524)+DJ524>$BI24,$BI24-SUM($BJ524:DJ524),DJ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DK524)+DK524>$BI24,$BI24-SUM($BJ524:DK524),DK524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DL524)+DL524>$BI24,$BI24-SUM($BJ524:DL524),DL524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DM524)+DM524>$BI24,$BI24-SUM($BJ524:DM524),DM524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DN524)+DN524>$BI24,$BI24-SUM($BJ524:DN524),DN524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DO524)+DO524>$BI24,$BI24-SUM($BJ524:DO524),DO524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DP524)+DP524>$BI24,$BI24-SUM($BJ524:DP524),DP524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DQ524)+DQ524>$BI24,$BI24-SUM($BJ524:DQ524),DQ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DR524)+DR524>$BI24,$BI24-SUM($BJ524:DR524),DR524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DS524)+DS524>$BI24,$BI24-SUM($BJ524:DS524),DS524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DT524)+DT524>$BI24,$BI24-SUM($BJ524:DT524),DT524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DU524)+DU524>$BI24,$BI24-SUM($BJ524:DU524),DU524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DV524)+DV524>$BI24,$BI24-SUM($BJ524:DV524),DV524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DW524)+DW524>$BI24,$BI24-SUM($BJ524:DW524),DW524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DX524)+DX524>$BI24,$BI24-SUM($BJ524:DX524),DX524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DY524)+DY524>$BI24,$BI24-SUM($BJ524:DY524),DY524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:DZ524)+DZ524>$BI24,$BI24-SUM($BJ524:DZ524),DZ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EA524)+EA524>$BI24,$BI24-SUM($BJ524:EA524),EA524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EB524)+EB524>$BI24,$BI24-SUM($BJ524:EB524),EB524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EC524)+EC524>$BI24,$BI24-SUM($BJ524:EC524),EC524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:ED524)+ED524>$BI24,$BI24-SUM($BJ524:ED524),ED524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EE524)+EE524>$BI24,$BI24-SUM($BJ524:EE524),EE524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EF524)+EF524>$BI24,$BI24-SUM($BJ524:EF524),EF524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EG524)+EG524>$BI24,$BI24-SUM($BJ524:EG524),EG524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EH524)+EH524>$BI24,$BI24-SUM($BJ524:EH524),EH524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EI524)+EI524>$BI24,$BI24-SUM($BJ524:EI524),EI524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EJ524)+EJ524>$BI24,$BI24-SUM($BJ524:EJ524),EJ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EK524)+EK524>$BI24,$BI24-SUM($BJ524:EK524),EK524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EL524)+EL524>$BI24,$BI24-SUM($BJ524:EL524),EL524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EM524)+EM524>$BI24,$BI24-SUM($BJ524:EM524),EM524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EN524)+EN524>$BI24,$BI24-SUM($BJ524:EN524),EN524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EO524)+EO524>$BI24,$BI24-SUM($BJ524:EO524),EO524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EP524)+EP524>$BI24,$BI24-SUM($BJ524:EP524),EP524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EQ524)+EQ524>$BI24,$BI24-SUM($BJ524:EQ524),EQ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:ER524)+ER524>$BI24,$BI24-SUM($BJ524:ER524),ER524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:ES524)+ES524>$BI24,$BI24-SUM($BJ524:ES524),ES524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:ET524)+ET524>$BI24,$BI24-SUM($BJ524:ET524),ET524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EU524)+EU524>$BI24,$BI24-SUM($BJ524:EU524),EU524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EV524)+EV524>$BI24,$BI24-SUM($BJ524:EV524),EV524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EW524)+EW524>$BI24,$BI24-SUM($BJ524:EW524),EW524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EX524)+EX524>$BI24,$BI24-SUM($BJ524:EX524),EX524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EY524)+EY524>$BI24,$BI24-SUM($BJ524:EY524),EY524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:EZ524)+EZ524>$BI24,$BI24-SUM($BJ524:EZ524),EZ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FA524)+FA524>$BI24,$BI24-SUM($BJ524:FA524),FA524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FB524)+FB524>$BI24,$BI24-SUM($BJ524:FB524),FB524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FC524)+FC524>$BI24,$BI24-SUM($BJ524:FC524),FC524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FD524)+FD524>$BI24,$BI24-SUM($BJ524:FD524),FD524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FE524)+FE524>$BI24,$BI24-SUM($BJ524:FE524),FE524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FF524)+FF524>$BI24,$BI24-SUM($BJ524:FF524),FF524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FG524)+FG524>$BI24,$BI24-SUM($BJ524:FG524),FG524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FH524)+FH524>$BI24,$BI24-SUM($BJ524:FH524),FH524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FI524)+FI524>$BI24,$BI24-SUM($BJ524:FI524),FI524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FJ524)+FJ524>$BI24,$BI24-SUM($BJ524:FJ524),FJ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FK524)+FK524>$BI24,$BI24-SUM($BJ524:FK524),FK524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FL524)+FL524>$BI24,$BI24-SUM($BJ524:FL524),FL524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FM524)+FM524>$BI24,$BI24-SUM($BJ524:FM524),FM524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FN524)+FN524>$BI24,$BI24-SUM($BJ524:FN524),FN524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FO524)+FO524>$BI24,$BI24-SUM($BJ524:FO524),FO524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FP524)+FP524>$BI24,$BI24-SUM($BJ524:FP524),FP524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FQ524)+FQ524>$BI24,$BI24-SUM($BJ524:FQ524),FQ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FR524)+FR524>$BI24,$BI24-SUM($BJ524:FR524),FR524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FS524)+FS524>$BI24,$BI24-SUM($BJ524:FS524),FS524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FT524)+FT524>$BI24,$BI24-SUM($BJ524:FT524),FT524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FU524)+FU524>$BI24,$BI24-SUM($BJ524:FU524),FU524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FV524)+FV524>$BI24,$BI24-SUM($BJ524:FV524),FV524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FW524)+FW524>$BI24,$BI24-SUM($BJ524:FW524),FW524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FX524)+FX524>$BI24,$BI24-SUM($BJ524:FX524),FX524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FY524)+FY524>$BI24,$BI24-SUM($BJ524:FY524),FY524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:FZ524)+FZ524>$BI24,$BI24-SUM($BJ524:FZ524),FZ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GA524)+GA524>$BI24,$BI24-SUM($BJ524:GA524),GA524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GB524)+GB524>$BI24,$BI24-SUM($BJ524:GB524),GB524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GC524)+GC524>$BI24,$BI24-SUM($BJ524:GC524),GC524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GD524)+GD524>$BI24,$BI24-SUM($BJ524:GD524),GD524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GE524)+GE524>$BI24,$BI24-SUM($BJ524:GE524),GE524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GF524)+GF524>$BI24,$BI24-SUM($BJ524:GF524),GF524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GG524)+GG524>$BI24,$BI24-SUM($BJ524:GG524),GG524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GH524)+GH524>$BI24,$BI24-SUM($BJ524:GH524),GH524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GI524)+GI524>$BI24,$BI24-SUM($BJ524:GI524),GI524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GJ524)+GJ524>$BI24,$BI24-SUM($BJ524:GJ524),GJ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GK524)+GK524>$BI24,$BI24-SUM($BJ524:GK524),GK524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GL524)+GL524>$BI24,$BI24-SUM($BJ524:GL524),GL524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GM524)+GM524>$BI24,$BI24-SUM($BJ524:GM524),GM524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GN524)+GN524>$BI24,$BI24-SUM($BJ524:GN524),GN524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GO524)+GO524>$BI24,$BI24-SUM($BJ524:GO524),GO524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GP524)+GP524>$BI24,$BI24-SUM($BJ524:GP524),GP524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GQ524)+GQ524>$BI24,$BI24-SUM($BJ524:GQ524),GQ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GR524)+GR524>$BI24,$BI24-SUM($BJ524:GR524),GR524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GS524)+GS524>$BI24,$BI24-SUM($BJ524:GS524),GS524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GT524)+GT524>$BI24,$BI24-SUM($BJ524:GT524),GT524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GU524)+GU524>$BI24,$BI24-SUM($BJ524:GU524),GU524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GV524)+GV524>$BI24,$BI24-SUM($BJ524:GV524),GV524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GW524)+GW524>$BI24,$BI24-SUM($BJ524:GW524),GW524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GX524)+GX524>$BI24,$BI24-SUM($BJ524:GX524),GX524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GY524)+GY524>$BI24,$BI24-SUM($BJ524:GY524),GY524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:GZ524)+GZ524>$BI24,$BI24-SUM($BJ524:GZ524),GZ524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:HA524)+HA524>$BI24,$BI24-SUM($BJ524:HA524),HA524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:HB524)+HB524>$BI24,$BI24-SUM($BJ524:HB524),HB524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:HC524)+HC524>$BI24,$BI24-SUM($BJ524:HC524),HC524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:HD524)+HD524>$BI24,$BI24-SUM($BJ524:HD524),HD524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:HE524)+HE524>$BI24,$BI24-SUM($BJ524:HE524),HE524),0)","v":0},{"$f":"IF($BJ524>0,IF(SUM($BJ524:HF524)+HF524>$BI24,$BI24-SUM($BJ524:HF524),HF524),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ525>0,IF(SUM($BJ525:BJ525)+BJ525>$BI25,$BI25-SUM($BJ525:BJ525),BJ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BK525)+BK525>$BI25,$BI25-SUM($BJ525:BK525),BK525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BL525)+BL525>$BI25,$BI25-SUM($BJ525:BL525),BL525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BM525)+BM525>$BI25,$BI25-SUM($BJ525:BM525),BM525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BN525)+BN525>$BI25,$BI25-SUM($BJ525:BN525),BN525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BO525)+BO525>$BI25,$BI25-SUM($BJ525:BO525),BO525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BP525)+BP525>$BI25,$BI25-SUM($BJ525:BP525),BP525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BQ525)+BQ525>$BI25,$BI25-SUM($BJ525:BQ525),BQ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BR525)+BR525>$BI25,$BI25-SUM($BJ525:BR525),BR525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BS525)+BS525>$BI25,$BI25-SUM($BJ525:BS525),BS525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BT525)+BT525>$BI25,$BI25-SUM($BJ525:BT525),BT525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BU525)+BU525>$BI25,$BI25-SUM($BJ525:BU525),BU525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BV525)+BV525>$BI25,$BI25-SUM($BJ525:BV525),BV525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BW525)+BW525>$BI25,$BI25-SUM($BJ525:BW525),BW525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BX525)+BX525>$BI25,$BI25-SUM($BJ525:BX525),BX525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BY525)+BY525>$BI25,$BI25-SUM($BJ525:BY525),BY525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:BZ525)+BZ525>$BI25,$BI25-SUM($BJ525:BZ525),BZ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CA525)+CA525>$BI25,$BI25-SUM($BJ525:CA525),CA525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CB525)+CB525>$BI25,$BI25-SUM($BJ525:CB525),CB525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CC525)+CC525>$BI25,$BI25-SUM($BJ525:CC525),CC525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CD525)+CD525>$BI25,$BI25-SUM($BJ525:CD525),CD525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CE525)+CE525>$BI25,$BI25-SUM($BJ525:CE525),CE525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CF525)+CF525>$BI25,$BI25-SUM($BJ525:CF525),CF525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CG525)+CG525>$BI25,$BI25-SUM($BJ525:CG525),CG525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CH525)+CH525>$BI25,$BI25-SUM($BJ525:CH525),CH525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CI525)+CI525>$BI25,$BI25-SUM($BJ525:CI525),CI525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CJ525)+CJ525>$BI25,$BI25-SUM($BJ525:CJ525),CJ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CK525)+CK525>$BI25,$BI25-SUM($BJ525:CK525),CK525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CL525)+CL525>$BI25,$BI25-SUM($BJ525:CL525),CL525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CM525)+CM525>$BI25,$BI25-SUM($BJ525:CM525),CM525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CN525)+CN525>$BI25,$BI25-SUM($BJ525:CN525),CN525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CO525)+CO525>$BI25,$BI25-SUM($BJ525:CO525),CO525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CP525)+CP525>$BI25,$BI25-SUM($BJ525:CP525),CP525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CQ525)+CQ525>$BI25,$BI25-SUM($BJ525:CQ525),CQ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CR525)+CR525>$BI25,$BI25-SUM($BJ525:CR525),CR525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CS525)+CS525>$BI25,$BI25-SUM($BJ525:CS525),CS525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CT525)+CT525>$BI25,$BI25-SUM($BJ525:CT525),CT525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CU525)+CU525>$BI25,$BI25-SUM($BJ525:CU525),CU525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CV525)+CV525>$BI25,$BI25-SUM($BJ525:CV525),CV525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CW525)+CW525>$BI25,$BI25-SUM($BJ525:CW525),CW525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CX525)+CX525>$BI25,$BI25-SUM($BJ525:CX525),CX525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CY525)+CY525>$BI25,$BI25-SUM($BJ525:CY525),CY525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:CZ525)+CZ525>$BI25,$BI25-SUM($BJ525:CZ525),CZ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DA525)+DA525>$BI25,$BI25-SUM($BJ525:DA525),DA525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DB525)+DB525>$BI25,$BI25-SUM($BJ525:DB525),DB525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DC525)+DC525>$BI25,$BI25-SUM($BJ525:DC525),DC525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DD525)+DD525>$BI25,$BI25-SUM($BJ525:DD525),DD525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DE525)+DE525>$BI25,$BI25-SUM($BJ525:DE525),DE525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DF525)+DF525>$BI25,$BI25-SUM($BJ525:DF525),DF525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DG525)+DG525>$BI25,$BI25-SUM($BJ525:DG525),DG525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DH525)+DH525>$BI25,$BI25-SUM($BJ525:DH525),DH525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DI525)+DI525>$BI25,$BI25-SUM($BJ525:DI525),DI525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DJ525)+DJ525>$BI25,$BI25-SUM($BJ525:DJ525),DJ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DK525)+DK525>$BI25,$BI25-SUM($BJ525:DK525),DK525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DL525)+DL525>$BI25,$BI25-SUM($BJ525:DL525),DL525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DM525)+DM525>$BI25,$BI25-SUM($BJ525:DM525),DM525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DN525)+DN525>$BI25,$BI25-SUM($BJ525:DN525),DN525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DO525)+DO525>$BI25,$BI25-SUM($BJ525:DO525),DO525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DP525)+DP525>$BI25,$BI25-SUM($BJ525:DP525),DP525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DQ525)+DQ525>$BI25,$BI25-SUM($BJ525:DQ525),DQ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DR525)+DR525>$BI25,$BI25-SUM($BJ525:DR525),DR525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DS525)+DS525>$BI25,$BI25-SUM($BJ525:DS525),DS525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DT525)+DT525>$BI25,$BI25-SUM($BJ525:DT525),DT525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DU525)+DU525>$BI25,$BI25-SUM($BJ525:DU525),DU525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DV525)+DV525>$BI25,$BI25-SUM($BJ525:DV525),DV525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DW525)+DW525>$BI25,$BI25-SUM($BJ525:DW525),DW525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DX525)+DX525>$BI25,$BI25-SUM($BJ525:DX525),DX525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DY525)+DY525>$BI25,$BI25-SUM($BJ525:DY525),DY525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:DZ525)+DZ525>$BI25,$BI25-SUM($BJ525:DZ525),DZ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EA525)+EA525>$BI25,$BI25-SUM($BJ525:EA525),EA525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EB525)+EB525>$BI25,$BI25-SUM($BJ525:EB525),EB525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EC525)+EC525>$BI25,$BI25-SUM($BJ525:EC525),EC525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:ED525)+ED525>$BI25,$BI25-SUM($BJ525:ED525),ED525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EE525)+EE525>$BI25,$BI25-SUM($BJ525:EE525),EE525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EF525)+EF525>$BI25,$BI25-SUM($BJ525:EF525),EF525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EG525)+EG525>$BI25,$BI25-SUM($BJ525:EG525),EG525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EH525)+EH525>$BI25,$BI25-SUM($BJ525:EH525),EH525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EI525)+EI525>$BI25,$BI25-SUM($BJ525:EI525),EI525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EJ525)+EJ525>$BI25,$BI25-SUM($BJ525:EJ525),EJ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EK525)+EK525>$BI25,$BI25-SUM($BJ525:EK525),EK525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EL525)+EL525>$BI25,$BI25-SUM($BJ525:EL525),EL525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EM525)+EM525>$BI25,$BI25-SUM($BJ525:EM525),EM525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EN525)+EN525>$BI25,$BI25-SUM($BJ525:EN525),EN525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EO525)+EO525>$BI25,$BI25-SUM($BJ525:EO525),EO525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EP525)+EP525>$BI25,$BI25-SUM($BJ525:EP525),EP525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EQ525)+EQ525>$BI25,$BI25-SUM($BJ525:EQ525),EQ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:ER525)+ER525>$BI25,$BI25-SUM($BJ525:ER525),ER525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:ES525)+ES525>$BI25,$BI25-SUM($BJ525:ES525),ES525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:ET525)+ET525>$BI25,$BI25-SUM($BJ525:ET525),ET525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EU525)+EU525>$BI25,$BI25-SUM($BJ525:EU525),EU525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EV525)+EV525>$BI25,$BI25-SUM($BJ525:EV525),EV525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EW525)+EW525>$BI25,$BI25-SUM($BJ525:EW525),EW525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EX525)+EX525>$BI25,$BI25-SUM($BJ525:EX525),EX525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EY525)+EY525>$BI25,$BI25-SUM($BJ525:EY525),EY525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:EZ525)+EZ525>$BI25,$BI25-SUM($BJ525:EZ525),EZ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FA525)+FA525>$BI25,$BI25-SUM($BJ525:FA525),FA525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FB525)+FB525>$BI25,$BI25-SUM($BJ525:FB525),FB525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FC525)+FC525>$BI25,$BI25-SUM($BJ525:FC525),FC525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FD525)+FD525>$BI25,$BI25-SUM($BJ525:FD525),FD525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FE525)+FE525>$BI25,$BI25-SUM($BJ525:FE525),FE525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FF525)+FF525>$BI25,$BI25-SUM($BJ525:FF525),FF525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FG525)+FG525>$BI25,$BI25-SUM($BJ525:FG525),FG525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FH525)+FH525>$BI25,$BI25-SUM($BJ525:FH525),FH525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FI525)+FI525>$BI25,$BI25-SUM($BJ525:FI525),FI525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FJ525)+FJ525>$BI25,$BI25-SUM($BJ525:FJ525),FJ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FK525)+FK525>$BI25,$BI25-SUM($BJ525:FK525),FK525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FL525)+FL525>$BI25,$BI25-SUM($BJ525:FL525),FL525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FM525)+FM525>$BI25,$BI25-SUM($BJ525:FM525),FM525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FN525)+FN525>$BI25,$BI25-SUM($BJ525:FN525),FN525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FO525)+FO525>$BI25,$BI25-SUM($BJ525:FO525),FO525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FP525)+FP525>$BI25,$BI25-SUM($BJ525:FP525),FP525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FQ525)+FQ525>$BI25,$BI25-SUM($BJ525:FQ525),FQ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FR525)+FR525>$BI25,$BI25-SUM($BJ525:FR525),FR525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FS525)+FS525>$BI25,$BI25-SUM($BJ525:FS525),FS525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FT525)+FT525>$BI25,$BI25-SUM($BJ525:FT525),FT525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FU525)+FU525>$BI25,$BI25-SUM($BJ525:FU525),FU525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FV525)+FV525>$BI25,$BI25-SUM($BJ525:FV525),FV525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FW525)+FW525>$BI25,$BI25-SUM($BJ525:FW525),FW525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FX525)+FX525>$BI25,$BI25-SUM($BJ525:FX525),FX525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FY525)+FY525>$BI25,$BI25-SUM($BJ525:FY525),FY525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:FZ525)+FZ525>$BI25,$BI25-SUM($BJ525:FZ525),FZ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GA525)+GA525>$BI25,$BI25-SUM($BJ525:GA525),GA525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GB525)+GB525>$BI25,$BI25-SUM($BJ525:GB525),GB525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GC525)+GC525>$BI25,$BI25-SUM($BJ525:GC525),GC525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GD525)+GD525>$BI25,$BI25-SUM($BJ525:GD525),GD525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GE525)+GE525>$BI25,$BI25-SUM($BJ525:GE525),GE525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GF525)+GF525>$BI25,$BI25-SUM($BJ525:GF525),GF525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GG525)+GG525>$BI25,$BI25-SUM($BJ525:GG525),GG525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GH525)+GH525>$BI25,$BI25-SUM($BJ525:GH525),GH525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GI525)+GI525>$BI25,$BI25-SUM($BJ525:GI525),GI525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GJ525)+GJ525>$BI25,$BI25-SUM($BJ525:GJ525),GJ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GK525)+GK525>$BI25,$BI25-SUM($BJ525:GK525),GK525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GL525)+GL525>$BI25,$BI25-SUM($BJ525:GL525),GL525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GM525)+GM525>$BI25,$BI25-SUM($BJ525:GM525),GM525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GN525)+GN525>$BI25,$BI25-SUM($BJ525:GN525),GN525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GO525)+GO525>$BI25,$BI25-SUM($BJ525:GO525),GO525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GP525)+GP525>$BI25,$BI25-SUM($BJ525:GP525),GP525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GQ525)+GQ525>$BI25,$BI25-SUM($BJ525:GQ525),GQ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GR525)+GR525>$BI25,$BI25-SUM($BJ525:GR525),GR525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GS525)+GS525>$BI25,$BI25-SUM($BJ525:GS525),GS525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GT525)+GT525>$BI25,$BI25-SUM($BJ525:GT525),GT525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GU525)+GU525>$BI25,$BI25-SUM($BJ525:GU525),GU525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GV525)+GV525>$BI25,$BI25-SUM($BJ525:GV525),GV525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GW525)+GW525>$BI25,$BI25-SUM($BJ525:GW525),GW525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GX525)+GX525>$BI25,$BI25-SUM($BJ525:GX525),GX525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GY525)+GY525>$BI25,$BI25-SUM($BJ525:GY525),GY525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:GZ525)+GZ525>$BI25,$BI25-SUM($BJ525:GZ525),GZ525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:HA525)+HA525>$BI25,$BI25-SUM($BJ525:HA525),HA525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:HB525)+HB525>$BI25,$BI25-SUM($BJ525:HB525),HB525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:HC525)+HC525>$BI25,$BI25-SUM($BJ525:HC525),HC525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:HD525)+HD525>$BI25,$BI25-SUM($BJ525:HD525),HD525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:HE525)+HE525>$BI25,$BI25-SUM($BJ525:HE525),HE525),0)","v":0},{"$f":"IF($BJ525>0,IF(SUM($BJ525:HF525)+HF525>$BI25,$BI25-SUM($BJ525:HF525),HF525),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ526>0,IF(SUM($BJ526:BJ526)+BJ526>$BI26,$BI26-SUM($BJ526:BJ526),BJ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BK526)+BK526>$BI26,$BI26-SUM($BJ526:BK526),BK526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BL526)+BL526>$BI26,$BI26-SUM($BJ526:BL526),BL526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BM526)+BM526>$BI26,$BI26-SUM($BJ526:BM526),BM526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BN526)+BN526>$BI26,$BI26-SUM($BJ526:BN526),BN526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BO526)+BO526>$BI26,$BI26-SUM($BJ526:BO526),BO526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BP526)+BP526>$BI26,$BI26-SUM($BJ526:BP526),BP526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BQ526)+BQ526>$BI26,$BI26-SUM($BJ526:BQ526),BQ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BR526)+BR526>$BI26,$BI26-SUM($BJ526:BR526),BR526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BS526)+BS526>$BI26,$BI26-SUM($BJ526:BS526),BS526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BT526)+BT526>$BI26,$BI26-SUM($BJ526:BT526),BT526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BU526)+BU526>$BI26,$BI26-SUM($BJ526:BU526),BU526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BV526)+BV526>$BI26,$BI26-SUM($BJ526:BV526),BV526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BW526)+BW526>$BI26,$BI26-SUM($BJ526:BW526),BW526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BX526)+BX526>$BI26,$BI26-SUM($BJ526:BX526),BX526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BY526)+BY526>$BI26,$BI26-SUM($BJ526:BY526),BY526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:BZ526)+BZ526>$BI26,$BI26-SUM($BJ526:BZ526),BZ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CA526)+CA526>$BI26,$BI26-SUM($BJ526:CA526),CA526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CB526)+CB526>$BI26,$BI26-SUM($BJ526:CB526),CB526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CC526)+CC526>$BI26,$BI26-SUM($BJ526:CC526),CC526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CD526)+CD526>$BI26,$BI26-SUM($BJ526:CD526),CD526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CE526)+CE526>$BI26,$BI26-SUM($BJ526:CE526),CE526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CF526)+CF526>$BI26,$BI26-SUM($BJ526:CF526),CF526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CG526)+CG526>$BI26,$BI26-SUM($BJ526:CG526),CG526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CH526)+CH526>$BI26,$BI26-SUM($BJ526:CH526),CH526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CI526)+CI526>$BI26,$BI26-SUM($BJ526:CI526),CI526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CJ526)+CJ526>$BI26,$BI26-SUM($BJ526:CJ526),CJ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CK526)+CK526>$BI26,$BI26-SUM($BJ526:CK526),CK526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CL526)+CL526>$BI26,$BI26-SUM($BJ526:CL526),CL526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CM526)+CM526>$BI26,$BI26-SUM($BJ526:CM526),CM526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CN526)+CN526>$BI26,$BI26-SUM($BJ526:CN526),CN526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CO526)+CO526>$BI26,$BI26-SUM($BJ526:CO526),CO526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CP526)+CP526>$BI26,$BI26-SUM($BJ526:CP526),CP526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CQ526)+CQ526>$BI26,$BI26-SUM($BJ526:CQ526),CQ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CR526)+CR526>$BI26,$BI26-SUM($BJ526:CR526),CR526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CS526)+CS526>$BI26,$BI26-SUM($BJ526:CS526),CS526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CT526)+CT526>$BI26,$BI26-SUM($BJ526:CT526),CT526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CU526)+CU526>$BI26,$BI26-SUM($BJ526:CU526),CU526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CV526)+CV526>$BI26,$BI26-SUM($BJ526:CV526),CV526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CW526)+CW526>$BI26,$BI26-SUM($BJ526:CW526),CW526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CX526)+CX526>$BI26,$BI26-SUM($BJ526:CX526),CX526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CY526)+CY526>$BI26,$BI26-SUM($BJ526:CY526),CY526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:CZ526)+CZ526>$BI26,$BI26-SUM($BJ526:CZ526),CZ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DA526)+DA526>$BI26,$BI26-SUM($BJ526:DA526),DA526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DB526)+DB526>$BI26,$BI26-SUM($BJ526:DB526),DB526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DC526)+DC526>$BI26,$BI26-SUM($BJ526:DC526),DC526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DD526)+DD526>$BI26,$BI26-SUM($BJ526:DD526),DD526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DE526)+DE526>$BI26,$BI26-SUM($BJ526:DE526),DE526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DF526)+DF526>$BI26,$BI26-SUM($BJ526:DF526),DF526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DG526)+DG526>$BI26,$BI26-SUM($BJ526:DG526),DG526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DH526)+DH526>$BI26,$BI26-SUM($BJ526:DH526),DH526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DI526)+DI526>$BI26,$BI26-SUM($BJ526:DI526),DI526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DJ526)+DJ526>$BI26,$BI26-SUM($BJ526:DJ526),DJ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DK526)+DK526>$BI26,$BI26-SUM($BJ526:DK526),DK526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DL526)+DL526>$BI26,$BI26-SUM($BJ526:DL526),DL526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DM526)+DM526>$BI26,$BI26-SUM($BJ526:DM526),DM526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DN526)+DN526>$BI26,$BI26-SUM($BJ526:DN526),DN526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DO526)+DO526>$BI26,$BI26-SUM($BJ526:DO526),DO526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DP526)+DP526>$BI26,$BI26-SUM($BJ526:DP526),DP526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DQ526)+DQ526>$BI26,$BI26-SUM($BJ526:DQ526),DQ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DR526)+DR526>$BI26,$BI26-SUM($BJ526:DR526),DR526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DS526)+DS526>$BI26,$BI26-SUM($BJ526:DS526),DS526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DT526)+DT526>$BI26,$BI26-SUM($BJ526:DT526),DT526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DU526)+DU526>$BI26,$BI26-SUM($BJ526:DU526),DU526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DV526)+DV526>$BI26,$BI26-SUM($BJ526:DV526),DV526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DW526)+DW526>$BI26,$BI26-SUM($BJ526:DW526),DW526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DX526)+DX526>$BI26,$BI26-SUM($BJ526:DX526),DX526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DY526)+DY526>$BI26,$BI26-SUM($BJ526:DY526),DY526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:DZ526)+DZ526>$BI26,$BI26-SUM($BJ526:DZ526),DZ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EA526)+EA526>$BI26,$BI26-SUM($BJ526:EA526),EA526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EB526)+EB526>$BI26,$BI26-SUM($BJ526:EB526),EB526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EC526)+EC526>$BI26,$BI26-SUM($BJ526:EC526),EC526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:ED526)+ED526>$BI26,$BI26-SUM($BJ526:ED526),ED526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EE526)+EE526>$BI26,$BI26-SUM($BJ526:EE526),EE526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EF526)+EF526>$BI26,$BI26-SUM($BJ526:EF526),EF526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EG526)+EG526>$BI26,$BI26-SUM($BJ526:EG526),EG526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EH526)+EH526>$BI26,$BI26-SUM($BJ526:EH526),EH526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EI526)+EI526>$BI26,$BI26-SUM($BJ526:EI526),EI526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EJ526)+EJ526>$BI26,$BI26-SUM($BJ526:EJ526),EJ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EK526)+EK526>$BI26,$BI26-SUM($BJ526:EK526),EK526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EL526)+EL526>$BI26,$BI26-SUM($BJ526:EL526),EL526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EM526)+EM526>$BI26,$BI26-SUM($BJ526:EM526),EM526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EN526)+EN526>$BI26,$BI26-SUM($BJ526:EN526),EN526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EO526)+EO526>$BI26,$BI26-SUM($BJ526:EO526),EO526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EP526)+EP526>$BI26,$BI26-SUM($BJ526:EP526),EP526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EQ526)+EQ526>$BI26,$BI26-SUM($BJ526:EQ526),EQ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:ER526)+ER526>$BI26,$BI26-SUM($BJ526:ER526),ER526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:ES526)+ES526>$BI26,$BI26-SUM($BJ526:ES526),ES526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:ET526)+ET526>$BI26,$BI26-SUM($BJ526:ET526),ET526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EU526)+EU526>$BI26,$BI26-SUM($BJ526:EU526),EU526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EV526)+EV526>$BI26,$BI26-SUM($BJ526:EV526),EV526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EW526)+EW526>$BI26,$BI26-SUM($BJ526:EW526),EW526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EX526)+EX526>$BI26,$BI26-SUM($BJ526:EX526),EX526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EY526)+EY526>$BI26,$BI26-SUM($BJ526:EY526),EY526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:EZ526)+EZ526>$BI26,$BI26-SUM($BJ526:EZ526),EZ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FA526)+FA526>$BI26,$BI26-SUM($BJ526:FA526),FA526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FB526)+FB526>$BI26,$BI26-SUM($BJ526:FB526),FB526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FC526)+FC526>$BI26,$BI26-SUM($BJ526:FC526),FC526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FD526)+FD526>$BI26,$BI26-SUM($BJ526:FD526),FD526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FE526)+FE526>$BI26,$BI26-SUM($BJ526:FE526),FE526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FF526)+FF526>$BI26,$BI26-SUM($BJ526:FF526),FF526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FG526)+FG526>$BI26,$BI26-SUM($BJ526:FG526),FG526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FH526)+FH526>$BI26,$BI26-SUM($BJ526:FH526),FH526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FI526)+FI526>$BI26,$BI26-SUM($BJ526:FI526),FI526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FJ526)+FJ526>$BI26,$BI26-SUM($BJ526:FJ526),FJ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FK526)+FK526>$BI26,$BI26-SUM($BJ526:FK526),FK526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FL526)+FL526>$BI26,$BI26-SUM($BJ526:FL526),FL526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FM526)+FM526>$BI26,$BI26-SUM($BJ526:FM526),FM526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FN526)+FN526>$BI26,$BI26-SUM($BJ526:FN526),FN526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FO526)+FO526>$BI26,$BI26-SUM($BJ526:FO526),FO526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FP526)+FP526>$BI26,$BI26-SUM($BJ526:FP526),FP526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FQ526)+FQ526>$BI26,$BI26-SUM($BJ526:FQ526),FQ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FR526)+FR526>$BI26,$BI26-SUM($BJ526:FR526),FR526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FS526)+FS526>$BI26,$BI26-SUM($BJ526:FS526),FS526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FT526)+FT526>$BI26,$BI26-SUM($BJ526:FT526),FT526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FU526)+FU526>$BI26,$BI26-SUM($BJ526:FU526),FU526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FV526)+FV526>$BI26,$BI26-SUM($BJ526:FV526),FV526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FW526)+FW526>$BI26,$BI26-SUM($BJ526:FW526),FW526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FX526)+FX526>$BI26,$BI26-SUM($BJ526:FX526),FX526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FY526)+FY526>$BI26,$BI26-SUM($BJ526:FY526),FY526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:FZ526)+FZ526>$BI26,$BI26-SUM($BJ526:FZ526),FZ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GA526)+GA526>$BI26,$BI26-SUM($BJ526:GA526),GA526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GB526)+GB526>$BI26,$BI26-SUM($BJ526:GB526),GB526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GC526)+GC526>$BI26,$BI26-SUM($BJ526:GC526),GC526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GD526)+GD526>$BI26,$BI26-SUM($BJ526:GD526),GD526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GE526)+GE526>$BI26,$BI26-SUM($BJ526:GE526),GE526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GF526)+GF526>$BI26,$BI26-SUM($BJ526:GF526),GF526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GG526)+GG526>$BI26,$BI26-SUM($BJ526:GG526),GG526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GH526)+GH526>$BI26,$BI26-SUM($BJ526:GH526),GH526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GI526)+GI526>$BI26,$BI26-SUM($BJ526:GI526),GI526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GJ526)+GJ526>$BI26,$BI26-SUM($BJ526:GJ526),GJ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GK526)+GK526>$BI26,$BI26-SUM($BJ526:GK526),GK526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GL526)+GL526>$BI26,$BI26-SUM($BJ526:GL526),GL526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GM526)+GM526>$BI26,$BI26-SUM($BJ526:GM526),GM526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GN526)+GN526>$BI26,$BI26-SUM($BJ526:GN526),GN526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GO526)+GO526>$BI26,$BI26-SUM($BJ526:GO526),GO526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GP526)+GP526>$BI26,$BI26-SUM($BJ526:GP526),GP526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GQ526)+GQ526>$BI26,$BI26-SUM($BJ526:GQ526),GQ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GR526)+GR526>$BI26,$BI26-SUM($BJ526:GR526),GR526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GS526)+GS526>$BI26,$BI26-SUM($BJ526:GS526),GS526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GT526)+GT526>$BI26,$BI26-SUM($BJ526:GT526),GT526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GU526)+GU526>$BI26,$BI26-SUM($BJ526:GU526),GU526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GV526)+GV526>$BI26,$BI26-SUM($BJ526:GV526),GV526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GW526)+GW526>$BI26,$BI26-SUM($BJ526:GW526),GW526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GX526)+GX526>$BI26,$BI26-SUM($BJ526:GX526),GX526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GY526)+GY526>$BI26,$BI26-SUM($BJ526:GY526),GY526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:GZ526)+GZ526>$BI26,$BI26-SUM($BJ526:GZ526),GZ526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:HA526)+HA526>$BI26,$BI26-SUM($BJ526:HA526),HA526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:HB526)+HB526>$BI26,$BI26-SUM($BJ526:HB526),HB526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:HC526)+HC526>$BI26,$BI26-SUM($BJ526:HC526),HC526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:HD526)+HD526>$BI26,$BI26-SUM($BJ526:HD526),HD526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:HE526)+HE526>$BI26,$BI26-SUM($BJ526:HE526),HE526),0)","v":0},{"$f":"IF($BJ526>0,IF(SUM($BJ526:HF526)+HF526>$BI26,$BI26-SUM($BJ526:HF526),HF526),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ527>0,IF(SUM($BJ527:BJ527)+BJ527>$BI27,$BI27-SUM($BJ527:BJ527),BJ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BK527)+BK527>$BI27,$BI27-SUM($BJ527:BK527),BK527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BL527)+BL527>$BI27,$BI27-SUM($BJ527:BL527),BL527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BM527)+BM527>$BI27,$BI27-SUM($BJ527:BM527),BM527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BN527)+BN527>$BI27,$BI27-SUM($BJ527:BN527),BN527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BO527)+BO527>$BI27,$BI27-SUM($BJ527:BO527),BO527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BP527)+BP527>$BI27,$BI27-SUM($BJ527:BP527),BP527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BQ527)+BQ527>$BI27,$BI27-SUM($BJ527:BQ527),BQ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BR527)+BR527>$BI27,$BI27-SUM($BJ527:BR527),BR527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BS527)+BS527>$BI27,$BI27-SUM($BJ527:BS527),BS527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BT527)+BT527>$BI27,$BI27-SUM($BJ527:BT527),BT527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BU527)+BU527>$BI27,$BI27-SUM($BJ527:BU527),BU527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BV527)+BV527>$BI27,$BI27-SUM($BJ527:BV527),BV527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BW527)+BW527>$BI27,$BI27-SUM($BJ527:BW527),BW527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BX527)+BX527>$BI27,$BI27-SUM($BJ527:BX527),BX527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BY527)+BY527>$BI27,$BI27-SUM($BJ527:BY527),BY527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:BZ527)+BZ527>$BI27,$BI27-SUM($BJ527:BZ527),BZ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CA527)+CA527>$BI27,$BI27-SUM($BJ527:CA527),CA527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CB527)+CB527>$BI27,$BI27-SUM($BJ527:CB527),CB527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CC527)+CC527>$BI27,$BI27-SUM($BJ527:CC527),CC527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CD527)+CD527>$BI27,$BI27-SUM($BJ527:CD527),CD527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CE527)+CE527>$BI27,$BI27-SUM($BJ527:CE527),CE527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CF527)+CF527>$BI27,$BI27-SUM($BJ527:CF527),CF527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CG527)+CG527>$BI27,$BI27-SUM($BJ527:CG527),CG527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CH527)+CH527>$BI27,$BI27-SUM($BJ527:CH527),CH527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CI527)+CI527>$BI27,$BI27-SUM($BJ527:CI527),CI527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CJ527)+CJ527>$BI27,$BI27-SUM($BJ527:CJ527),CJ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CK527)+CK527>$BI27,$BI27-SUM($BJ527:CK527),CK527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CL527)+CL527>$BI27,$BI27-SUM($BJ527:CL527),CL527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CM527)+CM527>$BI27,$BI27-SUM($BJ527:CM527),CM527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CN527)+CN527>$BI27,$BI27-SUM($BJ527:CN527),CN527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CO527)+CO527>$BI27,$BI27-SUM($BJ527:CO527),CO527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CP527)+CP527>$BI27,$BI27-SUM($BJ527:CP527),CP527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CQ527)+CQ527>$BI27,$BI27-SUM($BJ527:CQ527),CQ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CR527)+CR527>$BI27,$BI27-SUM($BJ527:CR527),CR527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CS527)+CS527>$BI27,$BI27-SUM($BJ527:CS527),CS527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CT527)+CT527>$BI27,$BI27-SUM($BJ527:CT527),CT527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CU527)+CU527>$BI27,$BI27-SUM($BJ527:CU527),CU527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CV527)+CV527>$BI27,$BI27-SUM($BJ527:CV527),CV527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CW527)+CW527>$BI27,$BI27-SUM($BJ527:CW527),CW527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CX527)+CX527>$BI27,$BI27-SUM($BJ527:CX527),CX527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CY527)+CY527>$BI27,$BI27-SUM($BJ527:CY527),CY527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:CZ527)+CZ527>$BI27,$BI27-SUM($BJ527:CZ527),CZ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DA527)+DA527>$BI27,$BI27-SUM($BJ527:DA527),DA527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DB527)+DB527>$BI27,$BI27-SUM($BJ527:DB527),DB527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DC527)+DC527>$BI27,$BI27-SUM($BJ527:DC527),DC527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DD527)+DD527>$BI27,$BI27-SUM($BJ527:DD527),DD527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DE527)+DE527>$BI27,$BI27-SUM($BJ527:DE527),DE527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DF527)+DF527>$BI27,$BI27-SUM($BJ527:DF527),DF527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DG527)+DG527>$BI27,$BI27-SUM($BJ527:DG527),DG527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DH527)+DH527>$BI27,$BI27-SUM($BJ527:DH527),DH527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DI527)+DI527>$BI27,$BI27-SUM($BJ527:DI527),DI527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DJ527)+DJ527>$BI27,$BI27-SUM($BJ527:DJ527),DJ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DK527)+DK527>$BI27,$BI27-SUM($BJ527:DK527),DK527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DL527)+DL527>$BI27,$BI27-SUM($BJ527:DL527),DL527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DM527)+DM527>$BI27,$BI27-SUM($BJ527:DM527),DM527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DN527)+DN527>$BI27,$BI27-SUM($BJ527:DN527),DN527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DO527)+DO527>$BI27,$BI27-SUM($BJ527:DO527),DO527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DP527)+DP527>$BI27,$BI27-SUM($BJ527:DP527),DP527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DQ527)+DQ527>$BI27,$BI27-SUM($BJ527:DQ527),DQ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DR527)+DR527>$BI27,$BI27-SUM($BJ527:DR527),DR527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DS527)+DS527>$BI27,$BI27-SUM($BJ527:DS527),DS527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DT527)+DT527>$BI27,$BI27-SUM($BJ527:DT527),DT527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DU527)+DU527>$BI27,$BI27-SUM($BJ527:DU527),DU527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DV527)+DV527>$BI27,$BI27-SUM($BJ527:DV527),DV527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DW527)+DW527>$BI27,$BI27-SUM($BJ527:DW527),DW527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DX527)+DX527>$BI27,$BI27-SUM($BJ527:DX527),DX527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DY527)+DY527>$BI27,$BI27-SUM($BJ527:DY527),DY527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:DZ527)+DZ527>$BI27,$BI27-SUM($BJ527:DZ527),DZ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EA527)+EA527>$BI27,$BI27-SUM($BJ527:EA527),EA527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EB527)+EB527>$BI27,$BI27-SUM($BJ527:EB527),EB527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EC527)+EC527>$BI27,$BI27-SUM($BJ527:EC527),EC527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:ED527)+ED527>$BI27,$BI27-SUM($BJ527:ED527),ED527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EE527)+EE527>$BI27,$BI27-SUM($BJ527:EE527),EE527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EF527)+EF527>$BI27,$BI27-SUM($BJ527:EF527),EF527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EG527)+EG527>$BI27,$BI27-SUM($BJ527:EG527),EG527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EH527)+EH527>$BI27,$BI27-SUM($BJ527:EH527),EH527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EI527)+EI527>$BI27,$BI27-SUM($BJ527:EI527),EI527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EJ527)+EJ527>$BI27,$BI27-SUM($BJ527:EJ527),EJ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EK527)+EK527>$BI27,$BI27-SUM($BJ527:EK527),EK527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EL527)+EL527>$BI27,$BI27-SUM($BJ527:EL527),EL527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EM527)+EM527>$BI27,$BI27-SUM($BJ527:EM527),EM527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EN527)+EN527>$BI27,$BI27-SUM($BJ527:EN527),EN527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EO527)+EO527>$BI27,$BI27-SUM($BJ527:EO527),EO527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EP527)+EP527>$BI27,$BI27-SUM($BJ527:EP527),EP527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EQ527)+EQ527>$BI27,$BI27-SUM($BJ527:EQ527),EQ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:ER527)+ER527>$BI27,$BI27-SUM($BJ527:ER527),ER527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:ES527)+ES527>$BI27,$BI27-SUM($BJ527:ES527),ES527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:ET527)+ET527>$BI27,$BI27-SUM($BJ527:ET527),ET527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EU527)+EU527>$BI27,$BI27-SUM($BJ527:EU527),EU527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EV527)+EV527>$BI27,$BI27-SUM($BJ527:EV527),EV527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EW527)+EW527>$BI27,$BI27-SUM($BJ527:EW527),EW527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EX527)+EX527>$BI27,$BI27-SUM($BJ527:EX527),EX527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EY527)+EY527>$BI27,$BI27-SUM($BJ527:EY527),EY527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:EZ527)+EZ527>$BI27,$BI27-SUM($BJ527:EZ527),EZ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FA527)+FA527>$BI27,$BI27-SUM($BJ527:FA527),FA527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FB527)+FB527>$BI27,$BI27-SUM($BJ527:FB527),FB527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FC527)+FC527>$BI27,$BI27-SUM($BJ527:FC527),FC527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FD527)+FD527>$BI27,$BI27-SUM($BJ527:FD527),FD527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FE527)+FE527>$BI27,$BI27-SUM($BJ527:FE527),FE527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FF527)+FF527>$BI27,$BI27-SUM($BJ527:FF527),FF527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FG527)+FG527>$BI27,$BI27-SUM($BJ527:FG527),FG527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FH527)+FH527>$BI27,$BI27-SUM($BJ527:FH527),FH527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FI527)+FI527>$BI27,$BI27-SUM($BJ527:FI527),FI527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FJ527)+FJ527>$BI27,$BI27-SUM($BJ527:FJ527),FJ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FK527)+FK527>$BI27,$BI27-SUM($BJ527:FK527),FK527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FL527)+FL527>$BI27,$BI27-SUM($BJ527:FL527),FL527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FM527)+FM527>$BI27,$BI27-SUM($BJ527:FM527),FM527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FN527)+FN527>$BI27,$BI27-SUM($BJ527:FN527),FN527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FO527)+FO527>$BI27,$BI27-SUM($BJ527:FO527),FO527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FP527)+FP527>$BI27,$BI27-SUM($BJ527:FP527),FP527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FQ527)+FQ527>$BI27,$BI27-SUM($BJ527:FQ527),FQ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FR527)+FR527>$BI27,$BI27-SUM($BJ527:FR527),FR527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FS527)+FS527>$BI27,$BI27-SUM($BJ527:FS527),FS527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FT527)+FT527>$BI27,$BI27-SUM($BJ527:FT527),FT527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FU527)+FU527>$BI27,$BI27-SUM($BJ527:FU527),FU527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FV527)+FV527>$BI27,$BI27-SUM($BJ527:FV527),FV527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FW527)+FW527>$BI27,$BI27-SUM($BJ527:FW527),FW527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FX527)+FX527>$BI27,$BI27-SUM($BJ527:FX527),FX527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FY527)+FY527>$BI27,$BI27-SUM($BJ527:FY527),FY527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:FZ527)+FZ527>$BI27,$BI27-SUM($BJ527:FZ527),FZ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GA527)+GA527>$BI27,$BI27-SUM($BJ527:GA527),GA527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GB527)+GB527>$BI27,$BI27-SUM($BJ527:GB527),GB527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GC527)+GC527>$BI27,$BI27-SUM($BJ527:GC527),GC527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GD527)+GD527>$BI27,$BI27-SUM($BJ527:GD527),GD527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GE527)+GE527>$BI27,$BI27-SUM($BJ527:GE527),GE527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GF527)+GF527>$BI27,$BI27-SUM($BJ527:GF527),GF527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GG527)+GG527>$BI27,$BI27-SUM($BJ527:GG527),GG527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GH527)+GH527>$BI27,$BI27-SUM($BJ527:GH527),GH527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GI527)+GI527>$BI27,$BI27-SUM($BJ527:GI527),GI527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GJ527)+GJ527>$BI27,$BI27-SUM($BJ527:GJ527),GJ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GK527)+GK527>$BI27,$BI27-SUM($BJ527:GK527),GK527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GL527)+GL527>$BI27,$BI27-SUM($BJ527:GL527),GL527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GM527)+GM527>$BI27,$BI27-SUM($BJ527:GM527),GM527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GN527)+GN527>$BI27,$BI27-SUM($BJ527:GN527),GN527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GO527)+GO527>$BI27,$BI27-SUM($BJ527:GO527),GO527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GP527)+GP527>$BI27,$BI27-SUM($BJ527:GP527),GP527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GQ527)+GQ527>$BI27,$BI27-SUM($BJ527:GQ527),GQ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GR527)+GR527>$BI27,$BI27-SUM($BJ527:GR527),GR527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GS527)+GS527>$BI27,$BI27-SUM($BJ527:GS527),GS527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GT527)+GT527>$BI27,$BI27-SUM($BJ527:GT527),GT527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GU527)+GU527>$BI27,$BI27-SUM($BJ527:GU527),GU527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GV527)+GV527>$BI27,$BI27-SUM($BJ527:GV527),GV527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GW527)+GW527>$BI27,$BI27-SUM($BJ527:GW527),GW527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GX527)+GX527>$BI27,$BI27-SUM($BJ527:GX527),GX527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GY527)+GY527>$BI27,$BI27-SUM($BJ527:GY527),GY527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:GZ527)+GZ527>$BI27,$BI27-SUM($BJ527:GZ527),GZ527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:HA527)+HA527>$BI27,$BI27-SUM($BJ527:HA527),HA527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:HB527)+HB527>$BI27,$BI27-SUM($BJ527:HB527),HB527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:HC527)+HC527>$BI27,$BI27-SUM($BJ527:HC527),HC527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:HD527)+HD527>$BI27,$BI27-SUM($BJ527:HD527),HD527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:HE527)+HE527>$BI27,$BI27-SUM($BJ527:HE527),HE527),0)","v":0},{"$f":"IF($BJ527>0,IF(SUM($BJ527:HF527)+HF527>$BI27,$BI27-SUM($BJ527:HF527),HF527),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ528>0,IF(SUM($BJ528:BJ528)+BJ528>$BI28,$BI28-SUM($BJ528:BJ528),BJ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BK528)+BK528>$BI28,$BI28-SUM($BJ528:BK528),BK528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BL528)+BL528>$BI28,$BI28-SUM($BJ528:BL528),BL528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BM528)+BM528>$BI28,$BI28-SUM($BJ528:BM528),BM528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BN528)+BN528>$BI28,$BI28-SUM($BJ528:BN528),BN528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BO528)+BO528>$BI28,$BI28-SUM($BJ528:BO528),BO528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BP528)+BP528>$BI28,$BI28-SUM($BJ528:BP528),BP528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BQ528)+BQ528>$BI28,$BI28-SUM($BJ528:BQ528),BQ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BR528)+BR528>$BI28,$BI28-SUM($BJ528:BR528),BR528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BS528)+BS528>$BI28,$BI28-SUM($BJ528:BS528),BS528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BT528)+BT528>$BI28,$BI28-SUM($BJ528:BT528),BT528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BU528)+BU528>$BI28,$BI28-SUM($BJ528:BU528),BU528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BV528)+BV528>$BI28,$BI28-SUM($BJ528:BV528),BV528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BW528)+BW528>$BI28,$BI28-SUM($BJ528:BW528),BW528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BX528)+BX528>$BI28,$BI28-SUM($BJ528:BX528),BX528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BY528)+BY528>$BI28,$BI28-SUM($BJ528:BY528),BY528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:BZ528)+BZ528>$BI28,$BI28-SUM($BJ528:BZ528),BZ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CA528)+CA528>$BI28,$BI28-SUM($BJ528:CA528),CA528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CB528)+CB528>$BI28,$BI28-SUM($BJ528:CB528),CB528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CC528)+CC528>$BI28,$BI28-SUM($BJ528:CC528),CC528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CD528)+CD528>$BI28,$BI28-SUM($BJ528:CD528),CD528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CE528)+CE528>$BI28,$BI28-SUM($BJ528:CE528),CE528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CF528)+CF528>$BI28,$BI28-SUM($BJ528:CF528),CF528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CG528)+CG528>$BI28,$BI28-SUM($BJ528:CG528),CG528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CH528)+CH528>$BI28,$BI28-SUM($BJ528:CH528),CH528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CI528)+CI528>$BI28,$BI28-SUM($BJ528:CI528),CI528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CJ528)+CJ528>$BI28,$BI28-SUM($BJ528:CJ528),CJ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CK528)+CK528>$BI28,$BI28-SUM($BJ528:CK528),CK528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CL528)+CL528>$BI28,$BI28-SUM($BJ528:CL528),CL528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CM528)+CM528>$BI28,$BI28-SUM($BJ528:CM528),CM528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CN528)+CN528>$BI28,$BI28-SUM($BJ528:CN528),CN528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CO528)+CO528>$BI28,$BI28-SUM($BJ528:CO528),CO528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CP528)+CP528>$BI28,$BI28-SUM($BJ528:CP528),CP528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CQ528)+CQ528>$BI28,$BI28-SUM($BJ528:CQ528),CQ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CR528)+CR528>$BI28,$BI28-SUM($BJ528:CR528),CR528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CS528)+CS528>$BI28,$BI28-SUM($BJ528:CS528),CS528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CT528)+CT528>$BI28,$BI28-SUM($BJ528:CT528),CT528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CU528)+CU528>$BI28,$BI28-SUM($BJ528:CU528),CU528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CV528)+CV528>$BI28,$BI28-SUM($BJ528:CV528),CV528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CW528)+CW528>$BI28,$BI28-SUM($BJ528:CW528),CW528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CX528)+CX528>$BI28,$BI28-SUM($BJ528:CX528),CX528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CY528)+CY528>$BI28,$BI28-SUM($BJ528:CY528),CY528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:CZ528)+CZ528>$BI28,$BI28-SUM($BJ528:CZ528),CZ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DA528)+DA528>$BI28,$BI28-SUM($BJ528:DA528),DA528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DB528)+DB528>$BI28,$BI28-SUM($BJ528:DB528),DB528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DC528)+DC528>$BI28,$BI28-SUM($BJ528:DC528),DC528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DD528)+DD528>$BI28,$BI28-SUM($BJ528:DD528),DD528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DE528)+DE528>$BI28,$BI28-SUM($BJ528:DE528),DE528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DF528)+DF528>$BI28,$BI28-SUM($BJ528:DF528),DF528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DG528)+DG528>$BI28,$BI28-SUM($BJ528:DG528),DG528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DH528)+DH528>$BI28,$BI28-SUM($BJ528:DH528),DH528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DI528)+DI528>$BI28,$BI28-SUM($BJ528:DI528),DI528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DJ528)+DJ528>$BI28,$BI28-SUM($BJ528:DJ528),DJ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DK528)+DK528>$BI28,$BI28-SUM($BJ528:DK528),DK528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DL528)+DL528>$BI28,$BI28-SUM($BJ528:DL528),DL528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DM528)+DM528>$BI28,$BI28-SUM($BJ528:DM528),DM528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DN528)+DN528>$BI28,$BI28-SUM($BJ528:DN528),DN528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DO528)+DO528>$BI28,$BI28-SUM($BJ528:DO528),DO528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DP528)+DP528>$BI28,$BI28-SUM($BJ528:DP528),DP528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DQ528)+DQ528>$BI28,$BI28-SUM($BJ528:DQ528),DQ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DR528)+DR528>$BI28,$BI28-SUM($BJ528:DR528),DR528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DS528)+DS528>$BI28,$BI28-SUM($BJ528:DS528),DS528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DT528)+DT528>$BI28,$BI28-SUM($BJ528:DT528),DT528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DU528)+DU528>$BI28,$BI28-SUM($BJ528:DU528),DU528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DV528)+DV528>$BI28,$BI28-SUM($BJ528:DV528),DV528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DW528)+DW528>$BI28,$BI28-SUM($BJ528:DW528),DW528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DX528)+DX528>$BI28,$BI28-SUM($BJ528:DX528),DX528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DY528)+DY528>$BI28,$BI28-SUM($BJ528:DY528),DY528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:DZ528)+DZ528>$BI28,$BI28-SUM($BJ528:DZ528),DZ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EA528)+EA528>$BI28,$BI28-SUM($BJ528:EA528),EA528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EB528)+EB528>$BI28,$BI28-SUM($BJ528:EB528),EB528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EC528)+EC528>$BI28,$BI28-SUM($BJ528:EC528),EC528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:ED528)+ED528>$BI28,$BI28-SUM($BJ528:ED528),ED528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EE528)+EE528>$BI28,$BI28-SUM($BJ528:EE528),EE528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EF528)+EF528>$BI28,$BI28-SUM($BJ528:EF528),EF528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EG528)+EG528>$BI28,$BI28-SUM($BJ528:EG528),EG528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EH528)+EH528>$BI28,$BI28-SUM($BJ528:EH528),EH528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EI528)+EI528>$BI28,$BI28-SUM($BJ528:EI528),EI528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EJ528)+EJ528>$BI28,$BI28-SUM($BJ528:EJ528),EJ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EK528)+EK528>$BI28,$BI28-SUM($BJ528:EK528),EK528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EL528)+EL528>$BI28,$BI28-SUM($BJ528:EL528),EL528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EM528)+EM528>$BI28,$BI28-SUM($BJ528:EM528),EM528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EN528)+EN528>$BI28,$BI28-SUM($BJ528:EN528),EN528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EO528)+EO528>$BI28,$BI28-SUM($BJ528:EO528),EO528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EP528)+EP528>$BI28,$BI28-SUM($BJ528:EP528),EP528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EQ528)+EQ528>$BI28,$BI28-SUM($BJ528:EQ528),EQ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:ER528)+ER528>$BI28,$BI28-SUM($BJ528:ER528),ER528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:ES528)+ES528>$BI28,$BI28-SUM($BJ528:ES528),ES528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:ET528)+ET528>$BI28,$BI28-SUM($BJ528:ET528),ET528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EU528)+EU528>$BI28,$BI28-SUM($BJ528:EU528),EU528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EV528)+EV528>$BI28,$BI28-SUM($BJ528:EV528),EV528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EW528)+EW528>$BI28,$BI28-SUM($BJ528:EW528),EW528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EX528)+EX528>$BI28,$BI28-SUM($BJ528:EX528),EX528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EY528)+EY528>$BI28,$BI28-SUM($BJ528:EY528),EY528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:EZ528)+EZ528>$BI28,$BI28-SUM($BJ528:EZ528),EZ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FA528)+FA528>$BI28,$BI28-SUM($BJ528:FA528),FA528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FB528)+FB528>$BI28,$BI28-SUM($BJ528:FB528),FB528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FC528)+FC528>$BI28,$BI28-SUM($BJ528:FC528),FC528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FD528)+FD528>$BI28,$BI28-SUM($BJ528:FD528),FD528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FE528)+FE528>$BI28,$BI28-SUM($BJ528:FE528),FE528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FF528)+FF528>$BI28,$BI28-SUM($BJ528:FF528),FF528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FG528)+FG528>$BI28,$BI28-SUM($BJ528:FG528),FG528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FH528)+FH528>$BI28,$BI28-SUM($BJ528:FH528),FH528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FI528)+FI528>$BI28,$BI28-SUM($BJ528:FI528),FI528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FJ528)+FJ528>$BI28,$BI28-SUM($BJ528:FJ528),FJ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FK528)+FK528>$BI28,$BI28-SUM($BJ528:FK528),FK528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FL528)+FL528>$BI28,$BI28-SUM($BJ528:FL528),FL528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FM528)+FM528>$BI28,$BI28-SUM($BJ528:FM528),FM528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FN528)+FN528>$BI28,$BI28-SUM($BJ528:FN528),FN528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FO528)+FO528>$BI28,$BI28-SUM($BJ528:FO528),FO528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FP528)+FP528>$BI28,$BI28-SUM($BJ528:FP528),FP528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FQ528)+FQ528>$BI28,$BI28-SUM($BJ528:FQ528),FQ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FR528)+FR528>$BI28,$BI28-SUM($BJ528:FR528),FR528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FS528)+FS528>$BI28,$BI28-SUM($BJ528:FS528),FS528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FT528)+FT528>$BI28,$BI28-SUM($BJ528:FT528),FT528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FU528)+FU528>$BI28,$BI28-SUM($BJ528:FU528),FU528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FV528)+FV528>$BI28,$BI28-SUM($BJ528:FV528),FV528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FW528)+FW528>$BI28,$BI28-SUM($BJ528:FW528),FW528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FX528)+FX528>$BI28,$BI28-SUM($BJ528:FX528),FX528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FY528)+FY528>$BI28,$BI28-SUM($BJ528:FY528),FY528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:FZ528)+FZ528>$BI28,$BI28-SUM($BJ528:FZ528),FZ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GA528)+GA528>$BI28,$BI28-SUM($BJ528:GA528),GA528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GB528)+GB528>$BI28,$BI28-SUM($BJ528:GB528),GB528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GC528)+GC528>$BI28,$BI28-SUM($BJ528:GC528),GC528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GD528)+GD528>$BI28,$BI28-SUM($BJ528:GD528),GD528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GE528)+GE528>$BI28,$BI28-SUM($BJ528:GE528),GE528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GF528)+GF528>$BI28,$BI28-SUM($BJ528:GF528),GF528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GG528)+GG528>$BI28,$BI28-SUM($BJ528:GG528),GG528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GH528)+GH528>$BI28,$BI28-SUM($BJ528:GH528),GH528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GI528)+GI528>$BI28,$BI28-SUM($BJ528:GI528),GI528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GJ528)+GJ528>$BI28,$BI28-SUM($BJ528:GJ528),GJ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GK528)+GK528>$BI28,$BI28-SUM($BJ528:GK528),GK528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GL528)+GL528>$BI28,$BI28-SUM($BJ528:GL528),GL528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GM528)+GM528>$BI28,$BI28-SUM($BJ528:GM528),GM528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GN528)+GN528>$BI28,$BI28-SUM($BJ528:GN528),GN528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GO528)+GO528>$BI28,$BI28-SUM($BJ528:GO528),GO528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GP528)+GP528>$BI28,$BI28-SUM($BJ528:GP528),GP528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GQ528)+GQ528>$BI28,$BI28-SUM($BJ528:GQ528),GQ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GR528)+GR528>$BI28,$BI28-SUM($BJ528:GR528),GR528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GS528)+GS528>$BI28,$BI28-SUM($BJ528:GS528),GS528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GT528)+GT528>$BI28,$BI28-SUM($BJ528:GT528),GT528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GU528)+GU528>$BI28,$BI28-SUM($BJ528:GU528),GU528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GV528)+GV528>$BI28,$BI28-SUM($BJ528:GV528),GV528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GW528)+GW528>$BI28,$BI28-SUM($BJ528:GW528),GW528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GX528)+GX528>$BI28,$BI28-SUM($BJ528:GX528),GX528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GY528)+GY528>$BI28,$BI28-SUM($BJ528:GY528),GY528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:GZ528)+GZ528>$BI28,$BI28-SUM($BJ528:GZ528),GZ528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:HA528)+HA528>$BI28,$BI28-SUM($BJ528:HA528),HA528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:HB528)+HB528>$BI28,$BI28-SUM($BJ528:HB528),HB528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:HC528)+HC528>$BI28,$BI28-SUM($BJ528:HC528),HC528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:HD528)+HD528>$BI28,$BI28-SUM($BJ528:HD528),HD528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:HE528)+HE528>$BI28,$BI28-SUM($BJ528:HE528),HE528),0)","v":0},{"$f":"IF($BJ528>0,IF(SUM($BJ528:HF528)+HF528>$BI28,$BI28-SUM($BJ528:HF528),HF528),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ529>0,IF(SUM($BJ529:BJ529)+BJ529>$BI29,$BI29-SUM($BJ529:BJ529),BJ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BK529)+BK529>$BI29,$BI29-SUM($BJ529:BK529),BK529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BL529)+BL529>$BI29,$BI29-SUM($BJ529:BL529),BL529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BM529)+BM529>$BI29,$BI29-SUM($BJ529:BM529),BM529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BN529)+BN529>$BI29,$BI29-SUM($BJ529:BN529),BN529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BO529)+BO529>$BI29,$BI29-SUM($BJ529:BO529),BO529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BP529)+BP529>$BI29,$BI29-SUM($BJ529:BP529),BP529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BQ529)+BQ529>$BI29,$BI29-SUM($BJ529:BQ529),BQ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BR529)+BR529>$BI29,$BI29-SUM($BJ529:BR529),BR529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BS529)+BS529>$BI29,$BI29-SUM($BJ529:BS529),BS529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BT529)+BT529>$BI29,$BI29-SUM($BJ529:BT529),BT529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BU529)+BU529>$BI29,$BI29-SUM($BJ529:BU529),BU529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BV529)+BV529>$BI29,$BI29-SUM($BJ529:BV529),BV529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BW529)+BW529>$BI29,$BI29-SUM($BJ529:BW529),BW529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BX529)+BX529>$BI29,$BI29-SUM($BJ529:BX529),BX529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BY529)+BY529>$BI29,$BI29-SUM($BJ529:BY529),BY529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:BZ529)+BZ529>$BI29,$BI29-SUM($BJ529:BZ529),BZ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CA529)+CA529>$BI29,$BI29-SUM($BJ529:CA529),CA529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CB529)+CB529>$BI29,$BI29-SUM($BJ529:CB529),CB529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CC529)+CC529>$BI29,$BI29-SUM($BJ529:CC529),CC529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CD529)+CD529>$BI29,$BI29-SUM($BJ529:CD529),CD529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CE529)+CE529>$BI29,$BI29-SUM($BJ529:CE529),CE529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CF529)+CF529>$BI29,$BI29-SUM($BJ529:CF529),CF529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CG529)+CG529>$BI29,$BI29-SUM($BJ529:CG529),CG529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CH529)+CH529>$BI29,$BI29-SUM($BJ529:CH529),CH529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CI529)+CI529>$BI29,$BI29-SUM($BJ529:CI529),CI529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CJ529)+CJ529>$BI29,$BI29-SUM($BJ529:CJ529),CJ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CK529)+CK529>$BI29,$BI29-SUM($BJ529:CK529),CK529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CL529)+CL529>$BI29,$BI29-SUM($BJ529:CL529),CL529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CM529)+CM529>$BI29,$BI29-SUM($BJ529:CM529),CM529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CN529)+CN529>$BI29,$BI29-SUM($BJ529:CN529),CN529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CO529)+CO529>$BI29,$BI29-SUM($BJ529:CO529),CO529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CP529)+CP529>$BI29,$BI29-SUM($BJ529:CP529),CP529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CQ529)+CQ529>$BI29,$BI29-SUM($BJ529:CQ529),CQ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CR529)+CR529>$BI29,$BI29-SUM($BJ529:CR529),CR529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CS529)+CS529>$BI29,$BI29-SUM($BJ529:CS529),CS529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CT529)+CT529>$BI29,$BI29-SUM($BJ529:CT529),CT529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CU529)+CU529>$BI29,$BI29-SUM($BJ529:CU529),CU529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CV529)+CV529>$BI29,$BI29-SUM($BJ529:CV529),CV529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CW529)+CW529>$BI29,$BI29-SUM($BJ529:CW529),CW529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CX529)+CX529>$BI29,$BI29-SUM($BJ529:CX529),CX529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CY529)+CY529>$BI29,$BI29-SUM($BJ529:CY529),CY529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:CZ529)+CZ529>$BI29,$BI29-SUM($BJ529:CZ529),CZ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DA529)+DA529>$BI29,$BI29-SUM($BJ529:DA529),DA529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DB529)+DB529>$BI29,$BI29-SUM($BJ529:DB529),DB529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DC529)+DC529>$BI29,$BI29-SUM($BJ529:DC529),DC529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DD529)+DD529>$BI29,$BI29-SUM($BJ529:DD529),DD529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DE529)+DE529>$BI29,$BI29-SUM($BJ529:DE529),DE529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DF529)+DF529>$BI29,$BI29-SUM($BJ529:DF529),DF529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DG529)+DG529>$BI29,$BI29-SUM($BJ529:DG529),DG529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DH529)+DH529>$BI29,$BI29-SUM($BJ529:DH529),DH529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DI529)+DI529>$BI29,$BI29-SUM($BJ529:DI529),DI529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DJ529)+DJ529>$BI29,$BI29-SUM($BJ529:DJ529),DJ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DK529)+DK529>$BI29,$BI29-SUM($BJ529:DK529),DK529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DL529)+DL529>$BI29,$BI29-SUM($BJ529:DL529),DL529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DM529)+DM529>$BI29,$BI29-SUM($BJ529:DM529),DM529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DN529)+DN529>$BI29,$BI29-SUM($BJ529:DN529),DN529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DO529)+DO529>$BI29,$BI29-SUM($BJ529:DO529),DO529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DP529)+DP529>$BI29,$BI29-SUM($BJ529:DP529),DP529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DQ529)+DQ529>$BI29,$BI29-SUM($BJ529:DQ529),DQ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DR529)+DR529>$BI29,$BI29-SUM($BJ529:DR529),DR529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DS529)+DS529>$BI29,$BI29-SUM($BJ529:DS529),DS529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DT529)+DT529>$BI29,$BI29-SUM($BJ529:DT529),DT529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DU529)+DU529>$BI29,$BI29-SUM($BJ529:DU529),DU529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DV529)+DV529>$BI29,$BI29-SUM($BJ529:DV529),DV529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DW529)+DW529>$BI29,$BI29-SUM($BJ529:DW529),DW529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DX529)+DX529>$BI29,$BI29-SUM($BJ529:DX529),DX529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DY529)+DY529>$BI29,$BI29-SUM($BJ529:DY529),DY529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:DZ529)+DZ529>$BI29,$BI29-SUM($BJ529:DZ529),DZ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EA529)+EA529>$BI29,$BI29-SUM($BJ529:EA529),EA529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EB529)+EB529>$BI29,$BI29-SUM($BJ529:EB529),EB529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EC529)+EC529>$BI29,$BI29-SUM($BJ529:EC529),EC529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:ED529)+ED529>$BI29,$BI29-SUM($BJ529:ED529),ED529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EE529)+EE529>$BI29,$BI29-SUM($BJ529:EE529),EE529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EF529)+EF529>$BI29,$BI29-SUM($BJ529:EF529),EF529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EG529)+EG529>$BI29,$BI29-SUM($BJ529:EG529),EG529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EH529)+EH529>$BI29,$BI29-SUM($BJ529:EH529),EH529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EI529)+EI529>$BI29,$BI29-SUM($BJ529:EI529),EI529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EJ529)+EJ529>$BI29,$BI29-SUM($BJ529:EJ529),EJ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EK529)+EK529>$BI29,$BI29-SUM($BJ529:EK529),EK529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EL529)+EL529>$BI29,$BI29-SUM($BJ529:EL529),EL529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EM529)+EM529>$BI29,$BI29-SUM($BJ529:EM529),EM529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EN529)+EN529>$BI29,$BI29-SUM($BJ529:EN529),EN529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EO529)+EO529>$BI29,$BI29-SUM($BJ529:EO529),EO529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EP529)+EP529>$BI29,$BI29-SUM($BJ529:EP529),EP529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EQ529)+EQ529>$BI29,$BI29-SUM($BJ529:EQ529),EQ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:ER529)+ER529>$BI29,$BI29-SUM($BJ529:ER529),ER529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:ES529)+ES529>$BI29,$BI29-SUM($BJ529:ES529),ES529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:ET529)+ET529>$BI29,$BI29-SUM($BJ529:ET529),ET529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EU529)+EU529>$BI29,$BI29-SUM($BJ529:EU529),EU529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EV529)+EV529>$BI29,$BI29-SUM($BJ529:EV529),EV529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EW529)+EW529>$BI29,$BI29-SUM($BJ529:EW529),EW529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EX529)+EX529>$BI29,$BI29-SUM($BJ529:EX529),EX529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EY529)+EY529>$BI29,$BI29-SUM($BJ529:EY529),EY529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:EZ529)+EZ529>$BI29,$BI29-SUM($BJ529:EZ529),EZ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FA529)+FA529>$BI29,$BI29-SUM($BJ529:FA529),FA529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FB529)+FB529>$BI29,$BI29-SUM($BJ529:FB529),FB529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FC529)+FC529>$BI29,$BI29-SUM($BJ529:FC529),FC529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FD529)+FD529>$BI29,$BI29-SUM($BJ529:FD529),FD529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FE529)+FE529>$BI29,$BI29-SUM($BJ529:FE529),FE529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FF529)+FF529>$BI29,$BI29-SUM($BJ529:FF529),FF529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FG529)+FG529>$BI29,$BI29-SUM($BJ529:FG529),FG529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FH529)+FH529>$BI29,$BI29-SUM($BJ529:FH529),FH529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FI529)+FI529>$BI29,$BI29-SUM($BJ529:FI529),FI529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FJ529)+FJ529>$BI29,$BI29-SUM($BJ529:FJ529),FJ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FK529)+FK529>$BI29,$BI29-SUM($BJ529:FK529),FK529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FL529)+FL529>$BI29,$BI29-SUM($BJ529:FL529),FL529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FM529)+FM529>$BI29,$BI29-SUM($BJ529:FM529),FM529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FN529)+FN529>$BI29,$BI29-SUM($BJ529:FN529),FN529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FO529)+FO529>$BI29,$BI29-SUM($BJ529:FO529),FO529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FP529)+FP529>$BI29,$BI29-SUM($BJ529:FP529),FP529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FQ529)+FQ529>$BI29,$BI29-SUM($BJ529:FQ529),FQ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FR529)+FR529>$BI29,$BI29-SUM($BJ529:FR529),FR529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FS529)+FS529>$BI29,$BI29-SUM($BJ529:FS529),FS529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FT529)+FT529>$BI29,$BI29-SUM($BJ529:FT529),FT529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FU529)+FU529>$BI29,$BI29-SUM($BJ529:FU529),FU529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FV529)+FV529>$BI29,$BI29-SUM($BJ529:FV529),FV529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FW529)+FW529>$BI29,$BI29-SUM($BJ529:FW529),FW529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FX529)+FX529>$BI29,$BI29-SUM($BJ529:FX529),FX529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FY529)+FY529>$BI29,$BI29-SUM($BJ529:FY529),FY529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:FZ529)+FZ529>$BI29,$BI29-SUM($BJ529:FZ529),FZ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GA529)+GA529>$BI29,$BI29-SUM($BJ529:GA529),GA529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GB529)+GB529>$BI29,$BI29-SUM($BJ529:GB529),GB529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GC529)+GC529>$BI29,$BI29-SUM($BJ529:GC529),GC529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GD529)+GD529>$BI29,$BI29-SUM($BJ529:GD529),GD529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GE529)+GE529>$BI29,$BI29-SUM($BJ529:GE529),GE529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GF529)+GF529>$BI29,$BI29-SUM($BJ529:GF529),GF529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GG529)+GG529>$BI29,$BI29-SUM($BJ529:GG529),GG529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GH529)+GH529>$BI29,$BI29-SUM($BJ529:GH529),GH529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GI529)+GI529>$BI29,$BI29-SUM($BJ529:GI529),GI529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GJ529)+GJ529>$BI29,$BI29-SUM($BJ529:GJ529),GJ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GK529)+GK529>$BI29,$BI29-SUM($BJ529:GK529),GK529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GL529)+GL529>$BI29,$BI29-SUM($BJ529:GL529),GL529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GM529)+GM529>$BI29,$BI29-SUM($BJ529:GM529),GM529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GN529)+GN529>$BI29,$BI29-SUM($BJ529:GN529),GN529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GO529)+GO529>$BI29,$BI29-SUM($BJ529:GO529),GO529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GP529)+GP529>$BI29,$BI29-SUM($BJ529:GP529),GP529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GQ529)+GQ529>$BI29,$BI29-SUM($BJ529:GQ529),GQ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GR529)+GR529>$BI29,$BI29-SUM($BJ529:GR529),GR529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GS529)+GS529>$BI29,$BI29-SUM($BJ529:GS529),GS529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GT529)+GT529>$BI29,$BI29-SUM($BJ529:GT529),GT529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GU529)+GU529>$BI29,$BI29-SUM($BJ529:GU529),GU529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GV529)+GV529>$BI29,$BI29-SUM($BJ529:GV529),GV529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GW529)+GW529>$BI29,$BI29-SUM($BJ529:GW529),GW529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GX529)+GX529>$BI29,$BI29-SUM($BJ529:GX529),GX529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GY529)+GY529>$BI29,$BI29-SUM($BJ529:GY529),GY529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:GZ529)+GZ529>$BI29,$BI29-SUM($BJ529:GZ529),GZ529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:HA529)+HA529>$BI29,$BI29-SUM($BJ529:HA529),HA529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:HB529)+HB529>$BI29,$BI29-SUM($BJ529:HB529),HB529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:HC529)+HC529>$BI29,$BI29-SUM($BJ529:HC529),HC529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:HD529)+HD529>$BI29,$BI29-SUM($BJ529:HD529),HD529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:HE529)+HE529>$BI29,$BI29-SUM($BJ529:HE529),HE529),0)","v":0},{"$f":"IF($BJ529>0,IF(SUM($BJ529:HF529)+HF529>$BI29,$BI29-SUM($BJ529:HF529),HF529),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ530>0,IF(SUM($BJ530:BJ530)+BJ530>$BI30,$BI30-SUM($BJ530:BJ530),BJ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BK530)+BK530>$BI30,$BI30-SUM($BJ530:BK530),BK530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BL530)+BL530>$BI30,$BI30-SUM($BJ530:BL530),BL530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BM530)+BM530>$BI30,$BI30-SUM($BJ530:BM530),BM530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BN530)+BN530>$BI30,$BI30-SUM($BJ530:BN530),BN530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BO530)+BO530>$BI30,$BI30-SUM($BJ530:BO530),BO530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BP530)+BP530>$BI30,$BI30-SUM($BJ530:BP530),BP530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BQ530)+BQ530>$BI30,$BI30-SUM($BJ530:BQ530),BQ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BR530)+BR530>$BI30,$BI30-SUM($BJ530:BR530),BR530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BS530)+BS530>$BI30,$BI30-SUM($BJ530:BS530),BS530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BT530)+BT530>$BI30,$BI30-SUM($BJ530:BT530),BT530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BU530)+BU530>$BI30,$BI30-SUM($BJ530:BU530),BU530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BV530)+BV530>$BI30,$BI30-SUM($BJ530:BV530),BV530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BW530)+BW530>$BI30,$BI30-SUM($BJ530:BW530),BW530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BX530)+BX530>$BI30,$BI30-SUM($BJ530:BX530),BX530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BY530)+BY530>$BI30,$BI30-SUM($BJ530:BY530),BY530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:BZ530)+BZ530>$BI30,$BI30-SUM($BJ530:BZ530),BZ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CA530)+CA530>$BI30,$BI30-SUM($BJ530:CA530),CA530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CB530)+CB530>$BI30,$BI30-SUM($BJ530:CB530),CB530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CC530)+CC530>$BI30,$BI30-SUM($BJ530:CC530),CC530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CD530)+CD530>$BI30,$BI30-SUM($BJ530:CD530),CD530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CE530)+CE530>$BI30,$BI30-SUM($BJ530:CE530),CE530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CF530)+CF530>$BI30,$BI30-SUM($BJ530:CF530),CF530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CG530)+CG530>$BI30,$BI30-SUM($BJ530:CG530),CG530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CH530)+CH530>$BI30,$BI30-SUM($BJ530:CH530),CH530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CI530)+CI530>$BI30,$BI30-SUM($BJ530:CI530),CI530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CJ530)+CJ530>$BI30,$BI30-SUM($BJ530:CJ530),CJ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CK530)+CK530>$BI30,$BI30-SUM($BJ530:CK530),CK530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CL530)+CL530>$BI30,$BI30-SUM($BJ530:CL530),CL530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CM530)+CM530>$BI30,$BI30-SUM($BJ530:CM530),CM530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CN530)+CN530>$BI30,$BI30-SUM($BJ530:CN530),CN530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CO530)+CO530>$BI30,$BI30-SUM($BJ530:CO530),CO530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CP530)+CP530>$BI30,$BI30-SUM($BJ530:CP530),CP530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CQ530)+CQ530>$BI30,$BI30-SUM($BJ530:CQ530),CQ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CR530)+CR530>$BI30,$BI30-SUM($BJ530:CR530),CR530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CS530)+CS530>$BI30,$BI30-SUM($BJ530:CS530),CS530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CT530)+CT530>$BI30,$BI30-SUM($BJ530:CT530),CT530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CU530)+CU530>$BI30,$BI30-SUM($BJ530:CU530),CU530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CV530)+CV530>$BI30,$BI30-SUM($BJ530:CV530),CV530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CW530)+CW530>$BI30,$BI30-SUM($BJ530:CW530),CW530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CX530)+CX530>$BI30,$BI30-SUM($BJ530:CX530),CX530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CY530)+CY530>$BI30,$BI30-SUM($BJ530:CY530),CY530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:CZ530)+CZ530>$BI30,$BI30-SUM($BJ530:CZ530),CZ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DA530)+DA530>$BI30,$BI30-SUM($BJ530:DA530),DA530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DB530)+DB530>$BI30,$BI30-SUM($BJ530:DB530),DB530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DC530)+DC530>$BI30,$BI30-SUM($BJ530:DC530),DC530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DD530)+DD530>$BI30,$BI30-SUM($BJ530:DD530),DD530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DE530)+DE530>$BI30,$BI30-SUM($BJ530:DE530),DE530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DF530)+DF530>$BI30,$BI30-SUM($BJ530:DF530),DF530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DG530)+DG530>$BI30,$BI30-SUM($BJ530:DG530),DG530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DH530)+DH530>$BI30,$BI30-SUM($BJ530:DH530),DH530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DI530)+DI530>$BI30,$BI30-SUM($BJ530:DI530),DI530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DJ530)+DJ530>$BI30,$BI30-SUM($BJ530:DJ530),DJ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DK530)+DK530>$BI30,$BI30-SUM($BJ530:DK530),DK530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DL530)+DL530>$BI30,$BI30-SUM($BJ530:DL530),DL530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DM530)+DM530>$BI30,$BI30-SUM($BJ530:DM530),DM530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DN530)+DN530>$BI30,$BI30-SUM($BJ530:DN530),DN530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DO530)+DO530>$BI30,$BI30-SUM($BJ530:DO530),DO530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DP530)+DP530>$BI30,$BI30-SUM($BJ530:DP530),DP530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DQ530)+DQ530>$BI30,$BI30-SUM($BJ530:DQ530),DQ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DR530)+DR530>$BI30,$BI30-SUM($BJ530:DR530),DR530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DS530)+DS530>$BI30,$BI30-SUM($BJ530:DS530),DS530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DT530)+DT530>$BI30,$BI30-SUM($BJ530:DT530),DT530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DU530)+DU530>$BI30,$BI30-SUM($BJ530:DU530),DU530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DV530)+DV530>$BI30,$BI30-SUM($BJ530:DV530),DV530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DW530)+DW530>$BI30,$BI30-SUM($BJ530:DW530),DW530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DX530)+DX530>$BI30,$BI30-SUM($BJ530:DX530),DX530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DY530)+DY530>$BI30,$BI30-SUM($BJ530:DY530),DY530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:DZ530)+DZ530>$BI30,$BI30-SUM($BJ530:DZ530),DZ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EA530)+EA530>$BI30,$BI30-SUM($BJ530:EA530),EA530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EB530)+EB530>$BI30,$BI30-SUM($BJ530:EB530),EB530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EC530)+EC530>$BI30,$BI30-SUM($BJ530:EC530),EC530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:ED530)+ED530>$BI30,$BI30-SUM($BJ530:ED530),ED530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EE530)+EE530>$BI30,$BI30-SUM($BJ530:EE530),EE530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EF530)+EF530>$BI30,$BI30-SUM($BJ530:EF530),EF530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EG530)+EG530>$BI30,$BI30-SUM($BJ530:EG530),EG530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EH530)+EH530>$BI30,$BI30-SUM($BJ530:EH530),EH530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EI530)+EI530>$BI30,$BI30-SUM($BJ530:EI530),EI530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EJ530)+EJ530>$BI30,$BI30-SUM($BJ530:EJ530),EJ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EK530)+EK530>$BI30,$BI30-SUM($BJ530:EK530),EK530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EL530)+EL530>$BI30,$BI30-SUM($BJ530:EL530),EL530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EM530)+EM530>$BI30,$BI30-SUM($BJ530:EM530),EM530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EN530)+EN530>$BI30,$BI30-SUM($BJ530:EN530),EN530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EO530)+EO530>$BI30,$BI30-SUM($BJ530:EO530),EO530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EP530)+EP530>$BI30,$BI30-SUM($BJ530:EP530),EP530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EQ530)+EQ530>$BI30,$BI30-SUM($BJ530:EQ530),EQ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:ER530)+ER530>$BI30,$BI30-SUM($BJ530:ER530),ER530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:ES530)+ES530>$BI30,$BI30-SUM($BJ530:ES530),ES530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:ET530)+ET530>$BI30,$BI30-SUM($BJ530:ET530),ET530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EU530)+EU530>$BI30,$BI30-SUM($BJ530:EU530),EU530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EV530)+EV530>$BI30,$BI30-SUM($BJ530:EV530),EV530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EW530)+EW530>$BI30,$BI30-SUM($BJ530:EW530),EW530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EX530)+EX530>$BI30,$BI30-SUM($BJ530:EX530),EX530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EY530)+EY530>$BI30,$BI30-SUM($BJ530:EY530),EY530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:EZ530)+EZ530>$BI30,$BI30-SUM($BJ530:EZ530),EZ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FA530)+FA530>$BI30,$BI30-SUM($BJ530:FA530),FA530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FB530)+FB530>$BI30,$BI30-SUM($BJ530:FB530),FB530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FC530)+FC530>$BI30,$BI30-SUM($BJ530:FC530),FC530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FD530)+FD530>$BI30,$BI30-SUM($BJ530:FD530),FD530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FE530)+FE530>$BI30,$BI30-SUM($BJ530:FE530),FE530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FF530)+FF530>$BI30,$BI30-SUM($BJ530:FF530),FF530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FG530)+FG530>$BI30,$BI30-SUM($BJ530:FG530),FG530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FH530)+FH530>$BI30,$BI30-SUM($BJ530:FH530),FH530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FI530)+FI530>$BI30,$BI30-SUM($BJ530:FI530),FI530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FJ530)+FJ530>$BI30,$BI30-SUM($BJ530:FJ530),FJ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FK530)+FK530>$BI30,$BI30-SUM($BJ530:FK530),FK530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FL530)+FL530>$BI30,$BI30-SUM($BJ530:FL530),FL530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FM530)+FM530>$BI30,$BI30-SUM($BJ530:FM530),FM530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FN530)+FN530>$BI30,$BI30-SUM($BJ530:FN530),FN530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FO530)+FO530>$BI30,$BI30-SUM($BJ530:FO530),FO530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FP530)+FP530>$BI30,$BI30-SUM($BJ530:FP530),FP530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FQ530)+FQ530>$BI30,$BI30-SUM($BJ530:FQ530),FQ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FR530)+FR530>$BI30,$BI30-SUM($BJ530:FR530),FR530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FS530)+FS530>$BI30,$BI30-SUM($BJ530:FS530),FS530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FT530)+FT530>$BI30,$BI30-SUM($BJ530:FT530),FT530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FU530)+FU530>$BI30,$BI30-SUM($BJ530:FU530),FU530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FV530)+FV530>$BI30,$BI30-SUM($BJ530:FV530),FV530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FW530)+FW530>$BI30,$BI30-SUM($BJ530:FW530),FW530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FX530)+FX530>$BI30,$BI30-SUM($BJ530:FX530),FX530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FY530)+FY530>$BI30,$BI30-SUM($BJ530:FY530),FY530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:FZ530)+FZ530>$BI30,$BI30-SUM($BJ530:FZ530),FZ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GA530)+GA530>$BI30,$BI30-SUM($BJ530:GA530),GA530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GB530)+GB530>$BI30,$BI30-SUM($BJ530:GB530),GB530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GC530)+GC530>$BI30,$BI30-SUM($BJ530:GC530),GC530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GD530)+GD530>$BI30,$BI30-SUM($BJ530:GD530),GD530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GE530)+GE530>$BI30,$BI30-SUM($BJ530:GE530),GE530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GF530)+GF530>$BI30,$BI30-SUM($BJ530:GF530),GF530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GG530)+GG530>$BI30,$BI30-SUM($BJ530:GG530),GG530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GH530)+GH530>$BI30,$BI30-SUM($BJ530:GH530),GH530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GI530)+GI530>$BI30,$BI30-SUM($BJ530:GI530),GI530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GJ530)+GJ530>$BI30,$BI30-SUM($BJ530:GJ530),GJ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GK530)+GK530>$BI30,$BI30-SUM($BJ530:GK530),GK530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GL530)+GL530>$BI30,$BI30-SUM($BJ530:GL530),GL530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GM530)+GM530>$BI30,$BI30-SUM($BJ530:GM530),GM530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GN530)+GN530>$BI30,$BI30-SUM($BJ530:GN530),GN530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GO530)+GO530>$BI30,$BI30-SUM($BJ530:GO530),GO530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GP530)+GP530>$BI30,$BI30-SUM($BJ530:GP530),GP530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GQ530)+GQ530>$BI30,$BI30-SUM($BJ530:GQ530),GQ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GR530)+GR530>$BI30,$BI30-SUM($BJ530:GR530),GR530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GS530)+GS530>$BI30,$BI30-SUM($BJ530:GS530),GS530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GT530)+GT530>$BI30,$BI30-SUM($BJ530:GT530),GT530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GU530)+GU530>$BI30,$BI30-SUM($BJ530:GU530),GU530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GV530)+GV530>$BI30,$BI30-SUM($BJ530:GV530),GV530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GW530)+GW530>$BI30,$BI30-SUM($BJ530:GW530),GW530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GX530)+GX530>$BI30,$BI30-SUM($BJ530:GX530),GX530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GY530)+GY530>$BI30,$BI30-SUM($BJ530:GY530),GY530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:GZ530)+GZ530>$BI30,$BI30-SUM($BJ530:GZ530),GZ530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:HA530)+HA530>$BI30,$BI30-SUM($BJ530:HA530),HA530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:HB530)+HB530>$BI30,$BI30-SUM($BJ530:HB530),HB530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:HC530)+HC530>$BI30,$BI30-SUM($BJ530:HC530),HC530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:HD530)+HD530>$BI30,$BI30-SUM($BJ530:HD530),HD530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:HE530)+HE530>$BI30,$BI30-SUM($BJ530:HE530),HE530),0)","v":0},{"$f":"IF($BJ530>0,IF(SUM($BJ530:HF530)+HF530>$BI30,$BI30-SUM($BJ530:HF530),HF530),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BJ531>0,IF(SUM($BJ531:BJ531)+BJ531>$BI31,$BI31-SUM($BJ531:BJ531),BJ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BK531)+BK531>$BI31,$BI31-SUM($BJ531:BK531),BK531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BL531)+BL531>$BI31,$BI31-SUM($BJ531:BL531),BL531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BM531)+BM531>$BI31,$BI31-SUM($BJ531:BM531),BM531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BN531)+BN531>$BI31,$BI31-SUM($BJ531:BN531),BN531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BO531)+BO531>$BI31,$BI31-SUM($BJ531:BO531),BO531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BP531)+BP531>$BI31,$BI31-SUM($BJ531:BP531),BP531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BQ531)+BQ531>$BI31,$BI31-SUM($BJ531:BQ531),BQ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BR531)+BR531>$BI31,$BI31-SUM($BJ531:BR531),BR531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BS531)+BS531>$BI31,$BI31-SUM($BJ531:BS531),BS531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BT531)+BT531>$BI31,$BI31-SUM($BJ531:BT531),BT531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BU531)+BU531>$BI31,$BI31-SUM($BJ531:BU531),BU531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BV531)+BV531>$BI31,$BI31-SUM($BJ531:BV531),BV531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BW531)+BW531>$BI31,$BI31-SUM($BJ531:BW531),BW531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BX531)+BX531>$BI31,$BI31-SUM($BJ531:BX531),BX531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BY531)+BY531>$BI31,$BI31-SUM($BJ531:BY531),BY531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:BZ531)+BZ531>$BI31,$BI31-SUM($BJ531:BZ531),BZ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CA531)+CA531>$BI31,$BI31-SUM($BJ531:CA531),CA531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CB531)+CB531>$BI31,$BI31-SUM($BJ531:CB531),CB531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CC531)+CC531>$BI31,$BI31-SUM($BJ531:CC531),CC531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CD531)+CD531>$BI31,$BI31-SUM($BJ531:CD531),CD531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CE531)+CE531>$BI31,$BI31-SUM($BJ531:CE531),CE531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CF531)+CF531>$BI31,$BI31-SUM($BJ531:CF531),CF531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CG531)+CG531>$BI31,$BI31-SUM($BJ531:CG531),CG531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CH531)+CH531>$BI31,$BI31-SUM($BJ531:CH531),CH531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CI531)+CI531>$BI31,$BI31-SUM($BJ531:CI531),CI531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CJ531)+CJ531>$BI31,$BI31-SUM($BJ531:CJ531),CJ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CK531)+CK531>$BI31,$BI31-SUM($BJ531:CK531),CK531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CL531)+CL531>$BI31,$BI31-SUM($BJ531:CL531),CL531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CM531)+CM531>$BI31,$BI31-SUM($BJ531:CM531),CM531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CN531)+CN531>$BI31,$BI31-SUM($BJ531:CN531),CN531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CO531)+CO531>$BI31,$BI31-SUM($BJ531:CO531),CO531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CP531)+CP531>$BI31,$BI31-SUM($BJ531:CP531),CP531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CQ531)+CQ531>$BI31,$BI31-SUM($BJ531:CQ531),CQ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CR531)+CR531>$BI31,$BI31-SUM($BJ531:CR531),CR531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CS531)+CS531>$BI31,$BI31-SUM($BJ531:CS531),CS531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CT531)+CT531>$BI31,$BI31-SUM($BJ531:CT531),CT531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CU531)+CU531>$BI31,$BI31-SUM($BJ531:CU531),CU531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CV531)+CV531>$BI31,$BI31-SUM($BJ531:CV531),CV531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CW531)+CW531>$BI31,$BI31-SUM($BJ531:CW531),CW531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CX531)+CX531>$BI31,$BI31-SUM($BJ531:CX531),CX531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CY531)+CY531>$BI31,$BI31-SUM($BJ531:CY531),CY531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:CZ531)+CZ531>$BI31,$BI31-SUM($BJ531:CZ531),CZ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DA531)+DA531>$BI31,$BI31-SUM($BJ531:DA531),DA531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DB531)+DB531>$BI31,$BI31-SUM($BJ531:DB531),DB531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DC531)+DC531>$BI31,$BI31-SUM($BJ531:DC531),DC531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DD531)+DD531>$BI31,$BI31-SUM($BJ531:DD531),DD531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DE531)+DE531>$BI31,$BI31-SUM($BJ531:DE531),DE531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DF531)+DF531>$BI31,$BI31-SUM($BJ531:DF531),DF531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DG531)+DG531>$BI31,$BI31-SUM($BJ531:DG531),DG531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DH531)+DH531>$BI31,$BI31-SUM($BJ531:DH531),DH531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DI531)+DI531>$BI31,$BI31-SUM($BJ531:DI531),DI531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DJ531)+DJ531>$BI31,$BI31-SUM($BJ531:DJ531),DJ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DK531)+DK531>$BI31,$BI31-SUM($BJ531:DK531),DK531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DL531)+DL531>$BI31,$BI31-SUM($BJ531:DL531),DL531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DM531)+DM531>$BI31,$BI31-SUM($BJ531:DM531),DM531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DN531)+DN531>$BI31,$BI31-SUM($BJ531:DN531),DN531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DO531)+DO531>$BI31,$BI31-SUM($BJ531:DO531),DO531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DP531)+DP531>$BI31,$BI31-SUM($BJ531:DP531),DP531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DQ531)+DQ531>$BI31,$BI31-SUM($BJ531:DQ531),DQ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DR531)+DR531>$BI31,$BI31-SUM($BJ531:DR531),DR531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DS531)+DS531>$BI31,$BI31-SUM($BJ531:DS531),DS531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DT531)+DT531>$BI31,$BI31-SUM($BJ531:DT531),DT531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DU531)+DU531>$BI31,$BI31-SUM($BJ531:DU531),DU531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DV531)+DV531>$BI31,$BI31-SUM($BJ531:DV531),DV531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DW531)+DW531>$BI31,$BI31-SUM($BJ531:DW531),DW531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DX531)+DX531>$BI31,$BI31-SUM($BJ531:DX531),DX531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DY531)+DY531>$BI31,$BI31-SUM($BJ531:DY531),DY531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:DZ531)+DZ531>$BI31,$BI31-SUM($BJ531:DZ531),DZ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EA531)+EA531>$BI31,$BI31-SUM($BJ531:EA531),EA531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EB531)+EB531>$BI31,$BI31-SUM($BJ531:EB531),EB531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EC531)+EC531>$BI31,$BI31-SUM($BJ531:EC531),EC531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:ED531)+ED531>$BI31,$BI31-SUM($BJ531:ED531),ED531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EE531)+EE531>$BI31,$BI31-SUM($BJ531:EE531),EE531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EF531)+EF531>$BI31,$BI31-SUM($BJ531:EF531),EF531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EG531)+EG531>$BI31,$BI31-SUM($BJ531:EG531),EG531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EH531)+EH531>$BI31,$BI31-SUM($BJ531:EH531),EH531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EI531)+EI531>$BI31,$BI31-SUM($BJ531:EI531),EI531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EJ531)+EJ531>$BI31,$BI31-SUM($BJ531:EJ531),EJ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EK531)+EK531>$BI31,$BI31-SUM($BJ531:EK531),EK531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EL531)+EL531>$BI31,$BI31-SUM($BJ531:EL531),EL531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EM531)+EM531>$BI31,$BI31-SUM($BJ531:EM531),EM531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EN531)+EN531>$BI31,$BI31-SUM($BJ531:EN531),EN531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EO531)+EO531>$BI31,$BI31-SUM($BJ531:EO531),EO531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EP531)+EP531>$BI31,$BI31-SUM($BJ531:EP531),EP531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EQ531)+EQ531>$BI31,$BI31-SUM($BJ531:EQ531),EQ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:ER531)+ER531>$BI31,$BI31-SUM($BJ531:ER531),ER531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:ES531)+ES531>$BI31,$BI31-SUM($BJ531:ES531),ES531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:ET531)+ET531>$BI31,$BI31-SUM($BJ531:ET531),ET531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EU531)+EU531>$BI31,$BI31-SUM($BJ531:EU531),EU531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EV531)+EV531>$BI31,$BI31-SUM($BJ531:EV531),EV531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EW531)+EW531>$BI31,$BI31-SUM($BJ531:EW531),EW531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EX531)+EX531>$BI31,$BI31-SUM($BJ531:EX531),EX531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EY531)+EY531>$BI31,$BI31-SUM($BJ531:EY531),EY531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:EZ531)+EZ531>$BI31,$BI31-SUM($BJ531:EZ531),EZ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FA531)+FA531>$BI31,$BI31-SUM($BJ531:FA531),FA531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FB531)+FB531>$BI31,$BI31-SUM($BJ531:FB531),FB531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FC531)+FC531>$BI31,$BI31-SUM($BJ531:FC531),FC531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FD531)+FD531>$BI31,$BI31-SUM($BJ531:FD531),FD531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FE531)+FE531>$BI31,$BI31-SUM($BJ531:FE531),FE531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FF531)+FF531>$BI31,$BI31-SUM($BJ531:FF531),FF531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FG531)+FG531>$BI31,$BI31-SUM($BJ531:FG531),FG531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FH531)+FH531>$BI31,$BI31-SUM($BJ531:FH531),FH531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FI531)+FI531>$BI31,$BI31-SUM($BJ531:FI531),FI531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FJ531)+FJ531>$BI31,$BI31-SUM($BJ531:FJ531),FJ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FK531)+FK531>$BI31,$BI31-SUM($BJ531:FK531),FK531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FL531)+FL531>$BI31,$BI31-SUM($BJ531:FL531),FL531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FM531)+FM531>$BI31,$BI31-SUM($BJ531:FM531),FM531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FN531)+FN531>$BI31,$BI31-SUM($BJ531:FN531),FN531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FO531)+FO531>$BI31,$BI31-SUM($BJ531:FO531),FO531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FP531)+FP531>$BI31,$BI31-SUM($BJ531:FP531),FP531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FQ531)+FQ531>$BI31,$BI31-SUM($BJ531:FQ531),FQ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FR531)+FR531>$BI31,$BI31-SUM($BJ531:FR531),FR531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FS531)+FS531>$BI31,$BI31-SUM($BJ531:FS531),FS531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FT531)+FT531>$BI31,$BI31-SUM($BJ531:FT531),FT531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FU531)+FU531>$BI31,$BI31-SUM($BJ531:FU531),FU531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FV531)+FV531>$BI31,$BI31-SUM($BJ531:FV531),FV531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FW531)+FW531>$BI31,$BI31-SUM($BJ531:FW531),FW531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FX531)+FX531>$BI31,$BI31-SUM($BJ531:FX531),FX531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FY531)+FY531>$BI31,$BI31-SUM($BJ531:FY531),FY531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:FZ531)+FZ531>$BI31,$BI31-SUM($BJ531:FZ531),FZ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GA531)+GA531>$BI31,$BI31-SUM($BJ531:GA531),GA531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GB531)+GB531>$BI31,$BI31-SUM($BJ531:GB531),GB531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GC531)+GC531>$BI31,$BI31-SUM($BJ531:GC531),GC531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GD531)+GD531>$BI31,$BI31-SUM($BJ531:GD531),GD531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GE531)+GE531>$BI31,$BI31-SUM($BJ531:GE531),GE531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GF531)+GF531>$BI31,$BI31-SUM($BJ531:GF531),GF531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GG531)+GG531>$BI31,$BI31-SUM($BJ531:GG531),GG531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GH531)+GH531>$BI31,$BI31-SUM($BJ531:GH531),GH531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GI531)+GI531>$BI31,$BI31-SUM($BJ531:GI531),GI531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GJ531)+GJ531>$BI31,$BI31-SUM($BJ531:GJ531),GJ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GK531)+GK531>$BI31,$BI31-SUM($BJ531:GK531),GK531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GL531)+GL531>$BI31,$BI31-SUM($BJ531:GL531),GL531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GM531)+GM531>$BI31,$BI31-SUM($BJ531:GM531),GM531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GN531)+GN531>$BI31,$BI31-SUM($BJ531:GN531),GN531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GO531)+GO531>$BI31,$BI31-SUM($BJ531:GO531),GO531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GP531)+GP531>$BI31,$BI31-SUM($BJ531:GP531),GP531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GQ531)+GQ531>$BI31,$BI31-SUM($BJ531:GQ531),GQ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GR531)+GR531>$BI31,$BI31-SUM($BJ531:GR531),GR531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GS531)+GS531>$BI31,$BI31-SUM($BJ531:GS531),GS531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GT531)+GT531>$BI31,$BI31-SUM($BJ531:GT531),GT531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GU531)+GU531>$BI31,$BI31-SUM($BJ531:GU531),GU531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GV531)+GV531>$BI31,$BI31-SUM($BJ531:GV531),GV531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GW531)+GW531>$BI31,$BI31-SUM($BJ531:GW531),GW531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GX531)+GX531>$BI31,$BI31-SUM($BJ531:GX531),GX531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GY531)+GY531>$BI31,$BI31-SUM($BJ531:GY531),GY531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:GZ531)+GZ531>$BI31,$BI31-SUM($BJ531:GZ531),GZ531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:HA531)+HA531>$BI31,$BI31-SUM($BJ531:HA531),HA531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:HB531)+HB531>$BI31,$BI31-SUM($BJ531:HB531),HB531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:HC531)+HC531>$BI31,$BI31-SUM($BJ531:HC531),HC531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:HD531)+HD531>$BI31,$BI31-SUM($BJ531:HD531),HD531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:HE531)+HE531>$BI31,$BI31-SUM($BJ531:HE531),HE531),0)","v":0},{"$f":"IF($BJ531>0,IF(SUM($BJ531:HF531)+HF531>$BI31,$BI31-SUM($BJ531:HF531),HF531),0)","v":0}]
[]
[null,"Depreciation:  2007 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ24>0,BJ24/$F535,BJ24)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BK535)+BK535>$BJ24,$BJ24-SUM($BK535:BK535),BK535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BL535)+BL535>$BJ24,$BJ24-SUM($BK535:BL535),BL535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BM535)+BM535>$BJ24,$BJ24-SUM($BK535:BM535),BM535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BN535)+BN535>$BJ24,$BJ24-SUM($BK535:BN535),BN535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BO535)+BO535>$BJ24,$BJ24-SUM($BK535:BO535),BO535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BP535)+BP535>$BJ24,$BJ24-SUM($BK535:BP535),BP535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BQ535)+BQ535>$BJ24,$BJ24-SUM($BK535:BQ535),BQ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BR535)+BR535>$BJ24,$BJ24-SUM($BK535:BR535),BR535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BS535)+BS535>$BJ24,$BJ24-SUM($BK535:BS535),BS535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BT535)+BT535>$BJ24,$BJ24-SUM($BK535:BT535),BT535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BU535)+BU535>$BJ24,$BJ24-SUM($BK535:BU535),BU535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BV535)+BV535>$BJ24,$BJ24-SUM($BK535:BV535),BV535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BW535)+BW535>$BJ24,$BJ24-SUM($BK535:BW535),BW535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BX535)+BX535>$BJ24,$BJ24-SUM($BK535:BX535),BX535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BY535)+BY535>$BJ24,$BJ24-SUM($BK535:BY535),BY535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:BZ535)+BZ535>$BJ24,$BJ24-SUM($BK535:BZ535),BZ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CA535)+CA535>$BJ24,$BJ24-SUM($BK535:CA535),CA535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CB535)+CB535>$BJ24,$BJ24-SUM($BK535:CB535),CB535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CC535)+CC535>$BJ24,$BJ24-SUM($BK535:CC535),CC535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CD535)+CD535>$BJ24,$BJ24-SUM($BK535:CD535),CD535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CE535)+CE535>$BJ24,$BJ24-SUM($BK535:CE535),CE535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CF535)+CF535>$BJ24,$BJ24-SUM($BK535:CF535),CF535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CG535)+CG535>$BJ24,$BJ24-SUM($BK535:CG535),CG535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CH535)+CH535>$BJ24,$BJ24-SUM($BK535:CH535),CH535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CI535)+CI535>$BJ24,$BJ24-SUM($BK535:CI535),CI535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CJ535)+CJ535>$BJ24,$BJ24-SUM($BK535:CJ535),CJ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CK535)+CK535>$BJ24,$BJ24-SUM($BK535:CK535),CK535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CL535)+CL535>$BJ24,$BJ24-SUM($BK535:CL535),CL535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CM535)+CM535>$BJ24,$BJ24-SUM($BK535:CM535),CM535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CN535)+CN535>$BJ24,$BJ24-SUM($BK535:CN535),CN535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CO535)+CO535>$BJ24,$BJ24-SUM($BK535:CO535),CO535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CP535)+CP535>$BJ24,$BJ24-SUM($BK535:CP535),CP535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CQ535)+CQ535>$BJ24,$BJ24-SUM($BK535:CQ535),CQ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CR535)+CR535>$BJ24,$BJ24-SUM($BK535:CR535),CR535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CS535)+CS535>$BJ24,$BJ24-SUM($BK535:CS535),CS535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CT535)+CT535>$BJ24,$BJ24-SUM($BK535:CT535),CT535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CU535)+CU535>$BJ24,$BJ24-SUM($BK535:CU535),CU535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CV535)+CV535>$BJ24,$BJ24-SUM($BK535:CV535),CV535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CW535)+CW535>$BJ24,$BJ24-SUM($BK535:CW535),CW535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CX535)+CX535>$BJ24,$BJ24-SUM($BK535:CX535),CX535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CY535)+CY535>$BJ24,$BJ24-SUM($BK535:CY535),CY535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:CZ535)+CZ535>$BJ24,$BJ24-SUM($BK535:CZ535),CZ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DA535)+DA535>$BJ24,$BJ24-SUM($BK535:DA535),DA535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DB535)+DB535>$BJ24,$BJ24-SUM($BK535:DB535),DB535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DC535)+DC535>$BJ24,$BJ24-SUM($BK535:DC535),DC535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DD535)+DD535>$BJ24,$BJ24-SUM($BK535:DD535),DD535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DE535)+DE535>$BJ24,$BJ24-SUM($BK535:DE535),DE535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DF535)+DF535>$BJ24,$BJ24-SUM($BK535:DF535),DF535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DG535)+DG535>$BJ24,$BJ24-SUM($BK535:DG535),DG535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DH535)+DH535>$BJ24,$BJ24-SUM($BK535:DH535),DH535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DI535)+DI535>$BJ24,$BJ24-SUM($BK535:DI535),DI535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DJ535)+DJ535>$BJ24,$BJ24-SUM($BK535:DJ535),DJ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DK535)+DK535>$BJ24,$BJ24-SUM($BK535:DK535),DK535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DL535)+DL535>$BJ24,$BJ24-SUM($BK535:DL535),DL535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DM535)+DM535>$BJ24,$BJ24-SUM($BK535:DM535),DM535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DN535)+DN535>$BJ24,$BJ24-SUM($BK535:DN535),DN535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DO535)+DO535>$BJ24,$BJ24-SUM($BK535:DO535),DO535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DP535)+DP535>$BJ24,$BJ24-SUM($BK535:DP535),DP535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DQ535)+DQ535>$BJ24,$BJ24-SUM($BK535:DQ535),DQ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DR535)+DR535>$BJ24,$BJ24-SUM($BK535:DR535),DR535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DS535)+DS535>$BJ24,$BJ24-SUM($BK535:DS535),DS535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DT535)+DT535>$BJ24,$BJ24-SUM($BK535:DT535),DT535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DU535)+DU535>$BJ24,$BJ24-SUM($BK535:DU535),DU535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DV535)+DV535>$BJ24,$BJ24-SUM($BK535:DV535),DV535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DW535)+DW535>$BJ24,$BJ24-SUM($BK535:DW535),DW535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DX535)+DX535>$BJ24,$BJ24-SUM($BK535:DX535),DX535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DY535)+DY535>$BJ24,$BJ24-SUM($BK535:DY535),DY535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:DZ535)+DZ535>$BJ24,$BJ24-SUM($BK535:DZ535),DZ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EA535)+EA535>$BJ24,$BJ24-SUM($BK535:EA535),EA535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EB535)+EB535>$BJ24,$BJ24-SUM($BK535:EB535),EB535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EC535)+EC535>$BJ24,$BJ24-SUM($BK535:EC535),EC535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:ED535)+ED535>$BJ24,$BJ24-SUM($BK535:ED535),ED535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EE535)+EE535>$BJ24,$BJ24-SUM($BK535:EE535),EE535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EF535)+EF535>$BJ24,$BJ24-SUM($BK535:EF535),EF535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EG535)+EG535>$BJ24,$BJ24-SUM($BK535:EG535),EG535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EH535)+EH535>$BJ24,$BJ24-SUM($BK535:EH535),EH535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EI535)+EI535>$BJ24,$BJ24-SUM($BK535:EI535),EI535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EJ535)+EJ535>$BJ24,$BJ24-SUM($BK535:EJ535),EJ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EK535)+EK535>$BJ24,$BJ24-SUM($BK535:EK535),EK535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EL535)+EL535>$BJ24,$BJ24-SUM($BK535:EL535),EL535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EM535)+EM535>$BJ24,$BJ24-SUM($BK535:EM535),EM535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EN535)+EN535>$BJ24,$BJ24-SUM($BK535:EN535),EN535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EO535)+EO535>$BJ24,$BJ24-SUM($BK535:EO535),EO535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EP535)+EP535>$BJ24,$BJ24-SUM($BK535:EP535),EP535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EQ535)+EQ535>$BJ24,$BJ24-SUM($BK535:EQ535),EQ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:ER535)+ER535>$BJ24,$BJ24-SUM($BK535:ER535),ER535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:ES535)+ES535>$BJ24,$BJ24-SUM($BK535:ES535),ES535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:ET535)+ET535>$BJ24,$BJ24-SUM($BK535:ET535),ET535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EU535)+EU535>$BJ24,$BJ24-SUM($BK535:EU535),EU535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EV535)+EV535>$BJ24,$BJ24-SUM($BK535:EV535),EV535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EW535)+EW535>$BJ24,$BJ24-SUM($BK535:EW535),EW535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EX535)+EX535>$BJ24,$BJ24-SUM($BK535:EX535),EX535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EY535)+EY535>$BJ24,$BJ24-SUM($BK535:EY535),EY535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:EZ535)+EZ535>$BJ24,$BJ24-SUM($BK535:EZ535),EZ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FA535)+FA535>$BJ24,$BJ24-SUM($BK535:FA535),FA535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FB535)+FB535>$BJ24,$BJ24-SUM($BK535:FB535),FB535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FC535)+FC535>$BJ24,$BJ24-SUM($BK535:FC535),FC535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FD535)+FD535>$BJ24,$BJ24-SUM($BK535:FD535),FD535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FE535)+FE535>$BJ24,$BJ24-SUM($BK535:FE535),FE535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FF535)+FF535>$BJ24,$BJ24-SUM($BK535:FF535),FF535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FG535)+FG535>$BJ24,$BJ24-SUM($BK535:FG535),FG535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FH535)+FH535>$BJ24,$BJ24-SUM($BK535:FH535),FH535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FI535)+FI535>$BJ24,$BJ24-SUM($BK535:FI535),FI535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FJ535)+FJ535>$BJ24,$BJ24-SUM($BK535:FJ535),FJ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FK535)+FK535>$BJ24,$BJ24-SUM($BK535:FK535),FK535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FL535)+FL535>$BJ24,$BJ24-SUM($BK535:FL535),FL535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FM535)+FM535>$BJ24,$BJ24-SUM($BK535:FM535),FM535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FN535)+FN535>$BJ24,$BJ24-SUM($BK535:FN535),FN535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FO535)+FO535>$BJ24,$BJ24-SUM($BK535:FO535),FO535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FP535)+FP535>$BJ24,$BJ24-SUM($BK535:FP535),FP535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FQ535)+FQ535>$BJ24,$BJ24-SUM($BK535:FQ535),FQ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FR535)+FR535>$BJ24,$BJ24-SUM($BK535:FR535),FR535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FS535)+FS535>$BJ24,$BJ24-SUM($BK535:FS535),FS535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FT535)+FT535>$BJ24,$BJ24-SUM($BK535:FT535),FT535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FU535)+FU535>$BJ24,$BJ24-SUM($BK535:FU535),FU535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FV535)+FV535>$BJ24,$BJ24-SUM($BK535:FV535),FV535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FW535)+FW535>$BJ24,$BJ24-SUM($BK535:FW535),FW535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FX535)+FX535>$BJ24,$BJ24-SUM($BK535:FX535),FX535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FY535)+FY535>$BJ24,$BJ24-SUM($BK535:FY535),FY535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:FZ535)+FZ535>$BJ24,$BJ24-SUM($BK535:FZ535),FZ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GA535)+GA535>$BJ24,$BJ24-SUM($BK535:GA535),GA535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GB535)+GB535>$BJ24,$BJ24-SUM($BK535:GB535),GB535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GC535)+GC535>$BJ24,$BJ24-SUM($BK535:GC535),GC535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GD535)+GD535>$BJ24,$BJ24-SUM($BK535:GD535),GD535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GE535)+GE535>$BJ24,$BJ24-SUM($BK535:GE535),GE535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GF535)+GF535>$BJ24,$BJ24-SUM($BK535:GF535),GF535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GG535)+GG535>$BJ24,$BJ24-SUM($BK535:GG535),GG535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GH535)+GH535>$BJ24,$BJ24-SUM($BK535:GH535),GH535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GI535)+GI535>$BJ24,$BJ24-SUM($BK535:GI535),GI535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GJ535)+GJ535>$BJ24,$BJ24-SUM($BK535:GJ535),GJ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GK535)+GK535>$BJ24,$BJ24-SUM($BK535:GK535),GK535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GL535)+GL535>$BJ24,$BJ24-SUM($BK535:GL535),GL535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GM535)+GM535>$BJ24,$BJ24-SUM($BK535:GM535),GM535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GN535)+GN535>$BJ24,$BJ24-SUM($BK535:GN535),GN535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GO535)+GO535>$BJ24,$BJ24-SUM($BK535:GO535),GO535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GP535)+GP535>$BJ24,$BJ24-SUM($BK535:GP535),GP535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GQ535)+GQ535>$BJ24,$BJ24-SUM($BK535:GQ535),GQ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GR535)+GR535>$BJ24,$BJ24-SUM($BK535:GR535),GR535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GS535)+GS535>$BJ24,$BJ24-SUM($BK535:GS535),GS535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GT535)+GT535>$BJ24,$BJ24-SUM($BK535:GT535),GT535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GU535)+GU535>$BJ24,$BJ24-SUM($BK535:GU535),GU535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GV535)+GV535>$BJ24,$BJ24-SUM($BK535:GV535),GV535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GW535)+GW535>$BJ24,$BJ24-SUM($BK535:GW535),GW535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GX535)+GX535>$BJ24,$BJ24-SUM($BK535:GX535),GX535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GY535)+GY535>$BJ24,$BJ24-SUM($BK535:GY535),GY535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:GZ535)+GZ535>$BJ24,$BJ24-SUM($BK535:GZ535),GZ535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:HA535)+HA535>$BJ24,$BJ24-SUM($BK535:HA535),HA535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:HB535)+HB535>$BJ24,$BJ24-SUM($BK535:HB535),HB535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:HC535)+HC535>$BJ24,$BJ24-SUM($BK535:HC535),HC535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:HD535)+HD535>$BJ24,$BJ24-SUM($BK535:HD535),HD535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:HE535)+HE535>$BJ24,$BJ24-SUM($BK535:HE535),HE535),0)","v":0},{"$f":"IF($BK535>0,IF(SUM($BK535:HF535)+HF535>$BJ24,$BJ24-SUM($BK535:HF535),HF535),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK536>0,IF(SUM($BK536:BK536)+BK536>$BJ25,$BJ25-SUM($BK536:BK536),BK536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BL536)+BL536>$BJ25,$BJ25-SUM($BK536:BL536),BL536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BM536)+BM536>$BJ25,$BJ25-SUM($BK536:BM536),BM536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BN536)+BN536>$BJ25,$BJ25-SUM($BK536:BN536),BN536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BO536)+BO536>$BJ25,$BJ25-SUM($BK536:BO536),BO536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BP536)+BP536>$BJ25,$BJ25-SUM($BK536:BP536),BP536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BQ536)+BQ536>$BJ25,$BJ25-SUM($BK536:BQ536),BQ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BR536)+BR536>$BJ25,$BJ25-SUM($BK536:BR536),BR536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BS536)+BS536>$BJ25,$BJ25-SUM($BK536:BS536),BS536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BT536)+BT536>$BJ25,$BJ25-SUM($BK536:BT536),BT536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BU536)+BU536>$BJ25,$BJ25-SUM($BK536:BU536),BU536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BV536)+BV536>$BJ25,$BJ25-SUM($BK536:BV536),BV536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BW536)+BW536>$BJ25,$BJ25-SUM($BK536:BW536),BW536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BX536)+BX536>$BJ25,$BJ25-SUM($BK536:BX536),BX536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BY536)+BY536>$BJ25,$BJ25-SUM($BK536:BY536),BY536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:BZ536)+BZ536>$BJ25,$BJ25-SUM($BK536:BZ536),BZ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CA536)+CA536>$BJ25,$BJ25-SUM($BK536:CA536),CA536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CB536)+CB536>$BJ25,$BJ25-SUM($BK536:CB536),CB536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CC536)+CC536>$BJ25,$BJ25-SUM($BK536:CC536),CC536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CD536)+CD536>$BJ25,$BJ25-SUM($BK536:CD536),CD536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CE536)+CE536>$BJ25,$BJ25-SUM($BK536:CE536),CE536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CF536)+CF536>$BJ25,$BJ25-SUM($BK536:CF536),CF536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CG536)+CG536>$BJ25,$BJ25-SUM($BK536:CG536),CG536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CH536)+CH536>$BJ25,$BJ25-SUM($BK536:CH536),CH536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CI536)+CI536>$BJ25,$BJ25-SUM($BK536:CI536),CI536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CJ536)+CJ536>$BJ25,$BJ25-SUM($BK536:CJ536),CJ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CK536)+CK536>$BJ25,$BJ25-SUM($BK536:CK536),CK536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CL536)+CL536>$BJ25,$BJ25-SUM($BK536:CL536),CL536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CM536)+CM536>$BJ25,$BJ25-SUM($BK536:CM536),CM536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CN536)+CN536>$BJ25,$BJ25-SUM($BK536:CN536),CN536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CO536)+CO536>$BJ25,$BJ25-SUM($BK536:CO536),CO536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CP536)+CP536>$BJ25,$BJ25-SUM($BK536:CP536),CP536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CQ536)+CQ536>$BJ25,$BJ25-SUM($BK536:CQ536),CQ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CR536)+CR536>$BJ25,$BJ25-SUM($BK536:CR536),CR536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CS536)+CS536>$BJ25,$BJ25-SUM($BK536:CS536),CS536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CT536)+CT536>$BJ25,$BJ25-SUM($BK536:CT536),CT536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CU536)+CU536>$BJ25,$BJ25-SUM($BK536:CU536),CU536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CV536)+CV536>$BJ25,$BJ25-SUM($BK536:CV536),CV536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CW536)+CW536>$BJ25,$BJ25-SUM($BK536:CW536),CW536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CX536)+CX536>$BJ25,$BJ25-SUM($BK536:CX536),CX536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CY536)+CY536>$BJ25,$BJ25-SUM($BK536:CY536),CY536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:CZ536)+CZ536>$BJ25,$BJ25-SUM($BK536:CZ536),CZ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DA536)+DA536>$BJ25,$BJ25-SUM($BK536:DA536),DA536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DB536)+DB536>$BJ25,$BJ25-SUM($BK536:DB536),DB536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DC536)+DC536>$BJ25,$BJ25-SUM($BK536:DC536),DC536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DD536)+DD536>$BJ25,$BJ25-SUM($BK536:DD536),DD536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DE536)+DE536>$BJ25,$BJ25-SUM($BK536:DE536),DE536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DF536)+DF536>$BJ25,$BJ25-SUM($BK536:DF536),DF536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DG536)+DG536>$BJ25,$BJ25-SUM($BK536:DG536),DG536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DH536)+DH536>$BJ25,$BJ25-SUM($BK536:DH536),DH536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DI536)+DI536>$BJ25,$BJ25-SUM($BK536:DI536),DI536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DJ536)+DJ536>$BJ25,$BJ25-SUM($BK536:DJ536),DJ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DK536)+DK536>$BJ25,$BJ25-SUM($BK536:DK536),DK536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DL536)+DL536>$BJ25,$BJ25-SUM($BK536:DL536),DL536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DM536)+DM536>$BJ25,$BJ25-SUM($BK536:DM536),DM536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DN536)+DN536>$BJ25,$BJ25-SUM($BK536:DN536),DN536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DO536)+DO536>$BJ25,$BJ25-SUM($BK536:DO536),DO536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DP536)+DP536>$BJ25,$BJ25-SUM($BK536:DP536),DP536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DQ536)+DQ536>$BJ25,$BJ25-SUM($BK536:DQ536),DQ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DR536)+DR536>$BJ25,$BJ25-SUM($BK536:DR536),DR536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DS536)+DS536>$BJ25,$BJ25-SUM($BK536:DS536),DS536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DT536)+DT536>$BJ25,$BJ25-SUM($BK536:DT536),DT536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DU536)+DU536>$BJ25,$BJ25-SUM($BK536:DU536),DU536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DV536)+DV536>$BJ25,$BJ25-SUM($BK536:DV536),DV536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DW536)+DW536>$BJ25,$BJ25-SUM($BK536:DW536),DW536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DX536)+DX536>$BJ25,$BJ25-SUM($BK536:DX536),DX536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DY536)+DY536>$BJ25,$BJ25-SUM($BK536:DY536),DY536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:DZ536)+DZ536>$BJ25,$BJ25-SUM($BK536:DZ536),DZ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EA536)+EA536>$BJ25,$BJ25-SUM($BK536:EA536),EA536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EB536)+EB536>$BJ25,$BJ25-SUM($BK536:EB536),EB536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EC536)+EC536>$BJ25,$BJ25-SUM($BK536:EC536),EC536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:ED536)+ED536>$BJ25,$BJ25-SUM($BK536:ED536),ED536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EE536)+EE536>$BJ25,$BJ25-SUM($BK536:EE536),EE536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EF536)+EF536>$BJ25,$BJ25-SUM($BK536:EF536),EF536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EG536)+EG536>$BJ25,$BJ25-SUM($BK536:EG536),EG536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EH536)+EH536>$BJ25,$BJ25-SUM($BK536:EH536),EH536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EI536)+EI536>$BJ25,$BJ25-SUM($BK536:EI536),EI536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EJ536)+EJ536>$BJ25,$BJ25-SUM($BK536:EJ536),EJ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EK536)+EK536>$BJ25,$BJ25-SUM($BK536:EK536),EK536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EL536)+EL536>$BJ25,$BJ25-SUM($BK536:EL536),EL536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EM536)+EM536>$BJ25,$BJ25-SUM($BK536:EM536),EM536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EN536)+EN536>$BJ25,$BJ25-SUM($BK536:EN536),EN536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EO536)+EO536>$BJ25,$BJ25-SUM($BK536:EO536),EO536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EP536)+EP536>$BJ25,$BJ25-SUM($BK536:EP536),EP536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EQ536)+EQ536>$BJ25,$BJ25-SUM($BK536:EQ536),EQ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:ER536)+ER536>$BJ25,$BJ25-SUM($BK536:ER536),ER536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:ES536)+ES536>$BJ25,$BJ25-SUM($BK536:ES536),ES536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:ET536)+ET536>$BJ25,$BJ25-SUM($BK536:ET536),ET536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EU536)+EU536>$BJ25,$BJ25-SUM($BK536:EU536),EU536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EV536)+EV536>$BJ25,$BJ25-SUM($BK536:EV536),EV536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EW536)+EW536>$BJ25,$BJ25-SUM($BK536:EW536),EW536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EX536)+EX536>$BJ25,$BJ25-SUM($BK536:EX536),EX536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EY536)+EY536>$BJ25,$BJ25-SUM($BK536:EY536),EY536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:EZ536)+EZ536>$BJ25,$BJ25-SUM($BK536:EZ536),EZ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FA536)+FA536>$BJ25,$BJ25-SUM($BK536:FA536),FA536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FB536)+FB536>$BJ25,$BJ25-SUM($BK536:FB536),FB536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FC536)+FC536>$BJ25,$BJ25-SUM($BK536:FC536),FC536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FD536)+FD536>$BJ25,$BJ25-SUM($BK536:FD536),FD536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FE536)+FE536>$BJ25,$BJ25-SUM($BK536:FE536),FE536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FF536)+FF536>$BJ25,$BJ25-SUM($BK536:FF536),FF536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FG536)+FG536>$BJ25,$BJ25-SUM($BK536:FG536),FG536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FH536)+FH536>$BJ25,$BJ25-SUM($BK536:FH536),FH536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FI536)+FI536>$BJ25,$BJ25-SUM($BK536:FI536),FI536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FJ536)+FJ536>$BJ25,$BJ25-SUM($BK536:FJ536),FJ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FK536)+FK536>$BJ25,$BJ25-SUM($BK536:FK536),FK536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FL536)+FL536>$BJ25,$BJ25-SUM($BK536:FL536),FL536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FM536)+FM536>$BJ25,$BJ25-SUM($BK536:FM536),FM536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FN536)+FN536>$BJ25,$BJ25-SUM($BK536:FN536),FN536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FO536)+FO536>$BJ25,$BJ25-SUM($BK536:FO536),FO536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FP536)+FP536>$BJ25,$BJ25-SUM($BK536:FP536),FP536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FQ536)+FQ536>$BJ25,$BJ25-SUM($BK536:FQ536),FQ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FR536)+FR536>$BJ25,$BJ25-SUM($BK536:FR536),FR536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FS536)+FS536>$BJ25,$BJ25-SUM($BK536:FS536),FS536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FT536)+FT536>$BJ25,$BJ25-SUM($BK536:FT536),FT536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FU536)+FU536>$BJ25,$BJ25-SUM($BK536:FU536),FU536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FV536)+FV536>$BJ25,$BJ25-SUM($BK536:FV536),FV536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FW536)+FW536>$BJ25,$BJ25-SUM($BK536:FW536),FW536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FX536)+FX536>$BJ25,$BJ25-SUM($BK536:FX536),FX536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FY536)+FY536>$BJ25,$BJ25-SUM($BK536:FY536),FY536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:FZ536)+FZ536>$BJ25,$BJ25-SUM($BK536:FZ536),FZ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GA536)+GA536>$BJ25,$BJ25-SUM($BK536:GA536),GA536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GB536)+GB536>$BJ25,$BJ25-SUM($BK536:GB536),GB536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GC536)+GC536>$BJ25,$BJ25-SUM($BK536:GC536),GC536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GD536)+GD536>$BJ25,$BJ25-SUM($BK536:GD536),GD536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GE536)+GE536>$BJ25,$BJ25-SUM($BK536:GE536),GE536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GF536)+GF536>$BJ25,$BJ25-SUM($BK536:GF536),GF536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GG536)+GG536>$BJ25,$BJ25-SUM($BK536:GG536),GG536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GH536)+GH536>$BJ25,$BJ25-SUM($BK536:GH536),GH536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GI536)+GI536>$BJ25,$BJ25-SUM($BK536:GI536),GI536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GJ536)+GJ536>$BJ25,$BJ25-SUM($BK536:GJ536),GJ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GK536)+GK536>$BJ25,$BJ25-SUM($BK536:GK536),GK536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GL536)+GL536>$BJ25,$BJ25-SUM($BK536:GL536),GL536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GM536)+GM536>$BJ25,$BJ25-SUM($BK536:GM536),GM536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GN536)+GN536>$BJ25,$BJ25-SUM($BK536:GN536),GN536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GO536)+GO536>$BJ25,$BJ25-SUM($BK536:GO536),GO536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GP536)+GP536>$BJ25,$BJ25-SUM($BK536:GP536),GP536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GQ536)+GQ536>$BJ25,$BJ25-SUM($BK536:GQ536),GQ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GR536)+GR536>$BJ25,$BJ25-SUM($BK536:GR536),GR536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GS536)+GS536>$BJ25,$BJ25-SUM($BK536:GS536),GS536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GT536)+GT536>$BJ25,$BJ25-SUM($BK536:GT536),GT536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GU536)+GU536>$BJ25,$BJ25-SUM($BK536:GU536),GU536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GV536)+GV536>$BJ25,$BJ25-SUM($BK536:GV536),GV536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GW536)+GW536>$BJ25,$BJ25-SUM($BK536:GW536),GW536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GX536)+GX536>$BJ25,$BJ25-SUM($BK536:GX536),GX536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GY536)+GY536>$BJ25,$BJ25-SUM($BK536:GY536),GY536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:GZ536)+GZ536>$BJ25,$BJ25-SUM($BK536:GZ536),GZ536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:HA536)+HA536>$BJ25,$BJ25-SUM($BK536:HA536),HA536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:HB536)+HB536>$BJ25,$BJ25-SUM($BK536:HB536),HB536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:HC536)+HC536>$BJ25,$BJ25-SUM($BK536:HC536),HC536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:HD536)+HD536>$BJ25,$BJ25-SUM($BK536:HD536),HD536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:HE536)+HE536>$BJ25,$BJ25-SUM($BK536:HE536),HE536),0)","v":0},{"$f":"IF($BK536>0,IF(SUM($BK536:HF536)+HF536>$BJ25,$BJ25-SUM($BK536:HF536),HF536),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK537>0,IF(SUM($BK537:BK537)+BK537>$BJ26,$BJ26-SUM($BK537:BK537),BK537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BL537)+BL537>$BJ26,$BJ26-SUM($BK537:BL537),BL537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BM537)+BM537>$BJ26,$BJ26-SUM($BK537:BM537),BM537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BN537)+BN537>$BJ26,$BJ26-SUM($BK537:BN537),BN537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BO537)+BO537>$BJ26,$BJ26-SUM($BK537:BO537),BO537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BP537)+BP537>$BJ26,$BJ26-SUM($BK537:BP537),BP537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BQ537)+BQ537>$BJ26,$BJ26-SUM($BK537:BQ537),BQ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BR537)+BR537>$BJ26,$BJ26-SUM($BK537:BR537),BR537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BS537)+BS537>$BJ26,$BJ26-SUM($BK537:BS537),BS537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BT537)+BT537>$BJ26,$BJ26-SUM($BK537:BT537),BT537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BU537)+BU537>$BJ26,$BJ26-SUM($BK537:BU537),BU537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BV537)+BV537>$BJ26,$BJ26-SUM($BK537:BV537),BV537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BW537)+BW537>$BJ26,$BJ26-SUM($BK537:BW537),BW537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BX537)+BX537>$BJ26,$BJ26-SUM($BK537:BX537),BX537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BY537)+BY537>$BJ26,$BJ26-SUM($BK537:BY537),BY537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:BZ537)+BZ537>$BJ26,$BJ26-SUM($BK537:BZ537),BZ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CA537)+CA537>$BJ26,$BJ26-SUM($BK537:CA537),CA537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CB537)+CB537>$BJ26,$BJ26-SUM($BK537:CB537),CB537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CC537)+CC537>$BJ26,$BJ26-SUM($BK537:CC537),CC537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CD537)+CD537>$BJ26,$BJ26-SUM($BK537:CD537),CD537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CE537)+CE537>$BJ26,$BJ26-SUM($BK537:CE537),CE537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CF537)+CF537>$BJ26,$BJ26-SUM($BK537:CF537),CF537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CG537)+CG537>$BJ26,$BJ26-SUM($BK537:CG537),CG537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CH537)+CH537>$BJ26,$BJ26-SUM($BK537:CH537),CH537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CI537)+CI537>$BJ26,$BJ26-SUM($BK537:CI537),CI537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CJ537)+CJ537>$BJ26,$BJ26-SUM($BK537:CJ537),CJ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CK537)+CK537>$BJ26,$BJ26-SUM($BK537:CK537),CK537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CL537)+CL537>$BJ26,$BJ26-SUM($BK537:CL537),CL537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CM537)+CM537>$BJ26,$BJ26-SUM($BK537:CM537),CM537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CN537)+CN537>$BJ26,$BJ26-SUM($BK537:CN537),CN537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CO537)+CO537>$BJ26,$BJ26-SUM($BK537:CO537),CO537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CP537)+CP537>$BJ26,$BJ26-SUM($BK537:CP537),CP537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CQ537)+CQ537>$BJ26,$BJ26-SUM($BK537:CQ537),CQ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CR537)+CR537>$BJ26,$BJ26-SUM($BK537:CR537),CR537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CS537)+CS537>$BJ26,$BJ26-SUM($BK537:CS537),CS537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CT537)+CT537>$BJ26,$BJ26-SUM($BK537:CT537),CT537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CU537)+CU537>$BJ26,$BJ26-SUM($BK537:CU537),CU537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CV537)+CV537>$BJ26,$BJ26-SUM($BK537:CV537),CV537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CW537)+CW537>$BJ26,$BJ26-SUM($BK537:CW537),CW537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CX537)+CX537>$BJ26,$BJ26-SUM($BK537:CX537),CX537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CY537)+CY537>$BJ26,$BJ26-SUM($BK537:CY537),CY537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:CZ537)+CZ537>$BJ26,$BJ26-SUM($BK537:CZ537),CZ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DA537)+DA537>$BJ26,$BJ26-SUM($BK537:DA537),DA537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DB537)+DB537>$BJ26,$BJ26-SUM($BK537:DB537),DB537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DC537)+DC537>$BJ26,$BJ26-SUM($BK537:DC537),DC537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DD537)+DD537>$BJ26,$BJ26-SUM($BK537:DD537),DD537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DE537)+DE537>$BJ26,$BJ26-SUM($BK537:DE537),DE537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DF537)+DF537>$BJ26,$BJ26-SUM($BK537:DF537),DF537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DG537)+DG537>$BJ26,$BJ26-SUM($BK537:DG537),DG537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DH537)+DH537>$BJ26,$BJ26-SUM($BK537:DH537),DH537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DI537)+DI537>$BJ26,$BJ26-SUM($BK537:DI537),DI537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DJ537)+DJ537>$BJ26,$BJ26-SUM($BK537:DJ537),DJ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DK537)+DK537>$BJ26,$BJ26-SUM($BK537:DK537),DK537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DL537)+DL537>$BJ26,$BJ26-SUM($BK537:DL537),DL537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DM537)+DM537>$BJ26,$BJ26-SUM($BK537:DM537),DM537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DN537)+DN537>$BJ26,$BJ26-SUM($BK537:DN537),DN537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DO537)+DO537>$BJ26,$BJ26-SUM($BK537:DO537),DO537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DP537)+DP537>$BJ26,$BJ26-SUM($BK537:DP537),DP537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DQ537)+DQ537>$BJ26,$BJ26-SUM($BK537:DQ537),DQ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DR537)+DR537>$BJ26,$BJ26-SUM($BK537:DR537),DR537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DS537)+DS537>$BJ26,$BJ26-SUM($BK537:DS537),DS537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DT537)+DT537>$BJ26,$BJ26-SUM($BK537:DT537),DT537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DU537)+DU537>$BJ26,$BJ26-SUM($BK537:DU537),DU537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DV537)+DV537>$BJ26,$BJ26-SUM($BK537:DV537),DV537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DW537)+DW537>$BJ26,$BJ26-SUM($BK537:DW537),DW537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DX537)+DX537>$BJ26,$BJ26-SUM($BK537:DX537),DX537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DY537)+DY537>$BJ26,$BJ26-SUM($BK537:DY537),DY537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:DZ537)+DZ537>$BJ26,$BJ26-SUM($BK537:DZ537),DZ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EA537)+EA537>$BJ26,$BJ26-SUM($BK537:EA537),EA537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EB537)+EB537>$BJ26,$BJ26-SUM($BK537:EB537),EB537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EC537)+EC537>$BJ26,$BJ26-SUM($BK537:EC537),EC537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:ED537)+ED537>$BJ26,$BJ26-SUM($BK537:ED537),ED537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EE537)+EE537>$BJ26,$BJ26-SUM($BK537:EE537),EE537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EF537)+EF537>$BJ26,$BJ26-SUM($BK537:EF537),EF537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EG537)+EG537>$BJ26,$BJ26-SUM($BK537:EG537),EG537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EH537)+EH537>$BJ26,$BJ26-SUM($BK537:EH537),EH537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EI537)+EI537>$BJ26,$BJ26-SUM($BK537:EI537),EI537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EJ537)+EJ537>$BJ26,$BJ26-SUM($BK537:EJ537),EJ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EK537)+EK537>$BJ26,$BJ26-SUM($BK537:EK537),EK537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EL537)+EL537>$BJ26,$BJ26-SUM($BK537:EL537),EL537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EM537)+EM537>$BJ26,$BJ26-SUM($BK537:EM537),EM537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EN537)+EN537>$BJ26,$BJ26-SUM($BK537:EN537),EN537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EO537)+EO537>$BJ26,$BJ26-SUM($BK537:EO537),EO537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EP537)+EP537>$BJ26,$BJ26-SUM($BK537:EP537),EP537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EQ537)+EQ537>$BJ26,$BJ26-SUM($BK537:EQ537),EQ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:ER537)+ER537>$BJ26,$BJ26-SUM($BK537:ER537),ER537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:ES537)+ES537>$BJ26,$BJ26-SUM($BK537:ES537),ES537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:ET537)+ET537>$BJ26,$BJ26-SUM($BK537:ET537),ET537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EU537)+EU537>$BJ26,$BJ26-SUM($BK537:EU537),EU537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EV537)+EV537>$BJ26,$BJ26-SUM($BK537:EV537),EV537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EW537)+EW537>$BJ26,$BJ26-SUM($BK537:EW537),EW537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EX537)+EX537>$BJ26,$BJ26-SUM($BK537:EX537),EX537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EY537)+EY537>$BJ26,$BJ26-SUM($BK537:EY537),EY537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:EZ537)+EZ537>$BJ26,$BJ26-SUM($BK537:EZ537),EZ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FA537)+FA537>$BJ26,$BJ26-SUM($BK537:FA537),FA537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FB537)+FB537>$BJ26,$BJ26-SUM($BK537:FB537),FB537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FC537)+FC537>$BJ26,$BJ26-SUM($BK537:FC537),FC537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FD537)+FD537>$BJ26,$BJ26-SUM($BK537:FD537),FD537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FE537)+FE537>$BJ26,$BJ26-SUM($BK537:FE537),FE537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FF537)+FF537>$BJ26,$BJ26-SUM($BK537:FF537),FF537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FG537)+FG537>$BJ26,$BJ26-SUM($BK537:FG537),FG537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FH537)+FH537>$BJ26,$BJ26-SUM($BK537:FH537),FH537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FI537)+FI537>$BJ26,$BJ26-SUM($BK537:FI537),FI537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FJ537)+FJ537>$BJ26,$BJ26-SUM($BK537:FJ537),FJ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FK537)+FK537>$BJ26,$BJ26-SUM($BK537:FK537),FK537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FL537)+FL537>$BJ26,$BJ26-SUM($BK537:FL537),FL537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FM537)+FM537>$BJ26,$BJ26-SUM($BK537:FM537),FM537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FN537)+FN537>$BJ26,$BJ26-SUM($BK537:FN537),FN537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FO537)+FO537>$BJ26,$BJ26-SUM($BK537:FO537),FO537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FP537)+FP537>$BJ26,$BJ26-SUM($BK537:FP537),FP537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FQ537)+FQ537>$BJ26,$BJ26-SUM($BK537:FQ537),FQ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FR537)+FR537>$BJ26,$BJ26-SUM($BK537:FR537),FR537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FS537)+FS537>$BJ26,$BJ26-SUM($BK537:FS537),FS537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FT537)+FT537>$BJ26,$BJ26-SUM($BK537:FT537),FT537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FU537)+FU537>$BJ26,$BJ26-SUM($BK537:FU537),FU537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FV537)+FV537>$BJ26,$BJ26-SUM($BK537:FV537),FV537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FW537)+FW537>$BJ26,$BJ26-SUM($BK537:FW537),FW537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FX537)+FX537>$BJ26,$BJ26-SUM($BK537:FX537),FX537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FY537)+FY537>$BJ26,$BJ26-SUM($BK537:FY537),FY537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:FZ537)+FZ537>$BJ26,$BJ26-SUM($BK537:FZ537),FZ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GA537)+GA537>$BJ26,$BJ26-SUM($BK537:GA537),GA537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GB537)+GB537>$BJ26,$BJ26-SUM($BK537:GB537),GB537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GC537)+GC537>$BJ26,$BJ26-SUM($BK537:GC537),GC537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GD537)+GD537>$BJ26,$BJ26-SUM($BK537:GD537),GD537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GE537)+GE537>$BJ26,$BJ26-SUM($BK537:GE537),GE537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GF537)+GF537>$BJ26,$BJ26-SUM($BK537:GF537),GF537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GG537)+GG537>$BJ26,$BJ26-SUM($BK537:GG537),GG537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GH537)+GH537>$BJ26,$BJ26-SUM($BK537:GH537),GH537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GI537)+GI537>$BJ26,$BJ26-SUM($BK537:GI537),GI537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GJ537)+GJ537>$BJ26,$BJ26-SUM($BK537:GJ537),GJ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GK537)+GK537>$BJ26,$BJ26-SUM($BK537:GK537),GK537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GL537)+GL537>$BJ26,$BJ26-SUM($BK537:GL537),GL537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GM537)+GM537>$BJ26,$BJ26-SUM($BK537:GM537),GM537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GN537)+GN537>$BJ26,$BJ26-SUM($BK537:GN537),GN537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GO537)+GO537>$BJ26,$BJ26-SUM($BK537:GO537),GO537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GP537)+GP537>$BJ26,$BJ26-SUM($BK537:GP537),GP537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GQ537)+GQ537>$BJ26,$BJ26-SUM($BK537:GQ537),GQ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GR537)+GR537>$BJ26,$BJ26-SUM($BK537:GR537),GR537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GS537)+GS537>$BJ26,$BJ26-SUM($BK537:GS537),GS537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GT537)+GT537>$BJ26,$BJ26-SUM($BK537:GT537),GT537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GU537)+GU537>$BJ26,$BJ26-SUM($BK537:GU537),GU537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GV537)+GV537>$BJ26,$BJ26-SUM($BK537:GV537),GV537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GW537)+GW537>$BJ26,$BJ26-SUM($BK537:GW537),GW537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GX537)+GX537>$BJ26,$BJ26-SUM($BK537:GX537),GX537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GY537)+GY537>$BJ26,$BJ26-SUM($BK537:GY537),GY537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:GZ537)+GZ537>$BJ26,$BJ26-SUM($BK537:GZ537),GZ537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:HA537)+HA537>$BJ26,$BJ26-SUM($BK537:HA537),HA537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:HB537)+HB537>$BJ26,$BJ26-SUM($BK537:HB537),HB537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:HC537)+HC537>$BJ26,$BJ26-SUM($BK537:HC537),HC537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:HD537)+HD537>$BJ26,$BJ26-SUM($BK537:HD537),HD537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:HE537)+HE537>$BJ26,$BJ26-SUM($BK537:HE537),HE537),0)","v":0},{"$f":"IF($BK537>0,IF(SUM($BK537:HF537)+HF537>$BJ26,$BJ26-SUM($BK537:HF537),HF537),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK538>0,IF(SUM($BK538:BK538)+BK538>$BJ27,$BJ27-SUM($BK538:BK538),BK538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BL538)+BL538>$BJ27,$BJ27-SUM($BK538:BL538),BL538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BM538)+BM538>$BJ27,$BJ27-SUM($BK538:BM538),BM538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BN538)+BN538>$BJ27,$BJ27-SUM($BK538:BN538),BN538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BO538)+BO538>$BJ27,$BJ27-SUM($BK538:BO538),BO538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BP538)+BP538>$BJ27,$BJ27-SUM($BK538:BP538),BP538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BQ538)+BQ538>$BJ27,$BJ27-SUM($BK538:BQ538),BQ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BR538)+BR538>$BJ27,$BJ27-SUM($BK538:BR538),BR538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BS538)+BS538>$BJ27,$BJ27-SUM($BK538:BS538),BS538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BT538)+BT538>$BJ27,$BJ27-SUM($BK538:BT538),BT538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BU538)+BU538>$BJ27,$BJ27-SUM($BK538:BU538),BU538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BV538)+BV538>$BJ27,$BJ27-SUM($BK538:BV538),BV538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BW538)+BW538>$BJ27,$BJ27-SUM($BK538:BW538),BW538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BX538)+BX538>$BJ27,$BJ27-SUM($BK538:BX538),BX538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BY538)+BY538>$BJ27,$BJ27-SUM($BK538:BY538),BY538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:BZ538)+BZ538>$BJ27,$BJ27-SUM($BK538:BZ538),BZ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CA538)+CA538>$BJ27,$BJ27-SUM($BK538:CA538),CA538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CB538)+CB538>$BJ27,$BJ27-SUM($BK538:CB538),CB538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CC538)+CC538>$BJ27,$BJ27-SUM($BK538:CC538),CC538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CD538)+CD538>$BJ27,$BJ27-SUM($BK538:CD538),CD538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CE538)+CE538>$BJ27,$BJ27-SUM($BK538:CE538),CE538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CF538)+CF538>$BJ27,$BJ27-SUM($BK538:CF538),CF538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CG538)+CG538>$BJ27,$BJ27-SUM($BK538:CG538),CG538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CH538)+CH538>$BJ27,$BJ27-SUM($BK538:CH538),CH538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CI538)+CI538>$BJ27,$BJ27-SUM($BK538:CI538),CI538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CJ538)+CJ538>$BJ27,$BJ27-SUM($BK538:CJ538),CJ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CK538)+CK538>$BJ27,$BJ27-SUM($BK538:CK538),CK538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CL538)+CL538>$BJ27,$BJ27-SUM($BK538:CL538),CL538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CM538)+CM538>$BJ27,$BJ27-SUM($BK538:CM538),CM538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CN538)+CN538>$BJ27,$BJ27-SUM($BK538:CN538),CN538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CO538)+CO538>$BJ27,$BJ27-SUM($BK538:CO538),CO538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CP538)+CP538>$BJ27,$BJ27-SUM($BK538:CP538),CP538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CQ538)+CQ538>$BJ27,$BJ27-SUM($BK538:CQ538),CQ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CR538)+CR538>$BJ27,$BJ27-SUM($BK538:CR538),CR538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CS538)+CS538>$BJ27,$BJ27-SUM($BK538:CS538),CS538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CT538)+CT538>$BJ27,$BJ27-SUM($BK538:CT538),CT538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CU538)+CU538>$BJ27,$BJ27-SUM($BK538:CU538),CU538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CV538)+CV538>$BJ27,$BJ27-SUM($BK538:CV538),CV538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CW538)+CW538>$BJ27,$BJ27-SUM($BK538:CW538),CW538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CX538)+CX538>$BJ27,$BJ27-SUM($BK538:CX538),CX538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CY538)+CY538>$BJ27,$BJ27-SUM($BK538:CY538),CY538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:CZ538)+CZ538>$BJ27,$BJ27-SUM($BK538:CZ538),CZ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DA538)+DA538>$BJ27,$BJ27-SUM($BK538:DA538),DA538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DB538)+DB538>$BJ27,$BJ27-SUM($BK538:DB538),DB538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DC538)+DC538>$BJ27,$BJ27-SUM($BK538:DC538),DC538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DD538)+DD538>$BJ27,$BJ27-SUM($BK538:DD538),DD538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DE538)+DE538>$BJ27,$BJ27-SUM($BK538:DE538),DE538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DF538)+DF538>$BJ27,$BJ27-SUM($BK538:DF538),DF538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DG538)+DG538>$BJ27,$BJ27-SUM($BK538:DG538),DG538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DH538)+DH538>$BJ27,$BJ27-SUM($BK538:DH538),DH538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DI538)+DI538>$BJ27,$BJ27-SUM($BK538:DI538),DI538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DJ538)+DJ538>$BJ27,$BJ27-SUM($BK538:DJ538),DJ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DK538)+DK538>$BJ27,$BJ27-SUM($BK538:DK538),DK538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DL538)+DL538>$BJ27,$BJ27-SUM($BK538:DL538),DL538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DM538)+DM538>$BJ27,$BJ27-SUM($BK538:DM538),DM538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DN538)+DN538>$BJ27,$BJ27-SUM($BK538:DN538),DN538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DO538)+DO538>$BJ27,$BJ27-SUM($BK538:DO538),DO538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DP538)+DP538>$BJ27,$BJ27-SUM($BK538:DP538),DP538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DQ538)+DQ538>$BJ27,$BJ27-SUM($BK538:DQ538),DQ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DR538)+DR538>$BJ27,$BJ27-SUM($BK538:DR538),DR538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DS538)+DS538>$BJ27,$BJ27-SUM($BK538:DS538),DS538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DT538)+DT538>$BJ27,$BJ27-SUM($BK538:DT538),DT538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DU538)+DU538>$BJ27,$BJ27-SUM($BK538:DU538),DU538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DV538)+DV538>$BJ27,$BJ27-SUM($BK538:DV538),DV538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DW538)+DW538>$BJ27,$BJ27-SUM($BK538:DW538),DW538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DX538)+DX538>$BJ27,$BJ27-SUM($BK538:DX538),DX538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DY538)+DY538>$BJ27,$BJ27-SUM($BK538:DY538),DY538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:DZ538)+DZ538>$BJ27,$BJ27-SUM($BK538:DZ538),DZ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EA538)+EA538>$BJ27,$BJ27-SUM($BK538:EA538),EA538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EB538)+EB538>$BJ27,$BJ27-SUM($BK538:EB538),EB538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EC538)+EC538>$BJ27,$BJ27-SUM($BK538:EC538),EC538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:ED538)+ED538>$BJ27,$BJ27-SUM($BK538:ED538),ED538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EE538)+EE538>$BJ27,$BJ27-SUM($BK538:EE538),EE538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EF538)+EF538>$BJ27,$BJ27-SUM($BK538:EF538),EF538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EG538)+EG538>$BJ27,$BJ27-SUM($BK538:EG538),EG538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EH538)+EH538>$BJ27,$BJ27-SUM($BK538:EH538),EH538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EI538)+EI538>$BJ27,$BJ27-SUM($BK538:EI538),EI538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EJ538)+EJ538>$BJ27,$BJ27-SUM($BK538:EJ538),EJ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EK538)+EK538>$BJ27,$BJ27-SUM($BK538:EK538),EK538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EL538)+EL538>$BJ27,$BJ27-SUM($BK538:EL538),EL538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EM538)+EM538>$BJ27,$BJ27-SUM($BK538:EM538),EM538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EN538)+EN538>$BJ27,$BJ27-SUM($BK538:EN538),EN538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EO538)+EO538>$BJ27,$BJ27-SUM($BK538:EO538),EO538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EP538)+EP538>$BJ27,$BJ27-SUM($BK538:EP538),EP538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EQ538)+EQ538>$BJ27,$BJ27-SUM($BK538:EQ538),EQ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:ER538)+ER538>$BJ27,$BJ27-SUM($BK538:ER538),ER538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:ES538)+ES538>$BJ27,$BJ27-SUM($BK538:ES538),ES538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:ET538)+ET538>$BJ27,$BJ27-SUM($BK538:ET538),ET538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EU538)+EU538>$BJ27,$BJ27-SUM($BK538:EU538),EU538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EV538)+EV538>$BJ27,$BJ27-SUM($BK538:EV538),EV538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EW538)+EW538>$BJ27,$BJ27-SUM($BK538:EW538),EW538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EX538)+EX538>$BJ27,$BJ27-SUM($BK538:EX538),EX538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EY538)+EY538>$BJ27,$BJ27-SUM($BK538:EY538),EY538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:EZ538)+EZ538>$BJ27,$BJ27-SUM($BK538:EZ538),EZ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FA538)+FA538>$BJ27,$BJ27-SUM($BK538:FA538),FA538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FB538)+FB538>$BJ27,$BJ27-SUM($BK538:FB538),FB538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FC538)+FC538>$BJ27,$BJ27-SUM($BK538:FC538),FC538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FD538)+FD538>$BJ27,$BJ27-SUM($BK538:FD538),FD538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FE538)+FE538>$BJ27,$BJ27-SUM($BK538:FE538),FE538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FF538)+FF538>$BJ27,$BJ27-SUM($BK538:FF538),FF538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FG538)+FG538>$BJ27,$BJ27-SUM($BK538:FG538),FG538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FH538)+FH538>$BJ27,$BJ27-SUM($BK538:FH538),FH538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FI538)+FI538>$BJ27,$BJ27-SUM($BK538:FI538),FI538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FJ538)+FJ538>$BJ27,$BJ27-SUM($BK538:FJ538),FJ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FK538)+FK538>$BJ27,$BJ27-SUM($BK538:FK538),FK538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FL538)+FL538>$BJ27,$BJ27-SUM($BK538:FL538),FL538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FM538)+FM538>$BJ27,$BJ27-SUM($BK538:FM538),FM538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FN538)+FN538>$BJ27,$BJ27-SUM($BK538:FN538),FN538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FO538)+FO538>$BJ27,$BJ27-SUM($BK538:FO538),FO538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FP538)+FP538>$BJ27,$BJ27-SUM($BK538:FP538),FP538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FQ538)+FQ538>$BJ27,$BJ27-SUM($BK538:FQ538),FQ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FR538)+FR538>$BJ27,$BJ27-SUM($BK538:FR538),FR538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FS538)+FS538>$BJ27,$BJ27-SUM($BK538:FS538),FS538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FT538)+FT538>$BJ27,$BJ27-SUM($BK538:FT538),FT538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FU538)+FU538>$BJ27,$BJ27-SUM($BK538:FU538),FU538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FV538)+FV538>$BJ27,$BJ27-SUM($BK538:FV538),FV538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FW538)+FW538>$BJ27,$BJ27-SUM($BK538:FW538),FW538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FX538)+FX538>$BJ27,$BJ27-SUM($BK538:FX538),FX538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FY538)+FY538>$BJ27,$BJ27-SUM($BK538:FY538),FY538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:FZ538)+FZ538>$BJ27,$BJ27-SUM($BK538:FZ538),FZ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GA538)+GA538>$BJ27,$BJ27-SUM($BK538:GA538),GA538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GB538)+GB538>$BJ27,$BJ27-SUM($BK538:GB538),GB538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GC538)+GC538>$BJ27,$BJ27-SUM($BK538:GC538),GC538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GD538)+GD538>$BJ27,$BJ27-SUM($BK538:GD538),GD538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GE538)+GE538>$BJ27,$BJ27-SUM($BK538:GE538),GE538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GF538)+GF538>$BJ27,$BJ27-SUM($BK538:GF538),GF538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GG538)+GG538>$BJ27,$BJ27-SUM($BK538:GG538),GG538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GH538)+GH538>$BJ27,$BJ27-SUM($BK538:GH538),GH538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GI538)+GI538>$BJ27,$BJ27-SUM($BK538:GI538),GI538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GJ538)+GJ538>$BJ27,$BJ27-SUM($BK538:GJ538),GJ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GK538)+GK538>$BJ27,$BJ27-SUM($BK538:GK538),GK538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GL538)+GL538>$BJ27,$BJ27-SUM($BK538:GL538),GL538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GM538)+GM538>$BJ27,$BJ27-SUM($BK538:GM538),GM538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GN538)+GN538>$BJ27,$BJ27-SUM($BK538:GN538),GN538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GO538)+GO538>$BJ27,$BJ27-SUM($BK538:GO538),GO538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GP538)+GP538>$BJ27,$BJ27-SUM($BK538:GP538),GP538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GQ538)+GQ538>$BJ27,$BJ27-SUM($BK538:GQ538),GQ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GR538)+GR538>$BJ27,$BJ27-SUM($BK538:GR538),GR538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GS538)+GS538>$BJ27,$BJ27-SUM($BK538:GS538),GS538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GT538)+GT538>$BJ27,$BJ27-SUM($BK538:GT538),GT538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GU538)+GU538>$BJ27,$BJ27-SUM($BK538:GU538),GU538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GV538)+GV538>$BJ27,$BJ27-SUM($BK538:GV538),GV538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GW538)+GW538>$BJ27,$BJ27-SUM($BK538:GW538),GW538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GX538)+GX538>$BJ27,$BJ27-SUM($BK538:GX538),GX538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GY538)+GY538>$BJ27,$BJ27-SUM($BK538:GY538),GY538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:GZ538)+GZ538>$BJ27,$BJ27-SUM($BK538:GZ538),GZ538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:HA538)+HA538>$BJ27,$BJ27-SUM($BK538:HA538),HA538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:HB538)+HB538>$BJ27,$BJ27-SUM($BK538:HB538),HB538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:HC538)+HC538>$BJ27,$BJ27-SUM($BK538:HC538),HC538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:HD538)+HD538>$BJ27,$BJ27-SUM($BK538:HD538),HD538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:HE538)+HE538>$BJ27,$BJ27-SUM($BK538:HE538),HE538),0)","v":0},{"$f":"IF($BK538>0,IF(SUM($BK538:HF538)+HF538>$BJ27,$BJ27-SUM($BK538:HF538),HF538),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK539>0,IF(SUM($BK539:BK539)+BK539>$BJ28,$BJ28-SUM($BK539:BK539),BK539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BL539)+BL539>$BJ28,$BJ28-SUM($BK539:BL539),BL539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BM539)+BM539>$BJ28,$BJ28-SUM($BK539:BM539),BM539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BN539)+BN539>$BJ28,$BJ28-SUM($BK539:BN539),BN539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BO539)+BO539>$BJ28,$BJ28-SUM($BK539:BO539),BO539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BP539)+BP539>$BJ28,$BJ28-SUM($BK539:BP539),BP539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BQ539)+BQ539>$BJ28,$BJ28-SUM($BK539:BQ539),BQ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BR539)+BR539>$BJ28,$BJ28-SUM($BK539:BR539),BR539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BS539)+BS539>$BJ28,$BJ28-SUM($BK539:BS539),BS539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BT539)+BT539>$BJ28,$BJ28-SUM($BK539:BT539),BT539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BU539)+BU539>$BJ28,$BJ28-SUM($BK539:BU539),BU539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BV539)+BV539>$BJ28,$BJ28-SUM($BK539:BV539),BV539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BW539)+BW539>$BJ28,$BJ28-SUM($BK539:BW539),BW539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BX539)+BX539>$BJ28,$BJ28-SUM($BK539:BX539),BX539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BY539)+BY539>$BJ28,$BJ28-SUM($BK539:BY539),BY539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:BZ539)+BZ539>$BJ28,$BJ28-SUM($BK539:BZ539),BZ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CA539)+CA539>$BJ28,$BJ28-SUM($BK539:CA539),CA539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CB539)+CB539>$BJ28,$BJ28-SUM($BK539:CB539),CB539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CC539)+CC539>$BJ28,$BJ28-SUM($BK539:CC539),CC539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CD539)+CD539>$BJ28,$BJ28-SUM($BK539:CD539),CD539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CE539)+CE539>$BJ28,$BJ28-SUM($BK539:CE539),CE539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CF539)+CF539>$BJ28,$BJ28-SUM($BK539:CF539),CF539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CG539)+CG539>$BJ28,$BJ28-SUM($BK539:CG539),CG539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CH539)+CH539>$BJ28,$BJ28-SUM($BK539:CH539),CH539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CI539)+CI539>$BJ28,$BJ28-SUM($BK539:CI539),CI539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CJ539)+CJ539>$BJ28,$BJ28-SUM($BK539:CJ539),CJ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CK539)+CK539>$BJ28,$BJ28-SUM($BK539:CK539),CK539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CL539)+CL539>$BJ28,$BJ28-SUM($BK539:CL539),CL539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CM539)+CM539>$BJ28,$BJ28-SUM($BK539:CM539),CM539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CN539)+CN539>$BJ28,$BJ28-SUM($BK539:CN539),CN539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CO539)+CO539>$BJ28,$BJ28-SUM($BK539:CO539),CO539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CP539)+CP539>$BJ28,$BJ28-SUM($BK539:CP539),CP539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CQ539)+CQ539>$BJ28,$BJ28-SUM($BK539:CQ539),CQ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CR539)+CR539>$BJ28,$BJ28-SUM($BK539:CR539),CR539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CS539)+CS539>$BJ28,$BJ28-SUM($BK539:CS539),CS539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CT539)+CT539>$BJ28,$BJ28-SUM($BK539:CT539),CT539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CU539)+CU539>$BJ28,$BJ28-SUM($BK539:CU539),CU539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CV539)+CV539>$BJ28,$BJ28-SUM($BK539:CV539),CV539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CW539)+CW539>$BJ28,$BJ28-SUM($BK539:CW539),CW539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CX539)+CX539>$BJ28,$BJ28-SUM($BK539:CX539),CX539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CY539)+CY539>$BJ28,$BJ28-SUM($BK539:CY539),CY539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:CZ539)+CZ539>$BJ28,$BJ28-SUM($BK539:CZ539),CZ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DA539)+DA539>$BJ28,$BJ28-SUM($BK539:DA539),DA539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DB539)+DB539>$BJ28,$BJ28-SUM($BK539:DB539),DB539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DC539)+DC539>$BJ28,$BJ28-SUM($BK539:DC539),DC539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DD539)+DD539>$BJ28,$BJ28-SUM($BK539:DD539),DD539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DE539)+DE539>$BJ28,$BJ28-SUM($BK539:DE539),DE539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DF539)+DF539>$BJ28,$BJ28-SUM($BK539:DF539),DF539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DG539)+DG539>$BJ28,$BJ28-SUM($BK539:DG539),DG539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DH539)+DH539>$BJ28,$BJ28-SUM($BK539:DH539),DH539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DI539)+DI539>$BJ28,$BJ28-SUM($BK539:DI539),DI539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DJ539)+DJ539>$BJ28,$BJ28-SUM($BK539:DJ539),DJ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DK539)+DK539>$BJ28,$BJ28-SUM($BK539:DK539),DK539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DL539)+DL539>$BJ28,$BJ28-SUM($BK539:DL539),DL539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DM539)+DM539>$BJ28,$BJ28-SUM($BK539:DM539),DM539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DN539)+DN539>$BJ28,$BJ28-SUM($BK539:DN539),DN539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DO539)+DO539>$BJ28,$BJ28-SUM($BK539:DO539),DO539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DP539)+DP539>$BJ28,$BJ28-SUM($BK539:DP539),DP539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DQ539)+DQ539>$BJ28,$BJ28-SUM($BK539:DQ539),DQ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DR539)+DR539>$BJ28,$BJ28-SUM($BK539:DR539),DR539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DS539)+DS539>$BJ28,$BJ28-SUM($BK539:DS539),DS539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DT539)+DT539>$BJ28,$BJ28-SUM($BK539:DT539),DT539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DU539)+DU539>$BJ28,$BJ28-SUM($BK539:DU539),DU539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DV539)+DV539>$BJ28,$BJ28-SUM($BK539:DV539),DV539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DW539)+DW539>$BJ28,$BJ28-SUM($BK539:DW539),DW539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DX539)+DX539>$BJ28,$BJ28-SUM($BK539:DX539),DX539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DY539)+DY539>$BJ28,$BJ28-SUM($BK539:DY539),DY539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:DZ539)+DZ539>$BJ28,$BJ28-SUM($BK539:DZ539),DZ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EA539)+EA539>$BJ28,$BJ28-SUM($BK539:EA539),EA539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EB539)+EB539>$BJ28,$BJ28-SUM($BK539:EB539),EB539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EC539)+EC539>$BJ28,$BJ28-SUM($BK539:EC539),EC539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:ED539)+ED539>$BJ28,$BJ28-SUM($BK539:ED539),ED539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EE539)+EE539>$BJ28,$BJ28-SUM($BK539:EE539),EE539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EF539)+EF539>$BJ28,$BJ28-SUM($BK539:EF539),EF539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EG539)+EG539>$BJ28,$BJ28-SUM($BK539:EG539),EG539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EH539)+EH539>$BJ28,$BJ28-SUM($BK539:EH539),EH539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EI539)+EI539>$BJ28,$BJ28-SUM($BK539:EI539),EI539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EJ539)+EJ539>$BJ28,$BJ28-SUM($BK539:EJ539),EJ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EK539)+EK539>$BJ28,$BJ28-SUM($BK539:EK539),EK539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EL539)+EL539>$BJ28,$BJ28-SUM($BK539:EL539),EL539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EM539)+EM539>$BJ28,$BJ28-SUM($BK539:EM539),EM539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EN539)+EN539>$BJ28,$BJ28-SUM($BK539:EN539),EN539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EO539)+EO539>$BJ28,$BJ28-SUM($BK539:EO539),EO539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EP539)+EP539>$BJ28,$BJ28-SUM($BK539:EP539),EP539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EQ539)+EQ539>$BJ28,$BJ28-SUM($BK539:EQ539),EQ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:ER539)+ER539>$BJ28,$BJ28-SUM($BK539:ER539),ER539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:ES539)+ES539>$BJ28,$BJ28-SUM($BK539:ES539),ES539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:ET539)+ET539>$BJ28,$BJ28-SUM($BK539:ET539),ET539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EU539)+EU539>$BJ28,$BJ28-SUM($BK539:EU539),EU539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EV539)+EV539>$BJ28,$BJ28-SUM($BK539:EV539),EV539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EW539)+EW539>$BJ28,$BJ28-SUM($BK539:EW539),EW539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EX539)+EX539>$BJ28,$BJ28-SUM($BK539:EX539),EX539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EY539)+EY539>$BJ28,$BJ28-SUM($BK539:EY539),EY539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:EZ539)+EZ539>$BJ28,$BJ28-SUM($BK539:EZ539),EZ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FA539)+FA539>$BJ28,$BJ28-SUM($BK539:FA539),FA539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FB539)+FB539>$BJ28,$BJ28-SUM($BK539:FB539),FB539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FC539)+FC539>$BJ28,$BJ28-SUM($BK539:FC539),FC539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FD539)+FD539>$BJ28,$BJ28-SUM($BK539:FD539),FD539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FE539)+FE539>$BJ28,$BJ28-SUM($BK539:FE539),FE539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FF539)+FF539>$BJ28,$BJ28-SUM($BK539:FF539),FF539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FG539)+FG539>$BJ28,$BJ28-SUM($BK539:FG539),FG539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FH539)+FH539>$BJ28,$BJ28-SUM($BK539:FH539),FH539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FI539)+FI539>$BJ28,$BJ28-SUM($BK539:FI539),FI539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FJ539)+FJ539>$BJ28,$BJ28-SUM($BK539:FJ539),FJ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FK539)+FK539>$BJ28,$BJ28-SUM($BK539:FK539),FK539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FL539)+FL539>$BJ28,$BJ28-SUM($BK539:FL539),FL539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FM539)+FM539>$BJ28,$BJ28-SUM($BK539:FM539),FM539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FN539)+FN539>$BJ28,$BJ28-SUM($BK539:FN539),FN539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FO539)+FO539>$BJ28,$BJ28-SUM($BK539:FO539),FO539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FP539)+FP539>$BJ28,$BJ28-SUM($BK539:FP539),FP539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FQ539)+FQ539>$BJ28,$BJ28-SUM($BK539:FQ539),FQ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FR539)+FR539>$BJ28,$BJ28-SUM($BK539:FR539),FR539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FS539)+FS539>$BJ28,$BJ28-SUM($BK539:FS539),FS539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FT539)+FT539>$BJ28,$BJ28-SUM($BK539:FT539),FT539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FU539)+FU539>$BJ28,$BJ28-SUM($BK539:FU539),FU539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FV539)+FV539>$BJ28,$BJ28-SUM($BK539:FV539),FV539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FW539)+FW539>$BJ28,$BJ28-SUM($BK539:FW539),FW539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FX539)+FX539>$BJ28,$BJ28-SUM($BK539:FX539),FX539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FY539)+FY539>$BJ28,$BJ28-SUM($BK539:FY539),FY539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:FZ539)+FZ539>$BJ28,$BJ28-SUM($BK539:FZ539),FZ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GA539)+GA539>$BJ28,$BJ28-SUM($BK539:GA539),GA539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GB539)+GB539>$BJ28,$BJ28-SUM($BK539:GB539),GB539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GC539)+GC539>$BJ28,$BJ28-SUM($BK539:GC539),GC539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GD539)+GD539>$BJ28,$BJ28-SUM($BK539:GD539),GD539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GE539)+GE539>$BJ28,$BJ28-SUM($BK539:GE539),GE539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GF539)+GF539>$BJ28,$BJ28-SUM($BK539:GF539),GF539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GG539)+GG539>$BJ28,$BJ28-SUM($BK539:GG539),GG539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GH539)+GH539>$BJ28,$BJ28-SUM($BK539:GH539),GH539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GI539)+GI539>$BJ28,$BJ28-SUM($BK539:GI539),GI539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GJ539)+GJ539>$BJ28,$BJ28-SUM($BK539:GJ539),GJ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GK539)+GK539>$BJ28,$BJ28-SUM($BK539:GK539),GK539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GL539)+GL539>$BJ28,$BJ28-SUM($BK539:GL539),GL539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GM539)+GM539>$BJ28,$BJ28-SUM($BK539:GM539),GM539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GN539)+GN539>$BJ28,$BJ28-SUM($BK539:GN539),GN539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GO539)+GO539>$BJ28,$BJ28-SUM($BK539:GO539),GO539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GP539)+GP539>$BJ28,$BJ28-SUM($BK539:GP539),GP539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GQ539)+GQ539>$BJ28,$BJ28-SUM($BK539:GQ539),GQ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GR539)+GR539>$BJ28,$BJ28-SUM($BK539:GR539),GR539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GS539)+GS539>$BJ28,$BJ28-SUM($BK539:GS539),GS539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GT539)+GT539>$BJ28,$BJ28-SUM($BK539:GT539),GT539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GU539)+GU539>$BJ28,$BJ28-SUM($BK539:GU539),GU539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GV539)+GV539>$BJ28,$BJ28-SUM($BK539:GV539),GV539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GW539)+GW539>$BJ28,$BJ28-SUM($BK539:GW539),GW539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GX539)+GX539>$BJ28,$BJ28-SUM($BK539:GX539),GX539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GY539)+GY539>$BJ28,$BJ28-SUM($BK539:GY539),GY539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:GZ539)+GZ539>$BJ28,$BJ28-SUM($BK539:GZ539),GZ539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:HA539)+HA539>$BJ28,$BJ28-SUM($BK539:HA539),HA539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:HB539)+HB539>$BJ28,$BJ28-SUM($BK539:HB539),HB539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:HC539)+HC539>$BJ28,$BJ28-SUM($BK539:HC539),HC539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:HD539)+HD539>$BJ28,$BJ28-SUM($BK539:HD539),HD539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:HE539)+HE539>$BJ28,$BJ28-SUM($BK539:HE539),HE539),0)","v":0},{"$f":"IF($BK539>0,IF(SUM($BK539:HF539)+HF539>$BJ28,$BJ28-SUM($BK539:HF539),HF539),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK540>0,IF(SUM($BK540:BK540)+BK540>$BJ29,$BJ29-SUM($BK540:BK540),BK540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BL540)+BL540>$BJ29,$BJ29-SUM($BK540:BL540),BL540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BM540)+BM540>$BJ29,$BJ29-SUM($BK540:BM540),BM540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BN540)+BN540>$BJ29,$BJ29-SUM($BK540:BN540),BN540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BO540)+BO540>$BJ29,$BJ29-SUM($BK540:BO540),BO540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BP540)+BP540>$BJ29,$BJ29-SUM($BK540:BP540),BP540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BQ540)+BQ540>$BJ29,$BJ29-SUM($BK540:BQ540),BQ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BR540)+BR540>$BJ29,$BJ29-SUM($BK540:BR540),BR540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BS540)+BS540>$BJ29,$BJ29-SUM($BK540:BS540),BS540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BT540)+BT540>$BJ29,$BJ29-SUM($BK540:BT540),BT540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BU540)+BU540>$BJ29,$BJ29-SUM($BK540:BU540),BU540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BV540)+BV540>$BJ29,$BJ29-SUM($BK540:BV540),BV540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BW540)+BW540>$BJ29,$BJ29-SUM($BK540:BW540),BW540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BX540)+BX540>$BJ29,$BJ29-SUM($BK540:BX540),BX540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BY540)+BY540>$BJ29,$BJ29-SUM($BK540:BY540),BY540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:BZ540)+BZ540>$BJ29,$BJ29-SUM($BK540:BZ540),BZ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CA540)+CA540>$BJ29,$BJ29-SUM($BK540:CA540),CA540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CB540)+CB540>$BJ29,$BJ29-SUM($BK540:CB540),CB540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CC540)+CC540>$BJ29,$BJ29-SUM($BK540:CC540),CC540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CD540)+CD540>$BJ29,$BJ29-SUM($BK540:CD540),CD540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CE540)+CE540>$BJ29,$BJ29-SUM($BK540:CE540),CE540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CF540)+CF540>$BJ29,$BJ29-SUM($BK540:CF540),CF540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CG540)+CG540>$BJ29,$BJ29-SUM($BK540:CG540),CG540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CH540)+CH540>$BJ29,$BJ29-SUM($BK540:CH540),CH540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CI540)+CI540>$BJ29,$BJ29-SUM($BK540:CI540),CI540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CJ540)+CJ540>$BJ29,$BJ29-SUM($BK540:CJ540),CJ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CK540)+CK540>$BJ29,$BJ29-SUM($BK540:CK540),CK540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CL540)+CL540>$BJ29,$BJ29-SUM($BK540:CL540),CL540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CM540)+CM540>$BJ29,$BJ29-SUM($BK540:CM540),CM540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CN540)+CN540>$BJ29,$BJ29-SUM($BK540:CN540),CN540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CO540)+CO540>$BJ29,$BJ29-SUM($BK540:CO540),CO540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CP540)+CP540>$BJ29,$BJ29-SUM($BK540:CP540),CP540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CQ540)+CQ540>$BJ29,$BJ29-SUM($BK540:CQ540),CQ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CR540)+CR540>$BJ29,$BJ29-SUM($BK540:CR540),CR540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CS540)+CS540>$BJ29,$BJ29-SUM($BK540:CS540),CS540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CT540)+CT540>$BJ29,$BJ29-SUM($BK540:CT540),CT540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CU540)+CU540>$BJ29,$BJ29-SUM($BK540:CU540),CU540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CV540)+CV540>$BJ29,$BJ29-SUM($BK540:CV540),CV540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CW540)+CW540>$BJ29,$BJ29-SUM($BK540:CW540),CW540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CX540)+CX540>$BJ29,$BJ29-SUM($BK540:CX540),CX540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CY540)+CY540>$BJ29,$BJ29-SUM($BK540:CY540),CY540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:CZ540)+CZ540>$BJ29,$BJ29-SUM($BK540:CZ540),CZ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DA540)+DA540>$BJ29,$BJ29-SUM($BK540:DA540),DA540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DB540)+DB540>$BJ29,$BJ29-SUM($BK540:DB540),DB540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DC540)+DC540>$BJ29,$BJ29-SUM($BK540:DC540),DC540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DD540)+DD540>$BJ29,$BJ29-SUM($BK540:DD540),DD540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DE540)+DE540>$BJ29,$BJ29-SUM($BK540:DE540),DE540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DF540)+DF540>$BJ29,$BJ29-SUM($BK540:DF540),DF540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DG540)+DG540>$BJ29,$BJ29-SUM($BK540:DG540),DG540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DH540)+DH540>$BJ29,$BJ29-SUM($BK540:DH540),DH540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DI540)+DI540>$BJ29,$BJ29-SUM($BK540:DI540),DI540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DJ540)+DJ540>$BJ29,$BJ29-SUM($BK540:DJ540),DJ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DK540)+DK540>$BJ29,$BJ29-SUM($BK540:DK540),DK540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DL540)+DL540>$BJ29,$BJ29-SUM($BK540:DL540),DL540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DM540)+DM540>$BJ29,$BJ29-SUM($BK540:DM540),DM540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DN540)+DN540>$BJ29,$BJ29-SUM($BK540:DN540),DN540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DO540)+DO540>$BJ29,$BJ29-SUM($BK540:DO540),DO540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DP540)+DP540>$BJ29,$BJ29-SUM($BK540:DP540),DP540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DQ540)+DQ540>$BJ29,$BJ29-SUM($BK540:DQ540),DQ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DR540)+DR540>$BJ29,$BJ29-SUM($BK540:DR540),DR540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DS540)+DS540>$BJ29,$BJ29-SUM($BK540:DS540),DS540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DT540)+DT540>$BJ29,$BJ29-SUM($BK540:DT540),DT540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DU540)+DU540>$BJ29,$BJ29-SUM($BK540:DU540),DU540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DV540)+DV540>$BJ29,$BJ29-SUM($BK540:DV540),DV540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DW540)+DW540>$BJ29,$BJ29-SUM($BK540:DW540),DW540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DX540)+DX540>$BJ29,$BJ29-SUM($BK540:DX540),DX540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DY540)+DY540>$BJ29,$BJ29-SUM($BK540:DY540),DY540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:DZ540)+DZ540>$BJ29,$BJ29-SUM($BK540:DZ540),DZ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EA540)+EA540>$BJ29,$BJ29-SUM($BK540:EA540),EA540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EB540)+EB540>$BJ29,$BJ29-SUM($BK540:EB540),EB540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EC540)+EC540>$BJ29,$BJ29-SUM($BK540:EC540),EC540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:ED540)+ED540>$BJ29,$BJ29-SUM($BK540:ED540),ED540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EE540)+EE540>$BJ29,$BJ29-SUM($BK540:EE540),EE540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EF540)+EF540>$BJ29,$BJ29-SUM($BK540:EF540),EF540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EG540)+EG540>$BJ29,$BJ29-SUM($BK540:EG540),EG540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EH540)+EH540>$BJ29,$BJ29-SUM($BK540:EH540),EH540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EI540)+EI540>$BJ29,$BJ29-SUM($BK540:EI540),EI540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EJ540)+EJ540>$BJ29,$BJ29-SUM($BK540:EJ540),EJ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EK540)+EK540>$BJ29,$BJ29-SUM($BK540:EK540),EK540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EL540)+EL540>$BJ29,$BJ29-SUM($BK540:EL540),EL540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EM540)+EM540>$BJ29,$BJ29-SUM($BK540:EM540),EM540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EN540)+EN540>$BJ29,$BJ29-SUM($BK540:EN540),EN540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EO540)+EO540>$BJ29,$BJ29-SUM($BK540:EO540),EO540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EP540)+EP540>$BJ29,$BJ29-SUM($BK540:EP540),EP540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EQ540)+EQ540>$BJ29,$BJ29-SUM($BK540:EQ540),EQ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:ER540)+ER540>$BJ29,$BJ29-SUM($BK540:ER540),ER540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:ES540)+ES540>$BJ29,$BJ29-SUM($BK540:ES540),ES540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:ET540)+ET540>$BJ29,$BJ29-SUM($BK540:ET540),ET540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EU540)+EU540>$BJ29,$BJ29-SUM($BK540:EU540),EU540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EV540)+EV540>$BJ29,$BJ29-SUM($BK540:EV540),EV540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EW540)+EW540>$BJ29,$BJ29-SUM($BK540:EW540),EW540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EX540)+EX540>$BJ29,$BJ29-SUM($BK540:EX540),EX540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EY540)+EY540>$BJ29,$BJ29-SUM($BK540:EY540),EY540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:EZ540)+EZ540>$BJ29,$BJ29-SUM($BK540:EZ540),EZ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FA540)+FA540>$BJ29,$BJ29-SUM($BK540:FA540),FA540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FB540)+FB540>$BJ29,$BJ29-SUM($BK540:FB540),FB540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FC540)+FC540>$BJ29,$BJ29-SUM($BK540:FC540),FC540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FD540)+FD540>$BJ29,$BJ29-SUM($BK540:FD540),FD540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FE540)+FE540>$BJ29,$BJ29-SUM($BK540:FE540),FE540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FF540)+FF540>$BJ29,$BJ29-SUM($BK540:FF540),FF540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FG540)+FG540>$BJ29,$BJ29-SUM($BK540:FG540),FG540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FH540)+FH540>$BJ29,$BJ29-SUM($BK540:FH540),FH540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FI540)+FI540>$BJ29,$BJ29-SUM($BK540:FI540),FI540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FJ540)+FJ540>$BJ29,$BJ29-SUM($BK540:FJ540),FJ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FK540)+FK540>$BJ29,$BJ29-SUM($BK540:FK540),FK540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FL540)+FL540>$BJ29,$BJ29-SUM($BK540:FL540),FL540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FM540)+FM540>$BJ29,$BJ29-SUM($BK540:FM540),FM540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FN540)+FN540>$BJ29,$BJ29-SUM($BK540:FN540),FN540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FO540)+FO540>$BJ29,$BJ29-SUM($BK540:FO540),FO540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FP540)+FP540>$BJ29,$BJ29-SUM($BK540:FP540),FP540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FQ540)+FQ540>$BJ29,$BJ29-SUM($BK540:FQ540),FQ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FR540)+FR540>$BJ29,$BJ29-SUM($BK540:FR540),FR540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FS540)+FS540>$BJ29,$BJ29-SUM($BK540:FS540),FS540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FT540)+FT540>$BJ29,$BJ29-SUM($BK540:FT540),FT540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FU540)+FU540>$BJ29,$BJ29-SUM($BK540:FU540),FU540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FV540)+FV540>$BJ29,$BJ29-SUM($BK540:FV540),FV540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FW540)+FW540>$BJ29,$BJ29-SUM($BK540:FW540),FW540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FX540)+FX540>$BJ29,$BJ29-SUM($BK540:FX540),FX540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FY540)+FY540>$BJ29,$BJ29-SUM($BK540:FY540),FY540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:FZ540)+FZ540>$BJ29,$BJ29-SUM($BK540:FZ540),FZ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GA540)+GA540>$BJ29,$BJ29-SUM($BK540:GA540),GA540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GB540)+GB540>$BJ29,$BJ29-SUM($BK540:GB540),GB540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GC540)+GC540>$BJ29,$BJ29-SUM($BK540:GC540),GC540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GD540)+GD540>$BJ29,$BJ29-SUM($BK540:GD540),GD540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GE540)+GE540>$BJ29,$BJ29-SUM($BK540:GE540),GE540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GF540)+GF540>$BJ29,$BJ29-SUM($BK540:GF540),GF540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GG540)+GG540>$BJ29,$BJ29-SUM($BK540:GG540),GG540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GH540)+GH540>$BJ29,$BJ29-SUM($BK540:GH540),GH540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GI540)+GI540>$BJ29,$BJ29-SUM($BK540:GI540),GI540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GJ540)+GJ540>$BJ29,$BJ29-SUM($BK540:GJ540),GJ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GK540)+GK540>$BJ29,$BJ29-SUM($BK540:GK540),GK540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GL540)+GL540>$BJ29,$BJ29-SUM($BK540:GL540),GL540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GM540)+GM540>$BJ29,$BJ29-SUM($BK540:GM540),GM540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GN540)+GN540>$BJ29,$BJ29-SUM($BK540:GN540),GN540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GO540)+GO540>$BJ29,$BJ29-SUM($BK540:GO540),GO540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GP540)+GP540>$BJ29,$BJ29-SUM($BK540:GP540),GP540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GQ540)+GQ540>$BJ29,$BJ29-SUM($BK540:GQ540),GQ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GR540)+GR540>$BJ29,$BJ29-SUM($BK540:GR540),GR540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GS540)+GS540>$BJ29,$BJ29-SUM($BK540:GS540),GS540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GT540)+GT540>$BJ29,$BJ29-SUM($BK540:GT540),GT540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GU540)+GU540>$BJ29,$BJ29-SUM($BK540:GU540),GU540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GV540)+GV540>$BJ29,$BJ29-SUM($BK540:GV540),GV540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GW540)+GW540>$BJ29,$BJ29-SUM($BK540:GW540),GW540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GX540)+GX540>$BJ29,$BJ29-SUM($BK540:GX540),GX540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GY540)+GY540>$BJ29,$BJ29-SUM($BK540:GY540),GY540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:GZ540)+GZ540>$BJ29,$BJ29-SUM($BK540:GZ540),GZ540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:HA540)+HA540>$BJ29,$BJ29-SUM($BK540:HA540),HA540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:HB540)+HB540>$BJ29,$BJ29-SUM($BK540:HB540),HB540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:HC540)+HC540>$BJ29,$BJ29-SUM($BK540:HC540),HC540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:HD540)+HD540>$BJ29,$BJ29-SUM($BK540:HD540),HD540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:HE540)+HE540>$BJ29,$BJ29-SUM($BK540:HE540),HE540),0)","v":0},{"$f":"IF($BK540>0,IF(SUM($BK540:HF540)+HF540>$BJ29,$BJ29-SUM($BK540:HF540),HF540),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK541>0,IF(SUM($BK541:BK541)+BK541>$BJ30,$BJ30-SUM($BK541:BK541),BK541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BL541)+BL541>$BJ30,$BJ30-SUM($BK541:BL541),BL541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BM541)+BM541>$BJ30,$BJ30-SUM($BK541:BM541),BM541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BN541)+BN541>$BJ30,$BJ30-SUM($BK541:BN541),BN541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BO541)+BO541>$BJ30,$BJ30-SUM($BK541:BO541),BO541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BP541)+BP541>$BJ30,$BJ30-SUM($BK541:BP541),BP541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BQ541)+BQ541>$BJ30,$BJ30-SUM($BK541:BQ541),BQ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BR541)+BR541>$BJ30,$BJ30-SUM($BK541:BR541),BR541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BS541)+BS541>$BJ30,$BJ30-SUM($BK541:BS541),BS541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BT541)+BT541>$BJ30,$BJ30-SUM($BK541:BT541),BT541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BU541)+BU541>$BJ30,$BJ30-SUM($BK541:BU541),BU541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BV541)+BV541>$BJ30,$BJ30-SUM($BK541:BV541),BV541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BW541)+BW541>$BJ30,$BJ30-SUM($BK541:BW541),BW541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BX541)+BX541>$BJ30,$BJ30-SUM($BK541:BX541),BX541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BY541)+BY541>$BJ30,$BJ30-SUM($BK541:BY541),BY541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:BZ541)+BZ541>$BJ30,$BJ30-SUM($BK541:BZ541),BZ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CA541)+CA541>$BJ30,$BJ30-SUM($BK541:CA541),CA541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CB541)+CB541>$BJ30,$BJ30-SUM($BK541:CB541),CB541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CC541)+CC541>$BJ30,$BJ30-SUM($BK541:CC541),CC541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CD541)+CD541>$BJ30,$BJ30-SUM($BK541:CD541),CD541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CE541)+CE541>$BJ30,$BJ30-SUM($BK541:CE541),CE541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CF541)+CF541>$BJ30,$BJ30-SUM($BK541:CF541),CF541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CG541)+CG541>$BJ30,$BJ30-SUM($BK541:CG541),CG541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CH541)+CH541>$BJ30,$BJ30-SUM($BK541:CH541),CH541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CI541)+CI541>$BJ30,$BJ30-SUM($BK541:CI541),CI541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CJ541)+CJ541>$BJ30,$BJ30-SUM($BK541:CJ541),CJ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CK541)+CK541>$BJ30,$BJ30-SUM($BK541:CK541),CK541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CL541)+CL541>$BJ30,$BJ30-SUM($BK541:CL541),CL541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CM541)+CM541>$BJ30,$BJ30-SUM($BK541:CM541),CM541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CN541)+CN541>$BJ30,$BJ30-SUM($BK541:CN541),CN541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CO541)+CO541>$BJ30,$BJ30-SUM($BK541:CO541),CO541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CP541)+CP541>$BJ30,$BJ30-SUM($BK541:CP541),CP541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CQ541)+CQ541>$BJ30,$BJ30-SUM($BK541:CQ541),CQ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CR541)+CR541>$BJ30,$BJ30-SUM($BK541:CR541),CR541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CS541)+CS541>$BJ30,$BJ30-SUM($BK541:CS541),CS541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CT541)+CT541>$BJ30,$BJ30-SUM($BK541:CT541),CT541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CU541)+CU541>$BJ30,$BJ30-SUM($BK541:CU541),CU541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CV541)+CV541>$BJ30,$BJ30-SUM($BK541:CV541),CV541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CW541)+CW541>$BJ30,$BJ30-SUM($BK541:CW541),CW541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CX541)+CX541>$BJ30,$BJ30-SUM($BK541:CX541),CX541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CY541)+CY541>$BJ30,$BJ30-SUM($BK541:CY541),CY541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:CZ541)+CZ541>$BJ30,$BJ30-SUM($BK541:CZ541),CZ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DA541)+DA541>$BJ30,$BJ30-SUM($BK541:DA541),DA541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DB541)+DB541>$BJ30,$BJ30-SUM($BK541:DB541),DB541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DC541)+DC541>$BJ30,$BJ30-SUM($BK541:DC541),DC541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DD541)+DD541>$BJ30,$BJ30-SUM($BK541:DD541),DD541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DE541)+DE541>$BJ30,$BJ30-SUM($BK541:DE541),DE541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DF541)+DF541>$BJ30,$BJ30-SUM($BK541:DF541),DF541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DG541)+DG541>$BJ30,$BJ30-SUM($BK541:DG541),DG541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DH541)+DH541>$BJ30,$BJ30-SUM($BK541:DH541),DH541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DI541)+DI541>$BJ30,$BJ30-SUM($BK541:DI541),DI541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DJ541)+DJ541>$BJ30,$BJ30-SUM($BK541:DJ541),DJ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DK541)+DK541>$BJ30,$BJ30-SUM($BK541:DK541),DK541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DL541)+DL541>$BJ30,$BJ30-SUM($BK541:DL541),DL541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DM541)+DM541>$BJ30,$BJ30-SUM($BK541:DM541),DM541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DN541)+DN541>$BJ30,$BJ30-SUM($BK541:DN541),DN541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DO541)+DO541>$BJ30,$BJ30-SUM($BK541:DO541),DO541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DP541)+DP541>$BJ30,$BJ30-SUM($BK541:DP541),DP541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DQ541)+DQ541>$BJ30,$BJ30-SUM($BK541:DQ541),DQ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DR541)+DR541>$BJ30,$BJ30-SUM($BK541:DR541),DR541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DS541)+DS541>$BJ30,$BJ30-SUM($BK541:DS541),DS541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DT541)+DT541>$BJ30,$BJ30-SUM($BK541:DT541),DT541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DU541)+DU541>$BJ30,$BJ30-SUM($BK541:DU541),DU541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DV541)+DV541>$BJ30,$BJ30-SUM($BK541:DV541),DV541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DW541)+DW541>$BJ30,$BJ30-SUM($BK541:DW541),DW541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DX541)+DX541>$BJ30,$BJ30-SUM($BK541:DX541),DX541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DY541)+DY541>$BJ30,$BJ30-SUM($BK541:DY541),DY541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:DZ541)+DZ541>$BJ30,$BJ30-SUM($BK541:DZ541),DZ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EA541)+EA541>$BJ30,$BJ30-SUM($BK541:EA541),EA541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EB541)+EB541>$BJ30,$BJ30-SUM($BK541:EB541),EB541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EC541)+EC541>$BJ30,$BJ30-SUM($BK541:EC541),EC541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:ED541)+ED541>$BJ30,$BJ30-SUM($BK541:ED541),ED541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EE541)+EE541>$BJ30,$BJ30-SUM($BK541:EE541),EE541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EF541)+EF541>$BJ30,$BJ30-SUM($BK541:EF541),EF541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EG541)+EG541>$BJ30,$BJ30-SUM($BK541:EG541),EG541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EH541)+EH541>$BJ30,$BJ30-SUM($BK541:EH541),EH541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EI541)+EI541>$BJ30,$BJ30-SUM($BK541:EI541),EI541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EJ541)+EJ541>$BJ30,$BJ30-SUM($BK541:EJ541),EJ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EK541)+EK541>$BJ30,$BJ30-SUM($BK541:EK541),EK541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EL541)+EL541>$BJ30,$BJ30-SUM($BK541:EL541),EL541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EM541)+EM541>$BJ30,$BJ30-SUM($BK541:EM541),EM541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EN541)+EN541>$BJ30,$BJ30-SUM($BK541:EN541),EN541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EO541)+EO541>$BJ30,$BJ30-SUM($BK541:EO541),EO541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EP541)+EP541>$BJ30,$BJ30-SUM($BK541:EP541),EP541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EQ541)+EQ541>$BJ30,$BJ30-SUM($BK541:EQ541),EQ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:ER541)+ER541>$BJ30,$BJ30-SUM($BK541:ER541),ER541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:ES541)+ES541>$BJ30,$BJ30-SUM($BK541:ES541),ES541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:ET541)+ET541>$BJ30,$BJ30-SUM($BK541:ET541),ET541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EU541)+EU541>$BJ30,$BJ30-SUM($BK541:EU541),EU541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EV541)+EV541>$BJ30,$BJ30-SUM($BK541:EV541),EV541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EW541)+EW541>$BJ30,$BJ30-SUM($BK541:EW541),EW541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EX541)+EX541>$BJ30,$BJ30-SUM($BK541:EX541),EX541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EY541)+EY541>$BJ30,$BJ30-SUM($BK541:EY541),EY541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:EZ541)+EZ541>$BJ30,$BJ30-SUM($BK541:EZ541),EZ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FA541)+FA541>$BJ30,$BJ30-SUM($BK541:FA541),FA541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FB541)+FB541>$BJ30,$BJ30-SUM($BK541:FB541),FB541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FC541)+FC541>$BJ30,$BJ30-SUM($BK541:FC541),FC541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FD541)+FD541>$BJ30,$BJ30-SUM($BK541:FD541),FD541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FE541)+FE541>$BJ30,$BJ30-SUM($BK541:FE541),FE541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FF541)+FF541>$BJ30,$BJ30-SUM($BK541:FF541),FF541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FG541)+FG541>$BJ30,$BJ30-SUM($BK541:FG541),FG541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FH541)+FH541>$BJ30,$BJ30-SUM($BK541:FH541),FH541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FI541)+FI541>$BJ30,$BJ30-SUM($BK541:FI541),FI541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FJ541)+FJ541>$BJ30,$BJ30-SUM($BK541:FJ541),FJ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FK541)+FK541>$BJ30,$BJ30-SUM($BK541:FK541),FK541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FL541)+FL541>$BJ30,$BJ30-SUM($BK541:FL541),FL541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FM541)+FM541>$BJ30,$BJ30-SUM($BK541:FM541),FM541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FN541)+FN541>$BJ30,$BJ30-SUM($BK541:FN541),FN541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FO541)+FO541>$BJ30,$BJ30-SUM($BK541:FO541),FO541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FP541)+FP541>$BJ30,$BJ30-SUM($BK541:FP541),FP541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FQ541)+FQ541>$BJ30,$BJ30-SUM($BK541:FQ541),FQ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FR541)+FR541>$BJ30,$BJ30-SUM($BK541:FR541),FR541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FS541)+FS541>$BJ30,$BJ30-SUM($BK541:FS541),FS541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FT541)+FT541>$BJ30,$BJ30-SUM($BK541:FT541),FT541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FU541)+FU541>$BJ30,$BJ30-SUM($BK541:FU541),FU541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FV541)+FV541>$BJ30,$BJ30-SUM($BK541:FV541),FV541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FW541)+FW541>$BJ30,$BJ30-SUM($BK541:FW541),FW541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FX541)+FX541>$BJ30,$BJ30-SUM($BK541:FX541),FX541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FY541)+FY541>$BJ30,$BJ30-SUM($BK541:FY541),FY541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:FZ541)+FZ541>$BJ30,$BJ30-SUM($BK541:FZ541),FZ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GA541)+GA541>$BJ30,$BJ30-SUM($BK541:GA541),GA541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GB541)+GB541>$BJ30,$BJ30-SUM($BK541:GB541),GB541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GC541)+GC541>$BJ30,$BJ30-SUM($BK541:GC541),GC541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GD541)+GD541>$BJ30,$BJ30-SUM($BK541:GD541),GD541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GE541)+GE541>$BJ30,$BJ30-SUM($BK541:GE541),GE541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GF541)+GF541>$BJ30,$BJ30-SUM($BK541:GF541),GF541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GG541)+GG541>$BJ30,$BJ30-SUM($BK541:GG541),GG541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GH541)+GH541>$BJ30,$BJ30-SUM($BK541:GH541),GH541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GI541)+GI541>$BJ30,$BJ30-SUM($BK541:GI541),GI541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GJ541)+GJ541>$BJ30,$BJ30-SUM($BK541:GJ541),GJ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GK541)+GK541>$BJ30,$BJ30-SUM($BK541:GK541),GK541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GL541)+GL541>$BJ30,$BJ30-SUM($BK541:GL541),GL541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GM541)+GM541>$BJ30,$BJ30-SUM($BK541:GM541),GM541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GN541)+GN541>$BJ30,$BJ30-SUM($BK541:GN541),GN541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GO541)+GO541>$BJ30,$BJ30-SUM($BK541:GO541),GO541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GP541)+GP541>$BJ30,$BJ30-SUM($BK541:GP541),GP541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GQ541)+GQ541>$BJ30,$BJ30-SUM($BK541:GQ541),GQ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GR541)+GR541>$BJ30,$BJ30-SUM($BK541:GR541),GR541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GS541)+GS541>$BJ30,$BJ30-SUM($BK541:GS541),GS541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GT541)+GT541>$BJ30,$BJ30-SUM($BK541:GT541),GT541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GU541)+GU541>$BJ30,$BJ30-SUM($BK541:GU541),GU541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GV541)+GV541>$BJ30,$BJ30-SUM($BK541:GV541),GV541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GW541)+GW541>$BJ30,$BJ30-SUM($BK541:GW541),GW541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GX541)+GX541>$BJ30,$BJ30-SUM($BK541:GX541),GX541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GY541)+GY541>$BJ30,$BJ30-SUM($BK541:GY541),GY541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:GZ541)+GZ541>$BJ30,$BJ30-SUM($BK541:GZ541),GZ541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:HA541)+HA541>$BJ30,$BJ30-SUM($BK541:HA541),HA541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:HB541)+HB541>$BJ30,$BJ30-SUM($BK541:HB541),HB541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:HC541)+HC541>$BJ30,$BJ30-SUM($BK541:HC541),HC541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:HD541)+HD541>$BJ30,$BJ30-SUM($BK541:HD541),HD541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:HE541)+HE541>$BJ30,$BJ30-SUM($BK541:HE541),HE541),0)","v":0},{"$f":"IF($BK541>0,IF(SUM($BK541:HF541)+HF541>$BJ30,$BJ30-SUM($BK541:HF541),HF541),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BK542>0,IF(SUM($BK542:BK542)+BK542>$BJ31,$BJ31-SUM($BK542:BK542),BK542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BL542)+BL542>$BJ31,$BJ31-SUM($BK542:BL542),BL542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BM542)+BM542>$BJ31,$BJ31-SUM($BK542:BM542),BM542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BN542)+BN542>$BJ31,$BJ31-SUM($BK542:BN542),BN542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BO542)+BO542>$BJ31,$BJ31-SUM($BK542:BO542),BO542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BP542)+BP542>$BJ31,$BJ31-SUM($BK542:BP542),BP542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BQ542)+BQ542>$BJ31,$BJ31-SUM($BK542:BQ542),BQ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BR542)+BR542>$BJ31,$BJ31-SUM($BK542:BR542),BR542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BS542)+BS542>$BJ31,$BJ31-SUM($BK542:BS542),BS542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BT542)+BT542>$BJ31,$BJ31-SUM($BK542:BT542),BT542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BU542)+BU542>$BJ31,$BJ31-SUM($BK542:BU542),BU542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BV542)+BV542>$BJ31,$BJ31-SUM($BK542:BV542),BV542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BW542)+BW542>$BJ31,$BJ31-SUM($BK542:BW542),BW542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BX542)+BX542>$BJ31,$BJ31-SUM($BK542:BX542),BX542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BY542)+BY542>$BJ31,$BJ31-SUM($BK542:BY542),BY542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:BZ542)+BZ542>$BJ31,$BJ31-SUM($BK542:BZ542),BZ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CA542)+CA542>$BJ31,$BJ31-SUM($BK542:CA542),CA542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CB542)+CB542>$BJ31,$BJ31-SUM($BK542:CB542),CB542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CC542)+CC542>$BJ31,$BJ31-SUM($BK542:CC542),CC542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CD542)+CD542>$BJ31,$BJ31-SUM($BK542:CD542),CD542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CE542)+CE542>$BJ31,$BJ31-SUM($BK542:CE542),CE542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CF542)+CF542>$BJ31,$BJ31-SUM($BK542:CF542),CF542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CG542)+CG542>$BJ31,$BJ31-SUM($BK542:CG542),CG542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CH542)+CH542>$BJ31,$BJ31-SUM($BK542:CH542),CH542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CI542)+CI542>$BJ31,$BJ31-SUM($BK542:CI542),CI542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CJ542)+CJ542>$BJ31,$BJ31-SUM($BK542:CJ542),CJ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CK542)+CK542>$BJ31,$BJ31-SUM($BK542:CK542),CK542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CL542)+CL542>$BJ31,$BJ31-SUM($BK542:CL542),CL542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CM542)+CM542>$BJ31,$BJ31-SUM($BK542:CM542),CM542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CN542)+CN542>$BJ31,$BJ31-SUM($BK542:CN542),CN542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CO542)+CO542>$BJ31,$BJ31-SUM($BK542:CO542),CO542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CP542)+CP542>$BJ31,$BJ31-SUM($BK542:CP542),CP542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CQ542)+CQ542>$BJ31,$BJ31-SUM($BK542:CQ542),CQ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CR542)+CR542>$BJ31,$BJ31-SUM($BK542:CR542),CR542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CS542)+CS542>$BJ31,$BJ31-SUM($BK542:CS542),CS542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CT542)+CT542>$BJ31,$BJ31-SUM($BK542:CT542),CT542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CU542)+CU542>$BJ31,$BJ31-SUM($BK542:CU542),CU542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CV542)+CV542>$BJ31,$BJ31-SUM($BK542:CV542),CV542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CW542)+CW542>$BJ31,$BJ31-SUM($BK542:CW542),CW542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CX542)+CX542>$BJ31,$BJ31-SUM($BK542:CX542),CX542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CY542)+CY542>$BJ31,$BJ31-SUM($BK542:CY542),CY542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:CZ542)+CZ542>$BJ31,$BJ31-SUM($BK542:CZ542),CZ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DA542)+DA542>$BJ31,$BJ31-SUM($BK542:DA542),DA542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DB542)+DB542>$BJ31,$BJ31-SUM($BK542:DB542),DB542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DC542)+DC542>$BJ31,$BJ31-SUM($BK542:DC542),DC542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DD542)+DD542>$BJ31,$BJ31-SUM($BK542:DD542),DD542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DE542)+DE542>$BJ31,$BJ31-SUM($BK542:DE542),DE542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DF542)+DF542>$BJ31,$BJ31-SUM($BK542:DF542),DF542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DG542)+DG542>$BJ31,$BJ31-SUM($BK542:DG542),DG542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DH542)+DH542>$BJ31,$BJ31-SUM($BK542:DH542),DH542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DI542)+DI542>$BJ31,$BJ31-SUM($BK542:DI542),DI542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DJ542)+DJ542>$BJ31,$BJ31-SUM($BK542:DJ542),DJ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DK542)+DK542>$BJ31,$BJ31-SUM($BK542:DK542),DK542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DL542)+DL542>$BJ31,$BJ31-SUM($BK542:DL542),DL542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DM542)+DM542>$BJ31,$BJ31-SUM($BK542:DM542),DM542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DN542)+DN542>$BJ31,$BJ31-SUM($BK542:DN542),DN542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DO542)+DO542>$BJ31,$BJ31-SUM($BK542:DO542),DO542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DP542)+DP542>$BJ31,$BJ31-SUM($BK542:DP542),DP542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DQ542)+DQ542>$BJ31,$BJ31-SUM($BK542:DQ542),DQ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DR542)+DR542>$BJ31,$BJ31-SUM($BK542:DR542),DR542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DS542)+DS542>$BJ31,$BJ31-SUM($BK542:DS542),DS542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DT542)+DT542>$BJ31,$BJ31-SUM($BK542:DT542),DT542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DU542)+DU542>$BJ31,$BJ31-SUM($BK542:DU542),DU542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DV542)+DV542>$BJ31,$BJ31-SUM($BK542:DV542),DV542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DW542)+DW542>$BJ31,$BJ31-SUM($BK542:DW542),DW542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DX542)+DX542>$BJ31,$BJ31-SUM($BK542:DX542),DX542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DY542)+DY542>$BJ31,$BJ31-SUM($BK542:DY542),DY542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:DZ542)+DZ542>$BJ31,$BJ31-SUM($BK542:DZ542),DZ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EA542)+EA542>$BJ31,$BJ31-SUM($BK542:EA542),EA542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EB542)+EB542>$BJ31,$BJ31-SUM($BK542:EB542),EB542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EC542)+EC542>$BJ31,$BJ31-SUM($BK542:EC542),EC542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:ED542)+ED542>$BJ31,$BJ31-SUM($BK542:ED542),ED542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EE542)+EE542>$BJ31,$BJ31-SUM($BK542:EE542),EE542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EF542)+EF542>$BJ31,$BJ31-SUM($BK542:EF542),EF542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EG542)+EG542>$BJ31,$BJ31-SUM($BK542:EG542),EG542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EH542)+EH542>$BJ31,$BJ31-SUM($BK542:EH542),EH542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EI542)+EI542>$BJ31,$BJ31-SUM($BK542:EI542),EI542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EJ542)+EJ542>$BJ31,$BJ31-SUM($BK542:EJ542),EJ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EK542)+EK542>$BJ31,$BJ31-SUM($BK542:EK542),EK542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EL542)+EL542>$BJ31,$BJ31-SUM($BK542:EL542),EL542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EM542)+EM542>$BJ31,$BJ31-SUM($BK542:EM542),EM542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EN542)+EN542>$BJ31,$BJ31-SUM($BK542:EN542),EN542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EO542)+EO542>$BJ31,$BJ31-SUM($BK542:EO542),EO542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EP542)+EP542>$BJ31,$BJ31-SUM($BK542:EP542),EP542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EQ542)+EQ542>$BJ31,$BJ31-SUM($BK542:EQ542),EQ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:ER542)+ER542>$BJ31,$BJ31-SUM($BK542:ER542),ER542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:ES542)+ES542>$BJ31,$BJ31-SUM($BK542:ES542),ES542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:ET542)+ET542>$BJ31,$BJ31-SUM($BK542:ET542),ET542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EU542)+EU542>$BJ31,$BJ31-SUM($BK542:EU542),EU542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EV542)+EV542>$BJ31,$BJ31-SUM($BK542:EV542),EV542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EW542)+EW542>$BJ31,$BJ31-SUM($BK542:EW542),EW542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EX542)+EX542>$BJ31,$BJ31-SUM($BK542:EX542),EX542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EY542)+EY542>$BJ31,$BJ31-SUM($BK542:EY542),EY542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:EZ542)+EZ542>$BJ31,$BJ31-SUM($BK542:EZ542),EZ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FA542)+FA542>$BJ31,$BJ31-SUM($BK542:FA542),FA542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FB542)+FB542>$BJ31,$BJ31-SUM($BK542:FB542),FB542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FC542)+FC542>$BJ31,$BJ31-SUM($BK542:FC542),FC542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FD542)+FD542>$BJ31,$BJ31-SUM($BK542:FD542),FD542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FE542)+FE542>$BJ31,$BJ31-SUM($BK542:FE542),FE542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FF542)+FF542>$BJ31,$BJ31-SUM($BK542:FF542),FF542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FG542)+FG542>$BJ31,$BJ31-SUM($BK542:FG542),FG542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FH542)+FH542>$BJ31,$BJ31-SUM($BK542:FH542),FH542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FI542)+FI542>$BJ31,$BJ31-SUM($BK542:FI542),FI542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FJ542)+FJ542>$BJ31,$BJ31-SUM($BK542:FJ542),FJ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FK542)+FK542>$BJ31,$BJ31-SUM($BK542:FK542),FK542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FL542)+FL542>$BJ31,$BJ31-SUM($BK542:FL542),FL542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FM542)+FM542>$BJ31,$BJ31-SUM($BK542:FM542),FM542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FN542)+FN542>$BJ31,$BJ31-SUM($BK542:FN542),FN542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FO542)+FO542>$BJ31,$BJ31-SUM($BK542:FO542),FO542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FP542)+FP542>$BJ31,$BJ31-SUM($BK542:FP542),FP542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FQ542)+FQ542>$BJ31,$BJ31-SUM($BK542:FQ542),FQ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FR542)+FR542>$BJ31,$BJ31-SUM($BK542:FR542),FR542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FS542)+FS542>$BJ31,$BJ31-SUM($BK542:FS542),FS542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FT542)+FT542>$BJ31,$BJ31-SUM($BK542:FT542),FT542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FU542)+FU542>$BJ31,$BJ31-SUM($BK542:FU542),FU542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FV542)+FV542>$BJ31,$BJ31-SUM($BK542:FV542),FV542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FW542)+FW542>$BJ31,$BJ31-SUM($BK542:FW542),FW542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FX542)+FX542>$BJ31,$BJ31-SUM($BK542:FX542),FX542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FY542)+FY542>$BJ31,$BJ31-SUM($BK542:FY542),FY542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:FZ542)+FZ542>$BJ31,$BJ31-SUM($BK542:FZ542),FZ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GA542)+GA542>$BJ31,$BJ31-SUM($BK542:GA542),GA542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GB542)+GB542>$BJ31,$BJ31-SUM($BK542:GB542),GB542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GC542)+GC542>$BJ31,$BJ31-SUM($BK542:GC542),GC542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GD542)+GD542>$BJ31,$BJ31-SUM($BK542:GD542),GD542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GE542)+GE542>$BJ31,$BJ31-SUM($BK542:GE542),GE542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GF542)+GF542>$BJ31,$BJ31-SUM($BK542:GF542),GF542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GG542)+GG542>$BJ31,$BJ31-SUM($BK542:GG542),GG542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GH542)+GH542>$BJ31,$BJ31-SUM($BK542:GH542),GH542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GI542)+GI542>$BJ31,$BJ31-SUM($BK542:GI542),GI542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GJ542)+GJ542>$BJ31,$BJ31-SUM($BK542:GJ542),GJ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GK542)+GK542>$BJ31,$BJ31-SUM($BK542:GK542),GK542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GL542)+GL542>$BJ31,$BJ31-SUM($BK542:GL542),GL542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GM542)+GM542>$BJ31,$BJ31-SUM($BK542:GM542),GM542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GN542)+GN542>$BJ31,$BJ31-SUM($BK542:GN542),GN542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GO542)+GO542>$BJ31,$BJ31-SUM($BK542:GO542),GO542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GP542)+GP542>$BJ31,$BJ31-SUM($BK542:GP542),GP542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GQ542)+GQ542>$BJ31,$BJ31-SUM($BK542:GQ542),GQ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GR542)+GR542>$BJ31,$BJ31-SUM($BK542:GR542),GR542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GS542)+GS542>$BJ31,$BJ31-SUM($BK542:GS542),GS542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GT542)+GT542>$BJ31,$BJ31-SUM($BK542:GT542),GT542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GU542)+GU542>$BJ31,$BJ31-SUM($BK542:GU542),GU542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GV542)+GV542>$BJ31,$BJ31-SUM($BK542:GV542),GV542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GW542)+GW542>$BJ31,$BJ31-SUM($BK542:GW542),GW542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GX542)+GX542>$BJ31,$BJ31-SUM($BK542:GX542),GX542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GY542)+GY542>$BJ31,$BJ31-SUM($BK542:GY542),GY542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:GZ542)+GZ542>$BJ31,$BJ31-SUM($BK542:GZ542),GZ542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:HA542)+HA542>$BJ31,$BJ31-SUM($BK542:HA542),HA542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:HB542)+HB542>$BJ31,$BJ31-SUM($BK542:HB542),HB542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:HC542)+HC542>$BJ31,$BJ31-SUM($BK542:HC542),HC542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:HD542)+HD542>$BJ31,$BJ31-SUM($BK542:HD542),HD542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:HE542)+HE542>$BJ31,$BJ31-SUM($BK542:HE542),HE542),0)","v":0},{"$f":"IF($BK542>0,IF(SUM($BK542:HF542)+HF542>$BJ31,$BJ31-SUM($BK542:HF542),HF542),0)","v":0}]
[]
[null,"Depreciation:  2007 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK24>0,BK24/$F546,BK24)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BL546)+BL546>$BK24,$BK24-SUM($BL546:BL546),BL546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BM546)+BM546>$BK24,$BK24-SUM($BL546:BM546),BM546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BN546)+BN546>$BK24,$BK24-SUM($BL546:BN546),BN546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BO546)+BO546>$BK24,$BK24-SUM($BL546:BO546),BO546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BP546)+BP546>$BK24,$BK24-SUM($BL546:BP546),BP546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BQ546)+BQ546>$BK24,$BK24-SUM($BL546:BQ546),BQ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BR546)+BR546>$BK24,$BK24-SUM($BL546:BR546),BR546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BS546)+BS546>$BK24,$BK24-SUM($BL546:BS546),BS546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BT546)+BT546>$BK24,$BK24-SUM($BL546:BT546),BT546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BU546)+BU546>$BK24,$BK24-SUM($BL546:BU546),BU546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BV546)+BV546>$BK24,$BK24-SUM($BL546:BV546),BV546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BW546)+BW546>$BK24,$BK24-SUM($BL546:BW546),BW546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BX546)+BX546>$BK24,$BK24-SUM($BL546:BX546),BX546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BY546)+BY546>$BK24,$BK24-SUM($BL546:BY546),BY546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:BZ546)+BZ546>$BK24,$BK24-SUM($BL546:BZ546),BZ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CA546)+CA546>$BK24,$BK24-SUM($BL546:CA546),CA546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CB546)+CB546>$BK24,$BK24-SUM($BL546:CB546),CB546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CC546)+CC546>$BK24,$BK24-SUM($BL546:CC546),CC546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CD546)+CD546>$BK24,$BK24-SUM($BL546:CD546),CD546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CE546)+CE546>$BK24,$BK24-SUM($BL546:CE546),CE546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CF546)+CF546>$BK24,$BK24-SUM($BL546:CF546),CF546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CG546)+CG546>$BK24,$BK24-SUM($BL546:CG546),CG546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CH546)+CH546>$BK24,$BK24-SUM($BL546:CH546),CH546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CI546)+CI546>$BK24,$BK24-SUM($BL546:CI546),CI546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CJ546)+CJ546>$BK24,$BK24-SUM($BL546:CJ546),CJ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CK546)+CK546>$BK24,$BK24-SUM($BL546:CK546),CK546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CL546)+CL546>$BK24,$BK24-SUM($BL546:CL546),CL546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CM546)+CM546>$BK24,$BK24-SUM($BL546:CM546),CM546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CN546)+CN546>$BK24,$BK24-SUM($BL546:CN546),CN546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CO546)+CO546>$BK24,$BK24-SUM($BL546:CO546),CO546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CP546)+CP546>$BK24,$BK24-SUM($BL546:CP546),CP546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CQ546)+CQ546>$BK24,$BK24-SUM($BL546:CQ546),CQ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CR546)+CR546>$BK24,$BK24-SUM($BL546:CR546),CR546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CS546)+CS546>$BK24,$BK24-SUM($BL546:CS546),CS546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CT546)+CT546>$BK24,$BK24-SUM($BL546:CT546),CT546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CU546)+CU546>$BK24,$BK24-SUM($BL546:CU546),CU546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CV546)+CV546>$BK24,$BK24-SUM($BL546:CV546),CV546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CW546)+CW546>$BK24,$BK24-SUM($BL546:CW546),CW546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CX546)+CX546>$BK24,$BK24-SUM($BL546:CX546),CX546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CY546)+CY546>$BK24,$BK24-SUM($BL546:CY546),CY546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:CZ546)+CZ546>$BK24,$BK24-SUM($BL546:CZ546),CZ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DA546)+DA546>$BK24,$BK24-SUM($BL546:DA546),DA546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DB546)+DB546>$BK24,$BK24-SUM($BL546:DB546),DB546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DC546)+DC546>$BK24,$BK24-SUM($BL546:DC546),DC546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DD546)+DD546>$BK24,$BK24-SUM($BL546:DD546),DD546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DE546)+DE546>$BK24,$BK24-SUM($BL546:DE546),DE546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DF546)+DF546>$BK24,$BK24-SUM($BL546:DF546),DF546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DG546)+DG546>$BK24,$BK24-SUM($BL546:DG546),DG546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DH546)+DH546>$BK24,$BK24-SUM($BL546:DH546),DH546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DI546)+DI546>$BK24,$BK24-SUM($BL546:DI546),DI546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DJ546)+DJ546>$BK24,$BK24-SUM($BL546:DJ546),DJ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DK546)+DK546>$BK24,$BK24-SUM($BL546:DK546),DK546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DL546)+DL546>$BK24,$BK24-SUM($BL546:DL546),DL546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DM546)+DM546>$BK24,$BK24-SUM($BL546:DM546),DM546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DN546)+DN546>$BK24,$BK24-SUM($BL546:DN546),DN546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DO546)+DO546>$BK24,$BK24-SUM($BL546:DO546),DO546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DP546)+DP546>$BK24,$BK24-SUM($BL546:DP546),DP546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DQ546)+DQ546>$BK24,$BK24-SUM($BL546:DQ546),DQ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DR546)+DR546>$BK24,$BK24-SUM($BL546:DR546),DR546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DS546)+DS546>$BK24,$BK24-SUM($BL546:DS546),DS546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DT546)+DT546>$BK24,$BK24-SUM($BL546:DT546),DT546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DU546)+DU546>$BK24,$BK24-SUM($BL546:DU546),DU546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DV546)+DV546>$BK24,$BK24-SUM($BL546:DV546),DV546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DW546)+DW546>$BK24,$BK24-SUM($BL546:DW546),DW546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DX546)+DX546>$BK24,$BK24-SUM($BL546:DX546),DX546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DY546)+DY546>$BK24,$BK24-SUM($BL546:DY546),DY546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:DZ546)+DZ546>$BK24,$BK24-SUM($BL546:DZ546),DZ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EA546)+EA546>$BK24,$BK24-SUM($BL546:EA546),EA546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EB546)+EB546>$BK24,$BK24-SUM($BL546:EB546),EB546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EC546)+EC546>$BK24,$BK24-SUM($BL546:EC546),EC546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:ED546)+ED546>$BK24,$BK24-SUM($BL546:ED546),ED546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EE546)+EE546>$BK24,$BK24-SUM($BL546:EE546),EE546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EF546)+EF546>$BK24,$BK24-SUM($BL546:EF546),EF546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EG546)+EG546>$BK24,$BK24-SUM($BL546:EG546),EG546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EH546)+EH546>$BK24,$BK24-SUM($BL546:EH546),EH546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EI546)+EI546>$BK24,$BK24-SUM($BL546:EI546),EI546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EJ546)+EJ546>$BK24,$BK24-SUM($BL546:EJ546),EJ546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EK546)+EK546>$BK24,$BK24-SUM($BL546:EK546),EK546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EL546)+EL546>$BK24,$BK24-SUM($BL546:EL546),EL546),0)","v":3.5776720000000005E-3},{"$f":"IF($BL546>0,IF(SUM($BL546:EM546)+EM546>$BK24,$BK24-SUM($BL546:EM546),EM546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:EN546)+EN546>$BK24,$BK24-SUM($BL546:EN546),EN546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:EO546)+EO546>$BK24,$BK24-SUM($BL546:EO546),EO546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:EP546)+EP546>$BK24,$BK24-SUM($BL546:EP546),EP546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:EQ546)+EQ546>$BK24,$BK24-SUM($BL546:EQ546),EQ546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:ER546)+ER546>$BK24,$BK24-SUM($BL546:ER546),ER546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:ES546)+ES546>$BK24,$BK24-SUM($BL546:ES546),ES546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:ET546)+ET546>$BK24,$BK24-SUM($BL546:ET546),ET546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:EU546)+EU546>$BK24,$BK24-SUM($BL546:EU546),EU546),0)","v":5.5511151231257827E-17},{"$f":"IF($BL546>0,IF(SUM($BL546:EV546)+EV546>$BK24,$BK24-SUM($BL546:EV546),EV546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:EW546)+EW546>$BK24,$BK24-SUM($BL546:EW546),EW546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:EX546)+EX546>$BK24,$BK24-SUM($BL546:EX546),EX546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:EY546)+EY546>$BK24,$BK24-SUM($BL546:EY546),EY546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:EZ546)+EZ546>$BK24,$BK24-SUM($BL546:EZ546),EZ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FA546)+FA546>$BK24,$BK24-SUM($BL546:FA546),FA546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FB546)+FB546>$BK24,$BK24-SUM($BL546:FB546),FB546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FC546)+FC546>$BK24,$BK24-SUM($BL546:FC546),FC546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FD546)+FD546>$BK24,$BK24-SUM($BL546:FD546),FD546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FE546)+FE546>$BK24,$BK24-SUM($BL546:FE546),FE546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FF546)+FF546>$BK24,$BK24-SUM($BL546:FF546),FF546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FG546)+FG546>$BK24,$BK24-SUM($BL546:FG546),FG546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FH546)+FH546>$BK24,$BK24-SUM($BL546:FH546),FH546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FI546)+FI546>$BK24,$BK24-SUM($BL546:FI546),FI546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FJ546)+FJ546>$BK24,$BK24-SUM($BL546:FJ546),FJ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FK546)+FK546>$BK24,$BK24-SUM($BL546:FK546),FK546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FL546)+FL546>$BK24,$BK24-SUM($BL546:FL546),FL546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FM546)+FM546>$BK24,$BK24-SUM($BL546:FM546),FM546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FN546)+FN546>$BK24,$BK24-SUM($BL546:FN546),FN546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FO546)+FO546>$BK24,$BK24-SUM($BL546:FO546),FO546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FP546)+FP546>$BK24,$BK24-SUM($BL546:FP546),FP546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FQ546)+FQ546>$BK24,$BK24-SUM($BL546:FQ546),FQ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FR546)+FR546>$BK24,$BK24-SUM($BL546:FR546),FR546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FS546)+FS546>$BK24,$BK24-SUM($BL546:FS546),FS546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FT546)+FT546>$BK24,$BK24-SUM($BL546:FT546),FT546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FU546)+FU546>$BK24,$BK24-SUM($BL546:FU546),FU546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FV546)+FV546>$BK24,$BK24-SUM($BL546:FV546),FV546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FW546)+FW546>$BK24,$BK24-SUM($BL546:FW546),FW546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FX546)+FX546>$BK24,$BK24-SUM($BL546:FX546),FX546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FY546)+FY546>$BK24,$BK24-SUM($BL546:FY546),FY546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:FZ546)+FZ546>$BK24,$BK24-SUM($BL546:FZ546),FZ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GA546)+GA546>$BK24,$BK24-SUM($BL546:GA546),GA546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GB546)+GB546>$BK24,$BK24-SUM($BL546:GB546),GB546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GC546)+GC546>$BK24,$BK24-SUM($BL546:GC546),GC546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GD546)+GD546>$BK24,$BK24-SUM($BL546:GD546),GD546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GE546)+GE546>$BK24,$BK24-SUM($BL546:GE546),GE546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GF546)+GF546>$BK24,$BK24-SUM($BL546:GF546),GF546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GG546)+GG546>$BK24,$BK24-SUM($BL546:GG546),GG546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GH546)+GH546>$BK24,$BK24-SUM($BL546:GH546),GH546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GI546)+GI546>$BK24,$BK24-SUM($BL546:GI546),GI546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GJ546)+GJ546>$BK24,$BK24-SUM($BL546:GJ546),GJ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GK546)+GK546>$BK24,$BK24-SUM($BL546:GK546),GK546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GL546)+GL546>$BK24,$BK24-SUM($BL546:GL546),GL546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GM546)+GM546>$BK24,$BK24-SUM($BL546:GM546),GM546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GN546)+GN546>$BK24,$BK24-SUM($BL546:GN546),GN546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GO546)+GO546>$BK24,$BK24-SUM($BL546:GO546),GO546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GP546)+GP546>$BK24,$BK24-SUM($BL546:GP546),GP546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GQ546)+GQ546>$BK24,$BK24-SUM($BL546:GQ546),GQ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GR546)+GR546>$BK24,$BK24-SUM($BL546:GR546),GR546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GS546)+GS546>$BK24,$BK24-SUM($BL546:GS546),GS546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GT546)+GT546>$BK24,$BK24-SUM($BL546:GT546),GT546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GU546)+GU546>$BK24,$BK24-SUM($BL546:GU546),GU546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GV546)+GV546>$BK24,$BK24-SUM($BL546:GV546),GV546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GW546)+GW546>$BK24,$BK24-SUM($BL546:GW546),GW546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GX546)+GX546>$BK24,$BK24-SUM($BL546:GX546),GX546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GY546)+GY546>$BK24,$BK24-SUM($BL546:GY546),GY546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:GZ546)+GZ546>$BK24,$BK24-SUM($BL546:GZ546),GZ546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:HA546)+HA546>$BK24,$BK24-SUM($BL546:HA546),HA546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:HB546)+HB546>$BK24,$BK24-SUM($BL546:HB546),HB546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:HC546)+HC546>$BK24,$BK24-SUM($BL546:HC546),HC546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:HD546)+HD546>$BK24,$BK24-SUM($BL546:HD546),HD546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:HE546)+HE546>$BK24,$BK24-SUM($BL546:HE546),HE546),0)","v":-4.4408920985006262E-16},{"$f":"IF($BL546>0,IF(SUM($BL546:HF546)+HF546>$BK24,$BK24-SUM($BL546:HF546),HF546),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BL547>0,IF(SUM($BL547:BL547)+BL547>$BK25,$BK25-SUM($BL547:BL547),BL547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BM547)+BM547>$BK25,$BK25-SUM($BL547:BM547),BM547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BN547)+BN547>$BK25,$BK25-SUM($BL547:BN547),BN547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BO547)+BO547>$BK25,$BK25-SUM($BL547:BO547),BO547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BP547)+BP547>$BK25,$BK25-SUM($BL547:BP547),BP547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BQ547)+BQ547>$BK25,$BK25-SUM($BL547:BQ547),BQ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BR547)+BR547>$BK25,$BK25-SUM($BL547:BR547),BR547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BS547)+BS547>$BK25,$BK25-SUM($BL547:BS547),BS547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BT547)+BT547>$BK25,$BK25-SUM($BL547:BT547),BT547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BU547)+BU547>$BK25,$BK25-SUM($BL547:BU547),BU547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BV547)+BV547>$BK25,$BK25-SUM($BL547:BV547),BV547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BW547)+BW547>$BK25,$BK25-SUM($BL547:BW547),BW547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BX547)+BX547>$BK25,$BK25-SUM($BL547:BX547),BX547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BY547)+BY547>$BK25,$BK25-SUM($BL547:BY547),BY547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:BZ547)+BZ547>$BK25,$BK25-SUM($BL547:BZ547),BZ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CA547)+CA547>$BK25,$BK25-SUM($BL547:CA547),CA547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CB547)+CB547>$BK25,$BK25-SUM($BL547:CB547),CB547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CC547)+CC547>$BK25,$BK25-SUM($BL547:CC547),CC547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CD547)+CD547>$BK25,$BK25-SUM($BL547:CD547),CD547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CE547)+CE547>$BK25,$BK25-SUM($BL547:CE547),CE547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CF547)+CF547>$BK25,$BK25-SUM($BL547:CF547),CF547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CG547)+CG547>$BK25,$BK25-SUM($BL547:CG547),CG547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CH547)+CH547>$BK25,$BK25-SUM($BL547:CH547),CH547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CI547)+CI547>$BK25,$BK25-SUM($BL547:CI547),CI547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CJ547)+CJ547>$BK25,$BK25-SUM($BL547:CJ547),CJ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CK547)+CK547>$BK25,$BK25-SUM($BL547:CK547),CK547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CL547)+CL547>$BK25,$BK25-SUM($BL547:CL547),CL547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CM547)+CM547>$BK25,$BK25-SUM($BL547:CM547),CM547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CN547)+CN547>$BK25,$BK25-SUM($BL547:CN547),CN547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CO547)+CO547>$BK25,$BK25-SUM($BL547:CO547),CO547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CP547)+CP547>$BK25,$BK25-SUM($BL547:CP547),CP547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CQ547)+CQ547>$BK25,$BK25-SUM($BL547:CQ547),CQ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CR547)+CR547>$BK25,$BK25-SUM($BL547:CR547),CR547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CS547)+CS547>$BK25,$BK25-SUM($BL547:CS547),CS547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CT547)+CT547>$BK25,$BK25-SUM($BL547:CT547),CT547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CU547)+CU547>$BK25,$BK25-SUM($BL547:CU547),CU547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CV547)+CV547>$BK25,$BK25-SUM($BL547:CV547),CV547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CW547)+CW547>$BK25,$BK25-SUM($BL547:CW547),CW547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CX547)+CX547>$BK25,$BK25-SUM($BL547:CX547),CX547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CY547)+CY547>$BK25,$BK25-SUM($BL547:CY547),CY547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:CZ547)+CZ547>$BK25,$BK25-SUM($BL547:CZ547),CZ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DA547)+DA547>$BK25,$BK25-SUM($BL547:DA547),DA547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DB547)+DB547>$BK25,$BK25-SUM($BL547:DB547),DB547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DC547)+DC547>$BK25,$BK25-SUM($BL547:DC547),DC547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DD547)+DD547>$BK25,$BK25-SUM($BL547:DD547),DD547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DE547)+DE547>$BK25,$BK25-SUM($BL547:DE547),DE547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DF547)+DF547>$BK25,$BK25-SUM($BL547:DF547),DF547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DG547)+DG547>$BK25,$BK25-SUM($BL547:DG547),DG547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DH547)+DH547>$BK25,$BK25-SUM($BL547:DH547),DH547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DI547)+DI547>$BK25,$BK25-SUM($BL547:DI547),DI547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DJ547)+DJ547>$BK25,$BK25-SUM($BL547:DJ547),DJ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DK547)+DK547>$BK25,$BK25-SUM($BL547:DK547),DK547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DL547)+DL547>$BK25,$BK25-SUM($BL547:DL547),DL547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DM547)+DM547>$BK25,$BK25-SUM($BL547:DM547),DM547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DN547)+DN547>$BK25,$BK25-SUM($BL547:DN547),DN547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DO547)+DO547>$BK25,$BK25-SUM($BL547:DO547),DO547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DP547)+DP547>$BK25,$BK25-SUM($BL547:DP547),DP547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DQ547)+DQ547>$BK25,$BK25-SUM($BL547:DQ547),DQ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DR547)+DR547>$BK25,$BK25-SUM($BL547:DR547),DR547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DS547)+DS547>$BK25,$BK25-SUM($BL547:DS547),DS547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DT547)+DT547>$BK25,$BK25-SUM($BL547:DT547),DT547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DU547)+DU547>$BK25,$BK25-SUM($BL547:DU547),DU547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DV547)+DV547>$BK25,$BK25-SUM($BL547:DV547),DV547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DW547)+DW547>$BK25,$BK25-SUM($BL547:DW547),DW547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DX547)+DX547>$BK25,$BK25-SUM($BL547:DX547),DX547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DY547)+DY547>$BK25,$BK25-SUM($BL547:DY547),DY547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:DZ547)+DZ547>$BK25,$BK25-SUM($BL547:DZ547),DZ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EA547)+EA547>$BK25,$BK25-SUM($BL547:EA547),EA547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EB547)+EB547>$BK25,$BK25-SUM($BL547:EB547),EB547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EC547)+EC547>$BK25,$BK25-SUM($BL547:EC547),EC547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:ED547)+ED547>$BK25,$BK25-SUM($BL547:ED547),ED547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EE547)+EE547>$BK25,$BK25-SUM($BL547:EE547),EE547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EF547)+EF547>$BK25,$BK25-SUM($BL547:EF547),EF547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EG547)+EG547>$BK25,$BK25-SUM($BL547:EG547),EG547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EH547)+EH547>$BK25,$BK25-SUM($BL547:EH547),EH547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EI547)+EI547>$BK25,$BK25-SUM($BL547:EI547),EI547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EJ547)+EJ547>$BK25,$BK25-SUM($BL547:EJ547),EJ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EK547)+EK547>$BK25,$BK25-SUM($BL547:EK547),EK547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EL547)+EL547>$BK25,$BK25-SUM($BL547:EL547),EL547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EM547)+EM547>$BK25,$BK25-SUM($BL547:EM547),EM547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EN547)+EN547>$BK25,$BK25-SUM($BL547:EN547),EN547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EO547)+EO547>$BK25,$BK25-SUM($BL547:EO547),EO547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EP547)+EP547>$BK25,$BK25-SUM($BL547:EP547),EP547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EQ547)+EQ547>$BK25,$BK25-SUM($BL547:EQ547),EQ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:ER547)+ER547>$BK25,$BK25-SUM($BL547:ER547),ER547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:ES547)+ES547>$BK25,$BK25-SUM($BL547:ES547),ES547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:ET547)+ET547>$BK25,$BK25-SUM($BL547:ET547),ET547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EU547)+EU547>$BK25,$BK25-SUM($BL547:EU547),EU547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EV547)+EV547>$BK25,$BK25-SUM($BL547:EV547),EV547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EW547)+EW547>$BK25,$BK25-SUM($BL547:EW547),EW547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EX547)+EX547>$BK25,$BK25-SUM($BL547:EX547),EX547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EY547)+EY547>$BK25,$BK25-SUM($BL547:EY547),EY547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:EZ547)+EZ547>$BK25,$BK25-SUM($BL547:EZ547),EZ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FA547)+FA547>$BK25,$BK25-SUM($BL547:FA547),FA547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FB547)+FB547>$BK25,$BK25-SUM($BL547:FB547),FB547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FC547)+FC547>$BK25,$BK25-SUM($BL547:FC547),FC547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FD547)+FD547>$BK25,$BK25-SUM($BL547:FD547),FD547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FE547)+FE547>$BK25,$BK25-SUM($BL547:FE547),FE547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FF547)+FF547>$BK25,$BK25-SUM($BL547:FF547),FF547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FG547)+FG547>$BK25,$BK25-SUM($BL547:FG547),FG547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FH547)+FH547>$BK25,$BK25-SUM($BL547:FH547),FH547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FI547)+FI547>$BK25,$BK25-SUM($BL547:FI547),FI547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FJ547)+FJ547>$BK25,$BK25-SUM($BL547:FJ547),FJ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FK547)+FK547>$BK25,$BK25-SUM($BL547:FK547),FK547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FL547)+FL547>$BK25,$BK25-SUM($BL547:FL547),FL547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FM547)+FM547>$BK25,$BK25-SUM($BL547:FM547),FM547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FN547)+FN547>$BK25,$BK25-SUM($BL547:FN547),FN547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FO547)+FO547>$BK25,$BK25-SUM($BL547:FO547),FO547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FP547)+FP547>$BK25,$BK25-SUM($BL547:FP547),FP547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FQ547)+FQ547>$BK25,$BK25-SUM($BL547:FQ547),FQ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FR547)+FR547>$BK25,$BK25-SUM($BL547:FR547),FR547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FS547)+FS547>$BK25,$BK25-SUM($BL547:FS547),FS547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FT547)+FT547>$BK25,$BK25-SUM($BL547:FT547),FT547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FU547)+FU547>$BK25,$BK25-SUM($BL547:FU547),FU547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FV547)+FV547>$BK25,$BK25-SUM($BL547:FV547),FV547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FW547)+FW547>$BK25,$BK25-SUM($BL547:FW547),FW547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FX547)+FX547>$BK25,$BK25-SUM($BL547:FX547),FX547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FY547)+FY547>$BK25,$BK25-SUM($BL547:FY547),FY547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:FZ547)+FZ547>$BK25,$BK25-SUM($BL547:FZ547),FZ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GA547)+GA547>$BK25,$BK25-SUM($BL547:GA547),GA547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GB547)+GB547>$BK25,$BK25-SUM($BL547:GB547),GB547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GC547)+GC547>$BK25,$BK25-SUM($BL547:GC547),GC547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GD547)+GD547>$BK25,$BK25-SUM($BL547:GD547),GD547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GE547)+GE547>$BK25,$BK25-SUM($BL547:GE547),GE547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GF547)+GF547>$BK25,$BK25-SUM($BL547:GF547),GF547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GG547)+GG547>$BK25,$BK25-SUM($BL547:GG547),GG547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GH547)+GH547>$BK25,$BK25-SUM($BL547:GH547),GH547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GI547)+GI547>$BK25,$BK25-SUM($BL547:GI547),GI547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GJ547)+GJ547>$BK25,$BK25-SUM($BL547:GJ547),GJ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GK547)+GK547>$BK25,$BK25-SUM($BL547:GK547),GK547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GL547)+GL547>$BK25,$BK25-SUM($BL547:GL547),GL547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GM547)+GM547>$BK25,$BK25-SUM($BL547:GM547),GM547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GN547)+GN547>$BK25,$BK25-SUM($BL547:GN547),GN547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GO547)+GO547>$BK25,$BK25-SUM($BL547:GO547),GO547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GP547)+GP547>$BK25,$BK25-SUM($BL547:GP547),GP547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GQ547)+GQ547>$BK25,$BK25-SUM($BL547:GQ547),GQ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GR547)+GR547>$BK25,$BK25-SUM($BL547:GR547),GR547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GS547)+GS547>$BK25,$BK25-SUM($BL547:GS547),GS547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GT547)+GT547>$BK25,$BK25-SUM($BL547:GT547),GT547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GU547)+GU547>$BK25,$BK25-SUM($BL547:GU547),GU547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GV547)+GV547>$BK25,$BK25-SUM($BL547:GV547),GV547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GW547)+GW547>$BK25,$BK25-SUM($BL547:GW547),GW547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GX547)+GX547>$BK25,$BK25-SUM($BL547:GX547),GX547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GY547)+GY547>$BK25,$BK25-SUM($BL547:GY547),GY547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:GZ547)+GZ547>$BK25,$BK25-SUM($BL547:GZ547),GZ547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:HA547)+HA547>$BK25,$BK25-SUM($BL547:HA547),HA547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:HB547)+HB547>$BK25,$BK25-SUM($BL547:HB547),HB547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:HC547)+HC547>$BK25,$BK25-SUM($BL547:HC547),HC547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:HD547)+HD547>$BK25,$BK25-SUM($BL547:HD547),HD547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:HE547)+HE547>$BK25,$BK25-SUM($BL547:HE547),HE547),0)","v":0},{"$f":"IF($BL547>0,IF(SUM($BL547:HF547)+HF547>$BK25,$BK25-SUM($BL547:HF547),HF547),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4378956249999995E-3,{"$f":"IF($BL548>0,IF(SUM($BL548:BL548)+BL548>$BK26,$BK26-SUM($BL548:BL548),BL548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BM548)+BM548>$BK26,$BK26-SUM($BL548:BM548),BM548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BN548)+BN548>$BK26,$BK26-SUM($BL548:BN548),BN548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BO548)+BO548>$BK26,$BK26-SUM($BL548:BO548),BO548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BP548)+BP548>$BK26,$BK26-SUM($BL548:BP548),BP548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BQ548)+BQ548>$BK26,$BK26-SUM($BL548:BQ548),BQ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BR548)+BR548>$BK26,$BK26-SUM($BL548:BR548),BR548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BS548)+BS548>$BK26,$BK26-SUM($BL548:BS548),BS548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BT548)+BT548>$BK26,$BK26-SUM($BL548:BT548),BT548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BU548)+BU548>$BK26,$BK26-SUM($BL548:BU548),BU548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BV548)+BV548>$BK26,$BK26-SUM($BL548:BV548),BV548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BW548)+BW548>$BK26,$BK26-SUM($BL548:BW548),BW548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BX548)+BX548>$BK26,$BK26-SUM($BL548:BX548),BX548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BY548)+BY548>$BK26,$BK26-SUM($BL548:BY548),BY548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:BZ548)+BZ548>$BK26,$BK26-SUM($BL548:BZ548),BZ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CA548)+CA548>$BK26,$BK26-SUM($BL548:CA548),CA548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CB548)+CB548>$BK26,$BK26-SUM($BL548:CB548),CB548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CC548)+CC548>$BK26,$BK26-SUM($BL548:CC548),CC548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CD548)+CD548>$BK26,$BK26-SUM($BL548:CD548),CD548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CE548)+CE548>$BK26,$BK26-SUM($BL548:CE548),CE548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CF548)+CF548>$BK26,$BK26-SUM($BL548:CF548),CF548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CG548)+CG548>$BK26,$BK26-SUM($BL548:CG548),CG548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CH548)+CH548>$BK26,$BK26-SUM($BL548:CH548),CH548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CI548)+CI548>$BK26,$BK26-SUM($BL548:CI548),CI548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CJ548)+CJ548>$BK26,$BK26-SUM($BL548:CJ548),CJ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CK548)+CK548>$BK26,$BK26-SUM($BL548:CK548),CK548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CL548)+CL548>$BK26,$BK26-SUM($BL548:CL548),CL548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CM548)+CM548>$BK26,$BK26-SUM($BL548:CM548),CM548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CN548)+CN548>$BK26,$BK26-SUM($BL548:CN548),CN548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CO548)+CO548>$BK26,$BK26-SUM($BL548:CO548),CO548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CP548)+CP548>$BK26,$BK26-SUM($BL548:CP548),CP548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CQ548)+CQ548>$BK26,$BK26-SUM($BL548:CQ548),CQ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CR548)+CR548>$BK26,$BK26-SUM($BL548:CR548),CR548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CS548)+CS548>$BK26,$BK26-SUM($BL548:CS548),CS548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CT548)+CT548>$BK26,$BK26-SUM($BL548:CT548),CT548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CU548)+CU548>$BK26,$BK26-SUM($BL548:CU548),CU548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CV548)+CV548>$BK26,$BK26-SUM($BL548:CV548),CV548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CW548)+CW548>$BK26,$BK26-SUM($BL548:CW548),CW548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CX548)+CX548>$BK26,$BK26-SUM($BL548:CX548),CX548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CY548)+CY548>$BK26,$BK26-SUM($BL548:CY548),CY548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:CZ548)+CZ548>$BK26,$BK26-SUM($BL548:CZ548),CZ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DA548)+DA548>$BK26,$BK26-SUM($BL548:DA548),DA548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DB548)+DB548>$BK26,$BK26-SUM($BL548:DB548),DB548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DC548)+DC548>$BK26,$BK26-SUM($BL548:DC548),DC548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DD548)+DD548>$BK26,$BK26-SUM($BL548:DD548),DD548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DE548)+DE548>$BK26,$BK26-SUM($BL548:DE548),DE548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DF548)+DF548>$BK26,$BK26-SUM($BL548:DF548),DF548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DG548)+DG548>$BK26,$BK26-SUM($BL548:DG548),DG548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DH548)+DH548>$BK26,$BK26-SUM($BL548:DH548),DH548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DI548)+DI548>$BK26,$BK26-SUM($BL548:DI548),DI548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DJ548)+DJ548>$BK26,$BK26-SUM($BL548:DJ548),DJ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DK548)+DK548>$BK26,$BK26-SUM($BL548:DK548),DK548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DL548)+DL548>$BK26,$BK26-SUM($BL548:DL548),DL548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DM548)+DM548>$BK26,$BK26-SUM($BL548:DM548),DM548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DN548)+DN548>$BK26,$BK26-SUM($BL548:DN548),DN548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DO548)+DO548>$BK26,$BK26-SUM($BL548:DO548),DO548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DP548)+DP548>$BK26,$BK26-SUM($BL548:DP548),DP548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DQ548)+DQ548>$BK26,$BK26-SUM($BL548:DQ548),DQ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DR548)+DR548>$BK26,$BK26-SUM($BL548:DR548),DR548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DS548)+DS548>$BK26,$BK26-SUM($BL548:DS548),DS548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DT548)+DT548>$BK26,$BK26-SUM($BL548:DT548),DT548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DU548)+DU548>$BK26,$BK26-SUM($BL548:DU548),DU548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DV548)+DV548>$BK26,$BK26-SUM($BL548:DV548),DV548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DW548)+DW548>$BK26,$BK26-SUM($BL548:DW548),DW548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DX548)+DX548>$BK26,$BK26-SUM($BL548:DX548),DX548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DY548)+DY548>$BK26,$BK26-SUM($BL548:DY548),DY548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:DZ548)+DZ548>$BK26,$BK26-SUM($BL548:DZ548),DZ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EA548)+EA548>$BK26,$BK26-SUM($BL548:EA548),EA548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EB548)+EB548>$BK26,$BK26-SUM($BL548:EB548),EB548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EC548)+EC548>$BK26,$BK26-SUM($BL548:EC548),EC548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:ED548)+ED548>$BK26,$BK26-SUM($BL548:ED548),ED548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EE548)+EE548>$BK26,$BK26-SUM($BL548:EE548),EE548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EF548)+EF548>$BK26,$BK26-SUM($BL548:EF548),EF548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EG548)+EG548>$BK26,$BK26-SUM($BL548:EG548),EG548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EH548)+EH548>$BK26,$BK26-SUM($BL548:EH548),EH548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EI548)+EI548>$BK26,$BK26-SUM($BL548:EI548),EI548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EJ548)+EJ548>$BK26,$BK26-SUM($BL548:EJ548),EJ548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EK548)+EK548>$BK26,$BK26-SUM($BL548:EK548),EK548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EL548)+EL548>$BK26,$BK26-SUM($BL548:EL548),EL548),0)","v":4.4378956249999995E-3},{"$f":"IF($BL548>0,IF(SUM($BL548:EM548)+EM548>$BK26,$BK26-SUM($BL548:EM548),EM548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EN548)+EN548>$BK26,$BK26-SUM($BL548:EN548),EN548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EO548)+EO548>$BK26,$BK26-SUM($BL548:EO548),EO548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EP548)+EP548>$BK26,$BK26-SUM($BL548:EP548),EP548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EQ548)+EQ548>$BK26,$BK26-SUM($BL548:EQ548),EQ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:ER548)+ER548>$BK26,$BK26-SUM($BL548:ER548),ER548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:ES548)+ES548>$BK26,$BK26-SUM($BL548:ES548),ES548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:ET548)+ET548>$BK26,$BK26-SUM($BL548:ET548),ET548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EU548)+EU548>$BK26,$BK26-SUM($BL548:EU548),EU548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EV548)+EV548>$BK26,$BK26-SUM($BL548:EV548),EV548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EW548)+EW548>$BK26,$BK26-SUM($BL548:EW548),EW548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EX548)+EX548>$BK26,$BK26-SUM($BL548:EX548),EX548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EY548)+EY548>$BK26,$BK26-SUM($BL548:EY548),EY548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:EZ548)+EZ548>$BK26,$BK26-SUM($BL548:EZ548),EZ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FA548)+FA548>$BK26,$BK26-SUM($BL548:FA548),FA548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FB548)+FB548>$BK26,$BK26-SUM($BL548:FB548),FB548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FC548)+FC548>$BK26,$BK26-SUM($BL548:FC548),FC548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FD548)+FD548>$BK26,$BK26-SUM($BL548:FD548),FD548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FE548)+FE548>$BK26,$BK26-SUM($BL548:FE548),FE548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FF548)+FF548>$BK26,$BK26-SUM($BL548:FF548),FF548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FG548)+FG548>$BK26,$BK26-SUM($BL548:FG548),FG548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FH548)+FH548>$BK26,$BK26-SUM($BL548:FH548),FH548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FI548)+FI548>$BK26,$BK26-SUM($BL548:FI548),FI548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FJ548)+FJ548>$BK26,$BK26-SUM($BL548:FJ548),FJ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FK548)+FK548>$BK26,$BK26-SUM($BL548:FK548),FK548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FL548)+FL548>$BK26,$BK26-SUM($BL548:FL548),FL548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FM548)+FM548>$BK26,$BK26-SUM($BL548:FM548),FM548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FN548)+FN548>$BK26,$BK26-SUM($BL548:FN548),FN548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FO548)+FO548>$BK26,$BK26-SUM($BL548:FO548),FO548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FP548)+FP548>$BK26,$BK26-SUM($BL548:FP548),FP548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FQ548)+FQ548>$BK26,$BK26-SUM($BL548:FQ548),FQ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FR548)+FR548>$BK26,$BK26-SUM($BL548:FR548),FR548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FS548)+FS548>$BK26,$BK26-SUM($BL548:FS548),FS548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FT548)+FT548>$BK26,$BK26-SUM($BL548:FT548),FT548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FU548)+FU548>$BK26,$BK26-SUM($BL548:FU548),FU548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FV548)+FV548>$BK26,$BK26-SUM($BL548:FV548),FV548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FW548)+FW548>$BK26,$BK26-SUM($BL548:FW548),FW548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FX548)+FX548>$BK26,$BK26-SUM($BL548:FX548),FX548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FY548)+FY548>$BK26,$BK26-SUM($BL548:FY548),FY548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:FZ548)+FZ548>$BK26,$BK26-SUM($BL548:FZ548),FZ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GA548)+GA548>$BK26,$BK26-SUM($BL548:GA548),GA548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GB548)+GB548>$BK26,$BK26-SUM($BL548:GB548),GB548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GC548)+GC548>$BK26,$BK26-SUM($BL548:GC548),GC548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GD548)+GD548>$BK26,$BK26-SUM($BL548:GD548),GD548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GE548)+GE548>$BK26,$BK26-SUM($BL548:GE548),GE548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GF548)+GF548>$BK26,$BK26-SUM($BL548:GF548),GF548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GG548)+GG548>$BK26,$BK26-SUM($BL548:GG548),GG548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GH548)+GH548>$BK26,$BK26-SUM($BL548:GH548),GH548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GI548)+GI548>$BK26,$BK26-SUM($BL548:GI548),GI548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GJ548)+GJ548>$BK26,$BK26-SUM($BL548:GJ548),GJ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GK548)+GK548>$BK26,$BK26-SUM($BL548:GK548),GK548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GL548)+GL548>$BK26,$BK26-SUM($BL548:GL548),GL548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GM548)+GM548>$BK26,$BK26-SUM($BL548:GM548),GM548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GN548)+GN548>$BK26,$BK26-SUM($BL548:GN548),GN548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GO548)+GO548>$BK26,$BK26-SUM($BL548:GO548),GO548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GP548)+GP548>$BK26,$BK26-SUM($BL548:GP548),GP548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GQ548)+GQ548>$BK26,$BK26-SUM($BL548:GQ548),GQ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GR548)+GR548>$BK26,$BK26-SUM($BL548:GR548),GR548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GS548)+GS548>$BK26,$BK26-SUM($BL548:GS548),GS548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GT548)+GT548>$BK26,$BK26-SUM($BL548:GT548),GT548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GU548)+GU548>$BK26,$BK26-SUM($BL548:GU548),GU548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GV548)+GV548>$BK26,$BK26-SUM($BL548:GV548),GV548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GW548)+GW548>$BK26,$BK26-SUM($BL548:GW548),GW548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GX548)+GX548>$BK26,$BK26-SUM($BL548:GX548),GX548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GY548)+GY548>$BK26,$BK26-SUM($BL548:GY548),GY548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:GZ548)+GZ548>$BK26,$BK26-SUM($BL548:GZ548),GZ548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:HA548)+HA548>$BK26,$BK26-SUM($BL548:HA548),HA548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:HB548)+HB548>$BK26,$BK26-SUM($BL548:HB548),HB548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:HC548)+HC548>$BK26,$BK26-SUM($BL548:HC548),HC548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:HD548)+HD548>$BK26,$BK26-SUM($BL548:HD548),HD548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:HE548)+HE548>$BK26,$BK26-SUM($BL548:HE548),HE548),0)","v":-2.7755575615628914E-16},{"$f":"IF($BL548>0,IF(SUM($BL548:HF548)+HF548>$BK26,$BK26-SUM($BL548:HF548),HF548),0)","v":-2.7755575615628914E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0091587500000002E-3,{"$f":"IF($BL549>0,IF(SUM($BL549:BL549)+BL549>$BK27,$BK27-SUM($BL549:BL549),BL549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BM549)+BM549>$BK27,$BK27-SUM($BL549:BM549),BM549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BN549)+BN549>$BK27,$BK27-SUM($BL549:BN549),BN549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BO549)+BO549>$BK27,$BK27-SUM($BL549:BO549),BO549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BP549)+BP549>$BK27,$BK27-SUM($BL549:BP549),BP549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BQ549)+BQ549>$BK27,$BK27-SUM($BL549:BQ549),BQ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BR549)+BR549>$BK27,$BK27-SUM($BL549:BR549),BR549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BS549)+BS549>$BK27,$BK27-SUM($BL549:BS549),BS549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BT549)+BT549>$BK27,$BK27-SUM($BL549:BT549),BT549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BU549)+BU549>$BK27,$BK27-SUM($BL549:BU549),BU549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BV549)+BV549>$BK27,$BK27-SUM($BL549:BV549),BV549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BW549)+BW549>$BK27,$BK27-SUM($BL549:BW549),BW549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BX549)+BX549>$BK27,$BK27-SUM($BL549:BX549),BX549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BY549)+BY549>$BK27,$BK27-SUM($BL549:BY549),BY549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:BZ549)+BZ549>$BK27,$BK27-SUM($BL549:BZ549),BZ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CA549)+CA549>$BK27,$BK27-SUM($BL549:CA549),CA549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CB549)+CB549>$BK27,$BK27-SUM($BL549:CB549),CB549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CC549)+CC549>$BK27,$BK27-SUM($BL549:CC549),CC549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CD549)+CD549>$BK27,$BK27-SUM($BL549:CD549),CD549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CE549)+CE549>$BK27,$BK27-SUM($BL549:CE549),CE549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CF549)+CF549>$BK27,$BK27-SUM($BL549:CF549),CF549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CG549)+CG549>$BK27,$BK27-SUM($BL549:CG549),CG549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CH549)+CH549>$BK27,$BK27-SUM($BL549:CH549),CH549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CI549)+CI549>$BK27,$BK27-SUM($BL549:CI549),CI549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CJ549)+CJ549>$BK27,$BK27-SUM($BL549:CJ549),CJ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CK549)+CK549>$BK27,$BK27-SUM($BL549:CK549),CK549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CL549)+CL549>$BK27,$BK27-SUM($BL549:CL549),CL549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CM549)+CM549>$BK27,$BK27-SUM($BL549:CM549),CM549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CN549)+CN549>$BK27,$BK27-SUM($BL549:CN549),CN549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CO549)+CO549>$BK27,$BK27-SUM($BL549:CO549),CO549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CP549)+CP549>$BK27,$BK27-SUM($BL549:CP549),CP549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CQ549)+CQ549>$BK27,$BK27-SUM($BL549:CQ549),CQ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CR549)+CR549>$BK27,$BK27-SUM($BL549:CR549),CR549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CS549)+CS549>$BK27,$BK27-SUM($BL549:CS549),CS549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CT549)+CT549>$BK27,$BK27-SUM($BL549:CT549),CT549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CU549)+CU549>$BK27,$BK27-SUM($BL549:CU549),CU549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CV549)+CV549>$BK27,$BK27-SUM($BL549:CV549),CV549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CW549)+CW549>$BK27,$BK27-SUM($BL549:CW549),CW549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CX549)+CX549>$BK27,$BK27-SUM($BL549:CX549),CX549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CY549)+CY549>$BK27,$BK27-SUM($BL549:CY549),CY549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:CZ549)+CZ549>$BK27,$BK27-SUM($BL549:CZ549),CZ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DA549)+DA549>$BK27,$BK27-SUM($BL549:DA549),DA549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DB549)+DB549>$BK27,$BK27-SUM($BL549:DB549),DB549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DC549)+DC549>$BK27,$BK27-SUM($BL549:DC549),DC549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DD549)+DD549>$BK27,$BK27-SUM($BL549:DD549),DD549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DE549)+DE549>$BK27,$BK27-SUM($BL549:DE549),DE549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DF549)+DF549>$BK27,$BK27-SUM($BL549:DF549),DF549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DG549)+DG549>$BK27,$BK27-SUM($BL549:DG549),DG549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DH549)+DH549>$BK27,$BK27-SUM($BL549:DH549),DH549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DI549)+DI549>$BK27,$BK27-SUM($BL549:DI549),DI549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DJ549)+DJ549>$BK27,$BK27-SUM($BL549:DJ549),DJ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DK549)+DK549>$BK27,$BK27-SUM($BL549:DK549),DK549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DL549)+DL549>$BK27,$BK27-SUM($BL549:DL549),DL549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DM549)+DM549>$BK27,$BK27-SUM($BL549:DM549),DM549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DN549)+DN549>$BK27,$BK27-SUM($BL549:DN549),DN549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DO549)+DO549>$BK27,$BK27-SUM($BL549:DO549),DO549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DP549)+DP549>$BK27,$BK27-SUM($BL549:DP549),DP549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DQ549)+DQ549>$BK27,$BK27-SUM($BL549:DQ549),DQ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DR549)+DR549>$BK27,$BK27-SUM($BL549:DR549),DR549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DS549)+DS549>$BK27,$BK27-SUM($BL549:DS549),DS549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DT549)+DT549>$BK27,$BK27-SUM($BL549:DT549),DT549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DU549)+DU549>$BK27,$BK27-SUM($BL549:DU549),DU549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DV549)+DV549>$BK27,$BK27-SUM($BL549:DV549),DV549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DW549)+DW549>$BK27,$BK27-SUM($BL549:DW549),DW549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DX549)+DX549>$BK27,$BK27-SUM($BL549:DX549),DX549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DY549)+DY549>$BK27,$BK27-SUM($BL549:DY549),DY549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:DZ549)+DZ549>$BK27,$BK27-SUM($BL549:DZ549),DZ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EA549)+EA549>$BK27,$BK27-SUM($BL549:EA549),EA549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EB549)+EB549>$BK27,$BK27-SUM($BL549:EB549),EB549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EC549)+EC549>$BK27,$BK27-SUM($BL549:EC549),EC549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:ED549)+ED549>$BK27,$BK27-SUM($BL549:ED549),ED549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EE549)+EE549>$BK27,$BK27-SUM($BL549:EE549),EE549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EF549)+EF549>$BK27,$BK27-SUM($BL549:EF549),EF549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EG549)+EG549>$BK27,$BK27-SUM($BL549:EG549),EG549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EH549)+EH549>$BK27,$BK27-SUM($BL549:EH549),EH549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EI549)+EI549>$BK27,$BK27-SUM($BL549:EI549),EI549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EJ549)+EJ549>$BK27,$BK27-SUM($BL549:EJ549),EJ549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EK549)+EK549>$BK27,$BK27-SUM($BL549:EK549),EK549),0)","v":6.0091587500000002E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EL549)+EL549>$BK27,$BK27-SUM($BL549:EL549),EL549),0)","v":6.0091587499994104E-3},{"$f":"IF($BL549>0,IF(SUM($BL549:EM549)+EM549>$BK27,$BK27-SUM($BL549:EM549),EM549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EN549)+EN549>$BK27,$BK27-SUM($BL549:EN549),EN549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EO549)+EO549>$BK27,$BK27-SUM($BL549:EO549),EO549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EP549)+EP549>$BK27,$BK27-SUM($BL549:EP549),EP549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EQ549)+EQ549>$BK27,$BK27-SUM($BL549:EQ549),EQ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:ER549)+ER549>$BK27,$BK27-SUM($BL549:ER549),ER549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:ES549)+ES549>$BK27,$BK27-SUM($BL549:ES549),ES549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:ET549)+ET549>$BK27,$BK27-SUM($BL549:ET549),ET549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EU549)+EU549>$BK27,$BK27-SUM($BL549:EU549),EU549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EV549)+EV549>$BK27,$BK27-SUM($BL549:EV549),EV549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EW549)+EW549>$BK27,$BK27-SUM($BL549:EW549),EW549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EX549)+EX549>$BK27,$BK27-SUM($BL549:EX549),EX549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EY549)+EY549>$BK27,$BK27-SUM($BL549:EY549),EY549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:EZ549)+EZ549>$BK27,$BK27-SUM($BL549:EZ549),EZ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FA549)+FA549>$BK27,$BK27-SUM($BL549:FA549),FA549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FB549)+FB549>$BK27,$BK27-SUM($BL549:FB549),FB549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FC549)+FC549>$BK27,$BK27-SUM($BL549:FC549),FC549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FD549)+FD549>$BK27,$BK27-SUM($BL549:FD549),FD549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FE549)+FE549>$BK27,$BK27-SUM($BL549:FE549),FE549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FF549)+FF549>$BK27,$BK27-SUM($BL549:FF549),FF549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FG549)+FG549>$BK27,$BK27-SUM($BL549:FG549),FG549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FH549)+FH549>$BK27,$BK27-SUM($BL549:FH549),FH549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FI549)+FI549>$BK27,$BK27-SUM($BL549:FI549),FI549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FJ549)+FJ549>$BK27,$BK27-SUM($BL549:FJ549),FJ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FK549)+FK549>$BK27,$BK27-SUM($BL549:FK549),FK549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FL549)+FL549>$BK27,$BK27-SUM($BL549:FL549),FL549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FM549)+FM549>$BK27,$BK27-SUM($BL549:FM549),FM549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FN549)+FN549>$BK27,$BK27-SUM($BL549:FN549),FN549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FO549)+FO549>$BK27,$BK27-SUM($BL549:FO549),FO549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FP549)+FP549>$BK27,$BK27-SUM($BL549:FP549),FP549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FQ549)+FQ549>$BK27,$BK27-SUM($BL549:FQ549),FQ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FR549)+FR549>$BK27,$BK27-SUM($BL549:FR549),FR549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FS549)+FS549>$BK27,$BK27-SUM($BL549:FS549),FS549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FT549)+FT549>$BK27,$BK27-SUM($BL549:FT549),FT549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FU549)+FU549>$BK27,$BK27-SUM($BL549:FU549),FU549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FV549)+FV549>$BK27,$BK27-SUM($BL549:FV549),FV549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FW549)+FW549>$BK27,$BK27-SUM($BL549:FW549),FW549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FX549)+FX549>$BK27,$BK27-SUM($BL549:FX549),FX549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FY549)+FY549>$BK27,$BK27-SUM($BL549:FY549),FY549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:FZ549)+FZ549>$BK27,$BK27-SUM($BL549:FZ549),FZ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GA549)+GA549>$BK27,$BK27-SUM($BL549:GA549),GA549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GB549)+GB549>$BK27,$BK27-SUM($BL549:GB549),GB549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GC549)+GC549>$BK27,$BK27-SUM($BL549:GC549),GC549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GD549)+GD549>$BK27,$BK27-SUM($BL549:GD549),GD549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GE549)+GE549>$BK27,$BK27-SUM($BL549:GE549),GE549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GF549)+GF549>$BK27,$BK27-SUM($BL549:GF549),GF549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GG549)+GG549>$BK27,$BK27-SUM($BL549:GG549),GG549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GH549)+GH549>$BK27,$BK27-SUM($BL549:GH549),GH549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GI549)+GI549>$BK27,$BK27-SUM($BL549:GI549),GI549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GJ549)+GJ549>$BK27,$BK27-SUM($BL549:GJ549),GJ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GK549)+GK549>$BK27,$BK27-SUM($BL549:GK549),GK549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GL549)+GL549>$BK27,$BK27-SUM($BL549:GL549),GL549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GM549)+GM549>$BK27,$BK27-SUM($BL549:GM549),GM549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GN549)+GN549>$BK27,$BK27-SUM($BL549:GN549),GN549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GO549)+GO549>$BK27,$BK27-SUM($BL549:GO549),GO549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GP549)+GP549>$BK27,$BK27-SUM($BL549:GP549),GP549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GQ549)+GQ549>$BK27,$BK27-SUM($BL549:GQ549),GQ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GR549)+GR549>$BK27,$BK27-SUM($BL549:GR549),GR549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GS549)+GS549>$BK27,$BK27-SUM($BL549:GS549),GS549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GT549)+GT549>$BK27,$BK27-SUM($BL549:GT549),GT549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GU549)+GU549>$BK27,$BK27-SUM($BL549:GU549),GU549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GV549)+GV549>$BK27,$BK27-SUM($BL549:GV549),GV549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GW549)+GW549>$BK27,$BK27-SUM($BL549:GW549),GW549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GX549)+GX549>$BK27,$BK27-SUM($BL549:GX549),GX549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GY549)+GY549>$BK27,$BK27-SUM($BL549:GY549),GY549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:GZ549)+GZ549>$BK27,$BK27-SUM($BL549:GZ549),GZ549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:HA549)+HA549>$BK27,$BK27-SUM($BL549:HA549),HA549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:HB549)+HB549>$BK27,$BK27-SUM($BL549:HB549),HB549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:HC549)+HC549>$BK27,$BK27-SUM($BL549:HC549),HC549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:HD549)+HD549>$BK27,$BK27-SUM($BL549:HD549),HD549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:HE549)+HE549>$BK27,$BK27-SUM($BL549:HE549),HE549),0)","v":0},{"$f":"IF($BL549>0,IF(SUM($BL549:HF549)+HF549>$BK27,$BK27-SUM($BL549:HF549),HF549),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.885215E-3,{"$f":"IF($BL550>0,IF(SUM($BL550:BL550)+BL550>$BK28,$BK28-SUM($BL550:BL550),BL550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BM550)+BM550>$BK28,$BK28-SUM($BL550:BM550),BM550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BN550)+BN550>$BK28,$BK28-SUM($BL550:BN550),BN550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BO550)+BO550>$BK28,$BK28-SUM($BL550:BO550),BO550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BP550)+BP550>$BK28,$BK28-SUM($BL550:BP550),BP550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BQ550)+BQ550>$BK28,$BK28-SUM($BL550:BQ550),BQ550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BR550)+BR550>$BK28,$BK28-SUM($BL550:BR550),BR550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BS550)+BS550>$BK28,$BK28-SUM($BL550:BS550),BS550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BT550)+BT550>$BK28,$BK28-SUM($BL550:BT550),BT550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BU550)+BU550>$BK28,$BK28-SUM($BL550:BU550),BU550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BV550)+BV550>$BK28,$BK28-SUM($BL550:BV550),BV550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BW550)+BW550>$BK28,$BK28-SUM($BL550:BW550),BW550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BX550)+BX550>$BK28,$BK28-SUM($BL550:BX550),BX550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BY550)+BY550>$BK28,$BK28-SUM($BL550:BY550),BY550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:BZ550)+BZ550>$BK28,$BK28-SUM($BL550:BZ550),BZ550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CA550)+CA550>$BK28,$BK28-SUM($BL550:CA550),CA550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CB550)+CB550>$BK28,$BK28-SUM($BL550:CB550),CB550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CC550)+CC550>$BK28,$BK28-SUM($BL550:CC550),CC550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CD550)+CD550>$BK28,$BK28-SUM($BL550:CD550),CD550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CE550)+CE550>$BK28,$BK28-SUM($BL550:CE550),CE550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CF550)+CF550>$BK28,$BK28-SUM($BL550:CF550),CF550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CG550)+CG550>$BK28,$BK28-SUM($BL550:CG550),CG550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CH550)+CH550>$BK28,$BK28-SUM($BL550:CH550),CH550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CI550)+CI550>$BK28,$BK28-SUM($BL550:CI550),CI550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CJ550)+CJ550>$BK28,$BK28-SUM($BL550:CJ550),CJ550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CK550)+CK550>$BK28,$BK28-SUM($BL550:CK550),CK550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CL550)+CL550>$BK28,$BK28-SUM($BL550:CL550),CL550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CM550)+CM550>$BK28,$BK28-SUM($BL550:CM550),CM550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CN550)+CN550>$BK28,$BK28-SUM($BL550:CN550),CN550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CO550)+CO550>$BK28,$BK28-SUM($BL550:CO550),CO550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CP550)+CP550>$BK28,$BK28-SUM($BL550:CP550),CP550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CQ550)+CQ550>$BK28,$BK28-SUM($BL550:CQ550),CQ550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CR550)+CR550>$BK28,$BK28-SUM($BL550:CR550),CR550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CS550)+CS550>$BK28,$BK28-SUM($BL550:CS550),CS550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CT550)+CT550>$BK28,$BK28-SUM($BL550:CT550),CT550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CU550)+CU550>$BK28,$BK28-SUM($BL550:CU550),CU550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CV550)+CV550>$BK28,$BK28-SUM($BL550:CV550),CV550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CW550)+CW550>$BK28,$BK28-SUM($BL550:CW550),CW550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CX550)+CX550>$BK28,$BK28-SUM($BL550:CX550),CX550),0)","v":4.885215E-3},{"$f":"IF($BL550>0,IF(SUM($BL550:CY550)+CY550>$BK28,$BK28-SUM($BL550:CY550),CY550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:CZ550)+CZ550>$BK28,$BK28-SUM($BL550:CZ550),CZ550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DA550)+DA550>$BK28,$BK28-SUM($BL550:DA550),DA550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DB550)+DB550>$BK28,$BK28-SUM($BL550:DB550),DB550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DC550)+DC550>$BK28,$BK28-SUM($BL550:DC550),DC550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DD550)+DD550>$BK28,$BK28-SUM($BL550:DD550),DD550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DE550)+DE550>$BK28,$BK28-SUM($BL550:DE550),DE550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DF550)+DF550>$BK28,$BK28-SUM($BL550:DF550),DF550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DG550)+DG550>$BK28,$BK28-SUM($BL550:DG550),DG550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DH550)+DH550>$BK28,$BK28-SUM($BL550:DH550),DH550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DI550)+DI550>$BK28,$BK28-SUM($BL550:DI550),DI550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DJ550)+DJ550>$BK28,$BK28-SUM($BL550:DJ550),DJ550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DK550)+DK550>$BK28,$BK28-SUM($BL550:DK550),DK550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DL550)+DL550>$BK28,$BK28-SUM($BL550:DL550),DL550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DM550)+DM550>$BK28,$BK28-SUM($BL550:DM550),DM550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DN550)+DN550>$BK28,$BK28-SUM($BL550:DN550),DN550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DO550)+DO550>$BK28,$BK28-SUM($BL550:DO550),DO550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DP550)+DP550>$BK28,$BK28-SUM($BL550:DP550),DP550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DQ550)+DQ550>$BK28,$BK28-SUM($BL550:DQ550),DQ550),0)","v":2.7755575615628914E-17},{"$f":"IF($BL550>0,IF(SUM($BL550:DR550)+DR550>$BK28,$BK28-SUM($BL550:DR550),DR550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DS550)+DS550>$BK28,$BK28-SUM($BL550:DS550),DS550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DT550)+DT550>$BK28,$BK28-SUM($BL550:DT550),DT550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DU550)+DU550>$BK28,$BK28-SUM($BL550:DU550),DU550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DV550)+DV550>$BK28,$BK28-SUM($BL550:DV550),DV550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DW550)+DW550>$BK28,$BK28-SUM($BL550:DW550),DW550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DX550)+DX550>$BK28,$BK28-SUM($BL550:DX550),DX550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DY550)+DY550>$BK28,$BK28-SUM($BL550:DY550),DY550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:DZ550)+DZ550>$BK28,$BK28-SUM($BL550:DZ550),DZ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EA550)+EA550>$BK28,$BK28-SUM($BL550:EA550),EA550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EB550)+EB550>$BK28,$BK28-SUM($BL550:EB550),EB550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EC550)+EC550>$BK28,$BK28-SUM($BL550:EC550),EC550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:ED550)+ED550>$BK28,$BK28-SUM($BL550:ED550),ED550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EE550)+EE550>$BK28,$BK28-SUM($BL550:EE550),EE550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EF550)+EF550>$BK28,$BK28-SUM($BL550:EF550),EF550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EG550)+EG550>$BK28,$BK28-SUM($BL550:EG550),EG550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EH550)+EH550>$BK28,$BK28-SUM($BL550:EH550),EH550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EI550)+EI550>$BK28,$BK28-SUM($BL550:EI550),EI550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EJ550)+EJ550>$BK28,$BK28-SUM($BL550:EJ550),EJ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EK550)+EK550>$BK28,$BK28-SUM($BL550:EK550),EK550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EL550)+EL550>$BK28,$BK28-SUM($BL550:EL550),EL550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EM550)+EM550>$BK28,$BK28-SUM($BL550:EM550),EM550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EN550)+EN550>$BK28,$BK28-SUM($BL550:EN550),EN550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EO550)+EO550>$BK28,$BK28-SUM($BL550:EO550),EO550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EP550)+EP550>$BK28,$BK28-SUM($BL550:EP550),EP550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EQ550)+EQ550>$BK28,$BK28-SUM($BL550:EQ550),EQ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:ER550)+ER550>$BK28,$BK28-SUM($BL550:ER550),ER550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:ES550)+ES550>$BK28,$BK28-SUM($BL550:ES550),ES550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:ET550)+ET550>$BK28,$BK28-SUM($BL550:ET550),ET550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EU550)+EU550>$BK28,$BK28-SUM($BL550:EU550),EU550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EV550)+EV550>$BK28,$BK28-SUM($BL550:EV550),EV550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EW550)+EW550>$BK28,$BK28-SUM($BL550:EW550),EW550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EX550)+EX550>$BK28,$BK28-SUM($BL550:EX550),EX550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EY550)+EY550>$BK28,$BK28-SUM($BL550:EY550),EY550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:EZ550)+EZ550>$BK28,$BK28-SUM($BL550:EZ550),EZ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FA550)+FA550>$BK28,$BK28-SUM($BL550:FA550),FA550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FB550)+FB550>$BK28,$BK28-SUM($BL550:FB550),FB550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FC550)+FC550>$BK28,$BK28-SUM($BL550:FC550),FC550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FD550)+FD550>$BK28,$BK28-SUM($BL550:FD550),FD550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FE550)+FE550>$BK28,$BK28-SUM($BL550:FE550),FE550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FF550)+FF550>$BK28,$BK28-SUM($BL550:FF550),FF550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FG550)+FG550>$BK28,$BK28-SUM($BL550:FG550),FG550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FH550)+FH550>$BK28,$BK28-SUM($BL550:FH550),FH550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FI550)+FI550>$BK28,$BK28-SUM($BL550:FI550),FI550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FJ550)+FJ550>$BK28,$BK28-SUM($BL550:FJ550),FJ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FK550)+FK550>$BK28,$BK28-SUM($BL550:FK550),FK550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FL550)+FL550>$BK28,$BK28-SUM($BL550:FL550),FL550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FM550)+FM550>$BK28,$BK28-SUM($BL550:FM550),FM550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FN550)+FN550>$BK28,$BK28-SUM($BL550:FN550),FN550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FO550)+FO550>$BK28,$BK28-SUM($BL550:FO550),FO550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FP550)+FP550>$BK28,$BK28-SUM($BL550:FP550),FP550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FQ550)+FQ550>$BK28,$BK28-SUM($BL550:FQ550),FQ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FR550)+FR550>$BK28,$BK28-SUM($BL550:FR550),FR550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FS550)+FS550>$BK28,$BK28-SUM($BL550:FS550),FS550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FT550)+FT550>$BK28,$BK28-SUM($BL550:FT550),FT550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FU550)+FU550>$BK28,$BK28-SUM($BL550:FU550),FU550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FV550)+FV550>$BK28,$BK28-SUM($BL550:FV550),FV550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FW550)+FW550>$BK28,$BK28-SUM($BL550:FW550),FW550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FX550)+FX550>$BK28,$BK28-SUM($BL550:FX550),FX550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FY550)+FY550>$BK28,$BK28-SUM($BL550:FY550),FY550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:FZ550)+FZ550>$BK28,$BK28-SUM($BL550:FZ550),FZ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GA550)+GA550>$BK28,$BK28-SUM($BL550:GA550),GA550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GB550)+GB550>$BK28,$BK28-SUM($BL550:GB550),GB550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GC550)+GC550>$BK28,$BK28-SUM($BL550:GC550),GC550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GD550)+GD550>$BK28,$BK28-SUM($BL550:GD550),GD550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GE550)+GE550>$BK28,$BK28-SUM($BL550:GE550),GE550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GF550)+GF550>$BK28,$BK28-SUM($BL550:GF550),GF550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GG550)+GG550>$BK28,$BK28-SUM($BL550:GG550),GG550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GH550)+GH550>$BK28,$BK28-SUM($BL550:GH550),GH550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GI550)+GI550>$BK28,$BK28-SUM($BL550:GI550),GI550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GJ550)+GJ550>$BK28,$BK28-SUM($BL550:GJ550),GJ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GK550)+GK550>$BK28,$BK28-SUM($BL550:GK550),GK550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GL550)+GL550>$BK28,$BK28-SUM($BL550:GL550),GL550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GM550)+GM550>$BK28,$BK28-SUM($BL550:GM550),GM550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GN550)+GN550>$BK28,$BK28-SUM($BL550:GN550),GN550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GO550)+GO550>$BK28,$BK28-SUM($BL550:GO550),GO550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GP550)+GP550>$BK28,$BK28-SUM($BL550:GP550),GP550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GQ550)+GQ550>$BK28,$BK28-SUM($BL550:GQ550),GQ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GR550)+GR550>$BK28,$BK28-SUM($BL550:GR550),GR550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GS550)+GS550>$BK28,$BK28-SUM($BL550:GS550),GS550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GT550)+GT550>$BK28,$BK28-SUM($BL550:GT550),GT550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GU550)+GU550>$BK28,$BK28-SUM($BL550:GU550),GU550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GV550)+GV550>$BK28,$BK28-SUM($BL550:GV550),GV550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GW550)+GW550>$BK28,$BK28-SUM($BL550:GW550),GW550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GX550)+GX550>$BK28,$BK28-SUM($BL550:GX550),GX550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GY550)+GY550>$BK28,$BK28-SUM($BL550:GY550),GY550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:GZ550)+GZ550>$BK28,$BK28-SUM($BL550:GZ550),GZ550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:HA550)+HA550>$BK28,$BK28-SUM($BL550:HA550),HA550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:HB550)+HB550>$BK28,$BK28-SUM($BL550:HB550),HB550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:HC550)+HC550>$BK28,$BK28-SUM($BL550:HC550),HC550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:HD550)+HD550>$BK28,$BK28-SUM($BL550:HD550),HD550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:HE550)+HE550>$BK28,$BK28-SUM($BL550:HE550),HE550),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL550>0,IF(SUM($BL550:HF550)+HF550>$BK28,$BK28-SUM($BL550:HF550),HF550),0)","v":-4.9960036108132044E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BL551>0,IF(SUM($BL551:BL551)+BL551>$BK29,$BK29-SUM($BL551:BL551),BL551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BM551)+BM551>$BK29,$BK29-SUM($BL551:BM551),BM551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BN551)+BN551>$BK29,$BK29-SUM($BL551:BN551),BN551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BO551)+BO551>$BK29,$BK29-SUM($BL551:BO551),BO551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BP551)+BP551>$BK29,$BK29-SUM($BL551:BP551),BP551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BQ551)+BQ551>$BK29,$BK29-SUM($BL551:BQ551),BQ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BR551)+BR551>$BK29,$BK29-SUM($BL551:BR551),BR551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BS551)+BS551>$BK29,$BK29-SUM($BL551:BS551),BS551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BT551)+BT551>$BK29,$BK29-SUM($BL551:BT551),BT551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BU551)+BU551>$BK29,$BK29-SUM($BL551:BU551),BU551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BV551)+BV551>$BK29,$BK29-SUM($BL551:BV551),BV551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BW551)+BW551>$BK29,$BK29-SUM($BL551:BW551),BW551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BX551)+BX551>$BK29,$BK29-SUM($BL551:BX551),BX551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BY551)+BY551>$BK29,$BK29-SUM($BL551:BY551),BY551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:BZ551)+BZ551>$BK29,$BK29-SUM($BL551:BZ551),BZ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CA551)+CA551>$BK29,$BK29-SUM($BL551:CA551),CA551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CB551)+CB551>$BK29,$BK29-SUM($BL551:CB551),CB551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CC551)+CC551>$BK29,$BK29-SUM($BL551:CC551),CC551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CD551)+CD551>$BK29,$BK29-SUM($BL551:CD551),CD551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CE551)+CE551>$BK29,$BK29-SUM($BL551:CE551),CE551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CF551)+CF551>$BK29,$BK29-SUM($BL551:CF551),CF551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CG551)+CG551>$BK29,$BK29-SUM($BL551:CG551),CG551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CH551)+CH551>$BK29,$BK29-SUM($BL551:CH551),CH551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CI551)+CI551>$BK29,$BK29-SUM($BL551:CI551),CI551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CJ551)+CJ551>$BK29,$BK29-SUM($BL551:CJ551),CJ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CK551)+CK551>$BK29,$BK29-SUM($BL551:CK551),CK551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CL551)+CL551>$BK29,$BK29-SUM($BL551:CL551),CL551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CM551)+CM551>$BK29,$BK29-SUM($BL551:CM551),CM551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CN551)+CN551>$BK29,$BK29-SUM($BL551:CN551),CN551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CO551)+CO551>$BK29,$BK29-SUM($BL551:CO551),CO551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CP551)+CP551>$BK29,$BK29-SUM($BL551:CP551),CP551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CQ551)+CQ551>$BK29,$BK29-SUM($BL551:CQ551),CQ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CR551)+CR551>$BK29,$BK29-SUM($BL551:CR551),CR551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CS551)+CS551>$BK29,$BK29-SUM($BL551:CS551),CS551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CT551)+CT551>$BK29,$BK29-SUM($BL551:CT551),CT551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CU551)+CU551>$BK29,$BK29-SUM($BL551:CU551),CU551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CV551)+CV551>$BK29,$BK29-SUM($BL551:CV551),CV551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CW551)+CW551>$BK29,$BK29-SUM($BL551:CW551),CW551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CX551)+CX551>$BK29,$BK29-SUM($BL551:CX551),CX551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CY551)+CY551>$BK29,$BK29-SUM($BL551:CY551),CY551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:CZ551)+CZ551>$BK29,$BK29-SUM($BL551:CZ551),CZ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DA551)+DA551>$BK29,$BK29-SUM($BL551:DA551),DA551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DB551)+DB551>$BK29,$BK29-SUM($BL551:DB551),DB551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DC551)+DC551>$BK29,$BK29-SUM($BL551:DC551),DC551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DD551)+DD551>$BK29,$BK29-SUM($BL551:DD551),DD551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DE551)+DE551>$BK29,$BK29-SUM($BL551:DE551),DE551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DF551)+DF551>$BK29,$BK29-SUM($BL551:DF551),DF551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DG551)+DG551>$BK29,$BK29-SUM($BL551:DG551),DG551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DH551)+DH551>$BK29,$BK29-SUM($BL551:DH551),DH551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DI551)+DI551>$BK29,$BK29-SUM($BL551:DI551),DI551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DJ551)+DJ551>$BK29,$BK29-SUM($BL551:DJ551),DJ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DK551)+DK551>$BK29,$BK29-SUM($BL551:DK551),DK551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DL551)+DL551>$BK29,$BK29-SUM($BL551:DL551),DL551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DM551)+DM551>$BK29,$BK29-SUM($BL551:DM551),DM551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DN551)+DN551>$BK29,$BK29-SUM($BL551:DN551),DN551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DO551)+DO551>$BK29,$BK29-SUM($BL551:DO551),DO551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DP551)+DP551>$BK29,$BK29-SUM($BL551:DP551),DP551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DQ551)+DQ551>$BK29,$BK29-SUM($BL551:DQ551),DQ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DR551)+DR551>$BK29,$BK29-SUM($BL551:DR551),DR551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DS551)+DS551>$BK29,$BK29-SUM($BL551:DS551),DS551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DT551)+DT551>$BK29,$BK29-SUM($BL551:DT551),DT551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DU551)+DU551>$BK29,$BK29-SUM($BL551:DU551),DU551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DV551)+DV551>$BK29,$BK29-SUM($BL551:DV551),DV551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DW551)+DW551>$BK29,$BK29-SUM($BL551:DW551),DW551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DX551)+DX551>$BK29,$BK29-SUM($BL551:DX551),DX551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DY551)+DY551>$BK29,$BK29-SUM($BL551:DY551),DY551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:DZ551)+DZ551>$BK29,$BK29-SUM($BL551:DZ551),DZ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EA551)+EA551>$BK29,$BK29-SUM($BL551:EA551),EA551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EB551)+EB551>$BK29,$BK29-SUM($BL551:EB551),EB551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EC551)+EC551>$BK29,$BK29-SUM($BL551:EC551),EC551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:ED551)+ED551>$BK29,$BK29-SUM($BL551:ED551),ED551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EE551)+EE551>$BK29,$BK29-SUM($BL551:EE551),EE551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EF551)+EF551>$BK29,$BK29-SUM($BL551:EF551),EF551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EG551)+EG551>$BK29,$BK29-SUM($BL551:EG551),EG551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EH551)+EH551>$BK29,$BK29-SUM($BL551:EH551),EH551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EI551)+EI551>$BK29,$BK29-SUM($BL551:EI551),EI551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EJ551)+EJ551>$BK29,$BK29-SUM($BL551:EJ551),EJ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EK551)+EK551>$BK29,$BK29-SUM($BL551:EK551),EK551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EL551)+EL551>$BK29,$BK29-SUM($BL551:EL551),EL551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EM551)+EM551>$BK29,$BK29-SUM($BL551:EM551),EM551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EN551)+EN551>$BK29,$BK29-SUM($BL551:EN551),EN551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EO551)+EO551>$BK29,$BK29-SUM($BL551:EO551),EO551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EP551)+EP551>$BK29,$BK29-SUM($BL551:EP551),EP551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EQ551)+EQ551>$BK29,$BK29-SUM($BL551:EQ551),EQ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:ER551)+ER551>$BK29,$BK29-SUM($BL551:ER551),ER551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:ES551)+ES551>$BK29,$BK29-SUM($BL551:ES551),ES551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:ET551)+ET551>$BK29,$BK29-SUM($BL551:ET551),ET551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EU551)+EU551>$BK29,$BK29-SUM($BL551:EU551),EU551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EV551)+EV551>$BK29,$BK29-SUM($BL551:EV551),EV551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EW551)+EW551>$BK29,$BK29-SUM($BL551:EW551),EW551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EX551)+EX551>$BK29,$BK29-SUM($BL551:EX551),EX551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EY551)+EY551>$BK29,$BK29-SUM($BL551:EY551),EY551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:EZ551)+EZ551>$BK29,$BK29-SUM($BL551:EZ551),EZ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FA551)+FA551>$BK29,$BK29-SUM($BL551:FA551),FA551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FB551)+FB551>$BK29,$BK29-SUM($BL551:FB551),FB551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FC551)+FC551>$BK29,$BK29-SUM($BL551:FC551),FC551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FD551)+FD551>$BK29,$BK29-SUM($BL551:FD551),FD551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FE551)+FE551>$BK29,$BK29-SUM($BL551:FE551),FE551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FF551)+FF551>$BK29,$BK29-SUM($BL551:FF551),FF551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FG551)+FG551>$BK29,$BK29-SUM($BL551:FG551),FG551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FH551)+FH551>$BK29,$BK29-SUM($BL551:FH551),FH551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FI551)+FI551>$BK29,$BK29-SUM($BL551:FI551),FI551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FJ551)+FJ551>$BK29,$BK29-SUM($BL551:FJ551),FJ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FK551)+FK551>$BK29,$BK29-SUM($BL551:FK551),FK551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FL551)+FL551>$BK29,$BK29-SUM($BL551:FL551),FL551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FM551)+FM551>$BK29,$BK29-SUM($BL551:FM551),FM551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FN551)+FN551>$BK29,$BK29-SUM($BL551:FN551),FN551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FO551)+FO551>$BK29,$BK29-SUM($BL551:FO551),FO551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FP551)+FP551>$BK29,$BK29-SUM($BL551:FP551),FP551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FQ551)+FQ551>$BK29,$BK29-SUM($BL551:FQ551),FQ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FR551)+FR551>$BK29,$BK29-SUM($BL551:FR551),FR551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FS551)+FS551>$BK29,$BK29-SUM($BL551:FS551),FS551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FT551)+FT551>$BK29,$BK29-SUM($BL551:FT551),FT551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FU551)+FU551>$BK29,$BK29-SUM($BL551:FU551),FU551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FV551)+FV551>$BK29,$BK29-SUM($BL551:FV551),FV551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FW551)+FW551>$BK29,$BK29-SUM($BL551:FW551),FW551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FX551)+FX551>$BK29,$BK29-SUM($BL551:FX551),FX551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FY551)+FY551>$BK29,$BK29-SUM($BL551:FY551),FY551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:FZ551)+FZ551>$BK29,$BK29-SUM($BL551:FZ551),FZ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GA551)+GA551>$BK29,$BK29-SUM($BL551:GA551),GA551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GB551)+GB551>$BK29,$BK29-SUM($BL551:GB551),GB551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GC551)+GC551>$BK29,$BK29-SUM($BL551:GC551),GC551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GD551)+GD551>$BK29,$BK29-SUM($BL551:GD551),GD551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GE551)+GE551>$BK29,$BK29-SUM($BL551:GE551),GE551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GF551)+GF551>$BK29,$BK29-SUM($BL551:GF551),GF551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GG551)+GG551>$BK29,$BK29-SUM($BL551:GG551),GG551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GH551)+GH551>$BK29,$BK29-SUM($BL551:GH551),GH551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GI551)+GI551>$BK29,$BK29-SUM($BL551:GI551),GI551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GJ551)+GJ551>$BK29,$BK29-SUM($BL551:GJ551),GJ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GK551)+GK551>$BK29,$BK29-SUM($BL551:GK551),GK551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GL551)+GL551>$BK29,$BK29-SUM($BL551:GL551),GL551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GM551)+GM551>$BK29,$BK29-SUM($BL551:GM551),GM551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GN551)+GN551>$BK29,$BK29-SUM($BL551:GN551),GN551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GO551)+GO551>$BK29,$BK29-SUM($BL551:GO551),GO551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GP551)+GP551>$BK29,$BK29-SUM($BL551:GP551),GP551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GQ551)+GQ551>$BK29,$BK29-SUM($BL551:GQ551),GQ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GR551)+GR551>$BK29,$BK29-SUM($BL551:GR551),GR551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GS551)+GS551>$BK29,$BK29-SUM($BL551:GS551),GS551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GT551)+GT551>$BK29,$BK29-SUM($BL551:GT551),GT551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GU551)+GU551>$BK29,$BK29-SUM($BL551:GU551),GU551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GV551)+GV551>$BK29,$BK29-SUM($BL551:GV551),GV551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GW551)+GW551>$BK29,$BK29-SUM($BL551:GW551),GW551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GX551)+GX551>$BK29,$BK29-SUM($BL551:GX551),GX551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GY551)+GY551>$BK29,$BK29-SUM($BL551:GY551),GY551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:GZ551)+GZ551>$BK29,$BK29-SUM($BL551:GZ551),GZ551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:HA551)+HA551>$BK29,$BK29-SUM($BL551:HA551),HA551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:HB551)+HB551>$BK29,$BK29-SUM($BL551:HB551),HB551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:HC551)+HC551>$BK29,$BK29-SUM($BL551:HC551),HC551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:HD551)+HD551>$BK29,$BK29-SUM($BL551:HD551),HD551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:HE551)+HE551>$BK29,$BK29-SUM($BL551:HE551),HE551),0)","v":0},{"$f":"IF($BL551>0,IF(SUM($BL551:HF551)+HF551>$BK29,$BK29-SUM($BL551:HF551),HF551),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5158574999999999E-4,{"$f":"IF($BL552>0,IF(SUM($BL552:BL552)+BL552>$BK30,$BK30-SUM($BL552:BL552),BL552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BM552)+BM552>$BK30,$BK30-SUM($BL552:BM552),BM552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BN552)+BN552>$BK30,$BK30-SUM($BL552:BN552),BN552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BO552)+BO552>$BK30,$BK30-SUM($BL552:BO552),BO552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BP552)+BP552>$BK30,$BK30-SUM($BL552:BP552),BP552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BQ552)+BQ552>$BK30,$BK30-SUM($BL552:BQ552),BQ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BR552)+BR552>$BK30,$BK30-SUM($BL552:BR552),BR552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BS552)+BS552>$BK30,$BK30-SUM($BL552:BS552),BS552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BT552)+BT552>$BK30,$BK30-SUM($BL552:BT552),BT552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BU552)+BU552>$BK30,$BK30-SUM($BL552:BU552),BU552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BV552)+BV552>$BK30,$BK30-SUM($BL552:BV552),BV552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BW552)+BW552>$BK30,$BK30-SUM($BL552:BW552),BW552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BX552)+BX552>$BK30,$BK30-SUM($BL552:BX552),BX552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BY552)+BY552>$BK30,$BK30-SUM($BL552:BY552),BY552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:BZ552)+BZ552>$BK30,$BK30-SUM($BL552:BZ552),BZ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CA552)+CA552>$BK30,$BK30-SUM($BL552:CA552),CA552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CB552)+CB552>$BK30,$BK30-SUM($BL552:CB552),CB552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CC552)+CC552>$BK30,$BK30-SUM($BL552:CC552),CC552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CD552)+CD552>$BK30,$BK30-SUM($BL552:CD552),CD552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CE552)+CE552>$BK30,$BK30-SUM($BL552:CE552),CE552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CF552)+CF552>$BK30,$BK30-SUM($BL552:CF552),CF552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CG552)+CG552>$BK30,$BK30-SUM($BL552:CG552),CG552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CH552)+CH552>$BK30,$BK30-SUM($BL552:CH552),CH552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CI552)+CI552>$BK30,$BK30-SUM($BL552:CI552),CI552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CJ552)+CJ552>$BK30,$BK30-SUM($BL552:CJ552),CJ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CK552)+CK552>$BK30,$BK30-SUM($BL552:CK552),CK552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CL552)+CL552>$BK30,$BK30-SUM($BL552:CL552),CL552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CM552)+CM552>$BK30,$BK30-SUM($BL552:CM552),CM552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CN552)+CN552>$BK30,$BK30-SUM($BL552:CN552),CN552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CO552)+CO552>$BK30,$BK30-SUM($BL552:CO552),CO552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CP552)+CP552>$BK30,$BK30-SUM($BL552:CP552),CP552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CQ552)+CQ552>$BK30,$BK30-SUM($BL552:CQ552),CQ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CR552)+CR552>$BK30,$BK30-SUM($BL552:CR552),CR552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CS552)+CS552>$BK30,$BK30-SUM($BL552:CS552),CS552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CT552)+CT552>$BK30,$BK30-SUM($BL552:CT552),CT552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CU552)+CU552>$BK30,$BK30-SUM($BL552:CU552),CU552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CV552)+CV552>$BK30,$BK30-SUM($BL552:CV552),CV552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CW552)+CW552>$BK30,$BK30-SUM($BL552:CW552),CW552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CX552)+CX552>$BK30,$BK30-SUM($BL552:CX552),CX552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CY552)+CY552>$BK30,$BK30-SUM($BL552:CY552),CY552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:CZ552)+CZ552>$BK30,$BK30-SUM($BL552:CZ552),CZ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DA552)+DA552>$BK30,$BK30-SUM($BL552:DA552),DA552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DB552)+DB552>$BK30,$BK30-SUM($BL552:DB552),DB552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DC552)+DC552>$BK30,$BK30-SUM($BL552:DC552),DC552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DD552)+DD552>$BK30,$BK30-SUM($BL552:DD552),DD552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DE552)+DE552>$BK30,$BK30-SUM($BL552:DE552),DE552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DF552)+DF552>$BK30,$BK30-SUM($BL552:DF552),DF552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DG552)+DG552>$BK30,$BK30-SUM($BL552:DG552),DG552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DH552)+DH552>$BK30,$BK30-SUM($BL552:DH552),DH552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DI552)+DI552>$BK30,$BK30-SUM($BL552:DI552),DI552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DJ552)+DJ552>$BK30,$BK30-SUM($BL552:DJ552),DJ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DK552)+DK552>$BK30,$BK30-SUM($BL552:DK552),DK552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DL552)+DL552>$BK30,$BK30-SUM($BL552:DL552),DL552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DM552)+DM552>$BK30,$BK30-SUM($BL552:DM552),DM552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DN552)+DN552>$BK30,$BK30-SUM($BL552:DN552),DN552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DO552)+DO552>$BK30,$BK30-SUM($BL552:DO552),DO552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DP552)+DP552>$BK30,$BK30-SUM($BL552:DP552),DP552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DQ552)+DQ552>$BK30,$BK30-SUM($BL552:DQ552),DQ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DR552)+DR552>$BK30,$BK30-SUM($BL552:DR552),DR552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DS552)+DS552>$BK30,$BK30-SUM($BL552:DS552),DS552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DT552)+DT552>$BK30,$BK30-SUM($BL552:DT552),DT552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DU552)+DU552>$BK30,$BK30-SUM($BL552:DU552),DU552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DV552)+DV552>$BK30,$BK30-SUM($BL552:DV552),DV552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DW552)+DW552>$BK30,$BK30-SUM($BL552:DW552),DW552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DX552)+DX552>$BK30,$BK30-SUM($BL552:DX552),DX552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DY552)+DY552>$BK30,$BK30-SUM($BL552:DY552),DY552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:DZ552)+DZ552>$BK30,$BK30-SUM($BL552:DZ552),DZ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EA552)+EA552>$BK30,$BK30-SUM($BL552:EA552),EA552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EB552)+EB552>$BK30,$BK30-SUM($BL552:EB552),EB552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EC552)+EC552>$BK30,$BK30-SUM($BL552:EC552),EC552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:ED552)+ED552>$BK30,$BK30-SUM($BL552:ED552),ED552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EE552)+EE552>$BK30,$BK30-SUM($BL552:EE552),EE552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EF552)+EF552>$BK30,$BK30-SUM($BL552:EF552),EF552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EG552)+EG552>$BK30,$BK30-SUM($BL552:EG552),EG552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EH552)+EH552>$BK30,$BK30-SUM($BL552:EH552),EH552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EI552)+EI552>$BK30,$BK30-SUM($BL552:EI552),EI552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EJ552)+EJ552>$BK30,$BK30-SUM($BL552:EJ552),EJ552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EK552)+EK552>$BK30,$BK30-SUM($BL552:EK552),EK552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EL552)+EL552>$BK30,$BK30-SUM($BL552:EL552),EL552),0)","v":1.5158574999999999E-4},{"$f":"IF($BL552>0,IF(SUM($BL552:EM552)+EM552>$BK30,$BK30-SUM($BL552:EM552),EM552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EN552)+EN552>$BK30,$BK30-SUM($BL552:EN552),EN552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EO552)+EO552>$BK30,$BK30-SUM($BL552:EO552),EO552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EP552)+EP552>$BK30,$BK30-SUM($BL552:EP552),EP552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EQ552)+EQ552>$BK30,$BK30-SUM($BL552:EQ552),EQ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:ER552)+ER552>$BK30,$BK30-SUM($BL552:ER552),ER552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:ES552)+ES552>$BK30,$BK30-SUM($BL552:ES552),ES552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:ET552)+ET552>$BK30,$BK30-SUM($BL552:ET552),ET552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EU552)+EU552>$BK30,$BK30-SUM($BL552:EU552),EU552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EV552)+EV552>$BK30,$BK30-SUM($BL552:EV552),EV552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EW552)+EW552>$BK30,$BK30-SUM($BL552:EW552),EW552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EX552)+EX552>$BK30,$BK30-SUM($BL552:EX552),EX552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EY552)+EY552>$BK30,$BK30-SUM($BL552:EY552),EY552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:EZ552)+EZ552>$BK30,$BK30-SUM($BL552:EZ552),EZ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FA552)+FA552>$BK30,$BK30-SUM($BL552:FA552),FA552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FB552)+FB552>$BK30,$BK30-SUM($BL552:FB552),FB552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FC552)+FC552>$BK30,$BK30-SUM($BL552:FC552),FC552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FD552)+FD552>$BK30,$BK30-SUM($BL552:FD552),FD552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FE552)+FE552>$BK30,$BK30-SUM($BL552:FE552),FE552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FF552)+FF552>$BK30,$BK30-SUM($BL552:FF552),FF552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FG552)+FG552>$BK30,$BK30-SUM($BL552:FG552),FG552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FH552)+FH552>$BK30,$BK30-SUM($BL552:FH552),FH552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FI552)+FI552>$BK30,$BK30-SUM($BL552:FI552),FI552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FJ552)+FJ552>$BK30,$BK30-SUM($BL552:FJ552),FJ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FK552)+FK552>$BK30,$BK30-SUM($BL552:FK552),FK552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FL552)+FL552>$BK30,$BK30-SUM($BL552:FL552),FL552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FM552)+FM552>$BK30,$BK30-SUM($BL552:FM552),FM552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FN552)+FN552>$BK30,$BK30-SUM($BL552:FN552),FN552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FO552)+FO552>$BK30,$BK30-SUM($BL552:FO552),FO552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FP552)+FP552>$BK30,$BK30-SUM($BL552:FP552),FP552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FQ552)+FQ552>$BK30,$BK30-SUM($BL552:FQ552),FQ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FR552)+FR552>$BK30,$BK30-SUM($BL552:FR552),FR552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FS552)+FS552>$BK30,$BK30-SUM($BL552:FS552),FS552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FT552)+FT552>$BK30,$BK30-SUM($BL552:FT552),FT552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FU552)+FU552>$BK30,$BK30-SUM($BL552:FU552),FU552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FV552)+FV552>$BK30,$BK30-SUM($BL552:FV552),FV552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FW552)+FW552>$BK30,$BK30-SUM($BL552:FW552),FW552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FX552)+FX552>$BK30,$BK30-SUM($BL552:FX552),FX552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FY552)+FY552>$BK30,$BK30-SUM($BL552:FY552),FY552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:FZ552)+FZ552>$BK30,$BK30-SUM($BL552:FZ552),FZ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GA552)+GA552>$BK30,$BK30-SUM($BL552:GA552),GA552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GB552)+GB552>$BK30,$BK30-SUM($BL552:GB552),GB552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GC552)+GC552>$BK30,$BK30-SUM($BL552:GC552),GC552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GD552)+GD552>$BK30,$BK30-SUM($BL552:GD552),GD552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GE552)+GE552>$BK30,$BK30-SUM($BL552:GE552),GE552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GF552)+GF552>$BK30,$BK30-SUM($BL552:GF552),GF552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GG552)+GG552>$BK30,$BK30-SUM($BL552:GG552),GG552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GH552)+GH552>$BK30,$BK30-SUM($BL552:GH552),GH552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GI552)+GI552>$BK30,$BK30-SUM($BL552:GI552),GI552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GJ552)+GJ552>$BK30,$BK30-SUM($BL552:GJ552),GJ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GK552)+GK552>$BK30,$BK30-SUM($BL552:GK552),GK552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GL552)+GL552>$BK30,$BK30-SUM($BL552:GL552),GL552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GM552)+GM552>$BK30,$BK30-SUM($BL552:GM552),GM552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GN552)+GN552>$BK30,$BK30-SUM($BL552:GN552),GN552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GO552)+GO552>$BK30,$BK30-SUM($BL552:GO552),GO552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GP552)+GP552>$BK30,$BK30-SUM($BL552:GP552),GP552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GQ552)+GQ552>$BK30,$BK30-SUM($BL552:GQ552),GQ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GR552)+GR552>$BK30,$BK30-SUM($BL552:GR552),GR552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GS552)+GS552>$BK30,$BK30-SUM($BL552:GS552),GS552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GT552)+GT552>$BK30,$BK30-SUM($BL552:GT552),GT552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GU552)+GU552>$BK30,$BK30-SUM($BL552:GU552),GU552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GV552)+GV552>$BK30,$BK30-SUM($BL552:GV552),GV552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GW552)+GW552>$BK30,$BK30-SUM($BL552:GW552),GW552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GX552)+GX552>$BK30,$BK30-SUM($BL552:GX552),GX552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GY552)+GY552>$BK30,$BK30-SUM($BL552:GY552),GY552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:GZ552)+GZ552>$BK30,$BK30-SUM($BL552:GZ552),GZ552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:HA552)+HA552>$BK30,$BK30-SUM($BL552:HA552),HA552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:HB552)+HB552>$BK30,$BK30-SUM($BL552:HB552),HB552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:HC552)+HC552>$BK30,$BK30-SUM($BL552:HC552),HC552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:HD552)+HD552>$BK30,$BK30-SUM($BL552:HD552),HD552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:HE552)+HE552>$BK30,$BK30-SUM($BL552:HE552),HE552),0)","v":-8.6736173798840355E-18},{"$f":"IF($BL552>0,IF(SUM($BL552:HF552)+HF552>$BK30,$BK30-SUM($BL552:HF552),HF552),0)","v":-8.6736173798840355E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.165094775E-2,{"$f":"IF($BL553>0,IF(SUM($BL553:BL553)+BL553>$BK31,$BK31-SUM($BL553:BL553),BL553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BM553)+BM553>$BK31,$BK31-SUM($BL553:BM553),BM553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BN553)+BN553>$BK31,$BK31-SUM($BL553:BN553),BN553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BO553)+BO553>$BK31,$BK31-SUM($BL553:BO553),BO553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BP553)+BP553>$BK31,$BK31-SUM($BL553:BP553),BP553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BQ553)+BQ553>$BK31,$BK31-SUM($BL553:BQ553),BQ553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BR553)+BR553>$BK31,$BK31-SUM($BL553:BR553),BR553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BS553)+BS553>$BK31,$BK31-SUM($BL553:BS553),BS553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BT553)+BT553>$BK31,$BK31-SUM($BL553:BT553),BT553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BU553)+BU553>$BK31,$BK31-SUM($BL553:BU553),BU553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BV553)+BV553>$BK31,$BK31-SUM($BL553:BV553),BV553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BW553)+BW553>$BK31,$BK31-SUM($BL553:BW553),BW553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BX553)+BX553>$BK31,$BK31-SUM($BL553:BX553),BX553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BY553)+BY553>$BK31,$BK31-SUM($BL553:BY553),BY553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:BZ553)+BZ553>$BK31,$BK31-SUM($BL553:BZ553),BZ553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CA553)+CA553>$BK31,$BK31-SUM($BL553:CA553),CA553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CB553)+CB553>$BK31,$BK31-SUM($BL553:CB553),CB553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CC553)+CC553>$BK31,$BK31-SUM($BL553:CC553),CC553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CD553)+CD553>$BK31,$BK31-SUM($BL553:CD553),CD553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CE553)+CE553>$BK31,$BK31-SUM($BL553:CE553),CE553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CF553)+CF553>$BK31,$BK31-SUM($BL553:CF553),CF553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CG553)+CG553>$BK31,$BK31-SUM($BL553:CG553),CG553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CH553)+CH553>$BK31,$BK31-SUM($BL553:CH553),CH553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CI553)+CI553>$BK31,$BK31-SUM($BL553:CI553),CI553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CJ553)+CJ553>$BK31,$BK31-SUM($BL553:CJ553),CJ553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CK553)+CK553>$BK31,$BK31-SUM($BL553:CK553),CK553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CL553)+CL553>$BK31,$BK31-SUM($BL553:CL553),CL553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CM553)+CM553>$BK31,$BK31-SUM($BL553:CM553),CM553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CN553)+CN553>$BK31,$BK31-SUM($BL553:CN553),CN553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CO553)+CO553>$BK31,$BK31-SUM($BL553:CO553),CO553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CP553)+CP553>$BK31,$BK31-SUM($BL553:CP553),CP553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CQ553)+CQ553>$BK31,$BK31-SUM($BL553:CQ553),CQ553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CR553)+CR553>$BK31,$BK31-SUM($BL553:CR553),CR553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CS553)+CS553>$BK31,$BK31-SUM($BL553:CS553),CS553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CT553)+CT553>$BK31,$BK31-SUM($BL553:CT553),CT553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CU553)+CU553>$BK31,$BK31-SUM($BL553:CU553),CU553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CV553)+CV553>$BK31,$BK31-SUM($BL553:CV553),CV553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CW553)+CW553>$BK31,$BK31-SUM($BL553:CW553),CW553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CX553)+CX553>$BK31,$BK31-SUM($BL553:CX553),CX553),0)","v":1.165094775E-2},{"$f":"IF($BL553>0,IF(SUM($BL553:CY553)+CY553>$BK31,$BK31-SUM($BL553:CY553),CY553),0)","v":4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:CZ553)+CZ553>$BK31,$BK31-SUM($BL553:CZ553),CZ553),0)","v":4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DA553)+DA553>$BK31,$BK31-SUM($BL553:DA553),DA553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DB553)+DB553>$BK31,$BK31-SUM($BL553:DB553),DB553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DC553)+DC553>$BK31,$BK31-SUM($BL553:DC553),DC553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DD553)+DD553>$BK31,$BK31-SUM($BL553:DD553),DD553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DE553)+DE553>$BK31,$BK31-SUM($BL553:DE553),DE553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DF553)+DF553>$BK31,$BK31-SUM($BL553:DF553),DF553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DG553)+DG553>$BK31,$BK31-SUM($BL553:DG553),DG553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DH553)+DH553>$BK31,$BK31-SUM($BL553:DH553),DH553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DI553)+DI553>$BK31,$BK31-SUM($BL553:DI553),DI553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DJ553)+DJ553>$BK31,$BK31-SUM($BL553:DJ553),DJ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DK553)+DK553>$BK31,$BK31-SUM($BL553:DK553),DK553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DL553)+DL553>$BK31,$BK31-SUM($BL553:DL553),DL553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DM553)+DM553>$BK31,$BK31-SUM($BL553:DM553),DM553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DN553)+DN553>$BK31,$BK31-SUM($BL553:DN553),DN553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DO553)+DO553>$BK31,$BK31-SUM($BL553:DO553),DO553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DP553)+DP553>$BK31,$BK31-SUM($BL553:DP553),DP553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DQ553)+DQ553>$BK31,$BK31-SUM($BL553:DQ553),DQ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DR553)+DR553>$BK31,$BK31-SUM($BL553:DR553),DR553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DS553)+DS553>$BK31,$BK31-SUM($BL553:DS553),DS553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DT553)+DT553>$BK31,$BK31-SUM($BL553:DT553),DT553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DU553)+DU553>$BK31,$BK31-SUM($BL553:DU553),DU553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DV553)+DV553>$BK31,$BK31-SUM($BL553:DV553),DV553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DW553)+DW553>$BK31,$BK31-SUM($BL553:DW553),DW553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DX553)+DX553>$BK31,$BK31-SUM($BL553:DX553),DX553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DY553)+DY553>$BK31,$BK31-SUM($BL553:DY553),DY553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:DZ553)+DZ553>$BK31,$BK31-SUM($BL553:DZ553),DZ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EA553)+EA553>$BK31,$BK31-SUM($BL553:EA553),EA553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EB553)+EB553>$BK31,$BK31-SUM($BL553:EB553),EB553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EC553)+EC553>$BK31,$BK31-SUM($BL553:EC553),EC553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:ED553)+ED553>$BK31,$BK31-SUM($BL553:ED553),ED553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EE553)+EE553>$BK31,$BK31-SUM($BL553:EE553),EE553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EF553)+EF553>$BK31,$BK31-SUM($BL553:EF553),EF553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EG553)+EG553>$BK31,$BK31-SUM($BL553:EG553),EG553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EH553)+EH553>$BK31,$BK31-SUM($BL553:EH553),EH553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EI553)+EI553>$BK31,$BK31-SUM($BL553:EI553),EI553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EJ553)+EJ553>$BK31,$BK31-SUM($BL553:EJ553),EJ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EK553)+EK553>$BK31,$BK31-SUM($BL553:EK553),EK553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EL553)+EL553>$BK31,$BK31-SUM($BL553:EL553),EL553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EM553)+EM553>$BK31,$BK31-SUM($BL553:EM553),EM553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EN553)+EN553>$BK31,$BK31-SUM($BL553:EN553),EN553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EO553)+EO553>$BK31,$BK31-SUM($BL553:EO553),EO553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EP553)+EP553>$BK31,$BK31-SUM($BL553:EP553),EP553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EQ553)+EQ553>$BK31,$BK31-SUM($BL553:EQ553),EQ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:ER553)+ER553>$BK31,$BK31-SUM($BL553:ER553),ER553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:ES553)+ES553>$BK31,$BK31-SUM($BL553:ES553),ES553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:ET553)+ET553>$BK31,$BK31-SUM($BL553:ET553),ET553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EU553)+EU553>$BK31,$BK31-SUM($BL553:EU553),EU553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EV553)+EV553>$BK31,$BK31-SUM($BL553:EV553),EV553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EW553)+EW553>$BK31,$BK31-SUM($BL553:EW553),EW553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EX553)+EX553>$BK31,$BK31-SUM($BL553:EX553),EX553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EY553)+EY553>$BK31,$BK31-SUM($BL553:EY553),EY553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:EZ553)+EZ553>$BK31,$BK31-SUM($BL553:EZ553),EZ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FA553)+FA553>$BK31,$BK31-SUM($BL553:FA553),FA553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FB553)+FB553>$BK31,$BK31-SUM($BL553:FB553),FB553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FC553)+FC553>$BK31,$BK31-SUM($BL553:FC553),FC553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FD553)+FD553>$BK31,$BK31-SUM($BL553:FD553),FD553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FE553)+FE553>$BK31,$BK31-SUM($BL553:FE553),FE553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FF553)+FF553>$BK31,$BK31-SUM($BL553:FF553),FF553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FG553)+FG553>$BK31,$BK31-SUM($BL553:FG553),FG553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FH553)+FH553>$BK31,$BK31-SUM($BL553:FH553),FH553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FI553)+FI553>$BK31,$BK31-SUM($BL553:FI553),FI553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FJ553)+FJ553>$BK31,$BK31-SUM($BL553:FJ553),FJ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FK553)+FK553>$BK31,$BK31-SUM($BL553:FK553),FK553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FL553)+FL553>$BK31,$BK31-SUM($BL553:FL553),FL553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FM553)+FM553>$BK31,$BK31-SUM($BL553:FM553),FM553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FN553)+FN553>$BK31,$BK31-SUM($BL553:FN553),FN553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FO553)+FO553>$BK31,$BK31-SUM($BL553:FO553),FO553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FP553)+FP553>$BK31,$BK31-SUM($BL553:FP553),FP553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FQ553)+FQ553>$BK31,$BK31-SUM($BL553:FQ553),FQ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FR553)+FR553>$BK31,$BK31-SUM($BL553:FR553),FR553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FS553)+FS553>$BK31,$BK31-SUM($BL553:FS553),FS553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FT553)+FT553>$BK31,$BK31-SUM($BL553:FT553),FT553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FU553)+FU553>$BK31,$BK31-SUM($BL553:FU553),FU553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FV553)+FV553>$BK31,$BK31-SUM($BL553:FV553),FV553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FW553)+FW553>$BK31,$BK31-SUM($BL553:FW553),FW553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FX553)+FX553>$BK31,$BK31-SUM($BL553:FX553),FX553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FY553)+FY553>$BK31,$BK31-SUM($BL553:FY553),FY553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:FZ553)+FZ553>$BK31,$BK31-SUM($BL553:FZ553),FZ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GA553)+GA553>$BK31,$BK31-SUM($BL553:GA553),GA553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GB553)+GB553>$BK31,$BK31-SUM($BL553:GB553),GB553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GC553)+GC553>$BK31,$BK31-SUM($BL553:GC553),GC553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GD553)+GD553>$BK31,$BK31-SUM($BL553:GD553),GD553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GE553)+GE553>$BK31,$BK31-SUM($BL553:GE553),GE553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GF553)+GF553>$BK31,$BK31-SUM($BL553:GF553),GF553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GG553)+GG553>$BK31,$BK31-SUM($BL553:GG553),GG553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GH553)+GH553>$BK31,$BK31-SUM($BL553:GH553),GH553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GI553)+GI553>$BK31,$BK31-SUM($BL553:GI553),GI553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GJ553)+GJ553>$BK31,$BK31-SUM($BL553:GJ553),GJ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GK553)+GK553>$BK31,$BK31-SUM($BL553:GK553),GK553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GL553)+GL553>$BK31,$BK31-SUM($BL553:GL553),GL553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GM553)+GM553>$BK31,$BK31-SUM($BL553:GM553),GM553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GN553)+GN553>$BK31,$BK31-SUM($BL553:GN553),GN553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GO553)+GO553>$BK31,$BK31-SUM($BL553:GO553),GO553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GP553)+GP553>$BK31,$BK31-SUM($BL553:GP553),GP553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GQ553)+GQ553>$BK31,$BK31-SUM($BL553:GQ553),GQ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GR553)+GR553>$BK31,$BK31-SUM($BL553:GR553),GR553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GS553)+GS553>$BK31,$BK31-SUM($BL553:GS553),GS553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GT553)+GT553>$BK31,$BK31-SUM($BL553:GT553),GT553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GU553)+GU553>$BK31,$BK31-SUM($BL553:GU553),GU553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GV553)+GV553>$BK31,$BK31-SUM($BL553:GV553),GV553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GW553)+GW553>$BK31,$BK31-SUM($BL553:GW553),GW553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GX553)+GX553>$BK31,$BK31-SUM($BL553:GX553),GX553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GY553)+GY553>$BK31,$BK31-SUM($BL553:GY553),GY553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:GZ553)+GZ553>$BK31,$BK31-SUM($BL553:GZ553),GZ553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:HA553)+HA553>$BK31,$BK31-SUM($BL553:HA553),HA553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:HB553)+HB553>$BK31,$BK31-SUM($BL553:HB553),HB553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:HC553)+HC553>$BK31,$BK31-SUM($BL553:HC553),HC553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:HD553)+HD553>$BK31,$BK31-SUM($BL553:HD553),HD553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:HE553)+HE553>$BK31,$BK31-SUM($BL553:HE553),HE553),0)","v":-4.9960036108132044E-16},{"$f":"IF($BL553>0,IF(SUM($BL553:HF553)+HF553>$BK31,$BK31-SUM($BL553:HF553),HF553),0)","v":-4.9960036108132044E-16}]
[]
[null,"Depreciation:  2008 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL24>0,BL24/$F557,BL24)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BM557)+BM557>$BL24,$BL24-SUM($BM557:BM557),BM557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BN557)+BN557>$BL24,$BL24-SUM($BM557:BN557),BN557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BO557)+BO557>$BL24,$BL24-SUM($BM557:BO557),BO557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BP557)+BP557>$BL24,$BL24-SUM($BM557:BP557),BP557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BQ557)+BQ557>$BL24,$BL24-SUM($BM557:BQ557),BQ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BR557)+BR557>$BL24,$BL24-SUM($BM557:BR557),BR557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BS557)+BS557>$BL24,$BL24-SUM($BM557:BS557),BS557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BT557)+BT557>$BL24,$BL24-SUM($BM557:BT557),BT557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BU557)+BU557>$BL24,$BL24-SUM($BM557:BU557),BU557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BV557)+BV557>$BL24,$BL24-SUM($BM557:BV557),BV557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BW557)+BW557>$BL24,$BL24-SUM($BM557:BW557),BW557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BX557)+BX557>$BL24,$BL24-SUM($BM557:BX557),BX557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BY557)+BY557>$BL24,$BL24-SUM($BM557:BY557),BY557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:BZ557)+BZ557>$BL24,$BL24-SUM($BM557:BZ557),BZ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CA557)+CA557>$BL24,$BL24-SUM($BM557:CA557),CA557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CB557)+CB557>$BL24,$BL24-SUM($BM557:CB557),CB557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CC557)+CC557>$BL24,$BL24-SUM($BM557:CC557),CC557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CD557)+CD557>$BL24,$BL24-SUM($BM557:CD557),CD557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CE557)+CE557>$BL24,$BL24-SUM($BM557:CE557),CE557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CF557)+CF557>$BL24,$BL24-SUM($BM557:CF557),CF557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CG557)+CG557>$BL24,$BL24-SUM($BM557:CG557),CG557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CH557)+CH557>$BL24,$BL24-SUM($BM557:CH557),CH557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CI557)+CI557>$BL24,$BL24-SUM($BM557:CI557),CI557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CJ557)+CJ557>$BL24,$BL24-SUM($BM557:CJ557),CJ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CK557)+CK557>$BL24,$BL24-SUM($BM557:CK557),CK557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CL557)+CL557>$BL24,$BL24-SUM($BM557:CL557),CL557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CM557)+CM557>$BL24,$BL24-SUM($BM557:CM557),CM557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CN557)+CN557>$BL24,$BL24-SUM($BM557:CN557),CN557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CO557)+CO557>$BL24,$BL24-SUM($BM557:CO557),CO557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CP557)+CP557>$BL24,$BL24-SUM($BM557:CP557),CP557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CQ557)+CQ557>$BL24,$BL24-SUM($BM557:CQ557),CQ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CR557)+CR557>$BL24,$BL24-SUM($BM557:CR557),CR557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CS557)+CS557>$BL24,$BL24-SUM($BM557:CS557),CS557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CT557)+CT557>$BL24,$BL24-SUM($BM557:CT557),CT557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CU557)+CU557>$BL24,$BL24-SUM($BM557:CU557),CU557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CV557)+CV557>$BL24,$BL24-SUM($BM557:CV557),CV557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CW557)+CW557>$BL24,$BL24-SUM($BM557:CW557),CW557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CX557)+CX557>$BL24,$BL24-SUM($BM557:CX557),CX557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CY557)+CY557>$BL24,$BL24-SUM($BM557:CY557),CY557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:CZ557)+CZ557>$BL24,$BL24-SUM($BM557:CZ557),CZ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DA557)+DA557>$BL24,$BL24-SUM($BM557:DA557),DA557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DB557)+DB557>$BL24,$BL24-SUM($BM557:DB557),DB557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DC557)+DC557>$BL24,$BL24-SUM($BM557:DC557),DC557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DD557)+DD557>$BL24,$BL24-SUM($BM557:DD557),DD557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DE557)+DE557>$BL24,$BL24-SUM($BM557:DE557),DE557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DF557)+DF557>$BL24,$BL24-SUM($BM557:DF557),DF557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DG557)+DG557>$BL24,$BL24-SUM($BM557:DG557),DG557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DH557)+DH557>$BL24,$BL24-SUM($BM557:DH557),DH557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DI557)+DI557>$BL24,$BL24-SUM($BM557:DI557),DI557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DJ557)+DJ557>$BL24,$BL24-SUM($BM557:DJ557),DJ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DK557)+DK557>$BL24,$BL24-SUM($BM557:DK557),DK557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DL557)+DL557>$BL24,$BL24-SUM($BM557:DL557),DL557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DM557)+DM557>$BL24,$BL24-SUM($BM557:DM557),DM557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DN557)+DN557>$BL24,$BL24-SUM($BM557:DN557),DN557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DO557)+DO557>$BL24,$BL24-SUM($BM557:DO557),DO557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DP557)+DP557>$BL24,$BL24-SUM($BM557:DP557),DP557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DQ557)+DQ557>$BL24,$BL24-SUM($BM557:DQ557),DQ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DR557)+DR557>$BL24,$BL24-SUM($BM557:DR557),DR557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DS557)+DS557>$BL24,$BL24-SUM($BM557:DS557),DS557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DT557)+DT557>$BL24,$BL24-SUM($BM557:DT557),DT557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DU557)+DU557>$BL24,$BL24-SUM($BM557:DU557),DU557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DV557)+DV557>$BL24,$BL24-SUM($BM557:DV557),DV557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DW557)+DW557>$BL24,$BL24-SUM($BM557:DW557),DW557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DX557)+DX557>$BL24,$BL24-SUM($BM557:DX557),DX557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DY557)+DY557>$BL24,$BL24-SUM($BM557:DY557),DY557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:DZ557)+DZ557>$BL24,$BL24-SUM($BM557:DZ557),DZ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EA557)+EA557>$BL24,$BL24-SUM($BM557:EA557),EA557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EB557)+EB557>$BL24,$BL24-SUM($BM557:EB557),EB557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EC557)+EC557>$BL24,$BL24-SUM($BM557:EC557),EC557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:ED557)+ED557>$BL24,$BL24-SUM($BM557:ED557),ED557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EE557)+EE557>$BL24,$BL24-SUM($BM557:EE557),EE557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EF557)+EF557>$BL24,$BL24-SUM($BM557:EF557),EF557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EG557)+EG557>$BL24,$BL24-SUM($BM557:EG557),EG557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EH557)+EH557>$BL24,$BL24-SUM($BM557:EH557),EH557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EI557)+EI557>$BL24,$BL24-SUM($BM557:EI557),EI557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EJ557)+EJ557>$BL24,$BL24-SUM($BM557:EJ557),EJ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EK557)+EK557>$BL24,$BL24-SUM($BM557:EK557),EK557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EL557)+EL557>$BL24,$BL24-SUM($BM557:EL557),EL557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EM557)+EM557>$BL24,$BL24-SUM($BM557:EM557),EM557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EN557)+EN557>$BL24,$BL24-SUM($BM557:EN557),EN557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EO557)+EO557>$BL24,$BL24-SUM($BM557:EO557),EO557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EP557)+EP557>$BL24,$BL24-SUM($BM557:EP557),EP557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EQ557)+EQ557>$BL24,$BL24-SUM($BM557:EQ557),EQ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:ER557)+ER557>$BL24,$BL24-SUM($BM557:ER557),ER557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:ES557)+ES557>$BL24,$BL24-SUM($BM557:ES557),ES557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:ET557)+ET557>$BL24,$BL24-SUM($BM557:ET557),ET557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EU557)+EU557>$BL24,$BL24-SUM($BM557:EU557),EU557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EV557)+EV557>$BL24,$BL24-SUM($BM557:EV557),EV557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EW557)+EW557>$BL24,$BL24-SUM($BM557:EW557),EW557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EX557)+EX557>$BL24,$BL24-SUM($BM557:EX557),EX557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EY557)+EY557>$BL24,$BL24-SUM($BM557:EY557),EY557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:EZ557)+EZ557>$BL24,$BL24-SUM($BM557:EZ557),EZ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FA557)+FA557>$BL24,$BL24-SUM($BM557:FA557),FA557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FB557)+FB557>$BL24,$BL24-SUM($BM557:FB557),FB557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FC557)+FC557>$BL24,$BL24-SUM($BM557:FC557),FC557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FD557)+FD557>$BL24,$BL24-SUM($BM557:FD557),FD557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FE557)+FE557>$BL24,$BL24-SUM($BM557:FE557),FE557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FF557)+FF557>$BL24,$BL24-SUM($BM557:FF557),FF557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FG557)+FG557>$BL24,$BL24-SUM($BM557:FG557),FG557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FH557)+FH557>$BL24,$BL24-SUM($BM557:FH557),FH557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FI557)+FI557>$BL24,$BL24-SUM($BM557:FI557),FI557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FJ557)+FJ557>$BL24,$BL24-SUM($BM557:FJ557),FJ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FK557)+FK557>$BL24,$BL24-SUM($BM557:FK557),FK557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FL557)+FL557>$BL24,$BL24-SUM($BM557:FL557),FL557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FM557)+FM557>$BL24,$BL24-SUM($BM557:FM557),FM557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FN557)+FN557>$BL24,$BL24-SUM($BM557:FN557),FN557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FO557)+FO557>$BL24,$BL24-SUM($BM557:FO557),FO557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FP557)+FP557>$BL24,$BL24-SUM($BM557:FP557),FP557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FQ557)+FQ557>$BL24,$BL24-SUM($BM557:FQ557),FQ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FR557)+FR557>$BL24,$BL24-SUM($BM557:FR557),FR557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FS557)+FS557>$BL24,$BL24-SUM($BM557:FS557),FS557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FT557)+FT557>$BL24,$BL24-SUM($BM557:FT557),FT557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FU557)+FU557>$BL24,$BL24-SUM($BM557:FU557),FU557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FV557)+FV557>$BL24,$BL24-SUM($BM557:FV557),FV557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FW557)+FW557>$BL24,$BL24-SUM($BM557:FW557),FW557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FX557)+FX557>$BL24,$BL24-SUM($BM557:FX557),FX557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FY557)+FY557>$BL24,$BL24-SUM($BM557:FY557),FY557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:FZ557)+FZ557>$BL24,$BL24-SUM($BM557:FZ557),FZ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GA557)+GA557>$BL24,$BL24-SUM($BM557:GA557),GA557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GB557)+GB557>$BL24,$BL24-SUM($BM557:GB557),GB557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GC557)+GC557>$BL24,$BL24-SUM($BM557:GC557),GC557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GD557)+GD557>$BL24,$BL24-SUM($BM557:GD557),GD557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GE557)+GE557>$BL24,$BL24-SUM($BM557:GE557),GE557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GF557)+GF557>$BL24,$BL24-SUM($BM557:GF557),GF557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GG557)+GG557>$BL24,$BL24-SUM($BM557:GG557),GG557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GH557)+GH557>$BL24,$BL24-SUM($BM557:GH557),GH557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GI557)+GI557>$BL24,$BL24-SUM($BM557:GI557),GI557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GJ557)+GJ557>$BL24,$BL24-SUM($BM557:GJ557),GJ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GK557)+GK557>$BL24,$BL24-SUM($BM557:GK557),GK557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GL557)+GL557>$BL24,$BL24-SUM($BM557:GL557),GL557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GM557)+GM557>$BL24,$BL24-SUM($BM557:GM557),GM557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GN557)+GN557>$BL24,$BL24-SUM($BM557:GN557),GN557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GO557)+GO557>$BL24,$BL24-SUM($BM557:GO557),GO557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GP557)+GP557>$BL24,$BL24-SUM($BM557:GP557),GP557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GQ557)+GQ557>$BL24,$BL24-SUM($BM557:GQ557),GQ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GR557)+GR557>$BL24,$BL24-SUM($BM557:GR557),GR557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GS557)+GS557>$BL24,$BL24-SUM($BM557:GS557),GS557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GT557)+GT557>$BL24,$BL24-SUM($BM557:GT557),GT557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GU557)+GU557>$BL24,$BL24-SUM($BM557:GU557),GU557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GV557)+GV557>$BL24,$BL24-SUM($BM557:GV557),GV557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GW557)+GW557>$BL24,$BL24-SUM($BM557:GW557),GW557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GX557)+GX557>$BL24,$BL24-SUM($BM557:GX557),GX557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GY557)+GY557>$BL24,$BL24-SUM($BM557:GY557),GY557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:GZ557)+GZ557>$BL24,$BL24-SUM($BM557:GZ557),GZ557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:HA557)+HA557>$BL24,$BL24-SUM($BM557:HA557),HA557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:HB557)+HB557>$BL24,$BL24-SUM($BM557:HB557),HB557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:HC557)+HC557>$BL24,$BL24-SUM($BM557:HC557),HC557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:HD557)+HD557>$BL24,$BL24-SUM($BM557:HD557),HD557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:HE557)+HE557>$BL24,$BL24-SUM($BM557:HE557),HE557),0)","v":0},{"$f":"IF($BM557>0,IF(SUM($BM557:HF557)+HF557>$BL24,$BL24-SUM($BM557:HF557),HF557),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM558>0,IF(SUM($BM558:BM558)+BM558>$BL25,$BL25-SUM($BM558:BM558),BM558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BN558)+BN558>$BL25,$BL25-SUM($BM558:BN558),BN558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BO558)+BO558>$BL25,$BL25-SUM($BM558:BO558),BO558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BP558)+BP558>$BL25,$BL25-SUM($BM558:BP558),BP558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BQ558)+BQ558>$BL25,$BL25-SUM($BM558:BQ558),BQ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BR558)+BR558>$BL25,$BL25-SUM($BM558:BR558),BR558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BS558)+BS558>$BL25,$BL25-SUM($BM558:BS558),BS558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BT558)+BT558>$BL25,$BL25-SUM($BM558:BT558),BT558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BU558)+BU558>$BL25,$BL25-SUM($BM558:BU558),BU558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BV558)+BV558>$BL25,$BL25-SUM($BM558:BV558),BV558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BW558)+BW558>$BL25,$BL25-SUM($BM558:BW558),BW558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BX558)+BX558>$BL25,$BL25-SUM($BM558:BX558),BX558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BY558)+BY558>$BL25,$BL25-SUM($BM558:BY558),BY558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:BZ558)+BZ558>$BL25,$BL25-SUM($BM558:BZ558),BZ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CA558)+CA558>$BL25,$BL25-SUM($BM558:CA558),CA558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CB558)+CB558>$BL25,$BL25-SUM($BM558:CB558),CB558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CC558)+CC558>$BL25,$BL25-SUM($BM558:CC558),CC558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CD558)+CD558>$BL25,$BL25-SUM($BM558:CD558),CD558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CE558)+CE558>$BL25,$BL25-SUM($BM558:CE558),CE558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CF558)+CF558>$BL25,$BL25-SUM($BM558:CF558),CF558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CG558)+CG558>$BL25,$BL25-SUM($BM558:CG558),CG558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CH558)+CH558>$BL25,$BL25-SUM($BM558:CH558),CH558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CI558)+CI558>$BL25,$BL25-SUM($BM558:CI558),CI558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CJ558)+CJ558>$BL25,$BL25-SUM($BM558:CJ558),CJ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CK558)+CK558>$BL25,$BL25-SUM($BM558:CK558),CK558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CL558)+CL558>$BL25,$BL25-SUM($BM558:CL558),CL558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CM558)+CM558>$BL25,$BL25-SUM($BM558:CM558),CM558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CN558)+CN558>$BL25,$BL25-SUM($BM558:CN558),CN558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CO558)+CO558>$BL25,$BL25-SUM($BM558:CO558),CO558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CP558)+CP558>$BL25,$BL25-SUM($BM558:CP558),CP558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CQ558)+CQ558>$BL25,$BL25-SUM($BM558:CQ558),CQ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CR558)+CR558>$BL25,$BL25-SUM($BM558:CR558),CR558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CS558)+CS558>$BL25,$BL25-SUM($BM558:CS558),CS558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CT558)+CT558>$BL25,$BL25-SUM($BM558:CT558),CT558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CU558)+CU558>$BL25,$BL25-SUM($BM558:CU558),CU558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CV558)+CV558>$BL25,$BL25-SUM($BM558:CV558),CV558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CW558)+CW558>$BL25,$BL25-SUM($BM558:CW558),CW558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CX558)+CX558>$BL25,$BL25-SUM($BM558:CX558),CX558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CY558)+CY558>$BL25,$BL25-SUM($BM558:CY558),CY558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:CZ558)+CZ558>$BL25,$BL25-SUM($BM558:CZ558),CZ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DA558)+DA558>$BL25,$BL25-SUM($BM558:DA558),DA558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DB558)+DB558>$BL25,$BL25-SUM($BM558:DB558),DB558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DC558)+DC558>$BL25,$BL25-SUM($BM558:DC558),DC558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DD558)+DD558>$BL25,$BL25-SUM($BM558:DD558),DD558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DE558)+DE558>$BL25,$BL25-SUM($BM558:DE558),DE558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DF558)+DF558>$BL25,$BL25-SUM($BM558:DF558),DF558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DG558)+DG558>$BL25,$BL25-SUM($BM558:DG558),DG558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DH558)+DH558>$BL25,$BL25-SUM($BM558:DH558),DH558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DI558)+DI558>$BL25,$BL25-SUM($BM558:DI558),DI558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DJ558)+DJ558>$BL25,$BL25-SUM($BM558:DJ558),DJ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DK558)+DK558>$BL25,$BL25-SUM($BM558:DK558),DK558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DL558)+DL558>$BL25,$BL25-SUM($BM558:DL558),DL558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DM558)+DM558>$BL25,$BL25-SUM($BM558:DM558),DM558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DN558)+DN558>$BL25,$BL25-SUM($BM558:DN558),DN558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DO558)+DO558>$BL25,$BL25-SUM($BM558:DO558),DO558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DP558)+DP558>$BL25,$BL25-SUM($BM558:DP558),DP558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DQ558)+DQ558>$BL25,$BL25-SUM($BM558:DQ558),DQ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DR558)+DR558>$BL25,$BL25-SUM($BM558:DR558),DR558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DS558)+DS558>$BL25,$BL25-SUM($BM558:DS558),DS558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DT558)+DT558>$BL25,$BL25-SUM($BM558:DT558),DT558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DU558)+DU558>$BL25,$BL25-SUM($BM558:DU558),DU558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DV558)+DV558>$BL25,$BL25-SUM($BM558:DV558),DV558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DW558)+DW558>$BL25,$BL25-SUM($BM558:DW558),DW558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DX558)+DX558>$BL25,$BL25-SUM($BM558:DX558),DX558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DY558)+DY558>$BL25,$BL25-SUM($BM558:DY558),DY558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:DZ558)+DZ558>$BL25,$BL25-SUM($BM558:DZ558),DZ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EA558)+EA558>$BL25,$BL25-SUM($BM558:EA558),EA558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EB558)+EB558>$BL25,$BL25-SUM($BM558:EB558),EB558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EC558)+EC558>$BL25,$BL25-SUM($BM558:EC558),EC558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:ED558)+ED558>$BL25,$BL25-SUM($BM558:ED558),ED558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EE558)+EE558>$BL25,$BL25-SUM($BM558:EE558),EE558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EF558)+EF558>$BL25,$BL25-SUM($BM558:EF558),EF558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EG558)+EG558>$BL25,$BL25-SUM($BM558:EG558),EG558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EH558)+EH558>$BL25,$BL25-SUM($BM558:EH558),EH558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EI558)+EI558>$BL25,$BL25-SUM($BM558:EI558),EI558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EJ558)+EJ558>$BL25,$BL25-SUM($BM558:EJ558),EJ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EK558)+EK558>$BL25,$BL25-SUM($BM558:EK558),EK558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EL558)+EL558>$BL25,$BL25-SUM($BM558:EL558),EL558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EM558)+EM558>$BL25,$BL25-SUM($BM558:EM558),EM558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EN558)+EN558>$BL25,$BL25-SUM($BM558:EN558),EN558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EO558)+EO558>$BL25,$BL25-SUM($BM558:EO558),EO558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EP558)+EP558>$BL25,$BL25-SUM($BM558:EP558),EP558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EQ558)+EQ558>$BL25,$BL25-SUM($BM558:EQ558),EQ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:ER558)+ER558>$BL25,$BL25-SUM($BM558:ER558),ER558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:ES558)+ES558>$BL25,$BL25-SUM($BM558:ES558),ES558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:ET558)+ET558>$BL25,$BL25-SUM($BM558:ET558),ET558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EU558)+EU558>$BL25,$BL25-SUM($BM558:EU558),EU558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EV558)+EV558>$BL25,$BL25-SUM($BM558:EV558),EV558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EW558)+EW558>$BL25,$BL25-SUM($BM558:EW558),EW558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EX558)+EX558>$BL25,$BL25-SUM($BM558:EX558),EX558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EY558)+EY558>$BL25,$BL25-SUM($BM558:EY558),EY558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:EZ558)+EZ558>$BL25,$BL25-SUM($BM558:EZ558),EZ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FA558)+FA558>$BL25,$BL25-SUM($BM558:FA558),FA558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FB558)+FB558>$BL25,$BL25-SUM($BM558:FB558),FB558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FC558)+FC558>$BL25,$BL25-SUM($BM558:FC558),FC558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FD558)+FD558>$BL25,$BL25-SUM($BM558:FD558),FD558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FE558)+FE558>$BL25,$BL25-SUM($BM558:FE558),FE558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FF558)+FF558>$BL25,$BL25-SUM($BM558:FF558),FF558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FG558)+FG558>$BL25,$BL25-SUM($BM558:FG558),FG558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FH558)+FH558>$BL25,$BL25-SUM($BM558:FH558),FH558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FI558)+FI558>$BL25,$BL25-SUM($BM558:FI558),FI558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FJ558)+FJ558>$BL25,$BL25-SUM($BM558:FJ558),FJ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FK558)+FK558>$BL25,$BL25-SUM($BM558:FK558),FK558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FL558)+FL558>$BL25,$BL25-SUM($BM558:FL558),FL558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FM558)+FM558>$BL25,$BL25-SUM($BM558:FM558),FM558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FN558)+FN558>$BL25,$BL25-SUM($BM558:FN558),FN558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FO558)+FO558>$BL25,$BL25-SUM($BM558:FO558),FO558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FP558)+FP558>$BL25,$BL25-SUM($BM558:FP558),FP558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FQ558)+FQ558>$BL25,$BL25-SUM($BM558:FQ558),FQ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FR558)+FR558>$BL25,$BL25-SUM($BM558:FR558),FR558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FS558)+FS558>$BL25,$BL25-SUM($BM558:FS558),FS558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FT558)+FT558>$BL25,$BL25-SUM($BM558:FT558),FT558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FU558)+FU558>$BL25,$BL25-SUM($BM558:FU558),FU558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FV558)+FV558>$BL25,$BL25-SUM($BM558:FV558),FV558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FW558)+FW558>$BL25,$BL25-SUM($BM558:FW558),FW558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FX558)+FX558>$BL25,$BL25-SUM($BM558:FX558),FX558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FY558)+FY558>$BL25,$BL25-SUM($BM558:FY558),FY558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:FZ558)+FZ558>$BL25,$BL25-SUM($BM558:FZ558),FZ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GA558)+GA558>$BL25,$BL25-SUM($BM558:GA558),GA558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GB558)+GB558>$BL25,$BL25-SUM($BM558:GB558),GB558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GC558)+GC558>$BL25,$BL25-SUM($BM558:GC558),GC558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GD558)+GD558>$BL25,$BL25-SUM($BM558:GD558),GD558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GE558)+GE558>$BL25,$BL25-SUM($BM558:GE558),GE558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GF558)+GF558>$BL25,$BL25-SUM($BM558:GF558),GF558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GG558)+GG558>$BL25,$BL25-SUM($BM558:GG558),GG558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GH558)+GH558>$BL25,$BL25-SUM($BM558:GH558),GH558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GI558)+GI558>$BL25,$BL25-SUM($BM558:GI558),GI558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GJ558)+GJ558>$BL25,$BL25-SUM($BM558:GJ558),GJ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GK558)+GK558>$BL25,$BL25-SUM($BM558:GK558),GK558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GL558)+GL558>$BL25,$BL25-SUM($BM558:GL558),GL558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GM558)+GM558>$BL25,$BL25-SUM($BM558:GM558),GM558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GN558)+GN558>$BL25,$BL25-SUM($BM558:GN558),GN558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GO558)+GO558>$BL25,$BL25-SUM($BM558:GO558),GO558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GP558)+GP558>$BL25,$BL25-SUM($BM558:GP558),GP558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GQ558)+GQ558>$BL25,$BL25-SUM($BM558:GQ558),GQ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GR558)+GR558>$BL25,$BL25-SUM($BM558:GR558),GR558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GS558)+GS558>$BL25,$BL25-SUM($BM558:GS558),GS558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GT558)+GT558>$BL25,$BL25-SUM($BM558:GT558),GT558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GU558)+GU558>$BL25,$BL25-SUM($BM558:GU558),GU558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GV558)+GV558>$BL25,$BL25-SUM($BM558:GV558),GV558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GW558)+GW558>$BL25,$BL25-SUM($BM558:GW558),GW558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GX558)+GX558>$BL25,$BL25-SUM($BM558:GX558),GX558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GY558)+GY558>$BL25,$BL25-SUM($BM558:GY558),GY558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:GZ558)+GZ558>$BL25,$BL25-SUM($BM558:GZ558),GZ558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:HA558)+HA558>$BL25,$BL25-SUM($BM558:HA558),HA558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:HB558)+HB558>$BL25,$BL25-SUM($BM558:HB558),HB558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:HC558)+HC558>$BL25,$BL25-SUM($BM558:HC558),HC558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:HD558)+HD558>$BL25,$BL25-SUM($BM558:HD558),HD558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:HE558)+HE558>$BL25,$BL25-SUM($BM558:HE558),HE558),0)","v":0},{"$f":"IF($BM558>0,IF(SUM($BM558:HF558)+HF558>$BL25,$BL25-SUM($BM558:HF558),HF558),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM559>0,IF(SUM($BM559:BM559)+BM559>$BL26,$BL26-SUM($BM559:BM559),BM559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BN559)+BN559>$BL26,$BL26-SUM($BM559:BN559),BN559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BO559)+BO559>$BL26,$BL26-SUM($BM559:BO559),BO559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BP559)+BP559>$BL26,$BL26-SUM($BM559:BP559),BP559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BQ559)+BQ559>$BL26,$BL26-SUM($BM559:BQ559),BQ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BR559)+BR559>$BL26,$BL26-SUM($BM559:BR559),BR559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BS559)+BS559>$BL26,$BL26-SUM($BM559:BS559),BS559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BT559)+BT559>$BL26,$BL26-SUM($BM559:BT559),BT559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BU559)+BU559>$BL26,$BL26-SUM($BM559:BU559),BU559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BV559)+BV559>$BL26,$BL26-SUM($BM559:BV559),BV559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BW559)+BW559>$BL26,$BL26-SUM($BM559:BW559),BW559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BX559)+BX559>$BL26,$BL26-SUM($BM559:BX559),BX559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BY559)+BY559>$BL26,$BL26-SUM($BM559:BY559),BY559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:BZ559)+BZ559>$BL26,$BL26-SUM($BM559:BZ559),BZ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CA559)+CA559>$BL26,$BL26-SUM($BM559:CA559),CA559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CB559)+CB559>$BL26,$BL26-SUM($BM559:CB559),CB559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CC559)+CC559>$BL26,$BL26-SUM($BM559:CC559),CC559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CD559)+CD559>$BL26,$BL26-SUM($BM559:CD559),CD559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CE559)+CE559>$BL26,$BL26-SUM($BM559:CE559),CE559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CF559)+CF559>$BL26,$BL26-SUM($BM559:CF559),CF559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CG559)+CG559>$BL26,$BL26-SUM($BM559:CG559),CG559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CH559)+CH559>$BL26,$BL26-SUM($BM559:CH559),CH559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CI559)+CI559>$BL26,$BL26-SUM($BM559:CI559),CI559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CJ559)+CJ559>$BL26,$BL26-SUM($BM559:CJ559),CJ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CK559)+CK559>$BL26,$BL26-SUM($BM559:CK559),CK559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CL559)+CL559>$BL26,$BL26-SUM($BM559:CL559),CL559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CM559)+CM559>$BL26,$BL26-SUM($BM559:CM559),CM559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CN559)+CN559>$BL26,$BL26-SUM($BM559:CN559),CN559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CO559)+CO559>$BL26,$BL26-SUM($BM559:CO559),CO559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CP559)+CP559>$BL26,$BL26-SUM($BM559:CP559),CP559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CQ559)+CQ559>$BL26,$BL26-SUM($BM559:CQ559),CQ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CR559)+CR559>$BL26,$BL26-SUM($BM559:CR559),CR559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CS559)+CS559>$BL26,$BL26-SUM($BM559:CS559),CS559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CT559)+CT559>$BL26,$BL26-SUM($BM559:CT559),CT559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CU559)+CU559>$BL26,$BL26-SUM($BM559:CU559),CU559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CV559)+CV559>$BL26,$BL26-SUM($BM559:CV559),CV559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CW559)+CW559>$BL26,$BL26-SUM($BM559:CW559),CW559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CX559)+CX559>$BL26,$BL26-SUM($BM559:CX559),CX559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CY559)+CY559>$BL26,$BL26-SUM($BM559:CY559),CY559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:CZ559)+CZ559>$BL26,$BL26-SUM($BM559:CZ559),CZ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DA559)+DA559>$BL26,$BL26-SUM($BM559:DA559),DA559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DB559)+DB559>$BL26,$BL26-SUM($BM559:DB559),DB559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DC559)+DC559>$BL26,$BL26-SUM($BM559:DC559),DC559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DD559)+DD559>$BL26,$BL26-SUM($BM559:DD559),DD559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DE559)+DE559>$BL26,$BL26-SUM($BM559:DE559),DE559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DF559)+DF559>$BL26,$BL26-SUM($BM559:DF559),DF559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DG559)+DG559>$BL26,$BL26-SUM($BM559:DG559),DG559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DH559)+DH559>$BL26,$BL26-SUM($BM559:DH559),DH559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DI559)+DI559>$BL26,$BL26-SUM($BM559:DI559),DI559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DJ559)+DJ559>$BL26,$BL26-SUM($BM559:DJ559),DJ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DK559)+DK559>$BL26,$BL26-SUM($BM559:DK559),DK559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DL559)+DL559>$BL26,$BL26-SUM($BM559:DL559),DL559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DM559)+DM559>$BL26,$BL26-SUM($BM559:DM559),DM559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DN559)+DN559>$BL26,$BL26-SUM($BM559:DN559),DN559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DO559)+DO559>$BL26,$BL26-SUM($BM559:DO559),DO559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DP559)+DP559>$BL26,$BL26-SUM($BM559:DP559),DP559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DQ559)+DQ559>$BL26,$BL26-SUM($BM559:DQ559),DQ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DR559)+DR559>$BL26,$BL26-SUM($BM559:DR559),DR559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DS559)+DS559>$BL26,$BL26-SUM($BM559:DS559),DS559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DT559)+DT559>$BL26,$BL26-SUM($BM559:DT559),DT559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DU559)+DU559>$BL26,$BL26-SUM($BM559:DU559),DU559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DV559)+DV559>$BL26,$BL26-SUM($BM559:DV559),DV559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DW559)+DW559>$BL26,$BL26-SUM($BM559:DW559),DW559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DX559)+DX559>$BL26,$BL26-SUM($BM559:DX559),DX559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DY559)+DY559>$BL26,$BL26-SUM($BM559:DY559),DY559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:DZ559)+DZ559>$BL26,$BL26-SUM($BM559:DZ559),DZ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EA559)+EA559>$BL26,$BL26-SUM($BM559:EA559),EA559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EB559)+EB559>$BL26,$BL26-SUM($BM559:EB559),EB559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EC559)+EC559>$BL26,$BL26-SUM($BM559:EC559),EC559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:ED559)+ED559>$BL26,$BL26-SUM($BM559:ED559),ED559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EE559)+EE559>$BL26,$BL26-SUM($BM559:EE559),EE559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EF559)+EF559>$BL26,$BL26-SUM($BM559:EF559),EF559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EG559)+EG559>$BL26,$BL26-SUM($BM559:EG559),EG559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EH559)+EH559>$BL26,$BL26-SUM($BM559:EH559),EH559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EI559)+EI559>$BL26,$BL26-SUM($BM559:EI559),EI559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EJ559)+EJ559>$BL26,$BL26-SUM($BM559:EJ559),EJ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EK559)+EK559>$BL26,$BL26-SUM($BM559:EK559),EK559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EL559)+EL559>$BL26,$BL26-SUM($BM559:EL559),EL559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EM559)+EM559>$BL26,$BL26-SUM($BM559:EM559),EM559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EN559)+EN559>$BL26,$BL26-SUM($BM559:EN559),EN559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EO559)+EO559>$BL26,$BL26-SUM($BM559:EO559),EO559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EP559)+EP559>$BL26,$BL26-SUM($BM559:EP559),EP559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EQ559)+EQ559>$BL26,$BL26-SUM($BM559:EQ559),EQ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:ER559)+ER559>$BL26,$BL26-SUM($BM559:ER559),ER559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:ES559)+ES559>$BL26,$BL26-SUM($BM559:ES559),ES559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:ET559)+ET559>$BL26,$BL26-SUM($BM559:ET559),ET559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EU559)+EU559>$BL26,$BL26-SUM($BM559:EU559),EU559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EV559)+EV559>$BL26,$BL26-SUM($BM559:EV559),EV559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EW559)+EW559>$BL26,$BL26-SUM($BM559:EW559),EW559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EX559)+EX559>$BL26,$BL26-SUM($BM559:EX559),EX559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EY559)+EY559>$BL26,$BL26-SUM($BM559:EY559),EY559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:EZ559)+EZ559>$BL26,$BL26-SUM($BM559:EZ559),EZ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FA559)+FA559>$BL26,$BL26-SUM($BM559:FA559),FA559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FB559)+FB559>$BL26,$BL26-SUM($BM559:FB559),FB559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FC559)+FC559>$BL26,$BL26-SUM($BM559:FC559),FC559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FD559)+FD559>$BL26,$BL26-SUM($BM559:FD559),FD559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FE559)+FE559>$BL26,$BL26-SUM($BM559:FE559),FE559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FF559)+FF559>$BL26,$BL26-SUM($BM559:FF559),FF559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FG559)+FG559>$BL26,$BL26-SUM($BM559:FG559),FG559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FH559)+FH559>$BL26,$BL26-SUM($BM559:FH559),FH559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FI559)+FI559>$BL26,$BL26-SUM($BM559:FI559),FI559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FJ559)+FJ559>$BL26,$BL26-SUM($BM559:FJ559),FJ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FK559)+FK559>$BL26,$BL26-SUM($BM559:FK559),FK559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FL559)+FL559>$BL26,$BL26-SUM($BM559:FL559),FL559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FM559)+FM559>$BL26,$BL26-SUM($BM559:FM559),FM559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FN559)+FN559>$BL26,$BL26-SUM($BM559:FN559),FN559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FO559)+FO559>$BL26,$BL26-SUM($BM559:FO559),FO559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FP559)+FP559>$BL26,$BL26-SUM($BM559:FP559),FP559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FQ559)+FQ559>$BL26,$BL26-SUM($BM559:FQ559),FQ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FR559)+FR559>$BL26,$BL26-SUM($BM559:FR559),FR559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FS559)+FS559>$BL26,$BL26-SUM($BM559:FS559),FS559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FT559)+FT559>$BL26,$BL26-SUM($BM559:FT559),FT559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FU559)+FU559>$BL26,$BL26-SUM($BM559:FU559),FU559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FV559)+FV559>$BL26,$BL26-SUM($BM559:FV559),FV559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FW559)+FW559>$BL26,$BL26-SUM($BM559:FW559),FW559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FX559)+FX559>$BL26,$BL26-SUM($BM559:FX559),FX559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FY559)+FY559>$BL26,$BL26-SUM($BM559:FY559),FY559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:FZ559)+FZ559>$BL26,$BL26-SUM($BM559:FZ559),FZ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GA559)+GA559>$BL26,$BL26-SUM($BM559:GA559),GA559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GB559)+GB559>$BL26,$BL26-SUM($BM559:GB559),GB559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GC559)+GC559>$BL26,$BL26-SUM($BM559:GC559),GC559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GD559)+GD559>$BL26,$BL26-SUM($BM559:GD559),GD559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GE559)+GE559>$BL26,$BL26-SUM($BM559:GE559),GE559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GF559)+GF559>$BL26,$BL26-SUM($BM559:GF559),GF559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GG559)+GG559>$BL26,$BL26-SUM($BM559:GG559),GG559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GH559)+GH559>$BL26,$BL26-SUM($BM559:GH559),GH559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GI559)+GI559>$BL26,$BL26-SUM($BM559:GI559),GI559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GJ559)+GJ559>$BL26,$BL26-SUM($BM559:GJ559),GJ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GK559)+GK559>$BL26,$BL26-SUM($BM559:GK559),GK559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GL559)+GL559>$BL26,$BL26-SUM($BM559:GL559),GL559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GM559)+GM559>$BL26,$BL26-SUM($BM559:GM559),GM559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GN559)+GN559>$BL26,$BL26-SUM($BM559:GN559),GN559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GO559)+GO559>$BL26,$BL26-SUM($BM559:GO559),GO559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GP559)+GP559>$BL26,$BL26-SUM($BM559:GP559),GP559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GQ559)+GQ559>$BL26,$BL26-SUM($BM559:GQ559),GQ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GR559)+GR559>$BL26,$BL26-SUM($BM559:GR559),GR559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GS559)+GS559>$BL26,$BL26-SUM($BM559:GS559),GS559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GT559)+GT559>$BL26,$BL26-SUM($BM559:GT559),GT559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GU559)+GU559>$BL26,$BL26-SUM($BM559:GU559),GU559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GV559)+GV559>$BL26,$BL26-SUM($BM559:GV559),GV559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GW559)+GW559>$BL26,$BL26-SUM($BM559:GW559),GW559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GX559)+GX559>$BL26,$BL26-SUM($BM559:GX559),GX559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GY559)+GY559>$BL26,$BL26-SUM($BM559:GY559),GY559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:GZ559)+GZ559>$BL26,$BL26-SUM($BM559:GZ559),GZ559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:HA559)+HA559>$BL26,$BL26-SUM($BM559:HA559),HA559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:HB559)+HB559>$BL26,$BL26-SUM($BM559:HB559),HB559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:HC559)+HC559>$BL26,$BL26-SUM($BM559:HC559),HC559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:HD559)+HD559>$BL26,$BL26-SUM($BM559:HD559),HD559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:HE559)+HE559>$BL26,$BL26-SUM($BM559:HE559),HE559),0)","v":0},{"$f":"IF($BM559>0,IF(SUM($BM559:HF559)+HF559>$BL26,$BL26-SUM($BM559:HF559),HF559),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM560>0,IF(SUM($BM560:BM560)+BM560>$BL27,$BL27-SUM($BM560:BM560),BM560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BN560)+BN560>$BL27,$BL27-SUM($BM560:BN560),BN560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BO560)+BO560>$BL27,$BL27-SUM($BM560:BO560),BO560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BP560)+BP560>$BL27,$BL27-SUM($BM560:BP560),BP560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BQ560)+BQ560>$BL27,$BL27-SUM($BM560:BQ560),BQ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BR560)+BR560>$BL27,$BL27-SUM($BM560:BR560),BR560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BS560)+BS560>$BL27,$BL27-SUM($BM560:BS560),BS560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BT560)+BT560>$BL27,$BL27-SUM($BM560:BT560),BT560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BU560)+BU560>$BL27,$BL27-SUM($BM560:BU560),BU560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BV560)+BV560>$BL27,$BL27-SUM($BM560:BV560),BV560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BW560)+BW560>$BL27,$BL27-SUM($BM560:BW560),BW560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BX560)+BX560>$BL27,$BL27-SUM($BM560:BX560),BX560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BY560)+BY560>$BL27,$BL27-SUM($BM560:BY560),BY560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:BZ560)+BZ560>$BL27,$BL27-SUM($BM560:BZ560),BZ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CA560)+CA560>$BL27,$BL27-SUM($BM560:CA560),CA560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CB560)+CB560>$BL27,$BL27-SUM($BM560:CB560),CB560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CC560)+CC560>$BL27,$BL27-SUM($BM560:CC560),CC560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CD560)+CD560>$BL27,$BL27-SUM($BM560:CD560),CD560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CE560)+CE560>$BL27,$BL27-SUM($BM560:CE560),CE560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CF560)+CF560>$BL27,$BL27-SUM($BM560:CF560),CF560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CG560)+CG560>$BL27,$BL27-SUM($BM560:CG560),CG560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CH560)+CH560>$BL27,$BL27-SUM($BM560:CH560),CH560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CI560)+CI560>$BL27,$BL27-SUM($BM560:CI560),CI560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CJ560)+CJ560>$BL27,$BL27-SUM($BM560:CJ560),CJ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CK560)+CK560>$BL27,$BL27-SUM($BM560:CK560),CK560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CL560)+CL560>$BL27,$BL27-SUM($BM560:CL560),CL560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CM560)+CM560>$BL27,$BL27-SUM($BM560:CM560),CM560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CN560)+CN560>$BL27,$BL27-SUM($BM560:CN560),CN560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CO560)+CO560>$BL27,$BL27-SUM($BM560:CO560),CO560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CP560)+CP560>$BL27,$BL27-SUM($BM560:CP560),CP560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CQ560)+CQ560>$BL27,$BL27-SUM($BM560:CQ560),CQ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CR560)+CR560>$BL27,$BL27-SUM($BM560:CR560),CR560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CS560)+CS560>$BL27,$BL27-SUM($BM560:CS560),CS560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CT560)+CT560>$BL27,$BL27-SUM($BM560:CT560),CT560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CU560)+CU560>$BL27,$BL27-SUM($BM560:CU560),CU560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CV560)+CV560>$BL27,$BL27-SUM($BM560:CV560),CV560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CW560)+CW560>$BL27,$BL27-SUM($BM560:CW560),CW560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CX560)+CX560>$BL27,$BL27-SUM($BM560:CX560),CX560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CY560)+CY560>$BL27,$BL27-SUM($BM560:CY560),CY560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:CZ560)+CZ560>$BL27,$BL27-SUM($BM560:CZ560),CZ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DA560)+DA560>$BL27,$BL27-SUM($BM560:DA560),DA560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DB560)+DB560>$BL27,$BL27-SUM($BM560:DB560),DB560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DC560)+DC560>$BL27,$BL27-SUM($BM560:DC560),DC560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DD560)+DD560>$BL27,$BL27-SUM($BM560:DD560),DD560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DE560)+DE560>$BL27,$BL27-SUM($BM560:DE560),DE560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DF560)+DF560>$BL27,$BL27-SUM($BM560:DF560),DF560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DG560)+DG560>$BL27,$BL27-SUM($BM560:DG560),DG560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DH560)+DH560>$BL27,$BL27-SUM($BM560:DH560),DH560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DI560)+DI560>$BL27,$BL27-SUM($BM560:DI560),DI560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DJ560)+DJ560>$BL27,$BL27-SUM($BM560:DJ560),DJ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DK560)+DK560>$BL27,$BL27-SUM($BM560:DK560),DK560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DL560)+DL560>$BL27,$BL27-SUM($BM560:DL560),DL560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DM560)+DM560>$BL27,$BL27-SUM($BM560:DM560),DM560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DN560)+DN560>$BL27,$BL27-SUM($BM560:DN560),DN560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DO560)+DO560>$BL27,$BL27-SUM($BM560:DO560),DO560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DP560)+DP560>$BL27,$BL27-SUM($BM560:DP560),DP560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DQ560)+DQ560>$BL27,$BL27-SUM($BM560:DQ560),DQ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DR560)+DR560>$BL27,$BL27-SUM($BM560:DR560),DR560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DS560)+DS560>$BL27,$BL27-SUM($BM560:DS560),DS560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DT560)+DT560>$BL27,$BL27-SUM($BM560:DT560),DT560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DU560)+DU560>$BL27,$BL27-SUM($BM560:DU560),DU560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DV560)+DV560>$BL27,$BL27-SUM($BM560:DV560),DV560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DW560)+DW560>$BL27,$BL27-SUM($BM560:DW560),DW560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DX560)+DX560>$BL27,$BL27-SUM($BM560:DX560),DX560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DY560)+DY560>$BL27,$BL27-SUM($BM560:DY560),DY560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:DZ560)+DZ560>$BL27,$BL27-SUM($BM560:DZ560),DZ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EA560)+EA560>$BL27,$BL27-SUM($BM560:EA560),EA560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EB560)+EB560>$BL27,$BL27-SUM($BM560:EB560),EB560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EC560)+EC560>$BL27,$BL27-SUM($BM560:EC560),EC560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:ED560)+ED560>$BL27,$BL27-SUM($BM560:ED560),ED560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EE560)+EE560>$BL27,$BL27-SUM($BM560:EE560),EE560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EF560)+EF560>$BL27,$BL27-SUM($BM560:EF560),EF560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EG560)+EG560>$BL27,$BL27-SUM($BM560:EG560),EG560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EH560)+EH560>$BL27,$BL27-SUM($BM560:EH560),EH560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EI560)+EI560>$BL27,$BL27-SUM($BM560:EI560),EI560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EJ560)+EJ560>$BL27,$BL27-SUM($BM560:EJ560),EJ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EK560)+EK560>$BL27,$BL27-SUM($BM560:EK560),EK560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EL560)+EL560>$BL27,$BL27-SUM($BM560:EL560),EL560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EM560)+EM560>$BL27,$BL27-SUM($BM560:EM560),EM560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EN560)+EN560>$BL27,$BL27-SUM($BM560:EN560),EN560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EO560)+EO560>$BL27,$BL27-SUM($BM560:EO560),EO560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EP560)+EP560>$BL27,$BL27-SUM($BM560:EP560),EP560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EQ560)+EQ560>$BL27,$BL27-SUM($BM560:EQ560),EQ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:ER560)+ER560>$BL27,$BL27-SUM($BM560:ER560),ER560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:ES560)+ES560>$BL27,$BL27-SUM($BM560:ES560),ES560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:ET560)+ET560>$BL27,$BL27-SUM($BM560:ET560),ET560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EU560)+EU560>$BL27,$BL27-SUM($BM560:EU560),EU560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EV560)+EV560>$BL27,$BL27-SUM($BM560:EV560),EV560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EW560)+EW560>$BL27,$BL27-SUM($BM560:EW560),EW560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EX560)+EX560>$BL27,$BL27-SUM($BM560:EX560),EX560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EY560)+EY560>$BL27,$BL27-SUM($BM560:EY560),EY560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:EZ560)+EZ560>$BL27,$BL27-SUM($BM560:EZ560),EZ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FA560)+FA560>$BL27,$BL27-SUM($BM560:FA560),FA560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FB560)+FB560>$BL27,$BL27-SUM($BM560:FB560),FB560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FC560)+FC560>$BL27,$BL27-SUM($BM560:FC560),FC560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FD560)+FD560>$BL27,$BL27-SUM($BM560:FD560),FD560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FE560)+FE560>$BL27,$BL27-SUM($BM560:FE560),FE560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FF560)+FF560>$BL27,$BL27-SUM($BM560:FF560),FF560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FG560)+FG560>$BL27,$BL27-SUM($BM560:FG560),FG560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FH560)+FH560>$BL27,$BL27-SUM($BM560:FH560),FH560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FI560)+FI560>$BL27,$BL27-SUM($BM560:FI560),FI560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FJ560)+FJ560>$BL27,$BL27-SUM($BM560:FJ560),FJ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FK560)+FK560>$BL27,$BL27-SUM($BM560:FK560),FK560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FL560)+FL560>$BL27,$BL27-SUM($BM560:FL560),FL560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FM560)+FM560>$BL27,$BL27-SUM($BM560:FM560),FM560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FN560)+FN560>$BL27,$BL27-SUM($BM560:FN560),FN560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FO560)+FO560>$BL27,$BL27-SUM($BM560:FO560),FO560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FP560)+FP560>$BL27,$BL27-SUM($BM560:FP560),FP560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FQ560)+FQ560>$BL27,$BL27-SUM($BM560:FQ560),FQ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FR560)+FR560>$BL27,$BL27-SUM($BM560:FR560),FR560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FS560)+FS560>$BL27,$BL27-SUM($BM560:FS560),FS560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FT560)+FT560>$BL27,$BL27-SUM($BM560:FT560),FT560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FU560)+FU560>$BL27,$BL27-SUM($BM560:FU560),FU560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FV560)+FV560>$BL27,$BL27-SUM($BM560:FV560),FV560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FW560)+FW560>$BL27,$BL27-SUM($BM560:FW560),FW560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FX560)+FX560>$BL27,$BL27-SUM($BM560:FX560),FX560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FY560)+FY560>$BL27,$BL27-SUM($BM560:FY560),FY560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:FZ560)+FZ560>$BL27,$BL27-SUM($BM560:FZ560),FZ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GA560)+GA560>$BL27,$BL27-SUM($BM560:GA560),GA560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GB560)+GB560>$BL27,$BL27-SUM($BM560:GB560),GB560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GC560)+GC560>$BL27,$BL27-SUM($BM560:GC560),GC560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GD560)+GD560>$BL27,$BL27-SUM($BM560:GD560),GD560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GE560)+GE560>$BL27,$BL27-SUM($BM560:GE560),GE560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GF560)+GF560>$BL27,$BL27-SUM($BM560:GF560),GF560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GG560)+GG560>$BL27,$BL27-SUM($BM560:GG560),GG560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GH560)+GH560>$BL27,$BL27-SUM($BM560:GH560),GH560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GI560)+GI560>$BL27,$BL27-SUM($BM560:GI560),GI560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GJ560)+GJ560>$BL27,$BL27-SUM($BM560:GJ560),GJ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GK560)+GK560>$BL27,$BL27-SUM($BM560:GK560),GK560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GL560)+GL560>$BL27,$BL27-SUM($BM560:GL560),GL560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GM560)+GM560>$BL27,$BL27-SUM($BM560:GM560),GM560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GN560)+GN560>$BL27,$BL27-SUM($BM560:GN560),GN560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GO560)+GO560>$BL27,$BL27-SUM($BM560:GO560),GO560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GP560)+GP560>$BL27,$BL27-SUM($BM560:GP560),GP560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GQ560)+GQ560>$BL27,$BL27-SUM($BM560:GQ560),GQ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GR560)+GR560>$BL27,$BL27-SUM($BM560:GR560),GR560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GS560)+GS560>$BL27,$BL27-SUM($BM560:GS560),GS560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GT560)+GT560>$BL27,$BL27-SUM($BM560:GT560),GT560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GU560)+GU560>$BL27,$BL27-SUM($BM560:GU560),GU560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GV560)+GV560>$BL27,$BL27-SUM($BM560:GV560),GV560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GW560)+GW560>$BL27,$BL27-SUM($BM560:GW560),GW560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GX560)+GX560>$BL27,$BL27-SUM($BM560:GX560),GX560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GY560)+GY560>$BL27,$BL27-SUM($BM560:GY560),GY560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:GZ560)+GZ560>$BL27,$BL27-SUM($BM560:GZ560),GZ560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:HA560)+HA560>$BL27,$BL27-SUM($BM560:HA560),HA560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:HB560)+HB560>$BL27,$BL27-SUM($BM560:HB560),HB560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:HC560)+HC560>$BL27,$BL27-SUM($BM560:HC560),HC560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:HD560)+HD560>$BL27,$BL27-SUM($BM560:HD560),HD560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:HE560)+HE560>$BL27,$BL27-SUM($BM560:HE560),HE560),0)","v":0},{"$f":"IF($BM560>0,IF(SUM($BM560:HF560)+HF560>$BL27,$BL27-SUM($BM560:HF560),HF560),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM561>0,IF(SUM($BM561:BM561)+BM561>$BL28,$BL28-SUM($BM561:BM561),BM561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BN561)+BN561>$BL28,$BL28-SUM($BM561:BN561),BN561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BO561)+BO561>$BL28,$BL28-SUM($BM561:BO561),BO561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BP561)+BP561>$BL28,$BL28-SUM($BM561:BP561),BP561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BQ561)+BQ561>$BL28,$BL28-SUM($BM561:BQ561),BQ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BR561)+BR561>$BL28,$BL28-SUM($BM561:BR561),BR561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BS561)+BS561>$BL28,$BL28-SUM($BM561:BS561),BS561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BT561)+BT561>$BL28,$BL28-SUM($BM561:BT561),BT561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BU561)+BU561>$BL28,$BL28-SUM($BM561:BU561),BU561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BV561)+BV561>$BL28,$BL28-SUM($BM561:BV561),BV561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BW561)+BW561>$BL28,$BL28-SUM($BM561:BW561),BW561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BX561)+BX561>$BL28,$BL28-SUM($BM561:BX561),BX561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BY561)+BY561>$BL28,$BL28-SUM($BM561:BY561),BY561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:BZ561)+BZ561>$BL28,$BL28-SUM($BM561:BZ561),BZ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CA561)+CA561>$BL28,$BL28-SUM($BM561:CA561),CA561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CB561)+CB561>$BL28,$BL28-SUM($BM561:CB561),CB561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CC561)+CC561>$BL28,$BL28-SUM($BM561:CC561),CC561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CD561)+CD561>$BL28,$BL28-SUM($BM561:CD561),CD561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CE561)+CE561>$BL28,$BL28-SUM($BM561:CE561),CE561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CF561)+CF561>$BL28,$BL28-SUM($BM561:CF561),CF561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CG561)+CG561>$BL28,$BL28-SUM($BM561:CG561),CG561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CH561)+CH561>$BL28,$BL28-SUM($BM561:CH561),CH561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CI561)+CI561>$BL28,$BL28-SUM($BM561:CI561),CI561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CJ561)+CJ561>$BL28,$BL28-SUM($BM561:CJ561),CJ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CK561)+CK561>$BL28,$BL28-SUM($BM561:CK561),CK561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CL561)+CL561>$BL28,$BL28-SUM($BM561:CL561),CL561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CM561)+CM561>$BL28,$BL28-SUM($BM561:CM561),CM561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CN561)+CN561>$BL28,$BL28-SUM($BM561:CN561),CN561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CO561)+CO561>$BL28,$BL28-SUM($BM561:CO561),CO561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CP561)+CP561>$BL28,$BL28-SUM($BM561:CP561),CP561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CQ561)+CQ561>$BL28,$BL28-SUM($BM561:CQ561),CQ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CR561)+CR561>$BL28,$BL28-SUM($BM561:CR561),CR561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CS561)+CS561>$BL28,$BL28-SUM($BM561:CS561),CS561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CT561)+CT561>$BL28,$BL28-SUM($BM561:CT561),CT561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CU561)+CU561>$BL28,$BL28-SUM($BM561:CU561),CU561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CV561)+CV561>$BL28,$BL28-SUM($BM561:CV561),CV561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CW561)+CW561>$BL28,$BL28-SUM($BM561:CW561),CW561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CX561)+CX561>$BL28,$BL28-SUM($BM561:CX561),CX561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CY561)+CY561>$BL28,$BL28-SUM($BM561:CY561),CY561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:CZ561)+CZ561>$BL28,$BL28-SUM($BM561:CZ561),CZ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DA561)+DA561>$BL28,$BL28-SUM($BM561:DA561),DA561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DB561)+DB561>$BL28,$BL28-SUM($BM561:DB561),DB561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DC561)+DC561>$BL28,$BL28-SUM($BM561:DC561),DC561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DD561)+DD561>$BL28,$BL28-SUM($BM561:DD561),DD561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DE561)+DE561>$BL28,$BL28-SUM($BM561:DE561),DE561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DF561)+DF561>$BL28,$BL28-SUM($BM561:DF561),DF561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DG561)+DG561>$BL28,$BL28-SUM($BM561:DG561),DG561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DH561)+DH561>$BL28,$BL28-SUM($BM561:DH561),DH561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DI561)+DI561>$BL28,$BL28-SUM($BM561:DI561),DI561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DJ561)+DJ561>$BL28,$BL28-SUM($BM561:DJ561),DJ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DK561)+DK561>$BL28,$BL28-SUM($BM561:DK561),DK561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DL561)+DL561>$BL28,$BL28-SUM($BM561:DL561),DL561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DM561)+DM561>$BL28,$BL28-SUM($BM561:DM561),DM561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DN561)+DN561>$BL28,$BL28-SUM($BM561:DN561),DN561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DO561)+DO561>$BL28,$BL28-SUM($BM561:DO561),DO561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DP561)+DP561>$BL28,$BL28-SUM($BM561:DP561),DP561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DQ561)+DQ561>$BL28,$BL28-SUM($BM561:DQ561),DQ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DR561)+DR561>$BL28,$BL28-SUM($BM561:DR561),DR561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DS561)+DS561>$BL28,$BL28-SUM($BM561:DS561),DS561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DT561)+DT561>$BL28,$BL28-SUM($BM561:DT561),DT561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DU561)+DU561>$BL28,$BL28-SUM($BM561:DU561),DU561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DV561)+DV561>$BL28,$BL28-SUM($BM561:DV561),DV561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DW561)+DW561>$BL28,$BL28-SUM($BM561:DW561),DW561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DX561)+DX561>$BL28,$BL28-SUM($BM561:DX561),DX561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DY561)+DY561>$BL28,$BL28-SUM($BM561:DY561),DY561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:DZ561)+DZ561>$BL28,$BL28-SUM($BM561:DZ561),DZ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EA561)+EA561>$BL28,$BL28-SUM($BM561:EA561),EA561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EB561)+EB561>$BL28,$BL28-SUM($BM561:EB561),EB561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EC561)+EC561>$BL28,$BL28-SUM($BM561:EC561),EC561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:ED561)+ED561>$BL28,$BL28-SUM($BM561:ED561),ED561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EE561)+EE561>$BL28,$BL28-SUM($BM561:EE561),EE561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EF561)+EF561>$BL28,$BL28-SUM($BM561:EF561),EF561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EG561)+EG561>$BL28,$BL28-SUM($BM561:EG561),EG561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EH561)+EH561>$BL28,$BL28-SUM($BM561:EH561),EH561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EI561)+EI561>$BL28,$BL28-SUM($BM561:EI561),EI561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EJ561)+EJ561>$BL28,$BL28-SUM($BM561:EJ561),EJ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EK561)+EK561>$BL28,$BL28-SUM($BM561:EK561),EK561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EL561)+EL561>$BL28,$BL28-SUM($BM561:EL561),EL561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EM561)+EM561>$BL28,$BL28-SUM($BM561:EM561),EM561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EN561)+EN561>$BL28,$BL28-SUM($BM561:EN561),EN561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EO561)+EO561>$BL28,$BL28-SUM($BM561:EO561),EO561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EP561)+EP561>$BL28,$BL28-SUM($BM561:EP561),EP561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EQ561)+EQ561>$BL28,$BL28-SUM($BM561:EQ561),EQ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:ER561)+ER561>$BL28,$BL28-SUM($BM561:ER561),ER561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:ES561)+ES561>$BL28,$BL28-SUM($BM561:ES561),ES561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:ET561)+ET561>$BL28,$BL28-SUM($BM561:ET561),ET561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EU561)+EU561>$BL28,$BL28-SUM($BM561:EU561),EU561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EV561)+EV561>$BL28,$BL28-SUM($BM561:EV561),EV561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EW561)+EW561>$BL28,$BL28-SUM($BM561:EW561),EW561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EX561)+EX561>$BL28,$BL28-SUM($BM561:EX561),EX561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EY561)+EY561>$BL28,$BL28-SUM($BM561:EY561),EY561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:EZ561)+EZ561>$BL28,$BL28-SUM($BM561:EZ561),EZ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FA561)+FA561>$BL28,$BL28-SUM($BM561:FA561),FA561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FB561)+FB561>$BL28,$BL28-SUM($BM561:FB561),FB561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FC561)+FC561>$BL28,$BL28-SUM($BM561:FC561),FC561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FD561)+FD561>$BL28,$BL28-SUM($BM561:FD561),FD561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FE561)+FE561>$BL28,$BL28-SUM($BM561:FE561),FE561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FF561)+FF561>$BL28,$BL28-SUM($BM561:FF561),FF561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FG561)+FG561>$BL28,$BL28-SUM($BM561:FG561),FG561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FH561)+FH561>$BL28,$BL28-SUM($BM561:FH561),FH561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FI561)+FI561>$BL28,$BL28-SUM($BM561:FI561),FI561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FJ561)+FJ561>$BL28,$BL28-SUM($BM561:FJ561),FJ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FK561)+FK561>$BL28,$BL28-SUM($BM561:FK561),FK561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FL561)+FL561>$BL28,$BL28-SUM($BM561:FL561),FL561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FM561)+FM561>$BL28,$BL28-SUM($BM561:FM561),FM561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FN561)+FN561>$BL28,$BL28-SUM($BM561:FN561),FN561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FO561)+FO561>$BL28,$BL28-SUM($BM561:FO561),FO561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FP561)+FP561>$BL28,$BL28-SUM($BM561:FP561),FP561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FQ561)+FQ561>$BL28,$BL28-SUM($BM561:FQ561),FQ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FR561)+FR561>$BL28,$BL28-SUM($BM561:FR561),FR561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FS561)+FS561>$BL28,$BL28-SUM($BM561:FS561),FS561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FT561)+FT561>$BL28,$BL28-SUM($BM561:FT561),FT561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FU561)+FU561>$BL28,$BL28-SUM($BM561:FU561),FU561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FV561)+FV561>$BL28,$BL28-SUM($BM561:FV561),FV561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FW561)+FW561>$BL28,$BL28-SUM($BM561:FW561),FW561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FX561)+FX561>$BL28,$BL28-SUM($BM561:FX561),FX561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FY561)+FY561>$BL28,$BL28-SUM($BM561:FY561),FY561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:FZ561)+FZ561>$BL28,$BL28-SUM($BM561:FZ561),FZ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GA561)+GA561>$BL28,$BL28-SUM($BM561:GA561),GA561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GB561)+GB561>$BL28,$BL28-SUM($BM561:GB561),GB561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GC561)+GC561>$BL28,$BL28-SUM($BM561:GC561),GC561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GD561)+GD561>$BL28,$BL28-SUM($BM561:GD561),GD561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GE561)+GE561>$BL28,$BL28-SUM($BM561:GE561),GE561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GF561)+GF561>$BL28,$BL28-SUM($BM561:GF561),GF561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GG561)+GG561>$BL28,$BL28-SUM($BM561:GG561),GG561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GH561)+GH561>$BL28,$BL28-SUM($BM561:GH561),GH561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GI561)+GI561>$BL28,$BL28-SUM($BM561:GI561),GI561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GJ561)+GJ561>$BL28,$BL28-SUM($BM561:GJ561),GJ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GK561)+GK561>$BL28,$BL28-SUM($BM561:GK561),GK561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GL561)+GL561>$BL28,$BL28-SUM($BM561:GL561),GL561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GM561)+GM561>$BL28,$BL28-SUM($BM561:GM561),GM561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GN561)+GN561>$BL28,$BL28-SUM($BM561:GN561),GN561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GO561)+GO561>$BL28,$BL28-SUM($BM561:GO561),GO561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GP561)+GP561>$BL28,$BL28-SUM($BM561:GP561),GP561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GQ561)+GQ561>$BL28,$BL28-SUM($BM561:GQ561),GQ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GR561)+GR561>$BL28,$BL28-SUM($BM561:GR561),GR561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GS561)+GS561>$BL28,$BL28-SUM($BM561:GS561),GS561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GT561)+GT561>$BL28,$BL28-SUM($BM561:GT561),GT561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GU561)+GU561>$BL28,$BL28-SUM($BM561:GU561),GU561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GV561)+GV561>$BL28,$BL28-SUM($BM561:GV561),GV561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GW561)+GW561>$BL28,$BL28-SUM($BM561:GW561),GW561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GX561)+GX561>$BL28,$BL28-SUM($BM561:GX561),GX561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GY561)+GY561>$BL28,$BL28-SUM($BM561:GY561),GY561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:GZ561)+GZ561>$BL28,$BL28-SUM($BM561:GZ561),GZ561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:HA561)+HA561>$BL28,$BL28-SUM($BM561:HA561),HA561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:HB561)+HB561>$BL28,$BL28-SUM($BM561:HB561),HB561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:HC561)+HC561>$BL28,$BL28-SUM($BM561:HC561),HC561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:HD561)+HD561>$BL28,$BL28-SUM($BM561:HD561),HD561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:HE561)+HE561>$BL28,$BL28-SUM($BM561:HE561),HE561),0)","v":0},{"$f":"IF($BM561>0,IF(SUM($BM561:HF561)+HF561>$BL28,$BL28-SUM($BM561:HF561),HF561),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM562>0,IF(SUM($BM562:BM562)+BM562>$BL29,$BL29-SUM($BM562:BM562),BM562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BN562)+BN562>$BL29,$BL29-SUM($BM562:BN562),BN562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BO562)+BO562>$BL29,$BL29-SUM($BM562:BO562),BO562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BP562)+BP562>$BL29,$BL29-SUM($BM562:BP562),BP562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BQ562)+BQ562>$BL29,$BL29-SUM($BM562:BQ562),BQ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BR562)+BR562>$BL29,$BL29-SUM($BM562:BR562),BR562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BS562)+BS562>$BL29,$BL29-SUM($BM562:BS562),BS562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BT562)+BT562>$BL29,$BL29-SUM($BM562:BT562),BT562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BU562)+BU562>$BL29,$BL29-SUM($BM562:BU562),BU562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BV562)+BV562>$BL29,$BL29-SUM($BM562:BV562),BV562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BW562)+BW562>$BL29,$BL29-SUM($BM562:BW562),BW562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BX562)+BX562>$BL29,$BL29-SUM($BM562:BX562),BX562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BY562)+BY562>$BL29,$BL29-SUM($BM562:BY562),BY562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:BZ562)+BZ562>$BL29,$BL29-SUM($BM562:BZ562),BZ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CA562)+CA562>$BL29,$BL29-SUM($BM562:CA562),CA562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CB562)+CB562>$BL29,$BL29-SUM($BM562:CB562),CB562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CC562)+CC562>$BL29,$BL29-SUM($BM562:CC562),CC562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CD562)+CD562>$BL29,$BL29-SUM($BM562:CD562),CD562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CE562)+CE562>$BL29,$BL29-SUM($BM562:CE562),CE562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CF562)+CF562>$BL29,$BL29-SUM($BM562:CF562),CF562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CG562)+CG562>$BL29,$BL29-SUM($BM562:CG562),CG562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CH562)+CH562>$BL29,$BL29-SUM($BM562:CH562),CH562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CI562)+CI562>$BL29,$BL29-SUM($BM562:CI562),CI562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CJ562)+CJ562>$BL29,$BL29-SUM($BM562:CJ562),CJ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CK562)+CK562>$BL29,$BL29-SUM($BM562:CK562),CK562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CL562)+CL562>$BL29,$BL29-SUM($BM562:CL562),CL562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CM562)+CM562>$BL29,$BL29-SUM($BM562:CM562),CM562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CN562)+CN562>$BL29,$BL29-SUM($BM562:CN562),CN562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CO562)+CO562>$BL29,$BL29-SUM($BM562:CO562),CO562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CP562)+CP562>$BL29,$BL29-SUM($BM562:CP562),CP562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CQ562)+CQ562>$BL29,$BL29-SUM($BM562:CQ562),CQ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CR562)+CR562>$BL29,$BL29-SUM($BM562:CR562),CR562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CS562)+CS562>$BL29,$BL29-SUM($BM562:CS562),CS562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CT562)+CT562>$BL29,$BL29-SUM($BM562:CT562),CT562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CU562)+CU562>$BL29,$BL29-SUM($BM562:CU562),CU562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CV562)+CV562>$BL29,$BL29-SUM($BM562:CV562),CV562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CW562)+CW562>$BL29,$BL29-SUM($BM562:CW562),CW562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CX562)+CX562>$BL29,$BL29-SUM($BM562:CX562),CX562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CY562)+CY562>$BL29,$BL29-SUM($BM562:CY562),CY562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:CZ562)+CZ562>$BL29,$BL29-SUM($BM562:CZ562),CZ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DA562)+DA562>$BL29,$BL29-SUM($BM562:DA562),DA562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DB562)+DB562>$BL29,$BL29-SUM($BM562:DB562),DB562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DC562)+DC562>$BL29,$BL29-SUM($BM562:DC562),DC562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DD562)+DD562>$BL29,$BL29-SUM($BM562:DD562),DD562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DE562)+DE562>$BL29,$BL29-SUM($BM562:DE562),DE562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DF562)+DF562>$BL29,$BL29-SUM($BM562:DF562),DF562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DG562)+DG562>$BL29,$BL29-SUM($BM562:DG562),DG562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DH562)+DH562>$BL29,$BL29-SUM($BM562:DH562),DH562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DI562)+DI562>$BL29,$BL29-SUM($BM562:DI562),DI562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DJ562)+DJ562>$BL29,$BL29-SUM($BM562:DJ562),DJ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DK562)+DK562>$BL29,$BL29-SUM($BM562:DK562),DK562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DL562)+DL562>$BL29,$BL29-SUM($BM562:DL562),DL562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DM562)+DM562>$BL29,$BL29-SUM($BM562:DM562),DM562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DN562)+DN562>$BL29,$BL29-SUM($BM562:DN562),DN562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DO562)+DO562>$BL29,$BL29-SUM($BM562:DO562),DO562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DP562)+DP562>$BL29,$BL29-SUM($BM562:DP562),DP562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DQ562)+DQ562>$BL29,$BL29-SUM($BM562:DQ562),DQ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DR562)+DR562>$BL29,$BL29-SUM($BM562:DR562),DR562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DS562)+DS562>$BL29,$BL29-SUM($BM562:DS562),DS562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DT562)+DT562>$BL29,$BL29-SUM($BM562:DT562),DT562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DU562)+DU562>$BL29,$BL29-SUM($BM562:DU562),DU562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DV562)+DV562>$BL29,$BL29-SUM($BM562:DV562),DV562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DW562)+DW562>$BL29,$BL29-SUM($BM562:DW562),DW562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DX562)+DX562>$BL29,$BL29-SUM($BM562:DX562),DX562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DY562)+DY562>$BL29,$BL29-SUM($BM562:DY562),DY562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:DZ562)+DZ562>$BL29,$BL29-SUM($BM562:DZ562),DZ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EA562)+EA562>$BL29,$BL29-SUM($BM562:EA562),EA562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EB562)+EB562>$BL29,$BL29-SUM($BM562:EB562),EB562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EC562)+EC562>$BL29,$BL29-SUM($BM562:EC562),EC562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:ED562)+ED562>$BL29,$BL29-SUM($BM562:ED562),ED562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EE562)+EE562>$BL29,$BL29-SUM($BM562:EE562),EE562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EF562)+EF562>$BL29,$BL29-SUM($BM562:EF562),EF562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EG562)+EG562>$BL29,$BL29-SUM($BM562:EG562),EG562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EH562)+EH562>$BL29,$BL29-SUM($BM562:EH562),EH562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EI562)+EI562>$BL29,$BL29-SUM($BM562:EI562),EI562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EJ562)+EJ562>$BL29,$BL29-SUM($BM562:EJ562),EJ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EK562)+EK562>$BL29,$BL29-SUM($BM562:EK562),EK562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EL562)+EL562>$BL29,$BL29-SUM($BM562:EL562),EL562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EM562)+EM562>$BL29,$BL29-SUM($BM562:EM562),EM562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EN562)+EN562>$BL29,$BL29-SUM($BM562:EN562),EN562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EO562)+EO562>$BL29,$BL29-SUM($BM562:EO562),EO562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EP562)+EP562>$BL29,$BL29-SUM($BM562:EP562),EP562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EQ562)+EQ562>$BL29,$BL29-SUM($BM562:EQ562),EQ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:ER562)+ER562>$BL29,$BL29-SUM($BM562:ER562),ER562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:ES562)+ES562>$BL29,$BL29-SUM($BM562:ES562),ES562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:ET562)+ET562>$BL29,$BL29-SUM($BM562:ET562),ET562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EU562)+EU562>$BL29,$BL29-SUM($BM562:EU562),EU562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EV562)+EV562>$BL29,$BL29-SUM($BM562:EV562),EV562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EW562)+EW562>$BL29,$BL29-SUM($BM562:EW562),EW562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EX562)+EX562>$BL29,$BL29-SUM($BM562:EX562),EX562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EY562)+EY562>$BL29,$BL29-SUM($BM562:EY562),EY562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:EZ562)+EZ562>$BL29,$BL29-SUM($BM562:EZ562),EZ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FA562)+FA562>$BL29,$BL29-SUM($BM562:FA562),FA562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FB562)+FB562>$BL29,$BL29-SUM($BM562:FB562),FB562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FC562)+FC562>$BL29,$BL29-SUM($BM562:FC562),FC562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FD562)+FD562>$BL29,$BL29-SUM($BM562:FD562),FD562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FE562)+FE562>$BL29,$BL29-SUM($BM562:FE562),FE562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FF562)+FF562>$BL29,$BL29-SUM($BM562:FF562),FF562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FG562)+FG562>$BL29,$BL29-SUM($BM562:FG562),FG562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FH562)+FH562>$BL29,$BL29-SUM($BM562:FH562),FH562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FI562)+FI562>$BL29,$BL29-SUM($BM562:FI562),FI562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FJ562)+FJ562>$BL29,$BL29-SUM($BM562:FJ562),FJ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FK562)+FK562>$BL29,$BL29-SUM($BM562:FK562),FK562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FL562)+FL562>$BL29,$BL29-SUM($BM562:FL562),FL562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FM562)+FM562>$BL29,$BL29-SUM($BM562:FM562),FM562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FN562)+FN562>$BL29,$BL29-SUM($BM562:FN562),FN562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FO562)+FO562>$BL29,$BL29-SUM($BM562:FO562),FO562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FP562)+FP562>$BL29,$BL29-SUM($BM562:FP562),FP562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FQ562)+FQ562>$BL29,$BL29-SUM($BM562:FQ562),FQ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FR562)+FR562>$BL29,$BL29-SUM($BM562:FR562),FR562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FS562)+FS562>$BL29,$BL29-SUM($BM562:FS562),FS562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FT562)+FT562>$BL29,$BL29-SUM($BM562:FT562),FT562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FU562)+FU562>$BL29,$BL29-SUM($BM562:FU562),FU562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FV562)+FV562>$BL29,$BL29-SUM($BM562:FV562),FV562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FW562)+FW562>$BL29,$BL29-SUM($BM562:FW562),FW562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FX562)+FX562>$BL29,$BL29-SUM($BM562:FX562),FX562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FY562)+FY562>$BL29,$BL29-SUM($BM562:FY562),FY562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:FZ562)+FZ562>$BL29,$BL29-SUM($BM562:FZ562),FZ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GA562)+GA562>$BL29,$BL29-SUM($BM562:GA562),GA562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GB562)+GB562>$BL29,$BL29-SUM($BM562:GB562),GB562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GC562)+GC562>$BL29,$BL29-SUM($BM562:GC562),GC562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GD562)+GD562>$BL29,$BL29-SUM($BM562:GD562),GD562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GE562)+GE562>$BL29,$BL29-SUM($BM562:GE562),GE562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GF562)+GF562>$BL29,$BL29-SUM($BM562:GF562),GF562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GG562)+GG562>$BL29,$BL29-SUM($BM562:GG562),GG562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GH562)+GH562>$BL29,$BL29-SUM($BM562:GH562),GH562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GI562)+GI562>$BL29,$BL29-SUM($BM562:GI562),GI562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GJ562)+GJ562>$BL29,$BL29-SUM($BM562:GJ562),GJ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GK562)+GK562>$BL29,$BL29-SUM($BM562:GK562),GK562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GL562)+GL562>$BL29,$BL29-SUM($BM562:GL562),GL562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GM562)+GM562>$BL29,$BL29-SUM($BM562:GM562),GM562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GN562)+GN562>$BL29,$BL29-SUM($BM562:GN562),GN562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GO562)+GO562>$BL29,$BL29-SUM($BM562:GO562),GO562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GP562)+GP562>$BL29,$BL29-SUM($BM562:GP562),GP562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GQ562)+GQ562>$BL29,$BL29-SUM($BM562:GQ562),GQ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GR562)+GR562>$BL29,$BL29-SUM($BM562:GR562),GR562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GS562)+GS562>$BL29,$BL29-SUM($BM562:GS562),GS562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GT562)+GT562>$BL29,$BL29-SUM($BM562:GT562),GT562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GU562)+GU562>$BL29,$BL29-SUM($BM562:GU562),GU562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GV562)+GV562>$BL29,$BL29-SUM($BM562:GV562),GV562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GW562)+GW562>$BL29,$BL29-SUM($BM562:GW562),GW562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GX562)+GX562>$BL29,$BL29-SUM($BM562:GX562),GX562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GY562)+GY562>$BL29,$BL29-SUM($BM562:GY562),GY562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:GZ562)+GZ562>$BL29,$BL29-SUM($BM562:GZ562),GZ562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:HA562)+HA562>$BL29,$BL29-SUM($BM562:HA562),HA562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:HB562)+HB562>$BL29,$BL29-SUM($BM562:HB562),HB562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:HC562)+HC562>$BL29,$BL29-SUM($BM562:HC562),HC562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:HD562)+HD562>$BL29,$BL29-SUM($BM562:HD562),HD562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:HE562)+HE562>$BL29,$BL29-SUM($BM562:HE562),HE562),0)","v":0},{"$f":"IF($BM562>0,IF(SUM($BM562:HF562)+HF562>$BL29,$BL29-SUM($BM562:HF562),HF562),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM563>0,IF(SUM($BM563:BM563)+BM563>$BL30,$BL30-SUM($BM563:BM563),BM563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BN563)+BN563>$BL30,$BL30-SUM($BM563:BN563),BN563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BO563)+BO563>$BL30,$BL30-SUM($BM563:BO563),BO563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BP563)+BP563>$BL30,$BL30-SUM($BM563:BP563),BP563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BQ563)+BQ563>$BL30,$BL30-SUM($BM563:BQ563),BQ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BR563)+BR563>$BL30,$BL30-SUM($BM563:BR563),BR563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BS563)+BS563>$BL30,$BL30-SUM($BM563:BS563),BS563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BT563)+BT563>$BL30,$BL30-SUM($BM563:BT563),BT563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BU563)+BU563>$BL30,$BL30-SUM($BM563:BU563),BU563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BV563)+BV563>$BL30,$BL30-SUM($BM563:BV563),BV563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BW563)+BW563>$BL30,$BL30-SUM($BM563:BW563),BW563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BX563)+BX563>$BL30,$BL30-SUM($BM563:BX563),BX563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BY563)+BY563>$BL30,$BL30-SUM($BM563:BY563),BY563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:BZ563)+BZ563>$BL30,$BL30-SUM($BM563:BZ563),BZ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CA563)+CA563>$BL30,$BL30-SUM($BM563:CA563),CA563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CB563)+CB563>$BL30,$BL30-SUM($BM563:CB563),CB563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CC563)+CC563>$BL30,$BL30-SUM($BM563:CC563),CC563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CD563)+CD563>$BL30,$BL30-SUM($BM563:CD563),CD563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CE563)+CE563>$BL30,$BL30-SUM($BM563:CE563),CE563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CF563)+CF563>$BL30,$BL30-SUM($BM563:CF563),CF563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CG563)+CG563>$BL30,$BL30-SUM($BM563:CG563),CG563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CH563)+CH563>$BL30,$BL30-SUM($BM563:CH563),CH563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CI563)+CI563>$BL30,$BL30-SUM($BM563:CI563),CI563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CJ563)+CJ563>$BL30,$BL30-SUM($BM563:CJ563),CJ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CK563)+CK563>$BL30,$BL30-SUM($BM563:CK563),CK563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CL563)+CL563>$BL30,$BL30-SUM($BM563:CL563),CL563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CM563)+CM563>$BL30,$BL30-SUM($BM563:CM563),CM563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CN563)+CN563>$BL30,$BL30-SUM($BM563:CN563),CN563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CO563)+CO563>$BL30,$BL30-SUM($BM563:CO563),CO563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CP563)+CP563>$BL30,$BL30-SUM($BM563:CP563),CP563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CQ563)+CQ563>$BL30,$BL30-SUM($BM563:CQ563),CQ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CR563)+CR563>$BL30,$BL30-SUM($BM563:CR563),CR563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CS563)+CS563>$BL30,$BL30-SUM($BM563:CS563),CS563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CT563)+CT563>$BL30,$BL30-SUM($BM563:CT563),CT563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CU563)+CU563>$BL30,$BL30-SUM($BM563:CU563),CU563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CV563)+CV563>$BL30,$BL30-SUM($BM563:CV563),CV563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CW563)+CW563>$BL30,$BL30-SUM($BM563:CW563),CW563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CX563)+CX563>$BL30,$BL30-SUM($BM563:CX563),CX563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CY563)+CY563>$BL30,$BL30-SUM($BM563:CY563),CY563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:CZ563)+CZ563>$BL30,$BL30-SUM($BM563:CZ563),CZ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DA563)+DA563>$BL30,$BL30-SUM($BM563:DA563),DA563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DB563)+DB563>$BL30,$BL30-SUM($BM563:DB563),DB563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DC563)+DC563>$BL30,$BL30-SUM($BM563:DC563),DC563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DD563)+DD563>$BL30,$BL30-SUM($BM563:DD563),DD563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DE563)+DE563>$BL30,$BL30-SUM($BM563:DE563),DE563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DF563)+DF563>$BL30,$BL30-SUM($BM563:DF563),DF563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DG563)+DG563>$BL30,$BL30-SUM($BM563:DG563),DG563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DH563)+DH563>$BL30,$BL30-SUM($BM563:DH563),DH563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DI563)+DI563>$BL30,$BL30-SUM($BM563:DI563),DI563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DJ563)+DJ563>$BL30,$BL30-SUM($BM563:DJ563),DJ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DK563)+DK563>$BL30,$BL30-SUM($BM563:DK563),DK563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DL563)+DL563>$BL30,$BL30-SUM($BM563:DL563),DL563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DM563)+DM563>$BL30,$BL30-SUM($BM563:DM563),DM563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DN563)+DN563>$BL30,$BL30-SUM($BM563:DN563),DN563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DO563)+DO563>$BL30,$BL30-SUM($BM563:DO563),DO563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DP563)+DP563>$BL30,$BL30-SUM($BM563:DP563),DP563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DQ563)+DQ563>$BL30,$BL30-SUM($BM563:DQ563),DQ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DR563)+DR563>$BL30,$BL30-SUM($BM563:DR563),DR563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DS563)+DS563>$BL30,$BL30-SUM($BM563:DS563),DS563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DT563)+DT563>$BL30,$BL30-SUM($BM563:DT563),DT563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DU563)+DU563>$BL30,$BL30-SUM($BM563:DU563),DU563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DV563)+DV563>$BL30,$BL30-SUM($BM563:DV563),DV563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DW563)+DW563>$BL30,$BL30-SUM($BM563:DW563),DW563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DX563)+DX563>$BL30,$BL30-SUM($BM563:DX563),DX563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DY563)+DY563>$BL30,$BL30-SUM($BM563:DY563),DY563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:DZ563)+DZ563>$BL30,$BL30-SUM($BM563:DZ563),DZ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EA563)+EA563>$BL30,$BL30-SUM($BM563:EA563),EA563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EB563)+EB563>$BL30,$BL30-SUM($BM563:EB563),EB563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EC563)+EC563>$BL30,$BL30-SUM($BM563:EC563),EC563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:ED563)+ED563>$BL30,$BL30-SUM($BM563:ED563),ED563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EE563)+EE563>$BL30,$BL30-SUM($BM563:EE563),EE563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EF563)+EF563>$BL30,$BL30-SUM($BM563:EF563),EF563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EG563)+EG563>$BL30,$BL30-SUM($BM563:EG563),EG563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EH563)+EH563>$BL30,$BL30-SUM($BM563:EH563),EH563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EI563)+EI563>$BL30,$BL30-SUM($BM563:EI563),EI563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EJ563)+EJ563>$BL30,$BL30-SUM($BM563:EJ563),EJ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EK563)+EK563>$BL30,$BL30-SUM($BM563:EK563),EK563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EL563)+EL563>$BL30,$BL30-SUM($BM563:EL563),EL563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EM563)+EM563>$BL30,$BL30-SUM($BM563:EM563),EM563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EN563)+EN563>$BL30,$BL30-SUM($BM563:EN563),EN563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EO563)+EO563>$BL30,$BL30-SUM($BM563:EO563),EO563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EP563)+EP563>$BL30,$BL30-SUM($BM563:EP563),EP563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EQ563)+EQ563>$BL30,$BL30-SUM($BM563:EQ563),EQ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:ER563)+ER563>$BL30,$BL30-SUM($BM563:ER563),ER563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:ES563)+ES563>$BL30,$BL30-SUM($BM563:ES563),ES563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:ET563)+ET563>$BL30,$BL30-SUM($BM563:ET563),ET563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EU563)+EU563>$BL30,$BL30-SUM($BM563:EU563),EU563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EV563)+EV563>$BL30,$BL30-SUM($BM563:EV563),EV563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EW563)+EW563>$BL30,$BL30-SUM($BM563:EW563),EW563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EX563)+EX563>$BL30,$BL30-SUM($BM563:EX563),EX563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EY563)+EY563>$BL30,$BL30-SUM($BM563:EY563),EY563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:EZ563)+EZ563>$BL30,$BL30-SUM($BM563:EZ563),EZ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FA563)+FA563>$BL30,$BL30-SUM($BM563:FA563),FA563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FB563)+FB563>$BL30,$BL30-SUM($BM563:FB563),FB563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FC563)+FC563>$BL30,$BL30-SUM($BM563:FC563),FC563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FD563)+FD563>$BL30,$BL30-SUM($BM563:FD563),FD563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FE563)+FE563>$BL30,$BL30-SUM($BM563:FE563),FE563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FF563)+FF563>$BL30,$BL30-SUM($BM563:FF563),FF563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FG563)+FG563>$BL30,$BL30-SUM($BM563:FG563),FG563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FH563)+FH563>$BL30,$BL30-SUM($BM563:FH563),FH563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FI563)+FI563>$BL30,$BL30-SUM($BM563:FI563),FI563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FJ563)+FJ563>$BL30,$BL30-SUM($BM563:FJ563),FJ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FK563)+FK563>$BL30,$BL30-SUM($BM563:FK563),FK563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FL563)+FL563>$BL30,$BL30-SUM($BM563:FL563),FL563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FM563)+FM563>$BL30,$BL30-SUM($BM563:FM563),FM563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FN563)+FN563>$BL30,$BL30-SUM($BM563:FN563),FN563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FO563)+FO563>$BL30,$BL30-SUM($BM563:FO563),FO563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FP563)+FP563>$BL30,$BL30-SUM($BM563:FP563),FP563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FQ563)+FQ563>$BL30,$BL30-SUM($BM563:FQ563),FQ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FR563)+FR563>$BL30,$BL30-SUM($BM563:FR563),FR563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FS563)+FS563>$BL30,$BL30-SUM($BM563:FS563),FS563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FT563)+FT563>$BL30,$BL30-SUM($BM563:FT563),FT563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FU563)+FU563>$BL30,$BL30-SUM($BM563:FU563),FU563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FV563)+FV563>$BL30,$BL30-SUM($BM563:FV563),FV563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FW563)+FW563>$BL30,$BL30-SUM($BM563:FW563),FW563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FX563)+FX563>$BL30,$BL30-SUM($BM563:FX563),FX563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FY563)+FY563>$BL30,$BL30-SUM($BM563:FY563),FY563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:FZ563)+FZ563>$BL30,$BL30-SUM($BM563:FZ563),FZ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GA563)+GA563>$BL30,$BL30-SUM($BM563:GA563),GA563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GB563)+GB563>$BL30,$BL30-SUM($BM563:GB563),GB563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GC563)+GC563>$BL30,$BL30-SUM($BM563:GC563),GC563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GD563)+GD563>$BL30,$BL30-SUM($BM563:GD563),GD563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GE563)+GE563>$BL30,$BL30-SUM($BM563:GE563),GE563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GF563)+GF563>$BL30,$BL30-SUM($BM563:GF563),GF563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GG563)+GG563>$BL30,$BL30-SUM($BM563:GG563),GG563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GH563)+GH563>$BL30,$BL30-SUM($BM563:GH563),GH563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GI563)+GI563>$BL30,$BL30-SUM($BM563:GI563),GI563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GJ563)+GJ563>$BL30,$BL30-SUM($BM563:GJ563),GJ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GK563)+GK563>$BL30,$BL30-SUM($BM563:GK563),GK563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GL563)+GL563>$BL30,$BL30-SUM($BM563:GL563),GL563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GM563)+GM563>$BL30,$BL30-SUM($BM563:GM563),GM563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GN563)+GN563>$BL30,$BL30-SUM($BM563:GN563),GN563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GO563)+GO563>$BL30,$BL30-SUM($BM563:GO563),GO563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GP563)+GP563>$BL30,$BL30-SUM($BM563:GP563),GP563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GQ563)+GQ563>$BL30,$BL30-SUM($BM563:GQ563),GQ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GR563)+GR563>$BL30,$BL30-SUM($BM563:GR563),GR563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GS563)+GS563>$BL30,$BL30-SUM($BM563:GS563),GS563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GT563)+GT563>$BL30,$BL30-SUM($BM563:GT563),GT563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GU563)+GU563>$BL30,$BL30-SUM($BM563:GU563),GU563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GV563)+GV563>$BL30,$BL30-SUM($BM563:GV563),GV563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GW563)+GW563>$BL30,$BL30-SUM($BM563:GW563),GW563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GX563)+GX563>$BL30,$BL30-SUM($BM563:GX563),GX563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GY563)+GY563>$BL30,$BL30-SUM($BM563:GY563),GY563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:GZ563)+GZ563>$BL30,$BL30-SUM($BM563:GZ563),GZ563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:HA563)+HA563>$BL30,$BL30-SUM($BM563:HA563),HA563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:HB563)+HB563>$BL30,$BL30-SUM($BM563:HB563),HB563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:HC563)+HC563>$BL30,$BL30-SUM($BM563:HC563),HC563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:HD563)+HD563>$BL30,$BL30-SUM($BM563:HD563),HD563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:HE563)+HE563>$BL30,$BL30-SUM($BM563:HE563),HE563),0)","v":0},{"$f":"IF($BM563>0,IF(SUM($BM563:HF563)+HF563>$BL30,$BL30-SUM($BM563:HF563),HF563),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BM564>0,IF(SUM($BM564:BM564)+BM564>$BL31,$BL31-SUM($BM564:BM564),BM564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BN564)+BN564>$BL31,$BL31-SUM($BM564:BN564),BN564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BO564)+BO564>$BL31,$BL31-SUM($BM564:BO564),BO564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BP564)+BP564>$BL31,$BL31-SUM($BM564:BP564),BP564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BQ564)+BQ564>$BL31,$BL31-SUM($BM564:BQ564),BQ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BR564)+BR564>$BL31,$BL31-SUM($BM564:BR564),BR564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BS564)+BS564>$BL31,$BL31-SUM($BM564:BS564),BS564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BT564)+BT564>$BL31,$BL31-SUM($BM564:BT564),BT564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BU564)+BU564>$BL31,$BL31-SUM($BM564:BU564),BU564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BV564)+BV564>$BL31,$BL31-SUM($BM564:BV564),BV564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BW564)+BW564>$BL31,$BL31-SUM($BM564:BW564),BW564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BX564)+BX564>$BL31,$BL31-SUM($BM564:BX564),BX564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BY564)+BY564>$BL31,$BL31-SUM($BM564:BY564),BY564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:BZ564)+BZ564>$BL31,$BL31-SUM($BM564:BZ564),BZ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CA564)+CA564>$BL31,$BL31-SUM($BM564:CA564),CA564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CB564)+CB564>$BL31,$BL31-SUM($BM564:CB564),CB564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CC564)+CC564>$BL31,$BL31-SUM($BM564:CC564),CC564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CD564)+CD564>$BL31,$BL31-SUM($BM564:CD564),CD564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CE564)+CE564>$BL31,$BL31-SUM($BM564:CE564),CE564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CF564)+CF564>$BL31,$BL31-SUM($BM564:CF564),CF564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CG564)+CG564>$BL31,$BL31-SUM($BM564:CG564),CG564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CH564)+CH564>$BL31,$BL31-SUM($BM564:CH564),CH564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CI564)+CI564>$BL31,$BL31-SUM($BM564:CI564),CI564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CJ564)+CJ564>$BL31,$BL31-SUM($BM564:CJ564),CJ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CK564)+CK564>$BL31,$BL31-SUM($BM564:CK564),CK564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CL564)+CL564>$BL31,$BL31-SUM($BM564:CL564),CL564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CM564)+CM564>$BL31,$BL31-SUM($BM564:CM564),CM564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CN564)+CN564>$BL31,$BL31-SUM($BM564:CN564),CN564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CO564)+CO564>$BL31,$BL31-SUM($BM564:CO564),CO564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CP564)+CP564>$BL31,$BL31-SUM($BM564:CP564),CP564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CQ564)+CQ564>$BL31,$BL31-SUM($BM564:CQ564),CQ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CR564)+CR564>$BL31,$BL31-SUM($BM564:CR564),CR564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CS564)+CS564>$BL31,$BL31-SUM($BM564:CS564),CS564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CT564)+CT564>$BL31,$BL31-SUM($BM564:CT564),CT564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CU564)+CU564>$BL31,$BL31-SUM($BM564:CU564),CU564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CV564)+CV564>$BL31,$BL31-SUM($BM564:CV564),CV564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CW564)+CW564>$BL31,$BL31-SUM($BM564:CW564),CW564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CX564)+CX564>$BL31,$BL31-SUM($BM564:CX564),CX564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CY564)+CY564>$BL31,$BL31-SUM($BM564:CY564),CY564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:CZ564)+CZ564>$BL31,$BL31-SUM($BM564:CZ564),CZ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DA564)+DA564>$BL31,$BL31-SUM($BM564:DA564),DA564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DB564)+DB564>$BL31,$BL31-SUM($BM564:DB564),DB564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DC564)+DC564>$BL31,$BL31-SUM($BM564:DC564),DC564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DD564)+DD564>$BL31,$BL31-SUM($BM564:DD564),DD564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DE564)+DE564>$BL31,$BL31-SUM($BM564:DE564),DE564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DF564)+DF564>$BL31,$BL31-SUM($BM564:DF564),DF564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DG564)+DG564>$BL31,$BL31-SUM($BM564:DG564),DG564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DH564)+DH564>$BL31,$BL31-SUM($BM564:DH564),DH564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DI564)+DI564>$BL31,$BL31-SUM($BM564:DI564),DI564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DJ564)+DJ564>$BL31,$BL31-SUM($BM564:DJ564),DJ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DK564)+DK564>$BL31,$BL31-SUM($BM564:DK564),DK564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DL564)+DL564>$BL31,$BL31-SUM($BM564:DL564),DL564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DM564)+DM564>$BL31,$BL31-SUM($BM564:DM564),DM564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DN564)+DN564>$BL31,$BL31-SUM($BM564:DN564),DN564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DO564)+DO564>$BL31,$BL31-SUM($BM564:DO564),DO564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DP564)+DP564>$BL31,$BL31-SUM($BM564:DP564),DP564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DQ564)+DQ564>$BL31,$BL31-SUM($BM564:DQ564),DQ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DR564)+DR564>$BL31,$BL31-SUM($BM564:DR564),DR564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DS564)+DS564>$BL31,$BL31-SUM($BM564:DS564),DS564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DT564)+DT564>$BL31,$BL31-SUM($BM564:DT564),DT564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DU564)+DU564>$BL31,$BL31-SUM($BM564:DU564),DU564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DV564)+DV564>$BL31,$BL31-SUM($BM564:DV564),DV564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DW564)+DW564>$BL31,$BL31-SUM($BM564:DW564),DW564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DX564)+DX564>$BL31,$BL31-SUM($BM564:DX564),DX564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DY564)+DY564>$BL31,$BL31-SUM($BM564:DY564),DY564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:DZ564)+DZ564>$BL31,$BL31-SUM($BM564:DZ564),DZ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EA564)+EA564>$BL31,$BL31-SUM($BM564:EA564),EA564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EB564)+EB564>$BL31,$BL31-SUM($BM564:EB564),EB564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EC564)+EC564>$BL31,$BL31-SUM($BM564:EC564),EC564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:ED564)+ED564>$BL31,$BL31-SUM($BM564:ED564),ED564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EE564)+EE564>$BL31,$BL31-SUM($BM564:EE564),EE564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EF564)+EF564>$BL31,$BL31-SUM($BM564:EF564),EF564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EG564)+EG564>$BL31,$BL31-SUM($BM564:EG564),EG564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EH564)+EH564>$BL31,$BL31-SUM($BM564:EH564),EH564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EI564)+EI564>$BL31,$BL31-SUM($BM564:EI564),EI564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EJ564)+EJ564>$BL31,$BL31-SUM($BM564:EJ564),EJ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EK564)+EK564>$BL31,$BL31-SUM($BM564:EK564),EK564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EL564)+EL564>$BL31,$BL31-SUM($BM564:EL564),EL564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EM564)+EM564>$BL31,$BL31-SUM($BM564:EM564),EM564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EN564)+EN564>$BL31,$BL31-SUM($BM564:EN564),EN564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EO564)+EO564>$BL31,$BL31-SUM($BM564:EO564),EO564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EP564)+EP564>$BL31,$BL31-SUM($BM564:EP564),EP564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EQ564)+EQ564>$BL31,$BL31-SUM($BM564:EQ564),EQ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:ER564)+ER564>$BL31,$BL31-SUM($BM564:ER564),ER564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:ES564)+ES564>$BL31,$BL31-SUM($BM564:ES564),ES564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:ET564)+ET564>$BL31,$BL31-SUM($BM564:ET564),ET564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EU564)+EU564>$BL31,$BL31-SUM($BM564:EU564),EU564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EV564)+EV564>$BL31,$BL31-SUM($BM564:EV564),EV564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EW564)+EW564>$BL31,$BL31-SUM($BM564:EW564),EW564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EX564)+EX564>$BL31,$BL31-SUM($BM564:EX564),EX564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EY564)+EY564>$BL31,$BL31-SUM($BM564:EY564),EY564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:EZ564)+EZ564>$BL31,$BL31-SUM($BM564:EZ564),EZ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FA564)+FA564>$BL31,$BL31-SUM($BM564:FA564),FA564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FB564)+FB564>$BL31,$BL31-SUM($BM564:FB564),FB564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FC564)+FC564>$BL31,$BL31-SUM($BM564:FC564),FC564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FD564)+FD564>$BL31,$BL31-SUM($BM564:FD564),FD564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FE564)+FE564>$BL31,$BL31-SUM($BM564:FE564),FE564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FF564)+FF564>$BL31,$BL31-SUM($BM564:FF564),FF564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FG564)+FG564>$BL31,$BL31-SUM($BM564:FG564),FG564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FH564)+FH564>$BL31,$BL31-SUM($BM564:FH564),FH564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FI564)+FI564>$BL31,$BL31-SUM($BM564:FI564),FI564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FJ564)+FJ564>$BL31,$BL31-SUM($BM564:FJ564),FJ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FK564)+FK564>$BL31,$BL31-SUM($BM564:FK564),FK564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FL564)+FL564>$BL31,$BL31-SUM($BM564:FL564),FL564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FM564)+FM564>$BL31,$BL31-SUM($BM564:FM564),FM564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FN564)+FN564>$BL31,$BL31-SUM($BM564:FN564),FN564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FO564)+FO564>$BL31,$BL31-SUM($BM564:FO564),FO564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FP564)+FP564>$BL31,$BL31-SUM($BM564:FP564),FP564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FQ564)+FQ564>$BL31,$BL31-SUM($BM564:FQ564),FQ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FR564)+FR564>$BL31,$BL31-SUM($BM564:FR564),FR564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FS564)+FS564>$BL31,$BL31-SUM($BM564:FS564),FS564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FT564)+FT564>$BL31,$BL31-SUM($BM564:FT564),FT564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FU564)+FU564>$BL31,$BL31-SUM($BM564:FU564),FU564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FV564)+FV564>$BL31,$BL31-SUM($BM564:FV564),FV564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FW564)+FW564>$BL31,$BL31-SUM($BM564:FW564),FW564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FX564)+FX564>$BL31,$BL31-SUM($BM564:FX564),FX564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FY564)+FY564>$BL31,$BL31-SUM($BM564:FY564),FY564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:FZ564)+FZ564>$BL31,$BL31-SUM($BM564:FZ564),FZ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GA564)+GA564>$BL31,$BL31-SUM($BM564:GA564),GA564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GB564)+GB564>$BL31,$BL31-SUM($BM564:GB564),GB564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GC564)+GC564>$BL31,$BL31-SUM($BM564:GC564),GC564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GD564)+GD564>$BL31,$BL31-SUM($BM564:GD564),GD564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GE564)+GE564>$BL31,$BL31-SUM($BM564:GE564),GE564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GF564)+GF564>$BL31,$BL31-SUM($BM564:GF564),GF564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GG564)+GG564>$BL31,$BL31-SUM($BM564:GG564),GG564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GH564)+GH564>$BL31,$BL31-SUM($BM564:GH564),GH564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GI564)+GI564>$BL31,$BL31-SUM($BM564:GI564),GI564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GJ564)+GJ564>$BL31,$BL31-SUM($BM564:GJ564),GJ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GK564)+GK564>$BL31,$BL31-SUM($BM564:GK564),GK564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GL564)+GL564>$BL31,$BL31-SUM($BM564:GL564),GL564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GM564)+GM564>$BL31,$BL31-SUM($BM564:GM564),GM564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GN564)+GN564>$BL31,$BL31-SUM($BM564:GN564),GN564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GO564)+GO564>$BL31,$BL31-SUM($BM564:GO564),GO564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GP564)+GP564>$BL31,$BL31-SUM($BM564:GP564),GP564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GQ564)+GQ564>$BL31,$BL31-SUM($BM564:GQ564),GQ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GR564)+GR564>$BL31,$BL31-SUM($BM564:GR564),GR564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GS564)+GS564>$BL31,$BL31-SUM($BM564:GS564),GS564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GT564)+GT564>$BL31,$BL31-SUM($BM564:GT564),GT564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GU564)+GU564>$BL31,$BL31-SUM($BM564:GU564),GU564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GV564)+GV564>$BL31,$BL31-SUM($BM564:GV564),GV564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GW564)+GW564>$BL31,$BL31-SUM($BM564:GW564),GW564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GX564)+GX564>$BL31,$BL31-SUM($BM564:GX564),GX564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GY564)+GY564>$BL31,$BL31-SUM($BM564:GY564),GY564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:GZ564)+GZ564>$BL31,$BL31-SUM($BM564:GZ564),GZ564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:HA564)+HA564>$BL31,$BL31-SUM($BM564:HA564),HA564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:HB564)+HB564>$BL31,$BL31-SUM($BM564:HB564),HB564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:HC564)+HC564>$BL31,$BL31-SUM($BM564:HC564),HC564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:HD564)+HD564>$BL31,$BL31-SUM($BM564:HD564),HD564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:HE564)+HE564>$BL31,$BL31-SUM($BM564:HE564),HE564),0)","v":0},{"$f":"IF($BM564>0,IF(SUM($BM564:HF564)+HF564>$BL31,$BL31-SUM($BM564:HF564),HF564),0)","v":0}]
[]
[null,"Depreciation:  2008 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM24>0,BM24/$F568,BM24)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BN568)+BN568>$BM24,$BM24-SUM($BN568:BN568),BN568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BO568)+BO568>$BM24,$BM24-SUM($BN568:BO568),BO568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BP568)+BP568>$BM24,$BM24-SUM($BN568:BP568),BP568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BQ568)+BQ568>$BM24,$BM24-SUM($BN568:BQ568),BQ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BR568)+BR568>$BM24,$BM24-SUM($BN568:BR568),BR568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BS568)+BS568>$BM24,$BM24-SUM($BN568:BS568),BS568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BT568)+BT568>$BM24,$BM24-SUM($BN568:BT568),BT568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BU568)+BU568>$BM24,$BM24-SUM($BN568:BU568),BU568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BV568)+BV568>$BM24,$BM24-SUM($BN568:BV568),BV568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BW568)+BW568>$BM24,$BM24-SUM($BN568:BW568),BW568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BX568)+BX568>$BM24,$BM24-SUM($BN568:BX568),BX568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BY568)+BY568>$BM24,$BM24-SUM($BN568:BY568),BY568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:BZ568)+BZ568>$BM24,$BM24-SUM($BN568:BZ568),BZ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CA568)+CA568>$BM24,$BM24-SUM($BN568:CA568),CA568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CB568)+CB568>$BM24,$BM24-SUM($BN568:CB568),CB568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CC568)+CC568>$BM24,$BM24-SUM($BN568:CC568),CC568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CD568)+CD568>$BM24,$BM24-SUM($BN568:CD568),CD568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CE568)+CE568>$BM24,$BM24-SUM($BN568:CE568),CE568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CF568)+CF568>$BM24,$BM24-SUM($BN568:CF568),CF568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CG568)+CG568>$BM24,$BM24-SUM($BN568:CG568),CG568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CH568)+CH568>$BM24,$BM24-SUM($BN568:CH568),CH568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CI568)+CI568>$BM24,$BM24-SUM($BN568:CI568),CI568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CJ568)+CJ568>$BM24,$BM24-SUM($BN568:CJ568),CJ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CK568)+CK568>$BM24,$BM24-SUM($BN568:CK568),CK568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CL568)+CL568>$BM24,$BM24-SUM($BN568:CL568),CL568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CM568)+CM568>$BM24,$BM24-SUM($BN568:CM568),CM568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CN568)+CN568>$BM24,$BM24-SUM($BN568:CN568),CN568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CO568)+CO568>$BM24,$BM24-SUM($BN568:CO568),CO568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CP568)+CP568>$BM24,$BM24-SUM($BN568:CP568),CP568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CQ568)+CQ568>$BM24,$BM24-SUM($BN568:CQ568),CQ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CR568)+CR568>$BM24,$BM24-SUM($BN568:CR568),CR568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CS568)+CS568>$BM24,$BM24-SUM($BN568:CS568),CS568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CT568)+CT568>$BM24,$BM24-SUM($BN568:CT568),CT568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CU568)+CU568>$BM24,$BM24-SUM($BN568:CU568),CU568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CV568)+CV568>$BM24,$BM24-SUM($BN568:CV568),CV568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CW568)+CW568>$BM24,$BM24-SUM($BN568:CW568),CW568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CX568)+CX568>$BM24,$BM24-SUM($BN568:CX568),CX568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CY568)+CY568>$BM24,$BM24-SUM($BN568:CY568),CY568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:CZ568)+CZ568>$BM24,$BM24-SUM($BN568:CZ568),CZ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DA568)+DA568>$BM24,$BM24-SUM($BN568:DA568),DA568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DB568)+DB568>$BM24,$BM24-SUM($BN568:DB568),DB568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DC568)+DC568>$BM24,$BM24-SUM($BN568:DC568),DC568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DD568)+DD568>$BM24,$BM24-SUM($BN568:DD568),DD568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DE568)+DE568>$BM24,$BM24-SUM($BN568:DE568),DE568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DF568)+DF568>$BM24,$BM24-SUM($BN568:DF568),DF568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DG568)+DG568>$BM24,$BM24-SUM($BN568:DG568),DG568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DH568)+DH568>$BM24,$BM24-SUM($BN568:DH568),DH568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DI568)+DI568>$BM24,$BM24-SUM($BN568:DI568),DI568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DJ568)+DJ568>$BM24,$BM24-SUM($BN568:DJ568),DJ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DK568)+DK568>$BM24,$BM24-SUM($BN568:DK568),DK568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DL568)+DL568>$BM24,$BM24-SUM($BN568:DL568),DL568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DM568)+DM568>$BM24,$BM24-SUM($BN568:DM568),DM568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DN568)+DN568>$BM24,$BM24-SUM($BN568:DN568),DN568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DO568)+DO568>$BM24,$BM24-SUM($BN568:DO568),DO568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DP568)+DP568>$BM24,$BM24-SUM($BN568:DP568),DP568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DQ568)+DQ568>$BM24,$BM24-SUM($BN568:DQ568),DQ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DR568)+DR568>$BM24,$BM24-SUM($BN568:DR568),DR568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DS568)+DS568>$BM24,$BM24-SUM($BN568:DS568),DS568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DT568)+DT568>$BM24,$BM24-SUM($BN568:DT568),DT568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DU568)+DU568>$BM24,$BM24-SUM($BN568:DU568),DU568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DV568)+DV568>$BM24,$BM24-SUM($BN568:DV568),DV568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DW568)+DW568>$BM24,$BM24-SUM($BN568:DW568),DW568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DX568)+DX568>$BM24,$BM24-SUM($BN568:DX568),DX568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DY568)+DY568>$BM24,$BM24-SUM($BN568:DY568),DY568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:DZ568)+DZ568>$BM24,$BM24-SUM($BN568:DZ568),DZ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EA568)+EA568>$BM24,$BM24-SUM($BN568:EA568),EA568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EB568)+EB568>$BM24,$BM24-SUM($BN568:EB568),EB568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EC568)+EC568>$BM24,$BM24-SUM($BN568:EC568),EC568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:ED568)+ED568>$BM24,$BM24-SUM($BN568:ED568),ED568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EE568)+EE568>$BM24,$BM24-SUM($BN568:EE568),EE568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EF568)+EF568>$BM24,$BM24-SUM($BN568:EF568),EF568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EG568)+EG568>$BM24,$BM24-SUM($BN568:EG568),EG568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EH568)+EH568>$BM24,$BM24-SUM($BN568:EH568),EH568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EI568)+EI568>$BM24,$BM24-SUM($BN568:EI568),EI568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EJ568)+EJ568>$BM24,$BM24-SUM($BN568:EJ568),EJ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EK568)+EK568>$BM24,$BM24-SUM($BN568:EK568),EK568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EL568)+EL568>$BM24,$BM24-SUM($BN568:EL568),EL568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EM568)+EM568>$BM24,$BM24-SUM($BN568:EM568),EM568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EN568)+EN568>$BM24,$BM24-SUM($BN568:EN568),EN568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EO568)+EO568>$BM24,$BM24-SUM($BN568:EO568),EO568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EP568)+EP568>$BM24,$BM24-SUM($BN568:EP568),EP568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EQ568)+EQ568>$BM24,$BM24-SUM($BN568:EQ568),EQ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:ER568)+ER568>$BM24,$BM24-SUM($BN568:ER568),ER568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:ES568)+ES568>$BM24,$BM24-SUM($BN568:ES568),ES568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:ET568)+ET568>$BM24,$BM24-SUM($BN568:ET568),ET568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EU568)+EU568>$BM24,$BM24-SUM($BN568:EU568),EU568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EV568)+EV568>$BM24,$BM24-SUM($BN568:EV568),EV568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EW568)+EW568>$BM24,$BM24-SUM($BN568:EW568),EW568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EX568)+EX568>$BM24,$BM24-SUM($BN568:EX568),EX568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EY568)+EY568>$BM24,$BM24-SUM($BN568:EY568),EY568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:EZ568)+EZ568>$BM24,$BM24-SUM($BN568:EZ568),EZ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FA568)+FA568>$BM24,$BM24-SUM($BN568:FA568),FA568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FB568)+FB568>$BM24,$BM24-SUM($BN568:FB568),FB568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FC568)+FC568>$BM24,$BM24-SUM($BN568:FC568),FC568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FD568)+FD568>$BM24,$BM24-SUM($BN568:FD568),FD568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FE568)+FE568>$BM24,$BM24-SUM($BN568:FE568),FE568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FF568)+FF568>$BM24,$BM24-SUM($BN568:FF568),FF568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FG568)+FG568>$BM24,$BM24-SUM($BN568:FG568),FG568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FH568)+FH568>$BM24,$BM24-SUM($BN568:FH568),FH568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FI568)+FI568>$BM24,$BM24-SUM($BN568:FI568),FI568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FJ568)+FJ568>$BM24,$BM24-SUM($BN568:FJ568),FJ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FK568)+FK568>$BM24,$BM24-SUM($BN568:FK568),FK568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FL568)+FL568>$BM24,$BM24-SUM($BN568:FL568),FL568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FM568)+FM568>$BM24,$BM24-SUM($BN568:FM568),FM568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FN568)+FN568>$BM24,$BM24-SUM($BN568:FN568),FN568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FO568)+FO568>$BM24,$BM24-SUM($BN568:FO568),FO568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FP568)+FP568>$BM24,$BM24-SUM($BN568:FP568),FP568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FQ568)+FQ568>$BM24,$BM24-SUM($BN568:FQ568),FQ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FR568)+FR568>$BM24,$BM24-SUM($BN568:FR568),FR568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FS568)+FS568>$BM24,$BM24-SUM($BN568:FS568),FS568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FT568)+FT568>$BM24,$BM24-SUM($BN568:FT568),FT568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FU568)+FU568>$BM24,$BM24-SUM($BN568:FU568),FU568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FV568)+FV568>$BM24,$BM24-SUM($BN568:FV568),FV568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FW568)+FW568>$BM24,$BM24-SUM($BN568:FW568),FW568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FX568)+FX568>$BM24,$BM24-SUM($BN568:FX568),FX568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FY568)+FY568>$BM24,$BM24-SUM($BN568:FY568),FY568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:FZ568)+FZ568>$BM24,$BM24-SUM($BN568:FZ568),FZ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GA568)+GA568>$BM24,$BM24-SUM($BN568:GA568),GA568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GB568)+GB568>$BM24,$BM24-SUM($BN568:GB568),GB568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GC568)+GC568>$BM24,$BM24-SUM($BN568:GC568),GC568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GD568)+GD568>$BM24,$BM24-SUM($BN568:GD568),GD568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GE568)+GE568>$BM24,$BM24-SUM($BN568:GE568),GE568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GF568)+GF568>$BM24,$BM24-SUM($BN568:GF568),GF568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GG568)+GG568>$BM24,$BM24-SUM($BN568:GG568),GG568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GH568)+GH568>$BM24,$BM24-SUM($BN568:GH568),GH568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GI568)+GI568>$BM24,$BM24-SUM($BN568:GI568),GI568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GJ568)+GJ568>$BM24,$BM24-SUM($BN568:GJ568),GJ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GK568)+GK568>$BM24,$BM24-SUM($BN568:GK568),GK568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GL568)+GL568>$BM24,$BM24-SUM($BN568:GL568),GL568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GM568)+GM568>$BM24,$BM24-SUM($BN568:GM568),GM568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GN568)+GN568>$BM24,$BM24-SUM($BN568:GN568),GN568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GO568)+GO568>$BM24,$BM24-SUM($BN568:GO568),GO568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GP568)+GP568>$BM24,$BM24-SUM($BN568:GP568),GP568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GQ568)+GQ568>$BM24,$BM24-SUM($BN568:GQ568),GQ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GR568)+GR568>$BM24,$BM24-SUM($BN568:GR568),GR568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GS568)+GS568>$BM24,$BM24-SUM($BN568:GS568),GS568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GT568)+GT568>$BM24,$BM24-SUM($BN568:GT568),GT568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GU568)+GU568>$BM24,$BM24-SUM($BN568:GU568),GU568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GV568)+GV568>$BM24,$BM24-SUM($BN568:GV568),GV568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GW568)+GW568>$BM24,$BM24-SUM($BN568:GW568),GW568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GX568)+GX568>$BM24,$BM24-SUM($BN568:GX568),GX568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GY568)+GY568>$BM24,$BM24-SUM($BN568:GY568),GY568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:GZ568)+GZ568>$BM24,$BM24-SUM($BN568:GZ568),GZ568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:HA568)+HA568>$BM24,$BM24-SUM($BN568:HA568),HA568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:HB568)+HB568>$BM24,$BM24-SUM($BN568:HB568),HB568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:HC568)+HC568>$BM24,$BM24-SUM($BN568:HC568),HC568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:HD568)+HD568>$BM24,$BM24-SUM($BN568:HD568),HD568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:HE568)+HE568>$BM24,$BM24-SUM($BN568:HE568),HE568),0)","v":0},{"$f":"IF($BN568>0,IF(SUM($BN568:HF568)+HF568>$BM24,$BM24-SUM($BN568:HF568),HF568),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN569>0,IF(SUM($BN569:BN569)+BN569>$BM25,$BM25-SUM($BN569:BN569),BN569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BO569)+BO569>$BM25,$BM25-SUM($BN569:BO569),BO569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BP569)+BP569>$BM25,$BM25-SUM($BN569:BP569),BP569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BQ569)+BQ569>$BM25,$BM25-SUM($BN569:BQ569),BQ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BR569)+BR569>$BM25,$BM25-SUM($BN569:BR569),BR569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BS569)+BS569>$BM25,$BM25-SUM($BN569:BS569),BS569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BT569)+BT569>$BM25,$BM25-SUM($BN569:BT569),BT569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BU569)+BU569>$BM25,$BM25-SUM($BN569:BU569),BU569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BV569)+BV569>$BM25,$BM25-SUM($BN569:BV569),BV569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BW569)+BW569>$BM25,$BM25-SUM($BN569:BW569),BW569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BX569)+BX569>$BM25,$BM25-SUM($BN569:BX569),BX569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BY569)+BY569>$BM25,$BM25-SUM($BN569:BY569),BY569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:BZ569)+BZ569>$BM25,$BM25-SUM($BN569:BZ569),BZ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CA569)+CA569>$BM25,$BM25-SUM($BN569:CA569),CA569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CB569)+CB569>$BM25,$BM25-SUM($BN569:CB569),CB569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CC569)+CC569>$BM25,$BM25-SUM($BN569:CC569),CC569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CD569)+CD569>$BM25,$BM25-SUM($BN569:CD569),CD569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CE569)+CE569>$BM25,$BM25-SUM($BN569:CE569),CE569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CF569)+CF569>$BM25,$BM25-SUM($BN569:CF569),CF569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CG569)+CG569>$BM25,$BM25-SUM($BN569:CG569),CG569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CH569)+CH569>$BM25,$BM25-SUM($BN569:CH569),CH569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CI569)+CI569>$BM25,$BM25-SUM($BN569:CI569),CI569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CJ569)+CJ569>$BM25,$BM25-SUM($BN569:CJ569),CJ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CK569)+CK569>$BM25,$BM25-SUM($BN569:CK569),CK569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CL569)+CL569>$BM25,$BM25-SUM($BN569:CL569),CL569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CM569)+CM569>$BM25,$BM25-SUM($BN569:CM569),CM569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CN569)+CN569>$BM25,$BM25-SUM($BN569:CN569),CN569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CO569)+CO569>$BM25,$BM25-SUM($BN569:CO569),CO569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CP569)+CP569>$BM25,$BM25-SUM($BN569:CP569),CP569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CQ569)+CQ569>$BM25,$BM25-SUM($BN569:CQ569),CQ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CR569)+CR569>$BM25,$BM25-SUM($BN569:CR569),CR569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CS569)+CS569>$BM25,$BM25-SUM($BN569:CS569),CS569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CT569)+CT569>$BM25,$BM25-SUM($BN569:CT569),CT569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CU569)+CU569>$BM25,$BM25-SUM($BN569:CU569),CU569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CV569)+CV569>$BM25,$BM25-SUM($BN569:CV569),CV569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CW569)+CW569>$BM25,$BM25-SUM($BN569:CW569),CW569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CX569)+CX569>$BM25,$BM25-SUM($BN569:CX569),CX569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CY569)+CY569>$BM25,$BM25-SUM($BN569:CY569),CY569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:CZ569)+CZ569>$BM25,$BM25-SUM($BN569:CZ569),CZ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DA569)+DA569>$BM25,$BM25-SUM($BN569:DA569),DA569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DB569)+DB569>$BM25,$BM25-SUM($BN569:DB569),DB569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DC569)+DC569>$BM25,$BM25-SUM($BN569:DC569),DC569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DD569)+DD569>$BM25,$BM25-SUM($BN569:DD569),DD569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DE569)+DE569>$BM25,$BM25-SUM($BN569:DE569),DE569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DF569)+DF569>$BM25,$BM25-SUM($BN569:DF569),DF569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DG569)+DG569>$BM25,$BM25-SUM($BN569:DG569),DG569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DH569)+DH569>$BM25,$BM25-SUM($BN569:DH569),DH569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DI569)+DI569>$BM25,$BM25-SUM($BN569:DI569),DI569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DJ569)+DJ569>$BM25,$BM25-SUM($BN569:DJ569),DJ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DK569)+DK569>$BM25,$BM25-SUM($BN569:DK569),DK569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DL569)+DL569>$BM25,$BM25-SUM($BN569:DL569),DL569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DM569)+DM569>$BM25,$BM25-SUM($BN569:DM569),DM569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DN569)+DN569>$BM25,$BM25-SUM($BN569:DN569),DN569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DO569)+DO569>$BM25,$BM25-SUM($BN569:DO569),DO569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DP569)+DP569>$BM25,$BM25-SUM($BN569:DP569),DP569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DQ569)+DQ569>$BM25,$BM25-SUM($BN569:DQ569),DQ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DR569)+DR569>$BM25,$BM25-SUM($BN569:DR569),DR569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DS569)+DS569>$BM25,$BM25-SUM($BN569:DS569),DS569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DT569)+DT569>$BM25,$BM25-SUM($BN569:DT569),DT569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DU569)+DU569>$BM25,$BM25-SUM($BN569:DU569),DU569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DV569)+DV569>$BM25,$BM25-SUM($BN569:DV569),DV569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DW569)+DW569>$BM25,$BM25-SUM($BN569:DW569),DW569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DX569)+DX569>$BM25,$BM25-SUM($BN569:DX569),DX569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DY569)+DY569>$BM25,$BM25-SUM($BN569:DY569),DY569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:DZ569)+DZ569>$BM25,$BM25-SUM($BN569:DZ569),DZ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EA569)+EA569>$BM25,$BM25-SUM($BN569:EA569),EA569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EB569)+EB569>$BM25,$BM25-SUM($BN569:EB569),EB569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EC569)+EC569>$BM25,$BM25-SUM($BN569:EC569),EC569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:ED569)+ED569>$BM25,$BM25-SUM($BN569:ED569),ED569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EE569)+EE569>$BM25,$BM25-SUM($BN569:EE569),EE569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EF569)+EF569>$BM25,$BM25-SUM($BN569:EF569),EF569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EG569)+EG569>$BM25,$BM25-SUM($BN569:EG569),EG569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EH569)+EH569>$BM25,$BM25-SUM($BN569:EH569),EH569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EI569)+EI569>$BM25,$BM25-SUM($BN569:EI569),EI569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EJ569)+EJ569>$BM25,$BM25-SUM($BN569:EJ569),EJ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EK569)+EK569>$BM25,$BM25-SUM($BN569:EK569),EK569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EL569)+EL569>$BM25,$BM25-SUM($BN569:EL569),EL569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EM569)+EM569>$BM25,$BM25-SUM($BN569:EM569),EM569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EN569)+EN569>$BM25,$BM25-SUM($BN569:EN569),EN569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EO569)+EO569>$BM25,$BM25-SUM($BN569:EO569),EO569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EP569)+EP569>$BM25,$BM25-SUM($BN569:EP569),EP569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EQ569)+EQ569>$BM25,$BM25-SUM($BN569:EQ569),EQ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:ER569)+ER569>$BM25,$BM25-SUM($BN569:ER569),ER569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:ES569)+ES569>$BM25,$BM25-SUM($BN569:ES569),ES569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:ET569)+ET569>$BM25,$BM25-SUM($BN569:ET569),ET569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EU569)+EU569>$BM25,$BM25-SUM($BN569:EU569),EU569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EV569)+EV569>$BM25,$BM25-SUM($BN569:EV569),EV569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EW569)+EW569>$BM25,$BM25-SUM($BN569:EW569),EW569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EX569)+EX569>$BM25,$BM25-SUM($BN569:EX569),EX569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EY569)+EY569>$BM25,$BM25-SUM($BN569:EY569),EY569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:EZ569)+EZ569>$BM25,$BM25-SUM($BN569:EZ569),EZ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FA569)+FA569>$BM25,$BM25-SUM($BN569:FA569),FA569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FB569)+FB569>$BM25,$BM25-SUM($BN569:FB569),FB569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FC569)+FC569>$BM25,$BM25-SUM($BN569:FC569),FC569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FD569)+FD569>$BM25,$BM25-SUM($BN569:FD569),FD569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FE569)+FE569>$BM25,$BM25-SUM($BN569:FE569),FE569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FF569)+FF569>$BM25,$BM25-SUM($BN569:FF569),FF569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FG569)+FG569>$BM25,$BM25-SUM($BN569:FG569),FG569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FH569)+FH569>$BM25,$BM25-SUM($BN569:FH569),FH569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FI569)+FI569>$BM25,$BM25-SUM($BN569:FI569),FI569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FJ569)+FJ569>$BM25,$BM25-SUM($BN569:FJ569),FJ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FK569)+FK569>$BM25,$BM25-SUM($BN569:FK569),FK569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FL569)+FL569>$BM25,$BM25-SUM($BN569:FL569),FL569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FM569)+FM569>$BM25,$BM25-SUM($BN569:FM569),FM569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FN569)+FN569>$BM25,$BM25-SUM($BN569:FN569),FN569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FO569)+FO569>$BM25,$BM25-SUM($BN569:FO569),FO569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FP569)+FP569>$BM25,$BM25-SUM($BN569:FP569),FP569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FQ569)+FQ569>$BM25,$BM25-SUM($BN569:FQ569),FQ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FR569)+FR569>$BM25,$BM25-SUM($BN569:FR569),FR569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FS569)+FS569>$BM25,$BM25-SUM($BN569:FS569),FS569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FT569)+FT569>$BM25,$BM25-SUM($BN569:FT569),FT569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FU569)+FU569>$BM25,$BM25-SUM($BN569:FU569),FU569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FV569)+FV569>$BM25,$BM25-SUM($BN569:FV569),FV569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FW569)+FW569>$BM25,$BM25-SUM($BN569:FW569),FW569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FX569)+FX569>$BM25,$BM25-SUM($BN569:FX569),FX569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FY569)+FY569>$BM25,$BM25-SUM($BN569:FY569),FY569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:FZ569)+FZ569>$BM25,$BM25-SUM($BN569:FZ569),FZ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GA569)+GA569>$BM25,$BM25-SUM($BN569:GA569),GA569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GB569)+GB569>$BM25,$BM25-SUM($BN569:GB569),GB569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GC569)+GC569>$BM25,$BM25-SUM($BN569:GC569),GC569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GD569)+GD569>$BM25,$BM25-SUM($BN569:GD569),GD569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GE569)+GE569>$BM25,$BM25-SUM($BN569:GE569),GE569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GF569)+GF569>$BM25,$BM25-SUM($BN569:GF569),GF569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GG569)+GG569>$BM25,$BM25-SUM($BN569:GG569),GG569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GH569)+GH569>$BM25,$BM25-SUM($BN569:GH569),GH569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GI569)+GI569>$BM25,$BM25-SUM($BN569:GI569),GI569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GJ569)+GJ569>$BM25,$BM25-SUM($BN569:GJ569),GJ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GK569)+GK569>$BM25,$BM25-SUM($BN569:GK569),GK569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GL569)+GL569>$BM25,$BM25-SUM($BN569:GL569),GL569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GM569)+GM569>$BM25,$BM25-SUM($BN569:GM569),GM569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GN569)+GN569>$BM25,$BM25-SUM($BN569:GN569),GN569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GO569)+GO569>$BM25,$BM25-SUM($BN569:GO569),GO569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GP569)+GP569>$BM25,$BM25-SUM($BN569:GP569),GP569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GQ569)+GQ569>$BM25,$BM25-SUM($BN569:GQ569),GQ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GR569)+GR569>$BM25,$BM25-SUM($BN569:GR569),GR569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GS569)+GS569>$BM25,$BM25-SUM($BN569:GS569),GS569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GT569)+GT569>$BM25,$BM25-SUM($BN569:GT569),GT569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GU569)+GU569>$BM25,$BM25-SUM($BN569:GU569),GU569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GV569)+GV569>$BM25,$BM25-SUM($BN569:GV569),GV569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GW569)+GW569>$BM25,$BM25-SUM($BN569:GW569),GW569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GX569)+GX569>$BM25,$BM25-SUM($BN569:GX569),GX569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GY569)+GY569>$BM25,$BM25-SUM($BN569:GY569),GY569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:GZ569)+GZ569>$BM25,$BM25-SUM($BN569:GZ569),GZ569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:HA569)+HA569>$BM25,$BM25-SUM($BN569:HA569),HA569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:HB569)+HB569>$BM25,$BM25-SUM($BN569:HB569),HB569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:HC569)+HC569>$BM25,$BM25-SUM($BN569:HC569),HC569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:HD569)+HD569>$BM25,$BM25-SUM($BN569:HD569),HD569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:HE569)+HE569>$BM25,$BM25-SUM($BN569:HE569),HE569),0)","v":0},{"$f":"IF($BN569>0,IF(SUM($BN569:HF569)+HF569>$BM25,$BM25-SUM($BN569:HF569),HF569),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN570>0,IF(SUM($BN570:BN570)+BN570>$BM26,$BM26-SUM($BN570:BN570),BN570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BO570)+BO570>$BM26,$BM26-SUM($BN570:BO570),BO570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BP570)+BP570>$BM26,$BM26-SUM($BN570:BP570),BP570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BQ570)+BQ570>$BM26,$BM26-SUM($BN570:BQ570),BQ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BR570)+BR570>$BM26,$BM26-SUM($BN570:BR570),BR570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BS570)+BS570>$BM26,$BM26-SUM($BN570:BS570),BS570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BT570)+BT570>$BM26,$BM26-SUM($BN570:BT570),BT570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BU570)+BU570>$BM26,$BM26-SUM($BN570:BU570),BU570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BV570)+BV570>$BM26,$BM26-SUM($BN570:BV570),BV570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BW570)+BW570>$BM26,$BM26-SUM($BN570:BW570),BW570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BX570)+BX570>$BM26,$BM26-SUM($BN570:BX570),BX570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BY570)+BY570>$BM26,$BM26-SUM($BN570:BY570),BY570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:BZ570)+BZ570>$BM26,$BM26-SUM($BN570:BZ570),BZ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CA570)+CA570>$BM26,$BM26-SUM($BN570:CA570),CA570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CB570)+CB570>$BM26,$BM26-SUM($BN570:CB570),CB570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CC570)+CC570>$BM26,$BM26-SUM($BN570:CC570),CC570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CD570)+CD570>$BM26,$BM26-SUM($BN570:CD570),CD570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CE570)+CE570>$BM26,$BM26-SUM($BN570:CE570),CE570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CF570)+CF570>$BM26,$BM26-SUM($BN570:CF570),CF570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CG570)+CG570>$BM26,$BM26-SUM($BN570:CG570),CG570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CH570)+CH570>$BM26,$BM26-SUM($BN570:CH570),CH570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CI570)+CI570>$BM26,$BM26-SUM($BN570:CI570),CI570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CJ570)+CJ570>$BM26,$BM26-SUM($BN570:CJ570),CJ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CK570)+CK570>$BM26,$BM26-SUM($BN570:CK570),CK570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CL570)+CL570>$BM26,$BM26-SUM($BN570:CL570),CL570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CM570)+CM570>$BM26,$BM26-SUM($BN570:CM570),CM570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CN570)+CN570>$BM26,$BM26-SUM($BN570:CN570),CN570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CO570)+CO570>$BM26,$BM26-SUM($BN570:CO570),CO570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CP570)+CP570>$BM26,$BM26-SUM($BN570:CP570),CP570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CQ570)+CQ570>$BM26,$BM26-SUM($BN570:CQ570),CQ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CR570)+CR570>$BM26,$BM26-SUM($BN570:CR570),CR570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CS570)+CS570>$BM26,$BM26-SUM($BN570:CS570),CS570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CT570)+CT570>$BM26,$BM26-SUM($BN570:CT570),CT570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CU570)+CU570>$BM26,$BM26-SUM($BN570:CU570),CU570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CV570)+CV570>$BM26,$BM26-SUM($BN570:CV570),CV570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CW570)+CW570>$BM26,$BM26-SUM($BN570:CW570),CW570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CX570)+CX570>$BM26,$BM26-SUM($BN570:CX570),CX570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CY570)+CY570>$BM26,$BM26-SUM($BN570:CY570),CY570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:CZ570)+CZ570>$BM26,$BM26-SUM($BN570:CZ570),CZ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DA570)+DA570>$BM26,$BM26-SUM($BN570:DA570),DA570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DB570)+DB570>$BM26,$BM26-SUM($BN570:DB570),DB570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DC570)+DC570>$BM26,$BM26-SUM($BN570:DC570),DC570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DD570)+DD570>$BM26,$BM26-SUM($BN570:DD570),DD570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DE570)+DE570>$BM26,$BM26-SUM($BN570:DE570),DE570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DF570)+DF570>$BM26,$BM26-SUM($BN570:DF570),DF570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DG570)+DG570>$BM26,$BM26-SUM($BN570:DG570),DG570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DH570)+DH570>$BM26,$BM26-SUM($BN570:DH570),DH570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DI570)+DI570>$BM26,$BM26-SUM($BN570:DI570),DI570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DJ570)+DJ570>$BM26,$BM26-SUM($BN570:DJ570),DJ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DK570)+DK570>$BM26,$BM26-SUM($BN570:DK570),DK570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DL570)+DL570>$BM26,$BM26-SUM($BN570:DL570),DL570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DM570)+DM570>$BM26,$BM26-SUM($BN570:DM570),DM570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DN570)+DN570>$BM26,$BM26-SUM($BN570:DN570),DN570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DO570)+DO570>$BM26,$BM26-SUM($BN570:DO570),DO570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DP570)+DP570>$BM26,$BM26-SUM($BN570:DP570),DP570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DQ570)+DQ570>$BM26,$BM26-SUM($BN570:DQ570),DQ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DR570)+DR570>$BM26,$BM26-SUM($BN570:DR570),DR570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DS570)+DS570>$BM26,$BM26-SUM($BN570:DS570),DS570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DT570)+DT570>$BM26,$BM26-SUM($BN570:DT570),DT570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DU570)+DU570>$BM26,$BM26-SUM($BN570:DU570),DU570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DV570)+DV570>$BM26,$BM26-SUM($BN570:DV570),DV570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DW570)+DW570>$BM26,$BM26-SUM($BN570:DW570),DW570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DX570)+DX570>$BM26,$BM26-SUM($BN570:DX570),DX570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DY570)+DY570>$BM26,$BM26-SUM($BN570:DY570),DY570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:DZ570)+DZ570>$BM26,$BM26-SUM($BN570:DZ570),DZ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EA570)+EA570>$BM26,$BM26-SUM($BN570:EA570),EA570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EB570)+EB570>$BM26,$BM26-SUM($BN570:EB570),EB570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EC570)+EC570>$BM26,$BM26-SUM($BN570:EC570),EC570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:ED570)+ED570>$BM26,$BM26-SUM($BN570:ED570),ED570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EE570)+EE570>$BM26,$BM26-SUM($BN570:EE570),EE570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EF570)+EF570>$BM26,$BM26-SUM($BN570:EF570),EF570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EG570)+EG570>$BM26,$BM26-SUM($BN570:EG570),EG570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EH570)+EH570>$BM26,$BM26-SUM($BN570:EH570),EH570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EI570)+EI570>$BM26,$BM26-SUM($BN570:EI570),EI570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EJ570)+EJ570>$BM26,$BM26-SUM($BN570:EJ570),EJ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EK570)+EK570>$BM26,$BM26-SUM($BN570:EK570),EK570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EL570)+EL570>$BM26,$BM26-SUM($BN570:EL570),EL570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EM570)+EM570>$BM26,$BM26-SUM($BN570:EM570),EM570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EN570)+EN570>$BM26,$BM26-SUM($BN570:EN570),EN570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EO570)+EO570>$BM26,$BM26-SUM($BN570:EO570),EO570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EP570)+EP570>$BM26,$BM26-SUM($BN570:EP570),EP570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EQ570)+EQ570>$BM26,$BM26-SUM($BN570:EQ570),EQ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:ER570)+ER570>$BM26,$BM26-SUM($BN570:ER570),ER570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:ES570)+ES570>$BM26,$BM26-SUM($BN570:ES570),ES570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:ET570)+ET570>$BM26,$BM26-SUM($BN570:ET570),ET570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EU570)+EU570>$BM26,$BM26-SUM($BN570:EU570),EU570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EV570)+EV570>$BM26,$BM26-SUM($BN570:EV570),EV570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EW570)+EW570>$BM26,$BM26-SUM($BN570:EW570),EW570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EX570)+EX570>$BM26,$BM26-SUM($BN570:EX570),EX570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EY570)+EY570>$BM26,$BM26-SUM($BN570:EY570),EY570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:EZ570)+EZ570>$BM26,$BM26-SUM($BN570:EZ570),EZ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FA570)+FA570>$BM26,$BM26-SUM($BN570:FA570),FA570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FB570)+FB570>$BM26,$BM26-SUM($BN570:FB570),FB570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FC570)+FC570>$BM26,$BM26-SUM($BN570:FC570),FC570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FD570)+FD570>$BM26,$BM26-SUM($BN570:FD570),FD570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FE570)+FE570>$BM26,$BM26-SUM($BN570:FE570),FE570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FF570)+FF570>$BM26,$BM26-SUM($BN570:FF570),FF570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FG570)+FG570>$BM26,$BM26-SUM($BN570:FG570),FG570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FH570)+FH570>$BM26,$BM26-SUM($BN570:FH570),FH570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FI570)+FI570>$BM26,$BM26-SUM($BN570:FI570),FI570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FJ570)+FJ570>$BM26,$BM26-SUM($BN570:FJ570),FJ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FK570)+FK570>$BM26,$BM26-SUM($BN570:FK570),FK570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FL570)+FL570>$BM26,$BM26-SUM($BN570:FL570),FL570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FM570)+FM570>$BM26,$BM26-SUM($BN570:FM570),FM570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FN570)+FN570>$BM26,$BM26-SUM($BN570:FN570),FN570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FO570)+FO570>$BM26,$BM26-SUM($BN570:FO570),FO570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FP570)+FP570>$BM26,$BM26-SUM($BN570:FP570),FP570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FQ570)+FQ570>$BM26,$BM26-SUM($BN570:FQ570),FQ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FR570)+FR570>$BM26,$BM26-SUM($BN570:FR570),FR570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FS570)+FS570>$BM26,$BM26-SUM($BN570:FS570),FS570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FT570)+FT570>$BM26,$BM26-SUM($BN570:FT570),FT570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FU570)+FU570>$BM26,$BM26-SUM($BN570:FU570),FU570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FV570)+FV570>$BM26,$BM26-SUM($BN570:FV570),FV570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FW570)+FW570>$BM26,$BM26-SUM($BN570:FW570),FW570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FX570)+FX570>$BM26,$BM26-SUM($BN570:FX570),FX570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FY570)+FY570>$BM26,$BM26-SUM($BN570:FY570),FY570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:FZ570)+FZ570>$BM26,$BM26-SUM($BN570:FZ570),FZ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GA570)+GA570>$BM26,$BM26-SUM($BN570:GA570),GA570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GB570)+GB570>$BM26,$BM26-SUM($BN570:GB570),GB570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GC570)+GC570>$BM26,$BM26-SUM($BN570:GC570),GC570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GD570)+GD570>$BM26,$BM26-SUM($BN570:GD570),GD570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GE570)+GE570>$BM26,$BM26-SUM($BN570:GE570),GE570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GF570)+GF570>$BM26,$BM26-SUM($BN570:GF570),GF570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GG570)+GG570>$BM26,$BM26-SUM($BN570:GG570),GG570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GH570)+GH570>$BM26,$BM26-SUM($BN570:GH570),GH570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GI570)+GI570>$BM26,$BM26-SUM($BN570:GI570),GI570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GJ570)+GJ570>$BM26,$BM26-SUM($BN570:GJ570),GJ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GK570)+GK570>$BM26,$BM26-SUM($BN570:GK570),GK570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GL570)+GL570>$BM26,$BM26-SUM($BN570:GL570),GL570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GM570)+GM570>$BM26,$BM26-SUM($BN570:GM570),GM570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GN570)+GN570>$BM26,$BM26-SUM($BN570:GN570),GN570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GO570)+GO570>$BM26,$BM26-SUM($BN570:GO570),GO570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GP570)+GP570>$BM26,$BM26-SUM($BN570:GP570),GP570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GQ570)+GQ570>$BM26,$BM26-SUM($BN570:GQ570),GQ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GR570)+GR570>$BM26,$BM26-SUM($BN570:GR570),GR570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GS570)+GS570>$BM26,$BM26-SUM($BN570:GS570),GS570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GT570)+GT570>$BM26,$BM26-SUM($BN570:GT570),GT570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GU570)+GU570>$BM26,$BM26-SUM($BN570:GU570),GU570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GV570)+GV570>$BM26,$BM26-SUM($BN570:GV570),GV570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GW570)+GW570>$BM26,$BM26-SUM($BN570:GW570),GW570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GX570)+GX570>$BM26,$BM26-SUM($BN570:GX570),GX570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GY570)+GY570>$BM26,$BM26-SUM($BN570:GY570),GY570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:GZ570)+GZ570>$BM26,$BM26-SUM($BN570:GZ570),GZ570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:HA570)+HA570>$BM26,$BM26-SUM($BN570:HA570),HA570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:HB570)+HB570>$BM26,$BM26-SUM($BN570:HB570),HB570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:HC570)+HC570>$BM26,$BM26-SUM($BN570:HC570),HC570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:HD570)+HD570>$BM26,$BM26-SUM($BN570:HD570),HD570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:HE570)+HE570>$BM26,$BM26-SUM($BN570:HE570),HE570),0)","v":0},{"$f":"IF($BN570>0,IF(SUM($BN570:HF570)+HF570>$BM26,$BM26-SUM($BN570:HF570),HF570),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN571>0,IF(SUM($BN571:BN571)+BN571>$BM27,$BM27-SUM($BN571:BN571),BN571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BO571)+BO571>$BM27,$BM27-SUM($BN571:BO571),BO571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BP571)+BP571>$BM27,$BM27-SUM($BN571:BP571),BP571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BQ571)+BQ571>$BM27,$BM27-SUM($BN571:BQ571),BQ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BR571)+BR571>$BM27,$BM27-SUM($BN571:BR571),BR571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BS571)+BS571>$BM27,$BM27-SUM($BN571:BS571),BS571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BT571)+BT571>$BM27,$BM27-SUM($BN571:BT571),BT571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BU571)+BU571>$BM27,$BM27-SUM($BN571:BU571),BU571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BV571)+BV571>$BM27,$BM27-SUM($BN571:BV571),BV571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BW571)+BW571>$BM27,$BM27-SUM($BN571:BW571),BW571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BX571)+BX571>$BM27,$BM27-SUM($BN571:BX571),BX571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BY571)+BY571>$BM27,$BM27-SUM($BN571:BY571),BY571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:BZ571)+BZ571>$BM27,$BM27-SUM($BN571:BZ571),BZ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CA571)+CA571>$BM27,$BM27-SUM($BN571:CA571),CA571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CB571)+CB571>$BM27,$BM27-SUM($BN571:CB571),CB571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CC571)+CC571>$BM27,$BM27-SUM($BN571:CC571),CC571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CD571)+CD571>$BM27,$BM27-SUM($BN571:CD571),CD571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CE571)+CE571>$BM27,$BM27-SUM($BN571:CE571),CE571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CF571)+CF571>$BM27,$BM27-SUM($BN571:CF571),CF571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CG571)+CG571>$BM27,$BM27-SUM($BN571:CG571),CG571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CH571)+CH571>$BM27,$BM27-SUM($BN571:CH571),CH571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CI571)+CI571>$BM27,$BM27-SUM($BN571:CI571),CI571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CJ571)+CJ571>$BM27,$BM27-SUM($BN571:CJ571),CJ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CK571)+CK571>$BM27,$BM27-SUM($BN571:CK571),CK571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CL571)+CL571>$BM27,$BM27-SUM($BN571:CL571),CL571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CM571)+CM571>$BM27,$BM27-SUM($BN571:CM571),CM571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CN571)+CN571>$BM27,$BM27-SUM($BN571:CN571),CN571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CO571)+CO571>$BM27,$BM27-SUM($BN571:CO571),CO571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CP571)+CP571>$BM27,$BM27-SUM($BN571:CP571),CP571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CQ571)+CQ571>$BM27,$BM27-SUM($BN571:CQ571),CQ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CR571)+CR571>$BM27,$BM27-SUM($BN571:CR571),CR571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CS571)+CS571>$BM27,$BM27-SUM($BN571:CS571),CS571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CT571)+CT571>$BM27,$BM27-SUM($BN571:CT571),CT571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CU571)+CU571>$BM27,$BM27-SUM($BN571:CU571),CU571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CV571)+CV571>$BM27,$BM27-SUM($BN571:CV571),CV571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CW571)+CW571>$BM27,$BM27-SUM($BN571:CW571),CW571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CX571)+CX571>$BM27,$BM27-SUM($BN571:CX571),CX571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CY571)+CY571>$BM27,$BM27-SUM($BN571:CY571),CY571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:CZ571)+CZ571>$BM27,$BM27-SUM($BN571:CZ571),CZ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DA571)+DA571>$BM27,$BM27-SUM($BN571:DA571),DA571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DB571)+DB571>$BM27,$BM27-SUM($BN571:DB571),DB571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DC571)+DC571>$BM27,$BM27-SUM($BN571:DC571),DC571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DD571)+DD571>$BM27,$BM27-SUM($BN571:DD571),DD571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DE571)+DE571>$BM27,$BM27-SUM($BN571:DE571),DE571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DF571)+DF571>$BM27,$BM27-SUM($BN571:DF571),DF571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DG571)+DG571>$BM27,$BM27-SUM($BN571:DG571),DG571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DH571)+DH571>$BM27,$BM27-SUM($BN571:DH571),DH571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DI571)+DI571>$BM27,$BM27-SUM($BN571:DI571),DI571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DJ571)+DJ571>$BM27,$BM27-SUM($BN571:DJ571),DJ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DK571)+DK571>$BM27,$BM27-SUM($BN571:DK571),DK571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DL571)+DL571>$BM27,$BM27-SUM($BN571:DL571),DL571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DM571)+DM571>$BM27,$BM27-SUM($BN571:DM571),DM571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DN571)+DN571>$BM27,$BM27-SUM($BN571:DN571),DN571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DO571)+DO571>$BM27,$BM27-SUM($BN571:DO571),DO571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DP571)+DP571>$BM27,$BM27-SUM($BN571:DP571),DP571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DQ571)+DQ571>$BM27,$BM27-SUM($BN571:DQ571),DQ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DR571)+DR571>$BM27,$BM27-SUM($BN571:DR571),DR571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DS571)+DS571>$BM27,$BM27-SUM($BN571:DS571),DS571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DT571)+DT571>$BM27,$BM27-SUM($BN571:DT571),DT571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DU571)+DU571>$BM27,$BM27-SUM($BN571:DU571),DU571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DV571)+DV571>$BM27,$BM27-SUM($BN571:DV571),DV571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DW571)+DW571>$BM27,$BM27-SUM($BN571:DW571),DW571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DX571)+DX571>$BM27,$BM27-SUM($BN571:DX571),DX571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DY571)+DY571>$BM27,$BM27-SUM($BN571:DY571),DY571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:DZ571)+DZ571>$BM27,$BM27-SUM($BN571:DZ571),DZ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EA571)+EA571>$BM27,$BM27-SUM($BN571:EA571),EA571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EB571)+EB571>$BM27,$BM27-SUM($BN571:EB571),EB571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EC571)+EC571>$BM27,$BM27-SUM($BN571:EC571),EC571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:ED571)+ED571>$BM27,$BM27-SUM($BN571:ED571),ED571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EE571)+EE571>$BM27,$BM27-SUM($BN571:EE571),EE571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EF571)+EF571>$BM27,$BM27-SUM($BN571:EF571),EF571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EG571)+EG571>$BM27,$BM27-SUM($BN571:EG571),EG571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EH571)+EH571>$BM27,$BM27-SUM($BN571:EH571),EH571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EI571)+EI571>$BM27,$BM27-SUM($BN571:EI571),EI571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EJ571)+EJ571>$BM27,$BM27-SUM($BN571:EJ571),EJ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EK571)+EK571>$BM27,$BM27-SUM($BN571:EK571),EK571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EL571)+EL571>$BM27,$BM27-SUM($BN571:EL571),EL571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EM571)+EM571>$BM27,$BM27-SUM($BN571:EM571),EM571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EN571)+EN571>$BM27,$BM27-SUM($BN571:EN571),EN571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EO571)+EO571>$BM27,$BM27-SUM($BN571:EO571),EO571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EP571)+EP571>$BM27,$BM27-SUM($BN571:EP571),EP571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EQ571)+EQ571>$BM27,$BM27-SUM($BN571:EQ571),EQ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:ER571)+ER571>$BM27,$BM27-SUM($BN571:ER571),ER571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:ES571)+ES571>$BM27,$BM27-SUM($BN571:ES571),ES571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:ET571)+ET571>$BM27,$BM27-SUM($BN571:ET571),ET571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EU571)+EU571>$BM27,$BM27-SUM($BN571:EU571),EU571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EV571)+EV571>$BM27,$BM27-SUM($BN571:EV571),EV571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EW571)+EW571>$BM27,$BM27-SUM($BN571:EW571),EW571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EX571)+EX571>$BM27,$BM27-SUM($BN571:EX571),EX571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EY571)+EY571>$BM27,$BM27-SUM($BN571:EY571),EY571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:EZ571)+EZ571>$BM27,$BM27-SUM($BN571:EZ571),EZ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FA571)+FA571>$BM27,$BM27-SUM($BN571:FA571),FA571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FB571)+FB571>$BM27,$BM27-SUM($BN571:FB571),FB571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FC571)+FC571>$BM27,$BM27-SUM($BN571:FC571),FC571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FD571)+FD571>$BM27,$BM27-SUM($BN571:FD571),FD571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FE571)+FE571>$BM27,$BM27-SUM($BN571:FE571),FE571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FF571)+FF571>$BM27,$BM27-SUM($BN571:FF571),FF571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FG571)+FG571>$BM27,$BM27-SUM($BN571:FG571),FG571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FH571)+FH571>$BM27,$BM27-SUM($BN571:FH571),FH571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FI571)+FI571>$BM27,$BM27-SUM($BN571:FI571),FI571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FJ571)+FJ571>$BM27,$BM27-SUM($BN571:FJ571),FJ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FK571)+FK571>$BM27,$BM27-SUM($BN571:FK571),FK571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FL571)+FL571>$BM27,$BM27-SUM($BN571:FL571),FL571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FM571)+FM571>$BM27,$BM27-SUM($BN571:FM571),FM571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FN571)+FN571>$BM27,$BM27-SUM($BN571:FN571),FN571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FO571)+FO571>$BM27,$BM27-SUM($BN571:FO571),FO571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FP571)+FP571>$BM27,$BM27-SUM($BN571:FP571),FP571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FQ571)+FQ571>$BM27,$BM27-SUM($BN571:FQ571),FQ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FR571)+FR571>$BM27,$BM27-SUM($BN571:FR571),FR571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FS571)+FS571>$BM27,$BM27-SUM($BN571:FS571),FS571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FT571)+FT571>$BM27,$BM27-SUM($BN571:FT571),FT571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FU571)+FU571>$BM27,$BM27-SUM($BN571:FU571),FU571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FV571)+FV571>$BM27,$BM27-SUM($BN571:FV571),FV571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FW571)+FW571>$BM27,$BM27-SUM($BN571:FW571),FW571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FX571)+FX571>$BM27,$BM27-SUM($BN571:FX571),FX571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FY571)+FY571>$BM27,$BM27-SUM($BN571:FY571),FY571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:FZ571)+FZ571>$BM27,$BM27-SUM($BN571:FZ571),FZ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GA571)+GA571>$BM27,$BM27-SUM($BN571:GA571),GA571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GB571)+GB571>$BM27,$BM27-SUM($BN571:GB571),GB571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GC571)+GC571>$BM27,$BM27-SUM($BN571:GC571),GC571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GD571)+GD571>$BM27,$BM27-SUM($BN571:GD571),GD571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GE571)+GE571>$BM27,$BM27-SUM($BN571:GE571),GE571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GF571)+GF571>$BM27,$BM27-SUM($BN571:GF571),GF571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GG571)+GG571>$BM27,$BM27-SUM($BN571:GG571),GG571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GH571)+GH571>$BM27,$BM27-SUM($BN571:GH571),GH571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GI571)+GI571>$BM27,$BM27-SUM($BN571:GI571),GI571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GJ571)+GJ571>$BM27,$BM27-SUM($BN571:GJ571),GJ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GK571)+GK571>$BM27,$BM27-SUM($BN571:GK571),GK571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GL571)+GL571>$BM27,$BM27-SUM($BN571:GL571),GL571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GM571)+GM571>$BM27,$BM27-SUM($BN571:GM571),GM571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GN571)+GN571>$BM27,$BM27-SUM($BN571:GN571),GN571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GO571)+GO571>$BM27,$BM27-SUM($BN571:GO571),GO571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GP571)+GP571>$BM27,$BM27-SUM($BN571:GP571),GP571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GQ571)+GQ571>$BM27,$BM27-SUM($BN571:GQ571),GQ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GR571)+GR571>$BM27,$BM27-SUM($BN571:GR571),GR571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GS571)+GS571>$BM27,$BM27-SUM($BN571:GS571),GS571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GT571)+GT571>$BM27,$BM27-SUM($BN571:GT571),GT571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GU571)+GU571>$BM27,$BM27-SUM($BN571:GU571),GU571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GV571)+GV571>$BM27,$BM27-SUM($BN571:GV571),GV571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GW571)+GW571>$BM27,$BM27-SUM($BN571:GW571),GW571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GX571)+GX571>$BM27,$BM27-SUM($BN571:GX571),GX571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GY571)+GY571>$BM27,$BM27-SUM($BN571:GY571),GY571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:GZ571)+GZ571>$BM27,$BM27-SUM($BN571:GZ571),GZ571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:HA571)+HA571>$BM27,$BM27-SUM($BN571:HA571),HA571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:HB571)+HB571>$BM27,$BM27-SUM($BN571:HB571),HB571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:HC571)+HC571>$BM27,$BM27-SUM($BN571:HC571),HC571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:HD571)+HD571>$BM27,$BM27-SUM($BN571:HD571),HD571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:HE571)+HE571>$BM27,$BM27-SUM($BN571:HE571),HE571),0)","v":0},{"$f":"IF($BN571>0,IF(SUM($BN571:HF571)+HF571>$BM27,$BM27-SUM($BN571:HF571),HF571),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN572>0,IF(SUM($BN572:BN572)+BN572>$BM28,$BM28-SUM($BN572:BN572),BN572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BO572)+BO572>$BM28,$BM28-SUM($BN572:BO572),BO572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BP572)+BP572>$BM28,$BM28-SUM($BN572:BP572),BP572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BQ572)+BQ572>$BM28,$BM28-SUM($BN572:BQ572),BQ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BR572)+BR572>$BM28,$BM28-SUM($BN572:BR572),BR572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BS572)+BS572>$BM28,$BM28-SUM($BN572:BS572),BS572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BT572)+BT572>$BM28,$BM28-SUM($BN572:BT572),BT572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BU572)+BU572>$BM28,$BM28-SUM($BN572:BU572),BU572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BV572)+BV572>$BM28,$BM28-SUM($BN572:BV572),BV572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BW572)+BW572>$BM28,$BM28-SUM($BN572:BW572),BW572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BX572)+BX572>$BM28,$BM28-SUM($BN572:BX572),BX572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BY572)+BY572>$BM28,$BM28-SUM($BN572:BY572),BY572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:BZ572)+BZ572>$BM28,$BM28-SUM($BN572:BZ572),BZ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CA572)+CA572>$BM28,$BM28-SUM($BN572:CA572),CA572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CB572)+CB572>$BM28,$BM28-SUM($BN572:CB572),CB572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CC572)+CC572>$BM28,$BM28-SUM($BN572:CC572),CC572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CD572)+CD572>$BM28,$BM28-SUM($BN572:CD572),CD572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CE572)+CE572>$BM28,$BM28-SUM($BN572:CE572),CE572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CF572)+CF572>$BM28,$BM28-SUM($BN572:CF572),CF572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CG572)+CG572>$BM28,$BM28-SUM($BN572:CG572),CG572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CH572)+CH572>$BM28,$BM28-SUM($BN572:CH572),CH572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CI572)+CI572>$BM28,$BM28-SUM($BN572:CI572),CI572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CJ572)+CJ572>$BM28,$BM28-SUM($BN572:CJ572),CJ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CK572)+CK572>$BM28,$BM28-SUM($BN572:CK572),CK572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CL572)+CL572>$BM28,$BM28-SUM($BN572:CL572),CL572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CM572)+CM572>$BM28,$BM28-SUM($BN572:CM572),CM572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CN572)+CN572>$BM28,$BM28-SUM($BN572:CN572),CN572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CO572)+CO572>$BM28,$BM28-SUM($BN572:CO572),CO572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CP572)+CP572>$BM28,$BM28-SUM($BN572:CP572),CP572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CQ572)+CQ572>$BM28,$BM28-SUM($BN572:CQ572),CQ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CR572)+CR572>$BM28,$BM28-SUM($BN572:CR572),CR572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CS572)+CS572>$BM28,$BM28-SUM($BN572:CS572),CS572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CT572)+CT572>$BM28,$BM28-SUM($BN572:CT572),CT572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CU572)+CU572>$BM28,$BM28-SUM($BN572:CU572),CU572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CV572)+CV572>$BM28,$BM28-SUM($BN572:CV572),CV572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CW572)+CW572>$BM28,$BM28-SUM($BN572:CW572),CW572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CX572)+CX572>$BM28,$BM28-SUM($BN572:CX572),CX572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CY572)+CY572>$BM28,$BM28-SUM($BN572:CY572),CY572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:CZ572)+CZ572>$BM28,$BM28-SUM($BN572:CZ572),CZ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DA572)+DA572>$BM28,$BM28-SUM($BN572:DA572),DA572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DB572)+DB572>$BM28,$BM28-SUM($BN572:DB572),DB572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DC572)+DC572>$BM28,$BM28-SUM($BN572:DC572),DC572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DD572)+DD572>$BM28,$BM28-SUM($BN572:DD572),DD572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DE572)+DE572>$BM28,$BM28-SUM($BN572:DE572),DE572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DF572)+DF572>$BM28,$BM28-SUM($BN572:DF572),DF572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DG572)+DG572>$BM28,$BM28-SUM($BN572:DG572),DG572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DH572)+DH572>$BM28,$BM28-SUM($BN572:DH572),DH572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DI572)+DI572>$BM28,$BM28-SUM($BN572:DI572),DI572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DJ572)+DJ572>$BM28,$BM28-SUM($BN572:DJ572),DJ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DK572)+DK572>$BM28,$BM28-SUM($BN572:DK572),DK572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DL572)+DL572>$BM28,$BM28-SUM($BN572:DL572),DL572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DM572)+DM572>$BM28,$BM28-SUM($BN572:DM572),DM572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DN572)+DN572>$BM28,$BM28-SUM($BN572:DN572),DN572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DO572)+DO572>$BM28,$BM28-SUM($BN572:DO572),DO572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DP572)+DP572>$BM28,$BM28-SUM($BN572:DP572),DP572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DQ572)+DQ572>$BM28,$BM28-SUM($BN572:DQ572),DQ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DR572)+DR572>$BM28,$BM28-SUM($BN572:DR572),DR572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DS572)+DS572>$BM28,$BM28-SUM($BN572:DS572),DS572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DT572)+DT572>$BM28,$BM28-SUM($BN572:DT572),DT572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DU572)+DU572>$BM28,$BM28-SUM($BN572:DU572),DU572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DV572)+DV572>$BM28,$BM28-SUM($BN572:DV572),DV572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DW572)+DW572>$BM28,$BM28-SUM($BN572:DW572),DW572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DX572)+DX572>$BM28,$BM28-SUM($BN572:DX572),DX572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DY572)+DY572>$BM28,$BM28-SUM($BN572:DY572),DY572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:DZ572)+DZ572>$BM28,$BM28-SUM($BN572:DZ572),DZ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EA572)+EA572>$BM28,$BM28-SUM($BN572:EA572),EA572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EB572)+EB572>$BM28,$BM28-SUM($BN572:EB572),EB572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EC572)+EC572>$BM28,$BM28-SUM($BN572:EC572),EC572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:ED572)+ED572>$BM28,$BM28-SUM($BN572:ED572),ED572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EE572)+EE572>$BM28,$BM28-SUM($BN572:EE572),EE572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EF572)+EF572>$BM28,$BM28-SUM($BN572:EF572),EF572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EG572)+EG572>$BM28,$BM28-SUM($BN572:EG572),EG572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EH572)+EH572>$BM28,$BM28-SUM($BN572:EH572),EH572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EI572)+EI572>$BM28,$BM28-SUM($BN572:EI572),EI572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EJ572)+EJ572>$BM28,$BM28-SUM($BN572:EJ572),EJ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EK572)+EK572>$BM28,$BM28-SUM($BN572:EK572),EK572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EL572)+EL572>$BM28,$BM28-SUM($BN572:EL572),EL572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EM572)+EM572>$BM28,$BM28-SUM($BN572:EM572),EM572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EN572)+EN572>$BM28,$BM28-SUM($BN572:EN572),EN572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EO572)+EO572>$BM28,$BM28-SUM($BN572:EO572),EO572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EP572)+EP572>$BM28,$BM28-SUM($BN572:EP572),EP572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EQ572)+EQ572>$BM28,$BM28-SUM($BN572:EQ572),EQ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:ER572)+ER572>$BM28,$BM28-SUM($BN572:ER572),ER572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:ES572)+ES572>$BM28,$BM28-SUM($BN572:ES572),ES572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:ET572)+ET572>$BM28,$BM28-SUM($BN572:ET572),ET572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EU572)+EU572>$BM28,$BM28-SUM($BN572:EU572),EU572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EV572)+EV572>$BM28,$BM28-SUM($BN572:EV572),EV572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EW572)+EW572>$BM28,$BM28-SUM($BN572:EW572),EW572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EX572)+EX572>$BM28,$BM28-SUM($BN572:EX572),EX572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EY572)+EY572>$BM28,$BM28-SUM($BN572:EY572),EY572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:EZ572)+EZ572>$BM28,$BM28-SUM($BN572:EZ572),EZ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FA572)+FA572>$BM28,$BM28-SUM($BN572:FA572),FA572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FB572)+FB572>$BM28,$BM28-SUM($BN572:FB572),FB572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FC572)+FC572>$BM28,$BM28-SUM($BN572:FC572),FC572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FD572)+FD572>$BM28,$BM28-SUM($BN572:FD572),FD572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FE572)+FE572>$BM28,$BM28-SUM($BN572:FE572),FE572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FF572)+FF572>$BM28,$BM28-SUM($BN572:FF572),FF572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FG572)+FG572>$BM28,$BM28-SUM($BN572:FG572),FG572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FH572)+FH572>$BM28,$BM28-SUM($BN572:FH572),FH572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FI572)+FI572>$BM28,$BM28-SUM($BN572:FI572),FI572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FJ572)+FJ572>$BM28,$BM28-SUM($BN572:FJ572),FJ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FK572)+FK572>$BM28,$BM28-SUM($BN572:FK572),FK572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FL572)+FL572>$BM28,$BM28-SUM($BN572:FL572),FL572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FM572)+FM572>$BM28,$BM28-SUM($BN572:FM572),FM572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FN572)+FN572>$BM28,$BM28-SUM($BN572:FN572),FN572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FO572)+FO572>$BM28,$BM28-SUM($BN572:FO572),FO572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FP572)+FP572>$BM28,$BM28-SUM($BN572:FP572),FP572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FQ572)+FQ572>$BM28,$BM28-SUM($BN572:FQ572),FQ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FR572)+FR572>$BM28,$BM28-SUM($BN572:FR572),FR572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FS572)+FS572>$BM28,$BM28-SUM($BN572:FS572),FS572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FT572)+FT572>$BM28,$BM28-SUM($BN572:FT572),FT572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FU572)+FU572>$BM28,$BM28-SUM($BN572:FU572),FU572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FV572)+FV572>$BM28,$BM28-SUM($BN572:FV572),FV572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FW572)+FW572>$BM28,$BM28-SUM($BN572:FW572),FW572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FX572)+FX572>$BM28,$BM28-SUM($BN572:FX572),FX572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FY572)+FY572>$BM28,$BM28-SUM($BN572:FY572),FY572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:FZ572)+FZ572>$BM28,$BM28-SUM($BN572:FZ572),FZ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GA572)+GA572>$BM28,$BM28-SUM($BN572:GA572),GA572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GB572)+GB572>$BM28,$BM28-SUM($BN572:GB572),GB572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GC572)+GC572>$BM28,$BM28-SUM($BN572:GC572),GC572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GD572)+GD572>$BM28,$BM28-SUM($BN572:GD572),GD572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GE572)+GE572>$BM28,$BM28-SUM($BN572:GE572),GE572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GF572)+GF572>$BM28,$BM28-SUM($BN572:GF572),GF572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GG572)+GG572>$BM28,$BM28-SUM($BN572:GG572),GG572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GH572)+GH572>$BM28,$BM28-SUM($BN572:GH572),GH572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GI572)+GI572>$BM28,$BM28-SUM($BN572:GI572),GI572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GJ572)+GJ572>$BM28,$BM28-SUM($BN572:GJ572),GJ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GK572)+GK572>$BM28,$BM28-SUM($BN572:GK572),GK572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GL572)+GL572>$BM28,$BM28-SUM($BN572:GL572),GL572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GM572)+GM572>$BM28,$BM28-SUM($BN572:GM572),GM572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GN572)+GN572>$BM28,$BM28-SUM($BN572:GN572),GN572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GO572)+GO572>$BM28,$BM28-SUM($BN572:GO572),GO572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GP572)+GP572>$BM28,$BM28-SUM($BN572:GP572),GP572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GQ572)+GQ572>$BM28,$BM28-SUM($BN572:GQ572),GQ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GR572)+GR572>$BM28,$BM28-SUM($BN572:GR572),GR572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GS572)+GS572>$BM28,$BM28-SUM($BN572:GS572),GS572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GT572)+GT572>$BM28,$BM28-SUM($BN572:GT572),GT572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GU572)+GU572>$BM28,$BM28-SUM($BN572:GU572),GU572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GV572)+GV572>$BM28,$BM28-SUM($BN572:GV572),GV572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GW572)+GW572>$BM28,$BM28-SUM($BN572:GW572),GW572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GX572)+GX572>$BM28,$BM28-SUM($BN572:GX572),GX572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GY572)+GY572>$BM28,$BM28-SUM($BN572:GY572),GY572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:GZ572)+GZ572>$BM28,$BM28-SUM($BN572:GZ572),GZ572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:HA572)+HA572>$BM28,$BM28-SUM($BN572:HA572),HA572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:HB572)+HB572>$BM28,$BM28-SUM($BN572:HB572),HB572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:HC572)+HC572>$BM28,$BM28-SUM($BN572:HC572),HC572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:HD572)+HD572>$BM28,$BM28-SUM($BN572:HD572),HD572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:HE572)+HE572>$BM28,$BM28-SUM($BN572:HE572),HE572),0)","v":0},{"$f":"IF($BN572>0,IF(SUM($BN572:HF572)+HF572>$BM28,$BM28-SUM($BN572:HF572),HF572),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN573>0,IF(SUM($BN573:BN573)+BN573>$BM29,$BM29-SUM($BN573:BN573),BN573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BO573)+BO573>$BM29,$BM29-SUM($BN573:BO573),BO573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BP573)+BP573>$BM29,$BM29-SUM($BN573:BP573),BP573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BQ573)+BQ573>$BM29,$BM29-SUM($BN573:BQ573),BQ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BR573)+BR573>$BM29,$BM29-SUM($BN573:BR573),BR573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BS573)+BS573>$BM29,$BM29-SUM($BN573:BS573),BS573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BT573)+BT573>$BM29,$BM29-SUM($BN573:BT573),BT573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BU573)+BU573>$BM29,$BM29-SUM($BN573:BU573),BU573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BV573)+BV573>$BM29,$BM29-SUM($BN573:BV573),BV573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BW573)+BW573>$BM29,$BM29-SUM($BN573:BW573),BW573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BX573)+BX573>$BM29,$BM29-SUM($BN573:BX573),BX573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BY573)+BY573>$BM29,$BM29-SUM($BN573:BY573),BY573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:BZ573)+BZ573>$BM29,$BM29-SUM($BN573:BZ573),BZ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CA573)+CA573>$BM29,$BM29-SUM($BN573:CA573),CA573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CB573)+CB573>$BM29,$BM29-SUM($BN573:CB573),CB573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CC573)+CC573>$BM29,$BM29-SUM($BN573:CC573),CC573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CD573)+CD573>$BM29,$BM29-SUM($BN573:CD573),CD573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CE573)+CE573>$BM29,$BM29-SUM($BN573:CE573),CE573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CF573)+CF573>$BM29,$BM29-SUM($BN573:CF573),CF573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CG573)+CG573>$BM29,$BM29-SUM($BN573:CG573),CG573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CH573)+CH573>$BM29,$BM29-SUM($BN573:CH573),CH573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CI573)+CI573>$BM29,$BM29-SUM($BN573:CI573),CI573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CJ573)+CJ573>$BM29,$BM29-SUM($BN573:CJ573),CJ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CK573)+CK573>$BM29,$BM29-SUM($BN573:CK573),CK573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CL573)+CL573>$BM29,$BM29-SUM($BN573:CL573),CL573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CM573)+CM573>$BM29,$BM29-SUM($BN573:CM573),CM573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CN573)+CN573>$BM29,$BM29-SUM($BN573:CN573),CN573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CO573)+CO573>$BM29,$BM29-SUM($BN573:CO573),CO573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CP573)+CP573>$BM29,$BM29-SUM($BN573:CP573),CP573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CQ573)+CQ573>$BM29,$BM29-SUM($BN573:CQ573),CQ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CR573)+CR573>$BM29,$BM29-SUM($BN573:CR573),CR573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CS573)+CS573>$BM29,$BM29-SUM($BN573:CS573),CS573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CT573)+CT573>$BM29,$BM29-SUM($BN573:CT573),CT573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CU573)+CU573>$BM29,$BM29-SUM($BN573:CU573),CU573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CV573)+CV573>$BM29,$BM29-SUM($BN573:CV573),CV573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CW573)+CW573>$BM29,$BM29-SUM($BN573:CW573),CW573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CX573)+CX573>$BM29,$BM29-SUM($BN573:CX573),CX573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CY573)+CY573>$BM29,$BM29-SUM($BN573:CY573),CY573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:CZ573)+CZ573>$BM29,$BM29-SUM($BN573:CZ573),CZ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DA573)+DA573>$BM29,$BM29-SUM($BN573:DA573),DA573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DB573)+DB573>$BM29,$BM29-SUM($BN573:DB573),DB573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DC573)+DC573>$BM29,$BM29-SUM($BN573:DC573),DC573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DD573)+DD573>$BM29,$BM29-SUM($BN573:DD573),DD573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DE573)+DE573>$BM29,$BM29-SUM($BN573:DE573),DE573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DF573)+DF573>$BM29,$BM29-SUM($BN573:DF573),DF573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DG573)+DG573>$BM29,$BM29-SUM($BN573:DG573),DG573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DH573)+DH573>$BM29,$BM29-SUM($BN573:DH573),DH573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DI573)+DI573>$BM29,$BM29-SUM($BN573:DI573),DI573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DJ573)+DJ573>$BM29,$BM29-SUM($BN573:DJ573),DJ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DK573)+DK573>$BM29,$BM29-SUM($BN573:DK573),DK573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DL573)+DL573>$BM29,$BM29-SUM($BN573:DL573),DL573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DM573)+DM573>$BM29,$BM29-SUM($BN573:DM573),DM573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DN573)+DN573>$BM29,$BM29-SUM($BN573:DN573),DN573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DO573)+DO573>$BM29,$BM29-SUM($BN573:DO573),DO573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DP573)+DP573>$BM29,$BM29-SUM($BN573:DP573),DP573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DQ573)+DQ573>$BM29,$BM29-SUM($BN573:DQ573),DQ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DR573)+DR573>$BM29,$BM29-SUM($BN573:DR573),DR573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DS573)+DS573>$BM29,$BM29-SUM($BN573:DS573),DS573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DT573)+DT573>$BM29,$BM29-SUM($BN573:DT573),DT573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DU573)+DU573>$BM29,$BM29-SUM($BN573:DU573),DU573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DV573)+DV573>$BM29,$BM29-SUM($BN573:DV573),DV573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DW573)+DW573>$BM29,$BM29-SUM($BN573:DW573),DW573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DX573)+DX573>$BM29,$BM29-SUM($BN573:DX573),DX573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DY573)+DY573>$BM29,$BM29-SUM($BN573:DY573),DY573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:DZ573)+DZ573>$BM29,$BM29-SUM($BN573:DZ573),DZ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EA573)+EA573>$BM29,$BM29-SUM($BN573:EA573),EA573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EB573)+EB573>$BM29,$BM29-SUM($BN573:EB573),EB573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EC573)+EC573>$BM29,$BM29-SUM($BN573:EC573),EC573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:ED573)+ED573>$BM29,$BM29-SUM($BN573:ED573),ED573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EE573)+EE573>$BM29,$BM29-SUM($BN573:EE573),EE573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EF573)+EF573>$BM29,$BM29-SUM($BN573:EF573),EF573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EG573)+EG573>$BM29,$BM29-SUM($BN573:EG573),EG573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EH573)+EH573>$BM29,$BM29-SUM($BN573:EH573),EH573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EI573)+EI573>$BM29,$BM29-SUM($BN573:EI573),EI573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EJ573)+EJ573>$BM29,$BM29-SUM($BN573:EJ573),EJ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EK573)+EK573>$BM29,$BM29-SUM($BN573:EK573),EK573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EL573)+EL573>$BM29,$BM29-SUM($BN573:EL573),EL573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EM573)+EM573>$BM29,$BM29-SUM($BN573:EM573),EM573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EN573)+EN573>$BM29,$BM29-SUM($BN573:EN573),EN573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EO573)+EO573>$BM29,$BM29-SUM($BN573:EO573),EO573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EP573)+EP573>$BM29,$BM29-SUM($BN573:EP573),EP573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EQ573)+EQ573>$BM29,$BM29-SUM($BN573:EQ573),EQ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:ER573)+ER573>$BM29,$BM29-SUM($BN573:ER573),ER573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:ES573)+ES573>$BM29,$BM29-SUM($BN573:ES573),ES573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:ET573)+ET573>$BM29,$BM29-SUM($BN573:ET573),ET573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EU573)+EU573>$BM29,$BM29-SUM($BN573:EU573),EU573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EV573)+EV573>$BM29,$BM29-SUM($BN573:EV573),EV573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EW573)+EW573>$BM29,$BM29-SUM($BN573:EW573),EW573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EX573)+EX573>$BM29,$BM29-SUM($BN573:EX573),EX573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EY573)+EY573>$BM29,$BM29-SUM($BN573:EY573),EY573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:EZ573)+EZ573>$BM29,$BM29-SUM($BN573:EZ573),EZ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FA573)+FA573>$BM29,$BM29-SUM($BN573:FA573),FA573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FB573)+FB573>$BM29,$BM29-SUM($BN573:FB573),FB573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FC573)+FC573>$BM29,$BM29-SUM($BN573:FC573),FC573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FD573)+FD573>$BM29,$BM29-SUM($BN573:FD573),FD573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FE573)+FE573>$BM29,$BM29-SUM($BN573:FE573),FE573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FF573)+FF573>$BM29,$BM29-SUM($BN573:FF573),FF573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FG573)+FG573>$BM29,$BM29-SUM($BN573:FG573),FG573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FH573)+FH573>$BM29,$BM29-SUM($BN573:FH573),FH573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FI573)+FI573>$BM29,$BM29-SUM($BN573:FI573),FI573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FJ573)+FJ573>$BM29,$BM29-SUM($BN573:FJ573),FJ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FK573)+FK573>$BM29,$BM29-SUM($BN573:FK573),FK573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FL573)+FL573>$BM29,$BM29-SUM($BN573:FL573),FL573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FM573)+FM573>$BM29,$BM29-SUM($BN573:FM573),FM573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FN573)+FN573>$BM29,$BM29-SUM($BN573:FN573),FN573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FO573)+FO573>$BM29,$BM29-SUM($BN573:FO573),FO573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FP573)+FP573>$BM29,$BM29-SUM($BN573:FP573),FP573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FQ573)+FQ573>$BM29,$BM29-SUM($BN573:FQ573),FQ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FR573)+FR573>$BM29,$BM29-SUM($BN573:FR573),FR573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FS573)+FS573>$BM29,$BM29-SUM($BN573:FS573),FS573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FT573)+FT573>$BM29,$BM29-SUM($BN573:FT573),FT573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FU573)+FU573>$BM29,$BM29-SUM($BN573:FU573),FU573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FV573)+FV573>$BM29,$BM29-SUM($BN573:FV573),FV573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FW573)+FW573>$BM29,$BM29-SUM($BN573:FW573),FW573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FX573)+FX573>$BM29,$BM29-SUM($BN573:FX573),FX573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FY573)+FY573>$BM29,$BM29-SUM($BN573:FY573),FY573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:FZ573)+FZ573>$BM29,$BM29-SUM($BN573:FZ573),FZ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GA573)+GA573>$BM29,$BM29-SUM($BN573:GA573),GA573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GB573)+GB573>$BM29,$BM29-SUM($BN573:GB573),GB573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GC573)+GC573>$BM29,$BM29-SUM($BN573:GC573),GC573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GD573)+GD573>$BM29,$BM29-SUM($BN573:GD573),GD573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GE573)+GE573>$BM29,$BM29-SUM($BN573:GE573),GE573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GF573)+GF573>$BM29,$BM29-SUM($BN573:GF573),GF573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GG573)+GG573>$BM29,$BM29-SUM($BN573:GG573),GG573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GH573)+GH573>$BM29,$BM29-SUM($BN573:GH573),GH573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GI573)+GI573>$BM29,$BM29-SUM($BN573:GI573),GI573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GJ573)+GJ573>$BM29,$BM29-SUM($BN573:GJ573),GJ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GK573)+GK573>$BM29,$BM29-SUM($BN573:GK573),GK573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GL573)+GL573>$BM29,$BM29-SUM($BN573:GL573),GL573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GM573)+GM573>$BM29,$BM29-SUM($BN573:GM573),GM573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GN573)+GN573>$BM29,$BM29-SUM($BN573:GN573),GN573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GO573)+GO573>$BM29,$BM29-SUM($BN573:GO573),GO573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GP573)+GP573>$BM29,$BM29-SUM($BN573:GP573),GP573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GQ573)+GQ573>$BM29,$BM29-SUM($BN573:GQ573),GQ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GR573)+GR573>$BM29,$BM29-SUM($BN573:GR573),GR573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GS573)+GS573>$BM29,$BM29-SUM($BN573:GS573),GS573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GT573)+GT573>$BM29,$BM29-SUM($BN573:GT573),GT573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GU573)+GU573>$BM29,$BM29-SUM($BN573:GU573),GU573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GV573)+GV573>$BM29,$BM29-SUM($BN573:GV573),GV573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GW573)+GW573>$BM29,$BM29-SUM($BN573:GW573),GW573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GX573)+GX573>$BM29,$BM29-SUM($BN573:GX573),GX573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GY573)+GY573>$BM29,$BM29-SUM($BN573:GY573),GY573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:GZ573)+GZ573>$BM29,$BM29-SUM($BN573:GZ573),GZ573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:HA573)+HA573>$BM29,$BM29-SUM($BN573:HA573),HA573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:HB573)+HB573>$BM29,$BM29-SUM($BN573:HB573),HB573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:HC573)+HC573>$BM29,$BM29-SUM($BN573:HC573),HC573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:HD573)+HD573>$BM29,$BM29-SUM($BN573:HD573),HD573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:HE573)+HE573>$BM29,$BM29-SUM($BN573:HE573),HE573),0)","v":0},{"$f":"IF($BN573>0,IF(SUM($BN573:HF573)+HF573>$BM29,$BM29-SUM($BN573:HF573),HF573),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN574>0,IF(SUM($BN574:BN574)+BN574>$BM30,$BM30-SUM($BN574:BN574),BN574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BO574)+BO574>$BM30,$BM30-SUM($BN574:BO574),BO574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BP574)+BP574>$BM30,$BM30-SUM($BN574:BP574),BP574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BQ574)+BQ574>$BM30,$BM30-SUM($BN574:BQ574),BQ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BR574)+BR574>$BM30,$BM30-SUM($BN574:BR574),BR574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BS574)+BS574>$BM30,$BM30-SUM($BN574:BS574),BS574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BT574)+BT574>$BM30,$BM30-SUM($BN574:BT574),BT574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BU574)+BU574>$BM30,$BM30-SUM($BN574:BU574),BU574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BV574)+BV574>$BM30,$BM30-SUM($BN574:BV574),BV574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BW574)+BW574>$BM30,$BM30-SUM($BN574:BW574),BW574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BX574)+BX574>$BM30,$BM30-SUM($BN574:BX574),BX574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BY574)+BY574>$BM30,$BM30-SUM($BN574:BY574),BY574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:BZ574)+BZ574>$BM30,$BM30-SUM($BN574:BZ574),BZ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CA574)+CA574>$BM30,$BM30-SUM($BN574:CA574),CA574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CB574)+CB574>$BM30,$BM30-SUM($BN574:CB574),CB574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CC574)+CC574>$BM30,$BM30-SUM($BN574:CC574),CC574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CD574)+CD574>$BM30,$BM30-SUM($BN574:CD574),CD574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CE574)+CE574>$BM30,$BM30-SUM($BN574:CE574),CE574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CF574)+CF574>$BM30,$BM30-SUM($BN574:CF574),CF574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CG574)+CG574>$BM30,$BM30-SUM($BN574:CG574),CG574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CH574)+CH574>$BM30,$BM30-SUM($BN574:CH574),CH574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CI574)+CI574>$BM30,$BM30-SUM($BN574:CI574),CI574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CJ574)+CJ574>$BM30,$BM30-SUM($BN574:CJ574),CJ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CK574)+CK574>$BM30,$BM30-SUM($BN574:CK574),CK574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CL574)+CL574>$BM30,$BM30-SUM($BN574:CL574),CL574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CM574)+CM574>$BM30,$BM30-SUM($BN574:CM574),CM574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CN574)+CN574>$BM30,$BM30-SUM($BN574:CN574),CN574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CO574)+CO574>$BM30,$BM30-SUM($BN574:CO574),CO574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CP574)+CP574>$BM30,$BM30-SUM($BN574:CP574),CP574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CQ574)+CQ574>$BM30,$BM30-SUM($BN574:CQ574),CQ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CR574)+CR574>$BM30,$BM30-SUM($BN574:CR574),CR574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CS574)+CS574>$BM30,$BM30-SUM($BN574:CS574),CS574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CT574)+CT574>$BM30,$BM30-SUM($BN574:CT574),CT574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CU574)+CU574>$BM30,$BM30-SUM($BN574:CU574),CU574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CV574)+CV574>$BM30,$BM30-SUM($BN574:CV574),CV574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CW574)+CW574>$BM30,$BM30-SUM($BN574:CW574),CW574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CX574)+CX574>$BM30,$BM30-SUM($BN574:CX574),CX574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CY574)+CY574>$BM30,$BM30-SUM($BN574:CY574),CY574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:CZ574)+CZ574>$BM30,$BM30-SUM($BN574:CZ574),CZ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DA574)+DA574>$BM30,$BM30-SUM($BN574:DA574),DA574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DB574)+DB574>$BM30,$BM30-SUM($BN574:DB574),DB574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DC574)+DC574>$BM30,$BM30-SUM($BN574:DC574),DC574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DD574)+DD574>$BM30,$BM30-SUM($BN574:DD574),DD574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DE574)+DE574>$BM30,$BM30-SUM($BN574:DE574),DE574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DF574)+DF574>$BM30,$BM30-SUM($BN574:DF574),DF574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DG574)+DG574>$BM30,$BM30-SUM($BN574:DG574),DG574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DH574)+DH574>$BM30,$BM30-SUM($BN574:DH574),DH574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DI574)+DI574>$BM30,$BM30-SUM($BN574:DI574),DI574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DJ574)+DJ574>$BM30,$BM30-SUM($BN574:DJ574),DJ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DK574)+DK574>$BM30,$BM30-SUM($BN574:DK574),DK574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DL574)+DL574>$BM30,$BM30-SUM($BN574:DL574),DL574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DM574)+DM574>$BM30,$BM30-SUM($BN574:DM574),DM574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DN574)+DN574>$BM30,$BM30-SUM($BN574:DN574),DN574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DO574)+DO574>$BM30,$BM30-SUM($BN574:DO574),DO574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DP574)+DP574>$BM30,$BM30-SUM($BN574:DP574),DP574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DQ574)+DQ574>$BM30,$BM30-SUM($BN574:DQ574),DQ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DR574)+DR574>$BM30,$BM30-SUM($BN574:DR574),DR574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DS574)+DS574>$BM30,$BM30-SUM($BN574:DS574),DS574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DT574)+DT574>$BM30,$BM30-SUM($BN574:DT574),DT574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DU574)+DU574>$BM30,$BM30-SUM($BN574:DU574),DU574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DV574)+DV574>$BM30,$BM30-SUM($BN574:DV574),DV574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DW574)+DW574>$BM30,$BM30-SUM($BN574:DW574),DW574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DX574)+DX574>$BM30,$BM30-SUM($BN574:DX574),DX574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DY574)+DY574>$BM30,$BM30-SUM($BN574:DY574),DY574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:DZ574)+DZ574>$BM30,$BM30-SUM($BN574:DZ574),DZ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EA574)+EA574>$BM30,$BM30-SUM($BN574:EA574),EA574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EB574)+EB574>$BM30,$BM30-SUM($BN574:EB574),EB574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EC574)+EC574>$BM30,$BM30-SUM($BN574:EC574),EC574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:ED574)+ED574>$BM30,$BM30-SUM($BN574:ED574),ED574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EE574)+EE574>$BM30,$BM30-SUM($BN574:EE574),EE574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EF574)+EF574>$BM30,$BM30-SUM($BN574:EF574),EF574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EG574)+EG574>$BM30,$BM30-SUM($BN574:EG574),EG574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EH574)+EH574>$BM30,$BM30-SUM($BN574:EH574),EH574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EI574)+EI574>$BM30,$BM30-SUM($BN574:EI574),EI574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EJ574)+EJ574>$BM30,$BM30-SUM($BN574:EJ574),EJ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EK574)+EK574>$BM30,$BM30-SUM($BN574:EK574),EK574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EL574)+EL574>$BM30,$BM30-SUM($BN574:EL574),EL574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EM574)+EM574>$BM30,$BM30-SUM($BN574:EM574),EM574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EN574)+EN574>$BM30,$BM30-SUM($BN574:EN574),EN574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EO574)+EO574>$BM30,$BM30-SUM($BN574:EO574),EO574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EP574)+EP574>$BM30,$BM30-SUM($BN574:EP574),EP574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EQ574)+EQ574>$BM30,$BM30-SUM($BN574:EQ574),EQ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:ER574)+ER574>$BM30,$BM30-SUM($BN574:ER574),ER574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:ES574)+ES574>$BM30,$BM30-SUM($BN574:ES574),ES574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:ET574)+ET574>$BM30,$BM30-SUM($BN574:ET574),ET574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EU574)+EU574>$BM30,$BM30-SUM($BN574:EU574),EU574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EV574)+EV574>$BM30,$BM30-SUM($BN574:EV574),EV574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EW574)+EW574>$BM30,$BM30-SUM($BN574:EW574),EW574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EX574)+EX574>$BM30,$BM30-SUM($BN574:EX574),EX574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EY574)+EY574>$BM30,$BM30-SUM($BN574:EY574),EY574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:EZ574)+EZ574>$BM30,$BM30-SUM($BN574:EZ574),EZ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FA574)+FA574>$BM30,$BM30-SUM($BN574:FA574),FA574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FB574)+FB574>$BM30,$BM30-SUM($BN574:FB574),FB574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FC574)+FC574>$BM30,$BM30-SUM($BN574:FC574),FC574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FD574)+FD574>$BM30,$BM30-SUM($BN574:FD574),FD574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FE574)+FE574>$BM30,$BM30-SUM($BN574:FE574),FE574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FF574)+FF574>$BM30,$BM30-SUM($BN574:FF574),FF574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FG574)+FG574>$BM30,$BM30-SUM($BN574:FG574),FG574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FH574)+FH574>$BM30,$BM30-SUM($BN574:FH574),FH574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FI574)+FI574>$BM30,$BM30-SUM($BN574:FI574),FI574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FJ574)+FJ574>$BM30,$BM30-SUM($BN574:FJ574),FJ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FK574)+FK574>$BM30,$BM30-SUM($BN574:FK574),FK574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FL574)+FL574>$BM30,$BM30-SUM($BN574:FL574),FL574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FM574)+FM574>$BM30,$BM30-SUM($BN574:FM574),FM574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FN574)+FN574>$BM30,$BM30-SUM($BN574:FN574),FN574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FO574)+FO574>$BM30,$BM30-SUM($BN574:FO574),FO574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FP574)+FP574>$BM30,$BM30-SUM($BN574:FP574),FP574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FQ574)+FQ574>$BM30,$BM30-SUM($BN574:FQ574),FQ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FR574)+FR574>$BM30,$BM30-SUM($BN574:FR574),FR574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FS574)+FS574>$BM30,$BM30-SUM($BN574:FS574),FS574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FT574)+FT574>$BM30,$BM30-SUM($BN574:FT574),FT574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FU574)+FU574>$BM30,$BM30-SUM($BN574:FU574),FU574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FV574)+FV574>$BM30,$BM30-SUM($BN574:FV574),FV574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FW574)+FW574>$BM30,$BM30-SUM($BN574:FW574),FW574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FX574)+FX574>$BM30,$BM30-SUM($BN574:FX574),FX574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FY574)+FY574>$BM30,$BM30-SUM($BN574:FY574),FY574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:FZ574)+FZ574>$BM30,$BM30-SUM($BN574:FZ574),FZ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GA574)+GA574>$BM30,$BM30-SUM($BN574:GA574),GA574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GB574)+GB574>$BM30,$BM30-SUM($BN574:GB574),GB574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GC574)+GC574>$BM30,$BM30-SUM($BN574:GC574),GC574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GD574)+GD574>$BM30,$BM30-SUM($BN574:GD574),GD574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GE574)+GE574>$BM30,$BM30-SUM($BN574:GE574),GE574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GF574)+GF574>$BM30,$BM30-SUM($BN574:GF574),GF574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GG574)+GG574>$BM30,$BM30-SUM($BN574:GG574),GG574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GH574)+GH574>$BM30,$BM30-SUM($BN574:GH574),GH574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GI574)+GI574>$BM30,$BM30-SUM($BN574:GI574),GI574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GJ574)+GJ574>$BM30,$BM30-SUM($BN574:GJ574),GJ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GK574)+GK574>$BM30,$BM30-SUM($BN574:GK574),GK574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GL574)+GL574>$BM30,$BM30-SUM($BN574:GL574),GL574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GM574)+GM574>$BM30,$BM30-SUM($BN574:GM574),GM574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GN574)+GN574>$BM30,$BM30-SUM($BN574:GN574),GN574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GO574)+GO574>$BM30,$BM30-SUM($BN574:GO574),GO574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GP574)+GP574>$BM30,$BM30-SUM($BN574:GP574),GP574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GQ574)+GQ574>$BM30,$BM30-SUM($BN574:GQ574),GQ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GR574)+GR574>$BM30,$BM30-SUM($BN574:GR574),GR574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GS574)+GS574>$BM30,$BM30-SUM($BN574:GS574),GS574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GT574)+GT574>$BM30,$BM30-SUM($BN574:GT574),GT574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GU574)+GU574>$BM30,$BM30-SUM($BN574:GU574),GU574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GV574)+GV574>$BM30,$BM30-SUM($BN574:GV574),GV574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GW574)+GW574>$BM30,$BM30-SUM($BN574:GW574),GW574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GX574)+GX574>$BM30,$BM30-SUM($BN574:GX574),GX574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GY574)+GY574>$BM30,$BM30-SUM($BN574:GY574),GY574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:GZ574)+GZ574>$BM30,$BM30-SUM($BN574:GZ574),GZ574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:HA574)+HA574>$BM30,$BM30-SUM($BN574:HA574),HA574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:HB574)+HB574>$BM30,$BM30-SUM($BN574:HB574),HB574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:HC574)+HC574>$BM30,$BM30-SUM($BN574:HC574),HC574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:HD574)+HD574>$BM30,$BM30-SUM($BN574:HD574),HD574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:HE574)+HE574>$BM30,$BM30-SUM($BN574:HE574),HE574),0)","v":0},{"$f":"IF($BN574>0,IF(SUM($BN574:HF574)+HF574>$BM30,$BM30-SUM($BN574:HF574),HF574),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BN575>0,IF(SUM($BN575:BN575)+BN575>$BM31,$BM31-SUM($BN575:BN575),BN575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BO575)+BO575>$BM31,$BM31-SUM($BN575:BO575),BO575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BP575)+BP575>$BM31,$BM31-SUM($BN575:BP575),BP575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BQ575)+BQ575>$BM31,$BM31-SUM($BN575:BQ575),BQ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BR575)+BR575>$BM31,$BM31-SUM($BN575:BR575),BR575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BS575)+BS575>$BM31,$BM31-SUM($BN575:BS575),BS575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BT575)+BT575>$BM31,$BM31-SUM($BN575:BT575),BT575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BU575)+BU575>$BM31,$BM31-SUM($BN575:BU575),BU575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BV575)+BV575>$BM31,$BM31-SUM($BN575:BV575),BV575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BW575)+BW575>$BM31,$BM31-SUM($BN575:BW575),BW575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BX575)+BX575>$BM31,$BM31-SUM($BN575:BX575),BX575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BY575)+BY575>$BM31,$BM31-SUM($BN575:BY575),BY575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:BZ575)+BZ575>$BM31,$BM31-SUM($BN575:BZ575),BZ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CA575)+CA575>$BM31,$BM31-SUM($BN575:CA575),CA575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CB575)+CB575>$BM31,$BM31-SUM($BN575:CB575),CB575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CC575)+CC575>$BM31,$BM31-SUM($BN575:CC575),CC575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CD575)+CD575>$BM31,$BM31-SUM($BN575:CD575),CD575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CE575)+CE575>$BM31,$BM31-SUM($BN575:CE575),CE575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CF575)+CF575>$BM31,$BM31-SUM($BN575:CF575),CF575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CG575)+CG575>$BM31,$BM31-SUM($BN575:CG575),CG575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CH575)+CH575>$BM31,$BM31-SUM($BN575:CH575),CH575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CI575)+CI575>$BM31,$BM31-SUM($BN575:CI575),CI575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CJ575)+CJ575>$BM31,$BM31-SUM($BN575:CJ575),CJ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CK575)+CK575>$BM31,$BM31-SUM($BN575:CK575),CK575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CL575)+CL575>$BM31,$BM31-SUM($BN575:CL575),CL575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CM575)+CM575>$BM31,$BM31-SUM($BN575:CM575),CM575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CN575)+CN575>$BM31,$BM31-SUM($BN575:CN575),CN575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CO575)+CO575>$BM31,$BM31-SUM($BN575:CO575),CO575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CP575)+CP575>$BM31,$BM31-SUM($BN575:CP575),CP575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CQ575)+CQ575>$BM31,$BM31-SUM($BN575:CQ575),CQ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CR575)+CR575>$BM31,$BM31-SUM($BN575:CR575),CR575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CS575)+CS575>$BM31,$BM31-SUM($BN575:CS575),CS575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CT575)+CT575>$BM31,$BM31-SUM($BN575:CT575),CT575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CU575)+CU575>$BM31,$BM31-SUM($BN575:CU575),CU575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CV575)+CV575>$BM31,$BM31-SUM($BN575:CV575),CV575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CW575)+CW575>$BM31,$BM31-SUM($BN575:CW575),CW575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CX575)+CX575>$BM31,$BM31-SUM($BN575:CX575),CX575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CY575)+CY575>$BM31,$BM31-SUM($BN575:CY575),CY575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:CZ575)+CZ575>$BM31,$BM31-SUM($BN575:CZ575),CZ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DA575)+DA575>$BM31,$BM31-SUM($BN575:DA575),DA575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DB575)+DB575>$BM31,$BM31-SUM($BN575:DB575),DB575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DC575)+DC575>$BM31,$BM31-SUM($BN575:DC575),DC575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DD575)+DD575>$BM31,$BM31-SUM($BN575:DD575),DD575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DE575)+DE575>$BM31,$BM31-SUM($BN575:DE575),DE575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DF575)+DF575>$BM31,$BM31-SUM($BN575:DF575),DF575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DG575)+DG575>$BM31,$BM31-SUM($BN575:DG575),DG575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DH575)+DH575>$BM31,$BM31-SUM($BN575:DH575),DH575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DI575)+DI575>$BM31,$BM31-SUM($BN575:DI575),DI575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DJ575)+DJ575>$BM31,$BM31-SUM($BN575:DJ575),DJ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DK575)+DK575>$BM31,$BM31-SUM($BN575:DK575),DK575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DL575)+DL575>$BM31,$BM31-SUM($BN575:DL575),DL575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DM575)+DM575>$BM31,$BM31-SUM($BN575:DM575),DM575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DN575)+DN575>$BM31,$BM31-SUM($BN575:DN575),DN575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DO575)+DO575>$BM31,$BM31-SUM($BN575:DO575),DO575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DP575)+DP575>$BM31,$BM31-SUM($BN575:DP575),DP575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DQ575)+DQ575>$BM31,$BM31-SUM($BN575:DQ575),DQ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DR575)+DR575>$BM31,$BM31-SUM($BN575:DR575),DR575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DS575)+DS575>$BM31,$BM31-SUM($BN575:DS575),DS575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DT575)+DT575>$BM31,$BM31-SUM($BN575:DT575),DT575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DU575)+DU575>$BM31,$BM31-SUM($BN575:DU575),DU575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DV575)+DV575>$BM31,$BM31-SUM($BN575:DV575),DV575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DW575)+DW575>$BM31,$BM31-SUM($BN575:DW575),DW575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DX575)+DX575>$BM31,$BM31-SUM($BN575:DX575),DX575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DY575)+DY575>$BM31,$BM31-SUM($BN575:DY575),DY575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:DZ575)+DZ575>$BM31,$BM31-SUM($BN575:DZ575),DZ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EA575)+EA575>$BM31,$BM31-SUM($BN575:EA575),EA575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EB575)+EB575>$BM31,$BM31-SUM($BN575:EB575),EB575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EC575)+EC575>$BM31,$BM31-SUM($BN575:EC575),EC575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:ED575)+ED575>$BM31,$BM31-SUM($BN575:ED575),ED575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EE575)+EE575>$BM31,$BM31-SUM($BN575:EE575),EE575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EF575)+EF575>$BM31,$BM31-SUM($BN575:EF575),EF575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EG575)+EG575>$BM31,$BM31-SUM($BN575:EG575),EG575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EH575)+EH575>$BM31,$BM31-SUM($BN575:EH575),EH575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EI575)+EI575>$BM31,$BM31-SUM($BN575:EI575),EI575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EJ575)+EJ575>$BM31,$BM31-SUM($BN575:EJ575),EJ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EK575)+EK575>$BM31,$BM31-SUM($BN575:EK575),EK575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EL575)+EL575>$BM31,$BM31-SUM($BN575:EL575),EL575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EM575)+EM575>$BM31,$BM31-SUM($BN575:EM575),EM575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EN575)+EN575>$BM31,$BM31-SUM($BN575:EN575),EN575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EO575)+EO575>$BM31,$BM31-SUM($BN575:EO575),EO575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EP575)+EP575>$BM31,$BM31-SUM($BN575:EP575),EP575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EQ575)+EQ575>$BM31,$BM31-SUM($BN575:EQ575),EQ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:ER575)+ER575>$BM31,$BM31-SUM($BN575:ER575),ER575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:ES575)+ES575>$BM31,$BM31-SUM($BN575:ES575),ES575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:ET575)+ET575>$BM31,$BM31-SUM($BN575:ET575),ET575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EU575)+EU575>$BM31,$BM31-SUM($BN575:EU575),EU575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EV575)+EV575>$BM31,$BM31-SUM($BN575:EV575),EV575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EW575)+EW575>$BM31,$BM31-SUM($BN575:EW575),EW575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EX575)+EX575>$BM31,$BM31-SUM($BN575:EX575),EX575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EY575)+EY575>$BM31,$BM31-SUM($BN575:EY575),EY575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:EZ575)+EZ575>$BM31,$BM31-SUM($BN575:EZ575),EZ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FA575)+FA575>$BM31,$BM31-SUM($BN575:FA575),FA575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FB575)+FB575>$BM31,$BM31-SUM($BN575:FB575),FB575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FC575)+FC575>$BM31,$BM31-SUM($BN575:FC575),FC575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FD575)+FD575>$BM31,$BM31-SUM($BN575:FD575),FD575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FE575)+FE575>$BM31,$BM31-SUM($BN575:FE575),FE575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FF575)+FF575>$BM31,$BM31-SUM($BN575:FF575),FF575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FG575)+FG575>$BM31,$BM31-SUM($BN575:FG575),FG575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FH575)+FH575>$BM31,$BM31-SUM($BN575:FH575),FH575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FI575)+FI575>$BM31,$BM31-SUM($BN575:FI575),FI575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FJ575)+FJ575>$BM31,$BM31-SUM($BN575:FJ575),FJ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FK575)+FK575>$BM31,$BM31-SUM($BN575:FK575),FK575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FL575)+FL575>$BM31,$BM31-SUM($BN575:FL575),FL575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FM575)+FM575>$BM31,$BM31-SUM($BN575:FM575),FM575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FN575)+FN575>$BM31,$BM31-SUM($BN575:FN575),FN575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FO575)+FO575>$BM31,$BM31-SUM($BN575:FO575),FO575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FP575)+FP575>$BM31,$BM31-SUM($BN575:FP575),FP575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FQ575)+FQ575>$BM31,$BM31-SUM($BN575:FQ575),FQ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FR575)+FR575>$BM31,$BM31-SUM($BN575:FR575),FR575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FS575)+FS575>$BM31,$BM31-SUM($BN575:FS575),FS575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FT575)+FT575>$BM31,$BM31-SUM($BN575:FT575),FT575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FU575)+FU575>$BM31,$BM31-SUM($BN575:FU575),FU575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FV575)+FV575>$BM31,$BM31-SUM($BN575:FV575),FV575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FW575)+FW575>$BM31,$BM31-SUM($BN575:FW575),FW575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FX575)+FX575>$BM31,$BM31-SUM($BN575:FX575),FX575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FY575)+FY575>$BM31,$BM31-SUM($BN575:FY575),FY575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:FZ575)+FZ575>$BM31,$BM31-SUM($BN575:FZ575),FZ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GA575)+GA575>$BM31,$BM31-SUM($BN575:GA575),GA575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GB575)+GB575>$BM31,$BM31-SUM($BN575:GB575),GB575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GC575)+GC575>$BM31,$BM31-SUM($BN575:GC575),GC575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GD575)+GD575>$BM31,$BM31-SUM($BN575:GD575),GD575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GE575)+GE575>$BM31,$BM31-SUM($BN575:GE575),GE575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GF575)+GF575>$BM31,$BM31-SUM($BN575:GF575),GF575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GG575)+GG575>$BM31,$BM31-SUM($BN575:GG575),GG575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GH575)+GH575>$BM31,$BM31-SUM($BN575:GH575),GH575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GI575)+GI575>$BM31,$BM31-SUM($BN575:GI575),GI575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GJ575)+GJ575>$BM31,$BM31-SUM($BN575:GJ575),GJ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GK575)+GK575>$BM31,$BM31-SUM($BN575:GK575),GK575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GL575)+GL575>$BM31,$BM31-SUM($BN575:GL575),GL575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GM575)+GM575>$BM31,$BM31-SUM($BN575:GM575),GM575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GN575)+GN575>$BM31,$BM31-SUM($BN575:GN575),GN575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GO575)+GO575>$BM31,$BM31-SUM($BN575:GO575),GO575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GP575)+GP575>$BM31,$BM31-SUM($BN575:GP575),GP575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GQ575)+GQ575>$BM31,$BM31-SUM($BN575:GQ575),GQ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GR575)+GR575>$BM31,$BM31-SUM($BN575:GR575),GR575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GS575)+GS575>$BM31,$BM31-SUM($BN575:GS575),GS575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GT575)+GT575>$BM31,$BM31-SUM($BN575:GT575),GT575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GU575)+GU575>$BM31,$BM31-SUM($BN575:GU575),GU575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GV575)+GV575>$BM31,$BM31-SUM($BN575:GV575),GV575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GW575)+GW575>$BM31,$BM31-SUM($BN575:GW575),GW575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GX575)+GX575>$BM31,$BM31-SUM($BN575:GX575),GX575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GY575)+GY575>$BM31,$BM31-SUM($BN575:GY575),GY575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:GZ575)+GZ575>$BM31,$BM31-SUM($BN575:GZ575),GZ575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:HA575)+HA575>$BM31,$BM31-SUM($BN575:HA575),HA575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:HB575)+HB575>$BM31,$BM31-SUM($BN575:HB575),HB575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:HC575)+HC575>$BM31,$BM31-SUM($BN575:HC575),HC575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:HD575)+HD575>$BM31,$BM31-SUM($BN575:HD575),HD575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:HE575)+HE575>$BM31,$BM31-SUM($BN575:HE575),HE575),0)","v":0},{"$f":"IF($BN575>0,IF(SUM($BN575:HF575)+HF575>$BM31,$BM31-SUM($BN575:HF575),HF575),0)","v":0}]
[]
[null,"Depreciation:  2008 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN24>0,BN24/$F579,BN24)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BO579)+BO579>$BN24,$BN24-SUM($BO579:BO579),BO579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BP579)+BP579>$BN24,$BN24-SUM($BO579:BP579),BP579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BQ579)+BQ579>$BN24,$BN24-SUM($BO579:BQ579),BQ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BR579)+BR579>$BN24,$BN24-SUM($BO579:BR579),BR579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BS579)+BS579>$BN24,$BN24-SUM($BO579:BS579),BS579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BT579)+BT579>$BN24,$BN24-SUM($BO579:BT579),BT579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BU579)+BU579>$BN24,$BN24-SUM($BO579:BU579),BU579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BV579)+BV579>$BN24,$BN24-SUM($BO579:BV579),BV579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BW579)+BW579>$BN24,$BN24-SUM($BO579:BW579),BW579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BX579)+BX579>$BN24,$BN24-SUM($BO579:BX579),BX579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BY579)+BY579>$BN24,$BN24-SUM($BO579:BY579),BY579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:BZ579)+BZ579>$BN24,$BN24-SUM($BO579:BZ579),BZ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CA579)+CA579>$BN24,$BN24-SUM($BO579:CA579),CA579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CB579)+CB579>$BN24,$BN24-SUM($BO579:CB579),CB579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CC579)+CC579>$BN24,$BN24-SUM($BO579:CC579),CC579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CD579)+CD579>$BN24,$BN24-SUM($BO579:CD579),CD579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CE579)+CE579>$BN24,$BN24-SUM($BO579:CE579),CE579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CF579)+CF579>$BN24,$BN24-SUM($BO579:CF579),CF579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CG579)+CG579>$BN24,$BN24-SUM($BO579:CG579),CG579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CH579)+CH579>$BN24,$BN24-SUM($BO579:CH579),CH579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CI579)+CI579>$BN24,$BN24-SUM($BO579:CI579),CI579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CJ579)+CJ579>$BN24,$BN24-SUM($BO579:CJ579),CJ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CK579)+CK579>$BN24,$BN24-SUM($BO579:CK579),CK579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CL579)+CL579>$BN24,$BN24-SUM($BO579:CL579),CL579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CM579)+CM579>$BN24,$BN24-SUM($BO579:CM579),CM579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CN579)+CN579>$BN24,$BN24-SUM($BO579:CN579),CN579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CO579)+CO579>$BN24,$BN24-SUM($BO579:CO579),CO579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CP579)+CP579>$BN24,$BN24-SUM($BO579:CP579),CP579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CQ579)+CQ579>$BN24,$BN24-SUM($BO579:CQ579),CQ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CR579)+CR579>$BN24,$BN24-SUM($BO579:CR579),CR579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CS579)+CS579>$BN24,$BN24-SUM($BO579:CS579),CS579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CT579)+CT579>$BN24,$BN24-SUM($BO579:CT579),CT579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CU579)+CU579>$BN24,$BN24-SUM($BO579:CU579),CU579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CV579)+CV579>$BN24,$BN24-SUM($BO579:CV579),CV579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CW579)+CW579>$BN24,$BN24-SUM($BO579:CW579),CW579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CX579)+CX579>$BN24,$BN24-SUM($BO579:CX579),CX579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CY579)+CY579>$BN24,$BN24-SUM($BO579:CY579),CY579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:CZ579)+CZ579>$BN24,$BN24-SUM($BO579:CZ579),CZ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DA579)+DA579>$BN24,$BN24-SUM($BO579:DA579),DA579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DB579)+DB579>$BN24,$BN24-SUM($BO579:DB579),DB579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DC579)+DC579>$BN24,$BN24-SUM($BO579:DC579),DC579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DD579)+DD579>$BN24,$BN24-SUM($BO579:DD579),DD579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DE579)+DE579>$BN24,$BN24-SUM($BO579:DE579),DE579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DF579)+DF579>$BN24,$BN24-SUM($BO579:DF579),DF579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DG579)+DG579>$BN24,$BN24-SUM($BO579:DG579),DG579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DH579)+DH579>$BN24,$BN24-SUM($BO579:DH579),DH579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DI579)+DI579>$BN24,$BN24-SUM($BO579:DI579),DI579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DJ579)+DJ579>$BN24,$BN24-SUM($BO579:DJ579),DJ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DK579)+DK579>$BN24,$BN24-SUM($BO579:DK579),DK579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DL579)+DL579>$BN24,$BN24-SUM($BO579:DL579),DL579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DM579)+DM579>$BN24,$BN24-SUM($BO579:DM579),DM579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DN579)+DN579>$BN24,$BN24-SUM($BO579:DN579),DN579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DO579)+DO579>$BN24,$BN24-SUM($BO579:DO579),DO579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DP579)+DP579>$BN24,$BN24-SUM($BO579:DP579),DP579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DQ579)+DQ579>$BN24,$BN24-SUM($BO579:DQ579),DQ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DR579)+DR579>$BN24,$BN24-SUM($BO579:DR579),DR579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DS579)+DS579>$BN24,$BN24-SUM($BO579:DS579),DS579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DT579)+DT579>$BN24,$BN24-SUM($BO579:DT579),DT579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DU579)+DU579>$BN24,$BN24-SUM($BO579:DU579),DU579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DV579)+DV579>$BN24,$BN24-SUM($BO579:DV579),DV579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DW579)+DW579>$BN24,$BN24-SUM($BO579:DW579),DW579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DX579)+DX579>$BN24,$BN24-SUM($BO579:DX579),DX579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DY579)+DY579>$BN24,$BN24-SUM($BO579:DY579),DY579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:DZ579)+DZ579>$BN24,$BN24-SUM($BO579:DZ579),DZ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EA579)+EA579>$BN24,$BN24-SUM($BO579:EA579),EA579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EB579)+EB579>$BN24,$BN24-SUM($BO579:EB579),EB579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EC579)+EC579>$BN24,$BN24-SUM($BO579:EC579),EC579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:ED579)+ED579>$BN24,$BN24-SUM($BO579:ED579),ED579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EE579)+EE579>$BN24,$BN24-SUM($BO579:EE579),EE579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EF579)+EF579>$BN24,$BN24-SUM($BO579:EF579),EF579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EG579)+EG579>$BN24,$BN24-SUM($BO579:EG579),EG579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EH579)+EH579>$BN24,$BN24-SUM($BO579:EH579),EH579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EI579)+EI579>$BN24,$BN24-SUM($BO579:EI579),EI579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EJ579)+EJ579>$BN24,$BN24-SUM($BO579:EJ579),EJ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EK579)+EK579>$BN24,$BN24-SUM($BO579:EK579),EK579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EL579)+EL579>$BN24,$BN24-SUM($BO579:EL579),EL579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EM579)+EM579>$BN24,$BN24-SUM($BO579:EM579),EM579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EN579)+EN579>$BN24,$BN24-SUM($BO579:EN579),EN579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EO579)+EO579>$BN24,$BN24-SUM($BO579:EO579),EO579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EP579)+EP579>$BN24,$BN24-SUM($BO579:EP579),EP579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EQ579)+EQ579>$BN24,$BN24-SUM($BO579:EQ579),EQ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:ER579)+ER579>$BN24,$BN24-SUM($BO579:ER579),ER579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:ES579)+ES579>$BN24,$BN24-SUM($BO579:ES579),ES579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:ET579)+ET579>$BN24,$BN24-SUM($BO579:ET579),ET579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EU579)+EU579>$BN24,$BN24-SUM($BO579:EU579),EU579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EV579)+EV579>$BN24,$BN24-SUM($BO579:EV579),EV579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EW579)+EW579>$BN24,$BN24-SUM($BO579:EW579),EW579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EX579)+EX579>$BN24,$BN24-SUM($BO579:EX579),EX579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EY579)+EY579>$BN24,$BN24-SUM($BO579:EY579),EY579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:EZ579)+EZ579>$BN24,$BN24-SUM($BO579:EZ579),EZ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FA579)+FA579>$BN24,$BN24-SUM($BO579:FA579),FA579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FB579)+FB579>$BN24,$BN24-SUM($BO579:FB579),FB579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FC579)+FC579>$BN24,$BN24-SUM($BO579:FC579),FC579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FD579)+FD579>$BN24,$BN24-SUM($BO579:FD579),FD579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FE579)+FE579>$BN24,$BN24-SUM($BO579:FE579),FE579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FF579)+FF579>$BN24,$BN24-SUM($BO579:FF579),FF579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FG579)+FG579>$BN24,$BN24-SUM($BO579:FG579),FG579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FH579)+FH579>$BN24,$BN24-SUM($BO579:FH579),FH579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FI579)+FI579>$BN24,$BN24-SUM($BO579:FI579),FI579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FJ579)+FJ579>$BN24,$BN24-SUM($BO579:FJ579),FJ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FK579)+FK579>$BN24,$BN24-SUM($BO579:FK579),FK579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FL579)+FL579>$BN24,$BN24-SUM($BO579:FL579),FL579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FM579)+FM579>$BN24,$BN24-SUM($BO579:FM579),FM579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FN579)+FN579>$BN24,$BN24-SUM($BO579:FN579),FN579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FO579)+FO579>$BN24,$BN24-SUM($BO579:FO579),FO579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FP579)+FP579>$BN24,$BN24-SUM($BO579:FP579),FP579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FQ579)+FQ579>$BN24,$BN24-SUM($BO579:FQ579),FQ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FR579)+FR579>$BN24,$BN24-SUM($BO579:FR579),FR579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FS579)+FS579>$BN24,$BN24-SUM($BO579:FS579),FS579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FT579)+FT579>$BN24,$BN24-SUM($BO579:FT579),FT579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FU579)+FU579>$BN24,$BN24-SUM($BO579:FU579),FU579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FV579)+FV579>$BN24,$BN24-SUM($BO579:FV579),FV579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FW579)+FW579>$BN24,$BN24-SUM($BO579:FW579),FW579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FX579)+FX579>$BN24,$BN24-SUM($BO579:FX579),FX579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FY579)+FY579>$BN24,$BN24-SUM($BO579:FY579),FY579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:FZ579)+FZ579>$BN24,$BN24-SUM($BO579:FZ579),FZ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GA579)+GA579>$BN24,$BN24-SUM($BO579:GA579),GA579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GB579)+GB579>$BN24,$BN24-SUM($BO579:GB579),GB579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GC579)+GC579>$BN24,$BN24-SUM($BO579:GC579),GC579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GD579)+GD579>$BN24,$BN24-SUM($BO579:GD579),GD579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GE579)+GE579>$BN24,$BN24-SUM($BO579:GE579),GE579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GF579)+GF579>$BN24,$BN24-SUM($BO579:GF579),GF579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GG579)+GG579>$BN24,$BN24-SUM($BO579:GG579),GG579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GH579)+GH579>$BN24,$BN24-SUM($BO579:GH579),GH579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GI579)+GI579>$BN24,$BN24-SUM($BO579:GI579),GI579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GJ579)+GJ579>$BN24,$BN24-SUM($BO579:GJ579),GJ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GK579)+GK579>$BN24,$BN24-SUM($BO579:GK579),GK579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GL579)+GL579>$BN24,$BN24-SUM($BO579:GL579),GL579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GM579)+GM579>$BN24,$BN24-SUM($BO579:GM579),GM579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GN579)+GN579>$BN24,$BN24-SUM($BO579:GN579),GN579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GO579)+GO579>$BN24,$BN24-SUM($BO579:GO579),GO579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GP579)+GP579>$BN24,$BN24-SUM($BO579:GP579),GP579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GQ579)+GQ579>$BN24,$BN24-SUM($BO579:GQ579),GQ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GR579)+GR579>$BN24,$BN24-SUM($BO579:GR579),GR579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GS579)+GS579>$BN24,$BN24-SUM($BO579:GS579),GS579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GT579)+GT579>$BN24,$BN24-SUM($BO579:GT579),GT579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GU579)+GU579>$BN24,$BN24-SUM($BO579:GU579),GU579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GV579)+GV579>$BN24,$BN24-SUM($BO579:GV579),GV579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GW579)+GW579>$BN24,$BN24-SUM($BO579:GW579),GW579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GX579)+GX579>$BN24,$BN24-SUM($BO579:GX579),GX579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GY579)+GY579>$BN24,$BN24-SUM($BO579:GY579),GY579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:GZ579)+GZ579>$BN24,$BN24-SUM($BO579:GZ579),GZ579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:HA579)+HA579>$BN24,$BN24-SUM($BO579:HA579),HA579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:HB579)+HB579>$BN24,$BN24-SUM($BO579:HB579),HB579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:HC579)+HC579>$BN24,$BN24-SUM($BO579:HC579),HC579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:HD579)+HD579>$BN24,$BN24-SUM($BO579:HD579),HD579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:HE579)+HE579>$BN24,$BN24-SUM($BO579:HE579),HE579),0)","v":0},{"$f":"IF($BO579>0,IF(SUM($BO579:HF579)+HF579>$BN24,$BN24-SUM($BO579:HF579),HF579),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO580>0,IF(SUM($BO580:BO580)+BO580>$BN25,$BN25-SUM($BO580:BO580),BO580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BP580)+BP580>$BN25,$BN25-SUM($BO580:BP580),BP580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BQ580)+BQ580>$BN25,$BN25-SUM($BO580:BQ580),BQ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BR580)+BR580>$BN25,$BN25-SUM($BO580:BR580),BR580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BS580)+BS580>$BN25,$BN25-SUM($BO580:BS580),BS580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BT580)+BT580>$BN25,$BN25-SUM($BO580:BT580),BT580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BU580)+BU580>$BN25,$BN25-SUM($BO580:BU580),BU580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BV580)+BV580>$BN25,$BN25-SUM($BO580:BV580),BV580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BW580)+BW580>$BN25,$BN25-SUM($BO580:BW580),BW580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BX580)+BX580>$BN25,$BN25-SUM($BO580:BX580),BX580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BY580)+BY580>$BN25,$BN25-SUM($BO580:BY580),BY580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:BZ580)+BZ580>$BN25,$BN25-SUM($BO580:BZ580),BZ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CA580)+CA580>$BN25,$BN25-SUM($BO580:CA580),CA580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CB580)+CB580>$BN25,$BN25-SUM($BO580:CB580),CB580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CC580)+CC580>$BN25,$BN25-SUM($BO580:CC580),CC580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CD580)+CD580>$BN25,$BN25-SUM($BO580:CD580),CD580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CE580)+CE580>$BN25,$BN25-SUM($BO580:CE580),CE580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CF580)+CF580>$BN25,$BN25-SUM($BO580:CF580),CF580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CG580)+CG580>$BN25,$BN25-SUM($BO580:CG580),CG580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CH580)+CH580>$BN25,$BN25-SUM($BO580:CH580),CH580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CI580)+CI580>$BN25,$BN25-SUM($BO580:CI580),CI580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CJ580)+CJ580>$BN25,$BN25-SUM($BO580:CJ580),CJ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CK580)+CK580>$BN25,$BN25-SUM($BO580:CK580),CK580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CL580)+CL580>$BN25,$BN25-SUM($BO580:CL580),CL580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CM580)+CM580>$BN25,$BN25-SUM($BO580:CM580),CM580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CN580)+CN580>$BN25,$BN25-SUM($BO580:CN580),CN580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CO580)+CO580>$BN25,$BN25-SUM($BO580:CO580),CO580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CP580)+CP580>$BN25,$BN25-SUM($BO580:CP580),CP580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CQ580)+CQ580>$BN25,$BN25-SUM($BO580:CQ580),CQ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CR580)+CR580>$BN25,$BN25-SUM($BO580:CR580),CR580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CS580)+CS580>$BN25,$BN25-SUM($BO580:CS580),CS580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CT580)+CT580>$BN25,$BN25-SUM($BO580:CT580),CT580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CU580)+CU580>$BN25,$BN25-SUM($BO580:CU580),CU580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CV580)+CV580>$BN25,$BN25-SUM($BO580:CV580),CV580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CW580)+CW580>$BN25,$BN25-SUM($BO580:CW580),CW580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CX580)+CX580>$BN25,$BN25-SUM($BO580:CX580),CX580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CY580)+CY580>$BN25,$BN25-SUM($BO580:CY580),CY580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:CZ580)+CZ580>$BN25,$BN25-SUM($BO580:CZ580),CZ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DA580)+DA580>$BN25,$BN25-SUM($BO580:DA580),DA580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DB580)+DB580>$BN25,$BN25-SUM($BO580:DB580),DB580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DC580)+DC580>$BN25,$BN25-SUM($BO580:DC580),DC580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DD580)+DD580>$BN25,$BN25-SUM($BO580:DD580),DD580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DE580)+DE580>$BN25,$BN25-SUM($BO580:DE580),DE580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DF580)+DF580>$BN25,$BN25-SUM($BO580:DF580),DF580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DG580)+DG580>$BN25,$BN25-SUM($BO580:DG580),DG580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DH580)+DH580>$BN25,$BN25-SUM($BO580:DH580),DH580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DI580)+DI580>$BN25,$BN25-SUM($BO580:DI580),DI580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DJ580)+DJ580>$BN25,$BN25-SUM($BO580:DJ580),DJ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DK580)+DK580>$BN25,$BN25-SUM($BO580:DK580),DK580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DL580)+DL580>$BN25,$BN25-SUM($BO580:DL580),DL580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DM580)+DM580>$BN25,$BN25-SUM($BO580:DM580),DM580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DN580)+DN580>$BN25,$BN25-SUM($BO580:DN580),DN580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DO580)+DO580>$BN25,$BN25-SUM($BO580:DO580),DO580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DP580)+DP580>$BN25,$BN25-SUM($BO580:DP580),DP580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DQ580)+DQ580>$BN25,$BN25-SUM($BO580:DQ580),DQ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DR580)+DR580>$BN25,$BN25-SUM($BO580:DR580),DR580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DS580)+DS580>$BN25,$BN25-SUM($BO580:DS580),DS580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DT580)+DT580>$BN25,$BN25-SUM($BO580:DT580),DT580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DU580)+DU580>$BN25,$BN25-SUM($BO580:DU580),DU580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DV580)+DV580>$BN25,$BN25-SUM($BO580:DV580),DV580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DW580)+DW580>$BN25,$BN25-SUM($BO580:DW580),DW580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DX580)+DX580>$BN25,$BN25-SUM($BO580:DX580),DX580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DY580)+DY580>$BN25,$BN25-SUM($BO580:DY580),DY580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:DZ580)+DZ580>$BN25,$BN25-SUM($BO580:DZ580),DZ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EA580)+EA580>$BN25,$BN25-SUM($BO580:EA580),EA580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EB580)+EB580>$BN25,$BN25-SUM($BO580:EB580),EB580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EC580)+EC580>$BN25,$BN25-SUM($BO580:EC580),EC580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:ED580)+ED580>$BN25,$BN25-SUM($BO580:ED580),ED580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EE580)+EE580>$BN25,$BN25-SUM($BO580:EE580),EE580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EF580)+EF580>$BN25,$BN25-SUM($BO580:EF580),EF580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EG580)+EG580>$BN25,$BN25-SUM($BO580:EG580),EG580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EH580)+EH580>$BN25,$BN25-SUM($BO580:EH580),EH580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EI580)+EI580>$BN25,$BN25-SUM($BO580:EI580),EI580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EJ580)+EJ580>$BN25,$BN25-SUM($BO580:EJ580),EJ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EK580)+EK580>$BN25,$BN25-SUM($BO580:EK580),EK580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EL580)+EL580>$BN25,$BN25-SUM($BO580:EL580),EL580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EM580)+EM580>$BN25,$BN25-SUM($BO580:EM580),EM580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EN580)+EN580>$BN25,$BN25-SUM($BO580:EN580),EN580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EO580)+EO580>$BN25,$BN25-SUM($BO580:EO580),EO580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EP580)+EP580>$BN25,$BN25-SUM($BO580:EP580),EP580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EQ580)+EQ580>$BN25,$BN25-SUM($BO580:EQ580),EQ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:ER580)+ER580>$BN25,$BN25-SUM($BO580:ER580),ER580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:ES580)+ES580>$BN25,$BN25-SUM($BO580:ES580),ES580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:ET580)+ET580>$BN25,$BN25-SUM($BO580:ET580),ET580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EU580)+EU580>$BN25,$BN25-SUM($BO580:EU580),EU580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EV580)+EV580>$BN25,$BN25-SUM($BO580:EV580),EV580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EW580)+EW580>$BN25,$BN25-SUM($BO580:EW580),EW580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EX580)+EX580>$BN25,$BN25-SUM($BO580:EX580),EX580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EY580)+EY580>$BN25,$BN25-SUM($BO580:EY580),EY580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:EZ580)+EZ580>$BN25,$BN25-SUM($BO580:EZ580),EZ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FA580)+FA580>$BN25,$BN25-SUM($BO580:FA580),FA580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FB580)+FB580>$BN25,$BN25-SUM($BO580:FB580),FB580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FC580)+FC580>$BN25,$BN25-SUM($BO580:FC580),FC580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FD580)+FD580>$BN25,$BN25-SUM($BO580:FD580),FD580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FE580)+FE580>$BN25,$BN25-SUM($BO580:FE580),FE580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FF580)+FF580>$BN25,$BN25-SUM($BO580:FF580),FF580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FG580)+FG580>$BN25,$BN25-SUM($BO580:FG580),FG580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FH580)+FH580>$BN25,$BN25-SUM($BO580:FH580),FH580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FI580)+FI580>$BN25,$BN25-SUM($BO580:FI580),FI580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FJ580)+FJ580>$BN25,$BN25-SUM($BO580:FJ580),FJ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FK580)+FK580>$BN25,$BN25-SUM($BO580:FK580),FK580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FL580)+FL580>$BN25,$BN25-SUM($BO580:FL580),FL580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FM580)+FM580>$BN25,$BN25-SUM($BO580:FM580),FM580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FN580)+FN580>$BN25,$BN25-SUM($BO580:FN580),FN580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FO580)+FO580>$BN25,$BN25-SUM($BO580:FO580),FO580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FP580)+FP580>$BN25,$BN25-SUM($BO580:FP580),FP580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FQ580)+FQ580>$BN25,$BN25-SUM($BO580:FQ580),FQ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FR580)+FR580>$BN25,$BN25-SUM($BO580:FR580),FR580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FS580)+FS580>$BN25,$BN25-SUM($BO580:FS580),FS580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FT580)+FT580>$BN25,$BN25-SUM($BO580:FT580),FT580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FU580)+FU580>$BN25,$BN25-SUM($BO580:FU580),FU580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FV580)+FV580>$BN25,$BN25-SUM($BO580:FV580),FV580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FW580)+FW580>$BN25,$BN25-SUM($BO580:FW580),FW580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FX580)+FX580>$BN25,$BN25-SUM($BO580:FX580),FX580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FY580)+FY580>$BN25,$BN25-SUM($BO580:FY580),FY580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:FZ580)+FZ580>$BN25,$BN25-SUM($BO580:FZ580),FZ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GA580)+GA580>$BN25,$BN25-SUM($BO580:GA580),GA580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GB580)+GB580>$BN25,$BN25-SUM($BO580:GB580),GB580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GC580)+GC580>$BN25,$BN25-SUM($BO580:GC580),GC580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GD580)+GD580>$BN25,$BN25-SUM($BO580:GD580),GD580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GE580)+GE580>$BN25,$BN25-SUM($BO580:GE580),GE580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GF580)+GF580>$BN25,$BN25-SUM($BO580:GF580),GF580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GG580)+GG580>$BN25,$BN25-SUM($BO580:GG580),GG580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GH580)+GH580>$BN25,$BN25-SUM($BO580:GH580),GH580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GI580)+GI580>$BN25,$BN25-SUM($BO580:GI580),GI580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GJ580)+GJ580>$BN25,$BN25-SUM($BO580:GJ580),GJ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GK580)+GK580>$BN25,$BN25-SUM($BO580:GK580),GK580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GL580)+GL580>$BN25,$BN25-SUM($BO580:GL580),GL580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GM580)+GM580>$BN25,$BN25-SUM($BO580:GM580),GM580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GN580)+GN580>$BN25,$BN25-SUM($BO580:GN580),GN580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GO580)+GO580>$BN25,$BN25-SUM($BO580:GO580),GO580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GP580)+GP580>$BN25,$BN25-SUM($BO580:GP580),GP580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GQ580)+GQ580>$BN25,$BN25-SUM($BO580:GQ580),GQ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GR580)+GR580>$BN25,$BN25-SUM($BO580:GR580),GR580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GS580)+GS580>$BN25,$BN25-SUM($BO580:GS580),GS580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GT580)+GT580>$BN25,$BN25-SUM($BO580:GT580),GT580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GU580)+GU580>$BN25,$BN25-SUM($BO580:GU580),GU580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GV580)+GV580>$BN25,$BN25-SUM($BO580:GV580),GV580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GW580)+GW580>$BN25,$BN25-SUM($BO580:GW580),GW580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GX580)+GX580>$BN25,$BN25-SUM($BO580:GX580),GX580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GY580)+GY580>$BN25,$BN25-SUM($BO580:GY580),GY580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:GZ580)+GZ580>$BN25,$BN25-SUM($BO580:GZ580),GZ580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:HA580)+HA580>$BN25,$BN25-SUM($BO580:HA580),HA580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:HB580)+HB580>$BN25,$BN25-SUM($BO580:HB580),HB580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:HC580)+HC580>$BN25,$BN25-SUM($BO580:HC580),HC580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:HD580)+HD580>$BN25,$BN25-SUM($BO580:HD580),HD580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:HE580)+HE580>$BN25,$BN25-SUM($BO580:HE580),HE580),0)","v":0},{"$f":"IF($BO580>0,IF(SUM($BO580:HF580)+HF580>$BN25,$BN25-SUM($BO580:HF580),HF580),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO581>0,IF(SUM($BO581:BO581)+BO581>$BN26,$BN26-SUM($BO581:BO581),BO581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BP581)+BP581>$BN26,$BN26-SUM($BO581:BP581),BP581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BQ581)+BQ581>$BN26,$BN26-SUM($BO581:BQ581),BQ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BR581)+BR581>$BN26,$BN26-SUM($BO581:BR581),BR581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BS581)+BS581>$BN26,$BN26-SUM($BO581:BS581),BS581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BT581)+BT581>$BN26,$BN26-SUM($BO581:BT581),BT581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BU581)+BU581>$BN26,$BN26-SUM($BO581:BU581),BU581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BV581)+BV581>$BN26,$BN26-SUM($BO581:BV581),BV581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BW581)+BW581>$BN26,$BN26-SUM($BO581:BW581),BW581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BX581)+BX581>$BN26,$BN26-SUM($BO581:BX581),BX581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BY581)+BY581>$BN26,$BN26-SUM($BO581:BY581),BY581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:BZ581)+BZ581>$BN26,$BN26-SUM($BO581:BZ581),BZ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CA581)+CA581>$BN26,$BN26-SUM($BO581:CA581),CA581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CB581)+CB581>$BN26,$BN26-SUM($BO581:CB581),CB581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CC581)+CC581>$BN26,$BN26-SUM($BO581:CC581),CC581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CD581)+CD581>$BN26,$BN26-SUM($BO581:CD581),CD581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CE581)+CE581>$BN26,$BN26-SUM($BO581:CE581),CE581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CF581)+CF581>$BN26,$BN26-SUM($BO581:CF581),CF581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CG581)+CG581>$BN26,$BN26-SUM($BO581:CG581),CG581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CH581)+CH581>$BN26,$BN26-SUM($BO581:CH581),CH581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CI581)+CI581>$BN26,$BN26-SUM($BO581:CI581),CI581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CJ581)+CJ581>$BN26,$BN26-SUM($BO581:CJ581),CJ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CK581)+CK581>$BN26,$BN26-SUM($BO581:CK581),CK581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CL581)+CL581>$BN26,$BN26-SUM($BO581:CL581),CL581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CM581)+CM581>$BN26,$BN26-SUM($BO581:CM581),CM581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CN581)+CN581>$BN26,$BN26-SUM($BO581:CN581),CN581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CO581)+CO581>$BN26,$BN26-SUM($BO581:CO581),CO581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CP581)+CP581>$BN26,$BN26-SUM($BO581:CP581),CP581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CQ581)+CQ581>$BN26,$BN26-SUM($BO581:CQ581),CQ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CR581)+CR581>$BN26,$BN26-SUM($BO581:CR581),CR581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CS581)+CS581>$BN26,$BN26-SUM($BO581:CS581),CS581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CT581)+CT581>$BN26,$BN26-SUM($BO581:CT581),CT581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CU581)+CU581>$BN26,$BN26-SUM($BO581:CU581),CU581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CV581)+CV581>$BN26,$BN26-SUM($BO581:CV581),CV581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CW581)+CW581>$BN26,$BN26-SUM($BO581:CW581),CW581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CX581)+CX581>$BN26,$BN26-SUM($BO581:CX581),CX581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CY581)+CY581>$BN26,$BN26-SUM($BO581:CY581),CY581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:CZ581)+CZ581>$BN26,$BN26-SUM($BO581:CZ581),CZ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DA581)+DA581>$BN26,$BN26-SUM($BO581:DA581),DA581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DB581)+DB581>$BN26,$BN26-SUM($BO581:DB581),DB581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DC581)+DC581>$BN26,$BN26-SUM($BO581:DC581),DC581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DD581)+DD581>$BN26,$BN26-SUM($BO581:DD581),DD581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DE581)+DE581>$BN26,$BN26-SUM($BO581:DE581),DE581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DF581)+DF581>$BN26,$BN26-SUM($BO581:DF581),DF581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DG581)+DG581>$BN26,$BN26-SUM($BO581:DG581),DG581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DH581)+DH581>$BN26,$BN26-SUM($BO581:DH581),DH581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DI581)+DI581>$BN26,$BN26-SUM($BO581:DI581),DI581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DJ581)+DJ581>$BN26,$BN26-SUM($BO581:DJ581),DJ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DK581)+DK581>$BN26,$BN26-SUM($BO581:DK581),DK581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DL581)+DL581>$BN26,$BN26-SUM($BO581:DL581),DL581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DM581)+DM581>$BN26,$BN26-SUM($BO581:DM581),DM581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DN581)+DN581>$BN26,$BN26-SUM($BO581:DN581),DN581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DO581)+DO581>$BN26,$BN26-SUM($BO581:DO581),DO581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DP581)+DP581>$BN26,$BN26-SUM($BO581:DP581),DP581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DQ581)+DQ581>$BN26,$BN26-SUM($BO581:DQ581),DQ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DR581)+DR581>$BN26,$BN26-SUM($BO581:DR581),DR581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DS581)+DS581>$BN26,$BN26-SUM($BO581:DS581),DS581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DT581)+DT581>$BN26,$BN26-SUM($BO581:DT581),DT581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DU581)+DU581>$BN26,$BN26-SUM($BO581:DU581),DU581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DV581)+DV581>$BN26,$BN26-SUM($BO581:DV581),DV581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DW581)+DW581>$BN26,$BN26-SUM($BO581:DW581),DW581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DX581)+DX581>$BN26,$BN26-SUM($BO581:DX581),DX581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DY581)+DY581>$BN26,$BN26-SUM($BO581:DY581),DY581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:DZ581)+DZ581>$BN26,$BN26-SUM($BO581:DZ581),DZ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EA581)+EA581>$BN26,$BN26-SUM($BO581:EA581),EA581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EB581)+EB581>$BN26,$BN26-SUM($BO581:EB581),EB581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EC581)+EC581>$BN26,$BN26-SUM($BO581:EC581),EC581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:ED581)+ED581>$BN26,$BN26-SUM($BO581:ED581),ED581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EE581)+EE581>$BN26,$BN26-SUM($BO581:EE581),EE581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EF581)+EF581>$BN26,$BN26-SUM($BO581:EF581),EF581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EG581)+EG581>$BN26,$BN26-SUM($BO581:EG581),EG581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EH581)+EH581>$BN26,$BN26-SUM($BO581:EH581),EH581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EI581)+EI581>$BN26,$BN26-SUM($BO581:EI581),EI581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EJ581)+EJ581>$BN26,$BN26-SUM($BO581:EJ581),EJ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EK581)+EK581>$BN26,$BN26-SUM($BO581:EK581),EK581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EL581)+EL581>$BN26,$BN26-SUM($BO581:EL581),EL581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EM581)+EM581>$BN26,$BN26-SUM($BO581:EM581),EM581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EN581)+EN581>$BN26,$BN26-SUM($BO581:EN581),EN581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EO581)+EO581>$BN26,$BN26-SUM($BO581:EO581),EO581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EP581)+EP581>$BN26,$BN26-SUM($BO581:EP581),EP581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EQ581)+EQ581>$BN26,$BN26-SUM($BO581:EQ581),EQ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:ER581)+ER581>$BN26,$BN26-SUM($BO581:ER581),ER581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:ES581)+ES581>$BN26,$BN26-SUM($BO581:ES581),ES581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:ET581)+ET581>$BN26,$BN26-SUM($BO581:ET581),ET581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EU581)+EU581>$BN26,$BN26-SUM($BO581:EU581),EU581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EV581)+EV581>$BN26,$BN26-SUM($BO581:EV581),EV581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EW581)+EW581>$BN26,$BN26-SUM($BO581:EW581),EW581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EX581)+EX581>$BN26,$BN26-SUM($BO581:EX581),EX581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EY581)+EY581>$BN26,$BN26-SUM($BO581:EY581),EY581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:EZ581)+EZ581>$BN26,$BN26-SUM($BO581:EZ581),EZ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FA581)+FA581>$BN26,$BN26-SUM($BO581:FA581),FA581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FB581)+FB581>$BN26,$BN26-SUM($BO581:FB581),FB581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FC581)+FC581>$BN26,$BN26-SUM($BO581:FC581),FC581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FD581)+FD581>$BN26,$BN26-SUM($BO581:FD581),FD581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FE581)+FE581>$BN26,$BN26-SUM($BO581:FE581),FE581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FF581)+FF581>$BN26,$BN26-SUM($BO581:FF581),FF581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FG581)+FG581>$BN26,$BN26-SUM($BO581:FG581),FG581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FH581)+FH581>$BN26,$BN26-SUM($BO581:FH581),FH581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FI581)+FI581>$BN26,$BN26-SUM($BO581:FI581),FI581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FJ581)+FJ581>$BN26,$BN26-SUM($BO581:FJ581),FJ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FK581)+FK581>$BN26,$BN26-SUM($BO581:FK581),FK581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FL581)+FL581>$BN26,$BN26-SUM($BO581:FL581),FL581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FM581)+FM581>$BN26,$BN26-SUM($BO581:FM581),FM581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FN581)+FN581>$BN26,$BN26-SUM($BO581:FN581),FN581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FO581)+FO581>$BN26,$BN26-SUM($BO581:FO581),FO581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FP581)+FP581>$BN26,$BN26-SUM($BO581:FP581),FP581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FQ581)+FQ581>$BN26,$BN26-SUM($BO581:FQ581),FQ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FR581)+FR581>$BN26,$BN26-SUM($BO581:FR581),FR581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FS581)+FS581>$BN26,$BN26-SUM($BO581:FS581),FS581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FT581)+FT581>$BN26,$BN26-SUM($BO581:FT581),FT581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FU581)+FU581>$BN26,$BN26-SUM($BO581:FU581),FU581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FV581)+FV581>$BN26,$BN26-SUM($BO581:FV581),FV581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FW581)+FW581>$BN26,$BN26-SUM($BO581:FW581),FW581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FX581)+FX581>$BN26,$BN26-SUM($BO581:FX581),FX581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FY581)+FY581>$BN26,$BN26-SUM($BO581:FY581),FY581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:FZ581)+FZ581>$BN26,$BN26-SUM($BO581:FZ581),FZ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GA581)+GA581>$BN26,$BN26-SUM($BO581:GA581),GA581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GB581)+GB581>$BN26,$BN26-SUM($BO581:GB581),GB581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GC581)+GC581>$BN26,$BN26-SUM($BO581:GC581),GC581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GD581)+GD581>$BN26,$BN26-SUM($BO581:GD581),GD581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GE581)+GE581>$BN26,$BN26-SUM($BO581:GE581),GE581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GF581)+GF581>$BN26,$BN26-SUM($BO581:GF581),GF581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GG581)+GG581>$BN26,$BN26-SUM($BO581:GG581),GG581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GH581)+GH581>$BN26,$BN26-SUM($BO581:GH581),GH581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GI581)+GI581>$BN26,$BN26-SUM($BO581:GI581),GI581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GJ581)+GJ581>$BN26,$BN26-SUM($BO581:GJ581),GJ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GK581)+GK581>$BN26,$BN26-SUM($BO581:GK581),GK581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GL581)+GL581>$BN26,$BN26-SUM($BO581:GL581),GL581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GM581)+GM581>$BN26,$BN26-SUM($BO581:GM581),GM581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GN581)+GN581>$BN26,$BN26-SUM($BO581:GN581),GN581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GO581)+GO581>$BN26,$BN26-SUM($BO581:GO581),GO581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GP581)+GP581>$BN26,$BN26-SUM($BO581:GP581),GP581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GQ581)+GQ581>$BN26,$BN26-SUM($BO581:GQ581),GQ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GR581)+GR581>$BN26,$BN26-SUM($BO581:GR581),GR581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GS581)+GS581>$BN26,$BN26-SUM($BO581:GS581),GS581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GT581)+GT581>$BN26,$BN26-SUM($BO581:GT581),GT581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GU581)+GU581>$BN26,$BN26-SUM($BO581:GU581),GU581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GV581)+GV581>$BN26,$BN26-SUM($BO581:GV581),GV581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GW581)+GW581>$BN26,$BN26-SUM($BO581:GW581),GW581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GX581)+GX581>$BN26,$BN26-SUM($BO581:GX581),GX581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GY581)+GY581>$BN26,$BN26-SUM($BO581:GY581),GY581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:GZ581)+GZ581>$BN26,$BN26-SUM($BO581:GZ581),GZ581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:HA581)+HA581>$BN26,$BN26-SUM($BO581:HA581),HA581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:HB581)+HB581>$BN26,$BN26-SUM($BO581:HB581),HB581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:HC581)+HC581>$BN26,$BN26-SUM($BO581:HC581),HC581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:HD581)+HD581>$BN26,$BN26-SUM($BO581:HD581),HD581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:HE581)+HE581>$BN26,$BN26-SUM($BO581:HE581),HE581),0)","v":0},{"$f":"IF($BO581>0,IF(SUM($BO581:HF581)+HF581>$BN26,$BN26-SUM($BO581:HF581),HF581),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO582>0,IF(SUM($BO582:BO582)+BO582>$BN27,$BN27-SUM($BO582:BO582),BO582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BP582)+BP582>$BN27,$BN27-SUM($BO582:BP582),BP582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BQ582)+BQ582>$BN27,$BN27-SUM($BO582:BQ582),BQ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BR582)+BR582>$BN27,$BN27-SUM($BO582:BR582),BR582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BS582)+BS582>$BN27,$BN27-SUM($BO582:BS582),BS582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BT582)+BT582>$BN27,$BN27-SUM($BO582:BT582),BT582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BU582)+BU582>$BN27,$BN27-SUM($BO582:BU582),BU582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BV582)+BV582>$BN27,$BN27-SUM($BO582:BV582),BV582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BW582)+BW582>$BN27,$BN27-SUM($BO582:BW582),BW582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BX582)+BX582>$BN27,$BN27-SUM($BO582:BX582),BX582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BY582)+BY582>$BN27,$BN27-SUM($BO582:BY582),BY582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:BZ582)+BZ582>$BN27,$BN27-SUM($BO582:BZ582),BZ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CA582)+CA582>$BN27,$BN27-SUM($BO582:CA582),CA582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CB582)+CB582>$BN27,$BN27-SUM($BO582:CB582),CB582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CC582)+CC582>$BN27,$BN27-SUM($BO582:CC582),CC582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CD582)+CD582>$BN27,$BN27-SUM($BO582:CD582),CD582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CE582)+CE582>$BN27,$BN27-SUM($BO582:CE582),CE582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CF582)+CF582>$BN27,$BN27-SUM($BO582:CF582),CF582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CG582)+CG582>$BN27,$BN27-SUM($BO582:CG582),CG582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CH582)+CH582>$BN27,$BN27-SUM($BO582:CH582),CH582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CI582)+CI582>$BN27,$BN27-SUM($BO582:CI582),CI582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CJ582)+CJ582>$BN27,$BN27-SUM($BO582:CJ582),CJ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CK582)+CK582>$BN27,$BN27-SUM($BO582:CK582),CK582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CL582)+CL582>$BN27,$BN27-SUM($BO582:CL582),CL582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CM582)+CM582>$BN27,$BN27-SUM($BO582:CM582),CM582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CN582)+CN582>$BN27,$BN27-SUM($BO582:CN582),CN582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CO582)+CO582>$BN27,$BN27-SUM($BO582:CO582),CO582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CP582)+CP582>$BN27,$BN27-SUM($BO582:CP582),CP582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CQ582)+CQ582>$BN27,$BN27-SUM($BO582:CQ582),CQ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CR582)+CR582>$BN27,$BN27-SUM($BO582:CR582),CR582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CS582)+CS582>$BN27,$BN27-SUM($BO582:CS582),CS582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CT582)+CT582>$BN27,$BN27-SUM($BO582:CT582),CT582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CU582)+CU582>$BN27,$BN27-SUM($BO582:CU582),CU582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CV582)+CV582>$BN27,$BN27-SUM($BO582:CV582),CV582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CW582)+CW582>$BN27,$BN27-SUM($BO582:CW582),CW582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CX582)+CX582>$BN27,$BN27-SUM($BO582:CX582),CX582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CY582)+CY582>$BN27,$BN27-SUM($BO582:CY582),CY582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:CZ582)+CZ582>$BN27,$BN27-SUM($BO582:CZ582),CZ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DA582)+DA582>$BN27,$BN27-SUM($BO582:DA582),DA582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DB582)+DB582>$BN27,$BN27-SUM($BO582:DB582),DB582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DC582)+DC582>$BN27,$BN27-SUM($BO582:DC582),DC582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DD582)+DD582>$BN27,$BN27-SUM($BO582:DD582),DD582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DE582)+DE582>$BN27,$BN27-SUM($BO582:DE582),DE582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DF582)+DF582>$BN27,$BN27-SUM($BO582:DF582),DF582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DG582)+DG582>$BN27,$BN27-SUM($BO582:DG582),DG582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DH582)+DH582>$BN27,$BN27-SUM($BO582:DH582),DH582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DI582)+DI582>$BN27,$BN27-SUM($BO582:DI582),DI582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DJ582)+DJ582>$BN27,$BN27-SUM($BO582:DJ582),DJ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DK582)+DK582>$BN27,$BN27-SUM($BO582:DK582),DK582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DL582)+DL582>$BN27,$BN27-SUM($BO582:DL582),DL582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DM582)+DM582>$BN27,$BN27-SUM($BO582:DM582),DM582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DN582)+DN582>$BN27,$BN27-SUM($BO582:DN582),DN582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DO582)+DO582>$BN27,$BN27-SUM($BO582:DO582),DO582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DP582)+DP582>$BN27,$BN27-SUM($BO582:DP582),DP582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DQ582)+DQ582>$BN27,$BN27-SUM($BO582:DQ582),DQ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DR582)+DR582>$BN27,$BN27-SUM($BO582:DR582),DR582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DS582)+DS582>$BN27,$BN27-SUM($BO582:DS582),DS582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DT582)+DT582>$BN27,$BN27-SUM($BO582:DT582),DT582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DU582)+DU582>$BN27,$BN27-SUM($BO582:DU582),DU582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DV582)+DV582>$BN27,$BN27-SUM($BO582:DV582),DV582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DW582)+DW582>$BN27,$BN27-SUM($BO582:DW582),DW582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DX582)+DX582>$BN27,$BN27-SUM($BO582:DX582),DX582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DY582)+DY582>$BN27,$BN27-SUM($BO582:DY582),DY582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:DZ582)+DZ582>$BN27,$BN27-SUM($BO582:DZ582),DZ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EA582)+EA582>$BN27,$BN27-SUM($BO582:EA582),EA582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EB582)+EB582>$BN27,$BN27-SUM($BO582:EB582),EB582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EC582)+EC582>$BN27,$BN27-SUM($BO582:EC582),EC582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:ED582)+ED582>$BN27,$BN27-SUM($BO582:ED582),ED582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EE582)+EE582>$BN27,$BN27-SUM($BO582:EE582),EE582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EF582)+EF582>$BN27,$BN27-SUM($BO582:EF582),EF582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EG582)+EG582>$BN27,$BN27-SUM($BO582:EG582),EG582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EH582)+EH582>$BN27,$BN27-SUM($BO582:EH582),EH582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EI582)+EI582>$BN27,$BN27-SUM($BO582:EI582),EI582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EJ582)+EJ582>$BN27,$BN27-SUM($BO582:EJ582),EJ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EK582)+EK582>$BN27,$BN27-SUM($BO582:EK582),EK582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EL582)+EL582>$BN27,$BN27-SUM($BO582:EL582),EL582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EM582)+EM582>$BN27,$BN27-SUM($BO582:EM582),EM582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EN582)+EN582>$BN27,$BN27-SUM($BO582:EN582),EN582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EO582)+EO582>$BN27,$BN27-SUM($BO582:EO582),EO582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EP582)+EP582>$BN27,$BN27-SUM($BO582:EP582),EP582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EQ582)+EQ582>$BN27,$BN27-SUM($BO582:EQ582),EQ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:ER582)+ER582>$BN27,$BN27-SUM($BO582:ER582),ER582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:ES582)+ES582>$BN27,$BN27-SUM($BO582:ES582),ES582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:ET582)+ET582>$BN27,$BN27-SUM($BO582:ET582),ET582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EU582)+EU582>$BN27,$BN27-SUM($BO582:EU582),EU582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EV582)+EV582>$BN27,$BN27-SUM($BO582:EV582),EV582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EW582)+EW582>$BN27,$BN27-SUM($BO582:EW582),EW582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EX582)+EX582>$BN27,$BN27-SUM($BO582:EX582),EX582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EY582)+EY582>$BN27,$BN27-SUM($BO582:EY582),EY582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:EZ582)+EZ582>$BN27,$BN27-SUM($BO582:EZ582),EZ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FA582)+FA582>$BN27,$BN27-SUM($BO582:FA582),FA582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FB582)+FB582>$BN27,$BN27-SUM($BO582:FB582),FB582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FC582)+FC582>$BN27,$BN27-SUM($BO582:FC582),FC582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FD582)+FD582>$BN27,$BN27-SUM($BO582:FD582),FD582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FE582)+FE582>$BN27,$BN27-SUM($BO582:FE582),FE582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FF582)+FF582>$BN27,$BN27-SUM($BO582:FF582),FF582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FG582)+FG582>$BN27,$BN27-SUM($BO582:FG582),FG582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FH582)+FH582>$BN27,$BN27-SUM($BO582:FH582),FH582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FI582)+FI582>$BN27,$BN27-SUM($BO582:FI582),FI582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FJ582)+FJ582>$BN27,$BN27-SUM($BO582:FJ582),FJ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FK582)+FK582>$BN27,$BN27-SUM($BO582:FK582),FK582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FL582)+FL582>$BN27,$BN27-SUM($BO582:FL582),FL582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FM582)+FM582>$BN27,$BN27-SUM($BO582:FM582),FM582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FN582)+FN582>$BN27,$BN27-SUM($BO582:FN582),FN582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FO582)+FO582>$BN27,$BN27-SUM($BO582:FO582),FO582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FP582)+FP582>$BN27,$BN27-SUM($BO582:FP582),FP582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FQ582)+FQ582>$BN27,$BN27-SUM($BO582:FQ582),FQ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FR582)+FR582>$BN27,$BN27-SUM($BO582:FR582),FR582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FS582)+FS582>$BN27,$BN27-SUM($BO582:FS582),FS582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FT582)+FT582>$BN27,$BN27-SUM($BO582:FT582),FT582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FU582)+FU582>$BN27,$BN27-SUM($BO582:FU582),FU582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FV582)+FV582>$BN27,$BN27-SUM($BO582:FV582),FV582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FW582)+FW582>$BN27,$BN27-SUM($BO582:FW582),FW582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FX582)+FX582>$BN27,$BN27-SUM($BO582:FX582),FX582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FY582)+FY582>$BN27,$BN27-SUM($BO582:FY582),FY582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:FZ582)+FZ582>$BN27,$BN27-SUM($BO582:FZ582),FZ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GA582)+GA582>$BN27,$BN27-SUM($BO582:GA582),GA582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GB582)+GB582>$BN27,$BN27-SUM($BO582:GB582),GB582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GC582)+GC582>$BN27,$BN27-SUM($BO582:GC582),GC582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GD582)+GD582>$BN27,$BN27-SUM($BO582:GD582),GD582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GE582)+GE582>$BN27,$BN27-SUM($BO582:GE582),GE582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GF582)+GF582>$BN27,$BN27-SUM($BO582:GF582),GF582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GG582)+GG582>$BN27,$BN27-SUM($BO582:GG582),GG582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GH582)+GH582>$BN27,$BN27-SUM($BO582:GH582),GH582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GI582)+GI582>$BN27,$BN27-SUM($BO582:GI582),GI582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GJ582)+GJ582>$BN27,$BN27-SUM($BO582:GJ582),GJ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GK582)+GK582>$BN27,$BN27-SUM($BO582:GK582),GK582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GL582)+GL582>$BN27,$BN27-SUM($BO582:GL582),GL582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GM582)+GM582>$BN27,$BN27-SUM($BO582:GM582),GM582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GN582)+GN582>$BN27,$BN27-SUM($BO582:GN582),GN582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GO582)+GO582>$BN27,$BN27-SUM($BO582:GO582),GO582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GP582)+GP582>$BN27,$BN27-SUM($BO582:GP582),GP582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GQ582)+GQ582>$BN27,$BN27-SUM($BO582:GQ582),GQ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GR582)+GR582>$BN27,$BN27-SUM($BO582:GR582),GR582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GS582)+GS582>$BN27,$BN27-SUM($BO582:GS582),GS582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GT582)+GT582>$BN27,$BN27-SUM($BO582:GT582),GT582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GU582)+GU582>$BN27,$BN27-SUM($BO582:GU582),GU582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GV582)+GV582>$BN27,$BN27-SUM($BO582:GV582),GV582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GW582)+GW582>$BN27,$BN27-SUM($BO582:GW582),GW582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GX582)+GX582>$BN27,$BN27-SUM($BO582:GX582),GX582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GY582)+GY582>$BN27,$BN27-SUM($BO582:GY582),GY582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:GZ582)+GZ582>$BN27,$BN27-SUM($BO582:GZ582),GZ582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:HA582)+HA582>$BN27,$BN27-SUM($BO582:HA582),HA582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:HB582)+HB582>$BN27,$BN27-SUM($BO582:HB582),HB582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:HC582)+HC582>$BN27,$BN27-SUM($BO582:HC582),HC582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:HD582)+HD582>$BN27,$BN27-SUM($BO582:HD582),HD582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:HE582)+HE582>$BN27,$BN27-SUM($BO582:HE582),HE582),0)","v":0},{"$f":"IF($BO582>0,IF(SUM($BO582:HF582)+HF582>$BN27,$BN27-SUM($BO582:HF582),HF582),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO583>0,IF(SUM($BO583:BO583)+BO583>$BN28,$BN28-SUM($BO583:BO583),BO583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BP583)+BP583>$BN28,$BN28-SUM($BO583:BP583),BP583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BQ583)+BQ583>$BN28,$BN28-SUM($BO583:BQ583),BQ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BR583)+BR583>$BN28,$BN28-SUM($BO583:BR583),BR583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BS583)+BS583>$BN28,$BN28-SUM($BO583:BS583),BS583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BT583)+BT583>$BN28,$BN28-SUM($BO583:BT583),BT583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BU583)+BU583>$BN28,$BN28-SUM($BO583:BU583),BU583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BV583)+BV583>$BN28,$BN28-SUM($BO583:BV583),BV583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BW583)+BW583>$BN28,$BN28-SUM($BO583:BW583),BW583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BX583)+BX583>$BN28,$BN28-SUM($BO583:BX583),BX583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BY583)+BY583>$BN28,$BN28-SUM($BO583:BY583),BY583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:BZ583)+BZ583>$BN28,$BN28-SUM($BO583:BZ583),BZ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CA583)+CA583>$BN28,$BN28-SUM($BO583:CA583),CA583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CB583)+CB583>$BN28,$BN28-SUM($BO583:CB583),CB583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CC583)+CC583>$BN28,$BN28-SUM($BO583:CC583),CC583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CD583)+CD583>$BN28,$BN28-SUM($BO583:CD583),CD583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CE583)+CE583>$BN28,$BN28-SUM($BO583:CE583),CE583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CF583)+CF583>$BN28,$BN28-SUM($BO583:CF583),CF583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CG583)+CG583>$BN28,$BN28-SUM($BO583:CG583),CG583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CH583)+CH583>$BN28,$BN28-SUM($BO583:CH583),CH583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CI583)+CI583>$BN28,$BN28-SUM($BO583:CI583),CI583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CJ583)+CJ583>$BN28,$BN28-SUM($BO583:CJ583),CJ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CK583)+CK583>$BN28,$BN28-SUM($BO583:CK583),CK583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CL583)+CL583>$BN28,$BN28-SUM($BO583:CL583),CL583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CM583)+CM583>$BN28,$BN28-SUM($BO583:CM583),CM583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CN583)+CN583>$BN28,$BN28-SUM($BO583:CN583),CN583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CO583)+CO583>$BN28,$BN28-SUM($BO583:CO583),CO583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CP583)+CP583>$BN28,$BN28-SUM($BO583:CP583),CP583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CQ583)+CQ583>$BN28,$BN28-SUM($BO583:CQ583),CQ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CR583)+CR583>$BN28,$BN28-SUM($BO583:CR583),CR583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CS583)+CS583>$BN28,$BN28-SUM($BO583:CS583),CS583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CT583)+CT583>$BN28,$BN28-SUM($BO583:CT583),CT583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CU583)+CU583>$BN28,$BN28-SUM($BO583:CU583),CU583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CV583)+CV583>$BN28,$BN28-SUM($BO583:CV583),CV583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CW583)+CW583>$BN28,$BN28-SUM($BO583:CW583),CW583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CX583)+CX583>$BN28,$BN28-SUM($BO583:CX583),CX583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CY583)+CY583>$BN28,$BN28-SUM($BO583:CY583),CY583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:CZ583)+CZ583>$BN28,$BN28-SUM($BO583:CZ583),CZ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DA583)+DA583>$BN28,$BN28-SUM($BO583:DA583),DA583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DB583)+DB583>$BN28,$BN28-SUM($BO583:DB583),DB583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DC583)+DC583>$BN28,$BN28-SUM($BO583:DC583),DC583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DD583)+DD583>$BN28,$BN28-SUM($BO583:DD583),DD583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DE583)+DE583>$BN28,$BN28-SUM($BO583:DE583),DE583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DF583)+DF583>$BN28,$BN28-SUM($BO583:DF583),DF583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DG583)+DG583>$BN28,$BN28-SUM($BO583:DG583),DG583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DH583)+DH583>$BN28,$BN28-SUM($BO583:DH583),DH583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DI583)+DI583>$BN28,$BN28-SUM($BO583:DI583),DI583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DJ583)+DJ583>$BN28,$BN28-SUM($BO583:DJ583),DJ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DK583)+DK583>$BN28,$BN28-SUM($BO583:DK583),DK583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DL583)+DL583>$BN28,$BN28-SUM($BO583:DL583),DL583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DM583)+DM583>$BN28,$BN28-SUM($BO583:DM583),DM583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DN583)+DN583>$BN28,$BN28-SUM($BO583:DN583),DN583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DO583)+DO583>$BN28,$BN28-SUM($BO583:DO583),DO583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DP583)+DP583>$BN28,$BN28-SUM($BO583:DP583),DP583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DQ583)+DQ583>$BN28,$BN28-SUM($BO583:DQ583),DQ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DR583)+DR583>$BN28,$BN28-SUM($BO583:DR583),DR583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DS583)+DS583>$BN28,$BN28-SUM($BO583:DS583),DS583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DT583)+DT583>$BN28,$BN28-SUM($BO583:DT583),DT583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DU583)+DU583>$BN28,$BN28-SUM($BO583:DU583),DU583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DV583)+DV583>$BN28,$BN28-SUM($BO583:DV583),DV583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DW583)+DW583>$BN28,$BN28-SUM($BO583:DW583),DW583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DX583)+DX583>$BN28,$BN28-SUM($BO583:DX583),DX583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DY583)+DY583>$BN28,$BN28-SUM($BO583:DY583),DY583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:DZ583)+DZ583>$BN28,$BN28-SUM($BO583:DZ583),DZ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EA583)+EA583>$BN28,$BN28-SUM($BO583:EA583),EA583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EB583)+EB583>$BN28,$BN28-SUM($BO583:EB583),EB583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EC583)+EC583>$BN28,$BN28-SUM($BO583:EC583),EC583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:ED583)+ED583>$BN28,$BN28-SUM($BO583:ED583),ED583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EE583)+EE583>$BN28,$BN28-SUM($BO583:EE583),EE583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EF583)+EF583>$BN28,$BN28-SUM($BO583:EF583),EF583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EG583)+EG583>$BN28,$BN28-SUM($BO583:EG583),EG583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EH583)+EH583>$BN28,$BN28-SUM($BO583:EH583),EH583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EI583)+EI583>$BN28,$BN28-SUM($BO583:EI583),EI583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EJ583)+EJ583>$BN28,$BN28-SUM($BO583:EJ583),EJ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EK583)+EK583>$BN28,$BN28-SUM($BO583:EK583),EK583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EL583)+EL583>$BN28,$BN28-SUM($BO583:EL583),EL583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EM583)+EM583>$BN28,$BN28-SUM($BO583:EM583),EM583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EN583)+EN583>$BN28,$BN28-SUM($BO583:EN583),EN583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EO583)+EO583>$BN28,$BN28-SUM($BO583:EO583),EO583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EP583)+EP583>$BN28,$BN28-SUM($BO583:EP583),EP583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EQ583)+EQ583>$BN28,$BN28-SUM($BO583:EQ583),EQ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:ER583)+ER583>$BN28,$BN28-SUM($BO583:ER583),ER583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:ES583)+ES583>$BN28,$BN28-SUM($BO583:ES583),ES583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:ET583)+ET583>$BN28,$BN28-SUM($BO583:ET583),ET583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EU583)+EU583>$BN28,$BN28-SUM($BO583:EU583),EU583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EV583)+EV583>$BN28,$BN28-SUM($BO583:EV583),EV583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EW583)+EW583>$BN28,$BN28-SUM($BO583:EW583),EW583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EX583)+EX583>$BN28,$BN28-SUM($BO583:EX583),EX583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EY583)+EY583>$BN28,$BN28-SUM($BO583:EY583),EY583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:EZ583)+EZ583>$BN28,$BN28-SUM($BO583:EZ583),EZ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FA583)+FA583>$BN28,$BN28-SUM($BO583:FA583),FA583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FB583)+FB583>$BN28,$BN28-SUM($BO583:FB583),FB583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FC583)+FC583>$BN28,$BN28-SUM($BO583:FC583),FC583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FD583)+FD583>$BN28,$BN28-SUM($BO583:FD583),FD583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FE583)+FE583>$BN28,$BN28-SUM($BO583:FE583),FE583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FF583)+FF583>$BN28,$BN28-SUM($BO583:FF583),FF583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FG583)+FG583>$BN28,$BN28-SUM($BO583:FG583),FG583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FH583)+FH583>$BN28,$BN28-SUM($BO583:FH583),FH583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FI583)+FI583>$BN28,$BN28-SUM($BO583:FI583),FI583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FJ583)+FJ583>$BN28,$BN28-SUM($BO583:FJ583),FJ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FK583)+FK583>$BN28,$BN28-SUM($BO583:FK583),FK583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FL583)+FL583>$BN28,$BN28-SUM($BO583:FL583),FL583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FM583)+FM583>$BN28,$BN28-SUM($BO583:FM583),FM583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FN583)+FN583>$BN28,$BN28-SUM($BO583:FN583),FN583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FO583)+FO583>$BN28,$BN28-SUM($BO583:FO583),FO583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FP583)+FP583>$BN28,$BN28-SUM($BO583:FP583),FP583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FQ583)+FQ583>$BN28,$BN28-SUM($BO583:FQ583),FQ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FR583)+FR583>$BN28,$BN28-SUM($BO583:FR583),FR583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FS583)+FS583>$BN28,$BN28-SUM($BO583:FS583),FS583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FT583)+FT583>$BN28,$BN28-SUM($BO583:FT583),FT583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FU583)+FU583>$BN28,$BN28-SUM($BO583:FU583),FU583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FV583)+FV583>$BN28,$BN28-SUM($BO583:FV583),FV583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FW583)+FW583>$BN28,$BN28-SUM($BO583:FW583),FW583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FX583)+FX583>$BN28,$BN28-SUM($BO583:FX583),FX583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FY583)+FY583>$BN28,$BN28-SUM($BO583:FY583),FY583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:FZ583)+FZ583>$BN28,$BN28-SUM($BO583:FZ583),FZ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GA583)+GA583>$BN28,$BN28-SUM($BO583:GA583),GA583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GB583)+GB583>$BN28,$BN28-SUM($BO583:GB583),GB583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GC583)+GC583>$BN28,$BN28-SUM($BO583:GC583),GC583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GD583)+GD583>$BN28,$BN28-SUM($BO583:GD583),GD583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GE583)+GE583>$BN28,$BN28-SUM($BO583:GE583),GE583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GF583)+GF583>$BN28,$BN28-SUM($BO583:GF583),GF583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GG583)+GG583>$BN28,$BN28-SUM($BO583:GG583),GG583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GH583)+GH583>$BN28,$BN28-SUM($BO583:GH583),GH583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GI583)+GI583>$BN28,$BN28-SUM($BO583:GI583),GI583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GJ583)+GJ583>$BN28,$BN28-SUM($BO583:GJ583),GJ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GK583)+GK583>$BN28,$BN28-SUM($BO583:GK583),GK583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GL583)+GL583>$BN28,$BN28-SUM($BO583:GL583),GL583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GM583)+GM583>$BN28,$BN28-SUM($BO583:GM583),GM583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GN583)+GN583>$BN28,$BN28-SUM($BO583:GN583),GN583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GO583)+GO583>$BN28,$BN28-SUM($BO583:GO583),GO583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GP583)+GP583>$BN28,$BN28-SUM($BO583:GP583),GP583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GQ583)+GQ583>$BN28,$BN28-SUM($BO583:GQ583),GQ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GR583)+GR583>$BN28,$BN28-SUM($BO583:GR583),GR583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GS583)+GS583>$BN28,$BN28-SUM($BO583:GS583),GS583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GT583)+GT583>$BN28,$BN28-SUM($BO583:GT583),GT583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GU583)+GU583>$BN28,$BN28-SUM($BO583:GU583),GU583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GV583)+GV583>$BN28,$BN28-SUM($BO583:GV583),GV583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GW583)+GW583>$BN28,$BN28-SUM($BO583:GW583),GW583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GX583)+GX583>$BN28,$BN28-SUM($BO583:GX583),GX583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GY583)+GY583>$BN28,$BN28-SUM($BO583:GY583),GY583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:GZ583)+GZ583>$BN28,$BN28-SUM($BO583:GZ583),GZ583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:HA583)+HA583>$BN28,$BN28-SUM($BO583:HA583),HA583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:HB583)+HB583>$BN28,$BN28-SUM($BO583:HB583),HB583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:HC583)+HC583>$BN28,$BN28-SUM($BO583:HC583),HC583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:HD583)+HD583>$BN28,$BN28-SUM($BO583:HD583),HD583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:HE583)+HE583>$BN28,$BN28-SUM($BO583:HE583),HE583),0)","v":0},{"$f":"IF($BO583>0,IF(SUM($BO583:HF583)+HF583>$BN28,$BN28-SUM($BO583:HF583),HF583),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO584>0,IF(SUM($BO584:BO584)+BO584>$BN29,$BN29-SUM($BO584:BO584),BO584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BP584)+BP584>$BN29,$BN29-SUM($BO584:BP584),BP584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BQ584)+BQ584>$BN29,$BN29-SUM($BO584:BQ584),BQ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BR584)+BR584>$BN29,$BN29-SUM($BO584:BR584),BR584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BS584)+BS584>$BN29,$BN29-SUM($BO584:BS584),BS584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BT584)+BT584>$BN29,$BN29-SUM($BO584:BT584),BT584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BU584)+BU584>$BN29,$BN29-SUM($BO584:BU584),BU584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BV584)+BV584>$BN29,$BN29-SUM($BO584:BV584),BV584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BW584)+BW584>$BN29,$BN29-SUM($BO584:BW584),BW584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BX584)+BX584>$BN29,$BN29-SUM($BO584:BX584),BX584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BY584)+BY584>$BN29,$BN29-SUM($BO584:BY584),BY584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:BZ584)+BZ584>$BN29,$BN29-SUM($BO584:BZ584),BZ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CA584)+CA584>$BN29,$BN29-SUM($BO584:CA584),CA584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CB584)+CB584>$BN29,$BN29-SUM($BO584:CB584),CB584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CC584)+CC584>$BN29,$BN29-SUM($BO584:CC584),CC584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CD584)+CD584>$BN29,$BN29-SUM($BO584:CD584),CD584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CE584)+CE584>$BN29,$BN29-SUM($BO584:CE584),CE584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CF584)+CF584>$BN29,$BN29-SUM($BO584:CF584),CF584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CG584)+CG584>$BN29,$BN29-SUM($BO584:CG584),CG584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CH584)+CH584>$BN29,$BN29-SUM($BO584:CH584),CH584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CI584)+CI584>$BN29,$BN29-SUM($BO584:CI584),CI584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CJ584)+CJ584>$BN29,$BN29-SUM($BO584:CJ584),CJ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CK584)+CK584>$BN29,$BN29-SUM($BO584:CK584),CK584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CL584)+CL584>$BN29,$BN29-SUM($BO584:CL584),CL584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CM584)+CM584>$BN29,$BN29-SUM($BO584:CM584),CM584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CN584)+CN584>$BN29,$BN29-SUM($BO584:CN584),CN584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CO584)+CO584>$BN29,$BN29-SUM($BO584:CO584),CO584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CP584)+CP584>$BN29,$BN29-SUM($BO584:CP584),CP584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CQ584)+CQ584>$BN29,$BN29-SUM($BO584:CQ584),CQ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CR584)+CR584>$BN29,$BN29-SUM($BO584:CR584),CR584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CS584)+CS584>$BN29,$BN29-SUM($BO584:CS584),CS584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CT584)+CT584>$BN29,$BN29-SUM($BO584:CT584),CT584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CU584)+CU584>$BN29,$BN29-SUM($BO584:CU584),CU584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CV584)+CV584>$BN29,$BN29-SUM($BO584:CV584),CV584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CW584)+CW584>$BN29,$BN29-SUM($BO584:CW584),CW584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CX584)+CX584>$BN29,$BN29-SUM($BO584:CX584),CX584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CY584)+CY584>$BN29,$BN29-SUM($BO584:CY584),CY584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:CZ584)+CZ584>$BN29,$BN29-SUM($BO584:CZ584),CZ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DA584)+DA584>$BN29,$BN29-SUM($BO584:DA584),DA584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DB584)+DB584>$BN29,$BN29-SUM($BO584:DB584),DB584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DC584)+DC584>$BN29,$BN29-SUM($BO584:DC584),DC584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DD584)+DD584>$BN29,$BN29-SUM($BO584:DD584),DD584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DE584)+DE584>$BN29,$BN29-SUM($BO584:DE584),DE584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DF584)+DF584>$BN29,$BN29-SUM($BO584:DF584),DF584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DG584)+DG584>$BN29,$BN29-SUM($BO584:DG584),DG584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DH584)+DH584>$BN29,$BN29-SUM($BO584:DH584),DH584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DI584)+DI584>$BN29,$BN29-SUM($BO584:DI584),DI584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DJ584)+DJ584>$BN29,$BN29-SUM($BO584:DJ584),DJ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DK584)+DK584>$BN29,$BN29-SUM($BO584:DK584),DK584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DL584)+DL584>$BN29,$BN29-SUM($BO584:DL584),DL584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DM584)+DM584>$BN29,$BN29-SUM($BO584:DM584),DM584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DN584)+DN584>$BN29,$BN29-SUM($BO584:DN584),DN584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DO584)+DO584>$BN29,$BN29-SUM($BO584:DO584),DO584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DP584)+DP584>$BN29,$BN29-SUM($BO584:DP584),DP584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DQ584)+DQ584>$BN29,$BN29-SUM($BO584:DQ584),DQ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DR584)+DR584>$BN29,$BN29-SUM($BO584:DR584),DR584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DS584)+DS584>$BN29,$BN29-SUM($BO584:DS584),DS584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DT584)+DT584>$BN29,$BN29-SUM($BO584:DT584),DT584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DU584)+DU584>$BN29,$BN29-SUM($BO584:DU584),DU584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DV584)+DV584>$BN29,$BN29-SUM($BO584:DV584),DV584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DW584)+DW584>$BN29,$BN29-SUM($BO584:DW584),DW584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DX584)+DX584>$BN29,$BN29-SUM($BO584:DX584),DX584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DY584)+DY584>$BN29,$BN29-SUM($BO584:DY584),DY584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:DZ584)+DZ584>$BN29,$BN29-SUM($BO584:DZ584),DZ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EA584)+EA584>$BN29,$BN29-SUM($BO584:EA584),EA584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EB584)+EB584>$BN29,$BN29-SUM($BO584:EB584),EB584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EC584)+EC584>$BN29,$BN29-SUM($BO584:EC584),EC584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:ED584)+ED584>$BN29,$BN29-SUM($BO584:ED584),ED584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EE584)+EE584>$BN29,$BN29-SUM($BO584:EE584),EE584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EF584)+EF584>$BN29,$BN29-SUM($BO584:EF584),EF584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EG584)+EG584>$BN29,$BN29-SUM($BO584:EG584),EG584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EH584)+EH584>$BN29,$BN29-SUM($BO584:EH584),EH584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EI584)+EI584>$BN29,$BN29-SUM($BO584:EI584),EI584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EJ584)+EJ584>$BN29,$BN29-SUM($BO584:EJ584),EJ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EK584)+EK584>$BN29,$BN29-SUM($BO584:EK584),EK584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EL584)+EL584>$BN29,$BN29-SUM($BO584:EL584),EL584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EM584)+EM584>$BN29,$BN29-SUM($BO584:EM584),EM584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EN584)+EN584>$BN29,$BN29-SUM($BO584:EN584),EN584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EO584)+EO584>$BN29,$BN29-SUM($BO584:EO584),EO584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EP584)+EP584>$BN29,$BN29-SUM($BO584:EP584),EP584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EQ584)+EQ584>$BN29,$BN29-SUM($BO584:EQ584),EQ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:ER584)+ER584>$BN29,$BN29-SUM($BO584:ER584),ER584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:ES584)+ES584>$BN29,$BN29-SUM($BO584:ES584),ES584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:ET584)+ET584>$BN29,$BN29-SUM($BO584:ET584),ET584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EU584)+EU584>$BN29,$BN29-SUM($BO584:EU584),EU584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EV584)+EV584>$BN29,$BN29-SUM($BO584:EV584),EV584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EW584)+EW584>$BN29,$BN29-SUM($BO584:EW584),EW584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EX584)+EX584>$BN29,$BN29-SUM($BO584:EX584),EX584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EY584)+EY584>$BN29,$BN29-SUM($BO584:EY584),EY584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:EZ584)+EZ584>$BN29,$BN29-SUM($BO584:EZ584),EZ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FA584)+FA584>$BN29,$BN29-SUM($BO584:FA584),FA584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FB584)+FB584>$BN29,$BN29-SUM($BO584:FB584),FB584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FC584)+FC584>$BN29,$BN29-SUM($BO584:FC584),FC584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FD584)+FD584>$BN29,$BN29-SUM($BO584:FD584),FD584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FE584)+FE584>$BN29,$BN29-SUM($BO584:FE584),FE584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FF584)+FF584>$BN29,$BN29-SUM($BO584:FF584),FF584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FG584)+FG584>$BN29,$BN29-SUM($BO584:FG584),FG584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FH584)+FH584>$BN29,$BN29-SUM($BO584:FH584),FH584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FI584)+FI584>$BN29,$BN29-SUM($BO584:FI584),FI584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FJ584)+FJ584>$BN29,$BN29-SUM($BO584:FJ584),FJ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FK584)+FK584>$BN29,$BN29-SUM($BO584:FK584),FK584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FL584)+FL584>$BN29,$BN29-SUM($BO584:FL584),FL584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FM584)+FM584>$BN29,$BN29-SUM($BO584:FM584),FM584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FN584)+FN584>$BN29,$BN29-SUM($BO584:FN584),FN584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FO584)+FO584>$BN29,$BN29-SUM($BO584:FO584),FO584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FP584)+FP584>$BN29,$BN29-SUM($BO584:FP584),FP584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FQ584)+FQ584>$BN29,$BN29-SUM($BO584:FQ584),FQ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FR584)+FR584>$BN29,$BN29-SUM($BO584:FR584),FR584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FS584)+FS584>$BN29,$BN29-SUM($BO584:FS584),FS584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FT584)+FT584>$BN29,$BN29-SUM($BO584:FT584),FT584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FU584)+FU584>$BN29,$BN29-SUM($BO584:FU584),FU584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FV584)+FV584>$BN29,$BN29-SUM($BO584:FV584),FV584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FW584)+FW584>$BN29,$BN29-SUM($BO584:FW584),FW584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FX584)+FX584>$BN29,$BN29-SUM($BO584:FX584),FX584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FY584)+FY584>$BN29,$BN29-SUM($BO584:FY584),FY584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:FZ584)+FZ584>$BN29,$BN29-SUM($BO584:FZ584),FZ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GA584)+GA584>$BN29,$BN29-SUM($BO584:GA584),GA584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GB584)+GB584>$BN29,$BN29-SUM($BO584:GB584),GB584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GC584)+GC584>$BN29,$BN29-SUM($BO584:GC584),GC584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GD584)+GD584>$BN29,$BN29-SUM($BO584:GD584),GD584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GE584)+GE584>$BN29,$BN29-SUM($BO584:GE584),GE584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GF584)+GF584>$BN29,$BN29-SUM($BO584:GF584),GF584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GG584)+GG584>$BN29,$BN29-SUM($BO584:GG584),GG584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GH584)+GH584>$BN29,$BN29-SUM($BO584:GH584),GH584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GI584)+GI584>$BN29,$BN29-SUM($BO584:GI584),GI584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GJ584)+GJ584>$BN29,$BN29-SUM($BO584:GJ584),GJ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GK584)+GK584>$BN29,$BN29-SUM($BO584:GK584),GK584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GL584)+GL584>$BN29,$BN29-SUM($BO584:GL584),GL584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GM584)+GM584>$BN29,$BN29-SUM($BO584:GM584),GM584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GN584)+GN584>$BN29,$BN29-SUM($BO584:GN584),GN584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GO584)+GO584>$BN29,$BN29-SUM($BO584:GO584),GO584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GP584)+GP584>$BN29,$BN29-SUM($BO584:GP584),GP584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GQ584)+GQ584>$BN29,$BN29-SUM($BO584:GQ584),GQ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GR584)+GR584>$BN29,$BN29-SUM($BO584:GR584),GR584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GS584)+GS584>$BN29,$BN29-SUM($BO584:GS584),GS584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GT584)+GT584>$BN29,$BN29-SUM($BO584:GT584),GT584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GU584)+GU584>$BN29,$BN29-SUM($BO584:GU584),GU584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GV584)+GV584>$BN29,$BN29-SUM($BO584:GV584),GV584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GW584)+GW584>$BN29,$BN29-SUM($BO584:GW584),GW584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GX584)+GX584>$BN29,$BN29-SUM($BO584:GX584),GX584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GY584)+GY584>$BN29,$BN29-SUM($BO584:GY584),GY584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:GZ584)+GZ584>$BN29,$BN29-SUM($BO584:GZ584),GZ584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:HA584)+HA584>$BN29,$BN29-SUM($BO584:HA584),HA584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:HB584)+HB584>$BN29,$BN29-SUM($BO584:HB584),HB584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:HC584)+HC584>$BN29,$BN29-SUM($BO584:HC584),HC584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:HD584)+HD584>$BN29,$BN29-SUM($BO584:HD584),HD584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:HE584)+HE584>$BN29,$BN29-SUM($BO584:HE584),HE584),0)","v":0},{"$f":"IF($BO584>0,IF(SUM($BO584:HF584)+HF584>$BN29,$BN29-SUM($BO584:HF584),HF584),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO585>0,IF(SUM($BO585:BO585)+BO585>$BN30,$BN30-SUM($BO585:BO585),BO585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BP585)+BP585>$BN30,$BN30-SUM($BO585:BP585),BP585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BQ585)+BQ585>$BN30,$BN30-SUM($BO585:BQ585),BQ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BR585)+BR585>$BN30,$BN30-SUM($BO585:BR585),BR585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BS585)+BS585>$BN30,$BN30-SUM($BO585:BS585),BS585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BT585)+BT585>$BN30,$BN30-SUM($BO585:BT585),BT585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BU585)+BU585>$BN30,$BN30-SUM($BO585:BU585),BU585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BV585)+BV585>$BN30,$BN30-SUM($BO585:BV585),BV585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BW585)+BW585>$BN30,$BN30-SUM($BO585:BW585),BW585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BX585)+BX585>$BN30,$BN30-SUM($BO585:BX585),BX585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BY585)+BY585>$BN30,$BN30-SUM($BO585:BY585),BY585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:BZ585)+BZ585>$BN30,$BN30-SUM($BO585:BZ585),BZ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CA585)+CA585>$BN30,$BN30-SUM($BO585:CA585),CA585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CB585)+CB585>$BN30,$BN30-SUM($BO585:CB585),CB585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CC585)+CC585>$BN30,$BN30-SUM($BO585:CC585),CC585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CD585)+CD585>$BN30,$BN30-SUM($BO585:CD585),CD585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CE585)+CE585>$BN30,$BN30-SUM($BO585:CE585),CE585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CF585)+CF585>$BN30,$BN30-SUM($BO585:CF585),CF585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CG585)+CG585>$BN30,$BN30-SUM($BO585:CG585),CG585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CH585)+CH585>$BN30,$BN30-SUM($BO585:CH585),CH585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CI585)+CI585>$BN30,$BN30-SUM($BO585:CI585),CI585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CJ585)+CJ585>$BN30,$BN30-SUM($BO585:CJ585),CJ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CK585)+CK585>$BN30,$BN30-SUM($BO585:CK585),CK585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CL585)+CL585>$BN30,$BN30-SUM($BO585:CL585),CL585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CM585)+CM585>$BN30,$BN30-SUM($BO585:CM585),CM585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CN585)+CN585>$BN30,$BN30-SUM($BO585:CN585),CN585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CO585)+CO585>$BN30,$BN30-SUM($BO585:CO585),CO585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CP585)+CP585>$BN30,$BN30-SUM($BO585:CP585),CP585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CQ585)+CQ585>$BN30,$BN30-SUM($BO585:CQ585),CQ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CR585)+CR585>$BN30,$BN30-SUM($BO585:CR585),CR585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CS585)+CS585>$BN30,$BN30-SUM($BO585:CS585),CS585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CT585)+CT585>$BN30,$BN30-SUM($BO585:CT585),CT585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CU585)+CU585>$BN30,$BN30-SUM($BO585:CU585),CU585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CV585)+CV585>$BN30,$BN30-SUM($BO585:CV585),CV585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CW585)+CW585>$BN30,$BN30-SUM($BO585:CW585),CW585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CX585)+CX585>$BN30,$BN30-SUM($BO585:CX585),CX585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CY585)+CY585>$BN30,$BN30-SUM($BO585:CY585),CY585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:CZ585)+CZ585>$BN30,$BN30-SUM($BO585:CZ585),CZ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DA585)+DA585>$BN30,$BN30-SUM($BO585:DA585),DA585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DB585)+DB585>$BN30,$BN30-SUM($BO585:DB585),DB585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DC585)+DC585>$BN30,$BN30-SUM($BO585:DC585),DC585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DD585)+DD585>$BN30,$BN30-SUM($BO585:DD585),DD585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DE585)+DE585>$BN30,$BN30-SUM($BO585:DE585),DE585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DF585)+DF585>$BN30,$BN30-SUM($BO585:DF585),DF585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DG585)+DG585>$BN30,$BN30-SUM($BO585:DG585),DG585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DH585)+DH585>$BN30,$BN30-SUM($BO585:DH585),DH585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DI585)+DI585>$BN30,$BN30-SUM($BO585:DI585),DI585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DJ585)+DJ585>$BN30,$BN30-SUM($BO585:DJ585),DJ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DK585)+DK585>$BN30,$BN30-SUM($BO585:DK585),DK585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DL585)+DL585>$BN30,$BN30-SUM($BO585:DL585),DL585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DM585)+DM585>$BN30,$BN30-SUM($BO585:DM585),DM585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DN585)+DN585>$BN30,$BN30-SUM($BO585:DN585),DN585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DO585)+DO585>$BN30,$BN30-SUM($BO585:DO585),DO585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DP585)+DP585>$BN30,$BN30-SUM($BO585:DP585),DP585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DQ585)+DQ585>$BN30,$BN30-SUM($BO585:DQ585),DQ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DR585)+DR585>$BN30,$BN30-SUM($BO585:DR585),DR585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DS585)+DS585>$BN30,$BN30-SUM($BO585:DS585),DS585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DT585)+DT585>$BN30,$BN30-SUM($BO585:DT585),DT585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DU585)+DU585>$BN30,$BN30-SUM($BO585:DU585),DU585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DV585)+DV585>$BN30,$BN30-SUM($BO585:DV585),DV585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DW585)+DW585>$BN30,$BN30-SUM($BO585:DW585),DW585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DX585)+DX585>$BN30,$BN30-SUM($BO585:DX585),DX585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DY585)+DY585>$BN30,$BN30-SUM($BO585:DY585),DY585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:DZ585)+DZ585>$BN30,$BN30-SUM($BO585:DZ585),DZ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EA585)+EA585>$BN30,$BN30-SUM($BO585:EA585),EA585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EB585)+EB585>$BN30,$BN30-SUM($BO585:EB585),EB585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EC585)+EC585>$BN30,$BN30-SUM($BO585:EC585),EC585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:ED585)+ED585>$BN30,$BN30-SUM($BO585:ED585),ED585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EE585)+EE585>$BN30,$BN30-SUM($BO585:EE585),EE585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EF585)+EF585>$BN30,$BN30-SUM($BO585:EF585),EF585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EG585)+EG585>$BN30,$BN30-SUM($BO585:EG585),EG585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EH585)+EH585>$BN30,$BN30-SUM($BO585:EH585),EH585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EI585)+EI585>$BN30,$BN30-SUM($BO585:EI585),EI585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EJ585)+EJ585>$BN30,$BN30-SUM($BO585:EJ585),EJ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EK585)+EK585>$BN30,$BN30-SUM($BO585:EK585),EK585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EL585)+EL585>$BN30,$BN30-SUM($BO585:EL585),EL585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EM585)+EM585>$BN30,$BN30-SUM($BO585:EM585),EM585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EN585)+EN585>$BN30,$BN30-SUM($BO585:EN585),EN585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EO585)+EO585>$BN30,$BN30-SUM($BO585:EO585),EO585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EP585)+EP585>$BN30,$BN30-SUM($BO585:EP585),EP585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EQ585)+EQ585>$BN30,$BN30-SUM($BO585:EQ585),EQ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:ER585)+ER585>$BN30,$BN30-SUM($BO585:ER585),ER585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:ES585)+ES585>$BN30,$BN30-SUM($BO585:ES585),ES585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:ET585)+ET585>$BN30,$BN30-SUM($BO585:ET585),ET585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EU585)+EU585>$BN30,$BN30-SUM($BO585:EU585),EU585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EV585)+EV585>$BN30,$BN30-SUM($BO585:EV585),EV585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EW585)+EW585>$BN30,$BN30-SUM($BO585:EW585),EW585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EX585)+EX585>$BN30,$BN30-SUM($BO585:EX585),EX585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EY585)+EY585>$BN30,$BN30-SUM($BO585:EY585),EY585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:EZ585)+EZ585>$BN30,$BN30-SUM($BO585:EZ585),EZ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FA585)+FA585>$BN30,$BN30-SUM($BO585:FA585),FA585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FB585)+FB585>$BN30,$BN30-SUM($BO585:FB585),FB585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FC585)+FC585>$BN30,$BN30-SUM($BO585:FC585),FC585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FD585)+FD585>$BN30,$BN30-SUM($BO585:FD585),FD585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FE585)+FE585>$BN30,$BN30-SUM($BO585:FE585),FE585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FF585)+FF585>$BN30,$BN30-SUM($BO585:FF585),FF585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FG585)+FG585>$BN30,$BN30-SUM($BO585:FG585),FG585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FH585)+FH585>$BN30,$BN30-SUM($BO585:FH585),FH585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FI585)+FI585>$BN30,$BN30-SUM($BO585:FI585),FI585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FJ585)+FJ585>$BN30,$BN30-SUM($BO585:FJ585),FJ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FK585)+FK585>$BN30,$BN30-SUM($BO585:FK585),FK585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FL585)+FL585>$BN30,$BN30-SUM($BO585:FL585),FL585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FM585)+FM585>$BN30,$BN30-SUM($BO585:FM585),FM585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FN585)+FN585>$BN30,$BN30-SUM($BO585:FN585),FN585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FO585)+FO585>$BN30,$BN30-SUM($BO585:FO585),FO585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FP585)+FP585>$BN30,$BN30-SUM($BO585:FP585),FP585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FQ585)+FQ585>$BN30,$BN30-SUM($BO585:FQ585),FQ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FR585)+FR585>$BN30,$BN30-SUM($BO585:FR585),FR585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FS585)+FS585>$BN30,$BN30-SUM($BO585:FS585),FS585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FT585)+FT585>$BN30,$BN30-SUM($BO585:FT585),FT585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FU585)+FU585>$BN30,$BN30-SUM($BO585:FU585),FU585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FV585)+FV585>$BN30,$BN30-SUM($BO585:FV585),FV585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FW585)+FW585>$BN30,$BN30-SUM($BO585:FW585),FW585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FX585)+FX585>$BN30,$BN30-SUM($BO585:FX585),FX585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FY585)+FY585>$BN30,$BN30-SUM($BO585:FY585),FY585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:FZ585)+FZ585>$BN30,$BN30-SUM($BO585:FZ585),FZ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GA585)+GA585>$BN30,$BN30-SUM($BO585:GA585),GA585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GB585)+GB585>$BN30,$BN30-SUM($BO585:GB585),GB585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GC585)+GC585>$BN30,$BN30-SUM($BO585:GC585),GC585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GD585)+GD585>$BN30,$BN30-SUM($BO585:GD585),GD585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GE585)+GE585>$BN30,$BN30-SUM($BO585:GE585),GE585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GF585)+GF585>$BN30,$BN30-SUM($BO585:GF585),GF585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GG585)+GG585>$BN30,$BN30-SUM($BO585:GG585),GG585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GH585)+GH585>$BN30,$BN30-SUM($BO585:GH585),GH585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GI585)+GI585>$BN30,$BN30-SUM($BO585:GI585),GI585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GJ585)+GJ585>$BN30,$BN30-SUM($BO585:GJ585),GJ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GK585)+GK585>$BN30,$BN30-SUM($BO585:GK585),GK585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GL585)+GL585>$BN30,$BN30-SUM($BO585:GL585),GL585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GM585)+GM585>$BN30,$BN30-SUM($BO585:GM585),GM585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GN585)+GN585>$BN30,$BN30-SUM($BO585:GN585),GN585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GO585)+GO585>$BN30,$BN30-SUM($BO585:GO585),GO585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GP585)+GP585>$BN30,$BN30-SUM($BO585:GP585),GP585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GQ585)+GQ585>$BN30,$BN30-SUM($BO585:GQ585),GQ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GR585)+GR585>$BN30,$BN30-SUM($BO585:GR585),GR585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GS585)+GS585>$BN30,$BN30-SUM($BO585:GS585),GS585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GT585)+GT585>$BN30,$BN30-SUM($BO585:GT585),GT585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GU585)+GU585>$BN30,$BN30-SUM($BO585:GU585),GU585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GV585)+GV585>$BN30,$BN30-SUM($BO585:GV585),GV585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GW585)+GW585>$BN30,$BN30-SUM($BO585:GW585),GW585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GX585)+GX585>$BN30,$BN30-SUM($BO585:GX585),GX585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GY585)+GY585>$BN30,$BN30-SUM($BO585:GY585),GY585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:GZ585)+GZ585>$BN30,$BN30-SUM($BO585:GZ585),GZ585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:HA585)+HA585>$BN30,$BN30-SUM($BO585:HA585),HA585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:HB585)+HB585>$BN30,$BN30-SUM($BO585:HB585),HB585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:HC585)+HC585>$BN30,$BN30-SUM($BO585:HC585),HC585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:HD585)+HD585>$BN30,$BN30-SUM($BO585:HD585),HD585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:HE585)+HE585>$BN30,$BN30-SUM($BO585:HE585),HE585),0)","v":0},{"$f":"IF($BO585>0,IF(SUM($BO585:HF585)+HF585>$BN30,$BN30-SUM($BO585:HF585),HF585),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BO586>0,IF(SUM($BO586:BO586)+BO586>$BN31,$BN31-SUM($BO586:BO586),BO586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BP586)+BP586>$BN31,$BN31-SUM($BO586:BP586),BP586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BQ586)+BQ586>$BN31,$BN31-SUM($BO586:BQ586),BQ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BR586)+BR586>$BN31,$BN31-SUM($BO586:BR586),BR586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BS586)+BS586>$BN31,$BN31-SUM($BO586:BS586),BS586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BT586)+BT586>$BN31,$BN31-SUM($BO586:BT586),BT586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BU586)+BU586>$BN31,$BN31-SUM($BO586:BU586),BU586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BV586)+BV586>$BN31,$BN31-SUM($BO586:BV586),BV586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BW586)+BW586>$BN31,$BN31-SUM($BO586:BW586),BW586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BX586)+BX586>$BN31,$BN31-SUM($BO586:BX586),BX586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BY586)+BY586>$BN31,$BN31-SUM($BO586:BY586),BY586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:BZ586)+BZ586>$BN31,$BN31-SUM($BO586:BZ586),BZ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CA586)+CA586>$BN31,$BN31-SUM($BO586:CA586),CA586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CB586)+CB586>$BN31,$BN31-SUM($BO586:CB586),CB586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CC586)+CC586>$BN31,$BN31-SUM($BO586:CC586),CC586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CD586)+CD586>$BN31,$BN31-SUM($BO586:CD586),CD586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CE586)+CE586>$BN31,$BN31-SUM($BO586:CE586),CE586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CF586)+CF586>$BN31,$BN31-SUM($BO586:CF586),CF586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CG586)+CG586>$BN31,$BN31-SUM($BO586:CG586),CG586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CH586)+CH586>$BN31,$BN31-SUM($BO586:CH586),CH586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CI586)+CI586>$BN31,$BN31-SUM($BO586:CI586),CI586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CJ586)+CJ586>$BN31,$BN31-SUM($BO586:CJ586),CJ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CK586)+CK586>$BN31,$BN31-SUM($BO586:CK586),CK586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CL586)+CL586>$BN31,$BN31-SUM($BO586:CL586),CL586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CM586)+CM586>$BN31,$BN31-SUM($BO586:CM586),CM586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CN586)+CN586>$BN31,$BN31-SUM($BO586:CN586),CN586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CO586)+CO586>$BN31,$BN31-SUM($BO586:CO586),CO586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CP586)+CP586>$BN31,$BN31-SUM($BO586:CP586),CP586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CQ586)+CQ586>$BN31,$BN31-SUM($BO586:CQ586),CQ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CR586)+CR586>$BN31,$BN31-SUM($BO586:CR586),CR586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CS586)+CS586>$BN31,$BN31-SUM($BO586:CS586),CS586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CT586)+CT586>$BN31,$BN31-SUM($BO586:CT586),CT586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CU586)+CU586>$BN31,$BN31-SUM($BO586:CU586),CU586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CV586)+CV586>$BN31,$BN31-SUM($BO586:CV586),CV586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CW586)+CW586>$BN31,$BN31-SUM($BO586:CW586),CW586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CX586)+CX586>$BN31,$BN31-SUM($BO586:CX586),CX586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CY586)+CY586>$BN31,$BN31-SUM($BO586:CY586),CY586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:CZ586)+CZ586>$BN31,$BN31-SUM($BO586:CZ586),CZ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DA586)+DA586>$BN31,$BN31-SUM($BO586:DA586),DA586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DB586)+DB586>$BN31,$BN31-SUM($BO586:DB586),DB586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DC586)+DC586>$BN31,$BN31-SUM($BO586:DC586),DC586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DD586)+DD586>$BN31,$BN31-SUM($BO586:DD586),DD586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DE586)+DE586>$BN31,$BN31-SUM($BO586:DE586),DE586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DF586)+DF586>$BN31,$BN31-SUM($BO586:DF586),DF586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DG586)+DG586>$BN31,$BN31-SUM($BO586:DG586),DG586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DH586)+DH586>$BN31,$BN31-SUM($BO586:DH586),DH586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DI586)+DI586>$BN31,$BN31-SUM($BO586:DI586),DI586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DJ586)+DJ586>$BN31,$BN31-SUM($BO586:DJ586),DJ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DK586)+DK586>$BN31,$BN31-SUM($BO586:DK586),DK586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DL586)+DL586>$BN31,$BN31-SUM($BO586:DL586),DL586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DM586)+DM586>$BN31,$BN31-SUM($BO586:DM586),DM586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DN586)+DN586>$BN31,$BN31-SUM($BO586:DN586),DN586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DO586)+DO586>$BN31,$BN31-SUM($BO586:DO586),DO586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DP586)+DP586>$BN31,$BN31-SUM($BO586:DP586),DP586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DQ586)+DQ586>$BN31,$BN31-SUM($BO586:DQ586),DQ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DR586)+DR586>$BN31,$BN31-SUM($BO586:DR586),DR586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DS586)+DS586>$BN31,$BN31-SUM($BO586:DS586),DS586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DT586)+DT586>$BN31,$BN31-SUM($BO586:DT586),DT586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DU586)+DU586>$BN31,$BN31-SUM($BO586:DU586),DU586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DV586)+DV586>$BN31,$BN31-SUM($BO586:DV586),DV586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DW586)+DW586>$BN31,$BN31-SUM($BO586:DW586),DW586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DX586)+DX586>$BN31,$BN31-SUM($BO586:DX586),DX586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DY586)+DY586>$BN31,$BN31-SUM($BO586:DY586),DY586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:DZ586)+DZ586>$BN31,$BN31-SUM($BO586:DZ586),DZ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EA586)+EA586>$BN31,$BN31-SUM($BO586:EA586),EA586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EB586)+EB586>$BN31,$BN31-SUM($BO586:EB586),EB586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EC586)+EC586>$BN31,$BN31-SUM($BO586:EC586),EC586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:ED586)+ED586>$BN31,$BN31-SUM($BO586:ED586),ED586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EE586)+EE586>$BN31,$BN31-SUM($BO586:EE586),EE586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EF586)+EF586>$BN31,$BN31-SUM($BO586:EF586),EF586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EG586)+EG586>$BN31,$BN31-SUM($BO586:EG586),EG586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EH586)+EH586>$BN31,$BN31-SUM($BO586:EH586),EH586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EI586)+EI586>$BN31,$BN31-SUM($BO586:EI586),EI586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EJ586)+EJ586>$BN31,$BN31-SUM($BO586:EJ586),EJ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EK586)+EK586>$BN31,$BN31-SUM($BO586:EK586),EK586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EL586)+EL586>$BN31,$BN31-SUM($BO586:EL586),EL586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EM586)+EM586>$BN31,$BN31-SUM($BO586:EM586),EM586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EN586)+EN586>$BN31,$BN31-SUM($BO586:EN586),EN586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EO586)+EO586>$BN31,$BN31-SUM($BO586:EO586),EO586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EP586)+EP586>$BN31,$BN31-SUM($BO586:EP586),EP586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EQ586)+EQ586>$BN31,$BN31-SUM($BO586:EQ586),EQ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:ER586)+ER586>$BN31,$BN31-SUM($BO586:ER586),ER586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:ES586)+ES586>$BN31,$BN31-SUM($BO586:ES586),ES586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:ET586)+ET586>$BN31,$BN31-SUM($BO586:ET586),ET586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EU586)+EU586>$BN31,$BN31-SUM($BO586:EU586),EU586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EV586)+EV586>$BN31,$BN31-SUM($BO586:EV586),EV586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EW586)+EW586>$BN31,$BN31-SUM($BO586:EW586),EW586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EX586)+EX586>$BN31,$BN31-SUM($BO586:EX586),EX586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EY586)+EY586>$BN31,$BN31-SUM($BO586:EY586),EY586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:EZ586)+EZ586>$BN31,$BN31-SUM($BO586:EZ586),EZ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FA586)+FA586>$BN31,$BN31-SUM($BO586:FA586),FA586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FB586)+FB586>$BN31,$BN31-SUM($BO586:FB586),FB586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FC586)+FC586>$BN31,$BN31-SUM($BO586:FC586),FC586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FD586)+FD586>$BN31,$BN31-SUM($BO586:FD586),FD586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FE586)+FE586>$BN31,$BN31-SUM($BO586:FE586),FE586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FF586)+FF586>$BN31,$BN31-SUM($BO586:FF586),FF586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FG586)+FG586>$BN31,$BN31-SUM($BO586:FG586),FG586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FH586)+FH586>$BN31,$BN31-SUM($BO586:FH586),FH586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FI586)+FI586>$BN31,$BN31-SUM($BO586:FI586),FI586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FJ586)+FJ586>$BN31,$BN31-SUM($BO586:FJ586),FJ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FK586)+FK586>$BN31,$BN31-SUM($BO586:FK586),FK586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FL586)+FL586>$BN31,$BN31-SUM($BO586:FL586),FL586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FM586)+FM586>$BN31,$BN31-SUM($BO586:FM586),FM586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FN586)+FN586>$BN31,$BN31-SUM($BO586:FN586),FN586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FO586)+FO586>$BN31,$BN31-SUM($BO586:FO586),FO586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FP586)+FP586>$BN31,$BN31-SUM($BO586:FP586),FP586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FQ586)+FQ586>$BN31,$BN31-SUM($BO586:FQ586),FQ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FR586)+FR586>$BN31,$BN31-SUM($BO586:FR586),FR586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FS586)+FS586>$BN31,$BN31-SUM($BO586:FS586),FS586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FT586)+FT586>$BN31,$BN31-SUM($BO586:FT586),FT586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FU586)+FU586>$BN31,$BN31-SUM($BO586:FU586),FU586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FV586)+FV586>$BN31,$BN31-SUM($BO586:FV586),FV586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FW586)+FW586>$BN31,$BN31-SUM($BO586:FW586),FW586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FX586)+FX586>$BN31,$BN31-SUM($BO586:FX586),FX586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FY586)+FY586>$BN31,$BN31-SUM($BO586:FY586),FY586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:FZ586)+FZ586>$BN31,$BN31-SUM($BO586:FZ586),FZ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GA586)+GA586>$BN31,$BN31-SUM($BO586:GA586),GA586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GB586)+GB586>$BN31,$BN31-SUM($BO586:GB586),GB586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GC586)+GC586>$BN31,$BN31-SUM($BO586:GC586),GC586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GD586)+GD586>$BN31,$BN31-SUM($BO586:GD586),GD586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GE586)+GE586>$BN31,$BN31-SUM($BO586:GE586),GE586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GF586)+GF586>$BN31,$BN31-SUM($BO586:GF586),GF586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GG586)+GG586>$BN31,$BN31-SUM($BO586:GG586),GG586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GH586)+GH586>$BN31,$BN31-SUM($BO586:GH586),GH586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GI586)+GI586>$BN31,$BN31-SUM($BO586:GI586),GI586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GJ586)+GJ586>$BN31,$BN31-SUM($BO586:GJ586),GJ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GK586)+GK586>$BN31,$BN31-SUM($BO586:GK586),GK586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GL586)+GL586>$BN31,$BN31-SUM($BO586:GL586),GL586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GM586)+GM586>$BN31,$BN31-SUM($BO586:GM586),GM586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GN586)+GN586>$BN31,$BN31-SUM($BO586:GN586),GN586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GO586)+GO586>$BN31,$BN31-SUM($BO586:GO586),GO586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GP586)+GP586>$BN31,$BN31-SUM($BO586:GP586),GP586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GQ586)+GQ586>$BN31,$BN31-SUM($BO586:GQ586),GQ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GR586)+GR586>$BN31,$BN31-SUM($BO586:GR586),GR586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GS586)+GS586>$BN31,$BN31-SUM($BO586:GS586),GS586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GT586)+GT586>$BN31,$BN31-SUM($BO586:GT586),GT586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GU586)+GU586>$BN31,$BN31-SUM($BO586:GU586),GU586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GV586)+GV586>$BN31,$BN31-SUM($BO586:GV586),GV586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GW586)+GW586>$BN31,$BN31-SUM($BO586:GW586),GW586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GX586)+GX586>$BN31,$BN31-SUM($BO586:GX586),GX586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GY586)+GY586>$BN31,$BN31-SUM($BO586:GY586),GY586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:GZ586)+GZ586>$BN31,$BN31-SUM($BO586:GZ586),GZ586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:HA586)+HA586>$BN31,$BN31-SUM($BO586:HA586),HA586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:HB586)+HB586>$BN31,$BN31-SUM($BO586:HB586),HB586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:HC586)+HC586>$BN31,$BN31-SUM($BO586:HC586),HC586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:HD586)+HD586>$BN31,$BN31-SUM($BO586:HD586),HD586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:HE586)+HE586>$BN31,$BN31-SUM($BO586:HE586),HE586),0)","v":0},{"$f":"IF($BO586>0,IF(SUM($BO586:HF586)+HF586>$BN31,$BN31-SUM($BO586:HF586),HF586),0)","v":0}]
[]
[null,"Depreciation:  2008 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO24>0,BO24/$F590,BO24)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BP590)+BP590>$BO24,$BO24-SUM($BP590:BP590),BP590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BQ590)+BQ590>$BO24,$BO24-SUM($BP590:BQ590),BQ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BR590)+BR590>$BO24,$BO24-SUM($BP590:BR590),BR590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BS590)+BS590>$BO24,$BO24-SUM($BP590:BS590),BS590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BT590)+BT590>$BO24,$BO24-SUM($BP590:BT590),BT590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BU590)+BU590>$BO24,$BO24-SUM($BP590:BU590),BU590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BV590)+BV590>$BO24,$BO24-SUM($BP590:BV590),BV590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BW590)+BW590>$BO24,$BO24-SUM($BP590:BW590),BW590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BX590)+BX590>$BO24,$BO24-SUM($BP590:BX590),BX590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BY590)+BY590>$BO24,$BO24-SUM($BP590:BY590),BY590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:BZ590)+BZ590>$BO24,$BO24-SUM($BP590:BZ590),BZ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CA590)+CA590>$BO24,$BO24-SUM($BP590:CA590),CA590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CB590)+CB590>$BO24,$BO24-SUM($BP590:CB590),CB590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CC590)+CC590>$BO24,$BO24-SUM($BP590:CC590),CC590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CD590)+CD590>$BO24,$BO24-SUM($BP590:CD590),CD590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CE590)+CE590>$BO24,$BO24-SUM($BP590:CE590),CE590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CF590)+CF590>$BO24,$BO24-SUM($BP590:CF590),CF590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CG590)+CG590>$BO24,$BO24-SUM($BP590:CG590),CG590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CH590)+CH590>$BO24,$BO24-SUM($BP590:CH590),CH590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CI590)+CI590>$BO24,$BO24-SUM($BP590:CI590),CI590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CJ590)+CJ590>$BO24,$BO24-SUM($BP590:CJ590),CJ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CK590)+CK590>$BO24,$BO24-SUM($BP590:CK590),CK590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CL590)+CL590>$BO24,$BO24-SUM($BP590:CL590),CL590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CM590)+CM590>$BO24,$BO24-SUM($BP590:CM590),CM590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CN590)+CN590>$BO24,$BO24-SUM($BP590:CN590),CN590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CO590)+CO590>$BO24,$BO24-SUM($BP590:CO590),CO590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CP590)+CP590>$BO24,$BO24-SUM($BP590:CP590),CP590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CQ590)+CQ590>$BO24,$BO24-SUM($BP590:CQ590),CQ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CR590)+CR590>$BO24,$BO24-SUM($BP590:CR590),CR590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CS590)+CS590>$BO24,$BO24-SUM($BP590:CS590),CS590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CT590)+CT590>$BO24,$BO24-SUM($BP590:CT590),CT590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CU590)+CU590>$BO24,$BO24-SUM($BP590:CU590),CU590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CV590)+CV590>$BO24,$BO24-SUM($BP590:CV590),CV590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CW590)+CW590>$BO24,$BO24-SUM($BP590:CW590),CW590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CX590)+CX590>$BO24,$BO24-SUM($BP590:CX590),CX590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CY590)+CY590>$BO24,$BO24-SUM($BP590:CY590),CY590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:CZ590)+CZ590>$BO24,$BO24-SUM($BP590:CZ590),CZ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DA590)+DA590>$BO24,$BO24-SUM($BP590:DA590),DA590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DB590)+DB590>$BO24,$BO24-SUM($BP590:DB590),DB590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DC590)+DC590>$BO24,$BO24-SUM($BP590:DC590),DC590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DD590)+DD590>$BO24,$BO24-SUM($BP590:DD590),DD590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DE590)+DE590>$BO24,$BO24-SUM($BP590:DE590),DE590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DF590)+DF590>$BO24,$BO24-SUM($BP590:DF590),DF590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DG590)+DG590>$BO24,$BO24-SUM($BP590:DG590),DG590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DH590)+DH590>$BO24,$BO24-SUM($BP590:DH590),DH590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DI590)+DI590>$BO24,$BO24-SUM($BP590:DI590),DI590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DJ590)+DJ590>$BO24,$BO24-SUM($BP590:DJ590),DJ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DK590)+DK590>$BO24,$BO24-SUM($BP590:DK590),DK590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DL590)+DL590>$BO24,$BO24-SUM($BP590:DL590),DL590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DM590)+DM590>$BO24,$BO24-SUM($BP590:DM590),DM590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DN590)+DN590>$BO24,$BO24-SUM($BP590:DN590),DN590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DO590)+DO590>$BO24,$BO24-SUM($BP590:DO590),DO590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DP590)+DP590>$BO24,$BO24-SUM($BP590:DP590),DP590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DQ590)+DQ590>$BO24,$BO24-SUM($BP590:DQ590),DQ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DR590)+DR590>$BO24,$BO24-SUM($BP590:DR590),DR590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DS590)+DS590>$BO24,$BO24-SUM($BP590:DS590),DS590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DT590)+DT590>$BO24,$BO24-SUM($BP590:DT590),DT590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DU590)+DU590>$BO24,$BO24-SUM($BP590:DU590),DU590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DV590)+DV590>$BO24,$BO24-SUM($BP590:DV590),DV590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DW590)+DW590>$BO24,$BO24-SUM($BP590:DW590),DW590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DX590)+DX590>$BO24,$BO24-SUM($BP590:DX590),DX590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DY590)+DY590>$BO24,$BO24-SUM($BP590:DY590),DY590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:DZ590)+DZ590>$BO24,$BO24-SUM($BP590:DZ590),DZ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EA590)+EA590>$BO24,$BO24-SUM($BP590:EA590),EA590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EB590)+EB590>$BO24,$BO24-SUM($BP590:EB590),EB590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EC590)+EC590>$BO24,$BO24-SUM($BP590:EC590),EC590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:ED590)+ED590>$BO24,$BO24-SUM($BP590:ED590),ED590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EE590)+EE590>$BO24,$BO24-SUM($BP590:EE590),EE590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EF590)+EF590>$BO24,$BO24-SUM($BP590:EF590),EF590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EG590)+EG590>$BO24,$BO24-SUM($BP590:EG590),EG590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EH590)+EH590>$BO24,$BO24-SUM($BP590:EH590),EH590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EI590)+EI590>$BO24,$BO24-SUM($BP590:EI590),EI590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EJ590)+EJ590>$BO24,$BO24-SUM($BP590:EJ590),EJ590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EK590)+EK590>$BO24,$BO24-SUM($BP590:EK590),EK590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EL590)+EL590>$BO24,$BO24-SUM($BP590:EL590),EL590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EM590)+EM590>$BO24,$BO24-SUM($BP590:EM590),EM590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EN590)+EN590>$BO24,$BO24-SUM($BP590:EN590),EN590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EO590)+EO590>$BO24,$BO24-SUM($BP590:EO590),EO590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EP590)+EP590>$BO24,$BO24-SUM($BP590:EP590),EP590),0)","v":9.292721249999998E-4},{"$f":"IF($BP590>0,IF(SUM($BP590:EQ590)+EQ590>$BO24,$BO24-SUM($BP590:EQ590),EQ590),0)","v":1.3877787807814457E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:ER590)+ER590>$BO24,$BO24-SUM($BP590:ER590),ER590),0)","v":1.3877787807814457E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:ES590)+ES590>$BO24,$BO24-SUM($BP590:ES590),ES590),0)","v":1.3877787807814457E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:ET590)+ET590>$BO24,$BO24-SUM($BP590:ET590),ET590),0)","v":1.3877787807814457E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:EU590)+EU590>$BO24,$BO24-SUM($BP590:EU590),EU590),0)","v":1.3877787807814457E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:EV590)+EV590>$BO24,$BO24-SUM($BP590:EV590),EV590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:EW590)+EW590>$BO24,$BO24-SUM($BP590:EW590),EW590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:EX590)+EX590>$BO24,$BO24-SUM($BP590:EX590),EX590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:EY590)+EY590>$BO24,$BO24-SUM($BP590:EY590),EY590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:EZ590)+EZ590>$BO24,$BO24-SUM($BP590:EZ590),EZ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FA590)+FA590>$BO24,$BO24-SUM($BP590:FA590),FA590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FB590)+FB590>$BO24,$BO24-SUM($BP590:FB590),FB590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FC590)+FC590>$BO24,$BO24-SUM($BP590:FC590),FC590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FD590)+FD590>$BO24,$BO24-SUM($BP590:FD590),FD590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FE590)+FE590>$BO24,$BO24-SUM($BP590:FE590),FE590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FF590)+FF590>$BO24,$BO24-SUM($BP590:FF590),FF590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FG590)+FG590>$BO24,$BO24-SUM($BP590:FG590),FG590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FH590)+FH590>$BO24,$BO24-SUM($BP590:FH590),FH590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FI590)+FI590>$BO24,$BO24-SUM($BP590:FI590),FI590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FJ590)+FJ590>$BO24,$BO24-SUM($BP590:FJ590),FJ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FK590)+FK590>$BO24,$BO24-SUM($BP590:FK590),FK590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FL590)+FL590>$BO24,$BO24-SUM($BP590:FL590),FL590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FM590)+FM590>$BO24,$BO24-SUM($BP590:FM590),FM590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FN590)+FN590>$BO24,$BO24-SUM($BP590:FN590),FN590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FO590)+FO590>$BO24,$BO24-SUM($BP590:FO590),FO590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FP590)+FP590>$BO24,$BO24-SUM($BP590:FP590),FP590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FQ590)+FQ590>$BO24,$BO24-SUM($BP590:FQ590),FQ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FR590)+FR590>$BO24,$BO24-SUM($BP590:FR590),FR590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FS590)+FS590>$BO24,$BO24-SUM($BP590:FS590),FS590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FT590)+FT590>$BO24,$BO24-SUM($BP590:FT590),FT590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FU590)+FU590>$BO24,$BO24-SUM($BP590:FU590),FU590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FV590)+FV590>$BO24,$BO24-SUM($BP590:FV590),FV590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FW590)+FW590>$BO24,$BO24-SUM($BP590:FW590),FW590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FX590)+FX590>$BO24,$BO24-SUM($BP590:FX590),FX590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FY590)+FY590>$BO24,$BO24-SUM($BP590:FY590),FY590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:FZ590)+FZ590>$BO24,$BO24-SUM($BP590:FZ590),FZ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GA590)+GA590>$BO24,$BO24-SUM($BP590:GA590),GA590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GB590)+GB590>$BO24,$BO24-SUM($BP590:GB590),GB590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GC590)+GC590>$BO24,$BO24-SUM($BP590:GC590),GC590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GD590)+GD590>$BO24,$BO24-SUM($BP590:GD590),GD590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GE590)+GE590>$BO24,$BO24-SUM($BP590:GE590),GE590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GF590)+GF590>$BO24,$BO24-SUM($BP590:GF590),GF590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GG590)+GG590>$BO24,$BO24-SUM($BP590:GG590),GG590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GH590)+GH590>$BO24,$BO24-SUM($BP590:GH590),GH590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GI590)+GI590>$BO24,$BO24-SUM($BP590:GI590),GI590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GJ590)+GJ590>$BO24,$BO24-SUM($BP590:GJ590),GJ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GK590)+GK590>$BO24,$BO24-SUM($BP590:GK590),GK590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GL590)+GL590>$BO24,$BO24-SUM($BP590:GL590),GL590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GM590)+GM590>$BO24,$BO24-SUM($BP590:GM590),GM590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GN590)+GN590>$BO24,$BO24-SUM($BP590:GN590),GN590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GO590)+GO590>$BO24,$BO24-SUM($BP590:GO590),GO590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GP590)+GP590>$BO24,$BO24-SUM($BP590:GP590),GP590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GQ590)+GQ590>$BO24,$BO24-SUM($BP590:GQ590),GQ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GR590)+GR590>$BO24,$BO24-SUM($BP590:GR590),GR590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GS590)+GS590>$BO24,$BO24-SUM($BP590:GS590),GS590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GT590)+GT590>$BO24,$BO24-SUM($BP590:GT590),GT590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GU590)+GU590>$BO24,$BO24-SUM($BP590:GU590),GU590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GV590)+GV590>$BO24,$BO24-SUM($BP590:GV590),GV590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GW590)+GW590>$BO24,$BO24-SUM($BP590:GW590),GW590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GX590)+GX590>$BO24,$BO24-SUM($BP590:GX590),GX590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GY590)+GY590>$BO24,$BO24-SUM($BP590:GY590),GY590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:GZ590)+GZ590>$BO24,$BO24-SUM($BP590:GZ590),GZ590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:HA590)+HA590>$BO24,$BO24-SUM($BP590:HA590),HA590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:HB590)+HB590>$BO24,$BO24-SUM($BP590:HB590),HB590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:HC590)+HC590>$BO24,$BO24-SUM($BP590:HC590),HC590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:HD590)+HD590>$BO24,$BO24-SUM($BP590:HD590),HD590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:HE590)+HE590>$BO24,$BO24-SUM($BP590:HE590),HE590),0)","v":-5.5511151231257827E-17},{"$f":"IF($BP590>0,IF(SUM($BP590:HF590)+HF590>$BO24,$BO24-SUM($BP590:HF590),HF590),0)","v":-5.5511151231257827E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BP591>0,IF(SUM($BP591:BP591)+BP591>$BO25,$BO25-SUM($BP591:BP591),BP591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BQ591)+BQ591>$BO25,$BO25-SUM($BP591:BQ591),BQ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BR591)+BR591>$BO25,$BO25-SUM($BP591:BR591),BR591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BS591)+BS591>$BO25,$BO25-SUM($BP591:BS591),BS591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BT591)+BT591>$BO25,$BO25-SUM($BP591:BT591),BT591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BU591)+BU591>$BO25,$BO25-SUM($BP591:BU591),BU591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BV591)+BV591>$BO25,$BO25-SUM($BP591:BV591),BV591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BW591)+BW591>$BO25,$BO25-SUM($BP591:BW591),BW591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BX591)+BX591>$BO25,$BO25-SUM($BP591:BX591),BX591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BY591)+BY591>$BO25,$BO25-SUM($BP591:BY591),BY591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:BZ591)+BZ591>$BO25,$BO25-SUM($BP591:BZ591),BZ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CA591)+CA591>$BO25,$BO25-SUM($BP591:CA591),CA591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CB591)+CB591>$BO25,$BO25-SUM($BP591:CB591),CB591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CC591)+CC591>$BO25,$BO25-SUM($BP591:CC591),CC591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CD591)+CD591>$BO25,$BO25-SUM($BP591:CD591),CD591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CE591)+CE591>$BO25,$BO25-SUM($BP591:CE591),CE591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CF591)+CF591>$BO25,$BO25-SUM($BP591:CF591),CF591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CG591)+CG591>$BO25,$BO25-SUM($BP591:CG591),CG591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CH591)+CH591>$BO25,$BO25-SUM($BP591:CH591),CH591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CI591)+CI591>$BO25,$BO25-SUM($BP591:CI591),CI591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CJ591)+CJ591>$BO25,$BO25-SUM($BP591:CJ591),CJ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CK591)+CK591>$BO25,$BO25-SUM($BP591:CK591),CK591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CL591)+CL591>$BO25,$BO25-SUM($BP591:CL591),CL591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CM591)+CM591>$BO25,$BO25-SUM($BP591:CM591),CM591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CN591)+CN591>$BO25,$BO25-SUM($BP591:CN591),CN591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CO591)+CO591>$BO25,$BO25-SUM($BP591:CO591),CO591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CP591)+CP591>$BO25,$BO25-SUM($BP591:CP591),CP591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CQ591)+CQ591>$BO25,$BO25-SUM($BP591:CQ591),CQ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CR591)+CR591>$BO25,$BO25-SUM($BP591:CR591),CR591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CS591)+CS591>$BO25,$BO25-SUM($BP591:CS591),CS591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CT591)+CT591>$BO25,$BO25-SUM($BP591:CT591),CT591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CU591)+CU591>$BO25,$BO25-SUM($BP591:CU591),CU591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CV591)+CV591>$BO25,$BO25-SUM($BP591:CV591),CV591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CW591)+CW591>$BO25,$BO25-SUM($BP591:CW591),CW591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CX591)+CX591>$BO25,$BO25-SUM($BP591:CX591),CX591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CY591)+CY591>$BO25,$BO25-SUM($BP591:CY591),CY591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:CZ591)+CZ591>$BO25,$BO25-SUM($BP591:CZ591),CZ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DA591)+DA591>$BO25,$BO25-SUM($BP591:DA591),DA591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DB591)+DB591>$BO25,$BO25-SUM($BP591:DB591),DB591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DC591)+DC591>$BO25,$BO25-SUM($BP591:DC591),DC591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DD591)+DD591>$BO25,$BO25-SUM($BP591:DD591),DD591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DE591)+DE591>$BO25,$BO25-SUM($BP591:DE591),DE591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DF591)+DF591>$BO25,$BO25-SUM($BP591:DF591),DF591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DG591)+DG591>$BO25,$BO25-SUM($BP591:DG591),DG591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DH591)+DH591>$BO25,$BO25-SUM($BP591:DH591),DH591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DI591)+DI591>$BO25,$BO25-SUM($BP591:DI591),DI591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DJ591)+DJ591>$BO25,$BO25-SUM($BP591:DJ591),DJ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DK591)+DK591>$BO25,$BO25-SUM($BP591:DK591),DK591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DL591)+DL591>$BO25,$BO25-SUM($BP591:DL591),DL591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DM591)+DM591>$BO25,$BO25-SUM($BP591:DM591),DM591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DN591)+DN591>$BO25,$BO25-SUM($BP591:DN591),DN591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DO591)+DO591>$BO25,$BO25-SUM($BP591:DO591),DO591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DP591)+DP591>$BO25,$BO25-SUM($BP591:DP591),DP591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DQ591)+DQ591>$BO25,$BO25-SUM($BP591:DQ591),DQ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DR591)+DR591>$BO25,$BO25-SUM($BP591:DR591),DR591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DS591)+DS591>$BO25,$BO25-SUM($BP591:DS591),DS591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DT591)+DT591>$BO25,$BO25-SUM($BP591:DT591),DT591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DU591)+DU591>$BO25,$BO25-SUM($BP591:DU591),DU591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DV591)+DV591>$BO25,$BO25-SUM($BP591:DV591),DV591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DW591)+DW591>$BO25,$BO25-SUM($BP591:DW591),DW591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DX591)+DX591>$BO25,$BO25-SUM($BP591:DX591),DX591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DY591)+DY591>$BO25,$BO25-SUM($BP591:DY591),DY591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:DZ591)+DZ591>$BO25,$BO25-SUM($BP591:DZ591),DZ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EA591)+EA591>$BO25,$BO25-SUM($BP591:EA591),EA591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EB591)+EB591>$BO25,$BO25-SUM($BP591:EB591),EB591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EC591)+EC591>$BO25,$BO25-SUM($BP591:EC591),EC591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:ED591)+ED591>$BO25,$BO25-SUM($BP591:ED591),ED591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EE591)+EE591>$BO25,$BO25-SUM($BP591:EE591),EE591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EF591)+EF591>$BO25,$BO25-SUM($BP591:EF591),EF591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EG591)+EG591>$BO25,$BO25-SUM($BP591:EG591),EG591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EH591)+EH591>$BO25,$BO25-SUM($BP591:EH591),EH591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EI591)+EI591>$BO25,$BO25-SUM($BP591:EI591),EI591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EJ591)+EJ591>$BO25,$BO25-SUM($BP591:EJ591),EJ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EK591)+EK591>$BO25,$BO25-SUM($BP591:EK591),EK591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EL591)+EL591>$BO25,$BO25-SUM($BP591:EL591),EL591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EM591)+EM591>$BO25,$BO25-SUM($BP591:EM591),EM591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EN591)+EN591>$BO25,$BO25-SUM($BP591:EN591),EN591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EO591)+EO591>$BO25,$BO25-SUM($BP591:EO591),EO591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EP591)+EP591>$BO25,$BO25-SUM($BP591:EP591),EP591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EQ591)+EQ591>$BO25,$BO25-SUM($BP591:EQ591),EQ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:ER591)+ER591>$BO25,$BO25-SUM($BP591:ER591),ER591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:ES591)+ES591>$BO25,$BO25-SUM($BP591:ES591),ES591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:ET591)+ET591>$BO25,$BO25-SUM($BP591:ET591),ET591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EU591)+EU591>$BO25,$BO25-SUM($BP591:EU591),EU591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EV591)+EV591>$BO25,$BO25-SUM($BP591:EV591),EV591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EW591)+EW591>$BO25,$BO25-SUM($BP591:EW591),EW591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EX591)+EX591>$BO25,$BO25-SUM($BP591:EX591),EX591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EY591)+EY591>$BO25,$BO25-SUM($BP591:EY591),EY591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:EZ591)+EZ591>$BO25,$BO25-SUM($BP591:EZ591),EZ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FA591)+FA591>$BO25,$BO25-SUM($BP591:FA591),FA591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FB591)+FB591>$BO25,$BO25-SUM($BP591:FB591),FB591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FC591)+FC591>$BO25,$BO25-SUM($BP591:FC591),FC591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FD591)+FD591>$BO25,$BO25-SUM($BP591:FD591),FD591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FE591)+FE591>$BO25,$BO25-SUM($BP591:FE591),FE591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FF591)+FF591>$BO25,$BO25-SUM($BP591:FF591),FF591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FG591)+FG591>$BO25,$BO25-SUM($BP591:FG591),FG591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FH591)+FH591>$BO25,$BO25-SUM($BP591:FH591),FH591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FI591)+FI591>$BO25,$BO25-SUM($BP591:FI591),FI591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FJ591)+FJ591>$BO25,$BO25-SUM($BP591:FJ591),FJ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FK591)+FK591>$BO25,$BO25-SUM($BP591:FK591),FK591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FL591)+FL591>$BO25,$BO25-SUM($BP591:FL591),FL591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FM591)+FM591>$BO25,$BO25-SUM($BP591:FM591),FM591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FN591)+FN591>$BO25,$BO25-SUM($BP591:FN591),FN591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FO591)+FO591>$BO25,$BO25-SUM($BP591:FO591),FO591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FP591)+FP591>$BO25,$BO25-SUM($BP591:FP591),FP591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FQ591)+FQ591>$BO25,$BO25-SUM($BP591:FQ591),FQ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FR591)+FR591>$BO25,$BO25-SUM($BP591:FR591),FR591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FS591)+FS591>$BO25,$BO25-SUM($BP591:FS591),FS591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FT591)+FT591>$BO25,$BO25-SUM($BP591:FT591),FT591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FU591)+FU591>$BO25,$BO25-SUM($BP591:FU591),FU591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FV591)+FV591>$BO25,$BO25-SUM($BP591:FV591),FV591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FW591)+FW591>$BO25,$BO25-SUM($BP591:FW591),FW591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FX591)+FX591>$BO25,$BO25-SUM($BP591:FX591),FX591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FY591)+FY591>$BO25,$BO25-SUM($BP591:FY591),FY591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:FZ591)+FZ591>$BO25,$BO25-SUM($BP591:FZ591),FZ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GA591)+GA591>$BO25,$BO25-SUM($BP591:GA591),GA591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GB591)+GB591>$BO25,$BO25-SUM($BP591:GB591),GB591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GC591)+GC591>$BO25,$BO25-SUM($BP591:GC591),GC591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GD591)+GD591>$BO25,$BO25-SUM($BP591:GD591),GD591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GE591)+GE591>$BO25,$BO25-SUM($BP591:GE591),GE591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GF591)+GF591>$BO25,$BO25-SUM($BP591:GF591),GF591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GG591)+GG591>$BO25,$BO25-SUM($BP591:GG591),GG591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GH591)+GH591>$BO25,$BO25-SUM($BP591:GH591),GH591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GI591)+GI591>$BO25,$BO25-SUM($BP591:GI591),GI591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GJ591)+GJ591>$BO25,$BO25-SUM($BP591:GJ591),GJ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GK591)+GK591>$BO25,$BO25-SUM($BP591:GK591),GK591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GL591)+GL591>$BO25,$BO25-SUM($BP591:GL591),GL591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GM591)+GM591>$BO25,$BO25-SUM($BP591:GM591),GM591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GN591)+GN591>$BO25,$BO25-SUM($BP591:GN591),GN591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GO591)+GO591>$BO25,$BO25-SUM($BP591:GO591),GO591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GP591)+GP591>$BO25,$BO25-SUM($BP591:GP591),GP591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GQ591)+GQ591>$BO25,$BO25-SUM($BP591:GQ591),GQ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GR591)+GR591>$BO25,$BO25-SUM($BP591:GR591),GR591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GS591)+GS591>$BO25,$BO25-SUM($BP591:GS591),GS591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GT591)+GT591>$BO25,$BO25-SUM($BP591:GT591),GT591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GU591)+GU591>$BO25,$BO25-SUM($BP591:GU591),GU591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GV591)+GV591>$BO25,$BO25-SUM($BP591:GV591),GV591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GW591)+GW591>$BO25,$BO25-SUM($BP591:GW591),GW591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GX591)+GX591>$BO25,$BO25-SUM($BP591:GX591),GX591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GY591)+GY591>$BO25,$BO25-SUM($BP591:GY591),GY591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:GZ591)+GZ591>$BO25,$BO25-SUM($BP591:GZ591),GZ591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:HA591)+HA591>$BO25,$BO25-SUM($BP591:HA591),HA591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:HB591)+HB591>$BO25,$BO25-SUM($BP591:HB591),HB591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:HC591)+HC591>$BO25,$BO25-SUM($BP591:HC591),HC591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:HD591)+HD591>$BO25,$BO25-SUM($BP591:HD591),HD591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:HE591)+HE591>$BO25,$BO25-SUM($BP591:HE591),HE591),0)","v":0},{"$f":"IF($BP591>0,IF(SUM($BP591:HF591)+HF591>$BO25,$BO25-SUM($BP591:HF591),HF591),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0221060000000001E-3,{"$f":"IF($BP592>0,IF(SUM($BP592:BP592)+BP592>$BO26,$BO26-SUM($BP592:BP592),BP592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BQ592)+BQ592>$BO26,$BO26-SUM($BP592:BQ592),BQ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BR592)+BR592>$BO26,$BO26-SUM($BP592:BR592),BR592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BS592)+BS592>$BO26,$BO26-SUM($BP592:BS592),BS592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BT592)+BT592>$BO26,$BO26-SUM($BP592:BT592),BT592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BU592)+BU592>$BO26,$BO26-SUM($BP592:BU592),BU592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BV592)+BV592>$BO26,$BO26-SUM($BP592:BV592),BV592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BW592)+BW592>$BO26,$BO26-SUM($BP592:BW592),BW592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BX592)+BX592>$BO26,$BO26-SUM($BP592:BX592),BX592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BY592)+BY592>$BO26,$BO26-SUM($BP592:BY592),BY592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:BZ592)+BZ592>$BO26,$BO26-SUM($BP592:BZ592),BZ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CA592)+CA592>$BO26,$BO26-SUM($BP592:CA592),CA592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CB592)+CB592>$BO26,$BO26-SUM($BP592:CB592),CB592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CC592)+CC592>$BO26,$BO26-SUM($BP592:CC592),CC592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CD592)+CD592>$BO26,$BO26-SUM($BP592:CD592),CD592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CE592)+CE592>$BO26,$BO26-SUM($BP592:CE592),CE592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CF592)+CF592>$BO26,$BO26-SUM($BP592:CF592),CF592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CG592)+CG592>$BO26,$BO26-SUM($BP592:CG592),CG592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CH592)+CH592>$BO26,$BO26-SUM($BP592:CH592),CH592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CI592)+CI592>$BO26,$BO26-SUM($BP592:CI592),CI592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CJ592)+CJ592>$BO26,$BO26-SUM($BP592:CJ592),CJ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CK592)+CK592>$BO26,$BO26-SUM($BP592:CK592),CK592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CL592)+CL592>$BO26,$BO26-SUM($BP592:CL592),CL592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CM592)+CM592>$BO26,$BO26-SUM($BP592:CM592),CM592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CN592)+CN592>$BO26,$BO26-SUM($BP592:CN592),CN592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CO592)+CO592>$BO26,$BO26-SUM($BP592:CO592),CO592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CP592)+CP592>$BO26,$BO26-SUM($BP592:CP592),CP592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CQ592)+CQ592>$BO26,$BO26-SUM($BP592:CQ592),CQ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CR592)+CR592>$BO26,$BO26-SUM($BP592:CR592),CR592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CS592)+CS592>$BO26,$BO26-SUM($BP592:CS592),CS592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CT592)+CT592>$BO26,$BO26-SUM($BP592:CT592),CT592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CU592)+CU592>$BO26,$BO26-SUM($BP592:CU592),CU592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CV592)+CV592>$BO26,$BO26-SUM($BP592:CV592),CV592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CW592)+CW592>$BO26,$BO26-SUM($BP592:CW592),CW592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CX592)+CX592>$BO26,$BO26-SUM($BP592:CX592),CX592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CY592)+CY592>$BO26,$BO26-SUM($BP592:CY592),CY592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:CZ592)+CZ592>$BO26,$BO26-SUM($BP592:CZ592),CZ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DA592)+DA592>$BO26,$BO26-SUM($BP592:DA592),DA592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DB592)+DB592>$BO26,$BO26-SUM($BP592:DB592),DB592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DC592)+DC592>$BO26,$BO26-SUM($BP592:DC592),DC592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DD592)+DD592>$BO26,$BO26-SUM($BP592:DD592),DD592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DE592)+DE592>$BO26,$BO26-SUM($BP592:DE592),DE592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DF592)+DF592>$BO26,$BO26-SUM($BP592:DF592),DF592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DG592)+DG592>$BO26,$BO26-SUM($BP592:DG592),DG592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DH592)+DH592>$BO26,$BO26-SUM($BP592:DH592),DH592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DI592)+DI592>$BO26,$BO26-SUM($BP592:DI592),DI592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DJ592)+DJ592>$BO26,$BO26-SUM($BP592:DJ592),DJ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DK592)+DK592>$BO26,$BO26-SUM($BP592:DK592),DK592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DL592)+DL592>$BO26,$BO26-SUM($BP592:DL592),DL592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DM592)+DM592>$BO26,$BO26-SUM($BP592:DM592),DM592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DN592)+DN592>$BO26,$BO26-SUM($BP592:DN592),DN592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DO592)+DO592>$BO26,$BO26-SUM($BP592:DO592),DO592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DP592)+DP592>$BO26,$BO26-SUM($BP592:DP592),DP592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DQ592)+DQ592>$BO26,$BO26-SUM($BP592:DQ592),DQ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DR592)+DR592>$BO26,$BO26-SUM($BP592:DR592),DR592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DS592)+DS592>$BO26,$BO26-SUM($BP592:DS592),DS592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DT592)+DT592>$BO26,$BO26-SUM($BP592:DT592),DT592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DU592)+DU592>$BO26,$BO26-SUM($BP592:DU592),DU592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DV592)+DV592>$BO26,$BO26-SUM($BP592:DV592),DV592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DW592)+DW592>$BO26,$BO26-SUM($BP592:DW592),DW592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DX592)+DX592>$BO26,$BO26-SUM($BP592:DX592),DX592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DY592)+DY592>$BO26,$BO26-SUM($BP592:DY592),DY592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:DZ592)+DZ592>$BO26,$BO26-SUM($BP592:DZ592),DZ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EA592)+EA592>$BO26,$BO26-SUM($BP592:EA592),EA592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EB592)+EB592>$BO26,$BO26-SUM($BP592:EB592),EB592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EC592)+EC592>$BO26,$BO26-SUM($BP592:EC592),EC592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:ED592)+ED592>$BO26,$BO26-SUM($BP592:ED592),ED592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EE592)+EE592>$BO26,$BO26-SUM($BP592:EE592),EE592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EF592)+EF592>$BO26,$BO26-SUM($BP592:EF592),EF592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EG592)+EG592>$BO26,$BO26-SUM($BP592:EG592),EG592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EH592)+EH592>$BO26,$BO26-SUM($BP592:EH592),EH592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EI592)+EI592>$BO26,$BO26-SUM($BP592:EI592),EI592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EJ592)+EJ592>$BO26,$BO26-SUM($BP592:EJ592),EJ592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EK592)+EK592>$BO26,$BO26-SUM($BP592:EK592),EK592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EL592)+EL592>$BO26,$BO26-SUM($BP592:EL592),EL592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EM592)+EM592>$BO26,$BO26-SUM($BP592:EM592),EM592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EN592)+EN592>$BO26,$BO26-SUM($BP592:EN592),EN592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EO592)+EO592>$BO26,$BO26-SUM($BP592:EO592),EO592),0)","v":5.0221060000000001E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EP592)+EP592>$BO26,$BO26-SUM($BP592:EP592),EP592),0)","v":5.022105999999249E-3},{"$f":"IF($BP592>0,IF(SUM($BP592:EQ592)+EQ592>$BO26,$BO26-SUM($BP592:EQ592),EQ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:ER592)+ER592>$BO26,$BO26-SUM($BP592:ER592),ER592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:ES592)+ES592>$BO26,$BO26-SUM($BP592:ES592),ES592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:ET592)+ET592>$BO26,$BO26-SUM($BP592:ET592),ET592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:EU592)+EU592>$BO26,$BO26-SUM($BP592:EU592),EU592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:EV592)+EV592>$BO26,$BO26-SUM($BP592:EV592),EV592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:EW592)+EW592>$BO26,$BO26-SUM($BP592:EW592),EW592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:EX592)+EX592>$BO26,$BO26-SUM($BP592:EX592),EX592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:EY592)+EY592>$BO26,$BO26-SUM($BP592:EY592),EY592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:EZ592)+EZ592>$BO26,$BO26-SUM($BP592:EZ592),EZ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FA592)+FA592>$BO26,$BO26-SUM($BP592:FA592),FA592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FB592)+FB592>$BO26,$BO26-SUM($BP592:FB592),FB592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FC592)+FC592>$BO26,$BO26-SUM($BP592:FC592),FC592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FD592)+FD592>$BO26,$BO26-SUM($BP592:FD592),FD592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FE592)+FE592>$BO26,$BO26-SUM($BP592:FE592),FE592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FF592)+FF592>$BO26,$BO26-SUM($BP592:FF592),FF592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FG592)+FG592>$BO26,$BO26-SUM($BP592:FG592),FG592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FH592)+FH592>$BO26,$BO26-SUM($BP592:FH592),FH592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FI592)+FI592>$BO26,$BO26-SUM($BP592:FI592),FI592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FJ592)+FJ592>$BO26,$BO26-SUM($BP592:FJ592),FJ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FK592)+FK592>$BO26,$BO26-SUM($BP592:FK592),FK592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FL592)+FL592>$BO26,$BO26-SUM($BP592:FL592),FL592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FM592)+FM592>$BO26,$BO26-SUM($BP592:FM592),FM592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FN592)+FN592>$BO26,$BO26-SUM($BP592:FN592),FN592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FO592)+FO592>$BO26,$BO26-SUM($BP592:FO592),FO592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FP592)+FP592>$BO26,$BO26-SUM($BP592:FP592),FP592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FQ592)+FQ592>$BO26,$BO26-SUM($BP592:FQ592),FQ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FR592)+FR592>$BO26,$BO26-SUM($BP592:FR592),FR592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FS592)+FS592>$BO26,$BO26-SUM($BP592:FS592),FS592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FT592)+FT592>$BO26,$BO26-SUM($BP592:FT592),FT592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FU592)+FU592>$BO26,$BO26-SUM($BP592:FU592),FU592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FV592)+FV592>$BO26,$BO26-SUM($BP592:FV592),FV592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FW592)+FW592>$BO26,$BO26-SUM($BP592:FW592),FW592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FX592)+FX592>$BO26,$BO26-SUM($BP592:FX592),FX592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FY592)+FY592>$BO26,$BO26-SUM($BP592:FY592),FY592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:FZ592)+FZ592>$BO26,$BO26-SUM($BP592:FZ592),FZ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GA592)+GA592>$BO26,$BO26-SUM($BP592:GA592),GA592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GB592)+GB592>$BO26,$BO26-SUM($BP592:GB592),GB592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GC592)+GC592>$BO26,$BO26-SUM($BP592:GC592),GC592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GD592)+GD592>$BO26,$BO26-SUM($BP592:GD592),GD592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GE592)+GE592>$BO26,$BO26-SUM($BP592:GE592),GE592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GF592)+GF592>$BO26,$BO26-SUM($BP592:GF592),GF592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GG592)+GG592>$BO26,$BO26-SUM($BP592:GG592),GG592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GH592)+GH592>$BO26,$BO26-SUM($BP592:GH592),GH592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GI592)+GI592>$BO26,$BO26-SUM($BP592:GI592),GI592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GJ592)+GJ592>$BO26,$BO26-SUM($BP592:GJ592),GJ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GK592)+GK592>$BO26,$BO26-SUM($BP592:GK592),GK592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GL592)+GL592>$BO26,$BO26-SUM($BP592:GL592),GL592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GM592)+GM592>$BO26,$BO26-SUM($BP592:GM592),GM592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GN592)+GN592>$BO26,$BO26-SUM($BP592:GN592),GN592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GO592)+GO592>$BO26,$BO26-SUM($BP592:GO592),GO592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GP592)+GP592>$BO26,$BO26-SUM($BP592:GP592),GP592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GQ592)+GQ592>$BO26,$BO26-SUM($BP592:GQ592),GQ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GR592)+GR592>$BO26,$BO26-SUM($BP592:GR592),GR592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GS592)+GS592>$BO26,$BO26-SUM($BP592:GS592),GS592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GT592)+GT592>$BO26,$BO26-SUM($BP592:GT592),GT592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GU592)+GU592>$BO26,$BO26-SUM($BP592:GU592),GU592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GV592)+GV592>$BO26,$BO26-SUM($BP592:GV592),GV592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GW592)+GW592>$BO26,$BO26-SUM($BP592:GW592),GW592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GX592)+GX592>$BO26,$BO26-SUM($BP592:GX592),GX592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GY592)+GY592>$BO26,$BO26-SUM($BP592:GY592),GY592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:GZ592)+GZ592>$BO26,$BO26-SUM($BP592:GZ592),GZ592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:HA592)+HA592>$BO26,$BO26-SUM($BP592:HA592),HA592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:HB592)+HB592>$BO26,$BO26-SUM($BP592:HB592),HB592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:HC592)+HC592>$BO26,$BO26-SUM($BP592:HC592),HC592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:HD592)+HD592>$BO26,$BO26-SUM($BP592:HD592),HD592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:HE592)+HE592>$BO26,$BO26-SUM($BP592:HE592),HE592),0)","v":0},{"$f":"IF($BP592>0,IF(SUM($BP592:HF592)+HF592>$BO26,$BO26-SUM($BP592:HF592),HF592),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0239249999999996E-5,{"$f":"IF($BP593>0,IF(SUM($BP593:BP593)+BP593>$BO27,$BO27-SUM($BP593:BP593),BP593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BQ593)+BQ593>$BO27,$BO27-SUM($BP593:BQ593),BQ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BR593)+BR593>$BO27,$BO27-SUM($BP593:BR593),BR593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BS593)+BS593>$BO27,$BO27-SUM($BP593:BS593),BS593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BT593)+BT593>$BO27,$BO27-SUM($BP593:BT593),BT593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BU593)+BU593>$BO27,$BO27-SUM($BP593:BU593),BU593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BV593)+BV593>$BO27,$BO27-SUM($BP593:BV593),BV593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BW593)+BW593>$BO27,$BO27-SUM($BP593:BW593),BW593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BX593)+BX593>$BO27,$BO27-SUM($BP593:BX593),BX593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BY593)+BY593>$BO27,$BO27-SUM($BP593:BY593),BY593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:BZ593)+BZ593>$BO27,$BO27-SUM($BP593:BZ593),BZ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CA593)+CA593>$BO27,$BO27-SUM($BP593:CA593),CA593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CB593)+CB593>$BO27,$BO27-SUM($BP593:CB593),CB593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CC593)+CC593>$BO27,$BO27-SUM($BP593:CC593),CC593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CD593)+CD593>$BO27,$BO27-SUM($BP593:CD593),CD593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CE593)+CE593>$BO27,$BO27-SUM($BP593:CE593),CE593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CF593)+CF593>$BO27,$BO27-SUM($BP593:CF593),CF593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CG593)+CG593>$BO27,$BO27-SUM($BP593:CG593),CG593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CH593)+CH593>$BO27,$BO27-SUM($BP593:CH593),CH593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CI593)+CI593>$BO27,$BO27-SUM($BP593:CI593),CI593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CJ593)+CJ593>$BO27,$BO27-SUM($BP593:CJ593),CJ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CK593)+CK593>$BO27,$BO27-SUM($BP593:CK593),CK593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CL593)+CL593>$BO27,$BO27-SUM($BP593:CL593),CL593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CM593)+CM593>$BO27,$BO27-SUM($BP593:CM593),CM593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CN593)+CN593>$BO27,$BO27-SUM($BP593:CN593),CN593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CO593)+CO593>$BO27,$BO27-SUM($BP593:CO593),CO593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CP593)+CP593>$BO27,$BO27-SUM($BP593:CP593),CP593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CQ593)+CQ593>$BO27,$BO27-SUM($BP593:CQ593),CQ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CR593)+CR593>$BO27,$BO27-SUM($BP593:CR593),CR593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CS593)+CS593>$BO27,$BO27-SUM($BP593:CS593),CS593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CT593)+CT593>$BO27,$BO27-SUM($BP593:CT593),CT593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CU593)+CU593>$BO27,$BO27-SUM($BP593:CU593),CU593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CV593)+CV593>$BO27,$BO27-SUM($BP593:CV593),CV593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CW593)+CW593>$BO27,$BO27-SUM($BP593:CW593),CW593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CX593)+CX593>$BO27,$BO27-SUM($BP593:CX593),CX593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CY593)+CY593>$BO27,$BO27-SUM($BP593:CY593),CY593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:CZ593)+CZ593>$BO27,$BO27-SUM($BP593:CZ593),CZ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DA593)+DA593>$BO27,$BO27-SUM($BP593:DA593),DA593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DB593)+DB593>$BO27,$BO27-SUM($BP593:DB593),DB593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DC593)+DC593>$BO27,$BO27-SUM($BP593:DC593),DC593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DD593)+DD593>$BO27,$BO27-SUM($BP593:DD593),DD593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DE593)+DE593>$BO27,$BO27-SUM($BP593:DE593),DE593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DF593)+DF593>$BO27,$BO27-SUM($BP593:DF593),DF593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DG593)+DG593>$BO27,$BO27-SUM($BP593:DG593),DG593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DH593)+DH593>$BO27,$BO27-SUM($BP593:DH593),DH593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DI593)+DI593>$BO27,$BO27-SUM($BP593:DI593),DI593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DJ593)+DJ593>$BO27,$BO27-SUM($BP593:DJ593),DJ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DK593)+DK593>$BO27,$BO27-SUM($BP593:DK593),DK593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DL593)+DL593>$BO27,$BO27-SUM($BP593:DL593),DL593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DM593)+DM593>$BO27,$BO27-SUM($BP593:DM593),DM593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DN593)+DN593>$BO27,$BO27-SUM($BP593:DN593),DN593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DO593)+DO593>$BO27,$BO27-SUM($BP593:DO593),DO593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DP593)+DP593>$BO27,$BO27-SUM($BP593:DP593),DP593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DQ593)+DQ593>$BO27,$BO27-SUM($BP593:DQ593),DQ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DR593)+DR593>$BO27,$BO27-SUM($BP593:DR593),DR593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DS593)+DS593>$BO27,$BO27-SUM($BP593:DS593),DS593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DT593)+DT593>$BO27,$BO27-SUM($BP593:DT593),DT593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DU593)+DU593>$BO27,$BO27-SUM($BP593:DU593),DU593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DV593)+DV593>$BO27,$BO27-SUM($BP593:DV593),DV593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DW593)+DW593>$BO27,$BO27-SUM($BP593:DW593),DW593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DX593)+DX593>$BO27,$BO27-SUM($BP593:DX593),DX593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DY593)+DY593>$BO27,$BO27-SUM($BP593:DY593),DY593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:DZ593)+DZ593>$BO27,$BO27-SUM($BP593:DZ593),DZ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EA593)+EA593>$BO27,$BO27-SUM($BP593:EA593),EA593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EB593)+EB593>$BO27,$BO27-SUM($BP593:EB593),EB593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EC593)+EC593>$BO27,$BO27-SUM($BP593:EC593),EC593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:ED593)+ED593>$BO27,$BO27-SUM($BP593:ED593),ED593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EE593)+EE593>$BO27,$BO27-SUM($BP593:EE593),EE593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EF593)+EF593>$BO27,$BO27-SUM($BP593:EF593),EF593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EG593)+EG593>$BO27,$BO27-SUM($BP593:EG593),EG593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EH593)+EH593>$BO27,$BO27-SUM($BP593:EH593),EH593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EI593)+EI593>$BO27,$BO27-SUM($BP593:EI593),EI593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EJ593)+EJ593>$BO27,$BO27-SUM($BP593:EJ593),EJ593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EK593)+EK593>$BO27,$BO27-SUM($BP593:EK593),EK593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EL593)+EL593>$BO27,$BO27-SUM($BP593:EL593),EL593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EM593)+EM593>$BO27,$BO27-SUM($BP593:EM593),EM593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EN593)+EN593>$BO27,$BO27-SUM($BP593:EN593),EN593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EO593)+EO593>$BO27,$BO27-SUM($BP593:EO593),EO593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EP593)+EP593>$BO27,$BO27-SUM($BP593:EP593),EP593),0)","v":4.0239249999999996E-5},{"$f":"IF($BP593>0,IF(SUM($BP593:EQ593)+EQ593>$BO27,$BO27-SUM($BP593:EQ593),EQ593),0)","v":3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:ER593)+ER593>$BO27,$BO27-SUM($BP593:ER593),ER593),0)","v":3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:ES593)+ES593>$BO27,$BO27-SUM($BP593:ES593),ES593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:ET593)+ET593>$BO27,$BO27-SUM($BP593:ET593),ET593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:EU593)+EU593>$BO27,$BO27-SUM($BP593:EU593),EU593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:EV593)+EV593>$BO27,$BO27-SUM($BP593:EV593),EV593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:EW593)+EW593>$BO27,$BO27-SUM($BP593:EW593),EW593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:EX593)+EX593>$BO27,$BO27-SUM($BP593:EX593),EX593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:EY593)+EY593>$BO27,$BO27-SUM($BP593:EY593),EY593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:EZ593)+EZ593>$BO27,$BO27-SUM($BP593:EZ593),EZ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FA593)+FA593>$BO27,$BO27-SUM($BP593:FA593),FA593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FB593)+FB593>$BO27,$BO27-SUM($BP593:FB593),FB593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FC593)+FC593>$BO27,$BO27-SUM($BP593:FC593),FC593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FD593)+FD593>$BO27,$BO27-SUM($BP593:FD593),FD593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FE593)+FE593>$BO27,$BO27-SUM($BP593:FE593),FE593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FF593)+FF593>$BO27,$BO27-SUM($BP593:FF593),FF593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FG593)+FG593>$BO27,$BO27-SUM($BP593:FG593),FG593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FH593)+FH593>$BO27,$BO27-SUM($BP593:FH593),FH593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FI593)+FI593>$BO27,$BO27-SUM($BP593:FI593),FI593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FJ593)+FJ593>$BO27,$BO27-SUM($BP593:FJ593),FJ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FK593)+FK593>$BO27,$BO27-SUM($BP593:FK593),FK593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FL593)+FL593>$BO27,$BO27-SUM($BP593:FL593),FL593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FM593)+FM593>$BO27,$BO27-SUM($BP593:FM593),FM593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FN593)+FN593>$BO27,$BO27-SUM($BP593:FN593),FN593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FO593)+FO593>$BO27,$BO27-SUM($BP593:FO593),FO593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FP593)+FP593>$BO27,$BO27-SUM($BP593:FP593),FP593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FQ593)+FQ593>$BO27,$BO27-SUM($BP593:FQ593),FQ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FR593)+FR593>$BO27,$BO27-SUM($BP593:FR593),FR593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FS593)+FS593>$BO27,$BO27-SUM($BP593:FS593),FS593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FT593)+FT593>$BO27,$BO27-SUM($BP593:FT593),FT593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FU593)+FU593>$BO27,$BO27-SUM($BP593:FU593),FU593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FV593)+FV593>$BO27,$BO27-SUM($BP593:FV593),FV593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FW593)+FW593>$BO27,$BO27-SUM($BP593:FW593),FW593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FX593)+FX593>$BO27,$BO27-SUM($BP593:FX593),FX593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FY593)+FY593>$BO27,$BO27-SUM($BP593:FY593),FY593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:FZ593)+FZ593>$BO27,$BO27-SUM($BP593:FZ593),FZ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GA593)+GA593>$BO27,$BO27-SUM($BP593:GA593),GA593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GB593)+GB593>$BO27,$BO27-SUM($BP593:GB593),GB593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GC593)+GC593>$BO27,$BO27-SUM($BP593:GC593),GC593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GD593)+GD593>$BO27,$BO27-SUM($BP593:GD593),GD593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GE593)+GE593>$BO27,$BO27-SUM($BP593:GE593),GE593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GF593)+GF593>$BO27,$BO27-SUM($BP593:GF593),GF593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GG593)+GG593>$BO27,$BO27-SUM($BP593:GG593),GG593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GH593)+GH593>$BO27,$BO27-SUM($BP593:GH593),GH593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GI593)+GI593>$BO27,$BO27-SUM($BP593:GI593),GI593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GJ593)+GJ593>$BO27,$BO27-SUM($BP593:GJ593),GJ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GK593)+GK593>$BO27,$BO27-SUM($BP593:GK593),GK593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GL593)+GL593>$BO27,$BO27-SUM($BP593:GL593),GL593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GM593)+GM593>$BO27,$BO27-SUM($BP593:GM593),GM593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GN593)+GN593>$BO27,$BO27-SUM($BP593:GN593),GN593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GO593)+GO593>$BO27,$BO27-SUM($BP593:GO593),GO593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GP593)+GP593>$BO27,$BO27-SUM($BP593:GP593),GP593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GQ593)+GQ593>$BO27,$BO27-SUM($BP593:GQ593),GQ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GR593)+GR593>$BO27,$BO27-SUM($BP593:GR593),GR593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GS593)+GS593>$BO27,$BO27-SUM($BP593:GS593),GS593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GT593)+GT593>$BO27,$BO27-SUM($BP593:GT593),GT593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GU593)+GU593>$BO27,$BO27-SUM($BP593:GU593),GU593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GV593)+GV593>$BO27,$BO27-SUM($BP593:GV593),GV593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GW593)+GW593>$BO27,$BO27-SUM($BP593:GW593),GW593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GX593)+GX593>$BO27,$BO27-SUM($BP593:GX593),GX593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GY593)+GY593>$BO27,$BO27-SUM($BP593:GY593),GY593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:GZ593)+GZ593>$BO27,$BO27-SUM($BP593:GZ593),GZ593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:HA593)+HA593>$BO27,$BO27-SUM($BP593:HA593),HA593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:HB593)+HB593>$BO27,$BO27-SUM($BP593:HB593),HB593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:HC593)+HC593>$BO27,$BO27-SUM($BP593:HC593),HC593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:HD593)+HD593>$BO27,$BO27-SUM($BP593:HD593),HD593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:HE593)+HE593>$BO27,$BO27-SUM($BP593:HE593),HE593),0)","v":-3.4694469519536142E-18},{"$f":"IF($BP593>0,IF(SUM($BP593:HF593)+HF593>$BO27,$BO27-SUM($BP593:HF593),HF593),0)","v":-3.4694469519536142E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7626335E-2,{"$f":"IF($BP594>0,IF(SUM($BP594:BP594)+BP594>$BO28,$BO28-SUM($BP594:BP594),BP594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BQ594)+BQ594>$BO28,$BO28-SUM($BP594:BQ594),BQ594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BR594)+BR594>$BO28,$BO28-SUM($BP594:BR594),BR594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BS594)+BS594>$BO28,$BO28-SUM($BP594:BS594),BS594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BT594)+BT594>$BO28,$BO28-SUM($BP594:BT594),BT594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BU594)+BU594>$BO28,$BO28-SUM($BP594:BU594),BU594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BV594)+BV594>$BO28,$BO28-SUM($BP594:BV594),BV594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BW594)+BW594>$BO28,$BO28-SUM($BP594:BW594),BW594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BX594)+BX594>$BO28,$BO28-SUM($BP594:BX594),BX594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BY594)+BY594>$BO28,$BO28-SUM($BP594:BY594),BY594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:BZ594)+BZ594>$BO28,$BO28-SUM($BP594:BZ594),BZ594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CA594)+CA594>$BO28,$BO28-SUM($BP594:CA594),CA594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CB594)+CB594>$BO28,$BO28-SUM($BP594:CB594),CB594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CC594)+CC594>$BO28,$BO28-SUM($BP594:CC594),CC594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CD594)+CD594>$BO28,$BO28-SUM($BP594:CD594),CD594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CE594)+CE594>$BO28,$BO28-SUM($BP594:CE594),CE594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CF594)+CF594>$BO28,$BO28-SUM($BP594:CF594),CF594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CG594)+CG594>$BO28,$BO28-SUM($BP594:CG594),CG594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CH594)+CH594>$BO28,$BO28-SUM($BP594:CH594),CH594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CI594)+CI594>$BO28,$BO28-SUM($BP594:CI594),CI594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CJ594)+CJ594>$BO28,$BO28-SUM($BP594:CJ594),CJ594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CK594)+CK594>$BO28,$BO28-SUM($BP594:CK594),CK594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CL594)+CL594>$BO28,$BO28-SUM($BP594:CL594),CL594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CM594)+CM594>$BO28,$BO28-SUM($BP594:CM594),CM594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CN594)+CN594>$BO28,$BO28-SUM($BP594:CN594),CN594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CO594)+CO594>$BO28,$BO28-SUM($BP594:CO594),CO594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CP594)+CP594>$BO28,$BO28-SUM($BP594:CP594),CP594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CQ594)+CQ594>$BO28,$BO28-SUM($BP594:CQ594),CQ594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CR594)+CR594>$BO28,$BO28-SUM($BP594:CR594),CR594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CS594)+CS594>$BO28,$BO28-SUM($BP594:CS594),CS594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CT594)+CT594>$BO28,$BO28-SUM($BP594:CT594),CT594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CU594)+CU594>$BO28,$BO28-SUM($BP594:CU594),CU594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CV594)+CV594>$BO28,$BO28-SUM($BP594:CV594),CV594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CW594)+CW594>$BO28,$BO28-SUM($BP594:CW594),CW594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CX594)+CX594>$BO28,$BO28-SUM($BP594:CX594),CX594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CY594)+CY594>$BO28,$BO28-SUM($BP594:CY594),CY594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:CZ594)+CZ594>$BO28,$BO28-SUM($BP594:CZ594),CZ594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:DA594)+DA594>$BO28,$BO28-SUM($BP594:DA594),DA594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:DB594)+DB594>$BO28,$BO28-SUM($BP594:DB594),DB594),0)","v":1.7626335E-2},{"$f":"IF($BP594>0,IF(SUM($BP594:DC594)+DC594>$BO28,$BO28-SUM($BP594:DC594),DC594),0)","v":2.2204460492503131E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DD594)+DD594>$BO28,$BO28-SUM($BP594:DD594),DD594),0)","v":2.2204460492503131E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DE594)+DE594>$BO28,$BO28-SUM($BP594:DE594),DE594),0)","v":2.2204460492503131E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DF594)+DF594>$BO28,$BO28-SUM($BP594:DF594),DF594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DG594)+DG594>$BO28,$BO28-SUM($BP594:DG594),DG594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DH594)+DH594>$BO28,$BO28-SUM($BP594:DH594),DH594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DI594)+DI594>$BO28,$BO28-SUM($BP594:DI594),DI594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DJ594)+DJ594>$BO28,$BO28-SUM($BP594:DJ594),DJ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DK594)+DK594>$BO28,$BO28-SUM($BP594:DK594),DK594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DL594)+DL594>$BO28,$BO28-SUM($BP594:DL594),DL594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DM594)+DM594>$BO28,$BO28-SUM($BP594:DM594),DM594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DN594)+DN594>$BO28,$BO28-SUM($BP594:DN594),DN594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DO594)+DO594>$BO28,$BO28-SUM($BP594:DO594),DO594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DP594)+DP594>$BO28,$BO28-SUM($BP594:DP594),DP594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DQ594)+DQ594>$BO28,$BO28-SUM($BP594:DQ594),DQ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DR594)+DR594>$BO28,$BO28-SUM($BP594:DR594),DR594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DS594)+DS594>$BO28,$BO28-SUM($BP594:DS594),DS594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DT594)+DT594>$BO28,$BO28-SUM($BP594:DT594),DT594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DU594)+DU594>$BO28,$BO28-SUM($BP594:DU594),DU594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DV594)+DV594>$BO28,$BO28-SUM($BP594:DV594),DV594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DW594)+DW594>$BO28,$BO28-SUM($BP594:DW594),DW594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DX594)+DX594>$BO28,$BO28-SUM($BP594:DX594),DX594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DY594)+DY594>$BO28,$BO28-SUM($BP594:DY594),DY594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:DZ594)+DZ594>$BO28,$BO28-SUM($BP594:DZ594),DZ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EA594)+EA594>$BO28,$BO28-SUM($BP594:EA594),EA594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EB594)+EB594>$BO28,$BO28-SUM($BP594:EB594),EB594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EC594)+EC594>$BO28,$BO28-SUM($BP594:EC594),EC594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:ED594)+ED594>$BO28,$BO28-SUM($BP594:ED594),ED594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EE594)+EE594>$BO28,$BO28-SUM($BP594:EE594),EE594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EF594)+EF594>$BO28,$BO28-SUM($BP594:EF594),EF594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EG594)+EG594>$BO28,$BO28-SUM($BP594:EG594),EG594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EH594)+EH594>$BO28,$BO28-SUM($BP594:EH594),EH594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EI594)+EI594>$BO28,$BO28-SUM($BP594:EI594),EI594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EJ594)+EJ594>$BO28,$BO28-SUM($BP594:EJ594),EJ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EK594)+EK594>$BO28,$BO28-SUM($BP594:EK594),EK594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EL594)+EL594>$BO28,$BO28-SUM($BP594:EL594),EL594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EM594)+EM594>$BO28,$BO28-SUM($BP594:EM594),EM594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EN594)+EN594>$BO28,$BO28-SUM($BP594:EN594),EN594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EO594)+EO594>$BO28,$BO28-SUM($BP594:EO594),EO594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EP594)+EP594>$BO28,$BO28-SUM($BP594:EP594),EP594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EQ594)+EQ594>$BO28,$BO28-SUM($BP594:EQ594),EQ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:ER594)+ER594>$BO28,$BO28-SUM($BP594:ER594),ER594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:ES594)+ES594>$BO28,$BO28-SUM($BP594:ES594),ES594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:ET594)+ET594>$BO28,$BO28-SUM($BP594:ET594),ET594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EU594)+EU594>$BO28,$BO28-SUM($BP594:EU594),EU594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EV594)+EV594>$BO28,$BO28-SUM($BP594:EV594),EV594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EW594)+EW594>$BO28,$BO28-SUM($BP594:EW594),EW594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EX594)+EX594>$BO28,$BO28-SUM($BP594:EX594),EX594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EY594)+EY594>$BO28,$BO28-SUM($BP594:EY594),EY594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:EZ594)+EZ594>$BO28,$BO28-SUM($BP594:EZ594),EZ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FA594)+FA594>$BO28,$BO28-SUM($BP594:FA594),FA594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FB594)+FB594>$BO28,$BO28-SUM($BP594:FB594),FB594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FC594)+FC594>$BO28,$BO28-SUM($BP594:FC594),FC594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FD594)+FD594>$BO28,$BO28-SUM($BP594:FD594),FD594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FE594)+FE594>$BO28,$BO28-SUM($BP594:FE594),FE594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FF594)+FF594>$BO28,$BO28-SUM($BP594:FF594),FF594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FG594)+FG594>$BO28,$BO28-SUM($BP594:FG594),FG594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FH594)+FH594>$BO28,$BO28-SUM($BP594:FH594),FH594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FI594)+FI594>$BO28,$BO28-SUM($BP594:FI594),FI594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FJ594)+FJ594>$BO28,$BO28-SUM($BP594:FJ594),FJ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FK594)+FK594>$BO28,$BO28-SUM($BP594:FK594),FK594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FL594)+FL594>$BO28,$BO28-SUM($BP594:FL594),FL594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FM594)+FM594>$BO28,$BO28-SUM($BP594:FM594),FM594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FN594)+FN594>$BO28,$BO28-SUM($BP594:FN594),FN594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FO594)+FO594>$BO28,$BO28-SUM($BP594:FO594),FO594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FP594)+FP594>$BO28,$BO28-SUM($BP594:FP594),FP594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FQ594)+FQ594>$BO28,$BO28-SUM($BP594:FQ594),FQ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FR594)+FR594>$BO28,$BO28-SUM($BP594:FR594),FR594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FS594)+FS594>$BO28,$BO28-SUM($BP594:FS594),FS594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FT594)+FT594>$BO28,$BO28-SUM($BP594:FT594),FT594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FU594)+FU594>$BO28,$BO28-SUM($BP594:FU594),FU594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FV594)+FV594>$BO28,$BO28-SUM($BP594:FV594),FV594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FW594)+FW594>$BO28,$BO28-SUM($BP594:FW594),FW594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FX594)+FX594>$BO28,$BO28-SUM($BP594:FX594),FX594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FY594)+FY594>$BO28,$BO28-SUM($BP594:FY594),FY594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:FZ594)+FZ594>$BO28,$BO28-SUM($BP594:FZ594),FZ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GA594)+GA594>$BO28,$BO28-SUM($BP594:GA594),GA594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GB594)+GB594>$BO28,$BO28-SUM($BP594:GB594),GB594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GC594)+GC594>$BO28,$BO28-SUM($BP594:GC594),GC594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GD594)+GD594>$BO28,$BO28-SUM($BP594:GD594),GD594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GE594)+GE594>$BO28,$BO28-SUM($BP594:GE594),GE594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GF594)+GF594>$BO28,$BO28-SUM($BP594:GF594),GF594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GG594)+GG594>$BO28,$BO28-SUM($BP594:GG594),GG594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GH594)+GH594>$BO28,$BO28-SUM($BP594:GH594),GH594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GI594)+GI594>$BO28,$BO28-SUM($BP594:GI594),GI594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GJ594)+GJ594>$BO28,$BO28-SUM($BP594:GJ594),GJ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GK594)+GK594>$BO28,$BO28-SUM($BP594:GK594),GK594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GL594)+GL594>$BO28,$BO28-SUM($BP594:GL594),GL594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GM594)+GM594>$BO28,$BO28-SUM($BP594:GM594),GM594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GN594)+GN594>$BO28,$BO28-SUM($BP594:GN594),GN594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GO594)+GO594>$BO28,$BO28-SUM($BP594:GO594),GO594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GP594)+GP594>$BO28,$BO28-SUM($BP594:GP594),GP594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GQ594)+GQ594>$BO28,$BO28-SUM($BP594:GQ594),GQ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GR594)+GR594>$BO28,$BO28-SUM($BP594:GR594),GR594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GS594)+GS594>$BO28,$BO28-SUM($BP594:GS594),GS594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GT594)+GT594>$BO28,$BO28-SUM($BP594:GT594),GT594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GU594)+GU594>$BO28,$BO28-SUM($BP594:GU594),GU594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GV594)+GV594>$BO28,$BO28-SUM($BP594:GV594),GV594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GW594)+GW594>$BO28,$BO28-SUM($BP594:GW594),GW594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GX594)+GX594>$BO28,$BO28-SUM($BP594:GX594),GX594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GY594)+GY594>$BO28,$BO28-SUM($BP594:GY594),GY594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:GZ594)+GZ594>$BO28,$BO28-SUM($BP594:GZ594),GZ594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:HA594)+HA594>$BO28,$BO28-SUM($BP594:HA594),HA594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:HB594)+HB594>$BO28,$BO28-SUM($BP594:HB594),HB594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:HC594)+HC594>$BO28,$BO28-SUM($BP594:HC594),HC594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:HD594)+HD594>$BO28,$BO28-SUM($BP594:HD594),HD594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:HE594)+HE594>$BO28,$BO28-SUM($BP594:HE594),HE594),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP594>0,IF(SUM($BP594:HF594)+HF594>$BO28,$BO28-SUM($BP594:HF594),HF594),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8431165000000003E-3,{"$f":"IF($BP595>0,IF(SUM($BP595:BP595)+BP595>$BO29,$BO29-SUM($BP595:BP595),BP595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BQ595)+BQ595>$BO29,$BO29-SUM($BP595:BQ595),BQ595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BR595)+BR595>$BO29,$BO29-SUM($BP595:BR595),BR595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BS595)+BS595>$BO29,$BO29-SUM($BP595:BS595),BS595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BT595)+BT595>$BO29,$BO29-SUM($BP595:BT595),BT595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BU595)+BU595>$BO29,$BO29-SUM($BP595:BU595),BU595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BV595)+BV595>$BO29,$BO29-SUM($BP595:BV595),BV595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BW595)+BW595>$BO29,$BO29-SUM($BP595:BW595),BW595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BX595)+BX595>$BO29,$BO29-SUM($BP595:BX595),BX595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BY595)+BY595>$BO29,$BO29-SUM($BP595:BY595),BY595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:BZ595)+BZ595>$BO29,$BO29-SUM($BP595:BZ595),BZ595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CA595)+CA595>$BO29,$BO29-SUM($BP595:CA595),CA595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CB595)+CB595>$BO29,$BO29-SUM($BP595:CB595),CB595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CC595)+CC595>$BO29,$BO29-SUM($BP595:CC595),CC595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CD595)+CD595>$BO29,$BO29-SUM($BP595:CD595),CD595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CE595)+CE595>$BO29,$BO29-SUM($BP595:CE595),CE595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CF595)+CF595>$BO29,$BO29-SUM($BP595:CF595),CF595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CG595)+CG595>$BO29,$BO29-SUM($BP595:CG595),CG595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CH595)+CH595>$BO29,$BO29-SUM($BP595:CH595),CH595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CI595)+CI595>$BO29,$BO29-SUM($BP595:CI595),CI595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CJ595)+CJ595>$BO29,$BO29-SUM($BP595:CJ595),CJ595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CK595)+CK595>$BO29,$BO29-SUM($BP595:CK595),CK595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CL595)+CL595>$BO29,$BO29-SUM($BP595:CL595),CL595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CM595)+CM595>$BO29,$BO29-SUM($BP595:CM595),CM595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CN595)+CN595>$BO29,$BO29-SUM($BP595:CN595),CN595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CO595)+CO595>$BO29,$BO29-SUM($BP595:CO595),CO595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CP595)+CP595>$BO29,$BO29-SUM($BP595:CP595),CP595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CQ595)+CQ595>$BO29,$BO29-SUM($BP595:CQ595),CQ595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CR595)+CR595>$BO29,$BO29-SUM($BP595:CR595),CR595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CS595)+CS595>$BO29,$BO29-SUM($BP595:CS595),CS595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CT595)+CT595>$BO29,$BO29-SUM($BP595:CT595),CT595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CU595)+CU595>$BO29,$BO29-SUM($BP595:CU595),CU595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CV595)+CV595>$BO29,$BO29-SUM($BP595:CV595),CV595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CW595)+CW595>$BO29,$BO29-SUM($BP595:CW595),CW595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CX595)+CX595>$BO29,$BO29-SUM($BP595:CX595),CX595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CY595)+CY595>$BO29,$BO29-SUM($BP595:CY595),CY595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:CZ595)+CZ595>$BO29,$BO29-SUM($BP595:CZ595),CZ595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:DA595)+DA595>$BO29,$BO29-SUM($BP595:DA595),DA595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:DB595)+DB595>$BO29,$BO29-SUM($BP595:DB595),DB595),0)","v":2.8431165000000003E-3},{"$f":"IF($BP595>0,IF(SUM($BP595:DC595)+DC595>$BO29,$BO29-SUM($BP595:DC595),DC595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DD595)+DD595>$BO29,$BO29-SUM($BP595:DD595),DD595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DE595)+DE595>$BO29,$BO29-SUM($BP595:DE595),DE595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DF595)+DF595>$BO29,$BO29-SUM($BP595:DF595),DF595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DG595)+DG595>$BO29,$BO29-SUM($BP595:DG595),DG595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DH595)+DH595>$BO29,$BO29-SUM($BP595:DH595),DH595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DI595)+DI595>$BO29,$BO29-SUM($BP595:DI595),DI595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DJ595)+DJ595>$BO29,$BO29-SUM($BP595:DJ595),DJ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DK595)+DK595>$BO29,$BO29-SUM($BP595:DK595),DK595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DL595)+DL595>$BO29,$BO29-SUM($BP595:DL595),DL595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DM595)+DM595>$BO29,$BO29-SUM($BP595:DM595),DM595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DN595)+DN595>$BO29,$BO29-SUM($BP595:DN595),DN595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DO595)+DO595>$BO29,$BO29-SUM($BP595:DO595),DO595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DP595)+DP595>$BO29,$BO29-SUM($BP595:DP595),DP595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DQ595)+DQ595>$BO29,$BO29-SUM($BP595:DQ595),DQ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DR595)+DR595>$BO29,$BO29-SUM($BP595:DR595),DR595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DS595)+DS595>$BO29,$BO29-SUM($BP595:DS595),DS595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DT595)+DT595>$BO29,$BO29-SUM($BP595:DT595),DT595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DU595)+DU595>$BO29,$BO29-SUM($BP595:DU595),DU595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DV595)+DV595>$BO29,$BO29-SUM($BP595:DV595),DV595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DW595)+DW595>$BO29,$BO29-SUM($BP595:DW595),DW595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DX595)+DX595>$BO29,$BO29-SUM($BP595:DX595),DX595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DY595)+DY595>$BO29,$BO29-SUM($BP595:DY595),DY595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:DZ595)+DZ595>$BO29,$BO29-SUM($BP595:DZ595),DZ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EA595)+EA595>$BO29,$BO29-SUM($BP595:EA595),EA595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EB595)+EB595>$BO29,$BO29-SUM($BP595:EB595),EB595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EC595)+EC595>$BO29,$BO29-SUM($BP595:EC595),EC595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:ED595)+ED595>$BO29,$BO29-SUM($BP595:ED595),ED595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EE595)+EE595>$BO29,$BO29-SUM($BP595:EE595),EE595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EF595)+EF595>$BO29,$BO29-SUM($BP595:EF595),EF595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EG595)+EG595>$BO29,$BO29-SUM($BP595:EG595),EG595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EH595)+EH595>$BO29,$BO29-SUM($BP595:EH595),EH595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EI595)+EI595>$BO29,$BO29-SUM($BP595:EI595),EI595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EJ595)+EJ595>$BO29,$BO29-SUM($BP595:EJ595),EJ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EK595)+EK595>$BO29,$BO29-SUM($BP595:EK595),EK595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EL595)+EL595>$BO29,$BO29-SUM($BP595:EL595),EL595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EM595)+EM595>$BO29,$BO29-SUM($BP595:EM595),EM595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EN595)+EN595>$BO29,$BO29-SUM($BP595:EN595),EN595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EO595)+EO595>$BO29,$BO29-SUM($BP595:EO595),EO595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EP595)+EP595>$BO29,$BO29-SUM($BP595:EP595),EP595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EQ595)+EQ595>$BO29,$BO29-SUM($BP595:EQ595),EQ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:ER595)+ER595>$BO29,$BO29-SUM($BP595:ER595),ER595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:ES595)+ES595>$BO29,$BO29-SUM($BP595:ES595),ES595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:ET595)+ET595>$BO29,$BO29-SUM($BP595:ET595),ET595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EU595)+EU595>$BO29,$BO29-SUM($BP595:EU595),EU595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EV595)+EV595>$BO29,$BO29-SUM($BP595:EV595),EV595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EW595)+EW595>$BO29,$BO29-SUM($BP595:EW595),EW595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EX595)+EX595>$BO29,$BO29-SUM($BP595:EX595),EX595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EY595)+EY595>$BO29,$BO29-SUM($BP595:EY595),EY595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:EZ595)+EZ595>$BO29,$BO29-SUM($BP595:EZ595),EZ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FA595)+FA595>$BO29,$BO29-SUM($BP595:FA595),FA595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FB595)+FB595>$BO29,$BO29-SUM($BP595:FB595),FB595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FC595)+FC595>$BO29,$BO29-SUM($BP595:FC595),FC595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FD595)+FD595>$BO29,$BO29-SUM($BP595:FD595),FD595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FE595)+FE595>$BO29,$BO29-SUM($BP595:FE595),FE595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FF595)+FF595>$BO29,$BO29-SUM($BP595:FF595),FF595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FG595)+FG595>$BO29,$BO29-SUM($BP595:FG595),FG595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FH595)+FH595>$BO29,$BO29-SUM($BP595:FH595),FH595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FI595)+FI595>$BO29,$BO29-SUM($BP595:FI595),FI595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FJ595)+FJ595>$BO29,$BO29-SUM($BP595:FJ595),FJ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FK595)+FK595>$BO29,$BO29-SUM($BP595:FK595),FK595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FL595)+FL595>$BO29,$BO29-SUM($BP595:FL595),FL595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FM595)+FM595>$BO29,$BO29-SUM($BP595:FM595),FM595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FN595)+FN595>$BO29,$BO29-SUM($BP595:FN595),FN595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FO595)+FO595>$BO29,$BO29-SUM($BP595:FO595),FO595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FP595)+FP595>$BO29,$BO29-SUM($BP595:FP595),FP595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FQ595)+FQ595>$BO29,$BO29-SUM($BP595:FQ595),FQ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FR595)+FR595>$BO29,$BO29-SUM($BP595:FR595),FR595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FS595)+FS595>$BO29,$BO29-SUM($BP595:FS595),FS595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FT595)+FT595>$BO29,$BO29-SUM($BP595:FT595),FT595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FU595)+FU595>$BO29,$BO29-SUM($BP595:FU595),FU595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FV595)+FV595>$BO29,$BO29-SUM($BP595:FV595),FV595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FW595)+FW595>$BO29,$BO29-SUM($BP595:FW595),FW595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FX595)+FX595>$BO29,$BO29-SUM($BP595:FX595),FX595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FY595)+FY595>$BO29,$BO29-SUM($BP595:FY595),FY595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:FZ595)+FZ595>$BO29,$BO29-SUM($BP595:FZ595),FZ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GA595)+GA595>$BO29,$BO29-SUM($BP595:GA595),GA595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GB595)+GB595>$BO29,$BO29-SUM($BP595:GB595),GB595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GC595)+GC595>$BO29,$BO29-SUM($BP595:GC595),GC595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GD595)+GD595>$BO29,$BO29-SUM($BP595:GD595),GD595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GE595)+GE595>$BO29,$BO29-SUM($BP595:GE595),GE595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GF595)+GF595>$BO29,$BO29-SUM($BP595:GF595),GF595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GG595)+GG595>$BO29,$BO29-SUM($BP595:GG595),GG595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GH595)+GH595>$BO29,$BO29-SUM($BP595:GH595),GH595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GI595)+GI595>$BO29,$BO29-SUM($BP595:GI595),GI595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GJ595)+GJ595>$BO29,$BO29-SUM($BP595:GJ595),GJ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GK595)+GK595>$BO29,$BO29-SUM($BP595:GK595),GK595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GL595)+GL595>$BO29,$BO29-SUM($BP595:GL595),GL595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GM595)+GM595>$BO29,$BO29-SUM($BP595:GM595),GM595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GN595)+GN595>$BO29,$BO29-SUM($BP595:GN595),GN595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GO595)+GO595>$BO29,$BO29-SUM($BP595:GO595),GO595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GP595)+GP595>$BO29,$BO29-SUM($BP595:GP595),GP595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GQ595)+GQ595>$BO29,$BO29-SUM($BP595:GQ595),GQ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GR595)+GR595>$BO29,$BO29-SUM($BP595:GR595),GR595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GS595)+GS595>$BO29,$BO29-SUM($BP595:GS595),GS595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GT595)+GT595>$BO29,$BO29-SUM($BP595:GT595),GT595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GU595)+GU595>$BO29,$BO29-SUM($BP595:GU595),GU595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GV595)+GV595>$BO29,$BO29-SUM($BP595:GV595),GV595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GW595)+GW595>$BO29,$BO29-SUM($BP595:GW595),GW595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GX595)+GX595>$BO29,$BO29-SUM($BP595:GX595),GX595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GY595)+GY595>$BO29,$BO29-SUM($BP595:GY595),GY595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:GZ595)+GZ595>$BO29,$BO29-SUM($BP595:GZ595),GZ595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:HA595)+HA595>$BO29,$BO29-SUM($BP595:HA595),HA595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:HB595)+HB595>$BO29,$BO29-SUM($BP595:HB595),HB595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:HC595)+HC595>$BO29,$BO29-SUM($BP595:HC595),HC595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:HD595)+HD595>$BO29,$BO29-SUM($BP595:HD595),HD595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:HE595)+HE595>$BO29,$BO29-SUM($BP595:HE595),HE595),0)","v":-1.1102230246251565E-16},{"$f":"IF($BP595>0,IF(SUM($BP595:HF595)+HF595>$BO29,$BO29-SUM($BP595:HF595),HF595),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.809291875E-3,{"$f":"IF($BP596>0,IF(SUM($BP596:BP596)+BP596>$BO30,$BO30-SUM($BP596:BP596),BP596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BQ596)+BQ596>$BO30,$BO30-SUM($BP596:BQ596),BQ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BR596)+BR596>$BO30,$BO30-SUM($BP596:BR596),BR596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BS596)+BS596>$BO30,$BO30-SUM($BP596:BS596),BS596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BT596)+BT596>$BO30,$BO30-SUM($BP596:BT596),BT596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BU596)+BU596>$BO30,$BO30-SUM($BP596:BU596),BU596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BV596)+BV596>$BO30,$BO30-SUM($BP596:BV596),BV596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BW596)+BW596>$BO30,$BO30-SUM($BP596:BW596),BW596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BX596)+BX596>$BO30,$BO30-SUM($BP596:BX596),BX596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BY596)+BY596>$BO30,$BO30-SUM($BP596:BY596),BY596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:BZ596)+BZ596>$BO30,$BO30-SUM($BP596:BZ596),BZ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CA596)+CA596>$BO30,$BO30-SUM($BP596:CA596),CA596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CB596)+CB596>$BO30,$BO30-SUM($BP596:CB596),CB596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CC596)+CC596>$BO30,$BO30-SUM($BP596:CC596),CC596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CD596)+CD596>$BO30,$BO30-SUM($BP596:CD596),CD596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CE596)+CE596>$BO30,$BO30-SUM($BP596:CE596),CE596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CF596)+CF596>$BO30,$BO30-SUM($BP596:CF596),CF596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CG596)+CG596>$BO30,$BO30-SUM($BP596:CG596),CG596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CH596)+CH596>$BO30,$BO30-SUM($BP596:CH596),CH596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CI596)+CI596>$BO30,$BO30-SUM($BP596:CI596),CI596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CJ596)+CJ596>$BO30,$BO30-SUM($BP596:CJ596),CJ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CK596)+CK596>$BO30,$BO30-SUM($BP596:CK596),CK596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CL596)+CL596>$BO30,$BO30-SUM($BP596:CL596),CL596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CM596)+CM596>$BO30,$BO30-SUM($BP596:CM596),CM596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CN596)+CN596>$BO30,$BO30-SUM($BP596:CN596),CN596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CO596)+CO596>$BO30,$BO30-SUM($BP596:CO596),CO596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CP596)+CP596>$BO30,$BO30-SUM($BP596:CP596),CP596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CQ596)+CQ596>$BO30,$BO30-SUM($BP596:CQ596),CQ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CR596)+CR596>$BO30,$BO30-SUM($BP596:CR596),CR596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CS596)+CS596>$BO30,$BO30-SUM($BP596:CS596),CS596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CT596)+CT596>$BO30,$BO30-SUM($BP596:CT596),CT596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CU596)+CU596>$BO30,$BO30-SUM($BP596:CU596),CU596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CV596)+CV596>$BO30,$BO30-SUM($BP596:CV596),CV596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CW596)+CW596>$BO30,$BO30-SUM($BP596:CW596),CW596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CX596)+CX596>$BO30,$BO30-SUM($BP596:CX596),CX596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CY596)+CY596>$BO30,$BO30-SUM($BP596:CY596),CY596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:CZ596)+CZ596>$BO30,$BO30-SUM($BP596:CZ596),CZ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DA596)+DA596>$BO30,$BO30-SUM($BP596:DA596),DA596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DB596)+DB596>$BO30,$BO30-SUM($BP596:DB596),DB596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DC596)+DC596>$BO30,$BO30-SUM($BP596:DC596),DC596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DD596)+DD596>$BO30,$BO30-SUM($BP596:DD596),DD596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DE596)+DE596>$BO30,$BO30-SUM($BP596:DE596),DE596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DF596)+DF596>$BO30,$BO30-SUM($BP596:DF596),DF596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DG596)+DG596>$BO30,$BO30-SUM($BP596:DG596),DG596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DH596)+DH596>$BO30,$BO30-SUM($BP596:DH596),DH596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DI596)+DI596>$BO30,$BO30-SUM($BP596:DI596),DI596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DJ596)+DJ596>$BO30,$BO30-SUM($BP596:DJ596),DJ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DK596)+DK596>$BO30,$BO30-SUM($BP596:DK596),DK596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DL596)+DL596>$BO30,$BO30-SUM($BP596:DL596),DL596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DM596)+DM596>$BO30,$BO30-SUM($BP596:DM596),DM596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DN596)+DN596>$BO30,$BO30-SUM($BP596:DN596),DN596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DO596)+DO596>$BO30,$BO30-SUM($BP596:DO596),DO596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DP596)+DP596>$BO30,$BO30-SUM($BP596:DP596),DP596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DQ596)+DQ596>$BO30,$BO30-SUM($BP596:DQ596),DQ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DR596)+DR596>$BO30,$BO30-SUM($BP596:DR596),DR596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DS596)+DS596>$BO30,$BO30-SUM($BP596:DS596),DS596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DT596)+DT596>$BO30,$BO30-SUM($BP596:DT596),DT596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DU596)+DU596>$BO30,$BO30-SUM($BP596:DU596),DU596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DV596)+DV596>$BO30,$BO30-SUM($BP596:DV596),DV596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DW596)+DW596>$BO30,$BO30-SUM($BP596:DW596),DW596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DX596)+DX596>$BO30,$BO30-SUM($BP596:DX596),DX596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DY596)+DY596>$BO30,$BO30-SUM($BP596:DY596),DY596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:DZ596)+DZ596>$BO30,$BO30-SUM($BP596:DZ596),DZ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EA596)+EA596>$BO30,$BO30-SUM($BP596:EA596),EA596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EB596)+EB596>$BO30,$BO30-SUM($BP596:EB596),EB596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EC596)+EC596>$BO30,$BO30-SUM($BP596:EC596),EC596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:ED596)+ED596>$BO30,$BO30-SUM($BP596:ED596),ED596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EE596)+EE596>$BO30,$BO30-SUM($BP596:EE596),EE596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EF596)+EF596>$BO30,$BO30-SUM($BP596:EF596),EF596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EG596)+EG596>$BO30,$BO30-SUM($BP596:EG596),EG596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EH596)+EH596>$BO30,$BO30-SUM($BP596:EH596),EH596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EI596)+EI596>$BO30,$BO30-SUM($BP596:EI596),EI596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EJ596)+EJ596>$BO30,$BO30-SUM($BP596:EJ596),EJ596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EK596)+EK596>$BO30,$BO30-SUM($BP596:EK596),EK596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EL596)+EL596>$BO30,$BO30-SUM($BP596:EL596),EL596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EM596)+EM596>$BO30,$BO30-SUM($BP596:EM596),EM596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EN596)+EN596>$BO30,$BO30-SUM($BP596:EN596),EN596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EO596)+EO596>$BO30,$BO30-SUM($BP596:EO596),EO596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EP596)+EP596>$BO30,$BO30-SUM($BP596:EP596),EP596),0)","v":1.809291875E-3},{"$f":"IF($BP596>0,IF(SUM($BP596:EQ596)+EQ596>$BO30,$BO30-SUM($BP596:EQ596),EQ596),0)","v":1.1102230246251565E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:ER596)+ER596>$BO30,$BO30-SUM($BP596:ER596),ER596),0)","v":1.1102230246251565E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:ES596)+ES596>$BO30,$BO30-SUM($BP596:ES596),ES596),0)","v":1.1102230246251565E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:ET596)+ET596>$BO30,$BO30-SUM($BP596:ET596),ET596),0)","v":1.1102230246251565E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:EU596)+EU596>$BO30,$BO30-SUM($BP596:EU596),EU596),0)","v":1.1102230246251565E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:EV596)+EV596>$BO30,$BO30-SUM($BP596:EV596),EV596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:EW596)+EW596>$BO30,$BO30-SUM($BP596:EW596),EW596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:EX596)+EX596>$BO30,$BO30-SUM($BP596:EX596),EX596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:EY596)+EY596>$BO30,$BO30-SUM($BP596:EY596),EY596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:EZ596)+EZ596>$BO30,$BO30-SUM($BP596:EZ596),EZ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FA596)+FA596>$BO30,$BO30-SUM($BP596:FA596),FA596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FB596)+FB596>$BO30,$BO30-SUM($BP596:FB596),FB596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FC596)+FC596>$BO30,$BO30-SUM($BP596:FC596),FC596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FD596)+FD596>$BO30,$BO30-SUM($BP596:FD596),FD596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FE596)+FE596>$BO30,$BO30-SUM($BP596:FE596),FE596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FF596)+FF596>$BO30,$BO30-SUM($BP596:FF596),FF596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FG596)+FG596>$BO30,$BO30-SUM($BP596:FG596),FG596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FH596)+FH596>$BO30,$BO30-SUM($BP596:FH596),FH596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FI596)+FI596>$BO30,$BO30-SUM($BP596:FI596),FI596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FJ596)+FJ596>$BO30,$BO30-SUM($BP596:FJ596),FJ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FK596)+FK596>$BO30,$BO30-SUM($BP596:FK596),FK596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FL596)+FL596>$BO30,$BO30-SUM($BP596:FL596),FL596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FM596)+FM596>$BO30,$BO30-SUM($BP596:FM596),FM596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FN596)+FN596>$BO30,$BO30-SUM($BP596:FN596),FN596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FO596)+FO596>$BO30,$BO30-SUM($BP596:FO596),FO596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FP596)+FP596>$BO30,$BO30-SUM($BP596:FP596),FP596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FQ596)+FQ596>$BO30,$BO30-SUM($BP596:FQ596),FQ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FR596)+FR596>$BO30,$BO30-SUM($BP596:FR596),FR596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FS596)+FS596>$BO30,$BO30-SUM($BP596:FS596),FS596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FT596)+FT596>$BO30,$BO30-SUM($BP596:FT596),FT596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FU596)+FU596>$BO30,$BO30-SUM($BP596:FU596),FU596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FV596)+FV596>$BO30,$BO30-SUM($BP596:FV596),FV596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FW596)+FW596>$BO30,$BO30-SUM($BP596:FW596),FW596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FX596)+FX596>$BO30,$BO30-SUM($BP596:FX596),FX596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FY596)+FY596>$BO30,$BO30-SUM($BP596:FY596),FY596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:FZ596)+FZ596>$BO30,$BO30-SUM($BP596:FZ596),FZ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GA596)+GA596>$BO30,$BO30-SUM($BP596:GA596),GA596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GB596)+GB596>$BO30,$BO30-SUM($BP596:GB596),GB596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GC596)+GC596>$BO30,$BO30-SUM($BP596:GC596),GC596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GD596)+GD596>$BO30,$BO30-SUM($BP596:GD596),GD596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GE596)+GE596>$BO30,$BO30-SUM($BP596:GE596),GE596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GF596)+GF596>$BO30,$BO30-SUM($BP596:GF596),GF596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GG596)+GG596>$BO30,$BO30-SUM($BP596:GG596),GG596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GH596)+GH596>$BO30,$BO30-SUM($BP596:GH596),GH596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GI596)+GI596>$BO30,$BO30-SUM($BP596:GI596),GI596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GJ596)+GJ596>$BO30,$BO30-SUM($BP596:GJ596),GJ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GK596)+GK596>$BO30,$BO30-SUM($BP596:GK596),GK596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GL596)+GL596>$BO30,$BO30-SUM($BP596:GL596),GL596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GM596)+GM596>$BO30,$BO30-SUM($BP596:GM596),GM596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GN596)+GN596>$BO30,$BO30-SUM($BP596:GN596),GN596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GO596)+GO596>$BO30,$BO30-SUM($BP596:GO596),GO596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GP596)+GP596>$BO30,$BO30-SUM($BP596:GP596),GP596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GQ596)+GQ596>$BO30,$BO30-SUM($BP596:GQ596),GQ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GR596)+GR596>$BO30,$BO30-SUM($BP596:GR596),GR596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GS596)+GS596>$BO30,$BO30-SUM($BP596:GS596),GS596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GT596)+GT596>$BO30,$BO30-SUM($BP596:GT596),GT596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GU596)+GU596>$BO30,$BO30-SUM($BP596:GU596),GU596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GV596)+GV596>$BO30,$BO30-SUM($BP596:GV596),GV596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GW596)+GW596>$BO30,$BO30-SUM($BP596:GW596),GW596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GX596)+GX596>$BO30,$BO30-SUM($BP596:GX596),GX596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GY596)+GY596>$BO30,$BO30-SUM($BP596:GY596),GY596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:GZ596)+GZ596>$BO30,$BO30-SUM($BP596:GZ596),GZ596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:HA596)+HA596>$BO30,$BO30-SUM($BP596:HA596),HA596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:HB596)+HB596>$BO30,$BO30-SUM($BP596:HB596),HB596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:HC596)+HC596>$BO30,$BO30-SUM($BP596:HC596),HC596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:HD596)+HD596>$BO30,$BO30-SUM($BP596:HD596),HD596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:HE596)+HE596>$BO30,$BO30-SUM($BP596:HE596),HE596),0)","v":-4.4408920985006262E-16},{"$f":"IF($BP596>0,IF(SUM($BP596:HF596)+HF596>$BO30,$BO30-SUM($BP596:HF596),HF596),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2312272499999996E-3,{"$f":"IF($BP597>0,IF(SUM($BP597:BP597)+BP597>$BO31,$BO31-SUM($BP597:BP597),BP597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BQ597)+BQ597>$BO31,$BO31-SUM($BP597:BQ597),BQ597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BR597)+BR597>$BO31,$BO31-SUM($BP597:BR597),BR597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BS597)+BS597>$BO31,$BO31-SUM($BP597:BS597),BS597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BT597)+BT597>$BO31,$BO31-SUM($BP597:BT597),BT597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BU597)+BU597>$BO31,$BO31-SUM($BP597:BU597),BU597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BV597)+BV597>$BO31,$BO31-SUM($BP597:BV597),BV597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BW597)+BW597>$BO31,$BO31-SUM($BP597:BW597),BW597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BX597)+BX597>$BO31,$BO31-SUM($BP597:BX597),BX597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BY597)+BY597>$BO31,$BO31-SUM($BP597:BY597),BY597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:BZ597)+BZ597>$BO31,$BO31-SUM($BP597:BZ597),BZ597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CA597)+CA597>$BO31,$BO31-SUM($BP597:CA597),CA597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CB597)+CB597>$BO31,$BO31-SUM($BP597:CB597),CB597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CC597)+CC597>$BO31,$BO31-SUM($BP597:CC597),CC597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CD597)+CD597>$BO31,$BO31-SUM($BP597:CD597),CD597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CE597)+CE597>$BO31,$BO31-SUM($BP597:CE597),CE597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CF597)+CF597>$BO31,$BO31-SUM($BP597:CF597),CF597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CG597)+CG597>$BO31,$BO31-SUM($BP597:CG597),CG597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CH597)+CH597>$BO31,$BO31-SUM($BP597:CH597),CH597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CI597)+CI597>$BO31,$BO31-SUM($BP597:CI597),CI597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CJ597)+CJ597>$BO31,$BO31-SUM($BP597:CJ597),CJ597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CK597)+CK597>$BO31,$BO31-SUM($BP597:CK597),CK597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CL597)+CL597>$BO31,$BO31-SUM($BP597:CL597),CL597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CM597)+CM597>$BO31,$BO31-SUM($BP597:CM597),CM597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CN597)+CN597>$BO31,$BO31-SUM($BP597:CN597),CN597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CO597)+CO597>$BO31,$BO31-SUM($BP597:CO597),CO597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CP597)+CP597>$BO31,$BO31-SUM($BP597:CP597),CP597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CQ597)+CQ597>$BO31,$BO31-SUM($BP597:CQ597),CQ597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CR597)+CR597>$BO31,$BO31-SUM($BP597:CR597),CR597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CS597)+CS597>$BO31,$BO31-SUM($BP597:CS597),CS597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CT597)+CT597>$BO31,$BO31-SUM($BP597:CT597),CT597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CU597)+CU597>$BO31,$BO31-SUM($BP597:CU597),CU597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CV597)+CV597>$BO31,$BO31-SUM($BP597:CV597),CV597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CW597)+CW597>$BO31,$BO31-SUM($BP597:CW597),CW597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CX597)+CX597>$BO31,$BO31-SUM($BP597:CX597),CX597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CY597)+CY597>$BO31,$BO31-SUM($BP597:CY597),CY597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:CZ597)+CZ597>$BO31,$BO31-SUM($BP597:CZ597),CZ597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:DA597)+DA597>$BO31,$BO31-SUM($BP597:DA597),DA597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:DB597)+DB597>$BO31,$BO31-SUM($BP597:DB597),DB597),0)","v":6.2312272499999996E-3},{"$f":"IF($BP597>0,IF(SUM($BP597:DC597)+DC597>$BO31,$BO31-SUM($BP597:DC597),DC597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DD597)+DD597>$BO31,$BO31-SUM($BP597:DD597),DD597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DE597)+DE597>$BO31,$BO31-SUM($BP597:DE597),DE597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DF597)+DF597>$BO31,$BO31-SUM($BP597:DF597),DF597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DG597)+DG597>$BO31,$BO31-SUM($BP597:DG597),DG597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DH597)+DH597>$BO31,$BO31-SUM($BP597:DH597),DH597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DI597)+DI597>$BO31,$BO31-SUM($BP597:DI597),DI597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DJ597)+DJ597>$BO31,$BO31-SUM($BP597:DJ597),DJ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DK597)+DK597>$BO31,$BO31-SUM($BP597:DK597),DK597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DL597)+DL597>$BO31,$BO31-SUM($BP597:DL597),DL597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DM597)+DM597>$BO31,$BO31-SUM($BP597:DM597),DM597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DN597)+DN597>$BO31,$BO31-SUM($BP597:DN597),DN597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DO597)+DO597>$BO31,$BO31-SUM($BP597:DO597),DO597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DP597)+DP597>$BO31,$BO31-SUM($BP597:DP597),DP597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DQ597)+DQ597>$BO31,$BO31-SUM($BP597:DQ597),DQ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DR597)+DR597>$BO31,$BO31-SUM($BP597:DR597),DR597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DS597)+DS597>$BO31,$BO31-SUM($BP597:DS597),DS597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DT597)+DT597>$BO31,$BO31-SUM($BP597:DT597),DT597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DU597)+DU597>$BO31,$BO31-SUM($BP597:DU597),DU597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DV597)+DV597>$BO31,$BO31-SUM($BP597:DV597),DV597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DW597)+DW597>$BO31,$BO31-SUM($BP597:DW597),DW597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DX597)+DX597>$BO31,$BO31-SUM($BP597:DX597),DX597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DY597)+DY597>$BO31,$BO31-SUM($BP597:DY597),DY597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:DZ597)+DZ597>$BO31,$BO31-SUM($BP597:DZ597),DZ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EA597)+EA597>$BO31,$BO31-SUM($BP597:EA597),EA597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EB597)+EB597>$BO31,$BO31-SUM($BP597:EB597),EB597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EC597)+EC597>$BO31,$BO31-SUM($BP597:EC597),EC597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:ED597)+ED597>$BO31,$BO31-SUM($BP597:ED597),ED597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EE597)+EE597>$BO31,$BO31-SUM($BP597:EE597),EE597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EF597)+EF597>$BO31,$BO31-SUM($BP597:EF597),EF597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EG597)+EG597>$BO31,$BO31-SUM($BP597:EG597),EG597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EH597)+EH597>$BO31,$BO31-SUM($BP597:EH597),EH597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EI597)+EI597>$BO31,$BO31-SUM($BP597:EI597),EI597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EJ597)+EJ597>$BO31,$BO31-SUM($BP597:EJ597),EJ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EK597)+EK597>$BO31,$BO31-SUM($BP597:EK597),EK597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EL597)+EL597>$BO31,$BO31-SUM($BP597:EL597),EL597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EM597)+EM597>$BO31,$BO31-SUM($BP597:EM597),EM597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EN597)+EN597>$BO31,$BO31-SUM($BP597:EN597),EN597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EO597)+EO597>$BO31,$BO31-SUM($BP597:EO597),EO597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EP597)+EP597>$BO31,$BO31-SUM($BP597:EP597),EP597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EQ597)+EQ597>$BO31,$BO31-SUM($BP597:EQ597),EQ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:ER597)+ER597>$BO31,$BO31-SUM($BP597:ER597),ER597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:ES597)+ES597>$BO31,$BO31-SUM($BP597:ES597),ES597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:ET597)+ET597>$BO31,$BO31-SUM($BP597:ET597),ET597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EU597)+EU597>$BO31,$BO31-SUM($BP597:EU597),EU597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EV597)+EV597>$BO31,$BO31-SUM($BP597:EV597),EV597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EW597)+EW597>$BO31,$BO31-SUM($BP597:EW597),EW597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EX597)+EX597>$BO31,$BO31-SUM($BP597:EX597),EX597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EY597)+EY597>$BO31,$BO31-SUM($BP597:EY597),EY597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:EZ597)+EZ597>$BO31,$BO31-SUM($BP597:EZ597),EZ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FA597)+FA597>$BO31,$BO31-SUM($BP597:FA597),FA597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FB597)+FB597>$BO31,$BO31-SUM($BP597:FB597),FB597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FC597)+FC597>$BO31,$BO31-SUM($BP597:FC597),FC597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FD597)+FD597>$BO31,$BO31-SUM($BP597:FD597),FD597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FE597)+FE597>$BO31,$BO31-SUM($BP597:FE597),FE597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FF597)+FF597>$BO31,$BO31-SUM($BP597:FF597),FF597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FG597)+FG597>$BO31,$BO31-SUM($BP597:FG597),FG597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FH597)+FH597>$BO31,$BO31-SUM($BP597:FH597),FH597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FI597)+FI597>$BO31,$BO31-SUM($BP597:FI597),FI597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FJ597)+FJ597>$BO31,$BO31-SUM($BP597:FJ597),FJ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FK597)+FK597>$BO31,$BO31-SUM($BP597:FK597),FK597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FL597)+FL597>$BO31,$BO31-SUM($BP597:FL597),FL597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FM597)+FM597>$BO31,$BO31-SUM($BP597:FM597),FM597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FN597)+FN597>$BO31,$BO31-SUM($BP597:FN597),FN597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FO597)+FO597>$BO31,$BO31-SUM($BP597:FO597),FO597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FP597)+FP597>$BO31,$BO31-SUM($BP597:FP597),FP597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FQ597)+FQ597>$BO31,$BO31-SUM($BP597:FQ597),FQ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FR597)+FR597>$BO31,$BO31-SUM($BP597:FR597),FR597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FS597)+FS597>$BO31,$BO31-SUM($BP597:FS597),FS597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FT597)+FT597>$BO31,$BO31-SUM($BP597:FT597),FT597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FU597)+FU597>$BO31,$BO31-SUM($BP597:FU597),FU597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FV597)+FV597>$BO31,$BO31-SUM($BP597:FV597),FV597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FW597)+FW597>$BO31,$BO31-SUM($BP597:FW597),FW597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FX597)+FX597>$BO31,$BO31-SUM($BP597:FX597),FX597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FY597)+FY597>$BO31,$BO31-SUM($BP597:FY597),FY597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:FZ597)+FZ597>$BO31,$BO31-SUM($BP597:FZ597),FZ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GA597)+GA597>$BO31,$BO31-SUM($BP597:GA597),GA597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GB597)+GB597>$BO31,$BO31-SUM($BP597:GB597),GB597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GC597)+GC597>$BO31,$BO31-SUM($BP597:GC597),GC597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GD597)+GD597>$BO31,$BO31-SUM($BP597:GD597),GD597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GE597)+GE597>$BO31,$BO31-SUM($BP597:GE597),GE597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GF597)+GF597>$BO31,$BO31-SUM($BP597:GF597),GF597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GG597)+GG597>$BO31,$BO31-SUM($BP597:GG597),GG597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GH597)+GH597>$BO31,$BO31-SUM($BP597:GH597),GH597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GI597)+GI597>$BO31,$BO31-SUM($BP597:GI597),GI597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GJ597)+GJ597>$BO31,$BO31-SUM($BP597:GJ597),GJ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GK597)+GK597>$BO31,$BO31-SUM($BP597:GK597),GK597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GL597)+GL597>$BO31,$BO31-SUM($BP597:GL597),GL597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GM597)+GM597>$BO31,$BO31-SUM($BP597:GM597),GM597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GN597)+GN597>$BO31,$BO31-SUM($BP597:GN597),GN597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GO597)+GO597>$BO31,$BO31-SUM($BP597:GO597),GO597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GP597)+GP597>$BO31,$BO31-SUM($BP597:GP597),GP597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GQ597)+GQ597>$BO31,$BO31-SUM($BP597:GQ597),GQ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GR597)+GR597>$BO31,$BO31-SUM($BP597:GR597),GR597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GS597)+GS597>$BO31,$BO31-SUM($BP597:GS597),GS597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GT597)+GT597>$BO31,$BO31-SUM($BP597:GT597),GT597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GU597)+GU597>$BO31,$BO31-SUM($BP597:GU597),GU597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GV597)+GV597>$BO31,$BO31-SUM($BP597:GV597),GV597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GW597)+GW597>$BO31,$BO31-SUM($BP597:GW597),GW597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GX597)+GX597>$BO31,$BO31-SUM($BP597:GX597),GX597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GY597)+GY597>$BO31,$BO31-SUM($BP597:GY597),GY597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:GZ597)+GZ597>$BO31,$BO31-SUM($BP597:GZ597),GZ597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:HA597)+HA597>$BO31,$BO31-SUM($BP597:HA597),HA597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:HB597)+HB597>$BO31,$BO31-SUM($BP597:HB597),HB597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:HC597)+HC597>$BO31,$BO31-SUM($BP597:HC597),HC597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:HD597)+HD597>$BO31,$BO31-SUM($BP597:HD597),HD597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:HE597)+HE597>$BO31,$BO31-SUM($BP597:HE597),HE597),0)","v":0},{"$f":"IF($BP597>0,IF(SUM($BP597:HF597)+HF597>$BO31,$BO31-SUM($BP597:HF597),HF597),0)","v":0}]
[]
[null,"Depreciation:  2009 Q1 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP24>0,BP24/$F601,BP24)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BQ601)+BQ601>$BP24,$BP24-SUM($BQ601:BQ601),BQ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BR601)+BR601>$BP24,$BP24-SUM($BQ601:BR601),BR601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BS601)+BS601>$BP24,$BP24-SUM($BQ601:BS601),BS601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BT601)+BT601>$BP24,$BP24-SUM($BQ601:BT601),BT601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BU601)+BU601>$BP24,$BP24-SUM($BQ601:BU601),BU601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BV601)+BV601>$BP24,$BP24-SUM($BQ601:BV601),BV601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BW601)+BW601>$BP24,$BP24-SUM($BQ601:BW601),BW601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BX601)+BX601>$BP24,$BP24-SUM($BQ601:BX601),BX601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BY601)+BY601>$BP24,$BP24-SUM($BQ601:BY601),BY601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:BZ601)+BZ601>$BP24,$BP24-SUM($BQ601:BZ601),BZ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CA601)+CA601>$BP24,$BP24-SUM($BQ601:CA601),CA601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CB601)+CB601>$BP24,$BP24-SUM($BQ601:CB601),CB601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CC601)+CC601>$BP24,$BP24-SUM($BQ601:CC601),CC601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CD601)+CD601>$BP24,$BP24-SUM($BQ601:CD601),CD601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CE601)+CE601>$BP24,$BP24-SUM($BQ601:CE601),CE601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CF601)+CF601>$BP24,$BP24-SUM($BQ601:CF601),CF601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CG601)+CG601>$BP24,$BP24-SUM($BQ601:CG601),CG601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CH601)+CH601>$BP24,$BP24-SUM($BQ601:CH601),CH601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CI601)+CI601>$BP24,$BP24-SUM($BQ601:CI601),CI601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CJ601)+CJ601>$BP24,$BP24-SUM($BQ601:CJ601),CJ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CK601)+CK601>$BP24,$BP24-SUM($BQ601:CK601),CK601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CL601)+CL601>$BP24,$BP24-SUM($BQ601:CL601),CL601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CM601)+CM601>$BP24,$BP24-SUM($BQ601:CM601),CM601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CN601)+CN601>$BP24,$BP24-SUM($BQ601:CN601),CN601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CO601)+CO601>$BP24,$BP24-SUM($BQ601:CO601),CO601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CP601)+CP601>$BP24,$BP24-SUM($BQ601:CP601),CP601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CQ601)+CQ601>$BP24,$BP24-SUM($BQ601:CQ601),CQ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CR601)+CR601>$BP24,$BP24-SUM($BQ601:CR601),CR601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CS601)+CS601>$BP24,$BP24-SUM($BQ601:CS601),CS601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CT601)+CT601>$BP24,$BP24-SUM($BQ601:CT601),CT601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CU601)+CU601>$BP24,$BP24-SUM($BQ601:CU601),CU601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CV601)+CV601>$BP24,$BP24-SUM($BQ601:CV601),CV601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CW601)+CW601>$BP24,$BP24-SUM($BQ601:CW601),CW601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CX601)+CX601>$BP24,$BP24-SUM($BQ601:CX601),CX601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CY601)+CY601>$BP24,$BP24-SUM($BQ601:CY601),CY601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:CZ601)+CZ601>$BP24,$BP24-SUM($BQ601:CZ601),CZ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DA601)+DA601>$BP24,$BP24-SUM($BQ601:DA601),DA601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DB601)+DB601>$BP24,$BP24-SUM($BQ601:DB601),DB601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DC601)+DC601>$BP24,$BP24-SUM($BQ601:DC601),DC601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DD601)+DD601>$BP24,$BP24-SUM($BQ601:DD601),DD601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DE601)+DE601>$BP24,$BP24-SUM($BQ601:DE601),DE601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DF601)+DF601>$BP24,$BP24-SUM($BQ601:DF601),DF601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DG601)+DG601>$BP24,$BP24-SUM($BQ601:DG601),DG601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DH601)+DH601>$BP24,$BP24-SUM($BQ601:DH601),DH601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DI601)+DI601>$BP24,$BP24-SUM($BQ601:DI601),DI601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DJ601)+DJ601>$BP24,$BP24-SUM($BQ601:DJ601),DJ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DK601)+DK601>$BP24,$BP24-SUM($BQ601:DK601),DK601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DL601)+DL601>$BP24,$BP24-SUM($BQ601:DL601),DL601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DM601)+DM601>$BP24,$BP24-SUM($BQ601:DM601),DM601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DN601)+DN601>$BP24,$BP24-SUM($BQ601:DN601),DN601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DO601)+DO601>$BP24,$BP24-SUM($BQ601:DO601),DO601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DP601)+DP601>$BP24,$BP24-SUM($BQ601:DP601),DP601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DQ601)+DQ601>$BP24,$BP24-SUM($BQ601:DQ601),DQ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DR601)+DR601>$BP24,$BP24-SUM($BQ601:DR601),DR601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DS601)+DS601>$BP24,$BP24-SUM($BQ601:DS601),DS601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DT601)+DT601>$BP24,$BP24-SUM($BQ601:DT601),DT601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DU601)+DU601>$BP24,$BP24-SUM($BQ601:DU601),DU601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DV601)+DV601>$BP24,$BP24-SUM($BQ601:DV601),DV601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DW601)+DW601>$BP24,$BP24-SUM($BQ601:DW601),DW601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DX601)+DX601>$BP24,$BP24-SUM($BQ601:DX601),DX601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DY601)+DY601>$BP24,$BP24-SUM($BQ601:DY601),DY601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:DZ601)+DZ601>$BP24,$BP24-SUM($BQ601:DZ601),DZ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EA601)+EA601>$BP24,$BP24-SUM($BQ601:EA601),EA601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EB601)+EB601>$BP24,$BP24-SUM($BQ601:EB601),EB601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EC601)+EC601>$BP24,$BP24-SUM($BQ601:EC601),EC601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:ED601)+ED601>$BP24,$BP24-SUM($BQ601:ED601),ED601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EE601)+EE601>$BP24,$BP24-SUM($BQ601:EE601),EE601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EF601)+EF601>$BP24,$BP24-SUM($BQ601:EF601),EF601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EG601)+EG601>$BP24,$BP24-SUM($BQ601:EG601),EG601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EH601)+EH601>$BP24,$BP24-SUM($BQ601:EH601),EH601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EI601)+EI601>$BP24,$BP24-SUM($BQ601:EI601),EI601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EJ601)+EJ601>$BP24,$BP24-SUM($BQ601:EJ601),EJ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EK601)+EK601>$BP24,$BP24-SUM($BQ601:EK601),EK601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EL601)+EL601>$BP24,$BP24-SUM($BQ601:EL601),EL601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EM601)+EM601>$BP24,$BP24-SUM($BQ601:EM601),EM601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EN601)+EN601>$BP24,$BP24-SUM($BQ601:EN601),EN601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EO601)+EO601>$BP24,$BP24-SUM($BQ601:EO601),EO601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EP601)+EP601>$BP24,$BP24-SUM($BQ601:EP601),EP601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EQ601)+EQ601>$BP24,$BP24-SUM($BQ601:EQ601),EQ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:ER601)+ER601>$BP24,$BP24-SUM($BQ601:ER601),ER601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:ES601)+ES601>$BP24,$BP24-SUM($BQ601:ES601),ES601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:ET601)+ET601>$BP24,$BP24-SUM($BQ601:ET601),ET601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EU601)+EU601>$BP24,$BP24-SUM($BQ601:EU601),EU601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EV601)+EV601>$BP24,$BP24-SUM($BQ601:EV601),EV601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EW601)+EW601>$BP24,$BP24-SUM($BQ601:EW601),EW601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EX601)+EX601>$BP24,$BP24-SUM($BQ601:EX601),EX601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EY601)+EY601>$BP24,$BP24-SUM($BQ601:EY601),EY601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:EZ601)+EZ601>$BP24,$BP24-SUM($BQ601:EZ601),EZ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FA601)+FA601>$BP24,$BP24-SUM($BQ601:FA601),FA601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FB601)+FB601>$BP24,$BP24-SUM($BQ601:FB601),FB601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FC601)+FC601>$BP24,$BP24-SUM($BQ601:FC601),FC601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FD601)+FD601>$BP24,$BP24-SUM($BQ601:FD601),FD601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FE601)+FE601>$BP24,$BP24-SUM($BQ601:FE601),FE601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FF601)+FF601>$BP24,$BP24-SUM($BQ601:FF601),FF601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FG601)+FG601>$BP24,$BP24-SUM($BQ601:FG601),FG601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FH601)+FH601>$BP24,$BP24-SUM($BQ601:FH601),FH601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FI601)+FI601>$BP24,$BP24-SUM($BQ601:FI601),FI601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FJ601)+FJ601>$BP24,$BP24-SUM($BQ601:FJ601),FJ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FK601)+FK601>$BP24,$BP24-SUM($BQ601:FK601),FK601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FL601)+FL601>$BP24,$BP24-SUM($BQ601:FL601),FL601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FM601)+FM601>$BP24,$BP24-SUM($BQ601:FM601),FM601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FN601)+FN601>$BP24,$BP24-SUM($BQ601:FN601),FN601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FO601)+FO601>$BP24,$BP24-SUM($BQ601:FO601),FO601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FP601)+FP601>$BP24,$BP24-SUM($BQ601:FP601),FP601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FQ601)+FQ601>$BP24,$BP24-SUM($BQ601:FQ601),FQ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FR601)+FR601>$BP24,$BP24-SUM($BQ601:FR601),FR601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FS601)+FS601>$BP24,$BP24-SUM($BQ601:FS601),FS601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FT601)+FT601>$BP24,$BP24-SUM($BQ601:FT601),FT601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FU601)+FU601>$BP24,$BP24-SUM($BQ601:FU601),FU601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FV601)+FV601>$BP24,$BP24-SUM($BQ601:FV601),FV601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FW601)+FW601>$BP24,$BP24-SUM($BQ601:FW601),FW601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FX601)+FX601>$BP24,$BP24-SUM($BQ601:FX601),FX601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FY601)+FY601>$BP24,$BP24-SUM($BQ601:FY601),FY601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:FZ601)+FZ601>$BP24,$BP24-SUM($BQ601:FZ601),FZ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GA601)+GA601>$BP24,$BP24-SUM($BQ601:GA601),GA601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GB601)+GB601>$BP24,$BP24-SUM($BQ601:GB601),GB601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GC601)+GC601>$BP24,$BP24-SUM($BQ601:GC601),GC601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GD601)+GD601>$BP24,$BP24-SUM($BQ601:GD601),GD601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GE601)+GE601>$BP24,$BP24-SUM($BQ601:GE601),GE601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GF601)+GF601>$BP24,$BP24-SUM($BQ601:GF601),GF601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GG601)+GG601>$BP24,$BP24-SUM($BQ601:GG601),GG601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GH601)+GH601>$BP24,$BP24-SUM($BQ601:GH601),GH601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GI601)+GI601>$BP24,$BP24-SUM($BQ601:GI601),GI601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GJ601)+GJ601>$BP24,$BP24-SUM($BQ601:GJ601),GJ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GK601)+GK601>$BP24,$BP24-SUM($BQ601:GK601),GK601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GL601)+GL601>$BP24,$BP24-SUM($BQ601:GL601),GL601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GM601)+GM601>$BP24,$BP24-SUM($BQ601:GM601),GM601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GN601)+GN601>$BP24,$BP24-SUM($BQ601:GN601),GN601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GO601)+GO601>$BP24,$BP24-SUM($BQ601:GO601),GO601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GP601)+GP601>$BP24,$BP24-SUM($BQ601:GP601),GP601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GQ601)+GQ601>$BP24,$BP24-SUM($BQ601:GQ601),GQ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GR601)+GR601>$BP24,$BP24-SUM($BQ601:GR601),GR601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GS601)+GS601>$BP24,$BP24-SUM($BQ601:GS601),GS601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GT601)+GT601>$BP24,$BP24-SUM($BQ601:GT601),GT601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GU601)+GU601>$BP24,$BP24-SUM($BQ601:GU601),GU601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GV601)+GV601>$BP24,$BP24-SUM($BQ601:GV601),GV601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GW601)+GW601>$BP24,$BP24-SUM($BQ601:GW601),GW601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GX601)+GX601>$BP24,$BP24-SUM($BQ601:GX601),GX601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GY601)+GY601>$BP24,$BP24-SUM($BQ601:GY601),GY601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:GZ601)+GZ601>$BP24,$BP24-SUM($BQ601:GZ601),GZ601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:HA601)+HA601>$BP24,$BP24-SUM($BQ601:HA601),HA601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:HB601)+HB601>$BP24,$BP24-SUM($BQ601:HB601),HB601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:HC601)+HC601>$BP24,$BP24-SUM($BQ601:HC601),HC601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:HD601)+HD601>$BP24,$BP24-SUM($BQ601:HD601),HD601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:HE601)+HE601>$BP24,$BP24-SUM($BQ601:HE601),HE601),0)","v":0},{"$f":"IF($BQ601>0,IF(SUM($BQ601:HF601)+HF601>$BP24,$BP24-SUM($BQ601:HF601),HF601),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ602>0,IF(SUM($BQ602:BQ602)+BQ602>$BP25,$BP25-SUM($BQ602:BQ602),BQ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BR602)+BR602>$BP25,$BP25-SUM($BQ602:BR602),BR602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BS602)+BS602>$BP25,$BP25-SUM($BQ602:BS602),BS602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BT602)+BT602>$BP25,$BP25-SUM($BQ602:BT602),BT602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BU602)+BU602>$BP25,$BP25-SUM($BQ602:BU602),BU602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BV602)+BV602>$BP25,$BP25-SUM($BQ602:BV602),BV602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BW602)+BW602>$BP25,$BP25-SUM($BQ602:BW602),BW602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BX602)+BX602>$BP25,$BP25-SUM($BQ602:BX602),BX602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BY602)+BY602>$BP25,$BP25-SUM($BQ602:BY602),BY602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:BZ602)+BZ602>$BP25,$BP25-SUM($BQ602:BZ602),BZ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CA602)+CA602>$BP25,$BP25-SUM($BQ602:CA602),CA602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CB602)+CB602>$BP25,$BP25-SUM($BQ602:CB602),CB602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CC602)+CC602>$BP25,$BP25-SUM($BQ602:CC602),CC602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CD602)+CD602>$BP25,$BP25-SUM($BQ602:CD602),CD602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CE602)+CE602>$BP25,$BP25-SUM($BQ602:CE602),CE602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CF602)+CF602>$BP25,$BP25-SUM($BQ602:CF602),CF602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CG602)+CG602>$BP25,$BP25-SUM($BQ602:CG602),CG602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CH602)+CH602>$BP25,$BP25-SUM($BQ602:CH602),CH602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CI602)+CI602>$BP25,$BP25-SUM($BQ602:CI602),CI602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CJ602)+CJ602>$BP25,$BP25-SUM($BQ602:CJ602),CJ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CK602)+CK602>$BP25,$BP25-SUM($BQ602:CK602),CK602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CL602)+CL602>$BP25,$BP25-SUM($BQ602:CL602),CL602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CM602)+CM602>$BP25,$BP25-SUM($BQ602:CM602),CM602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CN602)+CN602>$BP25,$BP25-SUM($BQ602:CN602),CN602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CO602)+CO602>$BP25,$BP25-SUM($BQ602:CO602),CO602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CP602)+CP602>$BP25,$BP25-SUM($BQ602:CP602),CP602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CQ602)+CQ602>$BP25,$BP25-SUM($BQ602:CQ602),CQ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CR602)+CR602>$BP25,$BP25-SUM($BQ602:CR602),CR602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CS602)+CS602>$BP25,$BP25-SUM($BQ602:CS602),CS602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CT602)+CT602>$BP25,$BP25-SUM($BQ602:CT602),CT602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CU602)+CU602>$BP25,$BP25-SUM($BQ602:CU602),CU602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CV602)+CV602>$BP25,$BP25-SUM($BQ602:CV602),CV602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CW602)+CW602>$BP25,$BP25-SUM($BQ602:CW602),CW602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CX602)+CX602>$BP25,$BP25-SUM($BQ602:CX602),CX602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CY602)+CY602>$BP25,$BP25-SUM($BQ602:CY602),CY602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:CZ602)+CZ602>$BP25,$BP25-SUM($BQ602:CZ602),CZ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DA602)+DA602>$BP25,$BP25-SUM($BQ602:DA602),DA602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DB602)+DB602>$BP25,$BP25-SUM($BQ602:DB602),DB602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DC602)+DC602>$BP25,$BP25-SUM($BQ602:DC602),DC602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DD602)+DD602>$BP25,$BP25-SUM($BQ602:DD602),DD602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DE602)+DE602>$BP25,$BP25-SUM($BQ602:DE602),DE602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DF602)+DF602>$BP25,$BP25-SUM($BQ602:DF602),DF602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DG602)+DG602>$BP25,$BP25-SUM($BQ602:DG602),DG602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DH602)+DH602>$BP25,$BP25-SUM($BQ602:DH602),DH602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DI602)+DI602>$BP25,$BP25-SUM($BQ602:DI602),DI602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DJ602)+DJ602>$BP25,$BP25-SUM($BQ602:DJ602),DJ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DK602)+DK602>$BP25,$BP25-SUM($BQ602:DK602),DK602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DL602)+DL602>$BP25,$BP25-SUM($BQ602:DL602),DL602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DM602)+DM602>$BP25,$BP25-SUM($BQ602:DM602),DM602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DN602)+DN602>$BP25,$BP25-SUM($BQ602:DN602),DN602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DO602)+DO602>$BP25,$BP25-SUM($BQ602:DO602),DO602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DP602)+DP602>$BP25,$BP25-SUM($BQ602:DP602),DP602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DQ602)+DQ602>$BP25,$BP25-SUM($BQ602:DQ602),DQ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DR602)+DR602>$BP25,$BP25-SUM($BQ602:DR602),DR602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DS602)+DS602>$BP25,$BP25-SUM($BQ602:DS602),DS602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DT602)+DT602>$BP25,$BP25-SUM($BQ602:DT602),DT602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DU602)+DU602>$BP25,$BP25-SUM($BQ602:DU602),DU602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DV602)+DV602>$BP25,$BP25-SUM($BQ602:DV602),DV602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DW602)+DW602>$BP25,$BP25-SUM($BQ602:DW602),DW602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DX602)+DX602>$BP25,$BP25-SUM($BQ602:DX602),DX602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DY602)+DY602>$BP25,$BP25-SUM($BQ602:DY602),DY602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:DZ602)+DZ602>$BP25,$BP25-SUM($BQ602:DZ602),DZ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EA602)+EA602>$BP25,$BP25-SUM($BQ602:EA602),EA602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EB602)+EB602>$BP25,$BP25-SUM($BQ602:EB602),EB602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EC602)+EC602>$BP25,$BP25-SUM($BQ602:EC602),EC602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:ED602)+ED602>$BP25,$BP25-SUM($BQ602:ED602),ED602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EE602)+EE602>$BP25,$BP25-SUM($BQ602:EE602),EE602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EF602)+EF602>$BP25,$BP25-SUM($BQ602:EF602),EF602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EG602)+EG602>$BP25,$BP25-SUM($BQ602:EG602),EG602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EH602)+EH602>$BP25,$BP25-SUM($BQ602:EH602),EH602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EI602)+EI602>$BP25,$BP25-SUM($BQ602:EI602),EI602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EJ602)+EJ602>$BP25,$BP25-SUM($BQ602:EJ602),EJ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EK602)+EK602>$BP25,$BP25-SUM($BQ602:EK602),EK602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EL602)+EL602>$BP25,$BP25-SUM($BQ602:EL602),EL602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EM602)+EM602>$BP25,$BP25-SUM($BQ602:EM602),EM602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EN602)+EN602>$BP25,$BP25-SUM($BQ602:EN602),EN602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EO602)+EO602>$BP25,$BP25-SUM($BQ602:EO602),EO602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EP602)+EP602>$BP25,$BP25-SUM($BQ602:EP602),EP602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EQ602)+EQ602>$BP25,$BP25-SUM($BQ602:EQ602),EQ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:ER602)+ER602>$BP25,$BP25-SUM($BQ602:ER602),ER602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:ES602)+ES602>$BP25,$BP25-SUM($BQ602:ES602),ES602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:ET602)+ET602>$BP25,$BP25-SUM($BQ602:ET602),ET602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EU602)+EU602>$BP25,$BP25-SUM($BQ602:EU602),EU602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EV602)+EV602>$BP25,$BP25-SUM($BQ602:EV602),EV602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EW602)+EW602>$BP25,$BP25-SUM($BQ602:EW602),EW602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EX602)+EX602>$BP25,$BP25-SUM($BQ602:EX602),EX602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EY602)+EY602>$BP25,$BP25-SUM($BQ602:EY602),EY602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:EZ602)+EZ602>$BP25,$BP25-SUM($BQ602:EZ602),EZ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FA602)+FA602>$BP25,$BP25-SUM($BQ602:FA602),FA602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FB602)+FB602>$BP25,$BP25-SUM($BQ602:FB602),FB602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FC602)+FC602>$BP25,$BP25-SUM($BQ602:FC602),FC602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FD602)+FD602>$BP25,$BP25-SUM($BQ602:FD602),FD602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FE602)+FE602>$BP25,$BP25-SUM($BQ602:FE602),FE602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FF602)+FF602>$BP25,$BP25-SUM($BQ602:FF602),FF602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FG602)+FG602>$BP25,$BP25-SUM($BQ602:FG602),FG602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FH602)+FH602>$BP25,$BP25-SUM($BQ602:FH602),FH602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FI602)+FI602>$BP25,$BP25-SUM($BQ602:FI602),FI602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FJ602)+FJ602>$BP25,$BP25-SUM($BQ602:FJ602),FJ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FK602)+FK602>$BP25,$BP25-SUM($BQ602:FK602),FK602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FL602)+FL602>$BP25,$BP25-SUM($BQ602:FL602),FL602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FM602)+FM602>$BP25,$BP25-SUM($BQ602:FM602),FM602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FN602)+FN602>$BP25,$BP25-SUM($BQ602:FN602),FN602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FO602)+FO602>$BP25,$BP25-SUM($BQ602:FO602),FO602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FP602)+FP602>$BP25,$BP25-SUM($BQ602:FP602),FP602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FQ602)+FQ602>$BP25,$BP25-SUM($BQ602:FQ602),FQ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FR602)+FR602>$BP25,$BP25-SUM($BQ602:FR602),FR602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FS602)+FS602>$BP25,$BP25-SUM($BQ602:FS602),FS602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FT602)+FT602>$BP25,$BP25-SUM($BQ602:FT602),FT602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FU602)+FU602>$BP25,$BP25-SUM($BQ602:FU602),FU602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FV602)+FV602>$BP25,$BP25-SUM($BQ602:FV602),FV602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FW602)+FW602>$BP25,$BP25-SUM($BQ602:FW602),FW602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FX602)+FX602>$BP25,$BP25-SUM($BQ602:FX602),FX602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FY602)+FY602>$BP25,$BP25-SUM($BQ602:FY602),FY602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:FZ602)+FZ602>$BP25,$BP25-SUM($BQ602:FZ602),FZ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GA602)+GA602>$BP25,$BP25-SUM($BQ602:GA602),GA602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GB602)+GB602>$BP25,$BP25-SUM($BQ602:GB602),GB602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GC602)+GC602>$BP25,$BP25-SUM($BQ602:GC602),GC602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GD602)+GD602>$BP25,$BP25-SUM($BQ602:GD602),GD602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GE602)+GE602>$BP25,$BP25-SUM($BQ602:GE602),GE602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GF602)+GF602>$BP25,$BP25-SUM($BQ602:GF602),GF602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GG602)+GG602>$BP25,$BP25-SUM($BQ602:GG602),GG602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GH602)+GH602>$BP25,$BP25-SUM($BQ602:GH602),GH602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GI602)+GI602>$BP25,$BP25-SUM($BQ602:GI602),GI602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GJ602)+GJ602>$BP25,$BP25-SUM($BQ602:GJ602),GJ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GK602)+GK602>$BP25,$BP25-SUM($BQ602:GK602),GK602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GL602)+GL602>$BP25,$BP25-SUM($BQ602:GL602),GL602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GM602)+GM602>$BP25,$BP25-SUM($BQ602:GM602),GM602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GN602)+GN602>$BP25,$BP25-SUM($BQ602:GN602),GN602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GO602)+GO602>$BP25,$BP25-SUM($BQ602:GO602),GO602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GP602)+GP602>$BP25,$BP25-SUM($BQ602:GP602),GP602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GQ602)+GQ602>$BP25,$BP25-SUM($BQ602:GQ602),GQ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GR602)+GR602>$BP25,$BP25-SUM($BQ602:GR602),GR602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GS602)+GS602>$BP25,$BP25-SUM($BQ602:GS602),GS602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GT602)+GT602>$BP25,$BP25-SUM($BQ602:GT602),GT602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GU602)+GU602>$BP25,$BP25-SUM($BQ602:GU602),GU602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GV602)+GV602>$BP25,$BP25-SUM($BQ602:GV602),GV602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GW602)+GW602>$BP25,$BP25-SUM($BQ602:GW602),GW602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GX602)+GX602>$BP25,$BP25-SUM($BQ602:GX602),GX602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GY602)+GY602>$BP25,$BP25-SUM($BQ602:GY602),GY602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:GZ602)+GZ602>$BP25,$BP25-SUM($BQ602:GZ602),GZ602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:HA602)+HA602>$BP25,$BP25-SUM($BQ602:HA602),HA602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:HB602)+HB602>$BP25,$BP25-SUM($BQ602:HB602),HB602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:HC602)+HC602>$BP25,$BP25-SUM($BQ602:HC602),HC602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:HD602)+HD602>$BP25,$BP25-SUM($BQ602:HD602),HD602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:HE602)+HE602>$BP25,$BP25-SUM($BQ602:HE602),HE602),0)","v":0},{"$f":"IF($BQ602>0,IF(SUM($BQ602:HF602)+HF602>$BP25,$BP25-SUM($BQ602:HF602),HF602),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ603>0,IF(SUM($BQ603:BQ603)+BQ603>$BP26,$BP26-SUM($BQ603:BQ603),BQ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BR603)+BR603>$BP26,$BP26-SUM($BQ603:BR603),BR603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BS603)+BS603>$BP26,$BP26-SUM($BQ603:BS603),BS603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BT603)+BT603>$BP26,$BP26-SUM($BQ603:BT603),BT603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BU603)+BU603>$BP26,$BP26-SUM($BQ603:BU603),BU603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BV603)+BV603>$BP26,$BP26-SUM($BQ603:BV603),BV603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BW603)+BW603>$BP26,$BP26-SUM($BQ603:BW603),BW603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BX603)+BX603>$BP26,$BP26-SUM($BQ603:BX603),BX603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BY603)+BY603>$BP26,$BP26-SUM($BQ603:BY603),BY603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:BZ603)+BZ603>$BP26,$BP26-SUM($BQ603:BZ603),BZ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CA603)+CA603>$BP26,$BP26-SUM($BQ603:CA603),CA603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CB603)+CB603>$BP26,$BP26-SUM($BQ603:CB603),CB603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CC603)+CC603>$BP26,$BP26-SUM($BQ603:CC603),CC603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CD603)+CD603>$BP26,$BP26-SUM($BQ603:CD603),CD603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CE603)+CE603>$BP26,$BP26-SUM($BQ603:CE603),CE603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CF603)+CF603>$BP26,$BP26-SUM($BQ603:CF603),CF603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CG603)+CG603>$BP26,$BP26-SUM($BQ603:CG603),CG603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CH603)+CH603>$BP26,$BP26-SUM($BQ603:CH603),CH603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CI603)+CI603>$BP26,$BP26-SUM($BQ603:CI603),CI603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CJ603)+CJ603>$BP26,$BP26-SUM($BQ603:CJ603),CJ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CK603)+CK603>$BP26,$BP26-SUM($BQ603:CK603),CK603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CL603)+CL603>$BP26,$BP26-SUM($BQ603:CL603),CL603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CM603)+CM603>$BP26,$BP26-SUM($BQ603:CM603),CM603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CN603)+CN603>$BP26,$BP26-SUM($BQ603:CN603),CN603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CO603)+CO603>$BP26,$BP26-SUM($BQ603:CO603),CO603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CP603)+CP603>$BP26,$BP26-SUM($BQ603:CP603),CP603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CQ603)+CQ603>$BP26,$BP26-SUM($BQ603:CQ603),CQ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CR603)+CR603>$BP26,$BP26-SUM($BQ603:CR603),CR603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CS603)+CS603>$BP26,$BP26-SUM($BQ603:CS603),CS603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CT603)+CT603>$BP26,$BP26-SUM($BQ603:CT603),CT603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CU603)+CU603>$BP26,$BP26-SUM($BQ603:CU603),CU603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CV603)+CV603>$BP26,$BP26-SUM($BQ603:CV603),CV603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CW603)+CW603>$BP26,$BP26-SUM($BQ603:CW603),CW603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CX603)+CX603>$BP26,$BP26-SUM($BQ603:CX603),CX603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CY603)+CY603>$BP26,$BP26-SUM($BQ603:CY603),CY603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:CZ603)+CZ603>$BP26,$BP26-SUM($BQ603:CZ603),CZ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DA603)+DA603>$BP26,$BP26-SUM($BQ603:DA603),DA603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DB603)+DB603>$BP26,$BP26-SUM($BQ603:DB603),DB603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DC603)+DC603>$BP26,$BP26-SUM($BQ603:DC603),DC603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DD603)+DD603>$BP26,$BP26-SUM($BQ603:DD603),DD603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DE603)+DE603>$BP26,$BP26-SUM($BQ603:DE603),DE603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DF603)+DF603>$BP26,$BP26-SUM($BQ603:DF603),DF603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DG603)+DG603>$BP26,$BP26-SUM($BQ603:DG603),DG603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DH603)+DH603>$BP26,$BP26-SUM($BQ603:DH603),DH603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DI603)+DI603>$BP26,$BP26-SUM($BQ603:DI603),DI603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DJ603)+DJ603>$BP26,$BP26-SUM($BQ603:DJ603),DJ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DK603)+DK603>$BP26,$BP26-SUM($BQ603:DK603),DK603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DL603)+DL603>$BP26,$BP26-SUM($BQ603:DL603),DL603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DM603)+DM603>$BP26,$BP26-SUM($BQ603:DM603),DM603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DN603)+DN603>$BP26,$BP26-SUM($BQ603:DN603),DN603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DO603)+DO603>$BP26,$BP26-SUM($BQ603:DO603),DO603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DP603)+DP603>$BP26,$BP26-SUM($BQ603:DP603),DP603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DQ603)+DQ603>$BP26,$BP26-SUM($BQ603:DQ603),DQ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DR603)+DR603>$BP26,$BP26-SUM($BQ603:DR603),DR603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DS603)+DS603>$BP26,$BP26-SUM($BQ603:DS603),DS603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DT603)+DT603>$BP26,$BP26-SUM($BQ603:DT603),DT603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DU603)+DU603>$BP26,$BP26-SUM($BQ603:DU603),DU603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DV603)+DV603>$BP26,$BP26-SUM($BQ603:DV603),DV603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DW603)+DW603>$BP26,$BP26-SUM($BQ603:DW603),DW603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DX603)+DX603>$BP26,$BP26-SUM($BQ603:DX603),DX603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DY603)+DY603>$BP26,$BP26-SUM($BQ603:DY603),DY603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:DZ603)+DZ603>$BP26,$BP26-SUM($BQ603:DZ603),DZ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EA603)+EA603>$BP26,$BP26-SUM($BQ603:EA603),EA603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EB603)+EB603>$BP26,$BP26-SUM($BQ603:EB603),EB603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EC603)+EC603>$BP26,$BP26-SUM($BQ603:EC603),EC603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:ED603)+ED603>$BP26,$BP26-SUM($BQ603:ED603),ED603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EE603)+EE603>$BP26,$BP26-SUM($BQ603:EE603),EE603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EF603)+EF603>$BP26,$BP26-SUM($BQ603:EF603),EF603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EG603)+EG603>$BP26,$BP26-SUM($BQ603:EG603),EG603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EH603)+EH603>$BP26,$BP26-SUM($BQ603:EH603),EH603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EI603)+EI603>$BP26,$BP26-SUM($BQ603:EI603),EI603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EJ603)+EJ603>$BP26,$BP26-SUM($BQ603:EJ603),EJ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EK603)+EK603>$BP26,$BP26-SUM($BQ603:EK603),EK603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EL603)+EL603>$BP26,$BP26-SUM($BQ603:EL603),EL603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EM603)+EM603>$BP26,$BP26-SUM($BQ603:EM603),EM603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EN603)+EN603>$BP26,$BP26-SUM($BQ603:EN603),EN603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EO603)+EO603>$BP26,$BP26-SUM($BQ603:EO603),EO603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EP603)+EP603>$BP26,$BP26-SUM($BQ603:EP603),EP603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EQ603)+EQ603>$BP26,$BP26-SUM($BQ603:EQ603),EQ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:ER603)+ER603>$BP26,$BP26-SUM($BQ603:ER603),ER603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:ES603)+ES603>$BP26,$BP26-SUM($BQ603:ES603),ES603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:ET603)+ET603>$BP26,$BP26-SUM($BQ603:ET603),ET603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EU603)+EU603>$BP26,$BP26-SUM($BQ603:EU603),EU603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EV603)+EV603>$BP26,$BP26-SUM($BQ603:EV603),EV603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EW603)+EW603>$BP26,$BP26-SUM($BQ603:EW603),EW603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EX603)+EX603>$BP26,$BP26-SUM($BQ603:EX603),EX603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EY603)+EY603>$BP26,$BP26-SUM($BQ603:EY603),EY603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:EZ603)+EZ603>$BP26,$BP26-SUM($BQ603:EZ603),EZ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FA603)+FA603>$BP26,$BP26-SUM($BQ603:FA603),FA603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FB603)+FB603>$BP26,$BP26-SUM($BQ603:FB603),FB603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FC603)+FC603>$BP26,$BP26-SUM($BQ603:FC603),FC603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FD603)+FD603>$BP26,$BP26-SUM($BQ603:FD603),FD603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FE603)+FE603>$BP26,$BP26-SUM($BQ603:FE603),FE603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FF603)+FF603>$BP26,$BP26-SUM($BQ603:FF603),FF603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FG603)+FG603>$BP26,$BP26-SUM($BQ603:FG603),FG603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FH603)+FH603>$BP26,$BP26-SUM($BQ603:FH603),FH603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FI603)+FI603>$BP26,$BP26-SUM($BQ603:FI603),FI603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FJ603)+FJ603>$BP26,$BP26-SUM($BQ603:FJ603),FJ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FK603)+FK603>$BP26,$BP26-SUM($BQ603:FK603),FK603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FL603)+FL603>$BP26,$BP26-SUM($BQ603:FL603),FL603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FM603)+FM603>$BP26,$BP26-SUM($BQ603:FM603),FM603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FN603)+FN603>$BP26,$BP26-SUM($BQ603:FN603),FN603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FO603)+FO603>$BP26,$BP26-SUM($BQ603:FO603),FO603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FP603)+FP603>$BP26,$BP26-SUM($BQ603:FP603),FP603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FQ603)+FQ603>$BP26,$BP26-SUM($BQ603:FQ603),FQ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FR603)+FR603>$BP26,$BP26-SUM($BQ603:FR603),FR603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FS603)+FS603>$BP26,$BP26-SUM($BQ603:FS603),FS603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FT603)+FT603>$BP26,$BP26-SUM($BQ603:FT603),FT603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FU603)+FU603>$BP26,$BP26-SUM($BQ603:FU603),FU603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FV603)+FV603>$BP26,$BP26-SUM($BQ603:FV603),FV603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FW603)+FW603>$BP26,$BP26-SUM($BQ603:FW603),FW603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FX603)+FX603>$BP26,$BP26-SUM($BQ603:FX603),FX603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FY603)+FY603>$BP26,$BP26-SUM($BQ603:FY603),FY603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:FZ603)+FZ603>$BP26,$BP26-SUM($BQ603:FZ603),FZ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GA603)+GA603>$BP26,$BP26-SUM($BQ603:GA603),GA603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GB603)+GB603>$BP26,$BP26-SUM($BQ603:GB603),GB603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GC603)+GC603>$BP26,$BP26-SUM($BQ603:GC603),GC603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GD603)+GD603>$BP26,$BP26-SUM($BQ603:GD603),GD603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GE603)+GE603>$BP26,$BP26-SUM($BQ603:GE603),GE603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GF603)+GF603>$BP26,$BP26-SUM($BQ603:GF603),GF603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GG603)+GG603>$BP26,$BP26-SUM($BQ603:GG603),GG603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GH603)+GH603>$BP26,$BP26-SUM($BQ603:GH603),GH603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GI603)+GI603>$BP26,$BP26-SUM($BQ603:GI603),GI603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GJ603)+GJ603>$BP26,$BP26-SUM($BQ603:GJ603),GJ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GK603)+GK603>$BP26,$BP26-SUM($BQ603:GK603),GK603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GL603)+GL603>$BP26,$BP26-SUM($BQ603:GL603),GL603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GM603)+GM603>$BP26,$BP26-SUM($BQ603:GM603),GM603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GN603)+GN603>$BP26,$BP26-SUM($BQ603:GN603),GN603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GO603)+GO603>$BP26,$BP26-SUM($BQ603:GO603),GO603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GP603)+GP603>$BP26,$BP26-SUM($BQ603:GP603),GP603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GQ603)+GQ603>$BP26,$BP26-SUM($BQ603:GQ603),GQ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GR603)+GR603>$BP26,$BP26-SUM($BQ603:GR603),GR603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GS603)+GS603>$BP26,$BP26-SUM($BQ603:GS603),GS603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GT603)+GT603>$BP26,$BP26-SUM($BQ603:GT603),GT603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GU603)+GU603>$BP26,$BP26-SUM($BQ603:GU603),GU603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GV603)+GV603>$BP26,$BP26-SUM($BQ603:GV603),GV603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GW603)+GW603>$BP26,$BP26-SUM($BQ603:GW603),GW603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GX603)+GX603>$BP26,$BP26-SUM($BQ603:GX603),GX603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GY603)+GY603>$BP26,$BP26-SUM($BQ603:GY603),GY603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:GZ603)+GZ603>$BP26,$BP26-SUM($BQ603:GZ603),GZ603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:HA603)+HA603>$BP26,$BP26-SUM($BQ603:HA603),HA603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:HB603)+HB603>$BP26,$BP26-SUM($BQ603:HB603),HB603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:HC603)+HC603>$BP26,$BP26-SUM($BQ603:HC603),HC603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:HD603)+HD603>$BP26,$BP26-SUM($BQ603:HD603),HD603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:HE603)+HE603>$BP26,$BP26-SUM($BQ603:HE603),HE603),0)","v":0},{"$f":"IF($BQ603>0,IF(SUM($BQ603:HF603)+HF603>$BP26,$BP26-SUM($BQ603:HF603),HF603),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ604>0,IF(SUM($BQ604:BQ604)+BQ604>$BP27,$BP27-SUM($BQ604:BQ604),BQ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BR604)+BR604>$BP27,$BP27-SUM($BQ604:BR604),BR604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BS604)+BS604>$BP27,$BP27-SUM($BQ604:BS604),BS604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BT604)+BT604>$BP27,$BP27-SUM($BQ604:BT604),BT604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BU604)+BU604>$BP27,$BP27-SUM($BQ604:BU604),BU604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BV604)+BV604>$BP27,$BP27-SUM($BQ604:BV604),BV604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BW604)+BW604>$BP27,$BP27-SUM($BQ604:BW604),BW604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BX604)+BX604>$BP27,$BP27-SUM($BQ604:BX604),BX604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BY604)+BY604>$BP27,$BP27-SUM($BQ604:BY604),BY604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:BZ604)+BZ604>$BP27,$BP27-SUM($BQ604:BZ604),BZ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CA604)+CA604>$BP27,$BP27-SUM($BQ604:CA604),CA604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CB604)+CB604>$BP27,$BP27-SUM($BQ604:CB604),CB604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CC604)+CC604>$BP27,$BP27-SUM($BQ604:CC604),CC604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CD604)+CD604>$BP27,$BP27-SUM($BQ604:CD604),CD604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CE604)+CE604>$BP27,$BP27-SUM($BQ604:CE604),CE604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CF604)+CF604>$BP27,$BP27-SUM($BQ604:CF604),CF604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CG604)+CG604>$BP27,$BP27-SUM($BQ604:CG604),CG604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CH604)+CH604>$BP27,$BP27-SUM($BQ604:CH604),CH604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CI604)+CI604>$BP27,$BP27-SUM($BQ604:CI604),CI604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CJ604)+CJ604>$BP27,$BP27-SUM($BQ604:CJ604),CJ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CK604)+CK604>$BP27,$BP27-SUM($BQ604:CK604),CK604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CL604)+CL604>$BP27,$BP27-SUM($BQ604:CL604),CL604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CM604)+CM604>$BP27,$BP27-SUM($BQ604:CM604),CM604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CN604)+CN604>$BP27,$BP27-SUM($BQ604:CN604),CN604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CO604)+CO604>$BP27,$BP27-SUM($BQ604:CO604),CO604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CP604)+CP604>$BP27,$BP27-SUM($BQ604:CP604),CP604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CQ604)+CQ604>$BP27,$BP27-SUM($BQ604:CQ604),CQ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CR604)+CR604>$BP27,$BP27-SUM($BQ604:CR604),CR604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CS604)+CS604>$BP27,$BP27-SUM($BQ604:CS604),CS604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CT604)+CT604>$BP27,$BP27-SUM($BQ604:CT604),CT604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CU604)+CU604>$BP27,$BP27-SUM($BQ604:CU604),CU604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CV604)+CV604>$BP27,$BP27-SUM($BQ604:CV604),CV604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CW604)+CW604>$BP27,$BP27-SUM($BQ604:CW604),CW604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CX604)+CX604>$BP27,$BP27-SUM($BQ604:CX604),CX604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CY604)+CY604>$BP27,$BP27-SUM($BQ604:CY604),CY604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:CZ604)+CZ604>$BP27,$BP27-SUM($BQ604:CZ604),CZ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DA604)+DA604>$BP27,$BP27-SUM($BQ604:DA604),DA604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DB604)+DB604>$BP27,$BP27-SUM($BQ604:DB604),DB604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DC604)+DC604>$BP27,$BP27-SUM($BQ604:DC604),DC604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DD604)+DD604>$BP27,$BP27-SUM($BQ604:DD604),DD604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DE604)+DE604>$BP27,$BP27-SUM($BQ604:DE604),DE604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DF604)+DF604>$BP27,$BP27-SUM($BQ604:DF604),DF604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DG604)+DG604>$BP27,$BP27-SUM($BQ604:DG604),DG604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DH604)+DH604>$BP27,$BP27-SUM($BQ604:DH604),DH604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DI604)+DI604>$BP27,$BP27-SUM($BQ604:DI604),DI604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DJ604)+DJ604>$BP27,$BP27-SUM($BQ604:DJ604),DJ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DK604)+DK604>$BP27,$BP27-SUM($BQ604:DK604),DK604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DL604)+DL604>$BP27,$BP27-SUM($BQ604:DL604),DL604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DM604)+DM604>$BP27,$BP27-SUM($BQ604:DM604),DM604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DN604)+DN604>$BP27,$BP27-SUM($BQ604:DN604),DN604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DO604)+DO604>$BP27,$BP27-SUM($BQ604:DO604),DO604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DP604)+DP604>$BP27,$BP27-SUM($BQ604:DP604),DP604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DQ604)+DQ604>$BP27,$BP27-SUM($BQ604:DQ604),DQ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DR604)+DR604>$BP27,$BP27-SUM($BQ604:DR604),DR604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DS604)+DS604>$BP27,$BP27-SUM($BQ604:DS604),DS604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DT604)+DT604>$BP27,$BP27-SUM($BQ604:DT604),DT604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DU604)+DU604>$BP27,$BP27-SUM($BQ604:DU604),DU604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DV604)+DV604>$BP27,$BP27-SUM($BQ604:DV604),DV604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DW604)+DW604>$BP27,$BP27-SUM($BQ604:DW604),DW604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DX604)+DX604>$BP27,$BP27-SUM($BQ604:DX604),DX604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DY604)+DY604>$BP27,$BP27-SUM($BQ604:DY604),DY604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:DZ604)+DZ604>$BP27,$BP27-SUM($BQ604:DZ604),DZ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EA604)+EA604>$BP27,$BP27-SUM($BQ604:EA604),EA604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EB604)+EB604>$BP27,$BP27-SUM($BQ604:EB604),EB604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EC604)+EC604>$BP27,$BP27-SUM($BQ604:EC604),EC604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:ED604)+ED604>$BP27,$BP27-SUM($BQ604:ED604),ED604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EE604)+EE604>$BP27,$BP27-SUM($BQ604:EE604),EE604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EF604)+EF604>$BP27,$BP27-SUM($BQ604:EF604),EF604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EG604)+EG604>$BP27,$BP27-SUM($BQ604:EG604),EG604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EH604)+EH604>$BP27,$BP27-SUM($BQ604:EH604),EH604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EI604)+EI604>$BP27,$BP27-SUM($BQ604:EI604),EI604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EJ604)+EJ604>$BP27,$BP27-SUM($BQ604:EJ604),EJ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EK604)+EK604>$BP27,$BP27-SUM($BQ604:EK604),EK604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EL604)+EL604>$BP27,$BP27-SUM($BQ604:EL604),EL604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EM604)+EM604>$BP27,$BP27-SUM($BQ604:EM604),EM604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EN604)+EN604>$BP27,$BP27-SUM($BQ604:EN604),EN604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EO604)+EO604>$BP27,$BP27-SUM($BQ604:EO604),EO604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EP604)+EP604>$BP27,$BP27-SUM($BQ604:EP604),EP604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EQ604)+EQ604>$BP27,$BP27-SUM($BQ604:EQ604),EQ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:ER604)+ER604>$BP27,$BP27-SUM($BQ604:ER604),ER604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:ES604)+ES604>$BP27,$BP27-SUM($BQ604:ES604),ES604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:ET604)+ET604>$BP27,$BP27-SUM($BQ604:ET604),ET604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EU604)+EU604>$BP27,$BP27-SUM($BQ604:EU604),EU604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EV604)+EV604>$BP27,$BP27-SUM($BQ604:EV604),EV604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EW604)+EW604>$BP27,$BP27-SUM($BQ604:EW604),EW604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EX604)+EX604>$BP27,$BP27-SUM($BQ604:EX604),EX604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EY604)+EY604>$BP27,$BP27-SUM($BQ604:EY604),EY604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:EZ604)+EZ604>$BP27,$BP27-SUM($BQ604:EZ604),EZ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FA604)+FA604>$BP27,$BP27-SUM($BQ604:FA604),FA604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FB604)+FB604>$BP27,$BP27-SUM($BQ604:FB604),FB604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FC604)+FC604>$BP27,$BP27-SUM($BQ604:FC604),FC604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FD604)+FD604>$BP27,$BP27-SUM($BQ604:FD604),FD604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FE604)+FE604>$BP27,$BP27-SUM($BQ604:FE604),FE604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FF604)+FF604>$BP27,$BP27-SUM($BQ604:FF604),FF604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FG604)+FG604>$BP27,$BP27-SUM($BQ604:FG604),FG604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FH604)+FH604>$BP27,$BP27-SUM($BQ604:FH604),FH604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FI604)+FI604>$BP27,$BP27-SUM($BQ604:FI604),FI604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FJ604)+FJ604>$BP27,$BP27-SUM($BQ604:FJ604),FJ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FK604)+FK604>$BP27,$BP27-SUM($BQ604:FK604),FK604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FL604)+FL604>$BP27,$BP27-SUM($BQ604:FL604),FL604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FM604)+FM604>$BP27,$BP27-SUM($BQ604:FM604),FM604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FN604)+FN604>$BP27,$BP27-SUM($BQ604:FN604),FN604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FO604)+FO604>$BP27,$BP27-SUM($BQ604:FO604),FO604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FP604)+FP604>$BP27,$BP27-SUM($BQ604:FP604),FP604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FQ604)+FQ604>$BP27,$BP27-SUM($BQ604:FQ604),FQ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FR604)+FR604>$BP27,$BP27-SUM($BQ604:FR604),FR604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FS604)+FS604>$BP27,$BP27-SUM($BQ604:FS604),FS604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FT604)+FT604>$BP27,$BP27-SUM($BQ604:FT604),FT604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FU604)+FU604>$BP27,$BP27-SUM($BQ604:FU604),FU604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FV604)+FV604>$BP27,$BP27-SUM($BQ604:FV604),FV604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FW604)+FW604>$BP27,$BP27-SUM($BQ604:FW604),FW604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FX604)+FX604>$BP27,$BP27-SUM($BQ604:FX604),FX604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FY604)+FY604>$BP27,$BP27-SUM($BQ604:FY604),FY604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:FZ604)+FZ604>$BP27,$BP27-SUM($BQ604:FZ604),FZ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GA604)+GA604>$BP27,$BP27-SUM($BQ604:GA604),GA604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GB604)+GB604>$BP27,$BP27-SUM($BQ604:GB604),GB604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GC604)+GC604>$BP27,$BP27-SUM($BQ604:GC604),GC604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GD604)+GD604>$BP27,$BP27-SUM($BQ604:GD604),GD604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GE604)+GE604>$BP27,$BP27-SUM($BQ604:GE604),GE604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GF604)+GF604>$BP27,$BP27-SUM($BQ604:GF604),GF604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GG604)+GG604>$BP27,$BP27-SUM($BQ604:GG604),GG604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GH604)+GH604>$BP27,$BP27-SUM($BQ604:GH604),GH604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GI604)+GI604>$BP27,$BP27-SUM($BQ604:GI604),GI604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GJ604)+GJ604>$BP27,$BP27-SUM($BQ604:GJ604),GJ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GK604)+GK604>$BP27,$BP27-SUM($BQ604:GK604),GK604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GL604)+GL604>$BP27,$BP27-SUM($BQ604:GL604),GL604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GM604)+GM604>$BP27,$BP27-SUM($BQ604:GM604),GM604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GN604)+GN604>$BP27,$BP27-SUM($BQ604:GN604),GN604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GO604)+GO604>$BP27,$BP27-SUM($BQ604:GO604),GO604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GP604)+GP604>$BP27,$BP27-SUM($BQ604:GP604),GP604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GQ604)+GQ604>$BP27,$BP27-SUM($BQ604:GQ604),GQ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GR604)+GR604>$BP27,$BP27-SUM($BQ604:GR604),GR604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GS604)+GS604>$BP27,$BP27-SUM($BQ604:GS604),GS604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GT604)+GT604>$BP27,$BP27-SUM($BQ604:GT604),GT604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GU604)+GU604>$BP27,$BP27-SUM($BQ604:GU604),GU604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GV604)+GV604>$BP27,$BP27-SUM($BQ604:GV604),GV604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GW604)+GW604>$BP27,$BP27-SUM($BQ604:GW604),GW604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GX604)+GX604>$BP27,$BP27-SUM($BQ604:GX604),GX604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GY604)+GY604>$BP27,$BP27-SUM($BQ604:GY604),GY604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:GZ604)+GZ604>$BP27,$BP27-SUM($BQ604:GZ604),GZ604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:HA604)+HA604>$BP27,$BP27-SUM($BQ604:HA604),HA604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:HB604)+HB604>$BP27,$BP27-SUM($BQ604:HB604),HB604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:HC604)+HC604>$BP27,$BP27-SUM($BQ604:HC604),HC604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:HD604)+HD604>$BP27,$BP27-SUM($BQ604:HD604),HD604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:HE604)+HE604>$BP27,$BP27-SUM($BQ604:HE604),HE604),0)","v":0},{"$f":"IF($BQ604>0,IF(SUM($BQ604:HF604)+HF604>$BP27,$BP27-SUM($BQ604:HF604),HF604),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ605>0,IF(SUM($BQ605:BQ605)+BQ605>$BP28,$BP28-SUM($BQ605:BQ605),BQ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BR605)+BR605>$BP28,$BP28-SUM($BQ605:BR605),BR605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BS605)+BS605>$BP28,$BP28-SUM($BQ605:BS605),BS605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BT605)+BT605>$BP28,$BP28-SUM($BQ605:BT605),BT605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BU605)+BU605>$BP28,$BP28-SUM($BQ605:BU605),BU605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BV605)+BV605>$BP28,$BP28-SUM($BQ605:BV605),BV605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BW605)+BW605>$BP28,$BP28-SUM($BQ605:BW605),BW605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BX605)+BX605>$BP28,$BP28-SUM($BQ605:BX605),BX605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BY605)+BY605>$BP28,$BP28-SUM($BQ605:BY605),BY605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:BZ605)+BZ605>$BP28,$BP28-SUM($BQ605:BZ605),BZ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CA605)+CA605>$BP28,$BP28-SUM($BQ605:CA605),CA605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CB605)+CB605>$BP28,$BP28-SUM($BQ605:CB605),CB605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CC605)+CC605>$BP28,$BP28-SUM($BQ605:CC605),CC605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CD605)+CD605>$BP28,$BP28-SUM($BQ605:CD605),CD605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CE605)+CE605>$BP28,$BP28-SUM($BQ605:CE605),CE605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CF605)+CF605>$BP28,$BP28-SUM($BQ605:CF605),CF605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CG605)+CG605>$BP28,$BP28-SUM($BQ605:CG605),CG605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CH605)+CH605>$BP28,$BP28-SUM($BQ605:CH605),CH605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CI605)+CI605>$BP28,$BP28-SUM($BQ605:CI605),CI605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CJ605)+CJ605>$BP28,$BP28-SUM($BQ605:CJ605),CJ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CK605)+CK605>$BP28,$BP28-SUM($BQ605:CK605),CK605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CL605)+CL605>$BP28,$BP28-SUM($BQ605:CL605),CL605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CM605)+CM605>$BP28,$BP28-SUM($BQ605:CM605),CM605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CN605)+CN605>$BP28,$BP28-SUM($BQ605:CN605),CN605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CO605)+CO605>$BP28,$BP28-SUM($BQ605:CO605),CO605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CP605)+CP605>$BP28,$BP28-SUM($BQ605:CP605),CP605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CQ605)+CQ605>$BP28,$BP28-SUM($BQ605:CQ605),CQ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CR605)+CR605>$BP28,$BP28-SUM($BQ605:CR605),CR605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CS605)+CS605>$BP28,$BP28-SUM($BQ605:CS605),CS605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CT605)+CT605>$BP28,$BP28-SUM($BQ605:CT605),CT605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CU605)+CU605>$BP28,$BP28-SUM($BQ605:CU605),CU605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CV605)+CV605>$BP28,$BP28-SUM($BQ605:CV605),CV605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CW605)+CW605>$BP28,$BP28-SUM($BQ605:CW605),CW605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CX605)+CX605>$BP28,$BP28-SUM($BQ605:CX605),CX605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CY605)+CY605>$BP28,$BP28-SUM($BQ605:CY605),CY605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:CZ605)+CZ605>$BP28,$BP28-SUM($BQ605:CZ605),CZ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DA605)+DA605>$BP28,$BP28-SUM($BQ605:DA605),DA605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DB605)+DB605>$BP28,$BP28-SUM($BQ605:DB605),DB605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DC605)+DC605>$BP28,$BP28-SUM($BQ605:DC605),DC605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DD605)+DD605>$BP28,$BP28-SUM($BQ605:DD605),DD605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DE605)+DE605>$BP28,$BP28-SUM($BQ605:DE605),DE605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DF605)+DF605>$BP28,$BP28-SUM($BQ605:DF605),DF605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DG605)+DG605>$BP28,$BP28-SUM($BQ605:DG605),DG605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DH605)+DH605>$BP28,$BP28-SUM($BQ605:DH605),DH605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DI605)+DI605>$BP28,$BP28-SUM($BQ605:DI605),DI605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DJ605)+DJ605>$BP28,$BP28-SUM($BQ605:DJ605),DJ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DK605)+DK605>$BP28,$BP28-SUM($BQ605:DK605),DK605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DL605)+DL605>$BP28,$BP28-SUM($BQ605:DL605),DL605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DM605)+DM605>$BP28,$BP28-SUM($BQ605:DM605),DM605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DN605)+DN605>$BP28,$BP28-SUM($BQ605:DN605),DN605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DO605)+DO605>$BP28,$BP28-SUM($BQ605:DO605),DO605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DP605)+DP605>$BP28,$BP28-SUM($BQ605:DP605),DP605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DQ605)+DQ605>$BP28,$BP28-SUM($BQ605:DQ605),DQ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DR605)+DR605>$BP28,$BP28-SUM($BQ605:DR605),DR605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DS605)+DS605>$BP28,$BP28-SUM($BQ605:DS605),DS605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DT605)+DT605>$BP28,$BP28-SUM($BQ605:DT605),DT605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DU605)+DU605>$BP28,$BP28-SUM($BQ605:DU605),DU605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DV605)+DV605>$BP28,$BP28-SUM($BQ605:DV605),DV605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DW605)+DW605>$BP28,$BP28-SUM($BQ605:DW605),DW605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DX605)+DX605>$BP28,$BP28-SUM($BQ605:DX605),DX605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DY605)+DY605>$BP28,$BP28-SUM($BQ605:DY605),DY605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:DZ605)+DZ605>$BP28,$BP28-SUM($BQ605:DZ605),DZ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EA605)+EA605>$BP28,$BP28-SUM($BQ605:EA605),EA605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EB605)+EB605>$BP28,$BP28-SUM($BQ605:EB605),EB605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EC605)+EC605>$BP28,$BP28-SUM($BQ605:EC605),EC605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:ED605)+ED605>$BP28,$BP28-SUM($BQ605:ED605),ED605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EE605)+EE605>$BP28,$BP28-SUM($BQ605:EE605),EE605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EF605)+EF605>$BP28,$BP28-SUM($BQ605:EF605),EF605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EG605)+EG605>$BP28,$BP28-SUM($BQ605:EG605),EG605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EH605)+EH605>$BP28,$BP28-SUM($BQ605:EH605),EH605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EI605)+EI605>$BP28,$BP28-SUM($BQ605:EI605),EI605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EJ605)+EJ605>$BP28,$BP28-SUM($BQ605:EJ605),EJ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EK605)+EK605>$BP28,$BP28-SUM($BQ605:EK605),EK605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EL605)+EL605>$BP28,$BP28-SUM($BQ605:EL605),EL605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EM605)+EM605>$BP28,$BP28-SUM($BQ605:EM605),EM605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EN605)+EN605>$BP28,$BP28-SUM($BQ605:EN605),EN605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EO605)+EO605>$BP28,$BP28-SUM($BQ605:EO605),EO605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EP605)+EP605>$BP28,$BP28-SUM($BQ605:EP605),EP605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EQ605)+EQ605>$BP28,$BP28-SUM($BQ605:EQ605),EQ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:ER605)+ER605>$BP28,$BP28-SUM($BQ605:ER605),ER605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:ES605)+ES605>$BP28,$BP28-SUM($BQ605:ES605),ES605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:ET605)+ET605>$BP28,$BP28-SUM($BQ605:ET605),ET605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EU605)+EU605>$BP28,$BP28-SUM($BQ605:EU605),EU605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EV605)+EV605>$BP28,$BP28-SUM($BQ605:EV605),EV605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EW605)+EW605>$BP28,$BP28-SUM($BQ605:EW605),EW605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EX605)+EX605>$BP28,$BP28-SUM($BQ605:EX605),EX605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EY605)+EY605>$BP28,$BP28-SUM($BQ605:EY605),EY605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:EZ605)+EZ605>$BP28,$BP28-SUM($BQ605:EZ605),EZ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FA605)+FA605>$BP28,$BP28-SUM($BQ605:FA605),FA605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FB605)+FB605>$BP28,$BP28-SUM($BQ605:FB605),FB605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FC605)+FC605>$BP28,$BP28-SUM($BQ605:FC605),FC605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FD605)+FD605>$BP28,$BP28-SUM($BQ605:FD605),FD605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FE605)+FE605>$BP28,$BP28-SUM($BQ605:FE605),FE605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FF605)+FF605>$BP28,$BP28-SUM($BQ605:FF605),FF605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FG605)+FG605>$BP28,$BP28-SUM($BQ605:FG605),FG605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FH605)+FH605>$BP28,$BP28-SUM($BQ605:FH605),FH605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FI605)+FI605>$BP28,$BP28-SUM($BQ605:FI605),FI605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FJ605)+FJ605>$BP28,$BP28-SUM($BQ605:FJ605),FJ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FK605)+FK605>$BP28,$BP28-SUM($BQ605:FK605),FK605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FL605)+FL605>$BP28,$BP28-SUM($BQ605:FL605),FL605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FM605)+FM605>$BP28,$BP28-SUM($BQ605:FM605),FM605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FN605)+FN605>$BP28,$BP28-SUM($BQ605:FN605),FN605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FO605)+FO605>$BP28,$BP28-SUM($BQ605:FO605),FO605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FP605)+FP605>$BP28,$BP28-SUM($BQ605:FP605),FP605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FQ605)+FQ605>$BP28,$BP28-SUM($BQ605:FQ605),FQ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FR605)+FR605>$BP28,$BP28-SUM($BQ605:FR605),FR605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FS605)+FS605>$BP28,$BP28-SUM($BQ605:FS605),FS605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FT605)+FT605>$BP28,$BP28-SUM($BQ605:FT605),FT605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FU605)+FU605>$BP28,$BP28-SUM($BQ605:FU605),FU605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FV605)+FV605>$BP28,$BP28-SUM($BQ605:FV605),FV605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FW605)+FW605>$BP28,$BP28-SUM($BQ605:FW605),FW605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FX605)+FX605>$BP28,$BP28-SUM($BQ605:FX605),FX605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FY605)+FY605>$BP28,$BP28-SUM($BQ605:FY605),FY605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:FZ605)+FZ605>$BP28,$BP28-SUM($BQ605:FZ605),FZ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GA605)+GA605>$BP28,$BP28-SUM($BQ605:GA605),GA605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GB605)+GB605>$BP28,$BP28-SUM($BQ605:GB605),GB605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GC605)+GC605>$BP28,$BP28-SUM($BQ605:GC605),GC605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GD605)+GD605>$BP28,$BP28-SUM($BQ605:GD605),GD605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GE605)+GE605>$BP28,$BP28-SUM($BQ605:GE605),GE605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GF605)+GF605>$BP28,$BP28-SUM($BQ605:GF605),GF605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GG605)+GG605>$BP28,$BP28-SUM($BQ605:GG605),GG605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GH605)+GH605>$BP28,$BP28-SUM($BQ605:GH605),GH605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GI605)+GI605>$BP28,$BP28-SUM($BQ605:GI605),GI605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GJ605)+GJ605>$BP28,$BP28-SUM($BQ605:GJ605),GJ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GK605)+GK605>$BP28,$BP28-SUM($BQ605:GK605),GK605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GL605)+GL605>$BP28,$BP28-SUM($BQ605:GL605),GL605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GM605)+GM605>$BP28,$BP28-SUM($BQ605:GM605),GM605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GN605)+GN605>$BP28,$BP28-SUM($BQ605:GN605),GN605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GO605)+GO605>$BP28,$BP28-SUM($BQ605:GO605),GO605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GP605)+GP605>$BP28,$BP28-SUM($BQ605:GP605),GP605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GQ605)+GQ605>$BP28,$BP28-SUM($BQ605:GQ605),GQ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GR605)+GR605>$BP28,$BP28-SUM($BQ605:GR605),GR605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GS605)+GS605>$BP28,$BP28-SUM($BQ605:GS605),GS605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GT605)+GT605>$BP28,$BP28-SUM($BQ605:GT605),GT605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GU605)+GU605>$BP28,$BP28-SUM($BQ605:GU605),GU605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GV605)+GV605>$BP28,$BP28-SUM($BQ605:GV605),GV605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GW605)+GW605>$BP28,$BP28-SUM($BQ605:GW605),GW605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GX605)+GX605>$BP28,$BP28-SUM($BQ605:GX605),GX605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GY605)+GY605>$BP28,$BP28-SUM($BQ605:GY605),GY605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:GZ605)+GZ605>$BP28,$BP28-SUM($BQ605:GZ605),GZ605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:HA605)+HA605>$BP28,$BP28-SUM($BQ605:HA605),HA605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:HB605)+HB605>$BP28,$BP28-SUM($BQ605:HB605),HB605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:HC605)+HC605>$BP28,$BP28-SUM($BQ605:HC605),HC605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:HD605)+HD605>$BP28,$BP28-SUM($BQ605:HD605),HD605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:HE605)+HE605>$BP28,$BP28-SUM($BQ605:HE605),HE605),0)","v":0},{"$f":"IF($BQ605>0,IF(SUM($BQ605:HF605)+HF605>$BP28,$BP28-SUM($BQ605:HF605),HF605),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ606>0,IF(SUM($BQ606:BQ606)+BQ606>$BP29,$BP29-SUM($BQ606:BQ606),BQ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BR606)+BR606>$BP29,$BP29-SUM($BQ606:BR606),BR606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BS606)+BS606>$BP29,$BP29-SUM($BQ606:BS606),BS606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BT606)+BT606>$BP29,$BP29-SUM($BQ606:BT606),BT606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BU606)+BU606>$BP29,$BP29-SUM($BQ606:BU606),BU606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BV606)+BV606>$BP29,$BP29-SUM($BQ606:BV606),BV606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BW606)+BW606>$BP29,$BP29-SUM($BQ606:BW606),BW606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BX606)+BX606>$BP29,$BP29-SUM($BQ606:BX606),BX606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BY606)+BY606>$BP29,$BP29-SUM($BQ606:BY606),BY606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:BZ606)+BZ606>$BP29,$BP29-SUM($BQ606:BZ606),BZ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CA606)+CA606>$BP29,$BP29-SUM($BQ606:CA606),CA606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CB606)+CB606>$BP29,$BP29-SUM($BQ606:CB606),CB606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CC606)+CC606>$BP29,$BP29-SUM($BQ606:CC606),CC606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CD606)+CD606>$BP29,$BP29-SUM($BQ606:CD606),CD606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CE606)+CE606>$BP29,$BP29-SUM($BQ606:CE606),CE606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CF606)+CF606>$BP29,$BP29-SUM($BQ606:CF606),CF606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CG606)+CG606>$BP29,$BP29-SUM($BQ606:CG606),CG606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CH606)+CH606>$BP29,$BP29-SUM($BQ606:CH606),CH606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CI606)+CI606>$BP29,$BP29-SUM($BQ606:CI606),CI606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CJ606)+CJ606>$BP29,$BP29-SUM($BQ606:CJ606),CJ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CK606)+CK606>$BP29,$BP29-SUM($BQ606:CK606),CK606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CL606)+CL606>$BP29,$BP29-SUM($BQ606:CL606),CL606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CM606)+CM606>$BP29,$BP29-SUM($BQ606:CM606),CM606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CN606)+CN606>$BP29,$BP29-SUM($BQ606:CN606),CN606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CO606)+CO606>$BP29,$BP29-SUM($BQ606:CO606),CO606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CP606)+CP606>$BP29,$BP29-SUM($BQ606:CP606),CP606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CQ606)+CQ606>$BP29,$BP29-SUM($BQ606:CQ606),CQ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CR606)+CR606>$BP29,$BP29-SUM($BQ606:CR606),CR606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CS606)+CS606>$BP29,$BP29-SUM($BQ606:CS606),CS606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CT606)+CT606>$BP29,$BP29-SUM($BQ606:CT606),CT606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CU606)+CU606>$BP29,$BP29-SUM($BQ606:CU606),CU606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CV606)+CV606>$BP29,$BP29-SUM($BQ606:CV606),CV606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CW606)+CW606>$BP29,$BP29-SUM($BQ606:CW606),CW606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CX606)+CX606>$BP29,$BP29-SUM($BQ606:CX606),CX606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CY606)+CY606>$BP29,$BP29-SUM($BQ606:CY606),CY606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:CZ606)+CZ606>$BP29,$BP29-SUM($BQ606:CZ606),CZ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DA606)+DA606>$BP29,$BP29-SUM($BQ606:DA606),DA606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DB606)+DB606>$BP29,$BP29-SUM($BQ606:DB606),DB606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DC606)+DC606>$BP29,$BP29-SUM($BQ606:DC606),DC606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DD606)+DD606>$BP29,$BP29-SUM($BQ606:DD606),DD606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DE606)+DE606>$BP29,$BP29-SUM($BQ606:DE606),DE606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DF606)+DF606>$BP29,$BP29-SUM($BQ606:DF606),DF606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DG606)+DG606>$BP29,$BP29-SUM($BQ606:DG606),DG606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DH606)+DH606>$BP29,$BP29-SUM($BQ606:DH606),DH606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DI606)+DI606>$BP29,$BP29-SUM($BQ606:DI606),DI606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DJ606)+DJ606>$BP29,$BP29-SUM($BQ606:DJ606),DJ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DK606)+DK606>$BP29,$BP29-SUM($BQ606:DK606),DK606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DL606)+DL606>$BP29,$BP29-SUM($BQ606:DL606),DL606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DM606)+DM606>$BP29,$BP29-SUM($BQ606:DM606),DM606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DN606)+DN606>$BP29,$BP29-SUM($BQ606:DN606),DN606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DO606)+DO606>$BP29,$BP29-SUM($BQ606:DO606),DO606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DP606)+DP606>$BP29,$BP29-SUM($BQ606:DP606),DP606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DQ606)+DQ606>$BP29,$BP29-SUM($BQ606:DQ606),DQ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DR606)+DR606>$BP29,$BP29-SUM($BQ606:DR606),DR606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DS606)+DS606>$BP29,$BP29-SUM($BQ606:DS606),DS606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DT606)+DT606>$BP29,$BP29-SUM($BQ606:DT606),DT606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DU606)+DU606>$BP29,$BP29-SUM($BQ606:DU606),DU606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DV606)+DV606>$BP29,$BP29-SUM($BQ606:DV606),DV606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DW606)+DW606>$BP29,$BP29-SUM($BQ606:DW606),DW606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DX606)+DX606>$BP29,$BP29-SUM($BQ606:DX606),DX606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DY606)+DY606>$BP29,$BP29-SUM($BQ606:DY606),DY606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:DZ606)+DZ606>$BP29,$BP29-SUM($BQ606:DZ606),DZ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EA606)+EA606>$BP29,$BP29-SUM($BQ606:EA606),EA606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EB606)+EB606>$BP29,$BP29-SUM($BQ606:EB606),EB606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EC606)+EC606>$BP29,$BP29-SUM($BQ606:EC606),EC606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:ED606)+ED606>$BP29,$BP29-SUM($BQ606:ED606),ED606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EE606)+EE606>$BP29,$BP29-SUM($BQ606:EE606),EE606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EF606)+EF606>$BP29,$BP29-SUM($BQ606:EF606),EF606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EG606)+EG606>$BP29,$BP29-SUM($BQ606:EG606),EG606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EH606)+EH606>$BP29,$BP29-SUM($BQ606:EH606),EH606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EI606)+EI606>$BP29,$BP29-SUM($BQ606:EI606),EI606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EJ606)+EJ606>$BP29,$BP29-SUM($BQ606:EJ606),EJ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EK606)+EK606>$BP29,$BP29-SUM($BQ606:EK606),EK606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EL606)+EL606>$BP29,$BP29-SUM($BQ606:EL606),EL606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EM606)+EM606>$BP29,$BP29-SUM($BQ606:EM606),EM606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EN606)+EN606>$BP29,$BP29-SUM($BQ606:EN606),EN606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EO606)+EO606>$BP29,$BP29-SUM($BQ606:EO606),EO606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EP606)+EP606>$BP29,$BP29-SUM($BQ606:EP606),EP606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EQ606)+EQ606>$BP29,$BP29-SUM($BQ606:EQ606),EQ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:ER606)+ER606>$BP29,$BP29-SUM($BQ606:ER606),ER606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:ES606)+ES606>$BP29,$BP29-SUM($BQ606:ES606),ES606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:ET606)+ET606>$BP29,$BP29-SUM($BQ606:ET606),ET606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EU606)+EU606>$BP29,$BP29-SUM($BQ606:EU606),EU606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EV606)+EV606>$BP29,$BP29-SUM($BQ606:EV606),EV606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EW606)+EW606>$BP29,$BP29-SUM($BQ606:EW606),EW606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EX606)+EX606>$BP29,$BP29-SUM($BQ606:EX606),EX606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EY606)+EY606>$BP29,$BP29-SUM($BQ606:EY606),EY606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:EZ606)+EZ606>$BP29,$BP29-SUM($BQ606:EZ606),EZ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FA606)+FA606>$BP29,$BP29-SUM($BQ606:FA606),FA606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FB606)+FB606>$BP29,$BP29-SUM($BQ606:FB606),FB606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FC606)+FC606>$BP29,$BP29-SUM($BQ606:FC606),FC606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FD606)+FD606>$BP29,$BP29-SUM($BQ606:FD606),FD606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FE606)+FE606>$BP29,$BP29-SUM($BQ606:FE606),FE606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FF606)+FF606>$BP29,$BP29-SUM($BQ606:FF606),FF606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FG606)+FG606>$BP29,$BP29-SUM($BQ606:FG606),FG606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FH606)+FH606>$BP29,$BP29-SUM($BQ606:FH606),FH606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FI606)+FI606>$BP29,$BP29-SUM($BQ606:FI606),FI606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FJ606)+FJ606>$BP29,$BP29-SUM($BQ606:FJ606),FJ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FK606)+FK606>$BP29,$BP29-SUM($BQ606:FK606),FK606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FL606)+FL606>$BP29,$BP29-SUM($BQ606:FL606),FL606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FM606)+FM606>$BP29,$BP29-SUM($BQ606:FM606),FM606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FN606)+FN606>$BP29,$BP29-SUM($BQ606:FN606),FN606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FO606)+FO606>$BP29,$BP29-SUM($BQ606:FO606),FO606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FP606)+FP606>$BP29,$BP29-SUM($BQ606:FP606),FP606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FQ606)+FQ606>$BP29,$BP29-SUM($BQ606:FQ606),FQ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FR606)+FR606>$BP29,$BP29-SUM($BQ606:FR606),FR606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FS606)+FS606>$BP29,$BP29-SUM($BQ606:FS606),FS606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FT606)+FT606>$BP29,$BP29-SUM($BQ606:FT606),FT606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FU606)+FU606>$BP29,$BP29-SUM($BQ606:FU606),FU606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FV606)+FV606>$BP29,$BP29-SUM($BQ606:FV606),FV606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FW606)+FW606>$BP29,$BP29-SUM($BQ606:FW606),FW606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FX606)+FX606>$BP29,$BP29-SUM($BQ606:FX606),FX606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FY606)+FY606>$BP29,$BP29-SUM($BQ606:FY606),FY606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:FZ606)+FZ606>$BP29,$BP29-SUM($BQ606:FZ606),FZ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GA606)+GA606>$BP29,$BP29-SUM($BQ606:GA606),GA606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GB606)+GB606>$BP29,$BP29-SUM($BQ606:GB606),GB606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GC606)+GC606>$BP29,$BP29-SUM($BQ606:GC606),GC606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GD606)+GD606>$BP29,$BP29-SUM($BQ606:GD606),GD606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GE606)+GE606>$BP29,$BP29-SUM($BQ606:GE606),GE606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GF606)+GF606>$BP29,$BP29-SUM($BQ606:GF606),GF606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GG606)+GG606>$BP29,$BP29-SUM($BQ606:GG606),GG606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GH606)+GH606>$BP29,$BP29-SUM($BQ606:GH606),GH606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GI606)+GI606>$BP29,$BP29-SUM($BQ606:GI606),GI606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GJ606)+GJ606>$BP29,$BP29-SUM($BQ606:GJ606),GJ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GK606)+GK606>$BP29,$BP29-SUM($BQ606:GK606),GK606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GL606)+GL606>$BP29,$BP29-SUM($BQ606:GL606),GL606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GM606)+GM606>$BP29,$BP29-SUM($BQ606:GM606),GM606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GN606)+GN606>$BP29,$BP29-SUM($BQ606:GN606),GN606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GO606)+GO606>$BP29,$BP29-SUM($BQ606:GO606),GO606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GP606)+GP606>$BP29,$BP29-SUM($BQ606:GP606),GP606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GQ606)+GQ606>$BP29,$BP29-SUM($BQ606:GQ606),GQ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GR606)+GR606>$BP29,$BP29-SUM($BQ606:GR606),GR606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GS606)+GS606>$BP29,$BP29-SUM($BQ606:GS606),GS606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GT606)+GT606>$BP29,$BP29-SUM($BQ606:GT606),GT606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GU606)+GU606>$BP29,$BP29-SUM($BQ606:GU606),GU606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GV606)+GV606>$BP29,$BP29-SUM($BQ606:GV606),GV606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GW606)+GW606>$BP29,$BP29-SUM($BQ606:GW606),GW606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GX606)+GX606>$BP29,$BP29-SUM($BQ606:GX606),GX606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GY606)+GY606>$BP29,$BP29-SUM($BQ606:GY606),GY606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:GZ606)+GZ606>$BP29,$BP29-SUM($BQ606:GZ606),GZ606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:HA606)+HA606>$BP29,$BP29-SUM($BQ606:HA606),HA606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:HB606)+HB606>$BP29,$BP29-SUM($BQ606:HB606),HB606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:HC606)+HC606>$BP29,$BP29-SUM($BQ606:HC606),HC606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:HD606)+HD606>$BP29,$BP29-SUM($BQ606:HD606),HD606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:HE606)+HE606>$BP29,$BP29-SUM($BQ606:HE606),HE606),0)","v":0},{"$f":"IF($BQ606>0,IF(SUM($BQ606:HF606)+HF606>$BP29,$BP29-SUM($BQ606:HF606),HF606),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ607>0,IF(SUM($BQ607:BQ607)+BQ607>$BP30,$BP30-SUM($BQ607:BQ607),BQ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BR607)+BR607>$BP30,$BP30-SUM($BQ607:BR607),BR607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BS607)+BS607>$BP30,$BP30-SUM($BQ607:BS607),BS607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BT607)+BT607>$BP30,$BP30-SUM($BQ607:BT607),BT607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BU607)+BU607>$BP30,$BP30-SUM($BQ607:BU607),BU607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BV607)+BV607>$BP30,$BP30-SUM($BQ607:BV607),BV607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BW607)+BW607>$BP30,$BP30-SUM($BQ607:BW607),BW607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BX607)+BX607>$BP30,$BP30-SUM($BQ607:BX607),BX607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BY607)+BY607>$BP30,$BP30-SUM($BQ607:BY607),BY607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:BZ607)+BZ607>$BP30,$BP30-SUM($BQ607:BZ607),BZ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CA607)+CA607>$BP30,$BP30-SUM($BQ607:CA607),CA607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CB607)+CB607>$BP30,$BP30-SUM($BQ607:CB607),CB607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CC607)+CC607>$BP30,$BP30-SUM($BQ607:CC607),CC607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CD607)+CD607>$BP30,$BP30-SUM($BQ607:CD607),CD607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CE607)+CE607>$BP30,$BP30-SUM($BQ607:CE607),CE607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CF607)+CF607>$BP30,$BP30-SUM($BQ607:CF607),CF607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CG607)+CG607>$BP30,$BP30-SUM($BQ607:CG607),CG607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CH607)+CH607>$BP30,$BP30-SUM($BQ607:CH607),CH607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CI607)+CI607>$BP30,$BP30-SUM($BQ607:CI607),CI607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CJ607)+CJ607>$BP30,$BP30-SUM($BQ607:CJ607),CJ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CK607)+CK607>$BP30,$BP30-SUM($BQ607:CK607),CK607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CL607)+CL607>$BP30,$BP30-SUM($BQ607:CL607),CL607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CM607)+CM607>$BP30,$BP30-SUM($BQ607:CM607),CM607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CN607)+CN607>$BP30,$BP30-SUM($BQ607:CN607),CN607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CO607)+CO607>$BP30,$BP30-SUM($BQ607:CO607),CO607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CP607)+CP607>$BP30,$BP30-SUM($BQ607:CP607),CP607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CQ607)+CQ607>$BP30,$BP30-SUM($BQ607:CQ607),CQ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CR607)+CR607>$BP30,$BP30-SUM($BQ607:CR607),CR607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CS607)+CS607>$BP30,$BP30-SUM($BQ607:CS607),CS607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CT607)+CT607>$BP30,$BP30-SUM($BQ607:CT607),CT607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CU607)+CU607>$BP30,$BP30-SUM($BQ607:CU607),CU607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CV607)+CV607>$BP30,$BP30-SUM($BQ607:CV607),CV607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CW607)+CW607>$BP30,$BP30-SUM($BQ607:CW607),CW607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CX607)+CX607>$BP30,$BP30-SUM($BQ607:CX607),CX607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CY607)+CY607>$BP30,$BP30-SUM($BQ607:CY607),CY607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:CZ607)+CZ607>$BP30,$BP30-SUM($BQ607:CZ607),CZ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DA607)+DA607>$BP30,$BP30-SUM($BQ607:DA607),DA607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DB607)+DB607>$BP30,$BP30-SUM($BQ607:DB607),DB607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DC607)+DC607>$BP30,$BP30-SUM($BQ607:DC607),DC607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DD607)+DD607>$BP30,$BP30-SUM($BQ607:DD607),DD607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DE607)+DE607>$BP30,$BP30-SUM($BQ607:DE607),DE607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DF607)+DF607>$BP30,$BP30-SUM($BQ607:DF607),DF607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DG607)+DG607>$BP30,$BP30-SUM($BQ607:DG607),DG607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DH607)+DH607>$BP30,$BP30-SUM($BQ607:DH607),DH607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DI607)+DI607>$BP30,$BP30-SUM($BQ607:DI607),DI607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DJ607)+DJ607>$BP30,$BP30-SUM($BQ607:DJ607),DJ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DK607)+DK607>$BP30,$BP30-SUM($BQ607:DK607),DK607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DL607)+DL607>$BP30,$BP30-SUM($BQ607:DL607),DL607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DM607)+DM607>$BP30,$BP30-SUM($BQ607:DM607),DM607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DN607)+DN607>$BP30,$BP30-SUM($BQ607:DN607),DN607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DO607)+DO607>$BP30,$BP30-SUM($BQ607:DO607),DO607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DP607)+DP607>$BP30,$BP30-SUM($BQ607:DP607),DP607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DQ607)+DQ607>$BP30,$BP30-SUM($BQ607:DQ607),DQ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DR607)+DR607>$BP30,$BP30-SUM($BQ607:DR607),DR607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DS607)+DS607>$BP30,$BP30-SUM($BQ607:DS607),DS607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DT607)+DT607>$BP30,$BP30-SUM($BQ607:DT607),DT607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DU607)+DU607>$BP30,$BP30-SUM($BQ607:DU607),DU607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DV607)+DV607>$BP30,$BP30-SUM($BQ607:DV607),DV607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DW607)+DW607>$BP30,$BP30-SUM($BQ607:DW607),DW607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DX607)+DX607>$BP30,$BP30-SUM($BQ607:DX607),DX607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DY607)+DY607>$BP30,$BP30-SUM($BQ607:DY607),DY607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:DZ607)+DZ607>$BP30,$BP30-SUM($BQ607:DZ607),DZ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EA607)+EA607>$BP30,$BP30-SUM($BQ607:EA607),EA607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EB607)+EB607>$BP30,$BP30-SUM($BQ607:EB607),EB607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EC607)+EC607>$BP30,$BP30-SUM($BQ607:EC607),EC607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:ED607)+ED607>$BP30,$BP30-SUM($BQ607:ED607),ED607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EE607)+EE607>$BP30,$BP30-SUM($BQ607:EE607),EE607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EF607)+EF607>$BP30,$BP30-SUM($BQ607:EF607),EF607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EG607)+EG607>$BP30,$BP30-SUM($BQ607:EG607),EG607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EH607)+EH607>$BP30,$BP30-SUM($BQ607:EH607),EH607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EI607)+EI607>$BP30,$BP30-SUM($BQ607:EI607),EI607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EJ607)+EJ607>$BP30,$BP30-SUM($BQ607:EJ607),EJ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EK607)+EK607>$BP30,$BP30-SUM($BQ607:EK607),EK607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EL607)+EL607>$BP30,$BP30-SUM($BQ607:EL607),EL607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EM607)+EM607>$BP30,$BP30-SUM($BQ607:EM607),EM607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EN607)+EN607>$BP30,$BP30-SUM($BQ607:EN607),EN607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EO607)+EO607>$BP30,$BP30-SUM($BQ607:EO607),EO607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EP607)+EP607>$BP30,$BP30-SUM($BQ607:EP607),EP607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EQ607)+EQ607>$BP30,$BP30-SUM($BQ607:EQ607),EQ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:ER607)+ER607>$BP30,$BP30-SUM($BQ607:ER607),ER607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:ES607)+ES607>$BP30,$BP30-SUM($BQ607:ES607),ES607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:ET607)+ET607>$BP30,$BP30-SUM($BQ607:ET607),ET607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EU607)+EU607>$BP30,$BP30-SUM($BQ607:EU607),EU607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EV607)+EV607>$BP30,$BP30-SUM($BQ607:EV607),EV607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EW607)+EW607>$BP30,$BP30-SUM($BQ607:EW607),EW607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EX607)+EX607>$BP30,$BP30-SUM($BQ607:EX607),EX607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EY607)+EY607>$BP30,$BP30-SUM($BQ607:EY607),EY607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:EZ607)+EZ607>$BP30,$BP30-SUM($BQ607:EZ607),EZ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FA607)+FA607>$BP30,$BP30-SUM($BQ607:FA607),FA607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FB607)+FB607>$BP30,$BP30-SUM($BQ607:FB607),FB607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FC607)+FC607>$BP30,$BP30-SUM($BQ607:FC607),FC607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FD607)+FD607>$BP30,$BP30-SUM($BQ607:FD607),FD607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FE607)+FE607>$BP30,$BP30-SUM($BQ607:FE607),FE607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FF607)+FF607>$BP30,$BP30-SUM($BQ607:FF607),FF607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FG607)+FG607>$BP30,$BP30-SUM($BQ607:FG607),FG607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FH607)+FH607>$BP30,$BP30-SUM($BQ607:FH607),FH607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FI607)+FI607>$BP30,$BP30-SUM($BQ607:FI607),FI607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FJ607)+FJ607>$BP30,$BP30-SUM($BQ607:FJ607),FJ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FK607)+FK607>$BP30,$BP30-SUM($BQ607:FK607),FK607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FL607)+FL607>$BP30,$BP30-SUM($BQ607:FL607),FL607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FM607)+FM607>$BP30,$BP30-SUM($BQ607:FM607),FM607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FN607)+FN607>$BP30,$BP30-SUM($BQ607:FN607),FN607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FO607)+FO607>$BP30,$BP30-SUM($BQ607:FO607),FO607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FP607)+FP607>$BP30,$BP30-SUM($BQ607:FP607),FP607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FQ607)+FQ607>$BP30,$BP30-SUM($BQ607:FQ607),FQ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FR607)+FR607>$BP30,$BP30-SUM($BQ607:FR607),FR607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FS607)+FS607>$BP30,$BP30-SUM($BQ607:FS607),FS607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FT607)+FT607>$BP30,$BP30-SUM($BQ607:FT607),FT607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FU607)+FU607>$BP30,$BP30-SUM($BQ607:FU607),FU607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FV607)+FV607>$BP30,$BP30-SUM($BQ607:FV607),FV607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FW607)+FW607>$BP30,$BP30-SUM($BQ607:FW607),FW607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FX607)+FX607>$BP30,$BP30-SUM($BQ607:FX607),FX607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FY607)+FY607>$BP30,$BP30-SUM($BQ607:FY607),FY607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:FZ607)+FZ607>$BP30,$BP30-SUM($BQ607:FZ607),FZ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GA607)+GA607>$BP30,$BP30-SUM($BQ607:GA607),GA607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GB607)+GB607>$BP30,$BP30-SUM($BQ607:GB607),GB607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GC607)+GC607>$BP30,$BP30-SUM($BQ607:GC607),GC607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GD607)+GD607>$BP30,$BP30-SUM($BQ607:GD607),GD607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GE607)+GE607>$BP30,$BP30-SUM($BQ607:GE607),GE607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GF607)+GF607>$BP30,$BP30-SUM($BQ607:GF607),GF607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GG607)+GG607>$BP30,$BP30-SUM($BQ607:GG607),GG607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GH607)+GH607>$BP30,$BP30-SUM($BQ607:GH607),GH607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GI607)+GI607>$BP30,$BP30-SUM($BQ607:GI607),GI607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GJ607)+GJ607>$BP30,$BP30-SUM($BQ607:GJ607),GJ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GK607)+GK607>$BP30,$BP30-SUM($BQ607:GK607),GK607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GL607)+GL607>$BP30,$BP30-SUM($BQ607:GL607),GL607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GM607)+GM607>$BP30,$BP30-SUM($BQ607:GM607),GM607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GN607)+GN607>$BP30,$BP30-SUM($BQ607:GN607),GN607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GO607)+GO607>$BP30,$BP30-SUM($BQ607:GO607),GO607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GP607)+GP607>$BP30,$BP30-SUM($BQ607:GP607),GP607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GQ607)+GQ607>$BP30,$BP30-SUM($BQ607:GQ607),GQ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GR607)+GR607>$BP30,$BP30-SUM($BQ607:GR607),GR607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GS607)+GS607>$BP30,$BP30-SUM($BQ607:GS607),GS607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GT607)+GT607>$BP30,$BP30-SUM($BQ607:GT607),GT607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GU607)+GU607>$BP30,$BP30-SUM($BQ607:GU607),GU607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GV607)+GV607>$BP30,$BP30-SUM($BQ607:GV607),GV607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GW607)+GW607>$BP30,$BP30-SUM($BQ607:GW607),GW607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GX607)+GX607>$BP30,$BP30-SUM($BQ607:GX607),GX607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GY607)+GY607>$BP30,$BP30-SUM($BQ607:GY607),GY607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:GZ607)+GZ607>$BP30,$BP30-SUM($BQ607:GZ607),GZ607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:HA607)+HA607>$BP30,$BP30-SUM($BQ607:HA607),HA607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:HB607)+HB607>$BP30,$BP30-SUM($BQ607:HB607),HB607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:HC607)+HC607>$BP30,$BP30-SUM($BQ607:HC607),HC607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:HD607)+HD607>$BP30,$BP30-SUM($BQ607:HD607),HD607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:HE607)+HE607>$BP30,$BP30-SUM($BQ607:HE607),HE607),0)","v":0},{"$f":"IF($BQ607>0,IF(SUM($BQ607:HF607)+HF607>$BP30,$BP30-SUM($BQ607:HF607),HF607),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BQ608>0,IF(SUM($BQ608:BQ608)+BQ608>$BP31,$BP31-SUM($BQ608:BQ608),BQ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BR608)+BR608>$BP31,$BP31-SUM($BQ608:BR608),BR608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BS608)+BS608>$BP31,$BP31-SUM($BQ608:BS608),BS608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BT608)+BT608>$BP31,$BP31-SUM($BQ608:BT608),BT608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BU608)+BU608>$BP31,$BP31-SUM($BQ608:BU608),BU608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BV608)+BV608>$BP31,$BP31-SUM($BQ608:BV608),BV608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BW608)+BW608>$BP31,$BP31-SUM($BQ608:BW608),BW608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BX608)+BX608>$BP31,$BP31-SUM($BQ608:BX608),BX608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BY608)+BY608>$BP31,$BP31-SUM($BQ608:BY608),BY608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:BZ608)+BZ608>$BP31,$BP31-SUM($BQ608:BZ608),BZ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CA608)+CA608>$BP31,$BP31-SUM($BQ608:CA608),CA608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CB608)+CB608>$BP31,$BP31-SUM($BQ608:CB608),CB608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CC608)+CC608>$BP31,$BP31-SUM($BQ608:CC608),CC608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CD608)+CD608>$BP31,$BP31-SUM($BQ608:CD608),CD608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CE608)+CE608>$BP31,$BP31-SUM($BQ608:CE608),CE608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CF608)+CF608>$BP31,$BP31-SUM($BQ608:CF608),CF608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CG608)+CG608>$BP31,$BP31-SUM($BQ608:CG608),CG608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CH608)+CH608>$BP31,$BP31-SUM($BQ608:CH608),CH608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CI608)+CI608>$BP31,$BP31-SUM($BQ608:CI608),CI608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CJ608)+CJ608>$BP31,$BP31-SUM($BQ608:CJ608),CJ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CK608)+CK608>$BP31,$BP31-SUM($BQ608:CK608),CK608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CL608)+CL608>$BP31,$BP31-SUM($BQ608:CL608),CL608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CM608)+CM608>$BP31,$BP31-SUM($BQ608:CM608),CM608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CN608)+CN608>$BP31,$BP31-SUM($BQ608:CN608),CN608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CO608)+CO608>$BP31,$BP31-SUM($BQ608:CO608),CO608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CP608)+CP608>$BP31,$BP31-SUM($BQ608:CP608),CP608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CQ608)+CQ608>$BP31,$BP31-SUM($BQ608:CQ608),CQ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CR608)+CR608>$BP31,$BP31-SUM($BQ608:CR608),CR608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CS608)+CS608>$BP31,$BP31-SUM($BQ608:CS608),CS608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CT608)+CT608>$BP31,$BP31-SUM($BQ608:CT608),CT608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CU608)+CU608>$BP31,$BP31-SUM($BQ608:CU608),CU608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CV608)+CV608>$BP31,$BP31-SUM($BQ608:CV608),CV608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CW608)+CW608>$BP31,$BP31-SUM($BQ608:CW608),CW608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CX608)+CX608>$BP31,$BP31-SUM($BQ608:CX608),CX608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CY608)+CY608>$BP31,$BP31-SUM($BQ608:CY608),CY608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:CZ608)+CZ608>$BP31,$BP31-SUM($BQ608:CZ608),CZ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DA608)+DA608>$BP31,$BP31-SUM($BQ608:DA608),DA608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DB608)+DB608>$BP31,$BP31-SUM($BQ608:DB608),DB608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DC608)+DC608>$BP31,$BP31-SUM($BQ608:DC608),DC608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DD608)+DD608>$BP31,$BP31-SUM($BQ608:DD608),DD608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DE608)+DE608>$BP31,$BP31-SUM($BQ608:DE608),DE608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DF608)+DF608>$BP31,$BP31-SUM($BQ608:DF608),DF608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DG608)+DG608>$BP31,$BP31-SUM($BQ608:DG608),DG608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DH608)+DH608>$BP31,$BP31-SUM($BQ608:DH608),DH608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DI608)+DI608>$BP31,$BP31-SUM($BQ608:DI608),DI608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DJ608)+DJ608>$BP31,$BP31-SUM($BQ608:DJ608),DJ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DK608)+DK608>$BP31,$BP31-SUM($BQ608:DK608),DK608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DL608)+DL608>$BP31,$BP31-SUM($BQ608:DL608),DL608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DM608)+DM608>$BP31,$BP31-SUM($BQ608:DM608),DM608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DN608)+DN608>$BP31,$BP31-SUM($BQ608:DN608),DN608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DO608)+DO608>$BP31,$BP31-SUM($BQ608:DO608),DO608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DP608)+DP608>$BP31,$BP31-SUM($BQ608:DP608),DP608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DQ608)+DQ608>$BP31,$BP31-SUM($BQ608:DQ608),DQ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DR608)+DR608>$BP31,$BP31-SUM($BQ608:DR608),DR608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DS608)+DS608>$BP31,$BP31-SUM($BQ608:DS608),DS608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DT608)+DT608>$BP31,$BP31-SUM($BQ608:DT608),DT608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DU608)+DU608>$BP31,$BP31-SUM($BQ608:DU608),DU608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DV608)+DV608>$BP31,$BP31-SUM($BQ608:DV608),DV608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DW608)+DW608>$BP31,$BP31-SUM($BQ608:DW608),DW608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DX608)+DX608>$BP31,$BP31-SUM($BQ608:DX608),DX608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DY608)+DY608>$BP31,$BP31-SUM($BQ608:DY608),DY608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:DZ608)+DZ608>$BP31,$BP31-SUM($BQ608:DZ608),DZ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EA608)+EA608>$BP31,$BP31-SUM($BQ608:EA608),EA608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EB608)+EB608>$BP31,$BP31-SUM($BQ608:EB608),EB608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EC608)+EC608>$BP31,$BP31-SUM($BQ608:EC608),EC608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:ED608)+ED608>$BP31,$BP31-SUM($BQ608:ED608),ED608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EE608)+EE608>$BP31,$BP31-SUM($BQ608:EE608),EE608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EF608)+EF608>$BP31,$BP31-SUM($BQ608:EF608),EF608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EG608)+EG608>$BP31,$BP31-SUM($BQ608:EG608),EG608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EH608)+EH608>$BP31,$BP31-SUM($BQ608:EH608),EH608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EI608)+EI608>$BP31,$BP31-SUM($BQ608:EI608),EI608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EJ608)+EJ608>$BP31,$BP31-SUM($BQ608:EJ608),EJ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EK608)+EK608>$BP31,$BP31-SUM($BQ608:EK608),EK608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EL608)+EL608>$BP31,$BP31-SUM($BQ608:EL608),EL608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EM608)+EM608>$BP31,$BP31-SUM($BQ608:EM608),EM608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EN608)+EN608>$BP31,$BP31-SUM($BQ608:EN608),EN608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EO608)+EO608>$BP31,$BP31-SUM($BQ608:EO608),EO608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EP608)+EP608>$BP31,$BP31-SUM($BQ608:EP608),EP608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EQ608)+EQ608>$BP31,$BP31-SUM($BQ608:EQ608),EQ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:ER608)+ER608>$BP31,$BP31-SUM($BQ608:ER608),ER608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:ES608)+ES608>$BP31,$BP31-SUM($BQ608:ES608),ES608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:ET608)+ET608>$BP31,$BP31-SUM($BQ608:ET608),ET608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EU608)+EU608>$BP31,$BP31-SUM($BQ608:EU608),EU608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EV608)+EV608>$BP31,$BP31-SUM($BQ608:EV608),EV608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EW608)+EW608>$BP31,$BP31-SUM($BQ608:EW608),EW608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EX608)+EX608>$BP31,$BP31-SUM($BQ608:EX608),EX608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EY608)+EY608>$BP31,$BP31-SUM($BQ608:EY608),EY608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:EZ608)+EZ608>$BP31,$BP31-SUM($BQ608:EZ608),EZ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FA608)+FA608>$BP31,$BP31-SUM($BQ608:FA608),FA608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FB608)+FB608>$BP31,$BP31-SUM($BQ608:FB608),FB608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FC608)+FC608>$BP31,$BP31-SUM($BQ608:FC608),FC608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FD608)+FD608>$BP31,$BP31-SUM($BQ608:FD608),FD608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FE608)+FE608>$BP31,$BP31-SUM($BQ608:FE608),FE608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FF608)+FF608>$BP31,$BP31-SUM($BQ608:FF608),FF608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FG608)+FG608>$BP31,$BP31-SUM($BQ608:FG608),FG608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FH608)+FH608>$BP31,$BP31-SUM($BQ608:FH608),FH608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FI608)+FI608>$BP31,$BP31-SUM($BQ608:FI608),FI608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FJ608)+FJ608>$BP31,$BP31-SUM($BQ608:FJ608),FJ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FK608)+FK608>$BP31,$BP31-SUM($BQ608:FK608),FK608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FL608)+FL608>$BP31,$BP31-SUM($BQ608:FL608),FL608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FM608)+FM608>$BP31,$BP31-SUM($BQ608:FM608),FM608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FN608)+FN608>$BP31,$BP31-SUM($BQ608:FN608),FN608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FO608)+FO608>$BP31,$BP31-SUM($BQ608:FO608),FO608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FP608)+FP608>$BP31,$BP31-SUM($BQ608:FP608),FP608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FQ608)+FQ608>$BP31,$BP31-SUM($BQ608:FQ608),FQ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FR608)+FR608>$BP31,$BP31-SUM($BQ608:FR608),FR608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FS608)+FS608>$BP31,$BP31-SUM($BQ608:FS608),FS608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FT608)+FT608>$BP31,$BP31-SUM($BQ608:FT608),FT608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FU608)+FU608>$BP31,$BP31-SUM($BQ608:FU608),FU608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FV608)+FV608>$BP31,$BP31-SUM($BQ608:FV608),FV608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FW608)+FW608>$BP31,$BP31-SUM($BQ608:FW608),FW608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FX608)+FX608>$BP31,$BP31-SUM($BQ608:FX608),FX608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FY608)+FY608>$BP31,$BP31-SUM($BQ608:FY608),FY608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:FZ608)+FZ608>$BP31,$BP31-SUM($BQ608:FZ608),FZ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GA608)+GA608>$BP31,$BP31-SUM($BQ608:GA608),GA608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GB608)+GB608>$BP31,$BP31-SUM($BQ608:GB608),GB608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GC608)+GC608>$BP31,$BP31-SUM($BQ608:GC608),GC608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GD608)+GD608>$BP31,$BP31-SUM($BQ608:GD608),GD608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GE608)+GE608>$BP31,$BP31-SUM($BQ608:GE608),GE608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GF608)+GF608>$BP31,$BP31-SUM($BQ608:GF608),GF608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GG608)+GG608>$BP31,$BP31-SUM($BQ608:GG608),GG608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GH608)+GH608>$BP31,$BP31-SUM($BQ608:GH608),GH608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GI608)+GI608>$BP31,$BP31-SUM($BQ608:GI608),GI608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GJ608)+GJ608>$BP31,$BP31-SUM($BQ608:GJ608),GJ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GK608)+GK608>$BP31,$BP31-SUM($BQ608:GK608),GK608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GL608)+GL608>$BP31,$BP31-SUM($BQ608:GL608),GL608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GM608)+GM608>$BP31,$BP31-SUM($BQ608:GM608),GM608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GN608)+GN608>$BP31,$BP31-SUM($BQ608:GN608),GN608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GO608)+GO608>$BP31,$BP31-SUM($BQ608:GO608),GO608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GP608)+GP608>$BP31,$BP31-SUM($BQ608:GP608),GP608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GQ608)+GQ608>$BP31,$BP31-SUM($BQ608:GQ608),GQ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GR608)+GR608>$BP31,$BP31-SUM($BQ608:GR608),GR608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GS608)+GS608>$BP31,$BP31-SUM($BQ608:GS608),GS608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GT608)+GT608>$BP31,$BP31-SUM($BQ608:GT608),GT608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GU608)+GU608>$BP31,$BP31-SUM($BQ608:GU608),GU608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GV608)+GV608>$BP31,$BP31-SUM($BQ608:GV608),GV608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GW608)+GW608>$BP31,$BP31-SUM($BQ608:GW608),GW608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GX608)+GX608>$BP31,$BP31-SUM($BQ608:GX608),GX608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GY608)+GY608>$BP31,$BP31-SUM($BQ608:GY608),GY608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:GZ608)+GZ608>$BP31,$BP31-SUM($BQ608:GZ608),GZ608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:HA608)+HA608>$BP31,$BP31-SUM($BQ608:HA608),HA608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:HB608)+HB608>$BP31,$BP31-SUM($BQ608:HB608),HB608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:HC608)+HC608>$BP31,$BP31-SUM($BQ608:HC608),HC608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:HD608)+HD608>$BP31,$BP31-SUM($BQ608:HD608),HD608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:HE608)+HE608>$BP31,$BP31-SUM($BQ608:HE608),HE608),0)","v":0},{"$f":"IF($BQ608>0,IF(SUM($BQ608:HF608)+HF608>$BP31,$BP31-SUM($BQ608:HF608),HF608),0)","v":0}]
[]
[null,"Depreciation:  2009 Q2 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ24>0,BQ24/$F612,BQ24)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BR612)+BR612>$BQ24,$BQ24-SUM($BR612:BR612),BR612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BS612)+BS612>$BQ24,$BQ24-SUM($BR612:BS612),BS612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BT612)+BT612>$BQ24,$BQ24-SUM($BR612:BT612),BT612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BU612)+BU612>$BQ24,$BQ24-SUM($BR612:BU612),BU612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BV612)+BV612>$BQ24,$BQ24-SUM($BR612:BV612),BV612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BW612)+BW612>$BQ24,$BQ24-SUM($BR612:BW612),BW612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BX612)+BX612>$BQ24,$BQ24-SUM($BR612:BX612),BX612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BY612)+BY612>$BQ24,$BQ24-SUM($BR612:BY612),BY612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:BZ612)+BZ612>$BQ24,$BQ24-SUM($BR612:BZ612),BZ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CA612)+CA612>$BQ24,$BQ24-SUM($BR612:CA612),CA612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CB612)+CB612>$BQ24,$BQ24-SUM($BR612:CB612),CB612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CC612)+CC612>$BQ24,$BQ24-SUM($BR612:CC612),CC612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CD612)+CD612>$BQ24,$BQ24-SUM($BR612:CD612),CD612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CE612)+CE612>$BQ24,$BQ24-SUM($BR612:CE612),CE612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CF612)+CF612>$BQ24,$BQ24-SUM($BR612:CF612),CF612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CG612)+CG612>$BQ24,$BQ24-SUM($BR612:CG612),CG612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CH612)+CH612>$BQ24,$BQ24-SUM($BR612:CH612),CH612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CI612)+CI612>$BQ24,$BQ24-SUM($BR612:CI612),CI612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CJ612)+CJ612>$BQ24,$BQ24-SUM($BR612:CJ612),CJ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CK612)+CK612>$BQ24,$BQ24-SUM($BR612:CK612),CK612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CL612)+CL612>$BQ24,$BQ24-SUM($BR612:CL612),CL612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CM612)+CM612>$BQ24,$BQ24-SUM($BR612:CM612),CM612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CN612)+CN612>$BQ24,$BQ24-SUM($BR612:CN612),CN612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CO612)+CO612>$BQ24,$BQ24-SUM($BR612:CO612),CO612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CP612)+CP612>$BQ24,$BQ24-SUM($BR612:CP612),CP612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CQ612)+CQ612>$BQ24,$BQ24-SUM($BR612:CQ612),CQ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CR612)+CR612>$BQ24,$BQ24-SUM($BR612:CR612),CR612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CS612)+CS612>$BQ24,$BQ24-SUM($BR612:CS612),CS612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CT612)+CT612>$BQ24,$BQ24-SUM($BR612:CT612),CT612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CU612)+CU612>$BQ24,$BQ24-SUM($BR612:CU612),CU612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CV612)+CV612>$BQ24,$BQ24-SUM($BR612:CV612),CV612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CW612)+CW612>$BQ24,$BQ24-SUM($BR612:CW612),CW612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CX612)+CX612>$BQ24,$BQ24-SUM($BR612:CX612),CX612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CY612)+CY612>$BQ24,$BQ24-SUM($BR612:CY612),CY612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:CZ612)+CZ612>$BQ24,$BQ24-SUM($BR612:CZ612),CZ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DA612)+DA612>$BQ24,$BQ24-SUM($BR612:DA612),DA612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DB612)+DB612>$BQ24,$BQ24-SUM($BR612:DB612),DB612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DC612)+DC612>$BQ24,$BQ24-SUM($BR612:DC612),DC612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DD612)+DD612>$BQ24,$BQ24-SUM($BR612:DD612),DD612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DE612)+DE612>$BQ24,$BQ24-SUM($BR612:DE612),DE612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DF612)+DF612>$BQ24,$BQ24-SUM($BR612:DF612),DF612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DG612)+DG612>$BQ24,$BQ24-SUM($BR612:DG612),DG612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DH612)+DH612>$BQ24,$BQ24-SUM($BR612:DH612),DH612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DI612)+DI612>$BQ24,$BQ24-SUM($BR612:DI612),DI612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DJ612)+DJ612>$BQ24,$BQ24-SUM($BR612:DJ612),DJ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DK612)+DK612>$BQ24,$BQ24-SUM($BR612:DK612),DK612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DL612)+DL612>$BQ24,$BQ24-SUM($BR612:DL612),DL612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DM612)+DM612>$BQ24,$BQ24-SUM($BR612:DM612),DM612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DN612)+DN612>$BQ24,$BQ24-SUM($BR612:DN612),DN612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DO612)+DO612>$BQ24,$BQ24-SUM($BR612:DO612),DO612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DP612)+DP612>$BQ24,$BQ24-SUM($BR612:DP612),DP612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DQ612)+DQ612>$BQ24,$BQ24-SUM($BR612:DQ612),DQ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DR612)+DR612>$BQ24,$BQ24-SUM($BR612:DR612),DR612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DS612)+DS612>$BQ24,$BQ24-SUM($BR612:DS612),DS612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DT612)+DT612>$BQ24,$BQ24-SUM($BR612:DT612),DT612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DU612)+DU612>$BQ24,$BQ24-SUM($BR612:DU612),DU612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DV612)+DV612>$BQ24,$BQ24-SUM($BR612:DV612),DV612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DW612)+DW612>$BQ24,$BQ24-SUM($BR612:DW612),DW612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DX612)+DX612>$BQ24,$BQ24-SUM($BR612:DX612),DX612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DY612)+DY612>$BQ24,$BQ24-SUM($BR612:DY612),DY612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:DZ612)+DZ612>$BQ24,$BQ24-SUM($BR612:DZ612),DZ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EA612)+EA612>$BQ24,$BQ24-SUM($BR612:EA612),EA612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EB612)+EB612>$BQ24,$BQ24-SUM($BR612:EB612),EB612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EC612)+EC612>$BQ24,$BQ24-SUM($BR612:EC612),EC612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:ED612)+ED612>$BQ24,$BQ24-SUM($BR612:ED612),ED612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EE612)+EE612>$BQ24,$BQ24-SUM($BR612:EE612),EE612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EF612)+EF612>$BQ24,$BQ24-SUM($BR612:EF612),EF612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EG612)+EG612>$BQ24,$BQ24-SUM($BR612:EG612),EG612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EH612)+EH612>$BQ24,$BQ24-SUM($BR612:EH612),EH612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EI612)+EI612>$BQ24,$BQ24-SUM($BR612:EI612),EI612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EJ612)+EJ612>$BQ24,$BQ24-SUM($BR612:EJ612),EJ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EK612)+EK612>$BQ24,$BQ24-SUM($BR612:EK612),EK612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EL612)+EL612>$BQ24,$BQ24-SUM($BR612:EL612),EL612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EM612)+EM612>$BQ24,$BQ24-SUM($BR612:EM612),EM612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EN612)+EN612>$BQ24,$BQ24-SUM($BR612:EN612),EN612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EO612)+EO612>$BQ24,$BQ24-SUM($BR612:EO612),EO612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EP612)+EP612>$BQ24,$BQ24-SUM($BR612:EP612),EP612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EQ612)+EQ612>$BQ24,$BQ24-SUM($BR612:EQ612),EQ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:ER612)+ER612>$BQ24,$BQ24-SUM($BR612:ER612),ER612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:ES612)+ES612>$BQ24,$BQ24-SUM($BR612:ES612),ES612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:ET612)+ET612>$BQ24,$BQ24-SUM($BR612:ET612),ET612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EU612)+EU612>$BQ24,$BQ24-SUM($BR612:EU612),EU612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EV612)+EV612>$BQ24,$BQ24-SUM($BR612:EV612),EV612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EW612)+EW612>$BQ24,$BQ24-SUM($BR612:EW612),EW612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EX612)+EX612>$BQ24,$BQ24-SUM($BR612:EX612),EX612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EY612)+EY612>$BQ24,$BQ24-SUM($BR612:EY612),EY612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:EZ612)+EZ612>$BQ24,$BQ24-SUM($BR612:EZ612),EZ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FA612)+FA612>$BQ24,$BQ24-SUM($BR612:FA612),FA612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FB612)+FB612>$BQ24,$BQ24-SUM($BR612:FB612),FB612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FC612)+FC612>$BQ24,$BQ24-SUM($BR612:FC612),FC612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FD612)+FD612>$BQ24,$BQ24-SUM($BR612:FD612),FD612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FE612)+FE612>$BQ24,$BQ24-SUM($BR612:FE612),FE612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FF612)+FF612>$BQ24,$BQ24-SUM($BR612:FF612),FF612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FG612)+FG612>$BQ24,$BQ24-SUM($BR612:FG612),FG612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FH612)+FH612>$BQ24,$BQ24-SUM($BR612:FH612),FH612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FI612)+FI612>$BQ24,$BQ24-SUM($BR612:FI612),FI612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FJ612)+FJ612>$BQ24,$BQ24-SUM($BR612:FJ612),FJ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FK612)+FK612>$BQ24,$BQ24-SUM($BR612:FK612),FK612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FL612)+FL612>$BQ24,$BQ24-SUM($BR612:FL612),FL612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FM612)+FM612>$BQ24,$BQ24-SUM($BR612:FM612),FM612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FN612)+FN612>$BQ24,$BQ24-SUM($BR612:FN612),FN612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FO612)+FO612>$BQ24,$BQ24-SUM($BR612:FO612),FO612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FP612)+FP612>$BQ24,$BQ24-SUM($BR612:FP612),FP612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FQ612)+FQ612>$BQ24,$BQ24-SUM($BR612:FQ612),FQ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FR612)+FR612>$BQ24,$BQ24-SUM($BR612:FR612),FR612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FS612)+FS612>$BQ24,$BQ24-SUM($BR612:FS612),FS612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FT612)+FT612>$BQ24,$BQ24-SUM($BR612:FT612),FT612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FU612)+FU612>$BQ24,$BQ24-SUM($BR612:FU612),FU612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FV612)+FV612>$BQ24,$BQ24-SUM($BR612:FV612),FV612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FW612)+FW612>$BQ24,$BQ24-SUM($BR612:FW612),FW612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FX612)+FX612>$BQ24,$BQ24-SUM($BR612:FX612),FX612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FY612)+FY612>$BQ24,$BQ24-SUM($BR612:FY612),FY612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:FZ612)+FZ612>$BQ24,$BQ24-SUM($BR612:FZ612),FZ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GA612)+GA612>$BQ24,$BQ24-SUM($BR612:GA612),GA612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GB612)+GB612>$BQ24,$BQ24-SUM($BR612:GB612),GB612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GC612)+GC612>$BQ24,$BQ24-SUM($BR612:GC612),GC612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GD612)+GD612>$BQ24,$BQ24-SUM($BR612:GD612),GD612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GE612)+GE612>$BQ24,$BQ24-SUM($BR612:GE612),GE612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GF612)+GF612>$BQ24,$BQ24-SUM($BR612:GF612),GF612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GG612)+GG612>$BQ24,$BQ24-SUM($BR612:GG612),GG612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GH612)+GH612>$BQ24,$BQ24-SUM($BR612:GH612),GH612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GI612)+GI612>$BQ24,$BQ24-SUM($BR612:GI612),GI612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GJ612)+GJ612>$BQ24,$BQ24-SUM($BR612:GJ612),GJ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GK612)+GK612>$BQ24,$BQ24-SUM($BR612:GK612),GK612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GL612)+GL612>$BQ24,$BQ24-SUM($BR612:GL612),GL612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GM612)+GM612>$BQ24,$BQ24-SUM($BR612:GM612),GM612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GN612)+GN612>$BQ24,$BQ24-SUM($BR612:GN612),GN612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GO612)+GO612>$BQ24,$BQ24-SUM($BR612:GO612),GO612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GP612)+GP612>$BQ24,$BQ24-SUM($BR612:GP612),GP612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GQ612)+GQ612>$BQ24,$BQ24-SUM($BR612:GQ612),GQ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GR612)+GR612>$BQ24,$BQ24-SUM($BR612:GR612),GR612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GS612)+GS612>$BQ24,$BQ24-SUM($BR612:GS612),GS612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GT612)+GT612>$BQ24,$BQ24-SUM($BR612:GT612),GT612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GU612)+GU612>$BQ24,$BQ24-SUM($BR612:GU612),GU612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GV612)+GV612>$BQ24,$BQ24-SUM($BR612:GV612),GV612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GW612)+GW612>$BQ24,$BQ24-SUM($BR612:GW612),GW612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GX612)+GX612>$BQ24,$BQ24-SUM($BR612:GX612),GX612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GY612)+GY612>$BQ24,$BQ24-SUM($BR612:GY612),GY612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:GZ612)+GZ612>$BQ24,$BQ24-SUM($BR612:GZ612),GZ612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:HA612)+HA612>$BQ24,$BQ24-SUM($BR612:HA612),HA612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:HB612)+HB612>$BQ24,$BQ24-SUM($BR612:HB612),HB612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:HC612)+HC612>$BQ24,$BQ24-SUM($BR612:HC612),HC612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:HD612)+HD612>$BQ24,$BQ24-SUM($BR612:HD612),HD612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:HE612)+HE612>$BQ24,$BQ24-SUM($BR612:HE612),HE612),0)","v":0},{"$f":"IF($BR612>0,IF(SUM($BR612:HF612)+HF612>$BQ24,$BQ24-SUM($BR612:HF612),HF612),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR613>0,IF(SUM($BR613:BR613)+BR613>$BQ25,$BQ25-SUM($BR613:BR613),BR613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BS613)+BS613>$BQ25,$BQ25-SUM($BR613:BS613),BS613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BT613)+BT613>$BQ25,$BQ25-SUM($BR613:BT613),BT613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BU613)+BU613>$BQ25,$BQ25-SUM($BR613:BU613),BU613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BV613)+BV613>$BQ25,$BQ25-SUM($BR613:BV613),BV613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BW613)+BW613>$BQ25,$BQ25-SUM($BR613:BW613),BW613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BX613)+BX613>$BQ25,$BQ25-SUM($BR613:BX613),BX613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BY613)+BY613>$BQ25,$BQ25-SUM($BR613:BY613),BY613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:BZ613)+BZ613>$BQ25,$BQ25-SUM($BR613:BZ613),BZ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CA613)+CA613>$BQ25,$BQ25-SUM($BR613:CA613),CA613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CB613)+CB613>$BQ25,$BQ25-SUM($BR613:CB613),CB613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CC613)+CC613>$BQ25,$BQ25-SUM($BR613:CC613),CC613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CD613)+CD613>$BQ25,$BQ25-SUM($BR613:CD613),CD613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CE613)+CE613>$BQ25,$BQ25-SUM($BR613:CE613),CE613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CF613)+CF613>$BQ25,$BQ25-SUM($BR613:CF613),CF613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CG613)+CG613>$BQ25,$BQ25-SUM($BR613:CG613),CG613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CH613)+CH613>$BQ25,$BQ25-SUM($BR613:CH613),CH613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CI613)+CI613>$BQ25,$BQ25-SUM($BR613:CI613),CI613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CJ613)+CJ613>$BQ25,$BQ25-SUM($BR613:CJ613),CJ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CK613)+CK613>$BQ25,$BQ25-SUM($BR613:CK613),CK613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CL613)+CL613>$BQ25,$BQ25-SUM($BR613:CL613),CL613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CM613)+CM613>$BQ25,$BQ25-SUM($BR613:CM613),CM613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CN613)+CN613>$BQ25,$BQ25-SUM($BR613:CN613),CN613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CO613)+CO613>$BQ25,$BQ25-SUM($BR613:CO613),CO613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CP613)+CP613>$BQ25,$BQ25-SUM($BR613:CP613),CP613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CQ613)+CQ613>$BQ25,$BQ25-SUM($BR613:CQ613),CQ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CR613)+CR613>$BQ25,$BQ25-SUM($BR613:CR613),CR613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CS613)+CS613>$BQ25,$BQ25-SUM($BR613:CS613),CS613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CT613)+CT613>$BQ25,$BQ25-SUM($BR613:CT613),CT613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CU613)+CU613>$BQ25,$BQ25-SUM($BR613:CU613),CU613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CV613)+CV613>$BQ25,$BQ25-SUM($BR613:CV613),CV613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CW613)+CW613>$BQ25,$BQ25-SUM($BR613:CW613),CW613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CX613)+CX613>$BQ25,$BQ25-SUM($BR613:CX613),CX613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CY613)+CY613>$BQ25,$BQ25-SUM($BR613:CY613),CY613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:CZ613)+CZ613>$BQ25,$BQ25-SUM($BR613:CZ613),CZ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DA613)+DA613>$BQ25,$BQ25-SUM($BR613:DA613),DA613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DB613)+DB613>$BQ25,$BQ25-SUM($BR613:DB613),DB613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DC613)+DC613>$BQ25,$BQ25-SUM($BR613:DC613),DC613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DD613)+DD613>$BQ25,$BQ25-SUM($BR613:DD613),DD613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DE613)+DE613>$BQ25,$BQ25-SUM($BR613:DE613),DE613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DF613)+DF613>$BQ25,$BQ25-SUM($BR613:DF613),DF613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DG613)+DG613>$BQ25,$BQ25-SUM($BR613:DG613),DG613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DH613)+DH613>$BQ25,$BQ25-SUM($BR613:DH613),DH613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DI613)+DI613>$BQ25,$BQ25-SUM($BR613:DI613),DI613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DJ613)+DJ613>$BQ25,$BQ25-SUM($BR613:DJ613),DJ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DK613)+DK613>$BQ25,$BQ25-SUM($BR613:DK613),DK613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DL613)+DL613>$BQ25,$BQ25-SUM($BR613:DL613),DL613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DM613)+DM613>$BQ25,$BQ25-SUM($BR613:DM613),DM613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DN613)+DN613>$BQ25,$BQ25-SUM($BR613:DN613),DN613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DO613)+DO613>$BQ25,$BQ25-SUM($BR613:DO613),DO613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DP613)+DP613>$BQ25,$BQ25-SUM($BR613:DP613),DP613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DQ613)+DQ613>$BQ25,$BQ25-SUM($BR613:DQ613),DQ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DR613)+DR613>$BQ25,$BQ25-SUM($BR613:DR613),DR613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DS613)+DS613>$BQ25,$BQ25-SUM($BR613:DS613),DS613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DT613)+DT613>$BQ25,$BQ25-SUM($BR613:DT613),DT613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DU613)+DU613>$BQ25,$BQ25-SUM($BR613:DU613),DU613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DV613)+DV613>$BQ25,$BQ25-SUM($BR613:DV613),DV613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DW613)+DW613>$BQ25,$BQ25-SUM($BR613:DW613),DW613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DX613)+DX613>$BQ25,$BQ25-SUM($BR613:DX613),DX613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DY613)+DY613>$BQ25,$BQ25-SUM($BR613:DY613),DY613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:DZ613)+DZ613>$BQ25,$BQ25-SUM($BR613:DZ613),DZ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EA613)+EA613>$BQ25,$BQ25-SUM($BR613:EA613),EA613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EB613)+EB613>$BQ25,$BQ25-SUM($BR613:EB613),EB613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EC613)+EC613>$BQ25,$BQ25-SUM($BR613:EC613),EC613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:ED613)+ED613>$BQ25,$BQ25-SUM($BR613:ED613),ED613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EE613)+EE613>$BQ25,$BQ25-SUM($BR613:EE613),EE613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EF613)+EF613>$BQ25,$BQ25-SUM($BR613:EF613),EF613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EG613)+EG613>$BQ25,$BQ25-SUM($BR613:EG613),EG613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EH613)+EH613>$BQ25,$BQ25-SUM($BR613:EH613),EH613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EI613)+EI613>$BQ25,$BQ25-SUM($BR613:EI613),EI613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EJ613)+EJ613>$BQ25,$BQ25-SUM($BR613:EJ613),EJ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EK613)+EK613>$BQ25,$BQ25-SUM($BR613:EK613),EK613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EL613)+EL613>$BQ25,$BQ25-SUM($BR613:EL613),EL613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EM613)+EM613>$BQ25,$BQ25-SUM($BR613:EM613),EM613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EN613)+EN613>$BQ25,$BQ25-SUM($BR613:EN613),EN613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EO613)+EO613>$BQ25,$BQ25-SUM($BR613:EO613),EO613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EP613)+EP613>$BQ25,$BQ25-SUM($BR613:EP613),EP613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EQ613)+EQ613>$BQ25,$BQ25-SUM($BR613:EQ613),EQ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:ER613)+ER613>$BQ25,$BQ25-SUM($BR613:ER613),ER613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:ES613)+ES613>$BQ25,$BQ25-SUM($BR613:ES613),ES613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:ET613)+ET613>$BQ25,$BQ25-SUM($BR613:ET613),ET613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EU613)+EU613>$BQ25,$BQ25-SUM($BR613:EU613),EU613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EV613)+EV613>$BQ25,$BQ25-SUM($BR613:EV613),EV613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EW613)+EW613>$BQ25,$BQ25-SUM($BR613:EW613),EW613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EX613)+EX613>$BQ25,$BQ25-SUM($BR613:EX613),EX613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EY613)+EY613>$BQ25,$BQ25-SUM($BR613:EY613),EY613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:EZ613)+EZ613>$BQ25,$BQ25-SUM($BR613:EZ613),EZ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FA613)+FA613>$BQ25,$BQ25-SUM($BR613:FA613),FA613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FB613)+FB613>$BQ25,$BQ25-SUM($BR613:FB613),FB613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FC613)+FC613>$BQ25,$BQ25-SUM($BR613:FC613),FC613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FD613)+FD613>$BQ25,$BQ25-SUM($BR613:FD613),FD613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FE613)+FE613>$BQ25,$BQ25-SUM($BR613:FE613),FE613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FF613)+FF613>$BQ25,$BQ25-SUM($BR613:FF613),FF613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FG613)+FG613>$BQ25,$BQ25-SUM($BR613:FG613),FG613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FH613)+FH613>$BQ25,$BQ25-SUM($BR613:FH613),FH613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FI613)+FI613>$BQ25,$BQ25-SUM($BR613:FI613),FI613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FJ613)+FJ613>$BQ25,$BQ25-SUM($BR613:FJ613),FJ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FK613)+FK613>$BQ25,$BQ25-SUM($BR613:FK613),FK613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FL613)+FL613>$BQ25,$BQ25-SUM($BR613:FL613),FL613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FM613)+FM613>$BQ25,$BQ25-SUM($BR613:FM613),FM613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FN613)+FN613>$BQ25,$BQ25-SUM($BR613:FN613),FN613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FO613)+FO613>$BQ25,$BQ25-SUM($BR613:FO613),FO613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FP613)+FP613>$BQ25,$BQ25-SUM($BR613:FP613),FP613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FQ613)+FQ613>$BQ25,$BQ25-SUM($BR613:FQ613),FQ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FR613)+FR613>$BQ25,$BQ25-SUM($BR613:FR613),FR613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FS613)+FS613>$BQ25,$BQ25-SUM($BR613:FS613),FS613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FT613)+FT613>$BQ25,$BQ25-SUM($BR613:FT613),FT613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FU613)+FU613>$BQ25,$BQ25-SUM($BR613:FU613),FU613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FV613)+FV613>$BQ25,$BQ25-SUM($BR613:FV613),FV613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FW613)+FW613>$BQ25,$BQ25-SUM($BR613:FW613),FW613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FX613)+FX613>$BQ25,$BQ25-SUM($BR613:FX613),FX613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FY613)+FY613>$BQ25,$BQ25-SUM($BR613:FY613),FY613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:FZ613)+FZ613>$BQ25,$BQ25-SUM($BR613:FZ613),FZ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GA613)+GA613>$BQ25,$BQ25-SUM($BR613:GA613),GA613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GB613)+GB613>$BQ25,$BQ25-SUM($BR613:GB613),GB613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GC613)+GC613>$BQ25,$BQ25-SUM($BR613:GC613),GC613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GD613)+GD613>$BQ25,$BQ25-SUM($BR613:GD613),GD613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GE613)+GE613>$BQ25,$BQ25-SUM($BR613:GE613),GE613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GF613)+GF613>$BQ25,$BQ25-SUM($BR613:GF613),GF613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GG613)+GG613>$BQ25,$BQ25-SUM($BR613:GG613),GG613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GH613)+GH613>$BQ25,$BQ25-SUM($BR613:GH613),GH613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GI613)+GI613>$BQ25,$BQ25-SUM($BR613:GI613),GI613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GJ613)+GJ613>$BQ25,$BQ25-SUM($BR613:GJ613),GJ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GK613)+GK613>$BQ25,$BQ25-SUM($BR613:GK613),GK613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GL613)+GL613>$BQ25,$BQ25-SUM($BR613:GL613),GL613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GM613)+GM613>$BQ25,$BQ25-SUM($BR613:GM613),GM613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GN613)+GN613>$BQ25,$BQ25-SUM($BR613:GN613),GN613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GO613)+GO613>$BQ25,$BQ25-SUM($BR613:GO613),GO613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GP613)+GP613>$BQ25,$BQ25-SUM($BR613:GP613),GP613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GQ613)+GQ613>$BQ25,$BQ25-SUM($BR613:GQ613),GQ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GR613)+GR613>$BQ25,$BQ25-SUM($BR613:GR613),GR613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GS613)+GS613>$BQ25,$BQ25-SUM($BR613:GS613),GS613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GT613)+GT613>$BQ25,$BQ25-SUM($BR613:GT613),GT613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GU613)+GU613>$BQ25,$BQ25-SUM($BR613:GU613),GU613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GV613)+GV613>$BQ25,$BQ25-SUM($BR613:GV613),GV613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GW613)+GW613>$BQ25,$BQ25-SUM($BR613:GW613),GW613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GX613)+GX613>$BQ25,$BQ25-SUM($BR613:GX613),GX613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GY613)+GY613>$BQ25,$BQ25-SUM($BR613:GY613),GY613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:GZ613)+GZ613>$BQ25,$BQ25-SUM($BR613:GZ613),GZ613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:HA613)+HA613>$BQ25,$BQ25-SUM($BR613:HA613),HA613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:HB613)+HB613>$BQ25,$BQ25-SUM($BR613:HB613),HB613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:HC613)+HC613>$BQ25,$BQ25-SUM($BR613:HC613),HC613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:HD613)+HD613>$BQ25,$BQ25-SUM($BR613:HD613),HD613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:HE613)+HE613>$BQ25,$BQ25-SUM($BR613:HE613),HE613),0)","v":0},{"$f":"IF($BR613>0,IF(SUM($BR613:HF613)+HF613>$BQ25,$BQ25-SUM($BR613:HF613),HF613),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR614>0,IF(SUM($BR614:BR614)+BR614>$BQ26,$BQ26-SUM($BR614:BR614),BR614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BS614)+BS614>$BQ26,$BQ26-SUM($BR614:BS614),BS614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BT614)+BT614>$BQ26,$BQ26-SUM($BR614:BT614),BT614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BU614)+BU614>$BQ26,$BQ26-SUM($BR614:BU614),BU614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BV614)+BV614>$BQ26,$BQ26-SUM($BR614:BV614),BV614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BW614)+BW614>$BQ26,$BQ26-SUM($BR614:BW614),BW614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BX614)+BX614>$BQ26,$BQ26-SUM($BR614:BX614),BX614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BY614)+BY614>$BQ26,$BQ26-SUM($BR614:BY614),BY614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:BZ614)+BZ614>$BQ26,$BQ26-SUM($BR614:BZ614),BZ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CA614)+CA614>$BQ26,$BQ26-SUM($BR614:CA614),CA614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CB614)+CB614>$BQ26,$BQ26-SUM($BR614:CB614),CB614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CC614)+CC614>$BQ26,$BQ26-SUM($BR614:CC614),CC614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CD614)+CD614>$BQ26,$BQ26-SUM($BR614:CD614),CD614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CE614)+CE614>$BQ26,$BQ26-SUM($BR614:CE614),CE614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CF614)+CF614>$BQ26,$BQ26-SUM($BR614:CF614),CF614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CG614)+CG614>$BQ26,$BQ26-SUM($BR614:CG614),CG614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CH614)+CH614>$BQ26,$BQ26-SUM($BR614:CH614),CH614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CI614)+CI614>$BQ26,$BQ26-SUM($BR614:CI614),CI614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CJ614)+CJ614>$BQ26,$BQ26-SUM($BR614:CJ614),CJ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CK614)+CK614>$BQ26,$BQ26-SUM($BR614:CK614),CK614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CL614)+CL614>$BQ26,$BQ26-SUM($BR614:CL614),CL614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CM614)+CM614>$BQ26,$BQ26-SUM($BR614:CM614),CM614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CN614)+CN614>$BQ26,$BQ26-SUM($BR614:CN614),CN614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CO614)+CO614>$BQ26,$BQ26-SUM($BR614:CO614),CO614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CP614)+CP614>$BQ26,$BQ26-SUM($BR614:CP614),CP614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CQ614)+CQ614>$BQ26,$BQ26-SUM($BR614:CQ614),CQ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CR614)+CR614>$BQ26,$BQ26-SUM($BR614:CR614),CR614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CS614)+CS614>$BQ26,$BQ26-SUM($BR614:CS614),CS614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CT614)+CT614>$BQ26,$BQ26-SUM($BR614:CT614),CT614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CU614)+CU614>$BQ26,$BQ26-SUM($BR614:CU614),CU614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CV614)+CV614>$BQ26,$BQ26-SUM($BR614:CV614),CV614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CW614)+CW614>$BQ26,$BQ26-SUM($BR614:CW614),CW614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CX614)+CX614>$BQ26,$BQ26-SUM($BR614:CX614),CX614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CY614)+CY614>$BQ26,$BQ26-SUM($BR614:CY614),CY614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:CZ614)+CZ614>$BQ26,$BQ26-SUM($BR614:CZ614),CZ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DA614)+DA614>$BQ26,$BQ26-SUM($BR614:DA614),DA614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DB614)+DB614>$BQ26,$BQ26-SUM($BR614:DB614),DB614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DC614)+DC614>$BQ26,$BQ26-SUM($BR614:DC614),DC614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DD614)+DD614>$BQ26,$BQ26-SUM($BR614:DD614),DD614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DE614)+DE614>$BQ26,$BQ26-SUM($BR614:DE614),DE614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DF614)+DF614>$BQ26,$BQ26-SUM($BR614:DF614),DF614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DG614)+DG614>$BQ26,$BQ26-SUM($BR614:DG614),DG614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DH614)+DH614>$BQ26,$BQ26-SUM($BR614:DH614),DH614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DI614)+DI614>$BQ26,$BQ26-SUM($BR614:DI614),DI614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DJ614)+DJ614>$BQ26,$BQ26-SUM($BR614:DJ614),DJ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DK614)+DK614>$BQ26,$BQ26-SUM($BR614:DK614),DK614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DL614)+DL614>$BQ26,$BQ26-SUM($BR614:DL614),DL614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DM614)+DM614>$BQ26,$BQ26-SUM($BR614:DM614),DM614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DN614)+DN614>$BQ26,$BQ26-SUM($BR614:DN614),DN614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DO614)+DO614>$BQ26,$BQ26-SUM($BR614:DO614),DO614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DP614)+DP614>$BQ26,$BQ26-SUM($BR614:DP614),DP614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DQ614)+DQ614>$BQ26,$BQ26-SUM($BR614:DQ614),DQ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DR614)+DR614>$BQ26,$BQ26-SUM($BR614:DR614),DR614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DS614)+DS614>$BQ26,$BQ26-SUM($BR614:DS614),DS614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DT614)+DT614>$BQ26,$BQ26-SUM($BR614:DT614),DT614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DU614)+DU614>$BQ26,$BQ26-SUM($BR614:DU614),DU614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DV614)+DV614>$BQ26,$BQ26-SUM($BR614:DV614),DV614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DW614)+DW614>$BQ26,$BQ26-SUM($BR614:DW614),DW614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DX614)+DX614>$BQ26,$BQ26-SUM($BR614:DX614),DX614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DY614)+DY614>$BQ26,$BQ26-SUM($BR614:DY614),DY614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:DZ614)+DZ614>$BQ26,$BQ26-SUM($BR614:DZ614),DZ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EA614)+EA614>$BQ26,$BQ26-SUM($BR614:EA614),EA614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EB614)+EB614>$BQ26,$BQ26-SUM($BR614:EB614),EB614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EC614)+EC614>$BQ26,$BQ26-SUM($BR614:EC614),EC614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:ED614)+ED614>$BQ26,$BQ26-SUM($BR614:ED614),ED614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EE614)+EE614>$BQ26,$BQ26-SUM($BR614:EE614),EE614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EF614)+EF614>$BQ26,$BQ26-SUM($BR614:EF614),EF614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EG614)+EG614>$BQ26,$BQ26-SUM($BR614:EG614),EG614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EH614)+EH614>$BQ26,$BQ26-SUM($BR614:EH614),EH614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EI614)+EI614>$BQ26,$BQ26-SUM($BR614:EI614),EI614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EJ614)+EJ614>$BQ26,$BQ26-SUM($BR614:EJ614),EJ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EK614)+EK614>$BQ26,$BQ26-SUM($BR614:EK614),EK614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EL614)+EL614>$BQ26,$BQ26-SUM($BR614:EL614),EL614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EM614)+EM614>$BQ26,$BQ26-SUM($BR614:EM614),EM614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EN614)+EN614>$BQ26,$BQ26-SUM($BR614:EN614),EN614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EO614)+EO614>$BQ26,$BQ26-SUM($BR614:EO614),EO614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EP614)+EP614>$BQ26,$BQ26-SUM($BR614:EP614),EP614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EQ614)+EQ614>$BQ26,$BQ26-SUM($BR614:EQ614),EQ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:ER614)+ER614>$BQ26,$BQ26-SUM($BR614:ER614),ER614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:ES614)+ES614>$BQ26,$BQ26-SUM($BR614:ES614),ES614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:ET614)+ET614>$BQ26,$BQ26-SUM($BR614:ET614),ET614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EU614)+EU614>$BQ26,$BQ26-SUM($BR614:EU614),EU614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EV614)+EV614>$BQ26,$BQ26-SUM($BR614:EV614),EV614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EW614)+EW614>$BQ26,$BQ26-SUM($BR614:EW614),EW614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EX614)+EX614>$BQ26,$BQ26-SUM($BR614:EX614),EX614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EY614)+EY614>$BQ26,$BQ26-SUM($BR614:EY614),EY614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:EZ614)+EZ614>$BQ26,$BQ26-SUM($BR614:EZ614),EZ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FA614)+FA614>$BQ26,$BQ26-SUM($BR614:FA614),FA614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FB614)+FB614>$BQ26,$BQ26-SUM($BR614:FB614),FB614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FC614)+FC614>$BQ26,$BQ26-SUM($BR614:FC614),FC614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FD614)+FD614>$BQ26,$BQ26-SUM($BR614:FD614),FD614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FE614)+FE614>$BQ26,$BQ26-SUM($BR614:FE614),FE614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FF614)+FF614>$BQ26,$BQ26-SUM($BR614:FF614),FF614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FG614)+FG614>$BQ26,$BQ26-SUM($BR614:FG614),FG614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FH614)+FH614>$BQ26,$BQ26-SUM($BR614:FH614),FH614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FI614)+FI614>$BQ26,$BQ26-SUM($BR614:FI614),FI614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FJ614)+FJ614>$BQ26,$BQ26-SUM($BR614:FJ614),FJ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FK614)+FK614>$BQ26,$BQ26-SUM($BR614:FK614),FK614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FL614)+FL614>$BQ26,$BQ26-SUM($BR614:FL614),FL614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FM614)+FM614>$BQ26,$BQ26-SUM($BR614:FM614),FM614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FN614)+FN614>$BQ26,$BQ26-SUM($BR614:FN614),FN614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FO614)+FO614>$BQ26,$BQ26-SUM($BR614:FO614),FO614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FP614)+FP614>$BQ26,$BQ26-SUM($BR614:FP614),FP614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FQ614)+FQ614>$BQ26,$BQ26-SUM($BR614:FQ614),FQ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FR614)+FR614>$BQ26,$BQ26-SUM($BR614:FR614),FR614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FS614)+FS614>$BQ26,$BQ26-SUM($BR614:FS614),FS614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FT614)+FT614>$BQ26,$BQ26-SUM($BR614:FT614),FT614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FU614)+FU614>$BQ26,$BQ26-SUM($BR614:FU614),FU614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FV614)+FV614>$BQ26,$BQ26-SUM($BR614:FV614),FV614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FW614)+FW614>$BQ26,$BQ26-SUM($BR614:FW614),FW614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FX614)+FX614>$BQ26,$BQ26-SUM($BR614:FX614),FX614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FY614)+FY614>$BQ26,$BQ26-SUM($BR614:FY614),FY614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:FZ614)+FZ614>$BQ26,$BQ26-SUM($BR614:FZ614),FZ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GA614)+GA614>$BQ26,$BQ26-SUM($BR614:GA614),GA614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GB614)+GB614>$BQ26,$BQ26-SUM($BR614:GB614),GB614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GC614)+GC614>$BQ26,$BQ26-SUM($BR614:GC614),GC614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GD614)+GD614>$BQ26,$BQ26-SUM($BR614:GD614),GD614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GE614)+GE614>$BQ26,$BQ26-SUM($BR614:GE614),GE614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GF614)+GF614>$BQ26,$BQ26-SUM($BR614:GF614),GF614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GG614)+GG614>$BQ26,$BQ26-SUM($BR614:GG614),GG614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GH614)+GH614>$BQ26,$BQ26-SUM($BR614:GH614),GH614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GI614)+GI614>$BQ26,$BQ26-SUM($BR614:GI614),GI614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GJ614)+GJ614>$BQ26,$BQ26-SUM($BR614:GJ614),GJ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GK614)+GK614>$BQ26,$BQ26-SUM($BR614:GK614),GK614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GL614)+GL614>$BQ26,$BQ26-SUM($BR614:GL614),GL614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GM614)+GM614>$BQ26,$BQ26-SUM($BR614:GM614),GM614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GN614)+GN614>$BQ26,$BQ26-SUM($BR614:GN614),GN614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GO614)+GO614>$BQ26,$BQ26-SUM($BR614:GO614),GO614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GP614)+GP614>$BQ26,$BQ26-SUM($BR614:GP614),GP614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GQ614)+GQ614>$BQ26,$BQ26-SUM($BR614:GQ614),GQ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GR614)+GR614>$BQ26,$BQ26-SUM($BR614:GR614),GR614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GS614)+GS614>$BQ26,$BQ26-SUM($BR614:GS614),GS614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GT614)+GT614>$BQ26,$BQ26-SUM($BR614:GT614),GT614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GU614)+GU614>$BQ26,$BQ26-SUM($BR614:GU614),GU614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GV614)+GV614>$BQ26,$BQ26-SUM($BR614:GV614),GV614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GW614)+GW614>$BQ26,$BQ26-SUM($BR614:GW614),GW614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GX614)+GX614>$BQ26,$BQ26-SUM($BR614:GX614),GX614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GY614)+GY614>$BQ26,$BQ26-SUM($BR614:GY614),GY614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:GZ614)+GZ614>$BQ26,$BQ26-SUM($BR614:GZ614),GZ614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:HA614)+HA614>$BQ26,$BQ26-SUM($BR614:HA614),HA614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:HB614)+HB614>$BQ26,$BQ26-SUM($BR614:HB614),HB614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:HC614)+HC614>$BQ26,$BQ26-SUM($BR614:HC614),HC614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:HD614)+HD614>$BQ26,$BQ26-SUM($BR614:HD614),HD614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:HE614)+HE614>$BQ26,$BQ26-SUM($BR614:HE614),HE614),0)","v":0},{"$f":"IF($BR614>0,IF(SUM($BR614:HF614)+HF614>$BQ26,$BQ26-SUM($BR614:HF614),HF614),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR615>0,IF(SUM($BR615:BR615)+BR615>$BQ27,$BQ27-SUM($BR615:BR615),BR615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BS615)+BS615>$BQ27,$BQ27-SUM($BR615:BS615),BS615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BT615)+BT615>$BQ27,$BQ27-SUM($BR615:BT615),BT615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BU615)+BU615>$BQ27,$BQ27-SUM($BR615:BU615),BU615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BV615)+BV615>$BQ27,$BQ27-SUM($BR615:BV615),BV615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BW615)+BW615>$BQ27,$BQ27-SUM($BR615:BW615),BW615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BX615)+BX615>$BQ27,$BQ27-SUM($BR615:BX615),BX615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BY615)+BY615>$BQ27,$BQ27-SUM($BR615:BY615),BY615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:BZ615)+BZ615>$BQ27,$BQ27-SUM($BR615:BZ615),BZ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CA615)+CA615>$BQ27,$BQ27-SUM($BR615:CA615),CA615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CB615)+CB615>$BQ27,$BQ27-SUM($BR615:CB615),CB615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CC615)+CC615>$BQ27,$BQ27-SUM($BR615:CC615),CC615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CD615)+CD615>$BQ27,$BQ27-SUM($BR615:CD615),CD615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CE615)+CE615>$BQ27,$BQ27-SUM($BR615:CE615),CE615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CF615)+CF615>$BQ27,$BQ27-SUM($BR615:CF615),CF615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CG615)+CG615>$BQ27,$BQ27-SUM($BR615:CG615),CG615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CH615)+CH615>$BQ27,$BQ27-SUM($BR615:CH615),CH615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CI615)+CI615>$BQ27,$BQ27-SUM($BR615:CI615),CI615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CJ615)+CJ615>$BQ27,$BQ27-SUM($BR615:CJ615),CJ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CK615)+CK615>$BQ27,$BQ27-SUM($BR615:CK615),CK615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CL615)+CL615>$BQ27,$BQ27-SUM($BR615:CL615),CL615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CM615)+CM615>$BQ27,$BQ27-SUM($BR615:CM615),CM615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CN615)+CN615>$BQ27,$BQ27-SUM($BR615:CN615),CN615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CO615)+CO615>$BQ27,$BQ27-SUM($BR615:CO615),CO615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CP615)+CP615>$BQ27,$BQ27-SUM($BR615:CP615),CP615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CQ615)+CQ615>$BQ27,$BQ27-SUM($BR615:CQ615),CQ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CR615)+CR615>$BQ27,$BQ27-SUM($BR615:CR615),CR615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CS615)+CS615>$BQ27,$BQ27-SUM($BR615:CS615),CS615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CT615)+CT615>$BQ27,$BQ27-SUM($BR615:CT615),CT615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CU615)+CU615>$BQ27,$BQ27-SUM($BR615:CU615),CU615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CV615)+CV615>$BQ27,$BQ27-SUM($BR615:CV615),CV615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CW615)+CW615>$BQ27,$BQ27-SUM($BR615:CW615),CW615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CX615)+CX615>$BQ27,$BQ27-SUM($BR615:CX615),CX615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CY615)+CY615>$BQ27,$BQ27-SUM($BR615:CY615),CY615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:CZ615)+CZ615>$BQ27,$BQ27-SUM($BR615:CZ615),CZ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DA615)+DA615>$BQ27,$BQ27-SUM($BR615:DA615),DA615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DB615)+DB615>$BQ27,$BQ27-SUM($BR615:DB615),DB615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DC615)+DC615>$BQ27,$BQ27-SUM($BR615:DC615),DC615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DD615)+DD615>$BQ27,$BQ27-SUM($BR615:DD615),DD615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DE615)+DE615>$BQ27,$BQ27-SUM($BR615:DE615),DE615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DF615)+DF615>$BQ27,$BQ27-SUM($BR615:DF615),DF615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DG615)+DG615>$BQ27,$BQ27-SUM($BR615:DG615),DG615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DH615)+DH615>$BQ27,$BQ27-SUM($BR615:DH615),DH615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DI615)+DI615>$BQ27,$BQ27-SUM($BR615:DI615),DI615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DJ615)+DJ615>$BQ27,$BQ27-SUM($BR615:DJ615),DJ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DK615)+DK615>$BQ27,$BQ27-SUM($BR615:DK615),DK615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DL615)+DL615>$BQ27,$BQ27-SUM($BR615:DL615),DL615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DM615)+DM615>$BQ27,$BQ27-SUM($BR615:DM615),DM615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DN615)+DN615>$BQ27,$BQ27-SUM($BR615:DN615),DN615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DO615)+DO615>$BQ27,$BQ27-SUM($BR615:DO615),DO615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DP615)+DP615>$BQ27,$BQ27-SUM($BR615:DP615),DP615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DQ615)+DQ615>$BQ27,$BQ27-SUM($BR615:DQ615),DQ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DR615)+DR615>$BQ27,$BQ27-SUM($BR615:DR615),DR615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DS615)+DS615>$BQ27,$BQ27-SUM($BR615:DS615),DS615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DT615)+DT615>$BQ27,$BQ27-SUM($BR615:DT615),DT615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DU615)+DU615>$BQ27,$BQ27-SUM($BR615:DU615),DU615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DV615)+DV615>$BQ27,$BQ27-SUM($BR615:DV615),DV615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DW615)+DW615>$BQ27,$BQ27-SUM($BR615:DW615),DW615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DX615)+DX615>$BQ27,$BQ27-SUM($BR615:DX615),DX615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DY615)+DY615>$BQ27,$BQ27-SUM($BR615:DY615),DY615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:DZ615)+DZ615>$BQ27,$BQ27-SUM($BR615:DZ615),DZ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EA615)+EA615>$BQ27,$BQ27-SUM($BR615:EA615),EA615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EB615)+EB615>$BQ27,$BQ27-SUM($BR615:EB615),EB615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EC615)+EC615>$BQ27,$BQ27-SUM($BR615:EC615),EC615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:ED615)+ED615>$BQ27,$BQ27-SUM($BR615:ED615),ED615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EE615)+EE615>$BQ27,$BQ27-SUM($BR615:EE615),EE615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EF615)+EF615>$BQ27,$BQ27-SUM($BR615:EF615),EF615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EG615)+EG615>$BQ27,$BQ27-SUM($BR615:EG615),EG615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EH615)+EH615>$BQ27,$BQ27-SUM($BR615:EH615),EH615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EI615)+EI615>$BQ27,$BQ27-SUM($BR615:EI615),EI615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EJ615)+EJ615>$BQ27,$BQ27-SUM($BR615:EJ615),EJ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EK615)+EK615>$BQ27,$BQ27-SUM($BR615:EK615),EK615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EL615)+EL615>$BQ27,$BQ27-SUM($BR615:EL615),EL615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EM615)+EM615>$BQ27,$BQ27-SUM($BR615:EM615),EM615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EN615)+EN615>$BQ27,$BQ27-SUM($BR615:EN615),EN615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EO615)+EO615>$BQ27,$BQ27-SUM($BR615:EO615),EO615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EP615)+EP615>$BQ27,$BQ27-SUM($BR615:EP615),EP615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EQ615)+EQ615>$BQ27,$BQ27-SUM($BR615:EQ615),EQ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:ER615)+ER615>$BQ27,$BQ27-SUM($BR615:ER615),ER615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:ES615)+ES615>$BQ27,$BQ27-SUM($BR615:ES615),ES615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:ET615)+ET615>$BQ27,$BQ27-SUM($BR615:ET615),ET615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EU615)+EU615>$BQ27,$BQ27-SUM($BR615:EU615),EU615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EV615)+EV615>$BQ27,$BQ27-SUM($BR615:EV615),EV615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EW615)+EW615>$BQ27,$BQ27-SUM($BR615:EW615),EW615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EX615)+EX615>$BQ27,$BQ27-SUM($BR615:EX615),EX615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EY615)+EY615>$BQ27,$BQ27-SUM($BR615:EY615),EY615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:EZ615)+EZ615>$BQ27,$BQ27-SUM($BR615:EZ615),EZ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FA615)+FA615>$BQ27,$BQ27-SUM($BR615:FA615),FA615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FB615)+FB615>$BQ27,$BQ27-SUM($BR615:FB615),FB615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FC615)+FC615>$BQ27,$BQ27-SUM($BR615:FC615),FC615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FD615)+FD615>$BQ27,$BQ27-SUM($BR615:FD615),FD615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FE615)+FE615>$BQ27,$BQ27-SUM($BR615:FE615),FE615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FF615)+FF615>$BQ27,$BQ27-SUM($BR615:FF615),FF615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FG615)+FG615>$BQ27,$BQ27-SUM($BR615:FG615),FG615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FH615)+FH615>$BQ27,$BQ27-SUM($BR615:FH615),FH615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FI615)+FI615>$BQ27,$BQ27-SUM($BR615:FI615),FI615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FJ615)+FJ615>$BQ27,$BQ27-SUM($BR615:FJ615),FJ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FK615)+FK615>$BQ27,$BQ27-SUM($BR615:FK615),FK615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FL615)+FL615>$BQ27,$BQ27-SUM($BR615:FL615),FL615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FM615)+FM615>$BQ27,$BQ27-SUM($BR615:FM615),FM615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FN615)+FN615>$BQ27,$BQ27-SUM($BR615:FN615),FN615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FO615)+FO615>$BQ27,$BQ27-SUM($BR615:FO615),FO615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FP615)+FP615>$BQ27,$BQ27-SUM($BR615:FP615),FP615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FQ615)+FQ615>$BQ27,$BQ27-SUM($BR615:FQ615),FQ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FR615)+FR615>$BQ27,$BQ27-SUM($BR615:FR615),FR615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FS615)+FS615>$BQ27,$BQ27-SUM($BR615:FS615),FS615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FT615)+FT615>$BQ27,$BQ27-SUM($BR615:FT615),FT615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FU615)+FU615>$BQ27,$BQ27-SUM($BR615:FU615),FU615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FV615)+FV615>$BQ27,$BQ27-SUM($BR615:FV615),FV615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FW615)+FW615>$BQ27,$BQ27-SUM($BR615:FW615),FW615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FX615)+FX615>$BQ27,$BQ27-SUM($BR615:FX615),FX615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FY615)+FY615>$BQ27,$BQ27-SUM($BR615:FY615),FY615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:FZ615)+FZ615>$BQ27,$BQ27-SUM($BR615:FZ615),FZ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GA615)+GA615>$BQ27,$BQ27-SUM($BR615:GA615),GA615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GB615)+GB615>$BQ27,$BQ27-SUM($BR615:GB615),GB615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GC615)+GC615>$BQ27,$BQ27-SUM($BR615:GC615),GC615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GD615)+GD615>$BQ27,$BQ27-SUM($BR615:GD615),GD615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GE615)+GE615>$BQ27,$BQ27-SUM($BR615:GE615),GE615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GF615)+GF615>$BQ27,$BQ27-SUM($BR615:GF615),GF615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GG615)+GG615>$BQ27,$BQ27-SUM($BR615:GG615),GG615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GH615)+GH615>$BQ27,$BQ27-SUM($BR615:GH615),GH615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GI615)+GI615>$BQ27,$BQ27-SUM($BR615:GI615),GI615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GJ615)+GJ615>$BQ27,$BQ27-SUM($BR615:GJ615),GJ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GK615)+GK615>$BQ27,$BQ27-SUM($BR615:GK615),GK615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GL615)+GL615>$BQ27,$BQ27-SUM($BR615:GL615),GL615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GM615)+GM615>$BQ27,$BQ27-SUM($BR615:GM615),GM615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GN615)+GN615>$BQ27,$BQ27-SUM($BR615:GN615),GN615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GO615)+GO615>$BQ27,$BQ27-SUM($BR615:GO615),GO615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GP615)+GP615>$BQ27,$BQ27-SUM($BR615:GP615),GP615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GQ615)+GQ615>$BQ27,$BQ27-SUM($BR615:GQ615),GQ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GR615)+GR615>$BQ27,$BQ27-SUM($BR615:GR615),GR615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GS615)+GS615>$BQ27,$BQ27-SUM($BR615:GS615),GS615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GT615)+GT615>$BQ27,$BQ27-SUM($BR615:GT615),GT615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GU615)+GU615>$BQ27,$BQ27-SUM($BR615:GU615),GU615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GV615)+GV615>$BQ27,$BQ27-SUM($BR615:GV615),GV615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GW615)+GW615>$BQ27,$BQ27-SUM($BR615:GW615),GW615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GX615)+GX615>$BQ27,$BQ27-SUM($BR615:GX615),GX615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GY615)+GY615>$BQ27,$BQ27-SUM($BR615:GY615),GY615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:GZ615)+GZ615>$BQ27,$BQ27-SUM($BR615:GZ615),GZ615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:HA615)+HA615>$BQ27,$BQ27-SUM($BR615:HA615),HA615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:HB615)+HB615>$BQ27,$BQ27-SUM($BR615:HB615),HB615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:HC615)+HC615>$BQ27,$BQ27-SUM($BR615:HC615),HC615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:HD615)+HD615>$BQ27,$BQ27-SUM($BR615:HD615),HD615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:HE615)+HE615>$BQ27,$BQ27-SUM($BR615:HE615),HE615),0)","v":0},{"$f":"IF($BR615>0,IF(SUM($BR615:HF615)+HF615>$BQ27,$BQ27-SUM($BR615:HF615),HF615),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR616>0,IF(SUM($BR616:BR616)+BR616>$BQ28,$BQ28-SUM($BR616:BR616),BR616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BS616)+BS616>$BQ28,$BQ28-SUM($BR616:BS616),BS616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BT616)+BT616>$BQ28,$BQ28-SUM($BR616:BT616),BT616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BU616)+BU616>$BQ28,$BQ28-SUM($BR616:BU616),BU616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BV616)+BV616>$BQ28,$BQ28-SUM($BR616:BV616),BV616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BW616)+BW616>$BQ28,$BQ28-SUM($BR616:BW616),BW616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BX616)+BX616>$BQ28,$BQ28-SUM($BR616:BX616),BX616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BY616)+BY616>$BQ28,$BQ28-SUM($BR616:BY616),BY616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:BZ616)+BZ616>$BQ28,$BQ28-SUM($BR616:BZ616),BZ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CA616)+CA616>$BQ28,$BQ28-SUM($BR616:CA616),CA616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CB616)+CB616>$BQ28,$BQ28-SUM($BR616:CB616),CB616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CC616)+CC616>$BQ28,$BQ28-SUM($BR616:CC616),CC616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CD616)+CD616>$BQ28,$BQ28-SUM($BR616:CD616),CD616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CE616)+CE616>$BQ28,$BQ28-SUM($BR616:CE616),CE616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CF616)+CF616>$BQ28,$BQ28-SUM($BR616:CF616),CF616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CG616)+CG616>$BQ28,$BQ28-SUM($BR616:CG616),CG616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CH616)+CH616>$BQ28,$BQ28-SUM($BR616:CH616),CH616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CI616)+CI616>$BQ28,$BQ28-SUM($BR616:CI616),CI616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CJ616)+CJ616>$BQ28,$BQ28-SUM($BR616:CJ616),CJ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CK616)+CK616>$BQ28,$BQ28-SUM($BR616:CK616),CK616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CL616)+CL616>$BQ28,$BQ28-SUM($BR616:CL616),CL616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CM616)+CM616>$BQ28,$BQ28-SUM($BR616:CM616),CM616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CN616)+CN616>$BQ28,$BQ28-SUM($BR616:CN616),CN616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CO616)+CO616>$BQ28,$BQ28-SUM($BR616:CO616),CO616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CP616)+CP616>$BQ28,$BQ28-SUM($BR616:CP616),CP616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CQ616)+CQ616>$BQ28,$BQ28-SUM($BR616:CQ616),CQ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CR616)+CR616>$BQ28,$BQ28-SUM($BR616:CR616),CR616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CS616)+CS616>$BQ28,$BQ28-SUM($BR616:CS616),CS616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CT616)+CT616>$BQ28,$BQ28-SUM($BR616:CT616),CT616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CU616)+CU616>$BQ28,$BQ28-SUM($BR616:CU616),CU616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CV616)+CV616>$BQ28,$BQ28-SUM($BR616:CV616),CV616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CW616)+CW616>$BQ28,$BQ28-SUM($BR616:CW616),CW616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CX616)+CX616>$BQ28,$BQ28-SUM($BR616:CX616),CX616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CY616)+CY616>$BQ28,$BQ28-SUM($BR616:CY616),CY616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:CZ616)+CZ616>$BQ28,$BQ28-SUM($BR616:CZ616),CZ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DA616)+DA616>$BQ28,$BQ28-SUM($BR616:DA616),DA616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DB616)+DB616>$BQ28,$BQ28-SUM($BR616:DB616),DB616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DC616)+DC616>$BQ28,$BQ28-SUM($BR616:DC616),DC616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DD616)+DD616>$BQ28,$BQ28-SUM($BR616:DD616),DD616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DE616)+DE616>$BQ28,$BQ28-SUM($BR616:DE616),DE616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DF616)+DF616>$BQ28,$BQ28-SUM($BR616:DF616),DF616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DG616)+DG616>$BQ28,$BQ28-SUM($BR616:DG616),DG616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DH616)+DH616>$BQ28,$BQ28-SUM($BR616:DH616),DH616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DI616)+DI616>$BQ28,$BQ28-SUM($BR616:DI616),DI616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DJ616)+DJ616>$BQ28,$BQ28-SUM($BR616:DJ616),DJ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DK616)+DK616>$BQ28,$BQ28-SUM($BR616:DK616),DK616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DL616)+DL616>$BQ28,$BQ28-SUM($BR616:DL616),DL616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DM616)+DM616>$BQ28,$BQ28-SUM($BR616:DM616),DM616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DN616)+DN616>$BQ28,$BQ28-SUM($BR616:DN616),DN616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DO616)+DO616>$BQ28,$BQ28-SUM($BR616:DO616),DO616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DP616)+DP616>$BQ28,$BQ28-SUM($BR616:DP616),DP616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DQ616)+DQ616>$BQ28,$BQ28-SUM($BR616:DQ616),DQ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DR616)+DR616>$BQ28,$BQ28-SUM($BR616:DR616),DR616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DS616)+DS616>$BQ28,$BQ28-SUM($BR616:DS616),DS616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DT616)+DT616>$BQ28,$BQ28-SUM($BR616:DT616),DT616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DU616)+DU616>$BQ28,$BQ28-SUM($BR616:DU616),DU616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DV616)+DV616>$BQ28,$BQ28-SUM($BR616:DV616),DV616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DW616)+DW616>$BQ28,$BQ28-SUM($BR616:DW616),DW616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DX616)+DX616>$BQ28,$BQ28-SUM($BR616:DX616),DX616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DY616)+DY616>$BQ28,$BQ28-SUM($BR616:DY616),DY616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:DZ616)+DZ616>$BQ28,$BQ28-SUM($BR616:DZ616),DZ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EA616)+EA616>$BQ28,$BQ28-SUM($BR616:EA616),EA616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EB616)+EB616>$BQ28,$BQ28-SUM($BR616:EB616),EB616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EC616)+EC616>$BQ28,$BQ28-SUM($BR616:EC616),EC616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:ED616)+ED616>$BQ28,$BQ28-SUM($BR616:ED616),ED616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EE616)+EE616>$BQ28,$BQ28-SUM($BR616:EE616),EE616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EF616)+EF616>$BQ28,$BQ28-SUM($BR616:EF616),EF616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EG616)+EG616>$BQ28,$BQ28-SUM($BR616:EG616),EG616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EH616)+EH616>$BQ28,$BQ28-SUM($BR616:EH616),EH616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EI616)+EI616>$BQ28,$BQ28-SUM($BR616:EI616),EI616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EJ616)+EJ616>$BQ28,$BQ28-SUM($BR616:EJ616),EJ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EK616)+EK616>$BQ28,$BQ28-SUM($BR616:EK616),EK616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EL616)+EL616>$BQ28,$BQ28-SUM($BR616:EL616),EL616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EM616)+EM616>$BQ28,$BQ28-SUM($BR616:EM616),EM616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EN616)+EN616>$BQ28,$BQ28-SUM($BR616:EN616),EN616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EO616)+EO616>$BQ28,$BQ28-SUM($BR616:EO616),EO616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EP616)+EP616>$BQ28,$BQ28-SUM($BR616:EP616),EP616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EQ616)+EQ616>$BQ28,$BQ28-SUM($BR616:EQ616),EQ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:ER616)+ER616>$BQ28,$BQ28-SUM($BR616:ER616),ER616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:ES616)+ES616>$BQ28,$BQ28-SUM($BR616:ES616),ES616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:ET616)+ET616>$BQ28,$BQ28-SUM($BR616:ET616),ET616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EU616)+EU616>$BQ28,$BQ28-SUM($BR616:EU616),EU616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EV616)+EV616>$BQ28,$BQ28-SUM($BR616:EV616),EV616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EW616)+EW616>$BQ28,$BQ28-SUM($BR616:EW616),EW616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EX616)+EX616>$BQ28,$BQ28-SUM($BR616:EX616),EX616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EY616)+EY616>$BQ28,$BQ28-SUM($BR616:EY616),EY616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:EZ616)+EZ616>$BQ28,$BQ28-SUM($BR616:EZ616),EZ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FA616)+FA616>$BQ28,$BQ28-SUM($BR616:FA616),FA616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FB616)+FB616>$BQ28,$BQ28-SUM($BR616:FB616),FB616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FC616)+FC616>$BQ28,$BQ28-SUM($BR616:FC616),FC616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FD616)+FD616>$BQ28,$BQ28-SUM($BR616:FD616),FD616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FE616)+FE616>$BQ28,$BQ28-SUM($BR616:FE616),FE616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FF616)+FF616>$BQ28,$BQ28-SUM($BR616:FF616),FF616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FG616)+FG616>$BQ28,$BQ28-SUM($BR616:FG616),FG616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FH616)+FH616>$BQ28,$BQ28-SUM($BR616:FH616),FH616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FI616)+FI616>$BQ28,$BQ28-SUM($BR616:FI616),FI616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FJ616)+FJ616>$BQ28,$BQ28-SUM($BR616:FJ616),FJ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FK616)+FK616>$BQ28,$BQ28-SUM($BR616:FK616),FK616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FL616)+FL616>$BQ28,$BQ28-SUM($BR616:FL616),FL616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FM616)+FM616>$BQ28,$BQ28-SUM($BR616:FM616),FM616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FN616)+FN616>$BQ28,$BQ28-SUM($BR616:FN616),FN616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FO616)+FO616>$BQ28,$BQ28-SUM($BR616:FO616),FO616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FP616)+FP616>$BQ28,$BQ28-SUM($BR616:FP616),FP616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FQ616)+FQ616>$BQ28,$BQ28-SUM($BR616:FQ616),FQ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FR616)+FR616>$BQ28,$BQ28-SUM($BR616:FR616),FR616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FS616)+FS616>$BQ28,$BQ28-SUM($BR616:FS616),FS616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FT616)+FT616>$BQ28,$BQ28-SUM($BR616:FT616),FT616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FU616)+FU616>$BQ28,$BQ28-SUM($BR616:FU616),FU616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FV616)+FV616>$BQ28,$BQ28-SUM($BR616:FV616),FV616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FW616)+FW616>$BQ28,$BQ28-SUM($BR616:FW616),FW616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FX616)+FX616>$BQ28,$BQ28-SUM($BR616:FX616),FX616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FY616)+FY616>$BQ28,$BQ28-SUM($BR616:FY616),FY616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:FZ616)+FZ616>$BQ28,$BQ28-SUM($BR616:FZ616),FZ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GA616)+GA616>$BQ28,$BQ28-SUM($BR616:GA616),GA616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GB616)+GB616>$BQ28,$BQ28-SUM($BR616:GB616),GB616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GC616)+GC616>$BQ28,$BQ28-SUM($BR616:GC616),GC616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GD616)+GD616>$BQ28,$BQ28-SUM($BR616:GD616),GD616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GE616)+GE616>$BQ28,$BQ28-SUM($BR616:GE616),GE616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GF616)+GF616>$BQ28,$BQ28-SUM($BR616:GF616),GF616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GG616)+GG616>$BQ28,$BQ28-SUM($BR616:GG616),GG616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GH616)+GH616>$BQ28,$BQ28-SUM($BR616:GH616),GH616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GI616)+GI616>$BQ28,$BQ28-SUM($BR616:GI616),GI616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GJ616)+GJ616>$BQ28,$BQ28-SUM($BR616:GJ616),GJ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GK616)+GK616>$BQ28,$BQ28-SUM($BR616:GK616),GK616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GL616)+GL616>$BQ28,$BQ28-SUM($BR616:GL616),GL616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GM616)+GM616>$BQ28,$BQ28-SUM($BR616:GM616),GM616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GN616)+GN616>$BQ28,$BQ28-SUM($BR616:GN616),GN616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GO616)+GO616>$BQ28,$BQ28-SUM($BR616:GO616),GO616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GP616)+GP616>$BQ28,$BQ28-SUM($BR616:GP616),GP616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GQ616)+GQ616>$BQ28,$BQ28-SUM($BR616:GQ616),GQ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GR616)+GR616>$BQ28,$BQ28-SUM($BR616:GR616),GR616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GS616)+GS616>$BQ28,$BQ28-SUM($BR616:GS616),GS616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GT616)+GT616>$BQ28,$BQ28-SUM($BR616:GT616),GT616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GU616)+GU616>$BQ28,$BQ28-SUM($BR616:GU616),GU616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GV616)+GV616>$BQ28,$BQ28-SUM($BR616:GV616),GV616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GW616)+GW616>$BQ28,$BQ28-SUM($BR616:GW616),GW616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GX616)+GX616>$BQ28,$BQ28-SUM($BR616:GX616),GX616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GY616)+GY616>$BQ28,$BQ28-SUM($BR616:GY616),GY616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:GZ616)+GZ616>$BQ28,$BQ28-SUM($BR616:GZ616),GZ616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:HA616)+HA616>$BQ28,$BQ28-SUM($BR616:HA616),HA616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:HB616)+HB616>$BQ28,$BQ28-SUM($BR616:HB616),HB616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:HC616)+HC616>$BQ28,$BQ28-SUM($BR616:HC616),HC616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:HD616)+HD616>$BQ28,$BQ28-SUM($BR616:HD616),HD616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:HE616)+HE616>$BQ28,$BQ28-SUM($BR616:HE616),HE616),0)","v":0},{"$f":"IF($BR616>0,IF(SUM($BR616:HF616)+HF616>$BQ28,$BQ28-SUM($BR616:HF616),HF616),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR617>0,IF(SUM($BR617:BR617)+BR617>$BQ29,$BQ29-SUM($BR617:BR617),BR617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BS617)+BS617>$BQ29,$BQ29-SUM($BR617:BS617),BS617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BT617)+BT617>$BQ29,$BQ29-SUM($BR617:BT617),BT617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BU617)+BU617>$BQ29,$BQ29-SUM($BR617:BU617),BU617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BV617)+BV617>$BQ29,$BQ29-SUM($BR617:BV617),BV617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BW617)+BW617>$BQ29,$BQ29-SUM($BR617:BW617),BW617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BX617)+BX617>$BQ29,$BQ29-SUM($BR617:BX617),BX617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BY617)+BY617>$BQ29,$BQ29-SUM($BR617:BY617),BY617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:BZ617)+BZ617>$BQ29,$BQ29-SUM($BR617:BZ617),BZ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CA617)+CA617>$BQ29,$BQ29-SUM($BR617:CA617),CA617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CB617)+CB617>$BQ29,$BQ29-SUM($BR617:CB617),CB617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CC617)+CC617>$BQ29,$BQ29-SUM($BR617:CC617),CC617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CD617)+CD617>$BQ29,$BQ29-SUM($BR617:CD617),CD617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CE617)+CE617>$BQ29,$BQ29-SUM($BR617:CE617),CE617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CF617)+CF617>$BQ29,$BQ29-SUM($BR617:CF617),CF617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CG617)+CG617>$BQ29,$BQ29-SUM($BR617:CG617),CG617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CH617)+CH617>$BQ29,$BQ29-SUM($BR617:CH617),CH617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CI617)+CI617>$BQ29,$BQ29-SUM($BR617:CI617),CI617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CJ617)+CJ617>$BQ29,$BQ29-SUM($BR617:CJ617),CJ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CK617)+CK617>$BQ29,$BQ29-SUM($BR617:CK617),CK617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CL617)+CL617>$BQ29,$BQ29-SUM($BR617:CL617),CL617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CM617)+CM617>$BQ29,$BQ29-SUM($BR617:CM617),CM617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CN617)+CN617>$BQ29,$BQ29-SUM($BR617:CN617),CN617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CO617)+CO617>$BQ29,$BQ29-SUM($BR617:CO617),CO617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CP617)+CP617>$BQ29,$BQ29-SUM($BR617:CP617),CP617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CQ617)+CQ617>$BQ29,$BQ29-SUM($BR617:CQ617),CQ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CR617)+CR617>$BQ29,$BQ29-SUM($BR617:CR617),CR617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CS617)+CS617>$BQ29,$BQ29-SUM($BR617:CS617),CS617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CT617)+CT617>$BQ29,$BQ29-SUM($BR617:CT617),CT617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CU617)+CU617>$BQ29,$BQ29-SUM($BR617:CU617),CU617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CV617)+CV617>$BQ29,$BQ29-SUM($BR617:CV617),CV617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CW617)+CW617>$BQ29,$BQ29-SUM($BR617:CW617),CW617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CX617)+CX617>$BQ29,$BQ29-SUM($BR617:CX617),CX617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CY617)+CY617>$BQ29,$BQ29-SUM($BR617:CY617),CY617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:CZ617)+CZ617>$BQ29,$BQ29-SUM($BR617:CZ617),CZ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DA617)+DA617>$BQ29,$BQ29-SUM($BR617:DA617),DA617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DB617)+DB617>$BQ29,$BQ29-SUM($BR617:DB617),DB617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DC617)+DC617>$BQ29,$BQ29-SUM($BR617:DC617),DC617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DD617)+DD617>$BQ29,$BQ29-SUM($BR617:DD617),DD617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DE617)+DE617>$BQ29,$BQ29-SUM($BR617:DE617),DE617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DF617)+DF617>$BQ29,$BQ29-SUM($BR617:DF617),DF617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DG617)+DG617>$BQ29,$BQ29-SUM($BR617:DG617),DG617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DH617)+DH617>$BQ29,$BQ29-SUM($BR617:DH617),DH617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DI617)+DI617>$BQ29,$BQ29-SUM($BR617:DI617),DI617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DJ617)+DJ617>$BQ29,$BQ29-SUM($BR617:DJ617),DJ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DK617)+DK617>$BQ29,$BQ29-SUM($BR617:DK617),DK617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DL617)+DL617>$BQ29,$BQ29-SUM($BR617:DL617),DL617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DM617)+DM617>$BQ29,$BQ29-SUM($BR617:DM617),DM617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DN617)+DN617>$BQ29,$BQ29-SUM($BR617:DN617),DN617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DO617)+DO617>$BQ29,$BQ29-SUM($BR617:DO617),DO617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DP617)+DP617>$BQ29,$BQ29-SUM($BR617:DP617),DP617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DQ617)+DQ617>$BQ29,$BQ29-SUM($BR617:DQ617),DQ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DR617)+DR617>$BQ29,$BQ29-SUM($BR617:DR617),DR617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DS617)+DS617>$BQ29,$BQ29-SUM($BR617:DS617),DS617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DT617)+DT617>$BQ29,$BQ29-SUM($BR617:DT617),DT617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DU617)+DU617>$BQ29,$BQ29-SUM($BR617:DU617),DU617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DV617)+DV617>$BQ29,$BQ29-SUM($BR617:DV617),DV617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DW617)+DW617>$BQ29,$BQ29-SUM($BR617:DW617),DW617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DX617)+DX617>$BQ29,$BQ29-SUM($BR617:DX617),DX617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DY617)+DY617>$BQ29,$BQ29-SUM($BR617:DY617),DY617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:DZ617)+DZ617>$BQ29,$BQ29-SUM($BR617:DZ617),DZ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EA617)+EA617>$BQ29,$BQ29-SUM($BR617:EA617),EA617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EB617)+EB617>$BQ29,$BQ29-SUM($BR617:EB617),EB617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EC617)+EC617>$BQ29,$BQ29-SUM($BR617:EC617),EC617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:ED617)+ED617>$BQ29,$BQ29-SUM($BR617:ED617),ED617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EE617)+EE617>$BQ29,$BQ29-SUM($BR617:EE617),EE617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EF617)+EF617>$BQ29,$BQ29-SUM($BR617:EF617),EF617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EG617)+EG617>$BQ29,$BQ29-SUM($BR617:EG617),EG617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EH617)+EH617>$BQ29,$BQ29-SUM($BR617:EH617),EH617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EI617)+EI617>$BQ29,$BQ29-SUM($BR617:EI617),EI617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EJ617)+EJ617>$BQ29,$BQ29-SUM($BR617:EJ617),EJ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EK617)+EK617>$BQ29,$BQ29-SUM($BR617:EK617),EK617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EL617)+EL617>$BQ29,$BQ29-SUM($BR617:EL617),EL617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EM617)+EM617>$BQ29,$BQ29-SUM($BR617:EM617),EM617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EN617)+EN617>$BQ29,$BQ29-SUM($BR617:EN617),EN617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EO617)+EO617>$BQ29,$BQ29-SUM($BR617:EO617),EO617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EP617)+EP617>$BQ29,$BQ29-SUM($BR617:EP617),EP617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EQ617)+EQ617>$BQ29,$BQ29-SUM($BR617:EQ617),EQ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:ER617)+ER617>$BQ29,$BQ29-SUM($BR617:ER617),ER617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:ES617)+ES617>$BQ29,$BQ29-SUM($BR617:ES617),ES617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:ET617)+ET617>$BQ29,$BQ29-SUM($BR617:ET617),ET617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EU617)+EU617>$BQ29,$BQ29-SUM($BR617:EU617),EU617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EV617)+EV617>$BQ29,$BQ29-SUM($BR617:EV617),EV617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EW617)+EW617>$BQ29,$BQ29-SUM($BR617:EW617),EW617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EX617)+EX617>$BQ29,$BQ29-SUM($BR617:EX617),EX617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EY617)+EY617>$BQ29,$BQ29-SUM($BR617:EY617),EY617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:EZ617)+EZ617>$BQ29,$BQ29-SUM($BR617:EZ617),EZ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FA617)+FA617>$BQ29,$BQ29-SUM($BR617:FA617),FA617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FB617)+FB617>$BQ29,$BQ29-SUM($BR617:FB617),FB617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FC617)+FC617>$BQ29,$BQ29-SUM($BR617:FC617),FC617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FD617)+FD617>$BQ29,$BQ29-SUM($BR617:FD617),FD617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FE617)+FE617>$BQ29,$BQ29-SUM($BR617:FE617),FE617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FF617)+FF617>$BQ29,$BQ29-SUM($BR617:FF617),FF617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FG617)+FG617>$BQ29,$BQ29-SUM($BR617:FG617),FG617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FH617)+FH617>$BQ29,$BQ29-SUM($BR617:FH617),FH617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FI617)+FI617>$BQ29,$BQ29-SUM($BR617:FI617),FI617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FJ617)+FJ617>$BQ29,$BQ29-SUM($BR617:FJ617),FJ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FK617)+FK617>$BQ29,$BQ29-SUM($BR617:FK617),FK617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FL617)+FL617>$BQ29,$BQ29-SUM($BR617:FL617),FL617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FM617)+FM617>$BQ29,$BQ29-SUM($BR617:FM617),FM617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FN617)+FN617>$BQ29,$BQ29-SUM($BR617:FN617),FN617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FO617)+FO617>$BQ29,$BQ29-SUM($BR617:FO617),FO617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FP617)+FP617>$BQ29,$BQ29-SUM($BR617:FP617),FP617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FQ617)+FQ617>$BQ29,$BQ29-SUM($BR617:FQ617),FQ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FR617)+FR617>$BQ29,$BQ29-SUM($BR617:FR617),FR617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FS617)+FS617>$BQ29,$BQ29-SUM($BR617:FS617),FS617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FT617)+FT617>$BQ29,$BQ29-SUM($BR617:FT617),FT617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FU617)+FU617>$BQ29,$BQ29-SUM($BR617:FU617),FU617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FV617)+FV617>$BQ29,$BQ29-SUM($BR617:FV617),FV617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FW617)+FW617>$BQ29,$BQ29-SUM($BR617:FW617),FW617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FX617)+FX617>$BQ29,$BQ29-SUM($BR617:FX617),FX617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FY617)+FY617>$BQ29,$BQ29-SUM($BR617:FY617),FY617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:FZ617)+FZ617>$BQ29,$BQ29-SUM($BR617:FZ617),FZ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GA617)+GA617>$BQ29,$BQ29-SUM($BR617:GA617),GA617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GB617)+GB617>$BQ29,$BQ29-SUM($BR617:GB617),GB617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GC617)+GC617>$BQ29,$BQ29-SUM($BR617:GC617),GC617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GD617)+GD617>$BQ29,$BQ29-SUM($BR617:GD617),GD617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GE617)+GE617>$BQ29,$BQ29-SUM($BR617:GE617),GE617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GF617)+GF617>$BQ29,$BQ29-SUM($BR617:GF617),GF617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GG617)+GG617>$BQ29,$BQ29-SUM($BR617:GG617),GG617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GH617)+GH617>$BQ29,$BQ29-SUM($BR617:GH617),GH617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GI617)+GI617>$BQ29,$BQ29-SUM($BR617:GI617),GI617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GJ617)+GJ617>$BQ29,$BQ29-SUM($BR617:GJ617),GJ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GK617)+GK617>$BQ29,$BQ29-SUM($BR617:GK617),GK617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GL617)+GL617>$BQ29,$BQ29-SUM($BR617:GL617),GL617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GM617)+GM617>$BQ29,$BQ29-SUM($BR617:GM617),GM617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GN617)+GN617>$BQ29,$BQ29-SUM($BR617:GN617),GN617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GO617)+GO617>$BQ29,$BQ29-SUM($BR617:GO617),GO617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GP617)+GP617>$BQ29,$BQ29-SUM($BR617:GP617),GP617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GQ617)+GQ617>$BQ29,$BQ29-SUM($BR617:GQ617),GQ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GR617)+GR617>$BQ29,$BQ29-SUM($BR617:GR617),GR617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GS617)+GS617>$BQ29,$BQ29-SUM($BR617:GS617),GS617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GT617)+GT617>$BQ29,$BQ29-SUM($BR617:GT617),GT617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GU617)+GU617>$BQ29,$BQ29-SUM($BR617:GU617),GU617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GV617)+GV617>$BQ29,$BQ29-SUM($BR617:GV617),GV617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GW617)+GW617>$BQ29,$BQ29-SUM($BR617:GW617),GW617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GX617)+GX617>$BQ29,$BQ29-SUM($BR617:GX617),GX617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GY617)+GY617>$BQ29,$BQ29-SUM($BR617:GY617),GY617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:GZ617)+GZ617>$BQ29,$BQ29-SUM($BR617:GZ617),GZ617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:HA617)+HA617>$BQ29,$BQ29-SUM($BR617:HA617),HA617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:HB617)+HB617>$BQ29,$BQ29-SUM($BR617:HB617),HB617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:HC617)+HC617>$BQ29,$BQ29-SUM($BR617:HC617),HC617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:HD617)+HD617>$BQ29,$BQ29-SUM($BR617:HD617),HD617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:HE617)+HE617>$BQ29,$BQ29-SUM($BR617:HE617),HE617),0)","v":0},{"$f":"IF($BR617>0,IF(SUM($BR617:HF617)+HF617>$BQ29,$BQ29-SUM($BR617:HF617),HF617),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR618>0,IF(SUM($BR618:BR618)+BR618>$BQ30,$BQ30-SUM($BR618:BR618),BR618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BS618)+BS618>$BQ30,$BQ30-SUM($BR618:BS618),BS618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BT618)+BT618>$BQ30,$BQ30-SUM($BR618:BT618),BT618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BU618)+BU618>$BQ30,$BQ30-SUM($BR618:BU618),BU618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BV618)+BV618>$BQ30,$BQ30-SUM($BR618:BV618),BV618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BW618)+BW618>$BQ30,$BQ30-SUM($BR618:BW618),BW618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BX618)+BX618>$BQ30,$BQ30-SUM($BR618:BX618),BX618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BY618)+BY618>$BQ30,$BQ30-SUM($BR618:BY618),BY618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:BZ618)+BZ618>$BQ30,$BQ30-SUM($BR618:BZ618),BZ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CA618)+CA618>$BQ30,$BQ30-SUM($BR618:CA618),CA618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CB618)+CB618>$BQ30,$BQ30-SUM($BR618:CB618),CB618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CC618)+CC618>$BQ30,$BQ30-SUM($BR618:CC618),CC618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CD618)+CD618>$BQ30,$BQ30-SUM($BR618:CD618),CD618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CE618)+CE618>$BQ30,$BQ30-SUM($BR618:CE618),CE618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CF618)+CF618>$BQ30,$BQ30-SUM($BR618:CF618),CF618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CG618)+CG618>$BQ30,$BQ30-SUM($BR618:CG618),CG618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CH618)+CH618>$BQ30,$BQ30-SUM($BR618:CH618),CH618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CI618)+CI618>$BQ30,$BQ30-SUM($BR618:CI618),CI618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CJ618)+CJ618>$BQ30,$BQ30-SUM($BR618:CJ618),CJ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CK618)+CK618>$BQ30,$BQ30-SUM($BR618:CK618),CK618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CL618)+CL618>$BQ30,$BQ30-SUM($BR618:CL618),CL618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CM618)+CM618>$BQ30,$BQ30-SUM($BR618:CM618),CM618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CN618)+CN618>$BQ30,$BQ30-SUM($BR618:CN618),CN618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CO618)+CO618>$BQ30,$BQ30-SUM($BR618:CO618),CO618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CP618)+CP618>$BQ30,$BQ30-SUM($BR618:CP618),CP618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CQ618)+CQ618>$BQ30,$BQ30-SUM($BR618:CQ618),CQ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CR618)+CR618>$BQ30,$BQ30-SUM($BR618:CR618),CR618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CS618)+CS618>$BQ30,$BQ30-SUM($BR618:CS618),CS618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CT618)+CT618>$BQ30,$BQ30-SUM($BR618:CT618),CT618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CU618)+CU618>$BQ30,$BQ30-SUM($BR618:CU618),CU618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CV618)+CV618>$BQ30,$BQ30-SUM($BR618:CV618),CV618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CW618)+CW618>$BQ30,$BQ30-SUM($BR618:CW618),CW618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CX618)+CX618>$BQ30,$BQ30-SUM($BR618:CX618),CX618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CY618)+CY618>$BQ30,$BQ30-SUM($BR618:CY618),CY618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:CZ618)+CZ618>$BQ30,$BQ30-SUM($BR618:CZ618),CZ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DA618)+DA618>$BQ30,$BQ30-SUM($BR618:DA618),DA618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DB618)+DB618>$BQ30,$BQ30-SUM($BR618:DB618),DB618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DC618)+DC618>$BQ30,$BQ30-SUM($BR618:DC618),DC618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DD618)+DD618>$BQ30,$BQ30-SUM($BR618:DD618),DD618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DE618)+DE618>$BQ30,$BQ30-SUM($BR618:DE618),DE618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DF618)+DF618>$BQ30,$BQ30-SUM($BR618:DF618),DF618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DG618)+DG618>$BQ30,$BQ30-SUM($BR618:DG618),DG618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DH618)+DH618>$BQ30,$BQ30-SUM($BR618:DH618),DH618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DI618)+DI618>$BQ30,$BQ30-SUM($BR618:DI618),DI618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DJ618)+DJ618>$BQ30,$BQ30-SUM($BR618:DJ618),DJ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DK618)+DK618>$BQ30,$BQ30-SUM($BR618:DK618),DK618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DL618)+DL618>$BQ30,$BQ30-SUM($BR618:DL618),DL618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DM618)+DM618>$BQ30,$BQ30-SUM($BR618:DM618),DM618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DN618)+DN618>$BQ30,$BQ30-SUM($BR618:DN618),DN618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DO618)+DO618>$BQ30,$BQ30-SUM($BR618:DO618),DO618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DP618)+DP618>$BQ30,$BQ30-SUM($BR618:DP618),DP618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DQ618)+DQ618>$BQ30,$BQ30-SUM($BR618:DQ618),DQ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DR618)+DR618>$BQ30,$BQ30-SUM($BR618:DR618),DR618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DS618)+DS618>$BQ30,$BQ30-SUM($BR618:DS618),DS618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DT618)+DT618>$BQ30,$BQ30-SUM($BR618:DT618),DT618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DU618)+DU618>$BQ30,$BQ30-SUM($BR618:DU618),DU618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DV618)+DV618>$BQ30,$BQ30-SUM($BR618:DV618),DV618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DW618)+DW618>$BQ30,$BQ30-SUM($BR618:DW618),DW618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DX618)+DX618>$BQ30,$BQ30-SUM($BR618:DX618),DX618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DY618)+DY618>$BQ30,$BQ30-SUM($BR618:DY618),DY618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:DZ618)+DZ618>$BQ30,$BQ30-SUM($BR618:DZ618),DZ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EA618)+EA618>$BQ30,$BQ30-SUM($BR618:EA618),EA618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EB618)+EB618>$BQ30,$BQ30-SUM($BR618:EB618),EB618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EC618)+EC618>$BQ30,$BQ30-SUM($BR618:EC618),EC618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:ED618)+ED618>$BQ30,$BQ30-SUM($BR618:ED618),ED618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EE618)+EE618>$BQ30,$BQ30-SUM($BR618:EE618),EE618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EF618)+EF618>$BQ30,$BQ30-SUM($BR618:EF618),EF618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EG618)+EG618>$BQ30,$BQ30-SUM($BR618:EG618),EG618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EH618)+EH618>$BQ30,$BQ30-SUM($BR618:EH618),EH618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EI618)+EI618>$BQ30,$BQ30-SUM($BR618:EI618),EI618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EJ618)+EJ618>$BQ30,$BQ30-SUM($BR618:EJ618),EJ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EK618)+EK618>$BQ30,$BQ30-SUM($BR618:EK618),EK618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EL618)+EL618>$BQ30,$BQ30-SUM($BR618:EL618),EL618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EM618)+EM618>$BQ30,$BQ30-SUM($BR618:EM618),EM618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EN618)+EN618>$BQ30,$BQ30-SUM($BR618:EN618),EN618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EO618)+EO618>$BQ30,$BQ30-SUM($BR618:EO618),EO618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EP618)+EP618>$BQ30,$BQ30-SUM($BR618:EP618),EP618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EQ618)+EQ618>$BQ30,$BQ30-SUM($BR618:EQ618),EQ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:ER618)+ER618>$BQ30,$BQ30-SUM($BR618:ER618),ER618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:ES618)+ES618>$BQ30,$BQ30-SUM($BR618:ES618),ES618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:ET618)+ET618>$BQ30,$BQ30-SUM($BR618:ET618),ET618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EU618)+EU618>$BQ30,$BQ30-SUM($BR618:EU618),EU618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EV618)+EV618>$BQ30,$BQ30-SUM($BR618:EV618),EV618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EW618)+EW618>$BQ30,$BQ30-SUM($BR618:EW618),EW618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EX618)+EX618>$BQ30,$BQ30-SUM($BR618:EX618),EX618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EY618)+EY618>$BQ30,$BQ30-SUM($BR618:EY618),EY618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:EZ618)+EZ618>$BQ30,$BQ30-SUM($BR618:EZ618),EZ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FA618)+FA618>$BQ30,$BQ30-SUM($BR618:FA618),FA618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FB618)+FB618>$BQ30,$BQ30-SUM($BR618:FB618),FB618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FC618)+FC618>$BQ30,$BQ30-SUM($BR618:FC618),FC618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FD618)+FD618>$BQ30,$BQ30-SUM($BR618:FD618),FD618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FE618)+FE618>$BQ30,$BQ30-SUM($BR618:FE618),FE618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FF618)+FF618>$BQ30,$BQ30-SUM($BR618:FF618),FF618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FG618)+FG618>$BQ30,$BQ30-SUM($BR618:FG618),FG618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FH618)+FH618>$BQ30,$BQ30-SUM($BR618:FH618),FH618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FI618)+FI618>$BQ30,$BQ30-SUM($BR618:FI618),FI618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FJ618)+FJ618>$BQ30,$BQ30-SUM($BR618:FJ618),FJ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FK618)+FK618>$BQ30,$BQ30-SUM($BR618:FK618),FK618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FL618)+FL618>$BQ30,$BQ30-SUM($BR618:FL618),FL618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FM618)+FM618>$BQ30,$BQ30-SUM($BR618:FM618),FM618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FN618)+FN618>$BQ30,$BQ30-SUM($BR618:FN618),FN618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FO618)+FO618>$BQ30,$BQ30-SUM($BR618:FO618),FO618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FP618)+FP618>$BQ30,$BQ30-SUM($BR618:FP618),FP618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FQ618)+FQ618>$BQ30,$BQ30-SUM($BR618:FQ618),FQ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FR618)+FR618>$BQ30,$BQ30-SUM($BR618:FR618),FR618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FS618)+FS618>$BQ30,$BQ30-SUM($BR618:FS618),FS618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FT618)+FT618>$BQ30,$BQ30-SUM($BR618:FT618),FT618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FU618)+FU618>$BQ30,$BQ30-SUM($BR618:FU618),FU618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FV618)+FV618>$BQ30,$BQ30-SUM($BR618:FV618),FV618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FW618)+FW618>$BQ30,$BQ30-SUM($BR618:FW618),FW618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FX618)+FX618>$BQ30,$BQ30-SUM($BR618:FX618),FX618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FY618)+FY618>$BQ30,$BQ30-SUM($BR618:FY618),FY618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:FZ618)+FZ618>$BQ30,$BQ30-SUM($BR618:FZ618),FZ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GA618)+GA618>$BQ30,$BQ30-SUM($BR618:GA618),GA618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GB618)+GB618>$BQ30,$BQ30-SUM($BR618:GB618),GB618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GC618)+GC618>$BQ30,$BQ30-SUM($BR618:GC618),GC618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GD618)+GD618>$BQ30,$BQ30-SUM($BR618:GD618),GD618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GE618)+GE618>$BQ30,$BQ30-SUM($BR618:GE618),GE618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GF618)+GF618>$BQ30,$BQ30-SUM($BR618:GF618),GF618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GG618)+GG618>$BQ30,$BQ30-SUM($BR618:GG618),GG618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GH618)+GH618>$BQ30,$BQ30-SUM($BR618:GH618),GH618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GI618)+GI618>$BQ30,$BQ30-SUM($BR618:GI618),GI618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GJ618)+GJ618>$BQ30,$BQ30-SUM($BR618:GJ618),GJ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GK618)+GK618>$BQ30,$BQ30-SUM($BR618:GK618),GK618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GL618)+GL618>$BQ30,$BQ30-SUM($BR618:GL618),GL618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GM618)+GM618>$BQ30,$BQ30-SUM($BR618:GM618),GM618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GN618)+GN618>$BQ30,$BQ30-SUM($BR618:GN618),GN618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GO618)+GO618>$BQ30,$BQ30-SUM($BR618:GO618),GO618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GP618)+GP618>$BQ30,$BQ30-SUM($BR618:GP618),GP618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GQ618)+GQ618>$BQ30,$BQ30-SUM($BR618:GQ618),GQ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GR618)+GR618>$BQ30,$BQ30-SUM($BR618:GR618),GR618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GS618)+GS618>$BQ30,$BQ30-SUM($BR618:GS618),GS618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GT618)+GT618>$BQ30,$BQ30-SUM($BR618:GT618),GT618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GU618)+GU618>$BQ30,$BQ30-SUM($BR618:GU618),GU618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GV618)+GV618>$BQ30,$BQ30-SUM($BR618:GV618),GV618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GW618)+GW618>$BQ30,$BQ30-SUM($BR618:GW618),GW618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GX618)+GX618>$BQ30,$BQ30-SUM($BR618:GX618),GX618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GY618)+GY618>$BQ30,$BQ30-SUM($BR618:GY618),GY618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:GZ618)+GZ618>$BQ30,$BQ30-SUM($BR618:GZ618),GZ618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:HA618)+HA618>$BQ30,$BQ30-SUM($BR618:HA618),HA618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:HB618)+HB618>$BQ30,$BQ30-SUM($BR618:HB618),HB618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:HC618)+HC618>$BQ30,$BQ30-SUM($BR618:HC618),HC618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:HD618)+HD618>$BQ30,$BQ30-SUM($BR618:HD618),HD618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:HE618)+HE618>$BQ30,$BQ30-SUM($BR618:HE618),HE618),0)","v":0},{"$f":"IF($BR618>0,IF(SUM($BR618:HF618)+HF618>$BQ30,$BQ30-SUM($BR618:HF618),HF618),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BR619>0,IF(SUM($BR619:BR619)+BR619>$BQ31,$BQ31-SUM($BR619:BR619),BR619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BS619)+BS619>$BQ31,$BQ31-SUM($BR619:BS619),BS619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BT619)+BT619>$BQ31,$BQ31-SUM($BR619:BT619),BT619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BU619)+BU619>$BQ31,$BQ31-SUM($BR619:BU619),BU619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BV619)+BV619>$BQ31,$BQ31-SUM($BR619:BV619),BV619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BW619)+BW619>$BQ31,$BQ31-SUM($BR619:BW619),BW619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BX619)+BX619>$BQ31,$BQ31-SUM($BR619:BX619),BX619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BY619)+BY619>$BQ31,$BQ31-SUM($BR619:BY619),BY619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:BZ619)+BZ619>$BQ31,$BQ31-SUM($BR619:BZ619),BZ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CA619)+CA619>$BQ31,$BQ31-SUM($BR619:CA619),CA619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CB619)+CB619>$BQ31,$BQ31-SUM($BR619:CB619),CB619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CC619)+CC619>$BQ31,$BQ31-SUM($BR619:CC619),CC619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CD619)+CD619>$BQ31,$BQ31-SUM($BR619:CD619),CD619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CE619)+CE619>$BQ31,$BQ31-SUM($BR619:CE619),CE619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CF619)+CF619>$BQ31,$BQ31-SUM($BR619:CF619),CF619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CG619)+CG619>$BQ31,$BQ31-SUM($BR619:CG619),CG619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CH619)+CH619>$BQ31,$BQ31-SUM($BR619:CH619),CH619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CI619)+CI619>$BQ31,$BQ31-SUM($BR619:CI619),CI619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CJ619)+CJ619>$BQ31,$BQ31-SUM($BR619:CJ619),CJ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CK619)+CK619>$BQ31,$BQ31-SUM($BR619:CK619),CK619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CL619)+CL619>$BQ31,$BQ31-SUM($BR619:CL619),CL619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CM619)+CM619>$BQ31,$BQ31-SUM($BR619:CM619),CM619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CN619)+CN619>$BQ31,$BQ31-SUM($BR619:CN619),CN619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CO619)+CO619>$BQ31,$BQ31-SUM($BR619:CO619),CO619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CP619)+CP619>$BQ31,$BQ31-SUM($BR619:CP619),CP619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CQ619)+CQ619>$BQ31,$BQ31-SUM($BR619:CQ619),CQ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CR619)+CR619>$BQ31,$BQ31-SUM($BR619:CR619),CR619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CS619)+CS619>$BQ31,$BQ31-SUM($BR619:CS619),CS619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CT619)+CT619>$BQ31,$BQ31-SUM($BR619:CT619),CT619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CU619)+CU619>$BQ31,$BQ31-SUM($BR619:CU619),CU619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CV619)+CV619>$BQ31,$BQ31-SUM($BR619:CV619),CV619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CW619)+CW619>$BQ31,$BQ31-SUM($BR619:CW619),CW619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CX619)+CX619>$BQ31,$BQ31-SUM($BR619:CX619),CX619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CY619)+CY619>$BQ31,$BQ31-SUM($BR619:CY619),CY619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:CZ619)+CZ619>$BQ31,$BQ31-SUM($BR619:CZ619),CZ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DA619)+DA619>$BQ31,$BQ31-SUM($BR619:DA619),DA619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DB619)+DB619>$BQ31,$BQ31-SUM($BR619:DB619),DB619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DC619)+DC619>$BQ31,$BQ31-SUM($BR619:DC619),DC619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DD619)+DD619>$BQ31,$BQ31-SUM($BR619:DD619),DD619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DE619)+DE619>$BQ31,$BQ31-SUM($BR619:DE619),DE619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DF619)+DF619>$BQ31,$BQ31-SUM($BR619:DF619),DF619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DG619)+DG619>$BQ31,$BQ31-SUM($BR619:DG619),DG619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DH619)+DH619>$BQ31,$BQ31-SUM($BR619:DH619),DH619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DI619)+DI619>$BQ31,$BQ31-SUM($BR619:DI619),DI619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DJ619)+DJ619>$BQ31,$BQ31-SUM($BR619:DJ619),DJ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DK619)+DK619>$BQ31,$BQ31-SUM($BR619:DK619),DK619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DL619)+DL619>$BQ31,$BQ31-SUM($BR619:DL619),DL619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DM619)+DM619>$BQ31,$BQ31-SUM($BR619:DM619),DM619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DN619)+DN619>$BQ31,$BQ31-SUM($BR619:DN619),DN619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DO619)+DO619>$BQ31,$BQ31-SUM($BR619:DO619),DO619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DP619)+DP619>$BQ31,$BQ31-SUM($BR619:DP619),DP619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DQ619)+DQ619>$BQ31,$BQ31-SUM($BR619:DQ619),DQ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DR619)+DR619>$BQ31,$BQ31-SUM($BR619:DR619),DR619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DS619)+DS619>$BQ31,$BQ31-SUM($BR619:DS619),DS619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DT619)+DT619>$BQ31,$BQ31-SUM($BR619:DT619),DT619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DU619)+DU619>$BQ31,$BQ31-SUM($BR619:DU619),DU619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DV619)+DV619>$BQ31,$BQ31-SUM($BR619:DV619),DV619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DW619)+DW619>$BQ31,$BQ31-SUM($BR619:DW619),DW619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DX619)+DX619>$BQ31,$BQ31-SUM($BR619:DX619),DX619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DY619)+DY619>$BQ31,$BQ31-SUM($BR619:DY619),DY619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:DZ619)+DZ619>$BQ31,$BQ31-SUM($BR619:DZ619),DZ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EA619)+EA619>$BQ31,$BQ31-SUM($BR619:EA619),EA619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EB619)+EB619>$BQ31,$BQ31-SUM($BR619:EB619),EB619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EC619)+EC619>$BQ31,$BQ31-SUM($BR619:EC619),EC619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:ED619)+ED619>$BQ31,$BQ31-SUM($BR619:ED619),ED619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EE619)+EE619>$BQ31,$BQ31-SUM($BR619:EE619),EE619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EF619)+EF619>$BQ31,$BQ31-SUM($BR619:EF619),EF619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EG619)+EG619>$BQ31,$BQ31-SUM($BR619:EG619),EG619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EH619)+EH619>$BQ31,$BQ31-SUM($BR619:EH619),EH619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EI619)+EI619>$BQ31,$BQ31-SUM($BR619:EI619),EI619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EJ619)+EJ619>$BQ31,$BQ31-SUM($BR619:EJ619),EJ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EK619)+EK619>$BQ31,$BQ31-SUM($BR619:EK619),EK619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EL619)+EL619>$BQ31,$BQ31-SUM($BR619:EL619),EL619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EM619)+EM619>$BQ31,$BQ31-SUM($BR619:EM619),EM619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EN619)+EN619>$BQ31,$BQ31-SUM($BR619:EN619),EN619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EO619)+EO619>$BQ31,$BQ31-SUM($BR619:EO619),EO619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EP619)+EP619>$BQ31,$BQ31-SUM($BR619:EP619),EP619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EQ619)+EQ619>$BQ31,$BQ31-SUM($BR619:EQ619),EQ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:ER619)+ER619>$BQ31,$BQ31-SUM($BR619:ER619),ER619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:ES619)+ES619>$BQ31,$BQ31-SUM($BR619:ES619),ES619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:ET619)+ET619>$BQ31,$BQ31-SUM($BR619:ET619),ET619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EU619)+EU619>$BQ31,$BQ31-SUM($BR619:EU619),EU619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EV619)+EV619>$BQ31,$BQ31-SUM($BR619:EV619),EV619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EW619)+EW619>$BQ31,$BQ31-SUM($BR619:EW619),EW619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EX619)+EX619>$BQ31,$BQ31-SUM($BR619:EX619),EX619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EY619)+EY619>$BQ31,$BQ31-SUM($BR619:EY619),EY619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:EZ619)+EZ619>$BQ31,$BQ31-SUM($BR619:EZ619),EZ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FA619)+FA619>$BQ31,$BQ31-SUM($BR619:FA619),FA619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FB619)+FB619>$BQ31,$BQ31-SUM($BR619:FB619),FB619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FC619)+FC619>$BQ31,$BQ31-SUM($BR619:FC619),FC619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FD619)+FD619>$BQ31,$BQ31-SUM($BR619:FD619),FD619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FE619)+FE619>$BQ31,$BQ31-SUM($BR619:FE619),FE619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FF619)+FF619>$BQ31,$BQ31-SUM($BR619:FF619),FF619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FG619)+FG619>$BQ31,$BQ31-SUM($BR619:FG619),FG619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FH619)+FH619>$BQ31,$BQ31-SUM($BR619:FH619),FH619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FI619)+FI619>$BQ31,$BQ31-SUM($BR619:FI619),FI619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FJ619)+FJ619>$BQ31,$BQ31-SUM($BR619:FJ619),FJ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FK619)+FK619>$BQ31,$BQ31-SUM($BR619:FK619),FK619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FL619)+FL619>$BQ31,$BQ31-SUM($BR619:FL619),FL619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FM619)+FM619>$BQ31,$BQ31-SUM($BR619:FM619),FM619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FN619)+FN619>$BQ31,$BQ31-SUM($BR619:FN619),FN619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FO619)+FO619>$BQ31,$BQ31-SUM($BR619:FO619),FO619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FP619)+FP619>$BQ31,$BQ31-SUM($BR619:FP619),FP619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FQ619)+FQ619>$BQ31,$BQ31-SUM($BR619:FQ619),FQ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FR619)+FR619>$BQ31,$BQ31-SUM($BR619:FR619),FR619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FS619)+FS619>$BQ31,$BQ31-SUM($BR619:FS619),FS619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FT619)+FT619>$BQ31,$BQ31-SUM($BR619:FT619),FT619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FU619)+FU619>$BQ31,$BQ31-SUM($BR619:FU619),FU619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FV619)+FV619>$BQ31,$BQ31-SUM($BR619:FV619),FV619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FW619)+FW619>$BQ31,$BQ31-SUM($BR619:FW619),FW619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FX619)+FX619>$BQ31,$BQ31-SUM($BR619:FX619),FX619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FY619)+FY619>$BQ31,$BQ31-SUM($BR619:FY619),FY619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:FZ619)+FZ619>$BQ31,$BQ31-SUM($BR619:FZ619),FZ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GA619)+GA619>$BQ31,$BQ31-SUM($BR619:GA619),GA619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GB619)+GB619>$BQ31,$BQ31-SUM($BR619:GB619),GB619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GC619)+GC619>$BQ31,$BQ31-SUM($BR619:GC619),GC619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GD619)+GD619>$BQ31,$BQ31-SUM($BR619:GD619),GD619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GE619)+GE619>$BQ31,$BQ31-SUM($BR619:GE619),GE619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GF619)+GF619>$BQ31,$BQ31-SUM($BR619:GF619),GF619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GG619)+GG619>$BQ31,$BQ31-SUM($BR619:GG619),GG619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GH619)+GH619>$BQ31,$BQ31-SUM($BR619:GH619),GH619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GI619)+GI619>$BQ31,$BQ31-SUM($BR619:GI619),GI619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GJ619)+GJ619>$BQ31,$BQ31-SUM($BR619:GJ619),GJ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GK619)+GK619>$BQ31,$BQ31-SUM($BR619:GK619),GK619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GL619)+GL619>$BQ31,$BQ31-SUM($BR619:GL619),GL619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GM619)+GM619>$BQ31,$BQ31-SUM($BR619:GM619),GM619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GN619)+GN619>$BQ31,$BQ31-SUM($BR619:GN619),GN619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GO619)+GO619>$BQ31,$BQ31-SUM($BR619:GO619),GO619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GP619)+GP619>$BQ31,$BQ31-SUM($BR619:GP619),GP619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GQ619)+GQ619>$BQ31,$BQ31-SUM($BR619:GQ619),GQ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GR619)+GR619>$BQ31,$BQ31-SUM($BR619:GR619),GR619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GS619)+GS619>$BQ31,$BQ31-SUM($BR619:GS619),GS619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GT619)+GT619>$BQ31,$BQ31-SUM($BR619:GT619),GT619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GU619)+GU619>$BQ31,$BQ31-SUM($BR619:GU619),GU619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GV619)+GV619>$BQ31,$BQ31-SUM($BR619:GV619),GV619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GW619)+GW619>$BQ31,$BQ31-SUM($BR619:GW619),GW619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GX619)+GX619>$BQ31,$BQ31-SUM($BR619:GX619),GX619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GY619)+GY619>$BQ31,$BQ31-SUM($BR619:GY619),GY619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:GZ619)+GZ619>$BQ31,$BQ31-SUM($BR619:GZ619),GZ619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:HA619)+HA619>$BQ31,$BQ31-SUM($BR619:HA619),HA619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:HB619)+HB619>$BQ31,$BQ31-SUM($BR619:HB619),HB619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:HC619)+HC619>$BQ31,$BQ31-SUM($BR619:HC619),HC619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:HD619)+HD619>$BQ31,$BQ31-SUM($BR619:HD619),HD619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:HE619)+HE619>$BQ31,$BQ31-SUM($BR619:HE619),HE619),0)","v":0},{"$f":"IF($BR619>0,IF(SUM($BR619:HF619)+HF619>$BQ31,$BQ31-SUM($BR619:HF619),HF619),0)","v":0}]
[]
[null,"Depreciation:  2009 Q3 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR24>0,BR24/$F623,BR24)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BS623)+BS623>$BR24,$BR24-SUM($BS623:BS623),BS623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BT623)+BT623>$BR24,$BR24-SUM($BS623:BT623),BT623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BU623)+BU623>$BR24,$BR24-SUM($BS623:BU623),BU623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BV623)+BV623>$BR24,$BR24-SUM($BS623:BV623),BV623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BW623)+BW623>$BR24,$BR24-SUM($BS623:BW623),BW623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BX623)+BX623>$BR24,$BR24-SUM($BS623:BX623),BX623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BY623)+BY623>$BR24,$BR24-SUM($BS623:BY623),BY623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:BZ623)+BZ623>$BR24,$BR24-SUM($BS623:BZ623),BZ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CA623)+CA623>$BR24,$BR24-SUM($BS623:CA623),CA623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CB623)+CB623>$BR24,$BR24-SUM($BS623:CB623),CB623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CC623)+CC623>$BR24,$BR24-SUM($BS623:CC623),CC623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CD623)+CD623>$BR24,$BR24-SUM($BS623:CD623),CD623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CE623)+CE623>$BR24,$BR24-SUM($BS623:CE623),CE623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CF623)+CF623>$BR24,$BR24-SUM($BS623:CF623),CF623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CG623)+CG623>$BR24,$BR24-SUM($BS623:CG623),CG623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CH623)+CH623>$BR24,$BR24-SUM($BS623:CH623),CH623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CI623)+CI623>$BR24,$BR24-SUM($BS623:CI623),CI623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CJ623)+CJ623>$BR24,$BR24-SUM($BS623:CJ623),CJ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CK623)+CK623>$BR24,$BR24-SUM($BS623:CK623),CK623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CL623)+CL623>$BR24,$BR24-SUM($BS623:CL623),CL623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CM623)+CM623>$BR24,$BR24-SUM($BS623:CM623),CM623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CN623)+CN623>$BR24,$BR24-SUM($BS623:CN623),CN623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CO623)+CO623>$BR24,$BR24-SUM($BS623:CO623),CO623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CP623)+CP623>$BR24,$BR24-SUM($BS623:CP623),CP623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CQ623)+CQ623>$BR24,$BR24-SUM($BS623:CQ623),CQ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CR623)+CR623>$BR24,$BR24-SUM($BS623:CR623),CR623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CS623)+CS623>$BR24,$BR24-SUM($BS623:CS623),CS623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CT623)+CT623>$BR24,$BR24-SUM($BS623:CT623),CT623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CU623)+CU623>$BR24,$BR24-SUM($BS623:CU623),CU623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CV623)+CV623>$BR24,$BR24-SUM($BS623:CV623),CV623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CW623)+CW623>$BR24,$BR24-SUM($BS623:CW623),CW623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CX623)+CX623>$BR24,$BR24-SUM($BS623:CX623),CX623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CY623)+CY623>$BR24,$BR24-SUM($BS623:CY623),CY623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:CZ623)+CZ623>$BR24,$BR24-SUM($BS623:CZ623),CZ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DA623)+DA623>$BR24,$BR24-SUM($BS623:DA623),DA623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DB623)+DB623>$BR24,$BR24-SUM($BS623:DB623),DB623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DC623)+DC623>$BR24,$BR24-SUM($BS623:DC623),DC623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DD623)+DD623>$BR24,$BR24-SUM($BS623:DD623),DD623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DE623)+DE623>$BR24,$BR24-SUM($BS623:DE623),DE623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DF623)+DF623>$BR24,$BR24-SUM($BS623:DF623),DF623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DG623)+DG623>$BR24,$BR24-SUM($BS623:DG623),DG623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DH623)+DH623>$BR24,$BR24-SUM($BS623:DH623),DH623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DI623)+DI623>$BR24,$BR24-SUM($BS623:DI623),DI623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DJ623)+DJ623>$BR24,$BR24-SUM($BS623:DJ623),DJ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DK623)+DK623>$BR24,$BR24-SUM($BS623:DK623),DK623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DL623)+DL623>$BR24,$BR24-SUM($BS623:DL623),DL623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DM623)+DM623>$BR24,$BR24-SUM($BS623:DM623),DM623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DN623)+DN623>$BR24,$BR24-SUM($BS623:DN623),DN623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DO623)+DO623>$BR24,$BR24-SUM($BS623:DO623),DO623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DP623)+DP623>$BR24,$BR24-SUM($BS623:DP623),DP623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DQ623)+DQ623>$BR24,$BR24-SUM($BS623:DQ623),DQ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DR623)+DR623>$BR24,$BR24-SUM($BS623:DR623),DR623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DS623)+DS623>$BR24,$BR24-SUM($BS623:DS623),DS623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DT623)+DT623>$BR24,$BR24-SUM($BS623:DT623),DT623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DU623)+DU623>$BR24,$BR24-SUM($BS623:DU623),DU623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DV623)+DV623>$BR24,$BR24-SUM($BS623:DV623),DV623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DW623)+DW623>$BR24,$BR24-SUM($BS623:DW623),DW623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DX623)+DX623>$BR24,$BR24-SUM($BS623:DX623),DX623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DY623)+DY623>$BR24,$BR24-SUM($BS623:DY623),DY623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:DZ623)+DZ623>$BR24,$BR24-SUM($BS623:DZ623),DZ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EA623)+EA623>$BR24,$BR24-SUM($BS623:EA623),EA623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EB623)+EB623>$BR24,$BR24-SUM($BS623:EB623),EB623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EC623)+EC623>$BR24,$BR24-SUM($BS623:EC623),EC623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:ED623)+ED623>$BR24,$BR24-SUM($BS623:ED623),ED623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EE623)+EE623>$BR24,$BR24-SUM($BS623:EE623),EE623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EF623)+EF623>$BR24,$BR24-SUM($BS623:EF623),EF623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EG623)+EG623>$BR24,$BR24-SUM($BS623:EG623),EG623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EH623)+EH623>$BR24,$BR24-SUM($BS623:EH623),EH623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EI623)+EI623>$BR24,$BR24-SUM($BS623:EI623),EI623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EJ623)+EJ623>$BR24,$BR24-SUM($BS623:EJ623),EJ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EK623)+EK623>$BR24,$BR24-SUM($BS623:EK623),EK623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EL623)+EL623>$BR24,$BR24-SUM($BS623:EL623),EL623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EM623)+EM623>$BR24,$BR24-SUM($BS623:EM623),EM623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EN623)+EN623>$BR24,$BR24-SUM($BS623:EN623),EN623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EO623)+EO623>$BR24,$BR24-SUM($BS623:EO623),EO623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EP623)+EP623>$BR24,$BR24-SUM($BS623:EP623),EP623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EQ623)+EQ623>$BR24,$BR24-SUM($BS623:EQ623),EQ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:ER623)+ER623>$BR24,$BR24-SUM($BS623:ER623),ER623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:ES623)+ES623>$BR24,$BR24-SUM($BS623:ES623),ES623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:ET623)+ET623>$BR24,$BR24-SUM($BS623:ET623),ET623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EU623)+EU623>$BR24,$BR24-SUM($BS623:EU623),EU623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EV623)+EV623>$BR24,$BR24-SUM($BS623:EV623),EV623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EW623)+EW623>$BR24,$BR24-SUM($BS623:EW623),EW623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EX623)+EX623>$BR24,$BR24-SUM($BS623:EX623),EX623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EY623)+EY623>$BR24,$BR24-SUM($BS623:EY623),EY623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:EZ623)+EZ623>$BR24,$BR24-SUM($BS623:EZ623),EZ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FA623)+FA623>$BR24,$BR24-SUM($BS623:FA623),FA623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FB623)+FB623>$BR24,$BR24-SUM($BS623:FB623),FB623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FC623)+FC623>$BR24,$BR24-SUM($BS623:FC623),FC623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FD623)+FD623>$BR24,$BR24-SUM($BS623:FD623),FD623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FE623)+FE623>$BR24,$BR24-SUM($BS623:FE623),FE623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FF623)+FF623>$BR24,$BR24-SUM($BS623:FF623),FF623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FG623)+FG623>$BR24,$BR24-SUM($BS623:FG623),FG623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FH623)+FH623>$BR24,$BR24-SUM($BS623:FH623),FH623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FI623)+FI623>$BR24,$BR24-SUM($BS623:FI623),FI623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FJ623)+FJ623>$BR24,$BR24-SUM($BS623:FJ623),FJ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FK623)+FK623>$BR24,$BR24-SUM($BS623:FK623),FK623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FL623)+FL623>$BR24,$BR24-SUM($BS623:FL623),FL623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FM623)+FM623>$BR24,$BR24-SUM($BS623:FM623),FM623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FN623)+FN623>$BR24,$BR24-SUM($BS623:FN623),FN623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FO623)+FO623>$BR24,$BR24-SUM($BS623:FO623),FO623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FP623)+FP623>$BR24,$BR24-SUM($BS623:FP623),FP623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FQ623)+FQ623>$BR24,$BR24-SUM($BS623:FQ623),FQ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FR623)+FR623>$BR24,$BR24-SUM($BS623:FR623),FR623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FS623)+FS623>$BR24,$BR24-SUM($BS623:FS623),FS623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FT623)+FT623>$BR24,$BR24-SUM($BS623:FT623),FT623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FU623)+FU623>$BR24,$BR24-SUM($BS623:FU623),FU623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FV623)+FV623>$BR24,$BR24-SUM($BS623:FV623),FV623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FW623)+FW623>$BR24,$BR24-SUM($BS623:FW623),FW623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FX623)+FX623>$BR24,$BR24-SUM($BS623:FX623),FX623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FY623)+FY623>$BR24,$BR24-SUM($BS623:FY623),FY623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:FZ623)+FZ623>$BR24,$BR24-SUM($BS623:FZ623),FZ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GA623)+GA623>$BR24,$BR24-SUM($BS623:GA623),GA623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GB623)+GB623>$BR24,$BR24-SUM($BS623:GB623),GB623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GC623)+GC623>$BR24,$BR24-SUM($BS623:GC623),GC623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GD623)+GD623>$BR24,$BR24-SUM($BS623:GD623),GD623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GE623)+GE623>$BR24,$BR24-SUM($BS623:GE623),GE623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GF623)+GF623>$BR24,$BR24-SUM($BS623:GF623),GF623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GG623)+GG623>$BR24,$BR24-SUM($BS623:GG623),GG623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GH623)+GH623>$BR24,$BR24-SUM($BS623:GH623),GH623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GI623)+GI623>$BR24,$BR24-SUM($BS623:GI623),GI623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GJ623)+GJ623>$BR24,$BR24-SUM($BS623:GJ623),GJ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GK623)+GK623>$BR24,$BR24-SUM($BS623:GK623),GK623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GL623)+GL623>$BR24,$BR24-SUM($BS623:GL623),GL623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GM623)+GM623>$BR24,$BR24-SUM($BS623:GM623),GM623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GN623)+GN623>$BR24,$BR24-SUM($BS623:GN623),GN623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GO623)+GO623>$BR24,$BR24-SUM($BS623:GO623),GO623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GP623)+GP623>$BR24,$BR24-SUM($BS623:GP623),GP623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GQ623)+GQ623>$BR24,$BR24-SUM($BS623:GQ623),GQ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GR623)+GR623>$BR24,$BR24-SUM($BS623:GR623),GR623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GS623)+GS623>$BR24,$BR24-SUM($BS623:GS623),GS623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GT623)+GT623>$BR24,$BR24-SUM($BS623:GT623),GT623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GU623)+GU623>$BR24,$BR24-SUM($BS623:GU623),GU623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GV623)+GV623>$BR24,$BR24-SUM($BS623:GV623),GV623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GW623)+GW623>$BR24,$BR24-SUM($BS623:GW623),GW623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GX623)+GX623>$BR24,$BR24-SUM($BS623:GX623),GX623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GY623)+GY623>$BR24,$BR24-SUM($BS623:GY623),GY623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:GZ623)+GZ623>$BR24,$BR24-SUM($BS623:GZ623),GZ623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:HA623)+HA623>$BR24,$BR24-SUM($BS623:HA623),HA623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:HB623)+HB623>$BR24,$BR24-SUM($BS623:HB623),HB623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:HC623)+HC623>$BR24,$BR24-SUM($BS623:HC623),HC623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:HD623)+HD623>$BR24,$BR24-SUM($BS623:HD623),HD623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:HE623)+HE623>$BR24,$BR24-SUM($BS623:HE623),HE623),0)","v":0},{"$f":"IF($BS623>0,IF(SUM($BS623:HF623)+HF623>$BR24,$BR24-SUM($BS623:HF623),HF623),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS624>0,IF(SUM($BS624:BS624)+BS624>$BR25,$BR25-SUM($BS624:BS624),BS624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BT624)+BT624>$BR25,$BR25-SUM($BS624:BT624),BT624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BU624)+BU624>$BR25,$BR25-SUM($BS624:BU624),BU624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BV624)+BV624>$BR25,$BR25-SUM($BS624:BV624),BV624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BW624)+BW624>$BR25,$BR25-SUM($BS624:BW624),BW624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BX624)+BX624>$BR25,$BR25-SUM($BS624:BX624),BX624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BY624)+BY624>$BR25,$BR25-SUM($BS624:BY624),BY624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:BZ624)+BZ624>$BR25,$BR25-SUM($BS624:BZ624),BZ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CA624)+CA624>$BR25,$BR25-SUM($BS624:CA624),CA624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CB624)+CB624>$BR25,$BR25-SUM($BS624:CB624),CB624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CC624)+CC624>$BR25,$BR25-SUM($BS624:CC624),CC624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CD624)+CD624>$BR25,$BR25-SUM($BS624:CD624),CD624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CE624)+CE624>$BR25,$BR25-SUM($BS624:CE624),CE624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CF624)+CF624>$BR25,$BR25-SUM($BS624:CF624),CF624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CG624)+CG624>$BR25,$BR25-SUM($BS624:CG624),CG624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CH624)+CH624>$BR25,$BR25-SUM($BS624:CH624),CH624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CI624)+CI624>$BR25,$BR25-SUM($BS624:CI624),CI624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CJ624)+CJ624>$BR25,$BR25-SUM($BS624:CJ624),CJ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CK624)+CK624>$BR25,$BR25-SUM($BS624:CK624),CK624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CL624)+CL624>$BR25,$BR25-SUM($BS624:CL624),CL624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CM624)+CM624>$BR25,$BR25-SUM($BS624:CM624),CM624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CN624)+CN624>$BR25,$BR25-SUM($BS624:CN624),CN624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CO624)+CO624>$BR25,$BR25-SUM($BS624:CO624),CO624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CP624)+CP624>$BR25,$BR25-SUM($BS624:CP624),CP624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CQ624)+CQ624>$BR25,$BR25-SUM($BS624:CQ624),CQ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CR624)+CR624>$BR25,$BR25-SUM($BS624:CR624),CR624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CS624)+CS624>$BR25,$BR25-SUM($BS624:CS624),CS624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CT624)+CT624>$BR25,$BR25-SUM($BS624:CT624),CT624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CU624)+CU624>$BR25,$BR25-SUM($BS624:CU624),CU624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CV624)+CV624>$BR25,$BR25-SUM($BS624:CV624),CV624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CW624)+CW624>$BR25,$BR25-SUM($BS624:CW624),CW624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CX624)+CX624>$BR25,$BR25-SUM($BS624:CX624),CX624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CY624)+CY624>$BR25,$BR25-SUM($BS624:CY624),CY624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:CZ624)+CZ624>$BR25,$BR25-SUM($BS624:CZ624),CZ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DA624)+DA624>$BR25,$BR25-SUM($BS624:DA624),DA624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DB624)+DB624>$BR25,$BR25-SUM($BS624:DB624),DB624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DC624)+DC624>$BR25,$BR25-SUM($BS624:DC624),DC624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DD624)+DD624>$BR25,$BR25-SUM($BS624:DD624),DD624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DE624)+DE624>$BR25,$BR25-SUM($BS624:DE624),DE624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DF624)+DF624>$BR25,$BR25-SUM($BS624:DF624),DF624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DG624)+DG624>$BR25,$BR25-SUM($BS624:DG624),DG624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DH624)+DH624>$BR25,$BR25-SUM($BS624:DH624),DH624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DI624)+DI624>$BR25,$BR25-SUM($BS624:DI624),DI624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DJ624)+DJ624>$BR25,$BR25-SUM($BS624:DJ624),DJ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DK624)+DK624>$BR25,$BR25-SUM($BS624:DK624),DK624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DL624)+DL624>$BR25,$BR25-SUM($BS624:DL624),DL624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DM624)+DM624>$BR25,$BR25-SUM($BS624:DM624),DM624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DN624)+DN624>$BR25,$BR25-SUM($BS624:DN624),DN624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DO624)+DO624>$BR25,$BR25-SUM($BS624:DO624),DO624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DP624)+DP624>$BR25,$BR25-SUM($BS624:DP624),DP624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DQ624)+DQ624>$BR25,$BR25-SUM($BS624:DQ624),DQ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DR624)+DR624>$BR25,$BR25-SUM($BS624:DR624),DR624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DS624)+DS624>$BR25,$BR25-SUM($BS624:DS624),DS624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DT624)+DT624>$BR25,$BR25-SUM($BS624:DT624),DT624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DU624)+DU624>$BR25,$BR25-SUM($BS624:DU624),DU624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DV624)+DV624>$BR25,$BR25-SUM($BS624:DV624),DV624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DW624)+DW624>$BR25,$BR25-SUM($BS624:DW624),DW624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DX624)+DX624>$BR25,$BR25-SUM($BS624:DX624),DX624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DY624)+DY624>$BR25,$BR25-SUM($BS624:DY624),DY624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:DZ624)+DZ624>$BR25,$BR25-SUM($BS624:DZ624),DZ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EA624)+EA624>$BR25,$BR25-SUM($BS624:EA624),EA624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EB624)+EB624>$BR25,$BR25-SUM($BS624:EB624),EB624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EC624)+EC624>$BR25,$BR25-SUM($BS624:EC624),EC624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:ED624)+ED624>$BR25,$BR25-SUM($BS624:ED624),ED624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EE624)+EE624>$BR25,$BR25-SUM($BS624:EE624),EE624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EF624)+EF624>$BR25,$BR25-SUM($BS624:EF624),EF624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EG624)+EG624>$BR25,$BR25-SUM($BS624:EG624),EG624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EH624)+EH624>$BR25,$BR25-SUM($BS624:EH624),EH624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EI624)+EI624>$BR25,$BR25-SUM($BS624:EI624),EI624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EJ624)+EJ624>$BR25,$BR25-SUM($BS624:EJ624),EJ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EK624)+EK624>$BR25,$BR25-SUM($BS624:EK624),EK624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EL624)+EL624>$BR25,$BR25-SUM($BS624:EL624),EL624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EM624)+EM624>$BR25,$BR25-SUM($BS624:EM624),EM624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EN624)+EN624>$BR25,$BR25-SUM($BS624:EN624),EN624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EO624)+EO624>$BR25,$BR25-SUM($BS624:EO624),EO624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EP624)+EP624>$BR25,$BR25-SUM($BS624:EP624),EP624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EQ624)+EQ624>$BR25,$BR25-SUM($BS624:EQ624),EQ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:ER624)+ER624>$BR25,$BR25-SUM($BS624:ER624),ER624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:ES624)+ES624>$BR25,$BR25-SUM($BS624:ES624),ES624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:ET624)+ET624>$BR25,$BR25-SUM($BS624:ET624),ET624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EU624)+EU624>$BR25,$BR25-SUM($BS624:EU624),EU624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EV624)+EV624>$BR25,$BR25-SUM($BS624:EV624),EV624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EW624)+EW624>$BR25,$BR25-SUM($BS624:EW624),EW624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EX624)+EX624>$BR25,$BR25-SUM($BS624:EX624),EX624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EY624)+EY624>$BR25,$BR25-SUM($BS624:EY624),EY624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:EZ624)+EZ624>$BR25,$BR25-SUM($BS624:EZ624),EZ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FA624)+FA624>$BR25,$BR25-SUM($BS624:FA624),FA624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FB624)+FB624>$BR25,$BR25-SUM($BS624:FB624),FB624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FC624)+FC624>$BR25,$BR25-SUM($BS624:FC624),FC624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FD624)+FD624>$BR25,$BR25-SUM($BS624:FD624),FD624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FE624)+FE624>$BR25,$BR25-SUM($BS624:FE624),FE624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FF624)+FF624>$BR25,$BR25-SUM($BS624:FF624),FF624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FG624)+FG624>$BR25,$BR25-SUM($BS624:FG624),FG624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FH624)+FH624>$BR25,$BR25-SUM($BS624:FH624),FH624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FI624)+FI624>$BR25,$BR25-SUM($BS624:FI624),FI624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FJ624)+FJ624>$BR25,$BR25-SUM($BS624:FJ624),FJ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FK624)+FK624>$BR25,$BR25-SUM($BS624:FK624),FK624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FL624)+FL624>$BR25,$BR25-SUM($BS624:FL624),FL624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FM624)+FM624>$BR25,$BR25-SUM($BS624:FM624),FM624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FN624)+FN624>$BR25,$BR25-SUM($BS624:FN624),FN624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FO624)+FO624>$BR25,$BR25-SUM($BS624:FO624),FO624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FP624)+FP624>$BR25,$BR25-SUM($BS624:FP624),FP624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FQ624)+FQ624>$BR25,$BR25-SUM($BS624:FQ624),FQ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FR624)+FR624>$BR25,$BR25-SUM($BS624:FR624),FR624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FS624)+FS624>$BR25,$BR25-SUM($BS624:FS624),FS624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FT624)+FT624>$BR25,$BR25-SUM($BS624:FT624),FT624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FU624)+FU624>$BR25,$BR25-SUM($BS624:FU624),FU624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FV624)+FV624>$BR25,$BR25-SUM($BS624:FV624),FV624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FW624)+FW624>$BR25,$BR25-SUM($BS624:FW624),FW624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FX624)+FX624>$BR25,$BR25-SUM($BS624:FX624),FX624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FY624)+FY624>$BR25,$BR25-SUM($BS624:FY624),FY624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:FZ624)+FZ624>$BR25,$BR25-SUM($BS624:FZ624),FZ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GA624)+GA624>$BR25,$BR25-SUM($BS624:GA624),GA624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GB624)+GB624>$BR25,$BR25-SUM($BS624:GB624),GB624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GC624)+GC624>$BR25,$BR25-SUM($BS624:GC624),GC624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GD624)+GD624>$BR25,$BR25-SUM($BS624:GD624),GD624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GE624)+GE624>$BR25,$BR25-SUM($BS624:GE624),GE624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GF624)+GF624>$BR25,$BR25-SUM($BS624:GF624),GF624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GG624)+GG624>$BR25,$BR25-SUM($BS624:GG624),GG624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GH624)+GH624>$BR25,$BR25-SUM($BS624:GH624),GH624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GI624)+GI624>$BR25,$BR25-SUM($BS624:GI624),GI624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GJ624)+GJ624>$BR25,$BR25-SUM($BS624:GJ624),GJ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GK624)+GK624>$BR25,$BR25-SUM($BS624:GK624),GK624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GL624)+GL624>$BR25,$BR25-SUM($BS624:GL624),GL624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GM624)+GM624>$BR25,$BR25-SUM($BS624:GM624),GM624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GN624)+GN624>$BR25,$BR25-SUM($BS624:GN624),GN624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GO624)+GO624>$BR25,$BR25-SUM($BS624:GO624),GO624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GP624)+GP624>$BR25,$BR25-SUM($BS624:GP624),GP624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GQ624)+GQ624>$BR25,$BR25-SUM($BS624:GQ624),GQ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GR624)+GR624>$BR25,$BR25-SUM($BS624:GR624),GR624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GS624)+GS624>$BR25,$BR25-SUM($BS624:GS624),GS624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GT624)+GT624>$BR25,$BR25-SUM($BS624:GT624),GT624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GU624)+GU624>$BR25,$BR25-SUM($BS624:GU624),GU624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GV624)+GV624>$BR25,$BR25-SUM($BS624:GV624),GV624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GW624)+GW624>$BR25,$BR25-SUM($BS624:GW624),GW624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GX624)+GX624>$BR25,$BR25-SUM($BS624:GX624),GX624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GY624)+GY624>$BR25,$BR25-SUM($BS624:GY624),GY624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:GZ624)+GZ624>$BR25,$BR25-SUM($BS624:GZ624),GZ624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:HA624)+HA624>$BR25,$BR25-SUM($BS624:HA624),HA624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:HB624)+HB624>$BR25,$BR25-SUM($BS624:HB624),HB624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:HC624)+HC624>$BR25,$BR25-SUM($BS624:HC624),HC624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:HD624)+HD624>$BR25,$BR25-SUM($BS624:HD624),HD624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:HE624)+HE624>$BR25,$BR25-SUM($BS624:HE624),HE624),0)","v":0},{"$f":"IF($BS624>0,IF(SUM($BS624:HF624)+HF624>$BR25,$BR25-SUM($BS624:HF624),HF624),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS625>0,IF(SUM($BS625:BS625)+BS625>$BR26,$BR26-SUM($BS625:BS625),BS625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BT625)+BT625>$BR26,$BR26-SUM($BS625:BT625),BT625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BU625)+BU625>$BR26,$BR26-SUM($BS625:BU625),BU625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BV625)+BV625>$BR26,$BR26-SUM($BS625:BV625),BV625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BW625)+BW625>$BR26,$BR26-SUM($BS625:BW625),BW625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BX625)+BX625>$BR26,$BR26-SUM($BS625:BX625),BX625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BY625)+BY625>$BR26,$BR26-SUM($BS625:BY625),BY625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:BZ625)+BZ625>$BR26,$BR26-SUM($BS625:BZ625),BZ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CA625)+CA625>$BR26,$BR26-SUM($BS625:CA625),CA625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CB625)+CB625>$BR26,$BR26-SUM($BS625:CB625),CB625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CC625)+CC625>$BR26,$BR26-SUM($BS625:CC625),CC625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CD625)+CD625>$BR26,$BR26-SUM($BS625:CD625),CD625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CE625)+CE625>$BR26,$BR26-SUM($BS625:CE625),CE625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CF625)+CF625>$BR26,$BR26-SUM($BS625:CF625),CF625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CG625)+CG625>$BR26,$BR26-SUM($BS625:CG625),CG625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CH625)+CH625>$BR26,$BR26-SUM($BS625:CH625),CH625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CI625)+CI625>$BR26,$BR26-SUM($BS625:CI625),CI625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CJ625)+CJ625>$BR26,$BR26-SUM($BS625:CJ625),CJ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CK625)+CK625>$BR26,$BR26-SUM($BS625:CK625),CK625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CL625)+CL625>$BR26,$BR26-SUM($BS625:CL625),CL625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CM625)+CM625>$BR26,$BR26-SUM($BS625:CM625),CM625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CN625)+CN625>$BR26,$BR26-SUM($BS625:CN625),CN625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CO625)+CO625>$BR26,$BR26-SUM($BS625:CO625),CO625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CP625)+CP625>$BR26,$BR26-SUM($BS625:CP625),CP625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CQ625)+CQ625>$BR26,$BR26-SUM($BS625:CQ625),CQ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CR625)+CR625>$BR26,$BR26-SUM($BS625:CR625),CR625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CS625)+CS625>$BR26,$BR26-SUM($BS625:CS625),CS625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CT625)+CT625>$BR26,$BR26-SUM($BS625:CT625),CT625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CU625)+CU625>$BR26,$BR26-SUM($BS625:CU625),CU625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CV625)+CV625>$BR26,$BR26-SUM($BS625:CV625),CV625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CW625)+CW625>$BR26,$BR26-SUM($BS625:CW625),CW625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CX625)+CX625>$BR26,$BR26-SUM($BS625:CX625),CX625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CY625)+CY625>$BR26,$BR26-SUM($BS625:CY625),CY625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:CZ625)+CZ625>$BR26,$BR26-SUM($BS625:CZ625),CZ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DA625)+DA625>$BR26,$BR26-SUM($BS625:DA625),DA625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DB625)+DB625>$BR26,$BR26-SUM($BS625:DB625),DB625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DC625)+DC625>$BR26,$BR26-SUM($BS625:DC625),DC625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DD625)+DD625>$BR26,$BR26-SUM($BS625:DD625),DD625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DE625)+DE625>$BR26,$BR26-SUM($BS625:DE625),DE625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DF625)+DF625>$BR26,$BR26-SUM($BS625:DF625),DF625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DG625)+DG625>$BR26,$BR26-SUM($BS625:DG625),DG625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DH625)+DH625>$BR26,$BR26-SUM($BS625:DH625),DH625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DI625)+DI625>$BR26,$BR26-SUM($BS625:DI625),DI625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DJ625)+DJ625>$BR26,$BR26-SUM($BS625:DJ625),DJ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DK625)+DK625>$BR26,$BR26-SUM($BS625:DK625),DK625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DL625)+DL625>$BR26,$BR26-SUM($BS625:DL625),DL625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DM625)+DM625>$BR26,$BR26-SUM($BS625:DM625),DM625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DN625)+DN625>$BR26,$BR26-SUM($BS625:DN625),DN625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DO625)+DO625>$BR26,$BR26-SUM($BS625:DO625),DO625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DP625)+DP625>$BR26,$BR26-SUM($BS625:DP625),DP625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DQ625)+DQ625>$BR26,$BR26-SUM($BS625:DQ625),DQ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DR625)+DR625>$BR26,$BR26-SUM($BS625:DR625),DR625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DS625)+DS625>$BR26,$BR26-SUM($BS625:DS625),DS625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DT625)+DT625>$BR26,$BR26-SUM($BS625:DT625),DT625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DU625)+DU625>$BR26,$BR26-SUM($BS625:DU625),DU625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DV625)+DV625>$BR26,$BR26-SUM($BS625:DV625),DV625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DW625)+DW625>$BR26,$BR26-SUM($BS625:DW625),DW625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DX625)+DX625>$BR26,$BR26-SUM($BS625:DX625),DX625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DY625)+DY625>$BR26,$BR26-SUM($BS625:DY625),DY625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:DZ625)+DZ625>$BR26,$BR26-SUM($BS625:DZ625),DZ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EA625)+EA625>$BR26,$BR26-SUM($BS625:EA625),EA625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EB625)+EB625>$BR26,$BR26-SUM($BS625:EB625),EB625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EC625)+EC625>$BR26,$BR26-SUM($BS625:EC625),EC625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:ED625)+ED625>$BR26,$BR26-SUM($BS625:ED625),ED625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EE625)+EE625>$BR26,$BR26-SUM($BS625:EE625),EE625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EF625)+EF625>$BR26,$BR26-SUM($BS625:EF625),EF625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EG625)+EG625>$BR26,$BR26-SUM($BS625:EG625),EG625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EH625)+EH625>$BR26,$BR26-SUM($BS625:EH625),EH625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EI625)+EI625>$BR26,$BR26-SUM($BS625:EI625),EI625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EJ625)+EJ625>$BR26,$BR26-SUM($BS625:EJ625),EJ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EK625)+EK625>$BR26,$BR26-SUM($BS625:EK625),EK625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EL625)+EL625>$BR26,$BR26-SUM($BS625:EL625),EL625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EM625)+EM625>$BR26,$BR26-SUM($BS625:EM625),EM625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EN625)+EN625>$BR26,$BR26-SUM($BS625:EN625),EN625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EO625)+EO625>$BR26,$BR26-SUM($BS625:EO625),EO625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EP625)+EP625>$BR26,$BR26-SUM($BS625:EP625),EP625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EQ625)+EQ625>$BR26,$BR26-SUM($BS625:EQ625),EQ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:ER625)+ER625>$BR26,$BR26-SUM($BS625:ER625),ER625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:ES625)+ES625>$BR26,$BR26-SUM($BS625:ES625),ES625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:ET625)+ET625>$BR26,$BR26-SUM($BS625:ET625),ET625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EU625)+EU625>$BR26,$BR26-SUM($BS625:EU625),EU625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EV625)+EV625>$BR26,$BR26-SUM($BS625:EV625),EV625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EW625)+EW625>$BR26,$BR26-SUM($BS625:EW625),EW625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EX625)+EX625>$BR26,$BR26-SUM($BS625:EX625),EX625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EY625)+EY625>$BR26,$BR26-SUM($BS625:EY625),EY625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:EZ625)+EZ625>$BR26,$BR26-SUM($BS625:EZ625),EZ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FA625)+FA625>$BR26,$BR26-SUM($BS625:FA625),FA625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FB625)+FB625>$BR26,$BR26-SUM($BS625:FB625),FB625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FC625)+FC625>$BR26,$BR26-SUM($BS625:FC625),FC625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FD625)+FD625>$BR26,$BR26-SUM($BS625:FD625),FD625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FE625)+FE625>$BR26,$BR26-SUM($BS625:FE625),FE625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FF625)+FF625>$BR26,$BR26-SUM($BS625:FF625),FF625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FG625)+FG625>$BR26,$BR26-SUM($BS625:FG625),FG625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FH625)+FH625>$BR26,$BR26-SUM($BS625:FH625),FH625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FI625)+FI625>$BR26,$BR26-SUM($BS625:FI625),FI625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FJ625)+FJ625>$BR26,$BR26-SUM($BS625:FJ625),FJ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FK625)+FK625>$BR26,$BR26-SUM($BS625:FK625),FK625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FL625)+FL625>$BR26,$BR26-SUM($BS625:FL625),FL625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FM625)+FM625>$BR26,$BR26-SUM($BS625:FM625),FM625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FN625)+FN625>$BR26,$BR26-SUM($BS625:FN625),FN625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FO625)+FO625>$BR26,$BR26-SUM($BS625:FO625),FO625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FP625)+FP625>$BR26,$BR26-SUM($BS625:FP625),FP625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FQ625)+FQ625>$BR26,$BR26-SUM($BS625:FQ625),FQ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FR625)+FR625>$BR26,$BR26-SUM($BS625:FR625),FR625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FS625)+FS625>$BR26,$BR26-SUM($BS625:FS625),FS625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FT625)+FT625>$BR26,$BR26-SUM($BS625:FT625),FT625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FU625)+FU625>$BR26,$BR26-SUM($BS625:FU625),FU625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FV625)+FV625>$BR26,$BR26-SUM($BS625:FV625),FV625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FW625)+FW625>$BR26,$BR26-SUM($BS625:FW625),FW625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FX625)+FX625>$BR26,$BR26-SUM($BS625:FX625),FX625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FY625)+FY625>$BR26,$BR26-SUM($BS625:FY625),FY625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:FZ625)+FZ625>$BR26,$BR26-SUM($BS625:FZ625),FZ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GA625)+GA625>$BR26,$BR26-SUM($BS625:GA625),GA625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GB625)+GB625>$BR26,$BR26-SUM($BS625:GB625),GB625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GC625)+GC625>$BR26,$BR26-SUM($BS625:GC625),GC625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GD625)+GD625>$BR26,$BR26-SUM($BS625:GD625),GD625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GE625)+GE625>$BR26,$BR26-SUM($BS625:GE625),GE625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GF625)+GF625>$BR26,$BR26-SUM($BS625:GF625),GF625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GG625)+GG625>$BR26,$BR26-SUM($BS625:GG625),GG625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GH625)+GH625>$BR26,$BR26-SUM($BS625:GH625),GH625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GI625)+GI625>$BR26,$BR26-SUM($BS625:GI625),GI625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GJ625)+GJ625>$BR26,$BR26-SUM($BS625:GJ625),GJ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GK625)+GK625>$BR26,$BR26-SUM($BS625:GK625),GK625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GL625)+GL625>$BR26,$BR26-SUM($BS625:GL625),GL625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GM625)+GM625>$BR26,$BR26-SUM($BS625:GM625),GM625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GN625)+GN625>$BR26,$BR26-SUM($BS625:GN625),GN625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GO625)+GO625>$BR26,$BR26-SUM($BS625:GO625),GO625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GP625)+GP625>$BR26,$BR26-SUM($BS625:GP625),GP625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GQ625)+GQ625>$BR26,$BR26-SUM($BS625:GQ625),GQ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GR625)+GR625>$BR26,$BR26-SUM($BS625:GR625),GR625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GS625)+GS625>$BR26,$BR26-SUM($BS625:GS625),GS625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GT625)+GT625>$BR26,$BR26-SUM($BS625:GT625),GT625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GU625)+GU625>$BR26,$BR26-SUM($BS625:GU625),GU625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GV625)+GV625>$BR26,$BR26-SUM($BS625:GV625),GV625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GW625)+GW625>$BR26,$BR26-SUM($BS625:GW625),GW625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GX625)+GX625>$BR26,$BR26-SUM($BS625:GX625),GX625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GY625)+GY625>$BR26,$BR26-SUM($BS625:GY625),GY625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:GZ625)+GZ625>$BR26,$BR26-SUM($BS625:GZ625),GZ625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:HA625)+HA625>$BR26,$BR26-SUM($BS625:HA625),HA625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:HB625)+HB625>$BR26,$BR26-SUM($BS625:HB625),HB625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:HC625)+HC625>$BR26,$BR26-SUM($BS625:HC625),HC625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:HD625)+HD625>$BR26,$BR26-SUM($BS625:HD625),HD625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:HE625)+HE625>$BR26,$BR26-SUM($BS625:HE625),HE625),0)","v":0},{"$f":"IF($BS625>0,IF(SUM($BS625:HF625)+HF625>$BR26,$BR26-SUM($BS625:HF625),HF625),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS626>0,IF(SUM($BS626:BS626)+BS626>$BR27,$BR27-SUM($BS626:BS626),BS626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BT626)+BT626>$BR27,$BR27-SUM($BS626:BT626),BT626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BU626)+BU626>$BR27,$BR27-SUM($BS626:BU626),BU626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BV626)+BV626>$BR27,$BR27-SUM($BS626:BV626),BV626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BW626)+BW626>$BR27,$BR27-SUM($BS626:BW626),BW626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BX626)+BX626>$BR27,$BR27-SUM($BS626:BX626),BX626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BY626)+BY626>$BR27,$BR27-SUM($BS626:BY626),BY626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:BZ626)+BZ626>$BR27,$BR27-SUM($BS626:BZ626),BZ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CA626)+CA626>$BR27,$BR27-SUM($BS626:CA626),CA626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CB626)+CB626>$BR27,$BR27-SUM($BS626:CB626),CB626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CC626)+CC626>$BR27,$BR27-SUM($BS626:CC626),CC626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CD626)+CD626>$BR27,$BR27-SUM($BS626:CD626),CD626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CE626)+CE626>$BR27,$BR27-SUM($BS626:CE626),CE626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CF626)+CF626>$BR27,$BR27-SUM($BS626:CF626),CF626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CG626)+CG626>$BR27,$BR27-SUM($BS626:CG626),CG626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CH626)+CH626>$BR27,$BR27-SUM($BS626:CH626),CH626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CI626)+CI626>$BR27,$BR27-SUM($BS626:CI626),CI626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CJ626)+CJ626>$BR27,$BR27-SUM($BS626:CJ626),CJ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CK626)+CK626>$BR27,$BR27-SUM($BS626:CK626),CK626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CL626)+CL626>$BR27,$BR27-SUM($BS626:CL626),CL626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CM626)+CM626>$BR27,$BR27-SUM($BS626:CM626),CM626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CN626)+CN626>$BR27,$BR27-SUM($BS626:CN626),CN626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CO626)+CO626>$BR27,$BR27-SUM($BS626:CO626),CO626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CP626)+CP626>$BR27,$BR27-SUM($BS626:CP626),CP626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CQ626)+CQ626>$BR27,$BR27-SUM($BS626:CQ626),CQ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CR626)+CR626>$BR27,$BR27-SUM($BS626:CR626),CR626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CS626)+CS626>$BR27,$BR27-SUM($BS626:CS626),CS626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CT626)+CT626>$BR27,$BR27-SUM($BS626:CT626),CT626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CU626)+CU626>$BR27,$BR27-SUM($BS626:CU626),CU626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CV626)+CV626>$BR27,$BR27-SUM($BS626:CV626),CV626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CW626)+CW626>$BR27,$BR27-SUM($BS626:CW626),CW626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CX626)+CX626>$BR27,$BR27-SUM($BS626:CX626),CX626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CY626)+CY626>$BR27,$BR27-SUM($BS626:CY626),CY626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:CZ626)+CZ626>$BR27,$BR27-SUM($BS626:CZ626),CZ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DA626)+DA626>$BR27,$BR27-SUM($BS626:DA626),DA626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DB626)+DB626>$BR27,$BR27-SUM($BS626:DB626),DB626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DC626)+DC626>$BR27,$BR27-SUM($BS626:DC626),DC626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DD626)+DD626>$BR27,$BR27-SUM($BS626:DD626),DD626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DE626)+DE626>$BR27,$BR27-SUM($BS626:DE626),DE626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DF626)+DF626>$BR27,$BR27-SUM($BS626:DF626),DF626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DG626)+DG626>$BR27,$BR27-SUM($BS626:DG626),DG626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DH626)+DH626>$BR27,$BR27-SUM($BS626:DH626),DH626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DI626)+DI626>$BR27,$BR27-SUM($BS626:DI626),DI626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DJ626)+DJ626>$BR27,$BR27-SUM($BS626:DJ626),DJ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DK626)+DK626>$BR27,$BR27-SUM($BS626:DK626),DK626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DL626)+DL626>$BR27,$BR27-SUM($BS626:DL626),DL626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DM626)+DM626>$BR27,$BR27-SUM($BS626:DM626),DM626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DN626)+DN626>$BR27,$BR27-SUM($BS626:DN626),DN626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DO626)+DO626>$BR27,$BR27-SUM($BS626:DO626),DO626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DP626)+DP626>$BR27,$BR27-SUM($BS626:DP626),DP626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DQ626)+DQ626>$BR27,$BR27-SUM($BS626:DQ626),DQ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DR626)+DR626>$BR27,$BR27-SUM($BS626:DR626),DR626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DS626)+DS626>$BR27,$BR27-SUM($BS626:DS626),DS626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DT626)+DT626>$BR27,$BR27-SUM($BS626:DT626),DT626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DU626)+DU626>$BR27,$BR27-SUM($BS626:DU626),DU626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DV626)+DV626>$BR27,$BR27-SUM($BS626:DV626),DV626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DW626)+DW626>$BR27,$BR27-SUM($BS626:DW626),DW626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DX626)+DX626>$BR27,$BR27-SUM($BS626:DX626),DX626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DY626)+DY626>$BR27,$BR27-SUM($BS626:DY626),DY626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:DZ626)+DZ626>$BR27,$BR27-SUM($BS626:DZ626),DZ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EA626)+EA626>$BR27,$BR27-SUM($BS626:EA626),EA626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EB626)+EB626>$BR27,$BR27-SUM($BS626:EB626),EB626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EC626)+EC626>$BR27,$BR27-SUM($BS626:EC626),EC626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:ED626)+ED626>$BR27,$BR27-SUM($BS626:ED626),ED626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EE626)+EE626>$BR27,$BR27-SUM($BS626:EE626),EE626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EF626)+EF626>$BR27,$BR27-SUM($BS626:EF626),EF626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EG626)+EG626>$BR27,$BR27-SUM($BS626:EG626),EG626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EH626)+EH626>$BR27,$BR27-SUM($BS626:EH626),EH626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EI626)+EI626>$BR27,$BR27-SUM($BS626:EI626),EI626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EJ626)+EJ626>$BR27,$BR27-SUM($BS626:EJ626),EJ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EK626)+EK626>$BR27,$BR27-SUM($BS626:EK626),EK626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EL626)+EL626>$BR27,$BR27-SUM($BS626:EL626),EL626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EM626)+EM626>$BR27,$BR27-SUM($BS626:EM626),EM626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EN626)+EN626>$BR27,$BR27-SUM($BS626:EN626),EN626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EO626)+EO626>$BR27,$BR27-SUM($BS626:EO626),EO626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EP626)+EP626>$BR27,$BR27-SUM($BS626:EP626),EP626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EQ626)+EQ626>$BR27,$BR27-SUM($BS626:EQ626),EQ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:ER626)+ER626>$BR27,$BR27-SUM($BS626:ER626),ER626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:ES626)+ES626>$BR27,$BR27-SUM($BS626:ES626),ES626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:ET626)+ET626>$BR27,$BR27-SUM($BS626:ET626),ET626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EU626)+EU626>$BR27,$BR27-SUM($BS626:EU626),EU626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EV626)+EV626>$BR27,$BR27-SUM($BS626:EV626),EV626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EW626)+EW626>$BR27,$BR27-SUM($BS626:EW626),EW626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EX626)+EX626>$BR27,$BR27-SUM($BS626:EX626),EX626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EY626)+EY626>$BR27,$BR27-SUM($BS626:EY626),EY626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:EZ626)+EZ626>$BR27,$BR27-SUM($BS626:EZ626),EZ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FA626)+FA626>$BR27,$BR27-SUM($BS626:FA626),FA626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FB626)+FB626>$BR27,$BR27-SUM($BS626:FB626),FB626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FC626)+FC626>$BR27,$BR27-SUM($BS626:FC626),FC626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FD626)+FD626>$BR27,$BR27-SUM($BS626:FD626),FD626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FE626)+FE626>$BR27,$BR27-SUM($BS626:FE626),FE626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FF626)+FF626>$BR27,$BR27-SUM($BS626:FF626),FF626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FG626)+FG626>$BR27,$BR27-SUM($BS626:FG626),FG626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FH626)+FH626>$BR27,$BR27-SUM($BS626:FH626),FH626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FI626)+FI626>$BR27,$BR27-SUM($BS626:FI626),FI626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FJ626)+FJ626>$BR27,$BR27-SUM($BS626:FJ626),FJ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FK626)+FK626>$BR27,$BR27-SUM($BS626:FK626),FK626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FL626)+FL626>$BR27,$BR27-SUM($BS626:FL626),FL626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FM626)+FM626>$BR27,$BR27-SUM($BS626:FM626),FM626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FN626)+FN626>$BR27,$BR27-SUM($BS626:FN626),FN626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FO626)+FO626>$BR27,$BR27-SUM($BS626:FO626),FO626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FP626)+FP626>$BR27,$BR27-SUM($BS626:FP626),FP626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FQ626)+FQ626>$BR27,$BR27-SUM($BS626:FQ626),FQ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FR626)+FR626>$BR27,$BR27-SUM($BS626:FR626),FR626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FS626)+FS626>$BR27,$BR27-SUM($BS626:FS626),FS626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FT626)+FT626>$BR27,$BR27-SUM($BS626:FT626),FT626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FU626)+FU626>$BR27,$BR27-SUM($BS626:FU626),FU626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FV626)+FV626>$BR27,$BR27-SUM($BS626:FV626),FV626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FW626)+FW626>$BR27,$BR27-SUM($BS626:FW626),FW626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FX626)+FX626>$BR27,$BR27-SUM($BS626:FX626),FX626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FY626)+FY626>$BR27,$BR27-SUM($BS626:FY626),FY626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:FZ626)+FZ626>$BR27,$BR27-SUM($BS626:FZ626),FZ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GA626)+GA626>$BR27,$BR27-SUM($BS626:GA626),GA626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GB626)+GB626>$BR27,$BR27-SUM($BS626:GB626),GB626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GC626)+GC626>$BR27,$BR27-SUM($BS626:GC626),GC626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GD626)+GD626>$BR27,$BR27-SUM($BS626:GD626),GD626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GE626)+GE626>$BR27,$BR27-SUM($BS626:GE626),GE626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GF626)+GF626>$BR27,$BR27-SUM($BS626:GF626),GF626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GG626)+GG626>$BR27,$BR27-SUM($BS626:GG626),GG626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GH626)+GH626>$BR27,$BR27-SUM($BS626:GH626),GH626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GI626)+GI626>$BR27,$BR27-SUM($BS626:GI626),GI626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GJ626)+GJ626>$BR27,$BR27-SUM($BS626:GJ626),GJ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GK626)+GK626>$BR27,$BR27-SUM($BS626:GK626),GK626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GL626)+GL626>$BR27,$BR27-SUM($BS626:GL626),GL626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GM626)+GM626>$BR27,$BR27-SUM($BS626:GM626),GM626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GN626)+GN626>$BR27,$BR27-SUM($BS626:GN626),GN626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GO626)+GO626>$BR27,$BR27-SUM($BS626:GO626),GO626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GP626)+GP626>$BR27,$BR27-SUM($BS626:GP626),GP626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GQ626)+GQ626>$BR27,$BR27-SUM($BS626:GQ626),GQ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GR626)+GR626>$BR27,$BR27-SUM($BS626:GR626),GR626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GS626)+GS626>$BR27,$BR27-SUM($BS626:GS626),GS626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GT626)+GT626>$BR27,$BR27-SUM($BS626:GT626),GT626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GU626)+GU626>$BR27,$BR27-SUM($BS626:GU626),GU626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GV626)+GV626>$BR27,$BR27-SUM($BS626:GV626),GV626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GW626)+GW626>$BR27,$BR27-SUM($BS626:GW626),GW626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GX626)+GX626>$BR27,$BR27-SUM($BS626:GX626),GX626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GY626)+GY626>$BR27,$BR27-SUM($BS626:GY626),GY626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:GZ626)+GZ626>$BR27,$BR27-SUM($BS626:GZ626),GZ626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:HA626)+HA626>$BR27,$BR27-SUM($BS626:HA626),HA626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:HB626)+HB626>$BR27,$BR27-SUM($BS626:HB626),HB626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:HC626)+HC626>$BR27,$BR27-SUM($BS626:HC626),HC626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:HD626)+HD626>$BR27,$BR27-SUM($BS626:HD626),HD626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:HE626)+HE626>$BR27,$BR27-SUM($BS626:HE626),HE626),0)","v":0},{"$f":"IF($BS626>0,IF(SUM($BS626:HF626)+HF626>$BR27,$BR27-SUM($BS626:HF626),HF626),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS627>0,IF(SUM($BS627:BS627)+BS627>$BR28,$BR28-SUM($BS627:BS627),BS627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BT627)+BT627>$BR28,$BR28-SUM($BS627:BT627),BT627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BU627)+BU627>$BR28,$BR28-SUM($BS627:BU627),BU627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BV627)+BV627>$BR28,$BR28-SUM($BS627:BV627),BV627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BW627)+BW627>$BR28,$BR28-SUM($BS627:BW627),BW627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BX627)+BX627>$BR28,$BR28-SUM($BS627:BX627),BX627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BY627)+BY627>$BR28,$BR28-SUM($BS627:BY627),BY627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:BZ627)+BZ627>$BR28,$BR28-SUM($BS627:BZ627),BZ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CA627)+CA627>$BR28,$BR28-SUM($BS627:CA627),CA627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CB627)+CB627>$BR28,$BR28-SUM($BS627:CB627),CB627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CC627)+CC627>$BR28,$BR28-SUM($BS627:CC627),CC627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CD627)+CD627>$BR28,$BR28-SUM($BS627:CD627),CD627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CE627)+CE627>$BR28,$BR28-SUM($BS627:CE627),CE627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CF627)+CF627>$BR28,$BR28-SUM($BS627:CF627),CF627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CG627)+CG627>$BR28,$BR28-SUM($BS627:CG627),CG627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CH627)+CH627>$BR28,$BR28-SUM($BS627:CH627),CH627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CI627)+CI627>$BR28,$BR28-SUM($BS627:CI627),CI627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CJ627)+CJ627>$BR28,$BR28-SUM($BS627:CJ627),CJ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CK627)+CK627>$BR28,$BR28-SUM($BS627:CK627),CK627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CL627)+CL627>$BR28,$BR28-SUM($BS627:CL627),CL627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CM627)+CM627>$BR28,$BR28-SUM($BS627:CM627),CM627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CN627)+CN627>$BR28,$BR28-SUM($BS627:CN627),CN627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CO627)+CO627>$BR28,$BR28-SUM($BS627:CO627),CO627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CP627)+CP627>$BR28,$BR28-SUM($BS627:CP627),CP627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CQ627)+CQ627>$BR28,$BR28-SUM($BS627:CQ627),CQ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CR627)+CR627>$BR28,$BR28-SUM($BS627:CR627),CR627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CS627)+CS627>$BR28,$BR28-SUM($BS627:CS627),CS627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CT627)+CT627>$BR28,$BR28-SUM($BS627:CT627),CT627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CU627)+CU627>$BR28,$BR28-SUM($BS627:CU627),CU627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CV627)+CV627>$BR28,$BR28-SUM($BS627:CV627),CV627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CW627)+CW627>$BR28,$BR28-SUM($BS627:CW627),CW627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CX627)+CX627>$BR28,$BR28-SUM($BS627:CX627),CX627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CY627)+CY627>$BR28,$BR28-SUM($BS627:CY627),CY627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:CZ627)+CZ627>$BR28,$BR28-SUM($BS627:CZ627),CZ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DA627)+DA627>$BR28,$BR28-SUM($BS627:DA627),DA627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DB627)+DB627>$BR28,$BR28-SUM($BS627:DB627),DB627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DC627)+DC627>$BR28,$BR28-SUM($BS627:DC627),DC627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DD627)+DD627>$BR28,$BR28-SUM($BS627:DD627),DD627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DE627)+DE627>$BR28,$BR28-SUM($BS627:DE627),DE627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DF627)+DF627>$BR28,$BR28-SUM($BS627:DF627),DF627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DG627)+DG627>$BR28,$BR28-SUM($BS627:DG627),DG627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DH627)+DH627>$BR28,$BR28-SUM($BS627:DH627),DH627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DI627)+DI627>$BR28,$BR28-SUM($BS627:DI627),DI627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DJ627)+DJ627>$BR28,$BR28-SUM($BS627:DJ627),DJ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DK627)+DK627>$BR28,$BR28-SUM($BS627:DK627),DK627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DL627)+DL627>$BR28,$BR28-SUM($BS627:DL627),DL627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DM627)+DM627>$BR28,$BR28-SUM($BS627:DM627),DM627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DN627)+DN627>$BR28,$BR28-SUM($BS627:DN627),DN627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DO627)+DO627>$BR28,$BR28-SUM($BS627:DO627),DO627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DP627)+DP627>$BR28,$BR28-SUM($BS627:DP627),DP627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DQ627)+DQ627>$BR28,$BR28-SUM($BS627:DQ627),DQ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DR627)+DR627>$BR28,$BR28-SUM($BS627:DR627),DR627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DS627)+DS627>$BR28,$BR28-SUM($BS627:DS627),DS627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DT627)+DT627>$BR28,$BR28-SUM($BS627:DT627),DT627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DU627)+DU627>$BR28,$BR28-SUM($BS627:DU627),DU627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DV627)+DV627>$BR28,$BR28-SUM($BS627:DV627),DV627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DW627)+DW627>$BR28,$BR28-SUM($BS627:DW627),DW627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DX627)+DX627>$BR28,$BR28-SUM($BS627:DX627),DX627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DY627)+DY627>$BR28,$BR28-SUM($BS627:DY627),DY627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:DZ627)+DZ627>$BR28,$BR28-SUM($BS627:DZ627),DZ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EA627)+EA627>$BR28,$BR28-SUM($BS627:EA627),EA627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EB627)+EB627>$BR28,$BR28-SUM($BS627:EB627),EB627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EC627)+EC627>$BR28,$BR28-SUM($BS627:EC627),EC627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:ED627)+ED627>$BR28,$BR28-SUM($BS627:ED627),ED627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EE627)+EE627>$BR28,$BR28-SUM($BS627:EE627),EE627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EF627)+EF627>$BR28,$BR28-SUM($BS627:EF627),EF627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EG627)+EG627>$BR28,$BR28-SUM($BS627:EG627),EG627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EH627)+EH627>$BR28,$BR28-SUM($BS627:EH627),EH627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EI627)+EI627>$BR28,$BR28-SUM($BS627:EI627),EI627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EJ627)+EJ627>$BR28,$BR28-SUM($BS627:EJ627),EJ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EK627)+EK627>$BR28,$BR28-SUM($BS627:EK627),EK627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EL627)+EL627>$BR28,$BR28-SUM($BS627:EL627),EL627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EM627)+EM627>$BR28,$BR28-SUM($BS627:EM627),EM627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EN627)+EN627>$BR28,$BR28-SUM($BS627:EN627),EN627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EO627)+EO627>$BR28,$BR28-SUM($BS627:EO627),EO627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EP627)+EP627>$BR28,$BR28-SUM($BS627:EP627),EP627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EQ627)+EQ627>$BR28,$BR28-SUM($BS627:EQ627),EQ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:ER627)+ER627>$BR28,$BR28-SUM($BS627:ER627),ER627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:ES627)+ES627>$BR28,$BR28-SUM($BS627:ES627),ES627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:ET627)+ET627>$BR28,$BR28-SUM($BS627:ET627),ET627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EU627)+EU627>$BR28,$BR28-SUM($BS627:EU627),EU627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EV627)+EV627>$BR28,$BR28-SUM($BS627:EV627),EV627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EW627)+EW627>$BR28,$BR28-SUM($BS627:EW627),EW627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EX627)+EX627>$BR28,$BR28-SUM($BS627:EX627),EX627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EY627)+EY627>$BR28,$BR28-SUM($BS627:EY627),EY627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:EZ627)+EZ627>$BR28,$BR28-SUM($BS627:EZ627),EZ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FA627)+FA627>$BR28,$BR28-SUM($BS627:FA627),FA627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FB627)+FB627>$BR28,$BR28-SUM($BS627:FB627),FB627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FC627)+FC627>$BR28,$BR28-SUM($BS627:FC627),FC627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FD627)+FD627>$BR28,$BR28-SUM($BS627:FD627),FD627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FE627)+FE627>$BR28,$BR28-SUM($BS627:FE627),FE627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FF627)+FF627>$BR28,$BR28-SUM($BS627:FF627),FF627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FG627)+FG627>$BR28,$BR28-SUM($BS627:FG627),FG627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FH627)+FH627>$BR28,$BR28-SUM($BS627:FH627),FH627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FI627)+FI627>$BR28,$BR28-SUM($BS627:FI627),FI627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FJ627)+FJ627>$BR28,$BR28-SUM($BS627:FJ627),FJ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FK627)+FK627>$BR28,$BR28-SUM($BS627:FK627),FK627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FL627)+FL627>$BR28,$BR28-SUM($BS627:FL627),FL627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FM627)+FM627>$BR28,$BR28-SUM($BS627:FM627),FM627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FN627)+FN627>$BR28,$BR28-SUM($BS627:FN627),FN627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FO627)+FO627>$BR28,$BR28-SUM($BS627:FO627),FO627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FP627)+FP627>$BR28,$BR28-SUM($BS627:FP627),FP627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FQ627)+FQ627>$BR28,$BR28-SUM($BS627:FQ627),FQ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FR627)+FR627>$BR28,$BR28-SUM($BS627:FR627),FR627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FS627)+FS627>$BR28,$BR28-SUM($BS627:FS627),FS627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FT627)+FT627>$BR28,$BR28-SUM($BS627:FT627),FT627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FU627)+FU627>$BR28,$BR28-SUM($BS627:FU627),FU627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FV627)+FV627>$BR28,$BR28-SUM($BS627:FV627),FV627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FW627)+FW627>$BR28,$BR28-SUM($BS627:FW627),FW627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FX627)+FX627>$BR28,$BR28-SUM($BS627:FX627),FX627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FY627)+FY627>$BR28,$BR28-SUM($BS627:FY627),FY627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:FZ627)+FZ627>$BR28,$BR28-SUM($BS627:FZ627),FZ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GA627)+GA627>$BR28,$BR28-SUM($BS627:GA627),GA627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GB627)+GB627>$BR28,$BR28-SUM($BS627:GB627),GB627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GC627)+GC627>$BR28,$BR28-SUM($BS627:GC627),GC627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GD627)+GD627>$BR28,$BR28-SUM($BS627:GD627),GD627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GE627)+GE627>$BR28,$BR28-SUM($BS627:GE627),GE627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GF627)+GF627>$BR28,$BR28-SUM($BS627:GF627),GF627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GG627)+GG627>$BR28,$BR28-SUM($BS627:GG627),GG627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GH627)+GH627>$BR28,$BR28-SUM($BS627:GH627),GH627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GI627)+GI627>$BR28,$BR28-SUM($BS627:GI627),GI627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GJ627)+GJ627>$BR28,$BR28-SUM($BS627:GJ627),GJ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GK627)+GK627>$BR28,$BR28-SUM($BS627:GK627),GK627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GL627)+GL627>$BR28,$BR28-SUM($BS627:GL627),GL627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GM627)+GM627>$BR28,$BR28-SUM($BS627:GM627),GM627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GN627)+GN627>$BR28,$BR28-SUM($BS627:GN627),GN627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GO627)+GO627>$BR28,$BR28-SUM($BS627:GO627),GO627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GP627)+GP627>$BR28,$BR28-SUM($BS627:GP627),GP627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GQ627)+GQ627>$BR28,$BR28-SUM($BS627:GQ627),GQ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GR627)+GR627>$BR28,$BR28-SUM($BS627:GR627),GR627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GS627)+GS627>$BR28,$BR28-SUM($BS627:GS627),GS627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GT627)+GT627>$BR28,$BR28-SUM($BS627:GT627),GT627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GU627)+GU627>$BR28,$BR28-SUM($BS627:GU627),GU627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GV627)+GV627>$BR28,$BR28-SUM($BS627:GV627),GV627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GW627)+GW627>$BR28,$BR28-SUM($BS627:GW627),GW627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GX627)+GX627>$BR28,$BR28-SUM($BS627:GX627),GX627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GY627)+GY627>$BR28,$BR28-SUM($BS627:GY627),GY627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:GZ627)+GZ627>$BR28,$BR28-SUM($BS627:GZ627),GZ627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:HA627)+HA627>$BR28,$BR28-SUM($BS627:HA627),HA627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:HB627)+HB627>$BR28,$BR28-SUM($BS627:HB627),HB627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:HC627)+HC627>$BR28,$BR28-SUM($BS627:HC627),HC627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:HD627)+HD627>$BR28,$BR28-SUM($BS627:HD627),HD627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:HE627)+HE627>$BR28,$BR28-SUM($BS627:HE627),HE627),0)","v":0},{"$f":"IF($BS627>0,IF(SUM($BS627:HF627)+HF627>$BR28,$BR28-SUM($BS627:HF627),HF627),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS628>0,IF(SUM($BS628:BS628)+BS628>$BR29,$BR29-SUM($BS628:BS628),BS628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BT628)+BT628>$BR29,$BR29-SUM($BS628:BT628),BT628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BU628)+BU628>$BR29,$BR29-SUM($BS628:BU628),BU628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BV628)+BV628>$BR29,$BR29-SUM($BS628:BV628),BV628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BW628)+BW628>$BR29,$BR29-SUM($BS628:BW628),BW628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BX628)+BX628>$BR29,$BR29-SUM($BS628:BX628),BX628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BY628)+BY628>$BR29,$BR29-SUM($BS628:BY628),BY628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:BZ628)+BZ628>$BR29,$BR29-SUM($BS628:BZ628),BZ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CA628)+CA628>$BR29,$BR29-SUM($BS628:CA628),CA628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CB628)+CB628>$BR29,$BR29-SUM($BS628:CB628),CB628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CC628)+CC628>$BR29,$BR29-SUM($BS628:CC628),CC628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CD628)+CD628>$BR29,$BR29-SUM($BS628:CD628),CD628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CE628)+CE628>$BR29,$BR29-SUM($BS628:CE628),CE628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CF628)+CF628>$BR29,$BR29-SUM($BS628:CF628),CF628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CG628)+CG628>$BR29,$BR29-SUM($BS628:CG628),CG628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CH628)+CH628>$BR29,$BR29-SUM($BS628:CH628),CH628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CI628)+CI628>$BR29,$BR29-SUM($BS628:CI628),CI628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CJ628)+CJ628>$BR29,$BR29-SUM($BS628:CJ628),CJ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CK628)+CK628>$BR29,$BR29-SUM($BS628:CK628),CK628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CL628)+CL628>$BR29,$BR29-SUM($BS628:CL628),CL628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CM628)+CM628>$BR29,$BR29-SUM($BS628:CM628),CM628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CN628)+CN628>$BR29,$BR29-SUM($BS628:CN628),CN628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CO628)+CO628>$BR29,$BR29-SUM($BS628:CO628),CO628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CP628)+CP628>$BR29,$BR29-SUM($BS628:CP628),CP628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CQ628)+CQ628>$BR29,$BR29-SUM($BS628:CQ628),CQ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CR628)+CR628>$BR29,$BR29-SUM($BS628:CR628),CR628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CS628)+CS628>$BR29,$BR29-SUM($BS628:CS628),CS628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CT628)+CT628>$BR29,$BR29-SUM($BS628:CT628),CT628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CU628)+CU628>$BR29,$BR29-SUM($BS628:CU628),CU628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CV628)+CV628>$BR29,$BR29-SUM($BS628:CV628),CV628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CW628)+CW628>$BR29,$BR29-SUM($BS628:CW628),CW628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CX628)+CX628>$BR29,$BR29-SUM($BS628:CX628),CX628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CY628)+CY628>$BR29,$BR29-SUM($BS628:CY628),CY628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:CZ628)+CZ628>$BR29,$BR29-SUM($BS628:CZ628),CZ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DA628)+DA628>$BR29,$BR29-SUM($BS628:DA628),DA628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DB628)+DB628>$BR29,$BR29-SUM($BS628:DB628),DB628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DC628)+DC628>$BR29,$BR29-SUM($BS628:DC628),DC628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DD628)+DD628>$BR29,$BR29-SUM($BS628:DD628),DD628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DE628)+DE628>$BR29,$BR29-SUM($BS628:DE628),DE628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DF628)+DF628>$BR29,$BR29-SUM($BS628:DF628),DF628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DG628)+DG628>$BR29,$BR29-SUM($BS628:DG628),DG628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DH628)+DH628>$BR29,$BR29-SUM($BS628:DH628),DH628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DI628)+DI628>$BR29,$BR29-SUM($BS628:DI628),DI628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DJ628)+DJ628>$BR29,$BR29-SUM($BS628:DJ628),DJ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DK628)+DK628>$BR29,$BR29-SUM($BS628:DK628),DK628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DL628)+DL628>$BR29,$BR29-SUM($BS628:DL628),DL628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DM628)+DM628>$BR29,$BR29-SUM($BS628:DM628),DM628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DN628)+DN628>$BR29,$BR29-SUM($BS628:DN628),DN628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DO628)+DO628>$BR29,$BR29-SUM($BS628:DO628),DO628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DP628)+DP628>$BR29,$BR29-SUM($BS628:DP628),DP628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DQ628)+DQ628>$BR29,$BR29-SUM($BS628:DQ628),DQ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DR628)+DR628>$BR29,$BR29-SUM($BS628:DR628),DR628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DS628)+DS628>$BR29,$BR29-SUM($BS628:DS628),DS628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DT628)+DT628>$BR29,$BR29-SUM($BS628:DT628),DT628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DU628)+DU628>$BR29,$BR29-SUM($BS628:DU628),DU628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DV628)+DV628>$BR29,$BR29-SUM($BS628:DV628),DV628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DW628)+DW628>$BR29,$BR29-SUM($BS628:DW628),DW628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DX628)+DX628>$BR29,$BR29-SUM($BS628:DX628),DX628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DY628)+DY628>$BR29,$BR29-SUM($BS628:DY628),DY628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:DZ628)+DZ628>$BR29,$BR29-SUM($BS628:DZ628),DZ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EA628)+EA628>$BR29,$BR29-SUM($BS628:EA628),EA628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EB628)+EB628>$BR29,$BR29-SUM($BS628:EB628),EB628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EC628)+EC628>$BR29,$BR29-SUM($BS628:EC628),EC628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:ED628)+ED628>$BR29,$BR29-SUM($BS628:ED628),ED628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EE628)+EE628>$BR29,$BR29-SUM($BS628:EE628),EE628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EF628)+EF628>$BR29,$BR29-SUM($BS628:EF628),EF628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EG628)+EG628>$BR29,$BR29-SUM($BS628:EG628),EG628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EH628)+EH628>$BR29,$BR29-SUM($BS628:EH628),EH628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EI628)+EI628>$BR29,$BR29-SUM($BS628:EI628),EI628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EJ628)+EJ628>$BR29,$BR29-SUM($BS628:EJ628),EJ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EK628)+EK628>$BR29,$BR29-SUM($BS628:EK628),EK628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EL628)+EL628>$BR29,$BR29-SUM($BS628:EL628),EL628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EM628)+EM628>$BR29,$BR29-SUM($BS628:EM628),EM628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EN628)+EN628>$BR29,$BR29-SUM($BS628:EN628),EN628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EO628)+EO628>$BR29,$BR29-SUM($BS628:EO628),EO628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EP628)+EP628>$BR29,$BR29-SUM($BS628:EP628),EP628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EQ628)+EQ628>$BR29,$BR29-SUM($BS628:EQ628),EQ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:ER628)+ER628>$BR29,$BR29-SUM($BS628:ER628),ER628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:ES628)+ES628>$BR29,$BR29-SUM($BS628:ES628),ES628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:ET628)+ET628>$BR29,$BR29-SUM($BS628:ET628),ET628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EU628)+EU628>$BR29,$BR29-SUM($BS628:EU628),EU628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EV628)+EV628>$BR29,$BR29-SUM($BS628:EV628),EV628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EW628)+EW628>$BR29,$BR29-SUM($BS628:EW628),EW628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EX628)+EX628>$BR29,$BR29-SUM($BS628:EX628),EX628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EY628)+EY628>$BR29,$BR29-SUM($BS628:EY628),EY628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:EZ628)+EZ628>$BR29,$BR29-SUM($BS628:EZ628),EZ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FA628)+FA628>$BR29,$BR29-SUM($BS628:FA628),FA628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FB628)+FB628>$BR29,$BR29-SUM($BS628:FB628),FB628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FC628)+FC628>$BR29,$BR29-SUM($BS628:FC628),FC628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FD628)+FD628>$BR29,$BR29-SUM($BS628:FD628),FD628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FE628)+FE628>$BR29,$BR29-SUM($BS628:FE628),FE628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FF628)+FF628>$BR29,$BR29-SUM($BS628:FF628),FF628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FG628)+FG628>$BR29,$BR29-SUM($BS628:FG628),FG628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FH628)+FH628>$BR29,$BR29-SUM($BS628:FH628),FH628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FI628)+FI628>$BR29,$BR29-SUM($BS628:FI628),FI628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FJ628)+FJ628>$BR29,$BR29-SUM($BS628:FJ628),FJ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FK628)+FK628>$BR29,$BR29-SUM($BS628:FK628),FK628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FL628)+FL628>$BR29,$BR29-SUM($BS628:FL628),FL628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FM628)+FM628>$BR29,$BR29-SUM($BS628:FM628),FM628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FN628)+FN628>$BR29,$BR29-SUM($BS628:FN628),FN628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FO628)+FO628>$BR29,$BR29-SUM($BS628:FO628),FO628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FP628)+FP628>$BR29,$BR29-SUM($BS628:FP628),FP628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FQ628)+FQ628>$BR29,$BR29-SUM($BS628:FQ628),FQ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FR628)+FR628>$BR29,$BR29-SUM($BS628:FR628),FR628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FS628)+FS628>$BR29,$BR29-SUM($BS628:FS628),FS628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FT628)+FT628>$BR29,$BR29-SUM($BS628:FT628),FT628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FU628)+FU628>$BR29,$BR29-SUM($BS628:FU628),FU628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FV628)+FV628>$BR29,$BR29-SUM($BS628:FV628),FV628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FW628)+FW628>$BR29,$BR29-SUM($BS628:FW628),FW628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FX628)+FX628>$BR29,$BR29-SUM($BS628:FX628),FX628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FY628)+FY628>$BR29,$BR29-SUM($BS628:FY628),FY628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:FZ628)+FZ628>$BR29,$BR29-SUM($BS628:FZ628),FZ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GA628)+GA628>$BR29,$BR29-SUM($BS628:GA628),GA628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GB628)+GB628>$BR29,$BR29-SUM($BS628:GB628),GB628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GC628)+GC628>$BR29,$BR29-SUM($BS628:GC628),GC628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GD628)+GD628>$BR29,$BR29-SUM($BS628:GD628),GD628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GE628)+GE628>$BR29,$BR29-SUM($BS628:GE628),GE628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GF628)+GF628>$BR29,$BR29-SUM($BS628:GF628),GF628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GG628)+GG628>$BR29,$BR29-SUM($BS628:GG628),GG628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GH628)+GH628>$BR29,$BR29-SUM($BS628:GH628),GH628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GI628)+GI628>$BR29,$BR29-SUM($BS628:GI628),GI628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GJ628)+GJ628>$BR29,$BR29-SUM($BS628:GJ628),GJ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GK628)+GK628>$BR29,$BR29-SUM($BS628:GK628),GK628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GL628)+GL628>$BR29,$BR29-SUM($BS628:GL628),GL628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GM628)+GM628>$BR29,$BR29-SUM($BS628:GM628),GM628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GN628)+GN628>$BR29,$BR29-SUM($BS628:GN628),GN628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GO628)+GO628>$BR29,$BR29-SUM($BS628:GO628),GO628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GP628)+GP628>$BR29,$BR29-SUM($BS628:GP628),GP628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GQ628)+GQ628>$BR29,$BR29-SUM($BS628:GQ628),GQ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GR628)+GR628>$BR29,$BR29-SUM($BS628:GR628),GR628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GS628)+GS628>$BR29,$BR29-SUM($BS628:GS628),GS628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GT628)+GT628>$BR29,$BR29-SUM($BS628:GT628),GT628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GU628)+GU628>$BR29,$BR29-SUM($BS628:GU628),GU628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GV628)+GV628>$BR29,$BR29-SUM($BS628:GV628),GV628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GW628)+GW628>$BR29,$BR29-SUM($BS628:GW628),GW628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GX628)+GX628>$BR29,$BR29-SUM($BS628:GX628),GX628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GY628)+GY628>$BR29,$BR29-SUM($BS628:GY628),GY628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:GZ628)+GZ628>$BR29,$BR29-SUM($BS628:GZ628),GZ628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:HA628)+HA628>$BR29,$BR29-SUM($BS628:HA628),HA628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:HB628)+HB628>$BR29,$BR29-SUM($BS628:HB628),HB628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:HC628)+HC628>$BR29,$BR29-SUM($BS628:HC628),HC628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:HD628)+HD628>$BR29,$BR29-SUM($BS628:HD628),HD628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:HE628)+HE628>$BR29,$BR29-SUM($BS628:HE628),HE628),0)","v":0},{"$f":"IF($BS628>0,IF(SUM($BS628:HF628)+HF628>$BR29,$BR29-SUM($BS628:HF628),HF628),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS629>0,IF(SUM($BS629:BS629)+BS629>$BR30,$BR30-SUM($BS629:BS629),BS629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BT629)+BT629>$BR30,$BR30-SUM($BS629:BT629),BT629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BU629)+BU629>$BR30,$BR30-SUM($BS629:BU629),BU629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BV629)+BV629>$BR30,$BR30-SUM($BS629:BV629),BV629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BW629)+BW629>$BR30,$BR30-SUM($BS629:BW629),BW629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BX629)+BX629>$BR30,$BR30-SUM($BS629:BX629),BX629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BY629)+BY629>$BR30,$BR30-SUM($BS629:BY629),BY629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:BZ629)+BZ629>$BR30,$BR30-SUM($BS629:BZ629),BZ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CA629)+CA629>$BR30,$BR30-SUM($BS629:CA629),CA629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CB629)+CB629>$BR30,$BR30-SUM($BS629:CB629),CB629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CC629)+CC629>$BR30,$BR30-SUM($BS629:CC629),CC629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CD629)+CD629>$BR30,$BR30-SUM($BS629:CD629),CD629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CE629)+CE629>$BR30,$BR30-SUM($BS629:CE629),CE629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CF629)+CF629>$BR30,$BR30-SUM($BS629:CF629),CF629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CG629)+CG629>$BR30,$BR30-SUM($BS629:CG629),CG629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CH629)+CH629>$BR30,$BR30-SUM($BS629:CH629),CH629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CI629)+CI629>$BR30,$BR30-SUM($BS629:CI629),CI629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CJ629)+CJ629>$BR30,$BR30-SUM($BS629:CJ629),CJ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CK629)+CK629>$BR30,$BR30-SUM($BS629:CK629),CK629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CL629)+CL629>$BR30,$BR30-SUM($BS629:CL629),CL629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CM629)+CM629>$BR30,$BR30-SUM($BS629:CM629),CM629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CN629)+CN629>$BR30,$BR30-SUM($BS629:CN629),CN629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CO629)+CO629>$BR30,$BR30-SUM($BS629:CO629),CO629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CP629)+CP629>$BR30,$BR30-SUM($BS629:CP629),CP629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CQ629)+CQ629>$BR30,$BR30-SUM($BS629:CQ629),CQ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CR629)+CR629>$BR30,$BR30-SUM($BS629:CR629),CR629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CS629)+CS629>$BR30,$BR30-SUM($BS629:CS629),CS629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CT629)+CT629>$BR30,$BR30-SUM($BS629:CT629),CT629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CU629)+CU629>$BR30,$BR30-SUM($BS629:CU629),CU629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CV629)+CV629>$BR30,$BR30-SUM($BS629:CV629),CV629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CW629)+CW629>$BR30,$BR30-SUM($BS629:CW629),CW629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CX629)+CX629>$BR30,$BR30-SUM($BS629:CX629),CX629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CY629)+CY629>$BR30,$BR30-SUM($BS629:CY629),CY629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:CZ629)+CZ629>$BR30,$BR30-SUM($BS629:CZ629),CZ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DA629)+DA629>$BR30,$BR30-SUM($BS629:DA629),DA629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DB629)+DB629>$BR30,$BR30-SUM($BS629:DB629),DB629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DC629)+DC629>$BR30,$BR30-SUM($BS629:DC629),DC629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DD629)+DD629>$BR30,$BR30-SUM($BS629:DD629),DD629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DE629)+DE629>$BR30,$BR30-SUM($BS629:DE629),DE629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DF629)+DF629>$BR30,$BR30-SUM($BS629:DF629),DF629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DG629)+DG629>$BR30,$BR30-SUM($BS629:DG629),DG629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DH629)+DH629>$BR30,$BR30-SUM($BS629:DH629),DH629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DI629)+DI629>$BR30,$BR30-SUM($BS629:DI629),DI629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DJ629)+DJ629>$BR30,$BR30-SUM($BS629:DJ629),DJ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DK629)+DK629>$BR30,$BR30-SUM($BS629:DK629),DK629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DL629)+DL629>$BR30,$BR30-SUM($BS629:DL629),DL629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DM629)+DM629>$BR30,$BR30-SUM($BS629:DM629),DM629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DN629)+DN629>$BR30,$BR30-SUM($BS629:DN629),DN629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DO629)+DO629>$BR30,$BR30-SUM($BS629:DO629),DO629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DP629)+DP629>$BR30,$BR30-SUM($BS629:DP629),DP629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DQ629)+DQ629>$BR30,$BR30-SUM($BS629:DQ629),DQ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DR629)+DR629>$BR30,$BR30-SUM($BS629:DR629),DR629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DS629)+DS629>$BR30,$BR30-SUM($BS629:DS629),DS629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DT629)+DT629>$BR30,$BR30-SUM($BS629:DT629),DT629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DU629)+DU629>$BR30,$BR30-SUM($BS629:DU629),DU629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DV629)+DV629>$BR30,$BR30-SUM($BS629:DV629),DV629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DW629)+DW629>$BR30,$BR30-SUM($BS629:DW629),DW629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DX629)+DX629>$BR30,$BR30-SUM($BS629:DX629),DX629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DY629)+DY629>$BR30,$BR30-SUM($BS629:DY629),DY629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:DZ629)+DZ629>$BR30,$BR30-SUM($BS629:DZ629),DZ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EA629)+EA629>$BR30,$BR30-SUM($BS629:EA629),EA629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EB629)+EB629>$BR30,$BR30-SUM($BS629:EB629),EB629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EC629)+EC629>$BR30,$BR30-SUM($BS629:EC629),EC629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:ED629)+ED629>$BR30,$BR30-SUM($BS629:ED629),ED629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EE629)+EE629>$BR30,$BR30-SUM($BS629:EE629),EE629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EF629)+EF629>$BR30,$BR30-SUM($BS629:EF629),EF629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EG629)+EG629>$BR30,$BR30-SUM($BS629:EG629),EG629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EH629)+EH629>$BR30,$BR30-SUM($BS629:EH629),EH629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EI629)+EI629>$BR30,$BR30-SUM($BS629:EI629),EI629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EJ629)+EJ629>$BR30,$BR30-SUM($BS629:EJ629),EJ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EK629)+EK629>$BR30,$BR30-SUM($BS629:EK629),EK629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EL629)+EL629>$BR30,$BR30-SUM($BS629:EL629),EL629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EM629)+EM629>$BR30,$BR30-SUM($BS629:EM629),EM629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EN629)+EN629>$BR30,$BR30-SUM($BS629:EN629),EN629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EO629)+EO629>$BR30,$BR30-SUM($BS629:EO629),EO629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EP629)+EP629>$BR30,$BR30-SUM($BS629:EP629),EP629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EQ629)+EQ629>$BR30,$BR30-SUM($BS629:EQ629),EQ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:ER629)+ER629>$BR30,$BR30-SUM($BS629:ER629),ER629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:ES629)+ES629>$BR30,$BR30-SUM($BS629:ES629),ES629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:ET629)+ET629>$BR30,$BR30-SUM($BS629:ET629),ET629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EU629)+EU629>$BR30,$BR30-SUM($BS629:EU629),EU629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EV629)+EV629>$BR30,$BR30-SUM($BS629:EV629),EV629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EW629)+EW629>$BR30,$BR30-SUM($BS629:EW629),EW629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EX629)+EX629>$BR30,$BR30-SUM($BS629:EX629),EX629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EY629)+EY629>$BR30,$BR30-SUM($BS629:EY629),EY629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:EZ629)+EZ629>$BR30,$BR30-SUM($BS629:EZ629),EZ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FA629)+FA629>$BR30,$BR30-SUM($BS629:FA629),FA629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FB629)+FB629>$BR30,$BR30-SUM($BS629:FB629),FB629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FC629)+FC629>$BR30,$BR30-SUM($BS629:FC629),FC629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FD629)+FD629>$BR30,$BR30-SUM($BS629:FD629),FD629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FE629)+FE629>$BR30,$BR30-SUM($BS629:FE629),FE629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FF629)+FF629>$BR30,$BR30-SUM($BS629:FF629),FF629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FG629)+FG629>$BR30,$BR30-SUM($BS629:FG629),FG629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FH629)+FH629>$BR30,$BR30-SUM($BS629:FH629),FH629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FI629)+FI629>$BR30,$BR30-SUM($BS629:FI629),FI629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FJ629)+FJ629>$BR30,$BR30-SUM($BS629:FJ629),FJ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FK629)+FK629>$BR30,$BR30-SUM($BS629:FK629),FK629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FL629)+FL629>$BR30,$BR30-SUM($BS629:FL629),FL629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FM629)+FM629>$BR30,$BR30-SUM($BS629:FM629),FM629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FN629)+FN629>$BR30,$BR30-SUM($BS629:FN629),FN629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FO629)+FO629>$BR30,$BR30-SUM($BS629:FO629),FO629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FP629)+FP629>$BR30,$BR30-SUM($BS629:FP629),FP629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FQ629)+FQ629>$BR30,$BR30-SUM($BS629:FQ629),FQ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FR629)+FR629>$BR30,$BR30-SUM($BS629:FR629),FR629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FS629)+FS629>$BR30,$BR30-SUM($BS629:FS629),FS629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FT629)+FT629>$BR30,$BR30-SUM($BS629:FT629),FT629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FU629)+FU629>$BR30,$BR30-SUM($BS629:FU629),FU629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FV629)+FV629>$BR30,$BR30-SUM($BS629:FV629),FV629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FW629)+FW629>$BR30,$BR30-SUM($BS629:FW629),FW629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FX629)+FX629>$BR30,$BR30-SUM($BS629:FX629),FX629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FY629)+FY629>$BR30,$BR30-SUM($BS629:FY629),FY629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:FZ629)+FZ629>$BR30,$BR30-SUM($BS629:FZ629),FZ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GA629)+GA629>$BR30,$BR30-SUM($BS629:GA629),GA629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GB629)+GB629>$BR30,$BR30-SUM($BS629:GB629),GB629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GC629)+GC629>$BR30,$BR30-SUM($BS629:GC629),GC629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GD629)+GD629>$BR30,$BR30-SUM($BS629:GD629),GD629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GE629)+GE629>$BR30,$BR30-SUM($BS629:GE629),GE629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GF629)+GF629>$BR30,$BR30-SUM($BS629:GF629),GF629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GG629)+GG629>$BR30,$BR30-SUM($BS629:GG629),GG629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GH629)+GH629>$BR30,$BR30-SUM($BS629:GH629),GH629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GI629)+GI629>$BR30,$BR30-SUM($BS629:GI629),GI629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GJ629)+GJ629>$BR30,$BR30-SUM($BS629:GJ629),GJ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GK629)+GK629>$BR30,$BR30-SUM($BS629:GK629),GK629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GL629)+GL629>$BR30,$BR30-SUM($BS629:GL629),GL629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GM629)+GM629>$BR30,$BR30-SUM($BS629:GM629),GM629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GN629)+GN629>$BR30,$BR30-SUM($BS629:GN629),GN629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GO629)+GO629>$BR30,$BR30-SUM($BS629:GO629),GO629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GP629)+GP629>$BR30,$BR30-SUM($BS629:GP629),GP629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GQ629)+GQ629>$BR30,$BR30-SUM($BS629:GQ629),GQ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GR629)+GR629>$BR30,$BR30-SUM($BS629:GR629),GR629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GS629)+GS629>$BR30,$BR30-SUM($BS629:GS629),GS629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GT629)+GT629>$BR30,$BR30-SUM($BS629:GT629),GT629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GU629)+GU629>$BR30,$BR30-SUM($BS629:GU629),GU629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GV629)+GV629>$BR30,$BR30-SUM($BS629:GV629),GV629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GW629)+GW629>$BR30,$BR30-SUM($BS629:GW629),GW629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GX629)+GX629>$BR30,$BR30-SUM($BS629:GX629),GX629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GY629)+GY629>$BR30,$BR30-SUM($BS629:GY629),GY629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:GZ629)+GZ629>$BR30,$BR30-SUM($BS629:GZ629),GZ629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:HA629)+HA629>$BR30,$BR30-SUM($BS629:HA629),HA629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:HB629)+HB629>$BR30,$BR30-SUM($BS629:HB629),HB629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:HC629)+HC629>$BR30,$BR30-SUM($BS629:HC629),HC629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:HD629)+HD629>$BR30,$BR30-SUM($BS629:HD629),HD629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:HE629)+HE629>$BR30,$BR30-SUM($BS629:HE629),HE629),0)","v":0},{"$f":"IF($BS629>0,IF(SUM($BS629:HF629)+HF629>$BR30,$BR30-SUM($BS629:HF629),HF629),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BS630>0,IF(SUM($BS630:BS630)+BS630>$BR31,$BR31-SUM($BS630:BS630),BS630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BT630)+BT630>$BR31,$BR31-SUM($BS630:BT630),BT630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BU630)+BU630>$BR31,$BR31-SUM($BS630:BU630),BU630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BV630)+BV630>$BR31,$BR31-SUM($BS630:BV630),BV630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BW630)+BW630>$BR31,$BR31-SUM($BS630:BW630),BW630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BX630)+BX630>$BR31,$BR31-SUM($BS630:BX630),BX630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BY630)+BY630>$BR31,$BR31-SUM($BS630:BY630),BY630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:BZ630)+BZ630>$BR31,$BR31-SUM($BS630:BZ630),BZ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CA630)+CA630>$BR31,$BR31-SUM($BS630:CA630),CA630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CB630)+CB630>$BR31,$BR31-SUM($BS630:CB630),CB630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CC630)+CC630>$BR31,$BR31-SUM($BS630:CC630),CC630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CD630)+CD630>$BR31,$BR31-SUM($BS630:CD630),CD630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CE630)+CE630>$BR31,$BR31-SUM($BS630:CE630),CE630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CF630)+CF630>$BR31,$BR31-SUM($BS630:CF630),CF630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CG630)+CG630>$BR31,$BR31-SUM($BS630:CG630),CG630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CH630)+CH630>$BR31,$BR31-SUM($BS630:CH630),CH630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CI630)+CI630>$BR31,$BR31-SUM($BS630:CI630),CI630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CJ630)+CJ630>$BR31,$BR31-SUM($BS630:CJ630),CJ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CK630)+CK630>$BR31,$BR31-SUM($BS630:CK630),CK630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CL630)+CL630>$BR31,$BR31-SUM($BS630:CL630),CL630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CM630)+CM630>$BR31,$BR31-SUM($BS630:CM630),CM630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CN630)+CN630>$BR31,$BR31-SUM($BS630:CN630),CN630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CO630)+CO630>$BR31,$BR31-SUM($BS630:CO630),CO630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CP630)+CP630>$BR31,$BR31-SUM($BS630:CP630),CP630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CQ630)+CQ630>$BR31,$BR31-SUM($BS630:CQ630),CQ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CR630)+CR630>$BR31,$BR31-SUM($BS630:CR630),CR630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CS630)+CS630>$BR31,$BR31-SUM($BS630:CS630),CS630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CT630)+CT630>$BR31,$BR31-SUM($BS630:CT630),CT630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CU630)+CU630>$BR31,$BR31-SUM($BS630:CU630),CU630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CV630)+CV630>$BR31,$BR31-SUM($BS630:CV630),CV630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CW630)+CW630>$BR31,$BR31-SUM($BS630:CW630),CW630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CX630)+CX630>$BR31,$BR31-SUM($BS630:CX630),CX630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CY630)+CY630>$BR31,$BR31-SUM($BS630:CY630),CY630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:CZ630)+CZ630>$BR31,$BR31-SUM($BS630:CZ630),CZ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DA630)+DA630>$BR31,$BR31-SUM($BS630:DA630),DA630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DB630)+DB630>$BR31,$BR31-SUM($BS630:DB630),DB630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DC630)+DC630>$BR31,$BR31-SUM($BS630:DC630),DC630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DD630)+DD630>$BR31,$BR31-SUM($BS630:DD630),DD630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DE630)+DE630>$BR31,$BR31-SUM($BS630:DE630),DE630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DF630)+DF630>$BR31,$BR31-SUM($BS630:DF630),DF630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DG630)+DG630>$BR31,$BR31-SUM($BS630:DG630),DG630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DH630)+DH630>$BR31,$BR31-SUM($BS630:DH630),DH630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DI630)+DI630>$BR31,$BR31-SUM($BS630:DI630),DI630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DJ630)+DJ630>$BR31,$BR31-SUM($BS630:DJ630),DJ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DK630)+DK630>$BR31,$BR31-SUM($BS630:DK630),DK630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DL630)+DL630>$BR31,$BR31-SUM($BS630:DL630),DL630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DM630)+DM630>$BR31,$BR31-SUM($BS630:DM630),DM630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DN630)+DN630>$BR31,$BR31-SUM($BS630:DN630),DN630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DO630)+DO630>$BR31,$BR31-SUM($BS630:DO630),DO630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DP630)+DP630>$BR31,$BR31-SUM($BS630:DP630),DP630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DQ630)+DQ630>$BR31,$BR31-SUM($BS630:DQ630),DQ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DR630)+DR630>$BR31,$BR31-SUM($BS630:DR630),DR630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DS630)+DS630>$BR31,$BR31-SUM($BS630:DS630),DS630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DT630)+DT630>$BR31,$BR31-SUM($BS630:DT630),DT630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DU630)+DU630>$BR31,$BR31-SUM($BS630:DU630),DU630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DV630)+DV630>$BR31,$BR31-SUM($BS630:DV630),DV630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DW630)+DW630>$BR31,$BR31-SUM($BS630:DW630),DW630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DX630)+DX630>$BR31,$BR31-SUM($BS630:DX630),DX630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DY630)+DY630>$BR31,$BR31-SUM($BS630:DY630),DY630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:DZ630)+DZ630>$BR31,$BR31-SUM($BS630:DZ630),DZ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EA630)+EA630>$BR31,$BR31-SUM($BS630:EA630),EA630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EB630)+EB630>$BR31,$BR31-SUM($BS630:EB630),EB630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EC630)+EC630>$BR31,$BR31-SUM($BS630:EC630),EC630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:ED630)+ED630>$BR31,$BR31-SUM($BS630:ED630),ED630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EE630)+EE630>$BR31,$BR31-SUM($BS630:EE630),EE630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EF630)+EF630>$BR31,$BR31-SUM($BS630:EF630),EF630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EG630)+EG630>$BR31,$BR31-SUM($BS630:EG630),EG630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EH630)+EH630>$BR31,$BR31-SUM($BS630:EH630),EH630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EI630)+EI630>$BR31,$BR31-SUM($BS630:EI630),EI630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EJ630)+EJ630>$BR31,$BR31-SUM($BS630:EJ630),EJ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EK630)+EK630>$BR31,$BR31-SUM($BS630:EK630),EK630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EL630)+EL630>$BR31,$BR31-SUM($BS630:EL630),EL630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EM630)+EM630>$BR31,$BR31-SUM($BS630:EM630),EM630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EN630)+EN630>$BR31,$BR31-SUM($BS630:EN630),EN630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EO630)+EO630>$BR31,$BR31-SUM($BS630:EO630),EO630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EP630)+EP630>$BR31,$BR31-SUM($BS630:EP630),EP630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EQ630)+EQ630>$BR31,$BR31-SUM($BS630:EQ630),EQ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:ER630)+ER630>$BR31,$BR31-SUM($BS630:ER630),ER630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:ES630)+ES630>$BR31,$BR31-SUM($BS630:ES630),ES630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:ET630)+ET630>$BR31,$BR31-SUM($BS630:ET630),ET630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EU630)+EU630>$BR31,$BR31-SUM($BS630:EU630),EU630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EV630)+EV630>$BR31,$BR31-SUM($BS630:EV630),EV630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EW630)+EW630>$BR31,$BR31-SUM($BS630:EW630),EW630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EX630)+EX630>$BR31,$BR31-SUM($BS630:EX630),EX630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EY630)+EY630>$BR31,$BR31-SUM($BS630:EY630),EY630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:EZ630)+EZ630>$BR31,$BR31-SUM($BS630:EZ630),EZ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FA630)+FA630>$BR31,$BR31-SUM($BS630:FA630),FA630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FB630)+FB630>$BR31,$BR31-SUM($BS630:FB630),FB630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FC630)+FC630>$BR31,$BR31-SUM($BS630:FC630),FC630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FD630)+FD630>$BR31,$BR31-SUM($BS630:FD630),FD630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FE630)+FE630>$BR31,$BR31-SUM($BS630:FE630),FE630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FF630)+FF630>$BR31,$BR31-SUM($BS630:FF630),FF630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FG630)+FG630>$BR31,$BR31-SUM($BS630:FG630),FG630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FH630)+FH630>$BR31,$BR31-SUM($BS630:FH630),FH630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FI630)+FI630>$BR31,$BR31-SUM($BS630:FI630),FI630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FJ630)+FJ630>$BR31,$BR31-SUM($BS630:FJ630),FJ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FK630)+FK630>$BR31,$BR31-SUM($BS630:FK630),FK630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FL630)+FL630>$BR31,$BR31-SUM($BS630:FL630),FL630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FM630)+FM630>$BR31,$BR31-SUM($BS630:FM630),FM630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FN630)+FN630>$BR31,$BR31-SUM($BS630:FN630),FN630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FO630)+FO630>$BR31,$BR31-SUM($BS630:FO630),FO630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FP630)+FP630>$BR31,$BR31-SUM($BS630:FP630),FP630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FQ630)+FQ630>$BR31,$BR31-SUM($BS630:FQ630),FQ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FR630)+FR630>$BR31,$BR31-SUM($BS630:FR630),FR630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FS630)+FS630>$BR31,$BR31-SUM($BS630:FS630),FS630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FT630)+FT630>$BR31,$BR31-SUM($BS630:FT630),FT630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FU630)+FU630>$BR31,$BR31-SUM($BS630:FU630),FU630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FV630)+FV630>$BR31,$BR31-SUM($BS630:FV630),FV630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FW630)+FW630>$BR31,$BR31-SUM($BS630:FW630),FW630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FX630)+FX630>$BR31,$BR31-SUM($BS630:FX630),FX630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FY630)+FY630>$BR31,$BR31-SUM($BS630:FY630),FY630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:FZ630)+FZ630>$BR31,$BR31-SUM($BS630:FZ630),FZ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GA630)+GA630>$BR31,$BR31-SUM($BS630:GA630),GA630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GB630)+GB630>$BR31,$BR31-SUM($BS630:GB630),GB630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GC630)+GC630>$BR31,$BR31-SUM($BS630:GC630),GC630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GD630)+GD630>$BR31,$BR31-SUM($BS630:GD630),GD630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GE630)+GE630>$BR31,$BR31-SUM($BS630:GE630),GE630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GF630)+GF630>$BR31,$BR31-SUM($BS630:GF630),GF630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GG630)+GG630>$BR31,$BR31-SUM($BS630:GG630),GG630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GH630)+GH630>$BR31,$BR31-SUM($BS630:GH630),GH630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GI630)+GI630>$BR31,$BR31-SUM($BS630:GI630),GI630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GJ630)+GJ630>$BR31,$BR31-SUM($BS630:GJ630),GJ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GK630)+GK630>$BR31,$BR31-SUM($BS630:GK630),GK630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GL630)+GL630>$BR31,$BR31-SUM($BS630:GL630),GL630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GM630)+GM630>$BR31,$BR31-SUM($BS630:GM630),GM630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GN630)+GN630>$BR31,$BR31-SUM($BS630:GN630),GN630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GO630)+GO630>$BR31,$BR31-SUM($BS630:GO630),GO630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GP630)+GP630>$BR31,$BR31-SUM($BS630:GP630),GP630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GQ630)+GQ630>$BR31,$BR31-SUM($BS630:GQ630),GQ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GR630)+GR630>$BR31,$BR31-SUM($BS630:GR630),GR630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GS630)+GS630>$BR31,$BR31-SUM($BS630:GS630),GS630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GT630)+GT630>$BR31,$BR31-SUM($BS630:GT630),GT630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GU630)+GU630>$BR31,$BR31-SUM($BS630:GU630),GU630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GV630)+GV630>$BR31,$BR31-SUM($BS630:GV630),GV630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GW630)+GW630>$BR31,$BR31-SUM($BS630:GW630),GW630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GX630)+GX630>$BR31,$BR31-SUM($BS630:GX630),GX630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GY630)+GY630>$BR31,$BR31-SUM($BS630:GY630),GY630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:GZ630)+GZ630>$BR31,$BR31-SUM($BS630:GZ630),GZ630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:HA630)+HA630>$BR31,$BR31-SUM($BS630:HA630),HA630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:HB630)+HB630>$BR31,$BR31-SUM($BS630:HB630),HB630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:HC630)+HC630>$BR31,$BR31-SUM($BS630:HC630),HC630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:HD630)+HD630>$BR31,$BR31-SUM($BS630:HD630),HD630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:HE630)+HE630>$BR31,$BR31-SUM($BS630:HE630),HE630),0)","v":0},{"$f":"IF($BS630>0,IF(SUM($BS630:HF630)+HF630>$BR31,$BR31-SUM($BS630:HF630),HF630),0)","v":0}]
[]
[null,"Depreciation:  2009 Q4 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$17","v":80},"  quarters","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS24>0,BS24/$F634,BS24)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BT634)+BT634>$BS24,$BS24-SUM($BT634:BT634),BT634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BU634)+BU634>$BS24,$BS24-SUM($BT634:BU634),BU634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BV634)+BV634>$BS24,$BS24-SUM($BT634:BV634),BV634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BW634)+BW634>$BS24,$BS24-SUM($BT634:BW634),BW634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BX634)+BX634>$BS24,$BS24-SUM($BT634:BX634),BX634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BY634)+BY634>$BS24,$BS24-SUM($BT634:BY634),BY634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:BZ634)+BZ634>$BS24,$BS24-SUM($BT634:BZ634),BZ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CA634)+CA634>$BS24,$BS24-SUM($BT634:CA634),CA634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CB634)+CB634>$BS24,$BS24-SUM($BT634:CB634),CB634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CC634)+CC634>$BS24,$BS24-SUM($BT634:CC634),CC634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CD634)+CD634>$BS24,$BS24-SUM($BT634:CD634),CD634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CE634)+CE634>$BS24,$BS24-SUM($BT634:CE634),CE634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CF634)+CF634>$BS24,$BS24-SUM($BT634:CF634),CF634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CG634)+CG634>$BS24,$BS24-SUM($BT634:CG634),CG634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CH634)+CH634>$BS24,$BS24-SUM($BT634:CH634),CH634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CI634)+CI634>$BS24,$BS24-SUM($BT634:CI634),CI634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CJ634)+CJ634>$BS24,$BS24-SUM($BT634:CJ634),CJ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CK634)+CK634>$BS24,$BS24-SUM($BT634:CK634),CK634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CL634)+CL634>$BS24,$BS24-SUM($BT634:CL634),CL634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CM634)+CM634>$BS24,$BS24-SUM($BT634:CM634),CM634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CN634)+CN634>$BS24,$BS24-SUM($BT634:CN634),CN634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CO634)+CO634>$BS24,$BS24-SUM($BT634:CO634),CO634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CP634)+CP634>$BS24,$BS24-SUM($BT634:CP634),CP634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CQ634)+CQ634>$BS24,$BS24-SUM($BT634:CQ634),CQ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CR634)+CR634>$BS24,$BS24-SUM($BT634:CR634),CR634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CS634)+CS634>$BS24,$BS24-SUM($BT634:CS634),CS634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CT634)+CT634>$BS24,$BS24-SUM($BT634:CT634),CT634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CU634)+CU634>$BS24,$BS24-SUM($BT634:CU634),CU634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CV634)+CV634>$BS24,$BS24-SUM($BT634:CV634),CV634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CW634)+CW634>$BS24,$BS24-SUM($BT634:CW634),CW634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CX634)+CX634>$BS24,$BS24-SUM($BT634:CX634),CX634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CY634)+CY634>$BS24,$BS24-SUM($BT634:CY634),CY634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:CZ634)+CZ634>$BS24,$BS24-SUM($BT634:CZ634),CZ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DA634)+DA634>$BS24,$BS24-SUM($BT634:DA634),DA634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DB634)+DB634>$BS24,$BS24-SUM($BT634:DB634),DB634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DC634)+DC634>$BS24,$BS24-SUM($BT634:DC634),DC634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DD634)+DD634>$BS24,$BS24-SUM($BT634:DD634),DD634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DE634)+DE634>$BS24,$BS24-SUM($BT634:DE634),DE634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DF634)+DF634>$BS24,$BS24-SUM($BT634:DF634),DF634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DG634)+DG634>$BS24,$BS24-SUM($BT634:DG634),DG634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DH634)+DH634>$BS24,$BS24-SUM($BT634:DH634),DH634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DI634)+DI634>$BS24,$BS24-SUM($BT634:DI634),DI634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DJ634)+DJ634>$BS24,$BS24-SUM($BT634:DJ634),DJ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DK634)+DK634>$BS24,$BS24-SUM($BT634:DK634),DK634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DL634)+DL634>$BS24,$BS24-SUM($BT634:DL634),DL634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DM634)+DM634>$BS24,$BS24-SUM($BT634:DM634),DM634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DN634)+DN634>$BS24,$BS24-SUM($BT634:DN634),DN634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DO634)+DO634>$BS24,$BS24-SUM($BT634:DO634),DO634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DP634)+DP634>$BS24,$BS24-SUM($BT634:DP634),DP634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DQ634)+DQ634>$BS24,$BS24-SUM($BT634:DQ634),DQ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DR634)+DR634>$BS24,$BS24-SUM($BT634:DR634),DR634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DS634)+DS634>$BS24,$BS24-SUM($BT634:DS634),DS634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DT634)+DT634>$BS24,$BS24-SUM($BT634:DT634),DT634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DU634)+DU634>$BS24,$BS24-SUM($BT634:DU634),DU634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DV634)+DV634>$BS24,$BS24-SUM($BT634:DV634),DV634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DW634)+DW634>$BS24,$BS24-SUM($BT634:DW634),DW634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DX634)+DX634>$BS24,$BS24-SUM($BT634:DX634),DX634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DY634)+DY634>$BS24,$BS24-SUM($BT634:DY634),DY634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:DZ634)+DZ634>$BS24,$BS24-SUM($BT634:DZ634),DZ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EA634)+EA634>$BS24,$BS24-SUM($BT634:EA634),EA634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EB634)+EB634>$BS24,$BS24-SUM($BT634:EB634),EB634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EC634)+EC634>$BS24,$BS24-SUM($BT634:EC634),EC634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:ED634)+ED634>$BS24,$BS24-SUM($BT634:ED634),ED634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EE634)+EE634>$BS24,$BS24-SUM($BT634:EE634),EE634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EF634)+EF634>$BS24,$BS24-SUM($BT634:EF634),EF634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EG634)+EG634>$BS24,$BS24-SUM($BT634:EG634),EG634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EH634)+EH634>$BS24,$BS24-SUM($BT634:EH634),EH634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EI634)+EI634>$BS24,$BS24-SUM($BT634:EI634),EI634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EJ634)+EJ634>$BS24,$BS24-SUM($BT634:EJ634),EJ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EK634)+EK634>$BS24,$BS24-SUM($BT634:EK634),EK634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EL634)+EL634>$BS24,$BS24-SUM($BT634:EL634),EL634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EM634)+EM634>$BS24,$BS24-SUM($BT634:EM634),EM634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EN634)+EN634>$BS24,$BS24-SUM($BT634:EN634),EN634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EO634)+EO634>$BS24,$BS24-SUM($BT634:EO634),EO634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EP634)+EP634>$BS24,$BS24-SUM($BT634:EP634),EP634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EQ634)+EQ634>$BS24,$BS24-SUM($BT634:EQ634),EQ634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:ER634)+ER634>$BS24,$BS24-SUM($BT634:ER634),ER634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:ES634)+ES634>$BS24,$BS24-SUM($BT634:ES634),ES634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:ET634)+ET634>$BS24,$BS24-SUM($BT634:ET634),ET634),0)","v":1.5182799999999996E-4},{"$f":"IF($BT634>0,IF(SUM($BT634:EU634)+EU634>$BS24,$BS24-SUM($BT634:EU634),EU634),0)","v":1.3877787807814457E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:EV634)+EV634>$BS24,$BS24-SUM($BT634:EV634),EV634),0)","v":1.3877787807814457E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:EW634)+EW634>$BS24,$BS24-SUM($BT634:EW634),EW634),0)","v":1.3877787807814457E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:EX634)+EX634>$BS24,$BS24-SUM($BT634:EX634),EX634),0)","v":1.3877787807814457E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:EY634)+EY634>$BS24,$BS24-SUM($BT634:EY634),EY634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:EZ634)+EZ634>$BS24,$BS24-SUM($BT634:EZ634),EZ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FA634)+FA634>$BS24,$BS24-SUM($BT634:FA634),FA634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FB634)+FB634>$BS24,$BS24-SUM($BT634:FB634),FB634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FC634)+FC634>$BS24,$BS24-SUM($BT634:FC634),FC634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FD634)+FD634>$BS24,$BS24-SUM($BT634:FD634),FD634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FE634)+FE634>$BS24,$BS24-SUM($BT634:FE634),FE634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FF634)+FF634>$BS24,$BS24-SUM($BT634:FF634),FF634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FG634)+FG634>$BS24,$BS24-SUM($BT634:FG634),FG634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FH634)+FH634>$BS24,$BS24-SUM($BT634:FH634),FH634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FI634)+FI634>$BS24,$BS24-SUM($BT634:FI634),FI634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FJ634)+FJ634>$BS24,$BS24-SUM($BT634:FJ634),FJ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FK634)+FK634>$BS24,$BS24-SUM($BT634:FK634),FK634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FL634)+FL634>$BS24,$BS24-SUM($BT634:FL634),FL634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FM634)+FM634>$BS24,$BS24-SUM($BT634:FM634),FM634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FN634)+FN634>$BS24,$BS24-SUM($BT634:FN634),FN634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FO634)+FO634>$BS24,$BS24-SUM($BT634:FO634),FO634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FP634)+FP634>$BS24,$BS24-SUM($BT634:FP634),FP634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FQ634)+FQ634>$BS24,$BS24-SUM($BT634:FQ634),FQ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FR634)+FR634>$BS24,$BS24-SUM($BT634:FR634),FR634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FS634)+FS634>$BS24,$BS24-SUM($BT634:FS634),FS634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FT634)+FT634>$BS24,$BS24-SUM($BT634:FT634),FT634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FU634)+FU634>$BS24,$BS24-SUM($BT634:FU634),FU634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FV634)+FV634>$BS24,$BS24-SUM($BT634:FV634),FV634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FW634)+FW634>$BS24,$BS24-SUM($BT634:FW634),FW634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FX634)+FX634>$BS24,$BS24-SUM($BT634:FX634),FX634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FY634)+FY634>$BS24,$BS24-SUM($BT634:FY634),FY634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:FZ634)+FZ634>$BS24,$BS24-SUM($BT634:FZ634),FZ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GA634)+GA634>$BS24,$BS24-SUM($BT634:GA634),GA634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GB634)+GB634>$BS24,$BS24-SUM($BT634:GB634),GB634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GC634)+GC634>$BS24,$BS24-SUM($BT634:GC634),GC634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GD634)+GD634>$BS24,$BS24-SUM($BT634:GD634),GD634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GE634)+GE634>$BS24,$BS24-SUM($BT634:GE634),GE634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GF634)+GF634>$BS24,$BS24-SUM($BT634:GF634),GF634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GG634)+GG634>$BS24,$BS24-SUM($BT634:GG634),GG634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GH634)+GH634>$BS24,$BS24-SUM($BT634:GH634),GH634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GI634)+GI634>$BS24,$BS24-SUM($BT634:GI634),GI634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GJ634)+GJ634>$BS24,$BS24-SUM($BT634:GJ634),GJ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GK634)+GK634>$BS24,$BS24-SUM($BT634:GK634),GK634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GL634)+GL634>$BS24,$BS24-SUM($BT634:GL634),GL634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GM634)+GM634>$BS24,$BS24-SUM($BT634:GM634),GM634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GN634)+GN634>$BS24,$BS24-SUM($BT634:GN634),GN634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GO634)+GO634>$BS24,$BS24-SUM($BT634:GO634),GO634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GP634)+GP634>$BS24,$BS24-SUM($BT634:GP634),GP634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GQ634)+GQ634>$BS24,$BS24-SUM($BT634:GQ634),GQ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GR634)+GR634>$BS24,$BS24-SUM($BT634:GR634),GR634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GS634)+GS634>$BS24,$BS24-SUM($BT634:GS634),GS634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GT634)+GT634>$BS24,$BS24-SUM($BT634:GT634),GT634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GU634)+GU634>$BS24,$BS24-SUM($BT634:GU634),GU634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GV634)+GV634>$BS24,$BS24-SUM($BT634:GV634),GV634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GW634)+GW634>$BS24,$BS24-SUM($BT634:GW634),GW634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GX634)+GX634>$BS24,$BS24-SUM($BT634:GX634),GX634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GY634)+GY634>$BS24,$BS24-SUM($BT634:GY634),GY634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:GZ634)+GZ634>$BS24,$BS24-SUM($BT634:GZ634),GZ634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:HA634)+HA634>$BS24,$BS24-SUM($BT634:HA634),HA634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:HB634)+HB634>$BS24,$BS24-SUM($BT634:HB634),HB634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:HC634)+HC634>$BS24,$BS24-SUM($BT634:HC634),HC634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:HD634)+HD634>$BS24,$BS24-SUM($BT634:HD634),HD634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:HE634)+HE634>$BS24,$BS24-SUM($BT634:HE634),HE634),0)","v":-4.163336342344337E-17},{"$f":"IF($BT634>0,IF(SUM($BT634:HF634)+HF634>$BS24,$BS24-SUM($BT634:HF634),HF634),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$18","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5324262499999997E-4,{"$f":"IF($BT635>0,IF(SUM($BT635:BT635)+BT635>$BS25,$BS25-SUM($BT635:BT635),BT635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:BU635)+BU635>$BS25,$BS25-SUM($BT635:BU635),BU635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:BV635)+BV635>$BS25,$BS25-SUM($BT635:BV635),BV635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:BW635)+BW635>$BS25,$BS25-SUM($BT635:BW635),BW635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:BX635)+BX635>$BS25,$BS25-SUM($BT635:BX635),BX635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:BY635)+BY635>$BS25,$BS25-SUM($BT635:BY635),BY635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:BZ635)+BZ635>$BS25,$BS25-SUM($BT635:BZ635),BZ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CA635)+CA635>$BS25,$BS25-SUM($BT635:CA635),CA635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CB635)+CB635>$BS25,$BS25-SUM($BT635:CB635),CB635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CC635)+CC635>$BS25,$BS25-SUM($BT635:CC635),CC635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CD635)+CD635>$BS25,$BS25-SUM($BT635:CD635),CD635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CE635)+CE635>$BS25,$BS25-SUM($BT635:CE635),CE635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CF635)+CF635>$BS25,$BS25-SUM($BT635:CF635),CF635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CG635)+CG635>$BS25,$BS25-SUM($BT635:CG635),CG635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CH635)+CH635>$BS25,$BS25-SUM($BT635:CH635),CH635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CI635)+CI635>$BS25,$BS25-SUM($BT635:CI635),CI635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CJ635)+CJ635>$BS25,$BS25-SUM($BT635:CJ635),CJ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CK635)+CK635>$BS25,$BS25-SUM($BT635:CK635),CK635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CL635)+CL635>$BS25,$BS25-SUM($BT635:CL635),CL635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CM635)+CM635>$BS25,$BS25-SUM($BT635:CM635),CM635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CN635)+CN635>$BS25,$BS25-SUM($BT635:CN635),CN635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CO635)+CO635>$BS25,$BS25-SUM($BT635:CO635),CO635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CP635)+CP635>$BS25,$BS25-SUM($BT635:CP635),CP635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CQ635)+CQ635>$BS25,$BS25-SUM($BT635:CQ635),CQ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CR635)+CR635>$BS25,$BS25-SUM($BT635:CR635),CR635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CS635)+CS635>$BS25,$BS25-SUM($BT635:CS635),CS635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CT635)+CT635>$BS25,$BS25-SUM($BT635:CT635),CT635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CU635)+CU635>$BS25,$BS25-SUM($BT635:CU635),CU635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CV635)+CV635>$BS25,$BS25-SUM($BT635:CV635),CV635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CW635)+CW635>$BS25,$BS25-SUM($BT635:CW635),CW635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CX635)+CX635>$BS25,$BS25-SUM($BT635:CX635),CX635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CY635)+CY635>$BS25,$BS25-SUM($BT635:CY635),CY635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:CZ635)+CZ635>$BS25,$BS25-SUM($BT635:CZ635),CZ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DA635)+DA635>$BS25,$BS25-SUM($BT635:DA635),DA635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DB635)+DB635>$BS25,$BS25-SUM($BT635:DB635),DB635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DC635)+DC635>$BS25,$BS25-SUM($BT635:DC635),DC635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DD635)+DD635>$BS25,$BS25-SUM($BT635:DD635),DD635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DE635)+DE635>$BS25,$BS25-SUM($BT635:DE635),DE635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DF635)+DF635>$BS25,$BS25-SUM($BT635:DF635),DF635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DG635)+DG635>$BS25,$BS25-SUM($BT635:DG635),DG635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DH635)+DH635>$BS25,$BS25-SUM($BT635:DH635),DH635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DI635)+DI635>$BS25,$BS25-SUM($BT635:DI635),DI635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DJ635)+DJ635>$BS25,$BS25-SUM($BT635:DJ635),DJ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DK635)+DK635>$BS25,$BS25-SUM($BT635:DK635),DK635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DL635)+DL635>$BS25,$BS25-SUM($BT635:DL635),DL635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DM635)+DM635>$BS25,$BS25-SUM($BT635:DM635),DM635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DN635)+DN635>$BS25,$BS25-SUM($BT635:DN635),DN635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DO635)+DO635>$BS25,$BS25-SUM($BT635:DO635),DO635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DP635)+DP635>$BS25,$BS25-SUM($BT635:DP635),DP635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DQ635)+DQ635>$BS25,$BS25-SUM($BT635:DQ635),DQ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DR635)+DR635>$BS25,$BS25-SUM($BT635:DR635),DR635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DS635)+DS635>$BS25,$BS25-SUM($BT635:DS635),DS635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DT635)+DT635>$BS25,$BS25-SUM($BT635:DT635),DT635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DU635)+DU635>$BS25,$BS25-SUM($BT635:DU635),DU635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DV635)+DV635>$BS25,$BS25-SUM($BT635:DV635),DV635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DW635)+DW635>$BS25,$BS25-SUM($BT635:DW635),DW635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DX635)+DX635>$BS25,$BS25-SUM($BT635:DX635),DX635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DY635)+DY635>$BS25,$BS25-SUM($BT635:DY635),DY635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:DZ635)+DZ635>$BS25,$BS25-SUM($BT635:DZ635),DZ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EA635)+EA635>$BS25,$BS25-SUM($BT635:EA635),EA635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EB635)+EB635>$BS25,$BS25-SUM($BT635:EB635),EB635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EC635)+EC635>$BS25,$BS25-SUM($BT635:EC635),EC635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:ED635)+ED635>$BS25,$BS25-SUM($BT635:ED635),ED635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EE635)+EE635>$BS25,$BS25-SUM($BT635:EE635),EE635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EF635)+EF635>$BS25,$BS25-SUM($BT635:EF635),EF635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EG635)+EG635>$BS25,$BS25-SUM($BT635:EG635),EG635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EH635)+EH635>$BS25,$BS25-SUM($BT635:EH635),EH635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EI635)+EI635>$BS25,$BS25-SUM($BT635:EI635),EI635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EJ635)+EJ635>$BS25,$BS25-SUM($BT635:EJ635),EJ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EK635)+EK635>$BS25,$BS25-SUM($BT635:EK635),EK635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EL635)+EL635>$BS25,$BS25-SUM($BT635:EL635),EL635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EM635)+EM635>$BS25,$BS25-SUM($BT635:EM635),EM635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EN635)+EN635>$BS25,$BS25-SUM($BT635:EN635),EN635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EO635)+EO635>$BS25,$BS25-SUM($BT635:EO635),EO635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EP635)+EP635>$BS25,$BS25-SUM($BT635:EP635),EP635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EQ635)+EQ635>$BS25,$BS25-SUM($BT635:EQ635),EQ635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:ER635)+ER635>$BS25,$BS25-SUM($BT635:ER635),ER635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:ES635)+ES635>$BS25,$BS25-SUM($BT635:ES635),ES635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:ET635)+ET635>$BS25,$BS25-SUM($BT635:ET635),ET635),0)","v":3.5324262499999997E-4},{"$f":"IF($BT635>0,IF(SUM($BT635:EU635)+EU635>$BS25,$BS25-SUM($BT635:EU635),EU635),0)","v":1.0408340855860843E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:EV635)+EV635>$BS25,$BS25-SUM($BT635:EV635),EV635),0)","v":1.0408340855860843E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:EW635)+EW635>$BS25,$BS25-SUM($BT635:EW635),EW635),0)","v":1.0408340855860843E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:EX635)+EX635>$BS25,$BS25-SUM($BT635:EX635),EX635),0)","v":1.0408340855860843E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:EY635)+EY635>$BS25,$BS25-SUM($BT635:EY635),EY635),0)","v":1.0408340855860843E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:EZ635)+EZ635>$BS25,$BS25-SUM($BT635:EZ635),EZ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FA635)+FA635>$BS25,$BS25-SUM($BT635:FA635),FA635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FB635)+FB635>$BS25,$BS25-SUM($BT635:FB635),FB635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FC635)+FC635>$BS25,$BS25-SUM($BT635:FC635),FC635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FD635)+FD635>$BS25,$BS25-SUM($BT635:FD635),FD635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FE635)+FE635>$BS25,$BS25-SUM($BT635:FE635),FE635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FF635)+FF635>$BS25,$BS25-SUM($BT635:FF635),FF635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FG635)+FG635>$BS25,$BS25-SUM($BT635:FG635),FG635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FH635)+FH635>$BS25,$BS25-SUM($BT635:FH635),FH635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FI635)+FI635>$BS25,$BS25-SUM($BT635:FI635),FI635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FJ635)+FJ635>$BS25,$BS25-SUM($BT635:FJ635),FJ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FK635)+FK635>$BS25,$BS25-SUM($BT635:FK635),FK635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FL635)+FL635>$BS25,$BS25-SUM($BT635:FL635),FL635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FM635)+FM635>$BS25,$BS25-SUM($BT635:FM635),FM635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FN635)+FN635>$BS25,$BS25-SUM($BT635:FN635),FN635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FO635)+FO635>$BS25,$BS25-SUM($BT635:FO635),FO635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FP635)+FP635>$BS25,$BS25-SUM($BT635:FP635),FP635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FQ635)+FQ635>$BS25,$BS25-SUM($BT635:FQ635),FQ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FR635)+FR635>$BS25,$BS25-SUM($BT635:FR635),FR635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FS635)+FS635>$BS25,$BS25-SUM($BT635:FS635),FS635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FT635)+FT635>$BS25,$BS25-SUM($BT635:FT635),FT635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FU635)+FU635>$BS25,$BS25-SUM($BT635:FU635),FU635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FV635)+FV635>$BS25,$BS25-SUM($BT635:FV635),FV635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FW635)+FW635>$BS25,$BS25-SUM($BT635:FW635),FW635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FX635)+FX635>$BS25,$BS25-SUM($BT635:FX635),FX635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FY635)+FY635>$BS25,$BS25-SUM($BT635:FY635),FY635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:FZ635)+FZ635>$BS25,$BS25-SUM($BT635:FZ635),FZ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GA635)+GA635>$BS25,$BS25-SUM($BT635:GA635),GA635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GB635)+GB635>$BS25,$BS25-SUM($BT635:GB635),GB635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GC635)+GC635>$BS25,$BS25-SUM($BT635:GC635),GC635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GD635)+GD635>$BS25,$BS25-SUM($BT635:GD635),GD635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GE635)+GE635>$BS25,$BS25-SUM($BT635:GE635),GE635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GF635)+GF635>$BS25,$BS25-SUM($BT635:GF635),GF635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GG635)+GG635>$BS25,$BS25-SUM($BT635:GG635),GG635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GH635)+GH635>$BS25,$BS25-SUM($BT635:GH635),GH635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GI635)+GI635>$BS25,$BS25-SUM($BT635:GI635),GI635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GJ635)+GJ635>$BS25,$BS25-SUM($BT635:GJ635),GJ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GK635)+GK635>$BS25,$BS25-SUM($BT635:GK635),GK635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GL635)+GL635>$BS25,$BS25-SUM($BT635:GL635),GL635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GM635)+GM635>$BS25,$BS25-SUM($BT635:GM635),GM635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GN635)+GN635>$BS25,$BS25-SUM($BT635:GN635),GN635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GO635)+GO635>$BS25,$BS25-SUM($BT635:GO635),GO635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GP635)+GP635>$BS25,$BS25-SUM($BT635:GP635),GP635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GQ635)+GQ635>$BS25,$BS25-SUM($BT635:GQ635),GQ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GR635)+GR635>$BS25,$BS25-SUM($BT635:GR635),GR635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GS635)+GS635>$BS25,$BS25-SUM($BT635:GS635),GS635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GT635)+GT635>$BS25,$BS25-SUM($BT635:GT635),GT635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GU635)+GU635>$BS25,$BS25-SUM($BT635:GU635),GU635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GV635)+GV635>$BS25,$BS25-SUM($BT635:GV635),GV635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GW635)+GW635>$BS25,$BS25-SUM($BT635:GW635),GW635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GX635)+GX635>$BS25,$BS25-SUM($BT635:GX635),GX635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GY635)+GY635>$BS25,$BS25-SUM($BT635:GY635),GY635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:GZ635)+GZ635>$BS25,$BS25-SUM($BT635:GZ635),GZ635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:HA635)+HA635>$BS25,$BS25-SUM($BT635:HA635),HA635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:HB635)+HB635>$BS25,$BS25-SUM($BT635:HB635),HB635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:HC635)+HC635>$BS25,$BS25-SUM($BT635:HC635),HC635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:HD635)+HD635>$BS25,$BS25-SUM($BT635:HD635),HD635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:HE635)+HE635>$BS25,$BS25-SUM($BT635:HE635),HE635),0)","v":-4.163336342344337E-17},{"$f":"IF($BT635>0,IF(SUM($BT635:HF635)+HF635>$BS25,$BS25-SUM($BT635:HF635),HF635),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$19","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6724988750000001E-3,{"$f":"IF($BT636>0,IF(SUM($BT636:BT636)+BT636>$BS26,$BS26-SUM($BT636:BT636),BT636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:BU636)+BU636>$BS26,$BS26-SUM($BT636:BU636),BU636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:BV636)+BV636>$BS26,$BS26-SUM($BT636:BV636),BV636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:BW636)+BW636>$BS26,$BS26-SUM($BT636:BW636),BW636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:BX636)+BX636>$BS26,$BS26-SUM($BT636:BX636),BX636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:BY636)+BY636>$BS26,$BS26-SUM($BT636:BY636),BY636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:BZ636)+BZ636>$BS26,$BS26-SUM($BT636:BZ636),BZ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CA636)+CA636>$BS26,$BS26-SUM($BT636:CA636),CA636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CB636)+CB636>$BS26,$BS26-SUM($BT636:CB636),CB636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CC636)+CC636>$BS26,$BS26-SUM($BT636:CC636),CC636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CD636)+CD636>$BS26,$BS26-SUM($BT636:CD636),CD636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CE636)+CE636>$BS26,$BS26-SUM($BT636:CE636),CE636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CF636)+CF636>$BS26,$BS26-SUM($BT636:CF636),CF636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CG636)+CG636>$BS26,$BS26-SUM($BT636:CG636),CG636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CH636)+CH636>$BS26,$BS26-SUM($BT636:CH636),CH636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CI636)+CI636>$BS26,$BS26-SUM($BT636:CI636),CI636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CJ636)+CJ636>$BS26,$BS26-SUM($BT636:CJ636),CJ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CK636)+CK636>$BS26,$BS26-SUM($BT636:CK636),CK636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CL636)+CL636>$BS26,$BS26-SUM($BT636:CL636),CL636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CM636)+CM636>$BS26,$BS26-SUM($BT636:CM636),CM636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CN636)+CN636>$BS26,$BS26-SUM($BT636:CN636),CN636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CO636)+CO636>$BS26,$BS26-SUM($BT636:CO636),CO636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CP636)+CP636>$BS26,$BS26-SUM($BT636:CP636),CP636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CQ636)+CQ636>$BS26,$BS26-SUM($BT636:CQ636),CQ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CR636)+CR636>$BS26,$BS26-SUM($BT636:CR636),CR636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CS636)+CS636>$BS26,$BS26-SUM($BT636:CS636),CS636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CT636)+CT636>$BS26,$BS26-SUM($BT636:CT636),CT636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CU636)+CU636>$BS26,$BS26-SUM($BT636:CU636),CU636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CV636)+CV636>$BS26,$BS26-SUM($BT636:CV636),CV636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CW636)+CW636>$BS26,$BS26-SUM($BT636:CW636),CW636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CX636)+CX636>$BS26,$BS26-SUM($BT636:CX636),CX636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CY636)+CY636>$BS26,$BS26-SUM($BT636:CY636),CY636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:CZ636)+CZ636>$BS26,$BS26-SUM($BT636:CZ636),CZ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DA636)+DA636>$BS26,$BS26-SUM($BT636:DA636),DA636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DB636)+DB636>$BS26,$BS26-SUM($BT636:DB636),DB636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DC636)+DC636>$BS26,$BS26-SUM($BT636:DC636),DC636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DD636)+DD636>$BS26,$BS26-SUM($BT636:DD636),DD636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DE636)+DE636>$BS26,$BS26-SUM($BT636:DE636),DE636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DF636)+DF636>$BS26,$BS26-SUM($BT636:DF636),DF636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DG636)+DG636>$BS26,$BS26-SUM($BT636:DG636),DG636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DH636)+DH636>$BS26,$BS26-SUM($BT636:DH636),DH636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DI636)+DI636>$BS26,$BS26-SUM($BT636:DI636),DI636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DJ636)+DJ636>$BS26,$BS26-SUM($BT636:DJ636),DJ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DK636)+DK636>$BS26,$BS26-SUM($BT636:DK636),DK636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DL636)+DL636>$BS26,$BS26-SUM($BT636:DL636),DL636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DM636)+DM636>$BS26,$BS26-SUM($BT636:DM636),DM636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DN636)+DN636>$BS26,$BS26-SUM($BT636:DN636),DN636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DO636)+DO636>$BS26,$BS26-SUM($BT636:DO636),DO636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DP636)+DP636>$BS26,$BS26-SUM($BT636:DP636),DP636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DQ636)+DQ636>$BS26,$BS26-SUM($BT636:DQ636),DQ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DR636)+DR636>$BS26,$BS26-SUM($BT636:DR636),DR636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DS636)+DS636>$BS26,$BS26-SUM($BT636:DS636),DS636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DT636)+DT636>$BS26,$BS26-SUM($BT636:DT636),DT636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DU636)+DU636>$BS26,$BS26-SUM($BT636:DU636),DU636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DV636)+DV636>$BS26,$BS26-SUM($BT636:DV636),DV636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DW636)+DW636>$BS26,$BS26-SUM($BT636:DW636),DW636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DX636)+DX636>$BS26,$BS26-SUM($BT636:DX636),DX636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DY636)+DY636>$BS26,$BS26-SUM($BT636:DY636),DY636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:DZ636)+DZ636>$BS26,$BS26-SUM($BT636:DZ636),DZ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EA636)+EA636>$BS26,$BS26-SUM($BT636:EA636),EA636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EB636)+EB636>$BS26,$BS26-SUM($BT636:EB636),EB636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EC636)+EC636>$BS26,$BS26-SUM($BT636:EC636),EC636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:ED636)+ED636>$BS26,$BS26-SUM($BT636:ED636),ED636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EE636)+EE636>$BS26,$BS26-SUM($BT636:EE636),EE636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EF636)+EF636>$BS26,$BS26-SUM($BT636:EF636),EF636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EG636)+EG636>$BS26,$BS26-SUM($BT636:EG636),EG636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EH636)+EH636>$BS26,$BS26-SUM($BT636:EH636),EH636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EI636)+EI636>$BS26,$BS26-SUM($BT636:EI636),EI636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EJ636)+EJ636>$BS26,$BS26-SUM($BT636:EJ636),EJ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EK636)+EK636>$BS26,$BS26-SUM($BT636:EK636),EK636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EL636)+EL636>$BS26,$BS26-SUM($BT636:EL636),EL636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EM636)+EM636>$BS26,$BS26-SUM($BT636:EM636),EM636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EN636)+EN636>$BS26,$BS26-SUM($BT636:EN636),EN636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EO636)+EO636>$BS26,$BS26-SUM($BT636:EO636),EO636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EP636)+EP636>$BS26,$BS26-SUM($BT636:EP636),EP636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EQ636)+EQ636>$BS26,$BS26-SUM($BT636:EQ636),EQ636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:ER636)+ER636>$BS26,$BS26-SUM($BT636:ER636),ER636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:ES636)+ES636>$BS26,$BS26-SUM($BT636:ES636),ES636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:ET636)+ET636>$BS26,$BS26-SUM($BT636:ET636),ET636),0)","v":3.6724988750000001E-3},{"$f":"IF($BT636>0,IF(SUM($BT636:EU636)+EU636>$BS26,$BS26-SUM($BT636:EU636),EU636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:EV636)+EV636>$BS26,$BS26-SUM($BT636:EV636),EV636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:EW636)+EW636>$BS26,$BS26-SUM($BT636:EW636),EW636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:EX636)+EX636>$BS26,$BS26-SUM($BT636:EX636),EX636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:EY636)+EY636>$BS26,$BS26-SUM($BT636:EY636),EY636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:EZ636)+EZ636>$BS26,$BS26-SUM($BT636:EZ636),EZ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FA636)+FA636>$BS26,$BS26-SUM($BT636:FA636),FA636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FB636)+FB636>$BS26,$BS26-SUM($BT636:FB636),FB636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FC636)+FC636>$BS26,$BS26-SUM($BT636:FC636),FC636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FD636)+FD636>$BS26,$BS26-SUM($BT636:FD636),FD636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FE636)+FE636>$BS26,$BS26-SUM($BT636:FE636),FE636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FF636)+FF636>$BS26,$BS26-SUM($BT636:FF636),FF636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FG636)+FG636>$BS26,$BS26-SUM($BT636:FG636),FG636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FH636)+FH636>$BS26,$BS26-SUM($BT636:FH636),FH636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FI636)+FI636>$BS26,$BS26-SUM($BT636:FI636),FI636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FJ636)+FJ636>$BS26,$BS26-SUM($BT636:FJ636),FJ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FK636)+FK636>$BS26,$BS26-SUM($BT636:FK636),FK636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FL636)+FL636>$BS26,$BS26-SUM($BT636:FL636),FL636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FM636)+FM636>$BS26,$BS26-SUM($BT636:FM636),FM636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FN636)+FN636>$BS26,$BS26-SUM($BT636:FN636),FN636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FO636)+FO636>$BS26,$BS26-SUM($BT636:FO636),FO636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FP636)+FP636>$BS26,$BS26-SUM($BT636:FP636),FP636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FQ636)+FQ636>$BS26,$BS26-SUM($BT636:FQ636),FQ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FR636)+FR636>$BS26,$BS26-SUM($BT636:FR636),FR636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FS636)+FS636>$BS26,$BS26-SUM($BT636:FS636),FS636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FT636)+FT636>$BS26,$BS26-SUM($BT636:FT636),FT636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FU636)+FU636>$BS26,$BS26-SUM($BT636:FU636),FU636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FV636)+FV636>$BS26,$BS26-SUM($BT636:FV636),FV636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FW636)+FW636>$BS26,$BS26-SUM($BT636:FW636),FW636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FX636)+FX636>$BS26,$BS26-SUM($BT636:FX636),FX636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FY636)+FY636>$BS26,$BS26-SUM($BT636:FY636),FY636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:FZ636)+FZ636>$BS26,$BS26-SUM($BT636:FZ636),FZ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GA636)+GA636>$BS26,$BS26-SUM($BT636:GA636),GA636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GB636)+GB636>$BS26,$BS26-SUM($BT636:GB636),GB636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GC636)+GC636>$BS26,$BS26-SUM($BT636:GC636),GC636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GD636)+GD636>$BS26,$BS26-SUM($BT636:GD636),GD636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GE636)+GE636>$BS26,$BS26-SUM($BT636:GE636),GE636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GF636)+GF636>$BS26,$BS26-SUM($BT636:GF636),GF636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GG636)+GG636>$BS26,$BS26-SUM($BT636:GG636),GG636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GH636)+GH636>$BS26,$BS26-SUM($BT636:GH636),GH636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GI636)+GI636>$BS26,$BS26-SUM($BT636:GI636),GI636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GJ636)+GJ636>$BS26,$BS26-SUM($BT636:GJ636),GJ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GK636)+GK636>$BS26,$BS26-SUM($BT636:GK636),GK636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GL636)+GL636>$BS26,$BS26-SUM($BT636:GL636),GL636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GM636)+GM636>$BS26,$BS26-SUM($BT636:GM636),GM636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GN636)+GN636>$BS26,$BS26-SUM($BT636:GN636),GN636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GO636)+GO636>$BS26,$BS26-SUM($BT636:GO636),GO636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GP636)+GP636>$BS26,$BS26-SUM($BT636:GP636),GP636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GQ636)+GQ636>$BS26,$BS26-SUM($BT636:GQ636),GQ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GR636)+GR636>$BS26,$BS26-SUM($BT636:GR636),GR636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GS636)+GS636>$BS26,$BS26-SUM($BT636:GS636),GS636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GT636)+GT636>$BS26,$BS26-SUM($BT636:GT636),GT636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GU636)+GU636>$BS26,$BS26-SUM($BT636:GU636),GU636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GV636)+GV636>$BS26,$BS26-SUM($BT636:GV636),GV636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GW636)+GW636>$BS26,$BS26-SUM($BT636:GW636),GW636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GX636)+GX636>$BS26,$BS26-SUM($BT636:GX636),GX636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GY636)+GY636>$BS26,$BS26-SUM($BT636:GY636),GY636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:GZ636)+GZ636>$BS26,$BS26-SUM($BT636:GZ636),GZ636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:HA636)+HA636>$BS26,$BS26-SUM($BT636:HA636),HA636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:HB636)+HB636>$BS26,$BS26-SUM($BT636:HB636),HB636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:HC636)+HC636>$BS26,$BS26-SUM($BT636:HC636),HC636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:HD636)+HD636>$BS26,$BS26-SUM($BT636:HD636),HD636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:HE636)+HE636>$BS26,$BS26-SUM($BT636:HE636),HE636),0)","v":-2.7755575615628914E-16},{"$f":"IF($BT636>0,IF(SUM($BT636:HF636)+HF636>$BS26,$BS26-SUM($BT636:HF636),HF636),0)","v":-2.7755575615628914E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$20","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($BT637>0,IF(SUM($BT637:BT637)+BT637>$BS27,$BS27-SUM($BT637:BT637),BT637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:BU637)+BU637>$BS27,$BS27-SUM($BT637:BU637),BU637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:BV637)+BV637>$BS27,$BS27-SUM($BT637:BV637),BV637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:BW637)+BW637>$BS27,$BS27-SUM($BT637:BW637),BW637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:BX637)+BX637>$BS27,$BS27-SUM($BT637:BX637),BX637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:BY637)+BY637>$BS27,$BS27-SUM($BT637:BY637),BY637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:BZ637)+BZ637>$BS27,$BS27-SUM($BT637:BZ637),BZ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CA637)+CA637>$BS27,$BS27-SUM($BT637:CA637),CA637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CB637)+CB637>$BS27,$BS27-SUM($BT637:CB637),CB637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CC637)+CC637>$BS27,$BS27-SUM($BT637:CC637),CC637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CD637)+CD637>$BS27,$BS27-SUM($BT637:CD637),CD637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CE637)+CE637>$BS27,$BS27-SUM($BT637:CE637),CE637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CF637)+CF637>$BS27,$BS27-SUM($BT637:CF637),CF637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CG637)+CG637>$BS27,$BS27-SUM($BT637:CG637),CG637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CH637)+CH637>$BS27,$BS27-SUM($BT637:CH637),CH637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CI637)+CI637>$BS27,$BS27-SUM($BT637:CI637),CI637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CJ637)+CJ637>$BS27,$BS27-SUM($BT637:CJ637),CJ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CK637)+CK637>$BS27,$BS27-SUM($BT637:CK637),CK637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CL637)+CL637>$BS27,$BS27-SUM($BT637:CL637),CL637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CM637)+CM637>$BS27,$BS27-SUM($BT637:CM637),CM637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CN637)+CN637>$BS27,$BS27-SUM($BT637:CN637),CN637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CO637)+CO637>$BS27,$BS27-SUM($BT637:CO637),CO637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CP637)+CP637>$BS27,$BS27-SUM($BT637:CP637),CP637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CQ637)+CQ637>$BS27,$BS27-SUM($BT637:CQ637),CQ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CR637)+CR637>$BS27,$BS27-SUM($BT637:CR637),CR637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CS637)+CS637>$BS27,$BS27-SUM($BT637:CS637),CS637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CT637)+CT637>$BS27,$BS27-SUM($BT637:CT637),CT637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CU637)+CU637>$BS27,$BS27-SUM($BT637:CU637),CU637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CV637)+CV637>$BS27,$BS27-SUM($BT637:CV637),CV637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CW637)+CW637>$BS27,$BS27-SUM($BT637:CW637),CW637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CX637)+CX637>$BS27,$BS27-SUM($BT637:CX637),CX637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CY637)+CY637>$BS27,$BS27-SUM($BT637:CY637),CY637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:CZ637)+CZ637>$BS27,$BS27-SUM($BT637:CZ637),CZ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DA637)+DA637>$BS27,$BS27-SUM($BT637:DA637),DA637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DB637)+DB637>$BS27,$BS27-SUM($BT637:DB637),DB637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DC637)+DC637>$BS27,$BS27-SUM($BT637:DC637),DC637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DD637)+DD637>$BS27,$BS27-SUM($BT637:DD637),DD637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DE637)+DE637>$BS27,$BS27-SUM($BT637:DE637),DE637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DF637)+DF637>$BS27,$BS27-SUM($BT637:DF637),DF637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DG637)+DG637>$BS27,$BS27-SUM($BT637:DG637),DG637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DH637)+DH637>$BS27,$BS27-SUM($BT637:DH637),DH637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DI637)+DI637>$BS27,$BS27-SUM($BT637:DI637),DI637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DJ637)+DJ637>$BS27,$BS27-SUM($BT637:DJ637),DJ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DK637)+DK637>$BS27,$BS27-SUM($BT637:DK637),DK637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DL637)+DL637>$BS27,$BS27-SUM($BT637:DL637),DL637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DM637)+DM637>$BS27,$BS27-SUM($BT637:DM637),DM637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DN637)+DN637>$BS27,$BS27-SUM($BT637:DN637),DN637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DO637)+DO637>$BS27,$BS27-SUM($BT637:DO637),DO637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DP637)+DP637>$BS27,$BS27-SUM($BT637:DP637),DP637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DQ637)+DQ637>$BS27,$BS27-SUM($BT637:DQ637),DQ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DR637)+DR637>$BS27,$BS27-SUM($BT637:DR637),DR637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DS637)+DS637>$BS27,$BS27-SUM($BT637:DS637),DS637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DT637)+DT637>$BS27,$BS27-SUM($BT637:DT637),DT637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DU637)+DU637>$BS27,$BS27-SUM($BT637:DU637),DU637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DV637)+DV637>$BS27,$BS27-SUM($BT637:DV637),DV637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DW637)+DW637>$BS27,$BS27-SUM($BT637:DW637),DW637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DX637)+DX637>$BS27,$BS27-SUM($BT637:DX637),DX637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DY637)+DY637>$BS27,$BS27-SUM($BT637:DY637),DY637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:DZ637)+DZ637>$BS27,$BS27-SUM($BT637:DZ637),DZ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EA637)+EA637>$BS27,$BS27-SUM($BT637:EA637),EA637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EB637)+EB637>$BS27,$BS27-SUM($BT637:EB637),EB637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EC637)+EC637>$BS27,$BS27-SUM($BT637:EC637),EC637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:ED637)+ED637>$BS27,$BS27-SUM($BT637:ED637),ED637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EE637)+EE637>$BS27,$BS27-SUM($BT637:EE637),EE637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EF637)+EF637>$BS27,$BS27-SUM($BT637:EF637),EF637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EG637)+EG637>$BS27,$BS27-SUM($BT637:EG637),EG637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EH637)+EH637>$BS27,$BS27-SUM($BT637:EH637),EH637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EI637)+EI637>$BS27,$BS27-SUM($BT637:EI637),EI637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EJ637)+EJ637>$BS27,$BS27-SUM($BT637:EJ637),EJ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EK637)+EK637>$BS27,$BS27-SUM($BT637:EK637),EK637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EL637)+EL637>$BS27,$BS27-SUM($BT637:EL637),EL637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EM637)+EM637>$BS27,$BS27-SUM($BT637:EM637),EM637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EN637)+EN637>$BS27,$BS27-SUM($BT637:EN637),EN637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EO637)+EO637>$BS27,$BS27-SUM($BT637:EO637),EO637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EP637)+EP637>$BS27,$BS27-SUM($BT637:EP637),EP637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EQ637)+EQ637>$BS27,$BS27-SUM($BT637:EQ637),EQ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:ER637)+ER637>$BS27,$BS27-SUM($BT637:ER637),ER637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:ES637)+ES637>$BS27,$BS27-SUM($BT637:ES637),ES637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:ET637)+ET637>$BS27,$BS27-SUM($BT637:ET637),ET637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EU637)+EU637>$BS27,$BS27-SUM($BT637:EU637),EU637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EV637)+EV637>$BS27,$BS27-SUM($BT637:EV637),EV637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EW637)+EW637>$BS27,$BS27-SUM($BT637:EW637),EW637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EX637)+EX637>$BS27,$BS27-SUM($BT637:EX637),EX637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EY637)+EY637>$BS27,$BS27-SUM($BT637:EY637),EY637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:EZ637)+EZ637>$BS27,$BS27-SUM($BT637:EZ637),EZ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FA637)+FA637>$BS27,$BS27-SUM($BT637:FA637),FA637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FB637)+FB637>$BS27,$BS27-SUM($BT637:FB637),FB637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FC637)+FC637>$BS27,$BS27-SUM($BT637:FC637),FC637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FD637)+FD637>$BS27,$BS27-SUM($BT637:FD637),FD637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FE637)+FE637>$BS27,$BS27-SUM($BT637:FE637),FE637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FF637)+FF637>$BS27,$BS27-SUM($BT637:FF637),FF637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FG637)+FG637>$BS27,$BS27-SUM($BT637:FG637),FG637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FH637)+FH637>$BS27,$BS27-SUM($BT637:FH637),FH637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FI637)+FI637>$BS27,$BS27-SUM($BT637:FI637),FI637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FJ637)+FJ637>$BS27,$BS27-SUM($BT637:FJ637),FJ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FK637)+FK637>$BS27,$BS27-SUM($BT637:FK637),FK637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FL637)+FL637>$BS27,$BS27-SUM($BT637:FL637),FL637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FM637)+FM637>$BS27,$BS27-SUM($BT637:FM637),FM637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FN637)+FN637>$BS27,$BS27-SUM($BT637:FN637),FN637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FO637)+FO637>$BS27,$BS27-SUM($BT637:FO637),FO637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FP637)+FP637>$BS27,$BS27-SUM($BT637:FP637),FP637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FQ637)+FQ637>$BS27,$BS27-SUM($BT637:FQ637),FQ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FR637)+FR637>$BS27,$BS27-SUM($BT637:FR637),FR637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FS637)+FS637>$BS27,$BS27-SUM($BT637:FS637),FS637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FT637)+FT637>$BS27,$BS27-SUM($BT637:FT637),FT637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FU637)+FU637>$BS27,$BS27-SUM($BT637:FU637),FU637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FV637)+FV637>$BS27,$BS27-SUM($BT637:FV637),FV637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FW637)+FW637>$BS27,$BS27-SUM($BT637:FW637),FW637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FX637)+FX637>$BS27,$BS27-SUM($BT637:FX637),FX637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FY637)+FY637>$BS27,$BS27-SUM($BT637:FY637),FY637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:FZ637)+FZ637>$BS27,$BS27-SUM($BT637:FZ637),FZ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GA637)+GA637>$BS27,$BS27-SUM($BT637:GA637),GA637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GB637)+GB637>$BS27,$BS27-SUM($BT637:GB637),GB637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GC637)+GC637>$BS27,$BS27-SUM($BT637:GC637),GC637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GD637)+GD637>$BS27,$BS27-SUM($BT637:GD637),GD637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GE637)+GE637>$BS27,$BS27-SUM($BT637:GE637),GE637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GF637)+GF637>$BS27,$BS27-SUM($BT637:GF637),GF637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GG637)+GG637>$BS27,$BS27-SUM($BT637:GG637),GG637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GH637)+GH637>$BS27,$BS27-SUM($BT637:GH637),GH637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GI637)+GI637>$BS27,$BS27-SUM($BT637:GI637),GI637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GJ637)+GJ637>$BS27,$BS27-SUM($BT637:GJ637),GJ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GK637)+GK637>$BS27,$BS27-SUM($BT637:GK637),GK637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GL637)+GL637>$BS27,$BS27-SUM($BT637:GL637),GL637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GM637)+GM637>$BS27,$BS27-SUM($BT637:GM637),GM637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GN637)+GN637>$BS27,$BS27-SUM($BT637:GN637),GN637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GO637)+GO637>$BS27,$BS27-SUM($BT637:GO637),GO637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GP637)+GP637>$BS27,$BS27-SUM($BT637:GP637),GP637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GQ637)+GQ637>$BS27,$BS27-SUM($BT637:GQ637),GQ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GR637)+GR637>$BS27,$BS27-SUM($BT637:GR637),GR637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GS637)+GS637>$BS27,$BS27-SUM($BT637:GS637),GS637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GT637)+GT637>$BS27,$BS27-SUM($BT637:GT637),GT637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GU637)+GU637>$BS27,$BS27-SUM($BT637:GU637),GU637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GV637)+GV637>$BS27,$BS27-SUM($BT637:GV637),GV637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GW637)+GW637>$BS27,$BS27-SUM($BT637:GW637),GW637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GX637)+GX637>$BS27,$BS27-SUM($BT637:GX637),GX637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GY637)+GY637>$BS27,$BS27-SUM($BT637:GY637),GY637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:GZ637)+GZ637>$BS27,$BS27-SUM($BT637:GZ637),GZ637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:HA637)+HA637>$BS27,$BS27-SUM($BT637:HA637),HA637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:HB637)+HB637>$BS27,$BS27-SUM($BT637:HB637),HB637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:HC637)+HC637>$BS27,$BS27-SUM($BT637:HC637),HC637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:HD637)+HD637>$BS27,$BS27-SUM($BT637:HD637),HD637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:HE637)+HE637>$BS27,$BS27-SUM($BT637:HE637),HE637),0)","v":0},{"$f":"IF($BT637>0,IF(SUM($BT637:HF637)+HF637>$BS27,$BS27-SUM($BT637:HF637),HF637),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$21","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.789140925E-2,{"$f":"IF($BT638>0,IF(SUM($BT638:BT638)+BT638>$BS28,$BS28-SUM($BT638:BT638),BT638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:BU638)+BU638>$BS28,$BS28-SUM($BT638:BU638),BU638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:BV638)+BV638>$BS28,$BS28-SUM($BT638:BV638),BV638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:BW638)+BW638>$BS28,$BS28-SUM($BT638:BW638),BW638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:BX638)+BX638>$BS28,$BS28-SUM($BT638:BX638),BX638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:BY638)+BY638>$BS28,$BS28-SUM($BT638:BY638),BY638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:BZ638)+BZ638>$BS28,$BS28-SUM($BT638:BZ638),BZ638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CA638)+CA638>$BS28,$BS28-SUM($BT638:CA638),CA638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CB638)+CB638>$BS28,$BS28-SUM($BT638:CB638),CB638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CC638)+CC638>$BS28,$BS28-SUM($BT638:CC638),CC638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CD638)+CD638>$BS28,$BS28-SUM($BT638:CD638),CD638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CE638)+CE638>$BS28,$BS28-SUM($BT638:CE638),CE638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CF638)+CF638>$BS28,$BS28-SUM($BT638:CF638),CF638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CG638)+CG638>$BS28,$BS28-SUM($BT638:CG638),CG638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CH638)+CH638>$BS28,$BS28-SUM($BT638:CH638),CH638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CI638)+CI638>$BS28,$BS28-SUM($BT638:CI638),CI638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CJ638)+CJ638>$BS28,$BS28-SUM($BT638:CJ638),CJ638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CK638)+CK638>$BS28,$BS28-SUM($BT638:CK638),CK638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CL638)+CL638>$BS28,$BS28-SUM($BT638:CL638),CL638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CM638)+CM638>$BS28,$BS28-SUM($BT638:CM638),CM638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CN638)+CN638>$BS28,$BS28-SUM($BT638:CN638),CN638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CO638)+CO638>$BS28,$BS28-SUM($BT638:CO638),CO638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CP638)+CP638>$BS28,$BS28-SUM($BT638:CP638),CP638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CQ638)+CQ638>$BS28,$BS28-SUM($BT638:CQ638),CQ638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CR638)+CR638>$BS28,$BS28-SUM($BT638:CR638),CR638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CS638)+CS638>$BS28,$BS28-SUM($BT638:CS638),CS638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CT638)+CT638>$BS28,$BS28-SUM($BT638:CT638),CT638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CU638)+CU638>$BS28,$BS28-SUM($BT638:CU638),CU638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CV638)+CV638>$BS28,$BS28-SUM($BT638:CV638),CV638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CW638)+CW638>$BS28,$BS28-SUM($BT638:CW638),CW638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CX638)+CX638>$BS28,$BS28-SUM($BT638:CX638),CX638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CY638)+CY638>$BS28,$BS28-SUM($BT638:CY638),CY638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:CZ638)+CZ638>$BS28,$BS28-SUM($BT638:CZ638),CZ638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DA638)+DA638>$BS28,$BS28-SUM($BT638:DA638),DA638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DB638)+DB638>$BS28,$BS28-SUM($BT638:DB638),DB638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DC638)+DC638>$BS28,$BS28-SUM($BT638:DC638),DC638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DD638)+DD638>$BS28,$BS28-SUM($BT638:DD638),DD638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DE638)+DE638>$BS28,$BS28-SUM($BT638:DE638),DE638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DF638)+DF638>$BS28,$BS28-SUM($BT638:DF638),DF638),0)","v":1.789140925E-2},{"$f":"IF($BT638>0,IF(SUM($BT638:DG638)+DG638>$BS28,$BS28-SUM($BT638:DG638),DG638),0)","v":3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DH638)+DH638>$BS28,$BS28-SUM($BT638:DH638),DH638),0)","v":3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DI638)+DI638>$BS28,$BS28-SUM($BT638:DI638),DI638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DJ638)+DJ638>$BS28,$BS28-SUM($BT638:DJ638),DJ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DK638)+DK638>$BS28,$BS28-SUM($BT638:DK638),DK638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DL638)+DL638>$BS28,$BS28-SUM($BT638:DL638),DL638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DM638)+DM638>$BS28,$BS28-SUM($BT638:DM638),DM638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DN638)+DN638>$BS28,$BS28-SUM($BT638:DN638),DN638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DO638)+DO638>$BS28,$BS28-SUM($BT638:DO638),DO638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DP638)+DP638>$BS28,$BS28-SUM($BT638:DP638),DP638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DQ638)+DQ638>$BS28,$BS28-SUM($BT638:DQ638),DQ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DR638)+DR638>$BS28,$BS28-SUM($BT638:DR638),DR638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DS638)+DS638>$BS28,$BS28-SUM($BT638:DS638),DS638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DT638)+DT638>$BS28,$BS28-SUM($BT638:DT638),DT638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DU638)+DU638>$BS28,$BS28-SUM($BT638:DU638),DU638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DV638)+DV638>$BS28,$BS28-SUM($BT638:DV638),DV638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DW638)+DW638>$BS28,$BS28-SUM($BT638:DW638),DW638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DX638)+DX638>$BS28,$BS28-SUM($BT638:DX638),DX638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DY638)+DY638>$BS28,$BS28-SUM($BT638:DY638),DY638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:DZ638)+DZ638>$BS28,$BS28-SUM($BT638:DZ638),DZ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EA638)+EA638>$BS28,$BS28-SUM($BT638:EA638),EA638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EB638)+EB638>$BS28,$BS28-SUM($BT638:EB638),EB638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EC638)+EC638>$BS28,$BS28-SUM($BT638:EC638),EC638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:ED638)+ED638>$BS28,$BS28-SUM($BT638:ED638),ED638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EE638)+EE638>$BS28,$BS28-SUM($BT638:EE638),EE638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EF638)+EF638>$BS28,$BS28-SUM($BT638:EF638),EF638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EG638)+EG638>$BS28,$BS28-SUM($BT638:EG638),EG638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EH638)+EH638>$BS28,$BS28-SUM($BT638:EH638),EH638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EI638)+EI638>$BS28,$BS28-SUM($BT638:EI638),EI638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EJ638)+EJ638>$BS28,$BS28-SUM($BT638:EJ638),EJ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EK638)+EK638>$BS28,$BS28-SUM($BT638:EK638),EK638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EL638)+EL638>$BS28,$BS28-SUM($BT638:EL638),EL638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EM638)+EM638>$BS28,$BS28-SUM($BT638:EM638),EM638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EN638)+EN638>$BS28,$BS28-SUM($BT638:EN638),EN638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EO638)+EO638>$BS28,$BS28-SUM($BT638:EO638),EO638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EP638)+EP638>$BS28,$BS28-SUM($BT638:EP638),EP638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EQ638)+EQ638>$BS28,$BS28-SUM($BT638:EQ638),EQ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:ER638)+ER638>$BS28,$BS28-SUM($BT638:ER638),ER638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:ES638)+ES638>$BS28,$BS28-SUM($BT638:ES638),ES638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:ET638)+ET638>$BS28,$BS28-SUM($BT638:ET638),ET638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EU638)+EU638>$BS28,$BS28-SUM($BT638:EU638),EU638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EV638)+EV638>$BS28,$BS28-SUM($BT638:EV638),EV638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EW638)+EW638>$BS28,$BS28-SUM($BT638:EW638),EW638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EX638)+EX638>$BS28,$BS28-SUM($BT638:EX638),EX638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EY638)+EY638>$BS28,$BS28-SUM($BT638:EY638),EY638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:EZ638)+EZ638>$BS28,$BS28-SUM($BT638:EZ638),EZ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FA638)+FA638>$BS28,$BS28-SUM($BT638:FA638),FA638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FB638)+FB638>$BS28,$BS28-SUM($BT638:FB638),FB638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FC638)+FC638>$BS28,$BS28-SUM($BT638:FC638),FC638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FD638)+FD638>$BS28,$BS28-SUM($BT638:FD638),FD638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FE638)+FE638>$BS28,$BS28-SUM($BT638:FE638),FE638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FF638)+FF638>$BS28,$BS28-SUM($BT638:FF638),FF638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FG638)+FG638>$BS28,$BS28-SUM($BT638:FG638),FG638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FH638)+FH638>$BS28,$BS28-SUM($BT638:FH638),FH638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FI638)+FI638>$BS28,$BS28-SUM($BT638:FI638),FI638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FJ638)+FJ638>$BS28,$BS28-SUM($BT638:FJ638),FJ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FK638)+FK638>$BS28,$BS28-SUM($BT638:FK638),FK638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FL638)+FL638>$BS28,$BS28-SUM($BT638:FL638),FL638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FM638)+FM638>$BS28,$BS28-SUM($BT638:FM638),FM638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FN638)+FN638>$BS28,$BS28-SUM($BT638:FN638),FN638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FO638)+FO638>$BS28,$BS28-SUM($BT638:FO638),FO638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FP638)+FP638>$BS28,$BS28-SUM($BT638:FP638),FP638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FQ638)+FQ638>$BS28,$BS28-SUM($BT638:FQ638),FQ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FR638)+FR638>$BS28,$BS28-SUM($BT638:FR638),FR638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FS638)+FS638>$BS28,$BS28-SUM($BT638:FS638),FS638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FT638)+FT638>$BS28,$BS28-SUM($BT638:FT638),FT638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FU638)+FU638>$BS28,$BS28-SUM($BT638:FU638),FU638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FV638)+FV638>$BS28,$BS28-SUM($BT638:FV638),FV638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FW638)+FW638>$BS28,$BS28-SUM($BT638:FW638),FW638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FX638)+FX638>$BS28,$BS28-SUM($BT638:FX638),FX638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FY638)+FY638>$BS28,$BS28-SUM($BT638:FY638),FY638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:FZ638)+FZ638>$BS28,$BS28-SUM($BT638:FZ638),FZ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GA638)+GA638>$BS28,$BS28-SUM($BT638:GA638),GA638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GB638)+GB638>$BS28,$BS28-SUM($BT638:GB638),GB638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GC638)+GC638>$BS28,$BS28-SUM($BT638:GC638),GC638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GD638)+GD638>$BS28,$BS28-SUM($BT638:GD638),GD638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GE638)+GE638>$BS28,$BS28-SUM($BT638:GE638),GE638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GF638)+GF638>$BS28,$BS28-SUM($BT638:GF638),GF638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GG638)+GG638>$BS28,$BS28-SUM($BT638:GG638),GG638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GH638)+GH638>$BS28,$BS28-SUM($BT638:GH638),GH638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GI638)+GI638>$BS28,$BS28-SUM($BT638:GI638),GI638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GJ638)+GJ638>$BS28,$BS28-SUM($BT638:GJ638),GJ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GK638)+GK638>$BS28,$BS28-SUM($BT638:GK638),GK638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GL638)+GL638>$BS28,$BS28-SUM($BT638:GL638),GL638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GM638)+GM638>$BS28,$BS28-SUM($BT638:GM638),GM638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GN638)+GN638>$BS28,$BS28-SUM($BT638:GN638),GN638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GO638)+GO638>$BS28,$BS28-SUM($BT638:GO638),GO638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GP638)+GP638>$BS28,$BS28-SUM($BT638:GP638),GP638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GQ638)+GQ638>$BS28,$BS28-SUM($BT638:GQ638),GQ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GR638)+GR638>$BS28,$BS28-SUM($BT638:GR638),GR638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GS638)+GS638>$BS28,$BS28-SUM($BT638:GS638),GS638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GT638)+GT638>$BS28,$BS28-SUM($BT638:GT638),GT638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GU638)+GU638>$BS28,$BS28-SUM($BT638:GU638),GU638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GV638)+GV638>$BS28,$BS28-SUM($BT638:GV638),GV638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GW638)+GW638>$BS28,$BS28-SUM($BT638:GW638),GW638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GX638)+GX638>$BS28,$BS28-SUM($BT638:GX638),GX638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GY638)+GY638>$BS28,$BS28-SUM($BT638:GY638),GY638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:GZ638)+GZ638>$BS28,$BS28-SUM($BT638:GZ638),GZ638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:HA638)+HA638>$BS28,$BS28-SUM($BT638:HA638),HA638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:HB638)+HB638>$BS28,$BS28-SUM($BT638:HB638),HB638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:HC638)+HC638>$BS28,$BS28-SUM($BT638:HC638),HC638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:HD638)+HD638>$BS28,$BS28-SUM($BT638:HD638),HD638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:HE638)+HE638>$BS28,$BS28-SUM($BT638:HE638),HE638),0)","v":-3.3306690738754696E-16},{"$f":"IF($BT638>0,IF(SUM($BT638:HF638)+HF638>$BS28,$BS28-SUM($BT638:HF638),HF638),0)","v":-3.3306690738754696E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$22","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.996147600000001E-2,{"$f":"IF($BT639>0,IF(SUM($BT639:BT639)+BT639>$BS29,$BS29-SUM($BT639:BT639),BT639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:BU639)+BU639>$BS29,$BS29-SUM($BT639:BU639),BU639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:BV639)+BV639>$BS29,$BS29-SUM($BT639:BV639),BV639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:BW639)+BW639>$BS29,$BS29-SUM($BT639:BW639),BW639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:BX639)+BX639>$BS29,$BS29-SUM($BT639:BX639),BX639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:BY639)+BY639>$BS29,$BS29-SUM($BT639:BY639),BY639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:BZ639)+BZ639>$BS29,$BS29-SUM($BT639:BZ639),BZ639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CA639)+CA639>$BS29,$BS29-SUM($BT639:CA639),CA639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CB639)+CB639>$BS29,$BS29-SUM($BT639:CB639),CB639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CC639)+CC639>$BS29,$BS29-SUM($BT639:CC639),CC639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CD639)+CD639>$BS29,$BS29-SUM($BT639:CD639),CD639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CE639)+CE639>$BS29,$BS29-SUM($BT639:CE639),CE639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CF639)+CF639>$BS29,$BS29-SUM($BT639:CF639),CF639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CG639)+CG639>$BS29,$BS29-SUM($BT639:CG639),CG639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CH639)+CH639>$BS29,$BS29-SUM($BT639:CH639),CH639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CI639)+CI639>$BS29,$BS29-SUM($BT639:CI639),CI639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CJ639)+CJ639>$BS29,$BS29-SUM($BT639:CJ639),CJ639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CK639)+CK639>$BS29,$BS29-SUM($BT639:CK639),CK639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CL639)+CL639>$BS29,$BS29-SUM($BT639:CL639),CL639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CM639)+CM639>$BS29,$BS29-SUM($BT639:CM639),CM639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CN639)+CN639>$BS29,$BS29-SUM($BT639:CN639),CN639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CO639)+CO639>$BS29,$BS29-SUM($BT639:CO639),CO639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CP639)+CP639>$BS29,$BS29-SUM($BT639:CP639),CP639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CQ639)+CQ639>$BS29,$BS29-SUM($BT639:CQ639),CQ639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CR639)+CR639>$BS29,$BS29-SUM($BT639:CR639),CR639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CS639)+CS639>$BS29,$BS29-SUM($BT639:CS639),CS639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CT639)+CT639>$BS29,$BS29-SUM($BT639:CT639),CT639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CU639)+CU639>$BS29,$BS29-SUM($BT639:CU639),CU639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CV639)+CV639>$BS29,$BS29-SUM($BT639:CV639),CV639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CW639)+CW639>$BS29,$BS29-SUM($BT639:CW639),CW639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CX639)+CX639>$BS29,$BS29-SUM($BT639:CX639),CX639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CY639)+CY639>$BS29,$BS29-SUM($BT639:CY639),CY639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:CZ639)+CZ639>$BS29,$BS29-SUM($BT639:CZ639),CZ639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DA639)+DA639>$BS29,$BS29-SUM($BT639:DA639),DA639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DB639)+DB639>$BS29,$BS29-SUM($BT639:DB639),DB639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DC639)+DC639>$BS29,$BS29-SUM($BT639:DC639),DC639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DD639)+DD639>$BS29,$BS29-SUM($BT639:DD639),DD639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DE639)+DE639>$BS29,$BS29-SUM($BT639:DE639),DE639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DF639)+DF639>$BS29,$BS29-SUM($BT639:DF639),DF639),0)","v":3.996147600000001E-2},{"$f":"IF($BT639>0,IF(SUM($BT639:DG639)+DG639>$BS29,$BS29-SUM($BT639:DG639),DG639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DH639)+DH639>$BS29,$BS29-SUM($BT639:DH639),DH639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DI639)+DI639>$BS29,$BS29-SUM($BT639:DI639),DI639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DJ639)+DJ639>$BS29,$BS29-SUM($BT639:DJ639),DJ639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DK639)+DK639>$BS29,$BS29-SUM($BT639:DK639),DK639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DL639)+DL639>$BS29,$BS29-SUM($BT639:DL639),DL639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DM639)+DM639>$BS29,$BS29-SUM($BT639:DM639),DM639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DN639)+DN639>$BS29,$BS29-SUM($BT639:DN639),DN639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DO639)+DO639>$BS29,$BS29-SUM($BT639:DO639),DO639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DP639)+DP639>$BS29,$BS29-SUM($BT639:DP639),DP639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DQ639)+DQ639>$BS29,$BS29-SUM($BT639:DQ639),DQ639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DR639)+DR639>$BS29,$BS29-SUM($BT639:DR639),DR639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DS639)+DS639>$BS29,$BS29-SUM($BT639:DS639),DS639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DT639)+DT639>$BS29,$BS29-SUM($BT639:DT639),DT639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DU639)+DU639>$BS29,$BS29-SUM($BT639:DU639),DU639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DV639)+DV639>$BS29,$BS29-SUM($BT639:DV639),DV639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DW639)+DW639>$BS29,$BS29-SUM($BT639:DW639),DW639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DX639)+DX639>$BS29,$BS29-SUM($BT639:DX639),DX639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DY639)+DY639>$BS29,$BS29-SUM($BT639:DY639),DY639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:DZ639)+DZ639>$BS29,$BS29-SUM($BT639:DZ639),DZ639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:EA639)+EA639>$BS29,$BS29-SUM($BT639:EA639),EA639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:EB639)+EB639>$BS29,$BS29-SUM($BT639:EB639),EB639),0)","v":2.2204460492503131E-16},{"$f":"IF($BT639>0,IF(SUM($BT639:EC639)+EC639>$BS29,$BS29-SUM($BT639:EC639),EC639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:ED639)+ED639>$BS29,$BS29-SUM($BT639:ED639),ED639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EE639)+EE639>$BS29,$BS29-SUM($BT639:EE639),EE639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EF639)+EF639>$BS29,$BS29-SUM($BT639:EF639),EF639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EG639)+EG639>$BS29,$BS29-SUM($BT639:EG639),EG639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EH639)+EH639>$BS29,$BS29-SUM($BT639:EH639),EH639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EI639)+EI639>$BS29,$BS29-SUM($BT639:EI639),EI639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EJ639)+EJ639>$BS29,$BS29-SUM($BT639:EJ639),EJ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EK639)+EK639>$BS29,$BS29-SUM($BT639:EK639),EK639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EL639)+EL639>$BS29,$BS29-SUM($BT639:EL639),EL639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EM639)+EM639>$BS29,$BS29-SUM($BT639:EM639),EM639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EN639)+EN639>$BS29,$BS29-SUM($BT639:EN639),EN639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EO639)+EO639>$BS29,$BS29-SUM($BT639:EO639),EO639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EP639)+EP639>$BS29,$BS29-SUM($BT639:EP639),EP639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EQ639)+EQ639>$BS29,$BS29-SUM($BT639:EQ639),EQ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:ER639)+ER639>$BS29,$BS29-SUM($BT639:ER639),ER639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:ES639)+ES639>$BS29,$BS29-SUM($BT639:ES639),ES639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:ET639)+ET639>$BS29,$BS29-SUM($BT639:ET639),ET639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EU639)+EU639>$BS29,$BS29-SUM($BT639:EU639),EU639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EV639)+EV639>$BS29,$BS29-SUM($BT639:EV639),EV639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EW639)+EW639>$BS29,$BS29-SUM($BT639:EW639),EW639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EX639)+EX639>$BS29,$BS29-SUM($BT639:EX639),EX639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EY639)+EY639>$BS29,$BS29-SUM($BT639:EY639),EY639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:EZ639)+EZ639>$BS29,$BS29-SUM($BT639:EZ639),EZ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FA639)+FA639>$BS29,$BS29-SUM($BT639:FA639),FA639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FB639)+FB639>$BS29,$BS29-SUM($BT639:FB639),FB639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FC639)+FC639>$BS29,$BS29-SUM($BT639:FC639),FC639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FD639)+FD639>$BS29,$BS29-SUM($BT639:FD639),FD639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FE639)+FE639>$BS29,$BS29-SUM($BT639:FE639),FE639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FF639)+FF639>$BS29,$BS29-SUM($BT639:FF639),FF639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FG639)+FG639>$BS29,$BS29-SUM($BT639:FG639),FG639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FH639)+FH639>$BS29,$BS29-SUM($BT639:FH639),FH639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FI639)+FI639>$BS29,$BS29-SUM($BT639:FI639),FI639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FJ639)+FJ639>$BS29,$BS29-SUM($BT639:FJ639),FJ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FK639)+FK639>$BS29,$BS29-SUM($BT639:FK639),FK639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FL639)+FL639>$BS29,$BS29-SUM($BT639:FL639),FL639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FM639)+FM639>$BS29,$BS29-SUM($BT639:FM639),FM639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FN639)+FN639>$BS29,$BS29-SUM($BT639:FN639),FN639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FO639)+FO639>$BS29,$BS29-SUM($BT639:FO639),FO639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FP639)+FP639>$BS29,$BS29-SUM($BT639:FP639),FP639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FQ639)+FQ639>$BS29,$BS29-SUM($BT639:FQ639),FQ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FR639)+FR639>$BS29,$BS29-SUM($BT639:FR639),FR639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FS639)+FS639>$BS29,$BS29-SUM($BT639:FS639),FS639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FT639)+FT639>$BS29,$BS29-SUM($BT639:FT639),FT639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FU639)+FU639>$BS29,$BS29-SUM($BT639:FU639),FU639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FV639)+FV639>$BS29,$BS29-SUM($BT639:FV639),FV639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FW639)+FW639>$BS29,$BS29-SUM($BT639:FW639),FW639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FX639)+FX639>$BS29,$BS29-SUM($BT639:FX639),FX639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FY639)+FY639>$BS29,$BS29-SUM($BT639:FY639),FY639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:FZ639)+FZ639>$BS29,$BS29-SUM($BT639:FZ639),FZ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GA639)+GA639>$BS29,$BS29-SUM($BT639:GA639),GA639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GB639)+GB639>$BS29,$BS29-SUM($BT639:GB639),GB639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GC639)+GC639>$BS29,$BS29-SUM($BT639:GC639),GC639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GD639)+GD639>$BS29,$BS29-SUM($BT639:GD639),GD639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GE639)+GE639>$BS29,$BS29-SUM($BT639:GE639),GE639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GF639)+GF639>$BS29,$BS29-SUM($BT639:GF639),GF639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GG639)+GG639>$BS29,$BS29-SUM($BT639:GG639),GG639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GH639)+GH639>$BS29,$BS29-SUM($BT639:GH639),GH639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GI639)+GI639>$BS29,$BS29-SUM($BT639:GI639),GI639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GJ639)+GJ639>$BS29,$BS29-SUM($BT639:GJ639),GJ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GK639)+GK639>$BS29,$BS29-SUM($BT639:GK639),GK639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GL639)+GL639>$BS29,$BS29-SUM($BT639:GL639),GL639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GM639)+GM639>$BS29,$BS29-SUM($BT639:GM639),GM639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GN639)+GN639>$BS29,$BS29-SUM($BT639:GN639),GN639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GO639)+GO639>$BS29,$BS29-SUM($BT639:GO639),GO639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GP639)+GP639>$BS29,$BS29-SUM($BT639:GP639),GP639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GQ639)+GQ639>$BS29,$BS29-SUM($BT639:GQ639),GQ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GR639)+GR639>$BS29,$BS29-SUM($BT639:GR639),GR639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GS639)+GS639>$BS29,$BS29-SUM($BT639:GS639),GS639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GT639)+GT639>$BS29,$BS29-SUM($BT639:GT639),GT639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GU639)+GU639>$BS29,$BS29-SUM($BT639:GU639),GU639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GV639)+GV639>$BS29,$BS29-SUM($BT639:GV639),GV639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GW639)+GW639>$BS29,$BS29-SUM($BT639:GW639),GW639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GX639)+GX639>$BS29,$BS29-SUM($BT639:GX639),GX639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GY639)+GY639>$BS29,$BS29-SUM($BT639:GY639),GY639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:GZ639)+GZ639>$BS29,$BS29-SUM($BT639:GZ639),GZ639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:HA639)+HA639>$BS29,$BS29-SUM($BT639:HA639),HA639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:HB639)+HB639>$BS29,$BS29-SUM($BT639:HB639),HB639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:HC639)+HC639>$BS29,$BS29-SUM($BT639:HC639),HC639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:HD639)+HD639>$BS29,$BS29-SUM($BT639:HD639),HD639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:HE639)+HE639>$BS29,$BS29-SUM($BT639:HE639),HE639),0)","v":-4.6629367034256575E-15},{"$f":"IF($BT639>0,IF(SUM($BT639:HF639)+HF639>$BS29,$BS29-SUM($BT639:HF639),HF639),0)","v":-4.6629367034256575E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$23","v":80},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3512500000000001E-4,{"$f":"IF($BT640>0,IF(SUM($BT640:BT640)+BT640>$BS30,$BS30-SUM($BT640:BT640),BT640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:BU640)+BU640>$BS30,$BS30-SUM($BT640:BU640),BU640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:BV640)+BV640>$BS30,$BS30-SUM($BT640:BV640),BV640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:BW640)+BW640>$BS30,$BS30-SUM($BT640:BW640),BW640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:BX640)+BX640>$BS30,$BS30-SUM($BT640:BX640),BX640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:BY640)+BY640>$BS30,$BS30-SUM($BT640:BY640),BY640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:BZ640)+BZ640>$BS30,$BS30-SUM($BT640:BZ640),BZ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CA640)+CA640>$BS30,$BS30-SUM($BT640:CA640),CA640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CB640)+CB640>$BS30,$BS30-SUM($BT640:CB640),CB640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CC640)+CC640>$BS30,$BS30-SUM($BT640:CC640),CC640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CD640)+CD640>$BS30,$BS30-SUM($BT640:CD640),CD640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CE640)+CE640>$BS30,$BS30-SUM($BT640:CE640),CE640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CF640)+CF640>$BS30,$BS30-SUM($BT640:CF640),CF640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CG640)+CG640>$BS30,$BS30-SUM($BT640:CG640),CG640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CH640)+CH640>$BS30,$BS30-SUM($BT640:CH640),CH640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CI640)+CI640>$BS30,$BS30-SUM($BT640:CI640),CI640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CJ640)+CJ640>$BS30,$BS30-SUM($BT640:CJ640),CJ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CK640)+CK640>$BS30,$BS30-SUM($BT640:CK640),CK640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CL640)+CL640>$BS30,$BS30-SUM($BT640:CL640),CL640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CM640)+CM640>$BS30,$BS30-SUM($BT640:CM640),CM640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CN640)+CN640>$BS30,$BS30-SUM($BT640:CN640),CN640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CO640)+CO640>$BS30,$BS30-SUM($BT640:CO640),CO640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CP640)+CP640>$BS30,$BS30-SUM($BT640:CP640),CP640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CQ640)+CQ640>$BS30,$BS30-SUM($BT640:CQ640),CQ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CR640)+CR640>$BS30,$BS30-SUM($BT640:CR640),CR640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CS640)+CS640>$BS30,$BS30-SUM($BT640:CS640),CS640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CT640)+CT640>$BS30,$BS30-SUM($BT640:CT640),CT640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CU640)+CU640>$BS30,$BS30-SUM($BT640:CU640),CU640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CV640)+CV640>$BS30,$BS30-SUM($BT640:CV640),CV640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CW640)+CW640>$BS30,$BS30-SUM($BT640:CW640),CW640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CX640)+CX640>$BS30,$BS30-SUM($BT640:CX640),CX640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CY640)+CY640>$BS30,$BS30-SUM($BT640:CY640),CY640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:CZ640)+CZ640>$BS30,$BS30-SUM($BT640:CZ640),CZ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DA640)+DA640>$BS30,$BS30-SUM($BT640:DA640),DA640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DB640)+DB640>$BS30,$BS30-SUM($BT640:DB640),DB640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DC640)+DC640>$BS30,$BS30-SUM($BT640:DC640),DC640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DD640)+DD640>$BS30,$BS30-SUM($BT640:DD640),DD640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DE640)+DE640>$BS30,$BS30-SUM($BT640:DE640),DE640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DF640)+DF640>$BS30,$BS30-SUM($BT640:DF640),DF640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DG640)+DG640>$BS30,$BS30-SUM($BT640:DG640),DG640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DH640)+DH640>$BS30,$BS30-SUM($BT640:DH640),DH640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DI640)+DI640>$BS30,$BS30-SUM($BT640:DI640),DI640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DJ640)+DJ640>$BS30,$BS30-SUM($BT640:DJ640),DJ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DK640)+DK640>$BS30,$BS30-SUM($BT640:DK640),DK640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DL640)+DL640>$BS30,$BS30-SUM($BT640:DL640),DL640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DM640)+DM640>$BS30,$BS30-SUM($BT640:DM640),DM640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DN640)+DN640>$BS30,$BS30-SUM($BT640:DN640),DN640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DO640)+DO640>$BS30,$BS30-SUM($BT640:DO640),DO640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DP640)+DP640>$BS30,$BS30-SUM($BT640:DP640),DP640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DQ640)+DQ640>$BS30,$BS30-SUM($BT640:DQ640),DQ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DR640)+DR640>$BS30,$BS30-SUM($BT640:DR640),DR640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DS640)+DS640>$BS30,$BS30-SUM($BT640:DS640),DS640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DT640)+DT640>$BS30,$BS30-SUM($BT640:DT640),DT640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DU640)+DU640>$BS30,$BS30-SUM($BT640:DU640),DU640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DV640)+DV640>$BS30,$BS30-SUM($BT640:DV640),DV640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DW640)+DW640>$BS30,$BS30-SUM($BT640:DW640),DW640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DX640)+DX640>$BS30,$BS30-SUM($BT640:DX640),DX640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DY640)+DY640>$BS30,$BS30-SUM($BT640:DY640),DY640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:DZ640)+DZ640>$BS30,$BS30-SUM($BT640:DZ640),DZ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EA640)+EA640>$BS30,$BS30-SUM($BT640:EA640),EA640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EB640)+EB640>$BS30,$BS30-SUM($BT640:EB640),EB640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EC640)+EC640>$BS30,$BS30-SUM($BT640:EC640),EC640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:ED640)+ED640>$BS30,$BS30-SUM($BT640:ED640),ED640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EE640)+EE640>$BS30,$BS30-SUM($BT640:EE640),EE640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EF640)+EF640>$BS30,$BS30-SUM($BT640:EF640),EF640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EG640)+EG640>$BS30,$BS30-SUM($BT640:EG640),EG640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EH640)+EH640>$BS30,$BS30-SUM($BT640:EH640),EH640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EI640)+EI640>$BS30,$BS30-SUM($BT640:EI640),EI640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EJ640)+EJ640>$BS30,$BS30-SUM($BT640:EJ640),EJ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EK640)+EK640>$BS30,$BS30-SUM($BT640:EK640),EK640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EL640)+EL640>$BS30,$BS30-SUM($BT640:EL640),EL640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EM640)+EM640>$BS30,$BS30-SUM($BT640:EM640),EM640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EN640)+EN640>$BS30,$BS30-SUM($BT640:EN640),EN640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EO640)+EO640>$BS30,$BS30-SUM($BT640:EO640),EO640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EP640)+EP640>$BS30,$BS30-SUM($BT640:EP640),EP640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EQ640)+EQ640>$BS30,$BS30-SUM($BT640:EQ640),EQ640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:ER640)+ER640>$BS30,$BS30-SUM($BT640:ER640),ER640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:ES640)+ES640>$BS30,$BS30-SUM($BT640:ES640),ES640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:ET640)+ET640>$BS30,$BS30-SUM($BT640:ET640),ET640),0)","v":2.3512500000000001E-4},{"$f":"IF($BT640>0,IF(SUM($BT640:EU640)+EU640>$BS30,$BS30-SUM($BT640:EU640),EU640),0)","v":3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:EV640)+EV640>$BS30,$BS30-SUM($BT640:EV640),EV640),0)","v":3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:EW640)+EW640>$BS30,$BS30-SUM($BT640:EW640),EW640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:EX640)+EX640>$BS30,$BS30-SUM($BT640:EX640),EX640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:EY640)+EY640>$BS30,$BS30-SUM($BT640:EY640),EY640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:EZ640)+EZ640>$BS30,$BS30-SUM($BT640:EZ640),EZ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FA640)+FA640>$BS30,$BS30-SUM($BT640:FA640),FA640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FB640)+FB640>$BS30,$BS30-SUM($BT640:FB640),FB640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FC640)+FC640>$BS30,$BS30-SUM($BT640:FC640),FC640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FD640)+FD640>$BS30,$BS30-SUM($BT640:FD640),FD640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FE640)+FE640>$BS30,$BS30-SUM($BT640:FE640),FE640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FF640)+FF640>$BS30,$BS30-SUM($BT640:FF640),FF640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FG640)+FG640>$BS30,$BS30-SUM($BT640:FG640),FG640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FH640)+FH640>$BS30,$BS30-SUM($BT640:FH640),FH640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FI640)+FI640>$BS30,$BS30-SUM($BT640:FI640),FI640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FJ640)+FJ640>$BS30,$BS30-SUM($BT640:FJ640),FJ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FK640)+FK640>$BS30,$BS30-SUM($BT640:FK640),FK640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FL640)+FL640>$BS30,$BS30-SUM($BT640:FL640),FL640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FM640)+FM640>$BS30,$BS30-SUM($BT640:FM640),FM640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FN640)+FN640>$BS30,$BS30-SUM($BT640:FN640),FN640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FO640)+FO640>$BS30,$BS30-SUM($BT640:FO640),FO640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FP640)+FP640>$BS30,$BS30-SUM($BT640:FP640),FP640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FQ640)+FQ640>$BS30,$BS30-SUM($BT640:FQ640),FQ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FR640)+FR640>$BS30,$BS30-SUM($BT640:FR640),FR640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FS640)+FS640>$BS30,$BS30-SUM($BT640:FS640),FS640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FT640)+FT640>$BS30,$BS30-SUM($BT640:FT640),FT640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FU640)+FU640>$BS30,$BS30-SUM($BT640:FU640),FU640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FV640)+FV640>$BS30,$BS30-SUM($BT640:FV640),FV640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FW640)+FW640>$BS30,$BS30-SUM($BT640:FW640),FW640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FX640)+FX640>$BS30,$BS30-SUM($BT640:FX640),FX640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FY640)+FY640>$BS30,$BS30-SUM($BT640:FY640),FY640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:FZ640)+FZ640>$BS30,$BS30-SUM($BT640:FZ640),FZ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GA640)+GA640>$BS30,$BS30-SUM($BT640:GA640),GA640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GB640)+GB640>$BS30,$BS30-SUM($BT640:GB640),GB640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GC640)+GC640>$BS30,$BS30-SUM($BT640:GC640),GC640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GD640)+GD640>$BS30,$BS30-SUM($BT640:GD640),GD640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GE640)+GE640>$BS30,$BS30-SUM($BT640:GE640),GE640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GF640)+GF640>$BS30,$BS30-SUM($BT640:GF640),GF640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GG640)+GG640>$BS30,$BS30-SUM($BT640:GG640),GG640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GH640)+GH640>$BS30,$BS30-SUM($BT640:GH640),GH640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GI640)+GI640>$BS30,$BS30-SUM($BT640:GI640),GI640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GJ640)+GJ640>$BS30,$BS30-SUM($BT640:GJ640),GJ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GK640)+GK640>$BS30,$BS30-SUM($BT640:GK640),GK640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GL640)+GL640>$BS30,$BS30-SUM($BT640:GL640),GL640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GM640)+GM640>$BS30,$BS30-SUM($BT640:GM640),GM640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GN640)+GN640>$BS30,$BS30-SUM($BT640:GN640),GN640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GO640)+GO640>$BS30,$BS30-SUM($BT640:GO640),GO640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GP640)+GP640>$BS30,$BS30-SUM($BT640:GP640),GP640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GQ640)+GQ640>$BS30,$BS30-SUM($BT640:GQ640),GQ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GR640)+GR640>$BS30,$BS30-SUM($BT640:GR640),GR640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GS640)+GS640>$BS30,$BS30-SUM($BT640:GS640),GS640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GT640)+GT640>$BS30,$BS30-SUM($BT640:GT640),GT640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GU640)+GU640>$BS30,$BS30-SUM($BT640:GU640),GU640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GV640)+GV640>$BS30,$BS30-SUM($BT640:GV640),GV640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GW640)+GW640>$BS30,$BS30-SUM($BT640:GW640),GW640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GX640)+GX640>$BS30,$BS30-SUM($BT640:GX640),GX640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GY640)+GY640>$BS30,$BS30-SUM($BT640:GY640),GY640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:GZ640)+GZ640>$BS30,$BS30-SUM($BT640:GZ640),GZ640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:HA640)+HA640>$BS30,$BS30-SUM($BT640:HA640),HA640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:HB640)+HB640>$BS30,$BS30-SUM($BT640:HB640),HB640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:HC640)+HC640>$BS30,$BS30-SUM($BT640:HC640),HC640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:HD640)+HD640>$BS30,$BS30-SUM($BT640:HD640),HD640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:HE640)+HE640>$BS30,$BS30-SUM($BT640:HE640),HE640),0)","v":-3.4694469519536142E-17},{"$f":"IF($BT640>0,IF(SUM($BT640:HF640)+HF640>$BS30,$BS30-SUM($BT640:HF640),HF640),0)","v":-3.4694469519536142E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"4*'AA 2020-2024 inputs'!$J$24","v":40},"  quarters        $m","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5067641749999999E-2,{"$f":"IF($BT641>0,IF(SUM($BT641:BT641)+BT641>$BS31,$BS31-SUM($BT641:BT641),BT641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:BU641)+BU641>$BS31,$BS31-SUM($BT641:BU641),BU641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:BV641)+BV641>$BS31,$BS31-SUM($BT641:BV641),BV641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:BW641)+BW641>$BS31,$BS31-SUM($BT641:BW641),BW641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:BX641)+BX641>$BS31,$BS31-SUM($BT641:BX641),BX641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:BY641)+BY641>$BS31,$BS31-SUM($BT641:BY641),BY641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:BZ641)+BZ641>$BS31,$BS31-SUM($BT641:BZ641),BZ641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CA641)+CA641>$BS31,$BS31-SUM($BT641:CA641),CA641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CB641)+CB641>$BS31,$BS31-SUM($BT641:CB641),CB641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CC641)+CC641>$BS31,$BS31-SUM($BT641:CC641),CC641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CD641)+CD641>$BS31,$BS31-SUM($BT641:CD641),CD641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CE641)+CE641>$BS31,$BS31-SUM($BT641:CE641),CE641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CF641)+CF641>$BS31,$BS31-SUM($BT641:CF641),CF641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CG641)+CG641>$BS31,$BS31-SUM($BT641:CG641),CG641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CH641)+CH641>$BS31,$BS31-SUM($BT641:CH641),CH641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CI641)+CI641>$BS31,$BS31-SUM($BT641:CI641),CI641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CJ641)+CJ641>$BS31,$BS31-SUM($BT641:CJ641),CJ641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CK641)+CK641>$BS31,$BS31-SUM($BT641:CK641),CK641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CL641)+CL641>$BS31,$BS31-SUM($BT641:CL641),CL641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CM641)+CM641>$BS31,$BS31-SUM($BT641:CM641),CM641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CN641)+CN641>$BS31,$BS31-SUM($BT641:CN641),CN641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CO641)+CO641>$BS31,$BS31-SUM($BT641:CO641),CO641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CP641)+CP641>$BS31,$BS31-SUM($BT641:CP641),CP641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CQ641)+CQ641>$BS31,$BS31-SUM($BT641:CQ641),CQ641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CR641)+CR641>$BS31,$BS31-SUM($BT641:CR641),CR641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CS641)+CS641>$BS31,$BS31-SUM($BT641:CS641),CS641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CT641)+CT641>$BS31,$BS31-SUM($BT641:CT641),CT641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CU641)+CU641>$BS31,$BS31-SUM($BT641:CU641),CU641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CV641)+CV641>$BS31,$BS31-SUM($BT641:CV641),CV641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CW641)+CW641>$BS31,$BS31-SUM($BT641:CW641),CW641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CX641)+CX641>$BS31,$BS31-SUM($BT641:CX641),CX641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CY641)+CY641>$BS31,$BS31-SUM($BT641:CY641),CY641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:CZ641)+CZ641>$BS31,$BS31-SUM($BT641:CZ641),CZ641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DA641)+DA641>$BS31,$BS31-SUM($BT641:DA641),DA641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DB641)+DB641>$BS31,$BS31-SUM($BT641:DB641),DB641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DC641)+DC641>$BS31,$BS31-SUM($BT641:DC641),DC641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DD641)+DD641>$BS31,$BS31-SUM($BT641:DD641),DD641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DE641)+DE641>$BS31,$BS31-SUM($BT641:DE641),DE641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DF641)+DF641>$BS31,$BS31-SUM($BT641:DF641),DF641),0)","v":1.5067641749999999E-2},{"$f":"IF($BT641>0,IF(SUM($BT641:DG641)+DG641>$BS31,$BS31-SUM($BT641:DG641),DG641),0)","v":6.6613381477509392E-16},{"$f":"IF($BT641>0,IF(SUM($BT641:DH641)+DH641>$BS31,$BS31-SUM($BT641:DH641),DH641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DI641)+DI641>$BS31,$BS31-SUM($BT641:DI641),DI641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DJ641)+DJ641>$BS31,$BS31-SUM($BT641:DJ641),DJ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DK641)+DK641>$BS31,$BS31-SUM($BT641:DK641),DK641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DL641)+DL641>$BS31,$BS31-SUM($BT641:DL641),DL641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DM641)+DM641>$BS31,$BS31-SUM($BT641:DM641),DM641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DN641)+DN641>$BS31,$BS31-SUM($BT641:DN641),DN641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DO641)+DO641>$BS31,$BS31-SUM($BT641:DO641),DO641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DP641)+DP641>$BS31,$BS31-SUM($BT641:DP641),DP641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DQ641)+DQ641>$BS31,$BS31-SUM($BT641:DQ641),DQ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DR641)+DR641>$BS31,$BS31-SUM($BT641:DR641),DR641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DS641)+DS641>$BS31,$BS31-SUM($BT641:DS641),DS641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DT641)+DT641>$BS31,$BS31-SUM($BT641:DT641),DT641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DU641)+DU641>$BS31,$BS31-SUM($BT641:DU641),DU641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DV641)+DV641>$BS31,$BS31-SUM($BT641:DV641),DV641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DW641)+DW641>$BS31,$BS31-SUM($BT641:DW641),DW641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DX641)+DX641>$BS31,$BS31-SUM($BT641:DX641),DX641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DY641)+DY641>$BS31,$BS31-SUM($BT641:DY641),DY641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:DZ641)+DZ641>$BS31,$BS31-SUM($BT641:DZ641),DZ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EA641)+EA641>$BS31,$BS31-SUM($BT641:EA641),EA641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EB641)+EB641>$BS31,$BS31-SUM($BT641:EB641),EB641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EC641)+EC641>$BS31,$BS31-SUM($BT641:EC641),EC641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:ED641)+ED641>$BS31,$BS31-SUM($BT641:ED641),ED641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EE641)+EE641>$BS31,$BS31-SUM($BT641:EE641),EE641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EF641)+EF641>$BS31,$BS31-SUM($BT641:EF641),EF641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EG641)+EG641>$BS31,$BS31-SUM($BT641:EG641),EG641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EH641)+EH641>$BS31,$BS31-SUM($BT641:EH641),EH641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EI641)+EI641>$BS31,$BS31-SUM($BT641:EI641),EI641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EJ641)+EJ641>$BS31,$BS31-SUM($BT641:EJ641),EJ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EK641)+EK641>$BS31,$BS31-SUM($BT641:EK641),EK641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EL641)+EL641>$BS31,$BS31-SUM($BT641:EL641),EL641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EM641)+EM641>$BS31,$BS31-SUM($BT641:EM641),EM641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EN641)+EN641>$BS31,$BS31-SUM($BT641:EN641),EN641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EO641)+EO641>$BS31,$BS31-SUM($BT641:EO641),EO641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EP641)+EP641>$BS31,$BS31-SUM($BT641:EP641),EP641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EQ641)+EQ641>$BS31,$BS31-SUM($BT641:EQ641),EQ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:ER641)+ER641>$BS31,$BS31-SUM($BT641:ER641),ER641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:ES641)+ES641>$BS31,$BS31-SUM($BT641:ES641),ES641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:ET641)+ET641>$BS31,$BS31-SUM($BT641:ET641),ET641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EU641)+EU641>$BS31,$BS31-SUM($BT641:EU641),EU641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EV641)+EV641>$BS31,$BS31-SUM($BT641:EV641),EV641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EW641)+EW641>$BS31,$BS31-SUM($BT641:EW641),EW641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EX641)+EX641>$BS31,$BS31-SUM($BT641:EX641),EX641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EY641)+EY641>$BS31,$BS31-SUM($BT641:EY641),EY641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:EZ641)+EZ641>$BS31,$BS31-SUM($BT641:EZ641),EZ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FA641)+FA641>$BS31,$BS31-SUM($BT641:FA641),FA641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FB641)+FB641>$BS31,$BS31-SUM($BT641:FB641),FB641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FC641)+FC641>$BS31,$BS31-SUM($BT641:FC641),FC641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FD641)+FD641>$BS31,$BS31-SUM($BT641:FD641),FD641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FE641)+FE641>$BS31,$BS31-SUM($BT641:FE641),FE641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FF641)+FF641>$BS31,$BS31-SUM($BT641:FF641),FF641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FG641)+FG641>$BS31,$BS31-SUM($BT641:FG641),FG641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FH641)+FH641>$BS31,$BS31-SUM($BT641:FH641),FH641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FI641)+FI641>$BS31,$BS31-SUM($BT641:FI641),FI641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FJ641)+FJ641>$BS31,$BS31-SUM($BT641:FJ641),FJ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FK641)+FK641>$BS31,$BS31-SUM($BT641:FK641),FK641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FL641)+FL641>$BS31,$BS31-SUM($BT641:FL641),FL641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FM641)+FM641>$BS31,$BS31-SUM($BT641:FM641),FM641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FN641)+FN641>$BS31,$BS31-SUM($BT641:FN641),FN641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FO641)+FO641>$BS31,$BS31-SUM($BT641:FO641),FO641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FP641)+FP641>$BS31,$BS31-SUM($BT641:FP641),FP641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FQ641)+FQ641>$BS31,$BS31-SUM($BT641:FQ641),FQ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FR641)+FR641>$BS31,$BS31-SUM($BT641:FR641),FR641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FS641)+FS641>$BS31,$BS31-SUM($BT641:FS641),FS641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FT641)+FT641>$BS31,$BS31-SUM($BT641:FT641),FT641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FU641)+FU641>$BS31,$BS31-SUM($BT641:FU641),FU641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FV641)+FV641>$BS31,$BS31-SUM($BT641:FV641),FV641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FW641)+FW641>$BS31,$BS31-SUM($BT641:FW641),FW641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FX641)+FX641>$BS31,$BS31-SUM($BT641:FX641),FX641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FY641)+FY641>$BS31,$BS31-SUM($BT641:FY641),FY641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:FZ641)+FZ641>$BS31,$BS31-SUM($BT641:FZ641),FZ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GA641)+GA641>$BS31,$BS31-SUM($BT641:GA641),GA641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GB641)+GB641>$BS31,$BS31-SUM($BT641:GB641),GB641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GC641)+GC641>$BS31,$BS31-SUM($BT641:GC641),GC641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GD641)+GD641>$BS31,$BS31-SUM($BT641:GD641),GD641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GE641)+GE641>$BS31,$BS31-SUM($BT641:GE641),GE641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GF641)+GF641>$BS31,$BS31-SUM($BT641:GF641),GF641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GG641)+GG641>$BS31,$BS31-SUM($BT641:GG641),GG641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GH641)+GH641>$BS31,$BS31-SUM($BT641:GH641),GH641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GI641)+GI641>$BS31,$BS31-SUM($BT641:GI641),GI641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GJ641)+GJ641>$BS31,$BS31-SUM($BT641:GJ641),GJ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GK641)+GK641>$BS31,$BS31-SUM($BT641:GK641),GK641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GL641)+GL641>$BS31,$BS31-SUM($BT641:GL641),GL641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GM641)+GM641>$BS31,$BS31-SUM($BT641:GM641),GM641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GN641)+GN641>$BS31,$BS31-SUM($BT641:GN641),GN641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GO641)+GO641>$BS31,$BS31-SUM($BT641:GO641),GO641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GP641)+GP641>$BS31,$BS31-SUM($BT641:GP641),GP641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GQ641)+GQ641>$BS31,$BS31-SUM($BT641:GQ641),GQ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GR641)+GR641>$BS31,$BS31-SUM($BT641:GR641),GR641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GS641)+GS641>$BS31,$BS31-SUM($BT641:GS641),GS641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GT641)+GT641>$BS31,$BS31-SUM($BT641:GT641),GT641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GU641)+GU641>$BS31,$BS31-SUM($BT641:GU641),GU641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GV641)+GV641>$BS31,$BS31-SUM($BT641:GV641),GV641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GW641)+GW641>$BS31,$BS31-SUM($BT641:GW641),GW641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GX641)+GX641>$BS31,$BS31-SUM($BT641:GX641),GX641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GY641)+GY641>$BS31,$BS31-SUM($BT641:GY641),GY641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:GZ641)+GZ641>$BS31,$BS31-SUM($BT641:GZ641),GZ641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:HA641)+HA641>$BS31,$BS31-SUM($BT641:HA641),HA641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:HB641)+HB641>$BS31,$BS31-SUM($BT641:HB641),HB641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:HC641)+HC641>$BS31,$BS31-SUM($BT641:HC641),HC641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:HD641)+HD641>$BS31,$BS31-SUM($BT641:HD641),HD641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:HE641)+HE641>$BS31,$BS31-SUM($BT641:HE641),HE641),0)","v":0},{"$f":"IF($BT641>0,IF(SUM($BT641:HF641)+HF641>$BS31,$BS31-SUM($BT641:HF641),HF641),0)","v":0}]

{"sheet":"Tax asset base_2010-2024","index":8,"n_rows":238,"n_cols":49,"rows_kept":238,"cut":false,"hidden":false,"merged":[[2,6,2,7]]}
[]
[null,"GOLDFIELDS GAS PIPELINE",null,null,null,null,null,null,2010,{"$f":"I2+1","v":2011},{"$f":"J2+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"W2+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Access Arrangement revision 2020-2024"]
[null,"Tax asset base:  2010-2024"]
[]
[]
[]
[]
[null,"Tax asset base (beginning of year)"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT11","v":133.96341744400016},{"$f":"I11+I24-I63","v":114.31051500650017},{"$f":"J11+J24-J63","v":94.823486569000181},75.253521131500179,55.709188694000183,36.137941606500192,18.332777574647462,3.5949314005586608,2.6977024098237408,2.5699478924578858,2.4037534608368993,2.6383343098659138,2.4733815282449281,2.3084287466239424,2.1434759650029567,2.2020387797958443,2.0259102183541651,1.8648569579124854,1.7038036974708077,1.55706112502913,1.4140356410874522,1.271617469145776,1.1291992972041005,0.98678112526242512,0.84436295332074973,0.70322643137907437,0.562089909437399,0.5092575402780869,0.48102193130346416,0.46658830961542275,0.45541252979667324,0.44423674997792373,0.43306097015917439,0.4218851903404251,0.41070941052167581,0.39953363070292652,{"$f":"AR11+AR24-AR63","v":0.3995336307048708},0.39953363070487119,0.39953363070487158,0.39953363070487197,0.39953363070487241]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT12","v":3.1545466788749934},2.7262772333749936,{"$f":"J12+J25-J64","v":2.2980077878749938},1.8697383423749938,1.4414688968749938,1.0131994513749938,0.69449632536843486,0.31958369473438714,0.11699024302394825,0.11002396131350727,0.10305767960308626,9.6091397892665256E-2,8.9125116182244252E-2,8.2158834471823247E-2,7.5192552761402243E-2,6.8226271050981238E-2,6.1259989340560234E-2,5.4293707630139229E-2,4.7327425919718225E-2,4.036114420929722E-2,3.3394862498876215E-2,2.7841551288455169E-2,2.2288240078034274E-2,1.6734928867613436E-2,1.1181617657192595E-2,5.6283064467717546E-3,7.499523635091411E-5,6.0207316020764734E-13,6.3426984476221138E-13,6.6646652931677541E-13,6.9866321387133945E-13,7.3085989842590349E-13,7.6305658298046752E-13,7.9525326753503156E-13,8.274499520895956E-13,8.600907258540097E-13,8.927314996184238E-13,8.931202945174771E-13,8.935090894165304E-13,8.938978843155837E-13,8.94286679214637E-13]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT13","v":32.888966562257927},29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166976914522042,11.079394152420269,10.239623993265157,9.1681035499233303,8.6092998531874709,8.7520159237358488,7.6022758771256536,7.6797339683795487,6.776200219282372,8.149231095427151,7.5960815192432491,7.0782880245593471,6.6063704843754456,6.1522045266915457,5.7181269930076457,5.2987394548237461,4.8977136876398468,4.4990529204559477,4.1079199929643568,3.7407026747035346,3.4086404952021141,3.0765783157006936,2.7445161361992731,2.4607296397367615,2.2030054165182187,1.9964776537861404,1.7899498910540621,1.6006009069715326,1.4704827659392334,1.3518837854171222,1.3347050067678068,1.3175262281182598,1.3003474494687128,1.2831686708191659,1.2659898921696189]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT14","v":1.670203878492085},1.5290264512430745,1.387849023994064,1.2466715967450535,1.2410941694960429,1.2808720163145584,1.5351862957470701,0.96250364875459193,1.1833339632574493,1.2368908989145928,1.2513963267676043,1.1338234639886322,1.0242624132096605,0.91955858093068887,0.81781089415171726,0.71953867587274556,0.6229554075937741,0.52724982281480259,0.45056373953583345,0.39791429125686373,0.34542579997789402,0.29293730869892431,0.24044881741995461,0.1879603261409849,0.13547183486201519,8.9763343583045468E-2,5.3441616007452009E-2,3.7702811951103359E-2,2.196400789475482E-2,6.2894424110883917E-3,4.4355144557250981E-14,4.7144796747056184E-14,4.9934448936861386E-14,5.2724101126666589E-14,5.5513753316471792E-14,5.8303405506276995E-14,6.1093057696082198E-14,6.1093274536516695E-14,6.1093491376951192E-14,6.1093708217385689E-14,6.1093925057820186E-14]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT15","v":2.1084447880000052},1.8989240110000083,1.8703087140000112,2.0609827320000145,2.0848120690000176,2.8822222652881715,3.4105753827322633,3.8643764307707231,3.3396381278659582,2.8731097691339262,2.3558636491231622,2.9001963703724001,3.9818706305656768,3.881143547703426,4.2555071717510415,4.2558138654427831,3.4397167334336265,2.7448682372311186,2.2937962568472683,1.8492273432971973,1.4156787116815563,0.9821300800659154,0.54858144845027446,0.28407199874619371,8.4824168839275849E-2,2.2370993946196904E-13,2.3641158475307122E-13,2.4911323004417341E-13,2.6181487533527559E-13,2.7451652062637777E-13,2.8721816591747995E-13,2.9991981120858213E-13,3.1262145649968431E-13,3.253231017907865E-13,3.3802474708188868E-13,3.5072639237299086E-13,3.6342803766409304E-13,3.6437172723502442E-13,3.6531541680595581E-13,3.6625910637688719E-13,3.6720279594781857E-13]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT16","v":1.713080034000003},1.5394280640000055,1.3657760940000081,1.1921241240000107,1.0184721540000132,0.84639908400001584,0.67432601400001846,0.50228264400002109,0.33106427400002375,0.15984590400002641,7.516674985316027E-2,0.30737025325784939,0.46730702677029368,0.77257891054694339,1.1755579930192528,1.1090254181310053,0.97487937532757085,0.84073333252414617,0.70658728972072149,0.57244124691729681,0.43829520411387213,0.31166583629576056,0.18503646847764899,7.7013039381510232E-2,6.1466789016084572E-3,2.487099068360088E-13,2.7045813505433003E-13,2.9220636327265126E-13,3.1395459149097249E-13,3.3570281970929372E-13,3.5750655907884621E-13,3.793102984483987E-13,4.0111403781795119E-13,4.2291777718750367E-13,4.4472151655705616E-13,4.6652525592660865E-13,4.8832899529616114E-13,4.8834287308396895E-13,4.8835675087177677E-13,4.8837062865958458E-13,4.883845064473924E-13]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT17","v":2.7701862505000086},2.4607100115000087,2.0795468705000086,1.6983837295000086,2.3732205885000086,1.9570705343730843,1.5470380796271401,1.1714621117536028,1.0441595708800706,0.99290396575907669,1.2343549593548411,5.1434084507496021,5.3788655308420754,5.2593317352423412,5.1399079396426064,5.0204841440428716,4.9010603484431368,4.7817675028434028,4.6642165222436685,4.5472718846439344,4.4375644145441999,4.3287974444444668,4.2234441363447344,4.1180908282450019,4.0127375201452695,3.9601842120455366,3.9085215582894577,3.8580999715632642,3.8076783848370708,3.7572567981108773,3.70778998079731,3.6739610013028381,3.6401320218083661,3.6232175320611422,3.6063030423139182,3.5893885525666942,3.5724740628194702,3.5555595730722271,3.5386450833249841,3.521730593577741,3.5048161038304979]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",{"$f":"'Tax asset base_1994-2009'!BT18","v":2.7774140880000004},2.3230974040000003,1.8970492330000019,1.4930574950000048,1.6301093340840076,1.2588360791815338,1.0467160611388691,1.1261977289190772,1.0109271011448899,0.92770639309915093,0.95902997241181298,0.8043334559803077,0.65410663954880299,0.50620102311729831,0.36087350668579365,0.26895922166268882,0.18313900519017617,0.10400564980929547,5.6987504511497193E-2,2.2390060249650408E-2,1.9431678488501802E-13,2.0791701693667619E-13,2.2151724898833436E-13,2.3516605329731988E-13,2.488148576063054E-13,2.6246366191529091E-13,2.7611246622427643E-13,2.8976127053326195E-13,3.0341007484224747E-13,3.1705887915123299E-13,3.307076834602185E-13,3.4466179910097594E-13,3.5922653740527721E-13,3.7379127570957849E-13,{"$f":"AP18+AP31-AP70","v":3.8835601401387976E-13},4.0292075231818103E-13,4.174854906224823E-13,4.187275526312817E-13,4.1996961464008109E-13,4.2121167664888048E-13,4.2245373865767988E-13]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I11:I19)","v":181.04625972412521},{"$f":"SUM(J11:J18)","v":156.66973419712519},132.2582725701252,108.10611148497138,85.865609846978458,63.020271566569718,41.408092647783292,22.620731811911334,19.963439683261239,18.038532334601495,16.991922651138037,21.775573625843219,21.671194762489339,21.409135347016012,20.744526242297145,{"$f":"SUM(X11:X18)","v":21.793317471426072},{"$f":"SUM(Y11:Y18)","v":19.805002596926265},{"$f":"SUM(Z11:Z18)","v":17.996063235324741},{"$f":"SUM(AA11:AA18)","v":16.529652920624962},{"$f":"SUM(AB11:AB18)","v":15.138871622294916},{"$f":"SUM(AC11:AC18)","v":13.802521626911691},12.513729144763252,11.246712095614816,10.169705167099911,9.2026447666907174,8.499504968158698,7.932768574173557,7.4816386394945811,7.0551804602360768,6.6908641898757439,6.36620792711392,6.114675405068704,5.863142883023488,5.6457036293750695,5.4874952187768811,{"$f":"SUM(AR11:AR18)","v":5.3408059686888816},5.306712700294371,5.2726194318975832,5.2385261635007963,5.2044328951040093,5.1703396267072232]
[]
[null,"CAPEX:  2010-2024:  actual and forecast"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",-8.2936999999999997E-2,0,0,2.5633E-2,{"$f":"'AA 2020-2024 inputs'!H113","v":0},{"$f":"'AA 2020-2024 inputs'!I113","v":1.7660830556472615},{"$f":"'AA 2020-2024 inputs'!J113","v":0.49193520369378613},{"$f":"'AA 2020-2024 inputs'!K113","v":0.27603974573162737},{"$f":"'AA 2020-2024 inputs'!L113","v":6.5156837385838717E-2},{"$f":"'AA 2020-2024 inputs'!M113","v":0},{"$f":"'AA 2020-2024 inputs'!N113","v":0.39953363064999997},{"$f":"'AA 2020-2024 inputs'!O113","v":0},{"$f":"'AA 2020-2024 inputs'!P113","v":0},{"$f":"'AA 2020-2024 inputs'!Q113","v":0},{"$f":"'AA 2020-2024 inputs'!R113","v":0.22351559641387309}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",0,0,0,0,{"$f":"'AA 2020-2024 inputs'!H114","v":0},{"$f":"'AA 2020-2024 inputs'!I114","v":0.1095663194934411},{"$f":"'AA 2020-2024 inputs'!J114","v":1.4999047156207485E-3},{"$f":"'AA 2020-2024 inputs'!K114","v":0},{"$f":"'AA 2020-2024 inputs'!L114","v":0},{"$f":"'AA 2020-2024 inputs'!M114","v":0},{"$f":"'AA 2020-2024 inputs'!N114","v":0},{"$f":"'AA 2020-2024 inputs'!O114","v":0},{"$f":"'AA 2020-2024 inputs'!P114","v":0},{"$f":"'AA 2020-2024 inputs'!Q114","v":0},{"$f":"'AA 2020-2024 inputs'!R114","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"0.36723542","v":0.36723541999999998},4.7299999999999995E-2,0.15055679384615381,{"$f":"0.478312184615385","v":0.47831218461538499},{"$f":"'AA 2020-2024 inputs'!H115","v":0.70310277518802988},{"$f":"'AA 2020-2024 inputs'!I115","v":-1.4982289581648245E-2},{"$f":"'AA 2020-2024 inputs'!J115","v":0},{"$f":"'AA 2020-2024 inputs'!K115","v":0.9655136607781718},{"$f":"'AA 2020-2024 inputs'!L115","v":0.52124546487936363},{"$f":"'AA 2020-2024 inputs'!M115","v":1.0239292097292982},{"$f":"'AA 2020-2024 inputs'!N115","v":1.7641744729999997},{"$f":"'AA 2020-2024 inputs'!O115","v":0.34357557299097491},{"$f":"'AA 2020-2024 inputs'!P115","v":1.1846168610046055},{"$f":"'AA 2020-2024 inputs'!Q115","v":0.23038321020375654},{"$f":"'AA 2020-2024 inputs'!R115","v":2.028404037455898}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",0,0,0,{"$f":"0.1356","v":0.1356},{"$f":"'AA 2020-2024 inputs'!H116","v":0.18773527406752605},{"$f":"'AA 2020-2024 inputs'!I116","v":0.41165847038489845},{"$f":"'AA 2020-2024 inputs'!J116","v":-0.39529895752084648},{"$f":"'AA 2020-2024 inputs'!K116","v":1.2847714536421539E-3},{"$f":"'AA 2020-2024 inputs'!L116","v":0.18770246145244673},{"$f":"'AA 2020-2024 inputs'!M116","v":0.12578884822093653},{"$f":"'AA 2020-2024 inputs'!N116","v":0},{"$f":"'AA 2020-2024 inputs'!O116","v":0},{"$f":"'AA 2020-2024 inputs'!P116","v":0},{"$f":"'AA 2020-2024 inputs'!Q116","v":0},{"$f":"'AA 2020-2024 inputs'!R116","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,{"$f":"'AA 2020-2024 inputs'!H117","v":1.16662031528815},{"$f":"'AA 2020-2024 inputs'!I117","v":0.97026748597290158},{"$f":"'AA 2020-2024 inputs'!J117","v":0.98959221116456009},{"$f":"'AA 2020-2024 inputs'!K117","v":6.503066833779067E-2},{"$f":"'AA 2020-2024 inputs'!L117","v":0.11020281934430202},{"$f":"'AA 2020-2024 inputs'!M117","v":0},{"$f":"'AA 2020-2024 inputs'!N117","v":0.99001320425999995},{"$f":"'AA 2020-2024 inputs'!O117","v":1.6903918191155967},{"$f":"'AA 2020-2024 inputs'!P117","v":0.65261619797162806},{"$f":"'AA 2020-2024 inputs'!Q117","v":1.1442366106786572},{"$f":"'AA 2020-2024 inputs'!R117","v":0.8482416883906484}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",0,0,0,0,{"$f":"'AA 2020-2024 inputs'!H118","v":0},{"$f":"'AA 2020-2024 inputs'!I118","v":0},{"$f":"'AA 2020-2024 inputs'!J118","v":0},{"$f":"'AA 2020-2024 inputs'!K118","v":0},{"$f":"'AA 2020-2024 inputs'!L118","v":0},{"$f":"'AA 2020-2024 inputs'!M118","v":7.5166749853130765E-2},{"$f":"'AA 2020-2024 inputs'!N118","v":0.23972017838999998},{"$f":"'AA 2020-2024 inputs'!O118","v":0.18605938721972792},{"$f":"'AA 2020-2024 inputs'!P118","v":0.35000043620590615},{"$f":"'AA 2020-2024 inputs'!Q118","v":0.48270767852215651},{"$f":"'AA 2020-2024 inputs'!R118","v":6.1466789013815096E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",6.8273239999999999E-2,0,0,1.056,{"$f":"'AA 2020-2024 inputs'!H119","v":1.781308687307568E-2},{"$f":"'AA 2020-2024 inputs'!I119","v":2.4821340597709515E-2},{"$f":"'AA 2020-2024 inputs'!J119","v":0},{"$f":"'AA 2020-2024 inputs'!K119","v":0},{"$f":"'AA 2020-2024 inputs'!L119","v":1.909538825252307E-2},{"$f":"'AA 2020-2024 inputs'!M119","v":0.31275675638190775},{"$f":"'AA 2020-2024 inputs'!N119","v":3.9953363064999996},{"$f":"'AA 2020-2024 inputs'!O119","v":0.33828979494495992},{"$f":"'AA 2020-2024 inputs'!P119","v":0},{"$f":"'AA 2020-2024 inputs'!Q119","v":0},{"$f":"'AA 2020-2024 inputs'!R119","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,{"$f":"'AA 2020-2024 inputs'!H120","v":6.0940685505921806E-2},{"$f":"'AA 2020-2024 inputs'!I120","v":6.6868610916319404E-2},{"$f":"'AA 2020-2024 inputs'!J120","v":0.32115210083082429},{"$f":"'AA 2020-2024 inputs'!K120","v":0.12420701035951061},{"$f":"'AA 2020-2024 inputs'!L120","v":0.12207384012390721},{"$f":"'AA 2020-2024 inputs'!M120","v":0.22390060249469693},{"$f":"'AA 2020-2024 inputs'!N120","v":0},{"$f":"'AA 2020-2024 inputs'!O120","v":0},{"$f":"'AA 2020-2024 inputs'!P120","v":0},{"$f":"'AA 2020-2024 inputs'!Q120","v":0},{"$f":"'AA 2020-2024 inputs'!R120","v":0}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I24:I32)","v":0.45728972000000001},{"$f":"SUM(J24:J32)","v":0.31464659999999994},{"$f":"SUM(K24:K32)","v":0.66365693384615376},2.5932940286993853,2.1362121369227034,3.3342829934308829,1.4088804628839446,1.4320758566607426,1.0254768114383812,1.7615421666799704,7.3887777927999991,2.5583165742712595,2.1872334951821397,1.8573274994045703,3.1616281112742342]
[]
[null,"Tax Depreciation:  1994-2009 assets"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT37:BW37)","v":19.569965437499995},{"$f":"SUM('Tax asset base_1994-2009'!BX37:CA37)","v":19.569965437499995},{"$f":"SUM('Tax asset base_1994-2009'!CB37:CE37)","v":19.569965437499995},{"$f":"SUM('Tax asset base_1994-2009'!CF37:CI37)","v":19.569965437499995},{"$f":"SUM('Tax asset base_1994-2009'!CJ37:CM37)","v":19.569965437499995},{"$f":"SUM('Tax asset base_1994-2009'!CN37:CQ37)","v":19.569965437499995},{"$f":"SUM('Tax asset base_1994-2009'!CR37:CU37)","v":15.140195575000224},{"$f":"SUM('Tax asset base_1994-2009'!CV37:CY37)","v":1.0590861734994954},{"$f":"SUM('Tax asset base_1994-2009'!CZ37:DC37)","v":6.4926804498060209E-2},{"$f":"SUM('Tax asset base_1994-2009'!DD37:DG37)","v":3.495203949806077E-2},{"$f":"SUM('Tax asset base_1994-2009'!DH37:DK37)","v":3.3710389498060218E-2},{"$f":"SUM('Tax asset base_1994-2009'!DL37:DO37)","v":3.3710389498060052E-2},{"$f":"SUM('Tax asset base_1994-2009'!DP37:DS37)","v":3.3710389498060052E-2},{"$f":"SUM('Tax asset base_1994-2009'!DT37:DW37)","v":3.3710389498060052E-2},{"$f":"SUM('Tax asset base_1994-2009'!DX37:EA37)","v":3.3710389498060052E-2},{"$f":"SUM('Tax asset base_1994-2009'!EB37:EE37)","v":3.3710389498060052E-2},{"$f":"SUM('Tax asset base_1994-2009'!EF37:EI37)","v":1.8635088498060275E-2},{"$f":"SUM('Tax asset base_1994-2009'!EJ37:EM37)","v":1.8635088498058276E-2},{"$f":"SUM('Tax asset base_1994-2009'!EN37:EQ37)","v":4.3244004980584963E-3},{"$f":"SUM('Tax asset base_1994-2009'!ER37:EU37)","v":6.0731199805855282E-4},{"$f":"SUM('Tax asset base_1994-2009'!EV37:EY37)","v":-1.9430984599111412E-12},{"$f":"SUM('Tax asset base_1994-2009'!EZ37:FC37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!FD37:FG37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!FH37:FK37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!FL37:FO37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!FP37:FS37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!FT37:FW37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!FX37:GA37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GB37:GE37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GF37:GI37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GJ37:GM37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GN37:GQ37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GR37:GU37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GV37:GY37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!GZ37:HC37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!HD37:HG37)","v":-1.9438894938161866E-12},{"$f":"SUM('Tax asset base_1994-2009'!HH37:HK37)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL37:HO37)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP37:HS37)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT37:HW37)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX37:IA37)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT38:BW38)","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-2009'!BX38:CA38)","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-2009'!CB38:CE38)","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-2009'!CF38:CI38)","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-2009'!CJ38:CM38)","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-2009'!CN38:CQ38)","v":0.42826944550000001},{"$f":"SUM('Tax asset base_1994-2009'!CR38:CU38)","v":0.37093421937499643},{"$f":"SUM('Tax asset base_1994-2009'!CV38:CY38)","v":0.19704014049998578},{"$f":"SUM('Tax asset base_1994-2009'!CZ38:DC38)","v":1.4129704999878985E-3},{"$f":"SUM('Tax asset base_1994-2009'!DD38:DG38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!DH38:DK38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!DL38:DO38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!DP38:DS38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!DT38:DW38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!DX38:EA38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!EB38:EE38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!EF38:EI38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!EJ38:EM38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!EN38:EQ38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!ER38:EU38)","v":1.4129704999679144E-3},{"$f":"SUM('Tax asset base_1994-2009'!EV38:EY38)","v":-3.2043812048243581E-14},{"$f":"SUM('Tax asset base_1994-2009'!EZ38:FC38)","v":-3.2199937161081493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FD38:FG38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!FH38:FK38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!FL38:FO38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!FP38:FS38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!FT38:FW38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!FX38:GA38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GB38:GE38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GF38:GI38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GJ38:GM38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GN38:GQ38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GR38:GU38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GV38:GY38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!GZ38:HC38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!HD38:HG38)","v":-3.2251978865360797E-14},{"$f":"SUM('Tax asset base_1994-2009'!HH38:HK38)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL38:HO38)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP38:HS38)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT38:HW38)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX38:IA38)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT39:BW39)","v":3.3744459667509887},{"$f":"SUM('Tax asset base_1994-2009'!BX39:CA39)","v":3.3744459667509887},{"$f":"SUM('Tax asset base_1994-2009'!CB39:CE39)","v":3.3744459667509887},{"$f":"SUM('Tax asset base_1994-2009'!CF39:CI39)","v":3.3744459667509887},{"$f":"SUM('Tax asset base_1994-2009'!CJ39:CM39)","v":3.3744459667509887},{"$f":"SUM('Tax asset base_1994-2009'!CN39:CQ39)","v":3.3744459667509887},{"$f":"SUM('Tax asset base_1994-2009'!CR39:CU39)","v":3.0152396930009431},{"$f":"SUM('Tax asset base_1994-2009'!CV39:CY39)","v":1.7179584612508052},{"$f":"SUM('Tax asset base_1994-2009'!CZ39:DC39)","v":1.4571648664998036},{"$f":"SUM('Tax asset base_1994-2009'!DD39:DG39)","v":1.4210695914998013},{"$f":"SUM('Tax asset base_1994-2009'!DH39:DK39)","v":1.4085986269998014},{"$f":"SUM('Tax asset base_1994-2009'!DL39:DO39)","v":1.2632770654998016},{"$f":"SUM('Tax asset base_1994-2009'!DP39:DS39)","v":0.85994143699979253},{"$f":"SUM('Tax asset base_1994-2009'!DT39:DW39)","v":0.82746878349978503},{"$f":"SUM('Tax asset base_1994-2009'!DX39:EA39)","v":0.33740582499978156},{"$f":"SUM('Tax asset base_1994-2009'!EB39:EE39)","v":0.13376203799977074},{"$f":"SUM('Tax asset base_1994-2009'!EF39:EI39)","v":9.8405956499771075E-2},{"$f":"SUM('Tax asset base_1994-2009'!EJ39:EM39)","v":5.2530001999770731E-2},{"$f":"SUM('Tax asset base_1994-2009'!EN39:EQ39)","v":3.4778419499768884E-2},{"$f":"SUM('Tax asset base_1994-2009'!ER39:EU39)","v":1.4689995499769629E-2},{"$f":"SUM('Tax asset base_1994-2009'!EV39:EY39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!EZ39:FC39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!FD39:FG39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!FH39:FK39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!FL39:FO39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!FP39:FS39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!FT39:FW39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!FX39:GA39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GB39:GE39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GF39:GI39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GJ39:GM39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GN39:GQ39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GR39:GU39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GV39:GY39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!GZ39:HC39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!HD39:HG39)","v":-2.3148150063434514E-13},{"$f":"SUM('Tax asset base_1994-2009'!HH39:HK39)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL39:HO39)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP39:HS39)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT39:HW39)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX39:IA39)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT40:BW40)","v":0.14117742724901045},{"$f":"SUM('Tax asset base_1994-2009'!BX40:CA40)","v":0.14117742724901045},{"$f":"SUM('Tax asset base_1994-2009'!CB40:CE40)","v":0.14117742724901045},{"$f":"SUM('Tax asset base_1994-2009'!CF40:CI40)","v":0.14117742724901045},{"$f":"SUM('Tax asset base_1994-2009'!CJ40:CM40)","v":0.14117742724901045},{"$f":"SUM('Tax asset base_1994-2009'!CN40:CQ40)","v":0.14117742724901045},{"$f":"SUM('Tax asset base_1994-2009'!CR40:CU40)","v":0.14063400224901046},{"$f":"SUM('Tax asset base_1994-2009'!CV40:CY40)","v":0.13900372724901003},{"$f":"SUM('Tax asset base_1994-2009'!CZ40:DC40)","v":9.7331600000000004E-2},{"$f":"SUM('Tax asset base_1994-2009'!DD40:DG40)","v":6.5084371499999558E-2},{"$f":"SUM('Tax asset base_1994-2009'!DH40:DK40)","v":6.5084371499999558E-2},{"$f":"SUM('Tax asset base_1994-2009'!DL40:DO40)","v":5.707255949999912E-2},{"$f":"SUM('Tax asset base_1994-2009'!DP40:DS40)","v":5.2215340999999096E-2},{"$f":"SUM('Tax asset base_1994-2009'!DT40:DW40)","v":4.9259195499999117E-2},{"$f":"SUM('Tax asset base_1994-2009'!DX40:EA40)","v":4.5783726999999171E-2},{"$f":"SUM('Tax asset base_1994-2009'!EB40:EE40)","v":4.4094776999998996E-2},{"$f":"SUM('Tax asset base_1994-2009'!EF40:EI40)","v":4.3217093499999006E-2},{"$f":"SUM('Tax asset base_1994-2009'!EJ40:EM40)","v":2.4197591999996635E-2},{"$f":"SUM('Tax asset base_1994-2009'!EN40:EQ40)","v":1.6095699999722443E-4},{"$f":"SUM('Tax asset base_1994-2009'!ER40:EU40)","v":-2.7755575615628914E-15},{"$f":"SUM('Tax asset base_1994-2009'!EV40:EY40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!EZ40:FC40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!FD40:FG40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!FH40:FK40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!FL40:FO40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!FP40:FS40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!FT40:FW40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!FX40:GA40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GB40:GE40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GF40:GI40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GJ40:GM40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GN40:GQ40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GR40:GU40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GV40:GY40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!GZ40:HC40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!HD40:HG40)","v":-2.7894353493707058E-15},{"$f":"SUM('Tax asset base_1994-2009'!HH40:HK40)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL40:HO40)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP40:HS40)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT40:HW40)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX40:IA40)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT41:BW41)","v":0.2695418369999969},{"$f":"SUM('Tax asset base_1994-2009'!BX41:CA41)","v":0.26674779099999696},{"$f":"SUM('Tax asset base_1994-2009'!CB41:CE41)","v":0.26622955599999665},{"$f":"SUM('Tax asset base_1994-2009'!CF41:CI41)","v":0.2606397129999965},{"$f":"SUM('Tax asset base_1994-2009'!CJ41:CM41)","v":0.25370098599999641},{"$f":"SUM('Tax asset base_1994-2009'!CN41:CQ41)","v":0.20974320399999463},{"$f":"SUM('Tax asset base_1994-2009'!CR41:CU41)","v":0.20659324999999468},{"$f":"SUM('Tax asset base_1994-2009'!CV41:CY41)","v":0.16161183699999446},{"$f":"SUM('Tax asset base_1994-2009'!CZ41:DC41)","v":0.14207097699999346},{"$f":"SUM('Tax asset base_1994-2009'!DD41:DG41)","v":7.1565636999993687E-2},{"$f":"SUM('Tax asset base_1994-2009'!DH41:DK41)","v":-8.3162643438328132E-15},{"$f":"SUM('Tax asset base_1994-2009'!DL41:DO41)","v":-9.6485319733830011E-15},{"$f":"SUM('Tax asset base_1994-2009'!DP41:DS41)","v":-1.017588791007995E-14},{"$f":"SUM('Tax asset base_1994-2009'!DT41:DW41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!DX41:EA41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!EB41:EE41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!EF41:EI41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!EJ41:EM41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!EN41:EQ41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!ER41:EU41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!EV41:EY41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!EZ41:FC41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!FD41:FG41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!FH41:FK41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!FL41:FO41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!FP41:FS41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!FT41:FW41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!FX41:GA41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GB41:GE41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GF41:GI41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GJ41:GM41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GN41:GQ41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GR41:GU41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GV41:GY41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!GZ41:HC41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!HD41:HG41)","v":-1.1757955720170798E-14},{"$f":"SUM('Tax asset base_1994-2009'!HH41:HK41)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL41:HO41)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP41:HS41)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT41:HW41)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX41:IA41)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT42:BW42)","v":0.17365196999999738},{"$f":"SUM('Tax asset base_1994-2009'!BX42:CA42)","v":0.17365196999999738},{"$f":"SUM('Tax asset base_1994-2009'!CB42:CE42)","v":0.17365196999999738},{"$f":"SUM('Tax asset base_1994-2009'!CF42:CI42)","v":0.17365196999999738},{"$f":"SUM('Tax asset base_1994-2009'!CJ42:CM42)","v":0.17207306999999736},{"$f":"SUM('Tax asset base_1994-2009'!CN42:CQ42)","v":0.17207306999999736},{"$f":"SUM('Tax asset base_1994-2009'!CR42:CU42)","v":0.17204336999999734},{"$f":"SUM('Tax asset base_1994-2009'!CV42:CY42)","v":0.17121836999999734},{"$f":"SUM('Tax asset base_1994-2009'!CZ42:DC42)","v":0.17121836999999734},{"$f":"SUM('Tax asset base_1994-2009'!DD42:DG42)","v":0.1598459039999969},{"$f":"SUM('Tax asset base_1994-2009'!DH42:DK42)","v":-2.2499363483419188E-15},{"$f":"SUM('Tax asset base_1994-2009'!DL42:DO42)","v":-2.2499363483419188E-15},{"$f":"SUM('Tax asset base_1994-2009'!DP42:DS42)","v":-2.2499363483419188E-15},{"$f":"SUM('Tax asset base_1994-2009'!DT42:DW42)","v":-2.2499363483419188E-15},{"$f":"SUM('Tax asset base_1994-2009'!DX42:EA42)","v":-2.2499363483419188E-15},{"$f":"SUM('Tax asset base_1994-2009'!EB42:EE42)","v":-1.2019898965043296E-14},{"$f":"SUM('Tax asset base_1994-2009'!EF42:EI42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!EJ42:EM42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!EN42:EQ42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!ER42:EU42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!EV42:EY42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!EZ42:FC42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!FD42:FG42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!FH42:FK42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!FL42:FO42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!FP42:FS42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!FT42:FW42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!FX42:GA42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GB42:GE42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GF42:GI42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GJ42:GM42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GN42:GQ42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GR42:GU42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GV42:GY42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!GZ42:HC42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!HD42:HG42)","v":-2.1789861581744674E-14},{"$f":"SUM('Tax asset base_1994-2009'!HH42:HK42)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL42:HO42)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP42:HS42)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT42:HW42)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX42:IA42)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT43:BW43)","v":0.37774947899999994},{"$f":"SUM('Tax asset base_1994-2009'!BX43:CA43)","v":0.37774947899999994},{"$f":"SUM('Tax asset base_1994-2009'!CB43:CE43)","v":0.37774947899999994},{"$f":"SUM('Tax asset base_1994-2009'!CF43:CI43)","v":0.37774947899999994},{"$f":"SUM('Tax asset base_1994-2009'!CJ43:CM43)","v":0.37774947899999994},{"$f":"SUM('Tax asset base_1994-2009'!CN43:CQ43)","v":0.37774947899999994},{"$f":"SUM('Tax asset base_1994-2009'!CR43:CU43)","v":0.31723058449999819},{"$f":"SUM('Tax asset base_1994-2009'!CV43:CY43)","v":6.8957157499992885E-2},{"$f":"SUM('Tax asset base_1994-2009'!CZ43:DC43)","v":1.2005609999977795E-2},{"$f":"SUM('Tax asset base_1994-2009'!DD43:DG43)","v":1.2005609999977795E-2},{"$f":"SUM('Tax asset base_1994-2009'!DH43:DK43)","v":1.1344824499977807E-2},{"$f":"SUM('Tax asset base_1994-2009'!DL43:DO43)","v":1.0980234499977617E-2},{"$f":"SUM('Tax asset base_1994-2009'!DP43:DS43)","v":1.0766825499977617E-2},{"$f":"SUM('Tax asset base_1994-2009'!DT43:DW43)","v":1.0656825499977603E-2},{"$f":"SUM('Tax asset base_1994-2009'!DX43:EA43)","v":1.0656825499977603E-2},{"$f":"SUM('Tax asset base_1994-2009'!EB43:EE43)","v":1.0656825499977603E-2},{"$f":"SUM('Tax asset base_1994-2009'!EF43:EI43)","v":1.0525875499977586E-2},{"$f":"SUM('Tax asset base_1994-2009'!EJ43:EM43)","v":8.7840104999775889E-3},{"$f":"SUM('Tax asset base_1994-2009'!EN43:EQ43)","v":8.1776674999774184E-3},{"$f":"SUM('Tax asset base_1994-2009'!ER43:EU43)","v":9.4049999997786323E-4},{"$f":"SUM('Tax asset base_1994-2009'!EV43:EY43)","v":-2.380214081387777E-14},{"$f":"SUM('Tax asset base_1994-2009'!EZ43:FC43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FD43:FG43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FH43:FK43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FL43:FO43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FP43:FS43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FT43:FW43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!FX43:GA43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GB43:GE43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GF43:GI43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GJ43:GM43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GN43:GQ43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GR43:GU43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GV43:GY43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!GZ43:HC43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!HD43:HG43)","v":-2.4496030204268493E-14},{"$f":"SUM('Tax asset base_1994-2009'!HH43:HK43)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL43:HO43)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP43:HS43)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT43:HW43)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX43:IA43)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",{"$f":"SUM('Tax asset base_1994-2009'!BT44:BW44)","v":0.49901368400000023},{"$f":"SUM('Tax asset base_1994-2009'!BX44:CA44)","v":0.44479047099999824},{"$f":"SUM('Tax asset base_1994-2009'!CB44:CE44)","v":0.42298183799999717},{"$f":"SUM('Tax asset base_1994-2009'!CF44:CI44)","v":0.38771147499999736},{"$f":"SUM('Tax asset base_1994-2009'!CJ44:CM44)","v":0.3694317089999955},{"$f":"SUM('Tax asset base_1994-2009'!CN44:CQ44)","v":0.21011232899999199},{"$f":"SUM('Tax asset base_1994-2009'!CR44:CU44)","v":0.16610727199999198},{"$f":"SUM('Tax asset base_1994-2009'!CV44:CY44)","v":0.13179926699999134},{"$f":"SUM('Tax asset base_1994-2009'!CZ44:DC44)","v":8.5195475999988668E-2},{"$f":"SUM('Tax asset base_1994-2009'!DD44:DG44)","v":6.0270566999986674E-2},{"$f":"SUM('Tax asset base_1994-2009'!DH44:DK44)","v":-1.2656542480726785E-14},{"$f":"SUM('Tax asset base_1994-2009'!DL44:DO44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!DP44:DS44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!DT44:DW44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!DX44:EA44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!EB44:EE44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!EF44:EI44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!EJ44:EM44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!EN44:EQ44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!ER44:EU44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!EV44:EY44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!EZ44:FC44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!FD44:FG44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!FH44:FK44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!FL44:FO44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!FP44:FS44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!FT44:FW44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!FX44:GA44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GB44:GE44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GF44:GI44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GJ44:GM44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GN44:GQ44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GR44:GU44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GV44:GY44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!GZ44:HC44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!HD44:HG44)","v":-1.3322676295501878E-14},{"$f":"SUM('Tax asset base_1994-2009'!HH44:HK44)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HL44:HO44)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HP44:HS44)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HT44:HW44)","v":0},{"$f":"SUM('Tax asset base_1994-2009'!HX44:IA44)","v":0}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I37:I45)","v":24.833815246999993},{"$f":"SUM(J37:J45)","v":24.776797987999988},{"$f":"SUM(K37:K45)","v":24.754471119999987},24.713610913999986,24.686813520999983,24.483536358999977,19.528977966125158,3.6466751339992727,2.0313266744978087,1.8262066909977843,1.5201511829977838,1.3664532194977814,0.95804696349777152,0.92250816449776241,0.42896973749775891,{"$f":"SUM(X37:X45)","v":0.22363700049773819},{"$f":"SUM(Y37:Y45)","v":0.17219698449772897},{"$f":"SUM(Z37:Z45)","v":0.10555966349772428},{"$f":"SUM(AA37:AA45)","v":4.885441499772307E-2},{"$f":"SUM(AB37:AB45)","v":1.7650777997724312E-2},{"$f":"SUM(AC37:AC45)","v":-2.2800858423543957E-12},-2.2817268907626698E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,-2.2817789324669491E-12,{"$f":"SUM(AR37:AR45)","v":-2.2817789324669491E-12},0,0,0,0,0]
[]
[null,"Tax Depreciation:  2010-2029 assets"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,J$75:J$239)","v":-8.2936999999999997E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,K$75:K$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,L$75:L$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,M$75:M$239)","v":1.2816500000000001E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,N$75:N$239)","v":1.2816500000000001E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,O$75:O$239)","v":8.9585802782363069E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,P$75:P$239)","v":0.11418256296705237},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,Q$75:Q$239)","v":0.12798455025363373},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,R$75:R$239)","v":0.13124239212292566},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,S$75:S$239)","v":0.13124239212292566},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,T$75:T$239)","v":0.13124239212292566},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,U$75:U$239)","v":0.13124239212292566},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,V$75:V$239)","v":0.13124239212292566},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,W$75:W$239)","v":0.13124239212292566},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,X$75:X$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,Y$75:Y$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,Z$75:Z$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AA$75:AA$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AB$75:AB$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AC$75:AC$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AD$75:AD$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AE$75:AE$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AF$75:AF$239)","v":0.1424181719436193},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AG$75:AG$239)","v":0.14113652194361931},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AH$75:AH$239)","v":0.14113652194361931},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AI$75:AI$239)","v":5.2832369161256047E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AJ$75:AJ$239)","v":2.8235608976566628E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AK$75:AK$239)","v":1.4433621689985316E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AL$75:AL$239)","v":1.1175779820693394E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AM$75:AM$239)","v":1.1175779820693394E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AN$75:AN$239)","v":1.1175779820693227E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AO$75:AO$239)","v":1.1175779820693186E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AP$75:AP$239)","v":1.1175779820693186E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AQ$75:AQ$239)","v":1.1175779820693186E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AR$75:AR$239)","v":-3.8510861166685117E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AS$75:AS$239)","v":-3.8510861166685117E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AT$75:AT$239)","v":-3.8510861166685117E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AU$75:AU$239)","v":-3.8510861166685117E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AV$75:AV$239)","v":-4.3715031594615539E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$17,AW$75:AW$239)","v":-8.5348395018058909E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,J$75:J$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,K$75:K$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,L$75:L$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,M$75:M$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,N$75:N$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,O$75:O$239)","v":5.478315974672055E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,P$75:P$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,Q$75:Q$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,R$75:R$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,S$75:S$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,T$75:T$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,U$75:U$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,V$75:V$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,W$75:W$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,X$75:X$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,Y$75:Y$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,Z$75:Z$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AA$75:AA$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AB$75:AB$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AC$75:AC$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AD$75:AD$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AE$75:AE$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AF$75:AF$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AG$75:AG$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AH$75:AH$239)","v":5.5533112104530925E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AI$75:AI$239)","v":7.4995235781092929E-5},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AJ$75:AJ$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AK$75:AK$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AL$75:AL$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AM$75:AM$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AN$75:AN$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AO$75:AO$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AP$75:AP$239)","v":5.5294310796760726E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AQ$75:AQ$239)","v":-3.8879489905330189E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AR$75:AR$239)","v":-3.8879489905330189E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AS$75:AS$239)","v":-3.8879489905330189E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AT$75:AT$239)","v":-3.8879489905330189E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AU$75:AU$239)","v":-3.8879489905330189E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AV$75:AV$239)","v":-3.8879489905330189E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$18,AW$75:AW$239)","v":-3.8879489905330189E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,J$75:J$239)","v":1.8361770999999999E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,K$75:K$239)","v":2.0726770999999998E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,L$75:L$239)","v":2.825461069230769E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,M$75:M$239)","v":5.2170219923076938E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,N$75:N$239)","v":8.7325358682478427E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,O$75:O$239)","v":7.2343069100830187E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,P$75:P$239)","v":8.7325358682478427E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,Q$75:Q$239)","v":0.13560104172138701},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,R$75:R$239)","v":0.16166331496535519},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,S$75:S$239)","v":0.21285977545182011},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,T$75:T$239)","v":0.23003855410136886},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,U$75:U$239)","v":0.24721733275091762},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,V$75:V$239)","v":0.30644817580114792},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,W$75:W$239)","v":0.31796733631133572},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,X$75:X$239)","v":0.41938753818413066},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,Y$75:Y$239)","v":0.41938753818413066},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,Z$75:Z$239)","v":0.41938753818413066},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AA$75:AA$239)","v":0.41938753818413066},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AB$75:AB$239)","v":0.41938753818413066},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AC$75:AC$239)","v":0.41938753818413066},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AD$75:AD$239)","v":0.40102576718413052},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AE$75:AE$239)","v":0.39866076718413057},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AF$75:AF$239)","v":0.39113292749182282},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AG$75:AG$239)","v":0.36721731826105375},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AH$75:AH$239)","v":0.33206217950165218},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AI$75:AI$239)","v":0.33206217950165218},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AJ$75:AJ$239)","v":0.33206217950165218},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AK$75:AK$239)","v":0.28378649646274329},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AL$75:AL$239)","v":0.25772422321877431},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AM$75:AM$239)","v":0.20652776273230977},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AN$75:AN$239)","v":0.20652776273230977},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AO$75:AO$239)","v":0.18934898408276091},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AP$75:AP$239)","v":0.13011814103253067},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AQ$75:AQ$239)","v":0.11859898052234277},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AR$75:AR$239)","v":1.7178778649546977E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AS$75:AS$239)","v":1.7178778649546977E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AT$75:AT$239)","v":1.7178778649546977E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AU$75:AU$239)","v":1.7178778649546977E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AV$75:AV$239)","v":1.7178778649546977E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$19,AW$75:AW$239)","v":1.7178778649546977E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,J$75:J$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,K$75:K$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,L$75:L$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,M$75:M$239)","v":6.7799999999999996E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,N$75:N$239)","v":1.6166763703376302E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,O$75:O$239)","v":3.6749687222621223E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,P$75:P$239)","v":-0.35854927029822525},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,Q$75:Q$239)","v":3.6813925795303327E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,R$75:R$239)","v":4.6199048867925668E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,S$75:S$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,T$75:T$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,U$75:U$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,V$75:V$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,W$75:W$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,X$75:X$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,Y$75:Y$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,Z$75:Z$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AA$75:AA$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AB$75:AB$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AC$75:AC$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AD$75:AD$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AE$75:AE$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AF$75:AF$239)","v":5.2488491278972496E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AG$75:AG$239)","v":4.5708491278972523E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AH$75:AH$239)","v":3.6321727575596249E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AI$75:AI$239)","v":1.5738804056351439E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AJ$75:AJ$239)","v":1.5738804056351328E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AK$75:AK$239)","v":1.5674565483669217E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AL$75:AL$239)","v":6.289442411046826E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AM$75:AM$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AN$75:AN$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AO$75:AO$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AP$75:AP$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AQ$75:AQ$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AR$75:AR$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AS$75:AS$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AT$75:AT$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AU$75:AU$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AV$75:AV$239)","v":-2.1684043449710089E-19},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$20,AW$75:AW$239)","v":-2.1684043449710089E-19}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,J$75:J$239)","v":6.002106000000001E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,K$75:K$239)","v":3.0415565999999991E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,L$75:L$239)","v":7.9147479999999978E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,M$75:M$239)","v":0.11550913299999997},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,N$75:N$239)","v":0.23217116452881498},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,O$75:O$239)","v":0.32919791312610514},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,P$75:P$239)","v":0.42815713424256113},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,Q$75:Q$239)","v":0.43466020107634018},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,R$75:R$239)","v":0.4456804830107704},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,S$75:S$239)","v":0.4456804830107704},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,T$75:T$239)","v":0.60871755892233004},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,U$75:U$239)","v":0.75334328083388968},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,V$75:V$239)","v":0.76987298663105252},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,W$75:W$239)","v":0.84793499469891831},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,X$75:X$239)","v":0.81609713200916811},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,Y$75:Y$239)","v":0.69484849620251987},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,Z$75:Z$239)","v":0.45107198038386198},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AA$75:AA$239)","v":0.44456891355008288},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AB$75:AB$239)","v":0.43354863161565266},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AC$75:AC$239)","v":0.43354863161565266},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AD$75:AD$239)","v":0.43354863161565266},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AE$75:AE$239)","v":0.26450944970409251},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AF$75:AF$239)","v":0.19924782990692963},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AG$75:AG$239)","v":8.4824168839063893E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AH$75:AH$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AI$75:AI$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AJ$75:AJ$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AK$75:AK$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AL$75:AL$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AM$75:AM$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AN$75:AN$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AO$75:AO$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AP$75:AP$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AQ$75:AQ$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AR$75:AR$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AS$75:AS$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AT$75:AT$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AU$75:AU$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AV$75:AV$239)","v":-9.4368957093138306E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$21,AW$75:AW$239)","v":-9.4368957093138306E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,J$75:J$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,K$75:K$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,L$75:L$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,M$75:M$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,N$75:N$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,O$75:O$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,P$75:P$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,Q$75:Q$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,R$75:R$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,S$75:S$239)","v":7.5166749853130769E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,T$75:T$239)","v":2.6122613707285872E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,U$75:U$239)","v":4.4728552429258661E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,V$75:V$239)","v":7.9728596049849276E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,W$75:W$239)","v":0.12799936390206493},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,X$75:X$239)","v":0.13414604280344644},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,Y$75:Y$239)","v":0.13414604280344644},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,Z$75:Z$239)","v":0.13414604280344644},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AA$75:AA$239)","v":0.13414604280344644},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AB$75:AB$239)","v":0.13414604280344644},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AC$75:AC$239)","v":0.12662936781813336},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AD$75:AD$239)","v":0.12662936781813336},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AE$75:AE$239)","v":0.10802342909616054},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AF$75:AF$239)","v":7.0866360479923562E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AG$75:AG$239)","v":6.1466789013815372E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AH$75:AH$239)","v":4.163336342344337E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AI$75:AI$239)","v":4.163336342344337E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AJ$75:AJ$239)","v":4.163336342344337E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AK$75:AK$239)","v":4.163336342344337E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AL$75:AL$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AM$75:AM$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AN$75:AN$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AO$75:AO$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AP$75:AP$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AQ$75:AQ$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AR$75:AR$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AS$75:AS$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AT$75:AT$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AU$75:AU$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AV$75:AV$239)","v":-1.3877787807814457E-17},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$22,AW$75:AW$239)","v":-1.3877787807814457E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,J$75:J$239)","v":3.413662E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,K$75:K$239)","v":3.413662E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,L$75:L$239)","v":3.413662E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,M$75:M$239)","v":5.6213661999999998E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,N$75:N$239)","v":5.7104316343653781E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,O$75:O$239)","v":5.8345383373539256E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,P$75:P$239)","v":5.8345383373539256E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,Q$75:Q$239)","v":5.8345383373539256E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,R$75:R$239)","v":5.9300152786165412E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,S$75:S$239)","v":7.4937990605260796E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,T$75:T$239)","v":9.1852480352508786E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,U$75:U$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,V$75:V$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,W$75:W$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,X$75:X$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,Y$75:Y$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,Z$75:Z$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AA$75:AA$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AB$75:AB$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AC$75:AC$239)","v":0.10876697009975678},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AD$75:AD$239)","v":0.10535330809975679},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AE$75:AE$239)","v":0.10535330809975679},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AF$75:AF$239)","v":0.10535330809975679},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AG$75:AG$239)","v":5.2553308099757258E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AH$75:AH$239)","v":5.1662653756103419E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AI$75:AI$239)","v":5.0421586726217944E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AJ$75:AJ$239)","v":5.0421586726217944E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AK$75:AK$239)","v":5.0421586726217944E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AL$75:AL$239)","v":4.9466817313591795E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AM$75:AM$239)","v":3.3828979494496411E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AN$75:AN$239)","v":3.3828979494496411E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AO$75:AO$239)","v":1.6914489747248355E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AP$75:AP$239)","v":1.6914489747248355E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AQ$75:AQ$239)","v":1.6914489747248355E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AR$75:AR$239)","v":1.6914489747248355E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AS$75:AS$239)","v":1.6914489747243026E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AT$75:AT$239)","v":1.6914489747242988E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AU$75:AU$239)","v":1.6914489747242988E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AV$75:AV$239)","v":1.6914489747242988E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$23,AW$75:AW$239)","v":1.6914489747242988E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,I$75:I$239)","v":0},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,J$75:J$239)","v":4.4697000000000001E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,K$75:K$239)","v":6.7908999999999999E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,L$75:L$239)","v":9.3689999999999989E-3},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,M$75:M$239)","v":6.2782231408400002E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,N$75:N$239)","v":6.8876299958992179E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,O$75:O$239)","v":7.556316105062412E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,P$75:P$239)","v":0.10767837113370654},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,Q$75:Q$239)","v":0.12009907216965759},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,R$75:R$239)","v":0.13230645618204831},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,S$75:S$239)","v":0.15469651643151799},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,T$75:T$239)","v":0.150226816431518},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,U$75:U$239)","v":0.14790561643151801},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,V$75:V$239)","v":0.14532751643151801},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,W$75:W$239)","v":9.1914285023118131E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,X$75:X$239)","v":8.5820216472525968E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,Y$75:Y$239)","v":7.9133355380894027E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,Z$75:Z$239)","v":4.7018145297811599E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AA$75:AA$239)","v":3.4597444261860108E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AB$75:AB$239)","v":2.2390060249469414E-2},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AC$75:AC$239)","v":-2.7755575615628914E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AD$75:AD$239)","v":-2.7755575615628914E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AE$75:AE$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AF$75:AF$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AG$75:AG$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AH$75:AH$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AI$75:AI$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AJ$75:AJ$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AK$75:AK$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AL$75:AL$239)","v":-3.2612801348363973E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AM$75:AM$239)","v":-6.3143934525555778E-16},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AN$75:AN$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AO$75:AO$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AP$75:AP$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AQ$75:AQ$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AR$75:AR$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AS$75:AS$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AT$75:AT$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AU$75:AU$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AV$75:AV$239)","v":-1.2420620087993939E-15},{"$f":"SUMIF($B$75:$B$239,'AA 2020-2024 inputs'!$B$24,AW$75:AW$239)","v":-1.2420620087993939E-15}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I50:I58)","v":0},{"$f":"SUM(J50:J58)","v":-5.0689761E-2},6.1346898999999989E-2,0.12018475269230766,0.29473689633147693,0.46292555321731566,0.66726333263075499,0.4426928513115656,0.91905748560031419,0.98194515914564373,1.0849756350970334,1.2962422181273627,1.491245947157692,1.5994284396256755,1.6838671446475448,1.7646778740020725,1.6367423771037923,1.3608506512020524,1.3419268833323217,1.3186992173855006,1.2887924821507182,1.267017049150718,1.077006928517185,0.96706040041147745,0.70313979853430086,0.56673639398742304,0.45112993468125745,0.42645817926078688,0.36431627036261455,0.32465626276410514,0.2515325220474981,0.25153252204749732,0.2174392536507003,0.15820841060047006,0.14668925009028169,3.4093268396792359E-2,{"$f":"SUM(AS50:AS58)","v":3.409326839678703E-2},{"$f":"SUM(AT50:AT58)","v":3.4093268396786995E-2},{"$f":"SUM(AU50:AU58)","v":3.4093268396786995E-2},{"$f":"SUM(AV50:AV58)","v":3.409326839678694E-2},{"$f":"SUM(AW50:AW58)","v":3.4093268396786523E-2}]
[]
[null,"Tax Depreciation:  1994-2029 assets"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,null,null,"$m  ",{"$f":"I37+I50","v":19.569965437499995},{"$f":"J37+J50","v":19.487028437499994},19.569965437499995,19.569965437499995,19.571247087499994,19.571247087499994,15.229781377782587,1.1732687364665477,0.19291135475169394,0.16619443162098643,0.16495278162098587,0.1649527816209857,0.1649527816209857,0.1649527816209857,0.1649527816209857,0.17612856144167935,0.16105326044167959,0.16105326044167759,0.14674257244167779,0.14302548394167786,0.14241817194167622,0.14241817194167541,0.14241817194167541,0.14241817194167541,0.14113652194167542,0.14113652194167542,5.2832369159312158E-2,2.8235608974622739E-2,1.4433621688041427E-2,1.1175779818749504E-2,1.1175779818749504E-2,1.1175779818749338E-2,1.1175779818749296E-2,1.1175779818749296E-2,1.1175779818749296E-2,-1.9442746024278534E-12,{"$f":"AS37+AS50","v":-3.8510861166685117E-16},-3.8510861166685117E-16,-3.8510861166685117E-16,-4.3715031594615539E-16,-8.5348395018058909E-16]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,null,null,"$m  ",0.42826944550000001,{"$f":"J38+J51","v":0.42826944550000001},0.42826944550000001,0.42826944550000001,0.42826944550000001,0.42826944550000001,0.37641253534966851,0.20259345171043888,6.9662817104409911E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,6.9662817104210071E-3,5.5533112104210487E-3,5.5533112104208925E-3,5.5533112104208405E-3,5.5533112104208405E-3,5.5533112104208405E-3,5.5533112104208405E-3,7.499523574884095E-5,-3.2196684554564037E-14,-3.2196684554564037E-14,-3.2196684554564037E-14,-3.2196684554564037E-14,-3.2196684554564037E-14,-3.2196684554564037E-14,-3.2196684554564037E-14,-3.2640773764414099E-14,-3.2640773764414099E-14,-3.8879489905330189E-16,-3.8879489905330189E-16,-3.8879489905330189E-16,-3.8879489905330189E-16,-3.8879489905330189E-16]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,null,null,"$m  ",3.3744459667509887,3.3928077377509887,3.3951727377509888,3.4027005774432966,3.4266161866740656,3.461771325433467,3.0875827621017731,1.8052838199332837,1.5927659082211907,1.5827329064651565,1.6214584024516214,1.4933156196011703,1.1071587697507101,1.1339169593009331,0.65537316131111734,0.55314957618390137,0.51779349468390179,0.47191754018390142,0.45416595768389956,0.43407753368390029,0.41938753818389918,0.40102576718389904,0.39866076718389909,0.39113292749159134,0.36721731826082227,0.3320621795014207,0.3320621795014207,0.3320621795014207,0.28378649646251181,0.25772422321854283,0.20652776273207829,0.20652776273207829,0.18934898408252943,0.13011814103229918,0.11859898052211129,1.7178778649315496E-2,1.7178778649546977E-2,1.7178778649546977E-2,1.7178778649546977E-2,1.7178778649546977E-2,1.7178778649546977E-2]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,null,null,"$m  ",0.14117742724901045,0.14117742724901045,0.14117742724901045,0.14117742724901045,0.14795742724901045,0.15734419095238675,0.17738368947163169,-0.21954554304921522,0.13414552579530334,0.11128342036792523,0.11757286277897205,0.10956105077897162,0.10470383227897159,0.10174768677897161,9.8272218278971674E-2,9.6583268278971485E-2,9.5705584778971509E-2,7.6686083278969128E-2,5.2649448278969724E-2,5.2488491278969721E-2,5.2488491278969707E-2,5.2488491278969707E-2,5.2488491278969707E-2,5.2488491278969707E-2,4.5708491278969733E-2,3.632172757559346E-2,1.573880405634865E-2,1.5738804056348539E-2,1.5674565483666428E-2,6.2894424110440366E-3,-2.7896521898052029E-15,-2.7896521898052029E-15,-2.7896521898052029E-15,-2.7896521898052029E-15,-2.7896521898052029E-15,-2.7896521898052029E-15,-2.1684043449710089E-19,-2.1684043449710089E-19,-2.1684043449710089E-19,-2.1684043449710089E-19,-2.1684043449710089E-19]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,null,null,"$m  ",0.2695418369999969,0.27274989699999697,0.29664512199999665,0.33978719299999649,0.3692101189999964,0.44191436852880961,0.53579116312609987,0.58976897124255556,0.57673117807633367,0.51724612001076409,0.44568048301076207,0.60871755892232038,0.75334328083387947,0.76987298663104076,0.84793499469890654,0.81609713200915635,0.6948484962025081,0.45107198038385021,0.44456891355007111,0.43354863161564089,0.43354863161564089,0.43354863161564089,0.26450944970408075,0.19924782990691786,8.4824168839052139E-2,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-1.2701645291102182E-14,-9.4368957093138306E-16,-9.4368957093138306E-16,-9.4368957093138306E-16,-9.4368957093138306E-16,-9.4368957093138306E-16]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,null,null,"$m  ",0.17365196999999738,0.17365196999999738,0.17365196999999738,0.17365196999999738,0.17207306999999736,0.17207306999999736,0.17204336999999734,0.17121836999999734,0.17121836999999734,0.1598459039999969,7.516674985310827E-3,2.6122613707283623E-2,4.4728552429256413E-2,7.9728596049847028E-2,0.12799936390206268,0.13414604280343442,0.13414604280342465,0.13414604280342465,0.13414604280342465,0.13414604280342465,0.12662936781811157,0.12662936781811157,0.10802342909613875,7.0866360479901774E-2,6.1466789013597473E-3,-2.1748228218321231E-14,-2.1748228218321231E-14,-2.1748228218321231E-14,-2.1748228218321231E-14,-2.1803739369552488E-14,-2.1803739369552488E-14,-2.1803739369552488E-14,-2.1803739369552488E-14,-2.1803739369552488E-14,-2.1803739369552488E-14,-2.1803739369552488E-14,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,null,null,"$m  ",0.37774947899999994,0.38116314099999993,0.38116314099999993,0.38116314099999993,0.43396314099999994,0.4348537953436537,0.37557596787353742,0.12730254087353216,7.0350993373517051E-2,7.1305762786143201E-2,8.6282815105238608E-2,0.10283271485248641,0.1195337955997344,0.11942379559973437,0.11942379559973437,0.11942379559973437,0.11929284559973437,0.11755098059973437,0.1169446375997342,0.10970747009973464,0.10876697009973298,0.1053533080997323,0.1053533080997323,0.1053533080997323,5.2553308099732764E-2,5.1662653756078925E-2,5.042158672619345E-2,5.042158672619345E-2,5.042158672619345E-2,4.94668173135673E-2,3.3828979494471917E-2,3.3828979494471917E-2,1.6914489747223857E-2,1.6914489747223857E-2,1.6914489747223857E-2,1.6914489747223857E-2,1.6914489747243026E-2,1.6914489747242988E-2,1.6914489747242988E-2,1.6914489747242988E-2,1.6914489747242988E-2]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,null,null,"$m  ",0.49901368400000023,0.44926017099999827,0.42977273799999716,0.39708047499999738,0.4322139404083955,0.27898862895898419,0.24167043305061608,0.23947763813369788,0.20529454816964626,0.19257702318203498,0.15469651643150534,0.15022681643150468,0.14790561643150468,0.14532751643150468,9.1914285023104808E-2,8.5820216472512645E-2,7.9133355380880704E-2,4.7018145297798276E-2,3.4597444261846785E-2,2.2390060249456091E-2,-1.3600232051658168E-14,-1.3600232051658168E-14,-1.3648804308985518E-14,-1.3648804308985518E-14,-1.3648804308985518E-14,-1.3648804308985518E-14,{"$f":"AI44+AI57","v":-1.3648804308985518E-14},-1.3648804308985518E-14,-1.3648804308985518E-14,-1.3648804308985518E-14,-1.3954115640757436E-14,-1.4564738304301272E-14,-1.4564738304301272E-14,-1.4564738304301272E-14,-1.4564738304301272E-14,-1.4564738304301272E-14,{"$f":"AS44+AS57","v":-1.2420620087993939E-15},{"$f":"AT44+AT57","v":-1.2420620087993939E-15},{"$f":"AU44+AU57","v":-1.2420620087993939E-15},{"$f":"AV44+AV57","v":-1.2420620087993939E-15},{"$f":"AW44+AW57","v":-1.2420620087993939E-15}]
[]
[null,null,null,null,null,null,null,"$m  ",{"$f":"SUM(I63:I71)","v":24.833815246999993},{"$f":"SUM(J63:J71)","v":24.726108226999987},24.815818018999988,24.833795666692293,24.981550417331459,24.946461912217291,20.196241298755908,4.0893679853108384,2.9503841600981233,2.8081518501434286,2.6051268180948171,2.6626954376251435,2.4492929106554628,2.5219366041234381,2.1128368821453041,1.9883148744998109,1.8089393616015217,1.4664103146997767,1.3907812983300452,1.3363499953832252,1.288792482148438,1.2670170491484363,1.0770069285149033,0.96706040040919561,0.70313979853201936,0.56673639398514131,0.45112993467897566,0.4264581792585051,0.36431627036033276,0.32465626276182324,0.25153252204521626,0.25153252204521548,0.21743925364841846,0.15820841059818821,0.14668925008799991,3.409326839451058E-2,{"$f":"SUM(AS63:AS71)","v":3.409326839678703E-2},{"$f":"SUM(AT63:AT71)","v":3.4093268396786995E-2},{"$f":"SUM(AU63:AU71)","v":3.4093268396786995E-2},{"$f":"SUM(AV63:AV71)","v":3.409326839678694E-2},{"$f":"SUM(AW63:AW71)","v":3.4093268396786523E-2}]
[]
[]
[null,"Depreciation:  2010 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,{"$f":"IF(I24>0,I24/$F77,I24)","v":-8.2936999999999997E-2},{"$f":"IF($J77>0,IF(SUM($J77:J77)+J77>$I24,$I24-SUM($J77:J77),J77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:K77)+K77>$I24,$I24-SUM($J77:K77),K77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:L77)+L77>$I24,$I24-SUM($J77:L77),L77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:M77)+M77>$I24,$I24-SUM($J77:M77),M77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:N77)+N77>$I24,$I24-SUM($J77:N77),N77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:O77)+O77>$I24,$I24-SUM($J77:O77),O77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:P77)+P77>$I24,$I24-SUM($J77:P77),P77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:Q77)+Q77>$I24,$I24-SUM($J77:Q77),Q77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:R77)+R77>$I24,$I24-SUM($J77:R77),R77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:S77)+S77>$I24,$I24-SUM($J77:S77),S77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:T77)+T77>$I24,$I24-SUM($J77:T77),T77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:U77)+U77>$I24,$I24-SUM($J77:U77),U77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:V77)+V77>$I24,$I24-SUM($J77:V77),V77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:W77)+W77>$I24,$I24-SUM($J77:W77),W77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:X77)+X77>$I24,$I24-SUM($J77:X77),X77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:Y77)+Y77>$I24,$I24-SUM($J77:Y77),Y77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:Z77)+Z77>$I24,$I24-SUM($J77:Z77),Z77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AA77)+AA77>$I24,$I24-SUM($J77:AA77),AA77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AB77)+AB77>$I24,$I24-SUM($J77:AB77),AB77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AC77)+AC77>$I24,$I24-SUM($J77:AC77),AC77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AD77)+AD77>$I24,$I24-SUM($J77:AD77),AD77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AE77)+AE77>$I24,$I24-SUM($J77:AE77),AE77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AF77)+AF77>$I24,$I24-SUM($J77:AF77),AF77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AG77)+AG77>$I24,$I24-SUM($J77:AG77),AG77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AH77)+AH77>$I24,$I24-SUM($J77:AH77),AH77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AI77)+AI77>$I24,$I24-SUM($J77:AI77),AI77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AJ77)+AJ77>$I24,$I24-SUM($J77:AJ77),AJ77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AK77)+AK77>$I24,$I24-SUM($J77:AK77),AK77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AL77)+AL77>$I24,$I24-SUM($J77:AL77),AL77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AM77)+AM77>$I24,$I24-SUM($J77:AM77),AM77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AN77)+AN77>$I24,$I24-SUM($J77:AN77),AN77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AO77)+AO77>$I24,$I24-SUM($J77:AO77),AO77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AP77)+AP77>$I24,$I24-SUM($J77:AP77),AP77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AQ77)+AQ77>$I24,$I24-SUM($J77:AQ77),AQ77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AR77)+AR77>$I24,$I24-SUM($J77:AR77),AR77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AS77)+AS77>$I24,$I24-SUM($J77:AS77),AS77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AT77)+AT77>$I24,$I24-SUM($J77:AT77),AT77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AU77)+AU77>$I24,$I24-SUM($J77:AU77),AU77),0)","v":0},{"$f":"IF($J77>0,IF(SUM($J77:AV77)+AV77>$I24,$I24-SUM($J77:AV77),AV77),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,0,{"$f":"IF($J78>0,IF(SUM($J78:J78)+J78>$I25,$I25-SUM($J78:J78),J78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:K78)+K78>$I25,$I25-SUM($J78:K78),K78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:L78)+L78>$I25,$I25-SUM($J78:L78),L78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:M78)+M78>$I25,$I25-SUM($J78:M78),M78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:N78)+N78>$I25,$I25-SUM($J78:N78),N78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:O78)+O78>$I25,$I25-SUM($J78:O78),O78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:P78)+P78>$I25,$I25-SUM($J78:P78),P78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:Q78)+Q78>$I25,$I25-SUM($J78:Q78),Q78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:R78)+R78>$I25,$I25-SUM($J78:R78),R78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:S78)+S78>$I25,$I25-SUM($J78:S78),S78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:T78)+T78>$I25,$I25-SUM($J78:T78),T78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:U78)+U78>$I25,$I25-SUM($J78:U78),U78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:V78)+V78>$I25,$I25-SUM($J78:V78),V78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:W78)+W78>$I25,$I25-SUM($J78:W78),W78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:X78)+X78>$I25,$I25-SUM($J78:X78),X78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:Y78)+Y78>$I25,$I25-SUM($J78:Y78),Y78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:Z78)+Z78>$I25,$I25-SUM($J78:Z78),Z78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AA78)+AA78>$I25,$I25-SUM($J78:AA78),AA78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AB78)+AB78>$I25,$I25-SUM($J78:AB78),AB78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AC78)+AC78>$I25,$I25-SUM($J78:AC78),AC78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AD78)+AD78>$I25,$I25-SUM($J78:AD78),AD78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AE78)+AE78>$I25,$I25-SUM($J78:AE78),AE78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AF78)+AF78>$I25,$I25-SUM($J78:AF78),AF78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AG78)+AG78>$I25,$I25-SUM($J78:AG78),AG78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AH78)+AH78>$I25,$I25-SUM($J78:AH78),AH78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AI78)+AI78>$I25,$I25-SUM($J78:AI78),AI78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AJ78)+AJ78>$I25,$I25-SUM($J78:AJ78),AJ78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AK78)+AK78>$I25,$I25-SUM($J78:AK78),AK78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AL78)+AL78>$I25,$I25-SUM($J78:AL78),AL78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AM78)+AM78>$I25,$I25-SUM($J78:AM78),AM78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AN78)+AN78>$I25,$I25-SUM($J78:AN78),AN78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AO78)+AO78>$I25,$I25-SUM($J78:AO78),AO78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AP78)+AP78>$I25,$I25-SUM($J78:AP78),AP78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AQ78)+AQ78>$I25,$I25-SUM($J78:AQ78),AQ78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AR78)+AR78>$I25,$I25-SUM($J78:AR78),AR78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AS78)+AS78>$I25,$I25-SUM($J78:AS78),AS78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AT78)+AT78>$I25,$I25-SUM($J78:AT78),AT78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AU78)+AU78>$I25,$I25-SUM($J78:AU78),AU78),0)","v":0},{"$f":"IF($J78>0,IF(SUM($J78:AV78)+AV78>$I25,$I25-SUM($J78:AV78),AV78),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,1.8361770999999999E-2,{"$f":"IF($J79>0,IF(SUM($J79:J79)+J79>$I26,$I26-SUM($J79:J79),J79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:K79)+K79>$I26,$I26-SUM($J79:K79),K79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:L79)+L79>$I26,$I26-SUM($J79:L79),L79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:M79)+M79>$I26,$I26-SUM($J79:M79),M79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:N79)+N79>$I26,$I26-SUM($J79:N79),N79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:O79)+O79>$I26,$I26-SUM($J79:O79),O79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:P79)+P79>$I26,$I26-SUM($J79:P79),P79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:Q79)+Q79>$I26,$I26-SUM($J79:Q79),Q79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:R79)+R79>$I26,$I26-SUM($J79:R79),R79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:S79)+S79>$I26,$I26-SUM($J79:S79),S79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:T79)+T79>$I26,$I26-SUM($J79:T79),T79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:U79)+U79>$I26,$I26-SUM($J79:U79),U79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:V79)+V79>$I26,$I26-SUM($J79:V79),V79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:W79)+W79>$I26,$I26-SUM($J79:W79),W79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:X79)+X79>$I26,$I26-SUM($J79:X79),X79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:Y79)+Y79>$I26,$I26-SUM($J79:Y79),Y79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:Z79)+Z79>$I26,$I26-SUM($J79:Z79),Z79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:AA79)+AA79>$I26,$I26-SUM($J79:AA79),AA79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:AB79)+AB79>$I26,$I26-SUM($J79:AB79),AB79),0)","v":1.8361770999999999E-2},{"$f":"IF($J79>0,IF(SUM($J79:AC79)+AC79>$I26,$I26-SUM($J79:AC79),AC79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AD79)+AD79>$I26,$I26-SUM($J79:AD79),AD79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AE79)+AE79>$I26,$I26-SUM($J79:AE79),AE79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AF79)+AF79>$I26,$I26-SUM($J79:AF79),AF79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AG79)+AG79>$I26,$I26-SUM($J79:AG79),AG79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AH79)+AH79>$I26,$I26-SUM($J79:AH79),AH79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AI79)+AI79>$I26,$I26-SUM($J79:AI79),AI79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AJ79)+AJ79>$I26,$I26-SUM($J79:AJ79),AJ79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AK79)+AK79>$I26,$I26-SUM($J79:AK79),AK79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AL79)+AL79>$I26,$I26-SUM($J79:AL79),AL79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AM79)+AM79>$I26,$I26-SUM($J79:AM79),AM79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AN79)+AN79>$I26,$I26-SUM($J79:AN79),AN79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AO79)+AO79>$I26,$I26-SUM($J79:AO79),AO79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AP79)+AP79>$I26,$I26-SUM($J79:AP79),AP79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AQ79)+AQ79>$I26,$I26-SUM($J79:AQ79),AQ79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AR79)+AR79>$I26,$I26-SUM($J79:AR79),AR79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AS79)+AS79>$I26,$I26-SUM($J79:AS79),AS79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AT79)+AT79>$I26,$I26-SUM($J79:AT79),AT79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AU79)+AU79>$I26,$I26-SUM($J79:AU79),AU79),0)","v":-1.1102230246251565E-16},{"$f":"IF($J79>0,IF(SUM($J79:AV79)+AV79>$I26,$I26-SUM($J79:AV79),AV79),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,0,{"$f":"IF($J80>0,IF(SUM($J80:J80)+J80>$I27,$I27-SUM($J80:J80),J80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:K80)+K80>$I27,$I27-SUM($J80:K80),K80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:L80)+L80>$I27,$I27-SUM($J80:L80),L80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:M80)+M80>$I27,$I27-SUM($J80:M80),M80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:N80)+N80>$I27,$I27-SUM($J80:N80),N80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:O80)+O80>$I27,$I27-SUM($J80:O80),O80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:P80)+P80>$I27,$I27-SUM($J80:P80),P80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:Q80)+Q80>$I27,$I27-SUM($J80:Q80),Q80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:R80)+R80>$I27,$I27-SUM($J80:R80),R80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:S80)+S80>$I27,$I27-SUM($J80:S80),S80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:T80)+T80>$I27,$I27-SUM($J80:T80),T80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:U80)+U80>$I27,$I27-SUM($J80:U80),U80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:V80)+V80>$I27,$I27-SUM($J80:V80),V80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:W80)+W80>$I27,$I27-SUM($J80:W80),W80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:X80)+X80>$I27,$I27-SUM($J80:X80),X80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:Y80)+Y80>$I27,$I27-SUM($J80:Y80),Y80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:Z80)+Z80>$I27,$I27-SUM($J80:Z80),Z80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AA80)+AA80>$I27,$I27-SUM($J80:AA80),AA80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AB80)+AB80>$I27,$I27-SUM($J80:AB80),AB80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AC80)+AC80>$I27,$I27-SUM($J80:AC80),AC80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AD80)+AD80>$I27,$I27-SUM($J80:AD80),AD80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AE80)+AE80>$I27,$I27-SUM($J80:AE80),AE80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AF80)+AF80>$I27,$I27-SUM($J80:AF80),AF80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AG80)+AG80>$I27,$I27-SUM($J80:AG80),AG80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AH80)+AH80>$I27,$I27-SUM($J80:AH80),AH80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AI80)+AI80>$I27,$I27-SUM($J80:AI80),AI80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AJ80)+AJ80>$I27,$I27-SUM($J80:AJ80),AJ80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AK80)+AK80>$I27,$I27-SUM($J80:AK80),AK80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AL80)+AL80>$I27,$I27-SUM($J80:AL80),AL80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AM80)+AM80>$I27,$I27-SUM($J80:AM80),AM80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AN80)+AN80>$I27,$I27-SUM($J80:AN80),AN80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AO80)+AO80>$I27,$I27-SUM($J80:AO80),AO80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AP80)+AP80>$I27,$I27-SUM($J80:AP80),AP80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AQ80)+AQ80>$I27,$I27-SUM($J80:AQ80),AQ80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AR80)+AR80>$I27,$I27-SUM($J80:AR80),AR80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AS80)+AS80>$I27,$I27-SUM($J80:AS80),AS80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AT80)+AT80>$I27,$I27-SUM($J80:AT80),AT80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AU80)+AU80>$I27,$I27-SUM($J80:AU80),AU80),0)","v":0},{"$f":"IF($J80>0,IF(SUM($J80:AV80)+AV80>$I27,$I27-SUM($J80:AV80),AV80),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,6.002106000000001E-3,{"$f":"IF($J81>0,IF(SUM($J81:J81)+J81>$I28,$I28-SUM($J81:J81),J81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:K81)+K81>$I28,$I28-SUM($J81:K81),K81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:L81)+L81>$I28,$I28-SUM($J81:L81),L81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:M81)+M81>$I28,$I28-SUM($J81:M81),M81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:N81)+N81>$I28,$I28-SUM($J81:N81),N81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:O81)+O81>$I28,$I28-SUM($J81:O81),O81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:P81)+P81>$I28,$I28-SUM($J81:P81),P81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:Q81)+Q81>$I28,$I28-SUM($J81:Q81),Q81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:R81)+R81>$I28,$I28-SUM($J81:R81),R81),0)","v":6.002106000000001E-3},{"$f":"IF($J81>0,IF(SUM($J81:S81)+S81>$I28,$I28-SUM($J81:S81),S81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:T81)+T81>$I28,$I28-SUM($J81:T81),T81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:U81)+U81>$I28,$I28-SUM($J81:U81),U81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:V81)+V81>$I28,$I28-SUM($J81:V81),V81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:W81)+W81>$I28,$I28-SUM($J81:W81),W81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:X81)+X81>$I28,$I28-SUM($J81:X81),X81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:Y81)+Y81>$I28,$I28-SUM($J81:Y81),Y81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:Z81)+Z81>$I28,$I28-SUM($J81:Z81),Z81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AA81)+AA81>$I28,$I28-SUM($J81:AA81),AA81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AB81)+AB81>$I28,$I28-SUM($J81:AB81),AB81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AC81)+AC81>$I28,$I28-SUM($J81:AC81),AC81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AD81)+AD81>$I28,$I28-SUM($J81:AD81),AD81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AE81)+AE81>$I28,$I28-SUM($J81:AE81),AE81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AF81)+AF81>$I28,$I28-SUM($J81:AF81),AF81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AG81)+AG81>$I28,$I28-SUM($J81:AG81),AG81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AH81)+AH81>$I28,$I28-SUM($J81:AH81),AH81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AI81)+AI81>$I28,$I28-SUM($J81:AI81),AI81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AJ81)+AJ81>$I28,$I28-SUM($J81:AJ81),AJ81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AK81)+AK81>$I28,$I28-SUM($J81:AK81),AK81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AL81)+AL81>$I28,$I28-SUM($J81:AL81),AL81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AM81)+AM81>$I28,$I28-SUM($J81:AM81),AM81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AN81)+AN81>$I28,$I28-SUM($J81:AN81),AN81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AO81)+AO81>$I28,$I28-SUM($J81:AO81),AO81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AP81)+AP81>$I28,$I28-SUM($J81:AP81),AP81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AQ81)+AQ81>$I28,$I28-SUM($J81:AQ81),AQ81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AR81)+AR81>$I28,$I28-SUM($J81:AR81),AR81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AS81)+AS81>$I28,$I28-SUM($J81:AS81),AS81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AT81)+AT81>$I28,$I28-SUM($J81:AT81),AT81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AU81)+AU81>$I28,$I28-SUM($J81:AU81),AU81),0)","v":0},{"$f":"IF($J81>0,IF(SUM($J81:AV81)+AV81>$I28,$I28-SUM($J81:AV81),AV81),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,0,{"$f":"IF($J82>0,IF(SUM($J82:J82)+J82>$I29,$I29-SUM($J82:J82),J82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:K82)+K82>$I29,$I29-SUM($J82:K82),K82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:L82)+L82>$I29,$I29-SUM($J82:L82),L82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:M82)+M82>$I29,$I29-SUM($J82:M82),M82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:N82)+N82>$I29,$I29-SUM($J82:N82),N82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:O82)+O82>$I29,$I29-SUM($J82:O82),O82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:P82)+P82>$I29,$I29-SUM($J82:P82),P82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:Q82)+Q82>$I29,$I29-SUM($J82:Q82),Q82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:R82)+R82>$I29,$I29-SUM($J82:R82),R82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:S82)+S82>$I29,$I29-SUM($J82:S82),S82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:T82)+T82>$I29,$I29-SUM($J82:T82),T82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:U82)+U82>$I29,$I29-SUM($J82:U82),U82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:V82)+V82>$I29,$I29-SUM($J82:V82),V82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:W82)+W82>$I29,$I29-SUM($J82:W82),W82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:X82)+X82>$I29,$I29-SUM($J82:X82),X82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:Y82)+Y82>$I29,$I29-SUM($J82:Y82),Y82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:Z82)+Z82>$I29,$I29-SUM($J82:Z82),Z82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AA82)+AA82>$I29,$I29-SUM($J82:AA82),AA82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AB82)+AB82>$I29,$I29-SUM($J82:AB82),AB82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AC82)+AC82>$I29,$I29-SUM($J82:AC82),AC82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AD82)+AD82>$I29,$I29-SUM($J82:AD82),AD82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AE82)+AE82>$I29,$I29-SUM($J82:AE82),AE82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AF82)+AF82>$I29,$I29-SUM($J82:AF82),AF82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AG82)+AG82>$I29,$I29-SUM($J82:AG82),AG82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AH82)+AH82>$I29,$I29-SUM($J82:AH82),AH82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AI82)+AI82>$I29,$I29-SUM($J82:AI82),AI82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AJ82)+AJ82>$I29,$I29-SUM($J82:AJ82),AJ82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AK82)+AK82>$I29,$I29-SUM($J82:AK82),AK82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AL82)+AL82>$I29,$I29-SUM($J82:AL82),AL82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AM82)+AM82>$I29,$I29-SUM($J82:AM82),AM82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AN82)+AN82>$I29,$I29-SUM($J82:AN82),AN82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AO82)+AO82>$I29,$I29-SUM($J82:AO82),AO82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AP82)+AP82>$I29,$I29-SUM($J82:AP82),AP82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AQ82)+AQ82>$I29,$I29-SUM($J82:AQ82),AQ82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AR82)+AR82>$I29,$I29-SUM($J82:AR82),AR82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AS82)+AS82>$I29,$I29-SUM($J82:AS82),AS82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AT82)+AT82>$I29,$I29-SUM($J82:AT82),AT82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AU82)+AU82>$I29,$I29-SUM($J82:AU82),AU82),0)","v":0},{"$f":"IF($J82>0,IF(SUM($J82:AV82)+AV82>$I29,$I29-SUM($J82:AV82),AV82),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,3.413662E-3,{"$f":"IF($J83>0,IF(SUM($J83:J83)+J83>$I30,$I30-SUM($J83:J83),J83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:K83)+K83>$I30,$I30-SUM($J83:K83),K83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:L83)+L83>$I30,$I30-SUM($J83:L83),L83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:M83)+M83>$I30,$I30-SUM($J83:M83),M83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:N83)+N83>$I30,$I30-SUM($J83:N83),N83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:O83)+O83>$I30,$I30-SUM($J83:O83),O83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:P83)+P83>$I30,$I30-SUM($J83:P83),P83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:Q83)+Q83>$I30,$I30-SUM($J83:Q83),Q83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:R83)+R83>$I30,$I30-SUM($J83:R83),R83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:S83)+S83>$I30,$I30-SUM($J83:S83),S83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:T83)+T83>$I30,$I30-SUM($J83:T83),T83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:U83)+U83>$I30,$I30-SUM($J83:U83),U83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:V83)+V83>$I30,$I30-SUM($J83:V83),V83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:W83)+W83>$I30,$I30-SUM($J83:W83),W83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:X83)+X83>$I30,$I30-SUM($J83:X83),X83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:Y83)+Y83>$I30,$I30-SUM($J83:Y83),Y83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:Z83)+Z83>$I30,$I30-SUM($J83:Z83),Z83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:AA83)+AA83>$I30,$I30-SUM($J83:AA83),AA83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:AB83)+AB83>$I30,$I30-SUM($J83:AB83),AB83),0)","v":3.413662E-3},{"$f":"IF($J83>0,IF(SUM($J83:AC83)+AC83>$I30,$I30-SUM($J83:AC83),AC83),0)","v":1.3877787807814457E-17},{"$f":"IF($J83>0,IF(SUM($J83:AD83)+AD83>$I30,$I30-SUM($J83:AD83),AD83),0)","v":1.3877787807814457E-17},{"$f":"IF($J83>0,IF(SUM($J83:AE83)+AE83>$I30,$I30-SUM($J83:AE83),AE83),0)","v":1.3877787807814457E-17},{"$f":"IF($J83>0,IF(SUM($J83:AF83)+AF83>$I30,$I30-SUM($J83:AF83),AF83),0)","v":1.3877787807814457E-17},{"$f":"IF($J83>0,IF(SUM($J83:AG83)+AG83>$I30,$I30-SUM($J83:AG83),AG83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AH83)+AH83>$I30,$I30-SUM($J83:AH83),AH83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AI83)+AI83>$I30,$I30-SUM($J83:AI83),AI83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AJ83)+AJ83>$I30,$I30-SUM($J83:AJ83),AJ83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AK83)+AK83>$I30,$I30-SUM($J83:AK83),AK83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AL83)+AL83>$I30,$I30-SUM($J83:AL83),AL83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AM83)+AM83>$I30,$I30-SUM($J83:AM83),AM83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AN83)+AN83>$I30,$I30-SUM($J83:AN83),AN83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AO83)+AO83>$I30,$I30-SUM($J83:AO83),AO83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AP83)+AP83>$I30,$I30-SUM($J83:AP83),AP83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AQ83)+AQ83>$I30,$I30-SUM($J83:AQ83),AQ83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AR83)+AR83>$I30,$I30-SUM($J83:AR83),AR83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AS83)+AS83>$I30,$I30-SUM($J83:AS83),AS83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AT83)+AT83>$I30,$I30-SUM($J83:AT83),AT83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AU83)+AU83>$I30,$I30-SUM($J83:AU83),AU83),0)","v":-4.163336342344337E-17},{"$f":"IF($J83>0,IF(SUM($J83:AV83)+AV83>$I30,$I30-SUM($J83:AV83),AV83),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,4.4697000000000001E-3,{"$f":"IF($J84>0,IF(SUM($J84:J84)+J84>$I31,$I31-SUM($J84:J84),J84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:K84)+K84>$I31,$I31-SUM($J84:K84),K84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:L84)+L84>$I31,$I31-SUM($J84:L84),L84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:M84)+M84>$I31,$I31-SUM($J84:M84),M84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:N84)+N84>$I31,$I31-SUM($J84:N84),N84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:O84)+O84>$I31,$I31-SUM($J84:O84),O84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:P84)+P84>$I31,$I31-SUM($J84:P84),P84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:Q84)+Q84>$I31,$I31-SUM($J84:Q84),Q84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:R84)+R84>$I31,$I31-SUM($J84:R84),R84),0)","v":4.4697000000000001E-3},{"$f":"IF($J84>0,IF(SUM($J84:S84)+S84>$I31,$I31-SUM($J84:S84),S84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:T84)+T84>$I31,$I31-SUM($J84:T84),T84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:U84)+U84>$I31,$I31-SUM($J84:U84),U84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:V84)+V84>$I31,$I31-SUM($J84:V84),V84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:W84)+W84>$I31,$I31-SUM($J84:W84),W84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:X84)+X84>$I31,$I31-SUM($J84:X84),X84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:Y84)+Y84>$I31,$I31-SUM($J84:Y84),Y84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:Z84)+Z84>$I31,$I31-SUM($J84:Z84),Z84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AA84)+AA84>$I31,$I31-SUM($J84:AA84),AA84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AB84)+AB84>$I31,$I31-SUM($J84:AB84),AB84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AC84)+AC84>$I31,$I31-SUM($J84:AC84),AC84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AD84)+AD84>$I31,$I31-SUM($J84:AD84),AD84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AE84)+AE84>$I31,$I31-SUM($J84:AE84),AE84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AF84)+AF84>$I31,$I31-SUM($J84:AF84),AF84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AG84)+AG84>$I31,$I31-SUM($J84:AG84),AG84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AH84)+AH84>$I31,$I31-SUM($J84:AH84),AH84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AI84)+AI84>$I31,$I31-SUM($J84:AI84),AI84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AJ84)+AJ84>$I31,$I31-SUM($J84:AJ84),AJ84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AK84)+AK84>$I31,$I31-SUM($J84:AK84),AK84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AL84)+AL84>$I31,$I31-SUM($J84:AL84),AL84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AM84)+AM84>$I31,$I31-SUM($J84:AM84),AM84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AN84)+AN84>$I31,$I31-SUM($J84:AN84),AN84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AO84)+AO84>$I31,$I31-SUM($J84:AO84),AO84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AP84)+AP84>$I31,$I31-SUM($J84:AP84),AP84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AQ84)+AQ84>$I31,$I31-SUM($J84:AQ84),AQ84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AR84)+AR84>$I31,$I31-SUM($J84:AR84),AR84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AS84)+AS84>$I31,$I31-SUM($J84:AS84),AS84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AT84)+AT84>$I31,$I31-SUM($J84:AT84),AT84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AU84)+AU84>$I31,$I31-SUM($J84:AU84),AU84),0)","v":0},{"$f":"IF($J84>0,IF(SUM($J84:AV84)+AV84>$I31,$I31-SUM($J84:AV84),AV84),0)","v":0}]
[]
[null,"Depreciation:  2011 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,{"$f":"IF(J24>0,J24/$F88,J24)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:K88)+K88>$J24,$J24-SUM($K88:K88),K88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:L88)+L88>$J24,$J24-SUM($K88:L88),L88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:M88)+M88>$J24,$J24-SUM($K88:M88),M88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:N88)+N88>$J24,$J24-SUM($K88:N88),N88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:O88)+O88>$J24,$J24-SUM($K88:O88),O88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:P88)+P88>$J24,$J24-SUM($K88:P88),P88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:Q88)+Q88>$J24,$J24-SUM($K88:Q88),Q88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:R88)+R88>$J24,$J24-SUM($K88:R88),R88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:S88)+S88>$J24,$J24-SUM($K88:S88),S88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:T88)+T88>$J24,$J24-SUM($K88:T88),T88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:U88)+U88>$J24,$J24-SUM($K88:U88),U88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:V88)+V88>$J24,$J24-SUM($K88:V88),V88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:W88)+W88>$J24,$J24-SUM($K88:W88),W88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:X88)+X88>$J24,$J24-SUM($K88:X88),X88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:Y88)+Y88>$J24,$J24-SUM($K88:Y88),Y88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:Z88)+Z88>$J24,$J24-SUM($K88:Z88),Z88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AA88)+AA88>$J24,$J24-SUM($K88:AA88),AA88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AB88)+AB88>$J24,$J24-SUM($K88:AB88),AB88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AC88)+AC88>$J24,$J24-SUM($K88:AC88),AC88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AD88)+AD88>$J24,$J24-SUM($K88:AD88),AD88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AE88)+AE88>$J24,$J24-SUM($K88:AE88),AE88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AF88)+AF88>$J24,$J24-SUM($K88:AF88),AF88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AG88)+AG88>$J24,$J24-SUM($K88:AG88),AG88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AH88)+AH88>$J24,$J24-SUM($K88:AH88),AH88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AI88)+AI88>$J24,$J24-SUM($K88:AI88),AI88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AJ88)+AJ88>$J24,$J24-SUM($K88:AJ88),AJ88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AK88)+AK88>$J24,$J24-SUM($K88:AK88),AK88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AL88)+AL88>$J24,$J24-SUM($K88:AL88),AL88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AM88)+AM88>$J24,$J24-SUM($K88:AM88),AM88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AN88)+AN88>$J24,$J24-SUM($K88:AN88),AN88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AO88)+AO88>$J24,$J24-SUM($K88:AO88),AO88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AP88)+AP88>$J24,$J24-SUM($K88:AP88),AP88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AQ88)+AQ88>$J24,$J24-SUM($K88:AQ88),AQ88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AR88)+AR88>$J24,$J24-SUM($K88:AR88),AR88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AS88)+AS88>$J24,$J24-SUM($K88:AS88),AS88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AT88)+AT88>$J24,$J24-SUM($K88:AT88),AT88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AU88)+AU88>$J24,$J24-SUM($K88:AU88),AU88),0)","v":0},{"$f":"IF($K88>0,IF(SUM($K88:AV88)+AV88>$J24,$J24-SUM($K88:AV88),AV88),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,0,{"$f":"IF($K89>0,IF(SUM($K89:K89)+K89>$J25,$J25-SUM($K89:K89),K89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:L89)+L89>$J25,$J25-SUM($K89:L89),L89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:M89)+M89>$J25,$J25-SUM($K89:M89),M89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:N89)+N89>$J25,$J25-SUM($K89:N89),N89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:O89)+O89>$J25,$J25-SUM($K89:O89),O89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:P89)+P89>$J25,$J25-SUM($K89:P89),P89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:Q89)+Q89>$J25,$J25-SUM($K89:Q89),Q89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:R89)+R89>$J25,$J25-SUM($K89:R89),R89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:S89)+S89>$J25,$J25-SUM($K89:S89),S89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:T89)+T89>$J25,$J25-SUM($K89:T89),T89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:U89)+U89>$J25,$J25-SUM($K89:U89),U89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:V89)+V89>$J25,$J25-SUM($K89:V89),V89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:W89)+W89>$J25,$J25-SUM($K89:W89),W89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:X89)+X89>$J25,$J25-SUM($K89:X89),X89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:Y89)+Y89>$J25,$J25-SUM($K89:Y89),Y89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:Z89)+Z89>$J25,$J25-SUM($K89:Z89),Z89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AA89)+AA89>$J25,$J25-SUM($K89:AA89),AA89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AB89)+AB89>$J25,$J25-SUM($K89:AB89),AB89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AC89)+AC89>$J25,$J25-SUM($K89:AC89),AC89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AD89)+AD89>$J25,$J25-SUM($K89:AD89),AD89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AE89)+AE89>$J25,$J25-SUM($K89:AE89),AE89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AF89)+AF89>$J25,$J25-SUM($K89:AF89),AF89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AG89)+AG89>$J25,$J25-SUM($K89:AG89),AG89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AH89)+AH89>$J25,$J25-SUM($K89:AH89),AH89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AI89)+AI89>$J25,$J25-SUM($K89:AI89),AI89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AJ89)+AJ89>$J25,$J25-SUM($K89:AJ89),AJ89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AK89)+AK89>$J25,$J25-SUM($K89:AK89),AK89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AL89)+AL89>$J25,$J25-SUM($K89:AL89),AL89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AM89)+AM89>$J25,$J25-SUM($K89:AM89),AM89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AN89)+AN89>$J25,$J25-SUM($K89:AN89),AN89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AO89)+AO89>$J25,$J25-SUM($K89:AO89),AO89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AP89)+AP89>$J25,$J25-SUM($K89:AP89),AP89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AQ89)+AQ89>$J25,$J25-SUM($K89:AQ89),AQ89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AR89)+AR89>$J25,$J25-SUM($K89:AR89),AR89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AS89)+AS89>$J25,$J25-SUM($K89:AS89),AS89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AT89)+AT89>$J25,$J25-SUM($K89:AT89),AT89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AU89)+AU89>$J25,$J25-SUM($K89:AU89),AU89),0)","v":0},{"$f":"IF($K89>0,IF(SUM($K89:AV89)+AV89>$J25,$J25-SUM($K89:AV89),AV89),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,2.3649999999999999E-3,{"$f":"IF($K90>0,IF(SUM($K90:K90)+K90>$J26,$J26-SUM($K90:K90),K90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:L90)+L90>$J26,$J26-SUM($K90:L90),L90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:M90)+M90>$J26,$J26-SUM($K90:M90),M90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:N90)+N90>$J26,$J26-SUM($K90:N90),N90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:O90)+O90>$J26,$J26-SUM($K90:O90),O90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:P90)+P90>$J26,$J26-SUM($K90:P90),P90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:Q90)+Q90>$J26,$J26-SUM($K90:Q90),Q90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:R90)+R90>$J26,$J26-SUM($K90:R90),R90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:S90)+S90>$J26,$J26-SUM($K90:S90),S90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:T90)+T90>$J26,$J26-SUM($K90:T90),T90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:U90)+U90>$J26,$J26-SUM($K90:U90),U90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:V90)+V90>$J26,$J26-SUM($K90:V90),V90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:W90)+W90>$J26,$J26-SUM($K90:W90),W90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:X90)+X90>$J26,$J26-SUM($K90:X90),X90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:Y90)+Y90>$J26,$J26-SUM($K90:Y90),Y90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:Z90)+Z90>$J26,$J26-SUM($K90:Z90),Z90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:AA90)+AA90>$J26,$J26-SUM($K90:AA90),AA90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:AB90)+AB90>$J26,$J26-SUM($K90:AB90),AB90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:AC90)+AC90>$J26,$J26-SUM($K90:AC90),AC90),0)","v":2.3649999999999999E-3},{"$f":"IF($K90>0,IF(SUM($K90:AD90)+AD90>$J26,$J26-SUM($K90:AD90),AD90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AE90)+AE90>$J26,$J26-SUM($K90:AE90),AE90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AF90)+AF90>$J26,$J26-SUM($K90:AF90),AF90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AG90)+AG90>$J26,$J26-SUM($K90:AG90),AG90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AH90)+AH90>$J26,$J26-SUM($K90:AH90),AH90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AI90)+AI90>$J26,$J26-SUM($K90:AI90),AI90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AJ90)+AJ90>$J26,$J26-SUM($K90:AJ90),AJ90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AK90)+AK90>$J26,$J26-SUM($K90:AK90),AK90),0)","v":6.9388939039072284E-18},{"$f":"IF($K90>0,IF(SUM($K90:AL90)+AL90>$J26,$J26-SUM($K90:AL90),AL90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AM90)+AM90>$J26,$J26-SUM($K90:AM90),AM90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AN90)+AN90>$J26,$J26-SUM($K90:AN90),AN90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AO90)+AO90>$J26,$J26-SUM($K90:AO90),AO90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AP90)+AP90>$J26,$J26-SUM($K90:AP90),AP90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AQ90)+AQ90>$J26,$J26-SUM($K90:AQ90),AQ90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AR90)+AR90>$J26,$J26-SUM($K90:AR90),AR90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AS90)+AS90>$J26,$J26-SUM($K90:AS90),AS90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AT90)+AT90>$J26,$J26-SUM($K90:AT90),AT90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AU90)+AU90>$J26,$J26-SUM($K90:AU90),AU90),0)","v":-4.8572257327350599E-17},{"$f":"IF($K90>0,IF(SUM($K90:AV90)+AV90>$J26,$J26-SUM($K90:AV90),AV90),0)","v":-4.8572257327350599E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,0,{"$f":"IF($K91>0,IF(SUM($K91:K91)+K91>$J27,$J27-SUM($K91:K91),K91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:L91)+L91>$J27,$J27-SUM($K91:L91),L91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:M91)+M91>$J27,$J27-SUM($K91:M91),M91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:N91)+N91>$J27,$J27-SUM($K91:N91),N91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:O91)+O91>$J27,$J27-SUM($K91:O91),O91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:P91)+P91>$J27,$J27-SUM($K91:P91),P91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:Q91)+Q91>$J27,$J27-SUM($K91:Q91),Q91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:R91)+R91>$J27,$J27-SUM($K91:R91),R91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:S91)+S91>$J27,$J27-SUM($K91:S91),S91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:T91)+T91>$J27,$J27-SUM($K91:T91),T91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:U91)+U91>$J27,$J27-SUM($K91:U91),U91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:V91)+V91>$J27,$J27-SUM($K91:V91),V91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:W91)+W91>$J27,$J27-SUM($K91:W91),W91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:X91)+X91>$J27,$J27-SUM($K91:X91),X91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:Y91)+Y91>$J27,$J27-SUM($K91:Y91),Y91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:Z91)+Z91>$J27,$J27-SUM($K91:Z91),Z91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AA91)+AA91>$J27,$J27-SUM($K91:AA91),AA91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AB91)+AB91>$J27,$J27-SUM($K91:AB91),AB91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AC91)+AC91>$J27,$J27-SUM($K91:AC91),AC91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AD91)+AD91>$J27,$J27-SUM($K91:AD91),AD91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AE91)+AE91>$J27,$J27-SUM($K91:AE91),AE91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AF91)+AF91>$J27,$J27-SUM($K91:AF91),AF91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AG91)+AG91>$J27,$J27-SUM($K91:AG91),AG91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AH91)+AH91>$J27,$J27-SUM($K91:AH91),AH91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AI91)+AI91>$J27,$J27-SUM($K91:AI91),AI91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AJ91)+AJ91>$J27,$J27-SUM($K91:AJ91),AJ91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AK91)+AK91>$J27,$J27-SUM($K91:AK91),AK91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AL91)+AL91>$J27,$J27-SUM($K91:AL91),AL91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AM91)+AM91>$J27,$J27-SUM($K91:AM91),AM91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AN91)+AN91>$J27,$J27-SUM($K91:AN91),AN91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AO91)+AO91>$J27,$J27-SUM($K91:AO91),AO91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AP91)+AP91>$J27,$J27-SUM($K91:AP91),AP91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AQ91)+AQ91>$J27,$J27-SUM($K91:AQ91),AQ91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AR91)+AR91>$J27,$J27-SUM($K91:AR91),AR91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AS91)+AS91>$J27,$J27-SUM($K91:AS91),AS91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AT91)+AT91>$J27,$J27-SUM($K91:AT91),AT91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AU91)+AU91>$J27,$J27-SUM($K91:AU91),AU91),0)","v":0},{"$f":"IF($K91>0,IF(SUM($K91:AV91)+AV91>$J27,$J27-SUM($K91:AV91),AV91),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,2.4413459999999991E-2,{"$f":"IF($K92>0,IF(SUM($K92:K92)+K92>$J28,$J28-SUM($K92:K92),K92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:L92)+L92>$J28,$J28-SUM($K92:L92),L92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:M92)+M92>$J28,$J28-SUM($K92:M92),M92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:N92)+N92>$J28,$J28-SUM($K92:N92),N92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:O92)+O92>$J28,$J28-SUM($K92:O92),O92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:P92)+P92>$J28,$J28-SUM($K92:P92),P92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:Q92)+Q92>$J28,$J28-SUM($K92:Q92),Q92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:R92)+R92>$J28,$J28-SUM($K92:R92),R92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:S92)+S92>$J28,$J28-SUM($K92:S92),S92),0)","v":2.4413459999999991E-2},{"$f":"IF($K92>0,IF(SUM($K92:T92)+T92>$J28,$J28-SUM($K92:T92),T92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:U92)+U92>$J28,$J28-SUM($K92:U92),U92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:V92)+V92>$J28,$J28-SUM($K92:V92),V92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:W92)+W92>$J28,$J28-SUM($K92:W92),W92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:X92)+X92>$J28,$J28-SUM($K92:X92),X92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:Y92)+Y92>$J28,$J28-SUM($K92:Y92),Y92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:Z92)+Z92>$J28,$J28-SUM($K92:Z92),Z92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AA92)+AA92>$J28,$J28-SUM($K92:AA92),AA92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AB92)+AB92>$J28,$J28-SUM($K92:AB92),AB92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AC92)+AC92>$J28,$J28-SUM($K92:AC92),AC92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AD92)+AD92>$J28,$J28-SUM($K92:AD92),AD92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AE92)+AE92>$J28,$J28-SUM($K92:AE92),AE92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AF92)+AF92>$J28,$J28-SUM($K92:AF92),AF92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AG92)+AG92>$J28,$J28-SUM($K92:AG92),AG92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AH92)+AH92>$J28,$J28-SUM($K92:AH92),AH92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AI92)+AI92>$J28,$J28-SUM($K92:AI92),AI92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AJ92)+AJ92>$J28,$J28-SUM($K92:AJ92),AJ92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AK92)+AK92>$J28,$J28-SUM($K92:AK92),AK92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AL92)+AL92>$J28,$J28-SUM($K92:AL92),AL92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AM92)+AM92>$J28,$J28-SUM($K92:AM92),AM92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AN92)+AN92>$J28,$J28-SUM($K92:AN92),AN92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AO92)+AO92>$J28,$J28-SUM($K92:AO92),AO92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AP92)+AP92>$J28,$J28-SUM($K92:AP92),AP92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AQ92)+AQ92>$J28,$J28-SUM($K92:AQ92),AQ92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AR92)+AR92>$J28,$J28-SUM($K92:AR92),AR92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AS92)+AS92>$J28,$J28-SUM($K92:AS92),AS92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AT92)+AT92>$J28,$J28-SUM($K92:AT92),AT92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AU92)+AU92>$J28,$J28-SUM($K92:AU92),AU92),0)","v":-2.7755575615628914E-17},{"$f":"IF($K92>0,IF(SUM($K92:AV92)+AV92>$J28,$J28-SUM($K92:AV92),AV92),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,0,{"$f":"IF($K93>0,IF(SUM($K93:K93)+K93>$J29,$J29-SUM($K93:K93),K93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:L93)+L93>$J29,$J29-SUM($K93:L93),L93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:M93)+M93>$J29,$J29-SUM($K93:M93),M93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:N93)+N93>$J29,$J29-SUM($K93:N93),N93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:O93)+O93>$J29,$J29-SUM($K93:O93),O93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:P93)+P93>$J29,$J29-SUM($K93:P93),P93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:Q93)+Q93>$J29,$J29-SUM($K93:Q93),Q93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:R93)+R93>$J29,$J29-SUM($K93:R93),R93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:S93)+S93>$J29,$J29-SUM($K93:S93),S93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:T93)+T93>$J29,$J29-SUM($K93:T93),T93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:U93)+U93>$J29,$J29-SUM($K93:U93),U93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:V93)+V93>$J29,$J29-SUM($K93:V93),V93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:W93)+W93>$J29,$J29-SUM($K93:W93),W93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:X93)+X93>$J29,$J29-SUM($K93:X93),X93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:Y93)+Y93>$J29,$J29-SUM($K93:Y93),Y93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:Z93)+Z93>$J29,$J29-SUM($K93:Z93),Z93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AA93)+AA93>$J29,$J29-SUM($K93:AA93),AA93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AB93)+AB93>$J29,$J29-SUM($K93:AB93),AB93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AC93)+AC93>$J29,$J29-SUM($K93:AC93),AC93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AD93)+AD93>$J29,$J29-SUM($K93:AD93),AD93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AE93)+AE93>$J29,$J29-SUM($K93:AE93),AE93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AF93)+AF93>$J29,$J29-SUM($K93:AF93),AF93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AG93)+AG93>$J29,$J29-SUM($K93:AG93),AG93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AH93)+AH93>$J29,$J29-SUM($K93:AH93),AH93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AI93)+AI93>$J29,$J29-SUM($K93:AI93),AI93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AJ93)+AJ93>$J29,$J29-SUM($K93:AJ93),AJ93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AK93)+AK93>$J29,$J29-SUM($K93:AK93),AK93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AL93)+AL93>$J29,$J29-SUM($K93:AL93),AL93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AM93)+AM93>$J29,$J29-SUM($K93:AM93),AM93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AN93)+AN93>$J29,$J29-SUM($K93:AN93),AN93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AO93)+AO93>$J29,$J29-SUM($K93:AO93),AO93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AP93)+AP93>$J29,$J29-SUM($K93:AP93),AP93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AQ93)+AQ93>$J29,$J29-SUM($K93:AQ93),AQ93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AR93)+AR93>$J29,$J29-SUM($K93:AR93),AR93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AS93)+AS93>$J29,$J29-SUM($K93:AS93),AS93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AT93)+AT93>$J29,$J29-SUM($K93:AT93),AT93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AU93)+AU93>$J29,$J29-SUM($K93:AU93),AU93),0)","v":0},{"$f":"IF($K93>0,IF(SUM($K93:AV93)+AV93>$J29,$J29-SUM($K93:AV93),AV93),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,0,{"$f":"IF($K94>0,IF(SUM($K94:K94)+K94>$J30,$J30-SUM($K94:K94),K94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:L94)+L94>$J30,$J30-SUM($K94:L94),L94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:M94)+M94>$J30,$J30-SUM($K94:M94),M94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:N94)+N94>$J30,$J30-SUM($K94:N94),N94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:O94)+O94>$J30,$J30-SUM($K94:O94),O94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:P94)+P94>$J30,$J30-SUM($K94:P94),P94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:Q94)+Q94>$J30,$J30-SUM($K94:Q94),Q94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:R94)+R94>$J30,$J30-SUM($K94:R94),R94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:S94)+S94>$J30,$J30-SUM($K94:S94),S94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:T94)+T94>$J30,$J30-SUM($K94:T94),T94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:U94)+U94>$J30,$J30-SUM($K94:U94),U94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:V94)+V94>$J30,$J30-SUM($K94:V94),V94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:W94)+W94>$J30,$J30-SUM($K94:W94),W94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:X94)+X94>$J30,$J30-SUM($K94:X94),X94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:Y94)+Y94>$J30,$J30-SUM($K94:Y94),Y94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:Z94)+Z94>$J30,$J30-SUM($K94:Z94),Z94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AA94)+AA94>$J30,$J30-SUM($K94:AA94),AA94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AB94)+AB94>$J30,$J30-SUM($K94:AB94),AB94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AC94)+AC94>$J30,$J30-SUM($K94:AC94),AC94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AD94)+AD94>$J30,$J30-SUM($K94:AD94),AD94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AE94)+AE94>$J30,$J30-SUM($K94:AE94),AE94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AF94)+AF94>$J30,$J30-SUM($K94:AF94),AF94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AG94)+AG94>$J30,$J30-SUM($K94:AG94),AG94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AH94)+AH94>$J30,$J30-SUM($K94:AH94),AH94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AI94)+AI94>$J30,$J30-SUM($K94:AI94),AI94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AJ94)+AJ94>$J30,$J30-SUM($K94:AJ94),AJ94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AK94)+AK94>$J30,$J30-SUM($K94:AK94),AK94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AL94)+AL94>$J30,$J30-SUM($K94:AL94),AL94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AM94)+AM94>$J30,$J30-SUM($K94:AM94),AM94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AN94)+AN94>$J30,$J30-SUM($K94:AN94),AN94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AO94)+AO94>$J30,$J30-SUM($K94:AO94),AO94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AP94)+AP94>$J30,$J30-SUM($K94:AP94),AP94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AQ94)+AQ94>$J30,$J30-SUM($K94:AQ94),AQ94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AR94)+AR94>$J30,$J30-SUM($K94:AR94),AR94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AS94)+AS94>$J30,$J30-SUM($K94:AS94),AS94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AT94)+AT94>$J30,$J30-SUM($K94:AT94),AT94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AU94)+AU94>$J30,$J30-SUM($K94:AU94),AU94),0)","v":0},{"$f":"IF($K94>0,IF(SUM($K94:AV94)+AV94>$J30,$J30-SUM($K94:AV94),AV94),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,2.3211999999999998E-3,{"$f":"IF($K95>0,IF(SUM($K95:K95)+K95>$J31,$J31-SUM($K95:K95),K95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:L95)+L95>$J31,$J31-SUM($K95:L95),L95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:M95)+M95>$J31,$J31-SUM($K95:M95),M95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:N95)+N95>$J31,$J31-SUM($K95:N95),N95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:O95)+O95>$J31,$J31-SUM($K95:O95),O95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:P95)+P95>$J31,$J31-SUM($K95:P95),P95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:Q95)+Q95>$J31,$J31-SUM($K95:Q95),Q95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:R95)+R95>$J31,$J31-SUM($K95:R95),R95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:S95)+S95>$J31,$J31-SUM($K95:S95),S95),0)","v":2.3211999999999998E-3},{"$f":"IF($K95>0,IF(SUM($K95:T95)+T95>$J31,$J31-SUM($K95:T95),T95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:U95)+U95>$J31,$J31-SUM($K95:U95),U95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:V95)+V95>$J31,$J31-SUM($K95:V95),V95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:W95)+W95>$J31,$J31-SUM($K95:W95),W95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:X95)+X95>$J31,$J31-SUM($K95:X95),X95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:Y95)+Y95>$J31,$J31-SUM($K95:Y95),Y95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:Z95)+Z95>$J31,$J31-SUM($K95:Z95),Z95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:AA95)+AA95>$J31,$J31-SUM($K95:AA95),AA95),0)","v":6.9388939039072284E-18},{"$f":"IF($K95>0,IF(SUM($K95:AB95)+AB95>$J31,$J31-SUM($K95:AB95),AB95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AC95)+AC95>$J31,$J31-SUM($K95:AC95),AC95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AD95)+AD95>$J31,$J31-SUM($K95:AD95),AD95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AE95)+AE95>$J31,$J31-SUM($K95:AE95),AE95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AF95)+AF95>$J31,$J31-SUM($K95:AF95),AF95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AG95)+AG95>$J31,$J31-SUM($K95:AG95),AG95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AH95)+AH95>$J31,$J31-SUM($K95:AH95),AH95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AI95)+AI95>$J31,$J31-SUM($K95:AI95),AI95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AJ95)+AJ95>$J31,$J31-SUM($K95:AJ95),AJ95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AK95)+AK95>$J31,$J31-SUM($K95:AK95),AK95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AL95)+AL95>$J31,$J31-SUM($K95:AL95),AL95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AM95)+AM95>$J31,$J31-SUM($K95:AM95),AM95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AN95)+AN95>$J31,$J31-SUM($K95:AN95),AN95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AO95)+AO95>$J31,$J31-SUM($K95:AO95),AO95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AP95)+AP95>$J31,$J31-SUM($K95:AP95),AP95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AQ95)+AQ95>$J31,$J31-SUM($K95:AQ95),AQ95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AR95)+AR95>$J31,$J31-SUM($K95:AR95),AR95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AS95)+AS95>$J31,$J31-SUM($K95:AS95),AS95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AT95)+AT95>$J31,$J31-SUM($K95:AT95),AT95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AU95)+AU95>$J31,$J31-SUM($K95:AU95),AU95),0)","v":-4.8572257327350599E-17},{"$f":"IF($K95>0,IF(SUM($K95:AV95)+AV95>$J31,$J31-SUM($K95:AV95),AV95),0)","v":-4.8572257327350599E-17}]
[]
[null,"Depreciation:  2012 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,{"$f":"IF(K24>0,K24/$F99,K24)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:L99)+L99>$K24,$K24-SUM($L99:L99),L99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:M99)+M99>$K24,$K24-SUM($L99:M99),M99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:N99)+N99>$K24,$K24-SUM($L99:N99),N99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:O99)+O99>$K24,$K24-SUM($L99:O99),O99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:P99)+P99>$K24,$K24-SUM($L99:P99),P99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:Q99)+Q99>$K24,$K24-SUM($L99:Q99),Q99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:R99)+R99>$K24,$K24-SUM($L99:R99),R99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:S99)+S99>$K24,$K24-SUM($L99:S99),S99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:T99)+T99>$K24,$K24-SUM($L99:T99),T99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:U99)+U99>$K24,$K24-SUM($L99:U99),U99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:V99)+V99>$K24,$K24-SUM($L99:V99),V99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:W99)+W99>$K24,$K24-SUM($L99:W99),W99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:X99)+X99>$K24,$K24-SUM($L99:X99),X99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:Y99)+Y99>$K24,$K24-SUM($L99:Y99),Y99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:Z99)+Z99>$K24,$K24-SUM($L99:Z99),Z99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AA99)+AA99>$K24,$K24-SUM($L99:AA99),AA99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AB99)+AB99>$K24,$K24-SUM($L99:AB99),AB99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AC99)+AC99>$K24,$K24-SUM($L99:AC99),AC99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AD99)+AD99>$K24,$K24-SUM($L99:AD99),AD99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AE99)+AE99>$K24,$K24-SUM($L99:AE99),AE99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AF99)+AF99>$K24,$K24-SUM($L99:AF99),AF99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AG99)+AG99>$K24,$K24-SUM($L99:AG99),AG99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AH99)+AH99>$K24,$K24-SUM($L99:AH99),AH99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AI99)+AI99>$K24,$K24-SUM($L99:AI99),AI99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AJ99)+AJ99>$K24,$K24-SUM($L99:AJ99),AJ99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AK99)+AK99>$K24,$K24-SUM($L99:AK99),AK99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AL99)+AL99>$K24,$K24-SUM($L99:AL99),AL99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AM99)+AM99>$K24,$K24-SUM($L99:AM99),AM99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AN99)+AN99>$K24,$K24-SUM($L99:AN99),AN99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AO99)+AO99>$K24,$K24-SUM($L99:AO99),AO99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AP99)+AP99>$K24,$K24-SUM($L99:AP99),AP99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AQ99)+AQ99>$K24,$K24-SUM($L99:AQ99),AQ99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AR99)+AR99>$K24,$K24-SUM($L99:AR99),AR99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AS99)+AS99>$K24,$K24-SUM($L99:AS99),AS99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AT99)+AT99>$K24,$K24-SUM($L99:AT99),AT99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AU99)+AU99>$K24,$K24-SUM($L99:AU99),AU99),0)","v":0},{"$f":"IF($L99>0,IF(SUM($L99:AV99)+AV99>$K24,$K24-SUM($L99:AV99),AV99),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,0,{"$f":"IF($L100>0,IF(SUM($L100:L100)+L100>$K25,$K25-SUM($L100:L100),L100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:M100)+M100>$K25,$K25-SUM($L100:M100),M100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:N100)+N100>$K25,$K25-SUM($L100:N100),N100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:O100)+O100>$K25,$K25-SUM($L100:O100),O100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:P100)+P100>$K25,$K25-SUM($L100:P100),P100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:Q100)+Q100>$K25,$K25-SUM($L100:Q100),Q100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:R100)+R100>$K25,$K25-SUM($L100:R100),R100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:S100)+S100>$K25,$K25-SUM($L100:S100),S100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:T100)+T100>$K25,$K25-SUM($L100:T100),T100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:U100)+U100>$K25,$K25-SUM($L100:U100),U100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:V100)+V100>$K25,$K25-SUM($L100:V100),V100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:W100)+W100>$K25,$K25-SUM($L100:W100),W100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:X100)+X100>$K25,$K25-SUM($L100:X100),X100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:Y100)+Y100>$K25,$K25-SUM($L100:Y100),Y100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:Z100)+Z100>$K25,$K25-SUM($L100:Z100),Z100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AA100)+AA100>$K25,$K25-SUM($L100:AA100),AA100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AB100)+AB100>$K25,$K25-SUM($L100:AB100),AB100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AC100)+AC100>$K25,$K25-SUM($L100:AC100),AC100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AD100)+AD100>$K25,$K25-SUM($L100:AD100),AD100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AE100)+AE100>$K25,$K25-SUM($L100:AE100),AE100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AF100)+AF100>$K25,$K25-SUM($L100:AF100),AF100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AG100)+AG100>$K25,$K25-SUM($L100:AG100),AG100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AH100)+AH100>$K25,$K25-SUM($L100:AH100),AH100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AI100)+AI100>$K25,$K25-SUM($L100:AI100),AI100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AJ100)+AJ100>$K25,$K25-SUM($L100:AJ100),AJ100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AK100)+AK100>$K25,$K25-SUM($L100:AK100),AK100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AL100)+AL100>$K25,$K25-SUM($L100:AL100),AL100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AM100)+AM100>$K25,$K25-SUM($L100:AM100),AM100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AN100)+AN100>$K25,$K25-SUM($L100:AN100),AN100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AO100)+AO100>$K25,$K25-SUM($L100:AO100),AO100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AP100)+AP100>$K25,$K25-SUM($L100:AP100),AP100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AQ100)+AQ100>$K25,$K25-SUM($L100:AQ100),AQ100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AR100)+AR100>$K25,$K25-SUM($L100:AR100),AR100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AS100)+AS100>$K25,$K25-SUM($L100:AS100),AS100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AT100)+AT100>$K25,$K25-SUM($L100:AT100),AT100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AU100)+AU100>$K25,$K25-SUM($L100:AU100),AU100),0)","v":0},{"$f":"IF($L100>0,IF(SUM($L100:AV100)+AV100>$K25,$K25-SUM($L100:AV100),AV100),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,7.5278396923076901E-3,{"$f":"IF($L101>0,IF(SUM($L101:L101)+L101>$K26,$K26-SUM($L101:L101),L101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:M101)+M101>$K26,$K26-SUM($L101:M101),M101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:N101)+N101>$K26,$K26-SUM($L101:N101),N101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:O101)+O101>$K26,$K26-SUM($L101:O101),O101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:P101)+P101>$K26,$K26-SUM($L101:P101),P101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:Q101)+Q101>$K26,$K26-SUM($L101:Q101),Q101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:R101)+R101>$K26,$K26-SUM($L101:R101),R101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:S101)+S101>$K26,$K26-SUM($L101:S101),S101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:T101)+T101>$K26,$K26-SUM($L101:T101),T101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:U101)+U101>$K26,$K26-SUM($L101:U101),U101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:V101)+V101>$K26,$K26-SUM($L101:V101),V101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:W101)+W101>$K26,$K26-SUM($L101:W101),W101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:X101)+X101>$K26,$K26-SUM($L101:X101),X101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:Y101)+Y101>$K26,$K26-SUM($L101:Y101),Y101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:Z101)+Z101>$K26,$K26-SUM($L101:Z101),Z101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:AA101)+AA101>$K26,$K26-SUM($L101:AA101),AA101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:AB101)+AB101>$K26,$K26-SUM($L101:AB101),AB101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:AC101)+AC101>$K26,$K26-SUM($L101:AC101),AC101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:AD101)+AD101>$K26,$K26-SUM($L101:AD101),AD101),0)","v":7.5278396923076901E-3},{"$f":"IF($L101>0,IF(SUM($L101:AE101)+AE101>$K26,$K26-SUM($L101:AE101),AE101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AF101)+AF101>$K26,$K26-SUM($L101:AF101),AF101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AG101)+AG101>$K26,$K26-SUM($L101:AG101),AG101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AH101)+AH101>$K26,$K26-SUM($L101:AH101),AH101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AI101)+AI101>$K26,$K26-SUM($L101:AI101),AI101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AJ101)+AJ101>$K26,$K26-SUM($L101:AJ101),AJ101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AK101)+AK101>$K26,$K26-SUM($L101:AK101),AK101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AL101)+AL101>$K26,$K26-SUM($L101:AL101),AL101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AM101)+AM101>$K26,$K26-SUM($L101:AM101),AM101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AN101)+AN101>$K26,$K26-SUM($L101:AN101),AN101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AO101)+AO101>$K26,$K26-SUM($L101:AO101),AO101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AP101)+AP101>$K26,$K26-SUM($L101:AP101),AP101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AQ101)+AQ101>$K26,$K26-SUM($L101:AQ101),AQ101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AR101)+AR101>$K26,$K26-SUM($L101:AR101),AR101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AS101)+AS101>$K26,$K26-SUM($L101:AS101),AS101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AT101)+AT101>$K26,$K26-SUM($L101:AT101),AT101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AU101)+AU101>$K26,$K26-SUM($L101:AU101),AU101),0)","v":0},{"$f":"IF($L101>0,IF(SUM($L101:AV101)+AV101>$K26,$K26-SUM($L101:AV101),AV101),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,0,{"$f":"IF($L102>0,IF(SUM($L102:L102)+L102>$K27,$K27-SUM($L102:L102),L102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:M102)+M102>$K27,$K27-SUM($L102:M102),M102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:N102)+N102>$K27,$K27-SUM($L102:N102),N102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:O102)+O102>$K27,$K27-SUM($L102:O102),O102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:P102)+P102>$K27,$K27-SUM($L102:P102),P102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:Q102)+Q102>$K27,$K27-SUM($L102:Q102),Q102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:R102)+R102>$K27,$K27-SUM($L102:R102),R102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:S102)+S102>$K27,$K27-SUM($L102:S102),S102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:T102)+T102>$K27,$K27-SUM($L102:T102),T102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:U102)+U102>$K27,$K27-SUM($L102:U102),U102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:V102)+V102>$K27,$K27-SUM($L102:V102),V102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:W102)+W102>$K27,$K27-SUM($L102:W102),W102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:X102)+X102>$K27,$K27-SUM($L102:X102),X102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:Y102)+Y102>$K27,$K27-SUM($L102:Y102),Y102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:Z102)+Z102>$K27,$K27-SUM($L102:Z102),Z102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AA102)+AA102>$K27,$K27-SUM($L102:AA102),AA102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AB102)+AB102>$K27,$K27-SUM($L102:AB102),AB102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AC102)+AC102>$K27,$K27-SUM($L102:AC102),AC102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AD102)+AD102>$K27,$K27-SUM($L102:AD102),AD102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AE102)+AE102>$K27,$K27-SUM($L102:AE102),AE102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AF102)+AF102>$K27,$K27-SUM($L102:AF102),AF102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AG102)+AG102>$K27,$K27-SUM($L102:AG102),AG102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AH102)+AH102>$K27,$K27-SUM($L102:AH102),AH102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AI102)+AI102>$K27,$K27-SUM($L102:AI102),AI102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AJ102)+AJ102>$K27,$K27-SUM($L102:AJ102),AJ102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AK102)+AK102>$K27,$K27-SUM($L102:AK102),AK102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AL102)+AL102>$K27,$K27-SUM($L102:AL102),AL102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AM102)+AM102>$K27,$K27-SUM($L102:AM102),AM102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AN102)+AN102>$K27,$K27-SUM($L102:AN102),AN102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AO102)+AO102>$K27,$K27-SUM($L102:AO102),AO102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AP102)+AP102>$K27,$K27-SUM($L102:AP102),AP102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AQ102)+AQ102>$K27,$K27-SUM($L102:AQ102),AQ102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AR102)+AR102>$K27,$K27-SUM($L102:AR102),AR102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AS102)+AS102>$K27,$K27-SUM($L102:AS102),AS102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AT102)+AT102>$K27,$K27-SUM($L102:AT102),AT102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AU102)+AU102>$K27,$K27-SUM($L102:AU102),AU102),0)","v":0},{"$f":"IF($L102>0,IF(SUM($L102:AV102)+AV102>$K27,$K27-SUM($L102:AV102),AV102),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,4.8731913999999987E-2,{"$f":"IF($L103>0,IF(SUM($L103:L103)+L103>$K28,$K28-SUM($L103:L103),L103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:M103)+M103>$K28,$K28-SUM($L103:M103),M103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:N103)+N103>$K28,$K28-SUM($L103:N103),N103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:O103)+O103>$K28,$K28-SUM($L103:O103),O103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:P103)+P103>$K28,$K28-SUM($L103:P103),P103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:Q103)+Q103>$K28,$K28-SUM($L103:Q103),Q103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:R103)+R103>$K28,$K28-SUM($L103:R103),R103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:S103)+S103>$K28,$K28-SUM($L103:S103),S103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:T103)+T103>$K28,$K28-SUM($L103:T103),T103),0)","v":4.8731913999999987E-2},{"$f":"IF($L103>0,IF(SUM($L103:U103)+U103>$K28,$K28-SUM($L103:U103),U103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:V103)+V103>$K28,$K28-SUM($L103:V103),V103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:W103)+W103>$K28,$K28-SUM($L103:W103),W103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:X103)+X103>$K28,$K28-SUM($L103:X103),X103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:Y103)+Y103>$K28,$K28-SUM($L103:Y103),Y103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:Z103)+Z103>$K28,$K28-SUM($L103:Z103),Z103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AA103)+AA103>$K28,$K28-SUM($L103:AA103),AA103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AB103)+AB103>$K28,$K28-SUM($L103:AB103),AB103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AC103)+AC103>$K28,$K28-SUM($L103:AC103),AC103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AD103)+AD103>$K28,$K28-SUM($L103:AD103),AD103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AE103)+AE103>$K28,$K28-SUM($L103:AE103),AE103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AF103)+AF103>$K28,$K28-SUM($L103:AF103),AF103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AG103)+AG103>$K28,$K28-SUM($L103:AG103),AG103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AH103)+AH103>$K28,$K28-SUM($L103:AH103),AH103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AI103)+AI103>$K28,$K28-SUM($L103:AI103),AI103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AJ103)+AJ103>$K28,$K28-SUM($L103:AJ103),AJ103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AK103)+AK103>$K28,$K28-SUM($L103:AK103),AK103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AL103)+AL103>$K28,$K28-SUM($L103:AL103),AL103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AM103)+AM103>$K28,$K28-SUM($L103:AM103),AM103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AN103)+AN103>$K28,$K28-SUM($L103:AN103),AN103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AO103)+AO103>$K28,$K28-SUM($L103:AO103),AO103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AP103)+AP103>$K28,$K28-SUM($L103:AP103),AP103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AQ103)+AQ103>$K28,$K28-SUM($L103:AQ103),AQ103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AR103)+AR103>$K28,$K28-SUM($L103:AR103),AR103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AS103)+AS103>$K28,$K28-SUM($L103:AS103),AS103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AT103)+AT103>$K28,$K28-SUM($L103:AT103),AT103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AU103)+AU103>$K28,$K28-SUM($L103:AU103),AU103),0)","v":0},{"$f":"IF($L103>0,IF(SUM($L103:AV103)+AV103>$K28,$K28-SUM($L103:AV103),AV103),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,0,{"$f":"IF($L104>0,IF(SUM($L104:L104)+L104>$K29,$K29-SUM($L104:L104),L104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:M104)+M104>$K29,$K29-SUM($L104:M104),M104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:N104)+N104>$K29,$K29-SUM($L104:N104),N104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:O104)+O104>$K29,$K29-SUM($L104:O104),O104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:P104)+P104>$K29,$K29-SUM($L104:P104),P104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:Q104)+Q104>$K29,$K29-SUM($L104:Q104),Q104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:R104)+R104>$K29,$K29-SUM($L104:R104),R104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:S104)+S104>$K29,$K29-SUM($L104:S104),S104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:T104)+T104>$K29,$K29-SUM($L104:T104),T104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:U104)+U104>$K29,$K29-SUM($L104:U104),U104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:V104)+V104>$K29,$K29-SUM($L104:V104),V104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:W104)+W104>$K29,$K29-SUM($L104:W104),W104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:X104)+X104>$K29,$K29-SUM($L104:X104),X104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:Y104)+Y104>$K29,$K29-SUM($L104:Y104),Y104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:Z104)+Z104>$K29,$K29-SUM($L104:Z104),Z104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AA104)+AA104>$K29,$K29-SUM($L104:AA104),AA104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AB104)+AB104>$K29,$K29-SUM($L104:AB104),AB104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AC104)+AC104>$K29,$K29-SUM($L104:AC104),AC104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AD104)+AD104>$K29,$K29-SUM($L104:AD104),AD104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AE104)+AE104>$K29,$K29-SUM($L104:AE104),AE104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AF104)+AF104>$K29,$K29-SUM($L104:AF104),AF104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AG104)+AG104>$K29,$K29-SUM($L104:AG104),AG104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AH104)+AH104>$K29,$K29-SUM($L104:AH104),AH104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AI104)+AI104>$K29,$K29-SUM($L104:AI104),AI104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AJ104)+AJ104>$K29,$K29-SUM($L104:AJ104),AJ104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AK104)+AK104>$K29,$K29-SUM($L104:AK104),AK104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AL104)+AL104>$K29,$K29-SUM($L104:AL104),AL104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AM104)+AM104>$K29,$K29-SUM($L104:AM104),AM104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AN104)+AN104>$K29,$K29-SUM($L104:AN104),AN104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AO104)+AO104>$K29,$K29-SUM($L104:AO104),AO104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AP104)+AP104>$K29,$K29-SUM($L104:AP104),AP104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AQ104)+AQ104>$K29,$K29-SUM($L104:AQ104),AQ104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AR104)+AR104>$K29,$K29-SUM($L104:AR104),AR104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AS104)+AS104>$K29,$K29-SUM($L104:AS104),AS104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AT104)+AT104>$K29,$K29-SUM($L104:AT104),AT104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AU104)+AU104>$K29,$K29-SUM($L104:AU104),AU104),0)","v":0},{"$f":"IF($L104>0,IF(SUM($L104:AV104)+AV104>$K29,$K29-SUM($L104:AV104),AV104),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,0,{"$f":"IF($L105>0,IF(SUM($L105:L105)+L105>$K30,$K30-SUM($L105:L105),L105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:M105)+M105>$K30,$K30-SUM($L105:M105),M105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:N105)+N105>$K30,$K30-SUM($L105:N105),N105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:O105)+O105>$K30,$K30-SUM($L105:O105),O105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:P105)+P105>$K30,$K30-SUM($L105:P105),P105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:Q105)+Q105>$K30,$K30-SUM($L105:Q105),Q105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:R105)+R105>$K30,$K30-SUM($L105:R105),R105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:S105)+S105>$K30,$K30-SUM($L105:S105),S105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:T105)+T105>$K30,$K30-SUM($L105:T105),T105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:U105)+U105>$K30,$K30-SUM($L105:U105),U105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:V105)+V105>$K30,$K30-SUM($L105:V105),V105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:W105)+W105>$K30,$K30-SUM($L105:W105),W105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:X105)+X105>$K30,$K30-SUM($L105:X105),X105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:Y105)+Y105>$K30,$K30-SUM($L105:Y105),Y105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:Z105)+Z105>$K30,$K30-SUM($L105:Z105),Z105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AA105)+AA105>$K30,$K30-SUM($L105:AA105),AA105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AB105)+AB105>$K30,$K30-SUM($L105:AB105),AB105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AC105)+AC105>$K30,$K30-SUM($L105:AC105),AC105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AD105)+AD105>$K30,$K30-SUM($L105:AD105),AD105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AE105)+AE105>$K30,$K30-SUM($L105:AE105),AE105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AF105)+AF105>$K30,$K30-SUM($L105:AF105),AF105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AG105)+AG105>$K30,$K30-SUM($L105:AG105),AG105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AH105)+AH105>$K30,$K30-SUM($L105:AH105),AH105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AI105)+AI105>$K30,$K30-SUM($L105:AI105),AI105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AJ105)+AJ105>$K30,$K30-SUM($L105:AJ105),AJ105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AK105)+AK105>$K30,$K30-SUM($L105:AK105),AK105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AL105)+AL105>$K30,$K30-SUM($L105:AL105),AL105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AM105)+AM105>$K30,$K30-SUM($L105:AM105),AM105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AN105)+AN105>$K30,$K30-SUM($L105:AN105),AN105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AO105)+AO105>$K30,$K30-SUM($L105:AO105),AO105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AP105)+AP105>$K30,$K30-SUM($L105:AP105),AP105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AQ105)+AQ105>$K30,$K30-SUM($L105:AQ105),AQ105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AR105)+AR105>$K30,$K30-SUM($L105:AR105),AR105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AS105)+AS105>$K30,$K30-SUM($L105:AS105),AS105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AT105)+AT105>$K30,$K30-SUM($L105:AT105),AT105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AU105)+AU105>$K30,$K30-SUM($L105:AU105),AU105),0)","v":0},{"$f":"IF($L105>0,IF(SUM($L105:AV105)+AV105>$K30,$K30-SUM($L105:AV105),AV105),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,2.5780999999999998E-3,{"$f":"IF($L106>0,IF(SUM($L106:L106)+L106>$K31,$K31-SUM($L106:L106),L106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:M106)+M106>$K31,$K31-SUM($L106:M106),M106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:N106)+N106>$K31,$K31-SUM($L106:N106),N106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:O106)+O106>$K31,$K31-SUM($L106:O106),O106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:P106)+P106>$K31,$K31-SUM($L106:P106),P106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:Q106)+Q106>$K31,$K31-SUM($L106:Q106),Q106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:R106)+R106>$K31,$K31-SUM($L106:R106),R106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:S106)+S106>$K31,$K31-SUM($L106:S106),S106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:T106)+T106>$K31,$K31-SUM($L106:T106),T106),0)","v":2.5780999999999998E-3},{"$f":"IF($L106>0,IF(SUM($L106:U106)+U106>$K31,$K31-SUM($L106:U106),U106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:V106)+V106>$K31,$K31-SUM($L106:V106),V106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:W106)+W106>$K31,$K31-SUM($L106:W106),W106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:X106)+X106>$K31,$K31-SUM($L106:X106),X106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:Y106)+Y106>$K31,$K31-SUM($L106:Y106),Y106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:Z106)+Z106>$K31,$K31-SUM($L106:Z106),Z106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AA106)+AA106>$K31,$K31-SUM($L106:AA106),AA106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AB106)+AB106>$K31,$K31-SUM($L106:AB106),AB106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AC106)+AC106>$K31,$K31-SUM($L106:AC106),AC106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AD106)+AD106>$K31,$K31-SUM($L106:AD106),AD106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AE106)+AE106>$K31,$K31-SUM($L106:AE106),AE106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AF106)+AF106>$K31,$K31-SUM($L106:AF106),AF106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AG106)+AG106>$K31,$K31-SUM($L106:AG106),AG106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AH106)+AH106>$K31,$K31-SUM($L106:AH106),AH106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AI106)+AI106>$K31,$K31-SUM($L106:AI106),AI106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AJ106)+AJ106>$K31,$K31-SUM($L106:AJ106),AJ106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AK106)+AK106>$K31,$K31-SUM($L106:AK106),AK106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AL106)+AL106>$K31,$K31-SUM($L106:AL106),AL106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AM106)+AM106>$K31,$K31-SUM($L106:AM106),AM106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AN106)+AN106>$K31,$K31-SUM($L106:AN106),AN106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AO106)+AO106>$K31,$K31-SUM($L106:AO106),AO106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AP106)+AP106>$K31,$K31-SUM($L106:AP106),AP106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AQ106)+AQ106>$K31,$K31-SUM($L106:AQ106),AQ106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AR106)+AR106>$K31,$K31-SUM($L106:AR106),AR106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AS106)+AS106>$K31,$K31-SUM($L106:AS106),AS106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AT106)+AT106>$K31,$K31-SUM($L106:AT106),AT106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AU106)+AU106>$K31,$K31-SUM($L106:AU106),AU106),0)","v":0},{"$f":"IF($L106>0,IF(SUM($L106:AV106)+AV106>$K31,$K31-SUM($L106:AV106),AV106),0)","v":0}]
[]
[null,"Depreciation:  2013 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,{"$f":"IF(L24>0,L24/$F110,L24)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:M110)+M110>$L24,$L24-SUM($M110:M110),M110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:N110)+N110>$L24,$L24-SUM($M110:N110),N110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:O110)+O110>$L24,$L24-SUM($M110:O110),O110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:P110)+P110>$L24,$L24-SUM($M110:P110),P110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:Q110)+Q110>$L24,$L24-SUM($M110:Q110),Q110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:R110)+R110>$L24,$L24-SUM($M110:R110),R110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:S110)+S110>$L24,$L24-SUM($M110:S110),S110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:T110)+T110>$L24,$L24-SUM($M110:T110),T110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:U110)+U110>$L24,$L24-SUM($M110:U110),U110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:V110)+V110>$L24,$L24-SUM($M110:V110),V110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:W110)+W110>$L24,$L24-SUM($M110:W110),W110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:X110)+X110>$L24,$L24-SUM($M110:X110),X110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:Y110)+Y110>$L24,$L24-SUM($M110:Y110),Y110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:Z110)+Z110>$L24,$L24-SUM($M110:Z110),Z110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:AA110)+AA110>$L24,$L24-SUM($M110:AA110),AA110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:AB110)+AB110>$L24,$L24-SUM($M110:AB110),AB110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:AC110)+AC110>$L24,$L24-SUM($M110:AC110),AC110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:AD110)+AD110>$L24,$L24-SUM($M110:AD110),AD110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:AE110)+AE110>$L24,$L24-SUM($M110:AE110),AE110),0)","v":1.2816500000000001E-3},{"$f":"IF($M110>0,IF(SUM($M110:AF110)+AF110>$L24,$L24-SUM($M110:AF110),AF110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AG110)+AG110>$L24,$L24-SUM($M110:AG110),AG110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AH110)+AH110>$L24,$L24-SUM($M110:AH110),AH110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AI110)+AI110>$L24,$L24-SUM($M110:AI110),AI110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AJ110)+AJ110>$L24,$L24-SUM($M110:AJ110),AJ110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AK110)+AK110>$L24,$L24-SUM($M110:AK110),AK110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AL110)+AL110>$L24,$L24-SUM($M110:AL110),AL110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AM110)+AM110>$L24,$L24-SUM($M110:AM110),AM110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AN110)+AN110>$L24,$L24-SUM($M110:AN110),AN110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AO110)+AO110>$L24,$L24-SUM($M110:AO110),AO110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AP110)+AP110>$L24,$L24-SUM($M110:AP110),AP110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AQ110)+AQ110>$L24,$L24-SUM($M110:AQ110),AQ110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AR110)+AR110>$L24,$L24-SUM($M110:AR110),AR110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AS110)+AS110>$L24,$L24-SUM($M110:AS110),AS110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AT110)+AT110>$L24,$L24-SUM($M110:AT110),AT110),0)","v":3.4694469519536142E-18},{"$f":"IF($M110>0,IF(SUM($M110:AU110)+AU110>$L24,$L24-SUM($M110:AU110),AU110),0)","v":-4.8572257327350599E-17},{"$f":"IF($M110>0,IF(SUM($M110:AV110)+AV110>$L24,$L24-SUM($M110:AV110),AV110),0)","v":-4.8572257327350599E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,0,{"$f":"IF($M111>0,IF(SUM($M111:M111)+M111>$L25,$L25-SUM($M111:M111),M111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:N111)+N111>$L25,$L25-SUM($M111:N111),N111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:O111)+O111>$L25,$L25-SUM($M111:O111),O111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:P111)+P111>$L25,$L25-SUM($M111:P111),P111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:Q111)+Q111>$L25,$L25-SUM($M111:Q111),Q111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:R111)+R111>$L25,$L25-SUM($M111:R111),R111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:S111)+S111>$L25,$L25-SUM($M111:S111),S111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:T111)+T111>$L25,$L25-SUM($M111:T111),T111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:U111)+U111>$L25,$L25-SUM($M111:U111),U111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:V111)+V111>$L25,$L25-SUM($M111:V111),V111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:W111)+W111>$L25,$L25-SUM($M111:W111),W111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:X111)+X111>$L25,$L25-SUM($M111:X111),X111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:Y111)+Y111>$L25,$L25-SUM($M111:Y111),Y111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:Z111)+Z111>$L25,$L25-SUM($M111:Z111),Z111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AA111)+AA111>$L25,$L25-SUM($M111:AA111),AA111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AB111)+AB111>$L25,$L25-SUM($M111:AB111),AB111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AC111)+AC111>$L25,$L25-SUM($M111:AC111),AC111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AD111)+AD111>$L25,$L25-SUM($M111:AD111),AD111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AE111)+AE111>$L25,$L25-SUM($M111:AE111),AE111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AF111)+AF111>$L25,$L25-SUM($M111:AF111),AF111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AG111)+AG111>$L25,$L25-SUM($M111:AG111),AG111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AH111)+AH111>$L25,$L25-SUM($M111:AH111),AH111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AI111)+AI111>$L25,$L25-SUM($M111:AI111),AI111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AJ111)+AJ111>$L25,$L25-SUM($M111:AJ111),AJ111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AK111)+AK111>$L25,$L25-SUM($M111:AK111),AK111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AL111)+AL111>$L25,$L25-SUM($M111:AL111),AL111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AM111)+AM111>$L25,$L25-SUM($M111:AM111),AM111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AN111)+AN111>$L25,$L25-SUM($M111:AN111),AN111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AO111)+AO111>$L25,$L25-SUM($M111:AO111),AO111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AP111)+AP111>$L25,$L25-SUM($M111:AP111),AP111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AQ111)+AQ111>$L25,$L25-SUM($M111:AQ111),AQ111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AR111)+AR111>$L25,$L25-SUM($M111:AR111),AR111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AS111)+AS111>$L25,$L25-SUM($M111:AS111),AS111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AT111)+AT111>$L25,$L25-SUM($M111:AT111),AT111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AU111)+AU111>$L25,$L25-SUM($M111:AU111),AU111),0)","v":0},{"$f":"IF($M111>0,IF(SUM($M111:AV111)+AV111>$L25,$L25-SUM($M111:AV111),AV111),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,2.3915609230769248E-2,{"$f":"IF($M112>0,IF(SUM($M112:M112)+M112>$L26,$L26-SUM($M112:M112),M112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:N112)+N112>$L26,$L26-SUM($M112:N112),N112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:O112)+O112>$L26,$L26-SUM($M112:O112),O112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:P112)+P112>$L26,$L26-SUM($M112:P112),P112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:Q112)+Q112>$L26,$L26-SUM($M112:Q112),Q112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:R112)+R112>$L26,$L26-SUM($M112:R112),R112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:S112)+S112>$L26,$L26-SUM($M112:S112),S112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:T112)+T112>$L26,$L26-SUM($M112:T112),T112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:U112)+U112>$L26,$L26-SUM($M112:U112),U112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:V112)+V112>$L26,$L26-SUM($M112:V112),V112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:W112)+W112>$L26,$L26-SUM($M112:W112),W112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:X112)+X112>$L26,$L26-SUM($M112:X112),X112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:Y112)+Y112>$L26,$L26-SUM($M112:Y112),Y112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:Z112)+Z112>$L26,$L26-SUM($M112:Z112),Z112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:AA112)+AA112>$L26,$L26-SUM($M112:AA112),AA112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:AB112)+AB112>$L26,$L26-SUM($M112:AB112),AB112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:AC112)+AC112>$L26,$L26-SUM($M112:AC112),AC112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:AD112)+AD112>$L26,$L26-SUM($M112:AD112),AD112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:AE112)+AE112>$L26,$L26-SUM($M112:AE112),AE112),0)","v":2.3915609230769248E-2},{"$f":"IF($M112>0,IF(SUM($M112:AF112)+AF112>$L26,$L26-SUM($M112:AF112),AF112),0)","v":1.1102230246251565E-16},{"$f":"IF($M112>0,IF(SUM($M112:AG112)+AG112>$L26,$L26-SUM($M112:AG112),AG112),0)","v":1.1102230246251565E-16},{"$f":"IF($M112>0,IF(SUM($M112:AH112)+AH112>$L26,$L26-SUM($M112:AH112),AH112),0)","v":1.1102230246251565E-16},{"$f":"IF($M112>0,IF(SUM($M112:AI112)+AI112>$L26,$L26-SUM($M112:AI112),AI112),0)","v":1.1102230246251565E-16},{"$f":"IF($M112>0,IF(SUM($M112:AJ112)+AJ112>$L26,$L26-SUM($M112:AJ112),AJ112),0)","v":1.1102230246251565E-16},{"$f":"IF($M112>0,IF(SUM($M112:AK112)+AK112>$L26,$L26-SUM($M112:AK112),AK112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AL112)+AL112>$L26,$L26-SUM($M112:AL112),AL112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AM112)+AM112>$L26,$L26-SUM($M112:AM112),AM112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AN112)+AN112>$L26,$L26-SUM($M112:AN112),AN112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AO112)+AO112>$L26,$L26-SUM($M112:AO112),AO112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AP112)+AP112>$L26,$L26-SUM($M112:AP112),AP112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AQ112)+AQ112>$L26,$L26-SUM($M112:AQ112),AQ112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AR112)+AR112>$L26,$L26-SUM($M112:AR112),AR112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AS112)+AS112>$L26,$L26-SUM($M112:AS112),AS112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AT112)+AT112>$L26,$L26-SUM($M112:AT112),AT112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AU112)+AU112>$L26,$L26-SUM($M112:AU112),AU112),0)","v":-4.4408920985006262E-16},{"$f":"IF($M112>0,IF(SUM($M112:AV112)+AV112>$L26,$L26-SUM($M112:AV112),AV112),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,6.7799999999999996E-3,{"$f":"IF($M113>0,IF(SUM($M113:M113)+M113>$L27,$L27-SUM($M113:M113),M113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:N113)+N113>$L27,$L27-SUM($M113:N113),N113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:O113)+O113>$L27,$L27-SUM($M113:O113),O113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:P113)+P113>$L27,$L27-SUM($M113:P113),P113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:Q113)+Q113>$L27,$L27-SUM($M113:Q113),Q113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:R113)+R113>$L27,$L27-SUM($M113:R113),R113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:S113)+S113>$L27,$L27-SUM($M113:S113),S113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:T113)+T113>$L27,$L27-SUM($M113:T113),T113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:U113)+U113>$L27,$L27-SUM($M113:U113),U113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:V113)+V113>$L27,$L27-SUM($M113:V113),V113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:W113)+W113>$L27,$L27-SUM($M113:W113),W113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:X113)+X113>$L27,$L27-SUM($M113:X113),X113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:Y113)+Y113>$L27,$L27-SUM($M113:Y113),Y113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:Z113)+Z113>$L27,$L27-SUM($M113:Z113),Z113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:AA113)+AA113>$L27,$L27-SUM($M113:AA113),AA113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:AB113)+AB113>$L27,$L27-SUM($M113:AB113),AB113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:AC113)+AC113>$L27,$L27-SUM($M113:AC113),AC113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:AD113)+AD113>$L27,$L27-SUM($M113:AD113),AD113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:AE113)+AE113>$L27,$L27-SUM($M113:AE113),AE113),0)","v":6.7799999999999996E-3},{"$f":"IF($M113>0,IF(SUM($M113:AF113)+AF113>$L27,$L27-SUM($M113:AF113),AF113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AG113)+AG113>$L27,$L27-SUM($M113:AG113),AG113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AH113)+AH113>$L27,$L27-SUM($M113:AH113),AH113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AI113)+AI113>$L27,$L27-SUM($M113:AI113),AI113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AJ113)+AJ113>$L27,$L27-SUM($M113:AJ113),AJ113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AK113)+AK113>$L27,$L27-SUM($M113:AK113),AK113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AL113)+AL113>$L27,$L27-SUM($M113:AL113),AL113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AM113)+AM113>$L27,$L27-SUM($M113:AM113),AM113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AN113)+AN113>$L27,$L27-SUM($M113:AN113),AN113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AO113)+AO113>$L27,$L27-SUM($M113:AO113),AO113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AP113)+AP113>$L27,$L27-SUM($M113:AP113),AP113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AQ113)+AQ113>$L27,$L27-SUM($M113:AQ113),AQ113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AR113)+AR113>$L27,$L27-SUM($M113:AR113),AR113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AS113)+AS113>$L27,$L27-SUM($M113:AS113),AS113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AT113)+AT113>$L27,$L27-SUM($M113:AT113),AT113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AU113)+AU113>$L27,$L27-SUM($M113:AU113),AU113),0)","v":2.7755575615628914E-17},{"$f":"IF($M113>0,IF(SUM($M113:AV113)+AV113>$L27,$L27-SUM($M113:AV113),AV113),0)","v":2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,3.6361652999999994E-2,{"$f":"IF($M114>0,IF(SUM($M114:M114)+M114>$L28,$L28-SUM($M114:M114),M114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:N114)+N114>$L28,$L28-SUM($M114:N114),N114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:O114)+O114>$L28,$L28-SUM($M114:O114),O114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:P114)+P114>$L28,$L28-SUM($M114:P114),P114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:Q114)+Q114>$L28,$L28-SUM($M114:Q114),Q114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:R114)+R114>$L28,$L28-SUM($M114:R114),R114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:S114)+S114>$L28,$L28-SUM($M114:S114),S114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:T114)+T114>$L28,$L28-SUM($M114:T114),T114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:U114)+U114>$L28,$L28-SUM($M114:U114),U114),0)","v":3.6361652999999994E-2},{"$f":"IF($M114>0,IF(SUM($M114:V114)+V114>$L28,$L28-SUM($M114:V114),V114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:W114)+W114>$L28,$L28-SUM($M114:W114),W114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:X114)+X114>$L28,$L28-SUM($M114:X114),X114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:Y114)+Y114>$L28,$L28-SUM($M114:Y114),Y114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:Z114)+Z114>$L28,$L28-SUM($M114:Z114),Z114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AA114)+AA114>$L28,$L28-SUM($M114:AA114),AA114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AB114)+AB114>$L28,$L28-SUM($M114:AB114),AB114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AC114)+AC114>$L28,$L28-SUM($M114:AC114),AC114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AD114)+AD114>$L28,$L28-SUM($M114:AD114),AD114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AE114)+AE114>$L28,$L28-SUM($M114:AE114),AE114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AF114)+AF114>$L28,$L28-SUM($M114:AF114),AF114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AG114)+AG114>$L28,$L28-SUM($M114:AG114),AG114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AH114)+AH114>$L28,$L28-SUM($M114:AH114),AH114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AI114)+AI114>$L28,$L28-SUM($M114:AI114),AI114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AJ114)+AJ114>$L28,$L28-SUM($M114:AJ114),AJ114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AK114)+AK114>$L28,$L28-SUM($M114:AK114),AK114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AL114)+AL114>$L28,$L28-SUM($M114:AL114),AL114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AM114)+AM114>$L28,$L28-SUM($M114:AM114),AM114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AN114)+AN114>$L28,$L28-SUM($M114:AN114),AN114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AO114)+AO114>$L28,$L28-SUM($M114:AO114),AO114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AP114)+AP114>$L28,$L28-SUM($M114:AP114),AP114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AQ114)+AQ114>$L28,$L28-SUM($M114:AQ114),AQ114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AR114)+AR114>$L28,$L28-SUM($M114:AR114),AR114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AS114)+AS114>$L28,$L28-SUM($M114:AS114),AS114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AT114)+AT114>$L28,$L28-SUM($M114:AT114),AT114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AU114)+AU114>$L28,$L28-SUM($M114:AU114),AU114),0)","v":0},{"$f":"IF($M114>0,IF(SUM($M114:AV114)+AV114>$L28,$L28-SUM($M114:AV114),AV114),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,0,{"$f":"IF($M115>0,IF(SUM($M115:M115)+M115>$L29,$L29-SUM($M115:M115),M115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:N115)+N115>$L29,$L29-SUM($M115:N115),N115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:O115)+O115>$L29,$L29-SUM($M115:O115),O115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:P115)+P115>$L29,$L29-SUM($M115:P115),P115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:Q115)+Q115>$L29,$L29-SUM($M115:Q115),Q115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:R115)+R115>$L29,$L29-SUM($M115:R115),R115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:S115)+S115>$L29,$L29-SUM($M115:S115),S115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:T115)+T115>$L29,$L29-SUM($M115:T115),T115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:U115)+U115>$L29,$L29-SUM($M115:U115),U115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:V115)+V115>$L29,$L29-SUM($M115:V115),V115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:W115)+W115>$L29,$L29-SUM($M115:W115),W115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:X115)+X115>$L29,$L29-SUM($M115:X115),X115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:Y115)+Y115>$L29,$L29-SUM($M115:Y115),Y115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:Z115)+Z115>$L29,$L29-SUM($M115:Z115),Z115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AA115)+AA115>$L29,$L29-SUM($M115:AA115),AA115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AB115)+AB115>$L29,$L29-SUM($M115:AB115),AB115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AC115)+AC115>$L29,$L29-SUM($M115:AC115),AC115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AD115)+AD115>$L29,$L29-SUM($M115:AD115),AD115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AE115)+AE115>$L29,$L29-SUM($M115:AE115),AE115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AF115)+AF115>$L29,$L29-SUM($M115:AF115),AF115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AG115)+AG115>$L29,$L29-SUM($M115:AG115),AG115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AH115)+AH115>$L29,$L29-SUM($M115:AH115),AH115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AI115)+AI115>$L29,$L29-SUM($M115:AI115),AI115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AJ115)+AJ115>$L29,$L29-SUM($M115:AJ115),AJ115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AK115)+AK115>$L29,$L29-SUM($M115:AK115),AK115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AL115)+AL115>$L29,$L29-SUM($M115:AL115),AL115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AM115)+AM115>$L29,$L29-SUM($M115:AM115),AM115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AN115)+AN115>$L29,$L29-SUM($M115:AN115),AN115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AO115)+AO115>$L29,$L29-SUM($M115:AO115),AO115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AP115)+AP115>$L29,$L29-SUM($M115:AP115),AP115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AQ115)+AQ115>$L29,$L29-SUM($M115:AQ115),AQ115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AR115)+AR115>$L29,$L29-SUM($M115:AR115),AR115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AS115)+AS115>$L29,$L29-SUM($M115:AS115),AS115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AT115)+AT115>$L29,$L29-SUM($M115:AT115),AT115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AU115)+AU115>$L29,$L29-SUM($M115:AU115),AU115),0)","v":0},{"$f":"IF($M115>0,IF(SUM($M115:AV115)+AV115>$L29,$L29-SUM($M115:AV115),AV115),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,5.28E-2,{"$f":"IF($M116>0,IF(SUM($M116:M116)+M116>$L30,$L30-SUM($M116:M116),M116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:N116)+N116>$L30,$L30-SUM($M116:N116),N116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:O116)+O116>$L30,$L30-SUM($M116:O116),O116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:P116)+P116>$L30,$L30-SUM($M116:P116),P116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:Q116)+Q116>$L30,$L30-SUM($M116:Q116),Q116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:R116)+R116>$L30,$L30-SUM($M116:R116),R116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:S116)+S116>$L30,$L30-SUM($M116:S116),S116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:T116)+T116>$L30,$L30-SUM($M116:T116),T116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:U116)+U116>$L30,$L30-SUM($M116:U116),U116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:V116)+V116>$L30,$L30-SUM($M116:V116),V116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:W116)+W116>$L30,$L30-SUM($M116:W116),W116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:X116)+X116>$L30,$L30-SUM($M116:X116),X116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:Y116)+Y116>$L30,$L30-SUM($M116:Y116),Y116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:Z116)+Z116>$L30,$L30-SUM($M116:Z116),Z116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:AA116)+AA116>$L30,$L30-SUM($M116:AA116),AA116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:AB116)+AB116>$L30,$L30-SUM($M116:AB116),AB116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:AC116)+AC116>$L30,$L30-SUM($M116:AC116),AC116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:AD116)+AD116>$L30,$L30-SUM($M116:AD116),AD116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:AE116)+AE116>$L30,$L30-SUM($M116:AE116),AE116),0)","v":5.28E-2},{"$f":"IF($M116>0,IF(SUM($M116:AF116)+AF116>$L30,$L30-SUM($M116:AF116),AF116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AG116)+AG116>$L30,$L30-SUM($M116:AG116),AG116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AH116)+AH116>$L30,$L30-SUM($M116:AH116),AH116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AI116)+AI116>$L30,$L30-SUM($M116:AI116),AI116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AJ116)+AJ116>$L30,$L30-SUM($M116:AJ116),AJ116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AK116)+AK116>$L30,$L30-SUM($M116:AK116),AK116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AL116)+AL116>$L30,$L30-SUM($M116:AL116),AL116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AM116)+AM116>$L30,$L30-SUM($M116:AM116),AM116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AN116)+AN116>$L30,$L30-SUM($M116:AN116),AN116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AO116)+AO116>$L30,$L30-SUM($M116:AO116),AO116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AP116)+AP116>$L30,$L30-SUM($M116:AP116),AP116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AQ116)+AQ116>$L30,$L30-SUM($M116:AQ116),AQ116),0)","v":4.4408920985006262E-16},{"$f":"IF($M116>0,IF(SUM($M116:AR116)+AR116>$L30,$L30-SUM($M116:AR116),AR116),0)","v":-4.8849813083506888E-15},{"$f":"IF($M116>0,IF(SUM($M116:AS116)+AS116>$L30,$L30-SUM($M116:AS116),AS116),0)","v":-4.8849813083506888E-15},{"$f":"IF($M116>0,IF(SUM($M116:AT116)+AT116>$L30,$L30-SUM($M116:AT116),AT116),0)","v":-4.8849813083506888E-15},{"$f":"IF($M116>0,IF(SUM($M116:AU116)+AU116>$L30,$L30-SUM($M116:AU116),AU116),0)","v":-4.8849813083506888E-15},{"$f":"IF($M116>0,IF(SUM($M116:AV116)+AV116>$L30,$L30-SUM($M116:AV116),AV116),0)","v":-4.8849813083506888E-15}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,5.3413231408400007E-2,{"$f":"IF($M117>0,IF(SUM($M117:M117)+M117>$L31,$L31-SUM($M117:M117),M117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:N117)+N117>$L31,$L31-SUM($M117:N117),N117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:O117)+O117>$L31,$L31-SUM($M117:O117),O117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:P117)+P117>$L31,$L31-SUM($M117:P117),P117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:Q117)+Q117>$L31,$L31-SUM($M117:Q117),Q117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:R117)+R117>$L31,$L31-SUM($M117:R117),R117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:S117)+S117>$L31,$L31-SUM($M117:S117),S117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:T117)+T117>$L31,$L31-SUM($M117:T117),T117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:U117)+U117>$L31,$L31-SUM($M117:U117),U117),0)","v":5.3413231408400007E-2},{"$f":"IF($M117>0,IF(SUM($M117:V117)+V117>$L31,$L31-SUM($M117:V117),V117),0)","v":1.1102230246251565E-16},{"$f":"IF($M117>0,IF(SUM($M117:W117)+W117>$L31,$L31-SUM($M117:W117),W117),0)","v":1.1102230246251565E-16},{"$f":"IF($M117>0,IF(SUM($M117:X117)+X117>$L31,$L31-SUM($M117:X117),X117),0)","v":1.1102230246251565E-16},{"$f":"IF($M117>0,IF(SUM($M117:Y117)+Y117>$L31,$L31-SUM($M117:Y117),Y117),0)","v":1.1102230246251565E-16},{"$f":"IF($M117>0,IF(SUM($M117:Z117)+Z117>$L31,$L31-SUM($M117:Z117),Z117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AA117)+AA117>$L31,$L31-SUM($M117:AA117),AA117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AB117)+AB117>$L31,$L31-SUM($M117:AB117),AB117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AC117)+AC117>$L31,$L31-SUM($M117:AC117),AC117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AD117)+AD117>$L31,$L31-SUM($M117:AD117),AD117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AE117)+AE117>$L31,$L31-SUM($M117:AE117),AE117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AF117)+AF117>$L31,$L31-SUM($M117:AF117),AF117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AG117)+AG117>$L31,$L31-SUM($M117:AG117),AG117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AH117)+AH117>$L31,$L31-SUM($M117:AH117),AH117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AI117)+AI117>$L31,$L31-SUM($M117:AI117),AI117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AJ117)+AJ117>$L31,$L31-SUM($M117:AJ117),AJ117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AK117)+AK117>$L31,$L31-SUM($M117:AK117),AK117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AL117)+AL117>$L31,$L31-SUM($M117:AL117),AL117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AM117)+AM117>$L31,$L31-SUM($M117:AM117),AM117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AN117)+AN117>$L31,$L31-SUM($M117:AN117),AN117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AO117)+AO117>$L31,$L31-SUM($M117:AO117),AO117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AP117)+AP117>$L31,$L31-SUM($M117:AP117),AP117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AQ117)+AQ117>$L31,$L31-SUM($M117:AQ117),AQ117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AR117)+AR117>$L31,$L31-SUM($M117:AR117),AR117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AS117)+AS117>$L31,$L31-SUM($M117:AS117),AS117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AT117)+AT117>$L31,$L31-SUM($M117:AT117),AT117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AU117)+AU117>$L31,$L31-SUM($M117:AU117),AU117),0)","v":-3.3306690738754696E-16},{"$f":"IF($M117>0,IF(SUM($M117:AV117)+AV117>$L31,$L31-SUM($M117:AV117),AV117),0)","v":-3.3306690738754696E-16}]
[]
[null,"Depreciation:  2014 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,{"$f":"IF(M24>0,M24/$F121,M24)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:N121)+N121>$M24,$M24-SUM($N121:N121),N121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:O121)+O121>$M24,$M24-SUM($N121:O121),O121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:P121)+P121>$M24,$M24-SUM($N121:P121),P121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:Q121)+Q121>$M24,$M24-SUM($N121:Q121),Q121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:R121)+R121>$M24,$M24-SUM($N121:R121),R121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:S121)+S121>$M24,$M24-SUM($N121:S121),S121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:T121)+T121>$M24,$M24-SUM($N121:T121),T121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:U121)+U121>$M24,$M24-SUM($N121:U121),U121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:V121)+V121>$M24,$M24-SUM($N121:V121),V121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:W121)+W121>$M24,$M24-SUM($N121:W121),W121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:X121)+X121>$M24,$M24-SUM($N121:X121),X121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:Y121)+Y121>$M24,$M24-SUM($N121:Y121),Y121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:Z121)+Z121>$M24,$M24-SUM($N121:Z121),Z121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AA121)+AA121>$M24,$M24-SUM($N121:AA121),AA121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AB121)+AB121>$M24,$M24-SUM($N121:AB121),AB121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AC121)+AC121>$M24,$M24-SUM($N121:AC121),AC121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AD121)+AD121>$M24,$M24-SUM($N121:AD121),AD121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AE121)+AE121>$M24,$M24-SUM($N121:AE121),AE121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AF121)+AF121>$M24,$M24-SUM($N121:AF121),AF121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AG121)+AG121>$M24,$M24-SUM($N121:AG121),AG121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AH121)+AH121>$M24,$M24-SUM($N121:AH121),AH121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AI121)+AI121>$M24,$M24-SUM($N121:AI121),AI121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AJ121)+AJ121>$M24,$M24-SUM($N121:AJ121),AJ121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AK121)+AK121>$M24,$M24-SUM($N121:AK121),AK121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AL121)+AL121>$M24,$M24-SUM($N121:AL121),AL121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AM121)+AM121>$M24,$M24-SUM($N121:AM121),AM121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AN121)+AN121>$M24,$M24-SUM($N121:AN121),AN121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AO121)+AO121>$M24,$M24-SUM($N121:AO121),AO121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AP121)+AP121>$M24,$M24-SUM($N121:AP121),AP121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AQ121)+AQ121>$M24,$M24-SUM($N121:AQ121),AQ121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AR121)+AR121>$M24,$M24-SUM($N121:AR121),AR121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AS121)+AS121>$M24,$M24-SUM($N121:AS121),AS121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AT121)+AT121>$M24,$M24-SUM($N121:AT121),AT121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AU121)+AU121>$M24,$M24-SUM($N121:AU121),AU121),0)","v":0},{"$f":"IF($N121>0,IF(SUM($N121:AV121)+AV121>$M24,$M24-SUM($N121:AV121),AV121),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,0,{"$f":"IF($N122>0,IF(SUM($N122:N122)+N122>$M25,$M25-SUM($N122:N122),N122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:O122)+O122>$M25,$M25-SUM($N122:O122),O122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:P122)+P122>$M25,$M25-SUM($N122:P122),P122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:Q122)+Q122>$M25,$M25-SUM($N122:Q122),Q122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:R122)+R122>$M25,$M25-SUM($N122:R122),R122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:S122)+S122>$M25,$M25-SUM($N122:S122),S122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:T122)+T122>$M25,$M25-SUM($N122:T122),T122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:U122)+U122>$M25,$M25-SUM($N122:U122),U122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:V122)+V122>$M25,$M25-SUM($N122:V122),V122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:W122)+W122>$M25,$M25-SUM($N122:W122),W122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:X122)+X122>$M25,$M25-SUM($N122:X122),X122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:Y122)+Y122>$M25,$M25-SUM($N122:Y122),Y122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:Z122)+Z122>$M25,$M25-SUM($N122:Z122),Z122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AA122)+AA122>$M25,$M25-SUM($N122:AA122),AA122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AB122)+AB122>$M25,$M25-SUM($N122:AB122),AB122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AC122)+AC122>$M25,$M25-SUM($N122:AC122),AC122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AD122)+AD122>$M25,$M25-SUM($N122:AD122),AD122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AE122)+AE122>$M25,$M25-SUM($N122:AE122),AE122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AF122)+AF122>$M25,$M25-SUM($N122:AF122),AF122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AG122)+AG122>$M25,$M25-SUM($N122:AG122),AG122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AH122)+AH122>$M25,$M25-SUM($N122:AH122),AH122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AI122)+AI122>$M25,$M25-SUM($N122:AI122),AI122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AJ122)+AJ122>$M25,$M25-SUM($N122:AJ122),AJ122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AK122)+AK122>$M25,$M25-SUM($N122:AK122),AK122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AL122)+AL122>$M25,$M25-SUM($N122:AL122),AL122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AM122)+AM122>$M25,$M25-SUM($N122:AM122),AM122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AN122)+AN122>$M25,$M25-SUM($N122:AN122),AN122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AO122)+AO122>$M25,$M25-SUM($N122:AO122),AO122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AP122)+AP122>$M25,$M25-SUM($N122:AP122),AP122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AQ122)+AQ122>$M25,$M25-SUM($N122:AQ122),AQ122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AR122)+AR122>$M25,$M25-SUM($N122:AR122),AR122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AS122)+AS122>$M25,$M25-SUM($N122:AS122),AS122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AT122)+AT122>$M25,$M25-SUM($N122:AT122),AT122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AU122)+AU122>$M25,$M25-SUM($N122:AU122),AU122),0)","v":0},{"$f":"IF($N122>0,IF(SUM($N122:AV122)+AV122>$M25,$M25-SUM($N122:AV122),AV122),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,3.5155138759401496E-2,{"$f":"IF($N123>0,IF(SUM($N123:N123)+N123>$M26,$M26-SUM($N123:N123),N123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:O123)+O123>$M26,$M26-SUM($N123:O123),O123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:P123)+P123>$M26,$M26-SUM($N123:P123),P123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:Q123)+Q123>$M26,$M26-SUM($N123:Q123),Q123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:R123)+R123>$M26,$M26-SUM($N123:R123),R123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:S123)+S123>$M26,$M26-SUM($N123:S123),S123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:T123)+T123>$M26,$M26-SUM($N123:T123),T123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:U123)+U123>$M26,$M26-SUM($N123:U123),U123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:V123)+V123>$M26,$M26-SUM($N123:V123),V123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:W123)+W123>$M26,$M26-SUM($N123:W123),W123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:X123)+X123>$M26,$M26-SUM($N123:X123),X123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:Y123)+Y123>$M26,$M26-SUM($N123:Y123),Y123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:Z123)+Z123>$M26,$M26-SUM($N123:Z123),Z123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AA123)+AA123>$M26,$M26-SUM($N123:AA123),AA123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AB123)+AB123>$M26,$M26-SUM($N123:AB123),AB123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AC123)+AC123>$M26,$M26-SUM($N123:AC123),AC123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AD123)+AD123>$M26,$M26-SUM($N123:AD123),AD123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AE123)+AE123>$M26,$M26-SUM($N123:AE123),AE123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AF123)+AF123>$M26,$M26-SUM($N123:AF123),AF123),0)","v":3.5155138759401496E-2},{"$f":"IF($N123>0,IF(SUM($N123:AG123)+AG123>$M26,$M26-SUM($N123:AG123),AG123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AH123)+AH123>$M26,$M26-SUM($N123:AH123),AH123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AI123)+AI123>$M26,$M26-SUM($N123:AI123),AI123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AJ123)+AJ123>$M26,$M26-SUM($N123:AJ123),AJ123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AK123)+AK123>$M26,$M26-SUM($N123:AK123),AK123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AL123)+AL123>$M26,$M26-SUM($N123:AL123),AL123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AM123)+AM123>$M26,$M26-SUM($N123:AM123),AM123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AN123)+AN123>$M26,$M26-SUM($N123:AN123),AN123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AO123)+AO123>$M26,$M26-SUM($N123:AO123),AO123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AP123)+AP123>$M26,$M26-SUM($N123:AP123),AP123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AQ123)+AQ123>$M26,$M26-SUM($N123:AQ123),AQ123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AR123)+AR123>$M26,$M26-SUM($N123:AR123),AR123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AS123)+AS123>$M26,$M26-SUM($N123:AS123),AS123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AT123)+AT123>$M26,$M26-SUM($N123:AT123),AT123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AU123)+AU123>$M26,$M26-SUM($N123:AU123),AU123),0)","v":0},{"$f":"IF($N123>0,IF(SUM($N123:AV123)+AV123>$M26,$M26-SUM($N123:AV123),AV123),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,9.3867637033763027E-3,{"$f":"IF($N124>0,IF(SUM($N124:N124)+N124>$M27,$M27-SUM($N124:N124),N124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:O124)+O124>$M27,$M27-SUM($N124:O124),O124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:P124)+P124>$M27,$M27-SUM($N124:P124),P124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:Q124)+Q124>$M27,$M27-SUM($N124:Q124),Q124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:R124)+R124>$M27,$M27-SUM($N124:R124),R124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:S124)+S124>$M27,$M27-SUM($N124:S124),S124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:T124)+T124>$M27,$M27-SUM($N124:T124),T124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:U124)+U124>$M27,$M27-SUM($N124:U124),U124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:V124)+V124>$M27,$M27-SUM($N124:V124),V124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:W124)+W124>$M27,$M27-SUM($N124:W124),W124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:X124)+X124>$M27,$M27-SUM($N124:X124),X124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:Y124)+Y124>$M27,$M27-SUM($N124:Y124),Y124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:Z124)+Z124>$M27,$M27-SUM($N124:Z124),Z124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AA124)+AA124>$M27,$M27-SUM($N124:AA124),AA124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AB124)+AB124>$M27,$M27-SUM($N124:AB124),AB124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AC124)+AC124>$M27,$M27-SUM($N124:AC124),AC124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AD124)+AD124>$M27,$M27-SUM($N124:AD124),AD124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AE124)+AE124>$M27,$M27-SUM($N124:AE124),AE124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AF124)+AF124>$M27,$M27-SUM($N124:AF124),AF124),0)","v":9.3867637033763027E-3},{"$f":"IF($N124>0,IF(SUM($N124:AG124)+AG124>$M27,$M27-SUM($N124:AG124),AG124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AH124)+AH124>$M27,$M27-SUM($N124:AH124),AH124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AI124)+AI124>$M27,$M27-SUM($N124:AI124),AI124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AJ124)+AJ124>$M27,$M27-SUM($N124:AJ124),AJ124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AK124)+AK124>$M27,$M27-SUM($N124:AK124),AK124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AL124)+AL124>$M27,$M27-SUM($N124:AL124),AL124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AM124)+AM124>$M27,$M27-SUM($N124:AM124),AM124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AN124)+AN124>$M27,$M27-SUM($N124:AN124),AN124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AO124)+AO124>$M27,$M27-SUM($N124:AO124),AO124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AP124)+AP124>$M27,$M27-SUM($N124:AP124),AP124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AQ124)+AQ124>$M27,$M27-SUM($N124:AQ124),AQ124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AR124)+AR124>$M27,$M27-SUM($N124:AR124),AR124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AS124)+AS124>$M27,$M27-SUM($N124:AS124),AS124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AT124)+AT124>$M27,$M27-SUM($N124:AT124),AT124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AU124)+AU124>$M27,$M27-SUM($N124:AU124),AU124),0)","v":2.7755575615628914E-17},{"$f":"IF($N124>0,IF(SUM($N124:AV124)+AV124>$M27,$M27-SUM($N124:AV124),AV124),0)","v":2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,0.11666203152881501,{"$f":"IF($N125>0,IF(SUM($N125:N125)+N125>$M28,$M28-SUM($N125:N125),N125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:O125)+O125>$M28,$M28-SUM($N125:O125),O125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:P125)+P125>$M28,$M28-SUM($N125:P125),P125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:Q125)+Q125>$M28,$M28-SUM($N125:Q125),Q125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:R125)+R125>$M28,$M28-SUM($N125:R125),R125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:S125)+S125>$M28,$M28-SUM($N125:S125),S125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:T125)+T125>$M28,$M28-SUM($N125:T125),T125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:U125)+U125>$M28,$M28-SUM($N125:U125),U125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:V125)+V125>$M28,$M28-SUM($N125:V125),V125),0)","v":0.11666203152881501},{"$f":"IF($N125>0,IF(SUM($N125:W125)+W125>$M28,$M28-SUM($N125:W125),W125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:X125)+X125>$M28,$M28-SUM($N125:X125),X125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:Y125)+Y125>$M28,$M28-SUM($N125:Y125),Y125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:Z125)+Z125>$M28,$M28-SUM($N125:Z125),Z125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AA125)+AA125>$M28,$M28-SUM($N125:AA125),AA125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AB125)+AB125>$M28,$M28-SUM($N125:AB125),AB125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AC125)+AC125>$M28,$M28-SUM($N125:AC125),AC125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AD125)+AD125>$M28,$M28-SUM($N125:AD125),AD125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AE125)+AE125>$M28,$M28-SUM($N125:AE125),AE125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AF125)+AF125>$M28,$M28-SUM($N125:AF125),AF125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AG125)+AG125>$M28,$M28-SUM($N125:AG125),AG125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AH125)+AH125>$M28,$M28-SUM($N125:AH125),AH125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AI125)+AI125>$M28,$M28-SUM($N125:AI125),AI125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AJ125)+AJ125>$M28,$M28-SUM($N125:AJ125),AJ125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AK125)+AK125>$M28,$M28-SUM($N125:AK125),AK125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AL125)+AL125>$M28,$M28-SUM($N125:AL125),AL125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AM125)+AM125>$M28,$M28-SUM($N125:AM125),AM125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AN125)+AN125>$M28,$M28-SUM($N125:AN125),AN125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AO125)+AO125>$M28,$M28-SUM($N125:AO125),AO125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AP125)+AP125>$M28,$M28-SUM($N125:AP125),AP125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AQ125)+AQ125>$M28,$M28-SUM($N125:AQ125),AQ125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AR125)+AR125>$M28,$M28-SUM($N125:AR125),AR125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AS125)+AS125>$M28,$M28-SUM($N125:AS125),AS125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AT125)+AT125>$M28,$M28-SUM($N125:AT125),AT125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AU125)+AU125>$M28,$M28-SUM($N125:AU125),AU125),0)","v":0},{"$f":"IF($N125>0,IF(SUM($N125:AV125)+AV125>$M28,$M28-SUM($N125:AV125),AV125),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,0,{"$f":"IF($N126>0,IF(SUM($N126:N126)+N126>$M29,$M29-SUM($N126:N126),N126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:O126)+O126>$M29,$M29-SUM($N126:O126),O126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:P126)+P126>$M29,$M29-SUM($N126:P126),P126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:Q126)+Q126>$M29,$M29-SUM($N126:Q126),Q126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:R126)+R126>$M29,$M29-SUM($N126:R126),R126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:S126)+S126>$M29,$M29-SUM($N126:S126),S126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:T126)+T126>$M29,$M29-SUM($N126:T126),T126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:U126)+U126>$M29,$M29-SUM($N126:U126),U126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:V126)+V126>$M29,$M29-SUM($N126:V126),V126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:W126)+W126>$M29,$M29-SUM($N126:W126),W126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:X126)+X126>$M29,$M29-SUM($N126:X126),X126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:Y126)+Y126>$M29,$M29-SUM($N126:Y126),Y126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:Z126)+Z126>$M29,$M29-SUM($N126:Z126),Z126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AA126)+AA126>$M29,$M29-SUM($N126:AA126),AA126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AB126)+AB126>$M29,$M29-SUM($N126:AB126),AB126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AC126)+AC126>$M29,$M29-SUM($N126:AC126),AC126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AD126)+AD126>$M29,$M29-SUM($N126:AD126),AD126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AE126)+AE126>$M29,$M29-SUM($N126:AE126),AE126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AF126)+AF126>$M29,$M29-SUM($N126:AF126),AF126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AG126)+AG126>$M29,$M29-SUM($N126:AG126),AG126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AH126)+AH126>$M29,$M29-SUM($N126:AH126),AH126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AI126)+AI126>$M29,$M29-SUM($N126:AI126),AI126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AJ126)+AJ126>$M29,$M29-SUM($N126:AJ126),AJ126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AK126)+AK126>$M29,$M29-SUM($N126:AK126),AK126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AL126)+AL126>$M29,$M29-SUM($N126:AL126),AL126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AM126)+AM126>$M29,$M29-SUM($N126:AM126),AM126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AN126)+AN126>$M29,$M29-SUM($N126:AN126),AN126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AO126)+AO126>$M29,$M29-SUM($N126:AO126),AO126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AP126)+AP126>$M29,$M29-SUM($N126:AP126),AP126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AQ126)+AQ126>$M29,$M29-SUM($N126:AQ126),AQ126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AR126)+AR126>$M29,$M29-SUM($N126:AR126),AR126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AS126)+AS126>$M29,$M29-SUM($N126:AS126),AS126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AT126)+AT126>$M29,$M29-SUM($N126:AT126),AT126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AU126)+AU126>$M29,$M29-SUM($N126:AU126),AU126),0)","v":0},{"$f":"IF($N126>0,IF(SUM($N126:AV126)+AV126>$M29,$M29-SUM($N126:AV126),AV126),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,8.9065434365378398E-4,{"$f":"IF($N127>0,IF(SUM($N127:N127)+N127>$M30,$M30-SUM($N127:N127),N127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:O127)+O127>$M30,$M30-SUM($N127:O127),O127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:P127)+P127>$M30,$M30-SUM($N127:P127),P127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:Q127)+Q127>$M30,$M30-SUM($N127:Q127),Q127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:R127)+R127>$M30,$M30-SUM($N127:R127),R127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:S127)+S127>$M30,$M30-SUM($N127:S127),S127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:T127)+T127>$M30,$M30-SUM($N127:T127),T127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:U127)+U127>$M30,$M30-SUM($N127:U127),U127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:V127)+V127>$M30,$M30-SUM($N127:V127),V127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:W127)+W127>$M30,$M30-SUM($N127:W127),W127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:X127)+X127>$M30,$M30-SUM($N127:X127),X127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:Y127)+Y127>$M30,$M30-SUM($N127:Y127),Y127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:Z127)+Z127>$M30,$M30-SUM($N127:Z127),Z127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AA127)+AA127>$M30,$M30-SUM($N127:AA127),AA127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AB127)+AB127>$M30,$M30-SUM($N127:AB127),AB127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AC127)+AC127>$M30,$M30-SUM($N127:AC127),AC127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AD127)+AD127>$M30,$M30-SUM($N127:AD127),AD127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AE127)+AE127>$M30,$M30-SUM($N127:AE127),AE127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AF127)+AF127>$M30,$M30-SUM($N127:AF127),AF127),0)","v":8.9065434365378398E-4},{"$f":"IF($N127>0,IF(SUM($N127:AG127)+AG127>$M30,$M30-SUM($N127:AG127),AG127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AH127)+AH127>$M30,$M30-SUM($N127:AH127),AH127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AI127)+AI127>$M30,$M30-SUM($N127:AI127),AI127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AJ127)+AJ127>$M30,$M30-SUM($N127:AJ127),AJ127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AK127)+AK127>$M30,$M30-SUM($N127:AK127),AK127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AL127)+AL127>$M30,$M30-SUM($N127:AL127),AL127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AM127)+AM127>$M30,$M30-SUM($N127:AM127),AM127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AN127)+AN127>$M30,$M30-SUM($N127:AN127),AN127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AO127)+AO127>$M30,$M30-SUM($N127:AO127),AO127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AP127)+AP127>$M30,$M30-SUM($N127:AP127),AP127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AQ127)+AQ127>$M30,$M30-SUM($N127:AQ127),AQ127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AR127)+AR127>$M30,$M30-SUM($N127:AR127),AR127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AS127)+AS127>$M30,$M30-SUM($N127:AS127),AS127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AT127)+AT127>$M30,$M30-SUM($N127:AT127),AT127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AU127)+AU127>$M30,$M30-SUM($N127:AU127),AU127),0)","v":3.4694469519536142E-18},{"$f":"IF($N127>0,IF(SUM($N127:AV127)+AV127>$M30,$M30-SUM($N127:AV127),AV127),0)","v":3.4694469519536142E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,6.0940685505921806E-3,{"$f":"IF($N128>0,IF(SUM($N128:N128)+N128>$M31,$M31-SUM($N128:N128),N128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:O128)+O128>$M31,$M31-SUM($N128:O128),O128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:P128)+P128>$M31,$M31-SUM($N128:P128),P128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:Q128)+Q128>$M31,$M31-SUM($N128:Q128),Q128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:R128)+R128>$M31,$M31-SUM($N128:R128),R128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:S128)+S128>$M31,$M31-SUM($N128:S128),S128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:T128)+T128>$M31,$M31-SUM($N128:T128),T128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:U128)+U128>$M31,$M31-SUM($N128:U128),U128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:V128)+V128>$M31,$M31-SUM($N128:V128),V128),0)","v":6.0940685505921806E-3},{"$f":"IF($N128>0,IF(SUM($N128:W128)+W128>$M31,$M31-SUM($N128:W128),W128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:X128)+X128>$M31,$M31-SUM($N128:X128),X128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:Y128)+Y128>$M31,$M31-SUM($N128:Y128),Y128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:Z128)+Z128>$M31,$M31-SUM($N128:Z128),Z128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:AA128)+AA128>$M31,$M31-SUM($N128:AA128),AA128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:AB128)+AB128>$M31,$M31-SUM($N128:AB128),AB128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:AC128)+AC128>$M31,$M31-SUM($N128:AC128),AC128),0)","v":6.9388939039072284E-18},{"$f":"IF($N128>0,IF(SUM($N128:AD128)+AD128>$M31,$M31-SUM($N128:AD128),AD128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AE128)+AE128>$M31,$M31-SUM($N128:AE128),AE128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AF128)+AF128>$M31,$M31-SUM($N128:AF128),AF128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AG128)+AG128>$M31,$M31-SUM($N128:AG128),AG128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AH128)+AH128>$M31,$M31-SUM($N128:AH128),AH128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AI128)+AI128>$M31,$M31-SUM($N128:AI128),AI128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AJ128)+AJ128>$M31,$M31-SUM($N128:AJ128),AJ128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AK128)+AK128>$M31,$M31-SUM($N128:AK128),AK128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AL128)+AL128>$M31,$M31-SUM($N128:AL128),AL128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AM128)+AM128>$M31,$M31-SUM($N128:AM128),AM128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AN128)+AN128>$M31,$M31-SUM($N128:AN128),AN128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AO128)+AO128>$M31,$M31-SUM($N128:AO128),AO128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AP128)+AP128>$M31,$M31-SUM($N128:AP128),AP128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AQ128)+AQ128>$M31,$M31-SUM($N128:AQ128),AQ128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AR128)+AR128>$M31,$M31-SUM($N128:AR128),AR128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AS128)+AS128>$M31,$M31-SUM($N128:AS128),AS128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AT128)+AT128>$M31,$M31-SUM($N128:AT128),AT128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AU128)+AU128>$M31,$M31-SUM($N128:AU128),AU128),0)","v":-4.163336342344337E-17},{"$f":"IF($N128>0,IF(SUM($N128:AV128)+AV128>$M31,$M31-SUM($N128:AV128),AV128),0)","v":-4.163336342344337E-17}]
[]
[null,"Depreciation:  2015 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,{"$f":"IF(N24>0,N24/$F132,N24)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:O132)+O132>$N24,$N24-SUM($I132:O132),O132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:P132)+P132>$N24,$N24-SUM($I132:P132),P132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:Q132)+Q132>$N24,$N24-SUM($I132:Q132),Q132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:R132)+R132>$N24,$N24-SUM($I132:R132),R132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:S132)+S132>$N24,$N24-SUM($I132:S132),S132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:T132)+T132>$N24,$N24-SUM($I132:T132),T132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:U132)+U132>$N24,$N24-SUM($I132:U132),U132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:V132)+V132>$N24,$N24-SUM($I132:V132),V132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:W132)+W132>$N24,$N24-SUM($I132:W132),W132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:X132)+X132>$N24,$N24-SUM($I132:X132),X132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:Y132)+Y132>$N24,$N24-SUM($I132:Y132),Y132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:Z132)+Z132>$N24,$N24-SUM($I132:Z132),Z132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AA132)+AA132>$N24,$N24-SUM($I132:AA132),AA132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AB132)+AB132>$N24,$N24-SUM($I132:AB132),AB132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AC132)+AC132>$N24,$N24-SUM($I132:AC132),AC132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AD132)+AD132>$N24,$N24-SUM($I132:AD132),AD132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AE132)+AE132>$N24,$N24-SUM($I132:AE132),AE132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AF132)+AF132>$N24,$N24-SUM($I132:AF132),AF132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AG132)+AG132>$N24,$N24-SUM($I132:AG132),AG132),0)","v":8.8304152782363074E-2},{"$f":"IF($O132>0,IF(SUM($I132:AH132)+AH132>$N24,$N24-SUM($I132:AH132),AH132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AI132)+AI132>$N24,$N24-SUM($I132:AI132),AI132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AJ132)+AJ132>$N24,$N24-SUM($I132:AJ132),AJ132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AK132)+AK132>$N24,$N24-SUM($I132:AK132),AK132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AL132)+AL132>$N24,$N24-SUM($I132:AL132),AL132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AM132)+AM132>$N24,$N24-SUM($I132:AM132),AM132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AN132)+AN132>$N24,$N24-SUM($I132:AN132),AN132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AO132)+AO132>$N24,$N24-SUM($I132:AO132),AO132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AP132)+AP132>$N24,$N24-SUM($I132:AP132),AP132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AQ132)+AQ132>$N24,$N24-SUM($I132:AQ132),AQ132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AR132)+AR132>$N24,$N24-SUM($I132:AR132),AR132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AS132)+AS132>$N24,$N24-SUM($I132:AS132),AS132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AT132)+AT132>$N24,$N24-SUM($I132:AT132),AT132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AU132)+AU132>$N24,$N24-SUM($I132:AU132),AU132),0)","v":-2.2204460492503131E-16},{"$f":"IF($O132>0,IF(SUM($I132:AV132)+AV132>$N24,$N24-SUM($I132:AV132),AV132),0)","v":-2.2204460492503131E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,5.478315974672055E-3,{"$f":"IF($O133>0,IF(SUM($I133:O133)+O133>$N25,$N25-SUM($I133:O133),O133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:P133)+P133>$N25,$N25-SUM($I133:P133),P133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:Q133)+Q133>$N25,$N25-SUM($I133:Q133),Q133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:R133)+R133>$N25,$N25-SUM($I133:R133),R133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:S133)+S133>$N25,$N25-SUM($I133:S133),S133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:T133)+T133>$N25,$N25-SUM($I133:T133),T133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:U133)+U133>$N25,$N25-SUM($I133:U133),U133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:V133)+V133>$N25,$N25-SUM($I133:V133),V133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:W133)+W133>$N25,$N25-SUM($I133:W133),W133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:X133)+X133>$N25,$N25-SUM($I133:X133),X133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:Y133)+Y133>$N25,$N25-SUM($I133:Y133),Y133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:Z133)+Z133>$N25,$N25-SUM($I133:Z133),Z133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AA133)+AA133>$N25,$N25-SUM($I133:AA133),AA133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AB133)+AB133>$N25,$N25-SUM($I133:AB133),AB133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AC133)+AC133>$N25,$N25-SUM($I133:AC133),AC133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AD133)+AD133>$N25,$N25-SUM($I133:AD133),AD133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AE133)+AE133>$N25,$N25-SUM($I133:AE133),AE133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AF133)+AF133>$N25,$N25-SUM($I133:AF133),AF133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AG133)+AG133>$N25,$N25-SUM($I133:AG133),AG133),0)","v":5.478315974672055E-3},{"$f":"IF($O133>0,IF(SUM($I133:AH133)+AH133>$N25,$N25-SUM($I133:AH133),AH133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AI133)+AI133>$N25,$N25-SUM($I133:AI133),AI133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AJ133)+AJ133>$N25,$N25-SUM($I133:AJ133),AJ133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AK133)+AK133>$N25,$N25-SUM($I133:AK133),AK133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AL133)+AL133>$N25,$N25-SUM($I133:AL133),AL133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AM133)+AM133>$N25,$N25-SUM($I133:AM133),AM133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AN133)+AN133>$N25,$N25-SUM($I133:AN133),AN133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AO133)+AO133>$N25,$N25-SUM($I133:AO133),AO133),0)","v":5.5511151231257827E-17},{"$f":"IF($O133>0,IF(SUM($I133:AP133)+AP133>$N25,$N25-SUM($I133:AP133),AP133),0)","v":-3.8857805861880479E-16},{"$f":"IF($O133>0,IF(SUM($I133:AQ133)+AQ133>$N25,$N25-SUM($I133:AQ133),AQ133),0)","v":-3.8857805861880479E-16},{"$f":"IF($O133>0,IF(SUM($I133:AR133)+AR133>$N25,$N25-SUM($I133:AR133),AR133),0)","v":-3.8857805861880479E-16},{"$f":"IF($O133>0,IF(SUM($I133:AS133)+AS133>$N25,$N25-SUM($I133:AS133),AS133),0)","v":-3.8857805861880479E-16},{"$f":"IF($O133>0,IF(SUM($I133:AT133)+AT133>$N25,$N25-SUM($I133:AT133),AT133),0)","v":-3.8857805861880479E-16},{"$f":"IF($O133>0,IF(SUM($I133:AU133)+AU133>$N25,$N25-SUM($I133:AU133),AU133),0)","v":-3.8857805861880479E-16},{"$f":"IF($O133>0,IF(SUM($I133:AV133)+AV133>$N25,$N25-SUM($I133:AV133),AV133),0)","v":-3.8857805861880479E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,-1.4982289581648245E-2,{"$f":"IF($O134>0,IF(SUM($I134:O134)+O134>$N26,$N26-SUM($I134:O134),O134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:P134)+P134>$N26,$N26-SUM($I134:P134),P134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:Q134)+Q134>$N26,$N26-SUM($I134:Q134),Q134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:R134)+R134>$N26,$N26-SUM($I134:R134),R134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:S134)+S134>$N26,$N26-SUM($I134:S134),S134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:T134)+T134>$N26,$N26-SUM($I134:T134),T134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:U134)+U134>$N26,$N26-SUM($I134:U134),U134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:V134)+V134>$N26,$N26-SUM($I134:V134),V134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:W134)+W134>$N26,$N26-SUM($I134:W134),W134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:X134)+X134>$N26,$N26-SUM($I134:X134),X134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:Y134)+Y134>$N26,$N26-SUM($I134:Y134),Y134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:Z134)+Z134>$N26,$N26-SUM($I134:Z134),Z134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AA134)+AA134>$N26,$N26-SUM($I134:AA134),AA134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AB134)+AB134>$N26,$N26-SUM($I134:AB134),AB134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AC134)+AC134>$N26,$N26-SUM($I134:AC134),AC134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AD134)+AD134>$N26,$N26-SUM($I134:AD134),AD134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AE134)+AE134>$N26,$N26-SUM($I134:AE134),AE134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AF134)+AF134>$N26,$N26-SUM($I134:AF134),AF134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AG134)+AG134>$N26,$N26-SUM($I134:AG134),AG134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AH134)+AH134>$N26,$N26-SUM($I134:AH134),AH134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AI134)+AI134>$N26,$N26-SUM($I134:AI134),AI134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AJ134)+AJ134>$N26,$N26-SUM($I134:AJ134),AJ134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AK134)+AK134>$N26,$N26-SUM($I134:AK134),AK134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AL134)+AL134>$N26,$N26-SUM($I134:AL134),AL134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AM134)+AM134>$N26,$N26-SUM($I134:AM134),AM134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AN134)+AN134>$N26,$N26-SUM($I134:AN134),AN134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AO134)+AO134>$N26,$N26-SUM($I134:AO134),AO134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AP134)+AP134>$N26,$N26-SUM($I134:AP134),AP134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AQ134)+AQ134>$N26,$N26-SUM($I134:AQ134),AQ134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AR134)+AR134>$N26,$N26-SUM($I134:AR134),AR134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AS134)+AS134>$N26,$N26-SUM($I134:AS134),AS134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AT134)+AT134>$N26,$N26-SUM($I134:AT134),AT134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AU134)+AU134>$N26,$N26-SUM($I134:AU134),AU134),0)","v":0},{"$f":"IF($O134>0,IF(SUM($I134:AV134)+AV134>$N26,$N26-SUM($I134:AV134),AV134),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,2.0582923519244921E-2,{"$f":"IF($O135>0,IF(SUM($I135:O135)+O135>$N27,$N27-SUM($I135:O135),O135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:P135)+P135>$N27,$N27-SUM($I135:P135),P135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:Q135)+Q135>$N27,$N27-SUM($I135:Q135),Q135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:R135)+R135>$N27,$N27-SUM($I135:R135),R135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:S135)+S135>$N27,$N27-SUM($I135:S135),S135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:T135)+T135>$N27,$N27-SUM($I135:T135),T135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:U135)+U135>$N27,$N27-SUM($I135:U135),U135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:V135)+V135>$N27,$N27-SUM($I135:V135),V135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:W135)+W135>$N27,$N27-SUM($I135:W135),W135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:X135)+X135>$N27,$N27-SUM($I135:X135),X135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:Y135)+Y135>$N27,$N27-SUM($I135:Y135),Y135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:Z135)+Z135>$N27,$N27-SUM($I135:Z135),Z135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AA135)+AA135>$N27,$N27-SUM($I135:AA135),AA135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AB135)+AB135>$N27,$N27-SUM($I135:AB135),AB135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AC135)+AC135>$N27,$N27-SUM($I135:AC135),AC135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AD135)+AD135>$N27,$N27-SUM($I135:AD135),AD135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AE135)+AE135>$N27,$N27-SUM($I135:AE135),AE135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AF135)+AF135>$N27,$N27-SUM($I135:AF135),AF135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AG135)+AG135>$N27,$N27-SUM($I135:AG135),AG135),0)","v":2.0582923519244921E-2},{"$f":"IF($O135>0,IF(SUM($I135:AH135)+AH135>$N27,$N27-SUM($I135:AH135),AH135),0)","v":1.1102230246251565E-16},{"$f":"IF($O135>0,IF(SUM($I135:AI135)+AI135>$N27,$N27-SUM($I135:AI135),AI135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AJ135)+AJ135>$N27,$N27-SUM($I135:AJ135),AJ135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AK135)+AK135>$N27,$N27-SUM($I135:AK135),AK135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AL135)+AL135>$N27,$N27-SUM($I135:AL135),AL135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AM135)+AM135>$N27,$N27-SUM($I135:AM135),AM135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AN135)+AN135>$N27,$N27-SUM($I135:AN135),AN135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AO135)+AO135>$N27,$N27-SUM($I135:AO135),AO135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AP135)+AP135>$N27,$N27-SUM($I135:AP135),AP135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AQ135)+AQ135>$N27,$N27-SUM($I135:AQ135),AQ135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AR135)+AR135>$N27,$N27-SUM($I135:AR135),AR135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AS135)+AS135>$N27,$N27-SUM($I135:AS135),AS135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AT135)+AT135>$N27,$N27-SUM($I135:AT135),AT135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AU135)+AU135>$N27,$N27-SUM($I135:AU135),AU135),0)","v":0},{"$f":"IF($O135>0,IF(SUM($I135:AV135)+AV135>$N27,$N27-SUM($I135:AV135),AV135),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,9.7026748597290158E-2,{"$f":"IF($O136>0,IF(SUM($I136:O136)+O136>$N28,$N28-SUM($I136:O136),O136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:P136)+P136>$N28,$N28-SUM($I136:P136),P136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:Q136)+Q136>$N28,$N28-SUM($I136:Q136),Q136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:R136)+R136>$N28,$N28-SUM($I136:R136),R136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:S136)+S136>$N28,$N28-SUM($I136:S136),S136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:T136)+T136>$N28,$N28-SUM($I136:T136),T136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:U136)+U136>$N28,$N28-SUM($I136:U136),U136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:V136)+V136>$N28,$N28-SUM($I136:V136),V136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:W136)+W136>$N28,$N28-SUM($I136:W136),W136),0)","v":9.7026748597290158E-2},{"$f":"IF($O136>0,IF(SUM($I136:X136)+X136>$N28,$N28-SUM($I136:X136),X136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:Y136)+Y136>$N28,$N28-SUM($I136:Y136),Y136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:Z136)+Z136>$N28,$N28-SUM($I136:Z136),Z136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AA136)+AA136>$N28,$N28-SUM($I136:AA136),AA136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AB136)+AB136>$N28,$N28-SUM($I136:AB136),AB136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AC136)+AC136>$N28,$N28-SUM($I136:AC136),AC136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AD136)+AD136>$N28,$N28-SUM($I136:AD136),AD136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AE136)+AE136>$N28,$N28-SUM($I136:AE136),AE136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AF136)+AF136>$N28,$N28-SUM($I136:AF136),AF136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AG136)+AG136>$N28,$N28-SUM($I136:AG136),AG136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AH136)+AH136>$N28,$N28-SUM($I136:AH136),AH136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AI136)+AI136>$N28,$N28-SUM($I136:AI136),AI136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AJ136)+AJ136>$N28,$N28-SUM($I136:AJ136),AJ136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AK136)+AK136>$N28,$N28-SUM($I136:AK136),AK136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AL136)+AL136>$N28,$N28-SUM($I136:AL136),AL136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AM136)+AM136>$N28,$N28-SUM($I136:AM136),AM136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AN136)+AN136>$N28,$N28-SUM($I136:AN136),AN136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AO136)+AO136>$N28,$N28-SUM($I136:AO136),AO136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AP136)+AP136>$N28,$N28-SUM($I136:AP136),AP136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AQ136)+AQ136>$N28,$N28-SUM($I136:AQ136),AQ136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AR136)+AR136>$N28,$N28-SUM($I136:AR136),AR136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AS136)+AS136>$N28,$N28-SUM($I136:AS136),AS136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AT136)+AT136>$N28,$N28-SUM($I136:AT136),AT136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AU136)+AU136>$N28,$N28-SUM($I136:AU136),AU136),0)","v":-1.1102230246251565E-16},{"$f":"IF($O136>0,IF(SUM($I136:AV136)+AV136>$N28,$N28-SUM($I136:AV136),AV136),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,0,{"$f":"IF($O137>0,IF(SUM($I137:O137)+O137>$N29,$N29-SUM($I137:O137),O137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:P137)+P137>$N29,$N29-SUM($I137:P137),P137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:Q137)+Q137>$N29,$N29-SUM($I137:Q137),Q137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:R137)+R137>$N29,$N29-SUM($I137:R137),R137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:S137)+S137>$N29,$N29-SUM($I137:S137),S137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:T137)+T137>$N29,$N29-SUM($I137:T137),T137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:U137)+U137>$N29,$N29-SUM($I137:U137),U137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:V137)+V137>$N29,$N29-SUM($I137:V137),V137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:W137)+W137>$N29,$N29-SUM($I137:W137),W137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:X137)+X137>$N29,$N29-SUM($I137:X137),X137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:Y137)+Y137>$N29,$N29-SUM($I137:Y137),Y137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:Z137)+Z137>$N29,$N29-SUM($I137:Z137),Z137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AA137)+AA137>$N29,$N29-SUM($I137:AA137),AA137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AB137)+AB137>$N29,$N29-SUM($I137:AB137),AB137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AC137)+AC137>$N29,$N29-SUM($I137:AC137),AC137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AD137)+AD137>$N29,$N29-SUM($I137:AD137),AD137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AE137)+AE137>$N29,$N29-SUM($I137:AE137),AE137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AF137)+AF137>$N29,$N29-SUM($I137:AF137),AF137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AG137)+AG137>$N29,$N29-SUM($I137:AG137),AG137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AH137)+AH137>$N29,$N29-SUM($I137:AH137),AH137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AI137)+AI137>$N29,$N29-SUM($I137:AI137),AI137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AJ137)+AJ137>$N29,$N29-SUM($I137:AJ137),AJ137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AK137)+AK137>$N29,$N29-SUM($I137:AK137),AK137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AL137)+AL137>$N29,$N29-SUM($I137:AL137),AL137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AM137)+AM137>$N29,$N29-SUM($I137:AM137),AM137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AN137)+AN137>$N29,$N29-SUM($I137:AN137),AN137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AO137)+AO137>$N29,$N29-SUM($I137:AO137),AO137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AP137)+AP137>$N29,$N29-SUM($I137:AP137),AP137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AQ137)+AQ137>$N29,$N29-SUM($I137:AQ137),AQ137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AR137)+AR137>$N29,$N29-SUM($I137:AR137),AR137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AS137)+AS137>$N29,$N29-SUM($I137:AS137),AS137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AT137)+AT137>$N29,$N29-SUM($I137:AT137),AT137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AU137)+AU137>$N29,$N29-SUM($I137:AU137),AU137),0)","v":0},{"$f":"IF($O137>0,IF(SUM($I137:AV137)+AV137>$N29,$N29-SUM($I137:AV137),AV137),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,1.2410670298854758E-3,{"$f":"IF($O138>0,IF(SUM($I138:O138)+O138>$N30,$N30-SUM($I138:O138),O138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:P138)+P138>$N30,$N30-SUM($I138:P138),P138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:Q138)+Q138>$N30,$N30-SUM($I138:Q138),Q138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:R138)+R138>$N30,$N30-SUM($I138:R138),R138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:S138)+S138>$N30,$N30-SUM($I138:S138),S138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:T138)+T138>$N30,$N30-SUM($I138:T138),T138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:U138)+U138>$N30,$N30-SUM($I138:U138),U138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:V138)+V138>$N30,$N30-SUM($I138:V138),V138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:W138)+W138>$N30,$N30-SUM($I138:W138),W138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:X138)+X138>$N30,$N30-SUM($I138:X138),X138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:Y138)+Y138>$N30,$N30-SUM($I138:Y138),Y138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:Z138)+Z138>$N30,$N30-SUM($I138:Z138),Z138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AA138)+AA138>$N30,$N30-SUM($I138:AA138),AA138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AB138)+AB138>$N30,$N30-SUM($I138:AB138),AB138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AC138)+AC138>$N30,$N30-SUM($I138:AC138),AC138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AD138)+AD138>$N30,$N30-SUM($I138:AD138),AD138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AE138)+AE138>$N30,$N30-SUM($I138:AE138),AE138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AF138)+AF138>$N30,$N30-SUM($I138:AF138),AF138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AG138)+AG138>$N30,$N30-SUM($I138:AG138),AG138),0)","v":1.2410670298854758E-3},{"$f":"IF($O138>0,IF(SUM($I138:AH138)+AH138>$N30,$N30-SUM($I138:AH138),AH138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AI138)+AI138>$N30,$N30-SUM($I138:AI138),AI138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AJ138)+AJ138>$N30,$N30-SUM($I138:AJ138),AJ138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AK138)+AK138>$N30,$N30-SUM($I138:AK138),AK138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AL138)+AL138>$N30,$N30-SUM($I138:AL138),AL138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AM138)+AM138>$N30,$N30-SUM($I138:AM138),AM138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AN138)+AN138>$N30,$N30-SUM($I138:AN138),AN138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AO138)+AO138>$N30,$N30-SUM($I138:AO138),AO138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AP138)+AP138>$N30,$N30-SUM($I138:AP138),AP138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AQ138)+AQ138>$N30,$N30-SUM($I138:AQ138),AQ138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AR138)+AR138>$N30,$N30-SUM($I138:AR138),AR138),0)","v":3.4694469519536142E-18},{"$f":"IF($O138>0,IF(SUM($I138:AS138)+AS138>$N30,$N30-SUM($I138:AS138),AS138),0)","v":-3.4694469519536142E-17},{"$f":"IF($O138>0,IF(SUM($I138:AT138)+AT138>$N30,$N30-SUM($I138:AT138),AT138),0)","v":-3.4694469519536142E-17},{"$f":"IF($O138>0,IF(SUM($I138:AU138)+AU138>$N30,$N30-SUM($I138:AU138),AU138),0)","v":-3.4694469519536142E-17},{"$f":"IF($O138>0,IF(SUM($I138:AV138)+AV138>$N30,$N30-SUM($I138:AV138),AV138),0)","v":-3.4694469519536142E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,6.6868610916319404E-3,{"$f":"IF($O139>0,IF(SUM($I139:O139)+O139>$N31,$N31-SUM($I139:O139),O139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:P139)+P139>$N31,$N31-SUM($I139:P139),P139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:Q139)+Q139>$N31,$N31-SUM($I139:Q139),Q139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:R139)+R139>$N31,$N31-SUM($I139:R139),R139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:S139)+S139>$N31,$N31-SUM($I139:S139),S139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:T139)+T139>$N31,$N31-SUM($I139:T139),T139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:U139)+U139>$N31,$N31-SUM($I139:U139),U139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:V139)+V139>$N31,$N31-SUM($I139:V139),V139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:W139)+W139>$N31,$N31-SUM($I139:W139),W139),0)","v":6.6868610916319404E-3},{"$f":"IF($O139>0,IF(SUM($I139:X139)+X139>$N31,$N31-SUM($I139:X139),X139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:Y139)+Y139>$N31,$N31-SUM($I139:Y139),Y139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:Z139)+Z139>$N31,$N31-SUM($I139:Z139),Z139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AA139)+AA139>$N31,$N31-SUM($I139:AA139),AA139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AB139)+AB139>$N31,$N31-SUM($I139:AB139),AB139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AC139)+AC139>$N31,$N31-SUM($I139:AC139),AC139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AD139)+AD139>$N31,$N31-SUM($I139:AD139),AD139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AE139)+AE139>$N31,$N31-SUM($I139:AE139),AE139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AF139)+AF139>$N31,$N31-SUM($I139:AF139),AF139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AG139)+AG139>$N31,$N31-SUM($I139:AG139),AG139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AH139)+AH139>$N31,$N31-SUM($I139:AH139),AH139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AI139)+AI139>$N31,$N31-SUM($I139:AI139),AI139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AJ139)+AJ139>$N31,$N31-SUM($I139:AJ139),AJ139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AK139)+AK139>$N31,$N31-SUM($I139:AK139),AK139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AL139)+AL139>$N31,$N31-SUM($I139:AL139),AL139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AM139)+AM139>$N31,$N31-SUM($I139:AM139),AM139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AN139)+AN139>$N31,$N31-SUM($I139:AN139),AN139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AO139)+AO139>$N31,$N31-SUM($I139:AO139),AO139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AP139)+AP139>$N31,$N31-SUM($I139:AP139),AP139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AQ139)+AQ139>$N31,$N31-SUM($I139:AQ139),AQ139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AR139)+AR139>$N31,$N31-SUM($I139:AR139),AR139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AS139)+AS139>$N31,$N31-SUM($I139:AS139),AS139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AT139)+AT139>$N31,$N31-SUM($I139:AT139),AT139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AU139)+AU139>$N31,$N31-SUM($I139:AU139),AU139),0)","v":0},{"$f":"IF($O139>0,IF(SUM($I139:AV139)+AV139>$N31,$N31-SUM($I139:AV139),AV139),0)","v":0}]
[]
[null,"Depreciation:  2016 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,{"$f":"IF(O24>0,O24/$F143,O24)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:P143)+P143>$O24,$O24-SUM($P143:P143),P143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:Q143)+Q143>$O24,$O24-SUM($P143:Q143),Q143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:R143)+R143>$O24,$O24-SUM($P143:R143),R143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:S143)+S143>$O24,$O24-SUM($P143:S143),S143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:T143)+T143>$O24,$O24-SUM($P143:T143),T143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:U143)+U143>$O24,$O24-SUM($P143:U143),U143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:V143)+V143>$O24,$O24-SUM($P143:V143),V143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:W143)+W143>$O24,$O24-SUM($P143:W143),W143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:X143)+X143>$O24,$O24-SUM($P143:X143),X143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:Y143)+Y143>$O24,$O24-SUM($P143:Y143),Y143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:Z143)+Z143>$O24,$O24-SUM($P143:Z143),Z143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AA143)+AA143>$O24,$O24-SUM($P143:AA143),AA143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AB143)+AB143>$O24,$O24-SUM($P143:AB143),AB143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AC143)+AC143>$O24,$O24-SUM($P143:AC143),AC143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AD143)+AD143>$O24,$O24-SUM($P143:AD143),AD143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AE143)+AE143>$O24,$O24-SUM($P143:AE143),AE143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AF143)+AF143>$O24,$O24-SUM($P143:AF143),AF143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AG143)+AG143>$O24,$O24-SUM($P143:AG143),AG143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AH143)+AH143>$O24,$O24-SUM($P143:AH143),AH143),0)","v":2.4596760184689308E-2},{"$f":"IF($P143>0,IF(SUM($P143:AI143)+AI143>$O24,$O24-SUM($P143:AI143),AI143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AJ143)+AJ143>$O24,$O24-SUM($P143:AJ143),AJ143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AK143)+AK143>$O24,$O24-SUM($P143:AK143),AK143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AL143)+AL143>$O24,$O24-SUM($P143:AL143),AL143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AM143)+AM143>$O24,$O24-SUM($P143:AM143),AM143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AN143)+AN143>$O24,$O24-SUM($P143:AN143),AN143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AO143)+AO143>$O24,$O24-SUM($P143:AO143),AO143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AP143)+AP143>$O24,$O24-SUM($P143:AP143),AP143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AQ143)+AQ143>$O24,$O24-SUM($P143:AQ143),AQ143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AR143)+AR143>$O24,$O24-SUM($P143:AR143),AR143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AS143)+AS143>$O24,$O24-SUM($P143:AS143),AS143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AT143)+AT143>$O24,$O24-SUM($P143:AT143),AT143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AU143)+AU143>$O24,$O24-SUM($P143:AU143),AU143),0)","v":-1.1102230246251565E-16},{"$f":"IF($P143>0,IF(SUM($P143:AV143)+AV143>$O24,$O24-SUM($P143:AV143),AV143),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,7.4995235781037418E-5,{"$f":"IF($P144>0,IF(SUM($P144:P144)+P144>$O25,$O25-SUM($P144:P144),P144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:Q144)+Q144>$O25,$O25-SUM($P144:Q144),Q144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:R144)+R144>$O25,$O25-SUM($P144:R144),R144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:S144)+S144>$O25,$O25-SUM($P144:S144),S144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:T144)+T144>$O25,$O25-SUM($P144:T144),T144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:U144)+U144>$O25,$O25-SUM($P144:U144),U144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:V144)+V144>$O25,$O25-SUM($P144:V144),V144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:W144)+W144>$O25,$O25-SUM($P144:W144),W144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:X144)+X144>$O25,$O25-SUM($P144:X144),X144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:Y144)+Y144>$O25,$O25-SUM($P144:Y144),Y144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:Z144)+Z144>$O25,$O25-SUM($P144:Z144),Z144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AA144)+AA144>$O25,$O25-SUM($P144:AA144),AA144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AB144)+AB144>$O25,$O25-SUM($P144:AB144),AB144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AC144)+AC144>$O25,$O25-SUM($P144:AC144),AC144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AD144)+AD144>$O25,$O25-SUM($P144:AD144),AD144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AE144)+AE144>$O25,$O25-SUM($P144:AE144),AE144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AF144)+AF144>$O25,$O25-SUM($P144:AF144),AF144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AG144)+AG144>$O25,$O25-SUM($P144:AG144),AG144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AH144)+AH144>$O25,$O25-SUM($P144:AH144),AH144),0)","v":7.4995235781037418E-5},{"$f":"IF($P144>0,IF(SUM($P144:AI144)+AI144>$O25,$O25-SUM($P144:AI144),AI144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AJ144)+AJ144>$O25,$O25-SUM($P144:AJ144),AJ144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AK144)+AK144>$O25,$O25-SUM($P144:AK144),AK144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AL144)+AL144>$O25,$O25-SUM($P144:AL144),AL144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AM144)+AM144>$O25,$O25-SUM($P144:AM144),AM144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AN144)+AN144>$O25,$O25-SUM($P144:AN144),AN144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AO144)+AO144>$O25,$O25-SUM($P144:AO144),AO144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AP144)+AP144>$O25,$O25-SUM($P144:AP144),AP144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AQ144)+AQ144>$O25,$O25-SUM($P144:AQ144),AQ144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AR144)+AR144>$O25,$O25-SUM($P144:AR144),AR144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AS144)+AS144>$O25,$O25-SUM($P144:AS144),AS144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AT144)+AT144>$O25,$O25-SUM($P144:AT144),AT144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AU144)+AU144>$O25,$O25-SUM($P144:AU144),AU144),0)","v":-2.1684043449710089E-19},{"$f":"IF($P144>0,IF(SUM($P144:AV144)+AV144>$O25,$O25-SUM($P144:AV144),AV144),0)","v":-2.1684043449710089E-19}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,0,{"$f":"IF($P145>0,IF(SUM($P145:P145)+P145>$O26,$O26-SUM($P145:P145),P145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:Q145)+Q145>$O26,$O26-SUM($P145:Q145),Q145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:R145)+R145>$O26,$O26-SUM($P145:R145),R145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:S145)+S145>$O26,$O26-SUM($P145:S145),S145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:T145)+T145>$O26,$O26-SUM($P145:T145),T145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:U145)+U145>$O26,$O26-SUM($P145:U145),U145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:V145)+V145>$O26,$O26-SUM($P145:V145),V145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:W145)+W145>$O26,$O26-SUM($P145:W145),W145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:X145)+X145>$O26,$O26-SUM($P145:X145),X145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:Y145)+Y145>$O26,$O26-SUM($P145:Y145),Y145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:Z145)+Z145>$O26,$O26-SUM($P145:Z145),Z145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AA145)+AA145>$O26,$O26-SUM($P145:AA145),AA145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AB145)+AB145>$O26,$O26-SUM($P145:AB145),AB145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AC145)+AC145>$O26,$O26-SUM($P145:AC145),AC145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AD145)+AD145>$O26,$O26-SUM($P145:AD145),AD145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AE145)+AE145>$O26,$O26-SUM($P145:AE145),AE145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AF145)+AF145>$O26,$O26-SUM($P145:AF145),AF145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AG145)+AG145>$O26,$O26-SUM($P145:AG145),AG145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AH145)+AH145>$O26,$O26-SUM($P145:AH145),AH145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AI145)+AI145>$O26,$O26-SUM($P145:AI145),AI145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AJ145)+AJ145>$O26,$O26-SUM($P145:AJ145),AJ145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AK145)+AK145>$O26,$O26-SUM($P145:AK145),AK145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AL145)+AL145>$O26,$O26-SUM($P145:AL145),AL145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AM145)+AM145>$O26,$O26-SUM($P145:AM145),AM145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AN145)+AN145>$O26,$O26-SUM($P145:AN145),AN145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AO145)+AO145>$O26,$O26-SUM($P145:AO145),AO145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AP145)+AP145>$O26,$O26-SUM($P145:AP145),AP145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AQ145)+AQ145>$O26,$O26-SUM($P145:AQ145),AQ145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AR145)+AR145>$O26,$O26-SUM($P145:AR145),AR145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AS145)+AS145>$O26,$O26-SUM($P145:AS145),AS145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AT145)+AT145>$O26,$O26-SUM($P145:AT145),AT145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AU145)+AU145>$O26,$O26-SUM($P145:AU145),AU145),0)","v":0},{"$f":"IF($P145>0,IF(SUM($P145:AV145)+AV145>$O26,$O26-SUM($P145:AV145),AV145),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,-0.39529895752084648,{"$f":"IF($P146>0,IF(SUM($P146:P146)+P146>$O27,$O27-SUM($P146:P146),P146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:Q146)+Q146>$O27,$O27-SUM($P146:Q146),Q146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:R146)+R146>$O27,$O27-SUM($P146:R146),R146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:S146)+S146>$O27,$O27-SUM($P146:S146),S146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:T146)+T146>$O27,$O27-SUM($P146:T146),T146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:U146)+U146>$O27,$O27-SUM($P146:U146),U146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:V146)+V146>$O27,$O27-SUM($P146:V146),V146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:W146)+W146>$O27,$O27-SUM($P146:W146),W146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:X146)+X146>$O27,$O27-SUM($P146:X146),X146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:Y146)+Y146>$O27,$O27-SUM($P146:Y146),Y146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:Z146)+Z146>$O27,$O27-SUM($P146:Z146),Z146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AA146)+AA146>$O27,$O27-SUM($P146:AA146),AA146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AB146)+AB146>$O27,$O27-SUM($P146:AB146),AB146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AC146)+AC146>$O27,$O27-SUM($P146:AC146),AC146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AD146)+AD146>$O27,$O27-SUM($P146:AD146),AD146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AE146)+AE146>$O27,$O27-SUM($P146:AE146),AE146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AF146)+AF146>$O27,$O27-SUM($P146:AF146),AF146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AG146)+AG146>$O27,$O27-SUM($P146:AG146),AG146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AH146)+AH146>$O27,$O27-SUM($P146:AH146),AH146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AI146)+AI146>$O27,$O27-SUM($P146:AI146),AI146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AJ146)+AJ146>$O27,$O27-SUM($P146:AJ146),AJ146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AK146)+AK146>$O27,$O27-SUM($P146:AK146),AK146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AL146)+AL146>$O27,$O27-SUM($P146:AL146),AL146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AM146)+AM146>$O27,$O27-SUM($P146:AM146),AM146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AN146)+AN146>$O27,$O27-SUM($P146:AN146),AN146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AO146)+AO146>$O27,$O27-SUM($P146:AO146),AO146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AP146)+AP146>$O27,$O27-SUM($P146:AP146),AP146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AQ146)+AQ146>$O27,$O27-SUM($P146:AQ146),AQ146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AR146)+AR146>$O27,$O27-SUM($P146:AR146),AR146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AS146)+AS146>$O27,$O27-SUM($P146:AS146),AS146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AT146)+AT146>$O27,$O27-SUM($P146:AT146),AT146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AU146)+AU146>$O27,$O27-SUM($P146:AU146),AU146),0)","v":0},{"$f":"IF($P146>0,IF(SUM($P146:AV146)+AV146>$O27,$O27-SUM($P146:AV146),AV146),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,9.8959221116456011E-2,{"$f":"IF($P147>0,IF(SUM($P147:P147)+P147>$O28,$O28-SUM($P147:P147),P147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:Q147)+Q147>$O28,$O28-SUM($P147:Q147),Q147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:R147)+R147>$O28,$O28-SUM($P147:R147),R147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:S147)+S147>$O28,$O28-SUM($P147:S147),S147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:T147)+T147>$O28,$O28-SUM($P147:T147),T147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:U147)+U147>$O28,$O28-SUM($P147:U147),U147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:V147)+V147>$O28,$O28-SUM($P147:V147),V147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:W147)+W147>$O28,$O28-SUM($P147:W147),W147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:X147)+X147>$O28,$O28-SUM($P147:X147),X147),0)","v":9.8959221116456011E-2},{"$f":"IF($P147>0,IF(SUM($P147:Y147)+Y147>$O28,$O28-SUM($P147:Y147),Y147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:Z147)+Z147>$O28,$O28-SUM($P147:Z147),Z147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AA147)+AA147>$O28,$O28-SUM($P147:AA147),AA147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AB147)+AB147>$O28,$O28-SUM($P147:AB147),AB147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AC147)+AC147>$O28,$O28-SUM($P147:AC147),AC147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AD147)+AD147>$O28,$O28-SUM($P147:AD147),AD147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AE147)+AE147>$O28,$O28-SUM($P147:AE147),AE147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AF147)+AF147>$O28,$O28-SUM($P147:AF147),AF147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AG147)+AG147>$O28,$O28-SUM($P147:AG147),AG147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AH147)+AH147>$O28,$O28-SUM($P147:AH147),AH147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AI147)+AI147>$O28,$O28-SUM($P147:AI147),AI147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AJ147)+AJ147>$O28,$O28-SUM($P147:AJ147),AJ147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AK147)+AK147>$O28,$O28-SUM($P147:AK147),AK147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AL147)+AL147>$O28,$O28-SUM($P147:AL147),AL147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AM147)+AM147>$O28,$O28-SUM($P147:AM147),AM147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AN147)+AN147>$O28,$O28-SUM($P147:AN147),AN147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AO147)+AO147>$O28,$O28-SUM($P147:AO147),AO147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AP147)+AP147>$O28,$O28-SUM($P147:AP147),AP147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AQ147)+AQ147>$O28,$O28-SUM($P147:AQ147),AQ147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AR147)+AR147>$O28,$O28-SUM($P147:AR147),AR147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AS147)+AS147>$O28,$O28-SUM($P147:AS147),AS147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AT147)+AT147>$O28,$O28-SUM($P147:AT147),AT147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AU147)+AU147>$O28,$O28-SUM($P147:AU147),AU147),0)","v":-2.2204460492503131E-16},{"$f":"IF($P147>0,IF(SUM($P147:AV147)+AV147>$O28,$O28-SUM($P147:AV147),AV147),0)","v":-2.2204460492503131E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,0,{"$f":"IF($P148>0,IF(SUM($P148:P148)+P148>$O29,$O29-SUM($P148:P148),P148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:Q148)+Q148>$O29,$O29-SUM($P148:Q148),Q148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:R148)+R148>$O29,$O29-SUM($P148:R148),R148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:S148)+S148>$O29,$O29-SUM($P148:S148),S148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:T148)+T148>$O29,$O29-SUM($P148:T148),T148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:U148)+U148>$O29,$O29-SUM($P148:U148),U148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:V148)+V148>$O29,$O29-SUM($P148:V148),V148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:W148)+W148>$O29,$O29-SUM($P148:W148),W148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:X148)+X148>$O29,$O29-SUM($P148:X148),X148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:Y148)+Y148>$O29,$O29-SUM($P148:Y148),Y148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:Z148)+Z148>$O29,$O29-SUM($P148:Z148),Z148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AA148)+AA148>$O29,$O29-SUM($P148:AA148),AA148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AB148)+AB148>$O29,$O29-SUM($P148:AB148),AB148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AC148)+AC148>$O29,$O29-SUM($P148:AC148),AC148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AD148)+AD148>$O29,$O29-SUM($P148:AD148),AD148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AE148)+AE148>$O29,$O29-SUM($P148:AE148),AE148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AF148)+AF148>$O29,$O29-SUM($P148:AF148),AF148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AG148)+AG148>$O29,$O29-SUM($P148:AG148),AG148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AH148)+AH148>$O29,$O29-SUM($P148:AH148),AH148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AI148)+AI148>$O29,$O29-SUM($P148:AI148),AI148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AJ148)+AJ148>$O29,$O29-SUM($P148:AJ148),AJ148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AK148)+AK148>$O29,$O29-SUM($P148:AK148),AK148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AL148)+AL148>$O29,$O29-SUM($P148:AL148),AL148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AM148)+AM148>$O29,$O29-SUM($P148:AM148),AM148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AN148)+AN148>$O29,$O29-SUM($P148:AN148),AN148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AO148)+AO148>$O29,$O29-SUM($P148:AO148),AO148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AP148)+AP148>$O29,$O29-SUM($P148:AP148),AP148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AQ148)+AQ148>$O29,$O29-SUM($P148:AQ148),AQ148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AR148)+AR148>$O29,$O29-SUM($P148:AR148),AR148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AS148)+AS148>$O29,$O29-SUM($P148:AS148),AS148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AT148)+AT148>$O29,$O29-SUM($P148:AT148),AT148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AU148)+AU148>$O29,$O29-SUM($P148:AU148),AU148),0)","v":0},{"$f":"IF($P148>0,IF(SUM($P148:AV148)+AV148>$O29,$O29-SUM($P148:AV148),AV148),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,0,{"$f":"IF($P149>0,IF(SUM($P149:P149)+P149>$O30,$O30-SUM($P149:P149),P149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:Q149)+Q149>$O30,$O30-SUM($P149:Q149),Q149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:R149)+R149>$O30,$O30-SUM($P149:R149),R149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:S149)+S149>$O30,$O30-SUM($P149:S149),S149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:T149)+T149>$O30,$O30-SUM($P149:T149),T149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:U149)+U149>$O30,$O30-SUM($P149:U149),U149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:V149)+V149>$O30,$O30-SUM($P149:V149),V149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:W149)+W149>$O30,$O30-SUM($P149:W149),W149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:X149)+X149>$O30,$O30-SUM($P149:X149),X149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:Y149)+Y149>$O30,$O30-SUM($P149:Y149),Y149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:Z149)+Z149>$O30,$O30-SUM($P149:Z149),Z149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AA149)+AA149>$O30,$O30-SUM($P149:AA149),AA149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AB149)+AB149>$O30,$O30-SUM($P149:AB149),AB149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AC149)+AC149>$O30,$O30-SUM($P149:AC149),AC149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AD149)+AD149>$O30,$O30-SUM($P149:AD149),AD149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AE149)+AE149>$O30,$O30-SUM($P149:AE149),AE149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AF149)+AF149>$O30,$O30-SUM($P149:AF149),AF149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AG149)+AG149>$O30,$O30-SUM($P149:AG149),AG149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AH149)+AH149>$O30,$O30-SUM($P149:AH149),AH149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AI149)+AI149>$O30,$O30-SUM($P149:AI149),AI149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AJ149)+AJ149>$O30,$O30-SUM($P149:AJ149),AJ149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AK149)+AK149>$O30,$O30-SUM($P149:AK149),AK149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AL149)+AL149>$O30,$O30-SUM($P149:AL149),AL149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AM149)+AM149>$O30,$O30-SUM($P149:AM149),AM149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AN149)+AN149>$O30,$O30-SUM($P149:AN149),AN149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AO149)+AO149>$O30,$O30-SUM($P149:AO149),AO149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AP149)+AP149>$O30,$O30-SUM($P149:AP149),AP149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AQ149)+AQ149>$O30,$O30-SUM($P149:AQ149),AQ149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AR149)+AR149>$O30,$O30-SUM($P149:AR149),AR149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AS149)+AS149>$O30,$O30-SUM($P149:AS149),AS149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AT149)+AT149>$O30,$O30-SUM($P149:AT149),AT149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AU149)+AU149>$O30,$O30-SUM($P149:AU149),AU149),0)","v":0},{"$f":"IF($P149>0,IF(SUM($P149:AV149)+AV149>$O30,$O30-SUM($P149:AV149),AV149),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,3.2115210083082428E-2,{"$f":"IF($P150>0,IF(SUM($P150:P150)+P150>$O31,$O31-SUM($P150:P150),P150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:Q150)+Q150>$O31,$O31-SUM($P150:Q150),Q150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:R150)+R150>$O31,$O31-SUM($P150:R150),R150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:S150)+S150>$O31,$O31-SUM($P150:S150),S150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:T150)+T150>$O31,$O31-SUM($P150:T150),T150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:U150)+U150>$O31,$O31-SUM($P150:U150),U150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:V150)+V150>$O31,$O31-SUM($P150:V150),V150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:W150)+W150>$O31,$O31-SUM($P150:W150),W150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:X150)+X150>$O31,$O31-SUM($P150:X150),X150),0)","v":3.2115210083082428E-2},{"$f":"IF($P150>0,IF(SUM($P150:Y150)+Y150>$O31,$O31-SUM($P150:Y150),Y150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:Z150)+Z150>$O31,$O31-SUM($P150:Z150),Z150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AA150)+AA150>$O31,$O31-SUM($P150:AA150),AA150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AB150)+AB150>$O31,$O31-SUM($P150:AB150),AB150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AC150)+AC150>$O31,$O31-SUM($P150:AC150),AC150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AD150)+AD150>$O31,$O31-SUM($P150:AD150),AD150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AE150)+AE150>$O31,$O31-SUM($P150:AE150),AE150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AF150)+AF150>$O31,$O31-SUM($P150:AF150),AF150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AG150)+AG150>$O31,$O31-SUM($P150:AG150),AG150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AH150)+AH150>$O31,$O31-SUM($P150:AH150),AH150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AI150)+AI150>$O31,$O31-SUM($P150:AI150),AI150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AJ150)+AJ150>$O31,$O31-SUM($P150:AJ150),AJ150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AK150)+AK150>$O31,$O31-SUM($P150:AK150),AK150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AL150)+AL150>$O31,$O31-SUM($P150:AL150),AL150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AM150)+AM150>$O31,$O31-SUM($P150:AM150),AM150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AN150)+AN150>$O31,$O31-SUM($P150:AN150),AN150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AO150)+AO150>$O31,$O31-SUM($P150:AO150),AO150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AP150)+AP150>$O31,$O31-SUM($P150:AP150),AP150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AQ150)+AQ150>$O31,$O31-SUM($P150:AQ150),AQ150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AR150)+AR150>$O31,$O31-SUM($P150:AR150),AR150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AS150)+AS150>$O31,$O31-SUM($P150:AS150),AS150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AT150)+AT150>$O31,$O31-SUM($P150:AT150),AT150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AU150)+AU150>$O31,$O31-SUM($P150:AU150),AU150),0)","v":0},{"$f":"IF($P150>0,IF(SUM($P150:AV150)+AV150>$O31,$O31-SUM($P150:AV150),AV150),0)","v":0}]
[]
[null,"Depreciation:  2017 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,{"$f":"IF(P24>0,P24/$F154,P24)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:Q154)+Q154>$P24,$P24-SUM($Q154:Q154),Q154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:R154)+R154>$P24,$P24-SUM($Q154:R154),R154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:S154)+S154>$P24,$P24-SUM($Q154:S154),S154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:T154)+T154>$P24,$P24-SUM($Q154:T154),T154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:U154)+U154>$P24,$P24-SUM($Q154:U154),U154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:V154)+V154>$P24,$P24-SUM($Q154:V154),V154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:W154)+W154>$P24,$P24-SUM($Q154:W154),W154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:X154)+X154>$P24,$P24-SUM($Q154:X154),X154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:Y154)+Y154>$P24,$P24-SUM($Q154:Y154),Y154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:Z154)+Z154>$P24,$P24-SUM($Q154:Z154),Z154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AA154)+AA154>$P24,$P24-SUM($Q154:AA154),AA154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AB154)+AB154>$P24,$P24-SUM($Q154:AB154),AB154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AC154)+AC154>$P24,$P24-SUM($Q154:AC154),AC154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AD154)+AD154>$P24,$P24-SUM($Q154:AD154),AD154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AE154)+AE154>$P24,$P24-SUM($Q154:AE154),AE154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AF154)+AF154>$P24,$P24-SUM($Q154:AF154),AF154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AG154)+AG154>$P24,$P24-SUM($Q154:AG154),AG154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AH154)+AH154>$P24,$P24-SUM($Q154:AH154),AH154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AI154)+AI154>$P24,$P24-SUM($Q154:AI154),AI154),0)","v":1.3801987286581368E-2},{"$f":"IF($Q154>0,IF(SUM($Q154:AJ154)+AJ154>$P24,$P24-SUM($Q154:AJ154),AJ154),0)","v":5.5511151231257827E-17},{"$f":"IF($Q154>0,IF(SUM($Q154:AK154)+AK154>$P24,$P24-SUM($Q154:AK154),AK154),0)","v":5.5511151231257827E-17},{"$f":"IF($Q154>0,IF(SUM($Q154:AL154)+AL154>$P24,$P24-SUM($Q154:AL154),AL154),0)","v":5.5511151231257827E-17},{"$f":"IF($Q154>0,IF(SUM($Q154:AM154)+AM154>$P24,$P24-SUM($Q154:AM154),AM154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AN154)+AN154>$P24,$P24-SUM($Q154:AN154),AN154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AO154)+AO154>$P24,$P24-SUM($Q154:AO154),AO154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AP154)+AP154>$P24,$P24-SUM($Q154:AP154),AP154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AQ154)+AQ154>$P24,$P24-SUM($Q154:AQ154),AQ154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AR154)+AR154>$P24,$P24-SUM($Q154:AR154),AR154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AS154)+AS154>$P24,$P24-SUM($Q154:AS154),AS154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AT154)+AT154>$P24,$P24-SUM($Q154:AT154),AT154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AU154)+AU154>$P24,$P24-SUM($Q154:AU154),AU154),0)","v":-1.1102230246251565E-16},{"$f":"IF($Q154>0,IF(SUM($Q154:AV154)+AV154>$P24,$P24-SUM($Q154:AV154),AV154),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,0,{"$f":"IF($Q155>0,IF(SUM($Q155:Q155)+Q155>$P25,$P25-SUM($Q155:Q155),Q155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:R155)+R155>$P25,$P25-SUM($Q155:R155),R155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:S155)+S155>$P25,$P25-SUM($Q155:S155),S155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:T155)+T155>$P25,$P25-SUM($Q155:T155),T155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:U155)+U155>$P25,$P25-SUM($Q155:U155),U155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:V155)+V155>$P25,$P25-SUM($Q155:V155),V155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:W155)+W155>$P25,$P25-SUM($Q155:W155),W155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:X155)+X155>$P25,$P25-SUM($Q155:X155),X155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:Y155)+Y155>$P25,$P25-SUM($Q155:Y155),Y155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:Z155)+Z155>$P25,$P25-SUM($Q155:Z155),Z155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AA155)+AA155>$P25,$P25-SUM($Q155:AA155),AA155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AB155)+AB155>$P25,$P25-SUM($Q155:AB155),AB155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AC155)+AC155>$P25,$P25-SUM($Q155:AC155),AC155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AD155)+AD155>$P25,$P25-SUM($Q155:AD155),AD155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AE155)+AE155>$P25,$P25-SUM($Q155:AE155),AE155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AF155)+AF155>$P25,$P25-SUM($Q155:AF155),AF155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AG155)+AG155>$P25,$P25-SUM($Q155:AG155),AG155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AH155)+AH155>$P25,$P25-SUM($Q155:AH155),AH155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AI155)+AI155>$P25,$P25-SUM($Q155:AI155),AI155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AJ155)+AJ155>$P25,$P25-SUM($Q155:AJ155),AJ155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AK155)+AK155>$P25,$P25-SUM($Q155:AK155),AK155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AL155)+AL155>$P25,$P25-SUM($Q155:AL155),AL155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AM155)+AM155>$P25,$P25-SUM($Q155:AM155),AM155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AN155)+AN155>$P25,$P25-SUM($Q155:AN155),AN155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AO155)+AO155>$P25,$P25-SUM($Q155:AO155),AO155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AP155)+AP155>$P25,$P25-SUM($Q155:AP155),AP155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AQ155)+AQ155>$P25,$P25-SUM($Q155:AQ155),AQ155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AR155)+AR155>$P25,$P25-SUM($Q155:AR155),AR155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AS155)+AS155>$P25,$P25-SUM($Q155:AS155),AS155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AT155)+AT155>$P25,$P25-SUM($Q155:AT155),AT155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AU155)+AU155>$P25,$P25-SUM($Q155:AU155),AU155),0)","v":0},{"$f":"IF($Q155>0,IF(SUM($Q155:AV155)+AV155>$P25,$P25-SUM($Q155:AV155),AV155),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,4.8275683038908591E-2,{"$f":"IF($Q156>0,IF(SUM($Q156:Q156)+Q156>$P26,$P26-SUM($Q156:Q156),Q156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:R156)+R156>$P26,$P26-SUM($Q156:R156),R156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:S156)+S156>$P26,$P26-SUM($Q156:S156),S156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:T156)+T156>$P26,$P26-SUM($Q156:T156),T156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:U156)+U156>$P26,$P26-SUM($Q156:U156),U156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:V156)+V156>$P26,$P26-SUM($Q156:V156),V156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:W156)+W156>$P26,$P26-SUM($Q156:W156),W156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:X156)+X156>$P26,$P26-SUM($Q156:X156),X156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:Y156)+Y156>$P26,$P26-SUM($Q156:Y156),Y156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:Z156)+Z156>$P26,$P26-SUM($Q156:Z156),Z156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AA156)+AA156>$P26,$P26-SUM($Q156:AA156),AA156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AB156)+AB156>$P26,$P26-SUM($Q156:AB156),AB156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AC156)+AC156>$P26,$P26-SUM($Q156:AC156),AC156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AD156)+AD156>$P26,$P26-SUM($Q156:AD156),AD156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AE156)+AE156>$P26,$P26-SUM($Q156:AE156),AE156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AF156)+AF156>$P26,$P26-SUM($Q156:AF156),AF156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AG156)+AG156>$P26,$P26-SUM($Q156:AG156),AG156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AH156)+AH156>$P26,$P26-SUM($Q156:AH156),AH156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AI156)+AI156>$P26,$P26-SUM($Q156:AI156),AI156),0)","v":4.8275683038908591E-2},{"$f":"IF($Q156>0,IF(SUM($Q156:AJ156)+AJ156>$P26,$P26-SUM($Q156:AJ156),AJ156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AK156)+AK156>$P26,$P26-SUM($Q156:AK156),AK156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AL156)+AL156>$P26,$P26-SUM($Q156:AL156),AL156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AM156)+AM156>$P26,$P26-SUM($Q156:AM156),AM156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AN156)+AN156>$P26,$P26-SUM($Q156:AN156),AN156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AO156)+AO156>$P26,$P26-SUM($Q156:AO156),AO156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AP156)+AP156>$P26,$P26-SUM($Q156:AP156),AP156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AQ156)+AQ156>$P26,$P26-SUM($Q156:AQ156),AQ156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AR156)+AR156>$P26,$P26-SUM($Q156:AR156),AR156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AS156)+AS156>$P26,$P26-SUM($Q156:AS156),AS156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AT156)+AT156>$P26,$P26-SUM($Q156:AT156),AT156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AU156)+AU156>$P26,$P26-SUM($Q156:AU156),AU156),0)","v":-3.3306690738754696E-16},{"$f":"IF($Q156>0,IF(SUM($Q156:AV156)+AV156>$P26,$P26-SUM($Q156:AV156),AV156),0)","v":-3.3306690738754696E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,6.4238572682107699E-5,{"$f":"IF($Q157>0,IF(SUM($Q157:Q157)+Q157>$P27,$P27-SUM($Q157:Q157),Q157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:R157)+R157>$P27,$P27-SUM($Q157:R157),R157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:S157)+S157>$P27,$P27-SUM($Q157:S157),S157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:T157)+T157>$P27,$P27-SUM($Q157:T157),T157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:U157)+U157>$P27,$P27-SUM($Q157:U157),U157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:V157)+V157>$P27,$P27-SUM($Q157:V157),V157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:W157)+W157>$P27,$P27-SUM($Q157:W157),W157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:X157)+X157>$P27,$P27-SUM($Q157:X157),X157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:Y157)+Y157>$P27,$P27-SUM($Q157:Y157),Y157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:Z157)+Z157>$P27,$P27-SUM($Q157:Z157),Z157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AA157)+AA157>$P27,$P27-SUM($Q157:AA157),AA157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AB157)+AB157>$P27,$P27-SUM($Q157:AB157),AB157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AC157)+AC157>$P27,$P27-SUM($Q157:AC157),AC157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AD157)+AD157>$P27,$P27-SUM($Q157:AD157),AD157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AE157)+AE157>$P27,$P27-SUM($Q157:AE157),AE157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AF157)+AF157>$P27,$P27-SUM($Q157:AF157),AF157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AG157)+AG157>$P27,$P27-SUM($Q157:AG157),AG157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AH157)+AH157>$P27,$P27-SUM($Q157:AH157),AH157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AI157)+AI157>$P27,$P27-SUM($Q157:AI157),AI157),0)","v":6.4238572682107699E-5},{"$f":"IF($Q157>0,IF(SUM($Q157:AJ157)+AJ157>$P27,$P27-SUM($Q157:AJ157),AJ157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AK157)+AK157>$P27,$P27-SUM($Q157:AK157),AK157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AL157)+AL157>$P27,$P27-SUM($Q157:AL157),AL157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AM157)+AM157>$P27,$P27-SUM($Q157:AM157),AM157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AN157)+AN157>$P27,$P27-SUM($Q157:AN157),AN157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AO157)+AO157>$P27,$P27-SUM($Q157:AO157),AO157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AP157)+AP157>$P27,$P27-SUM($Q157:AP157),AP157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AQ157)+AQ157>$P27,$P27-SUM($Q157:AQ157),AQ157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AR157)+AR157>$P27,$P27-SUM($Q157:AR157),AR157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AS157)+AS157>$P27,$P27-SUM($Q157:AS157),AS157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AT157)+AT157>$P27,$P27-SUM($Q157:AT157),AT157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AU157)+AU157>$P27,$P27-SUM($Q157:AU157),AU157),0)","v":-2.1684043449710089E-19},{"$f":"IF($Q157>0,IF(SUM($Q157:AV157)+AV157>$P27,$P27-SUM($Q157:AV157),AV157),0)","v":-2.1684043449710089E-19}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,6.5030668337790667E-3,{"$f":"IF($Q158>0,IF(SUM($Q158:Q158)+Q158>$P28,$P28-SUM($Q158:Q158),Q158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:R158)+R158>$P28,$P28-SUM($Q158:R158),R158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:S158)+S158>$P28,$P28-SUM($Q158:S158),S158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:T158)+T158>$P28,$P28-SUM($Q158:T158),T158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:U158)+U158>$P28,$P28-SUM($Q158:U158),U158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:V158)+V158>$P28,$P28-SUM($Q158:V158),V158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:W158)+W158>$P28,$P28-SUM($Q158:W158),W158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:X158)+X158>$P28,$P28-SUM($Q158:X158),X158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:Y158)+Y158>$P28,$P28-SUM($Q158:Y158),Y158),0)","v":6.5030668337790667E-3},{"$f":"IF($Q158>0,IF(SUM($Q158:Z158)+Z158>$P28,$P28-SUM($Q158:Z158),Z158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AA158)+AA158>$P28,$P28-SUM($Q158:AA158),AA158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AB158)+AB158>$P28,$P28-SUM($Q158:AB158),AB158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AC158)+AC158>$P28,$P28-SUM($Q158:AC158),AC158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AD158)+AD158>$P28,$P28-SUM($Q158:AD158),AD158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AE158)+AE158>$P28,$P28-SUM($Q158:AE158),AE158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AF158)+AF158>$P28,$P28-SUM($Q158:AF158),AF158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AG158)+AG158>$P28,$P28-SUM($Q158:AG158),AG158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AH158)+AH158>$P28,$P28-SUM($Q158:AH158),AH158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AI158)+AI158>$P28,$P28-SUM($Q158:AI158),AI158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AJ158)+AJ158>$P28,$P28-SUM($Q158:AJ158),AJ158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AK158)+AK158>$P28,$P28-SUM($Q158:AK158),AK158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AL158)+AL158>$P28,$P28-SUM($Q158:AL158),AL158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AM158)+AM158>$P28,$P28-SUM($Q158:AM158),AM158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AN158)+AN158>$P28,$P28-SUM($Q158:AN158),AN158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AO158)+AO158>$P28,$P28-SUM($Q158:AO158),AO158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AP158)+AP158>$P28,$P28-SUM($Q158:AP158),AP158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AQ158)+AQ158>$P28,$P28-SUM($Q158:AQ158),AQ158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AR158)+AR158>$P28,$P28-SUM($Q158:AR158),AR158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AS158)+AS158>$P28,$P28-SUM($Q158:AS158),AS158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AT158)+AT158>$P28,$P28-SUM($Q158:AT158),AT158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AU158)+AU158>$P28,$P28-SUM($Q158:AU158),AU158),0)","v":0},{"$f":"IF($Q158>0,IF(SUM($Q158:AV158)+AV158>$P28,$P28-SUM($Q158:AV158),AV158),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,0,{"$f":"IF($Q159>0,IF(SUM($Q159:Q159)+Q159>$P29,$P29-SUM($Q159:Q159),Q159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:R159)+R159>$P29,$P29-SUM($Q159:R159),R159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:S159)+S159>$P29,$P29-SUM($Q159:S159),S159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:T159)+T159>$P29,$P29-SUM($Q159:T159),T159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:U159)+U159>$P29,$P29-SUM($Q159:U159),U159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:V159)+V159>$P29,$P29-SUM($Q159:V159),V159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:W159)+W159>$P29,$P29-SUM($Q159:W159),W159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:X159)+X159>$P29,$P29-SUM($Q159:X159),X159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:Y159)+Y159>$P29,$P29-SUM($Q159:Y159),Y159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:Z159)+Z159>$P29,$P29-SUM($Q159:Z159),Z159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AA159)+AA159>$P29,$P29-SUM($Q159:AA159),AA159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AB159)+AB159>$P29,$P29-SUM($Q159:AB159),AB159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AC159)+AC159>$P29,$P29-SUM($Q159:AC159),AC159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AD159)+AD159>$P29,$P29-SUM($Q159:AD159),AD159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AE159)+AE159>$P29,$P29-SUM($Q159:AE159),AE159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AF159)+AF159>$P29,$P29-SUM($Q159:AF159),AF159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AG159)+AG159>$P29,$P29-SUM($Q159:AG159),AG159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AH159)+AH159>$P29,$P29-SUM($Q159:AH159),AH159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AI159)+AI159>$P29,$P29-SUM($Q159:AI159),AI159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AJ159)+AJ159>$P29,$P29-SUM($Q159:AJ159),AJ159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AK159)+AK159>$P29,$P29-SUM($Q159:AK159),AK159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AL159)+AL159>$P29,$P29-SUM($Q159:AL159),AL159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AM159)+AM159>$P29,$P29-SUM($Q159:AM159),AM159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AN159)+AN159>$P29,$P29-SUM($Q159:AN159),AN159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AO159)+AO159>$P29,$P29-SUM($Q159:AO159),AO159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AP159)+AP159>$P29,$P29-SUM($Q159:AP159),AP159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AQ159)+AQ159>$P29,$P29-SUM($Q159:AQ159),AQ159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AR159)+AR159>$P29,$P29-SUM($Q159:AR159),AR159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AS159)+AS159>$P29,$P29-SUM($Q159:AS159),AS159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AT159)+AT159>$P29,$P29-SUM($Q159:AT159),AT159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AU159)+AU159>$P29,$P29-SUM($Q159:AU159),AU159),0)","v":0},{"$f":"IF($Q159>0,IF(SUM($Q159:AV159)+AV159>$P29,$P29-SUM($Q159:AV159),AV159),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,0,{"$f":"IF($Q160>0,IF(SUM($Q160:Q160)+Q160>$P30,$P30-SUM($Q160:Q160),Q160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:R160)+R160>$P30,$P30-SUM($Q160:R160),R160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:S160)+S160>$P30,$P30-SUM($Q160:S160),S160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:T160)+T160>$P30,$P30-SUM($Q160:T160),T160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:U160)+U160>$P30,$P30-SUM($Q160:U160),U160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:V160)+V160>$P30,$P30-SUM($Q160:V160),V160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:W160)+W160>$P30,$P30-SUM($Q160:W160),W160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:X160)+X160>$P30,$P30-SUM($Q160:X160),X160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:Y160)+Y160>$P30,$P30-SUM($Q160:Y160),Y160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:Z160)+Z160>$P30,$P30-SUM($Q160:Z160),Z160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AA160)+AA160>$P30,$P30-SUM($Q160:AA160),AA160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AB160)+AB160>$P30,$P30-SUM($Q160:AB160),AB160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AC160)+AC160>$P30,$P30-SUM($Q160:AC160),AC160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AD160)+AD160>$P30,$P30-SUM($Q160:AD160),AD160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AE160)+AE160>$P30,$P30-SUM($Q160:AE160),AE160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AF160)+AF160>$P30,$P30-SUM($Q160:AF160),AF160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AG160)+AG160>$P30,$P30-SUM($Q160:AG160),AG160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AH160)+AH160>$P30,$P30-SUM($Q160:AH160),AH160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AI160)+AI160>$P30,$P30-SUM($Q160:AI160),AI160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AJ160)+AJ160>$P30,$P30-SUM($Q160:AJ160),AJ160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AK160)+AK160>$P30,$P30-SUM($Q160:AK160),AK160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AL160)+AL160>$P30,$P30-SUM($Q160:AL160),AL160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AM160)+AM160>$P30,$P30-SUM($Q160:AM160),AM160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AN160)+AN160>$P30,$P30-SUM($Q160:AN160),AN160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AO160)+AO160>$P30,$P30-SUM($Q160:AO160),AO160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AP160)+AP160>$P30,$P30-SUM($Q160:AP160),AP160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AQ160)+AQ160>$P30,$P30-SUM($Q160:AQ160),AQ160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AR160)+AR160>$P30,$P30-SUM($Q160:AR160),AR160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AS160)+AS160>$P30,$P30-SUM($Q160:AS160),AS160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AT160)+AT160>$P30,$P30-SUM($Q160:AT160),AT160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AU160)+AU160>$P30,$P30-SUM($Q160:AU160),AU160),0)","v":0},{"$f":"IF($Q160>0,IF(SUM($Q160:AV160)+AV160>$P30,$P30-SUM($Q160:AV160),AV160),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,1.2420701035951061E-2,{"$f":"IF($Q161>0,IF(SUM($Q161:Q161)+Q161>$P31,$P31-SUM($Q161:Q161),Q161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:R161)+R161>$P31,$P31-SUM($Q161:R161),R161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:S161)+S161>$P31,$P31-SUM($Q161:S161),S161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:T161)+T161>$P31,$P31-SUM($Q161:T161),T161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:U161)+U161>$P31,$P31-SUM($Q161:U161),U161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:V161)+V161>$P31,$P31-SUM($Q161:V161),V161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:W161)+W161>$P31,$P31-SUM($Q161:W161),W161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:X161)+X161>$P31,$P31-SUM($Q161:X161),X161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:Y161)+Y161>$P31,$P31-SUM($Q161:Y161),Y161),0)","v":1.2420701035951061E-2},{"$f":"IF($Q161>0,IF(SUM($Q161:Z161)+Z161>$P31,$P31-SUM($Q161:Z161),Z161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AA161)+AA161>$P31,$P31-SUM($Q161:AA161),AA161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AB161)+AB161>$P31,$P31-SUM($Q161:AB161),AB161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AC161)+AC161>$P31,$P31-SUM($Q161:AC161),AC161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AD161)+AD161>$P31,$P31-SUM($Q161:AD161),AD161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AE161)+AE161>$P31,$P31-SUM($Q161:AE161),AE161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AF161)+AF161>$P31,$P31-SUM($Q161:AF161),AF161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AG161)+AG161>$P31,$P31-SUM($Q161:AG161),AG161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AH161)+AH161>$P31,$P31-SUM($Q161:AH161),AH161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AI161)+AI161>$P31,$P31-SUM($Q161:AI161),AI161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AJ161)+AJ161>$P31,$P31-SUM($Q161:AJ161),AJ161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AK161)+AK161>$P31,$P31-SUM($Q161:AK161),AK161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AL161)+AL161>$P31,$P31-SUM($Q161:AL161),AL161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AM161)+AM161>$P31,$P31-SUM($Q161:AM161),AM161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AN161)+AN161>$P31,$P31-SUM($Q161:AN161),AN161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AO161)+AO161>$P31,$P31-SUM($Q161:AO161),AO161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AP161)+AP161>$P31,$P31-SUM($Q161:AP161),AP161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AQ161)+AQ161>$P31,$P31-SUM($Q161:AQ161),AQ161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AR161)+AR161>$P31,$P31-SUM($Q161:AR161),AR161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AS161)+AS161>$P31,$P31-SUM($Q161:AS161),AS161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AT161)+AT161>$P31,$P31-SUM($Q161:AT161),AT161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AU161)+AU161>$P31,$P31-SUM($Q161:AU161),AU161),0)","v":1.3877787807814457E-17},{"$f":"IF($Q161>0,IF(SUM($Q161:AV161)+AV161>$P31,$P31-SUM($Q161:AV161),AV161),0)","v":1.3877787807814457E-17}]
[]
[null,"Depreciation:  2018 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,{"$f":"IF(Q24>0,Q24/$F165,Q24)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:R165)+R165>$Q24,$Q24-SUM($R165:R165),R165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:S165)+S165>$Q24,$Q24-SUM($R165:S165),S165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:T165)+T165>$Q24,$Q24-SUM($R165:T165),T165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:U165)+U165>$Q24,$Q24-SUM($R165:U165),U165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:V165)+V165>$Q24,$Q24-SUM($R165:V165),V165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:W165)+W165>$Q24,$Q24-SUM($R165:W165),W165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:X165)+X165>$Q24,$Q24-SUM($R165:X165),X165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:Y165)+Y165>$Q24,$Q24-SUM($R165:Y165),Y165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:Z165)+Z165>$Q24,$Q24-SUM($R165:Z165),Z165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AA165)+AA165>$Q24,$Q24-SUM($R165:AA165),AA165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AB165)+AB165>$Q24,$Q24-SUM($R165:AB165),AB165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AC165)+AC165>$Q24,$Q24-SUM($R165:AC165),AC165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AD165)+AD165>$Q24,$Q24-SUM($R165:AD165),AD165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AE165)+AE165>$Q24,$Q24-SUM($R165:AE165),AE165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AF165)+AF165>$Q24,$Q24-SUM($R165:AF165),AF165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AG165)+AG165>$Q24,$Q24-SUM($R165:AG165),AG165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AH165)+AH165>$Q24,$Q24-SUM($R165:AH165),AH165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AI165)+AI165>$Q24,$Q24-SUM($R165:AI165),AI165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AJ165)+AJ165>$Q24,$Q24-SUM($R165:AJ165),AJ165),0)","v":3.2578418692919358E-3},{"$f":"IF($R165>0,IF(SUM($R165:AK165)+AK165>$Q24,$Q24-SUM($R165:AK165),AK165),0)","v":1.3877787807814457E-17},{"$f":"IF($R165>0,IF(SUM($R165:AL165)+AL165>$Q24,$Q24-SUM($R165:AL165),AL165),0)","v":1.3877787807814457E-17},{"$f":"IF($R165>0,IF(SUM($R165:AM165)+AM165>$Q24,$Q24-SUM($R165:AM165),AM165),0)","v":1.3877787807814457E-17},{"$f":"IF($R165>0,IF(SUM($R165:AN165)+AN165>$Q24,$Q24-SUM($R165:AN165),AN165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AO165)+AO165>$Q24,$Q24-SUM($R165:AO165),AO165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AP165)+AP165>$Q24,$Q24-SUM($R165:AP165),AP165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AQ165)+AQ165>$Q24,$Q24-SUM($R165:AQ165),AQ165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AR165)+AR165>$Q24,$Q24-SUM($R165:AR165),AR165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AS165)+AS165>$Q24,$Q24-SUM($R165:AS165),AS165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AT165)+AT165>$Q24,$Q24-SUM($R165:AT165),AT165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AU165)+AU165>$Q24,$Q24-SUM($R165:AU165),AU165),0)","v":-2.7755575615628914E-17},{"$f":"IF($R165>0,IF(SUM($R165:AV165)+AV165>$Q24,$Q24-SUM($R165:AV165),AV165),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF($R166>0,IF(SUM($R166:R166)+R166>$Q25,$Q25-SUM($R166:R166),R166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:S166)+S166>$Q25,$Q25-SUM($R166:S166),S166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:T166)+T166>$Q25,$Q25-SUM($R166:T166),T166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:U166)+U166>$Q25,$Q25-SUM($R166:U166),U166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:V166)+V166>$Q25,$Q25-SUM($R166:V166),V166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:W166)+W166>$Q25,$Q25-SUM($R166:W166),W166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:X166)+X166>$Q25,$Q25-SUM($R166:X166),X166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:Y166)+Y166>$Q25,$Q25-SUM($R166:Y166),Y166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:Z166)+Z166>$Q25,$Q25-SUM($R166:Z166),Z166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AA166)+AA166>$Q25,$Q25-SUM($R166:AA166),AA166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AB166)+AB166>$Q25,$Q25-SUM($R166:AB166),AB166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AC166)+AC166>$Q25,$Q25-SUM($R166:AC166),AC166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AD166)+AD166>$Q25,$Q25-SUM($R166:AD166),AD166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AE166)+AE166>$Q25,$Q25-SUM($R166:AE166),AE166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AF166)+AF166>$Q25,$Q25-SUM($R166:AF166),AF166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AG166)+AG166>$Q25,$Q25-SUM($R166:AG166),AG166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AH166)+AH166>$Q25,$Q25-SUM($R166:AH166),AH166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AI166)+AI166>$Q25,$Q25-SUM($R166:AI166),AI166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AJ166)+AJ166>$Q25,$Q25-SUM($R166:AJ166),AJ166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AK166)+AK166>$Q25,$Q25-SUM($R166:AK166),AK166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AL166)+AL166>$Q25,$Q25-SUM($R166:AL166),AL166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AM166)+AM166>$Q25,$Q25-SUM($R166:AM166),AM166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AN166)+AN166>$Q25,$Q25-SUM($R166:AN166),AN166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AO166)+AO166>$Q25,$Q25-SUM($R166:AO166),AO166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AP166)+AP166>$Q25,$Q25-SUM($R166:AP166),AP166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AQ166)+AQ166>$Q25,$Q25-SUM($R166:AQ166),AQ166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AR166)+AR166>$Q25,$Q25-SUM($R166:AR166),AR166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AS166)+AS166>$Q25,$Q25-SUM($R166:AS166),AS166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AT166)+AT166>$Q25,$Q25-SUM($R166:AT166),AT166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AU166)+AU166>$Q25,$Q25-SUM($R166:AU166),AU166),0)","v":0},{"$f":"IF($R166>0,IF(SUM($R166:AV166)+AV166>$Q25,$Q25-SUM($R166:AV166),AV166),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,2.6062273243968183E-2,{"$f":"IF($R167>0,IF(SUM($R167:R167)+R167>$Q26,$Q26-SUM($R167:R167),R167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:S167)+S167>$Q26,$Q26-SUM($R167:S167),S167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:T167)+T167>$Q26,$Q26-SUM($R167:T167),T167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:U167)+U167>$Q26,$Q26-SUM($R167:U167),U167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:V167)+V167>$Q26,$Q26-SUM($R167:V167),V167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:W167)+W167>$Q26,$Q26-SUM($R167:W167),W167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:X167)+X167>$Q26,$Q26-SUM($R167:X167),X167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:Y167)+Y167>$Q26,$Q26-SUM($R167:Y167),Y167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:Z167)+Z167>$Q26,$Q26-SUM($R167:Z167),Z167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AA167)+AA167>$Q26,$Q26-SUM($R167:AA167),AA167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AB167)+AB167>$Q26,$Q26-SUM($R167:AB167),AB167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AC167)+AC167>$Q26,$Q26-SUM($R167:AC167),AC167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AD167)+AD167>$Q26,$Q26-SUM($R167:AD167),AD167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AE167)+AE167>$Q26,$Q26-SUM($R167:AE167),AE167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AF167)+AF167>$Q26,$Q26-SUM($R167:AF167),AF167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AG167)+AG167>$Q26,$Q26-SUM($R167:AG167),AG167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AH167)+AH167>$Q26,$Q26-SUM($R167:AH167),AH167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AI167)+AI167>$Q26,$Q26-SUM($R167:AI167),AI167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AJ167)+AJ167>$Q26,$Q26-SUM($R167:AJ167),AJ167),0)","v":2.6062273243968183E-2},{"$f":"IF($R167>0,IF(SUM($R167:AK167)+AK167>$Q26,$Q26-SUM($R167:AK167),AK167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AL167)+AL167>$Q26,$Q26-SUM($R167:AL167),AL167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AM167)+AM167>$Q26,$Q26-SUM($R167:AM167),AM167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AN167)+AN167>$Q26,$Q26-SUM($R167:AN167),AN167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AO167)+AO167>$Q26,$Q26-SUM($R167:AO167),AO167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AP167)+AP167>$Q26,$Q26-SUM($R167:AP167),AP167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AQ167)+AQ167>$Q26,$Q26-SUM($R167:AQ167),AQ167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AR167)+AR167>$Q26,$Q26-SUM($R167:AR167),AR167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AS167)+AS167>$Q26,$Q26-SUM($R167:AS167),AS167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AT167)+AT167>$Q26,$Q26-SUM($R167:AT167),AT167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AU167)+AU167>$Q26,$Q26-SUM($R167:AU167),AU167),0)","v":-2.2204460492503131E-16},{"$f":"IF($R167>0,IF(SUM($R167:AV167)+AV167>$Q26,$Q26-SUM($R167:AV167),AV167),0)","v":-2.2204460492503131E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,9.3851230726223374E-3,{"$f":"IF($R168>0,IF(SUM($R168:R168)+R168>$Q27,$Q27-SUM($R168:R168),R168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:S168)+S168>$Q27,$Q27-SUM($R168:S168),S168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:T168)+T168>$Q27,$Q27-SUM($R168:T168),T168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:U168)+U168>$Q27,$Q27-SUM($R168:U168),U168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:V168)+V168>$Q27,$Q27-SUM($R168:V168),V168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:W168)+W168>$Q27,$Q27-SUM($R168:W168),W168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:X168)+X168>$Q27,$Q27-SUM($R168:X168),X168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:Y168)+Y168>$Q27,$Q27-SUM($R168:Y168),Y168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:Z168)+Z168>$Q27,$Q27-SUM($R168:Z168),Z168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AA168)+AA168>$Q27,$Q27-SUM($R168:AA168),AA168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AB168)+AB168>$Q27,$Q27-SUM($R168:AB168),AB168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AC168)+AC168>$Q27,$Q27-SUM($R168:AC168),AC168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AD168)+AD168>$Q27,$Q27-SUM($R168:AD168),AD168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AE168)+AE168>$Q27,$Q27-SUM($R168:AE168),AE168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AF168)+AF168>$Q27,$Q27-SUM($R168:AF168),AF168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AG168)+AG168>$Q27,$Q27-SUM($R168:AG168),AG168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AH168)+AH168>$Q27,$Q27-SUM($R168:AH168),AH168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AI168)+AI168>$Q27,$Q27-SUM($R168:AI168),AI168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AJ168)+AJ168>$Q27,$Q27-SUM($R168:AJ168),AJ168),0)","v":9.3851230726223374E-3},{"$f":"IF($R168>0,IF(SUM($R168:AK168)+AK168>$Q27,$Q27-SUM($R168:AK168),AK168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AL168)+AL168>$Q27,$Q27-SUM($R168:AL168),AL168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AM168)+AM168>$Q27,$Q27-SUM($R168:AM168),AM168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AN168)+AN168>$Q27,$Q27-SUM($R168:AN168),AN168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AO168)+AO168>$Q27,$Q27-SUM($R168:AO168),AO168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AP168)+AP168>$Q27,$Q27-SUM($R168:AP168),AP168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AQ168)+AQ168>$Q27,$Q27-SUM($R168:AQ168),AQ168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AR168)+AR168>$Q27,$Q27-SUM($R168:AR168),AR168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AS168)+AS168>$Q27,$Q27-SUM($R168:AS168),AS168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AT168)+AT168>$Q27,$Q27-SUM($R168:AT168),AT168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AU168)+AU168>$Q27,$Q27-SUM($R168:AU168),AU168),0)","v":-5.5511151231257827E-17},{"$f":"IF($R168>0,IF(SUM($R168:AV168)+AV168>$Q27,$Q27-SUM($R168:AV168),AV168),0)","v":-5.5511151231257827E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,1.1020281934430203E-2,{"$f":"IF($R169>0,IF(SUM($R169:R169)+R169>$Q28,$Q28-SUM($R169:R169),R169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:S169)+S169>$Q28,$Q28-SUM($R169:S169),S169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:T169)+T169>$Q28,$Q28-SUM($R169:T169),T169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:U169)+U169>$Q28,$Q28-SUM($R169:U169),U169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:V169)+V169>$Q28,$Q28-SUM($R169:V169),V169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:W169)+W169>$Q28,$Q28-SUM($R169:W169),W169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:X169)+X169>$Q28,$Q28-SUM($R169:X169),X169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:Y169)+Y169>$Q28,$Q28-SUM($R169:Y169),Y169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:Z169)+Z169>$Q28,$Q28-SUM($R169:Z169),Z169),0)","v":1.1020281934430203E-2},{"$f":"IF($R169>0,IF(SUM($R169:AA169)+AA169>$Q28,$Q28-SUM($R169:AA169),AA169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AB169)+AB169>$Q28,$Q28-SUM($R169:AB169),AB169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AC169)+AC169>$Q28,$Q28-SUM($R169:AC169),AC169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AD169)+AD169>$Q28,$Q28-SUM($R169:AD169),AD169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AE169)+AE169>$Q28,$Q28-SUM($R169:AE169),AE169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AF169)+AF169>$Q28,$Q28-SUM($R169:AF169),AF169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AG169)+AG169>$Q28,$Q28-SUM($R169:AG169),AG169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AH169)+AH169>$Q28,$Q28-SUM($R169:AH169),AH169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AI169)+AI169>$Q28,$Q28-SUM($R169:AI169),AI169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AJ169)+AJ169>$Q28,$Q28-SUM($R169:AJ169),AJ169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AK169)+AK169>$Q28,$Q28-SUM($R169:AK169),AK169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AL169)+AL169>$Q28,$Q28-SUM($R169:AL169),AL169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AM169)+AM169>$Q28,$Q28-SUM($R169:AM169),AM169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AN169)+AN169>$Q28,$Q28-SUM($R169:AN169),AN169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AO169)+AO169>$Q28,$Q28-SUM($R169:AO169),AO169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AP169)+AP169>$Q28,$Q28-SUM($R169:AP169),AP169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AQ169)+AQ169>$Q28,$Q28-SUM($R169:AQ169),AQ169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AR169)+AR169>$Q28,$Q28-SUM($R169:AR169),AR169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AS169)+AS169>$Q28,$Q28-SUM($R169:AS169),AS169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AT169)+AT169>$Q28,$Q28-SUM($R169:AT169),AT169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AU169)+AU169>$Q28,$Q28-SUM($R169:AU169),AU169),0)","v":-2.7755575615628914E-17},{"$f":"IF($R169>0,IF(SUM($R169:AV169)+AV169>$Q28,$Q28-SUM($R169:AV169),AV169),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,0,{"$f":"IF($R170>0,IF(SUM($R170:R170)+R170>$Q29,$Q29-SUM($R170:R170),R170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:S170)+S170>$Q29,$Q29-SUM($R170:S170),S170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:T170)+T170>$Q29,$Q29-SUM($R170:T170),T170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:U170)+U170>$Q29,$Q29-SUM($R170:U170),U170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:V170)+V170>$Q29,$Q29-SUM($R170:V170),V170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:W170)+W170>$Q29,$Q29-SUM($R170:W170),W170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:X170)+X170>$Q29,$Q29-SUM($R170:X170),X170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:Y170)+Y170>$Q29,$Q29-SUM($R170:Y170),Y170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:Z170)+Z170>$Q29,$Q29-SUM($R170:Z170),Z170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AA170)+AA170>$Q29,$Q29-SUM($R170:AA170),AA170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AB170)+AB170>$Q29,$Q29-SUM($R170:AB170),AB170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AC170)+AC170>$Q29,$Q29-SUM($R170:AC170),AC170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AD170)+AD170>$Q29,$Q29-SUM($R170:AD170),AD170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AE170)+AE170>$Q29,$Q29-SUM($R170:AE170),AE170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AF170)+AF170>$Q29,$Q29-SUM($R170:AF170),AF170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AG170)+AG170>$Q29,$Q29-SUM($R170:AG170),AG170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AH170)+AH170>$Q29,$Q29-SUM($R170:AH170),AH170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AI170)+AI170>$Q29,$Q29-SUM($R170:AI170),AI170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AJ170)+AJ170>$Q29,$Q29-SUM($R170:AJ170),AJ170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AK170)+AK170>$Q29,$Q29-SUM($R170:AK170),AK170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AL170)+AL170>$Q29,$Q29-SUM($R170:AL170),AL170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AM170)+AM170>$Q29,$Q29-SUM($R170:AM170),AM170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AN170)+AN170>$Q29,$Q29-SUM($R170:AN170),AN170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AO170)+AO170>$Q29,$Q29-SUM($R170:AO170),AO170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AP170)+AP170>$Q29,$Q29-SUM($R170:AP170),AP170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AQ170)+AQ170>$Q29,$Q29-SUM($R170:AQ170),AQ170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AR170)+AR170>$Q29,$Q29-SUM($R170:AR170),AR170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AS170)+AS170>$Q29,$Q29-SUM($R170:AS170),AS170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AT170)+AT170>$Q29,$Q29-SUM($R170:AT170),AT170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AU170)+AU170>$Q29,$Q29-SUM($R170:AU170),AU170),0)","v":0},{"$f":"IF($R170>0,IF(SUM($R170:AV170)+AV170>$Q29,$Q29-SUM($R170:AV170),AV170),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,9.5476941262615347E-4,{"$f":"IF($R171>0,IF(SUM($R171:R171)+R171>$Q30,$Q30-SUM($R171:R171),R171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:S171)+S171>$Q30,$Q30-SUM($R171:S171),S171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:T171)+T171>$Q30,$Q30-SUM($R171:T171),T171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:U171)+U171>$Q30,$Q30-SUM($R171:U171),U171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:V171)+V171>$Q30,$Q30-SUM($R171:V171),V171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:W171)+W171>$Q30,$Q30-SUM($R171:W171),W171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:X171)+X171>$Q30,$Q30-SUM($R171:X171),X171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:Y171)+Y171>$Q30,$Q30-SUM($R171:Y171),Y171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:Z171)+Z171>$Q30,$Q30-SUM($R171:Z171),Z171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AA171)+AA171>$Q30,$Q30-SUM($R171:AA171),AA171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AB171)+AB171>$Q30,$Q30-SUM($R171:AB171),AB171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AC171)+AC171>$Q30,$Q30-SUM($R171:AC171),AC171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AD171)+AD171>$Q30,$Q30-SUM($R171:AD171),AD171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AE171)+AE171>$Q30,$Q30-SUM($R171:AE171),AE171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AF171)+AF171>$Q30,$Q30-SUM($R171:AF171),AF171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AG171)+AG171>$Q30,$Q30-SUM($R171:AG171),AG171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AH171)+AH171>$Q30,$Q30-SUM($R171:AH171),AH171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AI171)+AI171>$Q30,$Q30-SUM($R171:AI171),AI171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AJ171)+AJ171>$Q30,$Q30-SUM($R171:AJ171),AJ171),0)","v":9.5476941262615347E-4},{"$f":"IF($R171>0,IF(SUM($R171:AK171)+AK171>$Q30,$Q30-SUM($R171:AK171),AK171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AL171)+AL171>$Q30,$Q30-SUM($R171:AL171),AL171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AM171)+AM171>$Q30,$Q30-SUM($R171:AM171),AM171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AN171)+AN171>$Q30,$Q30-SUM($R171:AN171),AN171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AO171)+AO171>$Q30,$Q30-SUM($R171:AO171),AO171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AP171)+AP171>$Q30,$Q30-SUM($R171:AP171),AP171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AQ171)+AQ171>$Q30,$Q30-SUM($R171:AQ171),AQ171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AR171)+AR171>$Q30,$Q30-SUM($R171:AR171),AR171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AS171)+AS171>$Q30,$Q30-SUM($R171:AS171),AS171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AT171)+AT171>$Q30,$Q30-SUM($R171:AT171),AT171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AU171)+AU171>$Q30,$Q30-SUM($R171:AU171),AU171),0)","v":3.4694469519536142E-18},{"$f":"IF($R171>0,IF(SUM($R171:AV171)+AV171>$Q30,$Q30-SUM($R171:AV171),AV171),0)","v":3.4694469519536142E-18}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,1.220738401239072E-2,{"$f":"IF($R172>0,IF(SUM($R172:R172)+R172>$Q31,$Q31-SUM($R172:R172),R172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:S172)+S172>$Q31,$Q31-SUM($R172:S172),S172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:T172)+T172>$Q31,$Q31-SUM($R172:T172),T172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:U172)+U172>$Q31,$Q31-SUM($R172:U172),U172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:V172)+V172>$Q31,$Q31-SUM($R172:V172),V172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:W172)+W172>$Q31,$Q31-SUM($R172:W172),W172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:X172)+X172>$Q31,$Q31-SUM($R172:X172),X172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:Y172)+Y172>$Q31,$Q31-SUM($R172:Y172),Y172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:Z172)+Z172>$Q31,$Q31-SUM($R172:Z172),Z172),0)","v":1.220738401239072E-2},{"$f":"IF($R172>0,IF(SUM($R172:AA172)+AA172>$Q31,$Q31-SUM($R172:AA172),AA172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AB172)+AB172>$Q31,$Q31-SUM($R172:AB172),AB172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AC172)+AC172>$Q31,$Q31-SUM($R172:AC172),AC172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AD172)+AD172>$Q31,$Q31-SUM($R172:AD172),AD172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AE172)+AE172>$Q31,$Q31-SUM($R172:AE172),AE172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AF172)+AF172>$Q31,$Q31-SUM($R172:AF172),AF172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AG172)+AG172>$Q31,$Q31-SUM($R172:AG172),AG172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AH172)+AH172>$Q31,$Q31-SUM($R172:AH172),AH172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AI172)+AI172>$Q31,$Q31-SUM($R172:AI172),AI172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AJ172)+AJ172>$Q31,$Q31-SUM($R172:AJ172),AJ172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AK172)+AK172>$Q31,$Q31-SUM($R172:AK172),AK172),0)","v":2.7755575615628914E-17},{"$f":"IF($R172>0,IF(SUM($R172:AL172)+AL172>$Q31,$Q31-SUM($R172:AL172),AL172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AM172)+AM172>$Q31,$Q31-SUM($R172:AM172),AM172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AN172)+AN172>$Q31,$Q31-SUM($R172:AN172),AN172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AO172)+AO172>$Q31,$Q31-SUM($R172:AO172),AO172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AP172)+AP172>$Q31,$Q31-SUM($R172:AP172),AP172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AQ172)+AQ172>$Q31,$Q31-SUM($R172:AQ172),AQ172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AR172)+AR172>$Q31,$Q31-SUM($R172:AR172),AR172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AS172)+AS172>$Q31,$Q31-SUM($R172:AS172),AS172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AT172)+AT172>$Q31,$Q31-SUM($R172:AT172),AT172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AU172)+AU172>$Q31,$Q31-SUM($R172:AU172),AU172),0)","v":-2.7755575615628914E-16},{"$f":"IF($R172>0,IF(SUM($R172:AV172)+AV172>$Q31,$Q31-SUM($R172:AV172),AV172),0)","v":-2.7755575615628914E-16}]
[]
[null,"Depreciation:  2019 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R24>0,R24/$F176,R24)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:S176)+S176>$R24,$R24-SUM($S176:S176),S176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:T176)+T176>$R24,$R24-SUM($S176:T176),T176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:U176)+U176>$R24,$R24-SUM($S176:U176),U176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:V176)+V176>$R24,$R24-SUM($S176:V176),V176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:W176)+W176>$R24,$R24-SUM($S176:W176),W176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:X176)+X176>$R24,$R24-SUM($S176:X176),X176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:Y176)+Y176>$R24,$R24-SUM($S176:Y176),Y176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:Z176)+Z176>$R24,$R24-SUM($S176:Z176),Z176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AA176)+AA176>$R24,$R24-SUM($S176:AA176),AA176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AB176)+AB176>$R24,$R24-SUM($S176:AB176),AB176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AC176)+AC176>$R24,$R24-SUM($S176:AC176),AC176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AD176)+AD176>$R24,$R24-SUM($S176:AD176),AD176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AE176)+AE176>$R24,$R24-SUM($S176:AE176),AE176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AF176)+AF176>$R24,$R24-SUM($S176:AF176),AF176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AG176)+AG176>$R24,$R24-SUM($S176:AG176),AG176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AH176)+AH176>$R24,$R24-SUM($S176:AH176),AH176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AI176)+AI176>$R24,$R24-SUM($S176:AI176),AI176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AJ176)+AJ176>$R24,$R24-SUM($S176:AJ176),AJ176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AK176)+AK176>$R24,$R24-SUM($S176:AK176),AK176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AL176)+AL176>$R24,$R24-SUM($S176:AL176),AL176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AM176)+AM176>$R24,$R24-SUM($S176:AM176),AM176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AN176)+AN176>$R24,$R24-SUM($S176:AN176),AN176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AO176)+AO176>$R24,$R24-SUM($S176:AO176),AO176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AP176)+AP176>$R24,$R24-SUM($S176:AP176),AP176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AQ176)+AQ176>$R24,$R24-SUM($S176:AQ176),AQ176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AR176)+AR176>$R24,$R24-SUM($S176:AR176),AR176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AS176)+AS176>$R24,$R24-SUM($S176:AS176),AS176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AT176)+AT176>$R24,$R24-SUM($S176:AT176),AT176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AU176)+AU176>$R24,$R24-SUM($S176:AU176),AU176),0)","v":0},{"$f":"IF($S176>0,IF(SUM($S176:AV176)+AV176>$R24,$R24-SUM($S176:AV176),AV176),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($S177>0,IF(SUM($S177:S177)+S177>$R25,$R25-SUM($S177:S177),S177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:T177)+T177>$R25,$R25-SUM($S177:T177),T177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:U177)+U177>$R25,$R25-SUM($S177:U177),U177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:V177)+V177>$R25,$R25-SUM($S177:V177),V177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:W177)+W177>$R25,$R25-SUM($S177:W177),W177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:X177)+X177>$R25,$R25-SUM($S177:X177),X177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:Y177)+Y177>$R25,$R25-SUM($S177:Y177),Y177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:Z177)+Z177>$R25,$R25-SUM($S177:Z177),Z177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AA177)+AA177>$R25,$R25-SUM($S177:AA177),AA177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AB177)+AB177>$R25,$R25-SUM($S177:AB177),AB177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AC177)+AC177>$R25,$R25-SUM($S177:AC177),AC177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AD177)+AD177>$R25,$R25-SUM($S177:AD177),AD177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AE177)+AE177>$R25,$R25-SUM($S177:AE177),AE177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AF177)+AF177>$R25,$R25-SUM($S177:AF177),AF177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AG177)+AG177>$R25,$R25-SUM($S177:AG177),AG177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AH177)+AH177>$R25,$R25-SUM($S177:AH177),AH177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AI177)+AI177>$R25,$R25-SUM($S177:AI177),AI177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AJ177)+AJ177>$R25,$R25-SUM($S177:AJ177),AJ177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AK177)+AK177>$R25,$R25-SUM($S177:AK177),AK177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AL177)+AL177>$R25,$R25-SUM($S177:AL177),AL177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AM177)+AM177>$R25,$R25-SUM($S177:AM177),AM177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AN177)+AN177>$R25,$R25-SUM($S177:AN177),AN177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AO177)+AO177>$R25,$R25-SUM($S177:AO177),AO177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AP177)+AP177>$R25,$R25-SUM($S177:AP177),AP177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AQ177)+AQ177>$R25,$R25-SUM($S177:AQ177),AQ177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AR177)+AR177>$R25,$R25-SUM($S177:AR177),AR177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AS177)+AS177>$R25,$R25-SUM($S177:AS177),AS177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AT177)+AT177>$R25,$R25-SUM($S177:AT177),AT177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AU177)+AU177>$R25,$R25-SUM($S177:AU177),AU177),0)","v":0},{"$f":"IF($S177>0,IF(SUM($S177:AV177)+AV177>$R25,$R25-SUM($S177:AV177),AV177),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,5.1196460486464909E-2,{"$f":"IF($S178>0,IF(SUM($S178:S178)+S178>$R26,$R26-SUM($S178:S178),S178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:T178)+T178>$R26,$R26-SUM($S178:T178),T178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:U178)+U178>$R26,$R26-SUM($S178:U178),U178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:V178)+V178>$R26,$R26-SUM($S178:V178),V178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:W178)+W178>$R26,$R26-SUM($S178:W178),W178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:X178)+X178>$R26,$R26-SUM($S178:X178),X178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:Y178)+Y178>$R26,$R26-SUM($S178:Y178),Y178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:Z178)+Z178>$R26,$R26-SUM($S178:Z178),Z178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AA178)+AA178>$R26,$R26-SUM($S178:AA178),AA178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AB178)+AB178>$R26,$R26-SUM($S178:AB178),AB178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AC178)+AC178>$R26,$R26-SUM($S178:AC178),AC178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AD178)+AD178>$R26,$R26-SUM($S178:AD178),AD178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AE178)+AE178>$R26,$R26-SUM($S178:AE178),AE178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AF178)+AF178>$R26,$R26-SUM($S178:AF178),AF178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AG178)+AG178>$R26,$R26-SUM($S178:AG178),AG178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AH178)+AH178>$R26,$R26-SUM($S178:AH178),AH178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AI178)+AI178>$R26,$R26-SUM($S178:AI178),AI178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AJ178)+AJ178>$R26,$R26-SUM($S178:AJ178),AJ178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AK178)+AK178>$R26,$R26-SUM($S178:AK178),AK178),0)","v":5.1196460486464909E-2},{"$f":"IF($S178>0,IF(SUM($S178:AL178)+AL178>$R26,$R26-SUM($S178:AL178),AL178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AM178)+AM178>$R26,$R26-SUM($S178:AM178),AM178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AN178)+AN178>$R26,$R26-SUM($S178:AN178),AN178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AO178)+AO178>$R26,$R26-SUM($S178:AO178),AO178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AP178)+AP178>$R26,$R26-SUM($S178:AP178),AP178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AQ178)+AQ178>$R26,$R26-SUM($S178:AQ178),AQ178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AR178)+AR178>$R26,$R26-SUM($S178:AR178),AR178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AS178)+AS178>$R26,$R26-SUM($S178:AS178),AS178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AT178)+AT178>$R26,$R26-SUM($S178:AT178),AT178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AU178)+AU178>$R26,$R26-SUM($S178:AU178),AU178),0)","v":4.4408920985006262E-16},{"$f":"IF($S178>0,IF(SUM($S178:AV178)+AV178>$R26,$R26-SUM($S178:AV178),AV178),0)","v":4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,6.289442411046826E-3,{"$f":"IF($S179>0,IF(SUM($S179:S179)+S179>$R27,$R27-SUM($S179:S179),S179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:T179)+T179>$R27,$R27-SUM($S179:T179),T179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:U179)+U179>$R27,$R27-SUM($S179:U179),U179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:V179)+V179>$R27,$R27-SUM($S179:V179),V179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:W179)+W179>$R27,$R27-SUM($S179:W179),W179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:X179)+X179>$R27,$R27-SUM($S179:X179),X179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:Y179)+Y179>$R27,$R27-SUM($S179:Y179),Y179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:Z179)+Z179>$R27,$R27-SUM($S179:Z179),Z179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AA179)+AA179>$R27,$R27-SUM($S179:AA179),AA179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AB179)+AB179>$R27,$R27-SUM($S179:AB179),AB179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AC179)+AC179>$R27,$R27-SUM($S179:AC179),AC179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AD179)+AD179>$R27,$R27-SUM($S179:AD179),AD179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AE179)+AE179>$R27,$R27-SUM($S179:AE179),AE179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AF179)+AF179>$R27,$R27-SUM($S179:AF179),AF179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AG179)+AG179>$R27,$R27-SUM($S179:AG179),AG179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AH179)+AH179>$R27,$R27-SUM($S179:AH179),AH179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AI179)+AI179>$R27,$R27-SUM($S179:AI179),AI179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AJ179)+AJ179>$R27,$R27-SUM($S179:AJ179),AJ179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AK179)+AK179>$R27,$R27-SUM($S179:AK179),AK179),0)","v":6.289442411046826E-3},{"$f":"IF($S179>0,IF(SUM($S179:AL179)+AL179>$R27,$R27-SUM($S179:AL179),AL179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AM179)+AM179>$R27,$R27-SUM($S179:AM179),AM179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AN179)+AN179>$R27,$R27-SUM($S179:AN179),AN179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AO179)+AO179>$R27,$R27-SUM($S179:AO179),AO179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AP179)+AP179>$R27,$R27-SUM($S179:AP179),AP179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AQ179)+AQ179>$R27,$R27-SUM($S179:AQ179),AQ179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AR179)+AR179>$R27,$R27-SUM($S179:AR179),AR179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AS179)+AS179>$R27,$R27-SUM($S179:AS179),AS179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AT179)+AT179>$R27,$R27-SUM($S179:AT179),AT179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AU179)+AU179>$R27,$R27-SUM($S179:AU179),AU179),0)","v":0},{"$f":"IF($S179>0,IF(SUM($S179:AV179)+AV179>$R27,$R27-SUM($S179:AV179),AV179),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($S180>0,IF(SUM($S180:S180)+S180>$R28,$R28-SUM($S180:S180),S180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:T180)+T180>$R28,$R28-SUM($S180:T180),T180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:U180)+U180>$R28,$R28-SUM($S180:U180),U180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:V180)+V180>$R28,$R28-SUM($S180:V180),V180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:W180)+W180>$R28,$R28-SUM($S180:W180),W180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:X180)+X180>$R28,$R28-SUM($S180:X180),X180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:Y180)+Y180>$R28,$R28-SUM($S180:Y180),Y180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:Z180)+Z180>$R28,$R28-SUM($S180:Z180),Z180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AA180)+AA180>$R28,$R28-SUM($S180:AA180),AA180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AB180)+AB180>$R28,$R28-SUM($S180:AB180),AB180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AC180)+AC180>$R28,$R28-SUM($S180:AC180),AC180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AD180)+AD180>$R28,$R28-SUM($S180:AD180),AD180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AE180)+AE180>$R28,$R28-SUM($S180:AE180),AE180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AF180)+AF180>$R28,$R28-SUM($S180:AF180),AF180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AG180)+AG180>$R28,$R28-SUM($S180:AG180),AG180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AH180)+AH180>$R28,$R28-SUM($S180:AH180),AH180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AI180)+AI180>$R28,$R28-SUM($S180:AI180),AI180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AJ180)+AJ180>$R28,$R28-SUM($S180:AJ180),AJ180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AK180)+AK180>$R28,$R28-SUM($S180:AK180),AK180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AL180)+AL180>$R28,$R28-SUM($S180:AL180),AL180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AM180)+AM180>$R28,$R28-SUM($S180:AM180),AM180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AN180)+AN180>$R28,$R28-SUM($S180:AN180),AN180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AO180)+AO180>$R28,$R28-SUM($S180:AO180),AO180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AP180)+AP180>$R28,$R28-SUM($S180:AP180),AP180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AQ180)+AQ180>$R28,$R28-SUM($S180:AQ180),AQ180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AR180)+AR180>$R28,$R28-SUM($S180:AR180),AR180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AS180)+AS180>$R28,$R28-SUM($S180:AS180),AS180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AT180)+AT180>$R28,$R28-SUM($S180:AT180),AT180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AU180)+AU180>$R28,$R28-SUM($S180:AU180),AU180),0)","v":0},{"$f":"IF($S180>0,IF(SUM($S180:AV180)+AV180>$R28,$R28-SUM($S180:AV180),AV180),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,7.5166749853130769E-3,{"$f":"IF($S181>0,IF(SUM($S181:S181)+S181>$R29,$R29-SUM($S181:S181),S181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:T181)+T181>$R29,$R29-SUM($S181:T181),T181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:U181)+U181>$R29,$R29-SUM($S181:U181),U181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:V181)+V181>$R29,$R29-SUM($S181:V181),V181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:W181)+W181>$R29,$R29-SUM($S181:W181),W181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:X181)+X181>$R29,$R29-SUM($S181:X181),X181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:Y181)+Y181>$R29,$R29-SUM($S181:Y181),Y181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:Z181)+Z181>$R29,$R29-SUM($S181:Z181),Z181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:AA181)+AA181>$R29,$R29-SUM($S181:AA181),AA181),0)","v":7.5166749853130769E-3},{"$f":"IF($S181>0,IF(SUM($S181:AB181)+AB181>$R29,$R29-SUM($S181:AB181),AB181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AC181)+AC181>$R29,$R29-SUM($S181:AC181),AC181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AD181)+AD181>$R29,$R29-SUM($S181:AD181),AD181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AE181)+AE181>$R29,$R29-SUM($S181:AE181),AE181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AF181)+AF181>$R29,$R29-SUM($S181:AF181),AF181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AG181)+AG181>$R29,$R29-SUM($S181:AG181),AG181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AH181)+AH181>$R29,$R29-SUM($S181:AH181),AH181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AI181)+AI181>$R29,$R29-SUM($S181:AI181),AI181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AJ181)+AJ181>$R29,$R29-SUM($S181:AJ181),AJ181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AK181)+AK181>$R29,$R29-SUM($S181:AK181),AK181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AL181)+AL181>$R29,$R29-SUM($S181:AL181),AL181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AM181)+AM181>$R29,$R29-SUM($S181:AM181),AM181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AN181)+AN181>$R29,$R29-SUM($S181:AN181),AN181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AO181)+AO181>$R29,$R29-SUM($S181:AO181),AO181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AP181)+AP181>$R29,$R29-SUM($S181:AP181),AP181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AQ181)+AQ181>$R29,$R29-SUM($S181:AQ181),AQ181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AR181)+AR181>$R29,$R29-SUM($S181:AR181),AR181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AS181)+AS181>$R29,$R29-SUM($S181:AS181),AS181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AT181)+AT181>$R29,$R29-SUM($S181:AT181),AT181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AU181)+AU181>$R29,$R29-SUM($S181:AU181),AU181),0)","v":0},{"$f":"IF($S181>0,IF(SUM($S181:AV181)+AV181>$R29,$R29-SUM($S181:AV181),AV181),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,1.5637837819095387E-2,{"$f":"IF($S182>0,IF(SUM($S182:S182)+S182>$R30,$R30-SUM($S182:S182),S182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:T182)+T182>$R30,$R30-SUM($S182:T182),T182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:U182)+U182>$R30,$R30-SUM($S182:U182),U182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:V182)+V182>$R30,$R30-SUM($S182:V182),V182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:W182)+W182>$R30,$R30-SUM($S182:W182),W182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:X182)+X182>$R30,$R30-SUM($S182:X182),X182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:Y182)+Y182>$R30,$R30-SUM($S182:Y182),Y182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:Z182)+Z182>$R30,$R30-SUM($S182:Z182),Z182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AA182)+AA182>$R30,$R30-SUM($S182:AA182),AA182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AB182)+AB182>$R30,$R30-SUM($S182:AB182),AB182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AC182)+AC182>$R30,$R30-SUM($S182:AC182),AC182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AD182)+AD182>$R30,$R30-SUM($S182:AD182),AD182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AE182)+AE182>$R30,$R30-SUM($S182:AE182),AE182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AF182)+AF182>$R30,$R30-SUM($S182:AF182),AF182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AG182)+AG182>$R30,$R30-SUM($S182:AG182),AG182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AH182)+AH182>$R30,$R30-SUM($S182:AH182),AH182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AI182)+AI182>$R30,$R30-SUM($S182:AI182),AI182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AJ182)+AJ182>$R30,$R30-SUM($S182:AJ182),AJ182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AK182)+AK182>$R30,$R30-SUM($S182:AK182),AK182),0)","v":1.5637837819095387E-2},{"$f":"IF($S182>0,IF(SUM($S182:AL182)+AL182>$R30,$R30-SUM($S182:AL182),AL182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AM182)+AM182>$R30,$R30-SUM($S182:AM182),AM182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AN182)+AN182>$R30,$R30-SUM($S182:AN182),AN182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AO182)+AO182>$R30,$R30-SUM($S182:AO182),AO182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AP182)+AP182>$R30,$R30-SUM($S182:AP182),AP182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AQ182)+AQ182>$R30,$R30-SUM($S182:AQ182),AQ182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AR182)+AR182>$R30,$R30-SUM($S182:AR182),AR182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AS182)+AS182>$R30,$R30-SUM($S182:AS182),AS182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AT182)+AT182>$R30,$R30-SUM($S182:AT182),AT182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AU182)+AU182>$R30,$R30-SUM($S182:AU182),AU182),0)","v":0},{"$f":"IF($S182>0,IF(SUM($S182:AV182)+AV182>$R30,$R30-SUM($S182:AV182),AV182),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,2.2390060249469691E-2,{"$f":"IF($S183>0,IF(SUM($S183:S183)+S183>$R31,$R31-SUM($S183:S183),S183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:T183)+T183>$R31,$R31-SUM($S183:T183),T183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:U183)+U183>$R31,$R31-SUM($S183:U183),U183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:V183)+V183>$R31,$R31-SUM($S183:V183),V183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:W183)+W183>$R31,$R31-SUM($S183:W183),W183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:X183)+X183>$R31,$R31-SUM($S183:X183),X183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:Y183)+Y183>$R31,$R31-SUM($S183:Y183),Y183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:Z183)+Z183>$R31,$R31-SUM($S183:Z183),Z183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:AA183)+AA183>$R31,$R31-SUM($S183:AA183),AA183),0)","v":2.2390060249469691E-2},{"$f":"IF($S183>0,IF(SUM($S183:AB183)+AB183>$R31,$R31-SUM($S183:AB183),AB183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AC183)+AC183>$R31,$R31-SUM($S183:AC183),AC183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AD183)+AD183>$R31,$R31-SUM($S183:AD183),AD183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AE183)+AE183>$R31,$R31-SUM($S183:AE183),AE183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AF183)+AF183>$R31,$R31-SUM($S183:AF183),AF183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AG183)+AG183>$R31,$R31-SUM($S183:AG183),AG183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AH183)+AH183>$R31,$R31-SUM($S183:AH183),AH183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AI183)+AI183>$R31,$R31-SUM($S183:AI183),AI183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AJ183)+AJ183>$R31,$R31-SUM($S183:AJ183),AJ183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AK183)+AK183>$R31,$R31-SUM($S183:AK183),AK183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AL183)+AL183>$R31,$R31-SUM($S183:AL183),AL183),0)","v":5.5511151231257827E-17},{"$f":"IF($S183>0,IF(SUM($S183:AM183)+AM183>$R31,$R31-SUM($S183:AM183),AM183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AN183)+AN183>$R31,$R31-SUM($S183:AN183),AN183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AO183)+AO183>$R31,$R31-SUM($S183:AO183),AO183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AP183)+AP183>$R31,$R31-SUM($S183:AP183),AP183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AQ183)+AQ183>$R31,$R31-SUM($S183:AQ183),AQ183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AR183)+AR183>$R31,$R31-SUM($S183:AR183),AR183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AS183)+AS183>$R31,$R31-SUM($S183:AS183),AS183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AT183)+AT183>$R31,$R31-SUM($S183:AT183),AT183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AU183)+AU183>$R31,$R31-SUM($S183:AU183),AU183),0)","v":-5.5511151231257827E-16},{"$f":"IF($S183>0,IF(SUM($S183:AV183)+AV183>$R31,$R31-SUM($S183:AV183),AV183),0)","v":-5.5511151231257827E-16}]
[]
[null,"Depreciation:  2020 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S24>0,T24/$F187,T24)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:T187)+T187>$S24,$S24-SUM($T187:T187),T187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:U187)+U187>$S24,$S24-SUM($T187:U187),U187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:V187)+V187>$S24,$S24-SUM($T187:V187),V187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:W187)+W187>$S24,$S24-SUM($T187:W187),W187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:X187)+X187>$S24,$S24-SUM($T187:X187),X187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:Y187)+Y187>$S24,$S24-SUM($T187:Y187),Y187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:Z187)+Z187>$S24,$S24-SUM($T187:Z187),Z187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AA187)+AA187>$S24,$S24-SUM($T187:AA187),AA187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AB187)+AB187>$S24,$S24-SUM($T187:AB187),AB187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AC187)+AC187>$S24,$S24-SUM($T187:AC187),AC187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AD187)+AD187>$S24,$S24-SUM($T187:AD187),AD187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AE187)+AE187>$S24,$S24-SUM($T187:AE187),AE187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AF187)+AF187>$S24,$S24-SUM($T187:AF187),AF187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AG187)+AG187>$S24,$S24-SUM($T187:AG187),AG187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AH187)+AH187>$S24,$S24-SUM($T187:AH187),AH187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AI187)+AI187>$S24,$S24-SUM($T187:AI187),AI187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AJ187)+AJ187>$S24,$S24-SUM($T187:AJ187),AJ187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AK187)+AK187>$S24,$S24-SUM($T187:AK187),AK187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AL187)+AL187>$S24,$S24-SUM($T187:AL187),AL187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AM187)+AM187>$S24,$S24-SUM($T187:AM187),AM187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AN187)+AN187>$S24,$S24-SUM($T187:AN187),AN187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AO187)+AO187>$S24,$S24-SUM($T187:AO187),AO187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AP187)+AP187>$S24,$S24-SUM($T187:AP187),AP187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AQ187)+AQ187>$S24,$S24-SUM($T187:AQ187),AQ187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AR187)+AR187>$S24,$S24-SUM($T187:AR187),AR187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AS187)+AS187>$S24,$S24-SUM($T187:AS187),AS187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AT187)+AT187>$S24,$S24-SUM($T187:AT187),AT187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AU187)+AU187>$S24,$S24-SUM($T187:AU187),AU187),0)","v":0},{"$f":"IF($T187>0,IF(SUM($T187:AV187)+AV187>$S24,$S24-SUM($T187:AV187),AV187),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($T188>0,IF(SUM($T188:T188)+T188>$S25,$S25-SUM($T188:T188),T188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:U188)+U188>$S25,$S25-SUM($T188:U188),U188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:V188)+V188>$S25,$S25-SUM($T188:V188),V188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:W188)+W188>$S25,$S25-SUM($T188:W188),W188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:X188)+X188>$S25,$S25-SUM($T188:X188),X188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:Y188)+Y188>$S25,$S25-SUM($T188:Y188),Y188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:Z188)+Z188>$S25,$S25-SUM($T188:Z188),Z188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AA188)+AA188>$S25,$S25-SUM($T188:AA188),AA188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AB188)+AB188>$S25,$S25-SUM($T188:AB188),AB188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AC188)+AC188>$S25,$S25-SUM($T188:AC188),AC188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AD188)+AD188>$S25,$S25-SUM($T188:AD188),AD188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AE188)+AE188>$S25,$S25-SUM($T188:AE188),AE188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AF188)+AF188>$S25,$S25-SUM($T188:AF188),AF188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AG188)+AG188>$S25,$S25-SUM($T188:AG188),AG188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AH188)+AH188>$S25,$S25-SUM($T188:AH188),AH188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AI188)+AI188>$S25,$S25-SUM($T188:AI188),AI188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AJ188)+AJ188>$S25,$S25-SUM($T188:AJ188),AJ188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AK188)+AK188>$S25,$S25-SUM($T188:AK188),AK188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AL188)+AL188>$S25,$S25-SUM($T188:AL188),AL188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AM188)+AM188>$S25,$S25-SUM($T188:AM188),AM188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AN188)+AN188>$S25,$S25-SUM($T188:AN188),AN188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AO188)+AO188>$S25,$S25-SUM($T188:AO188),AO188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AP188)+AP188>$S25,$S25-SUM($T188:AP188),AP188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AQ188)+AQ188>$S25,$S25-SUM($T188:AQ188),AQ188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AR188)+AR188>$S25,$S25-SUM($T188:AR188),AR188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AS188)+AS188>$S25,$S25-SUM($T188:AS188),AS188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AT188)+AT188>$S25,$S25-SUM($T188:AT188),AT188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AU188)+AU188>$S25,$S25-SUM($T188:AU188),AU188),0)","v":0},{"$f":"IF($T188>0,IF(SUM($T188:AV188)+AV188>$S25,$S25-SUM($T188:AV188),AV188),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,1.7178778649548747E-2,{"$f":"IF($T189>0,IF(SUM($T189:T189)+T189>$S26,$S26-SUM($T189:T189),T189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:U189)+U189>$S26,$S26-SUM($T189:U189),U189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:V189)+V189>$S26,$S26-SUM($T189:V189),V189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:W189)+W189>$S26,$S26-SUM($T189:W189),W189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:X189)+X189>$S26,$S26-SUM($T189:X189),X189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:Y189)+Y189>$S26,$S26-SUM($T189:Y189),Y189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:Z189)+Z189>$S26,$S26-SUM($T189:Z189),Z189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AA189)+AA189>$S26,$S26-SUM($T189:AA189),AA189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AB189)+AB189>$S26,$S26-SUM($T189:AB189),AB189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AC189)+AC189>$S26,$S26-SUM($T189:AC189),AC189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AD189)+AD189>$S26,$S26-SUM($T189:AD189),AD189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AE189)+AE189>$S26,$S26-SUM($T189:AE189),AE189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AF189)+AF189>$S26,$S26-SUM($T189:AF189),AF189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AG189)+AG189>$S26,$S26-SUM($T189:AG189),AG189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AH189)+AH189>$S26,$S26-SUM($T189:AH189),AH189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AI189)+AI189>$S26,$S26-SUM($T189:AI189),AI189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AJ189)+AJ189>$S26,$S26-SUM($T189:AJ189),AJ189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AK189)+AK189>$S26,$S26-SUM($T189:AK189),AK189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AL189)+AL189>$S26,$S26-SUM($T189:AL189),AL189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AM189)+AM189>$S26,$S26-SUM($T189:AM189),AM189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AN189)+AN189>$S26,$S26-SUM($T189:AN189),AN189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AO189)+AO189>$S26,$S26-SUM($T189:AO189),AO189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AP189)+AP189>$S26,$S26-SUM($T189:AP189),AP189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AQ189)+AQ189>$S26,$S26-SUM($T189:AQ189),AQ189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AR189)+AR189>$S26,$S26-SUM($T189:AR189),AR189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AS189)+AS189>$S26,$S26-SUM($T189:AS189),AS189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AT189)+AT189>$S26,$S26-SUM($T189:AT189),AT189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AU189)+AU189>$S26,$S26-SUM($T189:AU189),AU189),0)","v":1.7178778649548747E-2},{"$f":"IF($T189>0,IF(SUM($T189:AV189)+AV189>$S26,$S26-SUM($T189:AV189),AV189),0)","v":1.7178778649548747E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($T190>0,IF(SUM($T190:T190)+T190>$S27,$S27-SUM($T190:T190),T190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:U190)+U190>$S27,$S27-SUM($T190:U190),U190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:V190)+V190>$S27,$S27-SUM($T190:V190),V190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:W190)+W190>$S27,$S27-SUM($T190:W190),W190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:X190)+X190>$S27,$S27-SUM($T190:X190),X190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:Y190)+Y190>$S27,$S27-SUM($T190:Y190),Y190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:Z190)+Z190>$S27,$S27-SUM($T190:Z190),Z190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AA190)+AA190>$S27,$S27-SUM($T190:AA190),AA190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AB190)+AB190>$S27,$S27-SUM($T190:AB190),AB190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AC190)+AC190>$S27,$S27-SUM($T190:AC190),AC190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AD190)+AD190>$S27,$S27-SUM($T190:AD190),AD190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AE190)+AE190>$S27,$S27-SUM($T190:AE190),AE190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AF190)+AF190>$S27,$S27-SUM($T190:AF190),AF190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AG190)+AG190>$S27,$S27-SUM($T190:AG190),AG190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AH190)+AH190>$S27,$S27-SUM($T190:AH190),AH190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AI190)+AI190>$S27,$S27-SUM($T190:AI190),AI190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AJ190)+AJ190>$S27,$S27-SUM($T190:AJ190),AJ190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AK190)+AK190>$S27,$S27-SUM($T190:AK190),AK190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AL190)+AL190>$S27,$S27-SUM($T190:AL190),AL190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AM190)+AM190>$S27,$S27-SUM($T190:AM190),AM190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AN190)+AN190>$S27,$S27-SUM($T190:AN190),AN190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AO190)+AO190>$S27,$S27-SUM($T190:AO190),AO190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AP190)+AP190>$S27,$S27-SUM($T190:AP190),AP190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AQ190)+AQ190>$S27,$S27-SUM($T190:AQ190),AQ190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AR190)+AR190>$S27,$S27-SUM($T190:AR190),AR190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AS190)+AS190>$S27,$S27-SUM($T190:AS190),AS190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AT190)+AT190>$S27,$S27-SUM($T190:AT190),AT190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AU190)+AU190>$S27,$S27-SUM($T190:AU190),AU190),0)","v":0},{"$f":"IF($T190>0,IF(SUM($T190:AV190)+AV190>$S27,$S27-SUM($T190:AV190),AV190),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,0.16903918191155967,{"$f":"IF($T191>0,IF(SUM($T191:T191)+T191>$S28,$S28-SUM($T191:T191),T191),0)","v":0.16903918191155967},{"$f":"IF($T191>0,IF(SUM($T191:U191)+U191>$S28,$S28-SUM($T191:U191),U191),0)","v":0.16903918191155967},{"$f":"IF($T191>0,IF(SUM($T191:V191)+V191>$S28,$S28-SUM($T191:V191),V191),0)","v":0.16903918191155967},{"$f":"IF($T191>0,IF(SUM($T191:W191)+W191>$S28,$S28-SUM($T191:W191),W191),0)","v":0.16903918191155967},{"$f":"IF($T191>0,IF(SUM($T191:X191)+X191>$S28,$S28-SUM($T191:X191),X191),0)","v":0.14481729470220162},{"$f":"IF($T191>0,IF(SUM($T191:Y191)+Y191>$S28,$S28-SUM($T191:Y191),Y191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:Z191)+Z191>$S28,$S28-SUM($T191:Z191),Z191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AA191)+AA191>$S28,$S28-SUM($T191:AA191),AA191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AB191)+AB191>$S28,$S28-SUM($T191:AB191),AB191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AC191)+AC191>$S28,$S28-SUM($T191:AC191),AC191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AD191)+AD191>$S28,$S28-SUM($T191:AD191),AD191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AE191)+AE191>$S28,$S28-SUM($T191:AE191),AE191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AF191)+AF191>$S28,$S28-SUM($T191:AF191),AF191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AG191)+AG191>$S28,$S28-SUM($T191:AG191),AG191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AH191)+AH191>$S28,$S28-SUM($T191:AH191),AH191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AI191)+AI191>$S28,$S28-SUM($T191:AI191),AI191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AJ191)+AJ191>$S28,$S28-SUM($T191:AJ191),AJ191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AK191)+AK191>$S28,$S28-SUM($T191:AK191),AK191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AL191)+AL191>$S28,$S28-SUM($T191:AL191),AL191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AM191)+AM191>$S28,$S28-SUM($T191:AM191),AM191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AN191)+AN191>$S28,$S28-SUM($T191:AN191),AN191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AO191)+AO191>$S28,$S28-SUM($T191:AO191),AO191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AP191)+AP191>$S28,$S28-SUM($T191:AP191),AP191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AQ191)+AQ191>$S28,$S28-SUM($T191:AQ191),AQ191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AR191)+AR191>$S28,$S28-SUM($T191:AR191),AR191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AS191)+AS191>$S28,$S28-SUM($T191:AS191),AS191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AT191)+AT191>$S28,$S28-SUM($T191:AT191),AT191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AU191)+AU191>$S28,$S28-SUM($T191:AU191),AU191),0)","v":0},{"$f":"IF($T191>0,IF(SUM($T191:AV191)+AV191>$S28,$S28-SUM($T191:AV191),AV191),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,1.8605938721972793E-2,{"$f":"IF($T192>0,IF(SUM($T192:T192)+T192>$S29,$S29-SUM($T192:T192),T192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:U192)+U192>$S29,$S29-SUM($T192:U192),U192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:V192)+V192>$S29,$S29-SUM($T192:V192),V192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:W192)+W192>$S29,$S29-SUM($T192:W192),W192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:X192)+X192>$S29,$S29-SUM($T192:X192),X192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:Y192)+Y192>$S29,$S29-SUM($T192:Y192),Y192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:Z192)+Z192>$S29,$S29-SUM($T192:Z192),Z192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:AA192)+AA192>$S29,$S29-SUM($T192:AA192),AA192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:AB192)+AB192>$S29,$S29-SUM($T192:AB192),AB192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:AC192)+AC192>$S29,$S29-SUM($T192:AC192),AC192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:AD192)+AD192>$S29,$S29-SUM($T192:AD192),AD192),0)","v":1.8605938721972793E-2},{"$f":"IF($T192>0,IF(SUM($T192:AE192)+AE192>$S29,$S29-SUM($T192:AE192),AE192),0)","v":1.6448913726326425E-2},{"$f":"IF($T192>0,IF(SUM($T192:AF192)+AF192>$S29,$S29-SUM($T192:AF192),AF192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AG192)+AG192>$S29,$S29-SUM($T192:AG192),AG192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AH192)+AH192>$S29,$S29-SUM($T192:AH192),AH192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AI192)+AI192>$S29,$S29-SUM($T192:AI192),AI192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AJ192)+AJ192>$S29,$S29-SUM($T192:AJ192),AJ192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AK192)+AK192>$S29,$S29-SUM($T192:AK192),AK192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AL192)+AL192>$S29,$S29-SUM($T192:AL192),AL192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AM192)+AM192>$S29,$S29-SUM($T192:AM192),AM192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AN192)+AN192>$S29,$S29-SUM($T192:AN192),AN192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AO192)+AO192>$S29,$S29-SUM($T192:AO192),AO192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AP192)+AP192>$S29,$S29-SUM($T192:AP192),AP192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AQ192)+AQ192>$S29,$S29-SUM($T192:AQ192),AQ192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AR192)+AR192>$S29,$S29-SUM($T192:AR192),AR192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AS192)+AS192>$S29,$S29-SUM($T192:AS192),AS192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AT192)+AT192>$S29,$S29-SUM($T192:AT192),AT192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AU192)+AU192>$S29,$S29-SUM($T192:AU192),AU192),0)","v":0},{"$f":"IF($T192>0,IF(SUM($T192:AV192)+AV192>$S29,$S29-SUM($T192:AV192),AV192),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,1.6914489747247997E-2,{"$f":"IF($T193>0,IF(SUM($T193:T193)+T193>$S30,$S30-SUM($T193:T193),T193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:U193)+U193>$S30,$S30-SUM($T193:U193),U193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:V193)+V193>$S30,$S30-SUM($T193:V193),V193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:W193)+W193>$S30,$S30-SUM($T193:W193),W193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:X193)+X193>$S30,$S30-SUM($T193:X193),X193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:Y193)+Y193>$S30,$S30-SUM($T193:Y193),Y193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:Z193)+Z193>$S30,$S30-SUM($T193:Z193),Z193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AA193)+AA193>$S30,$S30-SUM($T193:AA193),AA193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AB193)+AB193>$S30,$S30-SUM($T193:AB193),AB193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AC193)+AC193>$S30,$S30-SUM($T193:AC193),AC193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AD193)+AD193>$S30,$S30-SUM($T193:AD193),AD193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AE193)+AE193>$S30,$S30-SUM($T193:AE193),AE193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AF193)+AF193>$S30,$S30-SUM($T193:AF193),AF193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AG193)+AG193>$S30,$S30-SUM($T193:AG193),AG193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AH193)+AH193>$S30,$S30-SUM($T193:AH193),AH193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AI193)+AI193>$S30,$S30-SUM($T193:AI193),AI193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AJ193)+AJ193>$S30,$S30-SUM($T193:AJ193),AJ193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AK193)+AK193>$S30,$S30-SUM($T193:AK193),AK193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AL193)+AL193>$S30,$S30-SUM($T193:AL193),AL193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AM193)+AM193>$S30,$S30-SUM($T193:AM193),AM193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AN193)+AN193>$S30,$S30-SUM($T193:AN193),AN193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AO193)+AO193>$S30,$S30-SUM($T193:AO193),AO193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AP193)+AP193>$S30,$S30-SUM($T193:AP193),AP193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AQ193)+AQ193>$S30,$S30-SUM($T193:AQ193),AQ193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AR193)+AR193>$S30,$S30-SUM($T193:AR193),AR193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AS193)+AS193>$S30,$S30-SUM($T193:AS193),AS193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AT193)+AT193>$S30,$S30-SUM($T193:AT193),AT193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AU193)+AU193>$S30,$S30-SUM($T193:AU193),AU193),0)","v":1.6914489747247997E-2},{"$f":"IF($T193>0,IF(SUM($T193:AV193)+AV193>$S30,$S30-SUM($T193:AV193),AV193),0)","v":1.6914489747247997E-2}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($T194>0,IF(SUM($T194:T194)+T194>$S31,$S31-SUM($T194:T194),T194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:U194)+U194>$S31,$S31-SUM($T194:U194),U194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:V194)+V194>$S31,$S31-SUM($T194:V194),V194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:W194)+W194>$S31,$S31-SUM($T194:W194),W194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:X194)+X194>$S31,$S31-SUM($T194:X194),X194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:Y194)+Y194>$S31,$S31-SUM($T194:Y194),Y194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:Z194)+Z194>$S31,$S31-SUM($T194:Z194),Z194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AA194)+AA194>$S31,$S31-SUM($T194:AA194),AA194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AB194)+AB194>$S31,$S31-SUM($T194:AB194),AB194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AC194)+AC194>$S31,$S31-SUM($T194:AC194),AC194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AD194)+AD194>$S31,$S31-SUM($T194:AD194),AD194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AE194)+AE194>$S31,$S31-SUM($T194:AE194),AE194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AF194)+AF194>$S31,$S31-SUM($T194:AF194),AF194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AG194)+AG194>$S31,$S31-SUM($T194:AG194),AG194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AH194)+AH194>$S31,$S31-SUM($T194:AH194),AH194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AI194)+AI194>$S31,$S31-SUM($T194:AI194),AI194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AJ194)+AJ194>$S31,$S31-SUM($T194:AJ194),AJ194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AK194)+AK194>$S31,$S31-SUM($T194:AK194),AK194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AL194)+AL194>$S31,$S31-SUM($T194:AL194),AL194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AM194)+AM194>$S31,$S31-SUM($T194:AM194),AM194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AN194)+AN194>$S31,$S31-SUM($T194:AN194),AN194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AO194)+AO194>$S31,$S31-SUM($T194:AO194),AO194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AP194)+AP194>$S31,$S31-SUM($T194:AP194),AP194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AQ194)+AQ194>$S31,$S31-SUM($T194:AQ194),AQ194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AR194)+AR194>$S31,$S31-SUM($T194:AR194),AR194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AS194)+AS194>$S31,$S31-SUM($T194:AS194),AS194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AT194)+AT194>$S31,$S31-SUM($T194:AT194),AT194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AU194)+AU194>$S31,$S31-SUM($T194:AU194),AU194),0)","v":0},{"$f":"IF($T194>0,IF(SUM($T194:AV194)+AV194>$S31,$S31-SUM($T194:AV194),AV194),0)","v":0}]
[]
[null,"Depreciation:  2021 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T24>0,T24/$F198,T24)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:U198)+U198>$T24,$T24-SUM($U198:U198),U198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:V198)+V198>$T24,$T24-SUM($U198:V198),V198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:W198)+W198>$T24,$T24-SUM($U198:W198),W198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:X198)+X198>$T24,$T24-SUM($U198:X198),X198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:Y198)+Y198>$T24,$T24-SUM($U198:Y198),Y198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:Z198)+Z198>$T24,$T24-SUM($U198:Z198),Z198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AA198)+AA198>$T24,$T24-SUM($U198:AA198),AA198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AB198)+AB198>$T24,$T24-SUM($U198:AB198),AB198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AC198)+AC198>$T24,$T24-SUM($U198:AC198),AC198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AD198)+AD198>$T24,$T24-SUM($U198:AD198),AD198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AE198)+AE198>$T24,$T24-SUM($U198:AE198),AE198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AF198)+AF198>$T24,$T24-SUM($U198:AF198),AF198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AG198)+AG198>$T24,$T24-SUM($U198:AG198),AG198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AH198)+AH198>$T24,$T24-SUM($U198:AH198),AH198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AI198)+AI198>$T24,$T24-SUM($U198:AI198),AI198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AJ198)+AJ198>$T24,$T24-SUM($U198:AJ198),AJ198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AK198)+AK198>$T24,$T24-SUM($U198:AK198),AK198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AL198)+AL198>$T24,$T24-SUM($U198:AL198),AL198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AM198)+AM198>$T24,$T24-SUM($U198:AM198),AM198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AN198)+AN198>$T24,$T24-SUM($U198:AN198),AN198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AO198)+AO198>$T24,$T24-SUM($U198:AO198),AO198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AP198)+AP198>$T24,$T24-SUM($U198:AP198),AP198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AQ198)+AQ198>$T24,$T24-SUM($U198:AQ198),AQ198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AR198)+AR198>$T24,$T24-SUM($U198:AR198),AR198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AS198)+AS198>$T24,$T24-SUM($U198:AS198),AS198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AT198)+AT198>$T24,$T24-SUM($U198:AT198),AT198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AU198)+AU198>$T24,$T24-SUM($U198:AU198),AU198),0)","v":0},{"$f":"IF($U198>0,IF(SUM($U198:AV198)+AV198>$T24,$T24-SUM($U198:AV198),AV198),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U199>0,IF(SUM($U199:U199)+U199>$T25,$T25-SUM($U199:U199),U199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:V199)+V199>$T25,$T25-SUM($U199:V199),V199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:W199)+W199>$T25,$T25-SUM($U199:W199),W199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:X199)+X199>$T25,$T25-SUM($U199:X199),X199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:Y199)+Y199>$T25,$T25-SUM($U199:Y199),Y199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:Z199)+Z199>$T25,$T25-SUM($U199:Z199),Z199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AA199)+AA199>$T25,$T25-SUM($U199:AA199),AA199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AB199)+AB199>$T25,$T25-SUM($U199:AB199),AB199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AC199)+AC199>$T25,$T25-SUM($U199:AC199),AC199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AD199)+AD199>$T25,$T25-SUM($U199:AD199),AD199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AE199)+AE199>$T25,$T25-SUM($U199:AE199),AE199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AF199)+AF199>$T25,$T25-SUM($U199:AF199),AF199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AG199)+AG199>$T25,$T25-SUM($U199:AG199),AG199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AH199)+AH199>$T25,$T25-SUM($U199:AH199),AH199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AI199)+AI199>$T25,$T25-SUM($U199:AI199),AI199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AJ199)+AJ199>$T25,$T25-SUM($U199:AJ199),AJ199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AK199)+AK199>$T25,$T25-SUM($U199:AK199),AK199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AL199)+AL199>$T25,$T25-SUM($U199:AL199),AL199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AM199)+AM199>$T25,$T25-SUM($U199:AM199),AM199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AN199)+AN199>$T25,$T25-SUM($U199:AN199),AN199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AO199)+AO199>$T25,$T25-SUM($U199:AO199),AO199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AP199)+AP199>$T25,$T25-SUM($U199:AP199),AP199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AQ199)+AQ199>$T25,$T25-SUM($U199:AQ199),AQ199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AR199)+AR199>$T25,$T25-SUM($U199:AR199),AR199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AS199)+AS199>$T25,$T25-SUM($U199:AS199),AS199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AT199)+AT199>$T25,$T25-SUM($U199:AT199),AT199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AU199)+AU199>$T25,$T25-SUM($U199:AU199),AU199),0)","v":0},{"$f":"IF($U199>0,IF(SUM($U199:AV199)+AV199>$T25,$T25-SUM($U199:AV199),AV199),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,1.7178778649548747E-2,{"$f":"IF($U200>0,IF(SUM($U200:U200)+U200>$T26,$T26-SUM($U200:U200),U200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:V200)+V200>$T26,$T26-SUM($U200:V200),V200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:W200)+W200>$T26,$T26-SUM($U200:W200),W200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:X200)+X200>$T26,$T26-SUM($U200:X200),X200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:Y200)+Y200>$T26,$T26-SUM($U200:Y200),Y200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:Z200)+Z200>$T26,$T26-SUM($U200:Z200),Z200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AA200)+AA200>$T26,$T26-SUM($U200:AA200),AA200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AB200)+AB200>$T26,$T26-SUM($U200:AB200),AB200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AC200)+AC200>$T26,$T26-SUM($U200:AC200),AC200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AD200)+AD200>$T26,$T26-SUM($U200:AD200),AD200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AE200)+AE200>$T26,$T26-SUM($U200:AE200),AE200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AF200)+AF200>$T26,$T26-SUM($U200:AF200),AF200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AG200)+AG200>$T26,$T26-SUM($U200:AG200),AG200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AH200)+AH200>$T26,$T26-SUM($U200:AH200),AH200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AI200)+AI200>$T26,$T26-SUM($U200:AI200),AI200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AJ200)+AJ200>$T26,$T26-SUM($U200:AJ200),AJ200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AK200)+AK200>$T26,$T26-SUM($U200:AK200),AK200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AL200)+AL200>$T26,$T26-SUM($U200:AL200),AL200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AM200)+AM200>$T26,$T26-SUM($U200:AM200),AM200),0)","v":1.7178778649548747E-2},{"$f":"IF($U200>0,IF(SUM($U200:AN200)+AN200>$T26,$T26-SUM($U200:AN200),AN200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AO200)+AO200>$T26,$T26-SUM($U200:AO200),AO200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AP200)+AP200>$T26,$T26-SUM($U200:AP200),AP200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AQ200)+AQ200>$T26,$T26-SUM($U200:AQ200),AQ200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AR200)+AR200>$T26,$T26-SUM($U200:AR200),AR200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AS200)+AS200>$T26,$T26-SUM($U200:AS200),AS200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AT200)+AT200>$T26,$T26-SUM($U200:AT200),AT200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AU200)+AU200>$T26,$T26-SUM($U200:AU200),AU200),0)","v":-1.1102230246251565E-16},{"$f":"IF($U200>0,IF(SUM($U200:AV200)+AV200>$T26,$T26-SUM($U200:AV200),AV200),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U201>0,IF(SUM($U201:U201)+U201>$T27,$T27-SUM($U201:U201),U201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:V201)+V201>$T27,$T27-SUM($U201:V201),V201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:W201)+W201>$T27,$T27-SUM($U201:W201),W201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:X201)+X201>$T27,$T27-SUM($U201:X201),X201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:Y201)+Y201>$T27,$T27-SUM($U201:Y201),Y201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:Z201)+Z201>$T27,$T27-SUM($U201:Z201),Z201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AA201)+AA201>$T27,$T27-SUM($U201:AA201),AA201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AB201)+AB201>$T27,$T27-SUM($U201:AB201),AB201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AC201)+AC201>$T27,$T27-SUM($U201:AC201),AC201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AD201)+AD201>$T27,$T27-SUM($U201:AD201),AD201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AE201)+AE201>$T27,$T27-SUM($U201:AE201),AE201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AF201)+AF201>$T27,$T27-SUM($U201:AF201),AF201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AG201)+AG201>$T27,$T27-SUM($U201:AG201),AG201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AH201)+AH201>$T27,$T27-SUM($U201:AH201),AH201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AI201)+AI201>$T27,$T27-SUM($U201:AI201),AI201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AJ201)+AJ201>$T27,$T27-SUM($U201:AJ201),AJ201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AK201)+AK201>$T27,$T27-SUM($U201:AK201),AK201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AL201)+AL201>$T27,$T27-SUM($U201:AL201),AL201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AM201)+AM201>$T27,$T27-SUM($U201:AM201),AM201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AN201)+AN201>$T27,$T27-SUM($U201:AN201),AN201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AO201)+AO201>$T27,$T27-SUM($U201:AO201),AO201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AP201)+AP201>$T27,$T27-SUM($U201:AP201),AP201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AQ201)+AQ201>$T27,$T27-SUM($U201:AQ201),AQ201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AR201)+AR201>$T27,$T27-SUM($U201:AR201),AR201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AS201)+AS201>$T27,$T27-SUM($U201:AS201),AS201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AT201)+AT201>$T27,$T27-SUM($U201:AT201),AT201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AU201)+AU201>$T27,$T27-SUM($U201:AU201),AU201),0)","v":0},{"$f":"IF($U201>0,IF(SUM($U201:AV201)+AV201>$T27,$T27-SUM($U201:AV201),AV201),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0.16903918191155967,{"$f":"IF($U202>0,IF(SUM($U202:U202)+U202>$T28,$T28-SUM($U202:U202),U202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:V202)+V202>$T28,$T28-SUM($U202:V202),V202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:W202)+W202>$T28,$T28-SUM($U202:W202),W202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:X202)+X202>$T28,$T28-SUM($U202:X202),X202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:Y202)+Y202>$T28,$T28-SUM($U202:Y202),Y202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:Z202)+Z202>$T28,$T28-SUM($U202:Z202),Z202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:AA202)+AA202>$T28,$T28-SUM($U202:AA202),AA202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:AB202)+AB202>$T28,$T28-SUM($U202:AB202),AB202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:AC202)+AC202>$T28,$T28-SUM($U202:AC202),AC202),0)","v":0.16903918191155967},{"$f":"IF($U202>0,IF(SUM($U202:AD202)+AD202>$T28,$T28-SUM($U202:AD202),AD202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AE202)+AE202>$T28,$T28-SUM($U202:AE202),AE202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AF202)+AF202>$T28,$T28-SUM($U202:AF202),AF202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AG202)+AG202>$T28,$T28-SUM($U202:AG202),AG202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AH202)+AH202>$T28,$T28-SUM($U202:AH202),AH202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AI202)+AI202>$T28,$T28-SUM($U202:AI202),AI202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AJ202)+AJ202>$T28,$T28-SUM($U202:AJ202),AJ202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AK202)+AK202>$T28,$T28-SUM($U202:AK202),AK202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AL202)+AL202>$T28,$T28-SUM($U202:AL202),AL202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AM202)+AM202>$T28,$T28-SUM($U202:AM202),AM202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AN202)+AN202>$T28,$T28-SUM($U202:AN202),AN202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AO202)+AO202>$T28,$T28-SUM($U202:AO202),AO202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AP202)+AP202>$T28,$T28-SUM($U202:AP202),AP202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AQ202)+AQ202>$T28,$T28-SUM($U202:AQ202),AQ202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AR202)+AR202>$T28,$T28-SUM($U202:AR202),AR202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AS202)+AS202>$T28,$T28-SUM($U202:AS202),AS202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AT202)+AT202>$T28,$T28-SUM($U202:AT202),AT202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AU202)+AU202>$T28,$T28-SUM($U202:AU202),AU202),0)","v":-4.4408920985006262E-16},{"$f":"IF($U202>0,IF(SUM($U202:AV202)+AV202>$T28,$T28-SUM($U202:AV202),AV202),0)","v":-4.4408920985006262E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,1.8605938721972793E-2,{"$f":"IF($U203>0,IF(SUM($U203:U203)+U203>$T29,$T29-SUM($U203:U203),U203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:V203)+V203>$T29,$T29-SUM($U203:V203),V203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:W203)+W203>$T29,$T29-SUM($U203:W203),W203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:X203)+X203>$T29,$T29-SUM($U203:X203),X203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:Y203)+Y203>$T29,$T29-SUM($U203:Y203),Y203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:Z203)+Z203>$T29,$T29-SUM($U203:Z203),Z203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:AA203)+AA203>$T29,$T29-SUM($U203:AA203),AA203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:AB203)+AB203>$T29,$T29-SUM($U203:AB203),AB203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:AC203)+AC203>$T29,$T29-SUM($U203:AC203),AC203),0)","v":1.8605938721972793E-2},{"$f":"IF($U203>0,IF(SUM($U203:AD203)+AD203>$T29,$T29-SUM($U203:AD203),AD203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AE203)+AE203>$T29,$T29-SUM($U203:AE203),AE203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AF203)+AF203>$T29,$T29-SUM($U203:AF203),AF203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AG203)+AG203>$T29,$T29-SUM($U203:AG203),AG203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AH203)+AH203>$T29,$T29-SUM($U203:AH203),AH203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AI203)+AI203>$T29,$T29-SUM($U203:AI203),AI203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AJ203)+AJ203>$T29,$T29-SUM($U203:AJ203),AJ203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AK203)+AK203>$T29,$T29-SUM($U203:AK203),AK203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AL203)+AL203>$T29,$T29-SUM($U203:AL203),AL203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AM203)+AM203>$T29,$T29-SUM($U203:AM203),AM203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AN203)+AN203>$T29,$T29-SUM($U203:AN203),AN203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AO203)+AO203>$T29,$T29-SUM($U203:AO203),AO203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AP203)+AP203>$T29,$T29-SUM($U203:AP203),AP203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AQ203)+AQ203>$T29,$T29-SUM($U203:AQ203),AQ203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AR203)+AR203>$T29,$T29-SUM($U203:AR203),AR203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AS203)+AS203>$T29,$T29-SUM($U203:AS203),AS203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AT203)+AT203>$T29,$T29-SUM($U203:AT203),AT203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AU203)+AU203>$T29,$T29-SUM($U203:AU203),AU203),0)","v":-2.7755575615628914E-17},{"$f":"IF($U203>0,IF(SUM($U203:AV203)+AV203>$T29,$T29-SUM($U203:AV203),AV203),0)","v":-2.7755575615628914E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,1.6914489747247997E-2,{"$f":"IF($U204>0,IF(SUM($U204:U204)+U204>$T30,$T30-SUM($U204:U204),U204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:V204)+V204>$T30,$T30-SUM($U204:V204),V204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:W204)+W204>$T30,$T30-SUM($U204:W204),W204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:X204)+X204>$T30,$T30-SUM($U204:X204),X204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:Y204)+Y204>$T30,$T30-SUM($U204:Y204),Y204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:Z204)+Z204>$T30,$T30-SUM($U204:Z204),Z204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AA204)+AA204>$T30,$T30-SUM($U204:AA204),AA204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AB204)+AB204>$T30,$T30-SUM($U204:AB204),AB204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AC204)+AC204>$T30,$T30-SUM($U204:AC204),AC204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AD204)+AD204>$T30,$T30-SUM($U204:AD204),AD204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AE204)+AE204>$T30,$T30-SUM($U204:AE204),AE204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AF204)+AF204>$T30,$T30-SUM($U204:AF204),AF204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AG204)+AG204>$T30,$T30-SUM($U204:AG204),AG204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AH204)+AH204>$T30,$T30-SUM($U204:AH204),AH204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AI204)+AI204>$T30,$T30-SUM($U204:AI204),AI204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AJ204)+AJ204>$T30,$T30-SUM($U204:AJ204),AJ204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AK204)+AK204>$T30,$T30-SUM($U204:AK204),AK204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AL204)+AL204>$T30,$T30-SUM($U204:AL204),AL204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AM204)+AM204>$T30,$T30-SUM($U204:AM204),AM204),0)","v":1.6914489747247997E-2},{"$f":"IF($U204>0,IF(SUM($U204:AN204)+AN204>$T30,$T30-SUM($U204:AN204),AN204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AO204)+AO204>$T30,$T30-SUM($U204:AO204),AO204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AP204)+AP204>$T30,$T30-SUM($U204:AP204),AP204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AQ204)+AQ204>$T30,$T30-SUM($U204:AQ204),AQ204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AR204)+AR204>$T30,$T30-SUM($U204:AR204),AR204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AS204)+AS204>$T30,$T30-SUM($U204:AS204),AS204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AT204)+AT204>$T30,$T30-SUM($U204:AT204),AT204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AU204)+AU204>$T30,$T30-SUM($U204:AU204),AU204),0)","v":-5.5511151231257827E-17},{"$f":"IF($U204>0,IF(SUM($U204:AV204)+AV204>$T30,$T30-SUM($U204:AV204),AV204),0)","v":-5.5511151231257827E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($U205>0,IF(SUM($U205:U205)+U205>$T31,$T31-SUM($U205:U205),U205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:V205)+V205>$T31,$T31-SUM($U205:V205),V205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:W205)+W205>$T31,$T31-SUM($U205:W205),W205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:X205)+X205>$T31,$T31-SUM($U205:X205),X205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:Y205)+Y205>$T31,$T31-SUM($U205:Y205),Y205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:Z205)+Z205>$T31,$T31-SUM($U205:Z205),Z205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AA205)+AA205>$T31,$T31-SUM($U205:AA205),AA205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AB205)+AB205>$T31,$T31-SUM($U205:AB205),AB205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AC205)+AC205>$T31,$T31-SUM($U205:AC205),AC205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AD205)+AD205>$T31,$T31-SUM($U205:AD205),AD205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AE205)+AE205>$T31,$T31-SUM($U205:AE205),AE205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AF205)+AF205>$T31,$T31-SUM($U205:AF205),AF205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AG205)+AG205>$T31,$T31-SUM($U205:AG205),AG205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AH205)+AH205>$T31,$T31-SUM($U205:AH205),AH205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AI205)+AI205>$T31,$T31-SUM($U205:AI205),AI205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AJ205)+AJ205>$T31,$T31-SUM($U205:AJ205),AJ205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AK205)+AK205>$T31,$T31-SUM($U205:AK205),AK205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AL205)+AL205>$T31,$T31-SUM($U205:AL205),AL205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AM205)+AM205>$T31,$T31-SUM($U205:AM205),AM205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AN205)+AN205>$T31,$T31-SUM($U205:AN205),AN205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AO205)+AO205>$T31,$T31-SUM($U205:AO205),AO205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AP205)+AP205>$T31,$T31-SUM($U205:AP205),AP205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AQ205)+AQ205>$T31,$T31-SUM($U205:AQ205),AQ205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AR205)+AR205>$T31,$T31-SUM($U205:AR205),AR205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AS205)+AS205>$T31,$T31-SUM($U205:AS205),AS205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AT205)+AT205>$T31,$T31-SUM($U205:AT205),AT205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AU205)+AU205>$T31,$T31-SUM($U205:AU205),AU205),0)","v":0},{"$f":"IF($U205>0,IF(SUM($U205:AV205)+AV205>$T31,$T31-SUM($U205:AV205),AV205),0)","v":0}]
[]
[null,"Depreciation:  2022 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U24>0,U24/$F209,0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:V209)+V209>$U24,$U24-SUM($V209:V209),V209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:W209)+W209>$U24,$U24-SUM($V209:W209),W209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:X209)+X209>$U24,$U24-SUM($V209:X209),X209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:Y209)+Y209>$U24,$U24-SUM($V209:Y209),Y209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:Z209)+Z209>$U24,$U24-SUM($V209:Z209),Z209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AA209)+AA209>$U24,$U24-SUM($V209:AA209),AA209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AB209)+AB209>$U24,$U24-SUM($V209:AB209),AB209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AC209)+AC209>$U24,$U24-SUM($V209:AC209),AC209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AD209)+AD209>$U24,$U24-SUM($V209:AD209),AD209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AE209)+AE209>$U24,$U24-SUM($V209:AE209),AE209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AF209)+AF209>$U24,$U24-SUM($V209:AF209),AF209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AG209)+AG209>$U24,$U24-SUM($V209:AG209),AG209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AH209)+AH209>$U24,$U24-SUM($V209:AH209),AH209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AI209)+AI209>$U24,$U24-SUM($V209:AI209),AI209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AJ209)+AJ209>$U24,$U24-SUM($V209:AJ209),AJ209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AK209)+AK209>$U24,$U24-SUM($V209:AK209),AK209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AL209)+AL209>$U24,$U24-SUM($V209:AL209),AL209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AM209)+AM209>$U24,$U24-SUM($V209:AM209),AM209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AN209)+AN209>$U24,$U24-SUM($V209:AN209),AN209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AO209)+AO209>$U24,$U24-SUM($V209:AO209),AO209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AP209)+AP209>$U24,$U24-SUM($V209:AP209),AP209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AQ209)+AQ209>$U24,$U24-SUM($V209:AQ209),AQ209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AR209)+AR209>$U24,$U24-SUM($V209:AR209),AR209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AS209)+AS209>$U24,$U24-SUM($V209:AS209),AS209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AT209)+AT209>$U24,$U24-SUM($V209:AT209),AT209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AU209)+AU209>$U24,$U24-SUM($V209:AU209),AU209),0)","v":0},{"$f":"IF($V209>0,IF(SUM($V209:AV209)+AV209>$U24,$U24-SUM($V209:AV209),AV209),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V210>0,IF(SUM($V210:V210)+V210>$U25,$U25-SUM($V210:V210),V210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:W210)+W210>$U25,$U25-SUM($V210:W210),W210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:X210)+X210>$U25,$U25-SUM($V210:X210),X210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:Y210)+Y210>$U25,$U25-SUM($V210:Y210),Y210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:Z210)+Z210>$U25,$U25-SUM($V210:Z210),Z210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AA210)+AA210>$U25,$U25-SUM($V210:AA210),AA210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AB210)+AB210>$U25,$U25-SUM($V210:AB210),AB210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AC210)+AC210>$U25,$U25-SUM($V210:AC210),AC210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AD210)+AD210>$U25,$U25-SUM($V210:AD210),AD210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AE210)+AE210>$U25,$U25-SUM($V210:AE210),AE210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AF210)+AF210>$U25,$U25-SUM($V210:AF210),AF210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AG210)+AG210>$U25,$U25-SUM($V210:AG210),AG210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AH210)+AH210>$U25,$U25-SUM($V210:AH210),AH210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AI210)+AI210>$U25,$U25-SUM($V210:AI210),AI210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AJ210)+AJ210>$U25,$U25-SUM($V210:AJ210),AJ210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AK210)+AK210>$U25,$U25-SUM($V210:AK210),AK210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AL210)+AL210>$U25,$U25-SUM($V210:AL210),AL210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AM210)+AM210>$U25,$U25-SUM($V210:AM210),AM210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AN210)+AN210>$U25,$U25-SUM($V210:AN210),AN210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AO210)+AO210>$U25,$U25-SUM($V210:AO210),AO210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AP210)+AP210>$U25,$U25-SUM($V210:AP210),AP210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AQ210)+AQ210>$U25,$U25-SUM($V210:AQ210),AQ210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AR210)+AR210>$U25,$U25-SUM($V210:AR210),AR210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AS210)+AS210>$U25,$U25-SUM($V210:AS210),AS210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AT210)+AT210>$U25,$U25-SUM($V210:AT210),AT210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AU210)+AU210>$U25,$U25-SUM($V210:AU210),AU210),0)","v":0},{"$f":"IF($V210>0,IF(SUM($V210:AV210)+AV210>$U25,$U25-SUM($V210:AV210),AV210),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,5.9230843050230277E-2,{"$f":"IF($V211>0,IF(SUM($V211:V211)+V211>$U26,$U26-SUM($V211:V211),V211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:W211)+W211>$U26,$U26-SUM($V211:W211),W211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:X211)+X211>$U26,$U26-SUM($V211:X211),X211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:Y211)+Y211>$U26,$U26-SUM($V211:Y211),Y211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:Z211)+Z211>$U26,$U26-SUM($V211:Z211),Z211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AA211)+AA211>$U26,$U26-SUM($V211:AA211),AA211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AB211)+AB211>$U26,$U26-SUM($V211:AB211),AB211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AC211)+AC211>$U26,$U26-SUM($V211:AC211),AC211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AD211)+AD211>$U26,$U26-SUM($V211:AD211),AD211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AE211)+AE211>$U26,$U26-SUM($V211:AE211),AE211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AF211)+AF211>$U26,$U26-SUM($V211:AF211),AF211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AG211)+AG211>$U26,$U26-SUM($V211:AG211),AG211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AH211)+AH211>$U26,$U26-SUM($V211:AH211),AH211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AI211)+AI211>$U26,$U26-SUM($V211:AI211),AI211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AJ211)+AJ211>$U26,$U26-SUM($V211:AJ211),AJ211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AK211)+AK211>$U26,$U26-SUM($V211:AK211),AK211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AL211)+AL211>$U26,$U26-SUM($V211:AL211),AL211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AM211)+AM211>$U26,$U26-SUM($V211:AM211),AM211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AN211)+AN211>$U26,$U26-SUM($V211:AN211),AN211),0)","v":5.9230843050230277E-2},{"$f":"IF($V211>0,IF(SUM($V211:AO211)+AO211>$U26,$U26-SUM($V211:AO211),AO211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AP211)+AP211>$U26,$U26-SUM($V211:AP211),AP211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AQ211)+AQ211>$U26,$U26-SUM($V211:AQ211),AQ211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AR211)+AR211>$U26,$U26-SUM($V211:AR211),AR211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AS211)+AS211>$U26,$U26-SUM($V211:AS211),AS211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AT211)+AT211>$U26,$U26-SUM($V211:AT211),AT211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AU211)+AU211>$U26,$U26-SUM($V211:AU211),AU211),0)","v":0},{"$f":"IF($V211>0,IF(SUM($V211:AV211)+AV211>$U26,$U26-SUM($V211:AV211),AV211),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V212>0,IF(SUM($V212:V212)+V212>$U27,$U27-SUM($V212:V212),V212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:W212)+W212>$U27,$U27-SUM($V212:W212),W212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:X212)+X212>$U27,$U27-SUM($V212:X212),X212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:Y212)+Y212>$U27,$U27-SUM($V212:Y212),Y212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:Z212)+Z212>$U27,$U27-SUM($V212:Z212),Z212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AA212)+AA212>$U27,$U27-SUM($V212:AA212),AA212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AB212)+AB212>$U27,$U27-SUM($V212:AB212),AB212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AC212)+AC212>$U27,$U27-SUM($V212:AC212),AC212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AD212)+AD212>$U27,$U27-SUM($V212:AD212),AD212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AE212)+AE212>$U27,$U27-SUM($V212:AE212),AE212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AF212)+AF212>$U27,$U27-SUM($V212:AF212),AF212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AG212)+AG212>$U27,$U27-SUM($V212:AG212),AG212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AH212)+AH212>$U27,$U27-SUM($V212:AH212),AH212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AI212)+AI212>$U27,$U27-SUM($V212:AI212),AI212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AJ212)+AJ212>$U27,$U27-SUM($V212:AJ212),AJ212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AK212)+AK212>$U27,$U27-SUM($V212:AK212),AK212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AL212)+AL212>$U27,$U27-SUM($V212:AL212),AL212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AM212)+AM212>$U27,$U27-SUM($V212:AM212),AM212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AN212)+AN212>$U27,$U27-SUM($V212:AN212),AN212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AO212)+AO212>$U27,$U27-SUM($V212:AO212),AO212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AP212)+AP212>$U27,$U27-SUM($V212:AP212),AP212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AQ212)+AQ212>$U27,$U27-SUM($V212:AQ212),AQ212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AR212)+AR212>$U27,$U27-SUM($V212:AR212),AR212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AS212)+AS212>$U27,$U27-SUM($V212:AS212),AS212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AT212)+AT212>$U27,$U27-SUM($V212:AT212),AT212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AU212)+AU212>$U27,$U27-SUM($V212:AU212),AU212),0)","v":0},{"$f":"IF($V212>0,IF(SUM($V212:AV212)+AV212>$U27,$U27-SUM($V212:AV212),AV212),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,6.5261619797162801E-2,{"$f":"IF($V213>0,IF(SUM($V213:V213)+V213>$U28,$U28-SUM($V213:V213),V213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:W213)+W213>$U28,$U28-SUM($V213:W213),W213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:X213)+X213>$U28,$U28-SUM($V213:X213),X213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:Y213)+Y213>$U28,$U28-SUM($V213:Y213),Y213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:Z213)+Z213>$U28,$U28-SUM($V213:Z213),Z213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:AA213)+AA213>$U28,$U28-SUM($V213:AA213),AA213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:AB213)+AB213>$U28,$U28-SUM($V213:AB213),AB213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:AC213)+AC213>$U28,$U28-SUM($V213:AC213),AC213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:AD213)+AD213>$U28,$U28-SUM($V213:AD213),AD213),0)","v":6.5261619797162801E-2},{"$f":"IF($V213>0,IF(SUM($V213:AE213)+AE213>$U28,$U28-SUM($V213:AE213),AE213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AF213)+AF213>$U28,$U28-SUM($V213:AF213),AF213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AG213)+AG213>$U28,$U28-SUM($V213:AG213),AG213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AH213)+AH213>$U28,$U28-SUM($V213:AH213),AH213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AI213)+AI213>$U28,$U28-SUM($V213:AI213),AI213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AJ213)+AJ213>$U28,$U28-SUM($V213:AJ213),AJ213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AK213)+AK213>$U28,$U28-SUM($V213:AK213),AK213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AL213)+AL213>$U28,$U28-SUM($V213:AL213),AL213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AM213)+AM213>$U28,$U28-SUM($V213:AM213),AM213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AN213)+AN213>$U28,$U28-SUM($V213:AN213),AN213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AO213)+AO213>$U28,$U28-SUM($V213:AO213),AO213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AP213)+AP213>$U28,$U28-SUM($V213:AP213),AP213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AQ213)+AQ213>$U28,$U28-SUM($V213:AQ213),AQ213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AR213)+AR213>$U28,$U28-SUM($V213:AR213),AR213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AS213)+AS213>$U28,$U28-SUM($V213:AS213),AS213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AT213)+AT213>$U28,$U28-SUM($V213:AT213),AT213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AU213)+AU213>$U28,$U28-SUM($V213:AU213),AU213),0)","v":-1.1102230246251565E-16},{"$f":"IF($V213>0,IF(SUM($V213:AV213)+AV213>$U28,$U28-SUM($V213:AV213),AV213),0)","v":-1.1102230246251565E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000043620590615E-2,{"$f":"IF($V214>0,IF(SUM($V214:V214)+V214>$U29,$U29-SUM($V214:V214),V214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:W214)+W214>$U29,$U29-SUM($V214:W214),W214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:X214)+X214>$U29,$U29-SUM($V214:X214),X214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:Y214)+Y214>$U29,$U29-SUM($V214:Y214),Y214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:Z214)+Z214>$U29,$U29-SUM($V214:Z214),Z214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:AA214)+AA214>$U29,$U29-SUM($V214:AA214),AA214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:AB214)+AB214>$U29,$U29-SUM($V214:AB214),AB214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:AC214)+AC214>$U29,$U29-SUM($V214:AC214),AC214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:AD214)+AD214>$U29,$U29-SUM($V214:AD214),AD214),0)","v":3.5000043620590615E-2},{"$f":"IF($V214>0,IF(SUM($V214:AE214)+AE214>$U29,$U29-SUM($V214:AE214),AE214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AF214)+AF214>$U29,$U29-SUM($V214:AF214),AF214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AG214)+AG214>$U29,$U29-SUM($V214:AG214),AG214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AH214)+AH214>$U29,$U29-SUM($V214:AH214),AH214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AI214)+AI214>$U29,$U29-SUM($V214:AI214),AI214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AJ214)+AJ214>$U29,$U29-SUM($V214:AJ214),AJ214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AK214)+AK214>$U29,$U29-SUM($V214:AK214),AK214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AL214)+AL214>$U29,$U29-SUM($V214:AL214),AL214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AM214)+AM214>$U29,$U29-SUM($V214:AM214),AM214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AN214)+AN214>$U29,$U29-SUM($V214:AN214),AN214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AO214)+AO214>$U29,$U29-SUM($V214:AO214),AO214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AP214)+AP214>$U29,$U29-SUM($V214:AP214),AP214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AQ214)+AQ214>$U29,$U29-SUM($V214:AQ214),AQ214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AR214)+AR214>$U29,$U29-SUM($V214:AR214),AR214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AS214)+AS214>$U29,$U29-SUM($V214:AS214),AS214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AT214)+AT214>$U29,$U29-SUM($V214:AT214),AT214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AU214)+AU214>$U29,$U29-SUM($V214:AU214),AU214),0)","v":0},{"$f":"IF($V214>0,IF(SUM($V214:AV214)+AV214>$U29,$U29-SUM($V214:AV214),AV214),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V215>0,IF(SUM($V215:V215)+V215>$U30,$U30-SUM($V215:V215),V215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:W215)+W215>$U30,$U30-SUM($V215:W215),W215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:X215)+X215>$U30,$U30-SUM($V215:X215),X215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:Y215)+Y215>$U30,$U30-SUM($V215:Y215),Y215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:Z215)+Z215>$U30,$U30-SUM($V215:Z215),Z215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AA215)+AA215>$U30,$U30-SUM($V215:AA215),AA215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AB215)+AB215>$U30,$U30-SUM($V215:AB215),AB215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AC215)+AC215>$U30,$U30-SUM($V215:AC215),AC215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AD215)+AD215>$U30,$U30-SUM($V215:AD215),AD215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AE215)+AE215>$U30,$U30-SUM($V215:AE215),AE215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AF215)+AF215>$U30,$U30-SUM($V215:AF215),AF215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AG215)+AG215>$U30,$U30-SUM($V215:AG215),AG215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AH215)+AH215>$U30,$U30-SUM($V215:AH215),AH215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AI215)+AI215>$U30,$U30-SUM($V215:AI215),AI215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AJ215)+AJ215>$U30,$U30-SUM($V215:AJ215),AJ215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AK215)+AK215>$U30,$U30-SUM($V215:AK215),AK215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AL215)+AL215>$U30,$U30-SUM($V215:AL215),AL215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AM215)+AM215>$U30,$U30-SUM($V215:AM215),AM215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AN215)+AN215>$U30,$U30-SUM($V215:AN215),AN215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AO215)+AO215>$U30,$U30-SUM($V215:AO215),AO215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AP215)+AP215>$U30,$U30-SUM($V215:AP215),AP215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AQ215)+AQ215>$U30,$U30-SUM($V215:AQ215),AQ215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AR215)+AR215>$U30,$U30-SUM($V215:AR215),AR215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AS215)+AS215>$U30,$U30-SUM($V215:AS215),AS215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AT215)+AT215>$U30,$U30-SUM($V215:AT215),AT215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AU215)+AU215>$U30,$U30-SUM($V215:AU215),AU215),0)","v":0},{"$f":"IF($V215>0,IF(SUM($V215:AV215)+AV215>$U30,$U30-SUM($V215:AV215),AV215),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($V216>0,IF(SUM($V216:V216)+V216>$U31,$U31-SUM($V216:V216),V216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:W216)+W216>$U31,$U31-SUM($V216:W216),W216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:X216)+X216>$U31,$U31-SUM($V216:X216),X216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:Y216)+Y216>$U31,$U31-SUM($V216:Y216),Y216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:Z216)+Z216>$U31,$U31-SUM($V216:Z216),Z216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AA216)+AA216>$U31,$U31-SUM($V216:AA216),AA216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AB216)+AB216>$U31,$U31-SUM($V216:AB216),AB216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AC216)+AC216>$U31,$U31-SUM($V216:AC216),AC216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AD216)+AD216>$U31,$U31-SUM($V216:AD216),AD216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AE216)+AE216>$U31,$U31-SUM($V216:AE216),AE216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AF216)+AF216>$U31,$U31-SUM($V216:AF216),AF216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AG216)+AG216>$U31,$U31-SUM($V216:AG216),AG216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AH216)+AH216>$U31,$U31-SUM($V216:AH216),AH216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AI216)+AI216>$U31,$U31-SUM($V216:AI216),AI216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AJ216)+AJ216>$U31,$U31-SUM($V216:AJ216),AJ216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AK216)+AK216>$U31,$U31-SUM($V216:AK216),AK216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AL216)+AL216>$U31,$U31-SUM($V216:AL216),AL216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AM216)+AM216>$U31,$U31-SUM($V216:AM216),AM216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AN216)+AN216>$U31,$U31-SUM($V216:AN216),AN216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AO216)+AO216>$U31,$U31-SUM($V216:AO216),AO216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AP216)+AP216>$U31,$U31-SUM($V216:AP216),AP216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AQ216)+AQ216>$U31,$U31-SUM($V216:AQ216),AQ216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AR216)+AR216>$U31,$U31-SUM($V216:AR216),AR216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AS216)+AS216>$U31,$U31-SUM($V216:AS216),AS216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AT216)+AT216>$U31,$U31-SUM($V216:AT216),AT216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AU216)+AU216>$U31,$U31-SUM($V216:AU216),AU216),0)","v":0},{"$f":"IF($V216>0,IF(SUM($V216:AV216)+AV216>$U31,$U31-SUM($V216:AV216),AV216),0)","v":0}]
[]
[null,"Depreciation:  2023 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V24>0,V24/$F220,V24)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:W220)+W220>$V24,$V24-SUM($W220:W220),W220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:X220)+X220>$V24,$V24-SUM($W220:X220),X220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:Y220)+Y220>$V24,$V24-SUM($W220:Y220),Y220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:Z220)+Z220>$V24,$V24-SUM($W220:Z220),Z220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AA220)+AA220>$V24,$V24-SUM($W220:AA220),AA220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AB220)+AB220>$V24,$V24-SUM($W220:AB220),AB220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AC220)+AC220>$V24,$V24-SUM($W220:AC220),AC220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AD220)+AD220>$V24,$V24-SUM($W220:AD220),AD220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AE220)+AE220>$V24,$V24-SUM($W220:AE220),AE220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AF220)+AF220>$V24,$V24-SUM($W220:AF220),AF220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AG220)+AG220>$V24,$V24-SUM($W220:AG220),AG220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AH220)+AH220>$V24,$V24-SUM($W220:AH220),AH220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AI220)+AI220>$V24,$V24-SUM($W220:AI220),AI220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AJ220)+AJ220>$V24,$V24-SUM($W220:AJ220),AJ220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AK220)+AK220>$V24,$V24-SUM($W220:AK220),AK220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AL220)+AL220>$V24,$V24-SUM($W220:AL220),AL220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AM220)+AM220>$V24,$V24-SUM($W220:AM220),AM220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AN220)+AN220>$V24,$V24-SUM($W220:AN220),AN220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AO220)+AO220>$V24,$V24-SUM($W220:AO220),AO220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AP220)+AP220>$V24,$V24-SUM($W220:AP220),AP220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AQ220)+AQ220>$V24,$V24-SUM($W220:AQ220),AQ220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AR220)+AR220>$V24,$V24-SUM($W220:AR220),AR220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AS220)+AS220>$V24,$V24-SUM($W220:AS220),AS220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AT220)+AT220>$V24,$V24-SUM($W220:AT220),AT220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AU220)+AU220>$V24,$V24-SUM($W220:AU220),AU220),0)","v":0},{"$f":"IF($W220>0,IF(SUM($W220:AV220)+AV220>$V24,$V24-SUM($W220:AV220),AV220),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W221>0,IF(SUM($W221:W221)+W221>$V25,$V25-SUM($W221:W221),W221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:X221)+X221>$V25,$V25-SUM($W221:X221),X221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:Y221)+Y221>$V25,$V25-SUM($W221:Y221),Y221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:Z221)+Z221>$V25,$V25-SUM($W221:Z221),Z221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AA221)+AA221>$V25,$V25-SUM($W221:AA221),AA221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AB221)+AB221>$V25,$V25-SUM($W221:AB221),AB221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AC221)+AC221>$V25,$V25-SUM($W221:AC221),AC221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AD221)+AD221>$V25,$V25-SUM($W221:AD221),AD221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AE221)+AE221>$V25,$V25-SUM($W221:AE221),AE221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AF221)+AF221>$V25,$V25-SUM($W221:AF221),AF221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AG221)+AG221>$V25,$V25-SUM($W221:AG221),AG221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AH221)+AH221>$V25,$V25-SUM($W221:AH221),AH221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AI221)+AI221>$V25,$V25-SUM($W221:AI221),AI221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AJ221)+AJ221>$V25,$V25-SUM($W221:AJ221),AJ221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AK221)+AK221>$V25,$V25-SUM($W221:AK221),AK221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AL221)+AL221>$V25,$V25-SUM($W221:AL221),AL221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AM221)+AM221>$V25,$V25-SUM($W221:AM221),AM221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AN221)+AN221>$V25,$V25-SUM($W221:AN221),AN221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AO221)+AO221>$V25,$V25-SUM($W221:AO221),AO221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AP221)+AP221>$V25,$V25-SUM($W221:AP221),AP221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AQ221)+AQ221>$V25,$V25-SUM($W221:AQ221),AQ221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AR221)+AR221>$V25,$V25-SUM($W221:AR221),AR221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AS221)+AS221>$V25,$V25-SUM($W221:AS221),AS221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AT221)+AT221>$V25,$V25-SUM($W221:AT221),AT221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AU221)+AU221>$V25,$V25-SUM($W221:AU221),AU221),0)","v":0},{"$f":"IF($W221>0,IF(SUM($W221:AV221)+AV221>$V25,$V25-SUM($W221:AV221),AV221),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1519160510187827E-2,{"$f":"IF($W222>0,IF(SUM($W222:W222)+W222>$V26,$V26-SUM($W222:W222),W222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:X222)+X222>$V26,$V26-SUM($W222:X222),X222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:Y222)+Y222>$V26,$V26-SUM($W222:Y222),Y222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:Z222)+Z222>$V26,$V26-SUM($W222:Z222),Z222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AA222)+AA222>$V26,$V26-SUM($W222:AA222),AA222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AB222)+AB222>$V26,$V26-SUM($W222:AB222),AB222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AC222)+AC222>$V26,$V26-SUM($W222:AC222),AC222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AD222)+AD222>$V26,$V26-SUM($W222:AD222),AD222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AE222)+AE222>$V26,$V26-SUM($W222:AE222),AE222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AF222)+AF222>$V26,$V26-SUM($W222:AF222),AF222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AG222)+AG222>$V26,$V26-SUM($W222:AG222),AG222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AH222)+AH222>$V26,$V26-SUM($W222:AH222),AH222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AI222)+AI222>$V26,$V26-SUM($W222:AI222),AI222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AJ222)+AJ222>$V26,$V26-SUM($W222:AJ222),AJ222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AK222)+AK222>$V26,$V26-SUM($W222:AK222),AK222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AL222)+AL222>$V26,$V26-SUM($W222:AL222),AL222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AM222)+AM222>$V26,$V26-SUM($W222:AM222),AM222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AN222)+AN222>$V26,$V26-SUM($W222:AN222),AN222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AO222)+AO222>$V26,$V26-SUM($W222:AO222),AO222),0)","v":1.1519160510187827E-2},{"$f":"IF($W222>0,IF(SUM($W222:AP222)+AP222>$V26,$V26-SUM($W222:AP222),AP222),0)","v":-5.5511151231257827E-17},{"$f":"IF($W222>0,IF(SUM($W222:AQ222)+AQ222>$V26,$V26-SUM($W222:AQ222),AQ222),0)","v":-5.5511151231257827E-17},{"$f":"IF($W222>0,IF(SUM($W222:AR222)+AR222>$V26,$V26-SUM($W222:AR222),AR222),0)","v":-5.5511151231257827E-17},{"$f":"IF($W222>0,IF(SUM($W222:AS222)+AS222>$V26,$V26-SUM($W222:AS222),AS222),0)","v":-5.5511151231257827E-17},{"$f":"IF($W222>0,IF(SUM($W222:AT222)+AT222>$V26,$V26-SUM($W222:AT222),AT222),0)","v":-5.5511151231257827E-17},{"$f":"IF($W222>0,IF(SUM($W222:AU222)+AU222>$V26,$V26-SUM($W222:AU222),AU222),0)","v":-5.5511151231257827E-17},{"$f":"IF($W222>0,IF(SUM($W222:AV222)+AV222>$V26,$V26-SUM($W222:AV222),AV222),0)","v":-5.5511151231257827E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W223>0,IF(SUM($W223:W223)+W223>$V27,$V27-SUM($W223:W223),W223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:X223)+X223>$V27,$V27-SUM($W223:X223),X223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:Y223)+Y223>$V27,$V27-SUM($W223:Y223),Y223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:Z223)+Z223>$V27,$V27-SUM($W223:Z223),Z223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AA223)+AA223>$V27,$V27-SUM($W223:AA223),AA223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AB223)+AB223>$V27,$V27-SUM($W223:AB223),AB223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AC223)+AC223>$V27,$V27-SUM($W223:AC223),AC223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AD223)+AD223>$V27,$V27-SUM($W223:AD223),AD223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AE223)+AE223>$V27,$V27-SUM($W223:AE223),AE223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AF223)+AF223>$V27,$V27-SUM($W223:AF223),AF223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AG223)+AG223>$V27,$V27-SUM($W223:AG223),AG223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AH223)+AH223>$V27,$V27-SUM($W223:AH223),AH223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AI223)+AI223>$V27,$V27-SUM($W223:AI223),AI223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AJ223)+AJ223>$V27,$V27-SUM($W223:AJ223),AJ223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AK223)+AK223>$V27,$V27-SUM($W223:AK223),AK223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AL223)+AL223>$V27,$V27-SUM($W223:AL223),AL223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AM223)+AM223>$V27,$V27-SUM($W223:AM223),AM223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AN223)+AN223>$V27,$V27-SUM($W223:AN223),AN223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AO223)+AO223>$V27,$V27-SUM($W223:AO223),AO223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AP223)+AP223>$V27,$V27-SUM($W223:AP223),AP223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AQ223)+AQ223>$V27,$V27-SUM($W223:AQ223),AQ223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AR223)+AR223>$V27,$V27-SUM($W223:AR223),AR223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AS223)+AS223>$V27,$V27-SUM($W223:AS223),AS223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AT223)+AT223>$V27,$V27-SUM($W223:AT223),AT223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AU223)+AU223>$V27,$V27-SUM($W223:AU223),AU223),0)","v":0},{"$f":"IF($W223>0,IF(SUM($W223:AV223)+AV223>$V27,$V27-SUM($W223:AV223),AV223),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11442366106786572,{"$f":"IF($W224>0,IF(SUM($W224:W224)+W224>$V28,$V28-SUM($W224:W224),W224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:X224)+X224>$V28,$V28-SUM($W224:X224),X224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:Y224)+Y224>$V28,$V28-SUM($W224:Y224),Y224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:Z224)+Z224>$V28,$V28-SUM($W224:Z224),Z224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:AA224)+AA224>$V28,$V28-SUM($W224:AA224),AA224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:AB224)+AB224>$V28,$V28-SUM($W224:AB224),AB224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:AC224)+AC224>$V28,$V28-SUM($W224:AC224),AC224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:AD224)+AD224>$V28,$V28-SUM($W224:AD224),AD224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:AE224)+AE224>$V28,$V28-SUM($W224:AE224),AE224),0)","v":0.11442366106786572},{"$f":"IF($W224>0,IF(SUM($W224:AF224)+AF224>$V28,$V28-SUM($W224:AF224),AF224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AG224)+AG224>$V28,$V28-SUM($W224:AG224),AG224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AH224)+AH224>$V28,$V28-SUM($W224:AH224),AH224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AI224)+AI224>$V28,$V28-SUM($W224:AI224),AI224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AJ224)+AJ224>$V28,$V28-SUM($W224:AJ224),AJ224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AK224)+AK224>$V28,$V28-SUM($W224:AK224),AK224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AL224)+AL224>$V28,$V28-SUM($W224:AL224),AL224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AM224)+AM224>$V28,$V28-SUM($W224:AM224),AM224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AN224)+AN224>$V28,$V28-SUM($W224:AN224),AN224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AO224)+AO224>$V28,$V28-SUM($W224:AO224),AO224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AP224)+AP224>$V28,$V28-SUM($W224:AP224),AP224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AQ224)+AQ224>$V28,$V28-SUM($W224:AQ224),AQ224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AR224)+AR224>$V28,$V28-SUM($W224:AR224),AR224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AS224)+AS224>$V28,$V28-SUM($W224:AS224),AS224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AT224)+AT224>$V28,$V28-SUM($W224:AT224),AT224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AU224)+AU224>$V28,$V28-SUM($W224:AU224),AU224),0)","v":0},{"$f":"IF($W224>0,IF(SUM($W224:AV224)+AV224>$V28,$V28-SUM($W224:AV224),AV224),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8270767852215651E-2,{"$f":"IF($W225>0,IF(SUM($W225:W225)+W225>$V29,$V29-SUM($W225:W225),W225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:X225)+X225>$V29,$V29-SUM($W225:X225),X225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:Y225)+Y225>$V29,$V29-SUM($W225:Y225),Y225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:Z225)+Z225>$V29,$V29-SUM($W225:Z225),Z225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:AA225)+AA225>$V29,$V29-SUM($W225:AA225),AA225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:AB225)+AB225>$V29,$V29-SUM($W225:AB225),AB225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:AC225)+AC225>$V29,$V29-SUM($W225:AC225),AC225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:AD225)+AD225>$V29,$V29-SUM($W225:AD225),AD225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:AE225)+AE225>$V29,$V29-SUM($W225:AE225),AE225),0)","v":4.8270767852215651E-2},{"$f":"IF($W225>0,IF(SUM($W225:AF225)+AF225>$V29,$V29-SUM($W225:AF225),AF225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AG225)+AG225>$V29,$V29-SUM($W225:AG225),AG225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AH225)+AH225>$V29,$V29-SUM($W225:AH225),AH225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AI225)+AI225>$V29,$V29-SUM($W225:AI225),AI225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AJ225)+AJ225>$V29,$V29-SUM($W225:AJ225),AJ225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AK225)+AK225>$V29,$V29-SUM($W225:AK225),AK225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AL225)+AL225>$V29,$V29-SUM($W225:AL225),AL225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AM225)+AM225>$V29,$V29-SUM($W225:AM225),AM225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AN225)+AN225>$V29,$V29-SUM($W225:AN225),AN225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AO225)+AO225>$V29,$V29-SUM($W225:AO225),AO225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AP225)+AP225>$V29,$V29-SUM($W225:AP225),AP225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AQ225)+AQ225>$V29,$V29-SUM($W225:AQ225),AQ225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AR225)+AR225>$V29,$V29-SUM($W225:AR225),AR225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AS225)+AS225>$V29,$V29-SUM($W225:AS225),AS225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AT225)+AT225>$V29,$V29-SUM($W225:AT225),AT225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AU225)+AU225>$V29,$V29-SUM($W225:AU225),AU225),0)","v":5.5511151231257827E-17},{"$f":"IF($W225>0,IF(SUM($W225:AV225)+AV225>$V29,$V29-SUM($W225:AV225),AV225),0)","v":5.5511151231257827E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W226>0,IF(SUM($W226:W226)+W226>$V30,$V30-SUM($W226:W226),W226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:X226)+X226>$V30,$V30-SUM($W226:X226),X226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:Y226)+Y226>$V30,$V30-SUM($W226:Y226),Y226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:Z226)+Z226>$V30,$V30-SUM($W226:Z226),Z226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AA226)+AA226>$V30,$V30-SUM($W226:AA226),AA226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AB226)+AB226>$V30,$V30-SUM($W226:AB226),AB226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AC226)+AC226>$V30,$V30-SUM($W226:AC226),AC226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AD226)+AD226>$V30,$V30-SUM($W226:AD226),AD226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AE226)+AE226>$V30,$V30-SUM($W226:AE226),AE226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AF226)+AF226>$V30,$V30-SUM($W226:AF226),AF226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AG226)+AG226>$V30,$V30-SUM($W226:AG226),AG226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AH226)+AH226>$V30,$V30-SUM($W226:AH226),AH226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AI226)+AI226>$V30,$V30-SUM($W226:AI226),AI226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AJ226)+AJ226>$V30,$V30-SUM($W226:AJ226),AJ226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AK226)+AK226>$V30,$V30-SUM($W226:AK226),AK226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AL226)+AL226>$V30,$V30-SUM($W226:AL226),AL226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AM226)+AM226>$V30,$V30-SUM($W226:AM226),AM226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AN226)+AN226>$V30,$V30-SUM($W226:AN226),AN226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AO226)+AO226>$V30,$V30-SUM($W226:AO226),AO226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AP226)+AP226>$V30,$V30-SUM($W226:AP226),AP226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AQ226)+AQ226>$V30,$V30-SUM($W226:AQ226),AQ226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AR226)+AR226>$V30,$V30-SUM($W226:AR226),AR226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AS226)+AS226>$V30,$V30-SUM($W226:AS226),AS226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AT226)+AT226>$V30,$V30-SUM($W226:AT226),AT226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AU226)+AU226>$V30,$V30-SUM($W226:AU226),AU226),0)","v":0},{"$f":"IF($W226>0,IF(SUM($W226:AV226)+AV226>$V30,$V30-SUM($W226:AV226),AV226),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W227>0,IF(SUM($W227:W227)+W227>$V31,$V31-SUM($W227:W227),W227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:X227)+X227>$V31,$V31-SUM($W227:X227),X227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:Y227)+Y227>$V31,$V31-SUM($W227:Y227),Y227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:Z227)+Z227>$V31,$V31-SUM($W227:Z227),Z227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AA227)+AA227>$V31,$V31-SUM($W227:AA227),AA227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AB227)+AB227>$V31,$V31-SUM($W227:AB227),AB227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AC227)+AC227>$V31,$V31-SUM($W227:AC227),AC227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AD227)+AD227>$V31,$V31-SUM($W227:AD227),AD227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AE227)+AE227>$V31,$V31-SUM($W227:AE227),AE227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AF227)+AF227>$V31,$V31-SUM($W227:AF227),AF227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AG227)+AG227>$V31,$V31-SUM($W227:AG227),AG227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AH227)+AH227>$V31,$V31-SUM($W227:AH227),AH227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AI227)+AI227>$V31,$V31-SUM($W227:AI227),AI227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AJ227)+AJ227>$V31,$V31-SUM($W227:AJ227),AJ227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AK227)+AK227>$V31,$V31-SUM($W227:AK227),AK227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AL227)+AL227>$V31,$V31-SUM($W227:AL227),AL227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AM227)+AM227>$V31,$V31-SUM($W227:AM227),AM227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AN227)+AN227>$V31,$V31-SUM($W227:AN227),AN227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AO227)+AO227>$V31,$V31-SUM($W227:AO227),AO227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AP227)+AP227>$V31,$V31-SUM($W227:AP227),AP227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AQ227)+AQ227>$V31,$V31-SUM($W227:AQ227),AQ227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AR227)+AR227>$V31,$V31-SUM($W227:AR227),AR227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AS227)+AS227>$V31,$V31-SUM($W227:AS227),AS227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AT227)+AT227>$V31,$V31-SUM($W227:AT227),AT227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AU227)+AU227>$V31,$V31-SUM($W227:AU227),AU227),0)","v":0},{"$f":"IF($W227>0,IF(SUM($W227:AV227)+AV227>$V31,$V31-SUM($W227:AV227),AV227),0)","v":0}]
[]
[null,"Depreciation:  2024 CAPEX",null,null,null,"               Asset life"]
[]
[null,{"$f":"'AA 2020-2024 inputs'!$B$17","v":"Pipeline and laterals"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$17","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W24>0,W24/$F231,W24)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:X231)+X231>$W24,$W24-SUM($X231:X231),X231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:Y231)+Y231>$W24,$W24-SUM($X231:Y231),Y231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:Z231)+Z231>$W24,$W24-SUM($X231:Z231),Z231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AA231)+AA231>$W24,$W24-SUM($X231:AA231),AA231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AB231)+AB231>$W24,$W24-SUM($X231:AB231),AB231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AC231)+AC231>$W24,$W24-SUM($X231:AC231),AC231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AD231)+AD231>$W24,$W24-SUM($X231:AD231),AD231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AE231)+AE231>$W24,$W24-SUM($X231:AE231),AE231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AF231)+AF231>$W24,$W24-SUM($X231:AF231),AF231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AG231)+AG231>$W24,$W24-SUM($X231:AG231),AG231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AH231)+AH231>$W24,$W24-SUM($X231:AH231),AH231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AI231)+AI231>$W24,$W24-SUM($X231:AI231),AI231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AJ231)+AJ231>$W24,$W24-SUM($X231:AJ231),AJ231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AK231)+AK231>$W24,$W24-SUM($X231:AK231),AK231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AL231)+AL231>$W24,$W24-SUM($X231:AL231),AL231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AM231)+AM231>$W24,$W24-SUM($X231:AM231),AM231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AN231)+AN231>$W24,$W24-SUM($X231:AN231),AN231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AO231)+AO231>$W24,$W24-SUM($X231:AO231),AO231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AP231)+AP231>$W24,$W24-SUM($X231:AP231),AP231),0)","v":1.1175779820693654E-2},{"$f":"IF($X231>0,IF(SUM($X231:AQ231)+AQ231>$W24,$W24-SUM($X231:AQ231),AQ231),0)","v":8.3266726846886741E-17},{"$f":"IF($X231>0,IF(SUM($X231:AR231)+AR231>$W24,$W24-SUM($X231:AR231),AR231),0)","v":8.3266726846886741E-17},{"$f":"IF($X231>0,IF(SUM($X231:AS231)+AS231>$W24,$W24-SUM($X231:AS231),AS231),0)","v":8.3266726846886741E-17},{"$f":"IF($X231>0,IF(SUM($X231:AT231)+AT231>$W24,$W24-SUM($X231:AT231),AT231),0)","v":8.3266726846886741E-17},{"$f":"IF($X231>0,IF(SUM($X231:AU231)+AU231>$W24,$W24-SUM($X231:AU231),AU231),0)","v":8.3266726846886741E-17},{"$f":"IF($X231>0,IF(SUM($X231:AV231)+AV231>$W24,$W24-SUM($X231:AV231),AV231),0)","v":-3.3306690738754696E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$18","v":"Main line valve and scraper stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$18","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($X232>0,IF(SUM($X232:X232)+X232>$W25,$W25-SUM($X232:X232),X232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:Y232)+Y232>$W25,$W25-SUM($X232:Y232),Y232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:Z232)+Z232>$W25,$W25-SUM($X232:Z232),Z232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AA232)+AA232>$W25,$W25-SUM($X232:AA232),AA232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AB232)+AB232>$W25,$W25-SUM($X232:AB232),AB232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AC232)+AC232>$W25,$W25-SUM($X232:AC232),AC232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AD232)+AD232>$W25,$W25-SUM($X232:AD232),AD232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AE232)+AE232>$W25,$W25-SUM($X232:AE232),AE232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AF232)+AF232>$W25,$W25-SUM($X232:AF232),AF232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AG232)+AG232>$W25,$W25-SUM($X232:AG232),AG232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AH232)+AH232>$W25,$W25-SUM($X232:AH232),AH232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AI232)+AI232>$W25,$W25-SUM($X232:AI232),AI232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AJ232)+AJ232>$W25,$W25-SUM($X232:AJ232),AJ232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AK232)+AK232>$W25,$W25-SUM($X232:AK232),AK232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AL232)+AL232>$W25,$W25-SUM($X232:AL232),AL232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AM232)+AM232>$W25,$W25-SUM($X232:AM232),AM232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AN232)+AN232>$W25,$W25-SUM($X232:AN232),AN232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AO232)+AO232>$W25,$W25-SUM($X232:AO232),AO232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AP232)+AP232>$W25,$W25-SUM($X232:AP232),AP232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AQ232)+AQ232>$W25,$W25-SUM($X232:AQ232),AQ232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AR232)+AR232>$W25,$W25-SUM($X232:AR232),AR232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AS232)+AS232>$W25,$W25-SUM($X232:AS232),AS232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AT232)+AT232>$W25,$W25-SUM($X232:AT232),AT232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AU232)+AU232>$W25,$W25-SUM($X232:AU232),AU232),0)","v":0},{"$f":"IF($X232>0,IF(SUM($X232:AV232)+AV232>$W25,$W25-SUM($X232:AV232),AV232),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$19","v":"Compressor stations"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$19","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10142020187279491,{"$f":"IF($X233>0,IF(SUM($X233:X233)+X233>$W26,$W26-SUM($X233:X233),X233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:Y233)+Y233>$W26,$W26-SUM($X233:Y233),Y233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:Z233)+Z233>$W26,$W26-SUM($X233:Z233),Z233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AA233)+AA233>$W26,$W26-SUM($X233:AA233),AA233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AB233)+AB233>$W26,$W26-SUM($X233:AB233),AB233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AC233)+AC233>$W26,$W26-SUM($X233:AC233),AC233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AD233)+AD233>$W26,$W26-SUM($X233:AD233),AD233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AE233)+AE233>$W26,$W26-SUM($X233:AE233),AE233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AF233)+AF233>$W26,$W26-SUM($X233:AF233),AF233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AG233)+AG233>$W26,$W26-SUM($X233:AG233),AG233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AH233)+AH233>$W26,$W26-SUM($X233:AH233),AH233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AI233)+AI233>$W26,$W26-SUM($X233:AI233),AI233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AJ233)+AJ233>$W26,$W26-SUM($X233:AJ233),AJ233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AK233)+AK233>$W26,$W26-SUM($X233:AK233),AK233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AL233)+AL233>$W26,$W26-SUM($X233:AL233),AL233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AM233)+AM233>$W26,$W26-SUM($X233:AM233),AM233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AN233)+AN233>$W26,$W26-SUM($X233:AN233),AN233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AO233)+AO233>$W26,$W26-SUM($X233:AO233),AO233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AP233)+AP233>$W26,$W26-SUM($X233:AP233),AP233),0)","v":0.10142020187279491},{"$f":"IF($X233>0,IF(SUM($X233:AQ233)+AQ233>$W26,$W26-SUM($X233:AQ233),AQ233),0)","v":-8.8817841970012523E-16},{"$f":"IF($X233>0,IF(SUM($X233:AR233)+AR233>$W26,$W26-SUM($X233:AR233),AR233),0)","v":-8.8817841970012523E-16},{"$f":"IF($X233>0,IF(SUM($X233:AS233)+AS233>$W26,$W26-SUM($X233:AS233),AS233),0)","v":-8.8817841970012523E-16},{"$f":"IF($X233>0,IF(SUM($X233:AT233)+AT233>$W26,$W26-SUM($X233:AT233),AT233),0)","v":-8.8817841970012523E-16},{"$f":"IF($X233>0,IF(SUM($X233:AU233)+AU233>$W26,$W26-SUM($X233:AU233),AU233),0)","v":-8.8817841970012523E-16},{"$f":"IF($X233>0,IF(SUM($X233:AV233)+AV233>$W26,$W26-SUM($X233:AV233),AV233),0)","v":-8.8817841970012523E-16}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$20","v":"Receipt and delivery point facilities"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$20","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($X234>0,IF(SUM($X234:X234)+X234>$W27,$W27-SUM($X234:X234),X234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:Y234)+Y234>$W27,$W27-SUM($X234:Y234),Y234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:Z234)+Z234>$W27,$W27-SUM($X234:Z234),Z234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AA234)+AA234>$W27,$W27-SUM($X234:AA234),AA234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AB234)+AB234>$W27,$W27-SUM($X234:AB234),AB234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AC234)+AC234>$W27,$W27-SUM($X234:AC234),AC234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AD234)+AD234>$W27,$W27-SUM($X234:AD234),AD234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AE234)+AE234>$W27,$W27-SUM($X234:AE234),AE234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AF234)+AF234>$W27,$W27-SUM($X234:AF234),AF234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AG234)+AG234>$W27,$W27-SUM($X234:AG234),AG234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AH234)+AH234>$W27,$W27-SUM($X234:AH234),AH234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AI234)+AI234>$W27,$W27-SUM($X234:AI234),AI234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AJ234)+AJ234>$W27,$W27-SUM($X234:AJ234),AJ234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AK234)+AK234>$W27,$W27-SUM($X234:AK234),AK234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AL234)+AL234>$W27,$W27-SUM($X234:AL234),AL234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AM234)+AM234>$W27,$W27-SUM($X234:AM234),AM234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AN234)+AN234>$W27,$W27-SUM($X234:AN234),AN234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AO234)+AO234>$W27,$W27-SUM($X234:AO234),AO234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AP234)+AP234>$W27,$W27-SUM($X234:AP234),AP234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AQ234)+AQ234>$W27,$W27-SUM($X234:AQ234),AQ234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AR234)+AR234>$W27,$W27-SUM($X234:AR234),AR234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AS234)+AS234>$W27,$W27-SUM($X234:AS234),AS234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AT234)+AT234>$W27,$W27-SUM($X234:AT234),AT234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AU234)+AU234>$W27,$W27-SUM($X234:AU234),AU234),0)","v":0},{"$f":"IF($X234>0,IF(SUM($X234:AV234)+AV234>$W27,$W27-SUM($X234:AV234),AV234),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$21","v":"SCADA, communications and electronic equipment"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$21","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4824168839064837E-2,{"$f":"IF($X235>0,IF(SUM($X235:X235)+X235>$W28,$W28-SUM($X235:X235),X235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:Y235)+Y235>$W28,$W28-SUM($X235:Y235),Y235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:Z235)+Z235>$W28,$W28-SUM($X235:Z235),Z235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AA235)+AA235>$W28,$W28-SUM($X235:AA235),AA235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AB235)+AB235>$W28,$W28-SUM($X235:AB235),AB235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AC235)+AC235>$W28,$W28-SUM($X235:AC235),AC235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AD235)+AD235>$W28,$W28-SUM($X235:AD235),AD235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AE235)+AE235>$W28,$W28-SUM($X235:AE235),AE235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AF235)+AF235>$W28,$W28-SUM($X235:AF235),AF235),0)","v":8.4824168839064837E-2},{"$f":"IF($X235>0,IF(SUM($X235:AG235)+AG235>$W28,$W28-SUM($X235:AG235),AG235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AH235)+AH235>$W28,$W28-SUM($X235:AH235),AH235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AI235)+AI235>$W28,$W28-SUM($X235:AI235),AI235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AJ235)+AJ235>$W28,$W28-SUM($X235:AJ235),AJ235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AK235)+AK235>$W28,$W28-SUM($X235:AK235),AK235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AL235)+AL235>$W28,$W28-SUM($X235:AL235),AL235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AM235)+AM235>$W28,$W28-SUM($X235:AM235),AM235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AN235)+AN235>$W28,$W28-SUM($X235:AN235),AN235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AO235)+AO235>$W28,$W28-SUM($X235:AO235),AO235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AP235)+AP235>$W28,$W28-SUM($X235:AP235),AP235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AQ235)+AQ235>$W28,$W28-SUM($X235:AQ235),AQ235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AR235)+AR235>$W28,$W28-SUM($X235:AR235),AR235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AS235)+AS235>$W28,$W28-SUM($X235:AS235),AS235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AT235)+AT235>$W28,$W28-SUM($X235:AT235),AT235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AU235)+AU235>$W28,$W28-SUM($X235:AU235),AU235),0)","v":0},{"$f":"IF($X235>0,IF(SUM($X235:AV235)+AV235>$W28,$W28-SUM($X235:AV235),AV235),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$22","v":"Cathodic protection"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$22","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1466789013815094E-3,{"$f":"IF($X236>0,IF(SUM($X236:X236)+X236>$W29,$W29-SUM($X236:X236),X236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:Y236)+Y236>$W29,$W29-SUM($X236:Y236),Y236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:Z236)+Z236>$W29,$W29-SUM($X236:Z236),Z236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AA236)+AA236>$W29,$W29-SUM($X236:AA236),AA236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AB236)+AB236>$W29,$W29-SUM($X236:AB236),AB236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AC236)+AC236>$W29,$W29-SUM($X236:AC236),AC236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AD236)+AD236>$W29,$W29-SUM($X236:AD236),AD236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AE236)+AE236>$W29,$W29-SUM($X236:AE236),AE236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AF236)+AF236>$W29,$W29-SUM($X236:AF236),AF236),0)","v":6.1466789013815094E-3},{"$f":"IF($X236>0,IF(SUM($X236:AG236)+AG236>$W29,$W29-SUM($X236:AG236),AG236),0)","v":1.3877787807814457E-17},{"$f":"IF($X236>0,IF(SUM($X236:AH236)+AH236>$W29,$W29-SUM($X236:AH236),AH236),0)","v":1.3877787807814457E-17},{"$f":"IF($X236>0,IF(SUM($X236:AI236)+AI236>$W29,$W29-SUM($X236:AI236),AI236),0)","v":1.3877787807814457E-17},{"$f":"IF($X236>0,IF(SUM($X236:AJ236)+AJ236>$W29,$W29-SUM($X236:AJ236),AJ236),0)","v":1.3877787807814457E-17},{"$f":"IF($X236>0,IF(SUM($X236:AK236)+AK236>$W29,$W29-SUM($X236:AK236),AK236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AL236)+AL236>$W29,$W29-SUM($X236:AL236),AL236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AM236)+AM236>$W29,$W29-SUM($X236:AM236),AM236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AN236)+AN236>$W29,$W29-SUM($X236:AN236),AN236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AO236)+AO236>$W29,$W29-SUM($X236:AO236),AO236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AP236)+AP236>$W29,$W29-SUM($X236:AP236),AP236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AQ236)+AQ236>$W29,$W29-SUM($X236:AQ236),AQ236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AR236)+AR236>$W29,$W29-SUM($X236:AR236),AR236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AS236)+AS236>$W29,$W29-SUM($X236:AS236),AS236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AT236)+AT236>$W29,$W29-SUM($X236:AT236),AT236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AU236)+AU236>$W29,$W29-SUM($X236:AU236),AU236),0)","v":-4.163336342344337E-17},{"$f":"IF($X236>0,IF(SUM($X236:AV236)+AV236>$W29,$W29-SUM($X236:AV236),AV236),0)","v":-4.163336342344337E-17}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$23","v":"Maintenance bases and depots"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$23","v":20},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($X237>0,IF(SUM($X237:X237)+X237>$W30,$W30-SUM($X237:X237),X237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:Y237)+Y237>$W30,$W30-SUM($X237:Y237),Y237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:Z237)+Z237>$W30,$W30-SUM($X237:Z237),Z237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AA237)+AA237>$W30,$W30-SUM($X237:AA237),AA237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AB237)+AB237>$W30,$W30-SUM($X237:AB237),AB237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AC237)+AC237>$W30,$W30-SUM($X237:AC237),AC237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AD237)+AD237>$W30,$W30-SUM($X237:AD237),AD237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AE237)+AE237>$W30,$W30-SUM($X237:AE237),AE237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AF237)+AF237>$W30,$W30-SUM($X237:AF237),AF237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AG237)+AG237>$W30,$W30-SUM($X237:AG237),AG237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AH237)+AH237>$W30,$W30-SUM($X237:AH237),AH237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AI237)+AI237>$W30,$W30-SUM($X237:AI237),AI237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AJ237)+AJ237>$W30,$W30-SUM($X237:AJ237),AJ237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AK237)+AK237>$W30,$W30-SUM($X237:AK237),AK237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AL237)+AL237>$W30,$W30-SUM($X237:AL237),AL237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AM237)+AM237>$W30,$W30-SUM($X237:AM237),AM237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AN237)+AN237>$W30,$W30-SUM($X237:AN237),AN237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AO237)+AO237>$W30,$W30-SUM($X237:AO237),AO237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AP237)+AP237>$W30,$W30-SUM($X237:AP237),AP237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AQ237)+AQ237>$W30,$W30-SUM($X237:AQ237),AQ237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AR237)+AR237>$W30,$W30-SUM($X237:AR237),AR237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AS237)+AS237>$W30,$W30-SUM($X237:AS237),AS237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AT237)+AT237>$W30,$W30-SUM($X237:AT237),AT237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AU237)+AU237>$W30,$W30-SUM($X237:AU237),AU237),0)","v":0},{"$f":"IF($X237>0,IF(SUM($X237:AV237)+AV237>$W30,$W30-SUM($X237:AV237),AV237),0)","v":0}]
[null,{"$f":"'AA 2020-2024 inputs'!$B$24","v":"Other depreciable assets"},null,null,null,{"$f":"'AA 2020-2024 inputs'!$J$24","v":10},"  years","$m  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($X238>0,IF(SUM($X238:X238)+X238>$W31,$W31-SUM($X238:X238),X238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:Y238)+Y238>$W31,$W31-SUM($X238:Y238),Y238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:Z238)+Z238>$W31,$W31-SUM($X238:Z238),Z238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AA238)+AA238>$W31,$W31-SUM($X238:AA238),AA238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AB238)+AB238>$W31,$W31-SUM($X238:AB238),AB238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AC238)+AC238>$W31,$W31-SUM($X238:AC238),AC238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AD238)+AD238>$W31,$W31-SUM($X238:AD238),AD238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AE238)+AE238>$W31,$W31-SUM($X238:AE238),AE238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AF238)+AF238>$W31,$W31-SUM($X238:AF238),AF238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AG238)+AG238>$W31,$W31-SUM($X238:AG238),AG238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AH238)+AH238>$W31,$W31-SUM($X238:AH238),AH238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AI238)+AI238>$W31,$W31-SUM($X238:AI238),AI238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AJ238)+AJ238>$W31,$W31-SUM($X238:AJ238),AJ238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AK238)+AK238>$W31,$W31-SUM($X238:AK238),AK238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AL238)+AL238>$W31,$W31-SUM($X238:AL238),AL238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AM238)+AM238>$W31,$W31-SUM($X238:AM238),AM238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AN238)+AN238>$W31,$W31-SUM($X238:AN238),AN238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AO238)+AO238>$W31,$W31-SUM($X238:AO238),AO238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AP238)+AP238>$W31,$W31-SUM($X238:AP238),AP238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AQ238)+AQ238>$W31,$W31-SUM($X238:AQ238),AQ238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AR238)+AR238>$W31,$W31-SUM($X238:AR238),AR238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AS238)+AS238>$W31,$W31-SUM($X238:AS238),AS238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AT238)+AT238>$W31,$W31-SUM($X238:AT238),AT238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AU238)+AU238>$W31,$W31-SUM($X238:AU238),AU238),0)","v":0},{"$f":"IF($X238>0,IF(SUM($X238:AV238)+AV238>$W31,$W31-SUM($X238:AV238),AV238),0)","v":0}]